Unknown / UnknownKOSDAQ
$1648.00
-88.00 (-5.07%)
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 25%
FCF escenarios
weak_data · normalized FCF $-5.8B · quality 76.3/100
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
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
$13.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-93.2%
↓Gross Margin
77.0%
↑Debt/Equity
0.38
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+55.1%
FCF CAGR
—
FCF margin
-13.9%
FCF / Net income
0.42x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $120.06B · net income $-40.08B · FCF $-16.68B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $120.06B | $120.06B | $52.03B | $17.75B | $32.20B |
| Net Income | $-40.08B | $-40.08B | $-6.36B | $-16.45B | $-4.78B |
| EBITDA | $-37.84B | $-37.84B | $-3.62B | $-15.57B | $-588.5M |
| EPS | -4860.00 | -4860.00 | -830.00 | -2150.00 | -620.00 |
| Gross Margin | 77.0% | 77.0% | 64.7% | 5.3% | 25.9% |
| Operating Margin | -27.5% | -27.5% | -9.8% | -68.2% | -11.0% |
| Net Margin | -33.4% | -33.4% | -12.2% | -92.7% | -14.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.23 | 0.21 | 0.17 |
| Cash Flow | |||||
| Free Cash Flow | $-16.68B | $-16.68B | $-5.77B | $-2.14B | $-4.84B |
| Returns | |||||
| ROE | -93.2% | -93.2% | -7.9% | -19.6% | -4.8% |
| Valuation | |||||
| P/B | 0.32 | 0.32 | 0.49 | 0.76 | 0.45 |
| Growth & Yield | |||||
| Revenue Growth | 130.7% | 130.7% | 193.2% | -44.9% | — |
| EPS Growth | -485.5% | -485.5% | 61.4% | -246.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-76.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-830.00 → -4860.00
Residual
-76.9%
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.