Unknown / UnknownKOSDAQ
$6170.00
-230.00 (-3.59%)
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 20%
FCF escenarios
weak_data · normalized FCF $-5.8B · quality 54.7/100
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
25/100
D
Piotroski
6/9
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
$94.2B
P/E
N/A
•EV/EBITDA
54.7x
↑ROE
-1.0%
↓Gross Margin
100.0%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+7.7%
FCF CAGR
—
FCF margin
-6.9%
FCF / Net income
1.47x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.61B · net income $-549.6M · FCF $-806.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.61B | $11.61B | $8.30B | $11.72B | $9.30B |
| Net Income | $-549.6M | $-549.6M | $-2.30B | $438.7M | $2.16B |
| EBITDA | $1.10B | $1.10B | $-1.99B | $518.9M | $2.46B |
| EPS | -36.00 | -36.00 | -162.00 | 33.00 | 182.00 |
| Gross Margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Operating Margin | -15.2% | -15.2% | -44.7% | -7.5% | 22.5% |
| Net Margin | -4.7% | -4.7% | -27.7% | 3.7% | 23.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
| Cash Flow | |||||
| Free Cash Flow | $-806.2M | $-806.2M | $-5.82B | $-10.40B | $1.83B |
| Returns | |||||
| ROE | -1.0% | -1.0% | -4.8% | 1.1% | 107.8% |
| Valuation | |||||
| P/E | — | — | — | 250.30 | — |
| EV/EBITDA | 54.68 | 54.68 | — | 151.41 | — |
| P/B | 1.74 | 1.74 | 2.07 | 2.70 | — |
| Growth & Yield | |||||
| Revenue Growth | 40.0% | 40.0% | -29.2% | 26.0% | — |
| EPS Growth | 77.8% | 77.8% | -590.9% | -81.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-27.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-162.00 → -36.00
Residual
-27.5%
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.