ETSY 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$72.77
시가총액 (MRQ)$6.72B
P/E (TTM)38.9
EPS (TTM)$1.87
매출 (TTM)$2.86B
ROE (TTM)-16.6%
부채/자본 (MRQ)-0.5
52주 범위$44–$88
ETSY 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.
Etsy, Inc. - Common Stock 정보
위키백과 회사 개요
05 · wikidata
엣시(영어: Etsy)는 미국의 웹2.0을 기반으로 한 전자상거래 사이트이다. 당시 목수이자 웹 디자이너이었던 엣시의 창업자 로버트 칼린(Robert Kalin)은 대표적 전자상거래 사이트인 이베이가 아닌 좀 더 특별한 웹 사이트에 그가 만든 목공예품을 등록하길 원했으며, 2005년 6월 18일에 소셜 네트워크 쇼핑몰 엣시(Etsy)를 구축했다. 현재 엣시에는 핸드메이드 물건과 사진, 그림, 빈티지 제품 등을 판매 할 수 있고 약 150여개 국가에서 240만명의 유저들이 엣시를 이용하고 있다.
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ETSY
5년 평균
동종업계 중앙값
결론
P/E (TTM)
38.95년 평균 ≈28.2
≈28.2
16.4
고평가
P/S (TTM)
2.45년 평균 ≈5.0
≈5.0
2.4
적정 가치
P/B (MRQ)
-4.85년 평균 ≈-2.7
≈-2.7
·
·
EV / EBITDA
16.7
·
13.3
적정 가치
주가 / FCF (TTM)
10.45년 평균 ≈19.1
≈19.1
·
·
주가 / 현금 흐름 (TTM)
10.25년 평균 ≈18.7
≈18.7
8.8
저평가
EV / Revenue (EV / 매출)
2.1
·
·
·
EV / FCF
9.1
·
·
·
주가 / 유형 장부 가치 (MRQ)
-4.8
·
·
·
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
ETSY
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
72.3%5년 평균 ≈71.4%
≈71.4%
43.7%
최상위권
영업이익률 (TTM)
16.0%5년 평균 ≈5.5%
≈5.5%
9.4%
최상위권
EBITDA 마진 (TTM)
18.8%5년 평균 ≈9.0%
≈9.0%
14.6%
최상위권
세전 마진 (TTM)
17.2%5년 평균 ≈5.7%
≈5.7%
10.3%
최상위권
순이익률 (TTM)
7.3%5년 평균 ≈4.4%
≈4.4%
4.6%
약함
ROA (TTM)
8.4%5년 평균 ≈4.8%
≈4.8%
3.9%
최상위권
ROE (TTM)
-16.6%5년 평균 ≈18.8%
≈18.8%
6.9%
약함
ROIC
-39.2%5년 평균 ≈14.7%
≈14.7%
9.2%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ETSY
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
-0.5
·
0.3
낮은 부채
유동비율 (MRQ)
1.55년 평균 ≈2.0
≈2.0
1.5
동일
Quick Ratio (당좌 비율)
1.05년 평균 ≈1.3
≈1.3
0.6
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ETSY
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
2.7%5년 평균 ≈11.4%
≈11.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
4.0%5년 평균 ≈9.1%
≈9.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.8%
·
·
·
EPS YoY
-40.8%5년 평균 ≈-3.2%
≈-3.2%
·
·
Net Income YoY (순이익 YoY)
-46.3%5년 평균 ≈-2.1%
≈-2.1%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-11.6%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-12.4%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-15.0%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-14.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ETSY
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.395년 평균 ≈$0.78
≈$0.78
·
·
Revenue / Share (주당 매출)
$23.235년 평균 ≈$20.06
≈$20.06
·
·
Cash Flow / Share (주당 현금 흐름)
$5.595년 평균 ≈$5.23
≈$5.23
·
·
Cash / Share (주당 현금)
$14.395년 평균 ≈$8.61
≈$8.61
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ETSY
