가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TRIP
5년 평균
동종업계 중앙값
결론
P/E (TTM)
425.55년 평균 ≈157.7
≈157.7
12.5
고평가
P/S (TTM)
0.65년 평균 ≈1.8
≈1.8
1.1
저평가
P/B (MRQ)
1.55년 평균 ≈2.9
≈2.9
2.1
고평가
EV / EBITDA
14.75년 평균 ≈10.8
≈10.8
20.7
고평가
주가 / FCF (TTM)
7.05년 평균 ≈24.6
≈24.6
·
·
주가 / 현금 흐름 (TTM)
4.95년 평균 ≈13.8
≈13.8
6.8
적정 가치
EV / 매출 (TTM)
0.55년 평균 ≈1.7
≈1.7
·
·
EV / FCF (TTM)
6.95년 평균 ≈24.1
≈24.1
·
·
주가 / 유형 장부 가치 (MRQ)
1.6
·
·
·
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
TRIP
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
2.7%5년 평균 ≈1.7%
≈1.7%
-0.14%
최상위권
EBITDA Margin (EBITDA 마진)
4.2%5년 평균 ≈1.7%
≈1.7%
-0.14%
최상위권
세전 마진 (TTM)
0.81%5년 평균 ≈-0.38%
≈-0.38%
-0.08%
최상위권
순이익률 (TTM)
0.28%5년 평균 ≈-2.4%
≈-2.4%
3.0%
최상위권
ROA (TTM)
0.19%5년 평균 ≈-0.80%
≈-0.80%
1.5%
동일
ROE (TTM)
0.78%5년 평균 ≈-1.7%
≈-1.7%
6.3%
동일
ROIC
3.9%5년 평균 ≈0.02%
≈0.02%
4.8%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TRIP
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.25년 평균 ≈1.1
≈1.1
0.2
높은 부채
유동비율 (MRQ)
1.65년 평균 ≈2.1
≈2.1
1.8
낮은 유동성
당좌 비율 (MRQ)
1.25년 평균 ≈2.0
≈2.0
1.6
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.25년 평균 ≈1.0
≈1.0
0.2
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TRIP
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.0%5년 평균 ≈28.1%
≈28.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
8.2%5년 평균 ≈26.2%
≈26.2%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
25.6%
·
·
·
EPS YoY
675.0%5년 평균 ≈194.0%
≈194.0%
·
·
Net Income YoY (순이익 YoY)
700.0%5년 평균 ≈200.0%
≈200.0%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
30.3%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
26.0%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
TRIP
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.315년 평균 ≈$-0.10
≈$-0.10
·
·
Revenue / Share (주당 매출)
$14.445년 평균 ≈$11.24
≈$11.24
·
·
Cash Flow / Share (주당 현금 흐름)
$1.875년 평균 ≈$1.60
≈$1.60
·
·
Cash / Share (주당 현금)
$9.045년 평균 ≈$7.93
≈$7.93
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TRIP
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.75년 평균 ≈0.6
≈0.6
0.8
약함
Receivables Turnover (매출 채권 회전율)
9.15년 평균 ≈9.7
≈9.7
8.0
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$767.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당락일
금액
통화
수익률
11월 19, 2019
$3.50
USD
≈12.3%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈25.7%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 5, 2026
$0.35
$0.37
-6.4%
2026년 3월 31일
$-0.11
$-0.07
-67.2%
2025년 12월 31일
$0.04
$0.14
-71.4%
2025년 9월 30일
