MD Pediatrix Medical Group, Inc. Common Stock
$23.28
가격 · 5월 15, 2026
기준 재무 정보 2월 19, 2026
MD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$23.27
시가총액
$1.77B
P/E (TTM)
11.0
EPS (TTM)
$1.94
매출 (TTM)
$1.91B
배당 수익률
—
ROE
20.3%
부채/자본
—
52주 범위
$12 – $25
MD 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$1.91B
2016-12-31
→
2025-12-31
EPS
$1.94
2016-12-31
→
2025-12-31
잉여현금흐름
—
마진
8.6%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MD
동종업계 중앙값
P/E (TTM)
11.0
42.0
P/S (TTM)
0.9
1.2
P/B
2.0
2.7
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
MD
동종업계 중앙값
Operating Margin (영업이익률)
10.9%
—
Net Profit Margin (순이익률)
8.6%
2.0%
ROA
7.5%
2.5%
ROE
20.3%
6.3%
ROIC
18.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MD
동종업계 중앙값
Current Ratio (유동비율)
1.7
1.5
Quick Ratio (당좌 비율)
1.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MD
동종업계 중앙값
Revenue YoY (매출 YoY)
-4.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.99%
—
Revenue CAGR 5Y (매출 CAGR 5년)
2.0%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MD
동종업계 중앙값
MD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
15 명의 애널리스트
- 적극 매수 5 33.3%
- 매수 4 26.7%
- 보유 6 40.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-05-11
중앙값
$22.50
지금
$23.27
저가
$19.00
고가
$27.00
중앙값 목표
$22.50
-3.3%
평균 목표
$22.67
-2.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.07%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.44 | $0.39 | 0.05% |
| 2025년 12월 31일 | $0.50 | $0.56 | -0.06% |
| 2025년 9월 30일 | $0.67 | $0.48 | 0.19% |
| 2025년 6월 30일 | $0.53 | $0.44 | 0.09% |
| 2025년 3월 31일 | $0.33 | $0.25 | 0.08% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| MD | $1.77B | 11.0 | -4.9% | 8.6% | 20.3% | — |
| CRVL | $5.75B | 61.2 | 12.6% | 10.6% | 30.6% | 23.4% |
| PRVA | $2.93B | 131.7 | 22.3% | 1.1% | 3.3% | — |
| GRDN | — | — | 17.9% | 3.4% | 24.8% | 20.2% |
| WGS | — | — | — | — | — | — |
| ASTH | $1.21B | 53.9 | 56.4% | 0.71% | 3.0% | — |
| ADUS | — | 20.6 | 23.2% | — | — | — |
| AVAH | $1.70B | 7.7 | 20.2% | 9.2% | 246.6% | 33.3% |
| AGL | $7.14B | — | -2.1% | -6.6% | -146.1% | — |
| PNTG | $975M | 33.5 | 36.3% | 3.1% | 8.4% | — |
| AMN | $606M | -6.4 | -8.5% | -3.5% | -15.3% | 28.3% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.91B | $2.01B | $1.99B | $1.97B | $1.91B | $1.73B | $1.78B | $1.72B | $3.25B | $3.18B | |
| SG&A Expense | $241M | $238M | $228M | $231M | $263M | $249M | $245M | $232M | $386M | $373M | |
| Operating Expenses | $1.71B | $2.08B | $1.99B | $1.80B | $1.71B | $1.64B | $1.61B | $1.47B | $2.80B | $2.61B | |
| Operating Income | $209M | $-69M | $7M | $173M | $203M | $98M | $172M | $248M | $455M | $572M | |
| Interest Expense | · | · | $42M | $40M | $69M | $110M | $119M | $93M | $75M | $63M | |
| Other Non-op | $8M | $-33M | $-56M | $-91M | $-68M | $-91M | $-113M | $-82M | $-69M | $-58M | |
| Pretax Income | $216M | $-101M | $-48M | $81M | $135M | $7M | $59M | $166M | $386M | $514M | |