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈1.0
≈1.0
1.1
동일
Receivables Turnover (매출 채권 회전율)
331.65년 평균 ≈158.1
≈158.1
90.5
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.2M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-32.8%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$-0.49
$0.74
-165.9%
2026년 3월 31일
$0.60
$0.63
-5.0%
2025년 12월 31일
$0.92
$0.86
7.2%
2025년 9월 30일
$0.63
$0.54
17.5%
2025년 6월 30일
$0.28
$0.49
-42.8%
2025년 3월 31일
$0.46
$0.50
-7.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$2.88B
$2.81B
$2.75B
$2.57B
$2.33B
$1.73B
$818M
$604M
$441M
$365M
$273M
$196M
Cost of Revenue
$818M
$775M
$829M
$745M
$655M
$465M
$271M
$191M
$151M
$123M
$97M
$74M
Gross Profit
$2.07B
$2.03B
$1.92B
$1.82B
$1.67B
$1.26B
$547M
$413M
$290M
$242M
$177M
$122M
R&D Expense
$450M
$443M
$469M
$412M
$272M
$180M
$122M
$97M
$75M
$55M
$43M
$37M
SG&A Expense
$333M
$354M
$343M
$312M
$283M
$156M
$121M
$83M
$91M
$86M
$69M
$52M
Operating Expenses
$1.80B
$1.65B
$1.64B
$2.48B
$1.21B
$837M
$459M
$338M
$278M
$224M
$178M
$128M
Operating Income
$266M
$380M
$280M
$-659M
$466M
$424M
$89M
$75M
$12M
$18M
$-2M
$-6M
Interest Expense
·
·
$14M
$14M
$10M
$42M
$24M
$22M
$11M
$7M
·
·
Other Non-op
$-20M
$31M
$13M
$-3M
$6M
$-58M
$-8M
$-20M
$20M
$-20M
$-26M
$-4M
Pretax Income
$247M
$411M
$293M
$-662M
$472M
$366M
$81M
$55M
$32M
$-3M
$-28M
$-10M
Income Tax
$84M
$107M
$-15M
$32M
$-22M
$16M
$-15M
$-22M
$-50M
$27M
$26M
$5M
Net Income
$163M
$303M
$308M
$-694M
$494M
$349M
$96M
$77M
$82M
$-30M
$-54M
$-15M
EPS (Basic)
$1.59
$2.64
$2.51
$-5.48
$3.88
$2.88
$0.80
$0.64
$0.69
$-0.26
$-0.59
·
EPS (Diluted)
$1.39
$2.35
$2.24
$-5.48
$3.40
$2.69
$0.76
$0.61
$0.68
$-0.26
$-0.59
·
Shares (Basic)
102,356,000
114,944,000
122,503,000
126,779,000
127,224,974
121,251,588
119,665,248
120,146,076
118,538,687
113,562,738
91,122,291
·
Shares (Diluted)
124,114,000
131,721,000
140,145,000
126,779,000
146,683,324
136,414,592
125,720,073
127,084,785
122,267,673
113,562,738
91,122,291
·
EBITDA
$368M
$488M
$371M
$-562M
$540M
$482M
$137M
$102M
$39M
$40M
$17M
·
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.36B
$811M
$914M
$921M
$780M
$1.24B
$443M
$367M
$315M
$182M
$271M
$70M
Receivables
$9M
$9M
$25M
$28M
$27M
$23M
$15M
$12M
$34M
$26M
$20M
$15M
Prepaid Expense
$114M
$90M
$130M
$80M
$109M
$56M
$39M
$23M
$20M
$16M
$10M
$12M
Current Assets
$1.96B
$1.33B
$1.57B
$1.51B
$1.34B
$1.89B
$921M
$680M
$439M
$371M
$359M
$127M
PP&E (Net)
·
·
·
·
·
·
·
$120M
$118M
$126M
$105M
$76M
PP&E (Gross)
·
·
·
·
·
·
·
$206M
$184M
$173M
$143M
