OSG Octave Specialty Group, Inc. Common Stock
$6,34
Prix · Jul 2, 2026
Données fondamentales au Mai 6, 2026
Fourchette 52 semaines
$4–$10
38% of range
Note des analystes
BUY
7 analysts
Objectif de cours
$14
+113% upside
P/E (TTM)
-1.3
ROE
-34.2%
Marge nette
-103.1%
OSG Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$6.34
Capitalisation Boursière
$350M
P/E (TTM)
-1.3
BPA (TTM)
$-5.93
Revenus (TTM)
$251M
Rendement div.
—
ROE
-34.2%
Dette/Capitaux propres
0.0
Fourchette 52 semaines
$4 – $10
OSG 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
$251M
2023-12-31
→
2025-12-31
BPA
$-5.93
2023-12-31
→
2025-12-31
Flux de trésorerie libre
—
Marges
-103.1%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
OSG
Médiane des pairs
P/E (TTM)
-1.3
33.0
P/S (TTM)
1.4
1.4
P/B
0.5
1.4
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
OSG
Médiane des pairs
Net Profit Margin (Marge nette)
-103.1%
-80.0%
ROA
-5.0%
-4.5%
ROE
-34.2%
-17.8%
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
OSG
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.0
363.0
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
OSG
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
6.5%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
67.3%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
10.0%
—
EPS YoY (BPA Année/Année)
-98.4%
—
Net Income YoY (Bénéfice net YoY)
-99.1%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
OSG
Médiane des pairs
OSG Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
7 analystes
- Achat fort 1 14,3%
- Achat 4 57,1%
- Conserver 2 28,6%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
2 analystes · 2026-06-29
Médiane
$13.50
← En dessous de tous les objectifs
$6.34
Bas
$12.00
Haut
$15.00
Objectif médian
$13.50
+112,9%
Objectif moyen
$13.50
+112,9%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
0.11%
Prochain rapport
Aoû 05, 2026
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.37 | $0.02 | 0.35% |
| 31 décembre 2025 | $-0.02 | $-0.21 | 0.19% |
| 30 septembre 2025 | $-0.21 | $-0.23 | 0.02% |
| 30 juin 2025 | $-0.22 | $-0.24 | 0.02% |
| 31 mars 2025 | $-0.13 | $-0.07 | -0.06% |
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 |
|---|---|---|---|---|---|---|
| OSG | $350M | -1.3 | 6.5% | -103.1% | -34.2% | — |
| GEL | — | -3.7 | -1.8% | -27.0% | — | — |
| GLP | — | — | 8.1% | 0.53% | — | 5.7% |
| LPG | $1.46B | 7.5 | 36.3% | 40.2% | 17.6% | — |
| CAPL | — | 20.2 | -10.6% | 1.1% | — | 11.0% |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| NFE | — | -0.2 | -36.2% | — | — | — |
| MMLP | — | — | 1.2% | -2.1% | — | — |
| SLNG | $85M | -455.0 | -6.9% | -2.0% | -2.1% | — |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 12
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $251M | $236M | $125M | $54M | $282M | $156M | $496M | $511M | $622M | $507M | · | · | |
| SG&A Expense | $192M | $129M | $67M | $56M | $111M | $92M | · | · | · | · | · | · | |
| Operating Expenses | · | · | $155M | $139M | $110M | · | · | · | · | · | · | · | |
| Interest Expense | $19M | $9M | $0 | $0 | $187M | · | · | · | · | · | · | · | |
| Pretax Income | $-101M | $-60M | $-24M | $-36M | $2M | $-440M | $-183M | $273M | $-284M | $105M | · | · | |
| Income Tax | $5M | $924.0K | $989.0K | $-462.0K | $18M | $-3M | $32M | $5M | $44M | $31M | · | · | |
| Net Income | $-259M | $-556M | $5M | $522M | $-17M | $-437M | $-216M | $186M | $-329M | $75M | · | · | |
| EPS (Basic) | $-5.93 | $-11.96 | $0.18 | $11.48 | $-0.61 | $-9.47 | $-4.69 | $4.07 | $-7.25 | $1.66 | · | · | |
| EPS (Diluted) | $-5.93 | $-11.96 | $0.18 | $11.48 | $-0.61 | $-9.47 | $-4.69 | $3.99 | $-7.25 | $1.64 | · | · | |
