IONS 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$43.54
시가총액 (MRQ)$7.21B
P/E (TTM)-12.6
EPS (TTM)$-3.46
매출 (TTM)$874M
ROE (TTM)-105.5%
부채/자본3.6
52주 범위$43–$87
IONS 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출·2016-12-31 → 2017-12-31
EPS$-2.382016-12-31 → 2025-12-31
잉여현금흐름$-320M2016-12-31 → 2025-12-31
순이익률-64.7%2016-12-31 → 2017-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
IONS
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-12.65년 평균 ≈-47.3
≈-47.3
·
·
P/S (TTM)
8.35년 평균 ≈9.0
≈9.0
150.3
저평가
P/B (MRQ)
16.45년 평균 ≈13.9
≈13.9
10.8
고평가
EV / EBITDA
-16.25년 평균 ≈-17.4
≈-17.4
·
·
주가 / FCF (TTM)
-12.95년 평균 ≈27.4
≈27.4
·
·
주가 / 현금 흐름 (TTM)
-14.55년 평균 ≈7.4
≈7.4
·
·
EV / Revenue (EV / 매출)
6.65년 평균 ≈8.7
≈8.7
·
·
EV / FCF
-19.45년 평균 ≈-20.0
≈-20.0
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
14.55년 평균 ≈14.0
≈14.0
·
·
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
IONS
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-68.0%
·
-2340.3%
최상위권
세전 마진 (TTM)
-64.3%
·
-552.9%
최상위권
순이익률 (TTM)
-64.7%
·
-1588.5%
최상위권
ROA (TTM)
-18.9%5년 평균 ≈-10.3%
≈-10.3%
-42.7%
최상위권
ROE (TTM)
-105.5%5년 평균 ≈-57.6%
≈-57.6%
-68.1%
동일
ROIC
-17.1%5년 평균 ≈-19.0%
≈-19.0%
-33.2%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
IONS
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
3.65년 평균 ≈2.7
≈2.7
0.9
높은 부채
유동비율 (MRQ)
7.95년 평균 ≈7.0
≈7.0
7.9
동일
Quick Ratio (당좌 비율)
3.45년 평균 ≈5.2
≈5.2
6.8
낮은 유동성
Long-Term Debt / Equity (장기 부채 / 자기 자본)
2.75년 평균 ≈2.5
≈2.5
0.8
높은 부채
Interest Coverage (이자 보상 배율)
-22.15년 평균 ≈-26.3
≈-26.3
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
IONS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-2.385년 평균 ≈$-2.02
≈$-2.02
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.685년 평균 ≈$-1.78
≈$-1.78
·
·
Cash / Share (주당 현금)
$2.285년 평균 ≈$2.94
≈$2.94
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
IONS
5년 평균
동종업계 중앙값
결론
Inventory Turnover (재고 회전율)
1.45년 평균 ≈0.8
≈0.8
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈64.3%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$-0.69
$-1.09
36.7%
2026년 3월 31일
$-0.56
$-0.93
39.7%
2025년 12월 31일
$-1.41
$-1.35
-4.6%
2025년 9월 30일
$-0.80
$-1.26
36.4%
2025년 6월 30일
$0.70
$-0.44
259.6%
2025년 3월 31일
$-0.93
$-1.14
18.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
·
·
·
·
·
·
·
·
$508M
$347M
$284M
$214M
Cost of Revenue
$16M
$11M
$9M
$14M
$11M
$12M
$4M
$2M
$0
$0
·
·
R&D Expense
$916M
$902M
$900M
·
$638M
$531M
$462M
$412M
$372M
$340M
$320M
$239M
SG&A Expense
$394M
$267M
$233M
$150M
$186M
$354M
$287M
$245M
$108M
$49M
$37M
$20M
