Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-81.7%
Next ReportNov 03, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 28, 2026
$-0.08
$-0.04
-88.7%
March 31, 2026
$-0.14
$-0.31
54.9%
Dec. 31, 2025
$0.86
$0.64
34.6%
Sept. 30, 2025
$-0.08
$0.01
-734.9%
June 30, 2025
$0.19
$-0.29
166.0%
March 31, 2025
$-0.05
$-0.23
77.8%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement18
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.95B
$2.01B
$2.02B
$1.98B
$2.05B
$2.03B
$2.22B
$2.25B
$2.74B
$2.82B
$3.02B
$3.36B
Cost of Revenue
$1.40B
$1.42B
$1.46B
$1.45B
$1.48B
$1.54B
$1.69B
$1.67B
$2.19B
$2.20B
$2.47B
$2.58B
Gross Profit
$549M
$586M
$551M
$530M
$572M
$483M
$534M
$686M
$548M
$559M
$541M
·
R&D Expense
$25M
$25M
$24M
$24M
$28M
$27M
$31M
$32M
$39M
$47M
$76M
$69M
SG&A Expense
$391M
$424M
$450M
$453M
$390M
$369M
$365M
$340M
$412M
$441M
$520M
$554M
Operating Expenses
$1.87B
$1.91B
$1.94B
$1.93B
$1.90B
$1.94B
$2.08B
$2.04B
$2.64B
$2.69B
$3.07B
$3.20B
Operating Income
$78M
$97M
$77M
$52M
$154M
$87M
$138M
$212M
$97M
$129M
$-55M
$155M
Interest Expense
·
·
$31M
$32M
$35M
$29M
$62M
$64M
$53M
$27M
$12M
$9M
Interest Income
$21M
$23M
$26M
·
·
·
·
·
·
·
·
·
Other Non-op
$-297M
$-141M
$-394M
$-82M
$-580M
$-330M
$-136M
$-77M
$-116M
$-81M
$8M
$-200.0K
Pretax Income
$-272M
$-75M
$-348M
$-63M
$-462M
$-272M
$-61M
$71M
$-72M
$20M
$-59M
$146M
Income Tax
$68M
$118M
$79M
$42M
$-12M
$45M
$28M
$46M
$-6M
$57M
$44M
$86M
Net Income
$-340M
$-193M
$-431M
$-106M
$-448M
$751M
$-17M
$76M
$-65M
$-48M
$-110M
$47M
EPS (Basic)
$-4.79
$-2.79
$-6.31
$-1.57
$-6.75
$11.93
$-0.31
$1.48
$-1.30
$-0.95
$-2.20
$0.89
EPS (Diluted)
$-4.79
$-2.79
$-6.31
$-1.57
$-6.75
$11.93
$-0.31
$1.47
$-1.30
$-0.95
$-2.20
$0.89
Shares (Basic)
70,994,000
69,199,000
68,254,000
67,665,000
66,451,000
62,932,000
55,961,000
50,946,000
50,409,000
50,060,000
49,905,000
49,280,000
Shares (Diluted)
70,994,000
69,199,000
68,254,000
67,665,000
66,451,000
62,932,000
55,961,000
51,487,000
50,409,000
50,060,000
49,905,000
49,584,000
EBITDA
$102M
$122M
$106M
$102M
$184M
$117M
$274M
$324M
$44M
$86M
$2M
$207M
Balance Sheet25
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$414M
$376M
$388M
$392M
$553M
$898M
$539M
$605M
$734M
$371M
$365M
$494M
Inventory
$14M
$16M
$15M
$15M
$8M
$13M
$16M
$27M
·
·
·
·
Prepaid Expense
$128M
$103M
$102M
$92M
$79M
$89M
$101M
