IHRT iHeartMedia, Inc. - Class A Common Stock
$4,82
Prezzo · Mag 20, 2026
Fondamentali al Mag 11, 2026
Intervallo 52 sett.
$1–$7
68% of range
Rating Analisti
HOLD
9 analysts
Prezzo Obiettivo
$4
P/E (TTM)
-1.4
ROE
26.6%
Margine di Profitto Netto
-12.2%
IHRT Snapshot del titolo Prezzo, capitalizzazione di mercato, P/E, EPS, ROE, debito/capitale proprio, intervallo 52 settimane
Prezzo
$4.82
Capitalizzazione di Mercato
—
P/E (TTM)
-1.4
EPS (TTM)
$-3.06
Ricavi (TTM)
$3.86B
Rendimento div.
—
ROE
26.6%
D/E Debito/Patrimonio
-2.8
Intervallo 52 sett.
$1 – $7
IHRT Grafico del prezzo delle azioni OHLCV giornaliero con indicatori tecnici — panoramica, zoom e personalizza la tua visualizzazione
Configure
Performance decennale Andamento di ricavi, utile netto, margini e EPS
Ricavi e Utile Netto
$3.86B
2017-12-31
→
2025-12-31
EPS
$-3.06
2017-12-31
→
2025-12-31
Flusso di cassa libero
$11M
2020-12-31
→
2025-12-31
Margini
-12.2%
Valutazione Rapporti P/E, P/S, P/B, EV/EBITDA — il titolo è costoso o economico?
Metrica
Tendenza 5 anni
IHRT
Mediana dei peer
P/E (TTM)
-1.4
15.2
Redditività Margini lordi, operativi e netti; ROE, ROA, ROIC
Metrica
Tendenza 5 anni
IHRT
Mediana dei peer
Operating Margin (Margine Operativo)
-0.53%
—
Net Profit Margin (Margine di Profitto Netto)
-12.2%
-1.8%
ROA
-8.8%
-0.81%
ROE
26.6%
-3.7%
ROIC
-0.64%
—
Salute finanziaria Debito, liquidità, solvibilità — solidità del bilancio
Metrica
Tendenza 5 anni
IHRT
Mediana dei peer
Debt / Equity (Debito / Patrimonio Netto)
-2.8
212.4
Current Ratio (Rapporto corrente)
1.5
1.6
Quick Ratio
1.3
—
Crescita Crescita di ricavi, EPS e utile netto: YoY, CAGR 3Y, CAGR 5Y
Metrica
Tendenza 5 anni
IHRT
Mediana dei peer
Revenue YoY (Ricavi YoY)
0.27%
—
Revenue CAGR 3Y (CAGR Ricavi 3Y)
-0.40%
—
Revenue CAGR 5Y (CAGR Ricavi 5Y)
5.6%
—
Efficienza del Capitale Rotazione delle attività, rotazione delle scorte, rotazione dei crediti
Metrica
Tendenza 5 anni
IHRT
Mediana dei peer
IHRT Consenso degli analisti Opinioni degli analisti, sia rialziste che ribassiste, target price a 12 mesi, potenziale di rialzo
VENDI
9 analisti
- Acquisto forte 0 0,0%
- Compra 0 0,0%
- Mantieni 4 44,4%
- Vendi 3 33,3%
- Vendita forte 2 22,2%
Target Price a 12 Mesi
2 analisti · 2026-05-16
Mediana
$4.12
Ora
$4.82
Basso
$2.25
Alto
$6.00
Target mediano
$4.12
-14,4%
Target medio
$4.12
-14,4%
Cronologia utili EPS effettivo vs stima, surprise %, tasso di superamento, data prossimi utili
Sorpresa media
-0.49%
| Periodo | EPS Actual | EPS Stimato | Sorpresa |
|---|---|---|---|
| 31 Marzo 2026 | $-0.61 | $-0.55 | -0.06% |
| 31 Dicembre 2025 | $-0.26 | $0.14 | -0.40% |
| 30 Settembre 2025 | $-0.43 | $-0.01 | -0.42% |
| 30 Giugno 2025 | $-0.54 | $-0.28 | -0.26% |
| 31 Marzo 2025 | $-1.84 | $-0.53 | -1.3% |
Confronto tra pari Metriche chiave rispetto ai pari del settore
| Ticker | Capitalizzazione di Mercato | P/E | Rev YoY | Margine Netto | ROE | Margine lordo |
|---|---|---|---|---|---|---|
| IHRT | — | -1.4 | 0.27% | -12.2% | 26.6% | — |
