가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NVAX
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-7.75년 평균 ≈-2.4
≈-2.4
·
·
P/S (TTM)
4.25년 평균 ≈2.7
≈2.7
25.6
저평가
P/B (MRQ)
-9.05년 평균 ≈-8.8
≈-8.8
·
·
Price / Cash Flow (주가 / 현금 흐름)
-7.25년 평균 ≈2.3
≈2.3
·
·
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
NVAX
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-56.6%5년 평균 ≈-46.7%
≈-46.7%
-701.6%
최상위권
EBITDA Margin (EBITDA 마진)
42.8%5년 평균 ≈-43.4%
≈-43.4%
-701.6%
최상위권
세전 마진 (TTM)
-59.3%5년 평균 ≈-44.9%
≈-44.9%
-660.8%
최상위권
순이익률 (TTM)
-59.9%5년 평균 ≈-45.8%
≈-45.8%
-660.8%
최상위권
ROA (TTM)
-21.6%5년 평균 ≈-23.4%
≈-23.4%
-19.8%
최상위권
ROE (TTM)
323.7%5년 평균 ≈-787.4%
≈-787.4%
-58.3%
약함
ROIC
-352.9%5년 평균 ≈71.8%
≈71.8%
-62.3%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NVAX
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
2.35년 평균 ≈1.1
≈1.1
6.6
낮은 유동성
Quick Ratio (당좌 비율)
1.65년 평균 ≈0.8
≈0.8
3.9
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NVAX
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
64.7%5년 평균 ≈39.5%
≈39.5%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-17.2%5년 평균 ≈-1.9%
≈-1.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
18.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NVAX
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$2.585년 평균 ≈$-7.18
≈$-7.18
·
·
Revenue / Share (주당 매출)
$6.495년 평균 ≈$12.30
≈$12.30
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.415년 평균 ≈$-2.01
≈$-2.01
·
·
Cash / Share (주당 현금)
$1.485년 평균 ≈$8.88
≈$8.88
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NVAX
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.85년 평균 ≈0.6
≈0.6
0.3
최상위권
Inventory Turnover (재고 회전율)
7.25년 평균 ≈15.9
≈15.9
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.5M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈224.4%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 12, 2026
$-0.32
$-0.39
18.6%
2026년 3월 31일
5월 13, 2026
$-0.06
$-0.23
74.5%
2025년 12월 31일
$0.11
$-0.50
122.1%
2025년 9월 30일
$-1.25
$-1.21
-3.3%
2025년 6월 30일
$0.62
$-0.09
827.7%
2025년 3월 31일
$2.93
$0.72
306.9%
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
$1.12B
$682M
$984M
$1.98B
$1.15B
$476M
$19M
$34M
$31M
$15M
$36M
$31M
Cost of Revenue
$73M
$203M
$344M
$903M
$0
$0
·
·
·
·
·
·
R&D Expense
$342M
$391M
$738M
$1.24B
$2.53B
$747M
$114M
$174M
$168M
$238M
$163M
$94M
SG&A Expense
