TEAD Teads Holding Co. - Common Stock
$1.17
가격 · 6월 25, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$1–$3
25% of range
애널리스트 평점
BUY
9 analysts
목표 주가
$1
+3% upside
P/E (TTM)
-0.1
ROE
-164.8%
순이익률
-39.8%
TEAD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.17
시가총액
$68M
P/E (TTM)
-0.1
EPS (TTM)
$-5.69
매출 (TTM)
$1.30B
배당 수익률
—
ROE
-164.8%
부채/자본
0.2
52주 범위
$1 – $3
TEAD 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
$1.30B
2019-12-31
→
2025-12-31
EPS
$-5.69
2019-12-31
→
2025-12-31
잉여현금흐름
$2M
2021-12-31
→
2025-12-31
마진
-39.8%
2021-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TEAD
동종업계 중앙값
P/E (TTM)
-0.1
180.0
P/S (TTM)
0.1
0.4
P/B
0.7
1.1
EV / EBITDA
0.1
—
Price / FCF (주가 / FCF)
33.8
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TEAD
동종업계 중앙값
Gross Margin (매출 총이익률)
33.0%
37.7%
Operating Margin (영업이익률)
-30.7%
—
Net Profit Margin (순이익률)
-39.8%
-14.0%
ROA
-55.1%
-31.8%
ROE
-164.8%
-55.8%
ROIC
-382.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TEAD
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.2
25.1
Current Ratio (유동비율)
1.1
1.1
Quick Ratio (당좌 비율)
1.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TEAD
동종업계 중앙값
Revenue YoY (매출 YoY)
46.1%
—
Revenue CAGR 3Y (매출 CAGR 3년)
9.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
11.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TEAD
동종업계 중앙값
TEAD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
9 명의 애널리스트
- 적극 매수 2 22.2%
- 매수 4 44.4%
- 보유 3 33.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
2 명의 애널리스트 · 2026-06-23
중앙값
$1.20
지금
$1.17
저가
$1.00
고가
$1.40
중앙값 목표
$1.20
+2.6%
평균 목표
$1.20
+2.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.01%
다음 실적
8월 05, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.38 | $-0.51 | 0.13% |
| 2025년 12월 31일 | $0.00 | $-0.12 | 0.12% |
| 2025년 9월 30일 | $-0.21 | $-0.10 | -0.11% |
| 2025년 6월 30일 | $-0.16 | $-0.05 | -0.11% |
| 2025년 3월 31일 | $-0.20 | $-0.10 | -0.10% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| BZFD | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.30B | $890M | $936M | $992M | $1.02B | $767M | $687M | |
| Cost of Revenue | $771M | $654M | $708M | $757M | $744M | $573M | $517M | |
| Gross Profit | $429M | $192M | $185M | $193M | $240M | $165M | $142M | |
| R&D Expense | $44M | $37M | $36M | $40M | $39M | $29M | $26M | |
| SG&A Expense | $124M | $70M | $58M | $57M | $71M | $48M | $51M | |
| Operating Expenses | $828M | $205M | $193M | $206M | $206M | $155M | $156M | |
| Operating Income | $-399M | $-13M | $-9M | $-14M | $35M | $10M | $-15M | |
| Interest Expense | · | · | $5M | $8M | $4M | $832.0K | $601.0K | |
| Other Non-op | $-79M | $14M | $25M | $-5M | $-49M | $-3M | $-449.0K | |
| Pretax Income | $-478M | $2M | $16M | $-19M | $-15M | $8M | $-15M | |
| Income Tax | $39M | $2M | $6M | $6M | $-26M | $3M | $5M | |
| Net Income | $-517M | $-711.0K | $10M | $-25M | $11M | $4M | $-21M | |
| EPS (Basic) | $-5.69 | $-0.01 | $0.20 | $-0.44 | $0.31 | $0.10 | $-1.34 | |
