Unknown / UnknownKOSDAQ
$2455.00
-90.00 (-3.54%)
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 25%
FCF escenarios
weak_data · normalized FCF $-11.3B · quality 80.7/100
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
8/100
F
Piotroski
3/9
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
$27.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.7%
↓Gross Margin
76.6%
↑Debt/Equity
0.33
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-15.1%
FCF CAGR
—
FCF margin
-280.1%
FCF / Net income
1.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.10B · net income $-5.03B · FCF $-8.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.10B | $3.10B | $4.60B | $6.50B | $5.06B |
| Net Income | $-5.03B | $-5.03B | $-12.64B | $-10.36B | $-8.48B |
| EBITDA | $-3.81B | $-3.81B | $-11.30B | $-8.77B | $-5.25B |
| EPS | -452.00 | -452.00 | -1137.00 | -1054.00 | -1716.00 |
| Gross Margin | 76.6% | 76.6% | 70.9% | 81.6% | 84.5% |
| Operating Margin | -274.2% | -274.2% | -276.1% | -173.9% | -279.7% |
| Net Margin | -162.5% | -162.5% | -274.9% | -159.3% | -167.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.33 | 0.33 | 0.22 | 0.17 | 0.37 |
| Cash Flow | |||||
| Free Cash Flow | $-8.67B | $-8.67B | $-11.34B | $-12.26B | $-12.80B |
| Returns | |||||
| ROE | -16.7% | -16.7% | -38.8% | -23.1% | -35.0% |
| Valuation | |||||
| P/B | 0.91 | 0.91 | 1.02 | 2.06 | — |
| Growth & Yield | |||||
| Revenue Growth | -32.7% | -32.7% | -29.3% | 28.6% | — |
| EPS Growth | 60.2% | 60.2% | -7.9% | 38.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-53.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1137.00 → -452.00
Residual
-53.1%
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.