$157M
$337M
$469M
$489M
$298M
$145M
$34M
$34M
$34M
$47M
$31M
$20M
Operating Expenses
$671M
$931M
$1.55B
$2.63B
$2.83B
$892M
$139M
$208M
$203M
$284M
$193M
$114M
Operating Income
$453M
$-249M
$-567M
$-645M
$-1.69B
$-417M
$-121M
$-174M
$-172M
$-269M
$-157M
$-84M
Interest Expense
·
·
$14M
$20M
$21M
$15M
$14M
$14M
$14M
$13M
$241.0K
$157.0K
Interest Income
$30M
$37M
$20M
·
·
·
·
·
·
·
·
·
Other Non-op
$41M
$40M
$38M
$11M
$-7M
$14M
$-13.0K
$108.0K
$67.0K
$-31.0K
$-120.0K
$0
Pretax Income
$442M
$-177M
$-543M
$-654M
$-1.71B
$-418M
$-133M
·
·
·
$-157M
$-83M
Income Tax
$2M
$11M
$2M
$4M
$29M
$0
$0
·
·
·
$0
$0
Net Income
$440M
$-187M
$-545M
$-658M
$-1.74B
$-418M
$-133M
$-185M
$-184M
$-280M
$-157M
$-83M
EPS (Basic)
$2.72
$-1.23
$-5.41
$-8.42
$-23.44
$-7.27
$-5.51
·
·
·
·
·
EPS (Diluted)
$2.58
$-1.23
$-5.41
$-8.42
$-23.44
$-7.27
$-5.51
·
·
·
·
·
Shares (Basic)
161,991,000
152,190,000
100,768,000
78,183,000
74,400,000
57,554,000
24,100,000
·
·
·
·
·
Shares (Diluted)
173,103,000
152,190,000
100,768,000
78,183,000
74,400,000
57,554,000
24,100,000
·
·
·
·
·
EBITDA
$481M
$-201M
$-526M
$-616M
$-1.67B
·
·
·
$-164M
$-261M
$-151M
$-79M
대차대조표31
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$241M
$530M
$569M
$1.34B
$1.52B
$553M
$79M
$70M
$106M
$144M
$93M
$32M
Short-term Investments
$494M
$393M
$0
·
$0
$158M
$0
$22M
$51M
$91M
$138M
$136M
Receivables
·
·
·
·
$455M
$262M
$8M
·
·
$233.0K
$2M
$8M
Inventory
$12M
$9M
$42M
$37M
$9M
·
·
·
·
·
·
·
Prepaid Expense
$27M
$78M
$226M
$237M
$165M
$181M
$8M
$16M
$18M
$22M
$19M
$9M
Other Current Assets
$10M
$22M
$156M
$76M
$45M
$10M
$4M
$4M
$5M
$6M
$6M
$2M
Current Assets
$978M
$1.13B
$1.14B
$1.70B
$2.16B
$1.25B
$97M
$119M
$203M
$288M
$287M
$188M
PP&E (Net)
$45M
$138M
$306M
$294M
$226M
$180M
$11M
$28M
$36M
$40M
$32M
$20M
PP&E (Gross)
$85M
$188M
$381M
$342M
$252M
$198M
$24M
$64M
$65M
$62M
$48M
$31M
Accum. Depreciation
$41M
$49M
$75M
$47M
$26M
$18M
$13M
$36M
$29M
$22M
$16M
$11M
Goodwill
$113M
$107M
$127M
$126M
$131M
$135M
$51M
$52M
$54M
$52M
$53M
$55M
Intangibles
·
·
·
·
$5M
$6M
$6M
$7M
$8M
$9M
$11M
$13M
Other Non-current Assets
$17M
$24M
$35M
$28M
$24M
$13M
$7M
$810.0K
$869.0K
$799.0K
$159.0K
$918.0K
Total Assets
$1.18B
$1.56B
$1.80B
$2.26B
$2.58B
$1.58B
$173M
$208M
$302M
$394M
$386M
$276M
Accounts Payable
$25M
$42M
$133M
$217M
$127M
$54M
$3M
$9M
$6M
$6M
$12M
$13M
Accrued Liabilities
$107M
