Unknown / UnknownKOSDAQ
$315.00
-4.00 (-1.25%)
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 $-9.2B · 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
11/100
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
$17.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-27.6%
↓Gross Margin
14.6%
↓Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.6%
FCF CAGR
—
FCF margin
-6.1%
FCF / Net income
0.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $61.93B · net income $-18.48B · FCF $-3.78B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $61.93B | $61.93B | $48.85B | $49.52B | $40.12B |
| Net Income | $-18.48B | $-18.48B | $-58.03B | $-39.38B | $-11.98B |
| EBITDA | $-8.98B | $-8.98B | $-40.77B | $-30.17B | $-6.06B |
| EPS | -532.40 | -532.40 | -2792.00 | -2494.00 | -1216.00 |
| Gross Margin | 14.6% | 14.6% | 24.3% | 22.5% | 26.6% |
| Operating Margin | -13.3% | -13.3% | -21.7% | -18.8% | -11.0% |
| Net Margin | -29.8% | -29.8% | -118.8% | -79.5% | -29.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.00 | 1.00 | 1.22 | 0.52 | 0.61 |
| Cash Flow | |||||
| Free Cash Flow | $-3.78B | $-3.78B | $-12.01B | $-9.17B | $-7.22B |
| Returns | |||||
| ROE | -27.6% | -27.6% | -102.9% | -37.3% | -16.0% |
| Valuation | |||||
| P/B | 0.16 | 0.16 | 0.71 | 0.60 | 0.94 |
| Growth & Yield | |||||
| Revenue Growth | 26.8% | 26.8% | -1.3% | 23.4% | — |
| EPS Growth | 80.9% | 80.9% | -11.9% | -105.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-67.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2792.00 → -532.40
Residual
-67.8%
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.