$0.65
$0.56
15.5%
2025년 6월 30일
$0.46
$0.41
12.3%
2025년 3월 31일
$0.14
$0.04
271.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.89B
$1.83B
$1.79B
$1.49B
$902M
$604M
$1.56B
$1.61B
$1.56B
$1.48B
$1.49B
$1.25B
Cost of Revenue
$145M
$128M
$119M
$78M
·
·
·
·
·
·
·
·
SG&A Expense
$68M
$91M
$79M
$74M
$167M
$173M
$187M
$177M
$157M
$143M
$210M
$128M
Operating Expenses
$1.81B
$1.74B
$1.66B
$1.39B
$1.03B
$933M
$1.37B
$1.43B
$1.43B
$1.31B
$1.26B
$906M
Operating Income
$80M
$92M
$126M
$101M
$-131M
$-329M
$187M
$183M
$124M
$166M
$232M
$340M
Interest Expense
·
·
$44M
$44M
$45M
$35M
$7M
$12M
$15M
$12M
$10M
$9M
Interest Income
$40M
$48M
$47M
$15M
$1M
$3M
$17M
$7M
$1M
·
·
·
Other Non-op
$-12M
$-7M
$-4M
$-5M
$-10M
$-8M
$-3M
$-5M
$1M
$-3M
$17M
$-9M
Pretax Income
$45M
$87M
$125M
$67M
$-185M
$-369M
$194M
$173M
$110M
$151M
$239M
$322M
Income Tax
$5M
$82M
$115M
$47M
$-37M
$-80M
$68M
$60M
$129M
$31M
$41M
$96M
Net Income
$40M
$5M
$10M
$20M
$-148M
$-289M
$126M
$113M
$-19M
$120M
$198M
$226M
EPS (Basic)
$0.32
$0.04
$0.07
$0.14
$-1.08
$-2.14
$0.91
$0.82
$-0.14
$0.83
$1.38
$1.58
EPS (Diluted)
$0.31
$0.04
$0.08
$0.14
$-1.08
$-2.14
$0.89
$0.81
$-0.14
$0.82
$1.36
$1.55
Shares (Basic)
125,000,000
139,000,000
139,000,000
140,000,000
137,000,000
135,000,000
139,000,000
138,000,000
140,000,000
145,443,000
143,836,000
142,721,000
Shares (Diluted)
131,000,000
145,000,000
145,000,000
146,000,000
137,000,000
135,000,000
141,000,000
140,000,000
140,000,000
146,893,000
145,967,000
145,800,000
EBITDA
$80M
$92M
$126M
$101M
$-131M
$-329M
$187M
$183M
$124M
$166M
$232M
$340M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$978M
$1.06B
$1.07B
$1.02B
$723M
$418M
$319M
$655M
$673M
$612M
$614M
$455M
Short-term Investments
$0
$0
$0
$0
$0
$0
$0
$15M
$35M
$118M
$47M
$108M
Receivables
$175M
$207M
$192M
$205M
$105M
$70M
$176M
$205M
$230M
$189M
$180M
$151M
Prepaid Expense
$41M
$49M
$38M
$44M
$26M
$22M
$27M
$33M
$25M
$31M
$24M
$23M
Current Assets
$1.29B
$1.32B
$1.30B
$1.27B
$940M
$573M
$533M
$915M
$993M
$950M
$865M
$737M
PP&E (Net)
$164M
$200M
$191M
$194M
$215M
$240M
$270M
$253M
$263M
$260M
$247M
$195M
PP&E (Gross)
$830M
$767M
$742M
$706M
$675M
$626M
$589M
$493M
$440M
$371M
$335M
$186M
Accum. Depreciation
$538M
$567M
$551M
$512M
$460M
$386M
$319M
$240M
$177M
$111M
$88M
$77M
Goodwill
$724M
$814M
$829M
$822M
$843M
$862M
$840M
$756M
$758M
$736M
$732M
$734M
Intangibles
$33M
$36M
$43M
$51M
$65M
$86M
$110M
$118M
$142M
$167M
$176M
$214M
Other Non-current Assets
$34M
$43M
$44M
$93M
$94M
$104M
$95M
$86M
$73M
$67M