| SBGI | — | -9.5 | -10.7% | -3.5% | -21.8% | — |
| NMAX | $998M | -8.1 | 10.7% | -52.6% | -93.5% | 39.3% |
| SBGI | — | -9.5 | -10.7% | -3.5% | -21.8% | — |
| EVC | — | -3.4 | 22.7% | -17.7% | -108.9% | — |
| GTN | — | — | — | — | — | — |
| AMCX | — | 5.7 | -4.5% | 3.9% | 9.7% | — |
| SSP | — | -2.1 | -14.3% | -4.7% | -8.0% | — |
| TSQ | — | 21.4 | -5.2% | -2.7% | 33.8% | 25.5% |
| MDIA | — | -0.7 | 39.5% | — | — | — |
| SGA | — | -9.4 | -5.1% | -7.4% | -5.0% | — |
Fondamentali Completi Tutte le metriche per anno — conto economico, stato patrimoniale, rendiconto finanziario
Conto Economico 14
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.86B | $3.85B | $3.75B | $3.91B | $3.56B | $2.95B | · | · | $3.61B | $3.59B | $6.25B | $6.24B | |
| SG&A Expense | $1.69B | $1.69B | $1.66B | $1.59B | $1.52B | $1.40B | · | · | $1.35B | $1.35B | $1.73B | $1.70B | |
| Operating Expenses | · | · | $3.05B | $2.96B | $2.75B | $2.41B | · | · | · | · | · | · | |
| Operating Income | $-21M | $-763M | $-797M | $57M | $155M | $-1.74B | · | · | $690M | $701M | $1.50B | $1.15B | |
| Interest Expense | · | · | · | · | · | · | · | · | $723M | $1.86B | $1.85B | $1.81B | |
| Other Non-op | $1M | $-926.0K | $-655.0K | $-2M | $-3M | $-8M | · | · | $-23M | $-45M | $-3M | $-2M | |
| Pretax Income | $-474M | $-1.17B | $-1.16B | · | $-150M | $-2.10B | · | · | $-24M | $-833M | $-296M | $-651M | |
| Income Tax | $-2M | $-158M | $-62M | $5M | $8M | $-184M | $39M | · | $14M | $-177M | $-50M | $87M | |
| Net Income | $-473M | $-1.01B | $-1.10B | $-265M | $-159M | $-1.91B | · | · | $-202M | $-398M | $-302M | $-755M | |
| EPS (Basic) | $-3.06 | $-6.68 | $-7.39 | $-1.79 | $-1.09 | $-13.12 | · | · | $-2.36 | $-4.68 | $-3.57 | $-8.96 | |
| EPS (Diluted) | $-3.06 | $-6.68 | $-7.39 | $-1.79 | $-1.09 | $-13.12 | · | · | $-2.36 | $-4.68 | $-3.57 | $-8.96 | |
| Shares (Basic) | 154,295,000 | 151,272,000 | 149,255,000 | 148,058,000 | 146,726,000 | 145,979,000 | · | · | 85,412,000 | 84,967,000 | 84,569,000 | 84,278,000 | |
| Shares (Diluted) | 154,295,000 | 151,272,000 | 149,255,000 | 148,058,000 | 146,726,000 | 145,979,000 | · | · | 85,412,000 | 84,967,000 | 84,569,000 | 84,278,000 | |
| EBITDA | $339M | $-354M | $-369M | $503M | $624M | $-1.33B | · | · | · | · | $2.14B | $1.82B |
Stato Patrimoniale 29
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $271M | $260M | $346M | $336M | $352M | $721M | $400M | $63M | $224M | $267M | $845M | $773M | |
| Receivables | $959M | $993M | $1.04B | $1.04B | $1.03B | $801M | $903M | · | $869M | $1.51B | $1.36B | $1.44B | |
| Inventory | · | · | · | · | $3M | $1M | $507.0K | · | $355.0K | $22M | $22M | $25M | |
| Prepaid Expense | $190M | $97M | $93M | $79M | $66M | $1M | $801.0K | · | $1M | $26M | $30M | $51M | |
| Other Current Assets | $39M | $12M | $26M | $20M | $24M | $17M | $41M | $29M | $27M | $83M | $55M | $79M | |
| Current Assets | $1.46B | $1.36B | $1.51B | $1.47B | $1.47B | $1.62B | $1.42B | $932M | $2.24B | $2.07B | $2.50B | $2.78B | |
