CLW Clearwater Paper Corporation Common Stock
$17,94
Cena · Cze 15, 2026
Dane fundamentalne na dzień Kwi 28, 2026
Zakres 52 tyg.
$12–$31
32% of range
Ocena Analityków
BUY
7 analysts
Cena Docelowa
$16
P/E (TTM)
-15.1
ROE
-2.2%
Marża Zysku Netto
-1.2%
CLW Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$17.93
Kapitalizacja Rynkowa
—
P/E (TTM)
-15.1
EPS (TTM)
$-1.15
Przychody (TTM)
$1.56B
Stopa dywidendy
—
ROE
-2.2%
D/E Dług/Kapitał
0.4
Zakres 52 tyg.
$12 – $31
CLW Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$1.56B
2016-12-31
→
2025-12-31
EPS
$-1.15
2016-12-31
→
2025-12-31
Wolny przepływ pieniężny
$-76M
2016-12-31
→
2025-12-31
Marże
-1.2%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
CLW
Mediana porównawcza
P/E (TTM)
-15.1
12.7
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
CLW
Mediana porównawcza
Operating Margin (Marża Operacyjna)
-2.7%
—
Net Profit Margin (Marża Zysku Netto)
-1.2%
-1.2%
ROA
-1.1%
-1.1%
ROE
-2.2%
-2.2%
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
CLW
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.4
—
Current Ratio (Wskaźnik bieżący)
2.4
2.4
Quick Ratio (Wskaźnik Szybkości)
1.0
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
CLW
Mediana porównawcza
Revenue YoY (Przychody R/R)
12.4%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
9.2%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
-3.6%
—
EPS YoY
85.7%
—
Net Income YoY (Zysk Netto R/R)
82.3%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
CLW
Mediana porównawcza
CLW Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
7 analityków
- Mocne kupno 1 14,3%
- Kup 3 42,9%
- Trzymaj 3 42,9%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
3 analityków · 2026-06-13
Mediana
$17.00
Średnia
$16.00
Teraz
$17.93
Niski
$12.00
Wysoki
$19.00
Średni cel
$17.00
-5,2%
Średnia cel
$16.00
-10,8%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
-0.60%
Następny raport
Lip 27, 2026
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $-1.29 | $-1.34 | 0.05% |
| 31 grudnia 2025 | $-0.42 | $-0.48 | 0.06% |
| 30 września 2025 | $-3.30 | $-0.54 | -2.8% |
| 30 czerwca 2025 | $0.17 | $0.71 | -0.54% |
| 31 marca 2025 | $0.34 | $0.17 | 0.17% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| CLW | — | -15.1 | 12.4% | -1.2% | -2.2% | — |
| SLVM | $1.90B | 14.9 | -11.2% | 3.9% | 13.7% | — |
| MAGN | — | -2.5 | 46.5% | -5.0% | -14.7% | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 15
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.56B | $1.38B | $1.14B | $1.20B | $1.77B | $1.87B | $1.76B | $1.72B | $1.73B | $1.73B | $1.75B | $1.97B | |
| Cost of Revenue | $1.44B | $1.31B | $935M | $982M | $1.59B | $1.57B | $1.60B | $1.54B | $1.52B | $1.49B | $1.51B | $1.71B | |
| SG&A Expense | $101M | $117M | $119M | $110M | $113M | $122M | $113M | $108M | $121M | $128M | $116M | $130M | |
| Operating Expenses | $1.60B | $1.45B | $1.06B | $1.10B | $1.76B | $1.71B | $1.72B | $1.82B | $1.66B | $1.62B | $1.63B | $1.89B | |
| Operating Income | $-42M | $-64M | $78M | $99M | $12M | $158M | $45M | $-98M | $71M | $115M | $124M | $80M | |
| Interest Expense | $18M | $32M | $12M | $12M | $36M | $44M | $50M | $40M | · | · | · | · | |
