10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$623M2019-12-31 → 2025-12-31
EPS$0.112020-12-31 → 2025-12-31
Free Cash Flow$99M2021-12-31 → 2025-12-31
Net margin4.8%2021-12-31 → 2025-12-31
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
P/E (TTM)
65.15Y avg ≈132.7
≈132.7
18.5
Overvalued
P/S (TTM)
3.05Y avg ≈8.6
≈8.6
2.7
Fair value
P/B (MRQ)
2.65Y avg ≈4.4
≈4.4
3.2
Undervalued
Price / FCF (TTM)
13.45Y avg ≈-230.9
≈-230.9
·
·
Price / Cash Flow (TTM)
13.35Y avg ≈157.4
≈157.4
10.5
Overvalued
Price / Tangible Book (MRQ)
3.35Y avg ≈7.7
≈7.7
·
·
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability
Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
Operating Margin (TTM)
5.5%5Y avg ≈-4.4%
≈-4.4%
12.4%
Weak
EBITDA Margin (TTM)
9.6%5Y avg ≈-0.34%
≈-0.34%
13.9%
Weak
Pretax Margin (TTM)
5.7%5Y avg ≈-4.6%
≈-4.6%
8.8%
Weak
Net Profit Margin (TTM)
4.8%5Y avg ≈-5.4%
≈-5.4%
6.4%
Weak
ROA (TTM)
3.0%5Y avg ≈-2.3%
≈-2.3%
2.3%
Weak
ROE (TTM)
4.2%5Y avg ≈-2.6%
≈-2.6%
15.6%
Weak
ROIC
0.85%5Y avg ≈-3.1%
≈-3.1%
11.2%
Weak
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
Current Ratio (MRQ)
1.55Y avg ≈2.7
≈2.7
1.2
Strong liquidity
Quick Ratio (MRQ)
1.05Y avg ≈2.2
≈2.2
0.5
Strong liquidity
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
Revenue YoY
26.6%5Y avg ≈36.9%
≈36.9%
·
·
Revenue CAGR 3Y
29.1%5Y avg ≈36.3%
≈36.3%
·
·
Revenue CAGR 5Y
36.4%
·
·
·
EPS YoY
450.0%
·
·
·
Net Income YoY
365.4%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
EPS (Diluted)
$0.115Y avg ≈$-0.14
≈$-0.14
·
·
Revenue / Share
$4.885Y avg ≈$3.72
≈$3.72
·
·
Cash Flow / Share
$0.785Y avg ≈$0.56
≈$0.56
·
·
Cash / Share
$2.755Y avg ≈$3.86
≈$3.86
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
FLYW
5Y avg
Peer Median
Verdict
Asset Turnover
0.55Y avg ≈0.5
≈0.5
0.5
Top tier
Receivables Turnover
21.35Y avg ≈21.6
≈21.6
13.9
Top tier
Revenue / Employee
≈$415.4K
·
·
·
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-12.3%
Next ReportNov 02, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 11, 2026
$-0.07
$-0.03
-160.2%
March 31, 2026
May 12, 2026
$0.10
$0.05
115.5%
Dec. 31, 2025
$0.00
$-0.01
—
Sept. 30, 2025
$0.23
$0.19
21.2%
June 30, 2025
$-0.10
$-0.07
-42.0%
March 31, 2025
$0.02
$0.02
4.2%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Revenue
$623M
$492M
$403M
$289M
$201M
$132M
$95M
R&D Expense
$70M
$67M
$62M
$50M
$31M
$25M
$15M
SG&A Expense
$135M
$126M
$108M
$83M
$62M
$43M
$34M
Operating Expenses
$612M
$499M