| PP&E (Net) | · | · | · | · | · | · | $847M | · | $502M | $1.88B | $1.95B | $2.21B | |
| PP&E (Gross) | · | · | · | · | · | · | $925M | · | $1.43B | $4.57B | $4.32B | $4.44B | |
| Accum. Depreciation | · | · | · | · | · | · | $78M | · | $927M | $2.68B | $2.37B | $2.22B | |
| Goodwill | $1.11B | $1.11B | $1.72B | $2.31B | $2.31B | $2.15B | $3.33B | $3.30B | $3.41B | $3.34B | $4.07B | $4.13B | |
| Intangibles | $714M | $928M | $1.17B | $1.42B | $1.67B | $1.92B | $2.18B | $2.35B | $200M | $550M | $741M | $954M | |
| Other Non-current Assets | $222M | $209M | $173M | $171M | $127M | $106M | $96M | $84M | $150M | $278M | $227M | $215M | |
| Total Assets | $5.13B | $5.57B | $6.95B | $8.34B | $8.88B | $9.20B | $11.02B | $10.71B | $7.90B | $12.26B | $12.85B | $13.67B | |
| Accounts Payable | $271M | $253M | $236M | $240M | $206M | $149M | $117M | $45M | $49M | $163M | $143M | $153M | |
| Accrued Liabilities | $297M | $348M | $318M | $325M | $353M | $266M | $240M | $179M | $298M | $769M | $725M | $834M | |
| Current Liabilities | $967M | $870M | $848M | $832M | $849M | $718M | $667M | $480M | $1.25B | $16.35B | $1.67B | $1.66B | |
| Capital Leases | $674M | $717M | $763M | $849M | $739M | $764M | $796M | $819M | $0 | · | · | · | |
| Deferred Tax | $87M | $103M | $340M | $484M | $558M | $556M | $737M | $761M | $0 | $963M | $1.46B | $1.55B | |
| Other Non-current Liabilities | $245M | $205M | $172M | $73M | $81M | $71M | $58M | $54M | $230M | $611M | $594M | $527M | |
| Long-term Debt | $5.05B | $5.07B | $5.22B | $5.41B | $5.74B | $6.02B | $5.77B | $5.81B | $15.20B | $20.65B | $20.36B | $20.72B | |
| Total Debt | $5.05B | $5.07B | $5.22B | $5.41B | $5.74B | $6.02B | $5.77B | · | · | · | $20.36B | $20.87B | |
| Common Stock | · | · | · | · | · | · | · | · | $92.0K | · | · | · | |
| Paid-in Capital | $3.00B | $2.98B | $2.95B | $2.91B | $2.88B | $2.85B | $2.83B | · | $2.07B | $2.07B | $2.07B | $2.07B | |
| Retained Earnings | $-4.81B | $-4.34B | $-3.33B | $-2.23B | $-1.96B | $-1.80B | $113M | $0 | $-13.35B | $-13.14B | $-12.73B | $-12.44B | |
| Treasury Stock | $12M | $11M | $10M | $9M | $6M | $3M | $2M | $0 | $3M | $2M | $2M | $2M | |
| AOCI | $-2M | $-2M | $-1M | $-1M | $-257.0K | $194.0K | $-750.0K | $0 | $-318M | $-314M | $-356M | $-414M | |
| Stockholders' Equity | $-1.83B | $-1.37B | $-385M | $685M | $916M | $1.05B | $2.95B | $2.78B | $-11.56B | $-11.34B | $-10.90B | $-10.62B | |
| Liabilities + Equity | $5.13B | $5.57B | $6.95B | $8.34B | $8.88B | $9.20B | $11.02B | $10.71B | $12.27B | $12.26B | $12.86B | $13.67B | |
| Shares Outstanding | · | · | 150,748,521 | 148,958,918 | 147,528,559 | 146,449,688 | · | · | · | · | · | · |
Flusso di cassa 16
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $360M | $410M | $428M | $446M | $469M | $403M | · | · | $212M | $275M | $635M | $674M | |
| Stock-based Comp | $20M | $29M | $35M | $35M | $24M | $23M | · | · | $2M | $2M | $13M | $11M | |
| Deferred Tax | $-16M | $-237M | $-145M | $-74M | $-11M | $-184M | · | · | $4M | $-177M | $-97M | $28M | |
