ARRY 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$3.90
시가총액 (MRQ)$600M
P/E (TTM)-4.0
EPS (TTM)$-0.98
매출 (TTM)$1.19B
ROE (TTM)62.9%
부채/자본 (MRQ)-3.3
52주 범위$4–$12
ARRY 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.28B2021-12-31 → 2025-12-31
EPS$-0.732021-12-31 → 2025-12-31
잉여현금흐름$80M2022-12-31 → 2025-12-31
순이익률-7.2%2022-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-4.05년 평균 ≈-13.1
≈-13.1
·
·
P/S (TTM)
0.55년 평균 ≈1.4
≈1.4
2.7
저평가
P/B (MRQ)
-3.05년 평균 ≈4.7
≈4.7
·
·
EV / EBITDA
-35.35년 평균 ≈-3.0
≈-3.0
·
·
주가 / FCF (TTM)
4.55년 평균 ≈14.5
≈14.5
·
·
주가 / 현금 흐름 (TTM)
3.75년 평균 ≈12.8
≈12.8
·
·
EV / Revenue (EV / 매출)
0.85년 평균 ≈1.7
≈1.7
·
·
EV / FCF
12.85년 평균 ≈18.1
≈18.1
·
·
주가 / 유형 장부 가치 (MRQ)
-1.4
·
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
24.3%5년 평균 ≈24.0%
≈24.0%
21.1%
최상위권
영업이익률 (TTM)
-5.1%5년 평균 ≈-3.6%
≈-3.6%
-29.3%
최상위권
EBITDA Margin (EBITDA 마진)
-2.3%5년 평균 ≈-2.1%
≈-2.1%
-29.3%
최상위권
세전 마진 (TTM)
-6.2%5년 평균 ≈-4.7%
≈-4.7%
-30.4%
최상위권
순이익률 (TTM)
-7.2%5년 평균 ≈-5.3%
≈-5.3%
-31.8%
최상위권
ROA (TTM)
-5.6%5년 평균 ≈-2.7%
≈-2.7%
-22.3%
최상위권
ROE (TTM)
62.9%5년 평균 ≈248.6%
≈248.6%
-28.5%
최상위권
ROIC
-11.2%5년 평균 ≈-7.7%
≈-7.7%
-22.0%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
-3.35년 평균 ≈-0.1
≈-0.1
-0.3
낮은 부채
유동비율 (MRQ)
2.25년 평균 ≈2.2
≈2.2
3.3
낮은 유동성
Quick Ratio (당좌 비율)
1.45년 평균 ≈1.4
≈1.4
1.6
동일
장기 부채 / 자기 자본 (MRQ)
-3.35년 평균 ≈-0.1
≈-0.1
-0.6
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
40.2%5년 평균 ≈21.6%
≈21.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-7.8%5년 평균 ≈5.5%
≈5.5%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
8.0%
·
·
·
Net Income YoY (순이익 YoY)
2996.6%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
4.5%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
32.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.735년 평균 ≈$-0.60
≈$-0.60
·
·
Revenue / Share (주당 매출)
$8.425년 평균 ≈$8.94
≈$8.94
·
·
Cash Flow / Share (주당 현금 흐름)
$0.675년 평균 ≈$1.04
≈$1.04
·
·
Cash / Share (주당 현금)
$1.605년 평균 ≈$1.63
≈$1.63
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ARRY
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.95년 평균 ≈0.8
≈0.8
0.4
최상위권
Inventory Turnover (재고 회전율)
5.65년 평균 ≈5.1
≈5.1
3.6
최상위권
Receivables Turnover (매출 채권 회전율)
4.75년 평균 ≈3.9
≈3.9
7.2
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.1M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈84.6%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.24
$0.12
100.5%
2026년 3월 31일
5월 12, 2026
$0.06
$-0.05
209.7%
2025년 12월 31일
$-0.01
$-0.01
—
2025년 9월 30일
$0.30
$0.21
45.6%
2025년 6월 30일
$0.25
$0.20
25.0%
2025년 3월 31일
$0.13
$0.09
