Communication Services / Electronic Gaming & MultimediaKOSDAQ
$1030.00
-103.00 (-9.09%)
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 $-6.1B · quality 53.7/100
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
15/100
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
$38.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-33.1%
↓Gross Margin
28.1%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-39.7%
FCF CAGR
—
FCF margin
-52.2%
FCF / Net income
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.77B · net income $-23.82B · FCF $-2.49B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.77B | $4.77B | $25.30B | $9.92B | $21.80B |
| Net Income | $-23.82B | $-23.82B | $-3.41B | $-7.88B | $-21.86B |
| EBITDA | $-21.57B | $-21.57B | $2.34B | $-2.83B | $-16.34B |
| EPS | -635.00 | -635.00 | -105.98 | -266.10 | -766.00 |
| Gross Margin | 28.1% | 28.1% | 14.7% | 32.6% | 26.7% |
| Operating Margin | -111.9% | -111.9% | -38.1% | -70.2% | -7.7% |
| Net Margin | -498.8% | -498.8% | -13.5% | -79.5% | -100.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.05 | 0.41 | 0.35 |
| Current Ratio | 6.02 | 6.02 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.49B | $-2.49B | $-6.15B | $-7.76B | $3.12B |
| Returns | |||||
| ROE | -33.1% | -33.1% | -3.6% | -9.9% | -31.3% |
| Valuation | |||||
| EV/EBITDA | — | — | 39.44 | — | — |
| P/B | 0.54 | 0.54 | 1.09 | 1.23 | 1.00 |
| Growth & Yield | |||||
| Revenue Growth | -81.1% | -81.1% | 155.1% | -54.5% | — |
| EPS Growth | -499.2% | -499.2% | 60.2% | 65.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-52.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-105.98 → -635.00
Residual
-52.3%
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.