Unknown / UnknownKOSDAQ
$2055.00
-65.00 (-3.07%)
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 21%
FCF escenarios
weak_data · normalized FCF $-7.4B · quality 56.7/100
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
14/100
F
Piotroski
5/9
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
$31.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-6.9%
↓Gross Margin
54.5%
↑Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-26.8%
FCF CAGR
—
FCF margin
-22.7%
FCF / Net income
1.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.29B · net income $-2.54B · FCF $-2.56B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.29B | $11.29B | $11.37B | $13.26B | $28.75B |
| Net Income | $-2.54B | $-2.54B | $-10.17B | $-16.12B | $-2.67B |
| EBITDA | $-748.0M | $-748.0M | $-8.04B | $-13.62B | $222.6M |
| EPS | -164.00 | -164.00 | -656.00 | -1029.00 | -170.00 |
| Gross Margin | 54.5% | 54.5% | -1.6% | -14.1% | 46.8% |
| Operating Margin | -24.7% | -24.7% | -83.5% | -104.6% | -6.2% |
| Net Margin | -22.5% | -22.5% | -89.4% | -121.6% | -9.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.42 | 0.30 | 0.20 |
| Cash Flow | |||||
| Free Cash Flow | $-2.56B | $-2.56B | $-7.42B | $-8.19B | $782.1M |
| Returns | |||||
| ROE | -6.9% | -6.9% | -25.9% | -32.4% | -4.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 589.83 |
| P/B | 0.87 | 0.87 | 1.00 | 1.18 | 1.81 |
| Growth & Yield | |||||
| Revenue Growth | -0.7% | -0.7% | -14.3% | -53.9% | — |
| EPS Growth | 75.0% | 75.0% | 36.2% | -505.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-26.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-656.00 → -164.00
Residual
-26.5%
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.