Operating Expenses
$1.33B
$1.18B
$1.14B
$998M
$841M
$901M
$757M
$661M
$483M
$393M
$359M
$262M
Operating Income
$-382M
$-475M
$-354M
$-410M
$-30M
$-172M
$366M
$-61M
$31M
$-20M
$-76M
$-48M
Interest Expense
$17M
$17M
$13M
$8M
$9M
$10M
$12M
$45M
$45M
$39M
$37M
$22M
Other Non-op
$-15M
$1M
$14M
$-7M
$-10M
$-62.0K
$-686.0K
$-182.0K
$-4M
$0
·
·
Pretax Income
$-380M
$-460M
$-334M
$-258M
$-29M
$-135M
$339M
$-76M
$-17M
$-57M
$-88M
$-54M
Income Tax
$2M
$-6M
$32M
$12M
$-551.0K
$345M
$52M
$-291M
$-6M
$3M
$372.0K
$-15M
Net Income
$-381M
$-454M
$-366M
$-270M
$-29M
$-444M
$278M
$274M
$346.0K
$-60M
$-88M
$-39M
EPS (Basic)
$-2.38
$-3.04
$-2.56
$-1.90
$-0.20
$-3.18
$2.00
$2.09
$0.15
$-0.50
$-0.74
·
EPS (Diluted)
$-2.38
$-3.04
$-2.56
$-1.90
$-0.20
$-3.18
$1.90
$2.07
$0.15
$-0.50
$-0.74
·
Shares (Basic)
160,010,000
149,514,000
143,190,000
141,848,000
141,021,000
139,612,000
139,998,000
132,320,000
124,016,000
120,933,000
119,719,000
·
Shares (Diluted)
160,010,000
149,514,000
143,190,000
141,848,000
141,021,000
139,612,000
153,164,000
134,056,000
126,098,000
120,933,000
119,719,000
·
EBITDA
$-382M
$-475M
$-354M
$-410M
$-30M
$-172M
$366M
$-61M
$25M
$-46M
$-76M
$-48M
대차대조표24
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$372M
$242M
$399M
$276M
$869M
$398M
$683M
$279M
$130M
$85M
$129M
$143M
Short-term Investments
$2.31B
$2.06B
$1.93B
$1.71B
$1.25B
·
·
·
·
·
·
·
Inventory
$10M
$13M
$7M
$22M
$25M
$22M
$18M
$9M
$10M
·
·
·
Other Current Assets
$237M
$218M
$205M
$168M
$143M
$140M
$140M
$102M
$73M
$17M
$15M
$16M
Current Assets
$2.99B
$2.62B
$2.64B
$2.20B
$2.35B
$2.13B
$2.72B
$2.21B
$1.17B
$798M
$837M
$837M
PP&E (Net)
$123M
$94M
$71M
$74M
$178M
$181M
$154M
$132M
$122M
$93M
$90M
$89M
Accum. Depreciation
$109M
$106M
$97M
$88M
$103M
$87M
$74M
$61M
$88M
$80M
$73M
$66M
Intangibles
·
·
·
·
$29M
$28M
$26M
$24M
$22M
$20M
·
·
Other Non-current Assets
$172M
$127M
$105M
$75M
$71M
$50M
$28M
$13M
$10M
$1M
·
·
Total Assets
$3.52B
$3.00B
$2.99B
$2.53B
$2.61B
$2.39B
$3.23B
$2.67B
$1.32B
$912M
$948M
$956M
Accounts Payable
$28M
$43M
$26M
$18M
$12M
$17M
$16M
$29M
$25M
$21M
$28M
$18M
Accrued Liabilities
$106M
$108M
$148M
$140M
$89M
$90M
$67M
$48M
$67M
$36M
$28M
$30M
Current Liabilities
$782M
$309M
$448M
$312M
$241M
$599M
$273M
$280M
$244M
$134M
$149M
$115M
Capital Leases
$262M
$162M
$171M
$179M
$19M
·
·
·
·
·
·
·
Other Non-current Liabilities
$28M
$52M
$42M
$16M
$7M
·
·
·
·
·
·
·
Total Liabilities
$3.03B
$2.42B
$2.60B
$1.96B
$1.84B
$1.65B
$1.55B
$1.48B
$957M
$813M
$747M
$698M
Long-term Debt
$1.81B
$1.25B
$1.31B
$1.19B
·
·
·
·
·
·
·
·
Total Debt
$1.76B
$1.20B
