AMC AMC Entertainment Holdings, Inc. Class A Common Stock
$2.66
가격 · 6월 18, 2026
기준 재무 정보 5월 5, 2026
AMC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$2.66
시가총액
—
P/E (TTM)
-1.2
EPS (TTM)
$-1.34
매출 (TTM)
$4.85B
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$1 – $4
AMC 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$4.85B
2016-12-31
→
2025-12-31
EPS
$-1.34
2016-12-31
→
2025-12-31
잉여현금흐름
—
2016-12-31
→
2023-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AMC
동종업계 중앙값
P/E (TTM)
-1.2
44.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AMC
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AMC
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AMC
동종업계 중앙값
Revenue YoY (매출 YoY)
4.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
7.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
31.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AMC
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 3월 6일 | $0.3000 |
| 2019년 11월 29일 | $2.0000 |
| 2019년 9월 6일 | $2.0000 |
| 2019년 6월 7일 | $2.0000 |
| 2019년 3월 8일 | $2.0000 |
| 2018년 12월 7일 | $2.0000 |
| 2018년 9월 24일 | $15.5000 |
| 2018년 9월 7일 | $2.0000 |
| 2018년 6월 8일 | $2.0000 |
| 2018년 3월 9일 | $2.0000 |
| 2017년 12월 1일 | $2.0000 |
| 2017년 9월 8일 | $2.0000 |
| 2017년 6월 1일 | $2.0000 |
| 2017년 3월 9일 | $2.0000 |
| 2016년 12월 1일 | $2.0000 |
| 2016년 9월 1일 | $2.0000 |
| 2016년 6월 2일 | $2.0000 |
| 2016년 3월 3일 | $2.0000 |
| 2015년 12월 3일 | $2.0000 |
| 2015년 9월 3일 | $2.0000 |
AMC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
12 명의 애널리스트
- 적극 매수 2 16.7%
- 매수 3 25.0%
- 보유 6 50.0%
- 매도 0 0.0%
- 적극 매도 1 8.3%
12개월 목표 주가
6 명의 애널리스트 · 2026-06-14
중앙값
$2.38
평균
$2.16
지금
$2.66
저가
$1.20
고가
$3.00
중앙값 목표
$2.38
-10.6%
평균 목표
$2.16
-18.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.05%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.36 | $-0.36 | 0.00% |
| 2025년 12월 31일 | $-0.17 | $-0.18 | 0.01% |
| 2025년 9월 30일 | $-0.56 | $-0.20 | -0.36% |
| 2025년 6월 30일 | $-0.01 | $-0.08 | 0.07% |
| 2025년 3월 31일 | $-0.58 | $-0.60 | 0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AMC | — | -1.2 | 4.6% | — | — | — |
| SPHR | — | 128.5 | 79.0% | 2.7% | 1.5% | — |
| STUB | $4.68B | -2.2 | -1.4% | -109.2% | -192.2% | — |
| CNK | — | 22.3 | 2.1% | 4.4% | — | — |
| MSGE | — | 51.9 | -1.7% | 4.0% | -2518.9% | — |
| BATRA | — | -114.8 | 10.5% | -3.2% | -4.5% | — |
| MCS | — | — | 3.1% | 1.7% | 2.8% | — |
| RSVR | — | — | — | — | — | — |
| ANGX | $790M | -4.3 | 233.2% | -53.0% | 1895.5% | — |
| STRZ | — | — | -1.6% | — | — | — |
| NFLX | $395.87B | 37.1 | 15.8% | 24.3% | 42.6% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.85B | $4.64B | $4.81B | $3.91B | $2.53B | $1.24B | $5.47B | $5.46B | $5.08B | $3.24B | $2.95B | $2.70B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | $1.09B | · | · | |