$106M
Accum. Depreciation
·
·
·
·
·
·
$120M
$85M
$66M
$46M
$38M
$31M
Goodwill
$38M
$137M
$138M
$138M
$1.37B
$141M
$139M
$37M
$39M
$36M
$28M
$31M
Intangibles
$15M
$414M
$457M
$535M
$607M
$187M
$199M
$35M
$4M
$8M
$3M
$5M
Other Non-current Assets
$39M
$45M
$45M
$42M
$51M
$24M
$30M
$507.0K
$561.0K
$985.0K
$2M
$2M
Total Assets
$2.83B
$2.42B
$2.69B
$2.63B
$3.83B
$2.40B
$1.54B
$902M
$606M
$581M
$553M
$246M
Accounts Payable
$28M
$26M
$30M
$29M
$28M
$41M
$26M
$27M
$14M
$11M
$14M
$8M
Accrued Liabilities
$342M
$375M
$354M
$331M
$328M
$232M
$88M
$49M
$29M
$24M
$31M
$13M
Short-term Debt
$649M
$0
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$1.36B
$665M
$711M
$632M
$616M
$455M
$189M
$112M
$102M
$84M
$80M
$41M
Capital Leases
$38M
$41M
$41M
$38M
$44M
$17M
$22M
$2M
$4M
$5M
$8M
$3M
Deferred Tax
$9M
$8M
$13M
$45M
$79M
$58M
$64M
$30M
$24M
$65M
$61M
$149.0K
Other Non-current Liabilities
$125M
$122M
$122M
$120M
$122M
$42M
$44M
$20M
$18M
$25M
$22M
$2M
Total Liabilities
$3.93B
$3.18B
$3.23B
$3.18B
$3.20B
$1.66B
$1.14B
$501M
$209M
$236M
$223M
$99M
Long-term Debt
$2.33B
$2.29B
$2.28B
$2.28B
$2.28B
$1.06B
$785M
$276M
$0
·
·
·
Total Debt
$649M
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$97.0K
$109.0K
$119.0K
$125.0K
$127.0K
$126.0K
$119.0K
$120.0K
$122.0K
$116.0K
$113.0K
$44.0K
Paid-in Capital
$1.53B
$1.32B
$1.08B
$815M
$632M
$883M
$643M
$562M
$499M
$443M
$406M
$103M
Retained Earnings
$-2.40B
$-1.78B
$-1.36B
$-1.05B
$72M
$-147M
$-227M
$-153M
$-96M
$-116M
$-86M
$-32M
AOCI
$-226M
$-298M
$-267M
$-314M
$-75M
$6M
$-9M
$-8M
$-6M
$18M
$11M
$-4M
Stockholders' Equity
$-1.10B
$-759M
$-544M
$-547M
$629M
$742M
$407M
$401M
$397M
$345M
$330M
$67M
Liabilities + Equity
$2.83B
$2.42B
$2.69B
$2.63B
$3.83B
$2.40B
$1.54B
$902M
$606M
$581M
$553M
$246M
Shares Outstanding
97,031,000
108,540,000
119,069,000
125,054,000
127,022,000
125,835,931
118,342,772
119,771,702
121,769,238
115,973,039
112,563,354
44,180,393
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$102M
$108M
$91M
$97M
$74M
$58M
$48M
$27M
$27M
$23M
$19M
$17M
Stock-based Comp
$245M
$283M
$285M
$231M
$140M
$65M
$44M
$38M
$27M
·
·
·
Deferred Tax
$39M
$-14M
$-50M
$-55M
$-89M
$2M
$-13M
$-23M
$-44M
$2M
$-3M
$-817.0K
Amort. of Intangibles
$31M
$38M
$40M
$41M
$28M
$15M
$10M
$4M
$3M
$3M
$2M
$2M
Restructuring
·
·
$26M
·
·
·
·
$-249.0K
$14M
·
·
·
Other Non-cash
$145M
$73M
$72M
$1.11B
$33M
$204M
$31M
$118M
$2M
$52M
$68M
·
Operating Cash Flow
$693M
$752M
$706M
$684M
$652M
$679M
$207M
$199M
$69M
$48M
$33M
$12M
CapEx
$15M
$14M
$13M
$10M
$11M
$1M
$8M
$1M
$4M
$36M
$11M
$1M
