CRK 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.
주식 분할2
배당락일
분할
유형
2016년 8월 1일
1-for-5
역방향
1990년 3월 15일
1-for-4
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$2.22B2017-12-31 → 2025-12-31
EPS$1.432019-12-31 → 2025-12-31
잉여현금흐름$-450M2016-12-31 → 2025-12-31
순이익률23.3%2020-12-31 → 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
CRK
5년 평균
동종업계 중앙값
결론
P/E (TTM)
7.15년 평균 ≈-0.0
≈-0.0
7.4
고평가
P/S (TTM)
1.75년 평균 ≈2.2
≈2.2
1.7
고평가
P/B (MRQ)
1.55년 평균 ≈1.9
≈1.9
1.2
고평가
EV / EBITDA
5.15년 평균 ≈6.4
≈6.4
5.5
고평가
주가 / FCF (TTM)
-5.15년 평균 ≈-3.0
≈-3.0
·
·
주가 / 현금 흐름 (TTM)
4.65년 평균 ≈4.6
≈4.6
4.7
고평가
EV / Revenue (EV / 매출)
2.95년 평균 ≈3.6
≈3.6
·
·
EV / FCF
-14.55년 평균 ≈-3.1
≈-3.1
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
1.65년 평균 ≈2.3
≈2.3
·
·
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
CRK
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
28.8%5년 평균 ≈28.3%
≈28.3%
39.4%
약함
EBITDA 마진 (TTM)
57.5%5년 평균 ≈62.3%
≈62.3%
53.8%
동일
세전 마진 (TTM)
29.0%5년 평균 ≈7.1%
≈7.1%
34.4%
약함
순이익률 (TTM)
23.3%5년 평균 ≈6.3%
≈6.3%
31.8%
약함
ROA (TTM)
7.1%5년 평균 ≈4.5%
≈4.5%
5.9%
동일
ROE (TTM)
21.1%5년 평균 ≈9.0%
≈9.0%
11.3%
최상위권
ROIC
9.8%5년 평균 ≈15.9%
≈15.9%
7.9%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CRK
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.25년 평균 ≈1.4
≈1.4
0.6
높은 부채
유동비율 (MRQ)
0.55년 평균 ≈0.6
≈0.6
0.8
낮은 유동성
Quick Ratio (당좌 비율)
0.35년 평균 ≈0.4
≈0.4
0.3
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.25년 평균 ≈1.4
≈1.4
0.6
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CRK
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
77.0%5년 평균 ≈42.4%
≈42.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-15.1%5년 평균 ≈-1.7%
≈-1.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
20.9%
·
·
·
EPS YoY
-81.5%
·
·
·
Net Income YoY (순이익 YoY)
-81.2%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-29.7%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-29.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CRK
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.435년 평균 ≈$0.88
≈$0.88
·
·
Revenue / Share (주당 매출)
$7.555년 평균 ≈$7.73
≈$7.73
·
·
Cash Flow / Share (주당 현금 흐름)
$3.065년 평균 ≈$3.74
≈$3.74
·
·
Cash / Share (주당 현금)
$0.085년 평균 ≈$0.10
≈$0.10
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CRK
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.35년 평균 ≈0.4
≈0.4
0.4
약함
Receivables Turnover (매출 채권 회전율)
12.75년 평균 ≈9.7
≈9.7
10.1
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$8.8M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.00%
지급 비율0.00%
연간 지급액≈$0.50분기별 납부
배당락일
