NFE New Fortress Energy Inc. - Class A Common Stock
$0.59
가격 · 5월 20, 2026
기준 재무 정보 5월 14, 2026
NFE 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.59
시가총액
—
P/E (TTM)
-0.2
EPS (TTM)
$-6.63
매출 (TTM)
$1.50B
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$1 – $5
NFE 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
$1.50B
2023-12-31
→
2025-12-31
EPS
$-6.63
2023-12-31
→
2025-12-31
잉여현금흐름
—
2023-12-31
→
2024-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NFE
동종업계 중앙값
P/E (TTM)
-0.2
33.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
NFE
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NFE
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NFE
동종업계 중앙값
Revenue YoY (매출 YoY)
-36.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-14.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
27.2%
—
EPS YoY
184.9%
—
Net Income YoY (순이익 YoY)
196.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NFE
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2024년 9월 13일 | $0.1000 |
| 2024년 6월 14일 | $0.1000 |
| 2024년 3월 14일 | $0.1000 |
| 2023년 12월 12일 | $0.1000 |
| 2023년 9월 12일 | $0.1000 |
| 2023년 6월 14일 | $0.1000 |
| 2023년 3월 16일 | $0.1000 |
| 2023년 1월 3일 | $3.0000 |
| 2022년 12월 6일 | $0.1000 |
| 2022년 9월 6일 | $0.1000 |
| 2022년 6월 13일 | $0.1000 |
| 2022년 3월 17일 | $0.1000 |
| 2021년 12월 6일 | $0.1000 |
| 2021년 9월 3일 | $0.1000 |
| 2021년 5월 28일 | $0.1000 |
| 2021년 3월 25일 | $0.1000 |
| 2020년 12월 1일 | $0.1000 |
| 2020년 9월 3일 | $0.1000 |
NFE 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
9 명의 애널리스트
- 적극 매수 1 11.1%
- 매수 0 0.0%
- 보유 2 22.2%
- 매도 5 55.6%
- 적극 매도 1 11.1%
12개월 목표 주가
2 명의 애널리스트 · 2026-05-18
중앙값
$4.50
지금
$0.59
저가
$0.50
고가
$8.50
중앙값 목표
$4.50
+667.8%
평균 목표
$4.50
+667.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.40%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-1.18 | $-0.73 | -0.45% |
| 2025년 12월 31일 | $-0.67 | $-0.78 | 0.11% |
| 2025년 9월 30일 | $-1.02 | $-0.32 | -0.70% |
| 2025년 6월 30일 | $-1.12 | $-0.30 | -0.82% |
| 2025년 3월 31일 | $-0.72 | $-0.07 | -0.65% |
| 2024년 12월 31일 | $0.13 | $0.04 | 0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| NFE | — | -0.2 | -36.2% | — | — | — |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| OSG | $350M | -1.3 | 6.5% | -103.1% | -34.2% | — |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| NXXT | $207M | -2.0 | 194.7% | -104.8% | 529.0% | — |
| MMLP | — | — | 1.2% | -2.1% | — | — |
| SLNG | $85M | -455.0 | -6.9% | -2.0% | -2.1% | — |
| CETY | $418M | -92.1 | -63.8% | -182.1% | -109.7% | 34.9% |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.50B | $2.36B | $2.39B | $2.37B | $1.32B | $452M | $189M | $112M | |
| Cost of Revenue | $919M | $1.07B | $879M | $1.01B | $616M | $279M | $183M | $96M | |
| SG&A Expense | $307M | $293M | $203M | $236M | $200M | $120M | $153M | $62M | |
