GPRE Green Plains, Inc. - Common Stock
$16,01
Cena · Maj 20, 2026
Dane fundamentalne na dzień Maj 7, 2026
Zakres 52 tyg.
$4–$19
80% of range
Ocena Analityków
STRONG BUY
14 analysts
Cena Docelowa
$16
+3% upside
P/E (TTM)
-5.4
ROE
-14.9%
Marża Zysku Netto
-5.8%
GPRE Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$16.00
Kapitalizacja Rynkowa
$684M
P/E (TTM)
-5.4
EPS (TTM)
$-1.80
Przychody (TTM)
$2.09B
Stopa dywidendy
0.11%
ROE
-14.9%
D/E Dług/Kapitał
0.5
Zakres 52 tyg.
$4 – $19
GPRE 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
$2.09B
2016-12-31
→
2025-12-31
EPS
$-1.80
2016-12-31
→
2025-12-31
Wolny przepływ pieniężny
$74M
2016-12-31
→
2025-12-31
Marże
-5.8%
2022-12-31
→
2025-12-31
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
GPRE
Mediana porównawcza
P/E (TTM)
-5.4
17.2
P/S (TTM)
0.3
1.1
P/B
0.9
1.0
EV / EBITDA
28.9
—
Price / FCF (Cena / FCF)
9.3
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
GPRE
Mediana porównawcza
Gross Margin (Marża brutto)
6.6%
8.8%
Operating Margin (Marża Operacyjna)
-3.2%
—
Net Profit Margin (Marża Zysku Netto)
-5.8%
-4.4%
ROA
-7.2%
-7.3%
ROE
-14.9%
-13.8%
ROIC
-3.7%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
GPRE
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.5
48.7
Current Ratio (Wskaźnik bieżący)
1.8
1.5
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
GPRE
Mediana porównawcza
Revenue YoY (Przychody R/R)
-14.9%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
-17.0%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
1.7%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
GPRE
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
-0.59%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
0.11%
Wskaźnik Wypłaty Dywidendy
-0.59%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 23 maja 2019 | $0,1200 |
| 21 lutego 2019 | $0,1200 |
| 26 listopada 2018 | $0,1200 |
| 24 sierpnia 2018 | $0,1200 |
| 24 maja 2018 | $0,1200 |
| 22 lutego 2018 | $0,1200 |
| 24 listopada 2017 | $0,1200 |
| 24 sierpnia 2017 | $0,1200 |
| 24 maja 2017 | $0,1200 |
| 22 lutego 2017 | $0,1200 |
| 22 listopada 2016 | $0,1200 |
| 24 sierpnia 2016 | $0,1200 |
| 25 maja 2016 | $0,1200 |
| 24 lutego 2016 | $0,1200 |
| 24 listopada 2015 | $0,1200 |
| 26 sierpnia 2015 | $0,1200 |
| 27 maja 2015 | $0,0800 |
| 25 lutego 2015 | $0,0800 |
| 25 listopada 2014 | $0,0800 |
| 26 sierpnia 2014 | $0,0800 |
GPRE Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
14 analityków
- Mocne kupno 5 35,7%
- Kup 4 28,6%
- Trzymaj 5 35,7%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
7 analityków · 2026-05-16
Mediana
$18.00
Średnia
$16.43
Teraz
$16.00
Niski
$10.00
Wysoki
$20.00
Średni cel
$18.00
+12,5%
Średnia cel
$16.43
+2,6%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
0.01%
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $0.42 | $0.06 | 0.36% |
| 31 grudnia 2025 | $0.17 | $0.02 | 0.15% |
| 30 września 2025 | $0.17 | $-0.07 | 0.24% |
| 30 czerwca 2025 | $-0.46 | $-0.31 | -0.15% |
| 31 marca 2025 | $-1.14 | $-0.57 | -0.57% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| GPRE | $684M | -5.4 | -14.9% | -5.8% | -14.9% | 6.6% |
| CLMT | $1.72B | -50.9 | -1.2% | -0.82% | 3.9% | 5.9% |
| DK | $2.29B | -78.1 | -9.5% | -0.21% | -5.4% | — |
| REX | $1.11B | 13.5 | 1.2% | 14.6% | 16.2% | 14.4% |
| CLMT | $1.72B | -50.9 | -1.2% | -0.82% | 3.9% | 5.9% |
| WKC | $1.27B | -2.1 | -12.4% | -1.7% | -37.8% | 2.6% |
