Unknown / UnknownKOSDAQ
$5160.00
+205.00 (+4.14%)
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 21%
FCF escenarios
weak_data · normalized FCF $-11.9B · quality 59.0/100
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
16/100
F
Piotroski
3/9
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
$129.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.8%
↓Gross Margin
-20.5%
↓Debt/Equity
0.22
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
-26.5%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $43.18B · net income $-15.52B · FCF $-11.45B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $43.18B | $43.18B | $22.64B | $71.50B | $48.23B |
| Net Income | $-15.52B | $-15.52B | $-7.84B | $3.26B | $-6.45B |
| EBITDA | $-14.91B | $-14.91B | $-7.14B | $9.14B | $-3.98B |
| EPS | -619.00 | -619.00 | -309.00 | 125.00 | -244.00 |
| Gross Margin | -20.5% | -20.5% | -32.0% | 4.9% | -3.5% |
| Operating Margin | -52.6% | -52.6% | -87.0% | 1.9% | -27.2% |
| Net Margin | -36.0% | -36.0% | -34.6% | 4.6% | -13.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.12 | 0.10 | 0.10 |
| Cash Flow | |||||
| Free Cash Flow | $-11.45B | $-11.45B | $-12.04B | $-11.86B | $-698.7M |
| Returns | |||||
| ROE | -14.8% | -14.8% | -6.5% | 2.5% | -4.9% |
| Valuation | |||||
| P/E | — | — | — | 41.52 | — |
| EV/EBITDA | — | — | — | 14.60 | — |
| P/B | 1.23 | 1.23 | 0.93 | 1.02 | 1.08 |
| Growth & Yield | |||||
| Revenue Growth | 90.7% | 90.7% | -68.3% | 48.2% | — |
| EPS Growth | -100.3% | -100.3% | -347.2% | 151.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-3.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-309.00 → -619.00
Residual
-3.0%
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.