Unknown / UnknownKOSDAQ
$92900.00
-4600.00 (-5.09%)
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 $-10.0B · quality 78.7/100
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
18/100
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
$1.59T
P/E
N/A
•EV/EBITDA
N/A
•ROE
-51.5%
↓Gross Margin
41.5%
↑Debt/Equity
0.05
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-10.7%
FCF CAGR
—
FCF margin
-218.3%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.15B · net income $-27.18B · FCF $-11.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.15B | $5.15B | $4.59B | $6.79B | $7.24B |
| Net Income | $-27.18B | $-27.18B | $-8.09B | $-10.04B | $-11.49B |
| EBITDA | $-23.27B | $-23.27B | $-4.72B | $-8.23B | $-6.92B |
| EPS | -1645.00 | -1645.00 | -706.00 | -351.00 | -1620.00 |
| Gross Margin | 41.5% | 41.5% | 55.8% | 56.4% | 65.4% |
| Operating Margin | -238.7% | -238.7% | -291.6% | -155.5% | -157.8% |
| Net Margin | -527.5% | -527.5% | -176.3% | -147.9% | -158.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.05 | 0.05 | 0.17 | 0.02 | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-11.25B | $-11.25B | $-9.96B | $-8.38B | $-10.73B |
| Returns | |||||
| ROE | -51.5% | -51.5% | -16.6% | -19.0% | -26.2% |
| Valuation | |||||
| P/B | 29.07 | 29.07 | 4.63 | 26.91 | — |
| Growth & Yield | |||||
| Revenue Growth | 12.3% | 12.3% | -32.4% | -6.2% | — |
| EPS Growth | -133.0% | -133.0% | -101.1% | 78.3% | — |
Revenue, Net Income & Free Cash Flow ($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
+205.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-706.00 → -1645.00
Residual
+205.3%
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.