Communication Services / Electronic Gaming & MultimediaKOSDAQ
$157.00
-13.00 (-7.65%)
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 $-6.7B · quality 75.0/100
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
15/100
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
$21.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-71.7%
↓Gross Margin
100.0%
↑Debt/Equity
0.04
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.7%
FCF CAGR
—
FCF margin
-111.1%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.02B · net income $-9.27B · FCF $-6.69B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.02B | $6.02B | $13.98B | $11.56B | $12.52B |
| Net Income | $-9.27B | $-9.27B | $-6.89B | $-12.35B | $-21.45B |
| EBITDA | $-7.79B | $-7.79B | $-5.69B | $-11.35B | $-19.54B |
| EPS | -67.00 | -67.00 | -49.00 | -89.00 | -155.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -130.9% | -130.9% | -72.8% | -110.9% | -131.6% |
| Net Margin | -154.0% | -154.0% | -49.3% | -106.8% | -171.3% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.43 | 0.34 |
| Current Ratio | 2.62 | 2.62 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.69B | $-6.69B | $-6.48B | $-8.76B | $-13.46B |
| Returns | |||||
| ROE | -71.7% | -71.7% | -30.4% | -47.5% | -62.3% |
| Valuation | |||||
| P/B | 1.68 | 1.68 | 1.90 | 2.23 | 2.55 |
| Growth & Yield | |||||
| Revenue Growth | -56.9% | -56.9% | 20.9% | -7.7% | — |
| EPS Growth | -36.7% | -36.7% | 44.9% | 42.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-41.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-49.00 → -67.00
Residual
-41.4%
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.