Communication Services / EntertainmentKOSDAQ
$3180.00
+50.00 (+1.60%)
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 18%
FCF escenarios
weak_data · normalized FCF $-2.6B · quality 43.7/100
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
18/100
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
$28.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-14.8%
↓Gross Margin
4.0%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-45.2%
FCF CAGR
—
FCF margin
-22.3%
FCF / Net income
0.37x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.79B · net income $-7.11B · FCF $-2.63B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.79B | $11.79B | $14.79B | $56.88B | $71.68B |
| Net Income | $-7.11B | $-7.11B | $-4.82B | $4.91B | $4.09B |
| EBITDA | $-6.82B | $-6.82B | $-1.76B | $8.11B | $6.96B |
| EPS | -788.00 | -788.00 | -520.00 | 529.00 | 440.00 |
| Gross Margin | 4.0% | 4.0% | 17.6% | 24.1% | 21.2% |
| Operating Margin | -61.7% | -61.7% | -23.7% | 12.3% | 12.0% |
| Net Margin | -60.3% | -60.3% | -32.6% | 8.6% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.11 | 0.21 | 0.25 |
| Current Ratio | 2.49 | 2.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.63B | $-2.63B | $21.11B | $-6.08B | $28.01B |
| Returns | |||||
| ROE | -14.8% | -14.8% | -8.5% | 7.9% | 7.0% |
| Valuation | |||||
| P/E | — | — | — | 25.78 | 57.05 |
| EV/EBITDA | — | — | — | 15.74 | 31.53 |
| P/B | 0.60 | 0.60 | 1.28 | 2.03 | 3.98 |
| Growth & Yield | |||||
| Revenue Growth | -20.3% | -20.3% | -74.0% | -20.7% | — |
| EPS Growth | -51.5% | -51.5% | -198.3% | 20.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-71.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-520.00 → -788.00
Residual
-71.0%
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.