BLND Blend Labs, Inc. Class A Common Stock
$1,81
Prix · Jul 2, 2026
Données fondamentales au Mai 7, 2026
Fourchette 52 semaines
$1–$4
19% of range
Note des analystes
BUY
12 analysts
Objectif de cours
$4
+98% upside
P/E (TTM)
-30.4
ROE
31.0%
Marge nette
-5.5%
BLND Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$1.81
Capitalisation Boursière
$778M
P/E (TTM)
-30.4
BPA (TTM)
$-0.10
Revenus (TTM)
$124M
Rendement div.
—
ROE
31.0%
Dette/Capitaux propres
—
Fourchette 52 semaines
$1 – $4
BLND Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$124M
2019-12-31
→
2025-12-31
BPA
$-0.10
2019-12-31
→
2025-12-31
Flux de trésorerie libre
$-81.0K
2021-12-31
→
2025-12-31
Marges
-5.5%
2021-12-31
→
2025-12-31
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
BLND
Médiane des pairs
P/E (TTM)
-30.4
46.2
P/S (TTM)
6.3
1.9
P/B
-25.5
4.2
Price / FCF (Cours / FCF)
-9609.5
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
BLND
Médiane des pairs
Gross Margin (Marge Brute)
73.8%
72.4%
Operating Margin (Marge d'exploitation)
-17.6%
—
Net Profit Margin (Marge nette)
-5.5%
-7.0%
ROA
-3.8%
-2.9%
ROE
31.0%
-13.0%
ROIC
91.5%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
BLND
Médiane des pairs
Current Ratio (Ratio de liquidité)
2.5
1.4
Quick Ratio (Ratio de liquidité réduite)
1.7
—
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
BLND
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
6.8%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
-19.3%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
5.2%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
BLND
Médiane des pairs
BLND Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
12 analystes
- Achat fort 3 25,0%
- Achat 7 58,3%
- Conserver 2 16,7%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
5 analystes · 2026-06-29
Médiane
$4.00
Moyenne
$3.58
← En dessous de tous les objectifs
$1.81
Bas
$1.90
Haut
$4.50
Objectif médian
$4.00
+121,0%
Objectif moyen
$3.58
+97,8%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
-0.01%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.00 | $0.01 | -0.01% |
| 31 décembre 2025 | $0.00 | $0.01 | -0.01% |
| 30 septembre 2025 | $0.00 | $0.01 | -0.01% |
| 30 juin 2025 | $0.00 | $0.02 | -0.02% |
| 31 mars 2025 | $0.01 | $-0.01 | 0.02% |
Comparaison avec les pairs Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| BLND | $778M | -30.4 | 6.8% | -5.5% | 31.0% | 73.8% |
| OOMA | $322M | 51.1 | 6.5% | 2.4% | 7.1% | 61.1% |
| CRNC | $540M | -29.0 | -24.1% | -7.4% | -12.5% | 72.7% |
| SPT | — | -15.2 | 12.7% | -9.5% | -22.3% | 77.6% |
| WEAV | $595M | -20.5 | 17.0% | -11.7% | -34.8% | 72.1% |
| GLOO | $0 | -0.8 | 307.7% | -166.0% | 150.0% | — |
| RMNI | $355M | 9.9 | -1.7% | 8.8% | -132.3% | 60.4% |
| YEXT | $880M | 102.3 | 6.1% | 8.5% | 24.3% | 74.5% |
| API | — | — | — | — | — | — |
| CD | — | — | — | — | — | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 18
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $124M | $116M | $110M | $235M | $234M | $96M | $51M | |
