ETSY Etsy, Inc. - Common Stock
$58,05
Kurs · Mai 20, 2026
Fundamentaldaten per Apr 29, 2026
52W-Spanne
$44–$77
43% of range
Analystenbewertung
HOLD
38 analysts
Kursziel
$72
+24% upside
P/E (TTM)
39.9
ROE
-14.7%
Nettogewinnmarge
5.7%
ETSY Aktien-Snapshot Kurs, Marktkapitalisierung, P/E, EPS, ROE, Schulden/Eigenkapital, 52-Wochen-Spanne
Kurs
$58.05
Marktkapitalisierung
$5.38B
P/E (TTM)
39.9
EPS (TTM)
$1.39
Umsatz (TTM)
$2.88B
Dividendenrendite
—
ROE
-14.7%
Verschuldungsgrad
-0.6
52W-Spanne
$44 – $77
ETSY Aktienkurs-Chart Täglich OHLCV mit technischen Indikatoren — Schwenken, Zoom und Ansicht anpassen
Configure
10-Jahres-Performance Umsatz-, Nettoergebnis-, Margen- und EPS-Trends
Umsatz & Nettoergebnis
$2.88B
2016-12-31
→
2025-12-31
EPS
$1.39
2016-12-31
→
2025-12-31
Freier Cashflow
$678M
2016-12-31
→
2025-12-31
Margen
5.7%
2016-12-31
→
2025-12-31
Bewertung P/E-, P/S-, P/B-, EV/EBITDA-Verhältnisse — ist die Aktie teuer oder günstig?
Kennzahl
5-Jahres-Trend
ETSY
Peer-Median
P/E (TTM)
39.9
30.1
P/S (TTM) (K/V (TTM))
1.9
1.2
P/B (K/B)
-4.9
5.5
EV / EBITDA
12.6
—
Price / FCF (Kurs / FCF)
7.9
—
Rentabilität Brutto-, Betriebs- und Nettomargen; ROE, ROA, ROIC
Kennzahl
5-Jahres-Trend
ETSY
Peer-Median
Gross Margin (Bruttogewinnmarge)
71.6%
42.2%
Operating Margin (Betriebsgewinnmarge)
9.2%
—
Net Profit Margin (Nettogewinnmarge)
5.7%
4.3%
ROA
6.2%
6.9%
ROE
-14.7%
14.2%
ROIC
-39.2%
—
Finanzielle Gesundheit Verschuldung, Liquidität, Solvenz — Bilanzstärke
Kennzahl
5-Jahres-Trend
ETSY
Peer-Median
Debt / Equity (Fremdkapital / Eigenkapital)
-0.6
13.7
Current Ratio (Liquiditätsgrad)
1.4
1.5
Quick Ratio
1.0
—
Wachstum Umsatz-, EPS- und Nettoergebniswachstum: YoY, 3-Jahres-CAGR, 5-Jahres-CAGR
Kennzahl
5-Jahres-Trend
ETSY
Peer-Median
Revenue YoY (Umsatz YoY)
2.7%
—
Revenue CAGR 3Y (Umsatz CAGR 3J)
4.0%
—
Revenue CAGR 5Y (Umsatz CAGR 5J)
10.8%
—
EPS YoY (EPS VjV)
-40.8%
—
Net Income YoY (Nettogewinn YoY)
-46.3%
—
Kapitaleffizienz Umsatz pro Vermögenswert, Lagerumschlag, Forderungsumschlag
Kennzahl
5-Jahres-Trend
ETSY
Peer-Median
ETSY Analysten-Konsens Bullische und bärische Analystenmeinungen, 12-Monats-Kursziel, Aufwärtspotenzial
HALTEN
38 Analysten
- Starker Kauf 5 13,2%
- Kauf 9 23,7%
- Halten 23 60,5%
- Verkauf 1 2,6%
- Starker Verkauf 0 0,0%
12-Monats-Kursziel
25 Analysten · 2026-05-16
Median
$74.00
Mittelwert
$71.72
Jetzt
$58.05
Tief
$58.00
Hoch
$85.00
Median-Ziel
$74.00
+27,5%
Mittelwert-Ziel
$71.72
+23,6%
Ergebnisverlauf EPS Ist vs. Schätzung, Überraschung %, Beat-Rate, nächstes Ergebnisdatum
Durchschn. Überraschung
0.03%
| Zeitraum | EPS Actual | EPS est. | Überraschung |
|---|---|---|---|
| 31. März 2026 | $0.89 | $0.63 | 0.26% |
| 31. Dezember 2025 | $0.92 | $0.86 | 0.06% |
| 30. September 2025 | $0.63 | $0.54 | 0.09% |
| 30. Juni 2025 | $0.28 | $0.49 | -0.21% |
| 31. März 2025 | $0.46 | $0.50 | -0.04% |
Vergleich mit Konkurrenten Wichtige Kennzahlen im Vergleich zu Branchenkollegen
| Ticker | Marktkapitalisierung | P/E | Umsatz Vj. | Nettomarge | ROE | Bruttogewinnmarge |
|---|---|---|---|---|---|---|
| ETSY | $5.38B | 39.9 | 2.7% | 5.7% | -14.7% | 71.6% |
| AMZN | — | 26.0 | 12.4% | — | — | — |
| EBAY | $39.11B | 20.1 | 8.0% | 18.3% | 41.6% | 71.5% |
| CPNG | — | 214.5 | 14.1% | 0.60% | 4.5% | 29.4% |