| Operating Expenses | $2.62B | $1.83B | $1.45B | $1.63B | $1.08B | $607M | $376M | $171M | |
| Operating Income | $-1.12B | $528M | $936M | $737M | $239M | $-155M | $-187M | $-58M | |
| Interest Expense | · | · | $278M | $237M | $154M | $66M | $19M | $11M | |
| Other Non-op | $148M | $-116M | $-10M | $48M | $17M | $-5M | $3M | $784.0K | |
| Pretax Income | $-1.77B | $-174M | $651M | $61M | $105M | $-259M | $-204M | $-79M | |
| Income Tax | $61M | $70M | $103M | $-123M | $12M | $5M | $439.0K | $-338.0K | |
| Net Income | $-1.83B | $-245M | $548M | $185M | $97M | $-182M | $-34M | $-78M | |
| EPS (Basic) | $-6.63 | $-1.25 | $2.66 | $0.93 | $0.49 | $-1.71 | $-1.62 | · | |
| EPS (Diluted) | $-6.63 | $-1.26 | $2.65 | $0.93 | $0.47 | $-1.71 | $-1.62 | · | |
| Shares (Basic) | 278,474,487 | 217,578,487 | 205,942,837 | 209,501,298 | 198,593,042 | 106,654,918 | 20,862,555 | · | |
| Shares (Diluted) | 278,474,487 | 218,622,419 | 206,481,977 | 209,854,413 | 201,703,176 | 106,654,918 | 20,862,555 | · | |
| EBITDA | · | $701M | $1.13B | $881M | $338M | $-122M | $-179M | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $226M | $493M | $155M | $675M | $188M | $602M | $27M | $78M | |
| Receivables | $452M | $331M | $343M | $280M | $208M | $77M | $50M | $29M | |
| Inventory | $119M | $103M | $116M | $39M | $37M | $23M | $63M | $16M | |
| Prepaid Expense | $400M | $212M | $213M | $227M | $83M | $48M | $40M | $30M | |
| Other Current Assets | $49M | $37M | $69M | $28M | $27M | $22M | $24M | $11M | |
| Current Assets | $1.33B | $1.61B | $983M | $1.39B | $585M | $762M | $211M | $154M | |
| PP&E (Net) | · | · | · | · | · | · | · | $94M | |
| Accum. Depreciation | $409M | $455M | $378M | $248M | $142M | $62M | $17M | $9M | |
| Goodwill | $0 | $783M | $793M | $777M | $760M | $0 | · | · | |
| Intangibles | $188M | $180M | $52M | $86M | $143M | $46M | $44M | $43M | |
| Other Non-current Assets | $141M | $270M | $126M | $142M | $106M | $86M | $84M | $35M | |
| Total Assets | $10.56B | $12.92B | $10.51B | $7.71B | $6.88B | $1.91B | $1.12B | $699M | |
| Accounts Payable | $732M | $482M | $546M | $80M | $68M | $21M | $12M | $43M | |
| Accrued Liabilities | $598M | $435M | $486M | $1.16B | $244M | $90M | $55M | $68M | |
| Short-term Debt | $73M | $180M | $182M | $0 | · | · | · | $272M | |
| Current Liabilities | $8.65B | $1.75B | $1.70B | $1.41B | $563M | $191M | $102M | $405M | |
| Capital Leases | $318M | $472M | $391M | $291M | $219M | $84M | $0 | · | |
| Deferred Tax | $77M | $75M | $60M | $26M | $270M | $2M | $241.0K | $0 | |
| Other Non-current Liabilities | $92M | $167M | $56M | $49M | $58M | $16M | $15M | $12M | |
| Total Liabilities | $10.25B | $10.83B | $8.74B | $6.26B | $4.88B | $1.53B | $736M | $417M | |
| Long-term Debt | $8.18B | $8.90B | $6.80B | $4.54B | $3.86B | $1.24B | $619M | $272M | |
