RDW Redwire Corporation Common Stock
$9,09
Prix · Mai 1, 2026
Données fondamentales au Fév 27, 2026
Fourchette 52 semaines
$5–$22
24% of range
Note des analystes
BUY
14 analysts
Objectif de cours
$14
+55% upside
P/E (TTM)
-3.3
ROE
-52.0%
Marge nette
-67.5%
RDW Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$9.09
Capitalisation Boursière
$1.46B
P/E (TTM)
-3.3
BPA (TTM)
$-2.28
Revenus (TTM)
$335M
Rendement div.
—
ROE
-52.0%
Dette/Capitaux propres
0.1
Fourchette 52 semaines
$5 – $22
RDW Graphique du cours de l'action Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$335M
2020-12-31
→
2025-12-31
BPA
$-2.28
2020-12-31
→
2025-12-31
Flux de trésorerie libre
$-191M
2021-12-31
→
2025-12-31
Marges
-67.5%
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
RDW
Médiane des pairs
P/E (TTM)
-3.3
30.5
P/S (TTM)
4.3
2.5
P/B
1.4
2.4
EV / EBITDA
-7.4
—
Price / FCF (Cours / FCF)
-7.6
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
RDW
Médiane des pairs
Gross Margin (Marge Brute)
5.1%
26.9%
Operating Margin (Marge d'exploitation)
-68.5%
—
Net Profit Margin (Marge nette)
-67.5%
1.7%
ROA
-26.0%
0.99%
ROE
-52.0%
3.0%
ROIC
-18.1%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
RDW
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.1
306.7
Current Ratio (Ratio de liquidité)
1.6
3.4
Quick Ratio (Ratio de liquidité réduite)
0.8
—
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
RDW
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
10.3%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
27.8%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
52.4%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
RDW
Médiane des pairs
RDW Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
14 analystes
- Achat fort 2 14,3%
- Achat 8 57,1%
- Conserver 3 21,4%
- Vente 1 7,1%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
9 analystes · 2026-04-27
Médiane
$15.00
Maintenant
$9.09
Bas
$7.00
Haut
$22.00
Objectif médian
$15.00
+65,0%
Objectif moyen
$14.11
+55,2%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
-0.43%
Prochain rapport
Mai 13, 2026
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 décembre 2025 | $-0.58 | $-0.19 | -0.39% |
| 30 septembre 2025 | $-0.29 | $-0.13 | -0.16% |
| 30 juin 2025 | $-1.38 | $-0.16 | -1.2% |
| 31 mars 2025 | $-0.09 | $-0.14 | 0.05% |
Comparaison aux pairs Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| RDW | $1.46B | -3.3 | 10.3% | -67.5% | -52.0% | 5.1% |
| AVEX | — | — | — | — | — | — |
| ATRO | — | 67.0 | 8.4% | 3.4% | 14.8% | 29.9% |
| DCO | $1.42B | -41.9 | 4.9% | -4.1% | -5.0% | 26.9% |
| VVX | $1.70B | 22.3 | 3.6% | 1.7% | 7.2% | — |
| VOYG | $0 | -9.0 | 15.4% | -63.0% | -66.8% | — |
| CDRE | $1.72B | 40.0 | 7.5% | 7.2% | 13.6% | 42.5% |
| NPK | $760M | 20.3 | 29.7% | 6.6% | 8.6% | 16.0% |
| EVEX | $1.39B | -5.7 | — | — | -326.9% | — |
| SATL | — | — | — | — | — | — |
| PKE | — | 47.7 | 10.8% | 9.5% | 5.3% | 28.4% |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 15
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $335M | $304M | $244M | $161M | $138M | $41M | |
