GH 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$982M2016-12-31 → 2025-12-31
EPS$-3.322019-12-31 → 2025-12-31
잉여현금흐름$-233M2018-12-31 → 2025-12-31
순이익률-38.3%2018-12-31 → 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
GH
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-50.85년 평균 ≈-15.0
≈-15.0
·
·
P/S (TTM)
20.15년 평균 ≈11.6
≈11.6
1.3
고평가
P/B (MRQ)
-106.65년 평균 ≈-15.7
≈-15.7
·
·
주가 / FCF (TTM)
-98.75년 평균 ≈-24.7
≈-24.7
·
·
주가 / 현금 흐름 (TTM)
-128.35년 평균 ≈-31.2
≈-31.2
·
·
주가 / 유형 장부 가치 (MRQ)
-95.75년 평균 ≈33.5
≈33.5
·
·
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
GH
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-39.7%5년 평균 ≈-87.2%
≈-87.2%
8.3%
약함
EBITDA 마진 (TTM)
-36.5%5년 평균 ≈-80.9%
≈-80.9%
8.8%
약함
세전 마진 (TTM)
-38.4%5년 평균 ≈-86.9%
≈-86.9%
3.8%
약함
순이익률 (TTM)
-38.3%5년 평균 ≈-87.0%
≈-87.0%
5.1%
약함
ROA (TTM)
-28.0%5년 평균 ≈-26.0%
≈-26.0%
4.0%
약함
ROE (TTM)
171.6%5년 평균 ≈-47.8%
≈-47.8%
12.5%
최상위권
ROIC
439.0%5년 평균 ≈-113.8%
≈-113.8%
9.2%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GH
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.05년 평균 ≈5.6
≈5.6
1.4
강한 유동성
Quick Ratio (당좌 비율)
1.75년 평균 ≈4.3
≈4.3
0.8
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GH
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
32.9%5년 평균 ≈28.0%
≈28.0%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
29.8%5년 평균 ≈26.9%
≈26.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
27.9%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
GH
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-3.325년 평균 ≈$-4.31
≈$-4.31
·
·
Revenue / Share (주당 매출)
$7.835년 평균 ≈$5.40
≈$5.40
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.475년 평균 ≈$-2.28
≈$-2.28
·
·
Cash / Share (주당 현금)
$2.905년 평균 ≈$4.53
≈$4.53
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GH
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.65년 평균 ≈0.3
≈0.3
1.2
약함
Inventory Turnover (재고 회전율)
4.4
·
15.6
약함
Receivables Turnover (매출 채권 회전율)
7.95년 평균 ≈6.2
≈6.2
10.5
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$394.4K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-5.0%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$-0.42
$-0.42
-0.02%
2026년 3월 31일
$-0.45
$-0.51
11.9%
2025년 12월 31일
$-1.00
$-0.72
-38.6%
2025년 9월 30일
$-0.74
$-0.72
-2.3%
2025년 6월 30일
$-0.80
$-0.79
-0.88%
2025년 3월 31일
$-0.82
$-0.82
-0.34%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$982M
$739M
$564M
$450M
$374M
$287M
$214M
$91M
$50M
Cost of Revenue
$349M
$290M
$227M
·
·
·
·
·
·
R&D Expense
$364M
$348M
$367M
$374M
$263M
$150M
$86M
$51M
$26M