| Amort. of Intangibles | $214M | $245M | $247M | $254M | $281M | $259M | · | · | $111M | $169M | $223M | $238M | |
| Restructuring | $78M | $101M | $60M | $76M | $73M | $100M | · | · | · | · | · | · | |
| Other Non-cash | $202M | $880M | $997M | $278M | $8M | $1.89B | · | · | · | · | $-268M | $-35M | |
| Operating Cash Flow | $93M | $71M | $213M | $420M | $331M | $216M | · | · | $967M | $-491M | $-16M | $-77M | |
| CapEx | $82M | $98M | $103M | $161M | $183M | $85M | · | · | $85M | $68M | $315M | $296M | |
| Investing Cash Flow | $-66M | $508.0K | $-51M | $-129M | $-347M | $-148M | · | · | $-345M | $-215M | $533M | $30M | |
| Debt Issued | · | · | · | $0 | $0 | $780M | · | · | $143M | $100M | $7M | $1.17B | |
| Net Debt Issued | $-62M | $-151M | · | $0 | $0 | $780M | · | · | · | · | $-414M | $241M | |
| Financing Cash Flow | $-15M | $-158M | $-152M | $-306M | $-352M | $241M | · | · | $-492M | $151M | $-418M | $377M | |
| Net Change in Cash | $11M | $-87M | $10M | $-16M | $-369M | $310M | · | · | $119M | $-544M | $94M | $316M | |
| Taxes Paid | $-16M | $-13M | $-14M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $11M | $-26M | $110M | $259M | $147M | $131M | · | · | · | · | $-329M | $-374M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $-1.86B | $-2.42B |
Redditività 7
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -0.53% | -19.8% | -21.3% | 1.5% | 4.3% | -58.9% | · | · | · | · | 24.0% | 18.4% | |
| Net Margin | -12.2% | -26.2% | -29.4% | -6.8% | -4.5% | -64.9% | · | · | · | · | -4.7% | -12.1% | |
| Pretax Margin | -12.3% | · | · | · | -4.2% | -71.2% | · | · | · | · | -4.6% | -10.4% | |
| EBITDA Margin | 8.8% | -9.2% | -9.8% | 12.8% | 17.5% | -45.3% | · | · | · | · | 34.1% | 29.2% | |
| ROA | -8.8% | -16.1% | -14.4% | -3.1% | -1.8% | -18.9% | · | · | · | · | -2.2% | -5.5% | |
| ROE | 26.6% | 72.6% | 278.6% | -41.4% | -18.6% | -183.2% | · | · | · | · | 2.7% | 7.2% | |
| ROIC | -0.64% | · | · | · | 2.5% | -22.4% | · | · | · | · | 13.1% | 12.7% |
Liquidità e Solvibilità 5
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.6 | 1.8 | 1.8 | 1.7 | 2.3 | 2.1 | · | · | · | 1.5 | 1.7 | |
| Quick Ratio | 1.3 | 1.4 | 1.6 | 1.7 | 1.6 | 2.1 | 2.0 | · | · | · | 1.3 | 1.3 | |
| Debt / Equity | -2.8 | -3.7 | -13.6 | 7.9 | 6.3 | 5.7 | 2.0 | · | · | · | -1.9 | -2.0 | |
| LT Debt / Equity | -2.7 | -3.7 | -13.6 | 7.9 | 6.3 | 5.7 | 2.0 | · | · | · | -1.8 | -2.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 0.8 | 0.6 |
Efficienza 2
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | · | · | · | · | 0.5 | 0.5 | |
| Receivables Turnover | 4.0 | 3.8 | 3.6 | 3.8 | 3.9 | 3.5 | · | · | · | · | 4.5 | 4.4 |
Tassi di Crescita 3
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.27% | 2.8% | -4.1% | 10.0% | 20.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.40% | 2.7% | 8.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.6% | · | · | · | · | · | · | · | · | · | · | · |
Valutazione (TTM) 13
