Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-145.8%
Next ReportOct 29, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 6, 2026
$-1.13
$-0.58
-93.2%
March 31, 2026
$-0.78
$-0.55
-41.6%
Dec. 31, 2025
$-1.38
$-0.94
-47.1%
Sept. 30, 2025
$-1.21
$-0.71
-70.3%
June 30, 2025
$-1.29
$-0.21
-502.2%
March 31, 2025
$-0.33
$-0.15
-120.6%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.87B
$2.04B
$1.99B
$2.28B
$1.80B
$1.42B
$1.62B
$1.46B
$1.17B
$932M
$1.03B
$1.18B
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$888M
SG&A Expense
$114M
$116M
$123M
$106M
$79M
$67M
$74M
$61M
$50M
$45M
$46M
$48M
Operating Income
$-398M
$15M
$-189M
$392M
$347M
$64M
$84M
$268M
$169M
$115M
$166M
$162M
Interest Expense
·
·
·
·
·
·
·
$51M
$55M
$52M
$54M
$68M
Other Non-op
$1M
$7M
$7M
$24M
$14M
$6M
$6M
$-18M
$873.0K
$-4M
$-7M
$3M
Pretax Income
$-511M
$-87M
$-270M
$345M
$261M
$-11M
$10M
$177M
$104M
$59M
$105M
$104M
Income Tax
$-13M
$-2M
$-28M
$98M
$90M
$6M
$19M
$49M
$33M
$25M
$29M
$-17M
Net Income
$-498M
$-85M
$-242M
$247M
$171M
$-17M
$-10M
$129M
$70M
$35M
$76M
$113M
EPS (Basic)
$-7.44
$-1.27
$-3.65
$3.74
$2.59
$-0.26
$-0.15
$1.97
$1.09
$0.54
$1.17
$1.82
EPS (Diluted)
$-7.44
$-1.27
$-3.65
$3.71
$2.58
$-0.26
$-0.15
$1.96
$1.08
$0.54
$1.17
$1.81
Shares (Basic)
66,934,388
66,821,951
66,407,248
66,100,040
65,944,494
65,768,485
65,553,196
65,133,467
64,915,955
64,631,491
64,380,565
62,012,947
Shares (Diluted)
66,934,388
66,821,951
66,407,248
66,602,386
66,284,003
65,768,485
65,553,196
65,770,840
65,393,105
65,098,265
64,776,792
62,514,870
EBITDA
$-238M
$186M
$-16M
$537M
$479M
$193M
$210M
$365M
$252M
$186M
$234M
$240M
Balance Sheet28
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$187M
$185M
$314M
$354M
$346M
$361M
$351M
$240M
$143M
$137M
$100M
$53M
Receivables
$299M
$327M
$306M
$352M
$345M
$227M
$209M
$253M
$206M
$124M
$134M
$141M
Inventory
$359M
$362M
$414M
$450M
$357M
$272M
$273M
$304M
$177M
$133M
$141M
$147M
Prepaid Expense
$21M
$18M
$23M
$22M
$17M
$15M
$12M
$14M
$9M
$4M
$5M
$7M
Current Assets
$866M
$910M
$1.09B
$1.18B
$1.06B
$875M
$845M
$811M
$852M
$402M
$389M
$358M
PP&E (Net)
$1.12B
$1.25B
$1.41B
$1.34B
$1.14B
$1.11B
$1.07B
$1.03B
$845M
$738M
$762M
$883M
PP&E (Gross)
$3.17B
$2.82B
$2.94B
$2.69B
$2.45B
$2.39B
