पूर्ण मौलिक
सभी मेट्रिक्स प्रति वर्ष — आय विवरण, बैलेंस शीट, नकदी प्रवाह
15
आय विवरण15
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$806M
$673M
$333M
$317M
$277M
$142M
$121M
$86M
$80M
$72M
$61M
$49M
Gross Profit
·
·
·
·
·
·
·
·
·
·
$13M
$15M
SG&A Expense
$53M
$44M
$31M
$29M
$26M
$14M
$11M
$11M
$12M
$11M
$11M
$9M
Operating Expenses
·
·
·
·
·
·
·
$65M
$62M
$78M
$63M
$42M
Operating Income
$8M
$9M
$9M
$16M
$19M
$-14M
$13M
$6M
$-3M
$15M
$13M
·
Interest Expense
$37M
$29M
$7M
$2M
$3M
$4M
$2M
$1M
$1M
·
$384.0K
$295.0K
Other Non-op
$-41M
$-35M
$-7M
$-2M
$14M
$-5M
$-3M
$-1M
$-1M
$46.5K
$513.0K
$2M
Pretax Income
$-33M
$-26M
$2M
$14M
$34M
$-19M
$10M
$5M
$-4M
$-6M
$-2M
$7M
Income Tax
$61M
$-8M
$-2M
$874.0K
$2M
$-5M
$-11M
$713.0K
$600.0K
$10M
$-9M
$817.3K
Net Income
$-92M
$-17M
$5M
$14M
$31M
$-13M
$21M
$3M
$-4M
$-17M
$7M
$5M
EPS (Basic)
$-4.05
$-1.16
$0.15
$0.42
$1.01
$-0.44
$0.73
$0.12
$-0.17
·
·
·
EPS (Diluted)
$-4.05
$-1.16
$0.15
$0.40
$0.93
$-0.44
$0.70
$0.12
$-0.17
·
·
·
Shares (Basic)
31,015,129
31,154,765
31,556,437
32,400,515
31,155,224
28,909,963
28,454,385
27,653,827
25,402,330
·
·
·
Shares (Diluted)
31,015,129
31,154,765
32,287,864
33,871,797
33,794,344
28,909,963
29,636,219
28,122,445
25,402,330
·
·
·
EBITDA
$8M
$11M
$9M
$16M
$19M
$-14M
$13M
$9M
·
$15M
·
$1M
बैलेंस शीट30
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$4M
$28M
$21M
$55M
$24M
$24M
$12M
$2M
$2M
$918.0K
$2M
$8M
Receivables
$15M
$12M
$10M
$15M
$11M
$6M
$10M
$7M
$6M
$5M
$4M
$4M
Inventory
$10M
$11M
$6M
$6M
$4M
$2M
$3M
$1M
$1M
$1M
$1M
$1M
Prepaid Expense
$8M
$7M
$2M
$2M
$4M
$1M
$1M
$1M
$1M
$2M
$4M
$3M
Other Current Assets
·
·
·
·
·
·
$70.0K
$93.0K
$365.0K
$64.3K
$204.4K
$236.3K
Current Assets
$57M
$69M
$47M
$79M
$43M
$34M
$27M
$12M
$10M
$10M
$12M
$17M
PP&E (Net)
$278M
$276M
$140M
$94M
$70M
$67M
$70M
$39M
$38M
$37M
$28M
$19M
Accum. Depreciation
$117M
$89M
$60M
$48M
$39M
$31M
$22M
$17M
$19M
$16M
$13M
$14M
Goodwill
$156M
$156M
·
·
·
·
·
·
·
·
·
·
Intangibles
$129M
$133M
$15M
$15M
$16M
$16M
$17M
·
·
·
·
·
Other Non-current Assets
$9M
$9M
$5M
$5M
$3M
$2M
$2M
$349.0K
$384.0K
$661.9K
$691.6K
$793.0K
Total Assets
$884M
$960M
$317M
$291M
$230M
$216M
$207M
$56M
$53M
$53M
$56M
$41M
Accounts Payable
$37M
$31M
$19M
$13M
$11M
$7M
$8M
$5M
$5M
$4M
$3M
$3M
Accrued Liabilities
$46M
$48M
$23M
$22M
$23M
$16M
$11M
$8M
$7M
$6M
$5M
$2M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$0
