Unknown / UnknownKOSDAQ
$2520.00
+25.00 (+1.00%)
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 21%
FCF escenarios
weak_data · normalized FCF $-6.5B · quality 60.3/100
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
29/100
D
Piotroski
6/9
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
$22.5B
P/E
N/A
•EV/EBITDA
3.6x
↓ROE
-11.2%
↓Gross Margin
100.0%
↑Debt/Equity
0.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+33.7%
FCF CAGR
—
FCF margin
9.9%
FCF / Net income
-1.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.66B · net income $-2.01B · FCF $3.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.66B | $34.66B | $32.31B | $28.55B | $14.51B |
| Net Income | $-2.01B | $-2.01B | $-6.90B | $-5.99B | $-878.8M |
| EBITDA | $5.20B | $5.20B | $-2.71B | $-4.38B | $-242.0M |
| EPS | -227.00 | -227.00 | -787.00 | -706.00 | -104.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -0.3% | -0.3% | -24.5% | -22.9% | -47.6% |
| Net Margin | -5.8% | -5.8% | -21.4% | -21.0% | -6.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.28 | 0.28 | 0.44 | 0.16 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $3.42B | $3.42B | $-6.55B | $-10.89B | $-8.64B |
| Returns | |||||
| ROE | -11.2% | -11.2% | -36.2% | -23.1% | -3.0% |
| Valuation | |||||
| EV/EBITDA | 3.60 | 3.60 | — | — | — |
| P/B | 1.24 | 1.24 | 1.56 | 1.83 | 1.89 |
| Growth & Yield | |||||
| Revenue Growth | 7.3% | 7.3% | 13.2% | 96.8% | — |
| EPS Growth | 71.2% | 71.2% | -11.5% | -578.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-787.00 → -227.00
Residual
-23.6%
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.