SG&A Expense
$211M
$180M
$156M
$164M
$207M
$193M
$61M
$36M
$37M
Operating Expenses
$1.42B
$1.18B
$1.13B
$994M
$785M
$542M
$297M
$184M
$126M
Operating Income
$-437M
$-444M
$-565M
$-544M
$-411M
$-255M
$-82M
$-93M
$-77M
Interest Expense
·
·
$3M
$3M
$3M
$5M
$1M
$1M
$3M
Interest Income
$34M
$54M
$35M
$6M
$4M
$10M
$14M
$5M
$2M
Other Non-op
$-10M
$-43M
$53M
$-13M
$25M
$4M
$88.0K
$5M
$-1M
Pretax Income
$-418M
$-435M
$-479M
$-653M
$-384M
$-246M
$-70M
$-84M
$-83M
Income Tax
$-1M
$1M
$685.0K
$1M
$300.0K
$379.0K
$-2M
$38.0K
$7.0K
Net Income
$-416M
$-436M
$-479M
$-655M
$-385M
$-246M
$-68M
$-84M
$-83M
EPS (Basic)
$-3.32
$-3.56
$-4.28
$-6.41
$-4.00
$-2.60
$-0.84
·
·
EPS (Diluted)
$-3.32
$-3.56
$-4.28
$-6.41
$-4.00
$-2.60
$-0.84
·
·
Shares (Basic)
125,374,000
122,745,000
111,988,000
102,178,000
101,314,000
97,504,000
90,597,000
·
·
Shares (Diluted)
125,374,000
122,745,000
111,988,000
102,178,000
101,314,000
97,504,000
90,597,000
·
·
EBITDA
$-398M
$-401M
$-522M
$-508M
$-389M
$-239M
$-71M
$-86M
·
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$378M
$526M
$1.13B
$142M
$492M
$833M
$143M
$141M
$72M
Short-term Investments
·
·
·
$870M
$441M
$962M
$380M
$278M
$149M
Receivables
$138M
$110M
$89M
$97M
$98M
$53M
$48M
$36M
$13M
Inventory
$86M
$71M
$62M
$52M
$31M
$23M
$15M
$9M
$7M
Prepaid Expense
$41M
$34M
$28M
$32M
$53M
$17M
$11M
$5M
$2M
Current Assets
$1.47B
$1.06B
$1.35B
$1.19B
$1.11B
$1.89B
$597M
$469M
$243M
PP&E (Net)
$146M
$137M
$145M
$168M
$124M
$63M
$44M
$31M
$16M
PP&E (Gross)
$345M
$302M
$272M
$256M
$179M
$97M
$66M
$48M
$27M
Accum. Depreciation
$199M
$166M
$127M
$88M
$55M
$34M
$22M
$17M
$11M
Goodwill
$77M
$3M
$3M
$3M
$3M
$3M
$3M
$0
·
Intangibles
$26M
$7M
$9M
$12M
$14M
$16M
$9M
$0
·
Other Non-current Assets
$28M
$37M
$124M
$61M
$61M
$17M
$5M
$2M
$2M
Total Assets
$2.01B
$1.49B
$1.79B
$1.61B
$2.20B
$2.27B
$963M
$587M
$343M
Accounts Payable
$54M
$39M
$52M
$69M
$39M
$7M
$16M
$11M
$5M
Accrued Liabilities
$78M
$68M
$63M
$176M
$45M
$23M
$26M
$7M
$6M
Current Liabilities
$303M
$226M
$206M
$193M
$195M
$67M
$73M
$47M
$20M
Capital Leases
$178M
$164M
$186M
$210M
$226M
$42M
$33M
$119.0K
$460.0K
Deferred Tax
·
·
·
·
·
·
·
$0
·
Other Non-current Liabilities
$128M
$93M
$96M
$9M
$4M
$2M
$2M
$325.0K
$0
Total Liabilities
$2.11B
$1.63B
$1.63B
$1.55B
$1.56B
$916M
$115M
$62M
$34M
Long-term Debt
$1.50B
$1.14B
·
·
·
·
·
·
·
Paid-in Capital
$2.90B
$2.44B
$2.30B
$1.74B
$1.66B
$1.90B
$1.15B
$764M
$5M
Retained Earnings
$-2.99B
$-2.58B
$-2.14B
$-1.66B
$-1.01B
$-607M
$-353M
$-281M
$-196M
Treasury Stock
·
$0
·
·
·
·
·
·
·
AOCI
$-5M
$-5M
