VRM Vroom, Inc. - Common Stock
Vroom, Inc. - Common Stock 정보 위키백과 회사 개요
Vroom, Inc. is a parent company of United Auto Credit Corporation (UACC) and CarStory. Previously, Vroom was a used car retailer and e-commerce company that let consumers buy, sell, and finance cars online. Vroom ceased e-commerce automotive sales operations on January 22, 2024.
더 보기
Vroom, Inc. is a parent company of United Auto Credit Corporation (UACC) and CarStory. Previously, Vroom was a used car retailer and e-commerce company that let consumers buy, sell, and finance cars online. Vroom ceased e-commerce automotive sales operations on January 22, 2024.
History
The company was founded in August 2013 by Kevin Westfall and Marshall Chesrown as AutoAmerica. In November 2014, Elie Wurtman and Allon Bloch joined as co-founders to transform the company into a technological platform and the company was renamed Vroom. It also has a refurbishment facility in Stafford, Texas and was included on Forbes’ list of the Hottest E-Commerce Startups of 2015. Vroom's current CEO is Tom Shortt. He succeeded Paul Hennessy, who was previously the CEO of Priceline.com.
In December 2015, the company acquired Texas Direct Auto, a Stafford-based company founded in 2002 that is now owned by Vroom but operated as a separate brand. The combined company was profitable and reached $900 million in revenue in 2015. In February 2018, Vroom closed operations in its Whitestown, Indiana, facility and laid off approximately 25% of its staff in the New York City and Stafford, Texas locations. In December 2018, Vroom closed a Series G financing round of $146 million led by AutoNation and began scaling its operations again.
On January 22, 2024, Vroom announced "that it is discontinuing its e-commerce operations and winding down its used vehicle dealership business in order to preserve liquidity and enable the Company to maximize stakeholder value through its remaining businesses." Vroom owns and operates United Auto Credit Corporation (UACC), a leading automotive finance company, and CarStory, a leader in AI-powered analytics and digital services for automotive retail. UACC and CarStory will continue to serve their third-party customers and focus on growing those businesses".
In November 2024, Vroom filed for Chapter 11 bankruptcy protection with plans to convert debt into equity backed by its lenders. The company blamed a decline in sales following a pandemic boom. Vroom exited bankruptcy protection on January 15, 2025.
Products
Rather than functioning as a peer-to-peer marketplace, Vroom was an e-commerce service that handled the entire transaction with no-haggle pricing. The company offered financing from more than 12 banks and delivered cars to customers nationwide. All cars that Vroom sold were reconditioned, and the company used proprietary RFID tracking and prioritization software to automate the refurbishment process. Vroom provided a seven-day money-back guarantee on purchases and a 90-day bumper-to-bumper warranty. Vroom also bought cars from customers, who could receive a cash voucher after submitting photos and information about the car online.
Funding
Vroom raised $440 million in total funding. Investors include AutoNation, L Catterton, General Catalyst Partners, Allen & Company, T. Rowe Price, John Elway, Steven Gerrard (former CEO of Blockbuster and AutoNation), Cascade Investments (the investment holding company of Microsoft founder Bill Gates), Jeffery Boyd (chairman of The Priceline Group), Bob Mylod (former CFO of The Priceline Group), PICO Venture Partners, Elie Wurtman, Allon Bloch, and Dan Gilbert (Owner of Cleveland Cavaliers & Quicken Loans).
On January 22, 2024, Vroom announced that they were ultimately were unable to raise the necessary capital in the current market to fund their automotive retail operations. This lack of funding caused the company to shutter its automotive retail operations and lay off 800 employees.
