Unknown / UnknownKOSDAQ
$1565.00
-30.00 (-1.88%)
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 19%
FCF escenarios
weak_data · normalized FCF $-15.2B · quality 50.3/100
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
6/9
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
$87.2B
P/E
N/A
•EV/EBITDA
12.5x
↑ROE
-0.9%
↓Gross Margin
12.5%
↓Debt/Equity
0.25
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-36.9%
FCF CAGR
—
FCF margin
55.1%
FCF / Net income
-39.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $119.68B · net income $-1.67B · FCF $65.99B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $119.68B | $119.68B | $165.78B | $178.58B | $477.14B |
| Net Income | $-1.67B | $-1.67B | $-40.22B | $-30.21B | $-7.84B |
| EBITDA | $6.78B | $6.78B | $-24.31B | $-25.71B | $-423.5M |
| EPS | -30.00 | -30.00 | -722.00 | -542.00 | -141.00 |
| Gross Margin | 12.5% | 12.5% | 3.6% | 4.2% | 6.2% |
| Operating Margin | 7.0% | 7.0% | -4.4% | -19.5% | -2.4% |
| Net Margin | -1.4% | -1.4% | -24.3% | -16.9% | -1.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.25 | 0.25 | 0.38 | 0.61 | 0.55 |
| Cash Flow | |||||
| Free Cash Flow | $65.99B | $65.99B | $-30.11B | $-15.22B | $-72.58B |
| Returns | |||||
| ROE | -0.9% | -0.9% | -21.5% | -13.3% | -3.0% |
| Valuation | |||||
| EV/EBITDA | 12.50 | 12.50 | — | — | — |
| P/B | 0.47 | 0.47 | 0.75 | 0.75 | 0.95 |
| Growth & Yield | |||||
| Revenue Growth | -27.8% | -27.8% | -7.2% | -62.6% | — |
| EPS Growth | 95.8% | 95.8% | -33.2% | -284.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-43.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-722.00 → -30.00
Residual
-43.3%
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.