| Income Tax | $51M | $-2M | $12M | $19M | $27M | $17M | $17M | $45M | $80M | $189M | |
| Net Income | $165M | $-99M | $-60M | $66M | $131M | $-796M | $-1.50B | $269M | $320M | $325M | |
| EPS (Basic) | $1.97 | $-1.19 | $-0.73 | $0.79 | $1.54 | $-9.55 | $-17.94 | $2.95 | $3.47 | $3.52 | |
| EPS (Diluted) | $1.94 | $-1.19 | $-0.73 | $0.79 | $1.53 | $-9.55 | $-17.83 | $2.93 | $3.45 | $3.49 | |
| Shares (Basic) | 84,080,000 | 83,330,000 | 82,201,000 | 83,467,000 | 84,832,000 | 83,395,000 | 83,495,000 | 91,104,000 | 92,431,000 | 92,422,000 | |
| Shares (Diluted) | 85,268,000 | 83,330,000 | 82,201,000 | 84,121,000 | 85,828,000 | 83,395,000 | 84,011,000 | 91,606,000 | 92,958,000 | 93,109,000 | |
| EBITDA | $231M | $-36M | $43M | $208M | $235M | $127M | · | $557M | $583M | $661M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $375M | $230M | $73M | $10M | $387M | $1.12B | $108M | $41M | $40M | $56M | |
| Short-term Investments | · | · | · | · | · | · | $0 | $22M | · | · | |
| Receivables | $230M | $260M | $272M | $297M | $302M | $242M | $434M | $507M | $504M | $495M | |
| Prepaid Expense | $13M | $13M | $14M | $15M | $19M | $17M | $17M | $17M | $16M | $11M | |
| Other Current Assets | $9M | $5M | $12M | $13M | $19M | $62M | $12M | $17M | $37M | $14M | |
| Current Assets | $764M | $640M | $483M | $428M | $841M | $1.55B | $732M | $660M | $627M | $587M | |
| PP&E (Net) | $39M | $39M | $76M | $73M | $70M | $76M | $73M | $90M | $124M | $103M | |
| PP&E (Gross) | $172M | $166M | $218M | $246M | $235M | $237M | $226M | $271M | $293M | $247M | |
| Accum. Depreciation | $132M | $127M | $143M | $172M | $165M | $160M | $153M | $181M | $170M | $144M | |
| Goodwill | $1.26B | $1.24B | $1.38B | $1.53B | $1.51B | $1.48B | $1.48B | $4.06B | $4.28B | $3.85B | |
| Intangibles | $17M | $12M | $21M | $18M | $22M | $27M | $29M | $313M | $640M | $669M | |
| Other Non-current Assets | $58M | $77M | $82M | $123M | $131M | $107M | $49M | $81M | $92M | $57M | |
| Total Assets | $2.25B | $2.15B | $2.22B | $2.35B | $2.72B | $3.35B | $4.15B | $5.94B | $5.87B | $5.34B | |
| Accounts Payable | $37M | $46M | $35M | $32M | $37M | $60M | $35M | $31M | $35M | $28M | |
| Current Liabilities | $459M | $434M | $389M | $427M | $427M | $444M | $542M | $503M | $531M | $449M | |
| Capital Leases | $26M | $32M | $47M | $44M | $41M | $41M | $45M | $0 | $425.0K | $1M | |
| Deferred Tax | $57M | $34M | $34M | $34M | $41M | $62M | $56M | $96M | $148M | $228M | |
| Other Non-current Liabilities | $30M | $33M | $31M | $39M | $42M | $45M | $23M | $32M | $58M | $45M | |
| Total Liabilities | $1.38B | $1.39B | $1.37B | $1.46B | $1.83B | $2.60B | $2.65B | $2.85B | $2.80B | $2.58B | |
| Long-term Debt | · | $611M | $622M | $637M | $990M | $1.70B | $1.70B | $2.00B | $1.85B | $1.70B | |
| Total Debt | · | · | · | · | · | · | · | · | · | $1.70B | |