$46M
$37M
Total Assets
$2.63B
$2.56B
$2.54B
$2.57B
$2.29B
$1.97B
$1.98B
$2.17B
$2.27B
$2.24B
$2.13B
$1.95B
Accounts Payable
$16M
$49M
$28M
$39M
$27M
$18M
$11M
$15M
$8M
$14M
$10M
$19M
Accrued Liabilities
$200M
$249M
$252M
$247M
$231M
$160M
$203M
$151M
$148M
$127M
$123M
$114M
Short-term Debt
$353M
$5M
$0
·
·
·
·
·
$7M
$80M
$1M
$78M
Current Liabilities
$998M
$628M
$572M
$533M
$357M
$242M
$435M
$393M
$372M
$423M
$312M
$381M
Capital Leases
$27M
$11M
$6M
$15M
$29M
$46M
$64M
$83M
$84M
$84M
$84M
$67M
Deferred Tax
$1M
$1M
$1M
$1M
$1M
$10M
$8M
$21M
$14M
$12M
$15M
$29M
Other Non-current Liabilities
$96M
$104M
$197M
$265M
$215M
$223M
$238M
$282M
$293M
$210M
$189M
$154M
Total Liabilities
$1.98B
$1.62B
$1.67B
$1.71B
$1.50B
$1.08B
$823M
$696M
$909M
$736M
$716M
$823M
Long-term Debt
$819M
$831M
$839M
·
·
·
·
·
·
·
·
$300M
Total Debt
$1.17B
$836M
$839M
$836M
$833M
$491M
·
·
$237M
$171M
$201M
$300M
Common Stock
$100.0K
$0
$0
$0
$0
·
·
·
·
·
·
·
Retained Earnings
$317M
$276M
$271M
$261M
$241M
$389M
$681M
$1.04B
$926M
$945M
$826M
$628M
Treasury Stock
$90M
$847M
$822M
$722M
$722M
$722M
$607M
$547M
$447M
$197M
$92M
$145M
AOCI
$-42M
$-91M
$-71M
$-82M
$-56M
$-34M
$-63M
$-62M
$-42M
$-77M
$-63M
$-31M
Stockholders' Equity
$645M
$943M
$871M
$861M
$789M
$886M
$1.16B
$1.47B
$1.36B
$1.50B
$1.41B
$1.12B
Liabilities + Equity
$2.63B
$2.56B
$2.54B
$2.57B
$2.29B
$1.97B
$1.98B
$2.17B
$2.27B
$2.24B
$2.13B
$1.95B
Shares Outstanding
114,472,043
153,655,038
149,775,361
146,891,538
144,656,649
140,775,221
138,698,307
137,158,010
135,617,263
134,706,467
133,836,242
132,315,465
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$92M
$85M
$87M
$97M
$111M
$125M
$126M
$116M
·
·
·
·
Stock-based Comp
$108M
$120M
$96M
$88M
$120M
$109M
$124M
$118M
$96M
$85M
$72M
$63M
Deferred Tax
$-2M
$-14M
$-25M
$-19M
$-44M
$-1M
$6M
$-6M
$29M
$-20M
$-37M
$-17M
Amort. of Intangibles
$3M
$6M
$9M
$13M
$20M
$26M
$33M
$34M
$32M
$32M
$36M
$18M
Restructuring
$43M
$21M
$22M
·
·
$41M
$1M
·
·
·
·
·
Operating Cash Flow
$245M
$144M
$235M
$400M
$108M
$-194M
$424M
$405M
$238M
$321M
$418M
$407M
CapEx
$82M
$74M
$63M
$56M
$54M
$55M
$83M
$61M
$64M
$72M
$109M
$81M
Investing Cash Flow
$-84M
$-73M
$-63M
$-52M
$-54M
$-56M
$-176M
$-49M
$6M
$-163M
·
·
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$-300M
$-40M
Stock Repurchased
$90M
$25M
$100M
$0
$0
$115M
$60M
$100M
$250M
$105M
·
·
Net Stock Activity
$-90M
$-25M
$-100M
$0
·
$-115M
$-60M
$-100M
$-250M
$-105M
·
·
Dividends Paid
·
·
·
·
·
·
$488M
·
·
·
·
·
Financing Cash Flow
$-197M
$-63M
