USAC USA Compression Partners, LP Common Units Representing Limited Partner Interests
$26.10
가격 · 6월 26, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$22–$31
49% of range
애널리스트 평점
BUY
13 analysts
목표 주가
$30
+14% upside
P/E (TTM)
—
ROE
—
순이익률
11.2%
USAC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$26.10
시가총액
—
P/E (TTM)
—
EPS (TTM)
—
매출 (TTM)
$998M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$22 – $31
USAC 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
$998M
2016-12-31
→
2025-12-31
EPS
—
잉여현금흐름
$277M
2016-12-31
→
2025-12-31
마진
11.2%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
USAC
동종업계 중앙값
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
USAC
동종업계 중앙값
Operating Margin (영업이익률)
30.7%
—
Net Profit Margin (순이익률)
11.2%
5.0%
ROA
4.2%
3.0%
ROIC
11.6%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
USAC
동종업계 중앙값
Current Ratio (유동비율)
1.3
1.5
Quick Ratio (당좌 비율)
0.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
USAC
동종업계 중앙값
Revenue YoY (매출 YoY)
5.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
12.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.4%
—
Net Income YoY (순이익 YoY)
11.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
USAC
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 4월 27일 | $0.5250 |
| 2026년 1월 26일 | $0.5250 |
| 2025년 10월 27일 | $0.5250 |
| 2025년 7월 28일 | $0.5250 |
| 2025년 4월 28일 | $0.5250 |
| 2025년 1월 27일 | $0.5250 |
| 2024년 10월 21일 | $0.5250 |
| 2024년 7월 22일 | $0.5250 |
| 2024년 4월 19일 | $0.5250 |
| 2024년 1월 19일 | $0.5250 |
| 2023년 10월 20일 | $0.5250 |
| 2023년 7월 21일 | $0.5250 |
| 2023년 4월 21일 | $0.5250 |
| 2023년 1월 20일 | $0.5250 |
| 2022년 10월 21일 | $0.5250 |
| 2022년 7월 22일 | $0.5250 |
| 2022년 4월 22일 | $0.5250 |
| 2022년 1월 21일 | $0.5250 |
| 2021년 10월 22일 | $0.5250 |
| 2021년 7월 23일 | $0.5250 |
USAC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
13 명의 애널리스트
- 적극 매수 2 15.4%
- 매수 5 38.5%
- 보유 5 38.5%
- 매도 1 7.7%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-06-26
중앙값
$29.50
← 모든 목표가 하회
$26.10
저가
$28.00
고가
$33.00
중앙값 목표
$29.50
+13.0%
평균 목표
$29.67
+13.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.03%
다음 실적
8월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.27 | $0.36 | -0.09% |
| 2025년 12월 31일 | $0.25 | $0.27 | -0.02% |
| 2025년 9월 30일 | $0.26 | $0.22 | 0.04% |
| 2025년 6월 30일 | $0.22 | $0.21 | 0.01% |
| 2025년 3월 31일 | $0.14 | $0.23 | -0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| USAC | — | — | 5.0% | 11.2% | — | — |
| SEI | — | 28.9 | 98.7% | 4.9% | 6.6% | — |
| WHD | — | 55.0 | -4.5% | 15.4% | 14.4% | — |
| LBRT | — | 20.7 | -7.2% | 3.7% | 7.2% | — |
| WBI | — | — | 66.2% | — | — | — |
| OII | — | 6.9 | 4.6% | 12.7% | 39.6% | 20.4% |
| TDW | $2.50B | 7.6 | 0.52% | 24.7% | 27.0% | — |
| EROK | — | — | — | — | — | — |
| NESR | $1.58B | 30.1 | 1.7% | 3.9% | 5.5% | 12.4% |
| WTTR | — | — | -3.1% | 1.5% | 2.6% | 14.4% |
| SLB | $57.38B | 16.3 | -1.6% | 9.4% | 14.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $998M | $950M | $846M | $705M | $633M | $668M | $698M | $584M | $277M | $264M | $271M | $222M | |
| SG&A Expense | $66M | $73M | $73M | $61M | $56M | $60M | $64M | $69M | $25M | $23M | $41M | $39M | |
| Operating Expenses | $692M | $656M | $614M | $535M | $492M | $1.13B | $530M | $519M | $539M | $291M | $406M | $184M | |
| Operating Income | $307M | $294M | $232M | $169M | $141M | $-465M | $168M | $65M | $-263M | $-27M | $-136M | $38M | |