| Total Debt | · | · | $6.99B | $4.54B | $3.86B | $1.24B | $619M | · | |
| Common Stock | $3M | $3M | $2M | $2M | $2M | · | · | · | |
| Paid-in Capital | $1.78B | $1.67B | $1.04B | $1.17B | $1.92B | $595M | $0 | · | |
| Retained Earnings | $-1.65B | $194M | $527M | $62M | $-132M | $-230M | $-46M | $-158M | |
| AOCI | $54M | $8M | $72M | $55M | $-2M | $182.0K | $-30.0K | $-11.0K | |
| Stockholders' Equity | $183M | $1.88B | $1.64B | $1.29B | $1.79B | $367M | $85M | · | |
| Liabilities + Equity | $10.56B | $12.92B | $10.51B | $7.71B | $6.88B | $1.91B | $1.12B | $699M | |
| Shares Outstanding | 284,600,000 | 266,500,000 | 205,000,000 | 208,800,000 | 206,900,000 | · | 23,607,096 | · |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $242M | $159M | $161M | $144M | $100M | $33M | $9M | $4M | |
| Stock-based Comp | $15M | $51M | $2M | $30M | $37M | $9M | $41M | $0 | |
| Deferred Tax | $26M | $-3M | $14M | $-280M | $-9M | $3M | $392.0K | $-345.0K | |
| Amort. of Intangibles | $13M | $9M | $953.0K | $37M | $19M | $1M | $1M | $134.0K | |
| Restructuring | $68M | · | · | · | · | · | · | · | |
| Other Non-cash | · | $611M | $73M | $266M | $-140M | $12M | $-251M | · | |
| Operating Cash Flow | $-583M | $602M | $819M | $355M | $85M | $-126M | $-234M | $-93M | |
| CapEx | $651M | $2.13B | $2.92B | $1.17B | $669M | $157M | $377M | $181M | |
| Investing Cash Flow | $466M | $-1.58B | $-2.79B | $-83M | $-2.27B | $-158M | $-376M | $-184M | |
| Stock Issued | $0 | $387M | $0 | $0 | $0 | $292M | $0 | · | |
| Net Stock Activity | · | $387M | · | · | $0 | $292M | · | · | |
| Dividends Paid | $3M | $65M | $724M | $99M | $89M | $34M | $0 | $0 | |
| Financing Cash Flow | $-544M | $1.72B | $1.43B | $322M | $1.82B | $819M | $603M | $260M | |
| Net Change in Cash | $-609M | $655M | $-544M | $591M | $-365M | $536M | $-8M | $-17M | |
| Taxes Paid | $109M | $28M | $53M | $151M | $17M | $58.0K | $28.0K | $0 | |
| Free Cash Flow | · | $-2.03B | $-2.21B | $-819M | $-585M | $-283M | $-611M | · | |
| Levered FCF | · | · | $-2.43B | $-1.53B | $-721M | $-350M | $-631M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 22.8% | 39.1% | 31.1% | 18.1% | -34.4% | -99.0% | · | |
| Net Margin | · | -10.2% | 22.7% | 8.2% | 7.3% | -40.3% | -17.9% | · | |
| Pretax Margin | · | -7.3% | 27.5% | 2.6% | 8.0% | -57.4% | -107.8% | · | |
| EBITDA Margin | · | 29.6% | 46.8% | 37.2% | 25.6% | -27.0% | -94.5% | · | |
| ROA | · | · | 5.4% | 2.6% | 1.4% | -11.0% | -3.7% | · | |
| ROE | · | · | 37.4% | 12.6% | 9.0% | -80.6% | -79.7% | · | |
| ROIC | · | · | 9.0% | 38.1% | 3.7% | -9.8% | -26.7% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 0.6 | 1.0 | 1.0 | 4.0 | 2.1 | · | |
| Quick Ratio | · | · | 0.3 | 0.7 | 0.7 | 3.5 | 0.8 | · | |
| Debt / Equity | · | · | 4.3 | 3.5 | 2.2 | 3.4 | 7.3 | · | |