| Shares (Basic) | 47,181,227 | 46,969,708 | 45,636,649 | 45,719,906 | 46,535,001 | 46,147,062 | 45,954,908 | 45,665,883 | 45,665,883 | 45,367,932 | · | · | |
| Shares (Diluted) | 47,181,227 | 46,969,708 | 45,636,649 | 45,719,906 | 46,535,001 | 46,147,062 | 45,954,908 | 46,559,835 | 46,559,835 | 45,367,932 | · | · | |
| EBITDA | $42M | · | · | · | $2M | $1M | $0 | $699.0K | · | · | · | · |
Bilan 19
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $30M | $7M | $6M | $17M | $20M | $24M | $63M | $624M | $91M | · | · | |
| Short-term Investments | $146M | $128M | $201M | $507M | $414M | $492M | $3.31B | $3.55B | $5.31B | · | · | · | |
| Receivables | $87M | $55M | $9M | · | · | · | · | · | · | · | · | · | |
| Goodwill | $540M | $418M | $70M | $46M | $46M | $46M | · | · | · | · | · | · | |
| Intangibles | $475M | $345M | $61M | $326M | $362M | $409M | $427M | $719M | $847M | · | · | · | |
| Total Assets | $2.22B | $8.06B | $8.43B | $7.97B | $12.30B | $13.22B | $13.32B | $14.59B | $23.19B | · | · | · | |
| Short-term Debt | $0 | $150M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $65M | $70M | $0 | · | · | $24M | $32M | $40M | $34M | · | · | · | |
| Total Liabilities | $1.14B | $6.86B | $7.00B | $6.65B | $11.19B | $12.07B | $11.78B | $12.96B | $21.55B | · | · | · | |
| Long-term Debt | $118M | $0 | $508M | $639M | $2.23B | $2.74B | $2.82B | $2.93B | $992M | · | · | · | |
| Total Debt | $0 | $150M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $489.0K | $489.0K | $467.0K | $0 | $0 | $0 | $0 | $0 | $453.0K | · | · | · | |
| Paid-in Capital | $370M | $331M | $292M | $274M | $257M | $242M | $232M | $219M | $200M | · | · | · | |
| Retained Earnings | $370M | $684M | $1.25B | $1.25B | $726M | $759M | $1.20B | $1.42B | $1.23B | · | · | · | |
| Treasury Stock | $33M | $28M | $17M | $15M | $3M | $1M | $0 | $0 | $471.0K | · | · | · | |
| AOCI | $8M | $-188M | $-160M | $-253M | $58M | $79M | $42M | $-49M | $-52M | $-39M | · | · | |
| Stockholders' Equity | $716M | $798M | $1.36B | $1.25B | $1.04B | $1.08B | $1.48B | $1.59B | $1.38B | · | · | · | |
| Liabilities + Equity | $2.22B | $8.06B | $8.43B | $7.97B | $12.30B | $13.22B | $13.32B | $14.59B | $23.19B | · | · | · | |
| Shares Outstanding | 45,005,284 | 46,506,973 | 45,195,370 | 44,973,757 | 46,304,139 | 45,809,139 | 45,555,400 | 45,336,278 | · | · | 45,044,222 | 45,005,932 |
Flux de trésorerie 14
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $42M | $20M | $5M | · | $2M | $1M | $0 | $1M | $1M | $1M | · | · | |
| Stock-based Comp | $10M | $9M | $12M | $11M | $14M | $11M | $12M | $12M | $4M | $5M | · | · | |
| Deferred Tax | $-10M | $-3M | $-2M | $-9.0K | $6M | $-10M | $-1M | $5M | $31M | $-20.0K | · | · | |
| Amort. of Intangibles | $38M | $18M | $4M | $3M | $55M | $57M | $295M | $107M | $151M | $175M | · | · | |
| Other Non-cash | $165M | · | · | · | $-136M | $260M | $-106M | $-1.75B | · | · | · | · | |
| Operating Cash Flow | $-52M | $762.0K | $37M | $70M | $-131M | $-175M | $-311M | $-1.54B | $-221M | $830M | · | · | |
| Investing Cash Flow | · | · | $435M | $866M | $776M | $432M | $1.00B | $1.59B | $1.16B | $-453M | · | · | |
| Debt Issued | $117M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $117M | · | · | · | · | $0 | $0 | $-191M | · | · | · | · | |
| Stock Repurchased | $30M | $12M | $5M | $14M | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-30M | $-12M | $-5M | $14M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $21M | $29M | $-717.0K | $-2.16B | $-657M | $-303M | $-691M | $-585M | $-412M | $-319M | · | · | |