$-4M
$-20M
$-5M
$3M
$1M
$-83.0K
$-532.0K
Stockholders' Equity
$-99M
$-140M
$159M
$60M
$645M
$1.30B
$798M
$483M
$309M
Liabilities + Equity
$2.01B
$1.49B
$1.79B
$1.61B
$2.20B
$2.27B
$963M
$587M
$343M
Shares Outstanding
130,635,301
123,994,006
121,629,861
102,619,383
101,767,446
100,213,985
94,261,414
85,832,454
11,896,882
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$40M
$42M
$43M
$36M
$22M
$16M
$11M
$7M
$5M
Stock-based Comp
$166M
$140M
$91M
$95M
$151M
$144M
$17M
$7M
$4M
Deferred Tax
$-2M
$287.0K
$-541.0K
$-236.0K
$178.0K
$132.0K
$-2M
$0
$0
Amort. of Intangibles
$2M
$2M
$3M
$2M
$2M
$2M
$700.0K
$0
·
Other Non-cash
$27M
$13M
$21M
$215M
$2M
$-18M
$2M
$-1M
·
Operating Cash Flow
$-185M
$-240M
$-325M
$-309M
$-209M
$-104M
$-47M
$-72M
$-72M
CapEx
$48M
$35M
$20M
$77M
$75M
$36M
$19M
$20M
$7M
Investing Cash Flow
$-627M
$-261M
$840M
$150M
$-63M
$-617M
$-318M
$-153M
$-170M
Stock Issued
$257M
$0
$493M
$0
$0
$356M
$350M
$254M
$0
Stock Repurchased
$45M
$0
$0
·
·
$0
$0
$172.0K
$7M
Net Stock Activity
$212M
$0
$493M
$0
$0
$356M
$350M
$-172.0K
·
Financing Cash Flow
$671M
$-996.0K
$477M
$-189M
$-67M
$1.41B
$367M
$293M
$282M
Net Change in Cash
$-140M
$-504M
$992M
$-350M
$-341M
$690M
$3M
$68M
$39M
Taxes Paid
$869.0K
$1M
$2M
$1M
$393.0K
$331.0K
$298.0K
$102.0K
$26.0K
Free Cash Flow
$-233M
$-275M
$-345M
$-387M
$-284M
$-140M
$-66M
$-92M
·
Levered FCF
·
·
$-348M
$-390M
$-287M
$-145M
$-67M
$-94M
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Operating Margin
-44.5%
-60.0%
-100.1%
-121.1%
-110.0%
-88.9%
-38.4%
-102.5%
·
Net Margin
-42.4%
-59.1%
-85.0%
-145.6%
-103.0%
-85.9%
-35.3%
-93.8%
·
Pretax Margin
-42.5%
-58.9%
-84.9%
-145.4%
-102.9%
-85.8%
-32.5%
-92.9%
·
EBITDA Margin
-40.5%
-54.3%
-92.5%
-113.1%
-104.0%
-83.3%
-33.1%
-94.7%
·
ROA
-23.8%
-26.7%
-28.2%
-34.3%
-17.2%
-15.2%
-9.8%
·
·
ROE
205.7%
436.9%
-247.8%
-576.9%
-56.8%
-20.6%
-9.4%
·
·
ROIC
439.0%
318.6%
-356.4%
-906.2%
-63.8%
-19.7%
-10.0%
·
·
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
4.8
4.7
6.5
6.2
5.7
28.3
8.2
·
·
Quick Ratio
1.7
2.8
5.9
5.7
5.3
27.7
7.8
·
·
Interest Coverage
·
·
-219.1
-211.2
-159.5
-53.5
-69.7
-74.3
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.6
0.5
0.3
0.2
0.2
0.2
0.3
·
·
Inventory Turnover
4.4
·
·
·
·
·
·
·
·
Receivables Turnover
7.9
7.4
6.1
4.6
5.0
5.7
4.8
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$-0.76
$-1.13
$1.30
$0.59
$6.34
$12.96
$8.47
·
·
Revenue / Share
$7.83
$6.02
$5.04
$4.40
$3.69
·
·
·
·
Cash Flow / Share
$-1.47
$-1.95
$-2.90
$-3.03
$-2.06
·
·
·
·
Cash / Share
$2.90
$4.24
$9.32