| Other Non-op | $-1M | $2M | $100.0K | $-6M | $-10M | $-60M | $-53M | $-36M | · | · | · | · | |
| Pretax Income | · | · | · | · | · | · | $-8M | $-134M | $41M | $81M | $92M | $16M | |
| Income Tax | $-7M | $-27M | $17M | $29M | $-8M | $21M | $-2M | $10M | $-56M | $31M | $37M | $19M | |
| Net Income | $-19M | $196M | $108M | $46M | $-28M | $77M | $-6M | $-144M | $97M | $50M | $56M | $-2M | |
| EPS (Basic) | $-1.15 | $11.70 | $6.39 | $2.71 | $-1.67 | $4.65 | $-0.34 | $-8.72 | $5.91 | $2.91 | $2.98 | $-0.11 | |
| EPS (Diluted) | $-1.15 | $11.70 | $6.30 | $2.68 | $-1.67 | $4.61 | $-0.34 | $-8.72 | $5.88 | $2.90 | $2.97 | $-0.11 | |
| Shares (Basic) | 16,169,000 | 16,781,000 | 16,863,000 | 16,985,000 | 16,767,000 | 16,569,000 | 16,533,000 | 16,487,000 | 16,464,000 | 17,000,599 | 18,762,451 | 20,129,557 | |
| Shares (Diluted) | 16,169,000 | 16,781,000 | 17,091,000 | 17,181,000 | 16,767,000 | 16,724,000 | 16,533,000 | 16,487,000 | 16,556,000 | 17,106,440 | 18,820,296 | 20,129,557 | |
| EBITDA | $50M | · | $276M | $217M | $117M | $269M | $161M | $4M | $177M | $202M | $208M | $170M |
Bilans 30
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $31M | $80M | $42M | $54M | $25M | $36M | $20M | $22M | $16M | $23M | $6M | $27M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $0 | $250.0K | $50M | |
| Receivables | $195M | $189M | $96M | $189M | $167M | $161M | $159M | $146M | $142M | $147M | $139M | $134M | |
| Inventory | $282M | $258M | $161M | $324M | $278M | $263M | $281M | $266M | $266M | $258M | $256M | $287M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | · | $3M | |
| Other Current Assets | $18M | $19M | $17M | $20M | $17M | $15M | $4M | $3M | $9M | $9M | $9M | $3M | |
| Current Assets | $526M | $545M | $564M | $586M | $487M | $475M | $466M | $444M | $453M | $446M | $427M | $526M | |
| PP&E (Net) | $1.00B | $1.02B | $361M | $1.02B | $1.08B | $1.19B | $1.26B | $1.27B | $1.05B | $945M | $867M | $811M | |
| PP&E (Gross) | $2.38B | $2.33B | $1.61B | $2.93B | $2.96B | $3.07B | $3.04B | $2.96B | $2.69B | $2.53B | $2.38B | $2.26B | |
| Accum. Depreciation | $1.38B | $1.31B | $1.25B | $1.92B | $1.88B | $1.88B | $1.78B | $1.69B | $1.64B | $1.58B | $1.51B | $1.45B | |
| Goodwill | $0 | $49M | $35M | · | · | $35M | · | $35M | $244M | $244M | $209M | $209M | |
| Intangibles | $2M | $4M | $6M | $9M | $11M | $14M | · | $24M | $33M | $40M | $20M | $25M | |
| Other Non-current Assets | $60M | $58M | $48M | $100M | $121M | $134M | $29M | $16M | $22M | $8M | $5M | $4M | |
| Total Assets | $1.59B | $1.68B | $1.67B | $1.70B | $1.69B | $1.80B | $1.88B | $1.79B | $1.80B | $1.68B | $1.53B | $1.58B | |
| Accounts Payable | $216M | $320M | $196M | $311M | $252M | $243M | · | $327M | $257M | $224M | $220M | $216M | |
| Accrued Liabilities | · | · | · | · | · | $58M | $61M | $57M | · | · | · | · | |
| Current Liabilities | $216M | $320M | $286M | $312M | $254M | $245M | $280M | $449M | $419M | $367M | $228M | $224M | |
| Capital Leases | $32M | $28M | $24M | $36M | $43M | $54M | $66M | $0 | $26M | $23M | $24M | $25M | |
| Deferred Tax | $68M | $90M | $36M | $143M | $150M | $158M | $121M | $121M | $112M | $149M | $116M | $112M | |