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.86B | $3.85B | $3.75B | $3.91B | $3.56B | $2.95B | · | · | $3.61B | $3.59B | $6.25B | $6.24B | |
| Net Income TTM | $-473M | $-1.01B | $-1.10B | $-265M | $-159M | $-1.91B | · | · | $-202M | $-398M | $-302M | $-755M | |
| Market Cap | · | · | $402M | $913M | $3.10B | $1.90B | · | · | · | · | · | · | |
| Enterprise Value | · | · | $5.27B | $5.99B | $8.49B | $7.20B | · | · | · | · | · | · | |
| P/E | -1.4 | -0.3 | -0.4 | -3.4 | -19.3 | -1.0 | · | · | · | · | · | · | |
| P/S | · | · | 0.1 | 0.2 | 0.9 | 0.6 | · | · | · | · | · | · | |
| P/B | · | · | -1.0 | 1.3 | 3.4 | 1.8 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | 1.9 | 2.2 | 9.4 | 8.8 | · | · | · | · | · | · | |
| P / FCF | · | · | 3.6 | 3.5 | 21.1 | 14.5 | · | · | · | · | · | · | |
| EV / EBITDA | · | · | -14.3 | 11.9 | 13.6 | -5.4 | · | · | · | · | · | · | |
| EV / FCF | · | · | 47.8 | 23.1 | 57.7 | 55.0 | · | · | · | · | · | · | |
| EV / Revenue | · | · | 1.4 | 1.5 | 2.4 | 2.4 | · | · | · | · | · | · | |
| Earnings Yield | -73.6% | -337.4% | -276.8% | -29.2% | -5.2% | -101.1% | · | · | · | · | · | · |
Conto Economico 12
| Metrica | Tendenza | 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 | $884M | $1.13B | $997M | $934M | $807M | $1.12B | $1.01B | $929M | $799M | $1.07B | $953M | $920M | $811M | $1.13B | $989M | $954M | |
| SG&A Expense | $426M | $479M | $414M | $413M | $381M | $458M | $419M | $432M | $385M | $466M | $394M | $394M | $403M | $430M | $400M | $379M | |
| Operating Expenses | · | · | · | · | · | · | $804M | $779M | $694M | · | $749M | $729M | $718M | · | $737M | $717M | |
| Operating Income | $1M | $86M | $-116M | $35M | $-25M | $105M | $77M | $-910M | $-35M | $80M | $69M | $-897M | $-49M | $173M | $-211M | $83M | |
| Other Non-op | $-320.0K | $67.0K | $-15.0K | $1M | $-1M | $-1M | $1M | $-231.0K | $-496.0K | $454.0K | $-738.0K | $-272.0K | $-99.0K | $731.0K | $-581.0K | $-2M | |
| Income Tax | $289.0K | $10M | $-166M | $18M | $135M | $-135M | $21M | $-24M | $-21M | $-33M | $-9M | $-96M | $76M | $10M | $13M | $2M | |
| Net Income | $-95M | $-42M | $-66M | $-83M | $-281M | $31M | $-41M | $-982M | $-19M | $13M | $-9M | $-884M | $-222M | $80M | $-310M | $14M | |
| EPS (Basic) | $-0.61 | $-0.25 | $-0.43 | $-0.54 | $-1.84 | $0.21 | $-0.27 | $-6.50 | $-0.12 | $0.10 | $-0.06 | $-5.93 | $-1.50 | $0.53 | $-2.09 | $0.10 | |
| EPS (Diluted) | $-0.61 | $-0.25 | $-0.43 | $-0.54 | $-1.84 | $0.21 | $-0.27 | $-6.50 | $-0.12 | $0.10 | $-0.06 | $-5.93 | $-1.50 | $0.53 | $-2.09 | $0.10 | |
| Shares (Basic) | 155,789,000 | -307,647,000 | 155,187,000 | 154,275,000 | 152,480,000 | -301,650,000 | 151,990,000 | 151,137,000 | 149,795,000 | -297,984,000 | 149,695,000 | 149,179,000 | 148,365,000 | -295,804,000 | 148,299,000 | 148,050,000 | |
| Shares (Diluted) | 155,789,000 | -307,647,000 | 155,187,000 | 154,275,000 | 152,480,000 | -301,650,000 | 151,990,000 | 151,137,000 | 149,795,000 | -297,984,000 | 149,695,000 | 149,179,000 | 148,365,000 | -296,885,000 | 148,299,000 | 149,131,000 | |