Investing Cash Flow
$32M
$-53M
$-73M
$-30M
$-1.56B
$-11M
$-488M
$-285M
$62M
$-135M
$-23M
$-21M
Stock Issued
·
·
·
·
·
·
·
·
·
$0
$0
$35M
Stock Repurchased
$777M
$724M
$577M
$426M
$303M
$269M
$177M
$135M
$10M
$0
$0
$0
Net Stock Activity
$-777M
$-724M
$-577M
$-426M
$-303M
$-269M
$-177M
$-135M
$-10M
$-1M
$0
·
Financing Cash Flow
$-170M
$-787M
$-657M
$-506M
$453M
$119M
$360M
$144M
$7M
$-524.0K
$196M
$45M
Net Change in Cash
$593M
$-103M
$-12M
$141M
$-464M
$801M
$76M
$52M
$134M
$-90M
$202M
$33M
Taxes Paid
$63M
$90M
$43M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$678M
$738M
$693M
$673M
$640M
$678M
$199M
$198M
$63M
$11M
$18M
·
Levered FCF
·
·
$678M
$659M
$630M
$637M
$170M
$167M
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
71.6%
72.4%
69.8%
71.0%
71.9%
73.1%
66.9%
68.4%
65.8%
66.2%
64.5%
·
Operating Margin
9.2%
13.5%
10.2%
-25.7%
20.0%
24.6%
10.8%
12.4%
2.7%
4.8%
-0.69%
·
Net Margin
5.7%
10.8%
11.2%
-27.1%
21.2%
20.2%
11.7%
12.8%
18.5%
-8.2%
-19.8%
·
Pretax Margin
8.6%
14.6%
10.7%
-25.8%
20.2%
21.2%
9.8%
9.1%
7.3%
-0.79%
-10.2%
·
EBITDA Margin
12.8%
17.4%
13.5%
-21.9%
23.2%
27.9%
16.7%
16.8%
8.9%
11.0%
6.1%
·
ROA
6.2%
11.9%
11.6%
-21.5%
15.8%
17.7%
7.8%
10.3%
13.8%
-5.3%
-13.5%
·
ROE
-14.7%
-43.9%
-52.8%
120.4%
84.9%
49.6%
24.1%
19.5%
22.1%
-8.9%
-27.2%
·
ROIC
-39.2%
-37.0%
-54.1%
126.2%
77.5%
54.5%
26.0%
26.2%
7.6%
53.0%
-1.1%
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.4
2.0
2.2
2.4
2.2
4.2
4.9
6.1
4.3
4.4
4.5
·
Quick Ratio
1.0
1.2
1.3
1.5
1.3
2.8
2.4
3.4
3.4
2.5
3.6
·
Debt / Equity
-0.6
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
19.9
-46.5
47.1
10.1
3.6
3.4
·
·
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
1.0
0.8
0.7
0.9
0.7
0.8
0.7
0.6
0.7
·
Receivables Turnover
331.6
168.0
104.5
93.1
93.4
90.8
59.2
26.3
14.7
15.6
15.3
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-11.32
$-6.99
$-4.57
$-4.38
$4.95
$5.90
$3.44
$3.35
$3.26
$2.97
$2.94
·
Revenue / Share
$23.23
$21.32
$19.61
$20.24
$15.88
$12.65
$6.51
$4.75
$3.61
·
·
·
Cash Flow / Share
$5.59
$5.71
$5.03
$5.39
$4.44
$4.98
$1.65
$1.57
$0.55
·
·
·
Cash / Share
$14.39
$7.47
$7.68
$7.37
$6.14
$9.89
$3.75
$3.06
$2.59
$1.57
$2.41
·
EPS (TTM)
$1.39
$2.35
$2.24
$-5.48
$3.40
$2.69
$0.76
$0.61
$0.68
$-0.26
$-0.59
·
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
2.7%
2.2%
7.1%
10.2%
35.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
4.0%
6.4%
16.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-40.8%
4.9%
·
·
26.4%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-11.6%
