Unknown / UnknownKOSDAQ
$34500.00
+150.00 (+0.44%)
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 21%
FCF escenarios
weak_data · normalized FCF $-12.9B · quality 56.7/100
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
22/100
D
Piotroski
6/9
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
$347.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-42.1%
↓Gross Margin
10.5%
↓Debt/Equity
0.58
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-9.3%
FCF CAGR
—
FCF margin
-22.4%
FCF / Net income
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $57.38B · net income $-27.04B · FCF $-12.88B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $57.38B | $57.38B | $32.03B | $46.00B | $76.95B |
| Net Income | $-27.04B | $-27.04B | $-33.13B | $-33.82B | $-5.98B |
| EBITDA | $-18.53B | $-18.53B | $-23.58B | $-19.70B | $2.42B |
| EPS | -2642.00 | -2642.00 | -3215.00 | -3218.00 | -567.00 |
| Gross Margin | 10.5% | 10.5% | -15.2% | -1.6% | 31.4% |
| Operating Margin | -27.9% | -27.9% | -94.8% | -67.6% | -11.3% |
| Net Margin | -47.1% | -47.1% | -103.4% | -73.5% | -7.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.58 | 0.58 | 0.59 | 0.32 | 0.24 |
| Cash Flow | |||||
| Free Cash Flow | $-12.88B | $-12.88B | $-27.32B | $-9.24B | $-13.42B |
| Returns | |||||
| ROE | -42.1% | -42.1% | -44.7% | -30.4% | -4.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 82.71 |
| P/B | 5.49 | 5.49 | 1.47 | 1.23 | 1.27 |
| Growth & Yield | |||||
| Revenue Growth | 79.2% | 79.2% | -30.4% | -40.2% | — |
| EPS Growth | 17.8% | 17.8% | 0.1% | -467.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+262.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-3215.00 → -2642.00
Residual
+262.8%
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.