| EBITDA | $83M | · | $-26M | $126M | $66M | · | $178M | $-805M | $70M | · | $175M | $-789M | $60M | · | $-102M | $194M |
Stato Patrimoniale 24
| Metrica | Tendenza | 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 | $135M | $271M | $192M | $236M | $168M | $260M | $432M | $365M | $361M | · | $213M | $165M | $188M | · | $295M | $295M | |
| Receivables | $854M | $959M | $846M | $879M | $818M | $993M | $894M | $898M | $878M | · | $984M | $1.00B | $935M | · | $981M | $967M | |
| Prepaid Expense | $242M | $190M | $216M | $150M | $140M | $97M | $148M | $140M | $135M | · | $137M | $127M | $112M | · | $114M | $94M | |
| Other Current Assets | $54M | $39M | $100M | $83M | $34M | $12M | $34M | $19M | $38M | · | $15M | $39M | $36M | · | $18M | $16M | |
| Current Assets | $1.29B | $1.46B | $1.35B | $1.35B | $1.16B | $1.36B | $1.51B | $1.42B | $1.41B | · | $1.35B | $1.34B | $1.27B | · | $1.41B | $1.37B | |
| Goodwill | $1.11B | $1.11B | $1.11B | $1.11B | $1.11B | $1.11B | $1.11B | $1.11B | $1.72B | $1.72B | $1.72B | $1.72B | $2.31B | $2.31B | $2.31B | $2.31B | |
| Intangibles | $663M | $714M | $766M | $820M | $874M | $928M | $989M | $1.05B | $1.11B | · | $1.23B | $1.30B | $1.36B | · | $1.48B | $1.54B | |
| Other Non-current Assets | $230M | $222M | $190M | $203M | $198M | $209M | $196M | $185M | $176M | · | $165M | $167M | $171M | · | $170M | $173M | |
| Total Assets | $4.89B | $5.13B | $5.09B | $5.38B | $5.27B | $5.57B | $5.78B | $5.77B | $6.76B | · | $6.88B | $6.98B | $8.04B | · | $8.33B | $8.70B | |
| Accounts Payable | $280M | $271M | $219M | $217M | $210M | $253M | $236M | $222M | $215M | · | $180M | $200M | $177M | · | $205M | $199M | |
| Accrued Liabilities | $198M | $297M | $281M | $288M | $209M | $348M | $259M | $221M | $196M | · | $262M | $232M | $201M | · | $272M | $288M | |
| Current Liabilities | $864M | $967M | $852M | $899M | $730M | $870M | $780M | $739M | $702M | · | $743M | $731M | $657M | · | $740M | $758M | |
| Capital Leases | $667M | $674M | $683M | $694M | $706M | $717M | $722M | $737M | $749M | · | $772M | $763M | $832M | · | $850M | $859M | |
| Deferred Tax | $81M | $87M | $84M | $246M | $239M | $103M | $273M | $275M | $316M | · | $377M | $425M | $556M | · | $527M | $498M | |
| Other Non-current Liabilities | $236M | $245M | $212M | $204M | $208M | $205M | $193M | $175M | $173M | · | $164M | $152M | $123M | · | $66M | $66M | |
| Long-term Debt | $5.04B | $5.05B | $5.12B | $5.14B | $5.05B | $5.07B | $5.22B | $5.22B | $5.22B | · | $5.23B | $5.32B | $5.40B | · | $5.55B | $5.63B | |
| Total Debt | $5.04B | · | $5.12B | $5.14B | $5.05B | · | $5.22B | $5.22B | $5.22B | · | $5.23B | $5.32B | $5.40B | · | $5.55B | $5.63B | |
| Paid-in Capital | $3.00B | $3.00B | $2.99B | $2.99B | $2.98B | $2.98B | $2.97B | $2.96B | $2.96B | · | $2.94B | $2.93B | $2.92B | · | $2.90B | $2.89B | |
| Retained Earnings | $-4.91B | $-4.81B | $-4.77B | $-4.70B | $-4.62B | $-4.34B | $-4.37B | $-4.33B | $-3.35B | · | $-3.34B | $-3.33B | $-2.45B | · | $-2.31B | $-2.00B | |