| Net Change in Cash | · | · | $213M | $38M | $-12M | $-46M | $-2M | $-541M | $529M | $54M | · | · | |
| Taxes Paid | $6M | $526.0K | $0 | · | · | · | · | · | · | · | · | · |
Rentabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | -103.1% | -235.8% | 1.5% | 103.4% | -6.0% | -280.1% | -43.5% | 36.4% | · | · | · | · | |
| Pretax Margin | -40.2% | -25.4% | 4.5% | 104.0% | 0.71% | -282.1% | -36.9% | 53.4% | · | · | · | · | |
| EBITDA Margin | 16.7% | · | · | · | 0.71% | 0.64% | 0.00% | 0.14% | · | · | · | · | |
| ROA | -5.0% | -6.4% | 0.05% | 6.0% | -0.14% | -3.3% | -1.6% | 0.98% | · | · | · | · | |
| ROE | -34.2% | -50.1% | 0.31% | 45.6% | -1.6% | -34.2% | -14.1% | 12.5% | · | · | · | · |
Liquidité et Solvabilité 1
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | 0.2 | · | · | · | · | · | · | · | · | · | · |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Receivables Turnover | 3.5 | 7.3 | · | · | · | · | · | · | · | · | · | · |
Taux de croissance 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 6.5% | 89.1% | 132.7% | -81.0% | 80.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 67.3% | -5.8% | -7.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -98.4% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -99.1% | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 11
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $251M | $236M | $125M | $54M | $282M | $156M | $496M | $511M | $622M | $507M | $807M | $807M | |
| Net Income TTM | $-259M | $-556M | $5M | $522M | $-17M | $-437M | $-216M | $186M | $-329M | $75M | $-118M | $-118M | |
| Market Cap | $350M | $588M | $745M | $784M | $743M | $705M | $983M | $782M | · | · | · | $1.10B | |
| Enterprise Value | · | $581M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -1.3 | -1.1 | 91.6 | 1.5 | -26.3 | -1.6 | -4.6 | 4.3 | -2.2 | 13.7 | -36.1 | -62.8 | |
| P/S | 1.4 | 2.5 | 6.0 | 14.6 | 2.6 | 4.5 | 2.0 | 1.5 | · | · | · | 1.4 | |
| P/B | 0.5 | 0.7 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | · | · | · | · | |
| P / Tangible Book | · | 16.6 | 0.6 | 0.9 | 1.2 | 1.1 | · | · | · | · | · | · | |
| P / Cash Flow | -6.7 | 772.1 | 3.7 | 0.6 | -5.7 | -4.0 | -3.2 | -0.5 | · | · | · | · | |
| EV / Revenue | · | 2.5 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -76.2% | -94.5% | 1.1% | 65.8% | -3.8% | -61.6% | -21.7% | 23.1% | -45.4% | 7.3% | -2.8% | -1.6% |
Compte de résultat 12
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $104M | $67M | $67M | $55M | $63M | $65M | $70M | $51M | $50M | $-69M | $74M | $62M | $58M | $80M | $86M | $119M | |
| SG&A Expense | $53M | $59M | $54M | $41M | $39M | $40M | $44M | $28M | $18M | $-54M | $18M | $17M | $12M | $31M | $30M | $29M | |
| Operating Expenses | · | · | · | · | · | · | · | · | · | · | · | · | · | $37M | $29M | $29M | |
| Interest Expense | · | $1M | $6M | $6M | $5M | $-27M | $20M | $16M | $0 | $-48M | $16M | $16M | $16M | $49M | $45M | $44M | |
| Pretax Income | $-3M | $-31M | $-32M | $-23M | $-15M | $-21M | $-21M | $-15M | $-3M | $-52M | $68M | $-11M | $-29M | $342M | $6M | $3M | |
| Income Tax | $-481.0K | $9M | $-1M | $-2M | $-617.0K | $2M | $-867.0K | $-30.0K | $130.0K | $-6M | $1M | $2M | $4M | $2M | $1M | $0 | |
| Net Income | $-7M | $-29M | $-113M | $-73M | $-46M | $-549M | $-28M | $-750.0K | $21M | $-15M | $66M | $-13M | $-33M | $340M | $5M | $2M | |
| EPS (Basic) | $-0.13 | $-0.82 | $-2.35 | $-1.54 | $-1.21 | $-11.75 | $-0.63 | $-0.02 | $0.44 | $-0.24 | $1.44 | $-0.29 | $-0.73 | $7.50 | $0.11 | $0.04 | |
| EPS (Diluted) | $-0.13 | $-0.82 | $-2.35 | $-1.54 | $-1.21 | $-11.75 | $-0.63 | $-0.02 | $0.44 | $-0.21 | $1.44 | $-0.29 | $-0.73 | $7.41 | $0.11 | $0.04 | |