$-127M
$-27M
$263M
$341M
$-580M
$-358M
$-200M
$-143M
·
·
Net Change in Cash
$-29M
$-3M
$46M
$298M
$305M
$99M
$-336M
$-18M
$61M
$-2M
$159M
$104M
Taxes Paid
$29M
$170M
$140M
$-40M
$5M
$3M
$47M
$53M
$62M
$29M
$43M
$54M
Free Cash Flow
$163M
$70M
$172M
$344M
$54M
$-249M
$341M
$344M
$174M
$249M
$273M
$306M
Levered FCF
·
·
$168M
$331M
$18M
$-276M
$336M
$336M
$177M
$239M
$265M
$300M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
4.2%
5.0%
7.0%
6.8%
-14.5%
-54.5%
12.0%
·
8.0%
11.2%
15.6%
27.3%
Net Margin
2.1%
0.27%
0.56%
1.3%
-16.4%
-47.9%
8.1%
·
-1.2%
8.1%
13.3%
18.1%
Pretax Margin
2.4%
4.7%
7.0%
4.5%
-20.5%
-61.1%
12.4%
·
7.1%
10.2%
16.0%
25.8%
EBITDA Margin
4.2%
5.0%
7.0%
6.8%
-14.5%
-54.5%
12.0%
·
8.0%
11.2%
15.6%
27.3%
ROA
1.5%
0.20%
0.39%
0.82%
-7.0%
-14.6%
6.1%
5.1%
-0.84%
5.5%
9.7%
13.2%
ROE
6.3%
0.53%
1.2%
2.4%
-18.7%
-32.2%
9.0%
7.8%
-1.3%
8.2%
15.6%
22.7%
ROIC
3.9%
0.30%
0.59%
1.8%
-6.5%
-18.7%
10.5%
8.1%
-1.3%
7.9%
11.9%
16.8%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.3
2.1
2.3
2.4
2.6
2.4
1.2
2.3
2.7
2.2
2.8
2.0
Quick Ratio
1.2
2.0
2.2
2.2
2.3
2.0
1.1
2.2
2.5
2.2
2.7
1.9
Debt / Equity
1.8
0.9
1.0
1.0
1.1
0.6
·
·
0.2
0.1
0.1
0.3
LT Debt / Equity
1.3
0.9
1.0
1.0
1.1
0.6
·
·
0.2
0.1
0.1
0.2
Interest Coverage
·
·
2.9
2.3
-2.9
-9.4
26.7
15.2
8.3
13.8
23.2
37.8
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
0.7
0.6
0.4
0.3
0.8
·
0.7
0.7
0.7
0.7
Receivables Turnover
9.1
9.2
9.0
10.7
10.3
4.9
8.2
·
7.4
8.0
9.0
9.4
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$5.63
$7.40
$6.97
$6.72
$6.27
$7.27
$9.32
$11.76
$10.81
$11.44
$10.66
$8.65
Revenue / Share
$14.44
$12.66
$12.33
$10.22
$6.58
$4.47
$11.06
·
$11.08
$10.08
$10.22
$8.55
Cash Flow / Share
$1.87
$0.99
$1.62
$2.74
$0.79
$-1.44
$3.01
$2.89
$1.69
$2.19
$2.62
$2.65
Cash / Share
$9.04
$8.35
$8.54
$7.97
$5.75
$3.43
$2.56
$5.24
$5.34
$4.66
$4.64
$3.50
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3.50
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$0.31
$0.04
$0.08
$0.14
$-1.08
$-2.14
$0.89
$0.81
$-0.14
$0.82
$1.36
$1.55
성장률7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
3.0%
2.6%
19.8%
65.4%
49.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
8.2%
26.7%
43.6%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
25.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
675.0%
-50.0%
-42.9%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
30.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
700.0%
-50.0%
-50.0%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
