Unknown / UnknownKOSDAQ
$2650.00
-240.00 (-8.30%)
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 20%
FCF escenarios
weak_data · normalized FCF $14.2M · quality 52.3/100
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
35/100
D
Piotroski
7/9
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
$23.6B
P/E
N/A
•EV/EBITDA
104.4x
↑ROE
-1.6%
↓Gross Margin
40.3%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.8%
FCF CAGR
-81.8%
FCF margin
0.1%
FCF / Net income
-0.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.31B · net income $-629.6M · FCF $14.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.31B | $21.31B | $20.40B | $16.68B | $16.08B |
| Net Income | $-629.6M | $-629.6M | $-1.90B | $-2.15B | $687.6M |
| EBITDA | $222.5M | $222.5M | $-1.08B | $-1.52B | $1.24B |
| EPS | -71.00 | -71.00 | -213.00 | -241.00 | 77.00 |
| Gross Margin | 40.3% | 40.3% | 34.7% | 37.3% | 39.3% |
| Operating Margin | -3.6% | -3.6% | -13.4% | -16.0% | 1.4% |
| Net Margin | -3.0% | -3.0% | -9.3% | -12.9% | 4.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $14.2M | $14.2M | $508.2M | $-3.73B | $2.36B |
| Returns | |||||
| ROE | -1.6% | -1.6% | -4.6% | -5.0% | 1.5% |
| Valuation | |||||
| P/E | — | — | — | — | 39.74 |
| EV/EBITDA | 104.45 | 104.45 | — | — | 11.14 |
| P/B | 0.58 | 0.58 | 0.43 | 0.61 | 0.61 |
| Growth & Yield | |||||
| Revenue Growth | 4.4% | 4.4% | 22.3% | 3.7% | — |
| EPS Growth | 66.7% | 66.7% | 11.6% | -413.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+29.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-213.00 → -71.00
Residual
+29.3%
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.