42.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue
$1.28B
$916M
$1.58B
$1.64B
$853M
$873M
$648M
Cost of Revenue
$986M
$618M
$1.16B
$1.42B
$785M
$670M
$497M
Gross Profit
$299M
$298M
$416M
$213M
$68M
$203M
$151M
R&D Expense
$10M
$7M
$8M
$4M
·
·
·
SG&A Expense
$199M
$161M
$160M
$151M
$81M
$56M
$41M
Operating Expenses
$328M
$525M
$201M
$231M
$93M
$108M
$67M
Operating Income
$-29M
$-227M
$214M
$-18M
$-25M
$95M
$83M
Interest Expense
·
·
$44M
$37M
$36M
$15M
$19M
Other Non-op
$-992.0K
$-1M
$-1M
$3M
$-905.0K
$-2M
$-33.0K
Pretax Income
$-29M
$-251M
$177M
$-5M
$-61M
$78M
$65M
Income Tax
$23M
$-10M
$40M
$-9M
$-11M
$19M
$25M
Net Income
$-52M
$-240M
$137M
$4M
$-50M
$59M
$40M
EPS (Basic)
$-0.73
$-1.95
$0.57
$-0.29
$-0.51
$0.49
$0.33
EPS (Diluted)
$-0.73
$-1.95
$0.56
$-0.29
$-0.51
$0.49
$0.33
Shares (Basic)
152,537,000
151,754,000
150,942,000
149,819,000
129,984,000
121,467,000
119,994,000
Shares (Diluted)
152,537,000
151,754,000
152,022,000
149,819,000
129,984,000
121,514,000
119,994,000
EBITDA
$-29M
$-227M
$214M
$83M
·
$123M
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$244M
$363M
$249M
$134M
$368M
$108M
$310M
Receivables
$272M
$276M
$332M
$421M
$236M
$119M
$96M
Inventory
$150M
$201M
$162M
$233M
$206M
$118M
$148M
Prepaid Expense
$201M
$158M
$89M
$39M
$34M
$12M
$14M
Other Current Assets
$22M
$28M
·
·
·
·
·
Current Assets
$869M
$999M
$832M
$831M
$852M
$375M
$620M
PP&E (Net)
$58M
$26M
$28M
$23M
$11M
$10M
$11M
PP&E (Gross)
$89M
$51M
$49M
$41M
$22M
$19M
$17M
Accum. Depreciation
$30M
$25M
$21M
$18M
$11M
$9M
$7M
Goodwill
$135M
$160M
$436M
$416M
$70M
$70M
$70M
Intangibles
$239M
$181M
$354M
$386M
$175M
$198M
$224M
Other Non-current Assets
$30M
$25M
$41M
$33M
$26M
$3M
$0
Total Assets
$1.45B
$1.43B
$1.71B
$1.71B
$1.14B
$656M
$924M
Accounts Payable
$144M
$172M
$119M
$170M
$92M
$83M
$130M
Accrued Liabilities
$54M
·
·
·
·
·
·
Current Liabilities
$377M
$438M
$336M
$465M
$245M
$289M
$591M
Capital Leases
$47M
$15M
$19M
$14M
$5M
·
·
Deferred Tax
$22M
$21M
$67M
$73M
$0
$13M
$16M
Other Non-current Liabilities
$9M
$4M
$20M
$15M
$6M
$0
·
Total Liabilities
$1.19B
$1.14B
$1.10B
$1.28B
$975M
$737M
$618M
Long-term Debt
$669M
$677M
$682M
$759M
$715M
$428M
$56M
Total Debt
$669M
$677M
$682M
$759M
·
$428M
·
Common Stock
$152.0K
$151.0K
$151.0K
$150.0K
$148M
$127.0K
·
Paid-in Capital
$227M
$298M
$345M
$383M
$203M
$140M
·
Retained Earnings
$-423M
$-371M
$-130M
$-267M
$-272M
$-221M
·
AOCI
$-10M
$-45M
$45M
$8M
$0
·
·
Stockholders' Equity
$-206M
$-118M
$259M
$124M
$-69M
$-81M
$305M
Liabilities + Equity
$1.45B
$1.43B
$1.71B
$1.71B
$1.14B
$656M
$924M
Shares Outstanding