| EPS (Diluted) | $-5.69 | $-0.11 | $-0.06 | $-0.44 | $0.20 | $0.08 | $-1.34 | |
| Shares (Basic) | 90,855,702 | 49,321,301 | 50,900,422 | 55,615,385 | 35,159,757 | 16,816,178 | 15,275,129 | |
| Shares (Diluted) | 90,855,702 | 52,709,356 | 56,965,299 | 55,615,385 | 53,894,347 | 20,186,802 | 15,275,129 | |
| EBITDA | $-399M | $-13M | $-9M | $-14M | $35M | · | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $128M | $89M | $71M | $106M | $455M | $94M | $50M | |
| Short-term Investments | $10M | $77M | $94M | $167M | $0 | · | · | |
| Receivables | $342M | $149M | $189M | $181M | $193M | $165M | · | |
| Prepaid Expense | $49M | $28M | $47M | $47M | $28M | $18M | · | |
| Current Assets | $530M | $343M | $402M | $501M | $676M | $277M | · | |
| PP&E (Net) | · | · | · | · | $28M | $25M | · | |
| PP&E (Gross) | $184M | $164M | $148M | $134M | $102M | $93M | · | |
| Accum. Depreciation | $133M | $119M | $105M | $94M | $74M | $68M | · | |
| Goodwill | $281M | $63M | $63M | $63M | $33M | $33M | · | |
| Intangibles | $377M | $17M | $20M | $25M | $6M | $10M | · | |
| Other Non-current Assets | $22M | $25M | $21M | $28M | $20M | $9M | · | |
| Total Assets | $1.33B | $549M | $665M | $781M | $796M | $356M | · | |
| Accounts Payable | $259M | $207M | $151M | $148M | $161M | $118M | · | |
| Short-term Debt | $18M | $0 | · | · | · | · | · | |
| Current Liabilities | $484M | $289M | $298M | $300M | $288M | $257M | · | |
| Capital Leases | $22M | $12M | $9M | $8M | $0 | · | · | |
| Deferred Tax | $73M | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | $14M | $6M | $17M | $19M | $15M | $17M | · | |
| Total Liabilities | $1.23B | $318M | $442M | $563M | $539M | $274M | · | |
| Long-term Debt | $605M | $0 | $118M | $236M | $236M | $0 | · | |
| Total Debt | $18M | · | · | · | · | · | · | |
| Common Stock | $96.0K | $64.0K | $62.0K | $60.0K | $58.0K | $17.0K | · | |
| Paid-in Capital | $686M | $485M | $469M | $456M | $435M | $95M | · | |
| Retained Earnings | $-687M | $-169M | $-169M | $-179M | $-157M | $-168M | · | |
| Treasury Stock | $533.0K | $74M | $68M | $49M | $17M | $2M | · | |
| AOCI | $97M | $-9M | $-9M | $-10M | $-4M | $-4M | · | |
| Stockholders' Equity | $95M | $231M | $223M | $218M | $257M | $-80M | $-90M | |
| Liabilities + Equity | $1.33B | $549M | $665M | $781M | $796M | $356M | · | |
| Shares Outstanding | 95,980,437 | 63,503,274 | 61,567,520 | 60,175,020 | 58,015,075 | 17,439,488 | 16,837,232 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $14M | $15M | $12M | $12M | $26M | $4M | $4M | |
| Deferred Tax | $28M | $-5M | $-4M | $-4M | $-32M | $-2M | $-141.0K | |
| Amort. of Intangibles | $48M | $3M | $4M | $6M | $4M | $4M | $4M | |
| Restructuring | $15M | $742.0K | $4M | · | · | · | · | |
| Operating Cash Flow | $8M | $69M | $14M | $4M | $57M | $53M | $17M | |
| CapEx | $6M | $7M | $10M | $13M | $10M | $2M | $2M | |
| Investing Cash Flow | $-554M | $67M | $70M | $-318M | $-20M | $-9M | $-8M | |