출처: 위키백과 (영어), CC BY-SA 4.0 · 위키백과에서 보기 ↗
VRM 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
VRM 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
10년 성과 매출, 순이익, 마진 및 EPS 추세
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
VRM 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 37.5%
- 매도 2 25.0%
- 적극 매도 3 37.5%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 9월 30일 | $-4.96 | — | — |
| 2024년 6월 30일 | $-10.61 | $-0.47 | -10.1% |
| 2023년 9월 30일 | $-47.20 | $-36.81 | -10.4% |
| 2023년 6월 30일 | $-40.80 | $-46.97 | 6.2% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| VRM | $103M | -1.9 | -54.2% | -33.7% | -39.5% | — |
| OPRT | — | 10.0 | -4.5% | — | — | — |
| MFIN | — | — | — | — | — | — |
| CPSS | $204M | 11.7 | 10.4% | 4.5% | 12.5% | — |
| DFDV | — | — | — | — | — | — |
| KPLT | — | — | — | — | — | — |
| AXP | $253.79B | 24.1 | 6.4% | 26.2% | 32.9% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | $893M | $1.95B | $3.18B | $1.36B | $1.19B | |
| Cost of Revenue | · | · | $731M | $1.70B | $2.98B | $1.29B | $1.13B | |
| Gross Profit | · | · | $162M | $245M | $202M | $72M | $58M | |
| SG&A Expense | · | · | $0 | $566M | $548M | $246M | $185M | |
| Operating Income | · | · | $0 | $-572M | $-359M | $-179M | $-133M | |
| Interest Expense | · | · | $45M | $41M | $22M | $10M | $15M | |
| Interest Income | $172M | $202M | $178M | $19M | $10M | $6M | $6M | |
| Other Non-op | · | · | $-108M | $-43M | $65.0K | $114.0K | $96.0K | |
| Pretax Income | $-54M | $-137M | $-84M | $101M | $-370M | $-203M | $-143M | |
| Income Tax | $294.0K | $856.0K | $642.0K | $-20M | $754.0K | $84.0K | $168.0K | |
| Net Income | $-53M | $-165M | $-365M | $-450M | $-371M | $-203M | $-143M | |
| EPS (Basic) | $-10.24 | $-91.07 | $-209.17 | $-261.31 | $-2.72 | $-2.76 | · | |
| EPS (Diluted) | $-10.24 | $-91.07 | $-209.17 | $-261.31 | $-2.72 | $-2.76 | · | |
| Shares (Basic) | 5,184,175 | 1,813,168 | 1,743,128 | 1,723,843 | 136,429,791 | 73,345,569 | · | |
| Shares (Diluted) | 5,184,175 | 1,813,168 | 1,743,128 | 1,723,843 | 136,429,791 | 73,345,569 | · | |
| EBITDA | $3M | $29M | $-227M | $-533M | $-345M | $-174M | · |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $29M | $136M | $399M | $1.13B | $1.06B | $218M | |
| Receivables | · | · | $9M | $0 | $105M | $61M | $31M | |
| Inventory | · | · | $163M | $321M | $726M | $424M | $206M | |
| Prepaid Expense | · | · | $51M | $0 | $56M | $24M | $9M | |
| Current Assets | · | · | $953M | $814M | $2.10B | $1.60B | $465M | |
| PP&E (Net) | $7M | $4M | $5M | $4M | $37M | $15M | $8M | |
| PP&E (Gross) | $8M | $10M | $10M | $83M | $57M | $28M | $17M | |
| Accum. Depreciation | $1M | $6M | $5M | $33M | $20M | $13M | $10M | |
| Goodwill | · | · | $0 | $0 | $159M | $78M | $78M | |
| Intangibles | $12M | $105M | $132M | $159M | $28M | $34.0K | $572.0K | |
| Other Non-current Assets | · | · | $24M | $26M | $25M | $16M | $12M | |
| Total Assets | $937M | $1.07B | $1.48B | $1.62B | $2.37B | $1.72B | $563M | |
| Accounts Payable | · | · | $27M | $0 | $53M | $33M | $19M | |
| Accrued Liabilities | · | · | $52M | $0 | $122M | $59M | $38M | |
| Current Liabilities | · | · | $857M | $230M | $827M | $483M | $260M | |
| Capital Leases | · | · | $10M | $5M | $10M | $12M | · | |
| Other Non-current Liabilities | · | · | $61M | $71M | $4M | $2M | $3M | |
| Total Liabilities | $821M | $1.10B | $1.35B | $1.14B | $1.45B | $497M | $263M | |