| SG&A Expense | · | · | · | · | · | · | $153M | $179M | $133M | · | · | · | |
| Operating Expenses | $15M | $5M | $2M | $8M | $200.0K | $-9M | $15M | $24M | $21M | $20M | $17M | $22M | |
| Operating Income | $-17M | $-79M | $-74M | $-522M | $-930M | $-4.10B | $136M | $265M | $102M | $214M | $237M | $175M | |
| Interest Expense | · | $444M | $411M | $379M | $458M | $357M | $341M | $342M | $274M | $122M | $106M | $121M | |
| Interest Income | $8M | $19M | $15M | $6M | · | · | · | · | · | · | · | · | |
| Other Non-op | $-112M | $156M | $77M | $-55M | $88M | $-29M | $-13M | $108M | $2M | $-300.0K | $-11M | $8M | |
| Pretax Income | $-628M | $-350M | $-393M | $-971M | $-1.28B | $-4.53B | $-172M | $124M | $-333M | $150M | $164M | $97M | |
| Income Tax | $4M | $2M | $3M | $2M | $-10M | $60M | $-22M | $14M | $154M | $38M | $60M | $33M | |
| Net Income | $-632M | $-353M | $-397M | $-974M | $-1.27B | $-4.59B | $-149M | $110M | $-487M | $112M | $104M | · | |
| EPS (Basic) | $-1.34 | $-1.06 | $-2.37 | $-9.29 | $-13.29 | $-19.58 | $-1.44 | $0.91 | $-3.80 | $1.13 | $1.06 | $0.66 | |
| EPS (Diluted) | $-1.34 | $-1.06 | $-2.37 | $-9.29 | $-13.29 | $-19.58 | $-1.44 | $0.41 | $-3.80 | $1.13 | $1.06 | $0.66 | |
| Shares (Basic) | 472,899,000 | 332,920,000 | 167,644,000 | 104,769,000 | 95,482,000 | 234,424,000 | 103,832,000 | 120,621,000 | 128,246,000 | 98,838,000 | 97,963,000 | 97,506,000 | |
| Shares (Diluted) | 472,899,000 | 332,920,000 | 167,644,000 | 104,769,000 | 95,482,000 | 234,424,000 | 103,832,000 | 130,105,000 | 128,246,000 | 98,872,000 | 98,029,000 | 97,700,000 | |
| EBITDA | · | · | $291M | · | $-505M | $-3.60B | $586M | $803M | $640M | $481M | $470M | $391M |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $428M | $632M | $884M | $632M | $1.59B | $308M | $265M | $313M | $310M | $207M | $211M | $218M | |
| Receivables | $156M | $168M | $204M | $167M | $168M | $91M | $254M | $260M | $272M | $214M | $106M | $99M | |
| Prepaid Expense | $43M | $36M | $32M | $29M | $35M | $34M | · | · | · | · | · | · | |
| Other Current Assets | $97M | $98M | $88M | $81M | $82M | $75M | $143M | $198M | $203M | $169M | $98M | $84M | |
| Current Assets | $730M | $947M | $1.20B | $902M | $1.87B | $487M | $673M | $781M | $872M | $684M | $414M | $402M | |
| PP&E (Net) | $1.34B | $1.41B | $1.52B | $1.68B | $1.91B | $2.26B | $2.58B | $3.04B | $3.12B | $3.04B | $1.40B | $1.25B | |
| PP&E (Gross) | $4.84B | $4.67B | $4.61B | $4.52B | $4.49B | $4.49B | $4.39B | · | · | · | · | · | |
| Accum. Depreciation | $3.53B | $3.27B | $3.09B | $2.84B | $2.57B | $2.23B | $1.81B | · | · | · | · | · | |
| Goodwill | $2.42B | $2.30B | $2.36B | $2.34B | $2.43B | $2.55B | $4.79B | $4.79B | $4.93B | $3.93B | $2.41B | $2.29B | |
| Intangibles | $147M | $144M | $147M | $147M | $153M | $163M | $195M | $352M | $380M | $365M | $237M | $226M | |