$1.38
$4.84
$8.31
$1.52
·
·
EPS (TTM)
$-3.32
$-3.56
$-4.28
$-6.41
$-4.00
$-2.60
$-0.84
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
32.9%
31.0%
25.4%
20.3%
30.3%
·
·
·
·
Revenue CAGR 3Y
29.8%
25.5%
25.3%
·
·
·
·
·
·
Revenue CAGR 5Y
27.9%
·
·
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$982M
$739M
$564M
$450M
$374M
$287M
$214M
$91M
·
Net Income TTM
$-416M
$-436M
$-479M
$-655M
$-385M
$-246M
$-68M
$-84M
·
Market Cap
$13.34B
$3.79B
$3.29B
$2.79B
$10.18B
$12.92B
$7.37B
·
·
P/E
-30.8
-8.6
-6.3
-4.2
-25.0
-49.6
-93.0
·
·
P/S
13.6
5.1
5.8
6.2
27.2
45.0
34.4
·
·
P/B
-134.4
-27.1
20.7
46.4
15.8
9.9
9.2
·
·
P / Tangible Book
·
·
22.5
61.8
16.2
10.1
·
·
·
P / Cash Flow
-72.2
-15.8
-10.1
-9.0
-48.7
-124.3
-156.3
·
·
P / FCF
-57.3
-13.8
-9.5
-7.2
-35.8
-92.2
-111.9
·
·
Earnings Yield
-3.2%
-11.7%
-15.8%
-23.6%
-4.0%
-2.0%
-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
$335M
$302M
$281M
$265M
$232M
$203M
$202M
$191M
$177M
$168M
$155M
$143M
$137M
$129M
$127M
$117M
Cost of Revenue
$116M
$105M
$99M
$94M
$81M
$75M
$78M
$74M
$72M
$65M
·
·
·
·
·
·
R&D Expense
$97M
$91M
$98M
$90M
$87M
$89M
$94M
$87M
$83M
$84M
$90M
$94M
$90M
$93M
$107M
$100M
SG&A Expense
$62M
$58M
$61M
$53M
$50M
$47M
$52M
$49M
$40M
$39M
$38M
$36M
$42M
$40M
$38M
$41M
Operating Expenses
$464M
$423M
$402M
$364M
$339M
$315M
$328M
$309M
$278M
$268M
$353M
$257M
$257M
$263M
$273M
$262M
Operating Income
$-129M
$-121M
$-121M
$-99M
$-106M
$-111M
$-126M
$-117M
$-101M
$-100M
$-198M
$-114M
$-120M
$-134M
$-146M
$-145M
Interest Expense
·
·
·
·
·
·
·
·
·
$645.0K
·
$644.0K
$645.0K
$644.0K
·
$644.0K
Interest Income
$10M
$11M
$10M
$7M
$8M
$9M
$12M
$13M
$14M
$15M
$14M
$12M
$7M
$3M
$2M
$2M
Other Non-op
$308.0K
$-157.0K
$-18M
$-48.0K
$-25.0K
$8M
$5M
$-3M
$-15M
$-29M
$-3M
$17M
$41M
$-2M
$5M
$-18M
Pretax Income
$-120M
$-112M
$-130M
$-93M
$-100M
$-95M
$-110M
$-108M
$-102M
$-115M
$-188M
$-86M
$-72M
$-133M
$-139M
$-162M
Income Tax
$185.0K
$372.0K
$-2M
$136.0K
$38.0K
$290.0K
$716.0K
$30.0K
$133.0K
$405.0K
$-541.0K
$490.0K
$496.0K
$240.0K
$602.0K
$115.0K
Net Income
$-120M
$-112M
$-128M
$-93M
$-100M
$-95M
$-111M
$-108M
$-103M
$-115M
$-187M
$-86M
$-73M
$-134M
$-140M
$-162M
EPS (Basic)
$-0.90
$-0.85
$-1.01
$-0.74
$-0.80
$-0.77
$-0.90
$-0.88
$-0.84
$-0.94
$-1.58
$-0.73
$-0.67
$-1.30
$-1.37
$-1.58
EPS (Diluted)
$-0.90
$-0.85
$-1.01
$-0.74
$-0.80
$-0.77
$-0.90
$-0.88
$-0.84
$-0.94
$-1.58
$-0.73
$-0.67
$-1.30
$-1.37
$-1.58
Shares (Basic)
132,867,000
131,273,000
·
124,807,000
124,114,000
123,871,000
·
123,051,000
122,447,000
121,712,000
·
117,736,000
108,808,000
