Unknown / UnknownKOSDAQ
$6330.00
+440.00 (+7.47%)
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 16%
FCF escenarios
weak_data · normalized FCF $2.1B · quality 37.7/100
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
9/100
F
Piotroski
1/9
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
$39.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.9%
↓Gross Margin
22.5%
↓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
-10.2%
FCF CAGR
—
FCF margin
-24.5%
FCF / Net income
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $14.13B · net income $-2.74B · FCF $-3.45B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $14.13B | $14.13B | $17.50B | $17.68B | $19.51B |
| Net Income | $-2.74B | $-2.74B | $2.07B | $2.67B | $5.31B |
| EBITDA | $-2.76B | $-2.76B | $3.65B | $4.43B | $8.02B |
| EPS | -413.00 | -413.00 | 289.00 | 370.00 | 738.00 |
| Gross Margin | 22.5% | 22.5% | 25.4% | 26.9% | 25.8% |
| Operating Margin | -30.6% | -30.6% | -1.4% | -0.5% | 0.7% |
| Net Margin | -19.4% | -19.4% | 11.8% | 15.1% | 27.2% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.01 | 0.01 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-3.45B | $-3.45B | $4.18B | $2.13B | $2.97B |
| Returns | |||||
| ROE | -3.9% | -3.9% | 2.6% | 3.4% | 6.8% |
| Valuation | |||||
| P/E | — | — | 18.17 | 13.42 | 7.38 |
| EV/EBITDA | — | — | 6.37 | 7.33 | 4.45 |
| P/B | 0.59 | 0.59 | 0.48 | 0.45 | 0.50 |
| Growth & Yield | |||||
| Revenue Growth | -19.3% | -19.3% | -1.0% | -9.4% | — |
| EPS Growth | -242.9% | -242.9% | -21.9% | -49.9% | — |
Revenue, Net Income & Free Cash Flow ($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
+21.0%
Start / end P/E
n/dx → n/dx
EPS bridge
289.00 → -413.00
Residual
+21.0%
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.