| Other Non-current Assets | $212M | $192M | $196M | $222M | $249M | $305M | $503M | $506M | $476M | $534M | $502M | $418M | |
| Total Assets | $8.02B | $8.25B | $9.01B | $9.14B | $10.82B | $10.28B | $13.68B | $9.50B | $9.81B | $8.64B | $5.09B | $4.76B | |
| Accounts Payable | $383M | $378M | $320M | $330M | $377M | $299M | $543M | $453M | $570M | $502M | $313M | $263M | |
| Current Liabilities | $1.77B | $1.74B | $1.63B | $1.69B | $1.79B | $1.58B | $1.93B | $1.33B | $1.41B | $1.19B | $712M | $636M | |
| Capital Leases | $3.48B | $3.63B | $4.00B | $4.25B | $4.65B | $4.96B | $4.91B | · | · | · | · | · | |
| Deferred Tax | $36M | $34M | $32M | $32M | $31M | $40M | $46M | $42M | $50M | $21M | · | · | |
| Other Non-current Liabilities | $95M | $82M | $103M | $105M | $165M | $241M | $196M | $963M | $904M | $706M | $463M | $420M | |
| Total Liabilities | $9.91B | $10.01B | $10.86B | $11.76B | $12.61B | $13.13B | $12.46B | $8.10B | $7.69B | $6.63B | $3.55B | $3.25B | |
| Long-term Debt | $4.02B | $4.13B | $4.50B | $4.95B | $5.17B | $5.41B | $4.91B | $4.87B | $4.31B | $3.83B | $1.94B | $1.79B | |
| Total Debt | · | · | $4.58B | · | $5.43B | $5.72B | $4.75B | $4.72B | $4.24B | $3.76B | $1.93B | $1.78B | |
| Common Stock | $5M | $4M | $3M | $500.0K | $5M | · | · | · | · | · | · | · | |
| Paid-in Capital | $7.12B | $6.71B | $6.22B | $5.05B | $4.86B | · | · | · | · | · | · | · | |
| Retained Earnings | $-8.98B | $-8.35B | $-7.99B | $-7.60B | $-6.62B | $-5.34B | $-706M | $-551M | $-208M | $384M | $353M | $327M | |
| Treasury Stock | · | · | · | · | · | $56M | $56M | $56M | $48M | $700.0K | $680.0K | $680.0K | |
| AOCI | $-42M | $-132M | $-78M | $-77M | $-28M | $39M | $-26M | $6M | $126M | $-2M | $3M | $13M | |
| Stockholders' Equity | $-1.89B | $-1.76B | $-1.85B | $-2.62B | $-1.79B | $-2.86B | $1.21B | $1.40B | $2.11B | $2.01B | $1.54B | $1.51B | |
| Liabilities + Equity | $8.02B | $8.25B | $9.01B | $9.14B | $10.82B | $10.28B | $13.68B | $9.50B | $9.81B | $8.64B | $5.09B | $4.76B | |
| Shares Outstanding | · | · | · | · | · | · | · | · | 75,826,927 | · | · | · |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $313M | $320M | $365M | $396M | $425M | $498M | $450M | $538M | $539M | $268M | $233M | $216M | |
| Stock-based Comp | $17M | $22M | $42M | $22M | $43M | $25M | $4M | $15M | $6M | $5M | $10M | $11M | |
| Deferred Tax | $2M | $2M | $700.0K | $2M | $-8M | $64M | $-34M | $-6M | $158M | $34M | $52M | $32M | |
| Amort. of Intangibles | · | $800.0K | $2M | $3M | $4M | $4M | $5M | $19M | $20M | $10M | $8M | $9M | |
| Other Non-cash | · | · | $-227M | · | $194M | $2.87B | $307M | $-133M | $344M | · | · | · | |
| Operating Cash Flow | $-120M | $-51M | $-215M | $-628M | $-614M | $-1.13B | $579M | $523M | $537M | $432M | $468M | $297M | |
