Communication Services / EntertainmentKSE
$1108.00
-238.00 (-17.68%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-5.8B · quality 67.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
15/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$22.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-188.6%
↓Gross Margin
16.1%
↓Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.1%
FCF CAGR
—
FCF margin
-79.5%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.92B · net income $-13.66B · FCF $-4.71B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.92B | $5.92B | $13.47B | $5.40B | $12.54B |
| Net Income | $-13.66B | $-13.66B | $-7.48B | $-26.17B | $-16.92B |
| EBITDA | $-12.80B | $-12.80B | $-5.57B | $-23.15B | $-12.58B |
| EPS | -1271.00 | -1271.00 | -7220.00 | -2920.00 | -2090.00 |
| Gross Margin | 16.1% | 16.1% | 5.8% | -10.7% | -2.9% |
| Operating Margin | -72.1% | -72.1% | -30.6% | -220.2% | -62.2% |
| Net Margin | -230.7% | -230.7% | -55.5% | -484.6% | -134.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.03 | 0.64 | 1.00 |
| Current Ratio | 4.34 | 4.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-4.71B | $-4.71B | $-5.76B | $-11.94B | $-24.12B |
| Returns | |||||
| ROE | -188.6% | -188.6% | -38.3% | -99.2% | -52.1% |
| Valuation | |||||
| P/B | 1.64 | 1.64 | 0.21 | 3.14 | 1.91 |
| Growth & Yield | |||||
| Revenue Growth | -56.0% | -56.0% | 149.4% | -57.0% | — |
| EPS Growth | 82.4% | 82.4% | -147.3% | -39.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-72.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-7220.00 → -1271.00
Residual
-72.2%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.