$2.16B
$2.00B
$1.79B
$1.51B
$1.48B
$1.63B
Accum. Depreciation
$2.06B
$1.57B
$1.53B
$1.35B
$1.31B
$1.28B
$1.09B
$975M
$944M
$771M
$718M
$743M
Goodwill
·
$0
$35M
$31M
$0
·
·
·
·
·
·
·
Intangibles
$26M
$50M
$53M
$61M
$48M
$52M
$53M
$54M
$25M
·
·
$5M
Other Non-current Assets
$6M
$14M
$12M
$48M
$39M
$32M
$26M
$18M
$2M
$8M
$8M
$9M
Total Assets
$2.04B
$2.26B
$2.66B
$2.73B
$2.35B
$2.13B
$2.07B
$1.98B
$1.72B
$1.16B
$1.18B
$1.31B
Accounts Payable
$269M
$249M
$279M
$377M
$282M
$211M
$256M
$194M
$134M
$92M
$103M
$102M
Accrued Liabilities
$86M
$74M
$87M
$97M
$76M
$61M
$112M
$96M
$68M
$40M
$56M
$53M
Short-term Debt
$0
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$284M
$257M
$286M
$378M
$283M
$212M
$256M
$195M
$430M
$93M
$104M
$116M
Capital Leases
$4M
$5M
$8M
$9M
$7M
$10M
$11M
$0
$20M
$20M
$6M
$9M
Deferred Tax
$58M
$75M
$97M
$126M
$95M
$77M
$90M
$93M
$31M
$6M
$13M
$22M
Other Non-current Liabilities
$12M
$12M
$14M
$14M
$14M
$11M
$14M
$14M
$27M
$26M
$12M
$15M
Total Liabilities
$1.97B
$1.83B
$2.03B
$1.89B
$1.66B
$1.53B
$1.52B
$1.39B
$1.17B
$780M
$800M
$867M
Long-term Debt
·
·
·
·
·
·
$1.09B
$1.04B
$959M
$618M
$638M
$674M
Total Debt
$1.61B
$1.47B
$1.61B
$1.35B
$1.24B
$1.15B
$1.09B
$1.04B
$663M
$618M
$638M
$688M
Common Stock
$67M
$67M
$66M
$66M
$66M
$66M
$66M
$65M
$65M
$65M
$64M
$64M
Retained Earnings
$-277M
$231M
$336M
$598M
$371M
$217M
$256M
$302M
$206M
$166M
$161M
$100M
AOCI
$-87M
$-231M
$-127M
$-180M
$-91M
$-28M
$-117M
$-128M
$-59M
$-185M
$-172M
$-52M
Stockholders' Equity
$68M
$430M
$635M
$839M
$694M
$601M
$550M
$581M
$551M
$379M
$383M
$439M
Liabilities + Equity
$2.04B
$2.26B
$2.66B
$2.73B
$2.35B
$2.13B
$2.07B
$1.98B
$1.72B
$1.16B
$1.18B
$1.31B
Shares Outstanding
66,983,000
66,871,000
66,525
66,167
66,037,000
65,868,000
65,629,000
65,202,000
65,017,000
64,694,000
64,502,000
64,274,000
Cash Flow19
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$160M
$171M
$173M
$144M
$132M
$129M
$126M
$97M
$85M
$72M
$68M
$78M
Stock-based Comp
$2M
$4M
$6M
$7M
$2M
$928.0K
$3M
$4M
$3M
$5M
$2M
$2M
Deferred Tax
$-11M
$-36M
$-36M
$7M
$19M
$-15M
$-8M
$17M
$22M
$17M
$18M
$-22M
Amort. of Intangibles
$7M
$6M
$14M
$12M
$4.8K
$4M
$6M
$5M
$4M
·
·
·
Restructuring
·
·
·
·
·
·
·
·
·
·
$0
$0
Other Non-cash
$355M
$36M
$31M
$-44M
$-142M
