OPLN OPENLANE, Inc. Common Stock
$34.68
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$22–$39
77% of range
애널리스트 평점
STRONG BUY
15 analysts
목표 주가
$38
+11% upside
P/E (TTM)
-31.0
ROE
13.4%
순이익률
9.2%
OPLN 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$34.67
시가총액
$3.16B
P/E (TTM)
-31.0
EPS (TTM)
$-0.96
매출 (TTM)
$1.93B
배당 수익률
—
ROE
13.4%
부채/자본
0.4
52주 범위
$22 – $39
OPLN 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
$1.93B
2023-12-31
→
2025-12-31
EPS
$-0.96
2023-12-31
→
2025-12-31
잉여현금흐름
$336M
2023-12-31
→
2025-12-31
마진
9.2%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
OPLN
동종업계 중앙값
P/E (TTM)
-31.0
33.3
P/S (TTM)
1.6
1.5
P/B
2.5
1.9
EV / EBITDA
12.3
—
Price / FCF (주가 / FCF)
9.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
OPLN
동종업계 중앙값
Operating Margin (영업이익률)
10.2%
—
Net Profit Margin (순이익률)
9.2%
2.8%
ROA
3.8%
2.6%
ROE
13.4%
6.8%
ROIC
10.2%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
OPLN
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.4
33.4
Current Ratio (유동비율)
1.2
1.6
Quick Ratio (당좌 비율)
0.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
OPLN
동종업계 중앙값
Revenue YoY (매출 YoY)
8.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
8.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
7.8%
—
Net Income YoY (순이익 YoY)
61.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
OPLN
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 3월 19일 | $0.1900 |
| 2019년 12월 19일 | $0.1900 |
| 2019년 9월 19일 | $0.1900 |
| 2019년 5월 31일 | $0.1325 |
| 2019년 3월 21일 | $0.1325 |
| 2018년 12월 19일 | $0.1325 |
| 2018년 9월 19일 | $0.1325 |
| 2018년 6월 20일 | $0.1325 |
| 2018년 3월 21일 | $0.1325 |
| 2017년 12월 19일 | $0.1325 |
| 2017년 9월 19일 | $0.1211 |
| 2017년 6월 19일 | $0.1211 |
| 2017년 3월 20일 | $0.1211 |
| 2016년 12월 19일 | $0.1211 |
| 2016년 9월 19일 | $0.1098 |
| 2016년 6월 20일 | $0.1098 |
| 2016년 3월 21일 | $0.1098 |
| 2015년 12월 18일 | $0.1022 |
| 2015년 9월 21일 | $0.1022 |
| 2015년 6월 22일 | $0.1022 |
OPLN 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
15 명의 애널리스트
- 적극 매수 6 40.0%
- 매수 5 33.3%
- 보유 4 26.7%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
9 명의 애널리스트 · 2026-05-19
중앙값
$39.00
지금
$34.67
저가
$33.00
고가
$42.00
중앙값 목표
$39.00
+12.5%
평균 목표
$38.44
+10.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.06%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.35 | $0.31 | 0.04% |
| 2025년 12월 31일 | $0.25 | $0.27 | -0.02% |
| 2025년 9월 30일 | $0.35 | $0.28 | 0.07% |
| 2025년 6월 30일 | $0.33 | $0.22 | 0.11% |
| 2025년 3월 31일 | $0.31 | $0.22 | 0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| OPLN | $3.16B | -31.0 | 8.2% | 9.2% | 13.4% | — |
| CTAS | $91.27B | 51.5 | 7.8% | 17.5% | 39.1% | 50.0% |
| CPRT | $43.86B | 28.5 | 9.7% | 33.4% | 18.6% | — |
| UNF | — | 22.3 | 0.20% | 6.1% | 6.9% | — |
| VSTS | $666M | -16.3 | -2.5% | -1.5% | -4.6% | — |
| HCSG | $1.33B | 23.6 | 7.1% | 3.2% | 12.0% | — |
