Unknown / UnknownKOSDAQ
$2990.00
-205.00 (-6.42%)
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 $-3.4B · quality 53.3/100
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
11/100
F
Piotroski
1/9
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
$33.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-8.0%
↓Gross Margin
2.6%
↓Debt/Equity
0.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-20.4%
FCF CAGR
—
FCF margin
-9.1%
FCF / Net income
0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $37.31B · net income $-6.60B · FCF $-3.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $37.31B | $37.31B | $40.73B | $69.71B | $73.87B |
| Net Income | $-6.60B | $-6.60B | $-3.08B | $4.35B | $426.0M |
| EBITDA | $-2.18B | $-2.18B | $1.35B | $8.15B | $3.49B |
| EPS | -580.00 | -580.00 | -320.00 | 482.29 | 45.50 |
| Gross Margin | 2.6% | 2.6% | 9.7% | 14.2% | 7.7% |
| Operating Margin | -15.0% | -15.0% | -5.4% | 6.6% | 0.4% |
| Net Margin | -17.7% | -17.7% | -7.6% | 6.2% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.39 | 0.39 | 0.35 | 0.36 | 0.32 |
| Cash Flow | |||||
| Free Cash Flow | $-3.41B | $-3.41B | $-14.42B | $-1.52B | $-16.52B |
| Returns | |||||
| ROE | -8.0% | -8.0% | -3.4% | 6.0% | 0.6% |
| Valuation | |||||
| P/E | — | — | — | 20.04 | 213.00 |
| EV/EBITDA | — | — | 52.44 | 12.49 | 29.84 |
| P/B | 0.41 | 0.41 | 0.66 | 1.20 | 1.33 |
| Growth & Yield | |||||
| Revenue Growth | -8.4% | -8.4% | -41.6% | -5.6% | — |
| EPS Growth | -81.3% | -81.3% | -166.3% | 960.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-59.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-320.00 → -580.00
Residual
-59.4%
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.