CNNE Cannae Holdings, Inc. Common Stock
$13.23
가격 · 5월 20, 2026
기준 재무 정보 5월 11, 2026
52주 범위
$10–$22
24% of range
애널리스트 평점
STRONG BUY
9 analysts
목표 주가
$18
+39% upside
P/E (TTM)
-1.7
ROE
—
순이익률
—
CNNE 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$13.22
시가총액
—
P/E (TTM)
-1.7
EPS (TTM)
$-9.29
매출 (TTM)
$424M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$10 – $22
CNNE 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
$424M
2023-12-31
→
2025-12-31
EPS
$-9.29
2023-12-31
→
2025-12-31
잉여현금흐름
—
2023-12-31
→
2023-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CNNE
동종업계 중앙값
P/E (TTM)
-1.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CNNE
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CNNE
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CNNE
동종업계 중앙값
Revenue YoY (매출 YoY)
-6.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-13.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-32.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CNNE
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 17일 | $0.1500 |
| 2025년 12월 17일 | $0.1500 |
| 2025년 9월 16일 | $0.1500 |
| 2025년 6월 16일 | $0.1200 |
| 2025년 3월 17일 | $0.1200 |
| 2024년 12월 17일 | $0.1200 |
| 2024년 9월 16일 | $0.1200 |
| 2024년 6월 14일 | $0.1200 |
CNNE 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
9 명의 애널리스트
- 적극 매수 4 44.4%
- 매수 4 44.4%
- 보유 1 11.1%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
3 명의 애널리스트 · 2026-05-18
중앙값
$17.00
평균
$18.33
← 모든 목표가 하회
$13.22
저가
$16.00
고가
$22.00
중앙값 목표
$17.00
+28.5%
평균 목표
$18.33
+38.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-1.6%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.70 | $-0.45 | -0.25% |
| 2025년 12월 31일 | $-1.93 | $-0.38 | -1.5% |
| 2025년 9월 30일 | $-1.25 | $-0.30 | -0.95% |
| 2025년 6월 30일 | $-3.93 | $-0.28 | -3.6% |
| 2025년 3월 31일 | $-1.81 | $-0.41 | -1.4% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CNNE | — | -1.7 | -6.4% | — | — | — |
| CODI | $361M | -1.3 | 4.8% | -12.1% | -40.4% | 43.5% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $424M | $452M | $570M | $662M | $452M | $2.97B | $1.44B | $1.32B | $1.17B | $1.19B | $1.43B | |
| Cost of Revenue | $358M | $371M | $475M | $571M | · | · | · | $991M | $991M | $984M | · | |
| Operating Expenses | $543M | $556M | $689M | $807M | $876M | $774M | $1.19B | $1.29B | $1.23B | $1.18B | $1.43B | |
| Operating Income | $-120M | $-104M | $-119M | $-145M | $-134M | $-188M | $-118M | $-146M | $-78M | $-2M | $-12M | |
| Interest Expense | · | · | $18M | $12M | $10M | $9M | $18M | $5M | $7M | $5M | $6M | |
| Other Non-op | $-71M | $-148M | $-82M | $-191M | $-300M | $2.37B | $356M | $168M | $3M | $7M | $8M | |
| Pretax Income | $-190M | $-252M | $-200M | $-336M | $-433M | $2.18B | $238M | $23M | $-74M | $5M | $-4M | |
| Income Tax | $25M | $3M | $-72M | $-90M | $-74M | $481M | $24M | $15M | $-14M | $-10M | $-20M | |
| Net Income | $-525M | $-305M | $-313M | $-428M | $-287M | $1.79B | $77M | $28M | $109M | $-12M | $-23M | |
| EPS (Basic) | $-9.29 | $-4.73 | $-4.27 | $-5.25 | $-3.19 | $20.84 | $1.07 | $0.39 | $1.54 | $-0.18 | $-0.32 | |