금액
통화
수익률
11월 30, 2023
$0.13
USD
≈5.1%
8월 31, 2023
$0.13
USD
≈4.1%
5월 31, 2023
$0.13
USD
≈4.0%
2월 28, 2023
$0.13
USD
≈2.1%
11월 30, 2022
$0.13
USD
≈0.68%
12월 3, 2014
$0.63
USD
≈6.5%
9월 3, 2014
$0.63
USD
≈2.1%
6월 4, 2014
$0.63
USD
≈1.9%
3월 5, 2014
$0.63
USD
≈2.6%
12월 4, 2013
$0.63
USD
≈2.3%
9월 4, 2013
$0.63
USD
≈1.7%
5월 29, 2013
$0.63
USD
≈0.73%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈13.0%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$0.03
$0.03
-12.8%
2026년 3월 31일
$0.15
$0.26
-42.0%
2025년 12월 31일
$0.16
$0.12
33.0%
2025년 9월 30일
$0.09
$0.06
49.5%
2025년 6월 30일
$0.13
$0.10
35.8%
2025년 3월 31일
$0.18
$0.16
14.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$2.22B
$1.25B
$1.57B
$3.63B
$1.85B
$858M
$769M
·
$255M
·
·
$555M
SG&A Expense
$49M
$39M
$38M
$39M
$35M
$32M
$29M
·
$26M
$24M
$24M
$32M
Operating Expenses
$1.57B
$1.42B
$1.34B
$1.35B
$950M
$695M
$494M
·
$256M
$359M
$1.42B
$587M
Operating Income
$646M
$-169M
$227M
$2.28B
$901M
$163M
$275M
·
$-183.0K
$-184M
$-1.17B
$-32M
Interest Expense
·
·
$169M
$171M
$218M
$235M
$162M
·
$146M
$129M
$119M
$59M
Other Non-op
$3M
$1M
$2M
$916.0K
$636.0K
$-225M
$-150M
·
$-129M
$56M
$-36M
$-50M
Pretax Income
$509M
$-368M
$247M
$1.40B
$-230M
$-62M
$125M
·
$-129M
$-128M
$-1.20B
$-82M
Income Tax
$89M
$-149M
$35M
$261M
$11M
$-9M
$28M
·
$-18M
$7M
$-154M
$-25M
Net Income
$396M
$-230M
$211M
$1.12B
$-259M
$-52M
$97M
·
$-111M
$-135M
$-1.05B
$-57M
EPS (Basic)
$1.43
$-0.76
$0.76
$4.75
$-1.12
$-0.39
$0.52
·
·
·
·
$-1.24
EPS (Diluted)
$1.43
$-0.76
$0.76
$4.11
$-1.12
$-0.39
$0.52
·
·
·
·
$-1.24
Shares (Basic)
290,779,000
287,010,000
276,806,000
236,045,000
231,633,000
215,194,000
142,750,000
·
14,644,000
·
·
46,547,000
Shares (Diluted)
294,131,000
287,010,000
276,806,000
277,465,000
231,633,000
215,194,000
187,378,000
·
14,644,000
·
·
46,547,000
EBITDA
$1.29B
$627M
$835M
$2.77B
$1.37B
$580M
·
·
·
$-42M
$-844M
$346M
대차대조표25
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$24M
$7M
$17M
$55M
$31M
$30M
$19M
$23M
$61M
$66M
$134M
$2M
Receivables
$204M
$145M
$167M
$415M
$217M
$125M
$120M
$88M
$27M
$19M
$15M
$33M
Prepaid Expense
$6M
$2M
$2M
$2M
$2M
·
·
·
·
·
·
·
Other Current Assets
$75M
$98M
$87M
$56M
$15M
$15M
$10M
$14M
$3M
$2M
$2M
$10M
Current Assets
$361M
$284M
$461M
$645M
$319M
$200M
$290M
$159M
$303M
$90M
$156M
$61M
PP&E (Net)
$6.22B
$5.69B
$5.38B
$4.62B
$4.01B
$4.08B
$4.01B
$1.67B
$608M
$799M
$1.04B
$2.20B
Accum. Depreciation
$3.55B
$2.94B
$2.15B
$1.55B
$1.06B
$902M
$486M
$211M
$2.04B
$3.02B
$3.40B
$2.31B
Goodwill
$336M
$336M
$336M
$336M
$336M
$336M
$336M
