Unknown / UnknownKOSDAQ
$2200.00
-165.00 (-6.98%)
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 13%
FCF escenarios
weak_data · normalized FCF $-27.9B · quality 34.0/100
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
1/100
F
Piotroski
2/9
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
$62.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-99.9%
↓Gross Margin
-41.7%
↓Debt/Equity
2.18
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-16.5%
FCF CAGR
—
FCF margin
-327.6%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.44B · net income $-33.77B · FCF $-44.01B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.44B | $13.44B | $17.34B | $37.60B | $23.05B |
| Net Income | $-33.77B | $-33.77B | $-19.57B | $-5.71B | $-14.92B |
| EBITDA | $-28.32B | $-28.32B | $-11.97B | $-4.54B | $-12.22B |
| EPS | -1302.00 | -1302.00 | -1392.00 | -586.00 | -1647.00 |
| Gross Margin | -41.7% | -41.7% | 23.7% | 22.7% | 22.7% |
| Operating Margin | -183.7% | -183.7% | -74.7% | -10.8% | -40.6% |
| Net Margin | -251.4% | -251.4% | -112.9% | -15.2% | -64.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.18 | 2.18 | 1.42 | 0.45 | 1.01 |
| Cash Flow | |||||
| Free Cash Flow | $-44.01B | $-44.01B | $-27.90B | $-4.14B | $-6.40B |
| Returns | |||||
| ROE | -99.9% | -99.9% | -46.8% | -25.9% | -90.1% |
| Valuation | |||||
| P/B | 1.69 | 1.69 | 2.50 | 6.35 | 1.11 |
| Growth & Yield | |||||
| Revenue Growth | -22.5% | -22.5% | -53.9% | 63.1% | — |
| EPS Growth | 6.5% | 6.5% | -137.5% | 64.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-29.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1392.00 → -1302.00
Residual
-29.7%
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.