| LQDT | $1.02B | 31.5 | 31.2% | 5.9% | 14.1% | 43.8% |
| ACVA | $1.39B | -20.6 | 19.2% | -8.7% | -15.1% | — |
| CVEO | $261M | -14.4 | -6.3% | -3.1% | -9.8% | 23.6% |
| BAER | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.93B | $1.79B | $1.70B | $1.53B | $1.45B | $1.33B | $2.78B | $2.44B | $2.24B | $3.15B | |
| SG&A Expense | $445M | $409M | $422M | $436M | $421M | $374M | $662M | $609M | $532M | $583M | |
| Operating Expenses | $1.74B | $1.61B | $1.83B | $1.43B | $1.32B | $1.26B | $2.47B | $2.10B | $1.91B | $2.65B | |
| Operating Income | $197M | $182M | $-136M | $95M | $128M | $69M | $314M | $340M | $326M | $499M | |
| Interest Expense | $18M | $22M | $25M | $40M | $126M | $128M | $190M | $191M | $163M | $139M | |
| Other Non-op | $14M | $-2M | $16M | $1M | $12M | $-6M | $8M | $3M | $1M | $500.0K | |
| Pretax Income | $192M | $158M | $-146M | $39M | $14M | $-65M | $130M | $152M | $158M | $355M | |
| Income Tax | $14M | $48M | $8M | $10M | $15M | $-11M | $38M | $34M | $-16M | $133M | |
| Net Income | $178M | $110M | $-154M | $241M | $66M | $500.0K | $188M | $328M | $362M | $222M | |
| EPS (Basic) | $-0.96 | $0.46 | $-1.82 | $1.30 | $0.16 | $-0.35 | $1.43 | $2.44 | $2.66 | $1.62 | |
| EPS (Diluted) | $-0.96 | $0.45 | $-1.82 | $1.30 | $0.16 | $-0.35 | $1.42 | $2.42 | $2.62 | $1.60 | |
| Shares (Basic) | 106,900,000 | 108,000,000 | 109,100,000 | 116,300,000 | 123,000,000 | 129,300,000 | 131,600,000 | 134,300,000 | 136,300,000 | 137,600,000 | |
| Shares (Diluted) | 106,900,000 | 109,200,000 | 109,100,000 | 116,300,000 | 123,000,000 | 129,300,000 | 132,900,000 | 135,700,000 | 138,000,000 | 139,100,000 | |
| EBITDA | $288M | $277M | $96M | $274M | $394M | $328M | $503M | $894M | $831M | $740M |
대차대조표 24
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $142M | $143M | $94M | $226M | $178M | $752M | $508M | $277M | $317M | $202M | |
| Receivables | $314M | $248M | $292M | $271M | $381M | $367M | $458M | $455M | $726M | $683M | |
| Other Current Assets | $87M | $97M | $109M | $79M | $88M | $107M | $126M | $101M | $176M | $158M | |
| Current Assets | $3.01B | $2.85B | $2.84B | $3.02B | $3.39B | $3.18B | $3.24B | $3.31B | $3.14B | $2.84B | |
| PP&E (Net) | $104M | $149M | $170M | $124M | $144M | $590M | $609M | $631M | $908M | $842M | |
| PP&E (Gross) | $246M | $309M | $357M | $321M | $345M | $1.19B | $1.14B | $1.10B | $1.66B | $1.50B | |
| Accum. Depreciation | $142M | $159M | $187M | $198M | $202M | $596M | $534M | $468M | $755M | $656M | |
| Goodwill | $1.24B | $1.22B | $1.27B | $1.46B | $1.60B | $1.16B | $1.82B | $1.68B | $1.65B | $2.06B | |
| Intangibles | $103M | $118M | $136M | $136M | $159M | $211M | $208M | $227M | $376M | $461M | |
| Other Non-current Assets | $62M | $53M | $50M | $57M | $54M | $41M | $36M | $31M | $21M | $36M | |
| Total Assets | $4.72B | $4.62B | $4.73B | $5.12B | $7.45B | $6.80B | $6.58B | $7.21B | $6.98B | $6.56B | |