| CLNE | $461M | -2.1 | 2.2% | -52.3% | -34.9% | — |
| GEVO | $485M | -14.3 | 849.3% | -21.1% | -7.2% | — |
| OPAL | — | 15.7 | 16.3% | 10.4% | -45.1% | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.09B | $2.46B | $3.30B | $3.66B | $2.83B | $1.92B | $2.42B | $2.98B | $3.29B | $3.41B | $2.97B | $3.24B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | $2.86B | |
| Gross Profit | $137M | $130M | $165M | $113M | $202M | $112M | · | · | · | · | · | $375M | |
| SG&A Expense | $123M | $118M | $133M | $119M | $91M | $85M | $77M | $108M | $108M | $105M | $80M | $78M | |
| Operating Expenses | $2.16B | $2.51B | $3.36B | $3.76B | $2.80B | $2.05B | $2.56B | $2.89B | $3.27B | $3.32B | $2.90B | $2.95B | |
| Operating Income | $-67M | $-47M | $-62M | $-99M | $26M | $-123M | $-143M | $90M | $24M | $92M | $61M | $286M | |
| Interest Expense | · | · | $38M | $33M | $67M | $40M | $40M | $87M | $84M | $52M | $40M | $40M | |
| Interest Income | $4M | $8M | $12M | $5M | $575.0K | $659.0K | $4M | $3M | $2M | $2M | $1M | $635.0K | |
| Other Non-op | $-4M | $2M | $5M | $28M | $-2M | $900.0K | $5M | $178.0K | $3M | $-3M | $-457.0K | $3M | |
| Pretax Income | $-144M | $-71M | $-82M | $-99M | $-43M | $-161M | $-173M | $6M | $-55M | $38M | $21M | $250M | |
| Income Tax | $-52M | $6M | $-6M | $5M | $2M | $-50M | $-21M | $-20M | $-132M | $8M | $6M | $91M | |
| Net Income | $-121M | $-82M | $-93M | $-127M | $-66M | $-109M | $-167M | $16M | $61M | $11M | $7M | $160M | |
| EPS (Basic) | $-1.80 | $-1.29 | $-1.59 | $-2.29 | $-1.41 | $-3.14 | $-4.38 | $0.39 | $1.56 | $0.28 | $0.19 | $4.37 | |
| EPS (Diluted) | $-1.80 | $-1.29 | $-1.59 | $-2.29 | $-1.41 | $-3.14 | $-4.38 | $0.39 | $1.47 | $0.28 | $0.18 | $3.96 | |
| Shares (Basic) | 67,496,000 | 63,796,000 | 58,814,000 | 55,541,000 | 46,652,000 | 34,631,000 | 38,111,000 | 40,320,000 | 39,247,000 | 38,318,000 | 37,947,000 | 36,467,000 | |
| Shares (Diluted) | 67,496,000 | 63,796,000 | 58,814,000 | 55,541,000 | 46,652,000 | 34,631,000 | 38,111,000 | 41,254,000 | 50,240,000 | 38,573,000 | 39,028,000 | 40,730,000 | |
| EBITDA | $31M | $43M | $37M | $-6M | $117M | $-44M | $-70M | $219M | $149M | $176M | $127M | $347M |
Bilans 31
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $182M | $173M | $350M | $445M | $426M | $234M | $246M | $252M | $267M | $304M | $385M | $426M | |
| Short-term Investments | · | · | · | $0 | $125M | · | · | · | · | · | · | · | |
| Receivables | $74M | $95M | $94M | $109M | $120M | $56M | $107M | $89M | $151M | $147M | $96M | $138M | |
| Prepaid Expense | $18M | $27M | $24M | $20M | $16M | $17M | $14M | $14M | $18M | $17M | $11M | $19M | |
| Other Current Assets | · | · | · | · | · | · | · | $365.0K | · | · | · | · | |
| Current Assets | $523M | $569M | $733M | $929M | $1.12B | $642M | $668M | $1.21B | $1.21B | $1.00B | $913M | $903M | |
| PP&E (Net) | $957M | $1.04B | $1.02B | $1.03B | $894M | $802M | $827M | $815M | $1.18B | $1.18B | $922M | $825M | |
| PP&E (Gross) | $1.64B | $1.79B | $1.71B | $1.66B | $1.46B | $1.33B | $1.31B | $1.23B | $1.69B | $1.60B | $1.26B | $1.10B | |
| Accum. Depreciation | $682M | $750M | $686M | $632M | $567M | $530M | $487M | $419M | $515M | $418M | $339M | $275M | |
| Goodwill | · | · | · | $29M | $29M | $11M | $35M | $35M | $183M | $184M | $41M | $41M | |
| Intangibles | $10M | $13M | $15M | $18M | $23M | · | · | · | · | · | · | · | |
