FUBO 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$8.61
시가총액$2.95B
P/E (TTM)-21.5
EPS (TTM)$-0.40
매출 (TTM)$4.98B
ROE (TTM)-5.8%
부채/자본0.0
52주 범위$8–$53
FUBO 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 분할1
배당락일
분할
유형
2026년 3월 24일
1-for-12
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$402M2016-12-31 → 2024-12-31
EPS$-0.542016-12-31 → 2024-12-31
잉여현금흐름$-82M2019-12-31 → 2024-12-31
순이익률-0.71%2016-12-31 → 2024-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FUBO
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-21.55년 평균 ≈-34.6
≈-34.6
·
·
P/S
7.35년 평균 ≈17.6
≈17.6
1.1
고평가
P/B
16.35년 평균 ≈30.6
≈30.6
2.1
고평가
EV / EBITDA
-14.35년 평균 ≈-38.1
≈-38.1
·
·
Price / FCF (주가 / FCF)
-35.95년 평균 ≈-71.3
≈-71.3
·
·
Price / Cash Flow (주가 / 현금 흐름)
-37.15년 평균 ≈-72.9
≈-72.9
·
·
EV / Revenue (EV / 매출)
6.95년 평균 ≈17.2
≈17.2
·
·
EV / FCF
-34.05년 평균 ≈-69.7
≈-69.7
·
·
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
FUBO
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-1.5%5년 평균 ≈-32.6%
≈-32.6%
1.5%
약함
EBITDA Margin (EBITDA 마진)
-12.1%5년 평균 ≈-32.6%
≈-32.6%
1.5%
약함
세전 마진 (TTM)
-1.4%5년 평균 ≈-33.8%
≈-33.8%
1.5%
약함
순이익률 (TTM)
-0.71%5년 평균 ≈-36.8%
≈-36.8%
5.1%
약함
ROA (TTM)
-1.4%5년 평균 ≈-28.6%
≈-28.6%
1.7%
약함
ROE (TTM)
-5.8%5년 평균 ≈-79.0%
≈-79.0%
7.2%
약함
ROIC
-104.8%5년 평균 ≈-89.4%
≈-89.4%
4.9%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FUBO
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.05년 평균 ≈0.0
≈0.0
0.2
낮은 부채
유동비율 (MRQ)
1.05년 평균 ≈0.9
≈0.9
1.7
낮은 유동성
Quick Ratio (당좌 비율)
0.55년 평균 ≈0.8
≈0.8
1.5
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FUBO
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
18.6%5년 평균 ≈76.4%
≈76.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
36.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FUBO
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.545년 평균 ≈$-1.86
≈$-1.86
·
·
Revenue / Share (주당 매출)
$5.085년 평균 ≈$5.19
≈$5.19
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.255년 평균 ≈$-0.88
≈$-0.88
·
·
Cash / Share (주당 현금)
$0.485년 평균 ≈$1.33
≈$1.33
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FUBO
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.45년 평균 ≈1.0
≈1.0
0.8
최상위권
Receivables Turnover (매출 채권 회전율)
21.45년 평균 ≈23.5
≈23.5
8.5
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$788.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈41.7%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 9월 30일
8월 11, 2026
$-0.02
$-0.40
95.0%
2026년 6월 30일
$-0.25
$-0.38
33.6%
2026년 3월 31일
$-0.07
$-0.32