| DDS | — | — | — | — | — | — |
| M | $5.27B | 8.6 | -1.7% | 2.8% | 13.8% | — |
| OLLI | — | 28.2 | 16.6% | 9.1% | 13.1% | 40.5% |
| PTRN | $0 | -8.5 | 39.3% | 0.65% | 4.4% | — |
| KSS | — | 7.3 | -4.3% | 1.8% | 6.9% | — |
| SVV | $1.47B | 67.5 | 9.2% | 1.4% | 5.3% | — |
| GRPN | $717M | -8.5 | 1.2% | -16.8% | 9561.5% | 90.8% |
Vollständige Fundamentaldaten Alle Kennzahlen nach Jahr — Gewinn- und Verlustrechnung, Bilanz, Cashflow
Gewinn- und Verlustrechnung 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.88B | $2.81B | $2.75B | $2.57B | $2.33B | $1.73B | $818M | $604M | $441M | $365M | $273M | $196M | |
| Cost of Revenue | $818M | $775M | $829M | $745M | $655M | $465M | $271M | $191M | $151M | $123M | $97M | $74M | |
| Gross Profit | $2.07B | $2.03B | $1.92B | $1.82B | $1.67B | $1.26B | $547M | $413M | $290M | $242M | $177M | $122M | |
| R&D Expense | $450M | $443M | $469M | $412M | $272M | $180M | $122M | $97M | $75M | $55M | $43M | $37M | |
| SG&A Expense | $333M | $354M | $343M | $312M | $283M | $156M | $121M | $83M | $91M | $86M | $69M | $52M | |
| Operating Expenses | $1.80B | $1.65B | $1.64B | $2.48B | $1.21B | $837M | $459M | $338M | $278M | $224M | $178M | $128M | |
| Operating Income | $266M | $380M | $280M | $-659M | $466M | $424M | $89M | $75M | $12M | $18M | $-2M | $-6M | |
| Interest Expense | · | · | $14M | $14M | $10M | $42M | $24M | $22M | $11M | $7M | · | · | |
| Other Non-op | $-20M | $31M | $13M | $-3M | $6M | $-58M | $-8M | $-20M | $20M | $-20M | $-26M | $-4M | |
| Pretax Income | $247M | $411M | $293M | $-662M | $472M | $366M | $81M | $55M | $32M | $-3M | $-28M | $-10M | |
| Income Tax | $84M | $107M | $-15M | $32M | $-22M | $16M | $-15M | $-22M | $-50M | $27M | $26M | $5M | |
| Net Income | $163M | $303M | $308M | $-694M | $494M | $349M | $96M | $77M | $82M | $-30M | $-54M | $-15M | |
| EPS (Basic) | $1.59 | $2.64 | $2.51 | $-5.48 | $3.88 | $2.88 | $0.80 | $0.64 | $0.69 | $-0.26 | $-0.59 | · | |
| EPS (Diluted) | $1.39 | $2.35 | $2.24 | $-5.48 | $3.40 | $2.69 | $0.76 | $0.61 | $0.68 | $-0.26 | $-0.59 | · | |
| Shares (Basic) | 102,356,000 | 114,944,000 | 122,503,000 | 126,779,000 | 127,224,974 | 121,251,588 | 119,665,248 | 120,146,076 | 118,538,687 | 113,562,738 | 91,122,291 | · | |
| Shares (Diluted) | 124,114,000 | 131,721,000 | 140,145,000 | 126,779,000 | 146,683,324 | 136,414,592 | 125,720,073 | 127,084,785 | 122,267,673 | 113,562,738 | 91,122,291 | · | |
| EBITDA | $368M | $488M | $371M | $-562M | $540M | $482M | $137M | $102M | $39M | $40M | $17M | · |
Bilanz 28
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.36B | $811M | $914M | $921M | $780M | $1.24B | $443M | $367M | $315M | $182M | $271M | $70M | |
| Receivables | $9M | $9M | $25M | $28M | $27M | $23M | $15M | $12M | $34M | $26M | $20M | $15M | |
| Prepaid Expense | $114M | $90M | $130M | $80M | $109M | $56M | $39M | $23M | $20M | $16M | $10M | $12M | |
| Current Assets | $1.96B | $1.33B | $1.57B | $1.51B | $1.34B | $1.89B | $921M | $680M | $439M | $371M | $359M | $127M | |
| PP&E (Net) | · | · | · | · | · | · | · | $120M | $118M | $126M | $105M | $76M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $206M | $184M | $173M | $143M | $106M | |
| Accum. Depreciation | · | · | · | · | · | · | $120M | $85M | $66M | $46M | $38M | $31M | |
