Communication Services / EntertainmentKOSDAQ
$4595.00
-350.00 (-7.08%)
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 18%
FCF escenarios
weak_data · normalized FCF $-2.8B · quality 44.0/100
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
24/100
D
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
$35.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.0%
↓Gross Margin
30.7%
↓Debt/Equity
0.37
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+79.3%
FCF CAGR
—
FCF margin
-6.1%
FCF / Net income
1.20x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $132.40B · net income $-6.73B · FCF $-8.07B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $132.40B | $132.40B | $58.16B | $42.11B | $22.97B |
| Net Income | $-6.73B | $-6.73B | $2.80B | $5.76B | $1.95B |
| EBITDA | $-4.48B | $-4.48B | $4.07B | $6.51B | $2.74B |
| EPS | -859.00 | -859.00 | 392.00 | 848.00 | 6968.00 |
| Gross Margin | 30.7% | 30.7% | 58.8% | 77.8% | 71.6% |
| Operating Margin | -6.8% | -6.8% | 2.5% | 10.4% | 7.5% |
| Net Margin | -5.1% | -5.1% | 4.8% | 13.7% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.15 | 0.13 | 0.36 |
| Current Ratio | 1.29 | 1.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-8.07B | $-8.07B | $-2.83B | $4.39B | $-180.5M |
| Returns | |||||
| ROE | -15.0% | -15.0% | 5.6% | 25.6% | 29.8% |
| Valuation | |||||
| P/E | — | — | 38.47 | — | — |
| EV/EBITDA | — | — | 22.18 | — | — |
| P/B | 0.81 | 0.81 | 2.16 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 127.6% | 127.6% | 38.1% | 83.3% | — |
| EPS Growth | -319.1% | -319.1% | -53.8% | -87.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-65.0%
Start / end P/E
n/dx → n/dx
EPS bridge
392.00 → -859.00
Residual
-65.0%
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.