78.1%
2025년 12월 31일
$-0.05
$-0.02
-145.1%
2025년 9월 30일
$0.02
$-0.04
146.7%
2025년 6월 30일
$0.05
$0.00
—
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
·
$402M
$1.37B
$1.01B
$638M
$218M
$4M
·
$41.0K
$24.0K
$964.0K
$790.5K
Cost of Revenue
·
·
·
·
·
·
·
·
$8.0K
$6.0K
$792.0K
$631.3K
Gross Profit
·
·
·
·
·
·
·
·
$33.0K
$18.0K
$172.0K
$159.1K
R&D Expense
·
$80M
$68M
$69M
$55M
$30M
·
·
·
$161.0K
·
·
SG&A Expense
·
$75M
$64M
$81M
$89M
$78M
$13M
$7M
$1M
$276.0K
$247.0K
$174.5K
Operating Expenses
·
$1.82B
$1.66B
$1.42B
$967M
$698M
$43M
$15M
$1M
$1M
$3M
$2M
Operating Income
·
$-196M
$-289M
$-412M
$-328M
$-480M
$-39M
$-15M
$-1M
$-1M
$-3M
$-2M
Interest Expense
·
·
·
·
·
·
·
$3M
$911.0K
$168.0K
$-340.0K
$13.8K
Other Non-op
·
$2M
$-923.0K
$1M
$-90.0K
$147.0K
$726.0K
$-243.0K
$173.0K
·
$6.0K
$2.3K
Pretax Income
·
$-177M
$-294M
$-427M
$-354M
$-609M
$-43M
$-15M
$10M
·
·
$-3M
Income Tax
·
$659.0K
$-879.0K
$-2M
$-3M
$-10M
$-5M
$-2M
·
·
·
·
Net Income
·
$-172M
$-287M
$-561M
$-383M
$-570M
$-34M
$-11M
$10M
$-10M
$-8M
$-2M
EPS (Basic)
·
$-0.54
$-1.04
$-3.08
$-2.78
$-12.82
·
$-2.37
$7.12
$-359.42
·
·
EPS (Diluted)
·
$-0.54
$-1.04
$-3.08
$-2.78
$-12.82
·
$-2.37
$0.74
$-359.42
·
·
Shares (Basic)
·
319,653,763
276,282,572
182,472,069
137,498,077
44,492,975
·
4,481,600
1,471,933
28,006
·
·
Shares (Diluted)
·
319,653,763
276,282,572
182,472,069
137,498,077
44,492,975
·
4,481,600
2,165,619
28,006
·
·
EBITDA
·
$-196M
$-289M
$-412M
$-359M
·
$-39M
$-15M
$-1M
$-2M
$-3M
$-3M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$0
$161M
$245M
$337M
$371M
$135M
$8M
$31.0K
$77.0K
$77.0K
$48.0K
$160.0K
Receivables
·
$71M
$80M
$44M
$34M
$17M
$9M
·
·
$10.0K
·
$11.2K
Inventory
·
·
·
·
·
·
$49.0K
·
·
·
·
·
Prepaid Expense
$0
$17M
$21M
$14M
$14M
$4M
$1M
·
·
·
$13.0K
$55.4K
Current Assets
$7M
$274M
$387M
$437M
$429M
$157M
$18M
$31.0K
$80.0K
$115.0K
$61.0K
$227.0K
PP&E (Net)
$0
$6M
$5M
$5M
$5M
$2M
$335.0K
$14.0K
$6.0K
·
$2.0K
$2.5K
PP&E (Gross)
$0
$12M
$10M
$8M
$8M
$4M
$335.0K
$28.0K
$6.0K
·
·
·
Accum. Depreciation
$0
$6M
$5M
$4M
$2M
$2M
·
$14.0K
$0
$12.0K
$10.0K
$9.7K
Goodwill
$1.30B
$615M
$623M
$619M
$620M
$478M
$228M
$150M
·
·
·
$319.2K
Intangibles
$0
$134M
$158M
$172M
$204M
$216M
$117M
$136M
·
·
·
·
Other Non-current Assets
$0
$10M
$18M
$4M
$3M
$91.0K
$24.0K
·
·
·
·
$319.2K
Total Assets
$1.30B
$1.08B
$1.23B
$1.28B
$1.37B
$859M
$368M
$286M
$86.0K
$115.0K
$313.0K
$548.8K
Accounts Payable
$0
$68M
$74M
$67M
$56M
$31M
$36M
$2M
$112.0K
$49.0K
$22.0K
$17.3K
Accrued Liabilities
·
$336M
$320M
$264M
$215M
$126M
