Unknown / UnknownKOSDAQ
$12360.00
-320.00 (-2.52%)
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 $-6.7B · quality 48.7/100
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
2/9
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
$98.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.7%
↓Gross Margin
29.0%
↑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
-35.8%
FCF CAGR
—
FCF margin
-35.7%
FCF / Net income
0.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $40.90B · net income $-25.00B · FCF $-14.60B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $40.90B | $40.90B | $67.28B | $109.47B | $154.86B |
| Net Income | $-25.00B | $-25.00B | $-7.14B | $3.54B | $29.29B |
| EBITDA | $-20.63B | $-20.63B | $-5.60B | $8.92B | $34.24B |
| EPS | -3154.00 | -3154.00 | -901.00 | 449.00 | 3829.00 |
| Gross Margin | 29.0% | 29.0% | 27.7% | 30.7% | 36.7% |
| Operating Margin | -60.4% | -60.4% | -25.0% | -1.6% | 16.5% |
| Net Margin | -61.1% | -61.1% | -10.6% | 3.2% | 18.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-14.60B | $-14.60B | $-6.75B | $-5.18B | $7.44B |
| Returns | |||||
| ROE | -24.7% | -24.7% | -5.7% | 2.7% | 22.0% |
| Valuation | |||||
| P/E | — | — | — | 71.38 | 4.90 |
| EV/EBITDA | — | — | — | 25.23 | 3.02 |
| P/B | 0.97 | 0.97 | 1.27 | 1.90 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | -39.2% | -39.2% | -38.5% | -29.3% | — |
| EPS Growth | -250.1% | -250.1% | -300.7% | -88.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-901.00 → -3154.00
Residual
-30.6%
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.