Unknown / UnknownKOSDAQ
$25250.00
-1450.00 (-5.43%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.3B · quality 53.3/100
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
6/100
F
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
$252.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.6%
↓Gross Margin
35.3%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.6%
FCF CAGR
—
FCF margin
-17.1%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.54B · net income $-1.37B · FCF $-1.29B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.54B | $7.54B | $6.93B | $6.50B | $6.59B |
| Net Income | $-1.37B | $-1.37B | $-2.29B | $-2.84B | $-6.84B |
| EBITDA | $-1.84B | $-1.84B | $-1.45B | $-484.4M | $-4.39B |
| EPS | -138.00 | -138.00 | -236.00 | -292.00 | -706.00 |
| Gross Margin | 35.3% | 35.3% | 37.9% | 41.0% | 39.7% |
| Operating Margin | -32.3% | -32.3% | -54.1% | -78.1% | -70.5% |
| Net Margin | -18.2% | -18.2% | -33.1% | -43.7% | -103.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.08 | 0.12 |
| Cash Flow | |||||
| Free Cash Flow | $-1.29B | $-1.29B | $-1.17B | $-2.19B | $-3.46B |
| Returns | |||||
| ROE | -1.6% | -1.6% | -2.1% | -2.2% | -6.4% |
| Valuation | |||||
| P/B | 2.87 | 2.87 | 1.69 | 1.14 | 1.34 |
| Growth & Yield | |||||
| Revenue Growth | 8.7% | 8.7% | 6.7% | -1.4% | — |
| EPS Growth | 41.5% | 41.5% | 19.2% | 58.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+11.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-236.00 → -138.00
Residual
+11.5%
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.