| Accounts Payable | $666M | $548M | $557M | $551M | $785M | $689M | $705M | $691M | $683M | $648M | |
| Current Liabilities | $2.60B | $2.57B | $2.48B | $2.64B | $3.01B | $2.25B | $2.52B | $2.62B | $2.39B | $2.33B | |
| Capital Leases | $53M | $60M | $70M | $80M | $88M | $344M | $358M | $0 | · | · | |
| Deferred Tax | $600.0K | $24M | $21M | $54M | $138M | $129M | $134M | $125M | $193M | $292M | |
| Other Non-current Liabilities | $6M | $17M | $14M | $7M | $30M | $55M | $59M | $72M | $250M | $168M | |
| Long-term Debt | $550M | $231M | $365M | $499M | $1.89B | $1.90B | $1.92B | $2.69B | $2.70B | $2.50B | |
| Total Debt | $536M | $222M | $357M | $494M | $1.87B | $1.88B | $1.89B | $2.67B | $2.68B | $2.47B | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Retained Earnings | $587M | $690M | $624M | $823M | $626M | $601M | $651M | $392M | $257M | $74M | |
| AOCI | $-40M | $-69M | $-37M | $-50M | $-25M | $-33M | $-31M | $-61M | $-25M | $-49M | |
| Stockholders' Equity | $1.24B | $1.34B | $1.33B | $1.52B | $1.51B | $1.62B | $1.65B | $1.46B | $1.48B | $1.40B | |
| Liabilities + Equity | $4.72B | $4.62B | $4.73B | $5.12B | $7.45B | $6.80B | $6.58B | $7.21B | $6.98B | $6.56B | |
| Shares Outstanding | 106,175,229 | 106,849,134 | 108,040,704 | 108,914,678 | 121,163,050 | 129,700,156 | 128,833,452 | 132,887,029 | 134,315,118 | 136,639,217 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $92M | $95M | $102M | $100M | $110M | $109M | $189M | $172M | $172M | $241M | |
| Stock-based Comp | $15M | $15M | $16M | $17M | $13M | $12M | $20M | $20M | $20M | $18M | |
| Deferred Tax | $-32M | $2M | $-30M | $-2M | $4M | $-500.0K | $-3M | $3M | $-72M | $-4M | |
| Amort. of Intangibles | $79M | $82M | $88M | $84M | $90M | $84M | $123M | $112M | $119M | $151M | |
| Other Non-cash | $140M | $71M | $303M | $-352M | $140M | $186M | $-13M | $128M | $32M | $-116M | |
| Operating Cash Flow | $392M | $293M | $237M | $4M | $234M | $179M | $381M | $439M | $359M | $378M | |
| CapEx | $55M | $53M | $52M | $61M | $64M | $63M | $162M | $131M | $97M | $155M | |
| Investing Cash Flow | · | · | · | · | · | · | · | $-381M | $-378M | $-764M | |
| Debt Issued | $547M | $0 | $0 | · | $0 | $0 | $948M | $0 | $2.72B | $1.34B | |
| Net Debt Issued | $337M | $0 | $0 | $-929M | $-10M | $-10M | $-801M | $-17M | $280M | $674M | |
| Stock Repurchased | $46M | $30M | $22M | $182M | $181M | $10M | $120M | $150M | $150M | $80M | |
| Net Stock Activity | $-46M | $-30M | $-22M | $-182M | $-181M | $-10M | $-120M | $-150M | $-150M | $-80M | |
| Dividends Paid | · | · | · | $0 | $0 | $49M | · | · | · | · | |
| Financing Cash Flow | · | · | · | · | · | · | · | $-320M | $-108M | $436M | |
| Net Change in Cash | $2M | $25M | $-119M | $74M | $-581M | $331M | $256M | $1M | $126M | $48M | |
| Taxes Paid | $40M | $37M | $36M | $26M | $25M | $17M | $38M | $58M | $70M | $122M | |