| EPS (Diluted) | $-9.29 | $-4.73 | $-4.27 | $-5.25 | $-3.19 | $20.79 | $1.07 | $0.39 | $1.54 | $-0.18 | $-0.32 | |
| Shares (Basic) | 56,500,000 | 64,400,000 | 73,400,000 | 81,600,000 | 90,100,000 | 85,700,000 | 72,200,000 | 71,200,000 | 70,600,000 | 70,600,000 | 70,600,000 | |
| Shares (Diluted) | 56,500,000 | 64,400,000 | 73,400,000 | 81,600,000 | 90,100,000 | 85,900,000 | 72,400,000 | 71,300,000 | 70,600,000 | 70,600,000 | 70,600,000 | |
| EBITDA | · | · | $-100M | $-122M | $-107M | $-158M | · | $-88M | · | · | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $182M | $132M | $106M | $248M | $86M | $725M | $534M | $316M | $246M | $146M | · | |
| Short-term Investments | · | · | · | · | · | · | $500.0K | $31M | $0 | · | · | |
| Receivables | · | · | · | · | · | · | $16M | $30M | $36M | $25M | · | |
| Inventory | · | · | · | · | · | · | $16M | $22M | $30M | $24M | · | |
| Prepaid Expense | · | · | · | · | · | · | $64M | $22M | $21M | $9M | · | |
| Other Current Assets | $26M | $24M | $30M | $26M | $36M | $84M | $97M | · | · | · | · | |
| Current Assets | $256M | $197M | $177M | $311M | $122M | $844M | $631M | $452M | $350M | $273M | · | |
| PP&E (Net) | $49M | $62M | $59M | $88M | $101M | $146M | $163M | $176M | $219M | $235M | · | |
| PP&E (Gross) | $168M | $208M | $200M | $271M | $283M | $331M | $400M | $392M | $411M | $408M | · | |
| Accum. Depreciation | $119M | $146M | $142M | $184M | $182M | $185M | $238M | $216M | $192M | $173M | · | |
| Goodwill | $53M | $53M | $53M | $53M | $53M | $53M | $66M | $76M | $103M | $103M | $103M | |
| Intangibles | $13M | $15M | $17M | $24M | $27M | $52M | $63M | $92M | $214M | $112M | · | |
| Total Assets | $1.31B | $2.23B | $2.69B | $3.13B | $3.89B | $4.61B | $2.09B | $1.46B | $1.49B | $1.47B | $1.47B | |
| Accounts Payable | $92M | $17M | $27M | $26M | $23M | $26M | $20M | $23M | $20M | $25M | · | |
| Current Liabilities | $130M | $146M | $108M | $123M | $180M | $202M | $199M | $160M | $250M | $160M | · | |
| Capital Leases | $123M | $135M | $142M | $151M | $166M | $196M | $200M | $0 | · | · | · | |
| Deferred Tax | · | · | · | $0 | $144M | $325M | $0 | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | $30M | $29M | · | · | · | · | · | |
| Total Liabilities | $330M | $414M | $378M | $411M | $548M | $828M | $562M | $260M | $334M | $464M | · | |
| Long-term Debt | $71M | $181M | $105M | $97M | $16M | $64M | $127M | $48M | $135M | $105M | · | |
| Total Debt | · | · | $105M | $97M | $16M | $64M | · | $48M | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | |
| Paid-in Capital | $2.04B | $2.01B | $1.98B | $1.94B | $1.89B | $1.88B | $1.40B | $1.15B | $1.13B | $0 | · | |
| Retained Earnings | $12M | $567M | $901M | $1.21B | $1.64B | $1.93B | $144M | $46M | $200.0K | $0 | · | |
| Treasury Stock | $1.05B | $725M | $534M | $414M | $189M | $21M | $6M | $200.0K | $0 | · | · | |
| AOCI | $6M | $-19M | $-20M | $-18M | $-7M | $-5M | $-46M | $-67M | $-71M | $-68M | · | |
| Stockholders' Equity | $1.01B | $1.84B | $2.32B | $2.72B | $3.34B | $3.78B | $1.49B | $1.12B | $1.06B | $894M | · | |