26.0%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.89B
$1.83B
$1.79B
$1.49B
$902M
$604M
$1.56B
$1.61B
$1.56B
$1.48B
$1.49B
$1.25B
Net Income TTM
$40M
$5M
$10M
$20M
$-148M
$-289M
$126M
$113M
$-19M
$120M
$198M
$226M
Market Cap
$1.67B
$1.88B
$2.69B
$2.30B
$3.43B
$3.51B
$3.78B
$6.75B
$4.35B
$6.09B
$11.29B
$9.71B
Enterprise Value
$1.80B
$1.65B
$2.46B
$2.12B
$3.54B
$3.58B
·
·
$3.88B
$5.53B
$10.83B
$9.45B
P/E
47.0
369.2
269.1
128.4
-25.2
-13.4
34.1
66.6
-246.1
56.5
62.7
48.2
P/S
0.9
1.0
1.5
1.5
3.8
5.8
2.4
4.2
2.8
4.1
7.6
7.8
P/B
2.6
2.0
3.1
2.7
4.3
4.0
3.3
4.6
3.2
4.1
8.0
8.6
P / Tangible Book
·
20.2
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
6.8
13.1
11.4
5.8
31.8
-18.1
8.9
16.7
18.3
19.0
29.6
25.1
P / FCF
10.2
26.9
15.6
6.7
63.5
-14.1
11.1
19.6
25.0
24.5
41.4
31.7
EV / EBITDA
22.5
18.0
19.5
21.0
-27.0
-10.9
·
·
31.3
33.3
46.7
27.8
EV / FCF
11.1
23.6
14.3
6.2
65.5
-14.4
·
·
22.3
22.2
39.7
30.9
EV / Revenue
1.0
0.9
1.4
1.4
3.9
5.9
·
·
2.5
3.7
7.3
7.6
Dividend Yield
·
·
·
·
·
·
12.9%
·
·
·
·
·
Earnings Yield
2.1%
0.27%
0.37%
0.78%
-4.0%
-7.4%
2.9%
1.5%
-0.41%
1.8%
1.6%
2.1%
Payout Ratio
·
·
·
·
·
·
387.3%
·
·
·
·
·
Annual Payout
·
·
·
·
·
·
$488M
·
·
·
·
·
손익계산서16
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$442M
$382M
$411M
$553M
$476M
$398M
$411M
$532M
$395M
$390M
$533M
$494M
$371M
$354M
$459M
Cost of Revenue
$33M
$33M
$35M
$41M
$36M
$27M
$27M
$40M
$25M
·
·
·
·
·
·
SG&A Expense
$13M
$15M
$20M
$18M
$14M
$17M
$20M
$21M
$29M
$-65M
$49M
$47M
$48M
$-39M
$45M
Operating Expenses
$404M
$408M
$445M
$483M
$418M
$414M
$410M
$462M
$410M
$358M
$469M
$450M
$385M
$366M
$389M
Operating Income
$38M
$-25M
$-34M
$70M
$58M
$-16M
$1M
$70M
$-15M
$32M
$64M
$44M
$-14M
$-12M
$70M
Interest Expense
·
·
·
·
·
·
·
·
$11M
·
$11M
$11M
$11M
·
$11M
Interest Income
$5M
$8M
$10M
$10M
$10M
$10M
$9M
$13M
$13M
$11M
$13M
$12M
$11M
$8M
$4M
Other Non-op
$0
$1M
$-4M
$0
$-6M
$-3M
$0
$-4M
$-3M
$0
$-2M
$-1M
$-1M
$-1M
$-1M
Pretax Income
$28M
$-32M
$-45M
$63M
$45M
$-20M
$-1M
$66M
$-16M
$32M
$64M
$44M
$-15M
$-15M
$62M
Income Tax
$5M
$800.0K
$-7M
$10M
$8M
$-9M
$-2M
$27M
$43M
$0
$37M
$20M
$58M
$-13M
$37M
Net Income
$22M
$-32M
$-38M
$53M
$36M
$-11M
$1M
$39M
$-59M
$32M
$27M
$24M
$-73M
$-2M
$25M
EPS (Basic)
$0.19
$-0.28
$-0.35
$0.46
$0.29
$-0.08
$0.02
$0.28
$-0.43
$0.22
$0.20
$0.17
$-0.52
$-0.02
$0.18
EPS (Diluted)
$0.19
$-0.28
$-0.32
$0.43
$0.28
$-0.08
$0.03
$0.27
$-0.43
$0.24
$0.19
$0.17
$-0.52
$0.00
$0.17
Shares (Basic)
116,700,000
115,400,000
·
116,000,000
124,900,000