| Goodwill | $38M | $137M | $138M | $138M | $1.37B | $141M | $139M | $37M | $39M | $36M | $28M | $31M | |
| Intangibles | $15M | $414M | $457M | $535M | $607M | $187M | $199M | $35M | $4M | $8M | $3M | $5M | |
| Other Non-current Assets | $39M | $45M | $45M | $42M | $51M | $24M | $30M | $507.0K | $561.0K | $985.0K | $2M | $2M | |
| Total Assets | $2.83B | $2.42B | $2.69B | $2.63B | $3.83B | $2.40B | $1.54B | $902M | $606M | $581M | $553M | $246M | |
| Accounts Payable | $28M | $26M | $30M | $29M | $28M | $41M | $26M | $27M | $14M | $11M | $14M | $8M | |
| Accrued Liabilities | $342M | $375M | $354M | $331M | $328M | $232M | $88M | $49M | $29M | $24M | $31M | $13M | |
| Short-term Debt | $649M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $1.36B | $665M | $711M | $632M | $616M | $455M | $189M | $112M | $102M | $84M | $80M | $41M | |
| Capital Leases | $38M | $41M | $41M | $38M | $44M | $17M | $22M | $2M | $4M | $5M | $8M | $3M | |
| Deferred Tax | $9M | $8M | $13M | $45M | $79M | $58M | $64M | $30M | $24M | $65M | $61M | $149.0K | |
| Other Non-current Liabilities | $125M | $122M | $122M | $120M | $122M | $42M | $44M | $20M | $18M | $25M | $22M | $2M | |
| Total Liabilities | $3.93B | $3.18B | $3.23B | $3.18B | $3.20B | $1.66B | $1.14B | $501M | $209M | $236M | $223M | $99M | |
| Long-term Debt | $2.33B | $2.29B | $2.28B | $2.28B | $2.28B | $1.06B | $785M | $276M | $0 | · | · | · | |
| Total Debt | $649M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $97.0K | $109.0K | $119.0K | $125.0K | $127.0K | $126.0K | $119.0K | $120.0K | $122.0K | $116.0K | $113.0K | $44.0K | |
| Paid-in Capital | $1.53B | $1.32B | $1.08B | $815M | $632M | $883M | $643M | $562M | $499M | $443M | $406M | $103M | |
| Retained Earnings | $-2.40B | $-1.78B | $-1.36B | $-1.05B | $72M | $-147M | $-227M | $-153M | $-96M | $-116M | $-86M | $-32M | |
| AOCI | $-226M | $-298M | $-267M | $-314M | $-75M | $6M | $-9M | $-8M | $-6M | $18M | $11M | $-4M | |
| Stockholders' Equity | $-1.10B | $-759M | $-544M | $-547M | $629M | $742M | $407M | $401M | $397M | $345M | $330M | $67M | |
| Liabilities + Equity | $2.83B | $2.42B | $2.69B | $2.63B | $3.83B | $2.40B | $1.54B | $902M | $606M | $581M | $553M | $246M | |
| Shares Outstanding | 97,031,000 | 108,540,000 | 119,069,000 | 125,054,000 | 127,022,000 | 125,835,931 | 118,342,772 | 119,771,702 | 121,769,238 | 115,973,039 | 112,563,354 | 44,180,393 |
Cashflow 17
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $102M | $108M | $91M | $97M | $74M | $58M | $48M | $27M | $27M | $23M | $19M | $17M | |
| Stock-based Comp | $245M | $283M | $285M | $231M | $140M | $65M | $44M | $38M | $27M | · | · | · | |
| Deferred Tax | $39M | $-14M | $-50M | $-55M | $-89M | $2M | $-13M | $-23M | $-44M | $2M | $-3M | $-817.0K | |
| Amort. of Intangibles | $31M | $38M | $40M | $41M | $28M | $15M | $10M | $4M | $3M | $3M | $2M | $2M | |
| Restructuring | · | · | $26M | · | · | · | · | $-249.0K | $14M | · | · | · | |
| Other Non-cash | $145M | $73M | $72M | $1.11B | $33M | $204M | $31M | $118M | $2M | $52M | $68M | · | |
| Operating Cash Flow | $693M | $752M | $706M | $684M | $652M | $679M | $207M | $199M | $69M | $48M | $33M | $12M | |
| CapEx | $15M | $14M | $13M | $10M | $11M | $1M | $8M | $1M | $4M | $36M | $11M | $1M | |