| Other Non-current Liabilities | $84M | $80M | · | · | · | $25M | $17M | $20M | $43M | $42M | $47M | $57M | |
| Total Liabilities | $763M | $825M | $1.00B | $1.13B | $1.18B | $1.28B | $1.45B | $1.36B | $1.23B | $1.21B | $1.05B | · | |
| Long-term Debt | $274M | $273M | $440M | $566M | $639M | $718M | $902M | · | · | · | · | · | |
| Total Debt | $346M | · | $463M | $566M | $639M | $718M | · | · | · | · | · | $575M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2.0K | $2.0K | $2.0K | $2.0K | |
| Paid-in Capital | $8M | $12M | $15M | $28M | $24M | $17M | $10M | $6M | $1M | $347M | $340M | $334M | |
| Retained Earnings | $862M | $881M | $684M | $577M | $531M | $559M | $482M | $487M | $618M | $570M | $520M | $464M | |
| Treasury Stock | $15M | $3M | $0 | · | · | · | · | · | · | $395M | $330M | $230M | |
| AOCI | $-30M | $-34M | $-31M | $-33M | $-43M | $-54M | $-60M | $-67M | $-44M | $-52M | $-56M | $-71M | |
| Stockholders' Equity | $825M | $855M | $669M | $572M | $512M | $521M | $432M | $426M | $575M | $470M | $475M | $498M | |
| Liabilities + Equity | $1.59B | $1.68B | $1.67B | $1.70B | $1.69B | $1.80B | $1.88B | $1.79B | $1.80B | $1.68B | $1.53B | $1.58B |
Przepływy pieniężne 16
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $92M | $100M | $99M | $103M | $105M | $111M | $116M | $102M | $105M | $91M | $85M | $90M | |
| Stock-based Comp | $4M | $6M | $10M | $13M | $9M | $10M | $4M | $3M | $4M | $12M | $5M | $13M | |
| Deferred Tax | $-21M | $48M | $-4M | $8M | $-10M | $37M | $-300.0K | $7M | $-41M | $18M | $16M | $14M | |
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $3M | $3M | $7M | $8M | · | · | · | · | |
| Other Non-cash | $-44M | · | $-11M | $-4M | $20M | $12M | $-58M | $217M | $34M | $-2M | $13M | $12M | |
| Operating Cash Flow | $12M | $61M | $191M | $150M | $96M | $247M | $56M | $169M | $179M | $173M | $160M | $139M | |
| CapEx | $89M | $117M | $74M | $34M | $38M | $40M | $140M | $296M | $200M | $155M | $129M | $93M | |
| Investing Cash Flow | $-100M | $168M | $-74M | $-34M | $-25M | $-40M | $-140M | $-224M | $-199M | $-223M | $-79M | $36M | |
| Debt Issued | $82M | $753M | $222M | $0 | $0 | $275M | $296M | $0 | $0 | $0 | $0 | $300M | |
| Net Debt Issued | $82M | · | $222M | $0 | $0 | $275M | $296M | · | · | $0 | $0 | $300M | |
| Stock Repurchased | $17M | $10M | $18M | $5M | $0 | $0 | $0 | $0 | $5M | $65M | $100M | $100M | |
| Net Stock Activity | $-17M | · | $-18M | $-5M | · | · | $0 | $0 | $-5M | $-65M | $-100M | $-100M | |
| Financing Cash Flow | $39M | $-191M | $-129M | $-89M | $-82M | $-193M | $82M | $63M | $14M | $67M | $-103M | $-171M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | $-6M | $17M | $-22M | $4M | |
| Taxes Paid | $54M | $19M | $17M | $43M | $-8M | $-8M | $3M | $-11M | · | · | · | · | |
| Free Cash Flow | $-76M | · | $117M | $117M | $58M | $207M | $-84M | $-127M | $-22M | $17M | $31M | $46M |
Rentowność 7
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -2.7% | · | 8.5% | 5.5% | 0.68% | 8.5% | 2.6% | -5.7% | 4.2% | 6.4% | 7.1% | 4.1% | |
| Net Margin | -1.2% | · | 5.2% | 2.2% | -1.6% | 4.1% | -0.32% | -8.3% | 5.6% | 2.9% | 3.2% | -0.12% | |
| Pretax Margin | · | · | · | · | · | · | -0.45% | -7.7% | 2.4% | 4.7% | 5.3% | 0.83% | |
