Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-127.4%
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2016
$-0.60
$2.12
-128.3%
March 31, 2016
$-1.10
$1.21
-190.8%
Dec. 31, 2015
$-3.70
$-0.91
-307.0%
Sept. 30, 2015
$0.80
$0.20
296.0%
March 31, 2015
$-3.70
$-0.91
-307.0%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$461M
$384M
$537M
$472M
$486M
$223M
$198M
$191M
$331M
$455M
$616M
$607M
Cost of Revenue
$435M
$463M
$614M
$624M
$543M
$210M
$214M
$171M
$233M
$287M
$353M
$275M
Gross Profit
$26M
$-79M
$-77M
$-152M
$-57M
$13M
$-16M
$20M
$98M
$168M
$263M
$332M
SG&A Expense
$213M
$404M
$330M
$311M
$348M
$295M
$315M
$292M
$238M
$206M
$133M
$54M
Operating Income
$-261M
$-532M
$-463M
$-525M
$-458M
$-316M
$-437M
$-299M
$-212M
$-169M
$-6M
$184M
Interest Expense
·
·
$166M
$120M
$74M
$81M
$29M
$46M
$90M
$89M
$53M
$53M
Interest Income
$10M
$14M
$11M
$10M
$6M
$8M
$9M
$14M
$12M
$28M
$22M
$21M
Other Non-op
$-8M
$-9M
$-11M
$-217M
$-1M
$6M
$37M
$34M
$3M
$18M
$17M
$2M
Pretax Income
·
$-670M
$-556M
$-840M
$529M
$442M
$391M
$225M
$254M
$205M
$-5M
$176M
Income Tax
$6M
$-18M
$-25M
$-71M
$-7M
$-38M
$-39M
$34M
$32M
$60M
$74M
$81M
Net Income
$-93M
$-308M
$-298M
$-490M
$-271M
$-310M
$-307M
$-235M
$-284M
$-262M
$-78M
$125M
EPS (Basic)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
EPS (Diluted)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
Shares (Basic)
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
·
·
·
130,631,867
134,546,772
134,836,300
Shares (Diluted)
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
·
·
·
130,631,867
134,546,772
135,180,642
EBITDA
$-261M
$-532M
$-463M
$-525M
$-458M
$-316M
$-437M
$-299M
$-33M
$-169M
$-6M
$184M
Balance Sheet31
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$298M
$216M
$58M
$158M
$157M
$334M
$74M
$405M
$98M
$190M
$485M
$479M
Short-term Investments
$1.0K
$135M
·
·
·
·
$0
$50M
$0
·
$60M
·
Receivables
$44M
$51M
$73M
$130M
$128M
$77M
$74M
$87M
$132M
$190M
$218M
$265M
Inventory
$46M
$33M
$40M
$85M
$38M
$22M
$4M
$3M
$6M
$6M
$4M
$3M
Prepaid Expense
$553M
$528M
$413M
$385M
$257M
$213M
$95M
$228M
$265M
$162M
$78M
$177M
Other Current Assets
·
·
·
·
·
·
$5M
$5M
$30M
$7M
$13M
$10M
Current Assets
$942M
$984M
$617M
$760M
$584M
$676M
$282M
$1.23B
$1.11B
$1.19B
$1.50B
$1.46B
PP&E (Net)
$3.72B
$3.70B
$3.55B
$3.26B
$3.15B
$2.56B
$1.90B
$1.22B
$794M
$775M
$919M
$750M
PP&E (Gross)
$4.22B
$4.11B
$3.94B
$3.58B