$-56M
$132M
$-9M
$-39M
$12M
$-5M
$-26M
Operating Cash Flow
$9M
$90M
$-69M
$361M
$182M
$42M
$244M
$237M
$142M
$141M
$159M
$145M
CapEx
$89M
$84M
$136M
$179M
$159M
$79M
$132M
$87M
$58M
$43M
$47M
$35M
Investing Cash Flow
$-81M
$-67M
$-200M
$-425M
$-178M
$-60M
$-139M
$-467M
$-122M
$-44M
$-50M
$-38M
Net Debt Issued
$0
$-300M
$0
$0
$-825M
$0
$-104M
$-317M
$-235M
$-23M
$-11M
$-891M
Stock Issued
·
·
·
·
·
·
·
·
·
$0
$0
$54M
Stock Repurchased
·
·
·
·
$0
$162.0K
$754.0K
$0
·
·
·
·
Net Stock Activity
·
·
·
·
$0
$-162.0K
$-754.0K
·
·
$0
$0
$54M
Dividends Paid
$10M
$20M
$20M
$20M
$17M
$22M
$35M
$41M
$30M
$30M
$7M
$0
Financing Cash Flow
$80M
$-153M
$229M
$81M
$-19M
$26M
$6M
$15M
$289M
$-62M
$-57M
$-176M
Net Change in Cash
$2M
$-129M
$-40M
$8M
$-15M
$10M
$111M
$-220M
$320M
$32M
$45M
$-95M
Taxes Paid
$26M
·
·
·
·
·
·
·
·
·
·
$4M
Free Cash Flow
$-80M
$6M
$-205M
$182M
$23M
$-37M
$112M
$150M
$84M
$98M
$113M
$110M
Levered FCF
·
·
·
·
·
·
·
$112M
$47M
$68M
$74M
$32M
Profitability7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-21.3%
0.73%
-9.5%
17.2%
19.2%
4.5%
5.2%
18.4%
14.3%
12.2%
16.0%
13.8%
Net Margin
-26.7%
-4.2%
-12.1%
10.8%
9.5%
-1.2%
-0.59%
8.8%
6.0%
3.8%
7.3%
9.6%
Pretax Margin
-27.4%
-4.2%
-13.5%
15.1%
14.4%
-0.78%
0.59%
12.2%
8.9%
6.4%
10.2%
8.9%
EBITDA Margin
-12.7%
9.1%
-0.82%
23.5%
26.6%
13.5%
13.0%
25.0%
21.6%
19.9%
22.7%
20.4%
ROA
-23.1%
-3.5%
-9.0%
9.7%
7.6%
-0.82%
-0.48%
7.0%
4.9%
3.0%
6.1%
7.9%
ROE
-193.5%
-18.0%
-37.2%
31.7%
25.9%
-3.0%
-1.7%
22.3%
15.2%
9.2%
18.4%
28.4%
ROIC
-23.2%
0.77%
-7.5%
12.8%
11.8%
5.7%
-5.2%
12.0%
9.3%
6.7%
11.7%
16.7%
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.1
3.5
3.8
3.1
3.8
4.1
3.3
4.1
2.0
4.3
3.7
3.3
Quick Ratio
1.7
2.0
2.2
1.9
2.4
2.8
2.2
2.5
0.8
2.8
2.2
1.7
Debt / Equity
23.6
3.4
2.5
1.6
1.8
1.9
2.0
1.8
1.2
1.6
1.7
1.6
LT Debt / Equity
23.6
3.4
2.5
1.6
1.8
1.9
2.0
1.8
1.2
1.6
1.7
1.5
Interest Coverage
·
·
·
·
·
·
·
5.2
3.0
2.2
3.1
2.4
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
0.8
0.7
0.9
0.8
0.7
0.8
0.8
0.8
0.8
0.8
0.8
Inventory Turnover
·
·
·
·
·
·
·
·
·
·
·
5.6
Receivables Turnover
6.0
6.1
6.1
6.5
6.3
6.5
7.0
6.4
7.1
7.2
7.5
8.5
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.02
$6.43
$9.55
$12.68
$10.51
$9.12
$8.39
$8.92
$8.47