| Other Non-current Assets | $41M | $99M | $111M | $92M | $84M | $73M | $82M | $92M | $219M | $144M | $42M | $52M | |
| Total Assets | $1.58B | $1.78B | $1.94B | $2.12B | $2.16B | $1.58B | $1.70B | $2.22B | $2.78B | $2.51B | $1.92B | $1.82B | |
| Accounts Payable | $135M | $155M | $187M | $234M | $146M | $140M | $157M | $136M | $205M | $192M | $167M | $170M | |
| Accrued Liabilities | $67M | $54M | $57M | $44M | $57M | $38M | $39M | $59M | $64M | $67M | $32M | $65M | |
| Short-term Debt | $34M | $141M | $106M | $138M | $173M | $141M | $188M | $164M | $526M | $291M | $227M | $210M | |
| Current Liabilities | $269M | $386M | $385M | $487M | $472M | $453M | $542M | $834M | $886M | $595M | $439M | $512M | |
| Capital Leases | $44M | $49M | $54M | $56M | $50M | $50M | $38M | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | $10M | $57M | $140M | $82M | $108M | |
| Other Non-current Liabilities | $34M | $22M | $19M | $24M | $22M | $13M | $9M | $11M | $15M | $9M | $6M | $5M | |
| Total Liabilities | $813M | $908M | $949M | $1.06B | $1.06B | $802M | $833M | $1.15B | $1.73B | $1.53B | $959M | $1.02B | |
| Long-term Debt | $374M | $438M | $499M | $504M | $559M | $431M | $434M | $356M | $852M | $818M | $437M | $463M | |
| Total Debt | $400M | $575M | $600M | $635M | $723M | $526M | $564M | $891M | $1.36B | $1.11B | $675M | $673M | |
| Common Stock | $76.0K | $68.0K | $62.0K | $62.0K | $62.0K | $47.0K | $47.0K | $47.0K | $46.0K | $46.0K | $45.0K | $45.0K | |
| Paid-in Capital | $1.27B | $1.21B | $1.11B | $1.11B | $1.07B | $741M | · | · | · | · | · | · | |
| Retained Earnings | $-440M | $-318M | $-236M | $-142M | $-15M | $39M | $148M | $325M | $325M | $283M | $291M | $299M | |
| Treasury Stock | $61M | $31M | $31M | $31M | $92M | $131M | $120M | $58M | $55M | $76M | $70M | $66M | |
| AOCI | $-618.0K | $973.0K | $-3M | $-27M | $-12M | $-2M | $-11M | $-16M | $-13M | $-4M | $-1M | $-5M | |
| Stockholders' Equity | $766M | $865M | $844M | $910M | $950M | $647M | $752M | $947M | $942M | $863M | $798M | $797M | |
| Liabilities + Equity | $1.58B | $1.78B | $1.94B | $2.12B | $2.16B | $1.58B | $1.70B | $2.22B | $2.78B | $2.51B | $1.92B | $1.82B | |
| Shares Outstanding | 69,828,077 | 64,707,223 | 62,327,000 | 62,101,000 | 61,840,000 | 47,471,000 | 46,964,000 | 46,638,000 | 46,410,000 | 46,079,000 | 45,282,000 | 44,809,000 |
Przepływy pieniężne 18
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $98M | $91M | $98M | $93M | $92M | $78M | $72M | $98M | $104M | $84M | $66M | $62M | |
| Stock-based Comp | $17M | $8M | $13M | $9M | $6M | $8M | $10M | $11M | $12M | $9M | $9M | $3M | |
| Deferred Tax | $-53M | $4M | $-7M | $5M | $1M | $-13M | $-17M | $-24M | $-81M | $5M | $-28M | $24M | |
| Other Non-cash | $170M | $-50M | $45M | $91M | $-29M | $135M | $93M | $-68M | $-259M | $-24M | $-40M | $-25M | |
| Operating Cash Flow | $111M | $-30M | $56M | $70M | $4M | $99M | $-10M | $39M | $-182M | $101M | $14M | $222M | |
| CapEx | $37M | $95M | $108M | $212M | $187M | $111M | $75M | $41M | $45M | $58M | $63M | $60M | |
| Investing Cash Flow | $162M | $-62M | $-107M | $-105M | $-236M | $-11M | $31M | $507M | $-128M | $-573M | $-183M | $-79M | |
| Debt Issued | $30M | $0 | $0 | $45M | $368M | $33M | $158M | $83M | $571M | $524M | $178M | $543M | |
| Net Debt Issued | $30M | $0 | $0 | $45M | $368M | $33M | $158M | $-493M | $60M | $417M | $-17M | $-15M | |
