Unknown / UnknownKOSDAQ
$8350.00
-50.00 (-0.60%)
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 $-54.2B · quality 53.7/100
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
27/100
D
Piotroski
5/9
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
$314.2B
P/E
N/A
•EV/EBITDA
853.9x
↑ROE
-7.6%
↓Gross Margin
14.6%
↓Debt/Equity
0.70
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.1%
FCF CAGR
—
FCF margin
-26.5%
FCF / Net income
4.27x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $239.12B · net income $-14.86B · FCF $-63.43B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $239.12B | $239.12B | $382.17B | $380.03B | $116.37B |
| Net Income | $-14.86B | $-14.86B | $-17.21B | $10.51B | $-7.46B |
| EBITDA | $473.0M | $473.0M | $-2.61B | $31.71B | $-2.54B |
| EPS | -397.00 | -397.00 | -466.00 | 299.00 | -237.00 |
| Gross Margin | 14.6% | 14.6% | 8.6% | 12.5% | 11.5% |
| Operating Margin | 0.8% | 0.8% | -2.1% | 5.4% | 4.7% |
| Net Margin | -6.2% | -6.2% | -4.5% | 2.8% | -6.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.70 | 0.70 | 0.81 | 0.42 | 0.68 |
| Cash Flow | |||||
| Free Cash Flow | $-63.43B | $-63.43B | $-54.18B | $-11.93B | $-3.40B |
| Returns | |||||
| ROE | -7.6% | -7.6% | -12.3% | 7.0% | -6.7% |
| Valuation | |||||
| P/E | — | — | — | 30.60 | — |
| EV/EBITDA | 853.88 | 853.88 | — | 12.13 | — |
| P/B | 1.61 | 1.61 | 1.45 | 2.29 | 1.90 |
| Growth & Yield | |||||
| Revenue Growth | -37.4% | -37.4% | 0.6% | 226.6% | — |
| EPS Growth | 14.8% | 14.8% | -255.9% | 226.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+46.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-466.00 → -397.00
Residual
+46.2%
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.