| Net Debt Issued | $-8M | $-110M | $-96M | · | · | · | · | |
| Stock Repurchased | $646.0K | $7M | $19M | $33M | $14M | $280.0K | · | |
| Net Stock Activity | $-646.0K | $-7M | $-19M | $-33M | · | · | · | |
| Financing Cash Flow | $585M | $-118M | $-117M | $-32M | $326M | $-4M | $-4M | |
| Net Change in Cash | $40M | $19M | $-35M | $-350M | $362M | $44M | $6M | |
| Taxes Paid | $24M | $10M | $9M | $7M | $7M | $3M | $5M | |
| Free Cash Flow | $2M | $61M | $4M | $-10M | $47M | · | · | |
| Levered FCF | · | · | $241.7K | $-20M | $50M | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.0% | 21.6% | 19.8% | 19.4% | 23.7% | · | · | |
| Operating Margin | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% | · | · | |
| Net Margin | -39.8% | -0.08% | 1.1% | -2.5% | 1.1% | · | · | |
| Pretax Margin | -36.7% | 0.19% | 1.8% | -1.9% | -1.4% | · | · | |
| EBITDA Margin | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% | · | · | |
| ROA | -55.1% | -0.12% | 1.4% | -3.1% | 1.9% | · | · | |
| ROE | -164.8% | -0.31% | 4.6% | -11.1% | 4.6% | · | · | |
| ROIC | -382.1% | 2.3% | -2.4% | -8.2% | -10.2% | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.2 | 1.4 | 1.7 | 2.3 | · | · | |
| Quick Ratio | 1.0 | 1.1 | 1.2 | 1.5 | 2.2 | · | · | |
| Debt / Equity | 0.2 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -1.6 | -1.8 | 8.7 | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.5 | 1.3 | 1.3 | 1.8 | · | · | |
| Receivables Turnover | 5.3 | 5.3 | 5.1 | 5.3 | 5.7 | · | · |
성장률 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 46.1% | -4.9% | -5.7% | -2.3% | 32.4% | · | · | |
| Revenue CAGR 3Y | 9.4% | -4.3% | 6.9% | · | · | · | · | |
| Revenue CAGR 5Y | 11.1% | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 150.0% | · | · | |
| Net Income YoY | · | · | · | · | 152.3% | · | · | |
| Net Income CAGR 3Y | · | · | 33.0% | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.30B | $890M | $936M | $992M | $1.02B | · | · | |
| Net Income TTM | $-517M | $-711.0K | $10M | $-25M | $11M | · | · | |
| Market Cap | $68M | $360M | $218M | $189M | $794M | · | · | |
| Enterprise Value | $-54M | · | · | · | · | · | · | |
| P/E | -0.1 | -65.3 | -73.0 | -8.2 | 70.0 | · | · | |
| P/S | 0.1 | 0.4 | 0.2 | 0.2 | 0.8 | · | · | |
| P/B | 0.7 | 1.6 | 1.0 | 0.9 | 3.1 | · | · | |
| P / Tangible Book | · | 2.4 | 1.6 | 1.5 | 3.6 | · | · | |
| P / Cash Flow | 8.9 | 5.2 | 15.8 | 49.6 | 14.0 | · | · | |
| P / FCF | 33.8 | 5.9 | 60.2 | -19.8 | 16.9 | · | · | |
| EV / EBITDA | 0.1 | · | · | · | · | · | · | |
| EV / FCF | -26.8 | · | · | · | · | · | · | |
| EV / Revenue | -0.0 | · | · | · | · | · | · | |
| Earnings Yield | -808.2% | -1.5% | -1.4% | -12.2% | 1.4% | · | · |
손익계산서 17
| 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 | $266M | $352M | $319M | $343M | $286M | $235M | $224M | $214M | $217M | $248M | $230M | $226M | $232M | $258M | $229M | $251M | |