$1.24B
$1.18B
·
·
·
·
·
·
·
·
Common Stock
$163.0K
$158.0K
$144.0K
$142.0K
$141.0K
$140.0K
$140.0K
$138.0K
$125.0K
$122.0K
$120.0K
$118.0K
Retained Earnings
$-2.63B
$-2.25B
$-1.80B
$-1.43B
$-1.16B
$-1.13B
$-708M
$-967M
$-1.24B
$-1.18B
$-1.09B
$-1.01B
AOCI
$-25M
$-31M
$-33M
$-57M
$-33M
$-21M
$-25M
$-32M
$-32M
$-30M
$-14M
$40M
Stockholders' Equity
$489M
$588M
$387M
$573M
$772M
$743M
$1.47B
$1.05B
$281M
$100M
$201M
$258M
Liabilities + Equity
$3.52B
$3.00B
$2.99B
$2.53B
$2.61B
$2.39B
$3.23B
$2.67B
$1.32B
$912M
$948M
$956M
Shares Outstanding
163,304,875
157,908,815
144,340,526
142,057,736
141,210,015
140,365,594
140,339,615
137,928,828
124,976,373
121,636,273
120,351,480
118,442,726
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
$134M
$130M
$106M
$100M
$121M
$230M
$147M
$131M
$86M
$72M
$59M
$31M
Deferred Tax
$0
$0
$0
$0
$0
$342M
$904.0K
$-291M
$0
$0
$0
$-11M
Amort. of Intangibles
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
Operating Cash Flow
$-269M
$-501M
$-308M
$-274M
$31M
$36M
$346M
$603M
$174M
$-112M
$21M
$6M
CapEx
$51M
$45M
$24M
$16M
$12M
$35M
$31M
$14M
$35M
$7M
$8M
$8M
Investing Cash Flow
$-278M
$-134M
$-214M
$-263M
$195M
$274M
$-41M
$-930M
$-358M
$57M
$-60M
·
Stock Issued
$0
$489M
$0
$0
·
$0
$0
$448M
$72M
$0
$0
$0
Stock Repurchased
·
·
·
$0
$0
$91M
$34M
$0
$0
·
·
·
Net Stock Activity
$0
$489M
·
$0
$0
$-91M
$-34M
·
$72M
·
$0
$0
Financing Cash Flow
$676M
$478M
$644M
$-55M
$246M
$-597M
$100M
$476M
$229M
$11M
$25M
·
Net Change in Cash
$130M
$-157M
$123M
$-593M
$472M
$-286M
$404M
$149M
$45M
$-44M
$-14M
·
Taxes Paid
$-639.0K
$-6M
$48M
$5M
·
$26M
$9M
$0
$0
·
·
·
Free Cash Flow
$-320M
$-546M
$-331M
$-290M
$19M
$772.0K
$315M
$589M
$139M
$-119M
$13M
$-1M
Levered FCF
$-337M
$-563M
$-345M
$-299M
$10M
$-128M
$272M
$716M
$106M
$-159M
$-23M
$-17M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
·
·
·
·
·
·
4.8%
-13.4%
-26.7%
-22.3%
Net Margin
·
·
·
·
·
·
·
·
-1.2%
-25.0%
-31.1%
-18.2%
Pretax Margin
·
·
·
·
·
·
·
·
-4.6%
-24.1%
-31.0%
-25.4%
EBITDA Margin
·
·
·
·
·
·
·
·
4.8%
-13.4%
-26.7%
-22.3%
ROA
-11.7%
-15.2%
-13.3%
-10.5%
-1.1%
-16.1%
10.0%
13.7%
-0.53%
-9.3%
-9.2%
-4.3%
ROE
-68.1%
-71.9%
-104.3%
-40.1%
-3.8%
-39.0%
23.4%
41.2%
-2.8%
-57.6%
-38.5%
-12.3%
ROIC
-17.1%
-26.0%
-23.8%
-24.5%
-3.8%
-58.4%
21.8%
16.5%
5.5%
-48.1%
-37.9%
-13.3%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.8
8.5
5.9
7.1
9.7
3.7
10.0
7.9
5.2
6.0
5.6
7.3
Quick Ratio
3.4
7.4
5.2
6.4
3.6
0.7
2.5
1.0
0.6
0.6
0.9
1.2
Debt / Equity
3.6
2.0
3.2
2.1
·
·
·
·
·
·
·
·
LT Debt / Equity
2.7
2.0
3.2
2.1
·
·
·
·
·
·
·
·
Interest Coverage
