Unknown / UnknownKOSDAQ
$1813.00
-47.00 (-2.50%)
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 32% · confianza 18%
FCF escenarios
weak_data · normalized FCF $15.4B · quality 22.3/100
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
16/100
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
$29.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-965.8%
↓Gross Margin
-5.1%
↓Debt/Equity
57.80
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.6%
FCF CAGR
—
FCF margin
-0.9%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $543.20B · net income $-50.44B · FCF $-5.01B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $543.20B | $543.20B | $488.85B | $403.49B | $333.66B |
| Net Income | $-50.44B | $-50.44B | $-32.53B | $-11.55B | $9.12B |
| EBITDA | $-20.55B | $-20.55B | $-9.21B | $11.50B | $21.28B |
| EPS | — | — | -1857.00 | -656.00 | 517.00 |
| Gross Margin | -5.1% | -5.1% | -0.9% | 2.1% | 6.6% |
| Operating Margin | -10.6% | -10.6% | -6.2% | -3.2% | 2.7% |
| Net Margin | -9.3% | -9.3% | -6.7% | -2.9% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 57.80 | 57.80 | 1.93 | 0.94 | 0.46 |
| Cash Flow | |||||
| Free Cash Flow | $-5.01B | $-5.01B | $15.43B | $22.65B | $12.43B |
| Returns | |||||
| ROE | -965.8% | -965.8% | -50.8% | -11.6% | 7.2% |
| Valuation | |||||
| P/E | — | — | — | — | 5.27 |
| EV/EBITDA | — | — | — | 11.46 | 4.75 |
| P/B | 5.59 | 5.59 | 0.63 | 0.58 | 0.38 |
| Growth & Yield | |||||
| Revenue Growth | 11.1% | 11.1% | 21.2% | 20.9% | — |
| EPS Growth | — | — | -183.1% | -226.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1857.00 → n/d
Residual
-30.6%
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.