Current Liabilities
$133M
$131M
$58M
$46M
$42M
$41M
$28M
$18M
$17M
$14M
$11M
$7M
Capital Leases
$294M
$293M
$120M
$105M
$104M
$99M
$98M
·
·
·
·
·
Deferred Tax
$5M
·
·
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$6M
$6M
$832.0K
$972.0K
$298.0K
·
·
·
·
·
$0
$67.3K
Total Liabilities
$773M
$759M
$250M
$222M
$169M
$194M
$173M
$44M
$46M
$46M
$36M
$29M
Long-term Debt
$354M
$348M
$74M
$74M
$25M
$48M
$48M
$11M
$14M
$17M
$13M
$7M
Total Debt
$343M
$334M
$72M
$72M
$24M
$46M
$46M
$10M
·
$16M
$13M
$0
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$2.5K
$2.5K
$2.5K
Paid-in Capital
$40M
$67M
$58M
$56M
$53M
$47M
$45M
$44M
$41M
$37M
$32M
$31M
Retained Earnings
$-93M
·
$29M
$24M
$11M
$-21M
$-8M
$-29M
$-32M
$-28M
$-11M
$-18M
Treasury Stock
$19M
$18M
$15M
$7M
$37.0K
·
·
·
·
·
·
·
AOCI
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-2M
$-2M
$-2M
$-420.4K
$-230.7K
Stockholders' Equity
$-76M
$46M
$69M
$70M
$61M
$23M
$34M
$13M
$7M
$8M
$20M
$13M
Liabilities + Equity
$884M
$960M
$317M
$291M
$230M
$216M
$207M
$56M
$53M
$53M
$56M
$41M
Shares Outstanding
31,242,344
31,037,843
31,283,975
31,735,423
32,125,762
29,083,183
28,603,829
28,313,017
27,152,101
25,050,628
24,972,515
24,940,195
नकदी प्रवाह18
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$43M
$34M
$16M
$12M
$11M
$10M
$5M
$3M
$3M
$3M
$2M
$1M
Stock-based Comp
$5M
$6M
$5M
$4M
$3M
$2M
$1M
$1M
$1M
$838.0K
$811.7K
$539.0K
Deferred Tax
$59M
$-9M
$-2M
$-9.0K
$912.0K
$-5M
$-12M
$31.0K
$-18.0K
$10M
$-10M
$86.3K
Amort. of Intangibles
$100.0K
$100.0K
$200.0K
$200.0K
$900.0K
$900.0K
$200.0K
·
·
·
·
·
Other Non-cash
·
·
·
·
·
·
·
$-974.0K
·
·
·
$-5M
Operating Cash Flow
$30M
$44M
$31M
$25M
$31M
$431.0K
$8M
$6M
$6M
$2M
$2M
$992.3K
CapEx
$58M
$72M
$54M
$33M
$11M
$6M
$4M
$4M
$5M
$11M
$14M
$7M
Investing Cash Flow
$-58M
$-441M
$-54M
$-33M
$-11M
$-6M
$-30M
$-3M
$-4M
$-10M
$-13M
$-6M
Debt Issued
$23M
$334M
·
·
·
·
$65M
·
·
·
·
·
Net Debt Issued
$23M
$334M
·
·
$-23M
$-752.0K
$36M
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
$1M
$2M
·
·
$0
Stock Repurchased
$1M
$3M
$8M
$7M
$37.0K
·
·
·
·
·
·
·
Net Stock Activity
$-1M
$-3M
$-8M
$-7M
$-37.0K
·
·
$1M
·
·
·
$0
Financing Cash Flow
$4M
$404M
$-11M
$39M
$-20M
$17M
$33M
$-2M
$-938.0K
$8M
$5M
$2M
Net Change in Cash
$-23M
$7M
$-34M
$32M
$-771.0K
$12M
$11M
$44.0K
$630.0K
$-244.1K
$-6M
$-4M
Taxes Paid
$1M
$497.0K