| Investing Cash Flow | $32M | $-53M | $-73M | $-30M | $-1.56B | $-11M | $-488M | $-285M | $62M | $-135M | $-23M | $-21M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $35M | |
| Stock Repurchased | $777M | $724M | $577M | $426M | $303M | $269M | $177M | $135M | $10M | $0 | $0 | $0 | |
| Net Stock Activity | $-777M | $-724M | $-577M | $-426M | $-303M | $-269M | $-177M | $-135M | $-10M | $-1M | $0 | · | |
| Financing Cash Flow | $-170M | $-787M | $-657M | $-506M | $453M | $119M | $360M | $144M | $7M | $-524.0K | $196M | $45M | |
| Net Change in Cash | $593M | $-103M | $-12M | $141M | $-464M | $801M | $76M | $52M | $134M | $-90M | $202M | $33M | |
| Taxes Paid | $63M | $90M | $43M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $678M | $738M | $693M | $673M | $640M | $678M | $199M | $198M | $63M | $11M | $18M | · | |
| Levered FCF | · | · | $678M | $659M | $630M | $637M | $170M | $167M | · | · | · | · |
Rentabilität 8
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 71.6% | 72.4% | 69.8% | 71.0% | 71.9% | 73.1% | 66.9% | 68.4% | 65.8% | 66.2% | 64.5% | · | |
| Operating Margin | 9.2% | 13.5% | 10.2% | -25.7% | 20.0% | 24.6% | 10.8% | 12.4% | 2.7% | 4.8% | -0.69% | · | |
| Net Margin | 5.7% | 10.8% | 11.2% | -27.1% | 21.2% | 20.2% | 11.7% | 12.8% | 18.5% | -8.2% | -19.8% | · | |
| Pretax Margin | 8.6% | 14.6% | 10.7% | -25.8% | 20.2% | 21.2% | 9.8% | 9.1% | 7.3% | -0.79% | -10.2% | · | |
| EBITDA Margin | 12.8% | 17.4% | 13.5% | -21.9% | 23.2% | 27.9% | 16.7% | 16.8% | 8.9% | 11.0% | 6.1% | · | |
| ROA | 6.2% | 11.9% | 11.6% | -21.5% | 15.8% | 17.7% | 7.8% | 10.3% | 13.8% | -5.3% | -13.5% | · | |
| ROE | -14.7% | -43.9% | -52.8% | 120.4% | 84.9% | 49.6% | 24.1% | 19.5% | 22.1% | -8.9% | -27.2% | · | |
| ROIC | -39.2% | -37.0% | -54.1% | 126.2% | 77.5% | 54.5% | 26.0% | 26.2% | 7.6% | 53.0% | -1.1% | · |
Liquidität & Solvenz 4
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 2.0 | 2.2 | 2.4 | 2.2 | 4.2 | 4.9 | 6.1 | 4.3 | 4.4 | 4.5 | · | |
| Quick Ratio | 1.0 | 1.2 | 1.3 | 1.5 | 1.3 | 2.8 | 2.4 | 3.4 | 3.4 | 2.5 | 3.6 | · | |
| Debt / Equity | -0.6 | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | 19.9 | -46.5 | 47.1 | 10.1 | 3.6 | 3.4 | · | · | · | · |
Effizienz 2
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.1 | 1.0 | 0.8 | 0.7 | 0.9 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | · | |
| Receivables Turnover | 331.6 | 168.0 | 104.5 | 93.1 | 93.4 | 90.8 | 59.2 | 26.3 | 14.7 | 15.6 | 15.3 | · |
Wachstumsraten 9
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.7% | 2.2% | 7.1% | 10.2% | 35.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.0% | 6.4% | 16.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -40.8% | 4.9% | · | · | 26.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -11.6% | -5.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -12.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -46.3% | -1.4% | · | · | 41.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -15.0% | -4.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -14.1% | · | · | · | · | · | · | · | · | · | · | · |
Bewertung (TTM) 14
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.88B | $2.81B | $2.75B | $2.57B | $2.33B | $1.73B | $818M | $604M | $441M | $365M | $273M | · | |