$336M
·
·
·
·
Other Non-current Assets
·
·
·
·
$0
$40.0K
$231.0K
$2.0K
$899.0K
$1M
$1M
$5M
Total Assets
$7.01B
$6.38B
$6.25B
$5.69B
$4.67B
$4.62B
$4.66B
$2.19B
$930M
$890M
$1.20B
$2.26B
Accounts Payable
$502M
$422M
$523M
$530M
$315M
$259M
$253M
$139M
$126M
$45M
$57M
$117M
Accrued Liabilities
$153M
$146M
$134M
$183M
$135M
$133M
$137M
$68M
$42M
$40M
$38M
$45M
Current Liabilities
$730M
$613M
$681M
$756M
$634M
$442M
$392M
$207M
$168M
$92M
$96M
$162M
Capital Leases
$48M
$38M
$48M
$52M
$4M
$740.0K
$2M
·
·
·
·
·
Deferred Tax
$437M
$345M
$470M
$426M
$197M
$201M
$212M
$162M
$10M
$9M
$2M
$155M
Other Non-current Liabilities
·
·
·
$0
$24.0K
$492.0K
$6M
·
·
·
·
$2M
Total Liabilities
$4.04B
$4.05B
$3.87B
$3.42B
$3.48B
$3.18B
$3.13B
$1.62B
$1.30B
$1.16B
$1.37B
$1.39B
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
$1.07B
Total Debt
$2.81B
$2.95B
$2.64B
$2.15B
$2.62B
$2.52B
·
·
·
$1.04B
$1.25B
$1.07B
Common Stock
$147M
$146M
$139M
$139M
$116M
$116M
$95M
$53M
$8M
$7M
$5M
$23M
Paid-in Capital
$1.38B
$1.37B
$1.26B
$1.25B
$1.10B
$1.10B
$909M
$453M
·
·
·
·
Retained Earnings
$1.12B
$729M
$958M
$886M
$-204M
$55M
$139M
$64M
$-927M
$-816M
$-681M
$366M
Stockholders' Equity
$2.65B
$2.24B
$2.36B
$2.28B
$1.01B
$1.27B
$1.14B
$570M
$-369M
$-271M
$-171M
$870M
Liabilities + Equity
$7.01B
$6.38B
$6.25B
$5.69B
$4.67B
$4.62B
$4.66B
$2.19B
$930M
$890M
$1.20B
$2.26B
Shares Outstanding
293,054,806
292,260,645
278,429,463
277,517,087
232,924,646
232,414,718
190,006,776
105,871,064
15,427,561
13,937,627
9,544,035
46,858,415
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$641M
$795M
$608M
$489M
$469M
$417M
$277M
·
$124M
$141M
$321M
$378M
Stock-based Comp
$21M
$15M
$10M
$7M
$7M
$6M
$4M
·
$6M
$5M
$8M
$11M
Deferred Tax
·
·
·
·
·
·
·
·
·
$7M
$-155M
$-25M
Other Non-cash
$-158M
$39M
$188M
$61M
$625M
$205M
·
·
·
$-42M
$903M
$94M
Operating Cash Flow
$900M
$620M
$1.02B
$1.70B
$861M
$576M
$451M
·
$175M
$-24M
$30M
$401M
CapEx
$1.35B
$1.10B
$1.43B
$1.07B
$691M
$510M
$487M
·
$180M
$57M
$264M
$635M
Investing Cash Flow
$-915M
$-1.08B
$-1.42B
$-1.10B
$-553M
$-511M
$-1.17B
·
$-179M
·
$-162M
$-635M
Debt Issued
$0
$372M
$0
$0
$2.22B
$752M
$0
·
$8M
·
$790M
$371M
Net Debt Issued
$0
$372M
$0
$0
$2.22B
$752M
·
·
·
·
$282M
$271M
Stock Issued
$0
$100M
$0
$0
$0
$207M
$300M
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$0
$0
$8M
Net Stock Activity
$0
$100M
·
$0
$0
$207M
·
·
·
$0
$0
$-8M
Dividends Paid
$0
$0
$139M
$35M
$0
$0
·
·
·
·
·
$24M
Financing Cash Flow
$33M
$454M
$363M
$-577M
$-308M
$-53M
$715M
·
$-310.0K
·
$264M
$233M
Net Change in Cash
