UP Wheels Up Experience Inc. Class A Common Stock
$4.88
가격 · 8월 18, 2026
기준 재무 정보 8월 5, 2026
52주 범위
$0–$10
46% of range
애널리스트 평점
STRONG BUY
9 analysts
목표 주가
—
P/E (TTM)
-0.6
ROE
99.0%
순이익률
-40.0%
UP 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$4.88
시가총액
$177M
P/E (TTM)
-0.6
EPS (TTM)
$-0.42
매출 (TTM)
$736M
배당 수익률
—
ROE
99.0%
부채/자본
-0.9
52주 범위
$0 – $10
UP 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
$736M
2019-12-31
→
2025-12-31
EPS
$-0.42
2019-12-31
→
2025-12-31
잉여현금흐름
$-260M
2021-12-31
→
2025-12-31
마진
-40.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
UP
동종업계 중앙값
P/E (TTM)
-0.6
7.0
P/S (TTM)
0.2
0.7
P/B
-0.5
2.2
EV / EBITDA
-1.9
—
Price / FCF (주가 / FCF)
-0.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
UP
동종업계 중앙값
Operating Margin (영업이익률)
-27.6%
—
Net Profit Margin (순이익률)
-40.0%
-15.7%
ROA
-27.7%
-11.6%
ROE
99.0%
-305.6%
ROIC
363.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
UP
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-0.9
—
Current Ratio (유동비율)
0.3
0.3
Quick Ratio (당좌 비율)
0.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
UP
동종업계 중앙값
Revenue YoY (매출 YoY)
-7.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-22.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
UP
동종업계 중앙값
UP 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
9 명의 애널리스트
- 적극 매수 4 44.4%
- 매수 4 44.4%
- 보유 1 11.1%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
1.9%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $-2.35 | — | — |
| 2026년 3월 31일 | $-1.97 | — | — |
| 2025년 12월 31일 | $-0.02 | $-1.73 | 1.7% |
| 2025년 6월 30일 | $-0.10 | $-1.95 | 1.8% |
| 2025년 3월 31일 | $-0.10 | $-2.08 | 2.0% |
| 2024년 9월 30일 | $-0.07 | $-2.06 | 2.0% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| UP | $474M | -1.6 | -7.0% | -40.0% | 99.0% | — |
| JBLU | $1.68B | -2.7 | -2.3% | -6.6% | -26.6% | — |
| ULCC | $1.08B | -7.8 | -1.4% | -3.7% | -27.5% | — |
| RJET | $840M | 9.8 | 251.9% | 4.5% | 11.8% | — |
| SRFM | — | -0.6 | -10.8% | — | — | — |
| DAL | $45.80B | 9.1 | 2.8% | 7.9% | 26.1% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $736M | $792M | $1.25B | $1.58B | $1.19B | $695M | $385M | |
| Cost of Revenue | $663M | $733M | $1.23B | $1.54B | $1.12B | $635M | $341M | |
| R&D Expense | $39M | $41M | $62M | $57M | $34M | $21M | $14M | |
| SG&A Expense | $145M | $138M | $146M | $184M | $113M | $65M | $28M | |
| Operating Expenses | $940M | $1.05B | $1.70B | $2.14B | $1.40B | $758M | $463M | |
| Operating Income | $-203M | $-259M | $-444M | $-560M | $-203M | $-63M | $-78M | |
| Interest Expense | · | · | $41M | $8M | $10M | $23M | $29M | |
| Other Non-op | $-1M | $-717.0K | $-660.0K | $-1M | $0 | $0 | $-29M | |
| Pretax Income | $-291M | $-338M | $-486M | $-555M | $-197M | $-85M | $-107M | |
| Income Tax | $4M | $1M | $1M | $170.0K | $58.0K | $0 | $0 | |
| Net Income | $-294M | $-340M | $-487M | $-555M | $-190M | $-79M | $-96M | |
| EPS (Basic) | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 | $-0.48 | $-0.93 | |
| EPS (Diluted) | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 | $-0.48 | $-0.93 | |
| Shares (Basic) | 705,991,790 | 697,713,626 | 132,194,747 | 24,567,164 | 20,478,090 | 162,505,231 | 103,803,383 | |
| Shares (Diluted) | 705,991,790 | 697,713,626 | 132,194,747 | 24,567,164 | 20,478,090 | 162,505,231 | 103,803,383 | |