| Net Income TTM | $163M | $303M | $308M | $-694M | $494M | $349M | $96M | $77M | $82M | $-30M | $-54M | · | |
| Market Cap | $5.38B | $5.74B | $9.65B | $14.98B | $27.81B | $22.39B | $5.24B | $5.70B | $2.49B | $1.37B | $930M | · | |
| Enterprise Value | $4.63B | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 39.9 | 22.5 | 36.2 | -21.9 | 64.4 | 66.1 | 58.3 | 78.0 | 30.1 | -45.3 | -14.0 | · | |
| P/S | 1.9 | 2.0 | 3.5 | 5.8 | 11.9 | 13.0 | 6.4 | 9.4 | 5.6 | 3.7 | 3.4 | · | |
| P/B | -4.9 | -7.6 | -17.7 | -27.4 | 44.2 | 30.2 | 12.9 | 14.2 | 6.3 | 4.0 | 2.8 | · | |
| P / Tangible Book | · | · | · | · | · | 54.1 | · | · | · | · | · | · | |
| P / Cash Flow | 7.8 | 7.6 | 13.7 | 21.9 | 42.7 | 33.0 | 25.3 | 28.6 | 36.9 | 29.2 | 31.8 | · | |
| P / FCF | 7.9 | 7.8 | 13.9 | 22.2 | 43.4 | 33.0 | 26.3 | 28.8 | 39.2 | 126.8 | 51.4 | · | |
| EV / EBITDA | 12.6 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 6.8 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.6 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 2.5% | 4.4% | 2.8% | -4.6% | 1.6% | 1.5% | 1.7% | 1.3% | 3.3% | -2.2% | -7.1% | · |
Gewinn- und Verlustrechnung 16
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $631M | $882M | $678M | $673M | $612M | $852M | $662M | $648M | $646M | $842M | $636M | $629M | $641M | $807M | $594M | $585M | |
| Cost of Revenue | $176M | $238M | $195M | $194M | $168M | $218M | $186M | $184M | $187M | $256M | $189M | $189M | $195M | $226M | $174M | $171M | |
| Gross Profit | $456M | $644M | $483M | $479M | $444M | $634M | $477M | $464M | $459M | $587M | $447M | $440M | $445M | $581M | $420M | $414M | |
| R&D Expense | $99M | $114M | $113M | $112M | $101M | $111M | $107M | $114M | $110M | $117M | $114M | $122M | $116M | $113M | $108M | $102M | |
| SG&A Expense | $62M | $94M | $79M | $79M | $74M | $83M | $86M | $96M | $89M | $93M | $84M | $87M | $80M | $85M | $75M | $75M | |
| Operating Expenses | $336M | $515M | $401M | $403M | $448M | $479M | $390M | $394M | $391M | $471M | $359M | $443M | $367M | $442M | $1.37B | $341M | |
| Operating Income | $120M | $129M | $83M | $76M | $-4M | $155M | $87M | $70M | $68M | $115M | $89M | $-2M | $78M | $139M | $-955M | $73M | |
| Other Non-op | $9M | $7M | $9M | $-25M | $-11M | $23M | $-13M | $9M | $12M | $-6M | $8M | $8M | $3M | $-11M | $6M | $601.0K | |
| Pretax Income | $129M | $137M | $92M | $51M | $-15M | $178M | $74M | $79M | $80M | $109M | $97M | $5M | $81M | $128M | $-949M | $73M | |
| Income Tax | $25M | $26M | $17M | $22M | $20M | $48M | $16M | $26M | $17M | $26M | $9M | $-57M | $7M | $18M | $14M | $39.0K | |
| Net Income | $70M | $111M | $76M | $29M | $-52M | $130M | $57M | $53M | $63M | $83M | $88M | $62M | $75M | $110M | $-963M | $73M | |
| EPS (Basic) | $0.72 | $1.04 | $0.76 | $0.28 | $-0.49 | $1.15 | $0.50 | $0.46 | $0.53 | $0.69 | $0.72 | $0.50 | $0.60 | $0.88 | $-7.62 | $0.58 | |
| EPS (Diluted) | $0.60 | $1.00 | $0.63 | $0.25 | $-0.49 | $1.01 | $0.45 | $0.41 | $0.48 | $0.62 | $0.64 | $0.45 | $0.53 | $1.03 | $-7.62 | $0.51 | |
| Shares (Basic) | 96,235,000 | -207,274,000 | 99,334,000 | 103,212,000 | 107,084,000 | -234,109,000 | 114,181,000 | 116,432,000 | 118,440,000 | -247,105,000 | 121,808,000 | 123,463,000 | 124,337,000 | -253,807,596 | 126,349,250 | 127,088,053 | |