| EBITDA Margin | 3.2% | · | 13.2% | 10.4% | 6.6% | 14.4% | 9.1% | 0.23% | 10.2% | 11.7% | 11.9% | 8.6% | |
| ROA | -1.1% | · | 6.4% | 2.7% | -1.6% | 4.2% | · | · | · | · | · | -0.14% | |
| ROE | -2.2% | · | 16.4% | 8.1% | -5.6% | 15.2% | · | · | · | · | · | -0.42% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | -1.1% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | · | 2.0 | 1.9 | 1.9 | 1.9 | · | · | · | · | · | 2.4 | |
| Quick Ratio | 1.0 | · | 0.8 | 0.8 | 0.8 | 0.8 | · | · | · | · | · | 0.9 | |
| Debt / Equity | 0.4 | · | 0.7 | 1.0 | 1.2 | 1.4 | · | · | · | · | · | 1.2 | |
| LT Debt / Equity | 0.4 | · | 0.7 | 1.0 | 1.2 | 1.4 | · | · | · | · | · | 1.2 | |
| Interest Coverage | -2.4 | · | 5.6 | 3.3 | 0.3 | 3.6 | · | · | · | · | · | · |
Efektywność 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | · | 1.2 | 1.2 | 1.0 | 1.0 | · | · | · | · | · | 1.2 | |
| Inventory Turnover | 5.3 | · | 5.4 | 6.1 | 5.9 | 5.8 | · | · | · | · | · | 6.2 | |
| Receivables Turnover | 8.1 | · | 11.2 | 11.7 | 10.8 | 11.7 | · | · | · | · | · | 13.4 |
Stopy Wzrostu 7
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 12.4% | 21.8% | -4.9% | -32.6% | -5.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.2% | -7.9% | -15.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -3.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 85.7% | 135.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | 11.0% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 82.3% | 134.1% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 11.8% | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 4
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.56B | $1.38B | $1.14B | $1.20B | $1.77B | $1.87B | $1.76B | $1.72B | $1.73B | $1.73B | $1.75B | $1.97B | |
| Net Income TTM | $-19M | $196M | $108M | $46M | $-28M | $77M | $-6M | $-144M | $97M | $50M | $56M | $-2M | |
| P/E | -15.1 | 2.5 | 5.7 | 14.1 | -22.0 | 8.2 | -62.8 | -2.8 | 7.7 | 22.6 | 15.3 | -623.2 | |
| Earnings Yield | -6.6% | 39.3% | 17.4% | 7.1% | -4.5% | 12.2% | -1.6% | -35.8% | 13.0% | 4.4% | 6.5% | -0.16% |
Rachunek zysków i strat 15
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $360M | $386M | $399M | $392M | $378M | $387M | $393M | $344M | $259M | $-193M | $279M | $291M | $297M | $-358M | $539M | $526M | |
| Cost of Revenue | $361M | $369M | $380M | $349M | $342M | $372M | $363M | $346M | $226M | $-180M | $228M | $439M | $448M | $-350M | $455M | $455M | |
| Gross Profit | · | · | · | · | · | $15M | $30M | $-2M | $33M | $36M | $51M | $50M | $64M | · | · | · | |
| SG&A Expense | $21M | $21M | $25M | $26M | $29M | $27M | $32M | $30M | $28M | $16M | $28M | $39M | $36M | $10M | $33M | $34M | |
| Operating Expenses | $371M | $379M | $454M | $382M | $382M | $403M | $394M | $391M | $260M | $-163M | $258M | $477M | $486M | $-344M | $490M | $495M | |
| Operating Income | $-10M | $8M | $-55M | $10M | $-4M | $-16M | $-1M | $-47M | $-800.0K | $-30M | $21M | $47M | $40M | $-14M | $49M | $32M | |
| Interest Expense | $5M | $6M | $4M | $4M | $3M | $7M | $13M | $10M | $2M | $-6M | $3M | $8M | $8M | $-15M | $8M | $10M | |
| Other Non-op | $-1M | $-300.0K | $-300.0K | $-300.0K | $-300.0K | $900.0K | $300.0K | $300.0K | $300.0K | $-200.0K | $100.0K | $100.0K | $100.0K | $-2M | $-1M | $-1M | |
