Unknown / UnknownKOSDAQ
$680.00
+0.00 (+0.00%)
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 19%
FCF escenarios
weak_data · normalized FCF $-2.8B · quality 50.7/100
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
23/100
D
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
$45.2B
P/E
N/A
•EV/EBITDA
12.4x
↑ROE
1.7%
↓Gross Margin
9.0%
↓Debt/Equity
0.87
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.3%
FCF CAGR
—
FCF margin
-8.0%
FCF / Net income
-9.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $97.00B · net income $826.5M · FCF $-7.80B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $97.00B | $97.00B | $30.53B | $50.35B | $66.68B |
| Net Income | $826.5M | $826.5M | $-9.56B | $-11.88B | $-7.65B |
| EBITDA | $6.48B | $6.48B | $-3.86B | $-9.34B | $-4.07B |
| EPS | -10.00 | -10.00 | -275.87 | -346.51 | -239.70 |
| Gross Margin | 9.0% | 9.0% | 6.0% | 9.2% | 13.8% |
| Operating Margin | -6.9% | -6.9% | -29.8% | -19.1% | -9.4% |
| Net Margin | 0.9% | 0.9% | -31.3% | -23.6% | -11.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.87 | 0.87 | 0.71 | 0.88 | 1.25 |
| Cash Flow | |||||
| Free Cash Flow | $-7.80B | $-7.80B | $-2.83B | $-1.48B | $-788.8M |
| Returns | |||||
| ROE | 1.7% | 1.7% | -34.0% | -54.5% | -40.6% |
| Valuation | |||||
| EV/EBITDA | 12.42 | 12.42 | — | — | — |
| P/B | 0.93 | 0.93 | 1.28 | 4.49 | 3.24 |
| Growth & Yield | |||||
| Revenue Growth | 217.7% | 217.7% | -39.4% | -24.5% | — |
| EPS Growth | 96.4% | 96.4% | 20.4% | -44.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-8.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-275.87 → -10.00
Residual
-8.2%
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.