| Cost of Revenue | $32M | $33M | $33M | $146M | $119M | $34M | $20M | |
| Gross Profit | $91M | $83M | $76M | $90M | $116M | $62M | $31M | |
| R&D Expense | $33M | $46M | $81M | $138M | $92M | $56M | $49M | |
| SG&A Expense | $50M | $46M | $61M | $139M | $129M | $30M | $27M | |
| Operating Expenses | $113M | $132M | $220M | $836M | $313M | $137M | $113M | |
| Operating Income | $-22M | $-49M | $-144M | $-746M | $-197M | $-75M | $-82M | |
| Interest Expense | · | · | $31M | $25M | $11M | $0 | $0 | |
| Interest Income | $4M | $5M | $11M | $2M | $400.0K | $1M | · | |
| Other Non-op | $21M | $13M | $7M | $5M | $493.0K | $700.0K | $283.0K | |
| Pretax Income | $-878.0K | $-43M | $-167M | $-766M | $-208M | $-75M | $-81M | |
| Income Tax | $249.0K | $109.0K | $94.0K | $-2M | $-39M | $26.0K | $13.0K | |
| Net Income | $-7M | $-43M | $-179M | $-720M | $-170M | $-75M | $-81M | |
| EPS (Basic) | $-0.10 | $-0.24 | $-0.76 | $-3.28 | $-1.30 | $-1.89 | $-2.49 | |
| EPS (Diluted) | $-0.10 | $-0.24 | $-0.76 | $-3.28 | $-1.30 | $-1.89 | $-2.49 | |
| Shares (Basic) | 258,949,000 | 253,921,000 | 245,206,000 | 234,161,000 | 131,985,000 | 39,407,000 | 32,776,000 | |
| Shares (Diluted) | 258,949,000 | 253,921,000 | 245,206,000 | 234,161,000 | 131,985,000 | 39,407,000 | 32,776,000 | |
| EBITDA | $-18M | $-47M | $-154M | $-735M | $-187M | · | · |
Bilan 27
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $45M | $38M | $24M | $124M | $213M | $41M | $23M | |
| Short-term Investments | $25M | $56M | $106M | $230M | $334M | · | · | |
| Prepaid Expense | $17M | $17M | $15M | $19M | $32M | $19M | · | |
| Other Current Assets | $1M | $2M | $2M | $2M | $3M | $1M | · | |
| Current Assets | $100M | $135M | $170M | $396M | $613M | $186M | · | |
| PP&E (Net) | $23M | $12M | $4M | $6M | $6M | $5M | · | |
| PP&E (Gross) | $27M | $13M | $13M | $13M | $11M | $8M | · | |
| Accum. Depreciation | $4M | $1M | $9M | $7M | $5M | $3M | · | |
| Goodwill | · | · | · | $0 | $287M | $0 | · | |
| Intangibles | · | $81.0K | $2M | $2M | $173M | $1M | · | |
| Other Non-current Assets | $41M | $22M | $19M | $10M | $9M | $676.0K | · | |
| Total Assets | $170M | $178M | $206M | $433M | $1.11B | $216M | · | |
| Accounts Payable | $2M | $2M | $2M | $1M | $6M | $3M | · | |
| Accrued Liabilities | $5M | $2M | $4M | $3M | $6M | $2M | · | |
| Current Liabilities | $39M | $39M | $32M | $35M | $60M | $35M | · | |
| Capital Leases | $1M | $0 | $7M | $11M | $15M | $14M | · | |
| Deferred Tax | · | · | · | $0 | $3M | $0 | · | |
| Other Non-current Liabilities | $2M | $278.0K | $2M | $5M | $13M | $3M | · | |
| Total Liabilities | $41M | $40M | $179M | $269M | $302M | $52M | · | |
| Long-term Debt | $0 | $0 | $138M | $217M | $214M | $0 | · | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | · | |
| Paid-in Capital | $1.36B | $1.33B | $1.32B | $1.29B | $1.22B | $51M | · | |
| Retained Earnings | $-1.39B | $-1.38B | $-1.34B | $-1.16B | $-443M | $-273M | · | |
| AOCI | $597.0K | $602.0K | $441.0K | $-708.0K | $-808.0K | $-5.0K | · | |