| Common Stock | $830.0K | $859.0K | $840.0K | $829.0K | $864.0K | $856.0K | $842.0K | $878.0K | $937.0K | $937.0K | |
| Retained Earnings | $-83M | $-249M | $-149M | $-89M | $-155M | $-286M | $510M | $2.09B | $2.05B | $1.79B | |
| AOCI | $610.0K | $-1M | $-2M | $-4M | $1M | $4M | $78.0K | $0 | · | · | |
| Stockholders' Equity | $866M | $765M | $849M | $892M | $896M | $747M | $1.50B | $3.09B | $3.07B | $2.76B | |
| Liabilities + Equity | $2.25B | $2.15B | $2.22B | $2.35B | $2.72B | $3.35B | $4.15B | $5.94B | $5.87B | $5.34B | |
| Shares Outstanding | 82,976,110 | 85,866,000 | 84,018,023 | 82,947,132 | 86,423,000 | 85,593,000 | 84,248,000 | 87,820,000 | 93,721,000 | 93,718,000 |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $22M | $32M | $36M | $36M | $32M | $28M | $26M | $24M | $79M | $89M | |
| Stock-based Comp | $18M | $12M | $12M | $16M | $19M | $39M | $33M | $37M | $29M | $34M | |
| Deferred Tax | $52M | $-2M | $3M | $-23M | $-31M | $36M | $-56M | $-36M | $-61M | $18M | |
| Amort. of Intangibles | $6M | $7M | $6M | $6M | $8M | $8M | $7M | $7M | $52M | $60M | |
| Restructuring | $22M | $64M | $2M | $27M | $22M | $74M | $61M | $0 | $0 | · | |
| Other Non-cash | $14M | $264M | $146M | $72M | $-74M | $897M | · | $-105M | $119M | $-23M | |
| Operating Cash Flow | $271M | $207M | $137M | $167M | $77M | $205M | $358M | $314M | $511M | $444M | |
| Investing Cash Flow | $-18M | $-35M | $-48M | $-57M | $-53M | $816M | $102M | $-143M | $-577M | $-821M | |
| Stock Issued | $3M | $4M | $5M | $5M | $7M | $7M | $11M | $16M | $23M | $22M | |
| Stock Repurchased | $87M | $2M | $919.0K | $89M | $5M | $8M | $145M | $302M | $70M | $62M | |
| Net Stock Activity | $-83M | $2M | $4M | $-83M | $2M | $-1M | · | $-286M | $-47M | $-40M | |
| Financing Cash Flow | $-107M | $-14M | $-26M | $-488M | $-760M | $-4M | $-393M | $-171M | $90M | $382M | |
| Net Change in Cash | $145M | $157M | $63M | $-378M | $-736M | $1.02B | $67M | $329.0K | $25M | $4M | |
| Taxes Paid | $2M | $5M | $31M | $27M | $55M | $-28M | $86M | $185M | $75M | $176M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.9% | -3.4% | 0.37% | 8.8% | 10.6% | 5.7% | · | 12.2% | · | · | |
| Net Margin | 8.6% | -4.9% | -3.0% | 3.4% | 6.9% | -45.9% | · | 7.4% | · | · | |
| Pretax Margin | 11.3% | -5.0% | -2.4% | 4.1% | 7.1% | 0.41% | · | 10.1% | · | · | |
| EBITDA Margin | 12.0% | -1.8% | 2.2% | 10.6% | 12.3% | 7.3% | · | 15.3% | · | · | |
| ROA | 7.5% | -4.5% | -2.6% | 2.6% | 4.3% | -21.3% | · | 4.5% | 5.7% | 6.6% | |
| ROE | 20.3% | -12.3% | -6.9% | 7.4% | 15.9% | -70.9% | · | 8.7% | 11.0% | 12.5% | |
| ROIC | 18.4% | -8.8% | 1.1% | 14.9% | 18.1% | -17.6% | · | 10.5% | 12.2% | 8.1% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 1.5 | 1.2 | 1.0 | 2.0 | 3.5 | · | 1.3 | 1.2 | 1.3 | |
| Quick Ratio | 1.3 | 1.1 | 0.9 | 0.7 | 1.6 | 3.1 | · | 1.2 | 1.1 | 1.2 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | 0.6 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | 0.6 | |