| Free Cash Flow | $336M | $240M | $185M | $-57M | $305M | $283M | $219M | $552M | $437M | $206M | |
| Levered FCF | $320M | $225M | $20M | $-145M | $222M | $271M | $85M | $407M | $287M | $119M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.2% | 10.2% | -0.32% | 11.4% | 9.3% | 6.2% | 11.3% | 16.6% | · | · | |
| Net Margin | 9.2% | 6.1% | -9.4% | 15.9% | 2.9% | 0.02% | 6.8% | 8.7% | · | · | |
| Pretax Margin | 9.9% | 8.8% | -8.9% | 2.5% | 4.5% | 0.25% | 4.7% | 11.6% | · | · | |
| EBITDA Margin | 14.9% | 15.5% | 5.9% | 18.0% | 17.5% | 15.0% | 18.1% | 23.7% | · | · | |
| ROA | 3.8% | 2.4% | -3.3% | 4.6% | 0.94% | 0.01% | 2.9% | 5.0% | 5.2% | 3.4% | |
| ROE | 13.4% | 8.2% | -11.7% | 15.8% | 4.4% | 0.03% | 11.5% | 21.7% | 25.1% | 16.0% | |
| ROIC | 10.2% | 8.1% | -0.33% | 6.4% | 4.1% | 0.36% | 6.3% | 11.4% | 12.4% | 8.1% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | |
| Quick Ratio | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | |
| Debt / Equity | 0.4 | 0.2 | 0.3 | 0.3 | 1.2 | 1.2 | 1.1 | 1.8 | 1.8 | 1.8 | |
| LT Debt / Equity | 0.4 | 0.0 | 0.2 | 0.1 | 1.2 | 1.1 | 1.1 | 1.8 | 1.8 | 1.7 | |
| Interest Coverage | 10.9 | 8.4 | -0.0 | 1.5 | 1.7 | 1.1 | 1.7 | 3.3 | 3.5 | 3.6 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | · | · | |
| Receivables Turnover | 6.9 | 6.6 | 5.8 | 4.7 | 5.0 | 5.3 | 6.1 | 5.1 | · | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.2% | 5.5% | 10.9% | 5.4% | 9.3% | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.2% | 7.2% | 8.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.8% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | 712.5% | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 41.2% | · | · | · | · | · | · | · | · | |
| Net Income YoY | 61.7% | · | · | 262.7% | 13200.0% | · | · | · | · | · | |
| Net Income CAGR 3Y | -9.7% | 18.2% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 223.7% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.93B | $1.79B | $1.70B | $1.53B | $1.45B | $1.33B | $2.78B | $2.44B | $2.24B | $3.15B | |
| Net Income TTM | $178M | $110M | $-154M | $241M | $66M | $500.0K | $188M | $328M | $362M | $222M | |
| Market Cap | $3.16B | $2.12B | $1.60B | $1.42B | $1.89B | $2.41B | $2.81B | $2.40B | $2.57B | $2.20B | |
| Enterprise Value | $3.56B | $2.20B | $1.86B | $1.69B | $3.57B | $3.54B | $4.19B | $4.73B | $4.93B | $4.47B | |
| P/E | -31.0 | 44.1 | -8.1 | 10.0 | 97.6 | -53.2 | 15.3 | 7.5 | 7.3 | 10.1 | |
| P/S | 1.6 | 1.2 | 0.9 | 0.9 | 1.3 | 1.8 | 1.0 | 1.0 | 1.1 | 0.7 | |
| P/B | 2.5 | 1.6 | 1.2 | 0.9 | 1.3 | 1.5 | 1.7 | 1.6 | 1.7 | 1.6 | |
| P / Tangible Book | · | 1009.5 | · | · | · | 9.9 | · | · | · | · | |
| P / Cash Flow | 8.1 | 7.2 | 6.8 | 346.7 | 4.6 | 6.3 | 7.4 | 3.2 | 4.4 | 6.1 | |
| P / FCF | 9.4 | 8.8 | 8.6 | -25.0 | 6.2 | 8.5 | 12.8 | 4.3 | 5.9 | 10.7 | |
| EV / EBITDA | 12.3 | 7.9 | 19.4 | 6.2 | 9.1 | 10.8 | 8.3 | 5.3 | 5.9 | 6.0 | |
