Unknown / UnknownKOSDAQ
$2180.00
-120.00 (-5.22%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.4B · quality 46.3/100
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
15/100
F
Piotroski
5/9
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
$33.0B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.8%
↓Gross Margin
15.1%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.7%
FCF CAGR
-48.1%
FCF margin
24.7%
FCF / Net income
-0.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $9.81B · net income $-5.56B · FCF $2.42B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $9.81B | $9.81B | $16.40B | $16.01B | $9.60B |
| Net Income | $-5.56B | $-5.56B | $-28.09B | $4.30B | $2.43B |
| EBITDA | $-5.21B | $-5.21B | $-21.04B | $8.26B | $3.13B |
| EPS | -520.00 | -520.00 | -4360.00 | 640.00 | 6800.00 |
| Gross Margin | 15.1% | 15.1% | 32.7% | 31.1% | 22.2% |
| Operating Margin | 5.6% | 5.6% | 25.9% | 3.5% | -9.7% |
| Net Margin | -56.7% | -56.7% | -171.3% | 26.9% | 25.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.06 | 0.05 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $2.42B | $2.42B | $4.63B | $1.63B | $17.28B |
| Returns | |||||
| ROE | -1.8% | -1.8% | -9.3% | 1.5% | 1.2% |
| Valuation | |||||
| P/E | — | — | — | 23.91 | 5.40 |
| EV/EBITDA | — | — | — | 5.84 | 2.32 |
| P/B | 0.08 | 0.08 | 0.22 | 0.15 | 0.06 |
| Growth & Yield | |||||
| Revenue Growth | -40.2% | -40.2% | 2.5% | 66.8% | — |
| EPS Growth | 88.1% | 88.1% | -781.3% | -90.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-65.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-4360.00 → -520.00
Residual
-65.9%
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.