$130M
$126M
$122M
$121M
$141M
Current Assets
$1.00B
$979M
$971M
$930M
$1.13B
$1.51B
$1.22B
$1.30B
$1.39B
$1.03B
$1.11B
$1.32B
PP&E (Net)
$53M
$57M
$64M
$76M
$86M
$110M
$116M
$112M
$142M
$145M
$154M
$169M
PP&E (Gross)
$403M
$396M
$396M
$411M
$468M
$727M
$784M
$800M
$899M
$887M
$877M
$1.06B
Accum. Depreciation
$350M
$339M
$332M
$335M
$382M
$616M
$668M
$679M
$756M
$741M
$723M
$891M
Goodwill
$194M
$248M
$287M
$287M
$315M
$109M
$110M
$111M
$181M
$179M
$177M
$184M
Intangibles
$31M
$36M
$43M
$52M
$35M
$0
·
·
·
·
·
·
Other Non-current Assets
$160M
$182M
$206M
$190M
$174M
$204M
$199M
$203M
$191M
$151M
$194M
$209M
Total Assets
$1.85B
$1.87B
$1.97B
$2.07B
$2.42B
$2.71B
$2.50B
$2.46B
$2.54B
$2.02B
$2.13B
$2.32B
Accounts Payable
$81M
$98M
$131M
$161M
$180M
$223M
$204M
$269M
$242M
$189M
$219M
$262M
Short-term Debt
·
·
·
·
·
·
$0
·
·
$0
$66M
·
Current Liabilities
$656M
$628M
$651M
$650M
$752M
$935M
$927M
$923M
$972M
$982M
$961M
$998M
Capital Leases
$31M
$29M
$26M
$30M
$46M
$62M
$56M
$6M
·
·
$12M
$14M
Other Non-current Liabilities
$81M
$71M
$44M
$31M
$47M
$71M
$48M
$77M
$100M
$83M
$79M
$92M
Long-term Debt
$700M
$490M
$504M
$512M
$527M
$624M
·
·
·
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
$0
$66M
·
Common Stock
$800.0K
$800.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$4.49B
Retained Earnings
$-2.48B
$-2.14B
$-1.95B
$-1.51B
$-1.41B
$-960M
$-1.71B
$-1.69B
$-1.96B
$-1.89B
$-1.85B
$-1.74B
Treasury Stock
$162M
$158M
$156M
$156M
$152M
$114M
$110M
$105M
$103M
$100M
$100M
$100M
AOCI
$-2.43B
$-2.76B
$-2.80B
$-3.08B
$-3.26B
$-3.94B
$-4.09B
$-4.08B
$-3.82B
$-4.15B
$-3.95B
$-4.11B
Stockholders' Equity
$-283M
$-283M
$-152M
$-15M
$-114M
$-357M
$-1.27B
$-1.34B
$-1.35B
$-1.63B
$-1.39B
$-1.46B
Liabilities + Equity
$1.85B
$1.87B
$1.97B
$2.07B
$2.42B
$2.71B
$2.50B
$2.46B
$2.54B
$2.02B
$2.13B
$2.35B
Cash Flow18
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$24M
$24M
$29M
$50M
$30M
$30M
$35M
$40M
$40M
$39M
$58M
$52M
Stock-based Comp
$15M
$21M
$17M
$20M
$19M
$14M
$13M
$13M
$11M
$10M
$9M
$10M
Deferred Tax
$8M
$36M
$24M
$-8M
$-59M
$-13M
$4M
$8M
·
·
·
·
Amort. of Intangibles
$4M
$7M
$10M
$10M
$3M
$0
$0
$57M
$63M
$65M
$67M
$58M
Restructuring
$30M
$18M
$13M
$55M
$23M
$96M
$29M
$20M
$147M
$82M
$118M
·
Other Non-cash
$154M
$247M
$434M
$57M
$591M
$-1.46B
$93M
$-55M
$181M
$218M
$44M
$12M
Operating Cash Flow