| Stockholders' Equity | $-30M | $-56M | $-19M | $123M | $775M | $163M | $135M | |
| Liabilities + Equity | $170M | $178M | $206M | $433M | $1.11B | $216M | · | |
| Shares Outstanding | 256,043,000 | 258,173,000 | 249,910,000 | 240,931,000 | 230,324,000 | 47,948,000 | · |
Flux de trésorerie 17
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $1M | $2M | $11M | $11M | $4M | $5M | |
| Stock-based Comp | $29M | $28M | $46M | $110M | $71M | $10M | $10M | |
| Deferred Tax | $0 | $34.0K | $-34.0K | $-3M | $-39M | $0 | $0 | |
| Amort. of Intangibles | · | $0 | $0 | $8M | $9M | $3M | $4M | |
| Restructuring | $871.0K | $6M | $20M | $15M | $0 | $0 | · | |
| Other Non-cash | $-14M | $-99.0K | $3M | $412M | $269.0K | · | · | |
| Operating Cash Flow | $12M | $-13M | $-128M | $-190M | $-128M | $-65M | $-59M | |
| CapEx | $12M | $10M | $35.0K | $2M | $2M | $1M | $580.0K | |
| Investing Cash Flow | $19M | $45M | $127M | $99M | $-634M | $-8M | $-66M | |
| Net Debt Issued | $0 | $-144M | $-85M | · | · | · | · | |
| Stock Repurchased | $25M | $0 | $0 | · | · | · | · | |
| Net Stock Activity | $-25M | · | · | · | · | · | · | |
| Financing Cash Flow | $-33M | $-21M | $-91M | $2M | $934M | $91M | $133M | |
| Net Change in Cash | $-3M | $11M | $-91M | $-89M | $172M | $18M | $8M | |
| Taxes Paid | $389.0K | $76.0K | $107.0K | · | · | · | · | |
| Free Cash Flow | $-81.0K | $-23M | $-128M | $-192M | $-129M | · | · | |
| Levered FCF | · | · | $-159M | $-217M | $-138M | · | · |
Rentabilité 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.8% | 55.9% | 51.7% | 38.1% | 49.5% | · | · | |
| Operating Margin | -17.6% | -30.6% | -99.6% | -317.2% | -84.1% | · | · | |
| Net Margin | -5.5% | -26.8% | -113.9% | -306.2% | -72.5% | · | · | |
| Pretax Margin | -0.71% | -26.7% | -114.6% | -325.7% | -88.7% | · | · | |
| EBITDA Margin | -14.9% | -29.2% | -98.0% | -312.7% | -79.6% | · | · | |
| ROA | -3.8% | -22.6% | -55.9% | -93.2% | -25.6% | · | · | |
| ROE | 31.0% | 81.8% | 2759.5% | -482.1% | -21.2% | · | · | |
| ROIC | 91.5% | 88.3% | 812.3% | -604.0% | -20.7% | · | · |
Liquidité et Solvabilité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 3.5 | 5.4 | 11.2 | 10.2 | · | · | |
| Quick Ratio | 1.7 | 2.5 | 4.3 | 10.0 | 3.5 | · | · | |
| Interest Coverage | · | · | -5.1 | -30.1 | -17.5 | · | · |
Efficacité 1
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.8 | 0.5 | 0.3 | 0.4 | · | · |
Taux de croissance 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.8% | 5.7% | -53.4% | 0.30% | 144.2% | · | · | |
| Revenue CAGR 3Y | -19.3% | -21.0% | 4.5% | · | · | · | · | |
| Revenue CAGR 5Y | 5.2% | · | · | · | · | · | · |
Valorisation (TTM) 10
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $124M | $116M | $110M | $235M | $234M | · | · | |
| Net Income TTM | $-7M | $-43M | $-179M | $-720M | $-170M | · | · | |
| Market Cap | $778M | $1.09B | $637M | $347M | $1.69B | · | · | |
| P/E | -30.4 | -17.5 | -3.4 | -0.4 | -5.6 | · | · | |
| P/S | 6.3 | 9.4 | 5.8 | 1.5 | 7.2 | · | · | |