| LT Debt / Equity | · | · | 4.0 | 3.5 | 2.1 | 3.4 | 7.3 | · | |
| Interest Coverage | · | · | 3.4 | 3.1 | 1.5 | -2.4 | -9.6 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | · | |
| Inventory Turnover | · | · | 11.5 | 26.5 | 20.5 | 6.5 | 4.6 | · | |
| Receivables Turnover | · | · | 7.8 | 9.7 | 9.3 | 7.1 | 4.8 | · |
성장률 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -36.2% | -1.3% | 0.94% | 79.0% | 192.9% | · | · | · | |
| Revenue CAGR 3Y | -14.0% | 21.3% | 74.3% | · | · | · | · | · | |
| Revenue CAGR 5Y | 27.2% | · | · | · | · | · | · | · | |
| EPS YoY | · | · | 184.9% | 97.9% | · | · | · | · | |
| Net Income YoY | · | · | 196.7% | 90.3% | · | · | · | · | |
| Dividend CAGR 5Y | -36.5% | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.50B | $2.36B | $2.39B | $2.37B | $1.32B | $452M | $189M | $112M | |
| Net Income TTM | $-1.83B | $-245M | $548M | $185M | $97M | $-182M | $-34M | $-78M | |
| Market Cap | · | · | $7.73B | $8.86B | · | · | $370M | · | |
| Enterprise Value | · | · | $14.56B | $12.72B | · | · | $962M | · | |
| P/E | -0.2 | -12.0 | 14.2 | 45.6 | 51.4 | -31.3 | -9.7 | · | |
| P/S | · | · | 3.2 | 3.7 | · | · | 2.0 | · | |
| P/B | · | · | 4.7 | 6.9 | · | · | 4.4 | · | |
| P / Tangible Book | · | 4.4 | 9.7 | 20.7 | · | · | · | · | |
| P / Cash Flow | · | · | 9.4 | 24.9 | · | · | -1.6 | · | |
| P / FCF | · | · | -3.5 | -10.8 | · | · | -0.6 | · | |
| EV / EBITDA | · | · | 12.9 | 14.4 | · | · | -5.4 | · | |
| EV / FCF | · | · | -6.6 | -15.5 | · | · | -1.6 | · | |
| EV / Revenue | · | · | 6.1 | 5.4 | · | · | 5.1 | · | |
| Dividend Yield | · | · | 9.4% | 1.1% | · | · | 0.00% | · | |
| Earnings Yield | -581.6% | -8.3% | 7.0% | 2.2% | 1.9% | -3.2% | -10.3% | · | |
| Payout Ratio | · | -26.9% | 132.1% | 50.9% | 91.4% | -18.5% | · | · | |
| Annual Payout | $3M | $65M | $724M | $99M | $89M | $34M | $0 | $0 |
손익계산서 15
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $227M | $404M | $332M | $304M | $472M | $673M | $569M | $427M | $686M | $736M | $514M | $561M | $579M | $546M | $732M | $585M | |
| Cost of Revenue | $200M | $210M | $197M | $209M | $302M | $289M | $325M | $222M | $229M | $277M | $192M | $226M | $185M | $136M | $394M | $272M | |
| SG&A Expense | $47M | $105M | $86M | $57M | $52M | $70M | $81M | $74M | $68M | $46M | $49M | $56M | $52M | $70M | $68M | $50M | |
| Operating Expenses | $452M | $1.02B | $422M | $692M | $485M | $453M | $489M | $391M | $501M | $408M | $365M | $370M | $312M | $296M | $545M | $451M | |
| Operating Income | $-225M | $-611M | $-90M | $-388M | $-13M | $220M | $80M | $36M | $185M | $328M | $150M | $191M | $267M | $250M | $187M | $134M | |
| Interest Expense | · | · | · | · | · | · | · | · | $77M | · | $65M | $64M | $72M | · | $64M | $48M | |