| Interest Expense | · | · | $170M | $138M | $130M | $129M | $127M | $78M | $0 | $21M | $18M | $13M | |
| Other Non-op | $97.0K | $110.0K | $127.0K | $91.0K | $107.0K | $86.0K | $80.0K | $41.0K | $-223.0K | $-153.0K | $22.0K | $11.0K | |
| Pretax Income | $116M | $102M | $70M | $31M | $11M | $-593M | $41M | $-13M | $-263M | $-27M | $-153M | $25M | |
| Income Tax | $5M | $2M | $1M | $1M | $874.0K | $1M | $2M | $-2M | $2M | $-163.0K | $1M | $103.0K | |
| Net Income | $111M | $100M | $68M | $30M | $10M | $-595M | $39M | $-11M | $-265M | $-27M | $-154M | · | |
| EBITDA | $307M | $294M | $232M | $169M | $141M | $-465M | $168M | $65M | $37M | $34M | $-136M | $38M |
대차대조표 21
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $14.0K | $11.0K | $35.0K | $0 | $2.0K | $10.0K | $99.0K | $4M | $14M | $11M | $6.0K | |
| Receivables | · | · | · | $84M | $68M | $64M | $80M | $76M | $33M | $32M | $28M | $25M | |
| Inventory | $134M | $134M | $115M | $94M | $86M | $85M | $92M | $89M | $33M | $30M | $19M | $9M | |
| Prepaid Expense | $11M | $12M | $11M | $9M | $6M | $2M | $2M | $2M | $4M | $2M | $3M | $1M | |
| Current Assets | $237M | $235M | $226M | $186M | $205M | $200M | $231M | $218M | $74M | $73M | $53M | $38M | |
| PP&E (Net) | · | · | · | · | · | · | $2.48B | $2.52B | $1.19B | $1.27B | $1.32B | $1.16B | |
| PP&E (Gross) | · | · | · | · | · | · | $3.49B | $3.34B | $1.88B | $1.60B | $1.56B | $1.34B | |
| Accum. Depreciation | · | · | · | · | · | · | $1.01B | $822M | $690M | $328M | $245M | $180M | |
| Goodwill | $0 | · | · | · | · | $0 | $619M | $619M | $253M | $36M | $36M | $208M | |
| Intangibles | $187M | $216M | $246M | $275M | $304M | $334M | $363M | $393M | $198M | $75M | $79M | $82M | |
| Other Non-current Assets | $20M | $7M | $10M | $13M | $16M | $12M | $16M | $23M | $205.0K | $7M | $7M | $5M | |
| Total Assets | $2.62B | $2.75B | $2.74B | $2.67B | $2.77B | $2.95B | $3.73B | $3.77B | $1.72B | $1.47B | $1.51B | $1.52B | |
| Accounts Payable | · | · | $40M | $35M | $23M | $14M | $22M | $24M | $1M | $13M | $24M | $45M | |
| Accrued Liabilities | $94M | $99M | $85M | $76M | $114M | $110M | $119M | $94M | $42M | $27M | $21M | $22M | |
| Current Liabilities | $187M | $191M | $188M | $174M | $188M | $170M | $189M | $150M | $47M | $56M | $61M | $82M | |
| Capital Leases | $11M | $12M | $15M | $16M | $19M | $21M | $17M | $0 | $3M | · | · | · | |
| Deferred Tax | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $2.73B | $2.72B | $2.55B | $2.30B | $2.19B | $2.13B | $2.07B | $1.92B | $54M | · | · | · | |
| Long-term Debt | $2.52B | $2.50B | $2.34B | $2.11B | $1.97B | $1.93B | $1.85B | $1.76B | $783M | $685M | $729M | $595M | |
| Total Debt | $2.52B | $2.50B | $2.34B | $2.11B | $1.97B | $1.93B | $1.85B | $1.76B | $783M | $685M | $729M | $595M | |
| Liabilities + Equity | $2.62B | $2.75B | $2.74B | $2.67B | $2.77B | $2.95B | $3.73B | $3.77B | $1.72B | $1.47B | $1.51B | $1.52B |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $285M | $265M | $246M | $237M | $239M | $239M | $231M | $214M | $167M | $155M | $85M | $71M | |
| Stock-based Comp | $4M | $17M | $22M | $16M | $16M | $8M | $11M | $12M | $4M | $4M | $4M | $3M | |
| Deferred Tax | $466.0K | $574.0K | $-52.0K | $-151.0K | $-42.0K | $530.0K | $1M | $-3M | $2M | $-155.0K | $874.0K | · | |
