Unknown / UnknownKOSDAQ
$5620.00
-140.00 (-2.43%)
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 34% · confianza 20%
FCF escenarios
weak_data · normalized FCF $-2.6B · quality 54.7/100
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
33/100
D
Piotroski
4/9
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
$186.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.6%
↓Gross Margin
14.5%
↓Debt/Equity
0.08
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.6%
FCF CAGR
—
FCF margin
-6.0%
FCF / Net income
1.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.62B · net income $-2.96B · FCF $-3.22B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.62B | $53.62B | $44.81B | $52.78B | $72.56B |
| Net Income | $-2.96B | $-2.96B | $-2.21B | $1.06B | $8.25B |
| EBITDA | $-1.38B | $-1.38B | $-935.3M | $2.21B | $9.66B |
| EPS | -89.00 | -89.00 | -67.00 | 32.00 | 249.00 |
| Gross Margin | 14.5% | 14.5% | 14.4% | 19.3% | 24.2% |
| Operating Margin | -3.9% | -3.9% | -10.1% | 1.3% | 8.7% |
| Net Margin | -5.5% | -5.5% | -4.9% | 2.0% | 11.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.08 | 0.08 | 0.09 | 0.04 | 0.06 |
| Cash Flow | |||||
| Free Cash Flow | $-3.22B | $-3.22B | $-2.64B | $1.34B | $387.3M |
| Returns | |||||
| ROE | -6.6% | -6.6% | -4.6% | 2.1% | 16.8% |
| Valuation | |||||
| P/E | — | — | — | 51.34 | 5.42 |
| EV/EBITDA | — | — | — | 22.89 | 3.51 |
| P/B | 4.18 | 4.18 | 0.86 | 1.09 | 0.91 |
| Growth & Yield | |||||
| Revenue Growth | 19.6% | 19.6% | -15.1% | -27.3% | — |
| EPS Growth | -32.8% | -32.8% | -309.4% | -87.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+363.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-67.00 → -89.00
Residual
+363.7%
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.