| Other Non-op | $43M | $-2M | $31M | $59M | $64M | $-56M | $6M | $-47M | $-19M | $6M | $2M | $7M | $-25M | $16M | $-10M | $22M | |
| Pretax Income | $-369M | $-759M | $-258M | $-536M | $-149M | $-183M | $13M | $-75M | $72M | $260M | $87M | $133M | $171M | $-286M | $98M | $108M | |
| Income Tax | $32M | $25M | $5M | $10M | $26M | $42M | $3M | $7M | $20M | $33M | $25M | $15M | $29M | $3M | $10M | $-87M | |
| Net Income | $-401M | $-784M | $-263M | $-546M | $-175M | $-226M | $10M | $-82M | $52M | $218M | $61M | $119M | $150M | $54M | $62M | $-170M | |
| EPS (Basic) | $-1.40 | $-2.81 | $-0.96 | $-1.99 | $-0.65 | $-1.11 | $0.03 | $-0.41 | $0.24 | $1.06 | $0.30 | $0.58 | $0.72 | $0.30 | $0.30 | $-0.81 | |
| EPS (Diluted) | $-1.40 | $-2.81 | $-0.96 | $-1.99 | $-0.65 | $-1.11 | $0.03 | $-0.42 | $0.23 | $1.06 | $0.30 | $0.58 | $0.71 | $0.32 | $0.29 | $-0.81 | |
| Shares (Basic) | 285,702,846 | -550,628,561 | 281,121,646 | 274,371,636 | 273,609,766 | -397,626,007 | 205,071,771 | 205,070,756 | 205,061,967 | -412,842,597 | 205,032,928 | 205,045,121 | 208,707,385 | -419,725,896 | 209,629,936 | 209,669,188 | |
| Shares (Diluted) | 285,702,846 | -550,628,561 | 281,121,646 | 274,371,636 | 273,609,766 | -402,086,709 | 208,880,044 | 205,851,364 | 205,977,720 | -413,588,037 | 205,032,928 | 205,711,467 | 209,325,619 | -419,697,497 | 209,800,427 | 209,669,188 | |
| EBITDA | $-174M | · | $-104M | $-387M | $45M | · | $80M | $44M | $235M | · | $150M | $191M | $302M | · | $187M | $134M |
대차대조표 28
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $92M | $226M | $145M | $551M | $448M | $493M | $91M | $133M | $143M | $155M | $171M | $104M | $297M | · | $364M | $138M | |
| Receivables | $370M | $452M | $420M | $269M | $273M | $331M | $436M | $407M | $335M | $343M | $361M | $275M | $353M | · | $438M | $313M | |
| Inventory | $153M | $119M | $109M | $74M | $67M | $103M | $88M | $142M | $187M | $116M | $103M | $128M | $77M | · | $63M | $72M | |
| Prepaid Expense | $446M | $400M | $415M | $318M | $202M | $212M | $273M | $278M | $202M | $213M | $165M | $105M | $102M | · | $155M | $141M | |
| Other Current Assets | $52M | $49M | $54M | $55M | $16M | $37M | $82M | $63M | $64M | · | $19M | $24M | $29M | · | $28M | $30M | |
| Current Assets | $1.16B | $1.33B | $1.33B | $1.48B | $1.47B | $1.61B | $1.03B | $1.12B | $1.04B | $983M | $866M | $714M | $1.15B | · | $1.04B | $737M | |
| Accum. Depreciation | $457M | $409M | $483M | $428M | $373M | $455M | $422M | $390M | $387M | · | $332M | $300M | $274M | · | $222M | $195M | |
| Goodwill | · | $0 | $16M | $16M | $594M | $783M | $777M | $777M | $777M | $793M | $777M | $777M | $777M | · | $778M | $778M | |
| Intangibles | $192M | $188M | $196M | $195M | $188M | $180M | $206M | $208M | $212M | $52M | $67M | $75M | $80M | · | $92M | $121M | |