| Liabilities + Equity | $1.31B | $2.23B | $2.69B | $3.13B | $3.89B | $4.61B | $2.09B | $1.46B | $1.49B | $1.47B | · | |
| Shares Outstanding | 46,703,745 | 94,300,000 | 92,800,000 | 92,500,000 | 92,400,000 | 92,400,000 | 79,516,833 | 72,223,692 | 70,858,143 | · | · |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $12M | $13M | $19M | $23M | $26M | $31M | $54M | $61M | $58M | $63M | $66M | |
| Stock-based Comp | $19M | $19M | $4M | $2M | $2M | $4M | $5M | $22M | $500.0K | $1M | $1M | |
| Deferred Tax | $66M | $12M | $-53M | $-156M | $-176M | $365M | $-40M | $-12M | $14M | $-17M | $-66M | |
| Amort. of Intangibles | $2M | $2M | $3M | $4M | $4M | $4M | $5M | $8M | $4M | $3M | $2M | |
| Other Non-cash | · | · | $262M | $354M | $258M | $-2.30B | · | $-122M | · | · | · | |
| Operating Cash Flow | $-18M | $-90M | $-88M | $-205M | $-176M | $-114M | $-84M | $-23M | $-91M | $60M | $11M | |
| CapEx | $10M | $7M | $10M | $14M | $14M | $22M | $28M | $16M | $40M | $50M | $55M | |
| Investing Cash Flow | $518M | $298M | $53M | $521M | $-272M | $-74M | $-24M | $187M | $92M | $-168M | $273M | |
| Debt Issued | $45M | $104M | $66M | $309M | $207M | $45M | $367M | $34M | $84M | $77M | $132M | |
| Net Debt Issued | · | · | $7M | $83M | $-30M | $-64M | · | $-90M | · | · | · | |
| Stock Repurchased | $320M | $231M | $113M | $230M | $160M | $14M | $5M | $0 | $0 | · | · | |
| Net Stock Activity | · | · | $-113M | $-230M | $-160M | $-14M | · | · | · | · | · | |
| Dividends Paid | $30M | $22M | $0 | $0 | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-450M | $-183M | $-107M | $-154M | $-190M | $379M | $319M | $-86M | $98M | $-21M | $-212M | |
| Net Change in Cash | $50M | $25M | $-142M | $162M | $-639M | $191M | $211M | $77M | $99M | · | · | |
| Taxes Paid | $-28M | $900.0K | $5M | $100M | $129M | $108M | $49M | $200.0K | $118M | $4M | $54M | |
| Free Cash Flow | · | · | $-98M | $-219M | $-190M | $-136M | · | $-38M | · | · | · | |
| Levered FCF | · | · | $-109M | $-228M | $-198M | $-143M | · | $-40M | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | -23.8% | -29.9% | -29.5% | -6.4% | · | -10.9% | · | · | · | |
| Net Margin | · | · | -62.7% | -88.6% | -63.4% | 60.2% | · | 2.0% | · | · | · | |
| Pretax Margin | · | · | -41.4% | -69.4% | -95.7% | 73.6% | · | 1.4% | · | · | · | |
| EBITDA Margin | · | · | -20.0% | -25.2% | -23.7% | -5.3% | · | -6.4% | · | · | · | |
| ROA | · | · | -11.5% | -13.6% | -7.0% | 42.1% | · | 1.9% | · | · | · | |
| ROE | · | · | -12.4% | -14.1% | -8.1% | 67.8% | · | 2.5% | · | · | · | |
| ROIC | · | · | -3.1% | -3.8% | -3.3% | -3.8% | · | -3.8% | · | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 1.6 | 2.5 | 0.7 | 4.2 | · | 2.8 | · | · | · | |
| Quick Ratio | · | · | 1.0 | 2.0 | 0.5 | 3.6 | · | 2.3 | · | · | · | |
| Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | · | · | · | |
| LT Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | · | · | · | |
| Interest Coverage | · | · | -6.6 | -11.8 | -13.6 | -20.9 | · | -31.9 | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.2 | 0.2 | 0.1 | 0.7 | · | 1.0 | · | · | · | |