| Cost of Revenue | $318M | $260M | $186M | $132M | $108M | $33M | |
| Gross Profit | $17M | $44M | $58M | $29M | $29M | $8M | |
| R&D Expense | $20M | $6M | $5M | $5M | $5M | $2M | |
| SG&A Expense | $171M | $71M | $69M | $70M | $79M | $13M | |
| Operating Income | $-230M | $-42M | $-16M | $-146M | $-70M | $-17M | |
| Other Non-op | $19M | $-61M | $-2M | $16M | $4M | $-15.0K | |
| Pretax Income | $-252M | $-116M | $-28M | $-139M | $-73M | $-18M | |
| Income Tax | $-25M | $-2M | $-486.0K | $-8M | $-11M | $-4M | |
| Net Income | $-227M | $-114M | $-27M | $-131M | $-62M | $-14M | |
| EPS (Basic) | $-2.28 | $-2.35 | $-0.73 | $-2.09 | $-1.36 | $-0.39 | |
| EPS (Diluted) | $-2.28 | $-2.35 | $-0.73 | $-2.09 | $-1.36 | $-0.39 | |
| Shares (Basic) | 119,544,268 | 66,146,155 | 64,654,153 | 63,324,416 | 45,082,544 | 37,200,000 | |
| Shares (Diluted) | 119,544,268 | 66,146,155 | 64,654,153 | 63,324,416 | 45,082,544 | 37,200,000 | |
| EBITDA | $-197M | $-31M | $-5M | $-135M | $-60M | · |
Bilan 29
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $94M | $34M | $30M | $28M | $21M | $22M | |
| Receivables | $37M | $22M | $32M | $27M | $16M | $6M | |
| Inventory | $56M | $2M | $2M | $1M | $688.0K | $330.0K | |
| Prepaid Expense | $21M | $10M | $6M | $6M | $2M | $1M | |
| Current Assets | $253M | $126M | $109M | $96M | $55M | $39M | |
| PP&E (Net) | · | · | · | $13M | $19M | $3M | |
| PP&E (Gross) | · | · | · | $16M | $22M | · | |
| Accum. Depreciation | · | · | · | $3M | $2M | $307.0K | |
| Goodwill | $779M | $71M | $66M | $65M | $96M | $53M | |
| Intangibles | $336M | $62M | $63M | $67M | $91M | $61M | |
| Other Non-current Assets | $118.0K | $629.0K | $511.0K | $909.0K | $0 | $534.0K | |
| Total Assets | $1.45B | $293M | $271M | $258M | $262M | $157M | |
| Accounts Payable | $32M | $32M | $19M | $18M | $13M | $7M | |
| Accrued Liabilities | $32M | $24M | $33M | $37M | $17M | $7M | |
| Current Liabilities | $156M | $149M | $112M | $95M | $51M | $34M | |
| Capital Leases | $30M | $13M | $12M | $13M | $0 | · | |
| Deferred Tax | $38M | $582.0K | $2M | $3M | $9M | $7M | |
| Other Non-current Liabilities | $2M | $428.0K | $400.0K | $506.0K | $730.0K | $6.0K | |
| Total Liabilities | $312M | $345M | $218M | $188M | $155M | $118M | |
| Long-term Debt | $85M | $126M | $88M | $77M | $78M | $78M | |
| Total Debt | $85M | $126M | $88M | $77M | $78M | · | |
| Common Stock | $19.0K | $7.0K | $7.0K | $6.0K | $6.0K | $4.0K | |
| Paid-in Capital | $1.68B | $162M | $188M | $198M | $183M | $53M | |
| Retained Earnings | $-622M | $-348M | $-234M | $-207M | $-76M | $-14M | |
| Treasury Stock | $7M | $4M | $951.0K | $381.0K | $0 | · | |
| AOCI | $10M | $1M | $3M | $2M | $103.0K | $506.0K | |
| Stockholders' Equity | $1.06B | $-189M | $-44M | $-7M | $107M | $39M | |
| Liabilities + Equity | $1.45B | $293M | $271M | $258M | $262M | $157M | |
| Shares Outstanding | 191,915,804 | 67,002,370 | 65,546,174 | 64,280,631 | 62,690,869 | 37,200,000 |
Flux de trésorerie 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $33M | $12M | $11M | $11M | $11M | $3M | |