$3.39B
$2.80B
$2.23B
$1.52B
$1.26B
$1.27B
$1.44B
$1.12B
Accum. Depreciation
$491M
$394M
$385M
$308M
$225M
$224M
$314M
$276M
$408M
$433M
$494M
$371M
Goodwill
$572M
$572M
$575M
$575M
$582M
$214M
$210M
$165M
$0
·
·
·
Intangibles
$256M
$292M
$323M
$354M
$658M
$523M
$532M
$457M
$8M
$17M
$43M
$61M
Other Non-current Assets
$5M
$6M
$11M
$15M
$21M
$7M
$10M
$8M
$30M
$40M
$56M
$53M
Total Assets
$6.55B
$6.73B
$6.05B
$6.00B
$6.23B
$5.33B
$4.30B
$4.59B
$3.47B
$3.23B
$3.59B
$2.96B
Accounts Payable
$119M
$199M
$129M
$147M
$103M
$19M
$8M
$5M
$5M
$2M
$808.0K
$1M
Accrued Liabilities
$461M
$548M
$387M
$75M
$121M
$100M
$81M
$45M
$25M
$31M
$25M
$14M
Short-term Debt
$430M
$650M
$320M
$169M
$137M
$24M
$286M
$397M
$512M
$562M
$566M
$322M
Current Liabilities
$1.95B
$2.13B
$1.95B
$1.12B
$805M
$512M
$627M
$870M
$1.11B
$951M
$1.51B
$770M
Capital Leases
$126M
$139M
$193M
$200M
$214M
$223M
$219M
$0
·
·
·
·
Deferred Tax
$75M
$83M
$100M
$113M
$184M
$153M
$165M
$166M
$74M
$50M
$51M
$50M
Other Non-current Liabilities
$76M
$68M
$69M
$84M
$99M
$77M
$105M
$121M
·
·
·
$400.0K
Total Liabilities
$4.70B
$5.11B
$4.31B
$3.99B
$3.49B
$2.93B
$2.41B
$2.31B
$2.45B
$2.00B
$2.16B
$1.16B
Long-term Debt
$3.02B
$3.08B
$2.72B
$2.82B
$2.34B
$2.09B
$1.33B
$542M
$249M
$298M
$623M
$582M
Total Debt
$3.45B
$3.73B
$3.04B
$2.98B
$2.48B
$2.12B
$1.62B
$938M
$994M
$861M
$1.19B
$904M
Common Stock
·
·
·
·
·
·
·
·
$105.0K
$105.0K
$105.0K
$105.0K
Retained Earnings
$-4.47B
$-4.37B
$-4.06B
$-3.77B
$-3.28B
$-2.46B
$-1.79B
$-1.23B
$-879M
$-598M
$-336M
$-258M
Treasury Stock
$7.0K
$7.0K
$7.0K
$7.0K
$7.0K
$8.0K
$8.0K
$8.0K
$8.0K
$8.0K
$6.0K
$5.0K
AOCI
$-76M
$-77M
$-65M
$-28M
$-29M
$-46M
$-97M
$-89M
$-47M
$-88M
$-47M
$-19M
Stockholders' Equity
$-2.10B
$-2.28B
$-2.12B
$-1.86B
$-1.37B
$-663M
$-123M
$437M
$934M
$1.17B
$1.39B
$1.80B
Liabilities + Equity
$6.55B
$6.73B
$6.05B
$6.00B
$6.23B
$5.33B
$4.30B
$4.59B
$3.47B
$3.23B
$3.59B
$2.96B
Shares Outstanding
·
·
·
·
·
·
·
·
130,091,977
130,091,977
132,994,201
134,836,300
Cash Flow16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
·
·
$0
$-6M
$15M
$21M
$21M
$11M
$12M
$8M
$8M
$7M
Deferred Tax
$-8M
$-15M
$-18M
$-62M
$-11M
$-14M
$-22M
$-9M
$27M
$35M
$-19M
$24M
Amort. of Intangibles
$36M
$36M
$37M
$34M
$30M
$16M
$12M
$4M
$6M
$11M
$19M
$23M
Operating Cash Flow
$-202M
$-398M
$-276M
$-217M
$-359M
$-230M
$-195M
$-39M
$27M
$-78M
$-175M
$490M
CapEx
$56M
$151M
$113M
$223M
$279M
$168M