-5.9%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-12.4%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-46.3%
-1.4%
·
·
41.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-15.0%
-4.2%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-14.1%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$2.88B
$2.81B
$2.75B
$2.57B
$2.33B
$1.73B
$818M
$604M
$441M
$365M
$273M
·
Net Income TTM
$163M
$303M
$308M
$-694M
$494M
$349M
$96M
$77M
$82M
$-30M
$-54M
·
Market Cap
$5.38B
$5.74B
$9.65B
$14.98B
$27.81B
$22.39B
$5.24B
$5.70B
$2.49B
$1.37B
$930M
·
Enterprise Value
$4.63B
·
·
·
·
·
·
·
·
·
·
·
P/E
39.9
22.5
36.2
-21.9
64.4
66.1
58.3
78.0
30.1
-45.3
-14.0
·
P/S
1.9
2.0
3.5
5.8
11.9
13.0
6.4
9.4
5.6
3.7
3.4
·
P/B
-4.9
-7.6
-17.7
-27.4
44.2
30.2
12.9
14.2
6.3
4.0
2.8
·
P / Tangible Book
·
·
·
·
·
54.1
·
·
·
·
·
·
P / Cash Flow
7.8
7.6
13.7
21.9
42.7
33.0
25.3
28.6
36.9
29.2
31.8
·
P / FCF
7.9
7.8
13.9
22.2
43.4
33.0
26.3
28.8
39.2
126.8
51.4
·
EV / EBITDA
12.6
·
·
·
·
·
·
·
·
·
·
·
EV / FCF
6.8
·
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.6
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
2.5%
4.4%
2.8%
-4.6%
1.6%
1.5%
1.7%
1.3%
3.3%
-2.2%
-7.1%
·
손익계산서16
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
$668M
$631M
$882M
$678M
$629M
$612M
$852M
$662M
$648M
$646M
$842M
$636M
$629M
$641M
$807M
$594M
Cost of Revenue
$184M
$176M
$238M
$195M
$169M
$168M
$218M
$186M
$184M
$187M
$256M
$189M
$189M
$195M
$226M
$174M
Gross Profit
$484M
$456M
$644M
$483M
$461M
$444M
$634M
$477M
$464M
$459M
$587M
$447M
$440M
$445M
$581M
$420M
R&D Expense
$101M
$99M
$114M
$113M
$99M
$101M
$111M
$107M
$114M
$110M
$117M
$114M
$122M
$116M
$113M
$108M
SG&A Expense
$67M
$62M
$94M
$79M
$76M
$74M
$83M
$86M
$96M
$89M
$93M
$84M
$87M
$80M
$85M
$75M
Operating Expenses
$359M
$336M
$515M
$401M
$366M
$448M
$479M
$390M
$394M
$391M
$471M
$359M
$443M
$367M
$442M
$1.37B
Operating Income
$125M
$120M
$129M
$83M
$94M
$-4M
$155M
$87M
$70M
$68M
$115M
$89M
$-2M
$78M
$139M
$-955M
Other Non-op
$10M
$9M
$7M
$9M
$-25M
$-11M
$23M
$-13M
$9M
$12M
$-6M
$8M
$8M
$3M
$-11M
$6M
Pretax Income
$135M
$129M
$137M
$92M
$69M
$-15M
$178M
$74M
$79M
$80M
$109M
$97M
$5M
$81M
$128M
$-949M
Income Tax
$21M
$25M
$26M
$17M
$23M
$20M
$48M
$16M
$26M
$17M
$26M
$9M
$-57M
$7M
$18M
$14M
Net Income
$-47M
$70M
$111M
$76M
$29M
$-52M
$130M
$57M
$53M
$63M
$83M
$88M
$62M
$75M
$110M
$-963M
EPS (Basic)
$-0.49
$0.72
$1.04
$0.76
$0.28
$-0.49
$1.15
$0.50
$0.46
$0.53
$0.69
$0.72
$0.50
$0.60
$0.88
$-7.62
EPS (Diluted)
$-0.36
$0.60
$1.00
$0.63
$0.25
$-0.49
$1.01
$0.45
$0.41
$0.48
$0.62
$0.64
$0.45
