Unknown / UnknownKOSDAQ
$3735.00
-120.00 (-3.11%)
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 20%
FCF escenarios
weak_data · normalized FCF $-11.1B · quality 55.0/100
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
18/100
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
$121.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.0%
↓Gross Margin
48.0%
↑Debt/Equity
0.47
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-11.1%
FCF CAGR
—
FCF margin
-68.0%
FCF / Net income
0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.03B · net income $-14.06B · FCF $-6.15B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.03B | $9.03B | $11.20B | $12.41B | $12.88B |
| Net Income | $-14.06B | $-14.06B | $-25.87B | $-29.76B | $-9.52B |
| EBITDA | $-10.97B | $-10.97B | $-9.30B | $-23.97B | $-6.61B |
| EPS | -431.00 | -431.00 | -837.00 | -1083.00 | -519.00 |
| Gross Margin | 48.0% | 48.0% | 52.1% | -75.4% | 50.1% |
| Operating Margin | -113.0% | -113.0% | -88.2% | -177.5% | 1.4% |
| Net Margin | -155.6% | -155.6% | -231.1% | -239.8% | -73.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.47 | 0.47 | 0.72 | 1.28 | 0.27 |
| Cash Flow | |||||
| Free Cash Flow | $-6.15B | $-6.15B | $-11.07B | $-29.06B | $-2.33B |
| Returns | |||||
| ROE | -20.0% | -20.0% | -31.7% | -35.6% | -20.5% |
| Valuation | |||||
| P/B | 1.73 | 1.73 | 1.82 | 2.80 | 1.97 |
| Growth & Yield | |||||
| Revenue Growth | -19.3% | -19.3% | -9.8% | -3.6% | — |
| EPS Growth | 48.5% | 48.5% | 22.7% | -108.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+0.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-837.00 → -431.00
Residual
+0.7%
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.