$17M
$-10M
$-38M
$24M
$391.0K
$12M
$-5M
·
$-5M
$-68M
$132M
$-896.0K
Taxes Paid
·
$37.0K
$30M
$17M
$149.0K
$-10M
$-2.0K
·
$3.0K
·
$77.0K
$682.0K
Free Cash Flow
$-450M
$-477M
$-408M
$631M
$170M
$66M
·
·
·
$-81M
$-234M
$-234M
Levered FCF
·
·
$-553M
$491M
$-60M
$-134M
·
·
·
$-217M
$-337M
$-275M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
29.1%
-13.4%
14.5%
62.9%
48.7%
19.0%
·
·
·
·
·
-5.8%
Net Margin
17.8%
-18.3%
13.5%
31.4%
-13.1%
-6.1%
·
·
·
·
·
-10.3%
Pretax Margin
22.9%
-29.3%
15.8%
38.6%
-12.4%
-7.2%
·
·
·
·
·
-14.7%
EBITDA Margin
58.0%
50.0%
53.3%
76.4%
74.0%
67.6%
·
·
·
·
·
62.4%
ROA
5.9%
-3.6%
3.5%
22.0%
-5.2%
-1.1%
·
·
·
-13.0%
-60.5%
-2.6%
ROE
16.2%
-10.0%
9.1%
58.5%
-29.0%
-4.3%
·
·
·
61.1%
-299.6%
-6.3%
ROIC
9.8%
-1.9%
3.9%
41.9%
26.1%
3.7%
·
·
·
-25.1%
-94.2%
-1.1%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.5
0.5
0.7
0.9
0.5
0.5
·
·
·
1.0
1.6
0.4
Quick Ratio
0.3
0.2
0.3
0.6
0.4
0.4
·
·
·
0.9
1.6
0.2
Debt / Equity
1.1
1.3
1.1
0.9
2.6
2.0
·
·
·
-3.9
-7.3
1.2
LT Debt / Equity
1.1
1.3
1.1
0.9
2.6
2.0
·
·
·
-3.9
-7.3
1.2
Interest Coverage
·
·
1.3
13.3
4.1
0.7
·
·
·
-1.4
-9.8
-0.5
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.2
0.3
0.7
0.4
0.2
·
·
·
·
·
0.3
Receivables Turnover
12.7
8.0
5.4
11.5
10.8
7.0
·
·
·
·
·
16.2
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.03
$7.67
$8.47
$8.21
$4.35
$5.45
·
·
·
$-19.46
$-3.59
$18.57
Revenue / Share
$7.55
$4.37
$5.65
$13.08
$7.99
$3.99
·
·
·
·
·
$11.93
Cash Flow / Share
$3.06
$2.16
$3.67
$6.12
$3.71
$2.68
·
·
·
·
·
$8.61
Cash / Share
$0.08
$0.02
$0.06
$0.20
$0.13
$0.13
·
·
·
$4.73
$2.81
$0.04
Dividend / Share
$0.00
$0.00
$0.50
$0.12
$0.00
$0.00
·
·
·
·
·
$2.50
EPS (TTM)
$1.43
$-0.76
$0.76
$4.11
$-1.12
$-0.39
$0.52
·
$-17.71
$-17.71
$-17.71
$-1.24
성장률7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
77.0%
-19.9%
-56.9%
96.0%
115.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-15.1%
-12.2%
22.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
20.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-81.5%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-29.7%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-81.2%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-29.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$2.22B
$1.25B
$1.57B
$3.63B
$1.85B
$858M
$769M
·
$255M
$242M
$350M
$555M
Net Income TTM
$396M
$-230M
$211M
$1.12B
$-259M
$-52M
$97M
·
$-111M
$-135M
$-1.05B
$-57M
Market Cap
$6.79B
$5.32B
$2.46B
$3.80B
$1.88B
$1.02B
·
·
·
$137M
$446M
$1.60B
Enterprise Value
$9.58B
$8.27B
$5.09B