$233M
$166M
$91M
$79M
$48M
$51M
Investing Cash Flow
$54M
$-593M
$-48M
$-119M
$-566M
$-534M
$-1.07B
$-1.00B
$-313M
$-75M
$-391M
$287M
Debt Issued
$95M
$1.77B
$110M
$423M
$387M
$857M
$934M
$473M
$280M
$16M
$343M
$292M
Net Debt Issued
$-339M
$526M
$102M
$226M
$181M
$615M
$681M
$-32M
$193M
$-185M
$-5M
$19M
Stock Issued
·
·
·
·
·
·
·
$0
$0
$140M
$0
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$30M
$20M
·
Net Stock Activity
·
·
·
·
·
·
·
$0
$0
$110M
$-20M
·
Dividends Paid
·
·
·
·
·
·
·
$0
$0
$286M
$0
$454M
Financing Cash Flow
$197M
$1.15B
$258M
$383M
$642M
$1.14B
$513M
$1.20B
$190M
$-118M
$590M
$-579M
Net Change in Cash
$62M
$147M
$-69M
$432.0K
$-287M
$372M
$-752M
$165M
$-96M
·
·
·
Free Cash Flow
$-258M
$-549M
$-389M
$-440M
$-638M
$-398M
$-428M
$-204M
$-65M
$-157M
$-223M
$439M
Levered FCF
·
·
$-562M
$-570M
$-713M
$-486M
$-460M
$-243M
$-79M
$-273M
$-392M
$410M
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
5.6%
-20.6%
-14.3%
-32.3%
-11.7%
5.9%
-8.0%
10.3%
29.6%
37.0%
42.7%
54.8%
Operating Margin
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
-141.7%
-220.4%
-156.8%
-64.0%
-37.1%
-0.93%
30.3%
Net Margin
-20.2%
-80.3%
-55.4%
-103.7%
-55.9%
-139.0%
-154.8%
-123.0%
-85.9%
-57.6%
-2.0%
20.5%
Pretax Margin
·
-174.4%
103.4%
177.9%
109.0%
198.0%
197.2%
118.0%
-499.1%
-45.0%
-0.85%
28.9%
EBITDA Margin
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
-141.7%
-220.4%
-156.8%
-64.0%
-37.1%
-0.93%
30.3%
ROA
-1.4%
-4.8%
-4.9%
-8.0%
-4.7%
-6.4%
-6.9%
-5.8%
-1.3%
-7.7%
-0.37%
3.5%
ROE
4.2%
14.0%
14.9%
30.3%
26.7%
78.9%
-195.2%
-34.2%
-4.2%
-20.5%
-0.76%
6.4%
ROIC
·
-35.8%
-52.9%
-50.8%
-41.9%
-23.6%
-32.1%
-18.5%
-1.7%
-10.8%
-0.71%
3.7%
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.5
0.5
0.3
0.7
0.7
1.3
0.5
1.4
1.0
1.3
1.0
1.9
Quick Ratio
0.2
0.2
0.1
0.3
0.4
0.8
0.2
0.6
0.2
0.4
0.5
1.0
Debt / Equity
-1.6
-1.6
-1.4
-1.6
-1.8
-3.2
-13.2
2.1
1.1
0.7
0.9
0.5
LT Debt / Equity
-1.2
-1.2
-0.9
-1.3
-1.6
-3.0
-10.5
1.1
0.3
0.2
0.2
0.2
Interest Coverage
·
·
-2.8
-4.4
-6.2
-3.9
-15.2
-6.5
-2.4
-1.9
-0.1
3.4
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.0
0.0
0.0
0.0
0.1
0.2
0.2
Inventory Turnover
10.9
12.6
9.8
10.2
18.2
16.2
55.7
35.5
5.9
58.4
102.7
24.2
Receivables Turnover
9.7
6.2
5.3
3.7
4.7
3.0
2.5
1.7
0.3
2.2
2.6
2.1
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
·
·
·
·
·
·
$7.18
$8.96
$10.46
$13.33
Revenue / Share
$3.51
