Unknown / UnknownKOSDAQ
$749.00
+0.00 (+0.00%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-14.7B · quality 48.3/100
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
13/100
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
$1.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.4%
↓Gross Margin
49.1%
↑Debt/Equity
1.08
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+23.1%
FCF CAGR
—
FCF margin
-26.1%
FCF / Net income
1.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $76.92B · net income $-14.68B · FCF $-20.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $76.92B | $76.92B | $28.64B | $45.50B | $41.29B |
| Net Income | $-14.68B | $-14.68B | $-39.23B | $5.05B | $-11.62B |
| EBITDA | $-16.35B | $-16.35B | $-35.75B | $-4.63B | $-9.81B |
| EPS | -7600.00 | -7600.00 | -22400.00 | 2900.00 | -7400.00 |
| Gross Margin | 49.1% | 49.1% | 8.4% | 1.9% | 10.7% |
| Operating Margin | -22.3% | -22.3% | -15.9% | -31.7% | -1.1% |
| Net Margin | -19.1% | -19.1% | -137.0% | 11.1% | -28.1% |
| Balance Sheet | |||||
| Debt/Equity | 1.08 | 1.08 | 0.67 | 0.33 | 0.19 |
| Cash Flow | |||||
| Free Cash Flow | $-20.06B | $-20.06B | $-1.07B | $-14.73B | $-2.86B |
| Returns | |||||
| ROE | -26.4% | -26.4% | -51.5% | 4.7% | -11.7% |
| Valuation | |||||
| P/E | — | — | — | 13.69 | — |
| P/B | 0.03 | 0.03 | 0.67 | 0.64 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | 168.6% | 168.6% | -37.0% | 10.2% | — |
| EPS Growth | 66.1% | 66.1% | -872.4% | 139.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-69.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-22400.00 → -7600.00
Residual
-69.7%
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.