-22.1
-28.0
-27.9
-50.5
-3.2
-3.8
7.5
-1.4
0.5
-1.2
-2.1
-2.1
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
·
·
·
·
·
·
0.5
0.4
0.3
0.2
Inventory Turnover
1.4
1.1
0.4
0.6
0.5
0.6
0.3
0.2
·
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$2.99
$3.80
$2.68
$4.03
$5.47
$6.01
$10.48
$7.60
$2.65
$0.82
$1.67
$2.18
Revenue / Share
·
·
·
·
·
·
·
·
$4.03
·
·
·
Cash Flow / Share
$-1.68
$-3.35
$-2.15
$-1.93
$0.22
$0.26
$2.42
$4.50
$1.38
·
·
·
Cash / Share
$2.28
$1.53
$2.77
$1.95
$6.16
$2.83
$4.87
$2.02
$1.04
$0.70
$1.07
$1.21
EPS (TTM)
$-2.38
$-3.04
$-2.56
$-1.90
$-0.20
$-3.18
$1.90
$2.07
$0.15
$-0.50
$-0.74
$-0.35
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$944M
$705M
$788M
$587M
$810M
$729M
$1.12B
$600M
$508M
$347M
$284M
$214M
Net Income TTM
$-381M
$-454M
$-366M
$-270M
$-29M
$-444M
$278M
$274M
$346.0K
$-60M
$-88M
$-39M
Market Cap
$12.92B
$5.52B
$7.30B
$5.37B
$4.30B
$7.94B
$8.48B
$7.46B
$6.29B
$5.82B
$7.45B
$7.31B
Enterprise Value
$12.00B
$4.43B
$6.21B
$4.55B
·
·
·
·
·
·
·
·
P/E
-33.2
-11.5
-19.8
-19.9
-152.2
-17.8
31.8
26.1
335.3
-95.7
-83.7
-176.4
P/S
13.7
7.8
9.3
9.1
5.3
10.9
7.6
12.4
12.4
16.8
26.3
34.1
P/B
26.4
9.2
18.9
9.4
5.6
9.4
5.8
7.1
19.0
58.4
37.1
28.4
P / Tangible Book
26.4
9.4
18.9
9.4
5.8
11.1
·
·
·
·
·
·
P / Cash Flow
-48.1
-11.0
-23.7
-19.6
139.5
221.1
24.5
12.4
36.1
-51.9
352.8
1163.5
P / FCF
-40.4
-10.1
-22.0
-18.5
228.0
10280.1
26.9
12.7
45.1
-48.8
554.9
-5930.8
EV / EBITDA
-31.4
-9.3
-17.6
-11.1
·
·
·
·
·
·
·
·
EV / FCF
-37.5
-8.1
-18.7
-15.7
·
·
·
·
·
·
·
·
EV / Revenue
12.7
6.3
7.9
7.8
·
·
·
·
·
·
·
·
Earnings Yield
-3.0%
-8.7%
-5.1%
-5.0%
-0.66%
-5.6%
3.1%
3.8%
0.30%
-1.1%
-1.2%
-0.57%
손익계산서15
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
$268M
$246M
$203M
$157M
$452M
$132M
$227M
$134M
$225M
$119M
$325M
$144M
$188M
$131M
$152M
$160M
Cost of Revenue
$3M
$3M
$8M
$2M
$4M
$1M
$4M
$1M
$4M
$2M
$3M
$2M
$3M
$1M
$4M
$2M
SG&A Expense
$150M
$150M
$130M
$97M
$91M
$76M
$88M
$62M
$65M
$53M
$71M
$70M
$46M
$46M
$48M
$34M
Operating Expenses
$370M
$364M
$418M
$317M
$312M
$278M
$337M
$282M
$291M
$269M
$331M
$287M
$279M
$245M
$360M
$219M
Operating Income
$-102M
$-117M
$-214M
$-160M
$140M
$-147M
$-111M
$-149M
$-66M
$-150M
$-6M
$-143M
$-90M
$-114M
$-208M
$-59M
Interest Expense
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$4M
$2M
$2M
$2M
$2M
Other Non-op
$987.0K
$-456.0K
$-16M
$363.0K
$102.0K
$465.0K
$302.0K
$142.0K
$610.0K
$277.0K
$235.0K
$2M
$11M
$230.0K
$123.0K
$5M
Pretax Income
$-113M
$-92M
$-228M
$-128M
$124M
$-147M
$-107M
$-144M
$-66M
$-143M
$-3M
$-141M
$-77M
$-113M