| Long-term Debt | $423M | $381M | $627M | $449M | $611M | · | · | |
| Total Debt | · | · | $627M | $449M | · | · | · | |
| Common Stock | $5.0K | $2.0K | $2.0K | $2.0K | $135.0K | $132.0K | $8.0K | |
| Retained Earnings | $-53M | $-2.13B | $-1.96B | $-1.60B | $-1.15B | $-778M | $-574M | |
| Stockholders' Equity | $117M | $-31M | $128M | $480M | $915M | $1.23B | $-574M | |
| Liabilities + Equity | $937M | $1.07B | $1.48B | $1.62B | $2.37B | $1.72B | $563M | |
| Shares Outstanding | 5,199,641 | 1,822,532 | 1,791,286 | 1,727,525 | 137,092,891 | 134,043,969 | 8,650,922 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $29M | $29M | $39M | $13M | $5M | $6M | |
| Stock-based Comp | $5M | $6M | $7M | $12M | $13M | $13M | $3M | |
| Deferred Tax | $0 | $0 | $0 | $-24M | $0 | $0 | $0 | |
| Amort. of Intangibles | $2M | $27M | $27M | $25M | $6M | $500.0K | $3M | |
| Restructuring | · | · | $7M | $15M | · | · | · | |
| Other Non-cash | $120M | $33M | $-222M | $316M | $-224M | $-170M | · | |
| Operating Cash Flow | $75M | $-97M | $-534M | $-109M | $-569M | $-355M | $-216M | |
| CapEx | $7M | $3M | $3M | $24M | $28M | $11M | $4M | |
| Investing Cash Flow | $-108M | $133M | $173M | $-164M | $-104M | $-11M | $-4M | |
| Stock Issued | · | · | $2M | · | · | $568M | · | |
| Stock Repurchased | · | · | · | · | · | $2M | $6M | |
| Net Stock Activity | · | · | $2M | · | · | $568M | · | |
| Financing Cash Flow | $38M | $-166M | $97M | $-469M | $798M | $1.24B | $275M | |
| Net Change in Cash | $5M | $-130M | $-263M | $-743M | $125M | $870M | $56M | |
| Taxes Paid | $-137.0K | $-1M | $5M | $2M | $403.0K | $163.0K | $157.0K | |
| Free Cash Flow | $68M | $-101M | $-548M | $-133M | $-597M | $-367M | · | |
| Levered FCF | · | · | $-594M | $-172M | $-619M | $-376M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | 18.1% | 12.6% | 6.3% | 5.3% | · | |
| Operating Margin | · | · | -30.2% | -29.3% | -11.3% | -13.2% | · | |
| Net Margin | -33.7% | -97.8% | -40.9% | -23.2% | -11.7% | -14.9% | · | |
| Pretax Margin | -34.1% | -81.4% | -40.9% | -24.2% | -11.6% | -14.9% | · | |
| EBITDA Margin | 2.1% | 17.2% | -25.4% | -27.4% | -10.8% | -12.8% | · | |
| ROA | -5.6% | -13.0% | -23.6% | -22.7% | -18.1% | -17.7% | · | |
| ROE | -39.5% | 1257.5% | -189.5% | -98.2% | -37.9% | -16.2% | · | |
| ROIC | · | · | -36.1% | -59.3% | -39.3% | -14.6% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 1.1 | 1.7 | 2.5 | 3.3 | · | |
| Quick Ratio | · | · | 0.2 | 0.6 | 1.5 | 2.3 | · | |
| Debt / Equity | · | · | 5.1 | 0.9 | · | · | · | |
| LT Debt / Equity | · | · | 3.7 | 0.8 | · | · | · | |
| Interest Coverage | · | · | -5.9 | -14.1 | -16.3 | -18.5 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.1 | 0.6 | 1.0 | 1.6 | 1.2 | · | |
| Inventory Turnover | · | · | 3.0 | 3.3 | 5.2 | 4.1 | · | |
| Receivables Turnover | · | · | 195.5 | 32.6 | 38.4 | 29.7 | · |
성장률 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | -54.2% | -38.8% | 134.5% | · | · | |
| Revenue CAGR 3Y | · | · | -13.0% | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $998M | $998M | $893M | $1.95B | $3.18B | $1.36B | · | |
| Net Income TTM | $-53M | $-165M | $-365M | $-450M | $-371M | $-203M | · | |
| Market Cap | $103M | · | · | · | · | · | · | |
| P/E | -1.9 | · | · | · | · | · | · | |
| P/S | 0.1 | · | · | · | · | · | · | |
| P/B | 0.9 | · | · | · | · | · | · | |
| P / Tangible Book | 1.0 | · | · | · | · | · | · | |
| P / Cash Flow | 1.4 | · | · | · | · | · | · | |