| Interest Coverage | · | · | 0.2 | 4.4 | 3.0 | 0.9 | · | 5.0 | 6.4 | 9.1 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.9 | 0.9 | 0.8 | 0.6 | 0.5 | · | 0.6 | · | · | |
| Receivables Turnover | 7.8 | 7.6 | 7.0 | 6.6 | 7.0 | 5.1 | · | 7.0 | · | · |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.9% | 0.92% | 1.1% | 3.2% | 10.2% | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.99% | 1.7% | 4.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.0% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -48.4% | · | · | · | · | · | · | |
| EPS CAGR 3Y | 34.9% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -49.4% | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 35.6% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.91B | $2.01B | $1.99B | $1.97B | $1.91B | $1.73B | $1.78B | $1.72B | $3.25B | $3.18B | |
| Net Income TTM | $165M | $-99M | $-60M | $66M | $131M | $-796M | $-1.50B | $269M | $320M | $325M | |
| Market Cap | $1.77B | $1.13B | $781M | $1.23B | $2.33B | $2.10B | · | $2.90B | $5.01B | $6.25B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $7.89B | |
| P/E | 11.0 | -11.0 | -12.7 | 18.8 | 17.8 | -2.6 | -1.6 | 11.3 | 15.5 | 19.1 | |
| P/S | 0.9 | 0.6 | 0.4 | 0.6 | 1.2 | 1.2 | · | 1.7 | 1.5 | 2.0 | |
| P/B | 2.0 | 1.5 | 0.9 | 1.4 | 2.6 | 2.8 | · | 0.9 | 1.6 | 2.3 | |
| P / Cash Flow | 6.5 | 5.5 | 5.7 | 7.4 | 30.4 | 10.3 | · | 10.0 | 9.8 | 14.1 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | 11.9 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 2.5 | |
| Earnings Yield | 9.1% | -9.1% | -7.8% | 5.3% | 5.6% | -38.9% | -64.2% | 8.9% | 6.5% | 5.2% |
손익계산서 14
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $494M | $493M | $469M | $458M | $502M | $511M | $504M | $495M | $496M | $507M | $501M | $491M | $514M | $490M | $486M | $482M | |
| SG&A Expense | $66M | $61M | $56M | $59M | $64M | $58M | $57M | $60M | $53M | $57M | $58M | $59M | $51M | $58M | $61M | $61M | |
| Operating Expenses | $445M | $425M | $409M | $426M | $463M | $477M | $662M | $479M | $608M | $466M | $452M | $461M | $478M | $443M | $436M | $443M | |
| Operating Income | $49M | $68M | $60M | $32M | $39M | $34M | $-158M | $16M | $-111M | $40M | $48M | $30M | $36M | $47M | $50M | $39M | |
| Interest Expense | · | · | · | · | · | · | $10M | $11M | · | $10M | $11M | $10M | · | $10M | $8M | $12M | |
| Other Non-op | $-3M | $20M | $-5M | $-4M | $-6M | $-9M | $-10M | $-8M | $-27M | $-9M | $-10M | $-9M | $-8M | $-9M | $-7M | $-67M | |
| Pretax Income | $46M | $88M | $55M | $28M | $33M | $25M | $-168M | $8M | $-139M | $31M | $39M | $21M | $28M | $39M | $43M | $-28M | |
| Income Tax | $12M | $16M | $16M | $7M | $3M | $6M | $-15M | $4M | $-15M | $9M | $11M | $7M | $4M | $10M | $12M | $-7M | |
| Net Income | $34M | $72M | $39M | $21M | $30M | $19M | $-153M | $4M | $-124M | $21M | $28M | $14M | $30M | $31M | $27M | $-21M | |
