Unknown / UnknownKOSDAQ
$1025.00
-20.00 (-1.91%)
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 15%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 33.0/100
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
3/100
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
$20.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.4%
↓Gross Margin
8.6%
↓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
-2.8%
FCF CAGR
—
FCF margin
-6.8%
FCF / Net income
3.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.10B · net income $-985.0M · FCF $-3.05B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.10B | $45.10B | $35.68B | $41.25B | $49.16B |
| Net Income | $-985.0M | $-985.0M | $-476.0M | $1.56B | $1.19B |
| EBITDA | $-623.4M | $-623.4M | $-59.0M | $4.17B | $4.81B |
| EPS | -49.00 | -49.00 | -24.00 | 78.00 | 59.00 |
| Gross Margin | 8.6% | 8.6% | 6.8% | 13.2% | 13.5% |
| Operating Margin | -11.7% | -11.7% | -15.6% | -3.8% | -1.0% |
| Net Margin | -2.2% | -2.2% | -1.3% | 3.8% | 2.4% |
| Cash Flow | |||||
| Free Cash Flow | $-3.05B | $-3.05B | $1.58B | $3.77B | $-1.82B |
| Returns | |||||
| ROE | -1.4% | -1.4% | -0.7% | 2.2% | 1.7% |
| Valuation | |||||
| P/E | — | — | — | 20.33 | 32.29 |
| EV/EBITDA | — | — | — | 5.66 | 6.88 |
| P/B | 0.29 | 0.29 | 0.35 | 0.45 | 0.56 |
| Growth & Yield | |||||
| Revenue Growth | 26.4% | 26.4% | -13.5% | -16.1% | — |
| EPS Growth | -104.2% | -104.2% | -130.8% | 32.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
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
-27.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-24.00 → -49.00
Residual
-27.6%
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.