Unknown / UnknownKOSDAQ
$764.00
+49.00 (+6.85%)
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 $-7.8B · quality 50.0/100
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
10/100
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
$30.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.7%
↓Gross Margin
11.8%
↓Debt/Equity
0.52
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-19.1%
FCF CAGR
—
FCF margin
-19.8%
FCF / Net income
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $39.45B · net income $-7.26B · FCF $-7.80B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $39.45B | $39.45B | $24.69B | $24.12B | $74.43B |
| Net Income | $-7.26B | $-7.26B | $-5.13B | $3.68B | $-13.87B |
| EBITDA | $-3.03B | $-3.03B | $-51.3M | $-1.99B | $-10.22B |
| EPS | -263.00 | -263.00 | -190.00 | 199.00 | -3436.00 |
| Gross Margin | 11.8% | 11.8% | 13.8% | 4.1% | -14.9% |
| Operating Margin | -11.7% | -11.7% | -3.0% | -5.0% | -19.6% |
| Net Margin | -18.4% | -18.4% | -20.8% | 15.3% | -18.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.52 | 0.52 | 0.46 | 0.75 | 1.53 |
| Cash Flow | |||||
| Free Cash Flow | $-7.80B | $-7.80B | $-14.31B | $3.41B | $-15.17B |
| Returns | |||||
| ROE | -20.7% | -20.7% | -13.9% | 23.5% | -125.9% |
| Valuation | |||||
| P/E | — | — | — | 11.06 | — |
| P/B | 0.60 | 0.60 | 1.53 | 2.60 | 0.79 |
| Growth & Yield | |||||
| Revenue Growth | 59.8% | 59.8% | 2.3% | -67.6% | — |
| EPS Growth | -38.4% | -38.4% | -195.5% | 105.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-66.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-190.00 → -263.00
Residual
-66.5%
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.