| Stock Issued | · | · | $0 | $0 | $356M | $0 | · | · | · | · | · | · | |
| Stock Repurchased | $30M | $0 | $0 | $0 | $0 | $11M | $62M | $3M | $7M | $6M | $4M | · | |
| Net Stock Activity | $-30M | · | $0 | $0 | $356M | $-11M | $-62M | $-3M | $-7M | $-6M | $-4M | · | |
| Dividends Paid | $721.0K | $5M | $23M | $23M | $9M | $10M | $32M | $41M | $39M | $37M | $20M | $9M | |
| Financing Cash Flow | $-252M | $-77M | $-71M | $-25M | $518M | $-83M | $-69M | $-541M | $216M | $425M | $129M | $11M | |
| Net Change in Cash | $21M | $-169M | $-122M | $-61M | $286M | $5M | $-48M | $6M | $-94M | $-47M | $-41M | $153M | |
| Taxes Paid | $2M | $486.0K | $1M | $583.0K | $1M | $-61M | $563.0K | $-22M | $-4M | $5M | $44M | $62M | |
| Free Cash Flow | $74M | $-125M | $-52M | $-143M | $-183M | $-12M | $-85M | $-5M | $-206M | $25M | $-53M | $162M | |
| Levered FCF | · | · | $-87M | $-177M | $-253M | $-39M | $-120M | $-191M | $-36M | $-16M | $-82M | $137M |
Rentowność 8
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 6.6% | 5.3% | 5.8% | 3.8% | · | · | · | · | · | · | · | 11.6% | |
| Operating Margin | -3.2% | -1.9% | -1.9% | -2.7% | 0.90% | -6.4% | -5.9% | 3.0% | 1.2% | 2.7% | 2.1% | 8.8% | |
| Net Margin | -5.8% | -3.4% | -2.8% | -3.5% | -2.3% | -5.7% | -6.9% | 0.41% | 1.7% | 0.31% | 0.24% | 4.9% | |
| Pretax Margin | -6.9% | -2.9% | -2.5% | -2.7% | -1.5% | -8.4% | -7.1% | 0.52% | -1.2% | 1.1% | 0.72% | 7.7% | |
| EBITDA Margin | 1.5% | 1.8% | 1.1% | -0.17% | 4.2% | -2.3% | -2.9% | 5.7% | 4.2% | 5.2% | 4.3% | 10.7% | |
| ROA | -7.2% | -4.4% | -4.6% | -5.9% | -3.5% | -6.6% | -8.5% | 0.64% | 2.3% | 0.48% | 0.38% | 9.5% | |
| ROE | -14.9% | -9.7% | -10.7% | -13.7% | -8.3% | -15.6% | -19.7% | 1.7% | 6.8% | 1.3% | 0.89% | 23.8% | |
| ROIC | -3.7% | -3.6% | -4.0% | -6.7% | 1.6% | -7.2% | -9.5% | 11.6% | -3.4% | 3.7% | 2.9% | 12.4% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.5 | 1.9 | 1.9 | 2.4 | 1.4 | 1.2 | 1.4 | 1.4 | 1.7 | 2.1 | 1.8 | |
| Quick Ratio | 1.0 | 0.7 | 1.2 | 1.1 | 1.4 | 0.6 | 0.7 | 0.4 | 0.5 | 0.8 | 1.1 | 1.1 | |
| Debt / Equity | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.4 | 1.3 | 0.8 | 0.8 | |
| LT Debt / Equity | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.8 | 0.9 | 0.6 | 0.5 | |
| Interest Coverage | · | · | -1.6 | -3.0 | 0.4 | -3.1 | -3.5 | 1.1 | 0.5 | 1.8 | 1.5 | 7.2 |
Efektywność 2
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.3 | 1.6 | 1.7 | 1.5 | 1.2 | 1.2 | 1.5 | 1.4 | 1.5 | 1.6 | 1.9 | |
| Receivables Turnover | 24.7 | 26.0 | 32.5 | 32.0 | 32.2 | 23.6 | 24.7 | 30.6 | 24.1 | 28.0 | 25.3 | 26.4 |
Stopy Wzrostu 4
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -14.9% | -25.4% | -10.0% | 29.6% | 47.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -17.0% | -4.5% | 19.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -40.5% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.09B | $2.46B | $3.30B | $3.66B | $2.83B | $1.92B | $2.42B | $2.98B | $3.29B | $3.41B | $2.97B | $3.24B | |
| Net Income TTM | $-121M | $-82M | $-93M | $-127M | $-66M | $-109M | $-167M | $16M | $61M | $11M | $7M | $160M | |
| Market Cap | $684M | $613M | $1.50B | $1.81B | $1.86B | $470M | $556M | $539M | $692M | $1.07B | $868M | $932M | |
| Enterprise Value | $901M | $1.02B | $1.75B | $2.00B | $2.03B | $762M | $874M | $1.18B | $1.79B | $1.87B | $1.16B | $1.18B | |