$5.86
$5.94
$6.83
Revenue / Share
$27.91
$30.58
$30.02
$34.25
$27.20
$21.64
$24.78
$22.16
$17.88
$14.31
$15.95
$18.80
Cash Flow / Share
$0.13
$1.35
$-1.04
$5.42
$2.75
$0.63
$3.73
$3.60
$2.17
$2.16
$2.46
$2.31
Cash / Share
$2.79
$2.77
$4.72
$5.35
$5.23
$5.48
$5.35
$3.69
$2.20
$2.11
$1.54
$0.83
Dividend / Share
$0.15
$0.30
$0.30
$0.30
$0.26
$0.33
$0.54
$0.50
$0.47
$0.46
$0.23
$0.00
EPS (TTM)
$-7.44
$-1.27
$-3.65
$3.71
$2.58
$-0.26
$-0.15
$1.96
$1.08
$0.54
$1.17
$1.81
Growth Rates6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-8.6%
2.5%
-12.6%
26.5%
26.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-6.4%
4.2%
11.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
5.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
43.8%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
44.5%
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-14.4%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.87B
$2.04B
$1.99B
$2.28B
$1.80B
$1.42B
$1.62B
$1.46B
$1.17B
$932M
$1.03B
$1.18B
Net Income TTM
$-498M
$-85M
$-242M
$247M
$171M
$-17M
$-10M
$129M
$70M
$35M
$76M
$113M
Market Cap
$133M
$435M
$631M
$770M
$792M
$675M
$807M
$681M
$930M
$689M
$584M
$790M
Enterprise Value
$1.55B
$1.72B
$1.93B
$1.76B
$1.68B
$1.46B
$1.54B
$1.48B
$1.45B
$1.17B
$1.12B
$1.42B
P/E
-0.3
-5.1
-2.6
3.1
4.6
-39.4
-82.0
5.3
13.2
19.7
7.7
6.8
P/S
0.1
0.2
0.3
0.3
0.4
0.5
0.5
0.5
0.8
0.7
0.6
0.7
P/B
1.9
1.0
1.0
0.9
1.1
1.1
1.5
1.2
1.7
1.8
1.5
1.8
P / Tangible Book
3.2
1.1
1.2
1.0
1.2
1.2
·
·
·
·
·
·
P / Cash Flow
15.4
4.8
-9.1
2.1
4.3
16.2
3.3
2.9
6.6
4.9
3.7
5.5
P / FCF
-1.7
73.8
-3.1
4.2
34.8
-18.3
7.2
4.5
11.1
7.0
5.2
7.2
EV / EBITDA
-6.5
9.3
-118.4
3.3
3.5
7.6
7.3
4.1
5.7
6.3
4.8
5.9
EV / FCF
-19.4
292.9
-9.4
9.7
73.9
-39.5
13.8
9.9
17.3
11.9
10.0
13.0
EV / Revenue
0.8
0.8
1.0
0.8
0.9
1.0
1.0
1.0
1.2
1.3
1.1
1.2
Dividend Yield
7.6%
4.6%
3.2%
2.6%
2.2%
3.2%
4.4%
6.0%
3.2%
4.3%
1.3%
0.00%
Earnings Yield
-375.8%
-19.5%
-38.5%
31.9%
21.5%
-2.5%
-1.2%
18.8%
7.5%
5.1%
12.9%
14.7%
Payout Ratio
-2.0%
-23.6%
-8.2%
8.0%
10.0%
-127.0%
-366.0%
31.7%
42.4%
85.1%
9.8%
·
Annual Payout
$10M
$20M
$20M
$20M
$17M
$22M
$35M
$41M
$30M
$30M
$7M
$0
Income Statement12
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
$460M
$489M
$450M
$458M
$454M
$507M