$20M
$6M
·
·
·
$150.0K
Short-term Debt
·
$7M
$6M
$6M
$5M
$5M
$4M
$4M
·
$75.0K
$44.0K
$20.3K
Current Liabilities
$387M
$515M
$517M
$439M
$337M
$227M
$67M
$19M
$3M
$15M
$6M
$519.8K
Capital Leases
$0
$33M
$38M
$39M
$32M
$4M
$3M
·
·
·
·
·
Deferred Tax
$0
·
$0
$765.0K
$2M
$5M
$31M
$35M
·
·
·
·
Other Non-current Liabilities
$0
$16M
$2M
$2M
$0
$128.0K
·
·
·
·
·
·
Total Liabilities
$387M
$897M
$949M
$874M
$699M
$236M
$145M
$54M
$3M
·
·
$519.8K
Total Debt
·
$7M
$6M
$6M
$5M
·
·
$4M
·
$75.0K
$43.7K
$20.3K
Common Stock
·
$34.0K
$30.0K
$21.0K
$16.0K
$9.0K
$3.0K
$1.0K
$8.0K
·
·
$5.4K
Paid-in Capital
$915M
$2.22B
$2.14B
$1.97B
$1.69B
$854M
$257M
$228M
$8M
$7M
$6M
$4M
Retained Earnings
$0
$-2.02B
$-1.85B
$-1.56B
$-1.01B
$-626M
$-56M
$-22M
$-11M
$-22M
$-12M
$-4M
AOCI
$0
$-5M
$4M
$-595.0K
$172.0K
·
$-770.0K
·
·
·
·
·
Stockholders' Equity
$915M
$181M
$284M
$402M
$671M
$623M
$223M
$233M
$-3M
$-14M
$-5M
$152.9K
Liabilities + Equity
$1.30B
$1.08B
$1.23B
$1.28B
$1.37B
$859M
$368M
$286M
$86.0K
$115.0K
$313.0K
$548.8K
Shares Outstanding
·
339,144,854
299,215,160
209,684,548
153,950,895
92,490,768
28,912,500
7,532,776
79,797,533
33,940
9,376
54,239,500
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
$39M
$36M
$37M
$38M
$44M
$21M
$8M
·
·
·
$3.1K
Stock-based Comp
·
$43M
$51M
$52M
$53M
$51M
$1M
·
·
$319.0K
$2M
$2M
Deferred Tax
·
$218.0K
$-995.0K
$-2M
$-3M
$-10M
$-5M
$-2M
·
·
·
·
Amort. of Intangibles
·
$37M
$35M
$36M
$37M
$44M
$21M
$8M
$0
·
·
·
Other Non-cash
·
·
·
·
·
·
·
·
·
·
·
$-110.1K
Operating Cash Flow
·
$-79M
$-178M
$-317M
$-196M
$-149M
$2M
$-3M
$-612.0K
$-603.0K
$-915.0K
$-412.9K
CapEx
·
$3M
$1M
$1M
$3M
$166.0K
$175.0K
·
$6.0K
·
·
·
Investing Cash Flow
·
$-16M
$-25M
$-12M
$-76M
$-1M
$2M
·
$-6.0K
$180.0K
$-250.0K
·
Stock Issued
·
·
·
·
·
·
$4M
$3M
$175.0K
·
$341.0K
$197.5K
Net Stock Activity
·
·
·
·
·
·
$4M
$3M
$175.0K
·
$340.8K
$205.5K
Financing Cash Flow
·
$11M
$111M
$296M
$512M
$279M
$4M
$3M
$618.0K
·
·
·
Net Change in Cash
·
$-84M
$-92M
$-33M
$240M
$129M
$8M
$-46.0K
·
$29.0K
$-112.0K
$24.8K
Taxes Paid
·
·
$258.0K
$0
$0
·
·
·
·
·
·
·
Free Cash Flow
·
$-82M
$-179M
$-318M
$-198M
·
$2M
·
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
·
·
80.5%
45.7%
17.8%
20.1%
Operating Margin
·
-12.1%
-21.1%
-40.8%
-56.3%
·
-910.4%
·
-2790.2%
-781.2%
-315.9%
-346.7%
Net Margin
·
-10.6%
-21.0%
-55.7%
-60.0%
·
-804.5%
·
25546.3%
-4857.2%
-785.9%
-331.5%
Pretax Margin
·
-10.9%
-21.5%
-42.3%
-60.4%
·
-1016.1%
·
·
·
·
-338.6%
EBITDA Margin
·
-12.1%
-21.1%
-40.8%
-56.3%
·
-910.4%
·
-2790.2%