| EBITDA | $-203M | $-259M | $-406M | $-517M | $34M | · | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $134M | $216M | $264M | $586M | $785M | $313M | · | |
| Receivables | $24M | $32M | $38M | $112M | $79M | $50M | · | |
| Inventory | $12M | $12M | $20M | $29M | $9M | $5M | · | |
| Prepaid Expense | $27M | $24M | $56M | $40M | $12M | $19M | · | |
| Other Current Assets | $34M | $11M | $12M | $13M | $12M | · | · | |
| Current Assets | $249M | $332M | $434M | $820M | $933M | $396M | · | |
| PP&E (Net) | $220M | $348M | $338M | $395M | $318M | $323M | · | |
| PP&E (Gross) | $394M | $564M | $595M | $657M | $541M | $512M | · | |
| Accum. Depreciation | $175M | $216M | $257M | $262M | $223M | $189M | · | |
| Goodwill | $210M | $217M | $218M | $348M | $437M | $400M | $4M | |
| Intangibles | $75M | $97M | $118M | $142M | $147M | $164M | · | |
| Other Non-current Assets | $72M | $77M | $111M | $78M | $35M | $849.0K | · | |
| Total Assets | $969M | $1.16B | $1.32B | $1.92B | $1.98B | $1.36B | · | |
| Accounts Payable | $20M | $30M | $33M | $43M | $44M | $21M | · | |
| Accrued Liabilities | $104M | $89M | $102M | $149M | $107M | $71M | · | |
| Current Liabilities | $908M | $917M | $908M | $1.34B | $1.14B | $840M | · | |
| Capital Leases | $121M | $51M | $55M | $83M | $83M | $56M | · | |
| Other Non-current Liabilities | $16M | $485.0K | $7M | $4M | $30.0K | $3M | · | |
| Total Liabilities | $1.36B | $1.35B | $1.22B | $1.67B | $1.24B | $1.07B | · | |
| Long-term Debt | $671M | $761M | $615M | $270M | $0 | $211M | · | |
| Total Debt | $335M | $408M | $259M | $253M | $0 | · | · | |
| Common Stock | $4.0K | $70.0K | $70.0K | $3.0K | $25.0K | $17.0K | · | |
| Paid-in Capital | $2.02B | $1.92B | $1.88B | $1.55B | $1.45B | $798M | · | |
| Retained Earnings | $-2.40B | $-2.10B | $-1.76B | $-1.28B | $-721M | $-531M | · | |
| Treasury Stock | $10M | $8M | $8M | $8M | $0 | · | · | |
| AOCI | $-6M | $-13M | $-11M | $-10M | $0 | · | · | |
| Stockholders' Equity | $-392M | $-202M | $97M | $252M | $730M | $268M | · | |
| Liabilities + Equity | $969M | $1.16B | $1.32B | $1.92B | $1.98B | $1.36B | · | |
| Shares Outstanding | 36,100,887 | 34,917,104 | 697,131,838 | 25,198,298 | 24,583,457 | 16,971,715 | 116,581,682 |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $61M | $57M | $37M | $44M | $34M | $41M | $38M | |
| Stock-based Comp | $45M | $46M | $26M | $89M | $50M | $3M | $2M | |
| Deferred Tax | $-1M | $-1M | $-755.0K | $-133.0K | $-17.0K | $0 | $0 | |
| Amort. of Intangibles | $20M | $21M | $23M | $24M | $22M | $20M | $900.0K | |
| Restructuring | · | · | $10M | · | · | · | · | |
| Other Non-cash | · | · | $-240M | $192M | · | · | · | |
| Operating Cash Flow | $-166M | $-78M | $-665M | $-231M | $126M | $210M | $-25M | |
| CapEx | $94M | $123M | $20M | $84M | $15M | $7M | $4M | |
| Investing Cash Flow | $180M | $-47M | $41M | $-175M | $-39M | $82M | $-41M | |
| Debt Issued | $66M | $327M | $382M | $259M | $0 | $755.0K | $0 | |
| Net Debt Issued | $-144M | $81M | $323M | $259M | $-214M | · | · | |
| Stock Issued | $48M | · | · | · | · | · | · | |
| Stock Repurchased | $2M | $485.0K | $28.0K | $8M | $0 | $0 | · | |
| Net Stock Activity | $46M | $-485.0K | $-28.0K | $-8M | · | · | · | |
| Financing Cash Flow | $-99M | $79M | $301M | $245M | $374M | $-63M | $87M | |