152,780,000
151,952,000
151,242,000
150,513,000
135,027,000
126,994,000
0
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
D&A
$26M
$36M
$39M
$101M
$26M
$27M
$27M
Stock-based Comp
$16M
$10M
$15M
$15M
$14M
$5M
$799.0K
Deferred Tax
$3M
$-38M
$-9M
$-32M
$-10M
$-3M
$22M
Amort. of Intangibles
$41M
$48M
$52M
$98M
$24M
$25M
$25M
Other Non-cash
·
·
·
$53M
·
$-211M
·
Operating Cash Flow
$102M
$154M
$232M
$141M
$-263M
$-122M
$386M
CapEx
$22M
$7M
$17M
$11M
$3M
$1M
$2M
Investing Cash Flow
$-188M
$-10M
$-17M
$-384M
$-15M
$-1M
$-2M
Stock Issued
·
$0
$0
$16M
$121M
$146M
$0
Net Stock Activity
·
$0
$0
$16M
·
·
·
Financing Cash Flow
$-38M
$-12M
$-102M
$8M
$538M
$-129M
$-64M
Net Change in Cash
$-118M
$115M
$115M
$-234M
$259M
$-253M
$320M
Taxes Paid
$23M
$28M
$46M
$11M
$13M
$31M
$443.0K
Free Cash Flow
$80M
$147M
$215M
$131M
·
$-124M
·
Levered FCF
·
·
$181M
$161M
·
$-135M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
Gross Margin
23.2%
32.5%
26.4%
13.9%
·
23.2%
·
Operating Margin
-2.3%
-24.8%
13.6%
-1.1%
·
10.9%
·
Net Margin
-4.1%
-26.2%
8.7%
0.27%
·
6.8%
·
Pretax Margin
-2.3%
-27.4%
11.2%
-0.30%
·
8.9%
·
EBITDA Margin
-2.3%
-24.8%
13.6%
5.1%
·
14.1%
·
ROA
-3.6%
-15.3%
8.0%
0.26%
·
7.5%
·
ROE
37.7%
896.8%
56.2%
3.8%
·
52.7%
·
ROIC
-11.2%
-39.0%
17.6%
1.8%
·
20.8%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Current Ratio
2.3
2.3
2.5
1.8
·
1.3
·
Quick Ratio
1.4
1.5
1.7
1.2
·
0.8
·
Debt / Equity
-3.2
-5.7
2.6
6.1
·
-5.3
·
LT Debt / Equity
-3.2
-5.5
2.5
5.8
·
-5.2
·
Interest Coverage
·
·
4.8
-0.5
·
6.3
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.9
0.6
0.9
1.0
·
1.1
·
Inventory Turnover
5.6
3.4
5.9
5.6
·
5.0
·
Receivables Turnover
4.7
3.0
4.2
3.6
·
8.1
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$-1.35
$-0.78
$1.71
$0.83
·
·
·
Revenue / Share
$8.42
$6.03
$10.37
$10.93
·
$7.18
·
Cash Flow / Share
$0.67
$1.01
$1.53
$0.94
·
$-1.01
·
Cash / Share
$1.60
$2.39
$1.65
$0.89
·
·
·
EPS (TTM)
$-0.73
$-1.95
$0.56
$-0.29
$-0.51
$0.49
·
성장률6
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
40.2%
-41.9%
-3.7%
91.9%
-2.2%
·
·
Revenue CAGR 3Y
-7.8%
2.4%
21.8%
·
·
·
·
Revenue CAGR 5Y
8.0%
·
·
·
·
·
·
EPS CAGR 3Y
·
·
4.5%
·
·
·
·
Net Income YoY
·
·
2996.6%
·
·
·
·
Net Income CAGR 3Y
·
·
32.4%
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$1.28B
$916M
$1.58B
$1.64B
$853M
$873M
·
Net Income TTM
$-52M
$-240M
$137M
$4M
$-50M
$59M
·
Market Cap
$1.41B
$918M
$2.54B
$2.91B
·
·
·
Enterprise Value
$1.83B
$1.23B
$2.97B
$3.53B
·
·
·
P/E
-12.6
-3.1
30.0
-66.7
-30.8
88.0
·
P/S
1.1
1.0
1.6
1.8
·
·
·
P/B
-6.8
-7.8
9.8
23.4
·
·
·
P / Cash Flow
