Unknown / UnknownKOSDAQ
$1602.00
-43.00 (-2.61%)
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 $-3.8B · quality 62.3/100
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
27/100
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
$20.8B
P/E
N/A
•EV/EBITDA
6.4x
↓ROE
-1.6%
↓Gross Margin
25.0%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+94.3%
FCF CAGR
—
FCF margin
-4.9%
FCF / Net income
3.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $53.17B · net income $-813.3M · FCF $-2.62B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $53.17B | $53.17B | $5.68B | $5.66B | $7.24B |
| Net Income | $-813.3M | $-813.3M | $-13.03B | $-25.97B | $-17.82B |
| EBITDA | $2.49B | $2.49B | $-13.38B | $-17.77B | $-14.05B |
| EPS | -80.00 | -80.00 | -2195.00 | -4495.00 | -3080.00 |
| Gross Margin | 25.0% | 25.0% | 42.6% | 99.9% | 97.8% |
| Operating Margin | 6.6% | 6.6% | -61.6% | -65.9% | -122.7% |
| Net Margin | -1.5% | -1.5% | -229.4% | -459.0% | -245.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.07 | 0.55 | 0.22 |
| Cash Flow | |||||
| Free Cash Flow | $-2.62B | $-2.62B | $-3.87B | $-3.80B | $-9.39B |
| Returns | |||||
| ROE | -1.6% | -1.6% | -35.4% | -113.4% | -36.5% |
| Valuation | |||||
| EV/EBITDA | 6.37 | 6.37 | — | — | — |
| P/B | 0.32 | 0.32 | 0.97 | 1.43 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | 835.9% | 835.9% | 0.4% | -21.9% | — |
| EPS Growth | 96.4% | 96.4% | 51.2% | -45.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-49.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-2195.00 → -80.00
Residual
-49.0%
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.