Technology / Software - ApplicationKOSDAQ
$1682.00
-155.00 (-8.44%)
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 22%
FCF escenarios
weak_data · normalized FCF $-7.6B · quality 61.0/100
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
10/100
F
Piotroski
2/9
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
$22.1B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-41.9%
↓Gross Margin
55.6%
↑Debt/Equity
0.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-18.0%
FCF CAGR
—
FCF margin
-6.2%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $19.01B · net income $-18.04B · FCF $-1.18B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $19.01B | $19.01B | $26.34B | $29.98B | $34.45B |
| Net Income | $-18.04B | $-18.04B | $-9.32B | $32.55B | $-21.04B |
| EBITDA | $-15.12B | $-15.12B | $-3.74B | $-4.21B | $-12.88B |
| EPS | — | — | -754.00 | 2677.00 | -1894.00 |
| Gross Margin | 55.6% | 55.6% | 41.1% | 27.5% | 18.6% |
| Operating Margin | -19.8% | -19.8% | -22.7% | -30.8% | -40.2% |
| Net Margin | -94.9% | -94.9% | -35.4% | 108.6% | -61.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.41 | 0.41 | 0.37 | 0.57 | 4.19 |
| Current Ratio | 0.55 | 0.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.18B | $-1.18B | $-7.58B | $-14.96B | $-21.16B |
| Returns | |||||
| ROE | -41.9% | -41.9% | -15.8% | 48.4% | -185.9% |
| Valuation | |||||
| P/E | — | — | — | 2.70 | — |
| P/B | 0.51 | 0.51 | 0.84 | 1.31 | 9.13 |
| Growth & Yield | |||||
| Revenue Growth | -27.8% | -27.8% | -12.1% | -13.0% | — |
| EPS Growth | — | — | -128.2% | 241.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-64.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-754.00 → n/d
Residual
-64.7%
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.