$-140M
$135M
$74M
$13M
$132M
$-681M
$124M
$74M
$166M
$218M
$6M
$121M
CapEx
$30M
$32M
$33M
$31M
$27M
$28M
$38M
$36M
$26M
$32M
$50M
$53M
Investing Cash Flow
$-32M
$-97M
$-70M
$-131M
$-360M
$1.04B
$-158M
$-185M
$-152M
$-182M
$-181M
$-195M
Debt Issued
$700M
$0
$0
$0
$2M
$497M
$30M
$0
$453M
$214M
$32M
$0
Net Debt Issued
$208M
$-15M
$-17M
$-18M
$-102M
$42M
$16M
$-2M
$345M
$84M
$21M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$0
$0
$36M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
$-36M
Financing Cash Flow
$186M
$-18M
$-17M
$-22M
$-106M
$5M
$-38M
$-5M
$330M
$-17M
$90M
$-37M
Net Change in Cash
$31M
$-6M
$-6M
$-158M
$-346M
$355M
$-72M
$-140M
$363M
$4M
$-133M
$-146M
Taxes Paid
$75M
$56M
$63M
$49M
$54M
$25M
$38M
$39M
$34M
$46M
$60M
$74M
Free Cash Flow
$-170M
$119M
$53M
$-18M
$105M
$-709M
$86M
$38M
$141M
$186M
$-48M
$68M
Levered FCF
·
·
$15M
$-73M
$71M
$-743M
$107M
$3M
$92M
$235M
$-69M
$64M
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
28.2%
29.2%
27.4%
26.8%
27.8%
23.8%
22.6%
24.3%
17.4%
19.8%
·
·
Operating Margin
4.0%
4.9%
3.8%
2.6%
7.5%
4.3%
8.1%
10.1%
0.17%
1.7%
-1.8%
4.6%
Net Margin
-17.4%
-9.6%
-21.4%
-5.3%
-21.8%
37.0%
-0.58%
2.7%
-2.4%
-1.7%
-3.6%
1.4%
Pretax Margin
-14.0%
-3.8%
-17.3%
-3.2%
-22.5%
-13.4%
1.4%
5.1%
-2.6%
0.73%
-1.9%
4.3%
EBITDA Margin
5.2%
6.1%
5.3%
5.2%
9.0%
5.8%
9.3%
11.5%
1.6%
3.1%
0.08%
6.2%
ROA
-18.3%
-10.1%
-21.4%
-4.7%
·
28.8%
-0.69%
3.0%
-2.9%
-2.3%
-4.9%
1.9%
ROE
120.1%
88.9%
517.4%
165.1%
·
-92.5%
1.3%
-5.6%
4.4%
3.2%
7.7%
-4.3%
ROIC
-34.7%
-88.2%
-62.2%
-595.0%
·
-28.5%
6.3%
-11.7%
-0.31%
5.2%
7.3%
-4.3%
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.5
1.6
1.5
1.4
·
1.6
1.3
1.4
1.4
1.0
1.2
1.3
Quick Ratio
0.6
0.6
0.6
0.6
·
1.0
0.6
0.7
0.8
0.4
0.4
0.5
Debt / Equity
·
·
·
·
·
·
·
·
·
0.0
-0.0
·
Interest Coverage
·
·
2.5
1.6
4.4
3.0
3.8
4.4
0.1
1.7
-4.6
16.8
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.0
1.0
1.0
0.9
·
0.8
1.2
1.1
1.2
1.4
1.4
1.4
Inventory Turnover
92.8
89.7
97.0
128.9
·
103.6
·
156.7
·
·
·
·
Per Share3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$27.47
$29.02
$29.53
$29.26
$30.92
$32.20
$52.69
$38.51
·
$56.35
$60.42
$67.69
Cash Flow / Share
$-1.97
$1.95
$1.09
$0.19
$1.99
$-10.82
$2.21
$1.01
·
$4.36
$0.02
$2.45
EPS (TTM)
$-4.79
$-2.79
$-6.31
$-1.57
$-6.75
$11.93
$-0.31
$1.47
$-1.30
$-0.95
$-2.20