13.8
6.0
11.0
20.6
·
·
·
P / FCF
17.6
6.3
11.8
22.2
·
·
·
EV / EBITDA
-63.2
-5.4
13.9
42.6
·
·
·
EV / FCF
23.0
8.4
13.8
27.0
·
·
·
EV / Revenue
1.4
1.3
1.9
2.2
·
·
·
Earnings Yield
-7.9%
-32.3%
3.3%
-1.5%
-3.2%
1.1%
·
손익계산서17
지표
추세
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
$342M
$223M
$226M
$393M
$362M
$302M
$275M
$231M
$256M
$153M
$342M
$350M
$508M
$377M
$402M
$515M
Cost of Revenue
$242M
$160M
$207M
$288M
$265M
$226M
$197M
$153M
$170M
$98M
$257M
$263M
$361M
$279M
$332M
$438M
Gross Profit
$100M
$63M
$19M
$106M
$97M
$76M
$78M
$78M
$86M
$55M
$84M
$87M
$146M
$98M
$70M
$77M
R&D Expense
$5M
$3M
$3M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
SG&A Expense
$54M
$50M
$57M
$52M
$45M
$44M
$46M
$40M
$37M
$38M
$44M
$37M
$40M
$38M
$38M
$39M
Operating Expenses
$65M
$56M
$167M
$60M
$51M
$49M
$221M
$211M
$46M
$47M
$54M
$47M
$50M
$50M
$53M
$59M
Operating Income
$35M
$7M
$-148M
$45M
$46M
$27M
$-142M
$-133M
$40M
$8M
$30M
$40M
$96M
$47M
$16M
$17M
Interest Expense
·
·
·
·
·
·
·
·
·
$9M
·
$13M
$10M
$11M
·
$9M
Other Non-op
$-187.0K
$31.0K
$-1M
$68.0K
$-79.0K
$23.0K
$654.0K
$-682.0K
$-2M
$814.0K
$-888.0K
$-446.0K
$125.0K
$194.0K
$4M
$-1M
Pretax Income
$32M
$4M
$-153M
$43M
$57M
$23M
$-150M
$-138M
$34M
$3M
$22M
$30M
$87M
$38M
$9M
$51M
Income Tax
$7M
$2M
$-7M
$10M
$14M
$7M
$-23M
$4M
$8M
$1M
$3M
$7M
$21M
$8M
$14M
$10M
Net Income
$24M
$2M
$-146M
$34M
$43M
$17M
$-127M
$-141M
$26M
$2M
$19M
$23M
$65M
$30M
$-5M
$41M
EPS (Basic)
$0.05
$-0.09
$-1.06
$0.12
$0.19
$0.02
$-0.94
$-1.02
$0.08
$-0.07
$0.05
$0.07
$0.34
$0.11
$-0.12
$0.19
EPS (Diluted)
$0.05
$-0.09
$-1.06
$0.12
$0.19
$0.02
$-0.94
$-1.02
$0.08
$-0.07
$0.04
$0.07
$0.34
$0.11
$-0.12
$0.19
Shares (Basic)
153,866,000
152,956,000
·
152,727,000
152,584,000
152,076,000
·
151,923,000
151,797,000
151,351,000
·
151,068,000
150,919,000
150,607,000
·
150,322,000
Shares (Diluted)
155,685,000
152,956,000
·
154,090,000
153,068,000
152,783,000
·
151,923,000
152,207,000
151,351,000
·
152,323,000
152,129,000
151,795,000
·
151,382,000
EBITDA
$35M
$7M
·
$45M
$46M
$27M
·
$-133M
$40M
$8M
·
$40M
$96M
$62M
·
$19M
대차대조표29
지표
추세
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
$307M
$201M
$244M
$222M
$377M
$348M
$363M
$332M
$282M
$288M
·
$174M
$156M
$148M
·
$63M
Receivables
$323M
$292M
$272M
$379M
$367M
$283M
$276M
$282M
$310M
$229M
$332M
$428M
$502M
$415M
$421M
$485M
Inventory
$156M
$168M
$150M
$181M
$178M
$187M
$201M
$196M
$166M
$179M
·
$216M
$207M
$255M
·
$270M
Prepaid Expense
$105M
$217M
$201M
$84M
$115M
$157M
$158M
$92M
$91M
$79M
·
$45M
$43M
$46M
·
$41M
Other Current Assets
$25M
$25M
$22M
$17M
$19M
$23M