| Stock-based Comp | $59M | $11M | $9M | $11M | $27M | $0 | |
| Deferred Tax | $-25M | $-2M | $-925.0K | $-8M | $-11M | $-4M | |
| Amort. of Intangibles | $25M | $8M | $7M | $8M | $9M | $3M | |
| Other Non-cash | $-18M | $76M | $10M | $85M | $-2M | · | |
| Operating Cash Flow | $-177M | $-17M | $1M | $-32M | $-37M | $-16M | |
| CapEx | $13M | $6M | $6M | $4M | $2M | $917.0K | |
| Investing Cash Flow | $-175M | $-7M | $-8M | $-37M | $-39M | $-85M | |
| Debt Issued | $191M | $46M | $37M | $23M | $53M | $81M | |
| Net Debt Issued | $-43M | $37M | $10M | $-962.0K | $224.0K | · | |
| Stock Issued | $518M | $3M | $1M | $3M | $0 | · | |
| Net Stock Activity | $518M | $3M | $1M | $3M | · | · | |
| Financing Cash Flow | $397M | $44M | $9M | $77M | $74M | $123M | |
| Net Change in Cash | $46M | $19M | $2M | $8M | $-2M | $22M | |
| Taxes Paid | $0 | $200.0K | $0 | $0 | $0 | $135.0K | |
| Free Cash Flow | $-191M | $-24M | $-4M | $-35M | $-39M | · |
Rentabilité 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 5.1% | 14.6% | 23.8% | 17.9% | 21.3% | · | |
| Operating Margin | -68.5% | -13.9% | -6.4% | -91.2% | -51.0% | · | |
| Net Margin | -67.5% | -37.6% | -11.2% | -81.4% | -44.7% | · | |
| Pretax Margin | -75.0% | -38.2% | -11.4% | -86.3% | -52.9% | · | |
| EBITDA Margin | -58.8% | -10.0% | -2.0% | -84.2% | -43.3% | · | |
| ROA | -26.0% | -40.6% | -10.3% | -50.3% | -29.4% | · | |
| ROE | -52.0% | 98.5% | 108.6% | -1814.5% | -66.3% | · | |
| ROIC | -18.1% | 65.8% | -34.2% | -195.4% | -32.1% | · |
Liquidité et Solvabilité 4
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 0.8 | 1.0 | 1.0 | 1.1 | 11.6 | |
| Quick Ratio | 0.8 | 0.4 | 0.6 | 0.6 | 0.7 | 10.2 | |
| Debt / Equity | 0.1 | -0.7 | -2.0 | -11.5 | 0.7 | · | |
| LT Debt / Equity | 0.1 | -0.7 | -2.0 | -11.2 | 0.7 | · |
Efficacité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 1.1 | 0.9 | 0.6 | 0.7 | · | |
| Inventory Turnover | 11.0 | 138.3 | 124.5 | 122.3 | 212.6 | · | |
| Receivables Turnover | 11.3 | 11.2 | 8.2 | 7.5 | 12.3 | · |
Taux de croissance 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 10.3% | 24.7% | 51.8% | 16.7% | 237.4% | · | |
| Revenue CAGR 3Y | 27.8% | 30.3% | 81.5% | · | · | · | |
| Revenue CAGR 5Y | 52.4% | · | · | · | · | · |
Valorisation (TTM) 13
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $335M | $304M | $244M | $161M | $138M | $41M | |
| Net Income TTM | $-227M | $-114M | $-27M | $-131M | $-62M | $-14M | |
| Market Cap | $1.46B | $1.10B | $187M | $127M | $423M | · | |
| Enterprise Value | $1.45B | $1.19B | $245M | $176M | $480M | · | |
| P/E | -3.3 | -7.0 | -3.9 | -0.9 | -5.0 | · | |
| P/S | 4.3 | 3.6 | 0.8 | 0.8 | 3.1 | · | |
| P/B | 1.4 | -5.8 | -4.3 | -19.0 | 3.9 | · | |
| P / Cash Flow | -8.2 | -63.6 | 151.8 | -4.0 | -11.3 | · | |
| P / FCF | -7.6 | -46.4 | -42.6 | -3.6 | -10.7 | · | |
| EV / EBITDA | -7.4 | -39.2 | -50.7 | -1.3 | -8.1 | · | |
| EV / FCF | -7.6 | -50.3 | -55.8 | -5.0 | -12.2 | · | |
| EV / Revenue | 4.3 | 3.9 | 1.0 | 1.1 | 3.5 | · | |
| Earnings Yield | -30.0% | -14.3% | -25.6% | -105.6% | -20.2% | · |
Compte de résultat 15