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-27M
$-27M
$-23M
$-7M
$19M
$-5M
$4M
$2M
·
$-9M
$-12M
$-5M
Levered FCF
$-133M
$-47M
$-36M
$-9M
$16M
$-9M
$402.8K
$1M
·
·
$-10M
·
लाभप्रदता8
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
·
·
·
·
21.5%
29.5%
Operating Margin
0.99%
1.6%
2.8%
5.1%
7.0%
-9.7%
10.6%
6.8%
·
21.1%
·
·
Net Margin
-11.5%
-2.4%
1.4%
4.3%
11.3%
-9.0%
17.3%
3.8%
·
-23.1%
11.5%
9.4%
Pretax Margin
-4.1%
-3.6%
0.68%
4.5%
12.1%
-13.4%
8.3%
5.4%
·
-8.3%
-3.7%
14.9%
EBITDA Margin
0.99%
1.6%
2.8%
5.1%
7.0%
-9.7%
10.6%
10.1%
·
21.1%
·
2.9%
ROA
-10.0%
-2.5%
1.6%
5.2%
14.1%
-6.1%
10.1%
6.0%
·
-30.6%
14.2%
12.1%
ROE
616.0%
-27.2%
6.8%
20.0%
60.6%
-50.9%
85.8%
32.8%
·
-117.7%
42.0%
44.8%
ROIC
8.5%
1.9%
11.7%
10.8%
21.7%
-14.2%
33.7%
21.5%
·
171.0%
·
·
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.4
0.5
0.8
1.7
1.0
0.8
1.0
0.6
·
0.7
1.1
2.3
Quick Ratio
0.1
0.3
0.7
1.5
0.8
0.7
0.8
0.5
·
0.5
0.5
1.7
Debt / Equity
-4.5
7.1
1.0
1.0
0.4
2.0
1.3
0.8
·
2.0
0.6
0.0
LT Debt / Equity
-4.4
7.0
1.0
1.0
0.4
1.9
1.3
0.6
·
1.6
0.5
·
Interest Coverage
0.2
0.4
1.3
9.6
5.9
-3.1
7.5
5.8
·
·
·
·
दक्षता2
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
1.1
1.1
1.2
1.2
0.7
0.6
1.6
·
1.3
1.2
1.3
Receivables Turnover
58.2
60.3
20.5
23.8
32.4
17.6
13.9
13.6
·
16.1
15.6
13.5
प्रति शेयर5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-2.43
$1.52
$2.21
$2.20
$1.91
$0.80
$1.20
$0.44
·
$0.32
$0.81
$0.51
Revenue / Share
$25.98
$21.61
$10.31
$9.35
$8.20
$4.91
$4.07
$3.04
·
·
·
·
Cash Flow / Share
$0.98
$1.42
$0.95
$0.75
$0.92
$0.01
$0.28
$0.23
·
·
·
·
Cash / Share
$0.13
$0.89
$0.67
$1.74
$0.73
$0.84
$0.43
$0.06
·
$0.06
$0.07
$0.32
EPS (TTM)
$-4.05
$-1.16
$0.15
$0.40
$0.93
$-0.44
$0.70
$0.12
$-0.17
·
·
·
विकास दरें5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
19.7%
102.4%
5.1%
14.2%
95.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
36.5%
34.4%
32.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
41.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-62.5%
-57.0%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-65.1%
-56.8%
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)14
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$806M
$673M
$333M
$317M
$277M
$142M
$121M
$86M
$80M
$72M
$61M
$49M
Net Income TTM
$-92M
$-17M
$5M
$14M
$31M
$-13M
$21M
$3M
$-4M
$-17M
$7M
$5M
Market Cap
$56M
$90M
$191M
