Unknown / UnknownKOSDAQ
$221.00
-28.00 (-10.65%)
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 23%
FCF escenarios
weak_data · normalized FCF $-5.6B · quality 65.7/100
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
8/100
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
$23.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-40.3%
↓Gross Margin
36.5%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-23.0%
FCF CAGR
—
FCF margin
-20.0%
FCF / Net income
0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.93B · net income $-6.67B · FCF $-5.59B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.93B | $27.93B | $36.38B | $44.59B | $61.20B |
| Net Income | $-6.67B | $-6.67B | $-5.97B | $-6.60B | $-12.25B |
| EBITDA | $-5.14B | $-5.14B | $-3.86B | $-4.34B | $-9.47B |
| EPS | -112.00 | -112.00 | -101.00 | -139.00 | -332.00 |
| Gross Margin | 36.5% | 36.5% | 33.6% | 38.5% | 50.1% |
| Operating Margin | -20.2% | -20.2% | -11.2% | -13.6% | -15.1% |
| Net Margin | -23.9% | -23.9% | -16.4% | -14.8% | -20.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.57 | 0.46 | 5.13 |
| Cash Flow | |||||
| Free Cash Flow | $-5.59B | $-5.59B | $-792.3M | $-6.92B | $-8.87B |
| Returns | |||||
| ROE | -40.3% | -40.3% | -37.7% | -31.0% | -420.5% |
| Valuation | |||||
| P/B | 0.79 | 0.79 | 3.74 | 3.06 | 12.54 |
| Growth & Yield | |||||
| Revenue Growth | -23.2% | -23.2% | -18.4% | -27.1% | — |
| EPS Growth | -10.9% | -10.9% | 27.3% | 58.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-74.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-101.00 → -112.00
Residual
-74.0%
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.