| Cost of Revenue | $158M | $200M | $188M | $199M | $183M | $166M | $164M | $158M | $165M | $184M | $173M | $171M | $180M | $199M | $176M | $192M | |
| Gross Profit | $84M | $120M | $106M | $120M | $83M | $56M | $49M | $46M | $42M | $53M | $46M | $44M | $41M | $48M | $42M | $49M | |
| R&D Expense | $11M | $6M | $11M | $13M | $14M | $9M | $9M | $9M | $9M | $8M | $9M | $10M | $9M | $9M | $10M | $11M | |
| SG&A Expense | $27M | $28M | $32M | $28M | $36M | $18M | $20M | $17M | $15M | $13M | $14M | $16M | $15M | $16M | $12M | $13M | |
| Operating Expenses | $105M | $466M | $112M | $123M | $127M | $54M | $52M | $51M | $48M | $48M | $44M | $52M | $50M | $52M | $49M | $52M | |
| Operating Income | $-22M | $-346M | $-6M | $-2M | $-44M | $3M | $-3M | $-6M | $-7M | $6M | $3M | $-8M | $-9M | $-4M | $-7M | $-3M | |
| Interest Expense | · | · | · | · | · | · | · | $569.0K | $937.0K | · | $1M | $1M | $2M | · | $2M | $2M | |
| Other Non-op | $-18M | $-19M | $-18M | $-18M | $-24M | $823.0K | $11M | $2M | $468.0K | $1M | $-1M | $23M | $2M | $2M | $1M | $-6M | |
| Pretax Income | $-40M | $-365M | $-24M | $-20M | $-68M | $3M | $8M | $-3M | $-6M | $7M | $2M | $15M | $-7M | $-1M | $-6M | $-9M | |
| Income Tax | $-988.0K | $63M | $-5M | $-6M | $-13M | $4M | $1M | $-1M | $-1M | $3M | $1M | $4M | $-2M | $7M | $-1M | $2M | |
| Net Income | $-39M | $-428M | $-20M | $-14M | $-55M | $-167.0K | $7M | $-2M | $-5M | $4M | $508.0K | $11M | $-6M | $-8M | $-5M | $-10M | |
| EPS (Basic) | $-0.40 | $-4.63 | $-0.21 | $-0.15 | $-0.70 | $-0.01 | $0.14 | $-0.04 | $-0.10 | $0.08 | $0.01 | $0.22 | $-0.11 | $-0.15 | $-0.08 | $-0.18 | |
| EPS (Diluted) | $-0.40 | $-4.63 | $-0.21 | $-0.15 | $-0.70 | $0.02 | $0.01 | $-0.04 | $-0.10 | $0.13 | $0.01 | $-0.09 | $-0.11 | $-0.15 | $-0.08 | $-0.18 | |
| Shares (Basic) | 96,279,745 | -176,705,477 | 95,113,669 | 94,492,931 | 77,954,579 | -98,191,246 | 49,325,518 | 48,922,017 | 49,265,012 | -102,640,049 | 50,881,194 | 51,223,988 | 51,435,289 | -114,444,546 | 55,232,611 | 57,590,308 | |
| Shares (Diluted) | 96,279,745 | -176,705,477 | 95,113,669 | 94,492,931 | 77,954,579 | -99,385,731 | 53,908,058 | 48,922,017 | 49,265,012 | -102,336,724 | 51,240,968 | 56,625,766 | 51,435,289 | -114,444,546 | 55,232,611 | 57,590,308 | |
| EBITDA | $-22M | · | $-6M | $-2M | $-44M | · | $-3M | $-6M | $-7M | · | $3M | $-8M | $-9M | · | $-7M | $-3M |
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 | $85M | $128M | $131M | $149M | $136M | $89M | $57M | $75M | $71M | $71M | $65M | $60M | $73M | $106M | $138M | $391M | |
| Short-term Investments | $13M | $10M | $8M | $17M | $20M | $77M | $73M | $88M | $92M | · | $104M | $113M | $179M | · | $136M | · | |
| Receivables | $279M | $342M | $312M | $338M | $328M | $149M | $158M | $154M | $156M | · | $171M | $169M | $181M | · | $166M | $180M | |
| Prepaid Expense | $49M | $49M | $43M | $47M | $50M | $28M | $38M | $40M | $39M | · | $47M | $47M | $48M | · | $43M | $31M | |