| Inventory Turnover | · | · | · | · | · | · | · | 38.1 | · | · | · | |
| Receivables Turnover | · | · | · | · | · | · | · | 32.2 | · | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -6.4% | -20.6% | -13.9% | 46.3% | -84.7% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -13.8% | 0.00% | -42.3% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -32.2% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $424M | $452M | $570M | $662M | $452M | $2.97B | $1.44B | $1.32B | $1.17B | · | · | |
| Net Income TTM | $-513M | $-305M | $-313M | $-428M | $-287M | $1.79B | $77M | $28M | $109M | · | · | |
| Market Cap | · | · | $1.37B | $1.57B | $3.05B | $4.06B | · | $1.24B | · | · | · | |
| Enterprise Value | · | · | $1.37B | $1.42B | $2.98B | $3.40B | · | $962M | · | · | · | |
| P/E | -1.7 | -4.2 | -4.6 | -3.9 | -11.0 | 2.1 | 34.8 | 43.9 | 11.1 | · | · | |
| P/S | · | · | 2.4 | 2.4 | 6.7 | 1.4 | · | 0.9 | · | · | · | |
| P/B | · | · | 0.6 | 0.6 | 0.9 | 1.1 | · | 1.1 | · | · | · | |
| P / Tangible Book | 0.8 | 0.7 | 0.6 | 0.6 | 0.9 | 1.1 | · | · | · | · | · | |
| P / Cash Flow | · | · | -15.6 | -7.7 | -17.3 | -35.6 | · | -54.0 | · | · | · | |
| P / FCF | · | · | -14.0 | -7.2 | -16.1 | -29.8 | · | -32.1 | · | · | · | |
| EV / EBITDA | · | · | -13.7 | -11.7 | -27.9 | -21.5 | · | -10.9 | · | · | · | |
| EV / FCF | · | · | -14.0 | -6.5 | -15.7 | -24.9 | · | -25.0 | · | · | · | |
| EV / Revenue | · | · | 2.4 | 2.2 | 6.6 | 1.1 | · | 0.7 | · | · | · | |
| Dividend Yield | · | · | 0.00% | 0.00% | · | · | · | · | · | · | · | |
| Earnings Yield | -57.7% | -23.8% | -21.9% | -25.4% | -9.1% | 47.0% | 2.9% | 2.3% | 9.0% | · | · | |
| Annual Payout | $30M | $22M | $0 | $0 | · | · | · | · | · | · | · |
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 | $96M | $103M | $107M | $110M | $103M | $110M | $114M | $118M | $111M | $231M | $16M | $113M | $209M | $439M | $340M | $-19M | |
| Cost of Revenue | $84M | $88M | $89M | $91M | $91M | $92M | $93M | $92M | $94M | $99M | $116M | $128M | $132M | $137M | $141M | $148M | |
| Operating Expenses | $118M | $127M | $120M | $171M | $125M | $132M | $132M | $141M | $151M | $144M | $196M | $172M | $177M | $176M | $186M | $202M | |
| Operating Income | $-22M | $-24M | $-13M | $-61M | $-21M | $-22M | $-18M | $-23M | $-41M | $-25M | $-52M | $-20M | $-23M | $-21M | $-21M | $-27M | |
| Interest Expense | · | · | · | · | · | · | · | $2M | $3M | · | $6M | $4M | $4M | · | $4M | $3M | |
| Other Non-op | $-7M | $-8M | $7M | $-75M | $5M | $-26M | $21M | $-147M | $4M | $45M | $-133M | $-44M | $50M | $101M | $171M | $-196M | |
| Pretax Income | $-30M | $-32M | $-6M | $-136M | $-17M | $-48M | $3M | $-170M | $-36M | $20M | $-185M | $-63M | $28M | $81M | $150M | $-223M | |
| Income Tax | $500.0K | $-2M | $-4M | $-2M | $20M | $-11M | $-6M | $-36M | $56M | $-12M | $-40M | $-22M | $3M | $22M | $17M | $-66M | |
| Net Income | $-32M | $-93M | $-68M | $-239M | $-113M | $-46M | $-14M | $-155M | $-90M | $-65M | $-157M | $-87M | $-4M | $28M | $55M | $-263M | |
| EPS (Basic) | $-0.70 | $-2.09 | $-1.25 | $-3.93 | $-1.81 | $-0.75 | $-0.22 | $-2.49 | $-1.27 | $-0.88 | $-2.18 | $-1.16 | $-0.05 | $0.09 | $0.69 | $-3.15 | |