$0.89
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.9%
-0.35%
1.8%
-3.6%
1.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-0.50%
-0.75%
-0.18%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-0.76%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.95B
$2.01B
$2.02B
$1.98B
$2.05B
$2.03B
$2.22B
$2.25B
$2.74B
$2.82B
$3.02B
$3.36B
Net Income TTM
$-340M
$-193M
$-431M
$-106M
$-448M
$751M
$-17M
$76M
$-65M
$-48M
$-110M
$47M
P/E
-0.6
-2.3
-0.9
-3.3
-3.0
1.6
-38.3
7.9
-6.3
-15.7
-5.0
33.1
Earnings Yield
-173.6%
-44.1%
-112.3%
-30.7%
-32.8%
60.6%
-2.6%
12.6%
-16.0%
-6.3%
-19.9%
3.0%
Income Statement18
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
$474M
$438M
$574M
$460M
$483M
$432M
$545M
$497M
$478M
$488M
$558M
$465M
$477M
$516M
$557M
$461M
Cost of Revenue
$356M
$325M
$380M
$343M
$353M
$325M
$370M
$352M
$348M
$352M
$376M
$369M
$361M
$357M
$367M
$357M
Gross Profit
$117M
$112M
$195M
$117M
$130M
$108M
$175M
$145M
$130M
$136M
$181M
$95M
$116M
$159M
$190M
$104M
R&D Expense
$6M
$5M
$8M
$5M
$6M
$6M
$8M
$6M
$5M
$6M
$8M
$4M
$5M
$6M
$7M
$6M
SG&A Expense
$96M
$92M
$110M
$91M
$94M
$97M
$119M
$92M
$101M
$112M
$129M
$108M
$110M
$103M
$133M
$106M
Operating Expenses
$506M
$421M
$498M
$494M
$453M
$427M
$497M
$490M
$455M
$470M
$514M
$482M
$477M
$466M
$507M
$469M
Operating Income
$-33M
$16M
$77M
$-34M
$30M
$5M
$49M
$8M
$24M
$18M
$44M
$-17M
$100.0K
$50M
$50M
$-8M
Interest Expense
·
·
·
·
·
·
·
·
·
$8M
·
$8M
$8M
$8M
·
$8M
Interest Income
$4M
$5M
$5M
$5M
$6M
$6M
$6M
$6M
·
·
·
·
·
·
·
·
Other Non-op
$-29M
$-21M
$-17M
$-241M
$-22M
$-17M
$19M
$-8M
$-9M
$-142M
$-177M
$-4M
$-17M
$-197M
$-16M
$-23M
Pretax Income
$-80M
$-23M
$41M
$-293M
$0
$-20M
$59M
$-9M
$6M
$-132M
$-141M
$-28M
$-24M
$-155M
$26M
$-39M
Income Tax
$16M
$14M
$21M
$16M
$20M
$11M
$29M
$53M
$19M
$17M
$24M
$20M
$15M
$20M
$17M
$700.0K
Net Income
$-95M
$-36M
$19M
$-309M
$-20M
$-30M
$30M
$-62M
$-12M
$-150M
$-165M
$-50M
$-40M
$-175M
$8M
$-40M
EPS (Basic)
$-1.31
$-0.50
$0.24
$-4.33
$-0.28
$-0.42
$0.45
$-0.89
$-0.17
$-2.18
$-2.41
$-0.73
$-0.59
$-2.58
$0.12
$-0.59
EPS (Diluted)
$-1.31
$-0.50
$0.24
$-4.33
$-0.28
$-0.42
$0.45
$-0.89
$-0.17
$-2.18
$-2.41
$-0.73
$-0.59
$-2.58
$0.12
$-0.59
Shares (Basic)
72,914,000
71,801,000
·
71,301,000
71,261,000
70,106,000
·
69,357,000
69,275,000
68,704,000
·
68,381,000
68,289,000
67,943,000
·
67,787,000