141,000,000
·
139,000,000
138,000,000
·
138,000,000
140,000,000
141,000,000
·
140,000,000
Shares (Diluted)
117,900,000
115,400,000
·
124,000,000
130,200,000
141,000,000
·
144,000,000
138,000,000
·
143,000,000
145,000,000
141,000,000
·
146,000,000
EBITDA
$38M
$-25M
·
$70M
$59M
$-15M
·
$70M
$-15M
·
$64M
$44M
$-14M
·
$70M
대차대조표29
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$843M
$1.12B
$1.03B
$1.22B
$1.21B
$1.15B
$1.06B
$1.11B
$1.17B
·
$1.12B
$1.14B
$1.13B
·
$1.07B
Short-term Investments
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Receivables
$231M
$225M
$209M
$258M
$284M
$263M
$207M
$243M
$248M
·
$214M
$211M
$175M
·
$150M
Prepaid Expense
$45M
$61M
$47M
$48M
$51M
$67M
$49M
$62M
$48M
·
$43M
$46M
$49M
·
$38M
Current Assets
$1.40B
$1.41B
$1.29B
$1.52B
$1.55B
$1.48B
$1.32B
$1.46B
$1.51B
·
$1.40B
$1.48B
$1.44B
·
$1.31B
PP&E (Net)
$154M
$204M
$210M
$213M
$214M
$204M
$200M
$197M
$189M
·
$193M
$194M
$194M
·
$195M
PP&E (Gross)
·
·
$830M
·
·
·
$767M
·
·
·
·
·
·
·
·
Accum. Depreciation
$564M
$635M
$620M
$627M
$612M
$586M
$567M
$576M
$563M
·
$537M
$538M
$529M
·
$512M
Goodwill
$724M
$840M
$844M
$843M
$843M
$825M
$814M
$834M
$822M
$829M
$817M
$824M
$825M
$822M
$803M
Intangibles
$32M
$33M
$33M
$34M
$35M
$35M
$36M
$37M
$40M
·
$45M
$47M
$49M
·
$55M
Other Non-current Assets
$33M
$46M
$47M
$44M
$45M
$44M
$43M
$43M
$45M
·
$44M
$49M
$50M
·
$90M
Total Assets
$2.53B
$2.73B
$2.62B
$2.85B
$2.87B
$2.76B
$2.56B
$2.73B
$2.74B
·
$2.64B
$2.73B
$2.68B
·
$2.56B
Accounts Payable
$75M
$62M
$23M
$65M
$80M
$61M
$49M
$75M
$60M
·
$70M
$47M
$34M
·
$67M
Accrued Liabilities
$175M
$213M
$249M
$247M
$237M
$241M
$249M
$251M
$236M
·
$230M
$259M
$211M
·
$215M
Short-term Debt
$8M
$354M
$353M
$353M
$353M
$9M
$5M
$5M
·
·
·
·
·
·
·
Current Liabilities
$899M
$1.13B
$998M
$1.15B
$1.25B
$783M
$628M
$792M
$892M
·
$719M
$854M
$763M
·
$573M
Capital Leases
$26M
$27M
$29M
$31M
$33M
$29M
$11M
$13M
$14M
·
$7M
$10M
$13M
·
$16M
Deferred Tax
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
Other Non-current Liabilities
$96M
$96M
$97M
$97M
$95M
$91M
$104M
$105M
$117M
·
$194M
$195M
$206M
·
$266M
Total Liabilities
$1.87B
$2.10B
$1.98B
$2.14B
$2.24B
$2.11B
$1.62B
$1.79B
$1.91B
·
$1.81B
$1.95B
$1.88B
·
$1.75B
Long-term Debt
$816M
$818M
$819M
$821M
$822M
$1.17B
$831M
$832M
·
·
·
·
·
·
·
Total Debt
$824M
$1.17B
·
$1.17B
$1.18B
$1.18B
·
$837M
$840M
·
$839M
$838M
$837M
·
$836M
Common Stock
$100.0K
$100.0K
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Retained Earnings
$307M
$284M
$316M
$354M
$301M