$5.90B
$4.47B
$3.50B
·
·
·
$1.12B
$1.56B
$2.66B
P/E
16.2
-24.0
11.6
3.3
-7.2
-11.2
15.8
·
-0.5
-0.6
-0.5
-27.5
P/S
3.1
4.2
1.6
1.0
1.0
1.2
·
·
·
0.6
1.3
2.9
P/B
2.6
2.4
1.0
1.7
1.9
0.8
·
·
·
-0.5
-2.6
1.8
P / Tangible Book
2.9
2.8
1.2
2.0
2.8
1.1
·
·
·
·
·
·
P / Cash Flow
7.6
8.6
2.4
2.2
2.2
1.8
·
·
·
-5.8
14.8
4.0
P / FCF
-15.1
-11.2
-6.0
6.0
11.1
15.4
·
·
·
-1.7
-1.9
-6.8
EV / EBITDA
7.4
13.2
6.1
2.1
3.3
6.0
·
·
·
-26.4
-1.8
7.7
EV / FCF
-21.3
-17.3
-12.5
9.4
26.3
53.1
·
·
·
-13.8
-6.7
-11.4
EV / Revenue
4.3
6.6
3.3
1.6
2.4
4.1
·
·
·
4.6
4.5
4.8
Dividend Yield
0.00%
0.00%
5.6%
0.91%
0.00%
0.00%
·
·
·
·
·
1.5%
Earnings Yield
6.2%
-4.2%
8.6%
30.0%
-13.8%
-8.9%
6.3%
·
-209.3%
-179.8%
-189.4%
-3.6%
Payout Ratio
0.00%
0.00%
65.8%
3.0%
·
·
·
·
·
·
·
-41.7%
Annual Payout
$0
$0
$139M
$35M
$0
$0
·
·
·
·
·
$24M
손익계산서14
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
$353M
$587M
$787M
$450M
$470M
$513M
$367M
$304M
$247M
$336M
$411M
$377M
$288M
$490M
$967M
$1.19B
SG&A Expense
$17M
$18M
$14M
$12M
$12M
$11M
$10M
$10M
$10M
$9M
$6M
$10M
$10M
$12M
$12M
$10M
Operating Expenses
$331M
$412M
$407M
$400M
$381M
$387M
$369M
$366M
$339M
$349M
$360M
$329M
$305M
$344M
$443M
$419M
Operating Income
$23M
$175M
$380M
$50M
$89M
$126M
$-2M
$-61M
$-92M
$-13M
$51M
$47M
$-17M
$146M
$525M
$771M
Interest Expense
·
·
·
·
·
·
·
·
$52M
$50M
·
$44M
$39M
$38M
·
$41M
Other Non-op
$259.0K
$263.0K
$296.0K
$409.0K
$2M
$339.0K
$284.0K
$274.0K
$322.0K
$331.0K
$304.0K
$409.0K
$598.0K
$460.0K
$-3M
$56.0K
Pretax Income
$12M
$124M
$358M
$137M
$272M
$-259M
$-135M
$-40M
$-169M
$-23M
$115M
$18M
$-60M
$174M
$601M
$458M
Income Tax
$-3M
$12M
$72M
$19M
$141M
$-143M
$-80M
$-15M
$-46M
$-8M
$6M
$4M
$-14M
$40M
$81M
$103M
Net Income
$9M
$107M
$281M
$111M
$125M
$-121M
$-58M
$-29M
$-126M
$-16M
$108M
$15M
$-46M
$135M
$504M
$356M
EPS (Basic)
$0.03
$0.38
$0.98
$0.40
$0.45
$-0.40
$-0.19
$-0.09
$-0.43
$-0.05
$0.39
$0.05
$-0.17
$0.49
$2.15
$1.50
EPS (Diluted)
$0.03
$0.38
$0.99
$0.40
$0.44
$-0.40
$-0.19
$-0.09
$-0.43
$-0.05
$0.39
$0.05
$-0.17
$0.49
$1.97
$1.28
Shares (Basic)
291,612,000
291,317,000
·
291,097,000
290,604,000
290,303,000
·
290,170,000
289,670,000
277,962,000
·
276,999,000
276,669,000
276,551,000
·
232,482,000
Shares (Diluted)
291,612,000
291,317,000
·
293,952,000
294,247,000
290,303,000
·
290,170,000
289,670,000
277,962,000
·
276,999,000
276,669,000
276,551,000
·
277,715,000
EBITDA
$190M
$316M
·
$208M
$248M
$294M
·
$147M
$102M
$178M
·
$195M
$123M
$280M
·
$900M
대차대조표23
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
$45M
$15M
$24M
$19M
$26M