$425M
$320M
$214M
$148M
$112M
Operating Income
$11M
$-7M
$-22M
$-30M
$-13M
$-16M
$-17M
Interest Expense
·
·
$372.0K
$1M
$2M
$3M
$2M
Other Non-op
$10M
$9M
$17M
$-7M
$-13M
$697.0K
$477.0K
Pretax Income
$21M
$2M
$-4M
$-37M
$-26M
$-18M
$-20M
Income Tax
$8M
$-1M
$4M
$2M
$2M
$-7M
$550.0K
Net Income
$13M
$3M
$-9M
$-39M
$-28M
$-11M
$-20M
EPS (Basic)
$0.11
$0.02
$-0.07
$-0.36
$-0.39
$-0.60
$-1.25
EPS (Diluted)
$0.11
$0.02
$-0.07
$-0.36
$-0.39
$-0.60
·
Shares (Basic)
122,377,814
124,269,820
114,828,494
107,935,514
71,168,054
18,389,898
·
Shares (Diluted)
127,747,476
129,339,462
114,828,494
107,935,514
71,168,054
18,389,898
·
EBITDA
$37M
$10M
$-6M
$-18M
$-4M
·
·
Balance Sheet29
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$330M
$495M
$655M
$349M
$385M
$104M
·
Short-term Investments
$25M
$116M
$0
·
·
·
·
Receivables
$35M
$24M
$18M
$14M
$13M
$12M
·
Prepaid Expense
$37M
$23M
$18M
$18M
$10M
$4M
·
Current Assets
$602M
$763M
$816M
$451M
$444M
$149M
·
PP&E (Net)
$22M
$17M
$15M
$13M
$9M
$5M
·
PP&E (Gross)
$41M
$34M
$28M
$22M
$16M
$8M
·
Accum. Depreciation
$19M
$16M
$13M
$9M
$6M
$3M
·
Goodwill
$407M
$150M
$122M
$98M
$86M
$45M
$13M
Intangibles
$189M
$119M
$108M
$98M
$94M
$68M
·
Other Non-current Assets
$33M
$24M
$19M
$15M
$7M
$5M
·
Total Assets
$1.25B
$1.12B
$1.08B
$674M
$640M
$271M
·
Accounts Payable
$15M
$15M
$13M
$13M
$10M
$5M
·
Accrued Liabilities
$56M
$49M
$7M
$6M
$3M
$1M
·
Current Liabilities
$402M
$290M
$274M
$177M
$117M
$88M
·
Capital Leases
$2M
$2M
·
·
·
·
·
Deferred Tax
$13M
$13M
$15M
$12M
$8M
$481.0K
·
Other Non-current Liabilities
$3M
$5M
$4M
$3M
$2M
$2M
·
Total Liabilities
$418M
$308M
$294M
$192M
$158M
$123M
·
Long-term Debt
·
$0
·
·
$26M
$24M
·
Total Debt
·
·
·
$0
$26M
·
·
Common Stock
$13.0K
$13.0K
$11.0K
$10.0K
$10.0K
$2.0K
·
Paid-in Capital
$1.11B
$1.03B
$959M
$650M
$609M
$17M
·
Retained Earnings
$-157M
$-171M
$-174M
$-165M
$-126M
$-98M
·
Treasury Stock
$119M
$46M
$747.0K
$748.0K
$748.0K
$748.0K
·
AOCI
$2M
$-2M
$1M
$-2M
$-399.0K
$-214.0K
·
Stockholders' Equity
$835M
$815M
$786M
$482M
$482M
$-82M
$-75M
Liabilities + Equity
$1.25B
$1.12B
$1.08B
$674M
$640M
$271M
·
Shares Outstanding
120,086,090
122,182,878
120,695,162
107,472,980
100,454,177
19,923,150
·
Cash Flow19
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
D&A
$26M
$17M
$16M
$12M
$9M
$7M
$4M
Stock-based Comp
$72M
$65M
$44M
$30M
$19M
$4M
$3M
Deferred Tax
$-1M
$-9M
$72.0K
$-2M
$146.0K
$-9M
$-11.0K
Amort. of Intangibles
$20M
$12M
$12M
$9M
$7M