$488M
$502M
$499M
$553M
$470M
$471M
$530M
$523M
$583M
$533M
SG&A Expense
$32M
$29M
$25M
$29M
$30M
$30M
$26M
$29M
$30M
$32M
$27M
$30M
$32M
$34M
$36M
$24M
Operating Income
$-59M
$-33M
$-278M
$-68M
$-58M
$7M
$50M
$9M
$-44M
$-448.0K
$-56M
$-3M
$-109M
$-20M
$47M
$109M
Other Non-op
$503.0K
$2M
$2M
$539.0K
$-1M
$-185.0K
$-2M
$-91.0K
$4M
$5M
$-2M
$3M
$3M
$3M
$137.0K
$7M
Pretax Income
$-89M
$-60M
$-306M
$-96M
$-88M
$-22M
$20M
$-18M
$-66M
$-23M
$-86M
$-22M
$-126M
$-36M
$29M
$98M
Income Tax
$-13M
$-8M
$3M
$-15M
$-2M
$732.0K
$3M
$-120.0K
$1M
$-6M
$1M
$4M
$-27M
$-5M
$9M
$31M
Net Income
$-76M
$-52M
$-309M
$-81M
$-86M
$-22M
$17M
$-18M
$-68M
$-17M
$-87M
$-26M
$-98M
$-31M
$20M
$67M
EPS (Basic)
$-1.13
$-0.78
$-4.61
$-1.21
$-1.29
$-0.33
$0.25
$-0.26
$-1.01
$-0.25
$-1.32
$-0.39
$-1.48
$-0.46
$0.30
$1.01
EPS (Diluted)
$-1.13
$-0.78
$-4.61
$-1.21
$-1.29
$-0.33
$0.25
$-0.26
$-1.01
$-0.25
$-1.32
$-0.39
$-1.48
$-0.46
$0.30
$1.00
Shares (Basic)
67,039,238
66,964,534
·
66,964,534
66,914,282
66,893,083
·
66,849,720
66,816,843
66,641,990
·
66,470,639
66,425,479
66,259,216
·
66,132,492
Shares (Diluted)
67,039,238
66,964,534
·
66,964,534
66,914,282
66,893,083
·
66,849,720
66,816,843
66,641,990
·
66,470,639
66,425,479
66,259,216
·
66,588,974
EBITDA
·
·
·
$-28M
$-21M
$47M
·
$50M
$-4M
·
·
$38M
$-69M
$27M
·
$141M
Balance Sheet27
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
$79M
$85M
$187M
$98M
$146M
$181M
$185M
$239M
$263M
$274M
·
$344M
$213M
$301M
·
$287M
Receivables
$309M
$329M
$299M
$328M
$335M
$346M
$327M
$353M
$345M
$368M
·
$267M
$335M
$345M
·
$324M
Inventory
$375M
$366M
$359M
$385M
$415M
$380M
$362M
$392M
$400M
$408M
·
$422M
$430M
$531M
·
$386M
Prepaid Expense
$16M
$50M
$21M
$53M
$21M
$43M
$18M
$41M
$26M
$42M
·
$32M
$21M
$19M
·
$24M
Current Assets
$783M
$835M
$866M
$868M
$938M
$970M
$910M
$1.06B
$1.07B
$1.13B
·
$1.06B
$999M
$1.20B
·
$1.10B
PP&E (Net)
$1.03B
$1.07B
$1.12B
$1.32B
$1.34B
$1.27B
$1.25B
$1.36B
$1.33B
$1.36B
·
$1.40B
$1.43B
$1.35B
·
$1.25B
PP&E (Gross)
·
·
$3.17B
·
·
·
$2.82B
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$2.06B
·
·
·
$1.57B
·
·
·
·
·
·
·
·
·
Goodwill
·
·
·
·
·
·
·
$0
$0
$35M
·
$34M
$35M
$35M
$31M
$33M
Intangibles
$24M
$26M
$26M
$53M
$52M
$50M
$50M
$55M
$55M
$51M
·
$50M
$52M
$52M
·
$57M