| Shares (Diluted) | 121,029,000 | -229,441,000 | 124,957,000 | 121,514,000 | 107,084,000 | -267,483,000 | 130,748,000 | 133,118,000 | 135,338,000 | -282,723,000 | 138,891,000 | 141,011,000 | 142,966,000 | -291,931,465 | 126,349,250 | 145,683,336 | |
| EBITDA | $135M | · | $83M | $76M | $5M | · | $87M | $70M | $95M | · | $89M | $-2M | $101M | · | $-955M | $73M |
Bilanz 25
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.21B | $1.40B | $1.25B | $1.18B | $649M | $811M | $819M | $759M | $789M | $914M | $742M | $842M | $787M | · | $790M | $759M | |
| Receivables | $9M | $9M | $7M | $6M | $9M | $9M | $9M | $10M | $17M | · | $19M | $23M | $26M | · | $22M | $20M | |
| Prepaid Expense | $99M | $127M | $110M | $89M | $71M | $90M | $95M | $109M | $105M | · | $126M | $93M | $77M | · | $94M | $113M | |
| Current Assets | $2.11B | $1.96B | $1.79B | $1.65B | $1.11B | $1.33B | $1.32B | $1.36B | $1.40B | · | $1.34B | $1.41B | $1.34B | · | $1.35B | $1.32B | |
| Goodwill | $38M | $38M | $38M | $38M | $36M | $137M | $139M | $138M | $138M | $138M | $137M | $138M | $138M | $138M | $136M | $1.27B | |
| Intangibles | $13M | $297M | $304M | $317M | $414M | $414M | $444M | $436M | $445M | · | $453M | $474M | $534M | · | $517M | $551M | |
| Other Non-current Assets | $42M | $39M | $41M | $41M | $45M | $45M | $45M | $46M | $43M | · | $46M | $50M | $44M | · | $43M | $47M | |
| Total Assets | $2.68B | $2.83B | $2.65B | $2.56B | $2.12B | $2.42B | $2.44B | $2.45B | $2.50B | · | $2.45B | $2.57B | $2.50B | · | $2.45B | $3.61B | |
| Accounts Payable | $15M | $29M | $9M | $15M | $17M | $26M | $20M | $13M | $10M | · | $14M | $15M | $20M | · | $17M | $18M | |
| Accrued Liabilities | $261M | $393M | $309M | $254M | $264M | $375M | $299M | $257M | $263M | · | $272M | $232M | $240M | · | $250M | $218M | |
| Short-term Debt | $649M | $649M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $1.25B | $1.36B | $565M | $486M | $519M | $665M | $553M | $564M | $565M | · | $549M | $503M | $499M | · | $497M | $450M | |
| Capital Leases | · | $38M | · | · | · | $41M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $10M | $9M | $5M | $5M | $7M | $8M | $7M | $9M | $11M | · | $25M | $29M | $44M | · | $62M | $69M | |
| Other Non-current Liabilities | $131M | $126M | $121M | $121M | $124M | $122M | $124M | $127M | $122M | · | $114M | $116M | $112M | · | $112M | $122M | |
| Total Liabilities | $3.82B | $3.93B | $3.77B | $3.68B | $3.03B | $3.18B | $3.07B | $3.08B | $3.08B | · | $3.07B | $3.03B | $3.04B | · | $3.06B | $3.03B | |
| Long-term Debt | $2.33B | $2.33B | $2.98B | $2.98B | $2.29B | $2.29B | $2.29B | $2.29B | $2.28B | · | $2.28B | $2.28B | $2.28B | · | $2.28B | $2.28B | |
| Total Debt | $649M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $95.0K | $97.0K | $99.0K | $100.0K | $105.0K | $109.0K | $113.0K | $115.0K | $117.0K | · | $120.0K | $123.0K | $123.0K | · | $126.0K | $127.0K | |
| Paid-in Capital | $1.58B | $1.53B | $1.49B | $1.43B | $1.39B | $1.32B | $1.27B | $1.20B | $1.15B | · | $1.03B | $958M | $914M | · | $774M | $712M | |
| Retained Earnings | $-2.48B | $-2.40B | $-2.38B | $-2.34B | $-2.03B | $-1.78B | $-1.65B | $-1.55B | $-1.45B | · | $-1.35B | $-1.14B | $-1.16B | · | $-1.01B | $106M | |