$5M
$2M
Restructuring
$9M
$0
$0
·
·
·
·
Other Non-cash
$-10M
$15M
$30M
$4M
$17M
·
·
Operating Cash Flow
$100M
$99M
$76M
$5M
$17M
$-14M
$4M
CapEx
$1M
$924.0K
$1M
$1M
$1M
$2M
$4M
Investing Cash Flow
$-194M
$-214M
$-39M
$-25M
$-63M
$-82M
$-4M
Debt Issued
$125M
$0
$0
$0
$26M
$4M
$10M
Net Debt Issued
$0
$0
$0
$-26M
$939.0K
·
·
Stock Issued
·
·
$3M
$1M
$0
$0
·
Stock Repurchased
·
·
·
·
$0
$0
$295.0K
Net Stock Activity
·
·
$3M
$1M
$0
·
·
Financing Cash Flow
$-78M
$-38M
$263M
$-24M
$328M
$119M
$-4M
Net Change in Cash
$-165M
$-159M
$303M
$-38M
$280M
$23M
$-4M
Taxes Paid
$11M
$8M
$4M
·
·
·
·
Free Cash Flow
$99M
$91M
$80M
$-2M
$10M
·
·
Levered FCF
·
·
$79M
$-3M
$8M
·
·
Profitability7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Operating Margin
1.8%
-1.5%
-5.3%
-10.4%
-6.6%
·
·
Net Margin
2.2%
0.59%
-2.1%
-13.6%
-14.0%
·
·
Pretax Margin
3.4%
0.38%
-1.1%
-12.9%
-12.9%
·
·
EBITDA Margin
6.0%
2.1%
-1.4%
-6.2%
-2.1%
·
·
ROA
1.1%
0.26%
-0.98%
-6.0%
-6.2%
·
·
ROE
1.7%
0.35%
-1.1%
-8.2%
-5.8%
·
·
ROIC
0.85%
-1.4%
-5.4%
-6.6%
-2.8%
·
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Current Ratio
1.5
2.6
3.0
2.5
3.8
·
·
Quick Ratio
1.0
2.2
2.5
2.0
3.4
·
·
Debt / Equity
·
·
·
0.0
0.1
·
·
LT Debt / Equity
·
·
·
0.0
0.1
·
·
Interest Coverage
·
·
-57.8
-25.0
-6.6
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.5
0.4
0.5
0.4
0.4
·
·
Receivables Turnover
21.3
23.5
25.3
21.7
16.4
·
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$6.95
$6.67
$6.51
$4.48
$4.80
·
·
Revenue / Share
$4.88
$3.81
$3.51
$2.68
·
·
·
Cash Flow / Share
$0.78
$0.71
$0.70
$0.05
·
·
·
Cash / Share
$2.75
$4.05
$5.42
$3.25
$3.84
·
·
EPS (TTM)
$0.11
$0.02
$-0.07
$-0.36
$-0.39
·
·
Growth Rates5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
26.6%
22.1%
39.3%
43.9%
52.6%
·
·
Revenue CAGR 3Y
29.1%
34.8%
45.2%
·
·
·
·
Revenue CAGR 5Y
36.4%
·
·
·
·
·
·
EPS YoY
450.0%
·
·
·
·
·
·
Net Income YoY
365.4%
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$623M
$492M
$403M
$289M
$201M
·
·
Net Income TTM
$13M
$3M
$-9M
$-39M
$-28M
·
·
Market Cap
$1.70B
$2.52B
$2.79B
$2.63B
$3.82B
·
·
Enterprise Value
·
·
·
$2.28B
$3.46B
·
·
P/E
128.7
1031.0
-330.7
-68.0
-97.6
·
·
P/S
2.7
5.1
6.9
9.1
19.0
·
·
P/B
2.0
3.1
3.6
5.5
7.9
·
·
P / Tangible Book
7.1
4.6
5.0
9.2
12.6
·
·
P / Cash Flow
17.0
27.5
34.7
484.6
223.2
·
·
P / FCF
17.2
27.8
35.1
-1600.6
366.0
·
·
EV / EBITDA
·
·
·
-127.3
-813.3
·
·
EV / FCF
·
·
·
-1388.1
331.6
·
·
EV / Revenue
·
·
·
7.9
17.2
·
·