$200M
$405M
$108M
$104M
$87M
·
$56M
$74M
$121M
Enterprise Value
$395M
$397M
$242M
$217M
$405M
$129M
$138M
$96M
·
$70M
$85M
$113M
P/E
-0.4
-2.5
40.8
15.8
13.6
-8.4
5.2
25.6
-14.1
·
·
·
P/S
0.1
0.1
0.6
0.6
1.5
0.8
0.9
1.0
·
0.8
1.2
2.5
P/B
-0.7
1.9
2.8
2.9
6.6
4.6
3.0
6.9
·
6.9
3.7
9.5
P / Tangible Book
·
·
3.6
3.7
8.8
15.7
·
·
·
·
·
·
P / Cash Flow
1.9
2.0
6.2
7.9
13.1
249.7
12.5
13.5
·
26.5
36.3
63.2
P / FCF
-2.1
-3.3
-8.4
-27.1
20.8
-20.1
26.0
37.1
·
-6.5
-6.4
-22.6
EV / EBITDA
49.4
36.8
26.1
13.3
20.9
-9.4
10.8
11.1
·
4.6
·
78.6
EV / FCF
-14.5
-14.5
-10.6
-29.4
20.8
-24.1
34.4
40.8
·
-8.3
-7.4
-21.1
EV / Revenue
0.5
0.6
0.7
0.7
1.5
0.9
1.1
1.1
·
1.0
1.4
2.3
Earnings Yield
-225.0%
-40.0%
2.5%
6.3%
7.4%
-11.9%
19.2%
3.9%
-7.1%
·
·
·
आय विवरण13
मेट्रिक
रुझान
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
$200M
$213M
$207M
$180M
$207M
$211M
$222M
$194M
$172M
$85M
$90M
$77M
$83M
$83M
$88M
$73M
SG&A Expense
$14M
$15M
$15M
$13M
$12M
$13M
$13M
$13M
$11M
$8M
$8M
$7M
$8M
$7M
$8M
$6M
Operating Income
$7M
$14M
$4M
$-8M
$662.0K
$11M
$12M
$-4M
$1M
$-620.0K
$5M
$-2M
$2M
$4M
$6M
$491.0K
Interest Expense
$9M
$9M
$9M
$10M
$9M
$9M
$10M
$10M
$7M
$2M
$2M
$2M
$2M
$2M
$400.0K
$400.0K
Other Non-op
$-10M
$-10M
$-10M
$-10M
$-10M
$-10M
$-10M
$-11M
$-12M
$-2M
$-2M
$-2M
$-2M
$-2M
$-726.0K
$-435.0K
Pretax Income
$-3M
$4M
$-6M
$-18M
$-10M
$907.0K
$2M
$-14M
$-11M
$-3M
$3M
$-4M
$403.0K
$2M
$5M
$56.0K
Income Tax
$-716.0K
$1M
$559.0K
$59M
$699.0K
$285.0K
$149.0K
$-5M
$-3M
$-268.0K
$-2M
$-375.0K
$-13.0K
$161.0K
$153.0K
$-321.0K
Net Income
$-2M
$3M
$-6M
$-77M
$-10M
$975.0K
$2M
$-9M
$-7M
$-2M
$5M
$-3M
$568.0K
$3M
$5M
$482.0K
EPS (Basic)
$-0.36
$-0.20
$-0.50
$-2.75
$-0.56
$-0.21
$-0.18
$-0.53
$-0.38
$-0.07
$0.15
$-0.10
$0.02
$0.08
$0.17
$0.01
EPS (Diluted)
$-0.36
$-0.20
$-0.50
$-2.75
$-0.56
$-0.21
$-0.18
$-0.53
$-0.38
$-0.07
$0.15
$-0.10
$0.02
$0.08
$0.15
$0.01
Shares (Basic)
33,473,486
31,282,911
·
30,966,736
32,841,424
31,045,156
·
31,008,275
31,424,938
31,306,417
·
31,515,011
31,782,783
31,677,232
·
32,663,549
Shares (Diluted)
33,473,486
31,282,911
·
30,966,736
32,841,424
31,045,156
·
31,008,275
31,424,938
31,306,417
·
31,515,011
32,673,457
32,997,751
·
33,921,498
EBITDA
$7M
$14M
·
$-8M
$662.0K
$11M
·
$-3M
$2M
$-620.0K
·
$-2M
$2M
$4M
·
$491.0K
बैलेंस शीट28
मेट्रिक
रुझान
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
$6M
$6M
$4M
$6M
$5M