$33M
$7M
$14M
$19M
$6M
·
$20M
$10M
$34M
·
$39M
Receivables
$133M
$126M
$204M
$129M
$141M
$175M
$145M
$101M
$113M
$84M
·
$157M
$124M
$178M
·
$549M
Prepaid Expense
$19M
$4M
$3M
$3M
$3M
$3M
$2M
$3M
$2M
$2M
·
$3M
$2M
$3M
·
·
Other Current Assets
$60M
$56M
$75M
$69M
$69M
$98M
$98M
$58M
$69M
$78M
·
$69M
$61M
$60M
·
$40M
Current Assets
$339M
$290M
$361M
$269M
$269M
$339M
$284M
$300M
$323M
$358M
·
$327M
$282M
$423M
·
$709M
PP&E (Net)
$6.76B
$6.49B
$6.22B
$6.16B
$6.00B
$5.83B
$5.69B
$5.59B
$5.57B
$5.53B
·
$5.22B
$5.03B
$4.86B
·
$4.44B
Accum. Depreciation
$3.86B
$3.69B
$3.55B
$3.38B
$3.27B
$3.11B
$2.94B
$2.74B
$2.53B
$2.34B
·
$1.96B
$1.81B
$1.68B
·
$1.41B
Goodwill
$336M
$336M
$336M
$336M
$336M
$336M
$336M
$336M
$336M
$336M
·
$336M
$336M
$336M
·
$336M
Total Assets
$7.52B
$7.24B
$7.01B
$6.84B
$6.69B
$6.60B
$6.38B
$6.31B
$6.32B
$6.32B
·
$6.03B
$5.84B
$5.70B
·
$5.58B
Accounts Payable
$503M
$553M
$502M
$455M
$460M
$434M
$422M
$358M
$378M
$441M
·
$504M
$552M
$444M
·
$617M
Accrued Liabilities
$171M
$101M
$153M
$124M
$152M
$113M
$146M
$106M
$139M
$81M
·
$104M
$132M
$146M
·
$150M
Current Liabilities
$712M
$712M
$730M
$650M
$748M
$858M
$613M
$500M
$552M
$556M
·
$660M
$762M
$628M
·
$1.09B
Capital Leases
$34M
$40M
$48M
$29M
$39M
$50M
$38M
$47M
$56M
$64M
·
$95M
$115M
$44M
·
$62M
Deferred Tax
$495M
$449M
$437M
$366M
$345M
$202M
$345M
$403M
$416M
$462M
·
$455M
$451M
$465M
·
$346M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8.0K
Total Liabilities
$4.36B
$4.17B
$4.04B
$4.22B
$4.26B
$4.32B
$4.05B
$3.95B
$3.96B
$3.84B
·
$3.75B
$3.54B
$3.32B
·
$3.79B
Total Debt
$3.10B
$2.95B
·
$3.13B
$3.02B
$3.05B
·
$2.95B
$2.86B
$2.70B
·
$2.50B
$2.18B
$2.15B
·
$2.26B
Common Stock
$147M
$147M
$147M
$147M
$147M
$146M
$146M
$146M
$146M
$146M
·
$139M
$139M
$139M
·
$117M
Paid-in Capital
$1.19B
$1.38B
$1.38B
$1.37B
$1.36B
$1.37B
$1.37B
$1.36B
$1.36B
$1.36B
·
$1.26B
$1.26B
$1.26B
·
$1.10B
Retained Earnings
$1.24B
$1.23B
$1.12B
$843M
$732M
$607M
$729M
$787M
$816M
$942M
·
$885M
$906M
$986M
·
$404M
Stockholders' Equity
$2.58B
$2.76B
$2.65B
$2.36B
$2.24B
$2.12B
$2.24B
$2.30B
$2.32B
$2.45B
·
$2.28B
$2.30B
$2.38B
·
$1.62B
Liabilities + Equity
$7.52B
$7.24B
$7.01B
$6.84B
$6.69B
$6.60B
$6.38B
$6.31B
$6.32B
$6.32B
·
$6.03B
$5.84B
$5.70B
·
$5.58B
Shares Outstanding
293,620,548
293,695,832
293,054,806
293,054,806
293,069,102
292,919,009
292,260,645
292,260,645
292,260,645
292,202,274
·
278,429,463
278,492,648
277,510,165
·
233,757,678
현금 흐름16
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
$167M
$142M
$157M
$157M
$158M
$168M
$202M
$208M
$194M