| CapEx | $246M | $246M | $226M | $202M | $92M | $174M | $518M | $576M | $627M | $422M | $333M | $271M | |
| Investing Cash Flow | $-222M | $-243M | $-180M | $-224M | $-68M | $-155M | $-516M | $-317M | $-959M | $-1.33B | $-509M | $-272M | |
| Stock Issued | · | · | · | · | $1.57B | $265M | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | $22M | $34M | · | · | $92.0K | |
| Net Stock Activity | · | · | · | · | $1.57B | · | · | $-22M | $-34M | · | · | $-92.0K | |
| Dividends Paid | · | · | · | $700.0K | · | $6M | $84M | $258M | $105M | $80M | $79M | $59M | |
| Financing Cash Flow | $125M | $68M | $649M | $-91M | $1.99B | $1.33B | $-113M | $-195M | $492M | $918M | $35M | $-354M | |
| Net Change in Cash | $-204M | $-231M | $257M | $-966M | $1.30B | $46M | $-48M | $6M | $88M | $19M | $-7M | $-328M | |
| Taxes Paid | $-3M | $-700.0K | $-4M | $-800.0K | $7M | $10M | $2M | $-20M | $11M | $5M | $5M | $1M | |
| Free Cash Flow | · | · | $-441M | · | $-706M | $-1.30B | $61M | $-53M | $-68M | $10M | $134M | $27M | |
| Levered FCF | · | · | $-856M | · | $-1.16B | $-1.66B | $-235M | $-358M | $-469M | $-81M | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | -1.5% | · | -36.8% | -330.2% | 2.5% | 4.9% | 2.0% | 6.6% | 8.0% | 6.5% | |
| Net Margin | · | · | -8.2% | · | -50.2% | -369.4% | -2.7% | 2.0% | -9.6% | · | · | · | |
| Pretax Margin | · | · | -8.2% | · | -50.6% | -364.6% | -3.1% | 2.3% | -6.6% | 4.6% | 5.5% | 3.6% | |
| EBITDA Margin | · | · | 6.0% | · | -20.0% | -290.1% | 10.7% | 14.7% | 12.6% | 14.9% | 16.0% | 14.5% | |
| ROA | · | · | -4.4% | · | -12.0% | -38.3% | -1.3% | 1.1% | -5.3% | · | · | · | |
| ROE | · | · | 19.9% | · | 74.0% | 231.8% | -11.7% | 8.3% | -21.5% | · | · | · | |
| ROIC | · | · | -2.8% | · | -25.4% | -146.8% | 2.0% | 3.9% | 2.4% | 2.8% | 4.3% | 3.5% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 0.7 | · | 1.0 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | |
| Quick Ratio | · | · | 0.7 | · | 1.0 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | |
| Debt / Equity | · | · | -2.5 | · | -3.0 | -2.0 | 3.9 | 3.4 | 2.0 | 1.9 | 1.3 | 1.2 | |
| LT Debt / Equity | · | · | -2.5 | · | -3.0 | -2.0 | 3.9 | 3.4 | 2.0 | 1.9 | 1.3 | 1.2 | |
| Interest Coverage | · | · | -0.2 | · | -2.0 | -11.5 | 0.4 | 0.8 | 0.4 | 1.8 | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.5 | · | 0.2 | 0.1 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | |
| Receivables Turnover | · | · | 26.0 | · | 19.5 | 7.2 | 21.3 | 20.6 | 20.9 | 20.3 | 28.8 | 26.2 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.6% | -3.6% | 23.0% | 54.7% | 103.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.4% | 22.4% | 57.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 31.3% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.85B | $4.64B | $4.81B | $3.91B | $2.53B | $1.24B | $5.47B | $5.46B | $5.08B | $3.24B | $2.95B | $2.70B | |
