Unknown / UnknownKOSDAQ
$1850.00
-54.00 (-2.96%)
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 19%
FCF escenarios
weak_data · normalized FCF $-23.9B · quality 50.3/100
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
16/100
F
Piotroski
5/9
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
$143.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-20.3%
↓Gross Margin
-125.2%
↓Debt/Equity
0.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+830.3%
FCF CAGR
—
FCF margin
-191.2%
FCF / Net income
0.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $12.53B · net income $-27.47B · FCF $-23.96B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $12.53B | $12.53B | $2.17B | $1.73B | $15.6M |
| Net Income | $-27.47B | $-27.47B | $-29.37B | $-17.98B | $-49.72B |
| EBITDA | $-5.65B | $-5.65B | $-6.37B | $-10.21B | $-37.85B |
| EPS | -373.00 | -373.00 | -480.00 | -294.00 | -961.00 |
| Gross Margin | -125.2% | -125.2% | -400.5% | 29.9% | 23.1% |
| Operating Margin | -268.7% | -268.7% | -1541.2% | -1277.6% | -235333.2% |
| Net Margin | -219.2% | -219.2% | -1354.2% | -1039.1% | -319406.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.68 | 0.68 | 2.41 | 1.60 | 1.01 |
| Cash Flow | |||||
| Free Cash Flow | $-23.96B | $-23.96B | $-16.98B | $-23.94B | $-118.91B |
| Returns | |||||
| ROE | -20.3% | -20.3% | -41.0% | -18.0% | -42.3% |
| Valuation | |||||
| P/B | 1.01 | 1.01 | 3.70 | 2.61 | 1.30 |
| Growth & Yield | |||||
| Revenue Growth | 477.8% | 477.8% | 25.4% | 11015.9% | — |
| EPS Growth | 22.3% | 22.3% | -63.3% | 69.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-54.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-480.00 → -373.00
Residual
-54.7%
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.