Earnings Yield
0.78%
0.10%
-0.30%
-1.5%
-1.0%
·
·
Income Statement15
Metric
Trend
Q2 2026
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
Revenue
$168M
$188M
$158M
$200M
$132M
$133M
$118M
$157M
$104M
$114M
$101M
$123M
$85M
$94M
$73M
$95M
R&D Expense
$18M
$19M
$19M
$18M
$17M
$17M
$17M
$17M
$16M
$17M
$17M
$15M
$16M
$15M
$13M
$13M
SG&A Expense
$38M
$40M
$36M
$36M
$30M
$33M
$31M
$31M
$32M
$32M
$28M
$27M
$25M
$28M
$20M
$24M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
$111M
$111M
$102M
$101M
$82M
$92M
Operating Income
$-3M
$11M
$-965.0K
$32M
$-9M
$-11M
$-6M
$20M
$-16M
$-6M
$-10M
$12M
$-17M
$-7M
$-9M
$4M
Interest Expense
·
·
·
·
·
·
·
$100.0K
$133.0K
$142.0K
·
$100.0K
$78.0K
$103.0K
·
$400.0K
Other Non-op
$-3M
$4M
$1M
$-1M
$4M
$6M
$-9M
$10M
$7M
$1M
$13M
$-491.0K
$1M
$3M
$7M
$-7M
Pretax Income
$-5M
$15M
$311.0K
$31M
$-5M
$-5M
$-15M
$31M
$-9M
$-5M
$3M
$11M
$-16M
$-3M
$-2M
$-3M
Income Tax
$3M
$2M
$278.0K
$2M
$7M
$-884.0K
$995.0K
$-8M
$5M
$2M
$2M
$752.0K
$1M
$417.0K
$-867.0K
$1M
Net Income
$-8M
$13M
$33.0K
$30M
$-12M
$-4M
$-16M
$39M
$-14M
$-6M
$1M
$11M
$-17M
$-4M
$-1M
$-4M
EPS (Basic)
$-0.07
$0.10
$0.00
$0.24
$-0.10
$-0.03
$-0.13
$0.31
$-0.11
$-0.05
$0.02
$0.09
$-0.15
$-0.03
$0.00
$-0.04
EPS (Diluted)
$-0.07
$0.10
$0.01
$0.23
$-0.10
$-0.03
$-0.12
$0.30
$-0.11
$-0.05
$0.03
$0.08
$-0.15
$-0.03
$0.00
$-0.04
Shares (Basic)
122,404,404
122,175,684
·
122,434,615
121,852,349
123,235,263
·
124,887,591
124,562,015
123,143,343
·
116,492,191
111,133,221
109,787,528
·
107,925,637
Shares (Diluted)
122,404,404
127,945,858
·
127,675,613
121,852,349
123,235,263
·
129,155,010
124,562,015
123,143,343
·
125,480,393
111,133,221
109,787,528
·
107,925,637
EBITDA
$-3M
$19M
·
$32M
$-9M
$-5M
·
$20M
$-16M
$-2M
·
$12M
$-17M
$-3M
·
$4M
Balance Sheet29
Metric
Trend
Q2 2026
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
Cash & Equivalents
$282M
$312M
$330M
$355M
$250M
$191M
$495M
$565M
$539M
$619M
·
$638M
$328M
$327M
·
$349M
Short-term Investments
$12M
$13M
$25M
$22M
$25M
$65M
$116M
$116M
$32M
·
·
·
·
·
·
·
Receivables
$39M
$40M
$35M
$40M
$30M
$34M
$24M
$28M
$20M
$20M
·
$18M
$19M
$18M
·
$18M
Prepaid Expense
$41M
$39M
$37M
$41M
$39M
$32M
$23M
$25M
$22M
$16M
·
$19M
$16M
$16M
·
$14M
Current Assets
$504M
$512M
$602M
$606M
$449M
$397M
$763M
$876M
$711M
$739M
·
$762M
$414M
$396M
·
$423M
PP&E (Net)
$26M
$24M
$22M
$20M
$19M
$17M
$17M
$18M
$17M
$16M
·
$15M
$15M
$14M
·
$12M
PP&E (Gross)
$48M
$44M
$41M
$38M
$36M
$34M
$34M
$33M
$32M
$30M
·
