Unknown / UnknownKOSDAQ
$7360.00
+120.00 (+1.66%)
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 23%
FCF escenarios
weak_data · normalized FCF $-11.4B · quality 65.7/100
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
16/100
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
$88.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-25.9%
↓Gross Margin
100.0%
↑Debt/Equity
0.42
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.7%
FCF CAGR
—
FCF margin
-8.4%
FCF / Net income
0.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $33.71B · net income $-10.36B · FCF $-2.82B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $33.71B | $33.71B | $33.28B | $33.75B | $16.19B |
| Net Income | $-10.36B | $-10.36B | $-11.51B | $-19.42B | $-8.77B |
| EBITDA | $-3.07B | $-3.07B | $-3.59B | $-12.00B | $-7.20B |
| EPS | -926.00 | -926.00 | -938.21 | -1617.61 | -815.99 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -20.9% | -20.9% | -40.8% | -48.1% | -64.8% |
| Net Margin | -30.7% | -30.7% | -34.6% | -57.5% | -54.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.42 | 0.42 | 0.57 | 0.14 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $-2.82B | $-2.82B | $-16.58B | $-11.37B | $-5.66B |
| Returns | |||||
| ROE | -25.9% | -25.9% | -38.8% | -47.3% | -15.4% |
| Valuation | |||||
| P/B | 2.06 | 2.06 | 2.17 | 2.54 | 1.96 |
| Growth & Yield | |||||
| Revenue Growth | 1.3% | 1.3% | -1.4% | 108.4% | — |
| EPS Growth | 1.3% | 1.3% | 42.0% | -98.2% | — |
Revenue, Net Income & Free Cash Flow ($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
-63.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-938.21 → -926.00
Residual
-63.4%
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.