| P/E | -5.4 | -7.3 | -15.9 | -13.3 | -24.7 | -4.2 | -3.5 | 33.6 | 11.5 | 99.5 | 127.2 | 6.3 | |
| P/S | 0.3 | 0.2 | 0.5 | 0.5 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | |
| P/B | 0.9 | 0.7 | 1.8 | 2.0 | 2.0 | 0.7 | 0.7 | 0.6 | 0.7 | 1.2 | 1.1 | 1.2 | |
| P / Tangible Book | 0.9 | 0.7 | 1.8 | 2.1 | 2.1 | 0.7 | · | · | · | · | · | · | |
| P / Cash Flow | 6.2 | -20.5 | 26.6 | 25.9 | 438.8 | 4.7 | -58.3 | 13.8 | -4.3 | 12.9 | 84.9 | 4.2 | |
| P / FCF | 9.3 | -4.9 | -29.0 | -12.7 | -10.2 | -40.2 | -6.5 | -103.2 | -3.4 | 43.1 | -16.3 | 5.8 | |
| EV / EBITDA | 28.9 | 23.6 | 47.8 | -319.8 | 17.3 | -17.1 | -12.4 | 5.4 | 12.0 | 10.6 | 9.1 | 3.4 | |
| EV / FCF | 12.2 | -8.1 | -33.8 | -14.0 | -11.1 | -65.2 | -10.3 | -225.7 | -8.7 | 75.5 | -21.8 | 7.3 | |
| EV / Revenue | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | |
| Dividend Yield | 0.11% | 0.84% | 1.5% | 1.2% | 0.50% | 2.1% | 5.7% | 7.7% | 5.7% | 3.5% | 2.3% | 0.96% | |
| Earnings Yield | -18.4% | -13.6% | -6.3% | -7.5% | -4.1% | -23.8% | -28.4% | 3.0% | 8.7% | 1.0% | 0.79% | 16.0% | |
| Payout Ratio | -0.59% | -6.3% | -24.3% | -17.7% | -14.0% | -8.9% | -19.0% | 259.1% | 64.5% | 349.6% | 280.2% | 5.6% | |
| Annual Payout | $721.0K | $5M | $23M | $23M | $9M | $10M | $32M | $41M | $39M | $37M | $20M | $9M |
Rachunek zysków i strat 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $446M | $429M | $508M | $553M | $602M | $584M | $659M | $619M | $597M | $712M | $893M | $858M | $833M | $914M | $955M | $1.01B | |
| Gross Profit | $88M | $40M | $52M | $42M | $3M | $6M | $78M | $38M | $8M | $74M | $75M | $15M | $691.0K | $15M | $-2M | $91M | |
| SG&A Expense | $20M | $23M | $29M | $28M | $43M | $26M | $27M | $34M | $32M | $33M | $35M | $33M | $32M | $29M | $29M | $30M | |
| Operating Expenses | $401M | $439M | $475M | $581M | $664M | $625M | $603M | $637M | $642M | $696M | $872M | $900M | $889M | $937M | $1.02B | $979M | |
| Operating Income | $45M | $-10M | $34M | $-28M | $-62M | $-41M | $56M | $-18M | $-45M | $16M | $21M | $-42M | $-57M | $-23M | $-62M | $34M | |
| Interest Expense | · | · | · | · | · | · | · | · | $8M | · | $10M | $10M | $10M | · | $10M | $8M | |
| Interest Income | $3M | $1M | $1M | $634.0K | $1M | $2M | $2M | $1M | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $806.0K | |
| Other Non-op | $152.0K | $146.0K | $-3M | $-39.0K | $-2M | $424.0K | $478.0K | $345.0K | $449.0K | $915.0K | $4M | $-161.0K | $189.0K | $-782.0K | $-182.0K | $28M | |
| Pretax Income | $36M | $-15M | $-15M | $-42M | $-72M | $-46M | $48M | $-23M | $-50M | $12M | $18M | $-50M | $-63M | $-28M | $-70M | $55M | |
| Income Tax | $3M | $-29M | $-26M | $2M | $106.0K | $7M | $-825.0K | $-273.0K | $329.0K | $-264.0K | $-8M | $-1M | $3M | $5M | $-2M | $3M | |
| Net Income | $33M | $12M | $12M | $-72M | $-73M | $-55M | $48M | $-24M | $-51M | $7M | $22M | $-53M | $-70M | $-39M | $-74M | $46M | |
| EPS (Basic) | $0.48 | $0.26 | $0.17 | $-1.09 | $-1.14 | $-0.85 | $0.75 | $-0.38 | $-0.81 | $0.12 | $0.38 | $-0.89 | $-1.20 | $-0.73 | $-1.27 | $0.87 | |
| EPS (Diluted) | $0.42 | $0.26 | $0.17 | $-1.09 | $-1.14 | $-0.79 | $0.69 | $-0.38 | $-0.81 | $0.15 | $0.35 | $-0.89 | $-1.20 | $-0.59 | $-1.27 | $0.73 | |
| Shares (Basic) | 68,841,000 | -132,919,000 | 69,855,000 | 66,491,000 | 64,069,000 | -127,424,000 | 63,946,000 | 63,933,000 | 63,341,000 | -117,519,000 | 58,910,000 | 58,874,000 | 58,549,000 | -108,056,000 | 57,677,000 | 53,033,000 | |