| Current Assets | $426M | $530M | $494M | $551M | $534M | $343M | $326M | $357M | $359M | · | $387M | $389M | $481M | · | $482M | $603M | |
| PP&E (Gross) | $190M | $184M | $178M | $173M | $169M | $164M | $160M | $156M | $151M | · | $149M | $144M | $139M | · | · | · | |
| Accum. Depreciation | $137M | $133M | $129M | $125M | $121M | $119M | $116M | $113M | $109M | · | $106M | $102M | $99M | · | · | · | |
| Goodwill | $276M | $281M | $633M | $633M | $587M | $63M | $63M | $63M | $63M | $63M | $63M | $63M | $63M | · | $63M | $63M | |
| Intangibles | $358M | $377M | $390M | $403M | $391M | $17M | $18M | $19M | $20M | · | $21M | $22M | $23M | · | $26M | $28M | |
| Other Non-current Assets | $21M | $22M | $23M | $24M | $24M | $25M | $21M | $20M | $20M | · | $21M | $24M | $26M | · | $23M | $17M | |
| Total Assets | $1.20B | $1.33B | $1.71B | $1.77B | $1.69B | $549M | $530M | $626M | $627M | · | $630M | $634M | $746M | · | $753M | $794M | |
| Accounts Payable | $211M | $259M | $266M | $290M | $274M | $207M | $123M | $129M | $140M | · | $126M | $141M | $138M | · | $129M | $130M | |
| Short-term Debt | $17M | $18M | $18M | $18M | $16M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $409M | $484M | $455M | $503M | $473M | $289M | $273M | $261M | $261M | · | $267M | $267M | $275M | · | $266M | $284M | |
| Capital Leases | $21M | $22M | $18M | $20M | $20M | $12M | $13M | $13M | $14M | · | $10M | $11M | $9M | · | $9M | $10M | |
| Deferred Tax | $67M | $73M | $63M | $67M | $62M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $13M | $14M | $13M | $12M | $11M | $6M | $18M | $18M | $16M | · | $18M | $17M | $18M | · | $17M | $17M | |
| Total Liabilities | $1.15B | $1.23B | $1.19B | $1.24B | $1.21B | $318M | $303M | $410M | $410M | · | $412M | $413M | $538M | · | $528M | $548M | |
| Long-term Debt | $606M | $605M | $604M | $603M | $611M | $0 | $0 | $118M | $118M | · | $118M | $118M | $236M | · | $236M | $236M | |
| Total Debt | $17M | · | $18M | $18M | $16M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $97.0K | $96.0K | $96.0K | $95.0K | $94.0K | $64.0K | $63.0K | $63.0K | $62.0K | · | $61.0K | $61.0K | $60.0K | · | $60.0K | $60.0K | |
| Paid-in Capital | $688M | $686M | $682M | $678M | $674M | $485M | $480M | $476M | $472M | · | $465M | $462M | $459M | · | $453M | $449M | |
| Retained Earnings | $-725M | $-687M | $-258M | $-239M | $-224M | $-169M | $-169M | $-176M | $-174M | · | $-173M | $-173M | $-185M | · | $-174M | $-169M | |
| Treasury Stock | $571.0K | $533.0K | $526.0K | $440.0K | $242.0K | $74M | $74M | $74M | $72M | · | $62M | $57M | $56M | · | $42M | $26M | |
| AOCI | $88M | $97M | $96M | $92M | $25M | $-9M | $-10M | $-10M | $-9M | · | $-12M | $-12M | $-11M | · | $-11M | $-7M | |
| Stockholders' Equity | $50M | $95M | $519M | $532M | $475M | $231M | $227M | $216M | $217M | $223M | $218M | $220M | $208M | $218M | $225M | $247M | |
| Liabilities + Equity | $1.20B | $1.33B | $1.71B | $1.77B | $1.69B | $549M | $530M | $626M | $627M | · | $630M | $634M | $746M | · | $753M | $794M | |