| EPS (Basic) | $0.41 | $0.85 | $0.46 | $0.25 | $0.37 | $0.23 | $-1.84 | $0.05 | $-1.50 | $0.26 | $0.34 | $0.17 | $0.35 | $0.37 | $0.32 | $-0.25 | |
| EPS (Diluted) | $0.40 | $0.84 | $0.46 | $0.24 | $0.37 | $0.23 | $-1.84 | $0.05 | $-1.50 | $0.26 | $0.34 | $0.17 | $0.35 | $0.37 | $0.32 | $-0.25 | |
| Shares (Basic) | -169,761,000 | 84,609,000 | 84,797,000 | 84,435,000 | -166,756,000 | 83,891,000 | 83,332,000 | 82,863,000 | -164,635,000 | 82,543,000 | 82,399,000 | 81,894,000 | -169,142,000 | 82,126,000 | 85,078,000 | 85,405,000 | |
| Shares (Diluted) | -171,304,000 | 85,613,000 | 85,529,000 | 85,430,000 | -167,800,000 | 84,523,000 | 83,332,000 | 83,275,000 | -165,731,000 | 82,950,000 | 82,664,000 | 82,318,000 | -169,679,000 | 82,776,000 | 85,619,000 | 85,405,000 | |
| EBITDA | · | $74M | $65M | $37M | · | $40M | $-149M | $26M | · | $49M | $57M | $39M | · | $56M | $59M | $48M |
대차대조표 24
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $375M | $340M | $225M | $99M | $230M | $104M | $19M | $8M | · | $21M | $6M | $6M | · | $9M | $14M | $7M | |
| Receivables | $230M | $231M | $239M | $243M | $260M | $287M | $274M | $284M | · | $277M | $271M | $279M | · | $294M | $307M | $318M | |
| Prepaid Expense | $13M | $9M | $10M | $12M | $13M | $10M | $12M | $13M | · | $11M | $12M | $15M | · | $10M | $14M | $16M | |
| Other Current Assets | $9M | $10M | $8M | $8M | $5M | $9M | $10M | $10M | · | $8M | $10M | $12M | · | $10M | $9M | $9M | |
| Current Assets | $764M | $717M | $613M | $492M | $640M | $528M | $429M | $427M | · | $421M | $398M | $409M | · | $424M | $459M | $440M | |
| PP&E (Net) | $39M | $39M | $39M | $38M | $39M | $42M | $48M | $74M | · | $75M | $73M | $73M | · | $72M | $72M | $72M | |
| PP&E (Gross) | $172M | · | · | · | $166M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $132M | · | · | · | $127M | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $1.26B | $1.26B | $1.24B | $1.24B | $1.24B | $1.24B | $1.24B | $1.39B | $1.38B | $1.53B | $1.53B | $1.53B | · | $1.53B | $1.53B | $1.53B | |
| Intangibles | $17M | $15M | $9M | $10M | $12M | $13M | $10M | $19M | · | $15M | $17M | $17M | · | $20M | $21M | $21M | |
| Other Non-current Assets | $58M | $58M | $71M | $71M | $77M | $79M | $80M | $83M | · | $108M | $117M | $119M | · | $118M | $124M | $128M | |
| Total Assets | $2.25B | $2.20B | $2.10B | $1.99B | $2.15B | $2.08B | $2.00B | $2.17B | · | $2.33B | $2.31B | $2.32B | · | $2.33B | $2.37B | $2.34B | |
| Accounts Payable | $37M | $39M | $42M | $44M | $46M | $47M | $32M | $32M | · | $32M | $31M | $35M | · | $27M | $30M | $30M | |
| Current Liabilities | $459M | $393M | $341M | $271M | $434M | $373M | $310M | $247M | · | $350M | $320M | $284M | · | $352M | $329M | $270M | |
| Capital Leases | $26M | $28M | $30M | $31M | $32M | $40M | $49M | $48M | · | $48M | $43M | $44M | · | $46M | $42M | $41M | |