| Net Change in Cash | $-82M | $-46M | $-327M | $-167M | $462M | $228M | $21M | |
| Taxes Paid | $3M | · | · | · | · | · | · | |
| Free Cash Flow | $-260M | $-201M | $-685M | $-314M | $111M | · | · | |
| Levered FCF | · | · | $-727M | $-322M | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Operating Margin | -27.6% | -32.7% | -35.4% | -35.4% | · | · | · | |
| Net Margin | -40.0% | -42.9% | -38.9% | -35.1% | · | · | · | |
| Pretax Margin | -39.5% | -42.7% | -38.8% | -35.2% | · | · | · | |
| EBITDA Margin | -27.6% | -32.7% | -32.4% | -32.7% | · | · | · | |
| ROA | -27.7% | -27.5% | -30.1% | -28.4% | · | · | · | |
| ROE | 99.0% | 648.7% | -279.1% | -113.1% | · | · | · | |
| ROIC | 363.1% | -126.1% | -124.8% | -110.9% | · | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | · | |
| Quick Ratio | 0.2 | 0.3 | 0.3 | 0.5 | 0.8 | 0.5 | · | |
| Debt / Equity | -0.9 | -2.0 | 2.7 | 1.0 | 0.0 | · | · | |
| LT Debt / Equity | -0.8 | -1.9 | 2.4 | 0.9 | 0.0 | · | · | |
| Interest Coverage | · | · | -10.8 | -74.5 | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.8 | 0.8 | · | · | · | |
| Inventory Turnover | 55.8 | 45.0 | 49.9 | 80.2 | · | · | · | |
| Receivables Turnover | 26.0 | 22.5 | 16.6 | 16.5 | · | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.0% | -36.8% | -20.7% | 32.3% | 71.8% | · | · | |
| Revenue CAGR 3Y | -22.5% | -12.8% | 21.7% | · | · | · | · | |
| Revenue CAGR 5Y | 1.2% | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $736M | $792M | $1.25B | $1.58B | $1.19B | $695M | · | |
| Net Income TTM | $-294M | $-340M | $-487M | $-555M | $-190M | $-79M | · | |
| Market Cap | $474M | $1.15B | $2.39B | $2.57B | $11.41B | · | · | |
| Enterprise Value | $675M | $1.34B | $2.39B | $2.24B | $10.62B | · | · | |
| P/E | -1.6 | -3.4 | -0.9 | -0.5 | -5.0 | -207.7 | · | |
| P/S | 0.6 | 1.5 | 1.9 | 1.6 | 9.6 | · | · | |
| P/B | -1.2 | -5.7 | 24.5 | 10.2 | 15.6 | · | · | |
| P / Tangible Book | · | · | · | · | 78.2 | · | · | |
| P / Cash Flow | -2.8 | -14.8 | -3.6 | -11.1 | 90.2 | · | · | |
| P / FCF | -1.8 | -5.7 | -3.5 | -8.2 | 102.5 | · | · | |
| EV / EBITDA | -3.3 | -5.2 | -5.9 | -4.3 | 309.7 | · | · | |
| EV / FCF | -2.6 | -6.7 | -3.5 | -7.1 | 95.5 | · | · | |
| EV / Revenue | 0.9 | 1.7 | 1.9 | 1.4 | 8.9 | · | · | |
| Earnings Yield | -64.0% | -29.7% | -107.6% | -219.4% | -20.0% | -0.48% | · |
손익계산서 16
| 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 | $182M | $169M | $184M | $185M | $190M | $178M | $205M | $194M | $196M | $197M | $246M | $320M | $335M | $352M | $408M | $420M | |
| Cost of Revenue | $160M | $159M | $157M | $173M | $174M | $158M | $176M | $167M | $192M | $198M | $251M | $300M | $328M | $354M | $396M | $403M | |
| R&D Expense | $9M | $9M | $9M | $10M | $9M | $11M | $9M | $10M | $11M | $11M | $12M | $20M | $14M | $16M | $15M | $17M | |
| SG&A Expense | $32M | $27M | $26M | $32M | $30M | $57M | $38M | $27M | $36M | $36M | $24M | $43M | $40M | $39M | $53M | $44M | |
| Operating Expenses | $256M | $226M | $186M | $247M | $249M | $258M | $258M | $236M | $275M | $282M | $311M | $449M | $488M | $448M | $630M | $572M | |
| Operating Income | $-74M | $-57M | $-2M | $-61M | $-60M | $-81M | $-53M | $-42M | $-79M | $-85M | $-65M | $-129M | $-153M | $-97M | $-222M | $-152M | |
| Interest Expense | · | · | · | · | · | · | · | · | $17M | $15M | · | $11M | $8M | $8M | $8M | $0 | |
