Unknown / UnknownKOSDAQ
$2310.00
-135.00 (-5.52%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-11.4B · quality 58.3/100
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
20/100
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
$32.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-0.8%
↓Gross Margin
30.4%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+61.1%
FCF CAGR
—
FCF margin
1.7%
FCF / Net income
-0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.37B · net income $-1.28B · FCF $622.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.37B | $36.37B | $43.02B | $26.77B | $8.69B |
| Net Income | $-1.28B | $-1.28B | $2.22B | $-45.41B | $-11.11B |
| EBITDA | $-3.05B | $-3.05B | $3.52B | $-50.21B | $-12.53B |
| EPS | -90.00 | -90.00 | 160.00 | -3685.00 | -1050.00 |
| Gross Margin | 30.4% | 30.4% | 23.1% | 30.3% | 48.2% |
| Operating Margin | 0.7% | 0.7% | -18.3% | -21.0% | -28.6% |
| Net Margin | -3.5% | -3.5% | 5.2% | -169.7% | -127.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.05 | 0.10 | 0.21 |
| Cash Flow | |||||
| Free Cash Flow | $622.4M | $622.4M | $-13.28B | $-11.43B | $-2.69B |
| Returns | |||||
| ROE | -0.8% | -0.8% | 1.6% | -34.6% | -6.2% |
| Valuation | |||||
| P/E | — | — | 32.19 | — | — |
| EV/EBITDA | — | — | 21.35 | — | — |
| P/B | 0.19 | 0.19 | 0.51 | 0.78 | 0.72 |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | 60.7% | 207.9% | — |
| EPS Growth | -156.3% | -156.3% | 104.3% | -251.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-45.6%
Start / end P/E
n/dx → n/dx
EPS bridge
160.00 → -90.00
Residual
-45.6%
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.