| P / FCF | 1.5 | · | · | · | · | · | · | |
| Earnings Yield | -51.5% | · | · | · | · | · | · |
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 | · | · | · | · | · | · | · | · | · | · | · | $236M | $225M | $196M | $209M | $341M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | $188M | $179M | $158M | $179M | $273M | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | $48M | $46M | $39M | $29M | $67M | |
| SG&A Expense | · | · | · | · | · | · | · | · | · | · | · | $80M | $87M | $97M | $91M | $135M | |
| Operating Income | · | · | · | · | · | · | · | · | · | · | · | $-43M | $-53M | $-68M | $-78M | $-78M | |
| Interest Expense | · | · | · | · | · | · | · | · | $15M | $14M | · | $12M | $10M | $7M | $12M | $10M | |
| Interest Income | $44M | $42M | $44M | $45M | $46M | $37M | $49M | $50M | $52M | $51M | $50M | $48M | $47M | $34M | $6M | $5M | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | $-34M | $-20M | $-11M | $-16M | $-5M | |
| Pretax Income | $531.0K | $-19M | $-12M | $-27M | $-9M | $-6M | $-36M | $-38M | $-19M | $-44M | $-27M | $-35M | $-7M | $-15M | $27M | $-50M | |
| Income Tax | $-24.0K | $192.0K | $-59.0K | $144.0K | $59.0K | $150.0K | $463.0K | $124.0K | $-167.0K | $436.0K | $185.0K | $117.0K | $286.0K | $54.0K | $2M | $899.0K | |
| Net Income | $628.0K | $-19M | $-32M | $-27M | $-9M | $-6M | $-37M | $-40M | $-21M | $-68M | $-141M | $-83M | $-66M | $-75M | $25M | $-51M | |
| EPS (Basic) | $-0.01 | $-3.77 | $-2.21 | $-5.15 | $-1.65 | $-1.23 | $-19.63 | $-21.99 | $-11.77 | $-37.68 | $-80.66 | $-47.38 | $-37.97 | $-43.16 | $-258.69 | $-0.37 | |
| EPS (Diluted) | $-0.01 | $-3.77 | $-2.21 | $-5.15 | $-1.65 | $-1.23 | $-19.63 | $-21.99 | $-11.77 | $-37.68 | $-80.66 | $-47.38 | $-37.97 | $-43.16 | $-258.69 | $-0.37 | |
| Shares (Basic) | 5,214,021 | 5,201,905 | -10,352,896 | 5,199,581 | 5,174,381 | 5,163,109 | -3,589,019 | 1,807,398 | 1,800,486 | 1,794,303 | -3,473,998 | 1,746,154 | 1,739,336 | 1,731,636 | -411,729,675 | 138,118,679 | |
| Shares (Diluted) | 5,214,021 | 5,201,905 | -10,352,896 | 5,199,581 | 5,174,381 | 5,163,109 | -3,589,019 | 1,807,398 | 1,800,486 | 1,794,303 | -3,473,998 | 1,746,154 | 1,739,336 | 1,731,636 | -411,729,675 | 138,118,679 | |
| EBITDA | · | $1M | · | · | · | $575.0K | · | · | · | $8M | · | $-43M | $-53M | $-58M | · | $-78M |
대차대조표 25
| 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 | $16M | $14M | $10M | $12M | $14M | $15M | $29M | $51M | $63M | $91M | $136M | $209M | $238M | $317M | $399M | $510M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | $9M | $10M | $10M | $14M | $24M | |
| Inventory | · | · | · | · | · | · | · | · | · | · | · | $241M | $209M | $213M | $321M | $438M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | · | $57M | $57M | $59M | $58M | $59M | |
| Current Assets | · | · | · | · | · | · | · | · | · | · | · | $1.01B | $890M | $879M | $1.22B | $1.37B | |
| PP&E (Net) | $8M | $7M | $7M | $6M | $4M | $3M | $4M | $3M | $2M | $2M | $5M | $49M | $51M | $51M | $50M | $51M | |
| PP&E (Gross) | $11M | $10M | $8M | $7M | $4M | $3M | $10M | $9M | $7M | $7M | $10M | $94M | $91M | $88M | $83M | $79M | |
| Accum. Depreciation | $3M | $2M | $1M | $876.0K | $513.0K | $198.0K | $6M | $6M | $5M | $5M | $5M | $45M | $41M | $37M | $33M | $29M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | |
| Intangibles | $11M | $12M | $12M | $13M | $13M | $14M | $105M | $112M | $118M | $125M | $132M | $139M | $145M | $152M | $159M | $166M | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | $27M | $25M | $24M | $26M | $30M | |
