Unknown / UnknownKOSDAQ
$5190.00
-890.00 (-13.97%)
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 22%
FCF escenarios
weak_data · normalized FCF $-17.2B · quality 65.0/100
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
25/100
D
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
$239.0B
P/E
N/A
•EV/EBITDA
160.3x
↑ROE
-0.3%
↓Gross Margin
38.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-2.5%
FCF CAGR
—
FCF margin
-275.6%
FCF / Net income
16.46x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.60B · net income $-434.9M · FCF $-7.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.60B | $2.60B | $4.97B | $4.20B | $2.80B |
| Net Income | $-434.9M | $-434.9M | $-15.47B | $-64.09B | $-43.54B |
| EBITDA | $1.37B | $1.37B | $-11.09B | $-53.00B | $-30.49B |
| EPS | -9.00 | -9.00 | -329.00 | -1544.00 | -1156.00 |
| Gross Margin | 38.0% | 38.0% | 57.9% | 50.5% | 14.9% |
| Operating Margin | -380.6% | -380.6% | -360.7% | -838.9% | -1878.1% |
| Net Margin | -16.7% | -16.7% | -311.0% | -1525.3% | -1555.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.13 | 0.09 |
| Cash Flow | |||||
| Free Cash Flow | $-7.16B | $-7.16B | $-17.25B | $-29.78B | $-48.38B |
| Returns | |||||
| ROE | -0.3% | -0.3% | -10.9% | -41.6% | -20.1% |
| Valuation | |||||
| EV/EBITDA | 160.34 | 160.34 | — | — | — |
| P/B | 1.77 | 1.77 | 0.93 | 1.13 | 1.90 |
| Growth & Yield | |||||
| Revenue Growth | -47.8% | -47.8% | 18.4% | 50.1% | — |
| EPS Growth | 97.3% | 97.3% | 78.7% | -33.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+84.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-329.00 → -9.00
Residual
+84.8%
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.