| Shares Outstanding | 96,991,430 | 95,980,437 | 95,469,264 | 94,969,026 | 94,293,190 | 50,090,114 | 49,654,192 | 49,215,351 | 49,091,230 | 61,567,520 | 50,598,994 | 51,305,013 | 51,146,939 | 60,175,020 | 53,583,382 | 56,684,158 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $2M | $3M | $4M | $4M | $3M | $4M | $4M | $5M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Deferred Tax | $-6M | $70M | $-11M | $-14M | $-18M | $-664.0K | $311.0K | $-5M | $-174.0K | $-1M | $-3M | $217.0K | $-437.0K | $5M | $-4M | $-4M | |
| Amort. of Intangibles | $13M | $13M | $13M | $13M | $8M | $850.0K | $855.0K | $852.0K | $852.0K | $853.0K | $852.0K | $853.0K | $2M | $2M | $2M | $2M | |
| Restructuring | $2M | $6M | $657.0K | $2M | $7M | $0 | $0 | $575.0K | $167.0K | · | · | $2M | $800.0K | · | · | · | |
| Operating Cash Flow | $-35M | $7M | $-24M | $25M | $-966.0K | $43M | $14M | $4M | $9M | $25M | $7M | $2M | $-20M | $17M | $-12M | $2M | |
| CapEx | $726.0K | $755.0K | $789.0K | $1M | $3M | $3M | $3M | $805.0K | $1M | $2M | $3M | $1M | $4M | $3M | $496.0K | $8M | |
| Investing Cash Flow | $-9M | $-9M | $3M | $-3M | $-546M | $-8M | $76M | $3M | $-4M | $-14M | $4M | $83M | $-4M | $-43M | $-223M | $-11M | |
| Stock Repurchased | $38.0K | $7.0K | $86.0K | $198.0K | $355.0K | $210.0K | $168.0K | $2M | $4M | $5M | $6M | $1M | $6M | $7M | $16M | $8M | |
| Net Stock Activity | $-38.0K | · | · | · | $-355.0K | · | · | · | $-4M | · | · | · | $-6M | · | · | $-8M | |
| Financing Cash Flow | $-136.0K | $-23.0K | $-195.0K | $-11M | $596M | $-808.0K | $-110M | $-2M | $-4M | $-6M | $-6M | $-98M | $-7M | $-7M | $-17M | $-7M | |
| Net Change in Cash | $-43M | $-2M | $-19M | $12M | $49M | $32M | $-18M | $4M | $469.0K | $6M | $5M | $-13M | $-32M | $-32M | $-254M | $-19M | |
| Taxes Paid | $-1M | $7M | $4M | $5M | $8M | $-845.0K | $3M | $6M | $2M | $1M | $1M | $4M | $2M | $3M | $1M | $353.0K | |
| Free Cash Flow | $-36M | · | · | · | $-4M | · | · | · | $7M | · | · | · | $-24M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $6M | · | · | · | $-26M | · | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 31.4% | · | 33.2% | 35.0% | 28.9% | · | 21.8% | 21.3% | 19.2% | · | 20.2% | 19.5% | 17.8% | · | 18.3% | 19.4% | |
| Operating Margin | -8.2% | · | -2.0% | -0.66% | -15.5% | · | -1.3% | -2.6% | -3.0% | · | 1.1% | -3.4% | -4.0% | · | -3.1% | -1.1% | |
| Net Margin | -14.6% | · | -6.2% | -4.2% | -19.1% | · | 3.0% | -1.0% | -2.3% | · | 0.22% | 5.0% | -2.4% | · | -2.0% | -4.1% | |
| Pretax Margin | -14.9% | · | -7.6% | -5.9% | -23.8% | · | 3.5% | -1.6% | -2.8% | · | 0.66% | 6.8% | -3.2% | · | -2.5% | -3.5% | |
| EBITDA Margin | -8.2% | · | -2.0% | -0.66% | -15.5% | · | -1.3% | -2.6% | -3.0% | · | 1.1% | -3.4% | -4.0% | · | -3.1% | -1.1% | |
| ROA | -2.7% | · | -1.8% | -1.2% | -4.7% | · | 1.0% | · | -0.73% | · | · | 1.6% | -0.72% | · | -0.62% | -1.8% | |
| ROE | -14.8% | · | -5.3% | -3.8% | -15.9% | · | 3.0% | · | -2.4% | · | · | 4.8% | -2.4% | · | -2.1% | -10.4% | |