| P/B | -25.5 | -19.3 | -33.1 | 2.8 | 2.2 | · | · | |
| P / Tangible Book | · | · | · | 2.9 | 5.4 | · | · | |
| P / Cash Flow | 67.6 | -83.3 | -5.0 | -1.8 | -13.3 | · | · | |
| P / FCF | -9609.5 | -47.5 | -5.0 | -1.8 | -13.1 | · | · | |
| Earnings Yield | -3.3% | -5.7% | -29.8% | -227.8% | -17.7% | · | · |
Compte de résultat 18
| Métrique | Tendance | 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 | $31M | $32M | $33M | $32M | $27M | $30M | $33M | $29M | $24M | $-11M | $41M | $43M | $37M | $43M | $55M | $66M | |
| Cost of Revenue | $7M | $8M | $8M | $8M | $8M | $8M | $9M | $8M | $8M | $-26M | $19M | $19M | $21M | $28M | $34M | $40M | |
| Gross Profit | $23M | $24M | $24M | $23M | $19M | $22M | $24M | $20M | $16M | $15M | $22M | $23M | $16M | $14M | $21M | $25M | |
| R&D Expense | $9M | $9M | $9M | $7M | $8M | $9M | $10M | $13M | $14M | $14M | $19M | $22M | $26M | $33M | $34M | $36M | |
| SG&A Expense | $12M | $12M | $13M | $14M | $11M | $10M | $11M | $11M | $12M | $5M | $16M | $20M | $21M | $33M | $32M | $36M | |
| Operating Expenses | $28M | $29M | $30M | $28M | $27M | $26M | $36M | $33M | $37M | $24M | $58M | $60M | $77M | $90M | $151M | $497M | |
| Operating Income | $-5M | $-5M | $-5M | $-5M | $-8M | $-3M | $-11M | $-13M | $-21M | $-9M | $-36M | $-37M | $-61M | $-75M | $-130M | $-471M | |
| Interest Expense | · | · | · | · | · | · | $0 | $2M | $5M | · | $8M | $8M | $8M | · | $6M | $6M | |
| Interest Income | $600.0K | $700.0K | $900.0K | $1M | $1M | $1M | $2M | $2M | $1M | $3M | $3M | $3M | $3M | $2M | $300.0K | $300.0K | |
| Other Non-op | $40.0K | $1M | $17M | $1M | $1M | $1M | $11M | $-4M | $6M | $-2M | $3M | $3M | $3M | $2M | $3M | $6.0K | |
| Pretax Income | $-5M | $-3M | $12M | $-4M | $-7M | $-2M | $-610.0K | $-19M | $-21M | $-18M | $-42M | $-41M | $-66M | $-81M | $-133M | $-477M | |
| Income Tax | $63.0K | $151.0K | $27.0K | $41.0K | $30.0K | $16.0K | $21.0K | $30.0K | $42.0K | $-74.0K | $44.0K | $53.0K | $71.0K | $476.0K | $14.0K | $66.0K | |
| Net Income | $-8M | $-3M | $12M | $-7M | $-10M | $-825.0K | $-2M | $-19M | $-21M | $-30M | $-42M | $-41M | $-65M | $-81M | $-126M | $-441M | |
| EPS (Basic) | $-0.05 | $-0.03 | $0.02 | · | $-0.06 | $-0.03 | $-0.03 | $-0.09 | $-0.09 | $-0.12 | $-0.18 | $-0.18 | $-0.28 | $-0.33 | $-0.57 | $-2.06 | |
| EPS (Diluted) | $-0.05 | $-0.03 | $0.02 | · | $-0.06 | $-0.03 | $-0.03 | $-0.09 | $-0.09 | $-0.12 | $-0.18 | $-0.18 | $-0.28 | $-0.33 | $-0.57 | $-2.06 | |
| Shares (Basic) | 255,630,000 | -518,725,000 | 259,631,000 | 259,211,000 | 258,832,000 | -504,990,000 | 254,910,000 | 253,069,000 | 250,932,000 | -486,910,000 | 246,410,000 | 244,262,000 | 241,444,000 | -463,936,000 | 235,267,000 | 232,501,000 | |
| Shares (Diluted) | 255,630,000 | -527,813,000 | 268,719,000 | 259,211,000 | 258,832,000 | -504,990,000 | 254,910,000 | 253,069,000 | 250,932,000 | -486,910,000 | 246,410,000 | 244,262,000 | 241,444,000 | -463,936,000 | 235,267,000 | 232,501,000 | |