| Shares (Diluted) | 84,135,000 | -140,933,000 | 77,869,000 | 66,491,000 | 64,069,000 | -135,138,000 | 71,660,000 | 63,933,000 | 63,341,000 | -126,011,000 | 67,402,000 | 58,874,000 | 58,549,000 | -121,918,000 | 57,677,000 | 66,895,000 | |
| EBITDA | $68M | · | $34M | $-28M | $-40M | · | $56M | $-18M | $-23M | · | $21M | $-42M | $-31M | · | $-62M | $34M |
Bilans 28
| 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 | $96M | $182M | $136M | $109M | $99M | $173M | $227M | $196M | $237M | · | $327M | $313M | $354M | · | $421M | $508M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $25M | $25M | |
| Receivables | $86M | $74M | $85M | $78M | $97M | $95M | $75M | $99M | $88M | · | $143M | $132M | $107M | · | $118M | $158M | |
| Prepaid Expense | $18M | $18M | $16M | $17M | $22M | $27M | $16M | $21M | $24M | · | $23M | $21M | $23M | · | $14M | $21M | |
| Current Assets | $542M | $482M | $447M | $436M | $450M | $569M | $561M | $552M | $588M | · | $758M | $816M | $831M | · | $936M | $1.16B | |
| PP&E (Net) | $929M | $957M | $958M | $1.07B | $1.05B | $1.04B | $1.03B | $1.02B | $1.02B | · | $1.01B | $1.02B | $1.03B | · | $1.02B | $981M | |
| PP&E (Gross) | · | $1.64B | · | · | · | $1.79B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $684M | · | $656M | $790M | $772M | · | $731M | $721M | $705M | · | $670M | $673M | $652M | · | $612M | $603M | |
| Intangibles | · | $10M | · | · | · | $13M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $51M | $41M | $42M | $46M | $99M | $99M | $102M | $119M | $114M | · | $103M | $97M | $91M | · | $86M | $89M | |
| Total Assets | $1.59B | $1.58B | $1.53B | $1.61B | $1.67B | $1.78B | $1.76B | $1.76B | $1.80B | · | $1.95B | $2.02B | $2.03B | · | $2.10B | $2.30B | |
| Accounts Payable | $89M | $135M | $90M | $99M | $102M | $155M | $108M | $109M | $124M | · | $138M | $105M | $129M | · | $123M | $127M | |
| Accrued Liabilities | $68M | $67M | $59M | $44M | $49M | $54M | $50M | $52M | $50M | · | $57M | $50M | $47M | · | $46M | $45M | |
| Short-term Debt | $34M | $34M | $45M | $80M | $137M | $141M | $123M | $125M | $130M | · | $160M | $247M | $213M | · | $206M | $308M | |
| Current Liabilities | $318M | $269M | $266M | $297M | $326M | $386M | $316M | $328M | $336M | · | $402M | $514M | $479M | · | $421M | $648M | |
| Capital Leases | $44M | $44M | $40M | $42M | $44M | $49M | $49M | $52M | $54M | · | $59M | $64M | $64M | · | $49M | $52M | |
| Other Non-current Liabilities | $32M | $28M | $28M | $25M | $57M | $22M | $24M | $18M | $18M | · | $23M | $25M | $23M | · | $24M | $20M | |
| Total Liabilities | $796M | $806M | $758M | $872M | $859M | $908M | $821M | $883M | $899M | · | $977M | $1.10B | $1.06B | · | $988M | $1.21B | |
| Long-term Debt | $458M | $374M | $308M | $428M | $434M | $435M | $433M | $486M | $492M | · | $494M | $495M | $497M | · | $497M | $594M | |
| Total Debt | $492M | · | $353M | $508M | $572M | · | $556M | $610M | $622M | · | $654M | $743M | $710M | · | $703M | $903M | |
| Common Stock | $76.0K | $76.0K | $75.0K | $68.0K | $68.0K | $68.0K | $67.0K | $67.0K | $67.0K | · | $62.0K | $62.0K | $62.0K | · | $62.0K | $62.0K | |
| Paid-in Capital | $1.27B | $1.27B | $1.26B | $1.24B | $1.22B | $1.21B | $1.22B | $1.21B | $1.21B | · | $1.11B | $1.11B | $1.10B | · | $1.11B | $1.07B | |
| Retained Earnings | $-407M | $-440M | $-452M | $-463M | $-391M | $-318M | $-263M | $-312M | $-287M | · | $-243M | $-265M | $-213M | · | $-104M | $-30M | |