| EPS (Diluted) | $-0.70 | $-2.09 | $-1.25 | $-3.93 | $-1.81 | $-0.75 | $-0.22 | $-2.49 | $-1.27 | $-0.88 | $-2.18 | $-1.16 | $-0.05 | $0.09 | $0.69 | $-3.15 | |
| Shares (Basic) | 45,900,000 | -121,300,000 | 54,700,000 | 60,800,000 | 62,300,000 | -131,000,000 | 62,400,000 | 62,200,000 | 70,800,000 | -150,200,000 | 72,100,000 | 75,400,000 | 76,100,000 | -167,400,000 | 79,600,000 | 83,500,000 | |
| Shares (Diluted) | 45,900,000 | -121,300,000 | 54,700,000 | 60,800,000 | 62,300,000 | -131,100,000 | 62,400,000 | 62,200,000 | 70,900,000 | -150,200,000 | 72,100,000 | 75,400,000 | 76,100,000 | -167,400,000 | 79,600,000 | 83,500,000 | |
| EBITDA | $-20M | · | $-10M | $-58M | $-18M | · | $-15M | $-20M | $-37M | · | $-46M | $-15M | $-18M | · | $-16M | $-21M |
대차대조표 24
| 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 | $136M | $182M | $234M | $67M | $126M | $132M | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $25M | $26M | $18M | $18M | $20M | $24M | $20M | $21M | $26M | · | $45M | $24M | $23M | · | $27M | $28M | |
| Current Assets | $209M | $268M | $265M | $624M | $774M | $197M | $215M | $101M | $336M | · | $126M | $190M | $313M | · | $398M | $129M | |
| PP&E (Net) | $44M | $49M | $52M | $53M | $54M | $62M | $63M | $64M | $57M | · | $63M | $79M | $85M | · | $89M | $92M | |
| PP&E (Gross) | · | $168M | · | · | · | $208M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $119M | · | · | · | $146M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | $53M | |
| Intangibles | $13M | $13M | $14M | $14M | $15M | $15M | $15M | $16M | $16M | · | $22M | $22M | $23M | · | $24M | $25M | |
| Total Assets | $1.24B | $1.32B | $1.51B | $1.79B | $2.10B | $2.23B | $2.29B | $2.22B | $2.61B | $2.69B | $2.77B | $3.00B | $3.13B | $3.13B | $3.18B | $3.19B | |
| Accounts Payable | $86M | $17M | $97M | $89M | $54M | $17M | $56M | $70M | $70M | · | $88M | $87M | $77M | · | $77M | $77M | |
| Current Liabilities | $122M | $130M | $131M | $224M | $185M | $146M | $84M | $99M | $101M | · | $118M | $128M | $124M | · | $166M | $187M | |
| Capital Leases | $118M | $123M | $126M | $130M | $133M | $135M | $135M | $137M | $140M | · | $145M | $147M | $149M | · | $152M | $156M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $317M | $330M | $332M | $429M | $400M | $414M | $423M | $340M | $345M | · | $403M | $414M | $414M | · | $456M | $482M | |
| Long-term Debt | $70M | $71M | $69M | $168M | $171M | $181M | $181M | $78M | $79M | · | $103M | $103M | $102M | · | $109M | $107M | |
| Total Debt | $70M | · | $69M | $168M | $171M | · | $181M | $78M | $79M | · | $103M | $103M | $102M | · | $109M | $107M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Paid-in Capital | $2.04B | $2.04B | $2.04B | $2.04B | $2.02B | $2.01B | $2.00B | $2.00B | $1.98B | · | $1.97B | $1.96B | $1.95B | · | $1.92B | $1.91B | |
| Retained Earnings | $-28M | $23M | $124M | $200M | $446M | $567M | $621M | $642M | $805M | · | $966M | $1.12B | $1.21B | · | $1.19B | $1.13B | |
| Treasury Stock | $1.06B | $1.05B | $960M | $839M | $726M | $725M | $725M | $722M | $490M | · | $527M | $474M | $414M | · | $363M | $327M | |