| AOCI | $-240M | $-226M | $-226M | $-220M | $-268M | $-298M | $-242M | $-286M | $-282M | · | $-304M | $-287M | $-298M | · | $-373M | $-237M | |
| Stockholders' Equity | $-1.14B | $-1.10B | $-1.11B | $-1.12B | $-910M | $-759M | $-624M | $-635M | $-584M | $-544M | $-623M | $-464M | $-540M | $-547M | $-606M | $581M | |
| Liabilities + Equity | $2.68B | $2.83B | $2.65B | $2.56B | $2.12B | $2.42B | $2.44B | $2.45B | $2.50B | · | $2.45B | $2.57B | $2.50B | · | $2.45B | $3.61B | |
| Shares Outstanding | 94,887,000 | 97,031,000 | 98,528,000 | 99,608,000 | 105,126,000 | 108,540,000 | 112,848,000 | 115,315,000 | 117,064,000 | 119,069,000 | 119,662,608 | 123,249,136 | 122,953,145 | 125,054,000 | 125,661,777 | 126,741,612 |
Cashflow 12
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $15M | $25M | $24M | $25M | $17M | $26M | $28M | $27M | $27M | $23M | $22M | $23M | $23M | $23M | $24M | $25M | |
| Stock-based Comp | $53M | $63M | $61M | $59M | $56M | $68M | $69M | $75M | $71M | $68M | $70M | $77M | $69M | $64M | $53M | $64M | |
| Restructuring | · | · | · | · | · | · | $2M | $-27M | $27M | $27M | · | · | · | · | · | · | |
| Other Non-cash | $-57M | · | · | · | $12M | · | · | · | $-92M | · | · | · | $-111M | · | · | · | |
| Operating Cash Flow | $81M | $317M | $219M | $108M | $49M | $315M | $217M | $151M | $69M | $295M | $219M | $136M | $56M | $292M | $207M | $126M | |
| CapEx | $1M | $1M | $4M | $7M | $3M | $4M | $4M | $4M | $2M | $5M | $4M | $2M | $2M | $2M | $3M | $2M | |
| Investing Cash Flow | $-17M | $552.0K | $-24M | $76M | $-21M | $-16M | $-9M | $-3M | $-25M | $-19M | $-11M | $-7M | $-36M | $-88.0K | $-3M | $-16M | |
| Stock Repurchased | $145M | $133M | $120M | $335M | $189M | $260M | $156M | $150M | $158M | $93M | $297M | $39M | $148M | $150M | $151M | $62M | |
| Net Stock Activity | $-145M | · | · | · | $-189M | · | · | · | $-158M | · | · | · | $-148M | · | · | · | |
| Financing Cash Flow | $-158M | $-165M | $-127M | $327M | $-205M | $-282M | $-167M | $-175M | $-163M | $-116M | $-305M | $-78M | $-159M | $-184M | $-156M | $-94M | |
| Net Change in Cash | $-101M | $153M | $68M | $534M | $-162M | $-8M | $60M | $-30M | $-125M | $172M | $-105M | $55M | $-134M | $131M | $31M | $3M | |
| Free Cash Flow | $79M | · | · | · | $46M | · | · | · | $67M | · | · | · | $53M | · | · | · |
Rentabilität 8
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 72.2% | · | 71.3% | 71.2% | 70.5% | · | 72.0% | 71.6% | 71.0% | · | 70.3% | 70.0% | 69.5% | · | 70.7% | 70.7% | |
| Operating Margin | 19.0% | · | 12.2% | 11.4% | -3.4% | · | 13.1% | 10.8% | 10.5% | · | 13.9% | -0.38% | 12.2% | · | -160.6% | 12.4% | |
| Net Margin | 11.0% | · | 11.1% | 4.3% | -8.0% | · | 8.7% | 8.2% | 9.8% | · | 13.8% | 9.8% | 11.6% | · | -162.0% | 12.5% | |
| Pretax Margin | 20.5% | · | 13.6% | 7.6% | -5.1% | · | 11.1% | 12.2% | 12.3% | · | 15.2% | 0.86% | 12.7% | · | -159.6% | 12.5% | |
| EBITDA Margin | 21.4% | · | 12.2% | 11.4% | 0.76% | · | 13.1% | 10.8% | 14.7% | · | 13.9% | -0.38% | 15.8% | · | -160.6% | 12.4% | |
| ROA | 2.9% | · | 3.0% | 1.1% | -2.3% | · | 2.4% | 2.1% | 2.5% | · | 3.6% | 2.0% | 2.4% | · | -32.4% | 2.1% | |
| ROE | -6.8% | · | -8.7% | -3.3% | 7.0% | · | -9.2% | -9.6% | -11.2% | · | -14.3% | 105.7% | 109.1% | · | 2652.3% | 13.2% | |