| Deferred Tax | $57M | $38M | $36M | $34M | $34M | $36M | $31M | $34M | · | $41M | $38M | $33M | · | $40M | $43M | $39M | |
| Other Non-current Liabilities | $30M | $34M | $33M | $31M | $33M | $33M | $32M | $33M | · | $31M | $32M | $38M | · | $43M | $48M | $44M | |
| Total Liabilities | $1.38B | $1.31B | $1.27B | $1.20B | $1.39B | $1.34B | $1.29B | $1.31B | · | $1.36B | $1.36B | $1.41B | · | $1.47B | $1.52B | $1.46B | |
| Common Stock | $830.0K | $858.0K | $869.0K | $858.0K | $859.0K | $859.0K | $858.0K | $840.0K | · | $839.0K | $838.0K | $836.0K | · | $830.0K | $841.0K | $872.0K | |
| Retained Earnings | $-83M | $-117M | $-189M | $-228M | $-249M | $-279M | $-298M | $-145M | · | $-25M | $-47M | $-75M | · | $-119M | $-149M | $-177M | |
| AOCI | $610.0K | $446.0K | $137.0K | $-292.0K | $-1M | $-209.0K | $-2M | $-2M | · | $-4M | $-4M | $-3M | · | $-4M | $-3M | $-1M | |
| Stockholders' Equity | $866M | $891M | $834M | $789M | $765M | $732M | $706M | $856M | · | $968M | $942M | $910M | · | $859M | $845M | $877M | |
| Liabilities + Equity | $2.25B | $2.20B | $2.10B | $1.99B | $2.15B | $2.08B | $2.00B | $2.17B | · | $2.33B | $2.31B | $2.32B | · | $2.33B | $2.37B | $2.34B | |
| Shares Outstanding | 82,976,110 | 85,832,837 | 86,854,234 | 85,810,408 | 85,866,000 | 85,865,841 | 85,753,258 | 84,008,436 | · | 83,929,000 | 83,841,000 | 83,634,000 | · | 83,006,000 | 84,060,000 | 87,184,000 |
현금 흐름 12
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $5M | $5M | $7M | $6M | $9M | $10M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Stock-based Comp | $5M | $5M | $4M | $4M | $3M | $4M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Deferred Tax | $25M | $11M | $12M | $4M | $14M | $9M | $-26M | $686.0K | $-7M | $2M | $6M | $2M | $-14M | $-7M | $-4M | $2M | |
| Restructuring | $6M | $6M | $4M | $7M | $24M | $19M | $14M | $8M | $2M | $0 | $0 | $0 | $20M | $977.0K | $5M | $1M | |
| Other Non-cash | · | · | · | $-152M | · | · | · | $-143M | · | · | · | $-129M | · | · | · | $-92M | |
| Operating Cash Flow | $114M | $137M | $137M | $-117M | $133M | $92M | $107M | $-125M | $69M | $80M | $89M | $-101M | $99M | $83M | $82M | $-97M | |
| Investing Cash Flow | $-10M | $7M | $-7M | $-7M | $-2M | $-4M | $-13M | $-16M | $-12M | $-14M | $-10M | $-11M | $-11M | $-6M | $-13M | $-26M | |
| Stock Issued | $646.0K | $700.0K | $1M | $662.0K | $732.0K | $897.0K | $1M | $860.0K | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $1M | |
| Stock Repurchased | $64M | $21M | $209.0K | $2M | $643.0K | $162.0K | $11.0K | $887.0K | $0 | $133.0K | $11.0K | $775.0K | $1M | $21M | $64M | $1M | |
| Net Stock Activity | · | · | · | $-907.0K | · | · | · | $-27.0K | · | · | · | $320.0K | · | · | · | $8.0K | |
| Financing Cash Flow | $-69M | $-29M | $-4M | $-6M | $-5M | $-3M | $-83M | $76M | $-5M | $-51M | $-79M | $109M | $-86M | $-83M | $-62M | $-256M | |
| Net Change in Cash | $35M | $115M | $126M | $-131M | $126M | $84M | $11M | $-65M | $52M | $15M | $-275.0K | $-4M | $1M | $-5M | $7M | $-380M |