| Net Income TTM | $-632M | $-353M | $-397M | $-974M | $-1.27B | $-4.59B | $-149M | $110M | $-487M | $112M | $104M | · | |
| P/E | -1.2 | -3.8 | -2.6 | -4.4 | -20.5 | -1.1 | -50.3 | 299.5 | -39.7 | 297.8 | 226.4 | 396.7 | |
| Earnings Yield | -85.9% | -26.6% | -38.7% | -22.8% | -4.9% | -92.4% | -2.0% | 0.33% | -2.5% | 0.34% | 0.44% | 0.25% | |
| Payout Ratio | · | · | · | · | · | -0.14% | -56.4% | 234.4% | -21.5% | · | · | · | |
| Annual Payout | · | · | · | $700.0K | · | $6M | $84M | $258M | $105M | $80M | $79M | $59M |
손익계산서 14
| 지표 | 추세 | 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 | $1.05B | $1.29B | $1.30B | $1.40B | $862M | $1.31B | $1.35B | $1.03B | $951M | $1.10B | $1.41B | $1.35B | $954M | $991M | $968M | $1.17B | |
| Operating Expenses | $-300.0K | $8M | $700.0K | $3M | $3M | $2M | $2M | $1M | $500.0K | $-2M | $4M | $-900.0K | $1M | $-2M | $4M | $4M | |
| Operating Income | $-46M | $100.0K | $36M | $93M | $-146M | $5M | $72M | $-47M | $-108M | $-150M | $99M | $85M | $-108M | $-224M | $-115M | $-16M | |
| Interest Expense | · | · | · | · | · | · | · | · | $101M | · | $104M | $103M | $101M | $100M | $96M | $90M | |
| Interest Income | $300.0K | $1M | $2M | $2M | $3M | $3M | $5M | $5M | $6M | $7M | $4M | $2M | $2M | · | · | · | |
| Other Non-op | $52M | $-8M | $-195M | $32M | $59M | $-18M | $23M | $108M | $43M | $67M | $16M | $32M | $-38M | $36M | $1M | $44M | |
| Pretax Income | $-115M | $-127M | $-297M | $-4M | $-200M | $-135M | $-22M | $-32M | $-162M | $-183M | $15M | $9M | $-234M | $-288M | $-225M | $-121M | |
| Income Tax | $2M | $500.0K | $1M | $1M | $2M | $700.0K | $-1M | $700.0K | $2M | $-1M | $2M | $400.0K | $2M | $0 | $2M | $600.0K | |
| Net Income | $-117M | $-127M | $-298M | $-5M | $-202M | $-136M | $-21M | $-33M | $-164M | $-182M | $12M | $9M | $-236M | $-288M | $-227M | $-122M | |
| EPS (Basic) | $-0.22 | $-0.28 | $-0.58 | $-0.01 | $-0.47 | $-0.28 | $-0.06 | $-0.10 | $-0.62 | $-0.80 | $0.08 | $0.06 | $-1.71 | $-6.64 | $-2.20 | $-0.12 | |
| EPS (Diluted) | $-0.22 | $-0.28 | $-0.58 | $-0.01 | $-0.47 | $-0.28 | $-0.06 | $-0.10 | $-0.62 | $-0.80 | $0.08 | $0.06 | $-1.71 | $-6.64 | $-2.20 | $-0.12 | |
| Shares (Basic) | 539,664,000 | -904,228,000 | 513,010,000 | 433,144,000 | 430,973,000 | -613,925,000 | 361,853,000 | 321,581,000 | 263,411,000 | -283,477,000 | 162,424,000 | 151,302,000 | 137,395,000 | -2,064,062,000 | 103,369,000 | 1,033,642,000 | |
| Shares (Diluted) | 539,664,000 | -904,228,000 | 513,010,000 | 433,144,000 | 430,973,000 | -613,925,000 | 361,853,000 | 321,581,000 | 263,411,000 | -283,705,000 | 162,607,000 | 151,347,000 | 137,395,000 | -2,064,062,000 | 103,369,000 | 1,033,642,000 | |
| EBITDA | $30M | · | $115M | $170M | $-70M | · | $153M | $31M | $-27M | · | $188M | $182M | $-15M | · | $-18M | $81M |
대차대조표 26