$21M
$28M
$28M
$32M
$15M
$21M
$22M
$38M
$49M
$55M
$17M
Receivables
$12M
$11M
$15M
$10M
$10M
$11M
$12M
$9M
$9M
$12M
$10M
$11M
$9M
$11M
$15M
$8M
Inventory
$10M
$9M
$10M
$9M
$9M
$10M
$11M
$9M
$9M
$5M
$6M
$6M
$6M
$5M
$6M
$5M
Prepaid Expense
$8M
$8M
$8M
$11M
$8M
$8M
$7M
$8M
$5M
$5M
$2M
$2M
$2M
$2M
$2M
$2M
Current Assets
$47M
$46M
$57M
$47M
$43M
$64M
$69M
$63M
$67M
$38M
$47M
$42M
$56M
$67M
$79M
$34M
PP&E (Net)
$283M
$281M
$278M
$285M
$287M
$282M
$276M
$270M
$260M
$147M
$140M
$125M
$112M
$101M
$94M
$85M
Accum. Depreciation
$134M
$125M
$117M
$109M
$101M
$98M
$89M
$78M
$70M
$64M
$60M
$56M
$53M
$50M
$48M
$45M
Goodwill
$156M
$156M
$156M
$156M
$156M
$156M
$156M
$155M
$145M
·
·
·
·
·
·
·
Intangibles
$129M
$129M
$129M
$133M
$133M
$133M
$133M
$133M
$146M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
Other Non-current Assets
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
Total Assets
$885M
$877M
$884M
$880M
$936M
$956M
$960M
$953M
$946M
$309M
$317M
$295M
$289M
$289M
$291M
$236M
Accounts Payable
$37M
$34M
$37M
$37M
$33M
$32M
$31M
$31M
$27M
$16M
$19M
$12M
$12M
$11M
$13M
$12M
Accrued Liabilities
$38M
$45M
$46M
$46M
$44M
$45M
$48M
$67M
$52M
$32M
$23M
$24M
$18M
$19M
$22M
$18M
Current Liabilities
$124M
$130M
$133M
$132M
$121M
$129M
$131M
$123M
$106M
$59M
$58M
$45M
$39M
$39M
$46M
$37M
Capital Leases
$306M
$295M
$294M
$286M
$289M
$290M
$293M
$296M
$294M
$113M
$120M
$116M
$110M
$107M
$105M
$105M
Deferred Tax
$5M
$5M
$5M
$5M
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$6M
$6M
$6M
$5M
$5M
$6M
$6M
$5M
$5M
$771.0K
$832.0K
$907.0K
$896.0K
$949.0K
$972.0K
·
Total Liabilities
$771M
$762M
$773M
$763M
$742M
$753M
$759M
$754M
$737M
$243M
$250M
$233M
$221M
$219M
$222M
$171M
Long-term Debt
$348M
$345M
$354M
$355M
$347M
$348M
$348M
$349M
$350M
$74M
$74M
$74M
$74M
$74M
$74M
$29M
Total Debt
$338M
$335M
·
$343M
$335M
$335M
·
$334M
$334M
$72M
·
$72M
$72M
$72M
·
$28M
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
Paid-in Capital
$22M
$31M
$40M
$48M
$55M
$62M
$67M
$73M
$72M
$60M
$58M
$57M
$57M
$55M
$56M
$54M
Retained Earnings
$-92M
$-90M
$-93M
$-87M
$-10M
·
·
·
$15M
$27M
$29M
$24M
$27M
$27M
$24M
$19M
Treasury Stock
$19M
$19M
$19M
$19M
$19M
$19M
$18M
$18M
$16M
$15M
$15M
$15M
$11M
$8M
$7M
$4M
AOCI
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
$-3M
Stockholders' Equity
$-92M
$-81M
$-76M
$-61M
$23M
$40M
$46M
$51M
$68M
$68M
$69M