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $109M | $103M | $62M | $61M | $70M | $69M | $78M | $88M | $63M | $63M | $60M | $58M | $54M | $37M | $37M | $33M | |
| Cost of Revenue | $98M | $87M | $81M | $52M | $65M | $57M | $65M | $73M | $53M | $45M | $44M | $43M | $45M | $29M | $30M | $28M | |
| Gross Profit | $10M | $17M | $-19M | $9M | $5M | $12M | $13M | $15M | $11M | $17M | $16M | $14M | $9M | $8M | $7M | $5M | |
| R&D Expense | $10M | $8M | $2M | $813.0K | $1M | $2M | $2M | $1M | $989.0K | $2M | $2M | $388.0K | $376.0K | $1M | $2M | $2M | |
| SG&A Expense | $48M | $50M | $54M | $19M | $18M | $18M | $18M | $17M | $16M | $18M | $18M | $16M | $17M | $15M | $18M | $21M | |
| Operating Income | $-82M | $-42M | $-92M | $-14M | $-19M | $-13M | $-7M | $-4M | $-7M | $-3M | $-4M | $-2M | $-26M | $-10M | $-93M | $-18M | |
| Other Non-op | $4M | $14M | $-14M | $15M | $-46M | $-5M | $-8M | $-1M | $1M | $-1M | $970.0K | $-2M | $2M | $158.0K | $16M | $-1M | |
| Pretax Income | $-85M | $-34M | $-130M | $-3M | $-69M | $-21M | $-18M | $-8M | $-8M | $-7M | $-6M | $-7M | $-27M | $-13M | $-79M | $-20M | |
| Income Tax | $910.0K | $7M | $-33M | $-182.0K | $-2M | $-472.0K | $15.0K | $109.0K | $-117.0K | $-253.0K | $-85.0K | $-31.0K | $-1M | $-2M | $-2M | $-3M | |
| Net Income | $-85M | $-41M | $-97M | $-3M | $-67M | $-21M | $-18M | $-8M | $-8M | $-6M | $-5M | $-7M | $-26M | $-10M | $-77M | $-17M | |
| EPS (Basic) | $-0.49 | $-0.29 | $-1.41 | $-0.09 | $-1.39 | $-0.37 | $-0.42 | $-0.17 | $-0.25 | $-0.14 | $-0.16 | $-0.18 | $-0.43 | $-0.16 | $-1.22 | $-0.28 | |
| EPS (Diluted) | $-0.49 | $-0.29 | $-1.41 | $-0.09 | $-1.39 | $-0.37 | $-0.42 | $-0.17 | $-0.25 | $-0.14 | $-0.16 | $-0.18 | $-0.43 | $-0.16 | $-1.22 | $-0.28 | |
| Shares (Basic) | -186,946,875 | 145,744,055 | 89,554,940 | 71,192,148 | -131,657,123 | 66,529,288 | 65,701,704 | 65,572,286 | -128,768,161 | 64,795,985 | 64,345,698 | 64,280,631 | -125,819,434 | 63,460,527 | 62,992,454 | 62,690,869 | |
| Shares (Diluted) | -186,946,875 | 145,744,055 | 89,554,940 | 71,192,148 | -131,657,123 | 66,529,288 | 65,701,704 | 65,572,286 | -128,768,161 | 64,795,985 | 64,345,698 | 64,280,631 | -125,819,434 | 63,460,527 | 62,992,454 | 62,690,869 | |
| EBITDA | · | $-42M | $-92M | $-11M | · | $-13M | $-7M | $-824.0K | · | $-3M | $-4M | $248.0K | · | $-10M | $-93M | $-14M |
Bilan 29
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $94M | $52M | $77M | · | $34M | $28M | $31M | $33M | $30M | $11M | $11M | $11M | $28M | $7M | $11M | $6M | |
| Receivables | $37M | $32M | $37M | $15M | $22M | $23M | $22M | $19M | · | $25M | $25M | $23M | $27M | $17M | $13M | $12M | |
| Inventory | $56M | $53M | $59M | $2M | $2M | $2M | $2M | $2M | · | $2M | $1M | $1M | $1M | $2M | $2M | $1M | |
| Prepaid Expense | $21M | $20M | $19M | $10M | $10M | $11M | $6M | $6M | · | $5M | $7M | $6M | $6M | $4M | $4M | $5M | |
| Current Assets | $253M | $211M | $245M | $142M | $126M | $127M | $105M | $100M | · | $84M | $89M | $85M | $96M | $49M | $45M | $43M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | $15M | $14M | $13M | · | $7M | $6M | $19M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | $9M | $8M | · | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | $6M | $5M | · | · | $3M | $2M | · | |