$211M
$395M
$591M
$674M
$137M
$15M
$20M
$30M
$25M
$27M
$19M
Short-term Debt
·
·
·
·
·
·
·
·
·
$0
$395.0K
$603.0K
Current Liabilities
$460M
$1.15B
$1.64B
$2.46B
$2.39B
$580M
$26M
$46M
$74M
$66M
$76M
$34M
Capital Leases
$19M
$23M
$29M
$50M
$39M
$10M
·
·
·
·
·
·
Other Non-current Liabilities
$239M
$360M
$33M
$56M
$42M
$13M
$13M
$9M
$10M
$15M
$13M
$2M
Total Liabilities
$1.30B
$2.18B
$2.51B
$2.89B
$2.93B
$955M
$359M
$376M
$404M
$400M
$93M
$46M
Long-term Debt
$244M
·
·
·
·
·
·
·
·
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
$0
$395.0K
$603.0K
Common Stock
$2M
$2M
$1M
$868.0K
$764.0K
$714.0K
$324.0K
$192.0K
$3M
$3M
$3M
$2M
Paid-in Capital
$4.54B
$4.50B
$4.19B
$3.74B
$3.35B
$2.54B
$1.26B
$1.14B
$1.02B
$936M
$952M
$729M
Retained Earnings
$-4.57B
$-5.01B
$-4.82B
$-4.28B
$-3.62B
$-1.87B
$-1.43B
$-1.30B
$-1.11B
$-930M
$-650M
$-493M
Treasury Stock
$103M
$96M
$92M
$91M
$85M
$42M
$3M
$2M
$2M
$2M
$2M
$2M
AOCI
$2M
$-23M
$3M
$-6M
$-1M
$7M
$-13M
$-11M
$-9M
$-12M
$-9M
$-7M
Stockholders' Equity
$-128M
$-624M
$-717M
$-634M
$-352M
$627M
$-186M
$-168M
$-102M
$-6M
$293M
$230M
Liabilities + Equity
$1.18B
$1.56B
$1.80B
$2.26B
$2.58B
$1.58B
$173M
$208M
$302M
$394M
$386M
$276M
Shares Outstanding
162,575,937
161,942,677
140,506,093
86,806,554
76,433,151
71,350,365
32,352,416
19,222,410
323,229,390
271,245,967
269,971,232
238,831,864
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$28M
$48M
$41M
$29M
$13M
$4M
$5M
$7M
$8M
$8M
$5M
$4M
Stock-based Comp
$36M
$48M
$85M
$130M
$184M
$128M
$17M
$18M
$20M
$19M
$13M
$6M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$0
$0
Amort. of Intangibles
·
·
·
·
$400.0K
$600.0K
$700.0K
$700.0K
$2M
$800.0K
$900.0K
$1M
Restructuring
·
·
$15M
$0
·
·
·
·
·
·
·
·
Other Non-cash
$-749M
$4M
$-295M
$83M
$1.87B
·
·
·
$18M
$-3M
$11M
$5M
Operating Cash Flow
$-245M
$-87M
$-714M
$-416M
$323M
$-43M
$-137M
$-185M
$-144M
$-259M
$-126M
$-67M
CapEx
·
·
·
·
$57M
$55M
$2M
$1M
$4M
$18M
$18M
$7M
Investing Cash Flow
$-78M
$-204M
$-59M
$-93M
$100M
$-378M
$38M
$29M
$36M
$28M
$-21M
·
Stock Issued
$0
$263M
$360M
$249M
$565M
$876M
$97M
$100M
$63M
$0
$204M
$108M
Net Stock Activity
$0
$263M
$360M
$249M
$565M
·
·
·
$63M
$0
$204M
$108M
Financing Cash Flow
$28M
$261M
$4M
$325M
$462M
$985M
$98M
$103M
$65M
$280M
$208M
·
Net Change in Cash
$-289M
$-39M
$-765M
$-179M
$880M
$567M
$221.0K
$-53M
$-44M
$49M
$61M
$-87M
Taxes Paid