| Other Non-op | $-61.0K | $-11.0K | $-1M | $4.0K | $-470.0K | $301.0K | $-218.0K | $-149.0K | $-221.0K | $-129.0K | $-1M | $613.0K | $-42.0K | $145.0K | $464.0K | $-625.0K | |
| Pretax Income | $-107M | $-82M | $-28M | $-82M | $-81M | $-99M | $-87M | $-57M | $-97M | $-98M | $-80M | $-144M | $-161M | $-101M | $-225M | $-149M | |
| Income Tax | $-119.0K | $509.0K | $1M | $1M | $959.0K | $78.0K | $494.0K | $405.0K | $441.0K | $-114.0K | $632.0K | $579.0K | $-16.0K | $188.0K | $-335.0K | $185.0K | |
| Net Income | $-107M | $-83M | $-29M | $-84M | $-82M | $-99M | $-88M | $-58M | $-97M | $-97M | $-81M | $-145M | $-161M | $-101M | $-225M | $-149M | |
| EPS (Basic) | $-2.97 | $-2.29 | $-0.04 | $-0.12 | $-2.35 | $-2.84 | $-0.13 | $-0.08 | $-0.14 | $-0.14 | $10.08 | $-3.51 | $-6.28 | $-3.98 | $-12.35 | $-6.09 | |
| EPS (Diluted) | $-2.97 | $-2.29 | $-0.04 | $-0.12 | $-2.35 | $-2.84 | $-0.13 | $-0.08 | $-0.14 | $-0.14 | $10.08 | $-3.51 | $-6.28 | $-3.98 | $-12.35 | $-6.09 | |
| Shares (Basic) | 36,116,200 | 36,149,112 | -1,395,088,765 | 703,813,424 | 34,949,848 | 34,913,507 | -1,395,450,069 | 697,721,699 | 697,458,966 | 697,983,030 | 40,029,017 | 41,261,003 | 25,570,200 | 25,334,527 | -268,886,171 | 24,435,096 | |
| Shares (Diluted) | 36,116,200 | 36,149,112 | -1,395,088,765 | 703,813,424 | 34,949,848 | 34,913,507 | -1,395,450,069 | 697,721,699 | 697,458,966 | 697,983,030 | 40,029,017 | 41,261,003 | 25,570,200 | 25,334,527 | -268,886,171 | 24,435,096 | |
| EBITDA | $-70M | $-54M | · | $-56M | $-55M | $-72M | · | $-38M | $-75M | $-76M | · | $-119M | $-143M | $-88M | · | $11M |
대차대조표 29
| 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 | $86M | $54M | $134M | $125M | $107M | $172M | $216M | $116M | $141M | $181M | · | $245M | $152M | $363M | · | $285M | |
| Receivables | $28M | $32M | $24M | $32M | $39M | $42M | $32M | $32M | $34M | $42M | $38M | $47M | $85M | $108M | $112M | $127M | |
| Inventory | $2M | $2M | $12M | $9M | $12M | $13M | $12M | $23M | $21M | $21M | · | $24M | $23M | $39M | · | $18M | |
| Prepaid Expense | $21M | $28M | $27M | $25M | $22M | $32M | $24M | $29M | $34M | $43M | · | $47M | $54M | $47M | · | $39M | |
| Other Current Assets | $21M | $26M | $33M | $15M | $16M | $16M | $11M | $21M | $22M | $16M | · | $11M | $14M | $35M | · | $20M | |
| Current Assets | $222M | $165M | $249M | $248M | $234M | $299M | $332M | $271M | $289M | $333M | · | $410M | $350M | $603M | · | $552M | |
| PP&E (Net) | $223M | $264M | $220M | $305M | $318M | $333M | $348M | $267M | $287M | $322M | · | $362M | $401M | $399M | · | $388M | |
| PP&E (Gross) | $324M | $432M | $394M | $499M | $519M | $544M | $564M | $501M | $536M | $578M | · | $629M | $672M | $667M | · | $637M | |
| Accum. Depreciation | $100M | $168M | $175M | $194M | $201M | $210M | $216M | $234M | $248M | $256M | · | $266M | $271M | $268M | · | $249M | |
| Goodwill | $209M | $209M | $210M | $210M | $224M | $219M | $217M | $222M | $218M | $218M | $218M | $215M | $282M | $350M | $348M | $460M | |
| Intangibles | $65M | $70M | $75M | $80M | $87M | $92M | $97M | $103M | $107M | $112M | · | $123M | $131M | $136M | · | $147M | |
| Other Non-current Assets | $69M | $67M | $72M | $71M | $76M | $77M | $77M | $126M | $125M | $101M | · | $144M | $131M | $123M | · | $64M | |