| Treasury Stock | $14M | $12M | $12M | $12M | $12M | $11M | $11M | $11M | $10M | · | $10M | $10M | $9M | · | $9M | $8M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-1M | · | $-2M | $-1M | $-1M | · | $-2M | $-1M | |
| Stockholders' Equity | $-1.92B | $-1.83B | $-1.79B | $-1.73B | $-1.65B | $-1.37B | $-1.41B | $-1.37B | $-399M | $-385M | $-407M | $-403M | $472M | $685M | $593M | $893M | |
| Liabilities + Equity | $4.89B | $5.13B | $5.09B | $5.38B | $5.27B | $5.57B | $5.78B | $5.77B | $6.76B | · | $6.88B | $6.98B | $8.04B | · | $8.33B | $8.70B | |
| Shares Outstanding | · | · | 5,039,323 | · | · | · | · | · | · | · | · | · | · | · | · | · |
Flusso di cassa 13
| Metrica | Tendenza | 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 | $81M | $88M | $90M | $90M | $92M | $99M | $101M | $104M | $105M | $105M | $106M | $108M | $109M | $112M | $109M | $111M | |
| Stock-based Comp | $4M | $3M | $4M | $5M | $7M | $7M | $7M | $7M | $8M | $8M | $8M | $9M | $10M | $11M | $10M | $9M | |
| Deferred Tax | $-6M | $3M | $-162M | $6M | $136M | $-170M | $-2M | $-41M | $-24M | $-37M | $-48M | $-132M | $73M | $-43M | $29M | $-37M | |
| Amort. of Intangibles | $51M | $52M | $54M | $54M | $54M | $61M | $61M | $61M | $62M | $61M | $62M | $62M | $62M | $64M | $63M | $63M | |
| Restructuring | $9M | $23M | $10M | $19M | $26M | $33M | $17M | $28M | $24M | $14M | $16M | $11M | $19M | $21M | $24M | $19M | |
| Other Non-cash | $-76M | · | · | · | $-15M | · | · | · | $-130M | · | · | · | $-63M | · | · | · | |
| Operating Cash Flow | $-93M | $156M | $-10M | $7M | $-61M | $1M | $103M | $27M | $-59M | $154M | $96M | $57M | $-94M | $213M | $103M | $156M | |
| CapEx | $22M | $19M | $23M | $20M | $20M | $25M | $29M | $21M | $22M | $12M | $29M | $23M | $39M | $48M | $40M | $50M | |
| Investing Cash Flow | $-24M | $-8M | $-17M | $-21M | $-20M | $-23M | $-32M | $-22M | $78M | $-11M | $19M | $-21M | $-38M | $-46M | $-33M | $-30M | |
| Net Debt Issued | $-17M | · | · | · | $-10M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-20M | $-69M | $-17M | $82M | $-11M | $-150M | $-4M | $-1M | $-4M | $-10M | $-67M | $-59M | $-16M | $-126M | $-69M | $-110M | |
| Net Change in Cash | $-136M | $79M | $-44M | $68M | $-92M | $-172M | $67M | $3M | $15M | $133M | $48M | $-23M | $-148M | $41M | $568.0K | $15M | |
| Free Cash Flow | $-114M | · | · | · | $-81M | · | · | · | $-81M | · | · | · | $-133M | · | · | · |
Redditività 5
| Metrica | Tendenza | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 0.17% | · | -11.7% | 3.8% | -3.1% | · | 7.6% | -97.9% | -4.3% | · | 7.2% | -97.5% | -6.0% | · | -21.4% | 8.7% | |
| Net Margin | -10.8% | · | -6.7% | -8.9% | -34.8% | · | -4.1% | -105.7% | -2.3% | · | -0.95% | -96.1% | -27.4% | · | -31.4% | 1.5% | |
| EBITDA Margin | 9.4% | · | -2.6% | 13.5% | 8.2% | · | 17.7% | -86.7% | 8.8% | · | 18.4% | -85.8% | 7.3% | · | -10.3% | 20.3% | |
| ROA | -1.9% | · | -1.2% | -1.5% | -4.7% | · | -0.65% | -15.4% | -0.25% | · | -0.12% | -11.3% | -2.7% | · | -3.6% | 0.16% | |