$9M
$949.0K
$190.0K
$18M
·
·
·
·
·
·
·
·
Free Cash Flow
·
·
·
·
$265M
·
·
·
$-143M
$-274M
$-144M
$-74M
Levered FCF
·
·
·
·
$244M
·
·
·
·
·
$-145M
$-74M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
40.3%
-36.5%
-57.6%
-32.5%
-147.1%
·
·
·
-550.8%
-1752.8%
-433.8%
-273.0%
Net Margin
39.2%
-27.5%
-55.4%
-33.2%
-152.1%
·
·
·
-589.5%
-1823.5%
-432.9%
-270.5%
Pretax Margin
39.4%
-25.9%
-55.2%
-33.0%
-149.6%
·
·
·
·
·
-432.9%
-270.5%
EBITDA Margin
42.8%
-29.5%
-53.4%
-31.1%
-146.0%
·
·
·
-526.4%
-1697.5%
-417.2%
-258.6%
ROA
32.2%
-11.2%
-26.9%
-27.2%
-83.9%
·
·
·
-52.8%
-71.8%
-47.4%
-32.5%
ROE
-977.1%
32.6%
78.1%
109.7%
-3180.2%
·
·
·
342.6%
-195.0%
-60.1%
-38.3%
ROIC
-352.9%
42.4%
79.3%
102.4%
487.8%
·
·
·
·
·
-53.6%
-36.4%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.1
1.0
0.7
0.7
0.9
·
·
·
2.8
4.3
3.8
5.5
Quick Ratio
1.6
0.8
0.3
0.5
0.8
·
·
·
2.1
3.5
3.0
5.1
Debt / Equity
·
·
·
·
·
·
·
·
·
0.0
0.0
0.0
Interest Coverage
·
·
-39.3
-32.4
-79.8
·
·
·
-12.2
-20.8
-652.4
-533.1
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
0.4
0.5
0.8
0.6
·
·
·
0.1
0.0
0.1
0.1
Inventory Turnover
7.2
8.0
8.8
39.6
·
·
·
·
·
·
·
·
Receivables Turnover
·
·
·
·
3.2
·
·
·
·
12.0
8.1
6.5
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-0.79
$-3.89
$-5.14
$-7.37
$-4.64
·
·
·
$-0.31
$-0.02
$1.08
$0.96
Revenue / Share
$6.49
$4.48
$9.76
$25.35
$15.41
·
·
·
·
·
·
·
Cash Flow / Share
$-1.41
$-0.57
$-7.09
$-5.32
$4.34
·
·
·
·
·
·
·
Cash / Share
$1.48
$3.31
$4.08
$15.54
$19.98
·
·
·
$0.33
$0.53
$0.34
$0.14
EPS (TTM)
$2.58
$-1.23
$-5.41
$-8.42
$-23.44
$-7.27
$-5.51
·
·
·
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
64.7%
-30.6%
-50.4%
72.9%
141.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-17.2%
-15.9%
27.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
18.8%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.12B
$682M
$984M
$1.98B
$1.15B
$476M
$19M
$34M
$31M
$15M
$36M
$31M
Net Income TTM
$440M
$-187M
$-545M
$-658M
$-1.74B
$-418M
$-133M
$-185M
$-184M
$-280M
$-157M
$-83M
Market Cap
$1.09B
$1.29B
$670M
$884M
$10.85B
·
·
·
$8.02B
$6.84B
$45.30B
$28.33B
Enterprise Value
·
·
·
·
·
·
·
·
·
$6.60B
$45.07B
$28.16B
P/E
2.6
-6.5
-0.9
-1.2
-6.1
-15.3
-0.7
·
·
·
·
·
P/S
1.0
1.9
0.7
0.4
9.5
·
·
·
257.1
445.2
1249.7
923.9
P/B
-8.6
-2.1
-0.9
-1.4
-30.9
·
·
·
-78.8
-1232.5
154.8
123.4
P / Tangible Book