| Other Non-current Assets | $114M | $141M | $168M | $214M | $218M | $270M | $112M | $137M | $126M | $126M | $111M | $164M | $139M | · | $138M | $95M | |
| Total Assets | $10.39B | $10.56B | $11.91B | $11.96B | $13.03B | $12.92B | $11.97B | $11.41B | $10.88B | $10.51B | $9.80B | $9.14B | $8.22B | $7.71B | $7.44B | $7.25B | |
| Accounts Payable | $635M | $732M | $633M | $579M | $655M | $482M | $820M | $573M | $525M | $546M | $893M | $603M | $310M | · | $104M | $111M | |
| Accrued Liabilities | $844M | $598M | $489M | $253M | $268M | $435M | $374M | $384M | $418M | $486M | $436M | $821M | $603M | · | $279M | $237M | |
| Short-term Debt | $74M | $73M | $73M | $160M | $169M | $180M | $195M | $150M | $177M | · | $162M | $78M | · | · | · | · | |
| Current Liabilities | $8.93B | $8.65B | $7.95B | $2.20B | $1.47B | $1.75B | $2.71B | $1.56B | $1.57B | $1.70B | $1.91B | $2.07B | $1.40B | · | $571M | $596M | |
| Capital Leases | $259M | $318M | $327M | $340M | $353M | $472M | $490M | $516M | $545M | · | $295M | $319M | $314M | · | $305M | $317M | |
| Deferred Tax | $74M | $77M | $53M | $62M | $51M | $75M | $66M | $98M | $93M | $60M | $27M | $27M | $26M | · | $101M | $140M | |
| Other Non-current Liabilities | $83M | $92M | $110M | $154M | $169M | $167M | $50M | $46M | $37M | $56M | $64M | $76M | $51M | · | $52M | $61M | |
| Total Liabilities | $10.45B | $10.25B | $10.78B | $10.56B | $11.12B | $10.83B | $10.18B | $9.62B | $8.98B | $8.74B | $8.22B | $7.58B | $6.77B | · | $5.44B | $5.18B | |
| Long-term Debt | $8.29B | $8.18B | $8.92B | $8.99B | $9.19B | $8.90B | $8.01B | $7.63B | $7.03B | · | · | · | $5.23B | · | $4.46B | $4.15B | |
| Total Debt | $8.36B | · | $8.99B | $9.15B | $9.36B | · | $8.20B | $7.78B | $7.20B | · | $6.06B | $5.14B | $5.23B | · | $4.46B | $4.15B | |
| Common Stock | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $1.78B | $1.78B | $1.77B | $1.73B | $1.72B | $1.67B | $1.09B | $1.06B | $1.04B | $1.04B | $1.04B | $1.04B | $1.05B | · | $1.80B | $1.87B | |
| Retained Earnings | $-2.05B | $-1.65B | $-858M | $-558M | $-4M | $194M | $439M | $451M | $561M | $527M | $331M | $291M | $192M | · | $-2M | $-64M | |
| AOCI | $88M | $54M | $78M | $59M | $27M | $8M | $37M | $44M | $64M | $72M | $63M | $74M | $57M | · | $46M | $78M | |
| Stockholders' Equity | $-180M | $183M | $995M | $1.23B | $1.75B | $1.88B | $1.56B | $1.56B | $1.67B | $1.64B | $1.44B | $1.41B | $1.30B | · | $1.85B | $1.89B | |
| Liabilities + Equity | $10.39B | $10.56B | $11.91B | $11.96B | $13.03B | $12.92B | $11.97B | $11.41B | $10.88B | $10.51B | $9.80B | $9.14B | $8.22B | · | $7.44B | $7.25B | |
| Shares Outstanding | 285,600,000 | 284,600,000 | 284,600,000 | 274,200,000 | 273,800,000 | 266,500,000 | 205,100,000 | 205,100,000 | 205,000,000 | 205,000,000 | 205,000,000 | 205,000,000 | 204,700,000 | · | · | 207,600,000 |
현금 흐름 13