| EBITDA | $-4M | · | $-5M | $-5M | $-7M | · | $-13M | $-13M | $-21M | · | $-36M | $-37M | $-61M | · | $-130M | $-471M |
Bilan 27
| Métrique | Tendance | 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 | $37M | $44M | $55M | $36M | $56M | $38M | $55M | $45M | $85M | $24M | $85M | $35M | $46M | $124M | $114M | $133M | |
| Short-term Investments | $22M | $25M | $22M | $52M | $49M | $56M | $62M | $67M | $44M | · | $160M | $231M | $261M | · | · | · | |
| Prepaid Expense | $16M | $15M | $20M | $17M | $16M | $17M | $14M | $10M | $13M | · | $19M | $22M | $23M | · | $25M | $22M | |
| Other Current Assets | $1M | $1M | $3M | $3M | $1M | $2M | $2M | $1M | $2M | · | $3M | $4M | $5M | · | $4M | $4M | |
| Current Assets | $93M | $98M | $116M | $127M | $140M | $135M | $146M | $143M | $160M | · | $283M | $309M | $350M | · | $454M | $503M | |
| PP&E (Net) | $23M | $23M | $23M | $21M | $17M | $12M | $10M | $8M | $6M | · | $4M | $5M | $5M | · | $6M | $6M | |
| PP&E (Gross) | $28M | $27M | $26M | $23M | $19M | $13M | $13M | $17M | $16M | · | $13M | $13M | $13M | · | $12M | $12M | |
| Accum. Depreciation | $6M | $4M | $3M | $2M | $2M | $1M | $3M | $9M | $10M | · | $9M | $8M | $7M | · | $6M | $6M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $47M | |
| Intangibles | · | · | $69.0K | $73.0K | $77.0K | · | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $13M | |
| Other Non-current Assets | $41M | $41M | $43M | $26M | $22M | $22M | $17M | $16M | $16M | · | $10M | $9M | $10M | · | $11M | $8M | |
| Total Assets | $161M | $170M | $190M | $183M | $188M | $178M | $186M | $185M | $202M | · | $318M | $350M | $385M | · | $493M | $599M | |
| Accounts Payable | $259.0K | $2M | $772.0K | $1M | $3M | $2M | $2M | $1M | $2M | · | $2M | $3M | $2M | · | $3M | $3M | |
| Accrued Liabilities | $6M | $3M | $3M | $3M | $3M | $2M | $4M | $3M | $3M | · | $2M | $3M | $2M | · | $5M | $5M | |
| Current Liabilities | $51M | $39M | $46M | $53M | $58M | $39M | $45M | $42M | $43M | · | $37M | $35M | $40M | · | $44M | $48M | |
| Capital Leases | $1M | $1M | $1M | $1M | · | $0 | $955.0K | $5M | $6M | · | $8M | $9M | $10M | · | $12M | $13M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-current Liabilities | $1M | $1M | $1M | $2M | $291.0K | $278.0K | $1M | $2M | $2M | · | $3M | $4M | $4M | · | $6M | $6M | |
| Total Liabilities | $53M | $41M | $47M | $55M | $59M | $40M | $47M | $48M | $190M | · | $267M | $266M | $272M | · | $278M | $282M | |
| Long-term Debt | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $139M | · | $219M | $218M | $218M | · | $216M | $215M | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | |
| Paid-in Capital | $1.34B | $1.36B | $1.38B | $1.38B | $1.38B | $1.33B | $1.33B | $1.34B | $1.33B | · | $1.32B | $1.31B | $1.30B | · | $1.26B | $1.24B | |
| Retained Earnings | $-1.40B | $-1.39B | $-1.39B | $-1.40B | $-1.39B | $-1.38B | $-1.38B | $-1.38B | $-1.36B | · | $-1.31B | $-1.27B | $-1.23B | · | $-1.08B | $-956M | |
| AOCI | $663.0K | $597.0K | $555.0K | $514.0K | $565.0K | $602.0K | $765.0K | $304.0K | $346.0K | · | $-402.0K | $-689.0K | $95.0K | · | $-2M | $-3M | |
