Unknown / UnknownKOSDAQ
$389.00
+0.00 (+0.00%)
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 $-5.0B · quality 52.7/100
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
12/100
F
Piotroski
4/9
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
$19.9B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-32.9%
↓Gross Margin
22.7%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-54.2%
FCF CAGR
—
FCF margin
-79.3%
FCF / Net income
0.43x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.34B · net income $-11.84B · FCF $-5.03B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.34B | $6.34B | $19.01B | $38.43B | $66.01B |
| Net Income | $-11.84B | $-11.84B | $-16.00B | $-35.53B | $1.38B |
| EBITDA | $-10.60B | $-10.60B | $-13.46B | $-31.08B | $7.43B |
| EPS | — | — | -382.00 | -966.00 | 39.00 |
| Gross Margin | 22.7% | 22.7% | 13.1% | 41.7% | 49.9% |
| Operating Margin | -131.8% | -131.8% | -60.3% | -25.6% | 3.3% |
| Net Margin | -186.7% | -186.7% | -84.2% | -92.4% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.13 | 0.13 | 0.15 | 0.03 | 0.12 |
| Cash Flow | |||||
| Free Cash Flow | $-5.03B | $-5.03B | $-9.08B | $-3.29B | $-277.9M |
| Returns | |||||
| ROE | -32.9% | -32.9% | -40.1% | -79.6% | 2.0% |
| Valuation | |||||
| P/E | — | — | — | — | 40.51 |
| EV/EBITDA | — | — | — | — | 7.44 |
| P/B | 0.55 | 0.55 | 1.06 | 1.46 | 0.82 |
| Growth & Yield | |||||
| Revenue Growth | -66.6% | -66.6% | -50.5% | -41.8% | — |
| EPS Growth | — | — | 60.5% | -2576.9% | — |
Revenue, Net Income & Free Cash Flow ($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
-68.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-382.00 → n/d
Residual
-68.1%
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.