$-44M
$-47M
Income Tax
$1M
$218.0K
$1M
$213.0K
$-20.0K
$116.0K
$-3M
$-4M
$64.0K
$75.0K
$6M
$7M
$8M
$11M
$8M
$283.0K
Net Income
$-115M
$-93M
$-229M
$-129M
$124M
$-147M
$-104M
$-140M
$-66M
$-143M
$-9M
$-147M
$-85M
$-124M
$-52M
$-47M
EPS (Basic)
$-0.69
$-0.56
$-1.41
$-0.80
$0.78
$-0.93
$-0.66
$-0.95
$-0.45
$-0.98
$-0.06
$-1.03
$-0.60
$-0.87
$-0.37
$-0.33
EPS (Diluted)
$-0.69
$-0.56
$-1.41
$-0.80
$0.70
$-0.93
$-0.66
$-0.95
$-0.45
$-0.98
$-0.06
$-1.03
$-0.60
$-0.87
$-0.37
$-0.33
Shares (Basic)
165,419,000
164,874,000
·
159,765,000
159,137,000
158,735,000
·
148,593,000
145,958,000
145,538,000
·
143,317,000
143,098,000
142,735,000
·
141,950,000
Shares (Diluted)
165,419,000
164,874,000
·
159,765,000
182,331,000
158,735,000
·
148,593,000
145,958,000
145,538,000
·
143,317,000
143,098,000
142,735,000
·
141,950,000
EBITDA
$-102M
$-117M
·
$-160M
$140M
$-147M
·
$-149M
$-66M
$-150M
·
$-143M
$-90M
$-114M
·
$-59M
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
$350M
$173M
$372M
$338M
$297M
$264M
$242M
$335M
$294M
$349M
·
$352M
$425M
$309M
·
$315M
Short-term Investments
$1.70B
$1.75B
$2.31B
$1.90B
$1.99B
$1.88B
$2.06B
$2.15B
$1.78B
$1.86B
·
$1.88B
$1.96B
$2.04B
·
$1.67B
Inventory
$51M
$6M
$10M
$10M
$8M
$12M
$13M
$28M
$29M
$30M
·
$26M
$26M
$22M
·
$21M
Other Current Assets
$327M
$306M
$237M
$244M
$226M
$223M
$218M
$184M
$195M
$174M
·
$181M
$178M
$160M
·
$143M
Current Assets
$2.49B
$2.94B
$2.99B
$2.52B
$2.58B
$2.42B
$2.62B
$2.71B
$2.33B
$2.42B
·
$2.58B
$2.62B
$2.54B
·
$2.15B
PP&E (Net)
$155M
$142M
$123M
$106M
$112M
$103M
$94M
$83M
$76M
$73M
·
$71M
$92M
$85M
·
$181M
Accum. Depreciation
·
·
$109M
·
·
·
$106M
·
·
·
·
·
·
·
·
·
Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$30M
Other Non-current Assets
$117M
$136M
$172M
$166M
$132M
$132M
$127M
$120M
$119M
$106M
·
$104M
$86M
$78M
·
$59M
Total Assets
$2.99B
$3.45B
$3.52B
$3.03B
$2.99B
$2.81B
$3.00B
$3.08B
$2.69B
$2.76B
·
$2.93B
$2.97B
$2.89B
·
$2.42B
Accounts Payable
$48M
$26M
$28M
$14M
$23M
$17M
$43M
$9M
$9M
$13M
·
$6M
$24M
$10M
·
$21M
Accrued Liabilities
$116M
$127M
$106M
$99M
$99M
$103M
$108M
$124M
$114M
$106M
·
$119M
$105M
$113M
·
$128M
Current Liabilities
$316M
$717M
$782M
$903M
$897M
$250M
$309M
$305M
$306M
$328M
·
$404M
$288M
$259M
·
$283M
Capital Leases
$262M
$259M
$262M
$263M
$164M
$159M
$162M
$168M
$166M
$169M
·
$173M
$175M
$177M
·
·
Other Non-current Liabilities
$28M
$28M
·
$29M
$59M
$56M
·
$42M
$42M
$42M
·
$49M
$16M
$7M
·
·
Total Liabilities
$2.55B
$2.96B
$3.03B
$2.42B
$2.35B
$2.34B
$2.42B
$2.42B
$2.43B
$2.47B
·
$2.62B
$2.54B
$2.40B
·
$1.83B
Long-term Debt
·
·