-781.2%
-315.9%
-346.3%
ROA
·
-14.9%
-22.9%
-42.4%
-34.4%
·
·
-7.4%
10421.9%
-4721.0%
-1757.8%
-511.5%
ROE
·
-31.6%
-93.1%
-130.3%
-60.9%
·
·
-4.5%
-119.4%
104.0%
299.3%
-2463.5%
ROIC
·
-104.8%
-99.4%
-100.7%
-52.8%
·
·
-5.5%
·
·
·
-2022.9%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
0.5
0.7
1.0
1.3
·
·
0.0
0.0
0.0
0.0
0.4
Quick Ratio
·
0.5
0.6
0.9
1.2
·
·
0.0
0.0
0.0
0.0
0.3
Debt / Equity
·
0.0
0.0
0.0
0.0
·
·
0.0
·
-0.0
-0.0
0.2
Interest Coverage
·
·
·
·
·
·
·
-5.6
-26.0
7.2
-8.9
-197.9
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
1.4
1.1
0.8
0.6
·
·
·
0.4
1.0
2.2
1.5
Receivables Turnover
·
21.4
22.0
25.8
24.6
·
·
·
·
37.8
·
140.6
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
$0.53
$0.95
$1.92
$4.36
·
·
$30.87
$-0.04
$-414.56
$-0.06
$0.00
Revenue / Share
·
$5.08
$4.95
$5.53
·
·
·
·
$0.00
·
·
·
Cash Flow / Share
·
$-0.25
$-0.64
$-1.74
·
·
·
$-0.70
$-0.01
·
·
·
Cash / Share
·
$0.48
$0.82
$1.61
$2.43
·
·
$0.00
$0.00
$2.98
$0.00
$0.00
EPS (TTM)
·
$-0.54
$-1.04
$-3.08
$-2.78
$-12.82
$-0.34
$-2.37
$0.74
$-359.42
·
·
성장률2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
18.6%
35.6%
58.0%
193.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
·
36.5%
84.5%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
·
$402M
$1.37B
$1.01B
$638M
$218M
$4M
·
$41.0K
$24.0K
$964.0K
$790.5K
Net Income TTM
·
$-172M
$-287M
$-561M
$-383M
$-570M
$-34M
$-11M
$10M
$-10M
$-8M
$-2M
Market Cap
·
$5.13B
$11.42B
$4.38B
$28.67B
·
·
·
·
·
·
·
Enterprise Value
·
$4.97B
$11.18B
$4.05B
$28.30B
·
·
·
·
·
·
·
P/E
·
-28.0
-36.7
-6.8
-67.0
-26.2
-314.3
·
·
·
·
·
P/S
·
12.7
8.3
4.3
44.9
·
·
·
·
·
·
·
P/B
·
28.4
40.2
10.9
42.7
·
·
·
·
·
·
·
P / Cash Flow
·
-64.5
-64.3
-13.8
-148.9
·
·
·
·
·
·
·
P / FCF
·
-62.4
-63.9
-13.8
-145.1
·
·
·
·
·
·
·
EV / EBITDA
·
-25.4
-38.6
-9.8
-78.7
·
·
·
·
·
·
·
EV / FCF
·
-60.5
-62.6
-12.7
-143.2
·
·
·
·
·
·
·
EV / Revenue
·
12.4
8.2
4.0
44.3
·
·
·
·
·
·
·
Earnings Yield
·
-3.6%
-2.7%
-14.8%
-1.5%
-3.8%
-0.32%
·
·
·
·
·
손익계산서15
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue
$1.48B
$1.57B
$1.55B
$377M
$380M
$416M
$443M
$386M
$391M
$402M
$410M
$321M
$313M
R&D Expense
$21M
$21M
$14M
$19M
$19M
$20M
$19M
$21M
$19M
$20M
$14M
$18M
$18M
SG&A Expense
$18M
$13M
$35M
$27M
$24M
$28M
$10M
$27M
$20M
$19M
$18M
$16M
$15M
Operating Expenses
$1.51B
$1.58B
$1.57B
$397M
$386M
$442M
$482M
$445M
$427M
$466M
$482M
$404M
$365M
Operating Income
$-27M
$-9M
$-20M
$-20M
$-6M
$-25M
$-38M
$-59M
$-36M
$-63M
$-72M
$-83M
$-53M
Interest Expense
·
·
·
·
·
·
·
·
·