| ROIC | -31.5% | · | -0.95% | -0.29% | -7.3% | · | -1.1% | · | -2.5% | · | · | -2.6% | -3.4% | · | -2.5% | -1.4% |
유동성 및 지급능력 4
| 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 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | · | 1.4 | · | · | 1.5 | 1.7 | · | 1.8 | 2.1 | |
| Quick Ratio | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | · | 1.2 | · | · | 1.3 | 1.6 | · | 1.7 | 2.0 | |
| Debt / Equity | 0.3 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | -9.9 | -7.0 | · | 1.8 | -6.9 | -5.0 | · | -3.7 | -1.5 |
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 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | · | 0.3 | · | · | 0.3 | 0.3 | · | 0.3 | 0.4 | |
| Receivables Turnover | 0.9 | · | 1.4 | 1.3 | 1.2 | · | 1.4 | · | 1.3 | · | · | 1.3 | 1.3 | · | 1.4 | 1.4 |
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 | $1.21B | · | $1.17B | $1.07B | $942M | · | $885M | $887M | $905M | · | $917M | $937M | $966M | · | $985M | $1.00B | |
| Net Income TTM | $-128M | · | $-82M | $-65M | $-55M | · | $-36.0K | $5M | $1M | · | $2M | $-9M | $-22M | · | $-71M | $-51M | |
| Market Cap | $64M | · | $158M | $236M | $352M | · | $241M | · | $194M | · | · | $252M | $211M | · | $196M | $285M | |
| Enterprise Value | $-18M | · | $37M | $87M | $212M | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.5 | · | -1.6 | -2.8 | -4.5 | · | -40.5 | -22.6 | -13.6 | · | -18.0 | -10.7 | -10.3 | · | -2.6 | -4.7 | |
| P/S | 0.1 | · | 0.1 | 0.2 | 0.4 | · | 0.3 | · | 0.2 | · | · | 0.3 | 0.2 | · | 0.2 | 0.3 | |
| P/B | 1.3 | · | 0.3 | 0.4 | 0.7 | · | 1.1 | · | 0.9 | · | · | 1.1 | 1.0 | · | 0.9 | 1.2 | |
| P / Tangible Book | · | · | · | · | · | · | 1.6 | · | 1.4 | · | · | 1.9 | 1.7 | · | 1.4 | 1.8 | |
| P / Cash Flow | -1.8 | · | · | · | -364.1 | · | · | · | 22.5 | · | · | · | -10.3 | · | · | · | |
| P / FCF | -1.8 | · | · | · | -90.5 | · | · | · | 26.7 | · | · | · | -8.7 | · | · | · | |
| EV / EBITDA | 0.8 | · | -5.9 | -38.5 | -4.8 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 0.5 | · | · | · | -54.6 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | -0.0 | · | 0.0 | 0.1 | 0.2 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -221.6% | · | -63.6% | -35.5% | -22.2% | · | -2.5% | -4.4% | -7.3% | · | -5.5% | -9.3% | -9.7% | · | -38.9% | -21.1% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.30B | $890M | $936M | $992M | $1.02B |
| 매출 총이익률 % | 33.0% | 21.6% | 19.8% | 19.4% | 23.7% |
| 영업이익률 % | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% |
| 순이익 | $-517M | $-711.0K | $10M | $-25M | $11M |
| 희석 EPS | $-5.69 | $-0.11 | $-0.06 | $-0.44 | $0.20 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.2 | — | — | — | — |
| 유동비율 | 1.1 | 1.2 | 1.4 | 1.7 | 2.3 |
| 당좌 비율 | 1.0 | 1.1 | 1.2 | 1.5 | 2.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $2M | $61M | $4M | $-10M | $47M |
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.