| Income Tax | $-4M | $-700.0K | $-6M | $2M | $-2M | $-10M | $-3M | $-15M | $500.0K | $-5M | $4M | $4M | $9M | $-100.0K | $19M | $4M | |
| Net Income | $-13M | $38M | $-53M | $3M | $-6M | $199M | $6M | $-26M | $17M | $18M | $37M | $30M | $24M | $-6M | $21M | $15M | |
| EPS (Basic) | $-0.80 | $2.36 | $-3.30 | $0.17 | $-0.38 | $11.87 | $0.35 | $-1.55 | $1.03 | $1.02 | $2.20 | $1.76 | $1.41 | $-0.38 | $1.23 | $0.87 | |
| EPS (Diluted) | $-0.80 | $2.36 | $-3.30 | $0.17 | $-0.38 | $11.87 | $0.35 | $-1.55 | $1.03 | $0.98 | $2.17 | $1.75 | $1.40 | $-0.36 | $1.21 | $0.86 | |
| Shares (Basic) | 16,080,000 | -32,568,000 | 16,142,000 | 16,220,000 | 16,375,000 | -33,107,000 | 16,620,000 | 16,661,000 | 16,607,000 | -33,518,000 | 16,682 | 16,865 | 16,834 | -33,346,000 | 16,754,000 | 16,849,000 | |
| Shares (Diluted) | 16,080,000 | · | · | 16,241,000 | 16,375,000 | -33,395,000 | 16,620 | 16,661,000 | 16,607 | -33,798,000 | 16,895 | 16,958 | 17,036 | -34,063,000 | 17,093,000 | 17,078,000 | |
| EBITDA | $13M | · | $-55M | $10M | $18M | · | $-1M | $11M | $54M | · | $79M | $72M | $65M | · | $75M | $57M |
Bilans 27
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $36M | $31M | $34M | $47M | $44M | $80M | $36M | $40M | $55M | · | $110M | $42M | $17M | · | $51M | $70M | |
| Receivables | $198M | $195M | $162M | $166M | $177M | $189M | $173M | $256M | $173M | · | $173M | $197M | $186M | · | $180M | $187M | |
| Inventory | $270M | $282M | $283M | $284M | $259M | $258M | $265M | $420M | $328M | · | $333M | $340M | $346M | · | $327M | $288M | |
| Other Current Assets | $18M | $18M | $9M | $14M | $19M | $19M | $13M | $18M | $20M | · | $10M | $13M | $20M | · | $12M | $13M | |
| Current Assets | $522M | $526M | $488M | $510M | $500M | $545M | $732M | $734M | $576M | · | $627M | $592M | $568M | · | $570M | $557M | |
| PP&E (Net) | $986M | $1.00B | $1.02B | $1.03B | $1.03B | $1.02B | $1.01B | $1.61B | $983M | · | $994M | $1.00B | $1.00B | · | $1.02B | $1.04B | |
| PP&E (Gross) | $2.38B | $2.38B | $2.38B | $2.37B | $2.36B | $2.33B | $2.29B | $3.64B | $2.99B | · | $2.97B | $2.96B | $2.94B | · | · | · | |
| Accum. Depreciation | $1.40B | $1.38B | $1.36B | $1.34B | $1.33B | $1.31B | $1.28B | $2.04B | $2.01B | · | $1.98B | $1.96B | $1.93B | · | · | · | |
| Goodwill | · | $0 | $0 | · | · | $49M | · | · | · | $35M | · | · | · | · | · | · | |
| Intangibles | · | $2M | $3M | · | · | $4M | · | · | · | $6M | · | · | · | · | · | · | |
| Other Non-current Assets | $61M | $58M | $55M | $52M | $52M | $58M | $59M | $85M | $120M | · | $116M | $113M | $118M | · | $110M | $115M | |
| Total Assets | $1.57B | $1.59B | $1.56B | $1.64B | $1.63B | $1.68B | $2.49B | $2.48B | $1.68B | · | $1.74B | $1.71B | $1.69B | · | $1.70B | $1.71B | |
| Accounts Payable | $200M | $216M | $232M | $258M | $300M | $320M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $200M | $216M | $232M | $259M | $300M | $320M | $412M | $423M | $301M | · | $261M | $264M | $266M | · | $295M | $300M | |
| Capital Leases | · | $32M | · | · | · | $28M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $65M | $68M | $81M | · | · | $90M | $86M | $204M | $196M | · | $206M | $205M | $210M | · | $203M | $206M | |