$63M
$70M
$71M
$70M
$67M
Liabilities + Equity
$885M
$877M
$884M
$880M
$936M
$956M
$960M
$953M
$946M
$309M
$317M
$295M
$289M
$289M
$291M
$236M
Shares Outstanding
31,684,868
31,506,361
31,242,344
31,093,185
30,951,590
31,043,258
31,037,843
30,802,537
31,297,200
31,308,496
31,283,975
31,273,343
31,622,234
31,881,079
31,735,423
32,231,728
नकदी प्रवाह14
मेट्रिक
रुझान
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
$11M
$10M
$11M
$12M
$11M
$10M
$11M
$9M
$8M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
Stock-based Comp
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Amort. of Intangibles
$100.0K
$100.0K
·
·
$100.0K
$100.0K
·
·
$100.0K
$100.0K
·
$0
$0
$200.0K
$-500.0K
$300.0K
Operating Cash Flow
$11M
$22M
$13M
$6M
$3M
$9M
$19M
$19M
$-4M
$10M
$16M
$2M
$7M
$7M
$9M
$1M
CapEx
$13M
$10M
$13M
$12M
$18M
$14M
$18M
$19M
$19M
$16M
$15M
$15M
$12M
$12M
$11M
$9M
Investing Cash Flow
$-14M
$-10M
$-13M
$-12M
$-18M
$-14M
$-18M
$-20M
$-388M
$-16M
$-15M
$-15M
$-12M
$-12M
$-11M
$-9M
Debt Issued
$12M
$8M
$11M
·
·
·
$0
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$8M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
·
·
$0
$201.0K
$598.0K
$307.0K
$0
$2M
·
·
$193.0K
$4M
$3M
$735.0K
$4M
·
Net Stock Activity
·
·
·
·
·
$-307.0K
·
·
·
·
·
·
·
$-735.0K
·
·
Financing Cash Flow
$2M
$-10M
$-954.0K
$7M
$-2M
$-346.0K
$-1M
$-3M
$409M
$-192.0K
$-2M
$-4M
$-5M
$-1M
$40M
$975.0K
Net Change in Cash
$242.0K
$2M
$-1M
$886.0K
$-17M
$-6M
$-609.0K
$-4M
$17M
$-6M
$-1M
$-16M
$-11M
$-6M
$38M
$-7M
Free Cash Flow
·
$12M
·
·
·
$-6M
·
·
·
$-5M
·
·
·
$-5M
·
·
Levered FCF
·
$5M
·
·
·
$-12M
·
·
·
$-7M
·
·
·
$-7M
·
·
लाभप्रदता7
मेट्रिक
रुझान
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
3.3%
6.5%
·
-4.4%
0.32%
5.1%
·
-1.6%
0.96%
-0.73%
·
-2.5%
2.5%
5.2%
·
0.67%
Net Margin
-1.1%
1.5%
·
-42.6%
-4.9%
0.46%
·
-4.6%
-4.0%
-2.4%
·
-4.0%
0.68%
3.2%
·
0.66%
Pretax Margin
-1.5%
1.9%
·
-10.2%
-4.7%
0.43%
·
-7.1%
-6.0%
-3.2%
·
-4.7%
0.48%
3.0%
·
0.08%
EBITDA Margin
3.3%
6.5%
·
-4.4%
0.32%
5.1%
·
-1.6%
0.96%
-0.73%
·
-2.5%
2.5%
5.2%
·
0.67%
ROA
-0.23%
0.35%
·
-8.4%
-1.1%
0.15%
·
-1.4%
-1.1%
-0.69%
·
-1.2%
0.22%
0.99%
·
0.21%
ROE
6.2%
-15.7%
·
1530.2%
-22.2%
1.8%
·
-15.5%
-10.1%
-3.0%
·
-4.8%
0.82%
3.8%
·
0.79%
ROIC
2.0%
3.9%
·
-11.8%
0.20%
2.0%
·
-0.52%
0.28%
-0.40%
·
-1.3%
1.5%
2.8%
·
3.5%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