·
·
·
·
·
16.3
·
·
·
·
·
·
P / Cash Flow
-4.5
-14.8
-0.9
-2.1
33.6
·
·
·
-57.8
-26.8
-359.3
-422.7
P / FCF
·
·
·
·
40.9
·
·
·
-56.1
-25.0
-313.8
-381.3
EV / EBITDA
·
·
·
·
·
·
·
·
·
-25.3
-298.0
-355.1
EV / FCF
·
·
·
·
·
·
·
·
·
-24.1
-312.2
-379.1
EV / Revenue
·
·
·
·
·
·
·
·
·
429.9
1243.3
918.4
Earnings Yield
38.4%
-15.3%
-112.7%
-81.9%
-16.4%
-6.5%
-138.4%
·
·
·
·
·
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
$57M
$140M
$147M
$70M
$239M
$667M
$88M
$85M
$415M
$94M
$291M
$187M
$424M
$81M
$357M
$735M
Cost of Revenue
$14M
$31M
$22M
$21M
$15M
$14M
$37M
$61M
$46M
$59M
$155M
$99M
$56M
$34M
$182M
$435M
R&D Expense
$71M
$95M
$76M
$98M
$79M
$89M
$104M
$87M
$107M
$93M
$165M
$106M
$219M
$247M
$258M
$304M
SG&A Expense
$27M
$29M
$34M
$32M
$44M
$48M
$78M
$71M
$101M
$87M
$155M
$107M
$94M
$113M
$162M
$123M
Operating Expenses
$112M
$155M
$133M
$248M
$138M
$151M
$219M
$219M
$254M
$239M
$475M
$313M
$369M
$394M
$601M
$862M
Operating Income
$-55M
$-15M
$14M
$-178M
$101M
$516M
$-131M
$-134M
$161M
$-145M
$-184M
$-126M
$55M
$-313M
$-244M
$-127M
Interest Expense
·
·
·
·
·
·
·
·
·
$4M
·
$3M
$3M
$4M
·
$4M
Interest Income
$7M
$7M
$7M
$7M
$7M
$8M
$9M
$12M
$9M
·
·
·
·
·
·
·
Other Non-op
$9M
$12M
$9M
$9M
$12M
$10M
$13M
$16M
$8M
$4M
$11M
$-3M
$6M
$24M
$64M
$-35M
Pretax Income
$-52M
$-9M
$18M
$-203M
$107M
$520M
$-74M
$-122M
$165M
$-145M
$-177M
$-131M
$58M
$-293M
$-185M
$-166M
Income Tax
$2M
$985.0K
$376.0K
$-657.0K
$946.0K
$1M
$7M
$-1M
$2M
$2M
$2M
$-697.0K
$-143.0K
$1M
$-2M
$2M
Net Income
$-53M
$-9M
$18M
$-202M
$107M
$519M
$-81M
$-121M
$162M
$-148M
$-178M
$-131M
$58M
$-294M
$-182M
$-169M
EPS (Basic)
$-0.32
$-0.06
$0.09
$-1.25
$0.66
$3.22
$-0.51
$-0.76
$1.09
$-1.05
$-1.39
$-1.26
$0.65
$-3.41
$-2.40
$-2.15
EPS (Diluted)
$-0.32
$-0.06
$0.28
$-1.25
$0.62
$2.93
$-0.41
$-0.76
$0.99
$-1.05
$-1.32
$-1.26
$0.58
$-3.41
$-2.30
$-2.15
Shares (Basic)
164,574,000
163,276,000
·
162,353,000
162,019,000
161,049,000
·
160,049,000
148,379,000
139,916,000
·
103,429,000
89,362,000
86,158,000
·
78,274,000
Shares (Diluted)
164,574,000
163,276,000
·
162,353,000
177,215,000
177,625,000
·
160,049,000
165,855,000
139,916,000
·
103,429,000
104,065,000
86,158,000
·
78,274,000
EBITDA
$-55M
$-15M
·
$-178M
$101M
$516M
·
$-134M
$161M
$-145M
·
$-126M
$55M
$-313M
·
$-127M
대차대조표29
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
$191M
$228M
$241M
$268M