| Goodwill | $779M | $800M | $789M | $72M | $71M | $73M | $65M | $65M | $66M | $64M | $65M | $65M | $65M | $57M | $57M | $96M | |
| Intangibles | $336M | $353M | $396M | $62M | $62M | $63M | $62M | $62M | · | $63M | $64M | $65M | $67M | $56M | $58M | $88M | |
| Other Non-current Assets | $118.0K | $365.0K | $521.0K | $3M | $629.0K | $724.0K | $604.0K | $475.0K | · | $509.0K | $570.0K | $953.0K | $909.0K | $616.0K | $756.0K | · | |
| Total Assets | $1.45B | $1.45B | $1.51B | $314M | $293M | $290M | $260M | $260M | · | $244M | $251M | $245M | $258M | $184M | $179M | $260M | |
| Accounts Payable | $32M | $34M | $39M | $28M | $32M | $20M | $28M | $28M | · | $14M | $17M | $14M | $18M | $18M | $18M | $14M | |
| Accrued Liabilities | $32M | $29M | $33M | $20M | $24M | $28M | $29M | $31M | · | $38M | $34M | $36M | $37M | $19M | $15M | $19M | |
| Current Liabilities | $156M | $150M | $167M | $119M | $149M | $131M | $107M | $103M | · | $87M | $93M | $84M | $95M | $64M | $55M | $54M | |
| Capital Leases | $30M | $30M | $28M | $14M | $13M | $10M | $11M | $11M | · | $13M | $14M | $12M | $13M | $11M | $10M | $10M | |
| Deferred Tax | $38M | $37M | $41M | $615.0K | $582.0K | $2M | $2M | $2M | · | $2M | $3M | $3M | $3M | $2M | $4M | $6M | |
| Other Non-current Liabilities | $2M | $2M | $3M | $2M | $428.0K | $401.0K | $378.0K | $416.0K | · | $355.0K | $375.0K | $384.0K | $506.0K | $325.0K | $325.0K | $609.0K | |
| Total Liabilities | $312M | $413M | $449M | $247M | $345M | $278M | $230M | $213M | · | $188M | $190M | $180M | $188M | $170M | $158M | $166M | |
| Long-term Debt | $85M | $191M | $191M | $105M | $126M | $123M | $95M | $91M | · | $82M | $76M | $77M | $77M | $93M | $85M | $76M | |
| Total Debt | · | $191M | $191M | $105M | · | $123M | $95M | $91M | · | $82M | $76M | $77M | · | $93M | $85M | $76M | |
| Common Stock | $19.0K | $15.0K | $14.0K | $8.0K | $7.0K | $7.0K | $7.0K | $7.0K | · | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | |
| Paid-in Capital | $1.68B | $1.46B | $1.39B | $284M | $162M | $184M | $181M | $191M | · | $196M | $193M | $200M | $198M | $196M | $192M | $187M | |
| Retained Earnings | $-622M | $-536M | $-493M | $-351M | $-348M | $-281M | $-260M | $-242M | · | $-226M | $-219M | $-214M | $-207M | $-181M | $-170M | $-93M | |
| Treasury Stock | $7M | $6M | $4M | $4M | $4M | $3M | $1M | $1M | · | $629.0K | $381.0K | $381.0K | $381.0K | · | · | · | |
| AOCI | $10M | $11M | $12M | $2M | $1M | $3M | $2M | $2M | · | $2M | $3M | $2M | $2M | $-560.0K | $-383.0K | $-25.0K | |
| Stockholders' Equity | $1.06B | $928M | $908M | $-68M | $-189M | $-96M | $-78M | $-50M | · | $-29M | $-24M | $-12M | $-7M | $15M | $21M | $94M | |
| Liabilities + Equity | $1.45B | $1.45B | $1.51B | $314M | $293M | $290M | $260M | $260M | · | $244M | $251M | $245M | $258M | $184M | $179M | $260M | |
