Communication Services / Electronic Gaming & MultimediaKOSDAQ
$2170.00
+230.00 (+11.86%)
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 24%
FCF escenarios
weak_data · normalized FCF $-13.8B · quality 70.0/100
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
31/100
D
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
$139.1B
P/E
N/A
•EV/EBITDA
103.3x
↑ROE
-11.0%
↓Gross Margin
100.0%
↑Debt/Equity
1.09
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+85.4%
FCF CAGR
—
FCF margin
-115.1%
FCF / Net income
12.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $36.72B · net income $-3.33B · FCF $-42.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $36.72B | $36.72B | $7.55B | $5.46B | $5.76B |
| Net Income | $-3.33B | $-3.33B | $-8.22B | $-12.04B | $-18.48B |
| EBITDA | $1.54B | $1.54B | $-6.35B | $-10.82B | $-17.11B |
| EPS | -56.00 | -56.00 | -158.00 | -258.00 | -403.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | 3.8% | 3.8% | -118.4% | -296.0% | -262.4% |
| Net Margin | -9.1% | -9.1% | -108.8% | -220.5% | -320.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.09 | 1.09 | 0.16 | 0.12 | 0.16 |
| Current Ratio | 7.55 | 7.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-42.25B | $-42.25B | $-11.29B | $-13.83B | $-10.42B |
| Returns | |||||
| ROE | -11.0% | -11.0% | -31.8% | -41.0% | -60.2% |
| Valuation | |||||
| EV/EBITDA | 103.29 | 103.29 | — | — | — |
| P/B | 4.28 | 4.28 | 7.39 | 2.59 | 4.79 |
| Growth & Yield | |||||
| Revenue Growth | 386.3% | 386.3% | 38.3% | -5.2% | — |
| EPS Growth | 64.6% | 64.6% | 38.8% | 36.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-1.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-158.00 → -56.00
Residual
-1.4%
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.