Other Non-current Assets
$12M
$8M
$6M
$6M
$13M
$14M
$14M
$11M
$10M
$10M
·
$45M
$45M
$44M
·
$46M
Total Assets
$1.87B
$1.96B
$2.04B
$2.29B
$2.38B
$2.34B
$2.26B
$2.50B
$2.48B
$2.61B
·
$2.66B
$2.63B
$2.74B
·
$2.54B
Accounts Payable
$270M
$276M
$283M
$287M
$294M
$291M
$249M
$272M
$301M
$294M
·
$267M
$370M
$382M
·
$322M
Accrued Liabilities
$86M
$95M
$86M
$106M
$97M
$97M
$74M
$98M
$103M
$98M
·
$82M
$99M
$101M
·
$87M
Short-term Debt
·
$94M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$601M
$385M
$284M
$288M
$302M
$298M
$257M
$279M
$309M
$302M
·
$268M
$370M
$383M
·
$323M
Capital Leases
$3M
$3M
$4M
$7M
$4M
$4M
$5M
$5M
$6M
$7M
·
$12M
$12M
$10M
·
$8M
Deferred Tax
$33M
$49M
$58M
$63M
$74M
$69M
$75M
$77M
$87M
$82M
·
$95M
$88M
$121M
·
$123M
Other Non-current Liabilities
$14M
$12M
$12M
$13M
$12M
$12M
$12M
$14M
$13M
$13M
·
$14M
$14M
$14M
·
$12M
Total Liabilities
$1.97B
$1.97B
$1.97B
$1.93B
$1.93B
$1.90B
$1.83B
$1.99B
$2.00B
$2.03B
·
$1.99B
$1.90B
$1.92B
·
$1.82B
Total Debt
·
·
·
$1.55B
$1.53B
$1.50B
·
$1.60B
$1.57B
·
·
$1.59B
$1.40B
$1.38B
·
$1.34B
Common Stock
$67M
$67M
$67M
$67M
$67M
$67M
$67M
$67M
$67M
$67M
·
$66M
$66M
$66M
·
$66M
Retained Earnings
$-405M
$-329M
$-277M
$32M
$112M
$204M
$231M
$219M
$242M
$314M
·
$428M
$459M
$563M
·
$583M
AOCI
$-125M
$-110M
$-87M
$-105M
$-98M
$-197M
$-231M
$-133M
$-183M
$-168M
·
$-187M
$-149M
$-162M
·
$-280M
Stockholders' Equity
$-98M
$-6M
$68M
$360M
$446M
$437M
$430M
$517M
$488M
$574M
$635M
$665M
$733M
$823M
$839M
$720M
Liabilities + Equity
$1.87B
$1.96B
$2.04B
$2.29B
$2.38B
$2.34B
$2.26B
$2.50B
$2.48B
$2.61B
·
$2.66B
$2.63B
$2.74B
·
$2.54B
Shares Outstanding
67,018,000
66,983,000
66,983,000
66,983,000
66,983,000
66,871,000
66,871,000
66,871,000
66,871,000
66,850,000
66,525
66,525,000
66,525,000
66,421,000
66,167,000
66,167,000
Cash Flow12
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
$38M
$41M
$43M
$40M
$38M
$40M
$49M
$42M
$40M
$40M
$44M
$41M
$40M
$48M
$49M
$32M
Stock-based Comp
$-857.0K
$788.0K
$-1M
$1M
$1M
$1M
$-993.0K
$1M
$1M
$2M
$2M
$2M
$1M
$1M
$3M
$1M
Deferred Tax
$-13M
$-8M
$11M
$-11M
$-2M
$-10M
$-15M
$-14M
$7M
$-13M
$-2M
$10M
$-34M
$-10M
$-9M
$620.0K
Other Non-cash
$37M
·
·
$21M
$45M
$-13M
·
$-25M
$81M
·
·
$-52M
$106M
$-58M
·
$-14M
Operating Cash Flow
$-15M