Shares (Diluted)
72,914,000
71,801,000
·
71,301,000
71,261,000
70,106,000
·
69,357,000
69,275,000
68,704,000
·
68,381,000
68,289,000
67,943,000
·
67,787,000
EBITDA
$-33M
$21M
·
$-34M
$30M
$12M
·
$8M
$24M
$24M
·
$-17M
$100.0K
$59M
·
$-8M
Balance Sheet22
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
$324M
$380M
$414M
$322M
$301M
$393M
$376M
$374M
$345M
$383M
·
$385M
$423M
$392M
·
$351M
Inventory
$16M
$15M
$14M
$18M
$28M
$22M
$16M
$20M
$16M
$16M
·
$16M
$21M
$16M
·
$12M
Prepaid Expense
$134M
$120M
$128M
$106M
$97M
$92M
$103M
$93M
$96M
$96M
·
$88M
$113M
$109M
·
$84M
Current Assets
$846M
$896M
$1.00B
$866M
$896M
$950M
$979M
$947M
$908M
$920M
·
$892M
$950M
$978M
·
$878M
PP&E (Net)
$57M
$57M
$53M
$54M
$57M
$56M
$57M
$58M
$60M
$60M
$64M
$71M
$74M
$73M
$76M
$78M
PP&E (Gross)
$392M
$406M
$403M
$396M
$398M
$388M
$396M
$401M
$395M
$391M
·
$402M
$407M
$398M
·
$437M
Accum. Depreciation
$335M
$349M
$350M
$342M
$342M
$332M
$339M
$343M
$335M
$331M
·
$331M
$333M
$325M
·
$359M
Goodwill
$147M
$194M
$194M
$194M
$249M
$248M
$248M
$248M
$287M
$287M
$287M
$287M
$287M
$287M
$287M
$286M
Intangibles
$28M
$30M
$31M
$32M
$33M
$34M
$36M
$37M
$38M
$40M
·
$45M
$48M
$50M
·
$55M
Other Non-current Assets
$154M
$153M
$160M
$174M
$176M
$158M
$182M
$172M
$177M
$184M
·
$200M
$175M
$172M
·
$152M
Total Assets
$1.64B
$1.73B
$1.85B
$1.74B
$1.80B
$1.84B
$1.87B
$1.86B
$1.87B
$1.89B
·
$1.97B
$2.03B
$2.07B
$2.07B
$2.06B
Accounts Payable
$105M
$106M
$81M
$112M
$93M
$103M
$98M
$120M
$150M
$143M
·
$140M
$150M
$151M
·
$157M
Current Liabilities
$600M
$602M
$656M
$564M
$540M
$568M
$628M
$585M
$592M
$590M
·
$640M
$641M
$653M
·
$642M
Capital Leases
$25M
$28M
$31M
$34M
$35M
$33M
$29M
$29M
$30M
$29M
·
$20M
$25M
$26M
·
$34M
Other Non-current Liabilities
$78M
$77M
$81M
$82M
$78M
$76M
$71M
$69M
$41M
$45M
·
$54M
$33M
$31M
·
$41M
Long-term Debt
·
·
$700M
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
$800.0K
·
$700.0K
$700.0K
$700.0K
·
$700.0K
Retained Earnings
$-2.61B
$-2.51B
$-2.48B
$-2.50B
$-2.19B
$-2.17B
$-2.14B
$-2.17B
$-2.11B
$-2.10B
·
$-1.78B
$-1.73B
$-1.69B
·
$-1.52B
Treasury Stock
$163M
$163M
$162M
$162M
$162M
$161M
$158M
$158M
$158M
$158M
·
$156M
$156M
$156M
·
$156M
AOCI
$-2.39B
$-2.41B
$-2.43B
$-2.42B
$-2.65B
$-2.72B
$-2.76B
$-2.64B
$-2.67B
$-2.66B
·
$-2.84B
$-2.84B
$-2.87B
·
$-3.23B
Stockholders' Equity
$-367M
$-300M
$-283M
$-300M