102,663,000
·
102,289,000
Shares (Diluted)
132,867,000
131,273,000
·
124,807,000
124,114,000
123,871,000
·
123,051,000
122,447,000
121,712,000
·
117,736,000
108,808,000
102,663,000
·
102,289,000
EBITDA
$-129M
$-112M
·
$-99M
$-106M
$-101M
·
$-117M
$-101M
$-89M
·
$-114M
$-120M
$-124M
·
$-145M
대차대조표26
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
$1.05B
$989M
$378M
$580M
$629M
$699M
$526M
$585M
$934M
$1.03B
$1.13B
$457M
$271M
$224M
$142M
$158M
Receivables
$144M
$137M
$138M
$116M
$130M
$115M
$110M
$88M
$101M
$85M
·
$89M
$86M
$87M
·
$86M
Inventory
$105M
$84M
$86M
$90M
$84M
$77M
$71M
$72M
$67M
$63M
·
$77M
$61M
$46M
·
$63M
Prepaid Expense
$61M
$43M
$41M
$43M
$40M
$36M
$34M
$67M
$87M
$32M
·
$26M
$26M
$34M
·
$24M
Current Assets
$1.36B
$1.37B
$1.47B
$829M
$883M
$927M
$1.06B
$1.23B
$1.29B
$1.31B
·
$1.35B
$1.40B
$1.10B
·
$1.13B
PP&E (Net)
$155M
$150M
$146M
$125M
$126M
$129M
$137M
$125M
$132M
$138M
·
$148M
$156M
$163M
·
$168M
PP&E (Gross)
$370M
$355M
$345M
$316M
$311M
$305M
$302M
$282M
$279M
$276M
·
$265M
$263M
$261M
·
$247M
Accum. Depreciation
$214M
$205M
$199M
$191M
$185M
$175M
$166M
$157M
$147M
$137M
·
$118M
$107M
$98M
·
$79M
Goodwill
$77M
$77M
$77M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
Intangibles
$25M
$26M
$26M
$5M
$6M
$6M
$7M
$7M
$8M
$8M
·
$10M
$10M
$11M
·
$12M
Other Non-current Assets
$28M
$29M
$28M
$41M
$37M
$33M
$37M
$31M
$30M
$94M
·
$128M
$108M
$59M
·
$52M
Total Assets
$1.91B
$1.92B
$2.01B
$1.28B
$1.33B
$1.34B
$1.49B
$1.54B
$1.61B
$1.70B
·
$1.80B
$1.84B
$1.51B
·
$1.70B
Accounts Payable
$94M
$75M
$54M
$20M
$45M
$50M
$39M
$15M
$42M
$38M
·
$78M
$80M
$67M
·
$41M
Accrued Liabilities
$79M
$78M
$78M
$72M
$71M
$76M
$68M
$72M
$71M
$67M
·
$205M
$189M
$191M
·
$63M
Current Liabilities
$339M
$292M
$303M
$237M
$238M
$226M
$226M
$197M
$202M
$220M
·
$227M
$201M
$204M
·
$175M
Capital Leases
$166M
$173M
$178M
$185M
$192M
$160M
$164M
$170M
$172M
$179M
·
$193M
$198M
$205M
·
$216M
Other Non-current Liabilities
$127M
$128M
$128M
$94M
$91M
$93M
$93M
$89M
$96M
$97M
·
$10M
$9M
$9M
·
$7M
Total Liabilities
$2.14B
$2.10B
$2.11B
$1.63B
$1.64B
$1.60B
$1.63B
$1.60B
$1.61B
$1.64B
·
$1.57B
$1.55B
$1.56B
·
$1.54B
Long-term Debt
$1.50B
$1.50B
$1.50B
$1.11B
$1.12B
$1.12B
$1.14B
·
·
·
·
·
·
·
·
·
Paid-in Capital
$3.01B
$2.93B
$2.90B
$2.56B
$2.52B
$2.47B
$2.44B
$2.41B
$2.36B
$2.33B
·
$2.19B
$2.17B
$1.76B
·
$1.72B
Retained Earnings
$-3.23B
$-3.11B
$-2.99B
$-2.87B
$-2.77B
$-2.67B
$-2.58B
$-2.47B
$-2.36B
$-2.26B
·
$-1.95B
$-1.87B
$-1.80B
·
$-1.52B
Treasury Stock
·
·
·
$45M
$45M
$45M
·
·
·
·
·
·
·
·
·
·
AOCI