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
0.4
0.4
·
0.4
0.4
0.5
·
0.5
0.6
0.6
·
0.9
1.4
1.7
·
0.9
Quick Ratio
0.1
0.1
·
0.1
0.1
0.3
·
0.3
0.4
0.5
·
0.7
1.2
1.5
·
0.7
Debt / Equity
-3.7
-4.1
·
-5.6
14.5
8.3
·
6.5
4.9
1.1
·
1.1
1.0
1.0
·
0.4
LT Debt / Equity
-3.6
-4.0
·
-5.4
14.2
8.1
·
6.4
4.9
1.0
·
1.1
1.0
1.0
·
0.4
Interest Coverage
0.8
1.6
·
-0.8
0.1
1.2
·
-0.3
0.2
-0.3
·
-1.1
1.1
2.1
·
1.2
दक्षता2
मेट्रिक
रुझान
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
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
Receivables Turnover
18.4
19.3
·
18.8
21.9
18.2
·
18.8
18.4
7.5
·
7.7
9.5
8.8
·
8.7
प्रति शेयर5
मेट्रिक
रुझान
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
$-2.91
$-2.58
·
$-1.98
$0.74
$1.30
·
$1.67
$2.18
$2.18
·
$2.03
$2.20
$2.24
·
$2.08
Revenue / Share
$5.99
$6.80
·
$5.82
$6.70
$6.80
·
$6.26
$5.49
$2.71
·
$2.44
$2.55
$2.50
·
$2.15
Cash Flow / Share
·
$0.69
·
·
·
$0.28
·
·
·
$0.33
·
·
·
$0.20
·
·
Cash / Share
$0.20
$0.19
·
$0.18
$0.15
$0.69
·
$0.92
$1.03
$0.49
·
$0.71
$1.21
$1.53
·
$0.54
EPS (TTM)
$-3.81
$-4.01
·
$-3.70
$-1.48
$-1.30
·
$-0.83
$-0.40
$0.00
·
$0.15
$0.26
$0.37
·
$0.43
मूल्यांकन (TTM)11
मेट्रिक
रुझान
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
$801M
$807M
·
$821M
$834M
$799M
·
$541M
$424M
$335M
·
$331M
$327M
$325M
·
$312M
Net Income TTM
$-82M
$-90M
·
$-84M
$-17M
$-14M
·
$-14M
$-8M
$43.0K
·
$5M
$9M
$12M
·
$14M
Market Cap
$63M
$55M
·
$76M
$128M
$93M
·
$113M
$133M
$174M
·
$172M
$231M
$258M
·
$214M
Enterprise Value
$395M
$384M
·
$414M
$458M
$406M
·
$419M
$435M
$231M
·
$222M
$265M
$282M
·
$225M
P/E
-0.5
-0.4
·
-0.7
-2.8
-2.3
·
-4.4
-10.6
·
·
36.7
28.2
21.9
·
15.4
P/S
0.1
0.1
·
0.1
0.2
0.1
·
0.2
0.3
0.5
·
0.5
0.7
0.8
·
0.7
P/B
-0.7
-0.7
·
-1.2
5.6
2.3
·
2.2
2.0
2.6
·
2.7
3.3
3.6
·
3.2
P / Tangible Book
·
·
·
·
·
·
·
·
·
3.3
·
3.6
4.3
4.6
·
4.1
P / Cash Flow
·
2.5
·
·
·
10.9
·
·
·
16.8
·
·
·
39.0
·
·
EV / Revenue
0.5
0.5
·
0.5
0.5
0.5
·
0.8
1.0
0.7
·
0.7
0.8
0.9
·
0.7
Earnings Yield
-191.5%
-229.1%
·
-150.4%
-35.8%
-43.5%
·
-22.6%
-9.4%
0.00%
·
2.7%
3.5%
4.6%
·
6.5%
सबसे हाल की अवधि बाईं ओर · शून्य मान इस प्रकार दिखाए गए हैं ·
वित्तीय विवरण
आय विवरण, बैलेंस शीट, नकदी प्रवाह — वार्षिक, पिछले 5 वर्ष
16
मेट्रिक
2025-12-28
2024-12-31
2023-12-31
2022-12-31
2021-12-31
राजस्व
$806M
$673M
$333M
$317M
$277M
परिचालन मार्जिन %
0.99%
1.6%
2.8%
5.1%
7.0%
शुद्ध आय
$-92M
$-17M
$5M
$14M