$-222M
$-268M
$-283M
$-202M
$-174M
$-159M
·
$-32M
$11M
$17M
·
$-184M
Liabilities + Equity
$1.64B
$1.73B
$1.85B
$1.74B
$1.80B
$1.84B
$1.87B
$1.86B
$1.87B
$1.89B
·
$1.97B
$2.03B
$2.07B
·
$2.06B
Cash Flow16
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
$6M
$5M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$8M
$7M
$4M
$9M
$21M
$10M
Stock-based Comp
$3M
$4M
$3M
$2M
$3M
$7M
$5M
$5M
$5M
$7M
$4M
$4M
$4M
$5M
$5M
$5M
Deferred Tax
$5M
$-8M
$3M
$3M
$12M
$-10M
$2M
$33M
$500.0K
$-400.0K
$10M
$5M
$3M
$6M
$-2M
$-10M
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Restructuring
$6M
$2M
·
·
$5M
$-100.0K
$10M
$2M
$600.0K
$6M
$8M
$5M
$4M
$-3M
$41M
$8M
Other Non-cash
·
$31M
·
·
·
$60M
·
·
·
$161M
·
·
·
$168M
·
·
Operating Cash Flow
$-26M
$-4M
$105M
$38M
$-316M
$33M
$77M
$32M
$3M
$24M
$23M
$-4M
$42M
$13M
$35M
$44M
CapEx
$12M
$11M
$8M
$6M
$8M
$9M
$10M
$15M
$13M
$7M
$17M
$4M
$5M
$7M
$10M
$8M
Investing Cash Flow
$-23M
$-21M
$-10M
$-12M
$10M
$-20M
$-43M
$-7M
$-28M
$-19M
$-23M
$-23M
$-12M
$-12M
$-7M
$-50M
Debt Issued
·
·
$0
$0
·
·
$0
$0
·
·
·
·
·
·
·
$0
Net Debt Issued
·
$-5M
·
·
·
$-1M
·
·
·
$-6M
·
·
·
$-7M
·
·
Financing Cash Flow
$-9M
$-6M
$-2M
$-2M
$194M
$-4M
$-4M
$-2M
$-4M
$-8M
$-3M
$-3M
$-3M
$-8M
$-3M
$-3M
Net Change in Cash
$-56M
$-33M
$91M
$22M
$-98M
$17M
$9M
$29M
$-38M
$-6M
$3M
$-38M
$32M
$-2M
$38M
$-24M
Taxes Paid
$18M
$14M
$18M
$10M
$12M
$36M
$16M
$14M
$12M
$14M
$17M
$9M
$16M
$21M
$13M
$7M
Free Cash Flow
·
$-15M
·
·
·
$24M
·
·
·
$22M
·
·
·
$6M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$13M
·
·
·
$-3M
·
·
Profitability8
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
Gross Margin
24.8%
25.7%
·
25.5%
26.9%
24.9%
·
29.2%
27.2%
27.9%
·
20.5%
24.3%
30.8%
·
22.6%
Operating Margin
-7.0%
3.7%
·
-7.3%
6.3%
1.2%
·
1.5%
4.9%
3.6%
·
-3.7%
0.02%
9.7%
·
-1.7%
Net Margin
-20.1%
-8.2%
·
-67.1%
-4.2%
-6.8%
·
-12.4%
-2.5%
-30.6%
·
-10.8%
-8.4%
-34.0%
·
-8.7%
Pretax Margin
-16.9%
-5.3%
·
-63.6%
0.00%
-4.6%
·
-1.7%
1.3%
-27.1%
·
-6.1%
-5.1%
-29.9%
·
-8.5%
EBITDA Margin
-7.0%
4.8%
·
-7.3%
6.3%
2.7%
·
1.5%
4.9%
4.9%
·
-3.7%
0.02%
11.4%
·
-1.7%
ROA
-5.5%
-2.0%
·
-17.1%
-1.1%
-1.6%
·
-3.2%
-0.62%
-7.6%
·
-2.5%
-1.9%
-8.1%
·
-1.8%
ROE
32.4%
12.6%
·
123.0%
10.2%
13.8%
·
52.8%
14.8%
210.7%
·
46.2%
58.9%
315.2%
·
16.8%
ROIC
10.7%
-8.6%
·
11.8%
·
-2.9%
·
-26.7%
26.9%
-12.6%
·
90.6%
1.4%
337.3%