| 지표 | 추세 | 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 | $339M | $428M | $366M | $424M | $379M | $632M | $527M | $770M | $624M | $884M | $730M | $435M | $496M | $632M | $685M | $965M | |
| Receivables | $103M | $156M | $102M | $124M | $93M | $168M | $108M | $156M | $140M | · | $134M | $138M | $106M | · | $108M | $121M | |
| Prepaid Expense | · | $43M | · | · | · | $36M | · | · | · | · | · | · | · | · | · | $54M | |
| Other Current Assets | $98M | $97M | $100M | $110M | $114M | $98M | $104M | $101M | $112M | · | $94M | $112M | $116M | · | $91M | $103M | |
| Current Assets | $583M | $730M | $619M | $709M | $635M | $947M | $789M | $1.08B | $913M | · | $980M | $708M | $740M | · | $905M | $1.21B | |
| PP&E (Net) | · | $1.34B | · | · | · | $1.41B | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Gross) | · | $4.84B | · | · | · | $4.67B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $3.57B | $3.50B | $3.48B | $3.45B | $3.35B | $3.27B | $3.27B | $3.20B | $3.15B | · | $2.99B | $2.96B | $2.92B | · | $2.72B | $2.68B | |
| Goodwill | $2.39B | $2.42B | $2.40B | $2.39B | $2.36B | $2.30B | $2.35B | $2.33B | $2.32B | $2.36B | $2.31B | $2.31B | $2.34B | $2.34B | $2.31B | $2.35B | |
| Intangibles | $146M | $147M | $148M | $148M | $146M | $144M | $147M | $146M | $146M | · | $146M | $147M | $147M | · | $145M | $148M | |
| Other Non-current Assets | $198M | $212M | $212M | $213M | $200M | $192M | $199M | $198M | $194M | · | $195M | $198M | $206M | · | $224M | $261M | |
| Total Assets | $7.68B | $8.02B | $8.02B | $8.17B | $8.05B | $8.25B | $8.32B | $8.59B | $8.54B | · | $8.79B | $8.67B | $8.85B | · | $9.21B | $9.82B | |
| Accounts Payable | $274M | $383M | $279M | $305M | $233M | $378M | $248M | $301M | $250M | · | $236M | $286M | $257M | · | $231M | $309M | |
| Current Liabilities | $1.67B | $1.77B | $1.60B | $1.62B | $1.51B | $1.74B | $1.58B | $1.65B | $1.50B | · | $1.53B | $1.55B | $1.71B | · | $1.62B | $1.62B | |
| Capital Leases | $3.35B | $3.48B | $3.58B | $3.66B | $3.68B | $3.63B | $3.74B | $3.77B | $3.88B | · | $3.98B | $4.10B | $4.17B | · | $4.25B | $4.43B | |
| Deferred Tax | $36M | $36M | $36M | $35M | $35M | $34M | $34M | $33M | $33M | · | $33M | $32M | $33M | · | $32M | $31M | |
| Other Non-current Liabilities | $109M | $95M | $80M | $81M | $84M | $82M | $91M | $99M | $102M | · | $99M | $102M | $104M | · | $126M | $134M | |
| Total Liabilities | $9.61B | $9.91B | $9.80B | $9.90B | $9.79B | $10.01B | $10.01B | $10.29B | $10.57B | · | $10.93B | $11.25B | $11.44B | · | $11.79B | $12.15B | |
| Long-term Debt | $3.96B | $4.02B | $4.01B | $4.01B | $4.13B | $4.08B | $4.20B | $4.30B | $4.48B | · | $4.66B | $4.69B | $4.74B | · | $5.08B | $5.12B | |
| Total Debt | $3.96B | · | $4.01B | $4.01B | $4.04B | · | $4.14B | $4.34B | $4.54B | · | $4.77B | $4.82B | $4.88B | · | $5.33B | $5.38B | |