수익성 7
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 13.8% | 12.8% | 7.0% | · | 6.6% | -31.3% | 3.2% | · | 8.0% | 9.7% | 6.1% | · | 9.7% | 10.3% | 8.1% | |
| Net Margin | · | 14.5% | 8.4% | 4.5% | · | 3.8% | -30.3% | 0.81% | · | 4.2% | 5.7% | 2.9% | · | 6.3% | 5.6% | -4.4% | |
| Pretax Margin | · | 17.8% | 11.7% | 6.1% | · | 4.9% | -33.3% | 1.6% | · | 6.1% | 7.8% | 4.2% | · | 7.9% | 8.8% | -5.9% | |
| EBITDA Margin | · | 14.9% | 13.9% | 8.2% | · | 7.8% | -29.5% | 5.3% | · | 9.8% | 11.5% | 7.9% | · | 11.5% | 12.1% | 9.9% | |
| ROA | · | 3.4% | 1.9% | 1.0% | · | 0.88% | -7.1% | 0.18% | · | 0.92% | 1.2% | 0.61% | · | 1.2% | 1.1% | -0.88% | |
| ROE | · | 8.8% | 5.1% | 2.5% | · | 2.3% | -18.6% | 0.46% | · | 2.3% | 3.2% | 1.6% | · | 3.6% | 3.3% | -2.6% | |
| ROIC | · | 6.2% | 5.1% | 3.0% | · | 3.6% | -20.4% | 0.96% | · | 2.9% | 3.7% | 2.3% | · | 4.1% | 4.2% | 3.3% |
유동성 및 지급능력 3
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.8 | 1.8 | 1.8 | · | 1.4 | 1.4 | 1.7 | · | 1.2 | 1.2 | 1.4 | · | 1.2 | 1.4 | 1.6 | |
| Quick Ratio | · | 1.5 | 1.4 | 1.3 | · | 1.0 | 0.9 | 1.2 | · | 0.9 | 0.9 | 1.0 | · | 0.9 | 1.0 | 1.2 | |
| Interest Coverage | · | · | · | · | · | · | -15.3 | 1.5 | · | 3.9 | 4.3 | 2.9 | · | 5.0 | 6.0 | 3.3 |
효율성 2
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | |
| Receivables Turnover | · | 1.9 | 1.8 | 1.7 | · | 1.8 | 1.9 | 1.8 | · | 1.8 | 1.7 | 1.6 | · | 1.8 | 1.8 | 1.7 |
가치 평가 (TTM) 8
| 지표 | 추세 | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $1.93B | $1.94B | $1.97B | · | $2.02B | $2.01B | $1.99B | · | $1.99B | $1.97B | $1.95B | · | $1.95B | $1.93B | $1.89B | |
| Net Income TTM | · | $151M | $-74M | $-109M | · | $-108M | $-99M | $68M | · | $95M | $100M | $51M | · | $67M | $72M | $62M | |
| Market Cap | · | $1.44B | $1.25B | $1.24B | · | $995M | $647M | $843M | · | $1.07B | $1.19B | $1.25B | · | $1.37B | $1.77B | $2.05B | |
| P/E | · | 9.5 | -15.8 | -11.0 | · | -8.9 | -6.3 | 12.2 | · | 11.1 | 11.8 | 24.4 | · | 20.6 | 25.0 | 32.2 | |
| P/S | · | 0.7 | 0.6 | 0.6 | · | 0.5 | 0.3 | 0.4 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.9 | 1.1 | |
| P/B | · | 1.6 | 1.5 | 1.6 | · | 1.4 | 0.9 | 1.0 | · | 1.1 | 1.3 | 1.4 | · | 1.6 | 2.1 | 2.3 | |
| P / Cash Flow | · | · | · | -10.6 | · | · | · | -6.7 | · | · | · | -12.4 | · | · | · | -21.0 | |
| Earnings Yield | · | 10.6% | -6.3% | -9.1% | · | -11.2% | -15.8% | 8.2% | · | 9.0% | 8.4% | 4.1% | · | 4.9% | 4.0% | 3.1% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.91B | $2.01B | $1.99B | $1.97B | $1.91B |
| 영업이익률 % | 10.9% | -3.4% | 0.37% | 8.8% | 10.6% |
| 순이익 | $165M | $-99M | $-60M | $66M | $131M |
| 희석 EPS | $1.94 | $-1.19 | $-0.73 | $0.79 | $1.53 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 1.7 | 1.5 | 1.2 | 1.0 | 2.0 |
| 당좌 비율 | 1.3 | 1.1 | 0.9 | 0.7 | 1.6 |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.