| Amort. of Intangibles | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $27M | $20M | $20M | $4M | $4M | |
| Operating Cash Flow | $394M | $341M | $272M | $261M | $265M | $293M | $301M | $226M | $136M | $130M | $117M | $102M | |
| CapEx | $117M | $205M | $239M | $134M | $45M | $109M | $171M | $267M | $157M | $62M | $281M | $382M | |
| Investing Cash Flow | $-115M | $-202M | $-233M | $-130M | $-39M | $-105M | $-144M | $-780M | $-142M | $-37M | $-278M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | $398M | $301M | $480M | $539M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $98M | $-44M | $134M | $174M | |
| Financing Cash Flow | $-271M | $-139M | $-39M | $-131M | $-226M | $-188M | $-156M | $549M | $-4M | $-90M | $161M | · | |
| Net Change in Cash | $9M | $3.0K | $-24.0K | $35.0K | $-2.0K | $-8.0K | $-89.0K | $-4M | $-10M | $3M | $1.0K | · | |
| Taxes Paid | $2M | $1M | $1M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $277M | $136M | $33M | $126M | $220M | $184M | $129M | $-40M | $19M | $52M | $-164M | $-280M | |
| Levered FCF | · | · | $-133M | $-7M | $101M | $55M | $9M | $-104M | $-5M | $32M | $-181M | $-293M |
수익성 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 30.7% | 31.0% | 27.4% | 24.0% | 22.3% | -69.6% | 24.1% | 11.2% | 13.2% | 12.9% | -50.1% | 17.0% | |
| Net Margin | 11.2% | 10.5% | 8.1% | 4.3% | 1.6% | -89.1% | 5.6% | -1.8% | 4.1% | · | · | · | |
| Pretax Margin | 11.6% | 10.7% | 8.2% | 4.5% | 1.8% | -88.9% | 5.9% | -2.2% | 4.3% | 5.0% | -56.6% | 11.3% | |
| EBITDA Margin | 30.7% | 31.0% | 27.4% | 24.0% | 22.3% | -69.6% | 24.1% | 11.2% | 13.2% | 12.9% | -50.1% | 17.0% | |
| ROA | 4.2% | 3.6% | 2.5% | 1.1% | 0.36% | -17.8% | 1.0% | -0.38% | 0.77% | · | · | · | |
| ROIC | 11.6% | 11.5% | 9.7% | 7.8% | 6.6% | -24.2% | 8.6% | 3.0% | 4.5% | 4.9% | -18.7% | 6.3% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.5 | 1.0 | 1.3 | 0.9 | 0.5 | |
| Quick Ratio | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.6 | 0.5 | 0.3 | |
| Interest Coverage | · | · | 1.4 | 1.2 | 1.1 | -3.6 | 1.3 | 0.8 | 1.5 | 1.6 | -7.7 | 3.0 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Receivables Turnover | · | · | · | 9.3 | 9.6 | 9.3 | 9.0 | 10.8 | 8.7 | 8.8 | 10.1 | 9.8 |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.0% | 12.3% | 20.1% | 11.4% | -5.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 12.3% | 14.5% | 8.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 11.8% | 45.9% | 125.2% | 194.9% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 54.3% | 113.2% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $998M | $950M | $846M | $705M | $633M | $668M | $698M | $584M | $277M | $264M | $271M | $222M | |
| Net Income TTM | $111M | $100M | $68M | $30M | $10M | $-595M | $39M | $-11M | $-265M | $-27M | $-154M | · |
손익계산서 10
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $331M | $252M | $250M | $250M | $245M | $246M | $240M | $235M | $229M | $225M | $217M | $207M | $197M | $180M | $171M | $163M | |
| SG&A Expense | $35M | $18M | $17M | $13M | $19M | $20M | $15M | $14M | $23M | $19M | $20M | $15M | $19M | $15M | $14M | $15M | |
| Operating Expenses | $240M | $176M | $166M | $174M | $176M | $171M | $164M | $158M | $162M | $157M | $156M | $155M | $146M | $135M | $129M | $128M | |
| Operating Income | $91M | $77M | $84M | $77M | $69M | $75M | $76M | $77M | $67M | $69M | $61M | $51M | $51M | $45M | $42M | $35M | |