$254M
$263M
$530M
$574M
$680M
$481M
$569M
$651M
$506M
$625M
$1.34B
$1.28B
Short-term Investments
$528M
$562M
$494M
$495M
$359M
$468M
$393M
$336M
$369M
·
·
·
·
·
·
·
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$112M
Inventory
$10M
$11M
$12M
$14M
$10M
$10M
$9M
$9M
$9M
$16M
·
$70M
$23M
$34M
·
$82M
Prepaid Expense
$23M
$26M
$27M
$46M
$60M
$71M
$78M
$80M
$102M
$199M
·
$152M
$193M
$189M
·
$275M
Other Current Assets
·
·
$10M
·
·
·
$22M
·
·
·
·
·
·
·
·
·
Current Assets
$771M
$851M
$978M
$975M
$920M
$868M
$1.13B
$1.10B
$1.20B
$727M
·
$1.01B
$1.13B
$971M
·
$1.76B
PP&E (Net)
$38M
$42M
$45M
$49M
$130M
$134M
$138M
$286M
$289M
$291M
·
$301M
$300M
$307M
·
$256M
PP&E (Gross)
·
·
$85M
·
·
·
$188M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$41M
·
·
·
$49M
·
·
·
·
·
·
·
·
·
Goodwill
$113M
$113M
$113M
$113M
$113M
$112M
$107M
$127M
$123M
$123M
$127M
$124M
$128M
$130M
$126M
$118M
Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8M
Other Non-current Assets
$14M
$16M
$17M
$19M
$21M
$22M
$24M
$31M
$34M
$31M
·
$35M
$33M
$31M
·
$17M
Total Assets
$956M
$1.04B
$1.18B
$1.18B
$1.34B
$1.29B
$1.56B
$1.71B
$1.82B
$1.35B
·
$1.66B
$1.69B
$1.54B
·
$2.27B
Accounts Payable
$23M
$16M
$25M
$15M
$51M
$34M
$42M
$58M
$80M
$58M
·
$102M
$87M
$125M
·
$145M
Accrued Liabilities
$81M
$103M
$107M
$116M
$87M
$132M
$211M
$219M
$159M
$257M
·
$311M
$458M
$519M
·
$551M
Current Liabilities
$331M
$342M
$460M
$430M
$389M
$422M
$1.15B
$1.18B
$1.16B
$804M
·
$1.47B
$1.60B
$1.92B
·
$1.67B
Capital Leases
·
·
$19M
·
·
·
$23M
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$166M
$193M
$239M
$263M
$288M
$314M
$360M
$319M
$335M
$352M
·
$37M
$38M
$48M
·
$99M
Total Liabilities
$1.15B
$1.19B
$1.30B
$1.34B
$1.30B
$1.37B
$2.18B
$2.24B
$2.25B
$2.22B
·
$2.34B
$2.44B
$2.44B
·
$2.83B
Long-term Debt
$291M
$291M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
·
$1M
$952.0K
$871.0K
·
$792.0K
Paid-in Capital
$4.56B
$4.55B
$4.54B
$4.53B
$4.52B
$4.51B
$4.50B
$4.49B
$4.48B
$4.20B
·
$4.07B
$3.86B
$3.77B
·
$3.64B
Retained Earnings
$-4.63B
$-4.58B
$-4.57B
$-4.59B
$-4.38B
$-4.49B
$-5.01B
$-4.93B
$-4.81B
$-4.97B
·
$-4.64B
$-4.51B
$-4.57B
·
$-4.09B
Treasury Stock
$112M
$112M
$103M
$103M
$102M
$102M
$96M
$95M
$94M
$94M
·
$92M
$91M
$91M
·
$90M
AOCI
$-7M
$-5M
$2M
$-2M
$-458.0K
$2M
$-23M
$4M
$-11M
$-11M
·
$-12M
$-8M
$-3M
·
$-24M
Stockholders' Equity
$-191M
$-145M