| Total Assets | $927M | $916M | $969M | $973M | $1.01B | $1.09B | $1.16B | $1.04B | $1.09B | $1.18B | · | $1.33B | $1.39B | $1.71B | · | $1.75B | |
| Accounts Payable | $27M | $23M | $20M | $31M | $35M | $38M | $30M | $35M | $42M | $46M | · | $26M | $52M | $42M | · | $49M | |
| Accrued Liabilities | $82M | $93M | $104M | $101M | $96M | $85M | $89M | $94M | $88M | $90M | · | $101M | $116M | $138M | · | $129M | |
| Current Liabilities | $785M | $854M | $908M | $888M | $902M | $925M | $917M | $888M | $874M | $879M | · | $869M | $1.07B | $1.23B | · | $1.19B | |
| Capital Leases | $112M | $116M | $121M | $47M | $51M | $53M | $51M | $48M | $50M | $51M | · | $59M | $71M | $77M | · | $87M | |
| Other Non-current Liabilities | $8M | $11M | $8M | $20M | $9M | $10M | $485.0K | $12M | $15M | $7M | · | $18M | $21M | $18M | · | $3M | |
| Total Liabilities | $1.49B | $1.38B | $1.36B | $1.35B | $1.35B | $1.37B | $1.35B | $1.16B | $1.16B | $1.17B | · | $1.18B | $1.37B | $1.55B | · | $1.30B | |
| Long-term Debt | $919M | $749M | $671M | $767M | $770M | $766M | $408M | $597M | $597M | $603M | · | $584M | $251M | $263M | · | · | |
| Total Debt | $602M | $422M | · | $424M | $423M | $414M | · | $240M | $240M | $245M | · | $261M | $237M | $247M | · | · | |
| Common Stock | $4.0K | $72.0K | $72.0K | $72.0K | $70.0K | $70.0K | $70.0K | $70.0K | $70.0K | $70.0K | · | $17.0K | $3.0K | $25.0K | · | $25.0K | |
| Paid-in Capital | $2.04B | $2.03B | $2.02B | $2.01B | $1.95B | $1.93B | $1.92B | $1.91B | $1.91B | $1.88B | · | $1.85B | $1.56B | $1.56B | · | $1.52B | |
| Retained Earnings | $-2.59B | $-2.48B | $-2.40B | $-2.37B | $-2.28B | $-2.20B | $-2.10B | $-2.02B | $-1.96B | $-1.86B | · | $-1.68B | $-1.54B | $-1.38B | · | $-1.05B | |
| Treasury Stock | $10M | $10M | $10M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $7M | |
| AOCI | $-7M | $-7M | $-6M | $-6M | $-3M | $-10M | $-13M | $-6M | $-12M | $-12M | · | $-14M | $-6M | $-9M | · | $-17M | |
| Stockholders' Equity | $-560M | $-466M | $-392M | $-375M | $-348M | $-288M | $-202M | $-118M | $-72M | $936.0K | · | $145M | $13M | $163M | · | $447M | |
| Liabilities + Equity | $927M | $916M | $969M | $973M | $1.01B | $1.09B | $1.16B | $1.04B | $1.09B | $1.18B | · | $1.33B | $1.39B | $1.71B | · | $1.75B | |
| Shares Outstanding | 36,270,704 | 36,228,699 | 722,017,754 | 720,346,459 | 698,993,636 | 698,864,832 | 697,902,646 | 697,811,664 | 697,663,854 | 697,321,492 | 697,131,838 | 166,804,743 | 25,357,196 | 251,613,698 | 25,198,298 | 245,744,961 |
현금 흐름 16
| 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 | $4M | $4M | $14M | $5M | $5M | $9M | $13M | $4M | $4M | $6M | $14M | $6M | $6M | $9M | $19M | $11M | |
| Stock-based Comp | $13M | $11M | $12M | $12M | $8M | $13M | $13M | $8M | $14M | $11M | $4M | $4M | $7M | $12M | $23M | $23M | |
| Amort. of Intangibles | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Other Non-cash | · | $-32M | · | · | · | $30M | · | · | · | $6M | · | · | · | $-122M | · | · | |
| Operating Cash Flow | $-92M | $-100M | $-18M | $-37M | $-63M | $-48M | $38M | $-15M | $-25M | $-74M | $-4M | $-250M | $-209M | $-202M | $58M | $-148M | |
| CapEx | $53M | $62M | $40M | $23M | $16M | $15M | $108M | $5M | $6M | $4M | $8M | $111.0K | $3M | $9M | $4M | $4M | |
| Investing Cash Flow | $-28M | $-39M | $137M | $23M | $4M | $16M | $-73M | $2M | $4M | $20M | $4M | $38M | $10M | $-11M | $-4M | $9M | |