$28M
·
·
·
·
·
·
·
·
·
Current Assets
$892M
$879M
$869M
$867M
$1.04B
$976M
$999M
$902M
$849M
$774M
·
$863M
$908M
$867M
·
$872M
PP&E (Net)
$68M
$62M
$58M
$55M
$35M
$29M
$26M
$28M
$27M
$27M
·
$30M
$31M
$26M
·
$20M
PP&E (Gross)
$101M
$93M
$89M
$83M
$61M
$53M
$51M
$52M
$49M
$48M
·
$50M
$50M
$44M
·
$37M
Accum. Depreciation
$33M
$31M
$30M
$28M
$26M
$25M
$25M
$24M
$23M
$22M
·
$21M
$20M
$18M
·
$17M
Goodwill
$135M
$135M
$135M
$245M
$173M
$164M
$160M
$251M
$403M
$425M
$436M
$427M
$441M
$428M
·
$360M
Intangibles
$212M
$225M
$239M
$244M
$174M
$176M
$181M
$302M
$308M
$339M
·
$354M
$376M
$379M
·
$384M
Other Non-current Assets
$109M
$54M
$30M
$183M
$97M
$64M
$25M
$65M
$52M
$50M
·
$42M
$33M
$31M
·
$28M
Total Assets
$1.53B
$1.48B
$1.45B
$1.61B
$1.54B
$1.43B
$1.43B
$1.56B
$1.65B
$1.63B
·
$1.78B
$1.85B
$1.79B
·
$1.68B
Accounts Payable
$161M
$142M
$144M
$232M
$161M
$154M
$172M
$149M
$112M
$93M
·
$172M
$189M
$201M
·
$199M
Accrued Liabilities
$102M
$63M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$406M
$390M
$377M
$458M
$468M
$408M
$438M
$375M
$338M
$284M
·
$401M
$435M
$471M
·
$513M
Capital Leases
$45M
$46M
$47M
·
·
·
$15M
·
·
·
·
·
·
·
·
·
Deferred Tax
$20M
$21M
$22M
$22M
$23M
$22M
$21M
$55M
$55M
$63M
·
$70M
$75M
$73M
·
$74M
Other Non-current Liabilities
$1M
$32M
$26M
$50M
$17M
$17M
$4M
$17M
$19M
$19M
·
$22M
$16M
$14M
·
$9M
Total Liabilities
$1.24B
$1.21B
$1.19B
$1.21B
$1.18B
$1.10B
$1.14B
$1.11B
$1.07B
$1.03B
·
$1.16B
$1.24B
$1.27B
·
$1.33B
Long-term Debt
$658M
$666M
$669M
$681M
$694M
$679M
$677M
$676M
$681M
$680M
·
$698M
$740M
$740M
·
$773M
Total Debt
$658M
$666M
·
$681M
$694M
$679M
·
$676M
$681M
$680M
·
$698M
$740M
$740M
·
$773M
Common Stock
$155.0K
$155.0K
$152.0K
$152.0K
$151.0K
$151.0K
$151.0K
$151.0K
$151.0K
$151.0K
·
$151.0K
$151.0K
$150.0K
·
$150.0K
Paid-in Capital
$203M
$214M
$227M
$238M
$248M
$286M
$298M
$308M
$320M
$334M
·
$408M
$418M
$426M
·
$393M
Retained Earnings
$-397M
$-421M
$-423M
$-277M
$-311M
$-354M
$-371M
$-244M
$-102M
$-128M
·
$-153M
$-177M
$-241M
·
$-258M
AOCI
$-9M
$-8M
$-10M
$-8M
$-9M
$-30M
$-45M
$-290.0K
$-18M
$26M
·
$24M
$46M
$22M
·
$-73M
Stockholders' Equity
$-202M
$-214M
$-206M
$-47M
$-71M
$-98M
$-118M
$64M
$200M
$231M
$259M
$278M
$287M
$207M
$124M
$62M
Liabilities + Equity
$1.53B
$1.48B
$1.45B
$1.61B
$1.54B
$1.43B
$1.43B
$1.56B
$1.65B
$1.63B
·
$1.78B
$1.85B
$1.79B
·
$1.68B
Shares Outstanding
153,972,000
153,734,000
152,780,000
152,748,000
152,661,000
152,513,000
151,952,000
·
·
·
151,242,000
·
151,049,000
150,823,000
150,513,000
·
현금 흐름15
지표
추세
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
$8M
$8M
$8M
$7M
$6M