$27M
$26M
$24M
·
$20M
Accum. Depreciation
$21M
$20M
$19M
$18M
$17M
$16M
$16M
$16M
$15M
$14M
·
$12M
$11M
$10M
·
$8M
Goodwill
$407M
$407M
$407M
$406M
$406M
$403M
$150M
$156M
$121M
$120M
$122M
$97M
$99M
$98M
$98M
$95M
Intangibles
$178M
$183M
$189M
$194M
$200M
$202M
$119M
$127M
$101M
$103M
·
$88M
$93M
$95M
·
$97M
Other Non-current Assets
$47M
$36M
$33M
$29M
$26M
$24M
$24M
$23M
$22M
$21M
·
$19M
$19M
$17M
·
$14M
Total Assets
$1.16B
$1.16B
$1.25B
$1.26B
$1.11B
$1.06B
$1.12B
$1.24B
$999M
$999M
·
$982M
$639M
$621M
·
$641M
Accounts Payable
$18M
$16M
$15M
$19M
$17M
$15M
$15M
$23M
$14M
$15M
·
$18M
$12M
$14M
·
$14M
Accrued Liabilities
$57M
$53M
$56M
$53M
$50M
$53M
$49M
$46M
$44M
·
·
$6M
$5M
$5M
·
$6M
Current Liabilities
$331M
$294M
$402M
$396M
$240M
$196M
$290M
$375M
$177M
$182M
·
$192M
$132M
$116M
·
$123M
Capital Leases
·
·
$2M
·
·
·
$2M
·
·
·
·
·
·
·
·
·
Deferred Tax
$13M
$13M
$13M
$13M
$15M
$13M
$13M
$16M
$15M
$15M
·
$11M
$12M
$12M
·
$13M
Other Non-current Liabilities
$3M
$3M
$3M
$7M
$7M
$7M
$5M
$6M
$4M
$5M
·
$4M
$4M
$2M
·
$3M
Total Liabilities
$346M
$310M
$418M
$431M
$322M
$276M
$308M
$397M
$196M
$202M
·
$207M
$147M
$131M
·
$167M
Long-term Debt
·
·
·
$15M
$60M
$60M
·
·
·
·
·
·
·
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$26M
Common Stock
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$11.0K
$11.0K
·
$11.0K
$10.0K
$10.0K
·
$10.0K
Paid-in Capital
$1.14B
$1.12B
$1.11B
$1.09B
$1.07B
$1.05B
$1.03B
$1.02B
$997M
$978M
·
$954M
$677M
$662M
·
$640M
Retained Earnings
$-153M
$-145M
$-157M
$-157M
$-187M
$-175M
$-171M
$-155M
$-194M
$-180M
·
$-175M
$-186M
$-169M
·
$-164M
Treasury Stock
$177M
$128M
$119M
$109M
$99M
$94M
$46M
$24M
$741.0K
$742.0K
·
$748.0K
$748.0K
$748.0K
·
$748.0K
AOCI
$4M
$2M
$2M
$5M
$7M
$482.0K
$-2M
$6M
$99.0K
$-41.0K
·
$-2M
$170.0K
$-2M
·
$-807.0K
Stockholders' Equity
$817M
$852M
$835M
$829M
$792M
$784M
$815M
$843M
$803M
$797M
$786M
$775M
$491M
$490M
$482M
$475M
Liabilities + Equity
$1.16B
$1.16B
$1.25B
$1.26B
$1.11B
$1.06B
$1.12B
$1.24B
$999M
$999M
·
$982M
$639M
$621M
·
$641M
Shares Outstanding
121,609,147
121,451,032
120,086,090
120,238,939
120,307,481
120,204,647
122,182,878
122,575,857
123,233,953
122,255,050
·
119,382,702
109,911,468
108,725,275
·
104,275,796
Cash Flow17
Metric
Trend
Q2 2026
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
D&A
$7M
$8M
$7M
$7M
$7M
$6M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
Stock-based Comp
$17M
$18M
$18M
$18M
$18M
$18M
$17M
$16M
$17M
$15M