| Debt Issued | $252M | $101M | $32M | $14M | $10M | $10M | $327M | $0 | $0 | $0 | $39M | · | · | · | $259M | · | |
| Net Debt Issued | · | $64M | · | · | · | $-9M | · | · | · | $-24M | · | · | · | $-7M | · | · | |
| Stock Issued | · | · | $-97.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $46.0K | $201.0K | $543.0K | $895.0K | $86.0K | $109.0K | $-1.0K | $82.0K | $66.0K | $338.0K | $28.0K | $-3.0K | $0 | $0 | $340.0K | $658.0K | |
| Net Stock Activity | · | $-201.0K | · | · | · | $-109.0K | · | · | · | $-338.0K | · | · | · | $0 | · | · | |
| Financing Cash Flow | $150M | $63M | $-110M | $29M | $-9M | $-9M | $132M | $-12M | $-17M | $-24M | $18M | $302M | $-12M | $-7M | $252M | $-658.0K | |
| Net Change in Cash | $31M | $-76M | $9M | $15M | $-66M | $-39M | $98M | $-25M | $-38M | $-80M | $19M | $86M | $-211M | $-220M | $308M | $-143M | |
| Free Cash Flow | · | $-162M | · | · | · | $-63M | · | · | · | $-78M | · | · | · | $-211M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-92M | · | · | · | $-219M | · | · |
수익성 7
| 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 | -40.9% | -34.0% | · | -33.1% | -31.4% | -45.5% | · | -21.6% | -40.3% | -41.9% | · | -40.3% | -45.7% | -27.5% | · | · | |
| Net Margin | -58.9% | -49.1% | · | -45.1% | -43.4% | -55.9% | · | -29.8% | -49.4% | -49.4% | · | -45.2% | -47.9% | -28.7% | · | · | |
| Pretax Margin | -59.0% | -48.8% | · | -44.4% | -42.9% | -55.9% | · | -29.6% | -49.2% | -49.5% | · | -45.1% | -47.9% | -28.6% | · | · | |
| EBITDA Margin | -38.7% | -31.8% | · | -30.4% | -29.0% | -40.6% | · | -19.7% | -38.0% | -38.8% | · | -37.2% | -42.8% | -24.9% | · | · | |
| ROA | -11.1% | -8.3% | · | -8.3% | -7.9% | -8.7% | · | -4.9% | -7.8% | -6.7% | · | -9.4% | -9.6% | -5.6% | · | · | |
| ROE | 23.6% | 22.0% | · | 34.0% | 39.2% | 69.2% | · | -418.8% | 326.9% | -118.7% | · | -48.9% | -53.9% | -24.5% | · | · | |
| ROIC | -177.1% | 132.3% | · | -126.2% | -80.3% | -64.0% | · | -34.6% | -47.5% | -33.5% | · | -31.9% | -61.3% | -23.6% | · | · |
유동성 및 지급능력 5
| 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 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.5 | 0.3 | 0.5 | · | 0.5 | |
| Quick Ratio | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.2 | 0.4 | · | 0.3 | |
| Debt / Equity | -1.1 | -0.9 | · | -1.1 | -1.2 | -1.4 | · | -2.0 | -3.3 | 261.8 | · | 1.8 | 18.5 | 1.5 | · | · | |
| LT Debt / Equity | -1.0 | -0.9 | · | -1.1 | -1.1 | -1.3 | · | -1.8 | -3.0 | 238.0 | · | 1.6 | 16.4 | 1.4 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -4.8 | -5.7 | · | -11.5 | -20.0 | -11.9 | · | · |
효율성 3
| 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 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | · | |
| Inventory Turnover | 22.7 | 21.3 | · | 10.9 | 10.4 | 9.5 | · | 7.2 | 8.6 | 6.6 | · | 14.2 | 18.3 | 14.4 | · | · | |
| Receivables Turnover | 5.4 | 4.6 | · | 5.8 | 5.2 | 4.2 | · | 4.9 | 3.3 | 2.6 | · | 3.7 | 3.4 | 3.8 | · | · |
가치 평가 (TTM) 13
| 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 | $726M | $722M | · | $747M | $757M | $765M | · | $907M | $1.05B | $1.20B | · | $1.42B | $1.52B | $1.61B | · | $2.37B | |
| Net Income TTM | $-356M | $-348M | · | $-323M | $-336M | $-351M | · | $-397M | $-500M | $-504M | · | $-631M | $-635M | $-567M | · | $-520M | |
| Market Cap | $325M | $19M | · | $1.33B | $748M | $706M | · | $1.69B | $1.32B | $2.00B | · | $345M | $30M | $1.59B | · | $2.83B | |