$265M
$276M
$275M
$212M
·
$239M
$212M
$188M
·
$263M
Treasury Stock
$90M
$90M
$90M
$40M
$40M
$847M
$847M
$847M
$822M
·
$797M
$797M
$722M
·
$722M
AOCI
$-52M
$-48M
$-41M
$-47M
$-46M
$-75M
$-91M
$-61M
$-78M
·
$-89M
$-79M
$-78M
·
$-108M
Stockholders' Equity
$662M
$624M
$645M
$707M
$627M
$643M
$943M
$944M
$825M
$871M
$823M
$781M
$808M
$861M
$813M
Liabilities + Equity
$2.53B
$2.73B
$2.62B
$2.85B
$2.87B
$2.76B
$2.56B
$2.73B
$2.74B
·
$2.64B
$2.73B
$2.68B
·
$2.56B
Shares Outstanding
117,108,481
116,294,499
114,472,043
116,802,970
116,050,247
129,006,678
127,394,786
126,415,455
126,343,634
149,775,361
125,611,858
125,073,302
129,246,219
146,891,538
127,746,773
현금 흐름13
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$18M
$25M
$24M
$24M
$18M
$21M
$21M
$21M
$22M
$24M
$21M
$21M
$21M
$24M
$23M
Stock-based Comp
$15M
$21M
$23M
$28M
$29M
$28M
$28M
$31M
$28M
$24M
$24M
$25M
$23M
$23M
$22M
Deferred Tax
·
$3M
$4M
$-7M
$0
$1M
$10M
$-15M
$8M
$-17M
$1M
$-17M
$8M
$-27M
$-6M
Restructuring
$4M
$3M
$33M
$0
$0
$10M
$20M
$-1M
$1M
$4M
$18M
·
·
·
·
Operating Cash Flow
$144M
$118M
$-103M
$44M
$202M
$102M
$-3M
$-43M
$139M
$-19M
$14M
$105M
$135M
$-40M
$60M
CapEx
$6M
$16M
$19M
$19M
$25M
$19M
$23M
$20M
$16M
$16M
$16M
$15M
$16M
$15M
$14M
Investing Cash Flow
$-17M
$-16M
$-19M
$-19M
$-27M
$-19M
$-22M
$-20M
$-16M
$-16M
$-16M
$-15M
$-16M
$-15M
$-11M
Stock Repurchased
·
·
$50M
$0
·
·
$0
$0
·
$25M
$0
·
·
$0
$0
Financing Cash Flow
$-351M
$-10M
$-60M
$-7M
$-127M
$-2M
$-8M
$-12M
$-12M
$-30M
$-4M
$-82M
$-11M
$-4M
$-10M
Net Change in Cash
$-225M
$86M
$-183M
$6M
$58M
$90M
$-48M
$-64M
$104M
$-57M
$-17M
$9M
$111M
$-45M
$21M
Taxes Paid
·
·
$9M
$5M
$13M
$2M
$-25M
$30M
$3M
$12M
$-21M
$146M
$3M
$13M
$5M
Free Cash Flow
·
$101M
·
·
·
$83M
·
·
$123M
·
·
·
$119M
·
·
Levered FCF
·
·
·
·
·
·
·
·
$82M
·
·
·
$65M
·
·
수익성7
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Operating Margin
8.6%
-6.6%
·
12.7%
11.2%
-3.8%
·
13.2%
-3.8%
·
12.0%
8.9%
-3.8%
·
15.2%
Net Margin
5.1%
-8.5%
·
9.6%
6.8%
-2.8%
·
7.3%
-14.9%
·
5.1%
4.9%
-19.7%
·
5.5%
Pretax Margin
6.4%
-8.3%
·
11.4%
8.9%
-5.0%
·
12.4%
-4.0%
·
12.0%
8.9%
-4.0%
·
13.5%
EBITDA Margin
8.6%
-6.6%
·
12.7%
11.2%
-3.8%
·
13.2%
-3.8%
·
12.0%
8.9%
-3.8%
·
15.2%
ROA
0.83%
-1.2%
·
1.9%
1.3%
-0.40%
·
1.5%
-2.2%
·
1.0%
0.90%
-2.9%
·
1.0%
ROE
3.5%
-5.1%
·
6.4%
5.1%
-1.5%
·
4.4%
-7.2%
·
3.3%
3.0%
-9.3%
·
3.1%
ROIC
2.1%
-1.4%
·
3.1%
2.5%
-0.45%
·
2.3%
-3.3%
·
1.6%
1.5%
-4.1%
·
1.7%
유동성 및 지급능력5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
1.6
1.2
·
1.3
1.2
1.9
·
1.8
1.7
