Consumer Cyclical / Auto ManufacturersNasdaqGS
$3.15
+0.06 (+1.94%)
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 23%
FCF escenarios
weak_data · normalized FCF $-67.4T · quality 64.7/100
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
29/100
D
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
$7.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
57.1%
↑Gross Margin
-45.4%
↓Debt/Equity
-0.75
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+86.4%
FCF CAGR
—
FCF margin
-74.8%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $90.18T · net income $-99.38T · FCF $-67.44T
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $90178.63B | $90178.63B | $44019.01B | $27883.82B | $13927.75B |
| Net Income | $-99384.66B | $-99384.66B | $-77265.36B | $-60168.13B | $-52887.81B |
| EBITDA | $-70439.22B | $-70439.22B | $-51847.00B | $-43062.20B | $-38978.74B |
| EPS | -42488.00 | -42488.00 | -33042.00 | -24710.00 | -22774.75 |
| Gross Margin | -45.4% | -45.4% | -57.4% | -49.2% | -93.7% |
| Operating Margin | -81.5% | -81.5% | -122.8% | -149.1% | -314.5% |
| Net Margin | -110.2% | -110.2% | -175.5% | -215.8% | -379.7% |
| Balance Sheet | |||||
| Debt/Equity | -0.75 | -0.75 | -0.89 | -0.89 | -0.60 |
| Current Ratio | 0.48 | 0.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-67440.50B | $-67440.50B | $-47157.76B | $-74798.56B | $-71205.44B |
| Returns | |||||
| ROE | 57.1% | 57.1% | 46.9% | 42.1% | 46.3% |
| Growth & Yield | |||||
| Revenue Growth | 104.9% | 104.9% | 57.9% | 100.2% | — |
| EPS Growth | -28.6% | -28.6% | -33.7% | -8.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-11.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-33042.00 → -42488.00
Residual
-11.0%
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.