| Enterprise Value | $841M | $387M | · | $1.62B | $1.06B | $948M | · | $1.81B | $1.42B | $2.07B | · | $361M | $114M | $1.48B | · | · | |
| P/E | -1.2 | -0.1 | · | -4.0 | -2.2 | -2.0 | · | -0.6 | -0.2 | -0.2 | · | -0.1 | -0.1 | -0.4 | · | -1.0 | |
| P/S | 0.4 | 0.0 | · | 1.8 | 1.0 | 0.9 | · | 1.9 | 1.3 | 1.7 | · | 0.2 | 0.0 | 1.0 | · | 1.2 | |
| P/B | -0.6 | -0.0 | · | -3.5 | -2.2 | -2.5 | · | -14.4 | -18.3 | 2138.2 | · | 2.4 | 2.3 | 9.8 | · | 6.3 | |
| P / Cash Flow | · | -0.2 | · | · | · | -14.7 | · | · | · | -27.1 | · | · | · | -7.9 | · | · | |
| P / FCF | · | -0.1 | · | · | · | -11.3 | · | · | · | -25.7 | · | · | · | -7.5 | · | · | |
| EV / EBITDA | -12.0 | -7.2 | · | -28.8 | -19.3 | -13.2 | · | -47.4 | -19.0 | -27.0 | · | -3.0 | -0.8 | -16.9 | · | · | |
| EV / FCF | · | -2.4 | · | · | · | -15.1 | · | · | · | -26.5 | · | · | · | -7.0 | · | · | |
| EV / Revenue | 1.2 | 0.5 | · | 2.2 | 1.4 | 1.2 | · | 2.0 | 1.4 | 1.7 | · | 0.3 | 0.1 | 0.9 | · | · | |
| Earnings Yield | -86.2% | -1038.7% | · | -25.0% | -44.9% | -49.5% | · | -159.9% | -532.8% | -484.7% | · | -709.2% | -1475.2% | -233.5% | · | -97.2% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $736M | $792M | $1.25B | $1.58B | $1.19B |
| 영업이익률 % | -27.6% | -32.7% | -35.4% | -35.4% | — |
| 순이익 | $-294M | $-340M | $-487M | $-555M | $-190M |
| 희석 EPS | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -0.9 | -2.0 | 2.7 | 1.0 | 0.0 |
| 유동비율 | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 |
| 당좌 비율 | 0.2 | 0.3 | 0.3 | 0.5 | 0.8 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-260M | $-201M | $-685M | $-314M | $111M |
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.
기관 투자자 (13F) 13개의 제출자 · $942K 전체 · 기준일 2026년 3월 31일
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.
기관 활동 — Q1 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 24 (+9 이전 분기 대비) | 17 (-16 이전 분기 대비) | 18 (-10 이전 분기 대비) | 22 (+2 이전 분기 대비) | -3.8M |
Q4 2025 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.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| VANGUARD GROUP INC | $401,795 | 612,492 | 42.65% | 주식 |
| CIBC Private Wealth Group LLC | $138,046 | 75,025 | 14.65% | 주식 |
| WOLVERINE TRADING, LLC | $120,414 | 65,800 | 12.78% | 풋 옵션 |
| WOLVERINE TRADING, LLC | $115,656 | 63,200 | 12.28% | 콜 옵션 |
| WOLVERINE TRADING, LLC | $82,562 | 45,116 | 8.76% | 주식 |
| Nuveen Asset Management, LLC | $41,773 | 25,317 | 4.43% | 주식 |
| Inspire Investing, LLC | $27,221 | 52,703 | 2.89% | 주식 |
| Annex Advisory Services, LLC | $9,540 | 18,471 | 1.01% | 주식 |
| SWAN Capital LLC | $3,104 | 6,010 | 0.33% | 주식 |
| CWM, LLC | $1,574 | 3,047 | 0.17% | 주식 |
| Sunbelt Securities, Inc. | $258 | 500 | 0.03% | 주식 |
| Investors Research Corp | $209 | 405 | 0.02% | 주식 |
| COMERICA BANK | $8 | 12 | 0.00% | 주식 |
회사 내부자 35 명의 내부자 · 19 임원 · 13 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| George N Mattson | Chief Executive Officer | 2026년 5월 18일 P | 27,791 | 4 | 0 | $146,206 |
| Eric Cabezas | Interim CFO | 2025년 2월 26일 A | 613,897 | 0 | 0 | $0 |
| Todd Lamar Smith | Chief Financial Officer | 2024년 2월 26일 F | 417,043 | 0 | 0 | $0 |
| Eric Douglas Jacobs | Former Chief Financial Officer | 2022년 5월 18일 F | 726,796 | 0 | 0 | $0 |
| Vinayak Hegde | President | 2022년 11월 7일 S | 2,065,385 | 0 | 0 | $0 |
