Unknown / UnknownKOSDAQ
$21000.00
+450.00 (+2.19%)
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 $-5.5B · quality 51.0/100
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
20/100
D
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
$787.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.3%
↓Gross Margin
12.5%
↓Debt/Equity
0.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-14.1%
FCF CAGR
—
FCF margin
-19.6%
FCF / Net income
0.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.19B · net income $-6.98B · FCF $-5.52B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.19B | $28.19B | $24.21B | $19.27B | $44.50B |
| Net Income | $-6.98B | $-6.98B | $-3.19B | $-5.18B | $4.88B |
| EBITDA | $-3.78B | $-3.78B | $-1.01B | $-3.65B | $7.08B |
| EPS | -186.00 | -186.00 | -85.00 | -138.00 | 130.00 |
| Gross Margin | 12.5% | 12.5% | 14.9% | 23.3% | 39.0% |
| Operating Margin | -17.9% | -17.9% | -11.0% | -27.7% | 10.0% |
| Net Margin | -24.8% | -24.8% | -13.2% | -26.9% | 11.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.12 | 0.18 | 0.15 |
| Cash Flow | |||||
| Free Cash Flow | $-5.52B | $-5.52B | $1.59B | $-5.86B | $2.93B |
| Returns | |||||
| ROE | -24.3% | -24.3% | -8.9% | -13.3% | 11.1% |
| Valuation | |||||
| P/E | — | — | — | — | 32.23 |
| EV/EBITDA | — | — | — | — | 22.55 |
| P/B | 27.46 | 27.46 | 7.76 | 10.82 | 3.57 |
| Growth & Yield | |||||
| Revenue Growth | 16.4% | 16.4% | 25.6% | -56.7% | — |
| EPS Growth | -118.8% | -118.8% | 38.4% | -206.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+78.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-85.00 → -186.00
Residual
+78.0%
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.