| Shares Outstanding | 191,915,804 | 155,188,092 | 142,575,692 | 77,082,332 | 67,002,370 | 66,540,871 | 65,980,697 | 65,578,724 | 65,546,174 | 64,799,841 | 64,445,106 | 64,280,631 | 64,280,631 | 63,852,690 | 63,253,836 | 62,690,869 |
Flux de trésorerie 14
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $12M | $12M | $5M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $4M | |
| Stock-based Comp | $11M | $12M | $33M | $3M | $3M | $4M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $4M | |
| Other Non-cash | · | · | · | $-48M | · | · | · | $6M | · | · | · | $-11M | · | · | · | $-2M | |
| Operating Cash Flow | $-24M | $-20M | $-88M | $-45M | $7M | $-18M | $-10M | $3M | $16M | $-3M | $3M | $-14M | $-5M | $-11M | $-4M | $-11M | |
| CapEx | $2M | $7M | $3M | $2M | $2M | $2M | $914.0K | $2M | $2M | $1M | $1M | $787.0K | $833.0K | $895.0K | $1M | $892.0K | |
| Investing Cash Flow | $-6M | $-7M | $-158M | $-4M | $-4M | $-4M | $3M | $-2M | $-3M | $-3M | $-2M | $-799.0K | $-34M | $-1M | $-1M | $-1M | |
| Debt Issued | $-107.0K | $911.0K | $185M | $5M | $3M | $28M | $10M | $5M | $13M | $12M | $12M | $0 | $3M | $10M | $10M | $0 | |
| Net Debt Issued | · | · | · | $-21M | · | · | · | $2M | · | · | · | $-1M | · | · | · | $-1M | |
| Stock Issued | $181M | $9M | $246M | $83M | $2M | $16.0K | $530.0K | $0 | $1M | $84.0K | · | · | $0 | $2M | · | · | |
| Net Stock Activity | · | · | · | $83M | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $71M | $3M | $269M | $54M | $3M | $33M | $5M | $2M | $7M | $6M | $-1M | $-2M | $60M | $9M | $10M | $-2M | |
| Net Change in Cash | $41M | $-24M | $24M | $5M | $6M | $12M | $-2M | $2M | $19M | $-372.0K | $-42.0K | $-17M | $21M | $-4M | $5M | $-15M | |
| Taxes Paid | $-143.0K | $143.0K | · | · | $-25.0K | $9.0K | · | · | $0 | $0 | · | · | $0 | $0 | $0 | $0 | |
| Free Cash Flow | · | · | · | $-47M | · | · | · | $1M | · | · | · | $-15M | · | · | · | $-12M |
Rentabilité 8
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 16.2% | -30.9% | 14.7% | · | 17.5% | 16.6% | 16.9% | · | 27.3% | 26.5% | 24.7% | · | 21.3% | 19.0% | 15.7% | |
| Operating Margin | · | -40.5% | -148.8% | -23.3% | · | -18.2% | -9.1% | -4.1% | · | -4.3% | -6.4% | -3.9% | · | -27.7% | -252.7% | -53.4% | |
| Net Margin | · | -39.8% | -157.0% | -4.8% | · | -30.5% | -23.2% | -9.2% | · | -10.0% | -9.1% | -12.6% | · | -28.0% | -209.7% | -52.6% | |
| Pretax Margin | · | -33.1% | -209.8% | -5.1% | · | -31.2% | -23.1% | -9.1% | · | -10.5% | -9.2% | -12.7% | · | -33.7% | -215.0% | -61.4% | |
| EBITDA Margin | · | -40.5% | -148.8% | -18.4% | · | -18.2% | -9.1% | -0.94% | · | -4.3% | -6.4% | 0.43% | · | -27.7% | -252.7% | -42.3% | |
| ROA | · | -4.7% | -11.0% | -1.0% | · | -7.8% | -7.1% | -3.2% | · | -2.9% | -2.5% | -2.9% | · | -5.2% | -44.6% | -8.1% | |
| ROE | · | -9.9% | -23.4% | 5.0% | · | 33.5% | 35.4% | 26.4% | · | 89.0% | 372.2% | -17.6% | · | -22.4% | -590.3% | -34.9% | |
| ROIC | · | -4.5% | -6.3% | -36.4% | · | -45.5% | -41.6% | -8.9% | · | -4.9% | -7.3% | -3.4% | · | -7.9% | -85.0% | -8.8% |
Liquidité et Solvabilité 4
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.4 | 1.5 | 1.2 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 0.8 | 0.8 | 0.8 | |
