Unknown / UnknownKOSDAQ
$2910.00
-35.00 (-1.19%)
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 $-4.4B · quality 41.7/100
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
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
$17.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-105.8%
↓Gross Margin
4.6%
↓Debt/Equity
1.06
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+12.7%
FCF CAGR
—
FCF margin
-10.7%
FCF / Net income
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $78.05B · net income $-9.52B · FCF $-8.38B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $78.05B | $78.05B | $79.58B | $74.95B | $54.57B |
| Net Income | $-9.52B | $-9.52B | $1.43B | $-6.75B | $-9.96B |
| EBITDA | $-6.44B | $-6.44B | $3.23B | $-4.36B | $-9.08B |
| EPS | -1597.00 | -1597.00 | 234.00 | -1143.00 | -1694.00 |
| Gross Margin | 4.6% | 4.6% | 10.3% | 4.4% | -6.7% |
| Operating Margin | -6.9% | -6.9% | 0.3% | -8.5% | -20.7% |
| Net Margin | -12.2% | -12.2% | 1.8% | -9.0% | -18.3% |
| Balance Sheet | |||||
| Debt/Equity | 1.06 | 1.06 | 0.66 | 0.66 | 0.08 |
| Cash Flow | |||||
| Free Cash Flow | $-8.38B | $-8.38B | $7.98B | $-4.41B | $-7.09B |
| Returns | |||||
| ROE | -105.8% | -105.8% | 8.0% | -40.2% | -40.9% |
| Valuation | |||||
| P/E | — | — | 19.89 | — | — |
| EV/EBITDA | — | — | 11.00 | — | — |
| P/B | 1.93 | 1.93 | 1.58 | 2.53 | 1.67 |
| Growth & Yield | |||||
| Revenue Growth | -1.9% | -1.9% | 6.2% | 37.3% | — |
| EPS Growth | -782.5% | -782.5% | 120.5% | 32.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-56.9%
Start / end P/E
n/dx → n/dx
EPS bridge
234.00 → -1597.00
Residual
-56.9%
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.