$5M
·
·
·
Other Non-op
$-72.0K
$1M
$27.0K
$-13.0K
$-314.0K
$-181.0K
$716.0K
$-245.0K
$1M
$-64.0K
$252.0K
$-318.0K
$-713.0K
Pretax Income
$-25M
$-6M
$-19M
$-22M
$-8M
$193M
$-41M
$-54M
$-26M
$-56M
$-71M
$-85M
$-54M
Income Tax
$728.0K
$343.0K
$367.0K
$-3M
$152.0K
$5M
$252.0K
$195.0K
$99.0K
$113.0K
$-397.0K
$-247.0K
$-121.0K
Net Income
$-8M
$-2M
$-6M
$-19M
$-8M
$188M
$-39M
$-52M
$-25M
$-56M
$-70M
$-84M
$-50M
EPS (Basic)
$-0.25
$-0.07
$-0.02
$-0.06
$-0.02
$0.55
$-0.11
$-0.16
$-0.08
$-0.19
$-0.21
$-0.29
$-0.17
EPS (Diluted)
$-0.25
$-0.07
$-0.02
$-0.06
$-0.02
$0.55
$-0.11
$-0.16
$-0.08
$-0.19
$-0.21
$-0.29
$-0.17
Shares (Basic)
32,758,090
30,715,279
349,096,793
342,504,107
341,683,408
341,059,213
0
331,582,813
311,253,856
299,363,298
·
292,693,961
291,720,400
Shares (Diluted)
32,758,090
30,715,279
349,096,793
342,504,107
341,683,408
341,564,506
·
331,582,813
311,253,856
299,363,298
·
292,693,961
291,720,400
EBITDA
$-27M
$-9M
$-20M
$-20M
$-6M
$-25M
·
$-59M
$-36M
$-63M
·
$-83M
$-53M
대차대조표27
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Cash & Equivalents
$230M
$238M
$452M
$274M
$284M
$322M
$161M
$146M
$155M
$169M
$245M
$260M
$294M
Receivables
·
·
·
$83M
$61M
$58M
$71M
$77M
$72M
$74M
$80M
$62M
$49M
Prepaid Expense
$50M
$55M
$47M
$16M
$16M
$21M
$17M
$20M
$18M
$21M
$21M
$19M
$16M
Current Assets
$892M
$903M
$983M
$402M
$387M
$414M
$274M
$279M
$281M
$308M
$387M
$381M
$397M
PP&E (Net)
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
PP&E (Gross)
$7M
$7M
$6M
$13M
$13M
$13M
$12M
$12M
$11M
$10M
$10M
$10M
$10M
Accum. Depreciation
$1M
$632.0K
$250.0K
$7M
$7M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
Goodwill
$2.61B
$2.61B
$2.61B
$631M
$631M
$620M
$615M
$624M
$619M
$620M
$623M
$617M
$621M
Intangibles
$369M
$403M
$436M
$114M
$121M
$128M
$134M
$140M
$147M
$153M
$158M
$163M
$166M
Other Non-current Assets
$18M
$16M
$16M
$11M
$11M
$10M
$10M
$15M
$16M
$17M
$18M
$12M
$7M
Total Assets
$3.94B
$3.98B
$4.10B
$1.20B
$1.19B
$1.22B
$1.08B
$1.10B
$1.11B
$1.14B
$1.23B
$1.22B
$1.24B
Accounts Payable
$38M
$49M
$56M
$41M
$44M
$51M
$68M
$60M
$38M
$53M
$74M
$60M
$49M
Accrued Liabilities
·
·
·
$279M
$278M
$292M
$336M
$320M
$308M
$314M
$320M
$271M
$243M
Short-term Debt
·
·
·
$8M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$6M
Current Liabilities
$888M
$908M
$1.16B
$579M
$559M
$588M
$515M
$512M
$465M
$490M
$517M
$451M
$391M
Capital Leases
$29M
$30M
$31M
$30M
$31M
$32M
$33M
$34M
$35M
$37M
$38M
$39M
$40M
Deferred Tax
$2M
$1M
$1M
·
·
·
·
·
·
·
·
$280.0K
$530.0K
Other Non-current Liabilities