| Other Non-current Liabilities | $81M | $84M | $78M | · | · | $80M | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $756M | $763M | $778M | $804M | $797M | $825M | $1.82B | $1.82B | $995M | · | $1.09B | $1.09B | $1.10B | · | $1.13B | $1.17B | |
| Long-term Debt | $274M | $346M | $274M | $273M | $282M | $282M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $361M | · | $336M | $329M | $282M | · | $1.14B | $1.14B | $442M | · | $565M | $565M | $565M | · | $565M | $590M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Paid-in Capital | $6M | $8M | $8M | $6M | $5M | $12M | $14M | $14M | $14M | · | $15M | $18M | $25M | · | $26M | $23M | |
| Retained Earnings | $849M | $862M | $824M | $877M | $874M | $881M | $682M | $676M | $702M | · | $667M | $630M | $601M | · | $583M | $562M | |
| Treasury Stock | $12M | $15M | $15M | $13M | $8M | $3M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-30M | $-30M | $-34M | $-34M | $-34M | $-34M | $-31M | $-31M | $-31M | $-31M | $-34M | $-33M | $-33M | · | $-39M | $-40M | |
| Stockholders' Equity | $814M | $825M | $783M | $837M | $837M | $855M | $665M | $659M | $684M | $669M | $648M | $614M | $592M | $572M | $569M | $545M | |
| Liabilities + Equity | $1.57B | $1.59B | $1.56B | $1.64B | $1.63B | $1.68B | $2.49B | $2.48B | $1.68B | · | $1.74B | $1.71B | $1.69B | · | $1.70B | $1.71B |
Przepływy pieniężne 16
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $23M | $24M | $24M | $23M | $22M | $22M | $24M | $31M | $23M | $25M | $24M | $25M | $25M | $26M | $26M | $26M | |
| Stock-based Comp | $600.0K | $-300.0K | $600.0K | $2M | $1M | $-2M | $-900.0K | $5M | $3M | $3M | $4M | $2M | $2M | $3M | $4M | $5M | |
| Deferred Tax | · | · | · | · | · | $58M | $-5M | $-4M | $-2M | $4M | $-4M | $-2M | $-1M | $13M | $-2M | $-2M | |
| Amort. of Intangibles | · | $500.0K | · | · | · | $500.0K | $500.0K | · | · | · | · | · | · | · | · | · | |
| Restructuring | $700.0K | · | · | · | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-11M | · | · | · | $-15M | · | · | $15M | $17M | · | $28M | $-8M | $-58M | · | $-36M | $35M | |
| Operating Cash Flow | $500.0K | $5M | $34M | $-28M | $2M | $-35M | $16M | $21M | $59M | $66M | $88M | $46M | $-9M | $17M | $13M | $78M | |
| CapEx | $9M | $15M | $18M | $23M | $33M | $33M | $47M | $18M | $18M | $25M | $14M | $13M | $22M | $14M | $7M | $5M | |
| Investing Cash Flow | $-9M | $-14M | $-30M | $-23M | $-33M | $960M | $-47M | $-726M | $-18M | $-25M | $-14M | $-13M | $-22M | $-14M | $-7M | $-5M | |
| Debt Issued | $15M | $10M | $7M | $65M | $0 | $-100.0K | $30M | $724M | $0 | $210M | · | · | $12M | · | · | · | |
| Net Debt Issued | $15M | · | · | · | $-200.0K | · | · | $-30M | $-24M | · | $-200.0K | $-200.0K | $-200.0K | · | $-25M | $-35M | |
| Stock Repurchased | $0 | $0 | $2M | $4M | $11M | $4M | $2M | $3M | $500.0K | $3M | $5M | $8M | $2M | $100.0K | $1M | $4M | |
| Net Stock Activity | $0 | · | · | · | $-11M | · | · | $-3M | $-500.0K | · | $-5M | $-8M | $-2M | · | $-1M | $-4M | |
| Financing Cash Flow | $14M | $6M | $-16M | $54M | $-4M | $-880M | $27M | $690M | $-28M | $-109M | $-6M | $-9M | $-6M | $-1M | $-26M | $-40M | |
