Unknown / UnknownKOSDAQ
$3250.00
-180.00 (-5.17%)
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 $-9.3B · quality 58.3/100
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
18/100
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
$128.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.3%
↓Gross Margin
53.8%
↑Debt/Equity
0.26
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.2%
FCF CAGR
—
FCF margin
-0.2%
FCF / Net income
0.01x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $56.67B · net income $-10.68B · FCF $-89.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $56.67B | $56.67B | $60.26B | $54.31B | $41.17B |
| Net Income | $-10.68B | $-10.68B | $14.72B | $3.61B | $-7.25B |
| EBITDA | $-378.9M | $-378.9M | $7.64B | $18.68B | $5.60B |
| EPS | -280.00 | -280.00 | 356.00 | 108.00 | -218.00 |
| Gross Margin | 53.8% | 53.8% | 71.9% | 65.2% | 31.9% |
| Operating Margin | 2.9% | 2.9% | 22.2% | 7.2% | -38.9% |
| Net Margin | -18.8% | -18.8% | 24.4% | 6.6% | -17.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.26 | 0.26 | 0.43 | 1.47 | 0.49 |
| Cash Flow | |||||
| Free Cash Flow | $-89.7M | $-89.7M | $-9.34B | $-13.14B | $-10.57B |
| Returns | |||||
| ROE | -9.3% | -9.3% | 14.6% | 4.7% | -11.3% |
| Valuation | |||||
| P/E | — | — | 12.95 | 56.57 | — |
| EV/EBITDA | — | — | 27.42 | 11.84 | 36.52 |
| P/B | 1.08 | 1.08 | 1.89 | 2.65 | 3.01 |
| Growth & Yield | |||||
| Revenue Growth | -6.0% | -6.0% | 11.0% | 31.9% | — |
| EPS Growth | -178.7% | -178.7% | 229.6% | 149.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-31.4%
Start / end P/E
n/dx → n/dx
EPS bridge
356.00 → -280.00
Residual
-31.4%
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.