| Common Stock | $6M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | · | $2M | $5M | $5M | · | $5M | $5M | |
| Paid-in Capital | $7.22B | $7.12B | $7.12B | $6.89B | $6.89B | $6.71B | $6.62B | $6.60B | $6.24B | · | $5.79B | $5.36B | $5.32B | · | $4.83B | · | |
| Retained Earnings | $-9.10B | $-8.98B | $-8.85B | $-8.55B | $-8.55B | $-8.35B | $-8.21B | $-8.19B | $-8.16B | · | $-7.81B | $-7.82B | $-7.83B | · | $-7.31B | $-7.08B | |
| AOCI | $-58M | $-42M | $-53M | $-68M | $-79M | $-132M | $-102M | $-111M | $-114M | · | $-115M | $-125M | $-85M | · | $-106M | $-80M | |
| Stockholders' Equity | $-1.93B | $-1.89B | $-1.78B | $-1.73B | $-1.74B | $-1.76B | $-1.69B | $-1.70B | $-2.03B | · | $-2.14B | $-2.58B | $-2.59B | · | $-2.58B | $-2.33B | |
| Liabilities + Equity | $7.68B | $8.02B | $8.02B | $8.17B | $8.05B | $8.25B | $8.32B | $8.59B | $8.54B | · | $8.79B | $8.67B | $8.85B | · | $9.21B | $9.82B |
현금 흐름 13
| 지표 | 추세 | 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 | $76M | $80M | $79M | $78M | $76M | $78M | $81M | $79M | $82M | $86M | $89M | $97M | $94M | $103M | $97M | $97M | |
| Stock-based Comp | $7M | $-800.0K | $6M | $6M | $6M | $7M | $6M | $4M | $4M | $2M | $7M | $8M | $26M | $200.0K | $-4M | $19M | |
| Deferred Tax | $300.0K | $500.0K | $400.0K | $0 | $900.0K | $400.0K | $400.0K | $200.0K | $500.0K | $-100.0K | $400.0K | $-200.0K | $600.0K | $600.0K | $800.0K | $400.0K | |
| Other Non-cash | $-95M | · | · | · | $-251M | · | · | · | $-111M | · | · | · | $-74M | · | $-94M | $-52M | |
| Operating Cash Flow | $-128M | $127M | $-15M | $138M | $-370M | $204M | $-32M | $-35M | $-188M | $-78M | $66M | $-13M | $-190M | $-33M | $-224M | $-77M | |
| CapEx | $46M | $83M | $66M | $50M | $47M | $90M | $61M | $45M | $50M | $72M | $58M | $49M | $47M | $72M | $54M | $40M | |
| Investing Cash Flow | $-16M | $-58M | $-68M | $-49M | $-47M | $-89M | $-60M | $-44M | $-50M | $-64M | $-59M | $-41M | $-17M | $-70M | $-51M | $-48M | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Financing Cash Flow | $49M | $-9M | $25M | $-49M | $158M | $-4M | $-155M | $236M | $-9M | $294M | $293M | $-6M | $69M | $44M | $500.0K | $-60M | |
| Net Change in Cash | $-96M | $60M | $-58M | $47M | $-253M | $104M | $-242M | $158M | $-251M | $159M | $294M | $-60M | $-136M | $-51M | $-282M | $-201M | |
| Taxes Paid | $-1M | $2M | $-2M | $-2M | $-900.0K | $-800.0K | $2M | $-1M | $-200.0K | $-2M | $-1M | $300.0K | $-2M | $300.0K | $300.0K | $100.0K | |
| Free Cash Flow | $-175M | · | · | · | $-417M | · | · | · | $-239M | · | · | · | $-237M | · | $-278M | $-117M | |
| Levered FCF | · | · | · | · | · | · | · | · | $-341M | · | · | · | $-339M | · | $-375M | $-208M |
수익성 7
| 지표 | 추세 | 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 | -4.4% | · | 2.8% | 6.6% | -16.9% | · | 5.3% | -4.6% | -11.4% | · | 7.1% | 6.3% | -11.3% | · | -11.9% | -1.4% | |