$0.53
$1.03
$-7.62
Shares (Basic)
94,358,000
96,235,000
·
99,334,000
103,212,000
107,084,000
·
114,181,000
116,432,000
118,440,000
·
121,808,000
123,463,000
124,337,000
·
126,349,250
Shares (Diluted)
119,961,000
121,029,000
·
124,957,000
121,514,000
107,084,000
·
130,748,000
133,118,000
135,338,000
·
138,891,000
141,011,000
142,966,000
·
126,349,250
EBITDA
$125M
$135M
·
$83M
$76M
$5M
·
$87M
$70M
$95M
·
$89M
$-2M
$101M
·
$-955M
대차대조표25
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
$901M
$1.21B
$1.40B
$1.25B
$1.18B
$649M
$811M
$819M
$759M
$789M
$914M
$742M
$842M
$787M
·
$790M
Receivables
$9M
$9M
$9M
$7M
$6M
$9M
$9M
$9M
$10M
$17M
·
$19M
$23M
$26M
·
$22M
Prepaid Expense
$100M
$99M
$127M
$110M
$89M
$71M
$90M
$95M
$109M
$105M
·
$126M
$93M
$77M
·
$94M
Current Assets
$1.88B
$2.11B
$1.96B
$1.79B
$1.65B
$1.11B
$1.33B
$1.32B
$1.36B
$1.40B
·
$1.34B
$1.41B
$1.34B
·
$1.35B
Goodwill
$37M
$38M
$38M
$38M
$38M
$36M
$137M
$139M
$138M
$138M
$138M
$137M
$138M
$138M
$138M
$136M
Intangibles
$12M
$13M
$297M
$304M
$317M
$414M
$414M
$444M
$436M
$445M
·
$453M
$474M
$534M
·
$517M
Other Non-current Assets
$42M
$42M
$39M
$41M
$41M
$45M
$45M
$45M
$46M
$43M
·
$46M
$50M
$44M
·
$43M
Total Assets
$2.44B
$2.68B
$2.83B
$2.65B
$2.56B
$2.12B
$2.42B
$2.44B
$2.45B
$2.50B
·
$2.45B
$2.57B
$2.50B
·
$2.45B
Accounts Payable
$20M
$15M
$29M
$9M
$15M
$17M
$26M
$20M
$13M
$10M
·
$14M
$15M
$20M
·
$17M
Accrued Liabilities
$248M
$261M
$393M
$309M
$254M
$264M
$375M
$299M
$257M
$263M
·
$272M
$232M
$240M
·
$250M
Short-term Debt
$650M
$649M
$649M
·
·
·
$0
·
·
·
·
·
·
·
·
·
Current Liabilities
$1.27B
$1.25B
$1.36B
$565M
$486M
$519M
$665M
$553M
$564M
$565M
·
$549M
$503M
$499M
·
$497M
Capital Leases
·
·
$38M
·
·
·
$41M
·
·
·
·
·
·
·
·
·
Deferred Tax
$11M
$10M
$9M
$5M
$5M
$7M
$8M
$7M
$9M
$11M
·
$25M
$29M
$44M
·
$62M
Other Non-current Liabilities
$127M
$131M
$126M
$121M
$121M
$124M
$122M
$124M
$127M
$122M
·
$114M
$116M
$112M
·
$112M
Total Liabilities
$3.83B
$3.82B
$3.93B
$3.77B
$3.68B
$3.03B
$3.18B
$3.07B
$3.08B
$3.08B
·
$3.07B
$3.03B
$3.04B
·
$3.06B
Long-term Debt
$2.34B
$2.33B
$2.33B
$2.98B
$2.98B
$2.29B
$2.29B
$2.29B
$2.29B
$2.28B
·
$2.28B
$2.28B
$2.28B
·
$2.28B
Total Debt
$650M
$649M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$92.0K
$95.0K
$97.0K
$99.0K
$100.0K
$105.0K
$109.0K
$113.0K
$115.0K
$117.0K
·
$120.0K
$123.0K
$123.0K
·
$126.0K
Paid-in Capital
$1.63B
$1.58B
$1.53B
$1.49B
$1.43B
$1.39B
$1.32B
$1.27B
$1.20B
$1.15B
·
$1.03B
$958M
$914M
·
$774M
Retained Earnings
$-2.78B
$-2.48B
$-2.40B
$-2.38B
$-2.34B
$-2.03B
$-1.78B
$-1.65B
$-1.55B