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $51M | $59M | $59M | $61M | $67M | $35M | $36M | $38M | $50M | $36M | $49M | $42M | $35M | $36M | $36M | $36M | |
| Stock-based Comp | $4M | $4M | · | · | $0 | $3M | $23M | $20M | $5M | $166.0K | $228.0K | $1M | $0 | $16M | $13M | $358.0K | |
| Deferred Tax | $-6M | $41M | $-16M | $5M | $-5M | $11M | $-295.0K | $-7M | $-7M | $13M | $1M | $0 | $0 | $-77M | $-25M | $-119M | |
| Amort. of Intangibles | $3M | $3M | $3M | $4M | $3M | $2M | $3M | $3M | $995.0K | $-18M | $6M | $6M | $7M | $10M | $9M | $10M | |
| Other Non-cash | $232M | · | · | · | $107M | · | · | · | $-33M | · | · | · | $15M | · | · | · | |
| Operating Cash Flow | $-119M | $-8M | $-191M | $-352M | $-7M | $456M | $-17M | $93M | $63M | $281M | $33M | $304M | $200M | $264M | $-80M | $57M | |
| CapEx | $44M | $-108M | $106M | $312M | $255M | $349M | $435M | $663M | $521M | $728M | $726M | $902M | $563M | $387M | $345M | $252M | |
| Investing Cash Flow | $-44M | $270M | $-106M | $637M | $-251M | $-276M | $-426M | $-663M | $-57M | $-729M | $-698M | $-904M | $-463M | $113M | $246M | $-252M | |
| Dividends Paid | $0 | $453.0K | $5.0K | $-446.0K | $3M | $4M | $6M | $23M | $32M | $24M | $24M | $27M | $650M | $24M | $28M | $24M | |
| Financing Cash Flow | $-11M | $-289M | $-144M | $-315M | $95M | $618M | $365M | $578M | $2M | $501M | $701M | $179M | $43M | $72M | $23M | $190M | |
| Net Change in Cash | $-167M | $-32M | $-432M | $-15M | $-129M | $729M | $-61M | $-17M | $4M | $59M | $36M | $-420M | $-219M | $451M | $186M | $-21M | |
| Free Cash Flow | $-162M | · | · | · | $-372M | · | · | · | $-613M | · | · | · | $-363M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-669M | · | · | · | $-423M | · | · | · |
수익성 7
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -99.3% | · | -31.6% | -128.4% | -3.9% | · | 14.0% | 10.4% | 26.7% | · | 29.1% | 34.0% | 46.1% | · | 25.5% | 22.9% | |
| Net Margin | -176.5% | · | -89.6% | -184.6% | -41.9% | · | 1.6% | -20.8% | 7.8% | · | 11.9% | 21.2% | 25.9% | · | 8.5% | -29.0% | |
| Pretax Margin | -162.6% | · | -87.1% | -184.9% | -35.9% | · | 2.5% | -19.5% | 11.3% | · | 16.9% | 23.7% | 29.4% | · | 13.4% | 18.5% | |
| EBITDA Margin | -76.6% | · | -31.6% | -128.4% | 9.5% | · | 14.0% | 10.4% | 34.0% | · | 29.1% | 34.0% | 52.1% | · | 25.5% | 22.9% | |
| ROA | -3.4% | · | -2.5% | -4.8% | -1.7% | · | 0.09% | -0.87% | 0.57% | · | 0.71% | 1.5% | 1.9% | · | 0.88% | -2.5% | |
| ROE | -51.1% | · | -22.9% | -39.9% | -11.5% | · | 0.62% | -6.0% | 3.6% | · | 3.7% | 7.2% | 8.8% | · | 3.5% | -9.3% | |
| ROIC | -3.0% | · | -1.1% | -3.7% | -0.19% | · | 0.65% | 0.49% | 1.5% | · | 1.4% | 2.6% | 3.4% | · | 2.7% | 4.0% |
유동성 및 지급능력 5