| EV / FCF | 10.6 | 9.2 | 10.1 | -29.7 | 11.7 | 12.5 | 19.1 | 8.6 | 11.3 | 21.7 | |
| EV / Revenue | 1.8 | 1.2 | 1.1 | 1.1 | 2.5 | 2.7 | 1.5 | 1.9 | 2.2 | 1.4 | |
| Dividend Yield | · | · | · | 0.00% | 0.00% | 2.0% | · | · | · | · | |
| Earnings Yield | -3.2% | 2.3% | -12.3% | 10.0% | 1.0% | -1.9% | 6.5% | 13.4% | 13.7% | 9.9% | |
| Payout Ratio | · | · | · | 0.00% | · | · | · | · | · | · | |
| Annual Payout | · | · | · | $0 | $0 | $49M | · | · | · | · |
손익계산서 14
| 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 | $528M | $494M | $498M | $482M | $460M | $455M | $460M | $444M | $430M | $442M | $428M | $429M | $433M | $383M | $393M | $384M | |
| SG&A Expense | $124M | $113M | $111M | $114M | $107M | $100M | $98M | $105M | $106M | $95M | $105M | $109M | $106M | $84M | $109M | $124M | |
| Operating Expenses | $454M | $452M | $443M | $434M | $408M | $376M | $417M | $420M | $393M | $515M | $396M | $656M | $398M | $374M | $343M | $362M | |
| Operating Income | $74M | $42M | $55M | $47M | $52M | $79M | $42M | $24M | $37M | $-73M | $32M | $-227M | $35M | $9M | $50M | $22M | |
| Interest Expense | $10M | $10M | $1M | $3M | $4M | $5M | $5M | $6M | $7M | $-91M | $5M | $7M | $8M | $-44M | $32M | $26M | |
| Other Non-op | $2M | $-900.0K | $2M | $7M | $5M | $-5M | $4M | $-200.0K | $-500.0K | $3M | $-2M | $21M | $-7M | $8M | $-1M | $-4M | |
| Pretax Income | $65M | $32M | $56M | $52M | $53M | $69M | $42M | $18M | $29M | $21M | $25M | $-213M | $20M | $60M | $7M | $-15M | |
| Income Tax | $16M | $-28M | $8M | $18M | $16M | $17M | $13M | $8M | $11M | $8M | $13M | $-19M | $7M | $18M | $7M | $-10M | |
| Net Income | $49M | $60M | $48M | $33M | $37M | $52M | $28M | $11M | $18M | $14M | $13M | $-194M | $13M | $37M | $-6M | $210M | |
| EPS (Basic) | $0.35 | $-1.56 | $0.26 | $0.16 | $0.18 | $0.29 | $0.12 | $0.00 | $0.05 | $0.03 | $0.01 | $-1.87 | $0.01 | $0.26 | $-0.15 | $1.28 | |
| EPS (Diluted) | $0.35 | $-1.54 | $0.25 | $0.15 | $0.18 | $0.28 | $0.12 | $0.00 | $0.05 | $0.03 | $0.01 | $-1.87 | $0.01 | $0.26 | $-0.15 | $1.28 | |
| Shares (Basic) | 106,400,000 | -214,500,000 | 106,700,000 | 107,500,000 | 107,200,000 | -217,100,000 | 108,200,000 | 108,600,000 | 108,300,000 | -219,000,000 | 109,200,000 | 109,600,000 | 109,300,000 | -239,200,000 | 114,600,000 | 119,500,000 | |
| Shares (Diluted) | 108,100,000 | -218,600,000 | 108,300,000 | 108,600,000 | 108,600,000 | -217,600,000 | 109,000,000 | 108,600,000 | 109,200,000 | -220,300,000 | 109,900,000 | 109,600,000 | 109,900,000 | -239,200,000 | 114,600,000 | 119,500,000 | |
| EBITDA | $97M | · | $78M | $70M | $74M | · | $97M | $80M | $94M | · | $93M | $-168M | $88M | · | $74M | $48M |
대차대조표 24
| 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 | $180M | $142M | $119M | $119M | $220M | $143M | $132M | $61M | $105M | · | $110M | $242M | $220M | · | $149M | $804M | |
