Unknown / UnknownKOSDAQ
$1074.00
-105.00 (-8.91%)
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 17%
FCF escenarios
weak_data · normalized FCF $3.6B · quality 40.3/100
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
15/100
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
$29.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-11.2%
↓Gross Margin
14.9%
↓Debt/Equity
0.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.6%
FCF CAGR
—
FCF margin
-31.4%
FCF / Net income
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.18B · net income $-7.70B · FCF $-11.06B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.18B | $35.18B | $34.69B | $123.81B | $25.32B |
| Net Income | $-7.70B | $-7.70B | $-3.09B | $7.58B | $-622.3M |
| EBITDA | $-3.80B | $-3.80B | $2.59B | $7.33B | $1.27B |
| EPS | -285.00 | -285.00 | -114.00 | 278.00 | -23.00 |
| Gross Margin | 14.9% | 14.9% | 9.1% | 6.2% | 11.4% |
| Operating Margin | -9.8% | -9.8% | 0.4% | 3.5% | 3.7% |
| Net Margin | -21.9% | -21.9% | -8.9% | 6.1% | -2.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.36 | 0.36 | 0.21 | 0.16 | 0.29 |
| Cash Flow | |||||
| Free Cash Flow | $-11.06B | $-11.06B | $3.65B | $7.14B | $909.8M |
| Returns | |||||
| ROE | -11.2% | -11.2% | -4.0% | 9.4% | -0.9% |
| Valuation | |||||
| P/E | — | — | — | 13.13 | — |
| EV/EBITDA | — | — | 26.11 | 14.09 | 113.80 |
| P/B | 0.42 | 0.42 | 0.76 | 1.23 | 1.88 |
| Growth & Yield | |||||
| Revenue Growth | 1.4% | 1.4% | -72.0% | 389.0% | — |
| EPS Growth | -150.0% | -150.0% | -141.0% | 1308.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-50.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-114.00 → -285.00
Residual
-50.0%
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.