| Stockholders' Equity | $-56M | $-30M | $-12M | $-23M | $-17M | $-56M | $-50M | $-45M | $-36M | $-19M | $6M | $41M | $71M | $123M | $176M | $279M | |
| Liabilities + Equity | $161M | $170M | $190M | $183M | $188M | $178M | $186M | $185M | $202M | · | $318M | $350M | $385M | · | $493M | $599M | |
| Shares Outstanding | 247,336,000 | 256,043,000 | 260,100,000 | 260,051,000 | 258,825,000 | 258,173,000 | 255,881,000 | 254,207,000 | 252,319,000 | 249,910,000 | 247,946,000 | 245,775,000 | 243,607,000 | 240,931,000 | 237,577,000 | 234,795,000 |
Flux de trésorerie 15
| Métrique | Tendance | 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 | $1M | $1M | $1M | $640.0K | $407.0K | $273.0K | $-56.0K | $64.0K | $316.0K | $-341.0K | $600.0K | $626.0K | $630.0K | $613.0K | $929.0K | $5M | |
| Stock-based Comp | $7M | $8M | $8M | $8M | $6M | $6M | $7M | $7M | $8M | $6M | $9M | $14M | $16M | $28M | $28M | $29M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $-34.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | $0 | · | $0 | · | $0 | $0 | $300.0K | $4M | |
| Restructuring | $662.0K | $31.0K | $93.0K | $28.0K | $719.0K | $95.0K | $5M | $114.0K | $972.0K | $-4M | $9M | $2M | $13M | $3M | $6M | $6M | |
| Other Non-cash | $7M | · | · | · | $23M | · | · | · | $8M | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $7M | $980.0K | $-3M | $-6M | $20M | $-5M | $2M | $-7M | $-4M | $-21M | $-26M | $-34M | $-47M | $-47M | $-50M | $-47M | |
| CapEx | $1M | $1M | $2M | $4M | $4M | $2M | $3M | $2M | $2M | $-470.0K | $31.0K | $170.0K | $304.0K | $458.0K | $446.0K | $896.0K | |
| Investing Cash Flow | $3M | $-1M | $27M | $-11M | $4M | $-2M | $12M | $-25M | $61M | $53M | $72M | $31M | $-29M | $57M | $31M | $12M | |
| Stock Repurchased | $17M | $16M | $5M | $2M | $3M | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-17M | · | · | · | $-3M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-18M | $-18M | $-6M | $-4M | $-5M | $-6M | $-4M | $-7M | $-3M | $-86M | $-1M | $-1M | $-2M | $41.0K | $940.0K | $158.0K | |
| Net Change in Cash | $-8M | $-18M | $18M | $-21M | $18M | $-13M | $10M | $-39M | $54M | $-54M | $45M | $-4M | $-78M | $10M | $-18M | $-35M | |
| Free Cash Flow | $6M | · | · | · | $16M | · | · | · | $-6M | · | · | · | $-47M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-11M | · | · | · | $-55M | · | · | · |
Rentabilité 8
| Métrique | Tendance | 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 | 75.8% | · | 74.4% | 73.9% | 70.8% | · | 57.5% | 53.5% | 51.9% | · | 54.4% | 54.9% | 42.5% | · | 38.1% | 38.6% | |
| Operating Margin | -16.4% | · | -14.9% | -14.7% | -28.7% | · | -29.5% | -33.0% | -60.6% | · | -89.2% | -85.8% | -164.5% | · | -234.6% | -719.3% | |
| Net Margin | -26.1% | · | 38.1% | -21.1% | -34.5% | · | -5.4% | -47.9% | -59.1% | · | -102.9% | -96.3% | -175.2% | · | -227.9% | -673.4% | |
| Pretax Margin | -16.3% | · | 37.9% | -11.4% | -24.6% | · | -5.8% | -47.9% | -59.0% | · | -102.9% | -96.8% | -177.1% | · | -239.8% | -728.0% | |