| Interest Expense | · | · | · | · | · | · | · | · | $47M | · | $43M | $42M | $40M | $35M | $33M | $32M | |
| Other Non-op | $20.0K | $32.0K | $24.0K | $16.0K | $25.0K | $27.0K | $23.0K | $26.0K | $34.0K | $23.0K | $23.0K | $57.0K | $24.0K | $27.0K | $21.0K | $20.0K | |
| Pretax Income | $42M | $28M | $37M | $29M | $22M | $26M | $20M | $32M | $24M | $13M | $21M | $24M | $11M | $10M | $9M | $3M | |
| Income Tax | $4M | $536.0K | $2M | $391.0K | $2M | $503.0K | $793.0K | $463.0K | $472.0K | $355.0K | $255.0K | $405.0K | $350.0K | $376.0K | $255.0K | $26.0K | |
| Net Income | $38M | $28M | $34M | $29M | $21M | $25M | $19M | $31M | $24M | $13M | $21M | $24M | $11M | $10M | $9M | $3M | |
| EBITDA | $91M | · | $84M | $77M | $69M | · | $76M | $77M | $67M | · | $61M | $51M | $51M | $45M | $42M | $35M |
대차대조표 18
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $9M | $0 | $2.0K | $2.0K | $14.0K | $79.0K | $9.0K | $8.0K | · | $6.0K | $31.0K | $6.0K | $6.0K | $0 | $15.0K | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | $80M | $79M | $72M | $70M | |
| Inventory | $154M | $134M | $137M | $136M | $134M | $134M | $147M | $131M | $129M | · | $106M | $101M | $96M | $92M | $90M | $90M | |
| Prepaid Expense | $15M | $11M | $10M | $11M | $12M | $12M | $9M | $11M | $11M | · | $9M | $10M | $9M | $9M | $9M | $7M | |
| Current Assets | $347M | $237M | $252M | $245M | $243M | $235M | $262M | $256M | $249M | · | $224M | $212M | $186M | $180M | $218M | $212M | |
| Goodwill | $117M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $185M | $187M | $194M | $202M | $209M | $216M | $224M | $231M | $238M | · | $253M | $260M | $268M | $282M | $290M | $297M | |
| Other Non-current Assets | $20M | $20M | $18M | $10M | $9M | $7M | $10M | $9M | $9M | · | $11M | $11M | $12M | $14M | $15M | $15M | |
| Total Assets | $3.73B | $2.62B | $2.66B | $2.67B | $2.71B | $2.75B | $2.80B | $2.82B | $2.80B | · | $2.71B | $2.69B | $2.66B | $2.67B | $2.72B | $2.74B | |
| Accounts Payable | · | · | · | · | · | · | $32M | $36M | $34M | · | $37M | $37M | $39M | $39M | $26M | $23M | |
| Accrued Liabilities | $91M | $94M | $78M | $92M | $68M | $99M | $84M | $103M | $74M | · | $78M | $88M | $55M | $59M | $129M | $93M | |
| Current Liabilities | $224M | $187M | $185M | $193M | $166M | $191M | $183M | $205M | $174M | · | $178M | $187M | $156M | $158M | $210M | $167M | |
| Capital Leases | $14M | $11M | $11M | $12M | $11M | $12M | $13M | $13M | $14M | · | $15M | $15M | $16M | $17M | $17M | $18M | |
| Deferred Tax | $195M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $3.42B | $2.73B | $2.74B | $2.72B | $2.73B | $2.72B | $2.74B | $2.71B | $2.66B | · | $2.48B | $2.42B | $2.35B | $2.26B | $2.25B | $2.22B | |
| Long-term Debt | $2.98B | $2.52B | $2.53B | $2.50B | $2.54B | $2.50B | $2.53B | $2.48B | $2.46B | · | $2.28B | $2.21B | $2.17B | $2.08B | $2.02B | $2.02B | |
| Total Debt | $2.98B | · | $2.53B | $2.50B | $2.54B | · | $2.53B | $2.48B | $2.46B | · | $2.28B | $2.21B | $2.17B | $2.08B | $2.02B | $2.02B | |
| Liabilities + Equity | $3.73B | $2.62B | $2.66B | $2.67B | $2.71B | $2.75B | $2.80B | $2.82B | $2.80B | · | $2.71B | $2.69B | $2.66B | $2.67B | $2.72B | $2.74B |
현금 흐름 12
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $87M | $72M | $71M | $71M | $70M | $69M | $67M | $65M | $63M | $62M | $64M | $60M | $59M | $59M | $59M | $59M | |