| AOCI | $6M | $6M | $9M | $-16M | $-21M | $-19M | $-17M | $-18M | $-16M | · | $-16M | $-14M | $-17M | · | $-21M | $-15M | |
| Stockholders' Equity | $959M | $1.02B | $1.21B | $1.38B | $1.72B | $1.84B | $1.88B | $1.90B | $2.28B | · | $2.39B | $2.59B | $2.73B | · | $2.73B | $2.70B | |
| Liabilities + Equity | $1.24B | $1.32B | $1.51B | $1.79B | $2.10B | $2.23B | $2.29B | $2.22B | $2.61B | · | $2.77B | $3.00B | $3.13B | · | $3.18B | $3.19B | |
| Shares Outstanding | 45,611,416 | 46,703,745 | 51,578,136 | 57,788,396 | 62,815,170 | 62,789,542 | 62,734,645 | 62,470,771 | 72,441,834 | 92,800,000 | 70,761,454 | 73,423,951 | 76,486,722 | 92,500,000 | 78,519,591 | 80,140,436 |
현금 흐름 16
| 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 | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $6M | $5M | $5M | $5M | $6M | $6M | |
| Stock-based Comp | $2M | $2M | $2M | $11M | $4M | $4M | $4M | $8M | $3M | $1M | $1M | $900.0K | $600.0K | $500.0K | $300.0K | $400.0K | |
| Other Non-cash | $6M | · | · | · | $115M | · | · | · | $47M | · | · | · | $-21M | · | · | · | |
| Operating Cash Flow | $-21M | $16M | $-22M | $-22M | $9M | $-12M | $-32M | $-10M | $-36M | $-33M | $-20M | $-15M | $-20M | $-18M | $-54M | $-94M | |
| CapEx | $2M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $3M | $2M | $2M | $2M | $4M | $3M | $4M | |
| Investing Cash Flow | $-2M | $24M | $416M | $84M | $-7M | $-9M | $55M | $58M | $194M | $87M | $17M | $-7M | $-44M | $-41M | $361M | $136M | |
| Debt Issued | $200.0K | $3M | $42M | $-2M | $2M | $500.0K | $103M | $100.0K | $300.0K | $3M | $54M | $2M | $5M | $200.0K | $3M | $155M | |
| Net Debt Issued | $-400.0K | · | · | · | $2M | · | · | · | $-26M | · | · | · | $4M | · | · | · | |
| Stock Repurchased | $15M | $87M | $120M | $113M | $0 | $200.0K | $-200.0K | $231M | $0 | $7M | $51M | $52M | $3M | $50M | $34M | $85M | |
| Net Stock Activity | $-15M | · | · | · | · | · | · | · | $0 | · | · | · | $-3M | · | · | · | |
| Dividends Paid | $7M | $7M | $8M | $8M | $8M | $8M | $7M | $8M | $0 | $0 | $0 | · | · | · | · | · | |
| Financing Cash Flow | $-23M | $-92M | $-228M | $-122M | $-7M | $-8M | $92M | $-240M | $-26M | $-5M | $-52M | $-51M | $1M | $-64M | $-36M | $8M | |
| Net Change in Cash | $-46M | $-52M | $167M | $-60M | $-5M | $-29M | $115M | $-193M | $132M | $48M | $-55M | $-72M | $-63M | $-123M | $270M | $50M | |
| Taxes Paid | $0 | $-28M | $-200.0K | $200.0K | $-24M | $200.0K | $0 | $200.0K | $500.0K | $200.0K | $1M | $2M | $800.0K | $10M | $26M | $64M | |
| Free Cash Flow | $-23M | · | · | · | $7M | · | · | · | $-37M | · | · | · | $-22M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-43M | · | · | · | $-26M | · | · | · |
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 | -23.0% | · | -12.3% | -55.3% | -20.7% | · | -13.1% | 87.1% | -39.0% | · | -320.4% | -17.3% | -10.8% | · | -6.3% | 142.1% | |
| Net Margin | -33.4% | · | -64.0% | -216.7% | -109.5% | · | -9.8% | 587.1% | -86.3% | · | -971.0% | -77.0% | -2.0% | · | 16.3% | 1385.8% | |
