Unknown / UnknownKOSDAQ
$2830.00
+650.00 (+29.82%)
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 $-4.8B · quality 59.3/100
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
10/100
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
$170.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-44.6%
↓Gross Margin
40.8%
↑Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.8%
FCF CAGR
—
FCF margin
-15.3%
FCF / Net income
0.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $59.34B · net income $-32.42B · FCF $-9.08B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $59.34B | $59.34B | $87.60B | $71.32B | $51.56B |
| Net Income | $-32.42B | $-32.42B | $-9.98B | $-3.36B | $-39.91B |
| EBITDA | $-25.65B | $-25.65B | $-4.72B | $3.97B | $-16.43B |
| EPS | -615.94 | -615.94 | -196.54 | -65.83 | -4311.57 |
| Gross Margin | 40.8% | 40.8% | 51.8% | 43.9% | 41.6% |
| Operating Margin | -32.3% | -32.3% | 3.3% | 6.6% | -10.4% |
| Net Margin | -54.6% | -54.6% | -11.4% | -4.7% | -77.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.34 | 0.40 | 0.58 |
| Cash Flow | |||||
| Free Cash Flow | $-9.08B | $-9.08B | $-4.81B | $-3.68B | $-11.97B |
| Returns | |||||
| ROE | -44.6% | -44.6% | -9.4% | -3.2% | -38.6% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 47.41 | — |
| P/B | 2.05 | 2.05 | 3.37 | 1.49 | 1.72 |
| Growth & Yield | |||||
| Revenue Growth | -32.3% | -32.3% | 22.8% | 38.3% | — |
| EPS Growth | -213.4% | -213.4% | -198.6% | 98.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-55.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-196.54 → -615.94
Residual
-55.6%
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.