Unknown / UnknownKOSDAQ
$14600.00
-830.00 (-5.38%)
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 $-4.1B · quality 39.7/100
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
15/100
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
$313.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.1%
↓Gross Margin
-10.3%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-44.1%
FCF CAGR
—
FCF margin
-12.4%
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.19B · net income $-15.30B · FCF $-4.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.19B | $33.19B | $285.40B | $196.72B | $189.71B |
| Net Income | $-15.30B | $-15.30B | $14.06B | $-6.42B | $3.72B |
| EBITDA | $-15.15B | $-15.15B | $20.50B | $1.28B | $10.63B |
| EPS | -716.00 | -716.00 | 646.00 | -358.00 | 123.00 |
| Gross Margin | -10.3% | -10.3% | 13.7% | 13.5% | 14.1% |
| Operating Margin | -66.8% | -66.8% | 5.0% | 7.8% | 8.9% |
| Net Margin | -46.1% | -46.1% | 4.9% | -3.3% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.18 | 0.20 | 2.17 |
| Cash Flow | |||||
| Free Cash Flow | $-4.12B | $-4.12B | $-31.51B | $60.11B | $-27.98B |
| Returns | |||||
| ROE | -12.1% | -12.1% | 9.8% | -5.0% | 15.2% |
| Valuation | |||||
| P/E | — | — | 21.02 | — | — |
| EV/EBITDA | — | — | 11.97 | 257.04 | — |
| P/B | 2.47 | 2.47 | 2.07 | 3.24 | — |
| Growth & Yield | |||||
| Revenue Growth | -88.4% | -88.4% | 45.1% | 3.7% | — |
| EPS Growth | -210.8% | -210.8% | 280.4% | -391.1% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.4%
Start / end P/E
n/dx → n/dx
EPS bridge
646.00 → -716.00
Residual
+10.4%
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.