| Total Assets | $941M | $938M | $937M | $949M | $980M | $990M | $1.07B | $1.12B | $1.18B | $1.22B | $1.48B | $1.65B | $1.59B | $1.65B | $1.62B | $1.81B | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | $27M | $29M | $29M | $35M | $37M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | · | $57M | $58M | $58M | $77M | $104M | |
| Current Liabilities | · | · | · | · | · | · | · | · | · | · | · | $823M | $667M | $658M | $703M | $720M | |
| Capital Leases | · | · | · | · | · | · | · | · | · | · | $10M | $27M | $24M | $18M | $20M | $21M | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | $61M | $17M | $17M | $18M | $18M | $16M | |
| Total Liabilities | $820M | $818M | $821M | $823M | $828M | $831M | $1.10B | $1.12B | $1.14B | $1.16B | $1.35B | $1.39B | $1.25B | $1.25B | $1.14B | $1.36B | |
| Long-term Debt | $489M | $578M | $423M | $492M | $564M | $655M | $381M | $729M | $795M | $548M | $627M | $718M | $776M | $816M | $449M | $662M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $718M | $776M | $816M | · | $662M | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $135.0K | $135.0K | $135.0K | $2.0K | $135.0K | |
| Retained Earnings | $-73M | $-73M | $-53M | $-42M | $-15M | $-6M | $-2.13B | $-2.09B | $-2.05B | $-2.03B | $-1.96B | $-1.82B | $-1.74B | $-1.68B | $-1.60B | $-1.63B | |
| Stockholders' Equity | $100M | $98M | $117M | $127M | $152M | $159M | $-31M | $5M | $43M | $61M | $128M | $258M | $338M | $402M | $475M | $445M | |
| Liabilities + Equity | $941M | $938M | $937M | $949M | $980M | $990M | $1.07B | $1.12B | $1.18B | $1.22B | $1.48B | $1.65B | $1.59B | $1.65B | $1.62B | $1.81B | |
| Shares Outstanding | 5,234,353 | 5,206,492 | 5,199,641 | 5,199,599 | 5,199,568 | 5,163,109 | 1,822,532 | 1,808,243 | 1,806,777 | 1,795,626 | 1,791,286 | 139,752,858 | 139,649,290 | 138,802,011 | 1,727,525 | 138,154,063 |
현금 흐름 14
| 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 | $1M | $1M | $1M | $998.0K | $742.0K | $575.0K | $7M | $7M | $7M | $8M | $7M | $547.0K | $4M | $7M | $11M | $10M | |
| Stock-based Comp | $1M | $1M | · | · | · | $491.0K | $936.0K | $1M | $3M | $1M | $2M | $769.0K | $1M | $2M | $5M | $1M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Amort. of Intangibles | $500.0K | $500.0K | $400.0K | $500.0K | $500.0K | $400.0K | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $274.0K | · | · | $2M | $3M | |
| Other Non-cash | · | $35M | · | · | · | $22M | · | · | · | $82M | · | · | · | $-23M | · | · | |
| Operating Cash Flow | $19M | $18M | · | · | · | $17M | $-22M | $-32M | $-66M | $23M | $-108M | $-194M | $-147M | $-85M | $-86M | $114M | |
| CapEx | $1M | $2M | · | · | · | $1M | $1M | $1M | $282.0K | $644.0K | $698.0K | $-7M | $-4M | $814.0K | $4M | $4M | |
| Investing Cash Flow | $-26M | $-29M | · | · | · | $-48M | $25M | $31M | $36M | $41M | $36M | $43M | $48M | $47M | $17M | $45M | |
| Financing Cash Flow | $9M | $18M | · | · | · | $37M | $-22M | $-13M | $2M | $-133M | $-8M | $136M | $15M | $-45M | $-63M | $-242M | |
| Net Change in Cash | $2M | $7M | · | · | · | $6M | $-20M | $-13M | $-29M | $-68M | $-80M | $-15M | $-84M | $-83M | $-132M | $-82M | |
| Taxes Paid | $70.0K | $-391.0K | · | · | · | $-137.0K | $-2M | $-22.0K | · | · | $210.0K | $1M | $2M | $1M | $347.0K | $0 | |