| Receivables | $416M | $314M | $354M | $306M | $345M | $248M | $300M | $292M | $391M | · | $340M | $315M | $340M | · | $420M | $426M | |
| Other Current Assets | $128M | $87M | $111M | $94M | $110M | $97M | $132M | $133M | $124M | · | $91M | $100M | $98M | · | $72M | $78M | |
| Current Assets | $3.21B | $3.01B | $3.11B | $2.90B | $3.05B | $2.85B | $2.78B | $2.77B | $2.96B | · | $2.94B | $3.08B | $3.08B | · | $3.20B | $4.00B | |
| PP&E (Net) | $100M | $104M | $102M | $104M | $147M | $149M | $160M | $160M | $164M | · | $115M | $119M | $120M | · | $131M | $138M | |
| PP&E (Gross) | · | $246M | · | · | · | $309M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $143M | $142M | $138M | $167M | $161M | $159M | $178M | $175M | $189M | · | $182M | $189M | $190M | · | $205M | $208M | |
| Goodwill | $1.24B | $1.24B | $1.24B | $1.24B | $1.23B | $1.22B | $1.27B | $1.26B | $1.27B | $1.27B | $1.24B | $1.24B | $1.47B | $1.46B | $1.45B | $1.47B | |
| Intangibles | $98M | $103M | $106M | $111M | $114M | $118M | $123M | $127M | $131M | · | $121M | $126M | $131M | · | $141M | $147M | |
| Other Non-current Assets | $60M | $62M | $52M | $59M | $52M | $53M | $51M | $50M | $50M | · | $48M | $48M | $45M | · | $56M | $50M | |
| Total Assets | $4.90B | $4.72B | $4.82B | $4.64B | $4.81B | $4.62B | $4.63B | $4.62B | $4.82B | $4.73B | $4.73B | $4.90B | $5.15B | $5.12B | $5.30B | $6.13B | |
| Accounts Payable | $899M | $666M | $691M | $645M | $710M | $548M | $651M | $600M | $744M | · | $646M | $626M | $684M | · | $646M | $736M | |
| Current Liabilities | $2.77B | $2.60B | $2.68B | $2.51B | $2.72B | $2.57B | $2.59B | $2.58B | $2.57B | · | $2.51B | $2.65B | $2.67B | · | $2.82B | $3.55B | |
| Capital Leases | $53M | $53M | $55M | $57M | $58M | $60M | $64M | $66M | $67M | · | $72M | $75M | $78M | · | $81M | $84M | |
| Deferred Tax | $500.0K | $600.0K | $27M | $26M | $25M | $24M | $21M | $20M | $19M | · | $23M | $22M | $53M | · | $51M | $53M | |
| Other Non-current Liabilities | $6M | $6M | $18M | $18M | $17M | $17M | $16M | $15M | $15M | · | $6M | $6M | $7M | · | $8M | $9M | |
| Long-term Debt | $555M | $550M | $16M | $0 | $226M | $222M | $268M | $272M | $321M | · | $244M | $389M | $432M | · | $478M | $952M | |
| Total Debt | $555M | · | $16M | $0 | $226M | · | $268M | $272M | $321M | · | $244M | $389M | $432M | · | $478M | $952M | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Retained Earnings | $630M | $587M | $775M | $738M | $716M | $690M | $649M | $631M | $632M | · | $621M | $620M | $824M | · | $797M | $814M | |
| AOCI | $-48M | $-40M | $-46M | $-37M | $-65M | $-69M | $-42M | $-50M | $-46M | · | $-51M | $-38M | $-47M | · | $-64M | $-33M | |
| Stockholders' Equity | $1.25B | $1.24B | $1.43B | $1.42B | $1.37B | $1.34B | $1.33B | $1.33B | $1.33B | $1.33B | $1.31B | $1.33B | $1.53B | $1.52B | $1.53B | $1.63B | |