| David L Holtz | Chief Operating Officer | 2026년 5월 26일 F | 78,945 | 0 | 1 | $-106,049 |
| Thomas William Bergeson | Chief Operating Officer | 2022년 2월 16일 A | 308,735 | 0 | 0 | $0 |
| Mark Briffa | Chief Sales Officer | 2026년 6월 11일 S | 80,083 | 0 | 5 | $-167,839 |
| Alexander Chatkewitz | Chief Accounting Officer | 2026년 6월 5일 F | 42,812 | 0 | 1 | $-34,980 |
| David Godsman | Chief Digital Officer | 2026년 6월 1일 F | 79,816 | 0 | 1 | $-212,250 |
| Matthew J. Knopf | Chief Legal Officer | 2026년 5월 26일 F | 96,243 | 0 | 0 | $0 |
| Brian Joseph Kedzior | Chief People Officer | 2026년 5월 26일 F | 70,015 | 0 | 1 | $-73,500 |
| Kristen Lauria | Chief Marketing Officer | 2026년 5월 26일 F | 82,174 | 0 | 0 | $0 |
| Laura Heltebran | Chief Legal Officer | 2024년 6월 6일 A | 189,288 | 0 | 0 | $0 |
| Ravi Thakran | Executive Chairman | 2023년 6월 23일 A | 342,645 | 0 | 0 | $0 |
| Jacques Stevens Sainte-Rose | Chief People Officer | 2023년 5월 31일 A | 823,000 | 0 | 0 | $0 |
| Jason Kanter Horowitz | Chief Business Officer | 2022년 8월 24일 F | 781,488 | 0 | 0 | $0 |
| Lee D. Applbaum | Chief Marketing Officer | 2022년 2월 8일 A | 712,674 | 0 | 0 | $0 |
| Francesca Molinari | Chief People Officer | 2021년 9월 17일 A | 161,709 | 0 | 0 | $0 |
| Donald Lee Moak | 이사 | 2026년 6월 9일 A | 33,326 | 0 | 1 | $-134,246 |
| Gregory L Summe | 이사 | 2026년 6월 9일 A | 36,090 | 0 | 0 | $0 |
| Roger N Farah | 이사 | 2026년 6월 9일 A | 24,305 | 0 | 0 | $0 |
| Timothy M Armstrong | 이사 | 2025년 6월 10일 A | 302,835 | 0 | 0 | $0 |
| David J. Adelman | 이사 | 2024년 6월 6일 A | 187,703 | 0 | 0 | $0 |
| Kenneth H Dichter | 이사 | 2023년 5월 16일 D | 11,588,598 | 0 | 0 | $0 |
| Marc-Kwesi Terrence Richard Farrell | 이사 | 2022년 6월 2일 A | 80,450 | 0 | 0 | $0 |
| Susan Schuman | 이사 | 2022년 6월 2일 A | 80,450 | 0 | 0 | $0 |
| Michael G Mullen | 이사 | 2022년 6월 2일 A | 80,450 | 0 | 0 | $0 |
| Brian J Radecki | 이사 | 2022년 6월 2일 A | 167,340 | 0 | 0 | $0 |
| Chih T Cheung | 이사 | 2022년 6월 2일 A | 80,450 | 0 | 0 | $0 |
| CK Wheels LLC | 10% 소유주 | 2026년 6월 23일 S | 12,870,254 | 0 | 5 | $-308,550 |
| Meaghan Danielle Wells | — | 2026년 8월 10일 S | 61,695 | 0 | 2 | $-82,053 |
| Leo Austin | — | 2021년 7월 13일 M | 25,000 | 0 | 0 | $0 |
| Neil B. Jacobs | — | 2021년 7월 13일 M | 25,000 | 0 | 0 | $0 |
| Frank N Newman | — | 2021년 7월 13일 M | 25,000 | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 3 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| Cox Investment Holdings, Inc. ×2 제출 서류 | 2023년 11월 20일 | — | 최초 제출 | — | SEC |
| CK Wheels LLC, CK Opportunities GP, LLC, Certares Opportunities LLC, Knighthead Opportunities Capital Management, LLC ×2 제출 서류 | 2023년 11월 17일 | — | 최초 제출 | — | SEC |
| Kenneth H. Dichter ×2 제출 서류 | 2023년 2월 2일 | — | 최초 제출 | — | SEC |
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.
ETF 보유 현황 7 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| IWC · iShares Trust | 0.01% | 18,516 SH | 2026년 8월 8일 | 일간 |
| IWN · iShares Trust | 0.00% | 77,145 SH | 2026년 8월 8일 | 일간 |
| IWM · iShares Trust | 0.00% | 123,847 SH | 2026년 8월 8일 | 일간 |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 48,550 SH | 2026년 8월 8일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 164,937 SH | 2026년 8월 8일 | 일간 |
| VTWO · VANGUARD SCOTTSDALE FUNDS | 0.00% | 31,462 SH | 2026년 8월 8일 | 일간 |
| VTWV · VANGUARD SCOTTSDALE FUNDS | 0.00% | 4,730 SH | 2026년 8월 8일 | 일간 |