$-86M
$46M
$-30M
$-5M
$-3M
$71M
$-14M
$62M
$-29M
$-9M
$-25M
$15M
$-50M
$51M
$87M
CapEx
$12M
$13M
$14M
$30M
$24M
$20M
$21M
$27M
$18M
$18M
$26M
$37M
$39M
$33M
$50M
$49M
Investing Cash Flow
$-7M
$-13M
$-11M
$-28M
$-23M
$-20M
$-6M
$-23M
$-20M
$-17M
$-20M
$-29M
$-118M
$-33M
$28M
$-304M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Dividends Paid
$0
·
$0
$5M
$5M
·
$10M
$5M
$5M
·
$10M
$5M
$5M
·
$10M
$5M
Financing Cash Flow
$16M
$2M
$53M
$11M
$-3M
$19M
$-119M
$13M
$-53M
$7M
$-2M
$185M
$17M
$28M
$-15M
$91M
Net Change in Cash
$-6M
$-97M
$89M
$-48M
$-35M
$-3M
$-54M
$-24M
$-11M
$-40M
$-30M
$130M
$-87M
$-53M
$67M
$-133M
Free Cash Flow
·
·
·
$-60M
$-29M
$-23M
·
$-41M
$44M
·
·
$-63M
$-25M
$-83M
·
$38M
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
·
·
·
-14.8%
-12.9%
1.3%
·
1.8%
-8.8%
·
·
-0.73%
-20.5%
-3.9%
·
20.4%
Net Margin
·
·
·
-17.6%
-19.0%
-4.4%
·
-3.5%
-13.5%
·
·
-5.5%
-18.6%
-5.9%
·
12.5%
Pretax Margin
·
·
·
-20.9%
-19.4%
-4.3%
·
-3.5%
-13.3%
·
·
-4.7%
-23.7%
-6.9%
·
18.4%
EBITDA Margin
·
·
·
-6.1%
-4.6%
9.3%
·
10.1%
-0.77%
·
·
8.0%
-13.0%
5.3%
·
26.4%
ROA
·
·
·
-3.4%
-3.5%
-0.90%
·
-0.68%
-2.6%
·
·
-1.0%
-3.9%
-1.2%
·
2.8%
ROE
·
·
·
-18.4%
-18.4%
-4.4%
·
-3.0%
-11.1%
·
·
-3.8%
-13.2%
-3.8%
·
9.9%
ROIC
·
·
·
-3.0%
-2.9%
0.36%
·
0.42%
-2.2%
·
·
-0.18%
-4.0%
-0.78%
·
3.6%
Liquidity & Solvency4
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
·
·
·
3.0
3.1
3.3
·
3.8
3.5
·
·
4.0
2.7
3.1
·
3.4
Quick Ratio
·
·
·
1.5
1.6
1.8
·
2.1
2.0
·
·
2.3
1.5
1.7
·
1.9
Debt / Equity
·
·
·
4.3
3.4
3.4
·
3.1
3.2
·
·
2.4
1.9
1.7
·
1.9
LT Debt / Equity
·
·
·
4.3
3.4
3.4
·
3.1
3.2
·
·
2.4
1.9
1.7
·
1.9
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
·
·
·
0.2
0.2
0.2
·
0.2
0.2
·
·
0.2
0.2
0.2
·
0.2
Receivables Turnover
·
·
·
1.3
1.3
1.4
·
1.6
1.5
·
·
1.6
1.6
1.4
·
1.8
Per Share6
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
·
·
·
$5.37
$6.67
$6.54
·
$7.73
$7.29
·
·
$10.00
$11.03
$12.39
·
$10.89
Revenue / Share
·
·
·
$6.84
$6.78
$7.58
·
$7.51
$7.47
·
·
$7.08
$7.98
$7.89
·
$8.00
Cash Flow / Share
·
·
·
$-0.45
$-0.07
$-0.04
·
$-0.21
$0.93
·
·
$-0.38
$0.22
$-0.75
·
$1.30
Cash / Share
·
·
·
$1.46
$2.19
$2.71
·
$3.57
$3.94
·
·
$5.17
$3.21
$4.53
·
$4.34
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