| ROE | 5.3% | · | 4.1% | 5.4% | 27.5% | · | 4.5% | 110.4% | -50.5% | · | -9.7% | -361.0% | -33.1% | · | -44.6% | 1.7% |
Liquidità e Solvibilità 4
| Metrica | Tendenza | 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 | 1.5 | · | 1.6 | 1.5 | 1.6 | · | 1.9 | 1.9 | 2.0 | · | 1.8 | 1.8 | 1.9 | · | 1.9 | 1.8 | |
| Quick Ratio | 1.1 | · | 1.2 | 1.2 | 1.4 | · | 1.7 | 1.7 | 1.8 | · | 1.6 | 1.6 | 1.7 | · | 1.7 | 1.7 | |
| Debt / Equity | -2.6 | · | -2.9 | -3.0 | -3.1 | · | -3.7 | -3.8 | -13.1 | · | -12.9 | -13.2 | 11.4 | · | 9.4 | 6.3 | |
| LT Debt / Equity | -2.6 | · | -2.8 | -2.9 | -3.1 | · | -3.7 | -3.8 | -13.1 | · | -12.9 | -13.2 | 11.4 | · | 9.4 | 6.3 |
Efficienza 2
| Metrica | Tendenza | 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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.1 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 1.0 | 0.9 | · | 1.0 | 0.9 | 0.9 | · | 1.1 | 1.1 |
Valutazione (TTM) 10
| Metrica | Tendenza | 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 | $3.62B | · | $3.75B | $3.68B | $3.54B | · | $3.69B | $3.60B | $3.48B | · | $3.67B | $3.67B | $3.60B | · | $3.71B | $3.59B | |
| Net Income TTM | $-526M | · | $-472M | $-1.39B | $-1.32B | · | $-1.05B | $-1.89B | $-1.13B | · | $-1.43B | $-1.40B | $-567M | · | $-341M | $-63M | |
| Market Cap | · | · | $14M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | · | · | $4.94B | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.9 | · | -0.9 | -0.2 | -0.2 | · | -0.3 | -0.1 | -0.3 | · | -0.3 | -0.4 | -1.0 | · | -3.2 | -18.3 | |
| P/S | · | · | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | · | · | -0.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | -188.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 1.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -117.1% | · | -107.3% | -519.9% | -529.1% | · | -375.7% | -1156.9% | -364.1% | · | -303.2% | -258.8% | -98.0% | · | -31.4% | -5.5% |
Bilanci Conto economico, stato patrimoniale, flusso di cassa — annuale, ultimi 5 anni
Conto Economico
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ricavi | $3.86B | $3.85B | $3.75B | $3.91B | $3.56B |
| Margine Operativo % | -0.53% | -19.8% | -21.3% | 1.5% | 4.3% |
| Utile netto | $-473M | $-1.01B | $-1.10B | $-265M | $-159M |
| EPS Diluito | $-3.06 | $-6.68 | $-7.39 | $-1.79 | $-1.09 |
Stato Patrimoniale
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debito / Patrimonio Netto | -2.8 | -3.7 | -13.6 | 7.9 | 6.3 |
| Rapporto corrente | 1.5 | 1.6 | 1.8 | 1.8 | 1.7 |
| Quick Ratio | 1.3 | 1.4 | 1.6 | 1.7 | 1.6 |
Flusso di cassa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flusso di cassa libero | $11M | $-26M | $110M | $259M | $147M |
Ultime notizie Notizie recenti che menzionano questa società
Le Mie Metriche La tua watchlist personale — righe selezionate da Fondamentali Completi
📊
Scegli le metriche che contano per te — fai clic sul ➕ accanto a qualsiasi riga nei Fondamentali Completi sopra.
La tua selezione è salvata e ti segue su tutti i ticker.