Unknown / UnknownKOSDAQ
$919.00
+69.00 (+8.12%)
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 35% · confianza 11%
FCF escenarios
weak_data · normalized FCF $-1.3B · quality 23.0/100
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
1/100
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
$6.5B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-81.2%
↓Gross Margin
-11.6%
↓Debt/Equity
2.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-31.3%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.41B · net income $-12.72B · FCF $520.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.41B | $18.41B | $21.84B | $22.70B | $56.86B |
| Net Income | $-12.72B | $-12.72B | $-10.05B | $-17.48B | $-1.01B |
| EBITDA | $-10.51B | $-10.51B | $-7.63B | $-13.84B | $6.46B |
| EPS | -639.00 | -639.00 | -1557.41 | -2473.36 | -141.86 |
| Gross Margin | -11.6% | -11.6% | -4.8% | -7.9% | 10.3% |
| Operating Margin | -46.7% | -46.7% | -49.7% | -62.3% | -22.3% |
| Net Margin | -69.1% | -69.1% | -46.0% | -77.0% | -1.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.03 | 2.03 | 1.19 | 0.87 | 0.79 |
| Cash Flow | |||||
| Free Cash Flow | $520.6M | $520.6M | $-1.29B | $-5.93B | $-1.57B |
| Returns | |||||
| ROE | -81.2% | -81.2% | -40.2% | -50.2% | -1.9% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 10.72 |
| P/B | 0.41 | 0.41 | 0.76 | 0.99 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | -15.7% | -15.7% | -3.8% | -60.1% | — |
| EPS Growth | 59.0% | 59.0% | 37.0% | -1643.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-60.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-1557.41 → -639.00
Residual
-60.9%
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.