$-128M
$-157M
$38M
$-76M
$-624M
$-526M
$-432M
$-867M
$-717M
$-678M
$-755M
$-896M
$-634M
$-566M
Liabilities + Equity
$956M
$1.04B
$1.18B
$1.18B
$1.34B
$1.29B
$1.56B
$1.71B
$1.82B
$1.35B
·
$1.66B
$1.69B
$1.54B
·
$2.27B
Shares Outstanding
164,815,529
164,422,575
162,575,937
162,470,138
162,155,109
161,957,868
160,421,136
160,148,088
159,891,014
140,373,255
140,506,093
118,730,398
94,308,379
86,291,473
86,806,554
78,476,814
현금 흐름12
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
$3M
$3M
$5M
$7M
$8M
$8M
$13M
$13M
$11M
$12M
$11M
$11M
$10M
$9M
$7M
$8M
Stock-based Comp
$8M
$8M
$8M
$9M
$9M
$10M
$10M
$12M
$14M
$12M
$16M
$21M
$20M
$29M
$28M
$32M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$400.0K
Restructuring
·
·
·
·
·
$500.0K
·
·
$1M
$6M
·
$-140.0K
$15M
·
·
·
Operating Cash Flow
$-73M
$-32M
$-39M
$108M
$-127M
$-186M
$-173M
$-145M
$314M
$-84M
$-177M
$-40M
$-172M
$-326M
$-118M
$-39M
CapEx
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$25M
Investing Cash Flow
$35M
$-28M
$20M
$-137M
$111M
$-73M
$144M
$32M
$-373M
$-7M
$-9M
$-18M
$-8M
$-24M
$-22M
$-30M
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$256M
$7M
$103M
$195M
$62M
$0
$70M
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$7M
·
·
·
$0
·
·
Financing Cash Flow
$1M
$38M
$-7M
$42M
$-1M
$-7M
$-3M
$-97.0K
$258M
$6M
$100M
$197M
$61M
$-354M
$191M
$-31M
Net Change in Cash
$-37M
$-23M
$-27M
$14M
$-9M
$-267M
$-43M
$-107M
$200M
$-88M
$-83M
$148M
$-119M
$-712M
$56M
$-94M
Taxes Paid
$985.0K
$2M
$6.0K
$4M
$3M
$1M
$308.0K
$1M
$-578.0K
$-71.0K
$62.0K
$0
$128.0K
$0
$137.0K
$65.0K
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
-96.8%
-11.1%
·
-252.7%
42.2%
77.3%
·
-158.6%
38.8%
-154.3%
·
-67.2%
13.1%
-386.4%
·
-17.3%
Net Margin
-94.2%
-6.8%
·
-287.3%
44.5%
77.8%
·
-143.5%
39.1%
-157.2%
·
-69.9%
13.7%
-363.1%
·
-22.9%
Pretax Margin
-91.1%
-6.1%
·
-288.2%
44.9%
78.0%
·
-144.8%
39.6%
-154.8%
·
-70.3%
13.6%
-361.6%
·
-22.6%
EBITDA Margin
-96.8%
-11.1%
·
-252.7%
42.2%
77.3%
·
-158.6%
38.8%
-154.3%
·
-67.2%
13.1%
-386.4%
·
-17.3%
ROA
-4.7%
-0.81%
·
-14.0%
6.8%
39.2%
·
-7.2%
9.3%
-10.2%
·
-6.7%
2.7%
-13.4%
·
-7.0%
ROE
69.8%
8.6%
·
59.2%
-54.0%
-110.0%
·
20.1%
-27.4%
16.7%
·
21.0%
-9.9%
70.8%
·
322.2%
ROIC
29.7%
11.9%
·
113.3%
266.3%
-679.9%
·
25.2%
-36.8%
17.0%
·
18.4%
-7.4%
35.1%
·
22.8%
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
2.3
