Unknown / UnknownKOSDAQ
$1330.00
-46.00 (-3.34%)
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 24%
FCF escenarios
weak_data · normalized FCF $-8.0B · quality 73.7/100
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
21/100
D
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
$32.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-48.9%
↓Gross Margin
20.4%
↓Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+6.0%
FCF CAGR
—
FCF margin
-17.4%
FCF / Net income
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $31.05B · net income $-11.07B · FCF $-5.40B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.05B | $31.05B | $34.97B | $18.52B | $26.09B |
| Net Income | $-11.07B | $-11.07B | $-5.27B | $-6.30B | $-1.53B |
| EBITDA | $-4.53B | $-4.53B | $-2.38B | $-921.3M | $2.86B |
| EPS | -490.00 | -490.00 | -240.00 | -1505.00 | -70.00 |
| Gross Margin | 20.4% | 20.4% | 12.4% | 23.3% | 13.5% |
| Operating Margin | -14.9% | -14.9% | -17.1% | -13.9% | -4.4% |
| Net Margin | -35.7% | -35.7% | -15.1% | -34.0% | -5.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.23 | 0.18 | 0.09 |
| Cash Flow | |||||
| Free Cash Flow | $-5.40B | $-5.40B | $-8.62B | $-7.99B | $-11.98B |
| Returns | |||||
| ROE | -48.9% | -48.9% | -17.4% | -18.2% | -3.8% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 15.66 |
| P/B | 1.33 | 1.33 | 0.75 | 0.25 | 1.47 |
| Growth & Yield | |||||
| Revenue Growth | -11.2% | -11.2% | 88.8% | -29.0% | — |
| EPS Growth | -104.2% | -104.2% | 84.1% | -2050.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+35.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-240.00 → -490.00
Residual
+35.0%
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.