| Stock-based Comp | $2M | $2M | $1M | $-2M | $3M | $6M | $3M | $562.0K | $8M | $5M | $8M | $3M | $7M | $3M | $3M | $4M | |
| Amort. of Intangibles | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Operating Cash Flow | $86M | $139M | $76M | $124M | $55M | $130M | $48M | $97M | $66M | $92M | $50M | $88M | $42M | $49M | $94M | $35M | |
| CapEx | $24M | $52M | $24M | $23M | $18M | $29M | $29M | $49M | $99M | $79M | $53M | $65M | $41M | $44M | $24M | $20M | |
| Investing Cash Flow | $-468M | $-51M | $-23M | $-22M | $-18M | $-27M | $-28M | $-48M | $-99M | $-79M | $-48M | $-64M | $-41M | $-44M | $-23M | $-20M | |
| Net Debt Issued | $-144M | · | · | · | $-242M | · | · | · | $-461M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $388M | $-80M | $-52M | $-102M | $-37M | $-103M | $-20M | $-49M | $33M | $-12M | $-2M | $-23M | $-2M | $-6M | $-71M | $-15M | |
| Net Change in Cash | $6M | $9M | $-2.0K | $0 | $-12.0K | $-65.0K | $70.0K | $1.0K | $-3.0K | $5.0K | $-25.0K | $25.0K | $-29.0K | $6.0K | $-15.0K | $15.0K | |
| Taxes Paid | $4M | $0 | $200.0K | $2M | $0 | $0 | $309.0K | · | · | $0 | $259.0K | · | · | $89.0K | $798.0K | $0 | |
| Free Cash Flow | $62M | · | · | · | $36M | · | · | · | $-33M | · | · | · | $941.0K | · | · | $15M | |
| Levered FCF | · | · | · | · | · | · | · | · | $-78M | · | · | · | $-38M | · | · | $-17M |
수익성 6
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 27.6% | · | 33.5% | 30.6% | 28.3% | · | 31.5% | 32.9% | 29.2% | · | 28.1% | 24.9% | 25.9% | 25.1% | 24.7% | 21.5% | |
| Net Margin | 11.6% | · | 13.8% | 11.4% | 8.4% | · | 8.1% | 13.3% | 10.3% | · | 9.6% | 11.4% | 5.5% | 5.3% | 5.3% | 2.0% | |
| Pretax Margin | 12.8% | · | 14.7% | 11.6% | 9.0% | · | 8.4% | 13.5% | 10.5% | · | 9.8% | 11.6% | 5.7% | 5.6% | 5.5% | 2.0% | |
| EBITDA Margin | 27.6% | · | 33.5% | 30.6% | 28.3% | · | 31.5% | 32.9% | 29.2% | · | 28.1% | 24.9% | 25.9% | 25.1% | 24.7% | 21.5% | |
| ROA | 1.2% | · | 1.3% | 1.0% | 0.74% | · | 0.70% | 1.1% | 0.86% | · | 0.78% | 0.87% | 0.41% | 0.35% | 0.33% | 0.12% | |
| ROIC | 2.8% | · | 3.1% | 3.0% | 2.5% | · | 2.9% | 3.1% | 2.7% | · | 2.6% | 2.3% | 2.3% | 2.1% | 2.0% | 1.7% |
유동성 및 지급능력 3
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | · | 1.4 | 1.3 | 1.5 | · | 1.4 | 1.3 | 1.4 | · | 1.3 | 1.1 | 1.2 | 1.1 | 1.0 | 1.3 | |
| Quick Ratio | 0.1 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.5 | 0.5 | 0.3 | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.4 | · | 1.4 | 1.2 | 1.3 | 1.3 | 1.3 | 1.1 |
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 | Q3 2022 | Q2 2022 | Q1 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 | 0.1 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | 2.6 | 2.5 | 2.5 | 2.3 |
가치 평가 (TTM) 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | · | $986M | $971M | $950M | · | $922M | $889M | $850M | · | $801M | $755M | $712M | $673M | $650M | $636M | |
| Net Income TTM | $122M | · | $103M | $100M | $95M | · | $95M | $99M | $79M | · | $65M | $53M | $33M | $26M | $19M | $10M |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $998M | $950M | $846M | $705M | $633M |
| 영업이익률 % | 30.7% | 31.0% | 27.4% | 24.0% | 22.3% |
| 순이익 | $111M | $100M | $68M | $30M | $10M |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 |
| 당좌 비율 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $277M | $136M | $33M | $126M | $220M |
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.