$2.93
$4.10
$3.60
·
·
·
·
·
$3.48
$4.58
$4.49
Cash Flow / Share
$-1.54
$-3.04
$-2.11
$-1.65
·
·
·
·
·
$-0.60
$-1.30
$3.63
Cash / Share
·
·
·
·
·
·
·
·
$0.75
$1.46
$3.65
$3.55
Dividend / Share
·
·
·
·
·
·
·
·
·
·
$0.00
$0.00
EPS (TTM)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
Valuation (TTM)16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$461M
$384M
$537M
$472M
$486M
$223M
$198M
$191M
$331M
$455M
$616M
$607M
Net Income TTM
$-93M
$-308M
$-298M
$-490M
$-271M
$-310M
$-307M
$-235M
$-284M
$-262M
$-78M
$125M
Market Cap
·
·
·
·
·
·
·
·
$4.33B
$5.98B
$6.44B
$8.64B
Enterprise Value
·
·
·
·
·
·
·
·
$5.23B
$6.66B
$7.08B
$9.07B
P/E
-5.4
-2.3
-4.8
-4.4
-3.2
-5.4
·
·
·
-23.0
-83.4
69.7
P/S
·
·
·
·
·
·
·
·
13.1
13.2
10.4
14.2
P/B
·
·
·
·
·
·
·
·
4.6
5.1
4.6
4.8
P / Cash Flow
·
·
·
·
·
·
·
·
162.1
-76.6
-36.8
17.6
P / FCF
·
·
·
·
·
·
·
·
-67.1
-38.1
-28.9
19.7
EV / EBITDA
·
·
·
·
·
·
·
·
-160.6
-39.5
-1233.1
49.4
EV / FCF
·
·
·
·
·
·
·
·
-81.0
-42.4
-31.8
20.7
EV / Revenue
·
·
·
·
·
·
·
·
15.8
14.6
11.5
14.9
Dividend Yield
·
·
·
·
·
·
·
·
0.00%
4.8%
0.00%
5.2%
Earnings Yield
-18.4%
-43.7%
-20.6%
-22.8%
-31.3%
-18.6%
·
·
·
-4.3%
-1.2%
1.4%
Payout Ratio
·
·
·
·
·
·
·
0.00%
0.00%
-109.1%
·
363.7%
Annual Payout
·
·
·
·
·
·
·
$0
$0
$286M
$0
$454M
Per Share1
Metric
Trend
Q4 2012
Q4 2011
Q4 2010
Q4 2009
EPS (TTM)
$0.95
·
·
·
Valuation (TTM)5
Metric
Trend
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Revenue TTM
$456M
$450M
$390M
$292M
Net Income TTM
$131M
$-215M
$129M
$46M
P/E
38.2
·
·
·
Earnings Yield
2.6%
·
·
·
Annual Payout
·
$55M
·
$16M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Revenue
$461M
$384M
$537M
$472M
$486M
Gross Margin %
5.6%
-20.6%
-14.3%
-32.3%
-11.7%
Operating Margin %
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
Net Income
$-93M
$-308M
$-298M
$-490M
$-271M
Diluted EPS
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
-1.6
-1.6
-1.4
-1.6
-1.8
Current Ratio
0.5
0.5
0.3
0.7
0.7
Quick Ratio
0.2
0.2
0.1
0.3
0.4
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-258M
$-549M
$-389M
$-440M
$-638M
Institutional owners (13F)
7 filers
· $171K total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders7
Value held$171K
New positions3
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (+2 vs prior Q)
0 (-1 vs prior Q)
0 (0 vs prior Q)
2 (+1 vs prior Q)
+24K
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.