Unknown / UnknownKOSDAQ
$2680.00
-290.00 (-9.76%)
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 17%
FCF escenarios
weak_data · normalized FCF $-239.3M · quality 42.3/100
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
19/100
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
$12.2B
P/E
N/A
•EV/EBITDA
317.5x
↑ROE
-10.4%
↓Gross Margin
29.7%
↑Debt/Equity
0.51
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
+3.8%
FCF margin
1.9%
FCF / Net income
-0.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $25.39B · net income $-3.29B · FCF $481.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $25.39B | $25.39B | $30.31B | $35.17B | $16.80B |
| Net Income | $-3.29B | $-3.29B | $2.35B | $-368.0M | $1.10B |
| EBITDA | $142.0M | $142.0M | $6.43B | $2.49B | $1.77B |
| EPS | -356.00 | -356.00 | 13.00 | -39.00 | 143.00 |
| Gross Margin | 29.7% | 29.7% | 30.3% | 27.4% | 21.4% |
| Operating Margin | -5.0% | -5.0% | -0.2% | 5.8% | 6.5% |
| Net Margin | -13.0% | -13.0% | 7.8% | -1.0% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.51 | 0.51 | 0.50 | 0.46 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $481.0M | $481.0M | $-4.83B | $-239.3M | $430.2M |
| Returns | |||||
| ROE | -10.4% | -10.4% | 6.5% | -1.1% | 3.2% |
| Valuation | |||||
| P/E | — | — | 413.08 | — | 72.45 |
| EV/EBITDA | 317.51 | 317.51 | 10.35 | 45.27 | 36.83 |
| P/B | 1.20 | 1.20 | 1.67 | 3.21 | 2.30 |
| Growth & Yield | |||||
| Revenue Growth | -16.2% | -16.2% | -13.8% | 109.3% | — |
| EPS Growth | -2838.5% | -2838.5% | 133.3% | -127.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.0%
Start / end P/E
n/dx → n/dx
EPS bridge
13.00 → -356.00
Residual
-53.0%
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.