$0.07
EPS (TTM)
$-7.73
$-7.89
·
$-2.58
$-1.63
$-1.35
·
$-2.84
$-2.97
$-3.44
·
$-2.03
$-0.64
$1.91
·
$4.54
Valuation (TTM)12
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
$1.86B
$1.85B
·
$1.91B
$1.95B
$2.00B
·
$2.03B
$1.99B
$2.02B
·
$2.11B
$2.17B
$2.21B
·
$2.22B
Net Income TTM
$-517M
$-528M
·
$-172M
$-109M
$-91M
·
$-189M
$-197M
$-228M
·
$-135M
$-42M
$128M
·
$302M
Market Cap
·
·
·
$193M
$234M
$411M
·
$453M
$571M
·
·
$571M
$537M
$650M
·
$814M
Enterprise Value
·
·
·
$1.64B
$1.61B
$1.73B
·
$1.81B
$1.88B
·
·
$1.82B
$1.73B
$1.73B
·
$1.87B
P/E
-0.1
-0.2
·
-1.1
-2.1
-4.6
·
-2.4
-2.9
-2.9
·
-4.2
-12.6
5.1
·
2.7
P/S
·
·
·
0.1
0.1
0.2
·
0.2
0.3
·
·
0.3
0.2
0.3
·
0.4
P/B
·
·
·
0.5
0.5
0.9
·
0.9
1.2
·
·
0.9
0.7
0.8
·
1.1
P / Tangible Book
·
·
·
0.6
0.6
1.1
·
1.0
1.3
1.4
·
1.0
0.8
0.9
·
1.3
P / Cash Flow
·
·
·
-6.4
-51.8
-137.6
·
-32.5
9.2
·
·
-22.5
36.5
-13.1
·
9.4
EV / Revenue
·
·
·
0.9
0.8
0.9
·
0.9
0.9
·
·
0.9
0.8
0.8
·
0.8
Earnings Yield
-1171.2%
-555.6%
·
-89.6%
-46.6%
-21.9%
·
-41.9%
-34.8%
-34.6%
·
-23.7%
-7.9%
19.5%
·
36.9%
Payout Ratio
·
·
·
-6.2%
-5.8%
·
·
-28.6%
-7.4%
·
·
-19.2%
-5.1%
·
·
7.4%
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
$1.87B
$2.04B
$1.99B
$2.28B
$1.80B
Operating Margin %
-21.3%
0.73%
-9.5%
17.2%
19.2%
Net Income
$-498M
$-85M
$-242M
$247M
$171M
Diluted EPS
$-7.44
$-1.27
$-3.65
$3.71
$2.58
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
23.6
3.4
2.5
1.6
1.8
Current Ratio
3.1
3.5
3.8
3.1
3.8
Quick Ratio
1.7
2.0
2.2
1.9
2.4
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-80M
$6M
$-205M
$182M
$23M
Institutional owners (13F)
76 filers
· $21.9M 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.
Holders76
Value held$21.9M
New positions8
Exited positions14
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
8 (-8 vs prior Q)
14 (+1 vs prior Q)
20 (+3 vs prior Q)
19 (-3 vs prior Q)
-5.3M
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.
Filer
Filed
Stake
Status
Purpose
Filing
Peter R. Kellogg, Charles K. Kellogg, Goose Creek Capital, Inc., IAT Reinsurance Company Ltd., IAT Insurance Group, Inc., Harco National Insurance Company
×7 filings
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.
Company insiders
38 insiders
· 16 officers · 19 directors