Unknown / UnknownKOSDAQ
$8360.00
-700.00 (-7.73%)
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 $-2.7B · quality 54.3/100
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
11/100
F
Piotroski
1/9
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
$66.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.9%
↓Gross Margin
67.9%
↑Debt/Equity
0.32
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.2%
FCF CAGR
—
FCF margin
-60.0%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.94B · net income $-7.01B · FCF $-3.57B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.94B | $5.94B | $6.76B | $7.77B | $7.68B |
| Net Income | $-7.01B | $-7.01B | $3.35B | $-2.32B | $264.5M |
| EBITDA | $-6.31B | $-6.31B | $3.47B | $-1.95B | $818.5M |
| EPS | -876.00 | -876.00 | 418.00 | -290.00 | 33.00 |
| Gross Margin | 67.9% | 67.9% | 70.7% | 68.2% | 73.1% |
| Operating Margin | -74.5% | -74.5% | -33.0% | -15.2% | 3.0% |
| Net Margin | -118.0% | -118.0% | 49.6% | -29.9% | 3.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.32 | 0.32 | 0.04 | 0.03 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-3.57B | $-3.57B | $-1.48B | $-2.68B | $604.8M |
| Returns | |||||
| ROE | -13.9% | -13.9% | 6.7% | -5.0% | 0.5% |
| Valuation | |||||
| P/E | — | — | 32.25 | — | 375.76 |
| EV/EBITDA | — | — | 31.19 | — | 121.86 |
| P/B | 1.33 | 1.33 | 2.17 | 2.45 | 2.05 |
| Growth & Yield | |||||
| Revenue Growth | -12.1% | -12.1% | -13.0% | 1.2% | — |
| EPS Growth | -309.6% | -309.6% | 244.1% | -978.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-51.8%
Start / end P/E
n/dx → n/dx
EPS bridge
418.00 → -876.00
Residual
-51.8%
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.