| Liabilities + Equity | $4.90B | $4.72B | $4.82B | $4.64B | $4.81B | $4.62B | $4.63B | $4.62B | $4.82B | · | $4.73B | $4.90B | $5.15B | · | $5.30B | $6.13B | |
| Shares Outstanding | 105,958,124 | 106,175,229 | 106,449,867 | 107,177,117 | 107,348,094 | 106,849,134 | 106,844,301 | 108,618,970 | 108,302,011 | · | 108,018,458 | 109,434,886 | 109,185,902 | · | 112,816,976 | 116,116,986 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $23M | $23M | $23M | $23M | $23M | $23M | $24M | $24M | $24M | $25M | $26M | $27M | $23M | $24M | $24M | $26M | |
| Stock-based Comp | $9M | $5M | $4M | $4M | $2M | $800.0K | $4M | $4M | $7M | $3M | $4M | $5M | $4M | $-6M | $3M | $14M | |
| Deferred Tax | $3M | $-36M | $1M | $400.0K | $2M | $2M | $-500.0K | $2M | $-2M | $-3M | $2M | $-29M | $200.0K | $2M | $-2M | $-5M | |
| Other Non-cash | $76M | · | · | · | $59M | · | · | · | $52M | · | · | · | $57M | · | · | · | |
| Operating Cash Flow | $160M | $126M | $72M | $72M | $123M | $33M | $122M | $38M | $100M | $21M | $74M | $46M | $96M | $80M | $-205M | $-20M | |
| CapEx | $13M | $15M | $15M | $14M | $12M | $14M | $13M | $13M | $13M | $12M | $13M | $15M | $12M | $15M | $14M | $18M | |
| Investing Cash Flow | $-45M | · | · | · | $-32M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-1M | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Repurchased | $26M | $10M | $26M | $9M | $100.0K | $0 | $30M | $0 | $0 | $0 | $22M | · | · | $50M | $50M | $82M | |
| Net Stock Activity | $-26M | · | · | · | $-100.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-79M | · | · | · | $-19M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Change in Cash | $32M | $39M | $-2M | $-108M | $73M | $23M | $32M | $-22M | $-8M | $7M | $-120M | $21M | $-26M | $100M | $-655M | $672M | |
| Taxes Paid | $23M | $11M | $2M | $9M | $18M | $2M | $5M | $14M | $15M | $8M | $7M | $9M | $12M | $-300M | $82M | $231M | |
| Free Cash Flow | $146M | · | · | · | $111M | · | · | · | $87M | · | · | · | $84M | · | · | · | |
| Levered FCF | $139M | · | · | · | $108M | · | · | · | $62M | · | · | · | $60M | · | · | · |
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 | 14.0% | · | 11.0% | 9.8% | 11.2% | · | 16.3% | 12.9% | 16.7% | · | 16.0% | -46.7% | 15.6% | · | 12.7% | 5.8% | |
| Net Margin | 9.3% | · | 9.6% | 6.9% | 8.0% | · | 6.3% | 2.5% | 4.4% | · | 3.0% | -46.5% | 3.0% | · | -1.5% | 54.7% | |
| Pretax Margin | 12.4% | · | 11.3% | 10.7% | 11.5% | · | 9.3% | 4.2% | 7.0% | · | 6.1% | -51.1% | 4.8% | · | 1.8% | -4.0% | |
| EBITDA Margin | 18.3% | · | 15.6% | 14.6% | 16.2% | · | 21.6% | 18.5% | 22.5% | · | 22.3% | -40.2% | 21.0% | · | 18.9% | 12.6% | |
| ROA | 1.0% | · | 1.0% | 0.72% | 0.77% | · | 0.61% | 0.22% | 0.37% | · | 0.25% | -3.5% | 0.20% | · | -0.09% | 3.2% | |
| ROE | 3.7% | · | 3.5% | 2.4% | 2.7% | · | 2.2% | 0.80% | 1.3% | · | 0.89% | -13.1% | 0.84% | · | -0.38% | 13.4% | |