·
4.4%
Liquidity & Solvency3
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
1.4
1.5
·
1.5
1.7
1.7
·
1.6
1.5
1.6
·
1.4
1.5
1.5
·
1.4
Quick Ratio
0.5
0.6
·
0.6
0.6
0.7
·
0.6
0.6
0.6
·
0.6
0.7
0.6
·
0.5
Interest Coverage
·
·
·
·
·
·
·
·
·
2.2
·
-2.2
0.0
6.6
·
-1.0
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
0.3
0.2
·
0.3
0.3
0.2
·
0.3
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Inventory Turnover
16.1
17.8
·
17.9
16.0
17.3
·
19.7
18.6
22.1
·
26.4
21.4
24.7
·
30.2
Per Share3
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 / Share
$6.49
$6.09
·
$6.45
$6.78
$6.16
·
$7.17
$6.90
$7.10
·
$6.79
$6.98
$7.60
·
$6.80
Cash Flow / Share
·
$-0.06
·
·
·
$0.47
·
·
·
$0.35
·
·
·
$0.19
·
·
EPS (TTM)
$-5.90
$-4.87
·
$-4.58
$-1.14
$-1.03
·
$-5.65
$-5.49
$-5.91
·
$-3.78
$-3.64
$-3.30
·
$-3.61
Valuation (TTM)4
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
$1.95B
$1.96B
·
$1.92B
$1.96B
$1.95B
·
$2.02B
$1.99B
$1.99B
·
$2.01B
$2.01B
$2.05B
·
$1.96B
Net Income TTM
$-421M
$-346M
·
$-328M
$-82M
$-73M
·
$-389M
$-377M
$-405M
·
$-257M
$-247M
$-224M
·
$-246M
P/E
-0.6
-0.4
·
-0.9
-4.0
-4.5
·
-1.0
-0.8
-0.8
·
-0.9
-1.1
-1.2
·
-2.1
Earnings Yield
-161.2%
-235.3%
·
-117.4%
-25.2%
-22.4%
·
-99.5%
-132.9%
-120.4%
·
-109.6%
-91.5%
-85.0%
·
-47.8%
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
$1.95B
$2.01B
$2.02B
$1.98B
$2.05B
Gross Margin %
28.2%
29.2%
27.4%
26.8%
27.8%
Operating Margin %
4.0%
4.9%
3.8%
2.6%
7.5%
Net Income
$-340M
$-193M
$-431M
$-106M
$-448M
Diluted EPS
$-4.79
$-2.79
$-6.31
$-1.57
$-6.75
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Current Ratio
1.5
1.6
1.5
1.4
·
Quick Ratio
0.6
0.6
0.6
0.6
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-170M
$119M
$53M
$-18M
$105M
Institutional owners (13F)
176 filers
· $228.8M 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.
Holders176
Value held$228.8M
New positions23
Exited positions19
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
23 (-8 vs prior Q)
19 (-8 vs prior Q)
68 (+8 vs prior Q)
36 (-2 vs prior Q)
+373K
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
JHL Capital Group LLC, JHL Capital Group Master Fund L.P., JHL Capital Group Master Fund GP Ltd., JHL Capital Group L.P., James H. Litinsky
×2 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
88 insiders
· 55 officers · 30 directors