Unknown / UnknownKOSDAQ
$1792.00
-49.00 (-2.66%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.7B · quality 52.3/100
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
12/100
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
$21.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-17.3%
↓Gross Margin
30.4%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.5%
FCF CAGR
—
FCF margin
-12.6%
FCF / Net income
0.91x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.22B · net income $-1.84B · FCF $-1.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.22B | $13.22B | $12.98B | $16.10B | $21.92B |
| Net Income | $-1.84B | $-1.84B | $-3.75B | $-4.61B | $1.81B |
| EBITDA | $-1.14B | $-1.14B | $-2.30B | $-3.56B | $2.28B |
| EPS | -214.00 | -214.00 | -429.29 | -539.78 | 213.74 |
| Gross Margin | 30.4% | 30.4% | 30.4% | 26.5% | 31.0% |
| Operating Margin | -15.0% | -15.0% | -40.2% | -14.4% | 7.1% |
| Net Margin | -13.9% | -13.9% | -28.8% | -28.6% | 8.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.95 | 0.86 | 0.11 |
| Cash Flow | |||||
| Free Cash Flow | $-1.67B | $-1.67B | $-3.68B | $325.4M | $1.58B |
| Returns | |||||
| ROE | -17.3% | -17.3% | -77.3% | -73.4% | 17.2% |
| Valuation | |||||
| P/E | — | — | — | — | 16.02 |
| EV/EBITDA | — | — | — | — | 10.81 |
| P/B | 1.45 | 1.45 | 9.87 | 9.59 | 2.75 |
| Growth & Yield | |||||
| Revenue Growth | 1.8% | 1.8% | -19.3% | -26.5% | — |
| EPS Growth | 50.2% | 50.2% | 20.5% | -352.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-429.29 → -214.00
Residual
-36.9%
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.