Unknown / UnknownKOSDAQ
$13070.00
-270.00 (-2.02%)
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 25%
FCF escenarios
weak_data · normalized FCF $-24.5B · quality 78.7/100
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
26/100
D
Piotroski
3/9
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
$887.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.2%
↓Gross Margin
25.5%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+3.5%
FCF CAGR
—
FCF margin
-296.5%
FCF / Net income
0.95x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.98B · net income $-21.80B · FCF $-20.70B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.98B | $6.98B | $11.30B | $5.83B | $6.30B |
| Net Income | $-21.80B | $-21.80B | $-21.44B | $-24.50B | $-18.89B |
| EBITDA | $-19.55B | $-19.55B | $-20.02B | $-23.34B | $-17.22B |
| EPS | -321.00 | -321.00 | -439.00 | -464.41 | -427.60 |
| Gross Margin | 25.5% | 25.5% | 10.6% | 8.6% | 7.3% |
| Operating Margin | -336.1% | -336.1% | -200.2% | -446.9% | -300.1% |
| Net Margin | -312.1% | -312.1% | -189.7% | -420.4% | -299.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.11 | 0.05 | 0.04 |
| Cash Flow | |||||
| Free Cash Flow | $-20.70B | $-20.70B | $-24.53B | $-25.02B | $-16.29B |
| Returns | |||||
| ROE | -30.2% | -30.2% | -22.7% | -69.4% | -36.9% |
| Valuation | |||||
| P/B | 12.31 | 12.31 | 4.82 | 16.36 | 11.56 |
| Growth & Yield | |||||
| Revenue Growth | -38.2% | -38.2% | 93.9% | -7.5% | — |
| EPS Growth | 26.9% | 26.9% | 5.5% | -8.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+79.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-439.00 → -321.00
Residual
+79.8%
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.