$-1.45B
·
$-1.35B
$-1.14B
$-1.16B
·
$-1.01B
AOCI
$-242M
$-240M
$-226M
$-226M
$-220M
$-268M
$-298M
$-242M
$-286M
$-282M
·
$-304M
$-287M
$-298M
·
$-373M
Stockholders' Equity
$-1.40B
$-1.14B
$-1.10B
$-1.11B
$-1.12B
$-910M
$-759M
$-624M
$-635M
$-584M
$-544M
$-623M
$-464M
$-540M
$-547M
$-606M
Liabilities + Equity
$2.44B
$2.68B
$2.83B
$2.65B
$2.56B
$2.12B
$2.42B
$2.44B
$2.45B
$2.50B
·
$2.45B
$2.57B
$2.50B
·
$2.45B
Shares Outstanding
92,370,000
94,887,000
97,031,000
98,528,000
99,608,000
105,126,000
108,540,000
112,848,000
115,315,000
117,064,000
119,069,000
119,662,608
123,249,136
122,953,145
125,054,000
125,661,777
현금 흐름12
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
$15M
$15M
$25M
$24M
$25M
$17M
$26M
$28M
$27M
$27M
$23M
$22M
$23M
$23M
$23M
$24M
Stock-based Comp
$51M
$53M
$63M
$61M
$59M
$56M
$68M
$69M
$75M
$71M
$68M
$70M
$77M
$69M
$64M
$53M
Restructuring
·
·
·
·
·
·
·
$2M
$-27M
$27M
$27M
·
·
·
·
·
Other Non-cash
·
$-57M
·
·
·
$12M
·
·
·
$-92M
·
·
·
$-111M
·
·
Operating Cash Flow
$41M
$81M
$317M
$219M
$108M
$49M
$315M
$217M
$151M
$69M
$295M
$219M
$136M
$56M
$292M
$207M
CapEx
$1M
$1M
$1M
$4M
$7M
$3M
$4M
$4M
$4M
$2M
$5M
$4M
$2M
$2M
$2M
$3M
Investing Cash Flow
$-31M
$-17M
$552.0K
$-24M
$76M
$-21M
$-16M
$-9M
$-3M
$-25M
$-19M
$-11M
$-7M
$-36M
$-88.0K
$-3M
Stock Repurchased
$250M
$145M
$133M
$120M
$335M
$189M
$260M
$156M
$150M
$158M
$93M
$297M
$39M
$148M
$150M
$151M
Net Stock Activity
·
$-145M
·
·
·
$-189M
·
·
·
$-158M
·
·
·
$-148M
·
·
Financing Cash Flow
$-271M
$-158M
$-165M
$-127M
$327M
$-205M
$-282M
$-167M
$-175M
$-163M
$-116M
$-305M
$-78M
$-159M
$-184M
$-156M
Net Change in Cash
$-264M
$-101M
$153M
$68M
$534M
$-162M
$-8M
$60M
$-30M
$-125M
$172M
$-105M
$55M
$-134M
$131M
$31M
Free Cash Flow
·
$79M
·
·
·
$46M
·
·
·
$67M
·
·
·
$53M
·
·
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
72.4%
72.2%
·
71.3%
71.2%
70.5%
·
72.0%
71.6%
71.0%
·
70.3%
70.0%
69.5%
·
70.7%
Operating Margin
18.7%
19.0%
·
12.2%
11.4%
-3.4%
·
13.1%
10.8%
10.5%
·
13.9%
-0.38%
12.2%
·
-160.6%
Net Margin
-7.0%
11.0%
·
11.1%
4.3%
-8.0%
·
8.7%
8.2%
9.8%
·
13.8%
9.8%
11.6%
·
-162.0%
Pretax Margin
20.2%
20.5%
·
13.6%
7.6%
-5.1%
·
11.1%
12.2%
12.3%
·
15.2%
0.86%
12.7%
·
-159.6%
EBITDA Margin
18.7%
21.4%
·
12.2%
11.4%
0.76%
·
13.1%
10.8%
14.7%
·
13.9%
-0.38%
15.8%
·
-160.6%
ROA
-1.9%
2.9%
·
3.0%
1.1%
-2.3%
·
2.4%
2.1%
2.5%
·
3.6%
2.0%
2.4%
·
-32.4%
ROE
3.7%
-6.8%
·
-8.7%
-3.3%
7.0%
·
-9.2%
-9.6%
-11.2%
·
-14.3%
105.7%
109.1%
·
2652.3%
ROIC
-14.2%
-19.9%
·
-6.1%
-3.8%
3.8%
·
-10.8%
-7.4%
-9.2%
·
-12.9%
5.8%
-13.3%
·
159.8%
유동성 및 지급능력3