| EBITDA Margin | -12.1% | · | -14.9% | -14.7% | -27.2% | · | -29.5% | -33.0% | -59.0% | · | -89.2% | -85.8% | -162.9% | · | -234.6% | -719.3% | |
| ROA | -4.6% | · | 6.7% | -3.6% | -4.7% | · | -0.97% | -7.2% | -7.0% | · | -10.3% | -8.7% | -9.1% | · | -15.1% | -53.7% | |
| ROE | 22.1% | · | -40.4% | 19.5% | 35.1% | · | 11.3% | 923.3% | -116.2% | · | -45.9% | -25.7% | -16.4% | · | -25.1% | -115.3% | |
| ROIC | 9.2% | · | 39.2% | 20.7% | 45.8% | · | 27.0% | 29.4% | 59.3% | · | -575.9% | -89.1% | -86.2% | · | -74.0% | -168.9% |
Liquidité et Solvabilité 3
| Métrique | Tendance | 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 | 1.8 | · | 2.5 | 2.4 | 2.4 | · | 3.2 | 3.4 | 3.7 | · | 7.7 | 8.9 | 8.8 | · | 10.3 | 10.5 | |
| Quick Ratio | 1.1 | · | 1.7 | 1.7 | 1.8 | · | 2.6 | 2.7 | 3.0 | · | 6.7 | 7.6 | 7.7 | · | 2.6 | 2.8 | |
| Interest Coverage | · | · | · | · | · | · | · | -8.1 | -4.2 | · | -4.4 | -4.6 | -8.1 | · | -21.1 | -82.3 |
Efficacité 1
| Métrique | Tendance | 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 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
Valorisation (TTM) 10
| Métrique | Tendance | 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 | $122M | · | $124M | $120M | $112M | · | $126M | $136M | $145M | · | $176M | $201M | $230M | · | $282M | $259M | |
| Net Income TTM | $-12M | · | $-7M | $-38M | $-52M | · | $-84M | $-123M | $-169M | · | $-275M | $-674M | $-705M | · | $-717M | $-585M | |
| Market Cap | $420M | · | $949M | $858M | $867M | · | $960M | $600M | $820M | · | $340M | $233M | $243M | · | $525M | $554M | |
| P/E | · | · | · | -8.5 | -8.6 | · | -9.6 | -4.4 | -4.5 | · | -1.1 | -0.3 | -0.3 | · | -0.7 | -0.9 | |
| P/S | 3.4 | · | 7.6 | 7.1 | 7.7 | · | 7.6 | 4.4 | 5.7 | · | 1.9 | 1.2 | 1.1 | · | 1.9 | 2.1 | |
| P/B | -7.5 | · | -76.0 | -38.0 | -51.3 | · | -19.3 | -13.2 | -22.9 | · | 54.0 | 5.6 | 3.4 | · | 3.0 | 2.0 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | 81.3 | 5.9 | 3.5 | · | 3.0 | 2.5 | |
| P / Cash Flow | 57.2 | · | · | · | 42.5 | · | · | · | -212.0 | · | · | · | -5.2 | · | · | · | |
| P / FCF | 67.4 | · | · | · | 54.9 | · | · | · | -140.6 | · | · | · | -5.2 | · | · | · | |
| Earnings Yield | · | · | · | -11.8% | -11.6% | · | -10.4% | -22.9% | -22.5% | · | -88.3% | -326.3% | -324.3% | · | -150.7% | -117.0% |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | |
|---|---|---|---|---|---|
| Revenu | $124M | — | — | — | $116M |
| Marge Brute % | 73.8% | — | — | — | 55.9% |
| Marge d'exploitation % | -17.6% | — | — | — | -30.6% |
| Résultat net | $-7M | — | — | — | $-43M |
| BPA dilué | $-0.10 | — | — | — | $-0.24 |
Bilan
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | |
|---|---|---|---|---|---|
| Ratio de liquidité | 2.5 | — | — | — | 3.5 |
| Ratio de liquidité réduite | 1.7 | — | — | — | 2.5 |
Flux de trésorerie
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $-81.0K | — | — | — | $-23M |
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.