| Taxes Paid | $4M | · | · | · | $-200.0K | $4M | $-600.0K | $15M | · | $-11M | $13M | $15M | · | $18M | $13M | $12M | |
| Free Cash Flow | $-9M | · | · | · | $-31M | · | · | $3M | $41M | · | $74M | $33M | $-31M | · | $7M | $73M |
Rentowność 5
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -2.9% | · | -13.9% | 2.5% | -1.1% | · | -0.31% | -3.3% | 6.1% | · | 10.5% | 9.0% | 7.6% | · | 9.1% | 6.0% | |
| Net Margin | -3.5% | · | -13.4% | 0.69% | -1.7% | · | 1.5% | -4.4% | 3.5% | · | 7.0% | 5.7% | 4.5% | · | 3.8% | 2.8% | |
| EBITDA Margin | 3.6% | · | -13.9% | 2.5% | 4.8% | · | -0.31% | 1.9% | 10.8% | · | 15.2% | 13.7% | 12.3% | · | 13.9% | 10.9% | |
| ROA | -0.80% | · | -2.6% | 0.13% | -0.38% | · | 0.27% | -1.2% | 1.0% | · | 2.1% | 1.7% | 1.4% | · | 1.2% | 0.83% | |
| ROE | -1.6% | · | -7.4% | 0.36% | -0.83% | · | 0.88% | -4.0% | 2.7% | · | 6.0% | 5.1% | 4.2% | · | 3.9% | 2.9% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | · | 2.1 | 2.0 | 1.7 | · | 1.8 | 1.7 | 1.9 | · | 2.4 | 2.2 | 2.1 | · | 1.9 | 1.9 | |
| Quick Ratio | 1.2 | · | 0.8 | 0.8 | 0.7 | · | 0.5 | 0.7 | 0.8 | · | 1.1 | 0.9 | 0.8 | · | 0.8 | 0.9 | |
| Debt / Equity | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 1.7 | 1.7 | 0.6 | · | 0.9 | 0.9 | 1.0 | · | 1.0 | 1.1 | |
| LT Debt / Equity | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 1.7 | 1.7 | 0.6 | · | 0.9 | 0.9 | 1.0 | · | 1.0 | 1.1 | |
| Interest Coverage | -2.2 | · | -12.3 | 2.5 | -1.2 | · | -0.1 | -1.2 | 4.5 | · | 7.4 | 6.2 | 5.2 | · | 6.1 | 3.0 |
Efektywność 3
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 1.4 | · | 1.4 | 1.0 | 1.2 | · | 1.2 | 1.4 | 1.3 | · | 1.3 | 1.4 | 1.4 | · | 1.5 | 1.7 | |
| Receivables Turnover | 1.9 | · | 2.4 | 1.9 | 2.2 | · | 2.3 | 2.6 | 2.8 | · | 2.9 | 2.7 | 2.9 | · | 3.2 | 2.8 |
Wycena (TTM) 4
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.53B | · | $1.56B | $1.55B | $1.50B | · | $1.27B | $1.15B | $1.10B | · | $1.41B | $1.65B | $1.85B | · | $2.00B | $1.87B | |
| Net Income TTM | $-70M | · | $142M | $201M | $173M | · | $15M | $46M | $101M | · | $111M | $89M | $76M | · | $54M | $-18M | |
| P/E | -3.3 | · | 2.5 | 2.3 | 2.5 | · | 32.1 | 17.9 | 7.3 | · | 5.6 | 6.0 | 7.5 | · | 11.9 | -29.0 | |
| Earnings Yield | -30.0% | · | 40.5% | 44.2% | 40.7% | · | 3.1% | 5.6% | 13.7% | · | 18.0% | 16.7% | 13.3% | · | 8.4% | -3.5% |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Przychody | $1.56B | $1.38B | $1.14B | $1.20B | $1.77B |
| Marża Operacyjna % | -2.7% | — | 8.5% | 5.5% | 0.68% |
| Zysk netto | $-19M | $196M | $108M | $46M | $-28M |
| Rozwodniony EPS | $-1.15 | $11.70 | $6.30 | $2.68 | $-1.67 |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.4 | — | 0.7 | 1.0 | 1.2 |
| Wskaźnik bieżący | 2.4 | — | 2.0 | 1.9 | 1.9 |
| Wskaźnik Szybkości | 1.0 | — | 0.8 | 0.8 | 0.8 |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $-76M | — | $117M | $117M | $58M |
Najnowsze wiadomości Najnowsze nagłówki wspominające o tej firmie
Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów
📊
Wybierz metryki, które są dla Ciebie ważne — kliknij ➕ obok dowolnego wiersza w Pełnych Fundamentach powyżej.
Twój wybór został zapisany i będzie Ci towarzyszył we wszystkich tickerach.