| Shares (Basic) | 45,302,933 | -96,354,357 | 48,106,069 | 48,116,503 | 47,313,012 | -92,755,604 | 47,688,986 | 46,209,250 | 45,827,076 | -91,320,234 | 45,635,373 | 45,757,234 | 45,564,276 | 45,307,019 | 45,519,093 | 46,731,459 | |
| Shares (Diluted) | 45,302,933 | -96,354,357 | 48,106,069 | 48,116,503 | 47,313,012 | -92,755,604 | 47,688,986 | 46,209,250 | 45,827,076 | -92,495,596 | 46,810,735 | 45,757,234 | 45,564,276 | 45,846,405 | 45,685,349 | 47,359,731 | |
| EBITDA | $12M | · | $10M | $10M | $9M | · | · | · | · | · | · | · | · | · | · | · |
Bilan 19
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | $28M | $23M | $34M | · | $54M | $24M | $33M | · | $32M | $33M | $38M | $29M | $32M | $60M | |
| Short-term Investments | · | $146M | · | · | · | $128M | · | · | · | · | · | · | · | $1.98B | $1.95B | $2.04B | |
| Receivables | $106M | $87M | $75M | $73M | $66M | $55M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $533M | $540M | $445M | $452M | $429M | $418M | $434M | $70M | $70M | $70M | $70M | $61M | $61M | $46M | $46M | $46M | |
| Intangibles | $458M | $475M | $339M | $354M | $345M | $345M | $598M | $285M | $293M | · | $312M | $317M | $321M | $318M | $330M | $350M | |
| Total Assets | $2.27B | $2.22B | $2.15B | $8.52B | $8.25B | $8.06B | $9.26B | $8.18B | $8.43B | $8.43B | $7.85B | $8.13B | $8.22B | $9.41B | $10.06B | $11.53B | |
| Short-term Debt | $0 | $0 | $0 | $150M | $150M | $150M | $148M | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $61M | $65M | $69M | $72M | $70M | $70M | $100M | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $1.24B | $1.14B | $1.00B | $7.30B | $7.04B | $6.86B | $7.38B | $6.75B | $6.99B | · | $6.51B | $6.81B | $6.89B | $8.32B | $9.20B | $10.54B | |
| Long-term Debt | $117M | $118M | · | · | · | $0 | $518M | $515M | $512M | · | $505M | $501M | $497M | $2.20B | $2.19B | $2.24B | |
| Total Debt | $0 | · | · | $150M | $150M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $489.0K | $489.0K | $489.0K | $489.0K | $489.0K | $489.0K | $0 | $0 | $0 | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Paid-in Capital | $380M | $370M | $367M | $348M | $333M | $331M | $328M | $295M | $291M | · | $286M | $283M | $278M | $270M | $267M | $262M | |
| Retained Earnings | $364M | $370M | $492M | $608M | $681M | $684M | $1.24B | $1.26B | $1.27B | · | $1.26B | $1.19B | $1.21B | $1.07B | $728M | $723M | |
| Treasury Stock | $33M | $33M | $28M | $30M | $30M | $28M | $17M | $17M | $17M | · | $17M | $15M | $14M | $15M | $16M | $2M | |
| AOCI | $1M | $8M | $12M | $-66M | $-133M | $-188M | $-81M | $-175M | $-175M | $-160M | $-262M | $-209M | $-217M | $-315M | $-196M | $-70M | |
| Stockholders' Equity | $713M | $716M | $843M | $860M | $852M | $798M | $1.47B | $1.37B | $1.36B | · | $1.26B | $1.25B | $1.25B | $1.01B | $784M | $914M | |
| Liabilities + Equity | $2.27B | $2.22B | $2.15B | $8.52B | $8.25B | $8.06B | $9.26B | $8.18B | $8.43B | · | $7.85B | $8.13B | $8.22B | $9.41B | $10.06B | $11.53B | |
| Shares Outstanding | 45,013,592 | 45,005,284 | 46,701,464 | 46,400,021 | 46,427,421 | · | 47,442,533 | 45,224,972 | 45,224,972 | · | 45,187,327 | 45,303,998 | 45,321,745 | 44,964,019 | 44,939,916 | 46,545,232 |
Flux de trésorerie 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $12M | $13M | $10M | $10M | $9M | $10M | $7M | $2M | $2M | · | · | · | · | · | · | · | |
| Stock-based Comp | $5M | $3M | $-10M | $15M | $2M | $4M | $4M | $2M | $-463.0K | $266.0K | $4M | $5M | $3M | $3M | $5M | $5M | |