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
1.5
1.7
·
3.2
3.4
2.1
·
2.4
2.4
2.5
·
2.4
2.8
2.7
·
2.7
Quick Ratio
0.7
1.0
·
2.2
2.4
1.3
·
1.5
1.4
1.4
·
1.4
1.7
1.6
·
1.6
Debt / Equity
-0.5
-0.6
·
·
·
·
·
·
·
·
·
·
·
·
·
·
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
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.2
0.2
·
0.2
Receivables Turnover
88.3
71.5
·
84.5
80.1
51.1
·
47.2
39.4
30.2
·
30.9
29.4
27.3
·
26.0
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
$-15.10
$-11.98
·
$-11.29
$-11.29
$-8.66
·
$-5.53
$-5.51
$-4.99
·
$-5.20
$-3.77
$-4.39
·
$-4.82
Revenue / Share
$5.57
$5.22
·
$5.43
$5.54
$6.08
·
$5.07
$4.87
$4.77
·
$4.58
$4.46
$4.48
·
$4.71
Cash Flow / Share
·
$0.67
·
·
·
$0.46
·
·
·
$0.51
·
·
·
$0.39
·
·
Cash / Share
$9.76
$12.80
·
$12.68
$11.88
$6.18
·
$7.26
$6.58
$6.74
·
$6.20
$6.83
$6.40
·
$6.29
EPS (TTM)
$1.87
$2.48
·
$1.40
$1.22
$1.38
·
$1.96
$2.15
$2.19
·
$2.65
$-5.61
$-5.55
·
$-5.41
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
$2.86B
$2.82B
·
$2.77B
$2.76B
$2.77B
·
$2.80B
$2.77B
$2.75B
·
$2.71B
$2.67B
$2.63B
·
$2.48B
Net Income TTM
$209M
$285M
·
$182M
$164M
$188M
·
$257M
$287M
$296M
·
$334M
$-717M
$-706M
·
$-642M
Market Cap
$6.96B
$4.74B
·
$6.54B
$5.00B
$4.96B
·
$6.27B
$6.80B
$8.04B
·
$7.73B
$10.43B
$13.69B
·
$12.58B
Enterprise Value
$6.71B
$4.18B
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
40.3
20.2
·
47.4
41.1
34.2
·
28.3
27.4
31.4
·
24.4
-15.1
-20.1
·
-18.5
P/S
2.4
1.7
·
2.4
1.8
1.8
·
2.2
2.5
2.9
·
2.8
3.9
5.2
·
5.1
P/B
-5.0
-4.2
·
-5.9
-4.4
-5.4
·
-10.0
-10.7
-13.8
·
-12.4
-22.5
-25.3
·
-20.8
P / Cash Flow
·
58.7
·
·
·
100.8
·
·
·
116.5
·
·
·
246.1
·
·
EV / Revenue
2.3
1.5
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
2.5%
5.0%
·
2.1%
2.4%
2.9%
·
3.5%
3.6%
3.2%
·
4.1%
-6.6%
-5.0%
·
-5.4%
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
$2.88B
$2.81B
$2.75B
$2.57B
$2.33B
매출 총이익률 %
71.6%
72.4%
69.8%
71.0%
71.9%
영업이익률 %
9.2%
13.5%
10.2%
-25.7%
20.0%
순이익
$163M
$303M
$308M
$-694M
$494M
희석 EPS
$1.39
$2.35
$2.24
$-5.48
$3.40
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
-0.6
·
·
·
·
유동비율
1.4
2.0
2.2
2.4
2.2
당좌 비율
1.0
1.2
1.3
1.5
1.3
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$678M
$738M
$693M
$673M
$640M
기관 투자자 (13F)
634개의 제출자
· $9.5B 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.
보유자634
보유 가치$9.5B
신규 포지션122
청산 포지션48
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
122 (+41 이전 분기 대비)
48 (-35 이전 분기 대비)
167 (-5 이전 분기 대비)
204 (+13 이전 분기 대비)
-2.0M
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.