| Quick Ratio | · | 0.6 | 0.7 | 0.1 | · | 0.4 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.3 | |
| Debt / Equity | · | 0.2 | 0.2 | -1.5 | · | -1.3 | -1.2 | -1.8 | · | -2.8 | -3.2 | -6.6 | · | 6.3 | 4.0 | 0.8 | |
| LT Debt / Equity | · | 0.2 | 0.2 | -1.5 | · | -1.3 | -1.2 | -1.8 | · | -2.8 | -3.1 | -6.5 | · | 6.0 | 4.0 | 0.8 |
Efficacité 3
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.1 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | |
| Inventory Turnover | · | 3.1 | 2.7 | 27.5 | · | 30.3 | 41.9 | 47.6 | · | 24.5 | 29.8 | 35.1 | · | 22.2 | 35.4 | 54.2 | |
| Receivables Turnover | · | 3.8 | 2.1 | 3.6 | · | 2.9 | 3.3 | 4.1 | · | 3.0 | 3.1 | 3.2 | · | 2.8 | 5.8 | 5.5 |
Valorisation (TTM) 13
| Métrique | Tendance | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $295M | $270M | $296M | · | $297M | $289M | $268M | · | $218M | $192M | $164M | · | $140M | $134M | $129M | |
| Net Income TTM | · | $-162M | $-139M | $-50M | · | $-53M | $-38M | $-27M | · | $-29M | $-100M | $-112M | · | $-129M | $-134M | $-65M | |
| Market Cap | · | $1.40B | $2.32B | $639M | · | $457M | $473M | $288M | · | $187M | $164M | $195M | · | $152M | $192M | $532M | |
| Enterprise Value | · | $1.53B | $2.44B | · | · | $553M | $538M | $346M | · | $258M | $229M | $260M | · | $238M | $267M | $602M | |
| P/E | · | -4.2 | -7.1 | -7.9 | · | -6.2 | -8.1 | -6.8 | · | -4.5 | -1.5 | -1.6 | · | -1.1 | -1.2 | -5.8 | |
| P/S | · | 4.7 | 8.6 | 2.2 | · | 1.5 | 1.6 | 1.1 | · | 0.9 | 0.9 | 1.2 | · | 1.1 | 1.4 | 4.1 | |
| P/B | · | 1.5 | 2.6 | -9.4 | · | -4.7 | -6.0 | -5.8 | · | -6.5 | -6.8 | -16.8 | · | 10.3 | 9.1 | 5.6 | |
| P / Cash Flow | · | · | · | -14.2 | · | · | · | 104.2 | · | · | · | -13.9 | · | · | · | -46.4 | |
| P / FCF | · | · | · | -13.6 | · | · | · | 239.3 | · | · | · | -13.1 | · | · | · | -43.1 | |
| EV / EBITDA | · | -36.6 | -26.5 | · | · | -44.2 | -75.4 | -419.7 | · | -95.1 | -59.4 | 1049.2 | · | -23.1 | -2.9 | -43.3 | |
| EV / FCF | · | · | · | · | · | · | · | 287.5 | · | · | · | -17.5 | · | · | · | -48.8 | |
| EV / Revenue | · | 5.2 | 9.0 | · | · | 1.9 | 1.9 | 1.3 | · | 1.2 | 1.2 | 1.6 | · | 1.7 | 2.0 | 4.7 | |
| Earnings Yield | · | -24.0% | -14.1% | -12.7% | · | -16.0% | -12.4% | -14.8% | · | -22.1% | -67.5% | -60.7% | · | -92.9% | -81.6% | -17.3% |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $335M | $304M | $244M | $161M | $138M |
| Marge Brute % | 5.1% | 14.6% | 23.8% | 17.9% | 21.3% |
| Marge d'exploitation % | -68.5% | -13.9% | -6.4% | -91.2% | -51.0% |
| Résultat net | $-227M | $-114M | $-27M | $-131M | $-62M |
| BPA dilué | $-2.28 | $-2.35 | $-0.73 | $-2.09 | $-1.36 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.1 | -0.7 | -2.0 | -11.5 | 0.7 |
| Ratio de liquidité | 1.6 | 0.8 | 1.0 | 1.0 | 1.1 |
| Ratio de liquidité réduite | 0.8 | 0.4 | 0.6 | 0.6 | 0.7 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $-191M | $-24M | $-4M | $-35M | $-39M |
Dernières actualités Actualités récentes mentionnant cette entreprise
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.