Unknown / UnknownKOSDAQ
$847.00
-65.00 (-7.39%)
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 $-12.7B · quality 55.3/100
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
21/100
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
$81.3B
P/E
N/A
•EV/EBITDA
7.7x
↓ROE
-2.6%
↓Gross Margin
39.9%
↑Debt/Equity
0.14
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.0%
FCF CAGR
—
FCF margin
-33.3%
FCF / Net income
16.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $100.48B · net income $-2.08B · FCF $-33.49B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $100.48B | $100.48B | $109.94B | $127.31B | $157.91B |
| Net Income | $-2.08B | $-2.08B | $-14.15B | $-9.84B | $5.36B |
| EBITDA | $4.82B | $4.82B | $-5.68B | $592.9M | $18.04B |
| EPS | -22.00 | -22.00 | -147.00 | -103.00 | 56.00 |
| Gross Margin | 39.9% | 39.9% | 40.4% | 36.9% | 31.3% |
| Operating Margin | -1.3% | -1.3% | 1.4% | 1.6% | 1.3% |
| Net Margin | -2.1% | -2.1% | -12.9% | -7.7% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 |
| Cash Flow | |||||
| Free Cash Flow | $-33.49B | $-33.49B | $3.31B | $-12.66B | $6.47B |
| Returns | |||||
| ROE | -2.6% | -2.6% | -17.1% | -10.1% | 5.1% |
| Valuation | |||||
| P/E | — | — | — | — | 55.09 |
| EV/EBITDA | 7.74 | 7.74 | — | 225.94 | 11.56 |
| P/B | 0.99 | 0.99 | 1.69 | 1.88 | 2.79 |
| Growth & Yield | |||||
| Revenue Growth | -8.6% | -8.6% | -13.6% | -19.4% | — |
| EPS Growth | 85.0% | 85.0% | -42.7% | -283.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-39.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-147.00 → -22.00
Residual
-39.9%
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.