2.5
·
2.3
2.4
2.1
·
0.9
1.0
0.9
·
0.7
0.7
0.5
·
1.1
Quick Ratio
2.2
2.3
·
1.8
1.6
1.7
·
0.8
0.9
0.6
·
0.4
0.3
0.3
·
0.8
Interest Coverage
·
·
·
·
·
·
·
·
·
-35.2
·
-43.9
17.8
-72.5
·
-30.5
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
0.0
0.1
·
0.0
0.2
0.5
·
0.1
0.2
0.1
·
0.1
0.2
0.0
·
0.3
Inventory Turnover
1.4
2.8
·
1.9
1.6
1.1
·
1.5
2.8
2.4
·
1.3
0.4
0.5
·
10.5
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
7.9
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
$-1.16
$-0.88
·
$-0.96
$0.23
$-0.47
·
$-3.29
$-2.70
$-6.18
·
$-5.71
$-8.00
$-10.38
·
$-7.21
Revenue / Share
$0.34
$0.85
·
$0.43
$1.35
$3.75
·
$0.53
$2.51
$0.67
·
$1.81
$4.08
$0.94
·
·
Cash Flow / Share
·
$-0.20
·
·
·
$-1.04
·
·
·
$-0.60
·
·
·
$-3.78
·
·
Cash / Share
$1.16
$1.39
·
$1.65
$1.56
$1.63
·
$3.58
$4.25
$3.42
·
$5.48
$5.36
$7.24
·
$16.32
EPS (TTM)
$-1.35
$-0.41
·
$1.89
$2.38
$2.75
·
$-2.14
$-2.64
$-3.05
·
$-6.39
$-7.28
$-14.39
·
$-17.45
가치 평가 (TTM)8
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
$414M
$596M
·
$1.06B
$1.08B
$1.25B
·
$885M
$988M
$997M
·
$1.05B
$1.60B
$1.36B
·
$1.85B
Net Income TTM
$-248M
$-88M
·
$342M
$423M
$479M
·
$-285M
$-294M
$-399M
·
$-549M
$-587M
$-1.16B
·
$-1.32B
Market Cap
$1.55B
$1.34B
·
$1.41B
$1.02B
$1.04B
·
$2.02B
$2.02B
$671M
·
$860M
$701M
$598M
·
$1.43B
P/E
-7.0
-19.9
·
4.6
2.6
2.3
·
-5.9
-4.8
-1.6
·
-1.1
-1.0
-0.5
·
-1.0
P/S
3.8
2.2
·
1.3
0.9
0.8
·
2.3
2.0
0.7
·
0.8
0.4
0.4
·
0.8
P/B
-8.1
-9.2
·
-9.0
27.2
-13.7
·
-3.8
-4.7
-0.8
·
-1.3
-0.9
-0.7
·
-2.5
P / Cash Flow
·
-41.3
·
·
·
-5.6
·
·
·
-8.0
·
·
·
-1.8
·
·
Earnings Yield
-14.3%
-5.0%
·
21.8%
37.8%
42.9%
·
-16.9%
-20.8%
-63.8%
·
-88.3%
-98.0%
-207.6%
·
-95.9%
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
$1.12B
$682M
$984M
$1.98B
$1.15B
영업이익률 %
40.3%
-36.5%
-57.6%
-32.5%
-147.1%
순이익
$440M
$-187M
$-545M
$-658M
$-1.74B
희석 EPS
$2.58
$-1.23
$-5.41
$-8.42
$-23.44
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
2.1
1.0
0.7
0.7
0.9
당좌 비율
1.6
0.8
0.3
0.5
0.8
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
·
·
·
·
$265M
기관 투자자 (13F)
314개의 제출자
· $1.3B 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.
보유자314
보유 가치$1.3B
신규 포지션45
청산 포지션28
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
45 (-15 이전 분기 대비)
28 (-4 이전 분기 대비)
87 (+14 이전 분기 대비)
91 (+3 이전 분기 대비)
+1.0M
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.