$12M
$11M
$11M
$9M
$8M
$9M
Amort. of Intangibles
$6M
$6M
$5M
$5M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
Restructuring
$0
$0
$0
$0
$1M
$7M
$0
$0
$0
$0
·
·
·
·
·
·
Other Non-cash
·
$-54M
·
·
·
$-98M
·
·
·
$-51M
·
·
·
$-29M
·
·
Operating Cash Flow
$21M
$-16M
$5M
$150M
$24M
$-81M
$-29M
$185M
$-19M
$-38M
$55M
$47M
$-5M
$-21M
$33M
$-137.0K
CapEx
$273.0K
$139.0K
$390.0K
$226.0K
$547.0K
$187.0K
$101.0K
$219.0K
$349.0K
$255.0K
$66.0K
$272.0K
$190.0K
$481.0K
$294.0K
$-3M
Investing Cash Flow
$-2M
$8M
$-3M
$5M
$41M
$-237M
$-9M
$-142M
$-61M
$-2M
$-34M
$-2M
$-2M
$-2M
$-2M
$-19M
Debt Issued
$0
$0
$0
$0
$0
$125M
$0
$0
$0
$0
·
·
·
·
·
·
Net Debt Issued
·
$0
·
·
·
$60M
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
$2M
$0
$864.0K
·
$1M
Stock Repurchased
$20M
$10M
·
$10M
$5M
$49M
·
$23M
$0
$0
·
·
·
·
·
·
Net Stock Activity
·
$-10M
·
·
·
$-49M
·
·
·
·
·
·
·
$864.0K
·
·
Financing Cash Flow
$-49M
$-13M
$-25M
$-57M
$-8M
$12M
$-21M
$-20M
$2M
$2M
$-7M
$265M
$4M
$2M
$-25M
$2M
Net Change in Cash
$-30M
$-18M
$-25M
$105M
$59M
$-305M
$-70M
$26M
$-80M
$-36M
$16M
$310M
$-1M
$-22M
$-53.0K
$-11M
Free Cash Flow
·
$-16M
·
·
·
$-79M
·
·
·
$-38M
·
·
·
$-21M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-39M
·
·
·
$-21M
·
·
Profitability7
Metric
Trend
Q2 2026
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
Operating Margin
-1.7%
5.7%
·
16.1%
-6.8%
-8.2%
·
12.9%
-15.2%
-5.2%
·
9.6%
-19.8%
-7.0%
·
3.8%
Net Margin
-4.9%
6.7%
·
14.8%
-9.1%
-3.1%
·
24.8%
-13.4%
-5.5%
·
8.6%
-19.8%
-3.9%
·
-4.5%
Pretax Margin
-3.2%
7.8%
·
15.6%
-3.8%
-3.8%
·
19.5%
-8.9%
-4.0%
·
9.2%
-18.5%
-3.5%
·
-3.1%
EBITDA Margin
-1.7%
10.0%
·
16.1%
-6.8%
-4.1%
·
12.9%
-15.2%
-1.5%
·
9.6%
-19.8%
-3.0%
·
3.8%
ROA
-0.72%
1.1%
·
2.4%
-1.1%
-0.40%
·
3.5%
-1.7%
-0.77%
·
1.3%
-2.7%
-0.60%
·
-0.68%
ROE
-1.0%
1.5%
·
3.5%
-1.5%
-0.53%
·
4.8%
-2.1%
-0.97%
·
1.7%
-3.5%
-0.76%
·
-0.89%
ROIC
-0.52%
1.1%
·
3.7%
-2.7%
-1.2%
·
3.1%
-3.0%
-1.0%
·
1.6%
-3.7%
-1.5%
·
1.0%
Liquidity & Solvency5
Metric
Trend
Q2 2026
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
Current Ratio
1.5
1.7
·
1.5
1.9
2.0
·
2.3
4.0
4.1
·
4.0
3.1
3.4
·
3.4
Quick Ratio
1.0
1.2
·
1.1
1.3
1.5
·
1.9
3.3
3.5
·
3.4
2.6
3.0
·
3.0
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.1
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.1
Interest Coverage
·
·
·
·
·
·
·
202.7
-118.7
-42.0
·
120.1
-215.5
-63.8
·
9.1
Efficiency2
Metric
Trend
Q2 2026
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
