Unknown / UnknownKOSDAQ
$2080.00
-185.00 (-8.17%)
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 23%
FCF escenarios
weak_data · normalized FCF $-3.1B · 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
19/100
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
$31.0B
P/E
N/A
•EV/EBITDA
51.0x
↑ROE
-7.2%
↓Gross Margin
29.1%
↑Debt/Equity
0.72
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+44.3%
FCF CAGR
—
FCF margin
-8.8%
FCF / Net income
0.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $70.44B · net income $-9.69B · FCF $-6.19B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $70.44B | $70.44B | $31.64B | $41.26B | $23.46B |
| Net Income | $-9.69B | $-9.69B | $-13.00B | $9.68B | $-4.69B |
| EBITDA | $2.06B | $2.06B | $-6.95B | $23.00B | $2.84B |
| EPS | -710.00 | -710.00 | -1190.00 | 885.00 | -3455.00 |
| Gross Margin | 29.1% | 29.1% | 21.6% | 22.3% | 23.2% |
| Operating Margin | 3.3% | 3.3% | -3.9% | 3.1% | -15.4% |
| Net Margin | -13.8% | -13.8% | -41.1% | 23.5% | -20.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.72 | 0.72 | 0.59 | 0.56 | 0.70 |
| Cash Flow | |||||
| Free Cash Flow | $-6.19B | $-6.19B | $-1.87B | $-3.05B | $-1.47B |
| Returns | |||||
| ROE | -7.2% | -7.2% | -9.5% | 7.0% | -4.3% |
| Valuation | |||||
| P/E | — | — | — | 6.12 | — |
| EV/EBITDA | 51.04 | 51.04 | — | 5.32 | 43.61 |
| P/B | 0.21 | 0.21 | 0.23 | 0.43 | 0.54 |
| Growth & Yield | |||||
| Revenue Growth | 122.6% | 122.6% | -23.3% | 75.8% | — |
| EPS Growth | 40.3% | 40.3% | -234.5% | 125.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-1190.00 → -710.00
Residual
-21.5%
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.