Unknown / UnknownKOSDAQ
$1659.00
-90.00 (-4.98%)
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 18%
FCF escenarios
weak_data · normalized FCF $-3.5B · quality 47.0/100
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
10/100
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
$32.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.7%
↓Gross Margin
-9.0%
↓Debt/Equity
0.23
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.7%
FCF CAGR
—
FCF margin
-51.5%
FCF / Net income
3.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $15.70B · net income $-2.64B · FCF $-8.09B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $15.70B | $15.70B | $75.84B | $52.02B | $62.04B |
| Net Income | $-2.64B | $-2.64B | $-10.98B | $-5.39B | $-1.67B |
| EBITDA | $-316.0M | $-316.0M | $-8.72B | $-3.03B | $571.2M |
| EPS | -135.00 | -135.00 | -562.00 | -390.00 | -87.00 |
| Gross Margin | -9.0% | -9.0% | 4.7% | 2.2% | 0.9% |
| Operating Margin | -26.0% | -26.0% | -1.5% | -2.8% | -3.9% |
| Net Margin | -16.8% | -16.8% | -14.5% | -10.4% | -2.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.20 | 0.08 | 0.07 |
| Cash Flow | |||||
| Free Cash Flow | $-8.09B | $-8.09B | $2.40B | $-3.49B | $9.59B |
| Returns | |||||
| ROE | -6.7% | -6.7% | -26.1% | -9.2% | -2.8% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 285.66 |
| P/B | 0.83 | 0.83 | 2.25 | 2.63 | 2.99 |
| Growth & Yield | |||||
| Revenue Growth | -79.3% | -79.3% | 45.8% | -16.2% | — |
| EPS Growth | 76.0% | 76.0% | -44.1% | -348.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-562.00 → -135.00
Residual
-57.0%
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.