$191M
$186M
$148M
$140M
$134M
$134M
$129M
Stock-based Comp
$8M
$7M
$6M
$6M
$6M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
Deferred Tax
·
·
·
·
·
·
·
$-13M
$-46M
$-8M
·
$4M
$-14M
$39M
·
$78M
Other Non-cash
·
$16M
·
·
·
$124M
·
·
·
$2M
·
·
·
$77M
·
·
Operating Cash Flow
$170M
$272M
$224M
$153M
$348M
$175M
$267M
$98M
$84M
$172M
$228M
$71M
$332M
$386M
$468M
$544M
CapEx
$432M
$416M
$365M
$342M
$344M
$298M
$280M
$229M
$237M
$351M
$336M
$345M
$373M
$371M
·
·
Investing Cash Flow
$-408M
$-403M
$48M
$-324M
$-341M
$-298M
$-297M
$-212M
$-227M
$-348M
$-356M
$-351M
$-339M
$-373M
$-304M
$-278M
Debt Issued
·
·
$0
$0
·
·
$0
$0
·
·
$0
$0
·
·
·
·
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$0
$100M
$0
$0
$0
$0
·
·
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$100M
·
·
·
·
·
·
Dividends Paid
·
·
·
·
·
·
$0
$0
$0
$0
$35M
$35M
$35M
$35M
$35M
$0
Financing Cash Flow
$268M
$122M
$-267M
$164M
$-14M
$150M
$23M
$108M
$157M
$166M
$124M
$290M
$-17M
$-35M
$-148M
$-259M
Net Change in Cash
$30M
$-9M
$5M
$-7M
$-7M
$26M
$-7M
$-5M
$13M
$-10M
$-3M
$10M
$-24M
$-21M
$16M
$6M
Taxes Paid
·
·
·
$0
·
·
·
$0
·
·
·
·
·
·
·
·
Free Cash Flow
·
$-144M
·
·
·
$-123M
·
·
·
$-180M
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-211M
·
·
·
·
·
·
수익성7
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
Operating Margin
6.4%
29.8%
·
11.2%
19.0%
24.6%
·
-20.1%
-37.5%
-3.8%
·
12.6%
-5.9%
29.7%
·
64.8%
Net Margin
2.5%
18.3%
·
24.7%
26.6%
-23.6%
·
-9.5%
-51.2%
-4.9%
·
3.9%
-15.9%
27.5%
·
29.9%
Pretax Margin
3.4%
21.2%
·
30.4%
57.9%
-50.4%
·
-13.3%
-68.6%
-6.8%
·
4.9%
-20.9%
35.6%
·
38.5%
EBITDA Margin
53.8%
53.9%
·
46.2%
52.7%
57.3%
·
48.3%
41.2%
53.0%
·
51.9%
42.7%
57.1%
·
75.6%
ROA
0.12%
1.6%
·
1.7%
1.9%
-1.9%
·
-0.47%
-2.1%
-0.27%
·
0.25%
-0.82%
2.6%
·
6.8%
ROE
0.36%
4.4%
·
4.8%
5.5%
-5.3%
·
-1.3%
-5.5%
-0.68%
·
0.75%
-2.6%
8.2%
·
31.3%
ROIC
0.49%
2.8%
·
0.79%
0.82%
1.1%
·
-0.74%
-1.3%
-0.16%
·
0.79%
-0.29%
2.5%
·
15.4%
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
0.5
0.4
·
0.4
0.4
0.4
·
0.6
0.6
0.6
·
0.5
0.4
0.7
·
0.6
Quick Ratio
0.3
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.2
0.3
·
0.5
Debt / Equity
1.2
1.1
·
1.3
1.3
1.4
·
1.3
1.2
1.1
·
1.1
0.9
0.9
·
1.4
LT Debt / Equity
1.2
1.1
·
1.3
1.3
1.4
·
1.3
1.2
1.1
·
1.1
0.9
0.9
·
1.4
Interest Coverage
·
·
·
·
·
·
·
·
-1.8
-0.3
·
1.1
-0.4
3.8
·
18.6
효율성2
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
0.0
0.1
·
0.1
0.1
0.1
·
0.0
0.0
0.1
·
0.1
0.1
0.1
·
0.2
Receivables Turnover
2.6
3.9
·
3.9
3.7
4.0
·
2.4
2.1
2.6
·
1.1
1.0
2.6
·
3.1
주당6