| Deferred Tax | $-3M | $-2M | $-3M | $-4M | $-2M | $-2M | $-1M | $-30.0K | $30.0K | $-509.0K | $-3M | $0 | $2M | $-2M | $0 | $-1M | |
| Amort. of Intangibles | $12M | $11M | $9M | $9M | $9M | $9M | $6M | $1M | $1M | $-17M | $1M | $966.0K | $967.0K | $6M | $13M | $14M | |
| Other Non-cash | $-17M | · | · | · | $22M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-10M | $-666.0K | $-41M | $2M | $-13M | $-76M | $44M | $9M | $7M | $-75M | $11M | $24M | $77M | $48M | $2M | $9M | |
| Investing Cash Flow | · | · | $247M | $-3M | $21M | · | $-126M | $-71M | $-272.0K | · | $32M | $48M | $441M | $-5M | $304M | $136M | |
| Net Debt Issued | $-625.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | · | $232M | $-201M | $-4M | $-5M | $-178M | $296M | $45M | $-1M | $391M | $-49M | $-67M | $-276M | $-45M | $-382M | $-52M | |
| Net Change in Cash | · | · | · | · | · | · | $20M | $-199M | $21M | · | $-7M | $5M | $243M | $-2M | $-77M | $93M |
Rentabilité 5
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | -6.6% | · | -169.1% | -132.3% | -71.3% | · | -24.6% | -0.95% | 19.4% | · | 89.2% | -21.0% | -56.9% | 425.0% | 5.8% | 1.7% | |
| Pretax Margin | -3.2% | · | -48.2% | -41.8% | -24.1% | · | -23.7% | 1.9% | 25.2% | · | 91.9% | -17.7% | -50.0% | 427.5% | 7.0% | 2.5% | |
| EBITDA Margin | 11.7% | · | 14.6% | 17.7% | 14.6% | · | · | · | · | · | · | · | · | · | · | · | |
| ROA | -0.13% | · | · | -0.87% | -0.51% | · | · | · | 0.24% | · | 0.76% | -0.14% | -0.33% | 3.1% | 0.04% | 0.02% | |
| ROE | -0.88% | · | · | -6.9% | -3.9% | · | · | · | 1.5% | · | 5.8% | -1.3% | -3.0% | 32.9% | 0.44% | 0.20% |
Liquidité et Solvabilité 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | · | · | 0.2 | 0.2 | · | · | · | · | · | · | · | · | · | · | · |
Efficacité 2
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | · | 0.0 | 0.0 | · | · | · | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Receivables Turnover | 1.2 | · | · | 1.5 | 1.9 | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 12
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $288M | · | $254M | $239M | $233M | · | $245M | $237M | $244M | · | $274M | $286M | $343M | $336M | $305M | $348M | |
| Net Income TTM | $-239M | · | $-778M | $-693M | $-621M | · | $-23M | $70M | $58M | · | $359M | $298M | $314M | $364M | $-5M | $7M | |
| Market Cap | $209M | · | · | $329M | $406M | · | · | · | $707M | · | $545M | $645M | $702M | $573M | $510M | $484M | |
| Enterprise Value | · | · | · | $457M | $522M | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.9 | · | -0.5 | -0.5 | -0.7 | · | -24.9 | 7.9 | 11.6 | · | 1.5 | 2.2 | 2.3 | 1.6 | -87.3 | -65.0 | |
| P/S | 0.7 | · | · | 1.4 | 1.7 | · | · | · | 2.9 | · | 2.0 | 2.3 | 2.0 | 1.7 | 1.7 | 1.4 | |
| P/B | 0.3 | · | · | 0.4 | 0.5 | · | · | · | 0.5 | · | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.5 | |
| P / Tangible Book | · | · | · | 6.1 | 5.2 | · | · | · | 0.7 | · | 0.6 | 0.7 | 0.8 | 0.9 | 1.3 | 0.9 | |
| P / Cash Flow | -20.8 | · | · | · | -32.2 | · | · | · | 39.3 | · | · | · | 9.1 | · | · | 53.8 | |
| EV / EBITDA | · | · | · | 46.9 | 56.9 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | 1.9 | 2.2 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -112.5% | · | -183.9% | -191.8% | -138.3% | · | -4.0% | 12.6% | 8.6% | · | 64.9% | 45.6% | 44.1% | 62.0% | -1.1% | -1.5% |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Revenu | $251M | — | $236M | — | — |
| Résultat net | $-259M | — | $-556M | — | — |
| BPA dilué | $-5.93 | — | $-11.96 | — | — |
Bilan
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.0 | — | 0.2 | — | — |
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.