Unknown / UnknownKOSDAQ
$992.00
+93.00 (+10.34%)
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 $-35.8B · quality 66.3/100
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
16/100
F
Piotroski
5/9
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
$76.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3.3%
↓Gross Margin
-7.1%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+85.1%
FCF CAGR
—
FCF margin
-92.7%
FCF / Net income
7.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $27.39B · net income $-3.52B · FCF $-25.41B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $27.39B | $27.39B | $7.25B | $4.88B | $4.32B |
| Net Income | $-3.52B | $-3.52B | $-51.54B | $-48.92B | $-23.87B |
| EBITDA | $-9.56B | $-9.56B | $-42.33B | $-45.86B | $-18.20B |
| EPS | -46.00 | -46.00 | -671.00 | -661.00 | -345.00 |
| Gross Margin | -7.1% | -7.1% | -7.2% | 29.9% | 29.1% |
| Operating Margin | -95.3% | -95.3% | -530.6% | -644.4% | -553.9% |
| Net Margin | -12.9% | -12.9% | -710.6% | -1002.8% | -552.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.54 | 0.22 | 0.37 |
| Cash Flow | |||||
| Free Cash Flow | $-25.41B | $-25.41B | $-35.79B | $-55.97B | $-39.08B |
| Returns | |||||
| ROE | -3.3% | -3.3% | -52.3% | -33.7% | -12.7% |
| Valuation | |||||
| P/B | 0.72 | 0.72 | 1.94 | 1.48 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 277.6% | 277.6% | 48.7% | 12.9% | — |
| EPS Growth | 93.1% | 93.1% | -1.5% | -91.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-671.00 → -46.00
Residual
-51.3%
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.