Unknown / UnknownKOSDAQ
$1680.00
-27.00 (-1.58%)
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 $-5.7B · quality 46.0/100
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
12/100
F
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
$37.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-4.9%
↓Gross Margin
-0.6%
↓Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.2%
FCF CAGR
—
FCF margin
-31.6%
FCF / Net income
1.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.15B · net income $-4.67B · FCF $-5.73B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.15B | $18.15B | $25.30B | $21.93B | $20.66B |
| Net Income | $-4.67B | $-4.67B | $-472.1M | $5.50B | $-6.03B |
| EBITDA | $-2.46B | $-2.46B | $1.79B | $12.44B | $-4.14B |
| EPS | -209.00 | -209.00 | -21.00 | 380.00 | -673.00 |
| Gross Margin | -0.6% | -0.6% | 14.0% | 0.7% | 7.9% |
| Operating Margin | -30.9% | -30.9% | -1.5% | -1.2% | -18.2% |
| Net Margin | -25.7% | -25.7% | -1.9% | 25.1% | -29.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.20 | 0.37 |
| Cash Flow | |||||
| Free Cash Flow | $-5.73B | $-5.73B | $-3.61B | $-6.03B | $9.28B |
| Returns | |||||
| ROE | -4.9% | -4.9% | -0.5% | 6.8% | -11.5% |
| Valuation | |||||
| P/E | — | — | — | 9.92 | — |
| EV/EBITDA | — | — | -6.22 | 1.25 | — |
| P/B | 0.40 | 0.40 | 0.41 | 0.78 | 1.03 |
| Growth & Yield | |||||
| Revenue Growth | -28.3% | -28.3% | 15.4% | 6.2% | — |
| EPS Growth | -895.2% | -895.2% | -105.5% | 156.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-23.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-21.00 → -209.00
Residual
-23.6%
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.