Unknown / UnknownKOSDAQ
$3190.00
-65.00 (-1.94%)
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 $-5.0B · quality 76.7/100
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
12/100
F
Piotroski
4/9
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
$25.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-13.9%
↓Gross Margin
100.0%
↑Debt/Equity
0.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.0%
FCF CAGR
—
FCF margin
-12.8%
FCF / Net income
1.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $38.85B · net income $-4.53B · FCF $-4.97B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $38.85B | $38.85B | $29.80B | $33.29B | $49.96B |
| Net Income | $-4.53B | $-4.53B | $-5.64B | $-3.24B | $3.96B |
| EBITDA | $-320.1M | $-320.1M | $-2.90B | $-3.75B | $4.79B |
| EPS | -559.00 | -559.00 | -696.00 | -397.00 | 472.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -11.5% | -11.5% | -23.4% | -13.6% | 6.4% |
| Net Margin | -11.7% | -11.7% | -18.9% | -9.7% | 7.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.11 | 0.11 | 0.07 | 0.05 | 0.02 |
| Cash Flow | |||||
| Free Cash Flow | $-4.97B | $-4.97B | $-6.59B | $-3.12B | $-5.97B |
| Returns | |||||
| ROE | -13.9% | -13.9% | -15.3% | -7.6% | 8.4% |
| Valuation | |||||
| P/E | — | — | — | — | 21.61 |
| EV/EBITDA | — | — | — | — | 14.87 |
| P/B | 0.80 | 0.80 | 0.89 | 1.67 | 1.82 |
| Growth & Yield | |||||
| Revenue Growth | 30.4% | 30.4% | -10.5% | -33.4% | — |
| EPS Growth | 19.7% | 19.7% | -75.3% | -184.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-21.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-696.00 → -559.00
Residual
-21.9%
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.