$1.81B
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$166.0K
$166.0K
$163.0K
$161.0K
$159.0K
$159.0K
$158.0K
$158.0K
$146.0K
$146.0K
·
$143.0K
$143.0K
$143.0K
·
$142.0K
Retained Earnings
$-2.84B
$-2.72B
$-2.63B
$-2.40B
$-2.27B
$-2.40B
$-2.25B
$-2.15B
$-2.00B
$-1.94B
·
$-1.79B
$-1.64B
$-1.55B
·
$-1.38B
AOCI
$-34M
$-31M
$-25M
$-26M
$-28M
$-29M
$-31M
$-24M
$-35M
$-35M
·
$-46M
$-51M
$-49M
·
$-63M
Stockholders' Equity
$440M
$491M
$489M
$618M
$632M
$476M
$588M
$662M
$264M
$297M
$387M
$315M
$428M
$487M
$573M
$594M
Liabilities + Equity
$2.99B
$3.45B
$3.52B
$3.03B
$2.99B
$2.81B
$3.00B
$3.08B
$2.69B
$2.76B
·
$2.93B
$2.97B
$2.89B
·
$2.42B
Shares Outstanding
165,636,792
165,902,064
163,304,875
161,137,930
159,196,782
159,041,259
157,908,815
157,813,136
146,025,246
145,844,719
·
143,393,493
143,167,414
143,022,539
·
142,017,411
현금 흐름11
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
Stock-based Comp
$46M
$43M
$43M
$31M
$30M
$30M
$36M
$32M
$31M
$31M
$26M
$26M
$27M
$27M
$26M
$24M
Amort. of Intangibles
$700.0K
$661.0K
$638.0K
$621.0K
$598.0K
$582.0K
$459.0K
$617.0K
$621.0K
$639.0K
$655.0K
$660.0K
$637.0K
$607.0K
$610.0K
$608.0K
Operating Cash Flow
$566M
$-793M
$-138M
$-131M
$151M
$-151M
$-116M
$-115M
$-120M
$-150M
$33M
$-109M
$-97M
$-134M
$-200M
$-24M
CapEx
$16M
$22M
$21M
$5M
$12M
$13M
$25M
$9M
$6M
$4M
$-819.0K
$2M
$12M
$10M
$4M
$6M
Investing Cash Flow
$23M
$537M
$-420M
$91M
$-120M
$170M
$68M
$-341M
$62M
$76M
$-27M
$69M
$70M
$-326M
$212M
$-184M
Stock Issued
·
·
$0
·
·
·
$27.0K
·
·
·
$0
·
·
·
·
·
Financing Cash Flow
$-412M
$57M
$591M
$81M
$1M
$2M
$-44M
$496M
$3M
$24M
$41M
$-32M
$144M
$492M
$-51M
$2M
Net Change in Cash
$177M
$-199M
$34M
$41M
$33M
$22M
$-93M
$41M
$-55M
$-50M
$47M
$-73M
$116M
$33M
$-39M
$-207M
Taxes Paid
$1M
$-8.0K
$22.0K
$-278.0K
$17.0K
$-400.0K
$-8M
$80.0K
$2M
$13.0K
·
·
·
·
·
·
Free Cash Flow
·
$-815M
·
·
·
$-163M
·
·
·
$-154M
·
·
·
$-144M
·
·
Levered FCF
·
$-820M
·
·
·
$-167M
·
·
·
$-159M
·
·
·
$-146M
·
·
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
-38.2%
-47.7%
·
-102.2%
30.9%
-111.6%
·
-111.1%
-29.3%
-125.1%
·
-99.4%
-47.9%
-87.5%
·
-37.0%
Net Margin
-42.8%
-37.6%
·
-82.1%
27.3%
-111.6%
·
-105.0%
-29.4%
-119.5%
·
-102.2%
-45.3%
-95.2%
·
-29.4%
Pretax Margin
-42.3%
-37.5%
·
-81.9%
27.3%
-111.6%
·
-107.7%
-29.4%
-119.4%
·
-97.6%
-41.1%
-86.5%
·
-29.2%
EBITDA Margin
-38.2%
-47.7%
·
-102.2%
30.9%
-111.6%
·
-111.1%
-29.3%
-125.1%
·
-99.4%
-47.9%
-87.5%
·
-37.0%
ROA
-3.8%
-2.9%
·
-4.2%
4.3%
-5.3%
·
-4.7%
-2.3%
-5.1%
·
-5.5%
-3.1%
-4.6%
·
-1.9%
ROE
-21.4%
-19.1%
·
-20.1%
27.6%
-38.0%
·
-28.7%
