Unknown / UnknownKOSDAQ
$758.00
-24.00 (-2.91%)
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 22%
FCF escenarios
weak_data · normalized FCF $-8.5B · quality 65.3/100
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
8/100
F
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
$27.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-66.2%
↓Gross Margin
15.0%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-17.8%
FCF CAGR
—
FCF margin
-29.4%
FCF / Net income
0.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.18B · net income $-34.35B · FCF $-12.10B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.18B | $41.18B | $50.72B | $59.18B | $74.21B |
| Net Income | $-34.35B | $-34.35B | $-18.96B | $-17.11B | $-2.64B |
| EBITDA | $-42.91B | $-42.91B | $-22.67B | $-15.93B | $2.96B |
| EPS | -950.00 | -950.00 | -630.00 | -600.00 | -90.00 |
| Gross Margin | 15.0% | 15.0% | 14.0% | 15.7% | 15.1% |
| Operating Margin | -17.8% | -17.8% | -12.7% | -17.3% | -3.4% |
| Net Margin | -83.4% | -83.4% | -37.4% | -28.9% | -3.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.61 | 0.43 | 0.29 |
| Cash Flow | |||||
| Free Cash Flow | $-12.10B | $-12.10B | $-8.53B | $-4.73B | $-12.86B |
| Returns | |||||
| ROE | -66.2% | -66.2% | -26.9% | -22.5% | -2.7% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 66.54 |
| P/B | 0.53 | 0.53 | 1.08 | 1.76 | 1.90 |
| Growth & Yield | |||||
| Revenue Growth | -18.8% | -18.8% | -14.3% | -20.3% | — |
| EPS Growth | -50.8% | -50.8% | -5.0% | -566.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-60.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-630.00 → -950.00
Residual
-60.5%
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.