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.1 | · | 0.2 | 0.7 | 1.0 | · | 0.4 | 0.7 | 0.7 | · | 0.5 | 0.3 | 0.8 | · | 1.8 | 1.2 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.4 | 0.5 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.5 | · | 1.4 | 0.8 | |
| Debt / Equity | -46.4 | · | 9.0 | 7.4 | 5.4 | · | 5.2 | 5.0 | 4.3 | · | 4.2 | 3.7 | 4.0 | · | 2.4 | 2.2 | |
| LT Debt / Equity | -6.1 | · | 2.3 | 6.3 | 5.1 | · | 4.4 | 4.7 | 4.0 | · | 4.1 | 3.6 | 3.8 | · | 2.4 | 2.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 2.4 | · | 2.3 | 3.0 | 3.7 | · | 2.9 | 2.8 |
효율성 3
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 1.8 | · | 2.0 | 1.9 | 2.4 | · | 3.4 | 1.6 | 1.7 | · | 2.3 | 2.3 | 2.8 | · | 5.4 | 4.1 | |
| Receivables Turnover | 0.7 | · | 0.8 | 0.9 | 1.5 | · | 1.4 | 1.3 | 2.0 | · | 1.3 | 1.9 | 2.0 | · | 2.4 | 2.7 |
가치 평가 (TTM) 15
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.34B | · | $1.68B | $1.77B | $2.15B | · | $2.20B | $2.19B | $2.34B | · | $2.39B | $2.46B | $2.40B | · | $2.13B | $1.62B | |
| Net Income TTM | $-1.39B | · | $-975M | $-794M | $-196M | · | $41M | $150M | $382M | · | $393M | $162M | $281M | · | $121M | $53M | |
| Market Cap | $169M | · | $629M | $910M | $2.28B | · | $1.86B | $4.51B | $6.27B | · | $6.72B | $5.49B | $6.02B | · | · | $8.21B | |
| Enterprise Value | $8.44B | · | $9.47B | $9.51B | $11.19B | · | $9.98B | $12.15B | $13.33B | · | $12.61B | $10.53B | $10.96B | · | · | $12.23B | |
| P/E | -0.1 | · | -0.6 | -1.1 | -10.3 | · | 64.9 | 31.9 | 16.8 | · | 17.4 | 34.8 | 22.3 | · | 78.1 | 164.9 | |
| P/S | 0.1 | · | 0.4 | 0.5 | 1.1 | · | 0.8 | 2.1 | 2.7 | · | 2.8 | 2.2 | 2.5 | · | · | 5.1 | |
| P/B | -0.9 | · | 0.6 | 0.7 | 1.3 | · | 1.2 | 2.9 | 3.8 | · | 4.7 | 3.9 | 4.6 | · | · | 4.4 | |
| P / Tangible Book | · | · | 0.8 | 0.9 | 2.4 | · | 3.2 | 7.8 | 9.2 | · | 11.4 | 9.9 | 13.6 | · | · | 8.3 | |
| P / Cash Flow | -1.4 | · | · | · | -71.8 | · | · | · | 89.5 | · | · | · | 30.1 | · | · | · | |
| P / FCF | -1.0 | · | · | · | -6.1 | · | · | · | -10.2 | · | · | · | -16.6 | · | · | · | |
| EV / EBITDA | -48.5 | · | -91.4 | -24.5 | 249.3 | · | 125.4 | 274.2 | 56.7 | · | 84.3 | 55.1 | 36.3 | · | · | 91.5 | |
| EV / FCF | -51.9 | · | · | · | -30.1 | · | · | · | -21.7 | · | · | · | -30.2 | · | · | · | |
| EV / Revenue | 6.3 | · | 5.6 | 5.4 | 5.2 | · | 4.5 | 5.6 | 5.7 | · | 5.3 | 4.3 | 4.6 | · | · | 7.6 | |
| Earnings Yield | -847.5% | · | -161.5% | -91.3% | -9.8% | · | 1.5% | 3.1% | 5.9% | · | 5.7% | 2.9% | 4.5% | · | 1.3% | 0.61% | |
| Payout Ratio | 0.00% | · | · | · | -1.8% | · | · | · | 59.8% | · | · | · | 432.6% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.50B | — | — | — | $2.36B |
| 영업이익률 % | — | — | — | — | 22.8% |
| 순이익 | $-1.83B | — | — | — | $-245M |
| 희석 EPS | $-6.63 | — | — | — | $-1.26 |
현금 흐름
| 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | — | — | $-2.03B |
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.