Unknown / UnknownKOSDAQ
$3330.00
+50.00 (+1.52%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-48.9B · quality 59.7/100
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
10/100
F
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
$405.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.6%
↓Gross Margin
-1.1%
↓Debt/Equity
0.54
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-22.8%
FCF CAGR
—
FCF margin
-106.8%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.75B · net income $-99.79B · FCF $-48.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.75B | $45.75B | $32.77B | $97.99B | $99.59B |
| Net Income | $-99.79B | $-99.79B | $6.14B | $-5.98B | $-54.28B |
| EBITDA | $-83.58B | $-83.58B | $26.35B | $22.84B | $-45.75B |
| EPS | -819.00 | -819.00 | 55.00 | -54.79 | -533.76 |
| Gross Margin | -1.1% | -1.1% | -10.0% | -0.8% | -3.1% |
| Operating Margin | -45.9% | -45.9% | -60.9% | -25.0% | -20.0% |
| Net Margin | -218.1% | -218.1% | 18.7% | -6.1% | -54.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.54 | 0.54 | 0.31 | 0.72 | 0.63 |
| Cash Flow | |||||
| Free Cash Flow | $-48.88B | $-48.88B | $-59.47B | $-31.54B | $-41.40B |
| Returns | |||||
| ROE | -33.6% | -33.6% | 1.5% | -2.6% | -23.1% |
| Valuation | |||||
| P/E | — | — | 188.55 | — | — |
| EV/EBITDA | — | — | 46.61 | 55.94 | — |
| P/B | 1.36 | 1.36 | 2.91 | 4.89 | 4.77 |
| Growth & Yield | |||||
| Revenue Growth | 39.6% | 39.6% | -66.6% | -1.6% | — |
| EPS Growth | -1589.1% | -1589.1% | 200.4% | 89.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-44.6%
Start / end P/E
n/dx → n/dx
EPS bridge
55.00 → -819.00
Residual
-44.6%
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.