Unknown / UnknownKOSDAQ
$4600.00
-195.00 (-4.07%)
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 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-2.4B · quality 39.7/100
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
13/100
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
$72.7B
P/E
N/A
•EV/EBITDA
44.0x
↑ROE
-5.9%
↓Gross Margin
9.1%
↓Debt/Equity
0.56
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.0%
FCF CAGR
—
FCF margin
-13.3%
FCF / Net income
2.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $205.09B · net income $-11.47B · FCF $-27.19B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $205.09B | $205.09B | $167.59B | $263.45B | $415.83B |
| Net Income | $-11.47B | $-11.47B | $-44.46B | $-11.82B | $33.44B |
| EBITDA | $4.02B | $4.02B | $-19.63B | $15.45B | $60.35B |
| EPS | -715.00 | -715.00 | -2704.00 | -716.00 | 2108.00 |
| Gross Margin | 9.1% | 9.1% | 10.9% | 13.1% | 21.9% |
| Operating Margin | -9.7% | -9.7% | -18.2% | -5.5% | 8.2% |
| Net Margin | -5.6% | -5.6% | -26.5% | -4.5% | 8.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.56 | 0.50 | 0.45 |
| Cash Flow | |||||
| Free Cash Flow | $-27.19B | $-27.19B | $-2.44B | $15.05B | $-55.15B |
| Returns | |||||
| ROE | -5.9% | -5.9% | -21.7% | -4.8% | 12.8% |
| Valuation | |||||
| P/E | — | — | — | — | 10.72 |
| EV/EBITDA | 44.00 | 44.00 | — | 45.49 | 7.05 |
| P/B | 0.38 | 0.38 | 2.33 | 2.66 | 1.38 |
| Growth & Yield | |||||
| Revenue Growth | 22.4% | 22.4% | -36.4% | -36.6% | — |
| EPS Growth | 73.6% | 73.6% | -277.7% | -134.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-57.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-2704.00 → -715.00
Residual
-57.9%
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.