| ROIC | -19.9% | · | -6.1% | -3.8% | 3.8% | · | -10.8% | -7.4% | -9.2% | · | -12.9% | 5.8% | -13.3% | · | 159.8% | 12.5% |
Liquidität & Solvenz 3
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | 3.2 | 3.4 | 2.1 | · | 2.4 | 2.4 | 2.5 | · | 2.4 | 2.8 | 2.7 | · | 2.7 | 2.9 | |
| Quick Ratio | 1.0 | · | 2.2 | 2.4 | 1.3 | · | 1.5 | 1.4 | 1.4 | · | 1.4 | 1.7 | 1.6 | · | 1.6 | 1.7 | |
| Debt / Equity | -0.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Effizienz 2
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 71.5 | · | 84.5 | 80.1 | 51.1 | · | 47.2 | 39.4 | 30.2 | · | 30.9 | 29.4 | 27.3 | · | 26.0 | 29.0 |
Bewertung (TTM) 13
| Kennzahl | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.59B | · | $2.66B | $2.63B | $2.61B | · | $2.59B | $2.56B | $2.55B | · | $2.50B | $2.45B | $2.40B | · | $2.29B | $2.23B | |
| Net Income TTM | $122M | · | $110M | $87M | $121M | · | $261M | $266M | $287M | · | $-739M | $-753M | $-729M | · | $-714M | $347M | |
| Market Cap | $4.74B | · | $6.54B | $5.00B | $4.96B | · | $6.27B | $6.80B | $8.04B | · | $7.73B | $10.43B | $13.69B | · | $12.58B | $9.28B | |
| Enterprise Value | $4.18B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 50.5 | · | 79.0 | 80.9 | 55.5 | · | 28.0 | 29.8 | 32.7 | · | -10.8 | -13.8 | -18.6 | · | -17.0 | 30.4 | |
| P/S | 1.8 | · | 2.5 | 1.9 | 1.9 | · | 2.4 | 2.7 | 3.2 | · | 3.1 | 4.3 | 5.7 | · | 5.5 | 4.2 | |
| P/B | -4.2 | · | -5.9 | -4.4 | -5.4 | · | -10.0 | -10.7 | -13.8 | · | -12.4 | -22.5 | -25.3 | · | -20.8 | 16.0 | |
| P / Cash Flow | 58.7 | · | · | · | 100.8 | · | · | · | 116.5 | · | · | · | 246.1 | · | · | · | |
| P / FCF | 59.8 | · | · | · | 108.0 | · | · | · | 120.5 | · | · | · | 256.4 | · | · | · | |
| EV / EBITDA | 30.9 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 52.7 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 2.0% | · | 1.3% | 1.2% | 1.8% | · | 3.6% | 3.4% | 3.1% | · | -9.3% | -7.2% | -5.4% | · | -5.9% | 3.3% |
Finanzberichte Gewinn- und Verlustrechnung, Bilanz, Cashflow — jährlich, letzte 5 Jahre
Gewinn- und Verlustrechnung
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Umsatz | $2.88B | $2.81B | $2.75B | $2.57B | $2.33B |
| Bruttogewinnmarge % | 71.6% | 72.4% | 69.8% | 71.0% | 71.9% |
| Betriebsgewinnmarge % | 9.2% | 13.5% | 10.2% | -25.7% | 20.0% |
| Nettoergebnis | $163M | $303M | $308M | $-694M | $494M |
| Verwässerte EPS | $1.39 | $2.35 | $2.24 | $-5.48 | $3.40 |
Bilanz
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fremdkapital / Eigenkapital | -0.6 | — | — | — | — |
| Liquiditätsgrad | 1.4 | 2.0 | 2.2 | 2.4 | 2.2 |
| Quick Ratio | 1.0 | 1.2 | 1.3 | 1.5 | 1.3 |
Cashflow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Freier Cashflow | $678M | $738M | $693M | $673M | $640M |
Neueste Nachrichten Aktuelle Schlagzeilen über dieses Unternehmen
Handelssignale Aktuelle Kauf-/Verkaufssignale mit Einstiegspreis und Risiko-Ertrags-Verhältnis
Meine Kennzahlen Ihre persönliche Watchlist — ausgewählte Zeilen aus den vollständigen Fundamentaldaten
📊
Wählen Sie die Kennzahlen, die für Sie wichtig sind — klicken Sie auf das ➕ neben jeder Zeile in den vollständigen Fundamentaldaten oben.
Ihre Auswahl wird gespeichert und begleitet Sie über alle Ticker hinweg.