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
$8.78
$9.39
·
$8.05
$7.66
$7.24
·
$7.85
$7.94
$8.37
·
$8.20
$8.26
$8.58
·
$6.93
Revenue / Share
$1.21
$2.02
·
$1.53
$1.60
$1.77
·
$1.05
$0.85
$1.21
·
$1.36
$1.04
$1.77
·
$4.29
Cash Flow / Share
·
$0.93
·
·
·
$0.60
·
·
·
$0.62
·
·
·
$1.40
·
·
Cash / Share
$0.15
$0.05
·
$0.07
$0.09
$0.11
·
$0.05
$0.07
$0.02
·
$0.07
$0.04
$0.12
·
$0.17
Dividend / Share
·
·
·
·
·
·
$0.00
$0.00
$0.00
$0.00
$0.12
$0.12
$0.12
$0.12
$0.12
$0.00
EPS (TTM)
$1.80
$2.21
·
$0.25
$-0.24
$-1.11
·
$-0.18
$-0.04
$0.22
·
$2.34
$3.57
$5.10
·
$3.68
가치 평가 (TTM)14
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
$2.18B
$2.29B
·
$1.80B
$1.65B
$1.43B
·
$1.30B
$1.37B
$1.41B
·
$2.12B
$2.94B
$3.59B
·
$3.32B
Net Income TTM
$508M
$624M
·
$57M
$-83M
$-335M
·
$-64M
$-20M
$60M
·
$607M
$948M
$1.37B
·
$964M
Market Cap
$4.38B
$6.19B
·
$5.81B
$8.11B
$5.96B
·
$3.25B
$3.03B
$2.71B
·
$3.07B
$3.23B
$2.99B
·
$4.04B
Enterprise Value
$7.43B
$9.12B
·
$8.92B
$11.10B
$8.98B
·
$6.19B
$5.87B
$5.41B
·
$5.55B
$5.40B
$5.12B
·
$6.26B
P/E
8.3
9.5
·
79.3
-115.3
-18.3
·
-61.8
-259.5
42.2
·
4.7
3.2
2.1
·
4.7
P/S
2.0
2.7
·
3.2
4.9
4.2
·
2.5
2.2
1.9
·
1.4
1.1
0.8
·
1.2
P/B
1.7
2.2
·
2.5
3.6
2.8
·
1.4
1.3
1.1
·
1.3
1.4
1.3
·
2.5
P / Tangible Book
2.0
2.6
·
2.9
4.3
3.3
·
1.7
1.5
1.3
·
1.6
1.6
1.5
·
3.1
P / Cash Flow
·
22.8
·
·
·
34.1
·
·
·
15.8
·
·
·
7.8
·
·
EV / Revenue
3.4
4.0
·
5.0
6.7
6.3
·
4.8
4.3
3.8
·
2.6
1.8
1.4
·
1.9
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
1.1%
2.3%
3.9%
·
4.5%
3.2%
2.3%
·
·
Earnings Yield
12.1%
10.5%
·
1.3%
-0.87%
-5.5%
·
-1.6%
-0.39%
2.4%
·
21.2%
30.8%
47.3%
·
21.3%
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
·
·
·
25.8%
·
·
Annual Payout
$0
$0
·
$0
$0
$0
·
$35M
$70M
$104M
·
$139M
$104M
$69M
·
·
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
2021-12-31
매출
$2.22B
$1.25B
$1.57B
$3.63B
$1.85B
영업이익률 %
29.1%
-13.4%
14.5%
62.9%
48.7%
순이익
$396M
$-230M
$211M
$1.12B
$-259M
희석 EPS
$1.43
$-0.76
$0.76
$4.11
$-1.12
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
1.1
1.3
1.1
0.9
2.6
유동비율
0.5
0.5
0.7
0.9
0.5
당좌 비율
0.3
0.2
0.3
0.6
0.4
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-450M
$-477M
$-408M
$631M
$170M
기관 투자자 (13F)
357개의 제출자
· $1.4B 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.
보유자357
보유 가치$1.4B
신규 포지션67
청산 포지션36
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
67 (+13 이전 분기 대비)
36 (-9 이전 분기 대비)
116 (+17 이전 분기 대비)
100 (0 이전 분기 대비)
+4.2M
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.
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.