$-6M
$-5M
$-5M
$-4M
$-4M
$-5M
$-5M
$-3M
$-6M
$-5M
·
$-6M
$-8M
$-12M
·
$-27M
Stockholders' Equity
$-223M
$-181M
$-99M
$-354M
$-305M
$-251M
$-140M
$-60M
$-2M
$68M
$159M
$228M
$293M
$-45M
$60M
$167M
Liabilities + Equity
$1.91B
$1.92B
$2.01B
$1.28B
$1.33B
$1.34B
$1.49B
$1.54B
$1.61B
$1.70B
·
$1.80B
$1.84B
$1.51B
·
$1.70B
Shares Outstanding
133,612,678
131,514,404
130,635,301
125,005,715
124,477,904
123,647,166
123,994,006
123,158,418
122,969,580
121,787,297
121,629,861
117,849,155
117,662,134
102,708,305
·
102,413,638
현금 흐름14
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
$10M
$9M
$10M
$9M
$10M
$10M
$10M
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$10M
Stock-based Comp
$58M
$48M
$43M
$43M
$42M
$38M
$36M
$50M
$27M
$27M
$24M
$22M
$22M
$22M
$24M
$21M
Amort. of Intangibles
$300.0K
$400.0K
$400.0K
$400.0K
$400.0K
$500.0K
$400.0K
$500.0K
$600.0K
$700.0K
$600.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
Other Non-cash
·
$-11M
·
·
·
$-16M
·
·
·
$47M
·
·
·
$26M
·
·
Operating Cash Flow
$-58M
$-66M
$-26M
$-35M
$-60M
$-63M
$-65M
$-51M
$-94M
$-30M
$-79M
$-78M
$-94M
$-74M
$-91M
$-78M
CapEx
$12M
$6M
$28M
$10M
$6M
$4M
$19M
$4M
$5M
$7M
$4M
$2M
$7M
$8M
$10M
$22M
Investing Cash Flow
$101M
$699M
$-905M
$-14M
$-11M
$303M
$11M
$-295M
$-5M
$28M
$663M
$261M
$-241M
$157M
$71M
$41M
Stock Issued
·
·
·
·
·
·
$0
$0
·
·
$91M
$0
·
·
$0
$0
Stock Repurchased
$0
$0
$0
$0
$0
$45M
$0
$0
$0
$0
·
·
·
·
·
·
Net Stock Activity
·
$0
·
·
·
$-45M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$23M
$-22M
$732M
$4M
$2M
$-67M
$-3M
$-3M
$6M
$-1M
$91M
$4M
$384M
$-854.0K
$2M
$-19M
Net Change in Cash
$66M
$612M
$-200M
$-46M
$-68M
$174M
$-59M
$-347M
$-94M
$-4M
$676M
$186M
$47M
$82M
$-17M
$-57M
Free Cash Flow
·
$-71M
·
·
·
$-67M
·
·
·
$-37M
·
·
·
$-82M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-38M
·
·
·
$-83M
·
·
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
-38.6%
-40.2%
·
-37.3%
-45.9%
-54.6%
·
-61.3%
-56.8%
-59.2%
·
-79.4%
-87.2%
-104.2%
·
-123.2%
Net Margin
-35.9%
-37.1%
·
-35.0%
-43.0%
-46.8%
·
-56.3%
-57.9%
-68.2%
·
-60.2%
-53.1%
-103.7%
·
-138.0%
Pretax Margin
-35.8%
-37.0%
·
-34.9%
-43.0%
-46.6%
·
-56.3%
-57.8%
-68.0%
·
-59.9%
-52.7%
-103.6%
·
-137.9%
EBITDA Margin
-38.6%
-37.1%
·
-37.3%
-45.9%
-49.5%
·
-61.3%
-56.8%
-52.8%
·
-79.4%
-87.2%
-96.1%
·
-123.2%
ROA
-7.4%
-6.9%
·
-6.6%
-6.8%
-6.2%
·
-6.5%
-5.9%
-7.1%
·
-4.9%
-3.9%
-7.3%
·
-8.2%
ROE
45.5%
51.9%
·
44.7%
65.1%
104.3%
·
-128.1%
-70.5%
-969.0%
·
-43.6%
-23.8%
-54.7%
·
-37.0%
ROIC
58.0%
67.2%
·
28.0%
34.8%
44.4%
·
195.3%
6246.0%
-146.5%