| Net Margin | -11.2% | · | -22.9% | -0.34% | -23.4% | · | -1.5% | -3.2% | -17.2% | · | 0.87% | 0.64% | -24.7% | · | -23.4% | -10.4% | |
| Pretax Margin | -11.0% | · | -22.8% | -0.25% | -23.2% | · | -1.6% | -3.1% | -17.0% | · | 1.0% | 0.67% | -24.5% | · | -23.2% | -10.4% | |
| EBITDA Margin | 2.9% | · | 8.9% | 12.2% | -8.1% | · | 11.3% | 3.0% | -2.8% | · | 13.4% | 13.5% | -1.5% | · | -1.9% | 7.0% | |
| ROA | -1.5% | · | -3.6% | -0.06% | -2.4% | · | -0.24% | -0.38% | -1.9% | · | 0.14% | 0.09% | -2.5% | · | -2.2% | -1.1% | |
| ROE | 6.4% | · | 17.2% | 0.27% | 10.7% | · | 1.1% | 1.5% | 7.1% | · | -0.52% | -0.35% | 9.9% | · | 10.8% | 6.5% | |
| ROIC | -2.3% | · | 1.6% | 5.4% | -6.4% | · | 2.8% | -1.8% | -4.4% | · | 3.2% | 3.6% | -4.8% | · | -4.2% | -0.53% |
유동성 및 지급능력 5
| 지표 | 추세 | 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 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.7 | 0.6 | · | 0.6 | 0.5 | 0.4 | · | 0.6 | 0.7 | |
| Quick Ratio | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.6 | 0.5 | · | 0.6 | 0.4 | 0.4 | · | 0.5 | 0.7 | |
| Debt / Equity | -2.1 | · | -2.3 | -2.3 | -2.3 | · | -2.5 | -2.6 | -2.2 | · | -2.2 | -1.9 | -1.9 | · | -2.1 | -2.3 | |
| LT Debt / Equity | -2.0 | · | -2.2 | -2.3 | -2.3 | · | -2.4 | -2.5 | -2.2 | · | -2.2 | -1.9 | -1.9 | · | -2.0 | -2.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -1.1 | · | 1.0 | 0.8 | -1.1 | · | -1.2 | -0.2 |
효율성 2
| 지표 | 추세 | 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 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 10.7 | · | 12.4 | 10.0 | 7.4 | · | 11.1 | 7.0 | 7.7 | · | 11.6 | 10.4 | 9.0 | · | 8.1 | 11.2 |
가치 평가 (TTM) 4
| 지표 | 추세 | 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 | $4.61B | · | $4.91B | $4.64B | $4.19B | · | $4.74B | $4.74B | $4.66B | · | $4.68B | $4.44B | $3.87B | · | $3.68B | $3.16B | |
| Net Income TTM | $-622M | · | $-526M | $-260M | $-419M | · | $-205M | $-175M | $-378M | · | $-442M | $-575M | $-921M | · | $-910M | $-1.03B | |
| P/E | -0.8 | · | -2.6 | -4.8 | -2.3 | · | -6.5 | -8.6 | -1.7 | · | -2.1 | -11.1 | -11.5 | · | -24.3 | -98.2 | |
| Earnings Yield | -130.6% | · | -38.6% | -20.6% | -43.5% | · | -15.4% | -11.7% | -58.9% | · | -47.2% | -9.0% | -8.7% | · | -4.1% | -1.0% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $4.85B | $4.64B | $4.81B | $3.91B | $2.53B |
| 영업이익률 % | — | — | -1.5% | — | -36.8% |
| 순이익 | $-632M | $-353M | $-397M | $-974M | $-1.27B |
| 희석 EPS | $-1.34 | $-1.06 | $-2.37 | $-9.29 | $-13.29 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | -2.5 | — | -3.0 |
| 유동비율 | — | — | 0.7 | — | 1.0 |
| 당좌 비율 | — | — | 0.7 | — | 1.0 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | $-441M | — | $-706M |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.