Unknown / UnknownKOSDAQ
$1694.00
-60.00 (-3.42%)
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 $4.4B · quality 43.7/100
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
24/100
D
Piotroski
3/9
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
$58.2B
P/E
1694.0x
↑EV/EBITDA
N/A
•ROE
0.0%
↓Gross Margin
5.7%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.2%
FCF CAGR
—
FCF margin
-31.7%
FCF / Net income
-1328.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $98.00B · net income $23.4M · FCF $-31.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $98.00B | $98.00B | $61.49B | $63.70B | $73.30B |
| Net Income | $23.4M | $23.4M | $879.6M | $-9.94B | $-725.9M |
| EBITDA | $-1.40B | $-1.40B | $4.48B | $-8.53B | $14.6M |
| EPS | 1.00 | 1.00 | 26.00 | -288.00 | -21.00 |
| Gross Margin | 5.7% | 5.7% | 13.6% | 13.9% | 11.7% |
| Operating Margin | -2.9% | -2.9% | 2.2% | -16.2% | 0.5% |
| Net Margin | 0.0% | 0.0% | 1.4% | -15.6% | -1.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.15 | 0.12 | 0.00 |
| Cash Flow | |||||
| Free Cash Flow | $-31.06B | $-31.06B | $16.17B | $4.39B | $6.06B |
| Returns | |||||
| ROE | 0.0% | 0.0% | 1.0% | -11.9% | -0.8% |
| Valuation | |||||
| P/E | 1694.00 | 1694.00 | 88.27 | — | — |
| EV/EBITDA | — | — | 8.33 | — | 10055.20 |
| P/B | 0.69 | 0.69 | 0.92 | 1.32 | 1.61 |
| Growth & Yield | |||||
| Revenue Growth | 59.4% | 59.4% | -3.5% | -13.1% | — |
| EPS Growth | -96.2% | -96.2% | 109.0% | -1271.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
431.7%
EPS terminal req.
$150.31
Spread vs growth
-527.9%
5Y implied EPS CAGR
183.1%
EPS terminal req.
$181.88
Spread vs growth
-279.3%
10Y implied EPS CAGR
76.5%
EPS terminal req.
$292.92
Spread vs growth
-172.6%
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
-38.2%
Start / end P/E
105.4x → 1694.0x
EPS bridge
26.00 → 1.00
Residual
-1449.5%
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.