Unknown / UnknownKOSDAQ
$1136.00
-27.00 (-2.32%)
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 $-453.6M · quality 54.3/100
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
2/9
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
$61.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-141.7%
↓Gross Margin
57.4%
↑Debt/Equity
0.83
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-38.6%
FCF / Net income
0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.30B · net income $-10.73B · FCF $-4.37B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.30B | $11.30B | $13.58B | — | — |
| Net Income | $-10.73B | $-10.73B | $-2.06B | $121.8M | $-16.2M |
| EBITDA | $-8.80B | $-8.80B | $-206.8M | $204.0M | $-10.2M |
| EPS | -208.00 | -208.00 | -42.33 | 30.04 | -18.14 |
| Gross Margin | 57.4% | 57.4% | 62.3% | — | — |
| Operating Margin | -58.8% | -58.8% | -13.0% | — | — |
| Net Margin | -95.0% | -95.0% | -15.2% | — | — |
| Balance Sheet | |||||
| Debt/Equity | 0.83 | 0.83 | 1.03 | 0.08 | 0.79 |
| Cash Flow | |||||
| Free Cash Flow | $-4.37B | $-4.37B | $-453.6M | $-19.7M | $-10.3M |
| Returns | |||||
| ROE | -141.7% | -141.7% | -41.3% | 1.1% | -1.5% |
| Valuation | |||||
| P/E | — | — | — | 70.13 | — |
| EV/EBITDA | — | — | — | 37.43 | — |
| P/B | 7.74 | 7.74 | 20.96 | 0.77 | — |
| Growth & Yield | |||||
| Revenue Growth | -16.8% | -16.8% | — | — | — |
| EPS Growth | -391.3% | -391.3% | -240.9% | 265.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-46.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-42.33 → -208.00
Residual
-46.8%
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.