| Free Cash Flow | · | $17M | · | · | · | $15M | · | · | · | $22M | · | · | · | $-90M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $8M | · | · | · | $-100M | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | · | 20.4% | 20.4% | 19.8% | · | 19.8% | |
| Operating Margin | · | · | · | · | · | · | · | · | · | · | · | -18.0% | -23.4% | -34.8% | · | -22.9% | |
| Net Margin | 1.6% | -50.7% | · | -65.3% | -20.6% | -17.5% | · | -87.2% | -46.2% | -193.9% | · | -35.2% | -29.4% | -38.2% | · | -15.0% | |
| Pretax Margin | 1.3% | -50.1% | · | -65.8% | -21.4% | -17.4% | · | -82.5% | -42.0% | -126.8% | · | -35.0% | -29.3% | -38.1% | · | -14.7% | |
| EBITDA Margin | · | 3.6% | · | · | · | 1.6% | · | · | · | 21.9% | · | -18.0% | -23.4% | -29.3% | · | -22.9% | |
| ROA | 0.07% | -2.0% | · | -2.6% | -0.79% | -0.57% | · | -2.9% | -1.5% | -4.7% | · | -4.8% | -3.5% | -3.8% | · | -2.4% | |
| ROE | 0.50% | -14.8% | · | -40.8% | -8.7% | -5.8% | · | -30.2% | -11.1% | -29.2% | · | -23.6% | -15.9% | -14.8% | · | -6.9% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | -4.4% | -4.8% | -5.6% | · | -7.2% |
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 | · | · | · | · | · | · | · | · | · | · | · | 1.2 | 1.3 | 1.3 | · | 1.9 | |
| Quick Ratio | · | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.4 | 0.5 | · | 0.7 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 2.8 | 2.3 | 2.0 | · | 1.5 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 2.0 | 1.6 | 1.4 | · | 1.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | -3.5 | -5.9 | -6.9 | · | -8.1 |
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 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | · | 0.6 | 0.5 | 0.3 | · | 0.5 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | 14.4 | 6.5 | 3.4 | · | 6.0 |
가치 평가 (TTM) 10
| 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 | $998M | $998M | · | $998M | $998M | $998M | · | $998M | $998M | $998M | · | $998M | $1.24B | $1.94B | · | $2.64B | |
| Net Income TTM | $-54M | $-61M | · | · | · | · | · | $-211M | $-238M | $-291M | · | $-275M | $-307M | $-551M | · | $-575M | |
| Market Cap | $40M | $69M | · | $141M | $148M | $152M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.7 | -1.1 | · | -0.9 | -0.8 | -0.4 | · | · | · | · | · | · | · | · | · | · | |
| P/S | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 0.4 | 0.7 | · | 1.1 | 1.0 | 1.0 | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 0.5 | 0.8 | · | 1.2 | 1.1 | 1.0 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | 3.8 | · | · | · | 9.0 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | · | 4.1 | · | · | · | 9.9 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -137.4% | -88.7% | · | -111.1% | -128.5% | -247.2% | · | · | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-01-15 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 매출 | — | — | — | $893M | $1.95B |
| 매출 총이익률 % | — | — | — | 18.1% | 12.6% |
| 영업이익률 % | — | — | — | -30.2% | -29.3% |
| 순이익 | $-53M | — | $-165M | $-365M | $-450M |
| 희석 EPS | $-10.24 | — | $-91.07 | $-209.17 | $-261.31 |
대차대조표
| 2025-12-31 | 2025-01-15 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | — | 5.1 | 0.9 |
| 유동비율 | — | — | — | 1.1 | 1.7 |
| 당좌 비율 | — | — | — | 0.2 | 0.6 |
현금 흐름
| 2025-12-31 | 2025-01-15 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $68M | — | $-101M | $-548M | $-133M |
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) 40개의 제출자 · $37.2M 전체 · 기준일 2026년 6월 30일
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.