| Pretax Margin | -30.7% | · | -6.1% | -123.0% | -16.1% | · | 2.3% | 641.7% | -47.7% | · | -1142.6% | -55.7% | 13.3% | · | 44.2% | 1174.2% | |
| EBITDA Margin | -20.3% | · | -9.6% | -52.5% | -17.7% | · | -10.7% | 74.2% | -35.8% | · | -283.9% | -13.2% | -8.4% | · | -4.6% | 109.5% | |
| ROA | -1.9% | · | -3.6% | -11.9% | -4.8% | · | -0.54% | -5.9% | -3.1% | · | -5.3% | -2.8% | -0.12% | · | 1.5% | -6.9% | |
| ROE | -2.4% | · | -4.4% | -14.5% | -5.7% | · | -0.64% | -6.9% | -3.6% | · | -6.2% | -3.3% | -0.14% | · | 1.8% | -8.3% | |
| ROIC | -2.2% | · | -0.43% | -3.9% | -2.5% | · | -2.6% | -0.93% | -3.6% | · | -1.6% | -0.48% | -0.73% | · | -0.67% | -0.67% |
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 | 1.7 | · | 2.0 | 2.8 | 4.2 | · | 2.6 | 1.0 | 3.3 | · | 1.1 | 1.5 | 2.5 | · | 2.4 | 0.7 | |
| Quick Ratio | 1.1 | · | 1.8 | 0.3 | 0.7 | · | · | · | · | · | · | · | · | · | · | · | |
| Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| LT Debt / Equity | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | -11.5 | -15.6 | · | -8.9 | -4.9 | -5.2 | · | -5.9 | -10.4 |
효율성 1
| 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 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | -0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | -0.0 |
가치 평가 (TTM) 15
| 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 | $416M | · | $434M | $445M | $446M | · | $359M | $358M | $449M | · | $678M | $643M | $432M | · | $241M | $379M | |
| Net Income TTM | $-452M | · | $-434M | $-520M | $-372M | · | $-416M | $-489M | $-338M | · | $-193M | $-299M | $-460M | · | $-577M | $-456M | |
| Market Cap | $519M | · | $944M | $1.20B | $1.15B | · | $1.20B | $1.13B | $1.61B | · | $1.32B | $1.48B | $1.54B | · | $1.62B | $1.55B | |
| Enterprise Value | $453M | · | $779M | $1.31B | $1.20B | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -1.5 | · | -2.5 | -2.5 | -3.2 | · | -3.1 | -2.6 | -4.8 | · | -6.9 | -5.5 | -3.7 | · | -3.1 | -3.5 | |
| P/S | 1.2 | · | 2.2 | 2.7 | 2.6 | · | 3.3 | 3.2 | 3.6 | · | 1.9 | 2.3 | 3.6 | · | 6.7 | 4.1 | |
| P/B | 0.5 | · | 0.8 | 0.9 | 0.7 | · | 0.6 | 0.6 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | |
| P / Tangible Book | 0.6 | · | 0.8 | 0.9 | 0.7 | · | 0.7 | 0.6 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | |
| P / Cash Flow | -24.5 | · | · | · | 126.5 | · | · | · | -44.8 | · | · | · | -78.4 | · | · | · | |
| P / FCF | -22.5 | · | · | · | 159.9 | · | · | · | -43.2 | · | · | · | -69.5 | · | · | · | |
| EV / EBITDA | -23.2 | · | -75.7 | -22.6 | -65.3 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -19.7 | · | · | · | 166.1 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.1 | · | 1.8 | 2.9 | 2.7 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -67.6% | · | -39.4% | -40.5% | -31.6% | · | -32.3% | -39.1% | -20.9% | · | -14.5% | -18.2% | -26.7% | · | -32.4% | -28.2% | |
| Payout Ratio | -21.5% | · | · | · | -6.7% | · | · | · | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $424M | — | $452M | — | — |
| 순이익 | $-525M | — | $-305M | — | — |
| 희석 EPS | $-9.29 | — | $-4.73 | — | — |
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.