| Treasury Stock | $61M | $61M | $31M | $31M | $31M | $31M | $31M | $31M | $31M | · | $31M | $31M | $31M | · | $31M | $92M | |
| AOCI | $-14M | $-618.0K | $-13M | $-7M | $-1M | $973.0K | $4M | $-3M | $-4M | · | $-8M | $-33M | $-38M | · | $-11M | $-17M | |
| Stockholders' Equity | $785M | $766M | $769M | $735M | $798M | $865M | $926M | $867M | $887M | · | $828M | $778M | $823M | · | $962M | $931M | |
| Liabilities + Equity | $1.59B | $1.58B | $1.53B | $1.61B | $1.67B | $1.78B | $1.76B | $1.76B | $1.80B | · | $1.95B | $2.02B | $2.03B | · | $2.10B | $2.30B | |
| Shares Outstanding | 70,035,240 | 69,828,077 | 71,929,102 | 65,588,229 | 65,394,973 | 64,707,223 | 64,652,419 | 64,655,686 | 64,616,872 | 62,327,000 | 59,513,207 | 59,528,268 | 59,512,800 | 62,101,000 | 59,282,868 | 53,842,139 |
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 | $24M | $24M | $25M | $28M | $22M | $21M | $26M | $22M | $21M | $24M | $24M | $25M | $25M | $27M | $25M | $21M | |
| Stock-based Comp | $2M | $3M | $3M | $2M | $9M | $-2M | $4M | $4M | $3M | $4M | $3M | $4M | $3M | $2M | $2M | $2M | |
| Deferred Tax | $3M | $-32M | $-23M | $2M | $713.0K | $6M | $-2M | $-344.0K | $233.0K | $-1M | $-8M | $-1M | $3M | $5M | $-2M | $3M | |
| Other Non-cash | $-101M | · | · | · | $-14M | · | · | · | $-24M | · | · | · | $-78M | · | · | · | |
| Operating Cash Flow | $-40M | $67M | $40M | $59M | $-55M | $-27M | $63M | $-15M | $-51M | $112M | $113M | $-51M | $-117M | $104M | $72M | $56M | |
| CapEx | $6M | $5M | $4M | $11M | $17M | $27M | $28M | $18M | $22M | $30M | $29M | $16M | $33M | $29M | $55M | $66M | |
| Investing Cash Flow | $-4M | $-9M | $203M | $-12M | $-21M | $-27M | $21M | $-25M | $-30M | $-38M | $-11M | $-22M | $-35M | $-15M | $-55M | $-73M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Dividends Paid | · | · | · | · | · | $5M | $0 | $0 | $0 | $5M | $6M | $6M | $5M | $6M | $5M | $6M | |
| Financing Cash Flow | $-3M | $-40M | $-184M | $-21M | $-7M | $12M | $-57M | $-12M | $-21M | $-61M | $-95M | $25M | $60M | $-76M | $-109M | $-8M | |
| Net Change in Cash | $-47M | $19M | $59M | $26M | $-83M | $-43M | $27M | $-52M | $-101M | $13M | $6M | $-49M | $-92M | $13M | $-92M | $-25M | |
| Taxes Paid | $-4M | $286.0K | $985.0K | $468.0K | $29.0K | $-145.0K | $98.0K | $542.0K | $-9.0K | $455.0K | $66.0K | $910.0K | $-189.0K | $202.0K | $76.0K | $503.0K | |
| Free Cash Flow | $-46M | · | · | · | $-72M | · | · | · | $-72M | · | · | · | $-150M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-80M | · | · | · | $-160M | · | · | · |
Rentowność 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.7% | · | 10.3% | 7.5% | 0.51% | · | 11.9% | 6.1% | 1.4% | · | 9.1% | 2.6% | 0.95% | · | -0.20% | 9.0% | |
| Operating Margin | 10.0% | · | 6.7% | -5.1% | -10.3% | · | 8.5% | -2.9% | -7.5% | · | 2.4% | -5.0% | -6.8% | · | -6.5% | 3.3% | |
| Net Margin | 7.4% | · | 2.4% | -13.1% | -12.1% | · | 7.3% | -3.9% | -8.6% | · | 2.5% | -6.1% | -8.4% | · | -7.7% | 4.6% | |
| Pretax Margin | 8.2% | · | -3.0% | -7.5% | -11.9% | · | 7.3% | -3.8% | -8.3% | · | 2.1% | -5.8% | -7.5% | · | -7.3% | 5.4% | |
| EBITDA Margin | 15.3% | · | 6.7% | -5.1% | -6.6% | · | 8.5% | -2.9% | -3.9% | · | 2.4% | -5.0% | -3.7% | · | -6.5% | 3.3% | |
| ROA | 2.0% | · | 0.72% | -4.3% | -4.2% | · | 2.6% | -1.3% | -2.7% | · | 1.1% | -2.4% | -3.3% | · | -3.5% | 2.2% | |