Asset Turnover
0.1
0.2
·
0.2
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.2
·
0.2
Receivables Turnover
4.9
5.1
·
5.9
5.3
5.0
·
6.9
5.2
6.1
·
6.9
4.7
5.9
·
6.2
Per Share5
Metric
Trend
Q2 2026
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
Book Value / Share
$6.71
$7.02
·
$6.90
$6.59
$6.52
·
$6.88
$6.51
$6.52
·
$6.49
$4.47
$4.51
·
$4.55
Revenue / Share
$1.37
$1.47
·
$1.57
$1.08
$1.08
·
$1.21
$0.83
$0.93
·
$0.98
$0.76
$0.86
·
$0.88
Cash Flow / Share
·
$-0.12
·
·
·
$-0.64
·
·
·
$-0.31
·
·
·
$-0.19
·
·
Cash / Share
$2.32
$2.57
·
$2.95
$2.08
$1.58
·
$4.61
$4.38
$5.06
·
$5.35
$2.98
$3.01
·
$3.35
EPS (TTM)
$0.27
$0.24
·
$-0.02
$0.05
$0.04
·
$0.17
$-0.05
$-0.09
·
$-0.10
$-0.22
$-0.29
·
$-0.47
Valuation (TTM)11
Metric
Trend
Q2 2026
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
Revenue TTM
$714M
$678M
·
$583M
$540M
$511M
·
$475M
$442M
$423M
·
$376M
$348M
$319M
·
$268M
Net Income TTM
$34M
$30M
·
$-2M
$7M
$5M
·
$20M
$-8M
$-11M
·
$-11M
$-26M
$-33M
·
$-49M
Market Cap
$2.14B
$1.41B
·
$1.63B
$1.41B
$1.14B
·
$2.01B
$2.02B
$3.03B
·
$3.81B
$3.41B
$3.19B
·
$2.39B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2.07B
P/E
65.1
48.5
·
-677.0
234.0
237.5
·
96.4
-327.8
-275.7
·
-318.9
-141.1
-101.2
·
-48.9
P/S
3.0
2.1
·
2.8
2.6
2.2
·
4.2
4.6
7.2
·
10.1
9.8
10.0
·
8.9
P/B
2.6
1.7
·
2.0
1.8
1.5
·
2.4
2.5
3.8
·
4.9
6.9
6.5
·
5.0
P / Tangible Book
9.2
5.4
·
7.1
7.6
6.4
·
3.6
3.5
5.3
·
6.5
11.4
10.8
·
8.5
P / Cash Flow
·
-89.2
·
·
·
-14.5
·
·
·
-79.6
·
·
·
-153.1
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
7.7
Earnings Yield
1.5%
2.1%
·
-0.15%
0.43%
0.42%
·
1.0%
-0.31%
-0.36%
·
-0.31%
-0.71%
-0.99%
·
-2.1%
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
$623M
$492M
$403M
$289M
$201M
Operating Margin %
1.8%
-1.5%
-5.3%
-10.4%
-6.6%
Net Income
$13M
$3M
$-9M
$-39M
$-28M
Diluted EPS
$0.11
$0.02
$-0.07
$-0.36
$-0.39
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
·
·
·
0.0
0.1
Current Ratio
1.5
2.6
3.0
2.5
3.8
Quick Ratio
1.0
2.2
2.5
2.0
3.4
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$99M
$91M
$80M
$-2M
$10M
Institutional owners (13F)
255 filers
· $2.4B total
· As of Sept. 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.
Holders255
Value held$2.4B
New positions52
Exited positions22
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
52 (+5 vs prior Q)
22 (-12 vs prior Q)
98 (+15 vs prior Q)
65 (+5 vs prior Q)
+11.0M
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.