$10M
$11M
$14M
$12M
$14M
$18M
$16M
$2M
$2M
$2M
$2M
$135.0K
$3M
Total Liabilities
$1.30B
$1.33B
$1.44B
$808M
$792M
$827M
$897M
$880M
$855M
$908M
$949M
$887M
$830M
Total Debt
·
·
·
$8M
$7M
$7M
·
$7M
$7M
$6M
·
$6M
$6M
Common Stock
·
·
·
$34.0K
$34.0K
$34.0K
$34.0K
$33.0K
$33.0K
$30.0K
$30.0K
$29.0K
$29.0K
Paid-in Capital
$830M
$820M
$281M
$2.25B
$2.24B
$2.23B
$2.22B
$2.21B
$2.19B
$2.15B
$2.14B
$2.12B
$2.11B
Retained Earnings
$-16M
$-8M
$-6M
$-1.86B
$-1.84B
$-1.83B
$-2.02B
$-1.98B
$-1.93B
$-1.90B
$-1.85B
$-1.78B
$-1.69B
AOCI
$-100.0K
$-180.0K
$-162.0K
$12M
$11M
$327.0K
$-5M
$5M
$-1M
$1M
$4M
$-2M
$2M
Stockholders' Equity
$813M
$812M
$275M
$391M
$400M
$389M
$181M
$222M
$254M
$236M
$284M
$333M
$410M
Liabilities + Equity
$3.94B
$3.98B
$4.10B
$1.20B
$1.19B
$1.22B
$1.08B
$1.10B
$1.11B
$1.14B
$1.23B
$1.22B
$1.24B
Shares Outstanding
·
·
·
342,664,855
342,386,328
341,539,797
339,144,854
334,092,630
329,336,621
299,724,400
299,215,160
292,778,171
292,559,125
현금 흐름11
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
D&A
$36M
$36M
$24M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$10M
$9M
$9M
Stock-based Comp
$9M
$10M
$13M
$9M
$12M
$3M
$10M
$9M
$10M
$13M
$12M
$13M
$13M
Deferred Tax
$329.0K
$6.0K
$186.0K
$-3M
$5M
$5M
$0
$-212.0K
$99.0K
$113.0K
$-510.0K
$-250.0K
$-121.0K
Amort. of Intangibles
$36M
$36M
$24M
$10M
$10M
$10M
$10M
$9M
$9M
$9M
$9M
$9M
$8M
Operating Cash Flow
$-5M
$-212M
$-200M
$-7M
$169M
$161M
$20M
$235.0K
$-32M
$-67M
$-2M
$-26M
$-71M
CapEx
$467.0K
$79.0K
$520.0K
$3.0K
$714.0K
$348.0K
$828.0K
$2M
$208.0K
$108.0K
$696.0K
$108.0K
$165.0K
Investing Cash Flow
$-3M
$-3M
$264M
$-3M
$-7M
$-4M
$-5M
$-4M
$-3M
$-4M
$-9M
$-7M
$-5M
Financing Cash Flow
$-54.0K
$107.0K
$395M
$-20.0K
$-40M
$2M
$1.0K
$-6M
$22M
$-5M
$-3M
$142.0K
$11M
Net Change in Cash
$-8M
$-215M
$459M
$-9M
$122M
$160M
$15M
$-9M
$-14M
$-76M
$-15M
$-34M
$-65M
Free Cash Flow
·
·
$-201M
·
·
$161M
·
·
·
$-67M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-73M
·
·
·
수익성7
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Operating Margin
-1.8%
-0.58%
-1.3%
-5.3%
-1.6%
-6.1%
·
-15.2%
-9.1%
-15.7%
·
-25.9%
-16.8%
Net Margin
-0.56%
-0.13%
-0.39%
-5.0%
-2.1%
45.3%
·
-13.6%
-6.5%
-13.9%
·
-26.1%
-16.0%
Pretax Margin
-1.7%
-0.37%
-1.2%
-5.9%
-2.1%
46.4%
·
-14.1%
-6.6%
-14.0%
·
-26.4%
-17.4%
EBITDA Margin
-1.8%
-0.58%
-1.3%
-5.3%
-1.6%
-6.1%
·
-15.2%
-9.1%
-15.7%
·
-25.9%
-16.8%
ROA
-0.32%
-0.08%
-0.23%
-1.6%
-0.70%
16.0%
·
-4.5%
-2.1%
-4.6%
·
-6.7%
-3.8%
ROE
-1.4%
-0.35%
-1.8%
-6.2%
-2.5%
60.3%
·
