Unknown / UnknownKOSDAQ
$2255.00
-45.00 (-1.96%)
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 $-9.4B · quality 51.3/100
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
11/100
F
Piotroski
0/9
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
$18.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.8%
↓Gross Margin
-0.5%
↓Debt/Equity
0.44
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.3%
FCF CAGR
—
FCF margin
-30.9%
FCF / Net income
1.17x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.57B · net income $-8.09B · FCF $-9.44B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.57B | $30.57B | $63.70B | $43.73B | $42.29B |
| Net Income | $-8.09B | $-8.09B | $1.50B | $-7.79B | $514.2M |
| EBITDA | $-6.75B | $-6.75B | $3.04B | $-6.54B | $1.80B |
| EPS | -962.00 | -962.00 | 179.00 | -927.00 | 61.00 |
| Gross Margin | -0.5% | -0.5% | 16.5% | 0.6% | 10.4% |
| Operating Margin | -24.2% | -24.2% | 3.3% | -16.0% | 3.6% |
| Net Margin | -26.5% | -26.5% | 2.4% | -17.8% | 1.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.44 | 0.44 | 0.28 | 0.32 | 0.10 |
| Cash Flow | |||||
| Free Cash Flow | $-9.44B | $-9.44B | $8.37B | $-10.69B | $4.69B |
| Returns | |||||
| ROE | -23.8% | -23.8% | 3.6% | -19.1% | 1.0% |
| Valuation | |||||
| P/E | — | — | 17.43 | — | 23.61 |
| EV/EBITDA | — | — | 10.08 | — | 8.77 |
| P/B | 0.56 | 0.56 | 0.63 | 0.78 | 0.25 |
| Growth & Yield | |||||
| Revenue Growth | -52.0% | -52.0% | 45.7% | 3.4% | — |
| EPS Growth | -637.4% | -637.4% | 119.3% | -1619.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.7%
Start / end P/E
n/dx → n/dx
EPS bridge
179.00 → -962.00
Residual
-1.7%
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.