$5M
$9M
$9M
$9M
$10M
$10M
$10M
$13M
$15M
$14M
$24M
Stock-based Comp
$5M
$4M
$4M
$5M
$4M
$3M
$3M
$2M
$910.0K
$4M
$3M
$3M
$5M
$3M
$3M
$4M
Deferred Tax
$-1M
$-2M
$-4M
$7M
$-1M
$1M
$-30M
$-4M
$-3M
$-13.0K
$-7M
$-3M
$-6M
$3M
$4M
$-16M
Amort. of Intangibles
$13M
$13M
$13M
$11M
$9M
$8M
$12M
$12M
$12M
$13M
$13M
$13M
$13M
$14M
$26M
$25M
Other Non-cash
·
·
·
·
·
·
·
·
·
·
·
·
·
$-3M
·
·
Operating Cash Flow
$121M
$-29M
$44M
$27M
$44M
$-13M
$58M
$45M
$4M
$48M
$94M
$72M
$21M
$46M
$97M
$105M
CapEx
$8M
$8M
$7M
$6M
$7M
$2M
$2M
$1M
$2M
$2M
$5M
$2M
$6M
$4M
$4M
$3M
Investing Cash Flow
$-8M
$-8M
$-8M
$-170M
$-7M
$-2M
$-16M
$11M
$-2M
$-2M
$-5M
$-2M
$-6M
$-4M
$-4M
$-3M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Financing Cash Flow
$-10M
$-8M
$-13M
$-13M
$-11M
$-2M
$397.0K
$-8M
$431.0K
$-5M
$-17M
$-45M
$-16M
$-24M
$-25M
$-90M
Net Change in Cash
$105M
$-44M
$23M
$-156M
$29M
$-15M
$32M
$50M
$-5M
$39M
$75M
$18M
$8M
$14M
$71M
$12M
Taxes Paid
$3M
$557.0K
$380.0K
$5M
$19M
$2M
$3M
$8M
$17M
$402.0K
$9M
$18M
$16M
$3M
$10M
$1M
Free Cash Flow
·
$-37M
·
·
·
$-15M
·
·
·
$45M
·
·
·
$42M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$40M
·
·
·
$35M
·
·
수익성8
지표
추세
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
Gross Margin
29.1%
28.2%
·
26.9%
26.8%
25.3%
·
33.8%
33.6%
35.9%
·
24.9%
29.5%
26.9%
·
15.6%
Operating Margin
10.2%
3.2%
·
11.6%
12.8%
9.0%
·
-57.3%
15.5%
5.5%
·
11.5%
19.0%
12.6%
·
3.6%
Net Margin
7.1%
0.89%
·
8.5%
11.9%
5.5%
·
-61.1%
10.1%
1.4%
·
6.6%
12.8%
6.9%
·
7.9%
Pretax Margin
9.3%
1.8%
·
11.0%
15.7%
7.7%
·
-59.4%
13.1%
2.3%
·
8.7%
17.2%
9.6%
·
10.1%
EBITDA Margin
10.2%
3.2%
·
11.6%
12.8%
9.0%
·
-57.3%
15.5%
5.5%
·
11.5%
19.0%
16.4%
·
3.6%
ROA
1.6%
0.14%
·
2.1%
2.7%
1.1%
·
-8.5%
1.5%
0.13%
·
1.3%
3.6%
1.5%
·
3.3%
ROE
-17.8%
-1.3%
·
377.1%
67.0%
25.1%
·
-82.4%
10.5%
0.99%
·
13.6%
36.9%
16.6%
·
118.2%
ROIC
5.9%
0.76%
·
5.5%
5.7%
3.4%
·
-18.4%
3.5%
0.58%
·
3.1%
7.0%
3.6%
·
1.7%
유동성 및 지급능력5
지표
추세
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
2.2
2.3
·
1.9
2.2
2.4
·
2.4
2.5
2.7
·
2.2
2.1
1.8
·
1.7
Quick Ratio
1.6
1.3
·
1.3
1.6
1.5
·
1.6
1.8
1.8
·
1.5
1.5
1.2
·
1.1
Debt / Equity
-3.3
-3.1
·
-14.6
-9.8
-6.9
·
10.5
3.4
2.9
·
2.5
2.6
3.6
·
12.5
LT Debt / Equity
-3.3
-3.1
·
-14.1
-9.3
-6.6
·
10.1
3.3
2.8
·
2.4
2.4
3.4
·
11.7
Interest Coverage
·
·
·
·
·
·
·
·
·
0.9
·
3.1
9.5
5.0
·
2.1
효율성3
지표
추세
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
0.2
·
0.1
0.1
0.1
·
0.2
0.3
0.2
·
0.4
Inventory Turnover
1.4
0.9
·
1.5
1.5
1.2
·
0.7
0.9
0.5
·
1.1
1.3
1.0
·
2.0
Receivables Turnover
1.0
0.8
·
1.2
1.1
1.2
·
0.7
0.6
0.5
·
0.8
1.1
0.9
·
1.6