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 9 (0 이전 분기 대비) | 13 (+5 이전 분기 대비) | 10 (-4 이전 분기 대비) | 10 (+3 이전 분기 대비) | +19K |
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.
회사 내부자 11 명의 내부자 · 1 임원 · 6 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Paul J. Hennessy | Chief Executive Officer | 2020년 6월 11일 A | 363,800 | 0 | 0 | $0 |
| Robert J Mylod JR | 이사 | 2026년 6월 15일 S | 0 | 0 | 4 | $-112,752 |
| Robert R. Krakowiak | 이사 | 2026년 6월 11일 A | 21,071 | 0 | 0 | $0 |
| Nikul Patel | 이사 | 2026년 6월 11일 A | 16,895 | 0 | 0 | $0 |
| Timothy M Crow | 이사 | 2026년 6월 11일 A | 18,080 | 0 | 0 | $0 |
| SCOTT ARNOLD DAHNKE | 이사 | 2021년 7월 19일 J | 0 | 0 | 0 | $0 |
| Jacob Shlomo Benzaquen | — | 2026년 8월 6일 A | 16,737 | 0 | 0 | $0 |
| Jonathan Sandison | — | 2026년 8월 6일 A | 54,506 | 0 | 0 | $0 |
| Anna-Lisa Christina Corrales | — | 2026년 8월 6일 A | 41,460 | 0 | 0 | $0 |
| Thomas H Shortt | — | 2026년 8월 6일 A | 357,972 | 0 | 0 | $0 |
| Adam Valkin | — | 2021년 3월 17일 S | 3,051,670 | 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 |
|---|---|---|---|---|---|
| Mudrick Capital Management, L.P., Mudrick Capital Management, LLC, Jason Mudrick, Mudrick Distressed Opportunity Fund Global, L.P., Mudrick GP, LLC, Mudrick Distressed Opportunity Drawdown Fund II, L.P., Mudrick Distressed Opportunity Drawdown Fund II SC, L.P., Mudrick Distressed Opportunity Drawdown Fund II GP, LLC, Mudrick Distressed Opportunity Drawdown Fund III, L.P., Mudrick Distressed Opportunity Drawdown Fund III GP, LLC, Mudrick Distressed Opportunity 2020 Dislocation Fund, L.P., Mudrick Distressed Opportunity 2020 Dislocation Fund GP, LLC, Mudrick Distressed Opportunity SIF Master Fund, L.P., Mudrick Distressed Opportunity SIF GP, LLC ×4 제출 서류 | 2026년 6월 3일 | 76.20% | 수정본 | — | SEC |
| CGP2 Cumulus, L.P., LCGP3 Accelerator, L.P., CGP2 Managers, L.L.C., CGP3 Managers, L.L.C, Scott Arnold Dahnke, James Michael Chu | 2025년 1월 16일 | 0.90% | 수정본 | — | SEC |
| CGP2 Cumulus , L.P., LCGP3 Accelerator, L.P., CGP2 Managers, L.L.C., CGP3 Managers, L.L.C., Scott Arnold Dahnke, James Michael Chu ×2 제출 서류 | 2024년 11월 14일 | — | 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 8 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 | 0.00% | 5,074 SH | 2026년 8월 8일 | 일간 |
| RSSL · Global X Funds | 0.00% | 493 NS | 2026년 4월 30일 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 50 NS | 2026년 5월 31일 | N-PORT |
| UWM · ProShares Trust | 0.00% | 39 NS | 2026년 5월 31일 | N-PORT |
| URTY · ProShares Trust | 0.00% | 41 NS | 2026년 5월 31일 | N-PORT |
| HDG · ProShares Trust | 0.00% | 1 NS | 2026년 5월 31일 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 13,464 SH | 2026년 8월 8일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 869 SH | 2026년 8월 8일 | 일간 |