Unknown / UnknownKOSDAQ
$37650.00
-2050.00 (-5.16%)
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 18%
FCF escenarios
weak_data · normalized FCF $389390.00 · quality 45.3/100
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
13/100
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
$233.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-19.2%
↓Gross Margin
25.9%
↑Debt/Equity
0.93
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-12.9%
FCF CAGR
-93.0%
FCF margin
0.0%
FCF / Net income
-0.00x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.64B · net income $-6.84B · FCF $389390.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.64B | $10.64B | $22.17B | $11.62B | $16.12B |
| Net Income | $-6.84B | $-6.84B | $1.98B | $-1.27B | $617.4M |
| EBITDA | $-3.24B | $-3.24B | $4.25B | $-1.42B | $881.8M |
| EPS | -1104.00 | -1104.00 | 323.00 | -211.00 | 118.00 |
| Gross Margin | 25.9% | 25.9% | 29.9% | 28.8% | 33.1% |
| Operating Margin | -66.4% | -66.4% | 1.6% | -18.4% | 1.3% |
| Net Margin | -64.3% | -64.3% | 8.9% | -10.9% | 3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.93 | 0.93 | 0.71 | 0.02 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $389390.00 | $389390.00 | $3.62B | $-7.40B | $1.14B |
| Returns | |||||
| ROE | -19.2% | -19.2% | 4.7% | -3.6% | 3.3% |
| Valuation | |||||
| P/E | — | — | 156.35 | — | — |
| EV/EBITDA | — | — | 75.56 | — | — |
| P/B | 6.54 | 6.54 | 7.29 | 4.87 | — |
| Growth & Yield | |||||
| Revenue Growth | -52.0% | -52.0% | 90.7% | -27.9% | — |
| EPS Growth | -441.8% | -441.8% | 253.1% | -278.8% | — |
Revenue, Net Income & Free Cash Flow ($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
+5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
323.00 → -1104.00
Residual
+5.6%
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.