주당5
지표
추세
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
$-1.31
$-1.39
·
$-0.31
$-0.46
$-0.64
·
·
·
·
·
·
$1.90
$1.37
·
·
Revenue / Share
$2.20
$1.46
·
$2.55
$2.37
$1.98
·
$1.52
$1.68
$1.01
·
$2.30
$3.34
$2.48
·
$3.40
Cash Flow / Share
·
$-0.19
·
·
·
$-0.09
·
·
·
$0.31
·
·
·
$0.30
·
·
Cash / Share
$2.00
$1.31
·
$1.45
$2.47
$2.28
·
·
·
·
·
·
$1.03
$0.98
·
·
EPS (TTM)
$-0.98
$-0.84
·
$-0.61
$-1.75
$-1.86
·
$-0.97
$0.12
$0.38
·
$0.40
$0.52
$0.07
·
$-0.43
가치 평가 (TTM)10
지표
추세
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
$1.19B
$1.21B
·
$1.33B
$1.17B
$1.06B
·
$982M
$1.10B
$1.35B
·
$1.64B
$1.80B
$1.71B
·
$1.46B
Net Income TTM
$-86M
$-67M
·
$-33M
$-208M
$-226M
·
$-94M
$70M
$110M
·
$113M
$130M
$60M
·
$-12M
Market Cap
$1.14B
$1.11B
·
$1.24B
$901M
$743M
·
·
·
·
·
·
$3.41B
$3.30B
·
·
Enterprise Value
$1.49B
$1.58B
·
$1.70B
$1.22B
$1.07B
·
·
·
·
·
·
$4.00B
$3.89B
·
·
P/E
-7.6
-8.6
·
-13.4
-3.4
-2.6
·
-6.8
85.5
39.2
·
55.5
43.5
312.6
·
-38.6
P/S
1.0
0.9
·
0.9
0.8
0.7
·
·
·
·
·
·
1.9
1.9
·
·
P/B
-5.6
-5.2
·
-26.6
-12.7
-7.6
·
·
·
·
·
·
11.9
15.9
·
·
P / Cash Flow
·
-37.8
·
·
·
-56.9
·
·
·
·
·
·
·
72.0
·
·
EV / Revenue
1.3
1.3
·
1.3
1.0
1.0
·
·
·
·
·
·
2.2
2.3
·
·
Earnings Yield
-13.2%
-11.6%
·
-7.5%
-29.7%
-38.2%
·
-14.7%
1.2%
2.5%
·
1.8%
2.3%
0.32%
·
-2.6%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
매출
$1.28B
$916M
$1.58B
$1.64B
·
매출 총이익률 %
23.2%
32.5%
26.4%
13.9%
·
영업이익률 %
-2.3%
-24.8%
13.6%
-1.1%
·
순이익
$-52M
$-240M
$137M
$4M
·
희석 EPS
$-0.73
$-1.95
$0.56
$-0.29
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
부채 / 자기자본 비율
-3.2
-5.7
2.6
6.1
·
유동비율
2.3
2.3
2.5
1.8
·
당좌 비율
1.4
1.5
1.7
1.2
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
잉여현금흐름
$80M
$147M
$215M
$131M
·
기관 투자자 (13F)
310개의 제출자
· $1.8B 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자310
보유 가치$1.8B
신규 포지션47
청산 포지션31
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
47 (-3 이전 분기 대비)
31 (-31 이전 분기 대비)
102 (+8 이전 분기 대비)
87 (-8 이전 분기 대비)
+31.7M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
제출자
제출됨
지분
상태
목적
제출
BCP Helios Aggregator L.P., BCP 8/BEP 3 Holdings Manager L.L.C., Blackstone Energy Management Associates III, L.P., Blackstone EMA III L.L.C., Blackstone Management Associates VIII, L.P., BMA VIII L.L.C., BEFIP III – ESC Helios Holdco L.P., Blackstone Energy Family Investment Partnership III – ESC L.P., BEP III Side-by-Side GP L.L.C., Blackstone Holdings II L.P., Blackstone Holdings I/II GP L.L.C., Blackstone Inc., Blackstone Group Management L.L.C., Stephen A. Schwarzman
×3 제출 서류
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.