-19.1%
-36.5%
·
-32.4%
-16.2%
-20.8%
·
-8.3%
ROIC
-23.5%
-23.9%
·
-26.0%
22.1%
-30.9%
·
-21.9%
-25.1%
-50.4%
·
-47.5%
-23.2%
-25.8%
·
-10.0%
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
7.9
4.1
·
2.8
2.9
9.7
·
8.9
7.6
7.4
·
6.4
9.1
9.8
·
7.6
Quick Ratio
6.5
2.7
·
2.5
2.6
8.6
·
8.2
6.8
6.7
·
5.5
8.3
9.1
·
7.0
Interest Coverage
-22.2
-22.8
·
-38.0
34.0
-35.7
·
-35.7
-14.7
-36.0
·
-34.1
-39.4
-71.0
·
-27.7
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
0.1
0.1
·
0.1
0.2
0.0
·
0.0
0.1
0.0
·
0.1
0.1
0.0
·
0.1
Inventory Turnover
0.1
0.3
·
0.1
0.2
0.1
·
0.0
0.2
0.1
·
0.1
0.1
0.1
·
0.1
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
$2.65
$2.96
·
$3.83
$3.97
$2.99
·
$4.20
$1.81
$2.03
·
$2.20
$2.99
$3.40
·
$4.19
Revenue / Share
$1.62
$1.49
·
$0.98
$2.48
$0.83
·
$0.90
$1.54
$0.82
·
$1.01
$1.32
$0.91
·
$1.13
Cash Flow / Share
·
$-4.81
·
·
·
$-0.95
·
·
·
$-1.03
·
·
·
$-0.94
·
·
Cash / Share
$2.11
$1.05
·
$2.10
$1.87
$1.66
·
$2.12
$2.01
$2.39
·
$2.46
$2.97
$2.16
·
$2.22
EPS (TTM)
$-3.46
$-2.07
·
$-1.69
$-1.84
$-2.99
·
$-2.44
$-2.52
$-2.67
·
$-2.87
$-2.17
$-2.31
·
$0.06
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
$874M
$1.06B
·
$967M
$944M
$717M
·
$803M
$813M
$777M
·
$615M
$631M
$576M
·
$875M
Net Income TTM
$-565M
$-327M
·
$-256M
$-268M
$-458M
·
$-359M
$-366M
$-385M
·
$-409M
$-309M
$-329M
·
$7M
Market Cap
$13.13B
$12.46B
·
$10.54B
$6.29B
$4.80B
·
$6.32B
$6.96B
$6.32B
·
$6.50B
$5.87B
$5.11B
·
$6.28B
P/E
-22.9
-36.3
·
-38.7
-21.5
-10.1
·
-16.4
-18.9
-16.2
·
-15.8
-18.9
-15.5
·
737.2
P/S
15.0
11.8
·
10.9
6.7
6.7
·
7.9
8.6
8.1
·
10.6
9.3
8.9
·
7.2
P/B
29.9
25.4
·
17.1
10.0
10.1
·
9.5
26.4
21.3
·
20.6
13.7
10.5
·
10.6
P / Tangible Book
29.9
25.4
·
17.1
10.0
10.1
·
9.5
26.4
21.3
·
20.6
13.7
10.5
·
11.1
P / Cash Flow
·
-15.7
·
·
·
-31.8
·
·
·
-42.2
·
·
·
-38.1
·
·
Earnings Yield
-4.4%
-2.8%
·
-2.6%
-4.7%
-9.9%
·
-6.1%
-5.3%
-6.2%
·
-6.3%
-5.3%
-6.5%
·
0.14%
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
순이익
$-381M
$-454M
$-366M
$-270M
$-29M
희석 EPS
$-2.38
$-3.04
$-2.56
$-1.90
$-0.20
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
3.6
2.0
3.2
2.1
·
유동비율
3.8
8.5
5.9
7.1
9.7
당좌 비율
3.4
7.4
5.2
6.4
3.6
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-320M
$-546M
$-331M
$-290M
$19M
기관 투자자 (13F)
571개의 제출자
· $15.7B 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.
보유자571
보유 가치$15.7B
신규 포지션73
청산 포지션41
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
73 (-19 이전 분기 대비)
41 (-24 이전 분기 대비)
213 (+26 이전 분기 대비)
159 (+3 이전 분기 대비)
+10.5M
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.