·
1.9
1.7
1.9
·
2.3
Quick Ratio
1.2
1.2
·
1.3
1.2
1.8
·
1.7
1.6
·
1.9
1.6
1.7
·
2.1
Debt / Equity
1.2
1.9
·
1.7
1.9
1.8
·
0.9
1.0
·
1.0
1.1
1.0
·
1.0
LT Debt / Equity
1.2
1.3
·
1.2
1.3
1.8
·
0.9
1.0
·
1.0
1.1
1.0
·
1.0
Interest Coverage
·
·
·
·
·
·
·
·
-1.4
·
5.8
4.0
-1.3
·
6.4
효율성2
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.1
·
0.2
0.2
0.1
·
0.2
0.1
·
0.2
0.2
0.1
·
0.2
Receivables Turnover
1.7
1.6
·
2.2
2.1
1.6
·
2.3
1.9
·
2.9
2.5
2.4
·
3.0
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$5.66
$5.36
·
$6.05
$5.40
$4.98
·
$7.47
$6.53
·
$6.55
$6.24
$6.25
·
$6.36
Revenue / Share
$3.75
$3.31
·
$4.46
$4.07
$2.82
·
$3.69
$2.86
·
$3.73
$3.41
$2.63
·
$3.14
Cash Flow / Share
·
$1.02
·
·
·
$0.72
·
·
$1.01
·
·
·
$0.96
·
·
Cash / Share
$7.20
$9.63
·
$10.43
$10.44
$8.95
·
$8.80
$9.27
·
$8.95
$9.12
$8.76
·
$8.34
EPS (TTM)
$0.02
$0.11
·
$0.66
$0.50
$0.39
·
$0.25
$0.17
·
$-0.16
$-0.18
$-0.14
·
$-0.07
가치 평가 (TTM)11
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$1.79B
$1.82B
·
$1.84B
$1.82B
$1.84B
·
$1.81B
$1.81B
·
$1.75B
$1.68B
$1.60B
·
$1.38B
Net Income TTM
$5M
$19M
·
$79M
$65M
$53M
·
$36M
$24M
·
$-24M
$-26M
$-19M
·
$-7M
Market Cap
$1.61B
$1.24B
·
$1.90B
$1.51B
$1.83B
·
$1.83B
$3.51B
·
$2.08B
$2.06B
$2.57B
·
$2.82B
Enterprise Value
$1.59B
$1.29B
·
$1.86B
$1.48B
$1.85B
·
$1.56B
$3.18B
·
$1.80B
$1.76B
$2.27B
·
$2.59B
P/E
685.5
96.9
·
24.6
26.1
36.3
·
58.0
163.5
·
-103.6
-91.6
-141.9
·
-315.4
P/S
0.9
0.7
·
1.0
0.8
1.0
·
1.0
1.9
·
1.2
1.2
1.6
·
2.0
P/B
2.4
2.0
·
2.7
2.4
2.8
·
1.9
4.3
·
2.5
2.6
3.2
·
3.5
P / Tangible Book
·
·
·
·
·
·
·
25.1
·
·
·
·
·
·
·
P / Cash Flow
·
10.5
·
·
·
17.9
·
·
25.3
·
·
·
19.0
·
·
EV / Revenue
0.9
0.7
·
1.0
0.8
1.0
·
0.9
1.8
·
1.0
1.0
1.4
·
1.9
Earnings Yield
0.15%
1.0%
·
4.1%
3.8%
2.8%
·
1.7%
0.61%
·
-0.97%
-1.1%
-0.70%
·
-0.32%
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
$1.89B
$1.83B
$1.79B
$1.49B
$902M
영업이익률 %
4.2%
5.0%
7.0%
6.8%
-14.5%
순이익
$40M
$5M
$10M
$20M
$-148M
희석 EPS
$0.31
$0.04
$0.08
$0.14
$-1.08
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
1.8
0.9
1.0
1.0
1.1
유동비율
1.3
2.1
2.3
2.4
2.6
당좌 비율
1.2
2.0
2.2
2.2
2.3
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$163M
$70M
$172M
$344M
$54M
기관 투자자 (13F)
333개의 제출자
· $2.3B 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.
보유자333
보유 가치$2.3B
신규 포지션57
청산 포지션47
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
57 (-12 이전 분기 대비)
47 (-20 이전 분기 대비)
115 (+1 이전 분기 대비)
91 (+6 이전 분기 대비)
+14.4M
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.