$31M
तनुकरणित EPS
$-4.05
$-1.16
$0.15
$0.40
$0.93
मेट्रिक
2025-12-28
2024-12-31
2023-12-31
2022-12-31
2021-12-31
ऋण / इक्विटी
-4.5
7.1
1.0
1.0
0.4
वर्तमान अनुपात
0.4
0.5
0.8
1.7
1.0
त्वरित अनुपात
0.1
0.3
0.7
1.5
0.8
मेट्रिक
2025-12-28
2024-12-31
2023-12-31
2022-12-31
2021-12-31
फ्री कैश फ्लो
$-27M
$-27M
$-23M
$-7M
$19M
संस्थागत मालिक (13F)
29 फाइलर्स
· $26.9M कुल
· तिथि अनुसार 30 जून 2026
17
संस्थान जो अपनी तिमाही SEC फॉर्म 13F में इस स्टॉक को होल्ड करने की रिपोर्ट करते हैं। केवल लॉन्ग पोजीशन; एक ही फाइलर अलग-अलग ऑप्शन लेग्स के लिए दो बार दिखाई दे सकता है। बड़े ऑफसेटिंग पुट/कॉल लेग्स आमतौर पर मार्केट-मेकिंग या हेज्ड इन्वेंट्री को दर्शाते हैं, न कि दिशात्मक विश्वास को।
धारक29
धारित मूल्य$26.9M
नई स्थितियाँ2
बाहर निकली पोजीशन6
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
2 (-5 पिछली तिमाही की तुलना में)
6 (0 पिछली तिमाही की तुलना में)
8 (+2 पिछली तिमाही की तुलना में)
9 (-1 पिछली तिमाही की तुलना में)
+103K
Q1 2026 की तुलना में। SEC फॉर्म 13F फाइलिंग तिमाही के अंत के 45 दिनों के भीतर देय होती है, साथ ही देर से फाइल करने वालों के लिए एक छोटा बफर भी होता है — उस विंडो के भीतर आने वाली तिमाहियों को सबसे हालिया पूरी तरह से रिपोर्ट की गई जोड़ी के पक्ष में छोड़ दिया जाता है।
जिन निवेशकों ने SEC शेड्यूल 13D दाखिल किया है — जारीकर्ता को प्रभावित करने के इरादे से 5% से अधिक लाभकारी स्वामित्व (कार्यकर्ता दांव, बोर्ड अभियान, M&A)। प्रत्येक पंक्ति उस फाइलर की स्थिति की सबसे हालिया ज्ञात स्थिति दिखाती है।
HPC III KAIZEN LP, HILL PATH CAPITAL PARTNERS III GP LLC, HILL PATH INVESTMENT HOLDINGS III LLC, HILL PATH CAPITAL LP, HILL PATH HOLDINGS LLC, SCOTT I. ROSS
Mr. Kin Chan (2), Argyle Street Management Limited (2), ASM Connaught House General Partner Limited (2), ASM Connaught House General Partner II Limited (2), ASM Co-Investment Term Trust I (2), ASM Connaught House Fund LP (2), ASM Connaught House (Master) Fund II LP (2)
×3 फाइलिंग
Anson Investments Master Fund LP, Anson Funds Management LP, Anson Management GP LLC, Bruce R. Winson, Anson Advisors Inc., Adam Spears, Moez Kassam
×3 फाइलिंग
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.
कंपनी के अंदरूनी सूत्र
23 इनसाइडर्स
· 10 अधिकारी · 13 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
4 ETFs द्वारा धारित
20
वजन केवल प्रत्यक्ष इक्विटी होल्डिंग्स (N-PORT) को दर्शाता है; लीवरेज्ड या डेरिवेटिव-आधारित फंड में अतिरिक्त स्वैप एक्सपोजर हो सकता है जो नहीं दिखाया गया है।