-18.9%
-7.6%
-16.6%
·
-21.1%
-9.9%
ROIC
-3.4%
-1.2%
-7.5%
-4.3%
-1.5%
-6.3%
·
-25.7%
-13.7%
-26.2%
·
-24.4%
-12.6%
유동성 및 지급능력4
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Current Ratio
1.0
1.0
0.8
0.7
0.7
0.7
·
0.5
0.6
0.6
·
0.8
1.0
Quick Ratio
0.3
0.3
0.4
0.6
0.6
0.6
·
0.4
0.5
0.5
·
0.7
0.9
Debt / Equity
·
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
-12.0
·
·
·
효율성2
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Asset Turnover
0.6
0.6
0.6
0.3
0.3
0.4
·
0.3
0.3
0.3
·
0.3
0.2
Receivables Turnover
·
·
·
4.7
5.7
6.3
·
5.6
6.5
7.0
·
6.1
7.8
주당5
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Book Value / Share
·
·
·
$1.14
$1.17
$1.14
·
$0.67
$0.77
$0.79
·
$1.14
$1.40
Revenue / Share
$45.23
$51.24
$4.44
$1.10
$1.11
$1.22
·
$1.16
$1.26
$1.34
·
$1.10
$1.07
Cash Flow / Share
·
·
$-0.57
·
·
$0.47
·
·
·
$-0.22
·
·
·
Cash / Share
·
·
·
$0.80
$0.83
$0.94
·
$0.44
$0.47
$0.56
·
$0.89
$1.00
EPS (TTM)
$-0.40
$-0.17
·
·
·
·
$-0.54
$-0.64
$-0.77
$-0.86
·
$-1.57
$-2.10
가치 평가 (TTM)10
지표
추세
Q3 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue TTM
$4.98B
$3.88B
·
·
·
·
$402M
$1.59B
$1.52B
$1.45B
·
$1.28B
$1.18B
Net Income TTM
$-35M
$-35M
·
·
·
·
$-172M
$-204M
$-235M
$-260M
·
$-369M
$-438M
Market Cap
·
·
·
$17.06B
$15.86B
$11.97B
·
$5.69B
$4.90B
$5.68B
·
$9.38B
$7.30B
Enterprise Value
·
·
·
$16.80B
$15.58B
$11.65B
·
$5.55B
$4.75B
$5.52B
·
$9.13B
$7.01B
P/E
-23.0
-55.6
·
·
·
·
-28.0
-26.6
-19.3
-22.0
·
-20.4
-11.9
P/S
·
·
·
·
·
·
·
3.6
3.2
3.9
·
7.3
6.2
P/B
·
·
·
43.7
39.6
30.8
·
25.6
19.3
24.1
·
28.1
17.8
P / Cash Flow
·
·
·
·
·
74.1
·
·
·
-84.5
·
·
·
EV / Revenue
·
·
·
·
·
·
·
3.5
3.1
3.8
·
7.1
5.9
Earnings Yield
-4.3%
-1.8%
·
·
·
·
-3.6%
-3.8%
-5.2%
-4.5%
·
-4.9%
-8.4%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-09-27
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
·
$402M
$1.37B
$1.01B
$638M
영업이익률 %
·
-12.1%
-21.1%
-40.8%
-56.3%
순이익
·
$-172M
$-287M
$-561M
$-383M
희석 EPS
·
$-0.54
$-1.04
$-3.08
$-2.78
지표
2025-09-27
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
·
0.0
0.0
0.0
0.0
유동비율
·
0.5
0.7
1.0
1.3
당좌 비율
·
0.5
0.6
0.9
1.2
지표
2025-09-27
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
·
$-82M
$-179M
$-318M
$-198M
기관 투자자 (13F)
20개의 제출자
· $81.7M 전체
· 기준일 2026년 6월 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.
보유자20
보유 가치$81.7M
신규 포지션0
청산 포지션3
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
0 (0 이전 분기 대비)
3 (-214 이전 분기 대비)
1 (+1 이전 분기 대비)
0 (-4 이전 분기 대비)
+6K
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.