| ROIC | 3.1% | · | 3.3% | 2.2% | 2.3% | · | 3.1% | 2.1% | 2.7% | · | 2.1% | -10.3% | 2.1% | · | 0.17% | 0.31% |
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 | 1.2 | · | 1.2 | 1.2 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.1 | 1.1 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| Debt / Equity | 0.4 | · | 0.0 | 0.0 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.6 | |
| LT Debt / Equity | 0.4 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | |
| Interest Coverage | 7.3 | · | 50.0 | 15.3 | 12.9 | · | 2.1 | 1.5 | 1.7 | · | 1.7 | -5.0 | 1.7 | · | 1.5 | 0.9 |
효율성 2
| 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.4 | · | 1.5 | 1.6 | 1.2 | · | 1.4 | 1.4 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 0.8 | 0.8 |
가치 평가 (TTM) 14
| 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 | $2.00B | · | $1.90B | $1.86B | $1.82B | · | $1.74B | $1.71B | $1.69B | · | $1.66B | $1.63B | $1.58B | · | $1.50B | $1.46B | |
| Net Income TTM | $167M | · | $147M | $109M | $94M | · | $70M | $-152M | $-150M | · | $-174M | $23M | $217M | · | $203M | $220M | |
| Market Cap | $3.09B | · | $3.06B | $2.62B | $2.07B | · | $1.80B | $1.80B | $1.87B | · | $1.61B | $1.67B | $1.49B | · | $1.26B | $1.72B | |
| Enterprise Value | $3.46B | · | $2.96B | $2.50B | $2.07B | · | $1.94B | $2.01B | $2.09B | · | $1.75B | $1.81B | $1.71B | · | $1.59B | $1.86B | |
| P/E | 31.3 | · | 41.1 | 54.3 | 55.1 | · | 93.8 | -9.2 | -9.6 | · | -7.5 | -20.8 | 13.0 | · | 11.9 | 13.4 | |
| P/S | 1.5 | · | 1.6 | 1.4 | 1.1 | · | 1.0 | 1.1 | 1.1 | · | 1.0 | 1.0 | 0.9 | · | 0.8 | 1.2 | |
| P/B | 2.5 | · | 2.1 | 1.9 | 1.5 | · | 1.4 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.0 | · | 0.8 | 1.1 | |
| P / Tangible Book | · | · | 39.1 | 43.8 | 67.6 | · | · | · | · | · | · | · | · | · | · | 115.1 | |
| P / Cash Flow | 19.4 | · | · | · | 16.9 | · | · | · | 18.7 | · | · | · | 15.5 | · | · | · | |
| P / FCF | 21.1 | · | · | · | 18.7 | · | · | · | 21.5 | · | · | · | 17.8 | · | · | · | |
| EV / EBITDA | 35.8 | · | 38.1 | 35.5 | 27.9 | · | 20.0 | 25.2 | 22.3 | · | 18.8 | -10.8 | 19.3 | · | 21.4 | 38.6 | |
| EV / FCF | 23.6 | · | · | · | 18.7 | · | · | · | 23.9 | · | · | · | 20.3 | · | · | · | |
| EV / Revenue | 1.7 | · | 1.6 | 1.3 | 1.1 | · | 1.1 | 1.2 | 1.2 | · | 1.0 | 1.1 | 1.1 | · | 1.1 | 1.3 | |
| Earnings Yield | 3.2% | · | 2.4% | 1.8% | 1.8% | · | 1.1% | -10.9% | -10.4% | · | -13.4% | -4.8% | 7.7% | · | 8.4% | 7.4% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $1.93B | — | $1.79B | — | — |
| 영업이익률 % | 10.2% | — | 10.2% | — | — |
| 순이익 | $178M | — | $110M | — | — |
| 희석 EPS | $-0.96 | — | $0.45 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.4 | — | 0.2 | — | — |
| 유동비율 | 1.2 | — | 1.1 | — | — |
| 당좌 비율 | 0.2 | — | 0.2 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $336M | — | $240M | — | — |
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.