Unknown / UnknownKOSDAQ
$13960.00
+760.00 (+5.76%)
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 $-41.8B · quality 51.7/100
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
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
$896.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-30.2%
↓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
+18.6%
FCF CAGR
—
FCF margin
-682.4%
FCF / Net income
1.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.84B · net income $-35.13B · FCF $-39.84B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.84B | $5.84B | $24.3M | $5.32B | $3.50B |
| Net Income | $-35.13B | $-35.13B | $-58.78B | $-55.50B | $-79.83B |
| EBITDA | $-30.58B | $-30.58B | $-54.92B | $-51.33B | $-76.29B |
| EPS | -604.00 | -604.00 | -1127.23 | -544.97 | -845.85 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -693.8% | -693.8% | -198751.9% | -976.8% | -1941.5% |
| Net Margin | -601.8% | -601.8% | -242096.1% | -1043.4% | -2280.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.04 | 0.04 | 0.41 | 0.05 | 0.04 |
| Cash Flow | |||||
| Free Cash Flow | $-39.84B | $-39.84B | $-43.45B | $-41.75B | $-65.52B |
| Returns | |||||
| ROE | -30.2% | -30.2% | -202.4% | -77.4% | -83.5% |
| Valuation | |||||
| P/B | 6.97 | 6.97 | 13.81 | 14.50 | — |
| Growth & Yield | |||||
| Revenue Growth | 23943.4% | 23943.4% | -99.5% | 52.0% | — |
| EPS Growth | 46.4% | 46.4% | -106.8% | 35.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-18.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1127.23 → -604.00
Residual
-18.1%
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.