·
-50.0%
-41.1%
301.4%
·
-86.8%
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
4.0
4.7
·
3.5
3.7
4.1
·
6.2
6.4
5.9
·
5.9
7.0
5.4
·
6.5
Quick Ratio
3.5
3.9
·
2.9
3.2
3.6
·
3.4
5.1
5.1
·
2.4
1.8
1.5
·
1.4
Interest Coverage
·
·
·
·
·
·
·
·
·
-154.5
·
-176.3
-185.5
-208.2
·
-224.5
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
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
1.2
1.3
·
1.1
1.1
1.1
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
2.4
2.4
·
2.6
2.0
2.0
·
2.2
1.9
2.0
·
1.6
1.5
1.5
·
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
$-1.67
$-1.38
·
$-2.84
$-2.45
$-2.03
·
$-0.49
$-0.01
$0.56
·
$1.94
$2.49
$-0.43
·
$1.63
Revenue / Share
$2.52
$2.30
·
$2.12
$1.87
$1.64
·
$1.56
$1.45
$1.38
·
$1.21
$1.26
$1.25
·
$1.15
Cash Flow / Share
·
$-0.50
·
·
·
$-0.51
·
·
·
$-0.25
·
·
·
$-0.73
·
·
Cash / Share
$7.88
$7.52
·
$4.64
$5.05
$5.65
·
$4.75
$7.59
$8.45
·
$3.88
$2.30
$2.18
·
$1.55
EPS (TTM)
$-3.50
$-3.40
·
$-3.21
$-3.35
$-3.39
·
$-4.24
$-4.09
$-3.92
·
$-4.07
$-4.92
$-6.50
·
$-5.93
가치 평가 (TTM)9
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
$1.18B
$1.08B
·
$903M
$829M
$774M
·
$692M
$644M
$604M
·
$536M
$510M
$482M
·
$431M
Net Income TTM
$-453M
$-433M
·
$-399M
$-414M
$-417M
·
$-512M
$-491M
$-461M
·
$-432M
$-508M
$-665M
·
$-587M
Market Cap
$20.05B
$12.15B
·
$7.81B
$6.48B
$5.27B
·
$2.83B
$3.55B
$2.51B
·
$3.49B
$4.21B
$2.41B
·
$5.51B
P/E
-42.9
-27.2
·
-19.5
-15.5
-12.6
·
-5.4
-7.1
-5.3
·
-7.3
-7.3
-3.6
·
-9.1
P/S
16.9
11.2
·
8.7
7.8
6.8
·
4.1
5.5
4.2
·
6.5
8.3
5.0
·
12.8
P/B
-89.9
-67.1
·
-22.0
-21.2
-21.0
·
-47.0
-2201.7
36.8
·
15.3
14.4
-54.0
·
33.1
P / Tangible Book
·
·
·
·
·
·
·
·
·
44.3
·
16.2
15.1
·
·
36.5
P / Cash Flow
·
-185.1
·
·
·
-84.0
·
·
·
-83.0
·
·
·
-32.3
·
·
Earnings Yield
-2.3%
-3.7%
·
-5.1%
-6.4%
-8.0%
·
-18.5%
-14.2%
-19.0%
·
-13.7%
-13.7%
-27.7%
·
-11.0%
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
$982M
$739M
$564M
$450M
$374M
영업이익률 %
-44.5%
-60.0%
-100.1%
-121.1%
-110.0%
순이익
$-416M
$-436M
$-479M
$-655M
$-385M
희석 EPS
$-3.32
$-3.56
$-4.28
$-6.41
$-4.00
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
4.8
4.7
6.5
6.2
5.7
당좌 비율
1.7
2.8
5.9
5.7
5.3
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-233M
$-275M
$-345M
$-387M
$-284M
기관 투자자 (13F)
634개의 제출자
· $20.2B 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$20.2B
신규 포지션162
청산 포지션41
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
162 (+75 이전 분기 대비)
41 (-34 이전 분기 대비)
201 (+18 이전 분기 대비)
183 (+17 이전 분기 대비)
+3.1M
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.