| ROE | 4.2% | · | 1.4% | -9.0% | -8.6% | · | 5.5% | -3.0% | -6.0% | · | 2.5% | -6.2% | -8.2% | · | -7.6% | 5.2% | |
| ROIC | 3.2% | · | -2.0% | -2.4% | -4.5% | · | 3.9% | -1.2% | -3.0% | · | 2.0% | -2.7% | -3.9% | · | -3.6% | 1.8% |
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 | 1.7 | · | 1.7 | 1.5 | 1.4 | · | 1.8 | 1.7 | 1.7 | · | 1.9 | 1.6 | 1.7 | · | 2.2 | 1.8 | |
| Quick Ratio | 0.6 | · | 0.8 | 0.6 | 0.6 | · | 1.0 | 0.9 | 1.0 | · | 1.2 | 0.9 | 1.0 | · | 1.3 | 1.1 | |
| Debt / Equity | 0.6 | · | 0.5 | 0.7 | 0.7 | · | 0.6 | 0.7 | 0.7 | · | 0.8 | 1.0 | 0.9 | · | 0.7 | 1.0 | |
| LT Debt / Equity | 0.5 | · | 0.4 | 0.6 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -5.8 | · | 2.2 | -4.4 | -5.8 | · | -6.5 | 4.3 |
Efektywność 2
| 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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| Receivables Turnover | 4.9 | · | 6.4 | 6.2 | 6.5 | · | 6.1 | 5.3 | 6.2 | · | 6.8 | 5.9 | 6.7 | · | 9.2 | 8.5 |
Wycena (TTM) 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 TTM | $2.11B | · | $2.32B | $2.43B | $2.48B | · | $2.77B | $2.97B | $3.18B | · | $3.54B | $3.66B | $3.58B | · | $3.50B | $3.27B | |
| Net Income TTM | $-100M | · | $-85M | $-121M | $-100M | · | $-5M | $-106M | $-152M | · | $-174M | $-150M | $-159M | · | $-148M | $-65M | |
| Market Cap | $1.15B | · | $632M | $395M | $317M | · | $875M | $1.03B | $1.49B | · | $1.79B | $1.92B | $1.84B | · | $1.72B | $1.46B | |
| Enterprise Value | $1.55B | · | $850M | $795M | $790M | · | $1.20B | $1.44B | $1.88B | · | $2.12B | $2.35B | $2.20B | · | $1.98B | $1.83B | |
| P/E | -10.0 | · | -6.4 | -3.1 | -3.0 | · | -90.3 | -9.2 | -9.1 | · | -10.0 | -12.3 | -10.7 | · | -10.1 | -19.3 | |
| P/S | 0.5 | · | 0.3 | 0.2 | 0.1 | · | 0.3 | 0.3 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | |
| P/B | 1.5 | · | 0.8 | 0.5 | 0.4 | · | 0.9 | 1.2 | 1.7 | · | 2.2 | 2.5 | 2.2 | · | 1.8 | 1.6 | |
| P / Tangible Book | 1.5 | · | 0.8 | 0.5 | 0.4 | · | 0.9 | 1.2 | 1.7 | · | 2.2 | 2.5 | 2.2 | · | 1.8 | 1.6 | |
| P / Cash Flow | -29.2 | · | · | · | -5.8 | · | · | · | -29.5 | · | · | · | -15.8 | · | · | · | |
| P / FCF | -25.1 | · | · | · | -4.4 | · | · | · | -20.6 | · | · | · | -12.3 | · | · | · | |
| EV / EBITDA | 22.6 | · | 25.1 | -28.0 | -19.8 | · | 21.5 | -81.3 | -80.3 | · | 100.0 | -55.3 | -70.6 | · | -32.0 | 54.1 | |
| EV / FCF | -33.7 | · | · | · | -11.0 | · | · | · | -26.0 | · | · | · | -14.7 | · | · | · | |
| EV / Revenue | 0.7 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | 0.5 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | |
| Earnings Yield | -10.0% | · | -15.6% | -31.8% | -33.8% | · | -1.1% | -10.9% | -11.0% | · | -10.0% | -8.2% | -9.4% | · | -9.9% | -5.2% | |
| Payout Ratio | · | · | · | · | · | · | · | · | 0.00% | · | · | · | -7.5% | · | · | · |
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 | $2.09B | $2.46B | $3.30B | $3.66B | $2.83B |
| Marża Brutto % | 6.6% | 5.3% | 5.8% | 3.8% | — |
| Marża Operacyjna % | -3.2% | -1.9% | -1.9% | -2.7% | 0.90% |
| Zysk netto | $-121M | $-82M | $-93M | $-127M | $-66M |
| Rozwodniony EPS | $-1.80 | $-1.29 | $-1.59 | $-2.29 | $-1.41 |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 |
| Wskaźnik bieżący | 1.8 | 1.5 | 1.9 | 1.9 | 2.4 |
| Wskaźnik Szybkości | 1.0 | 0.7 | 1.2 | 1.1 | 1.4 |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $74M | $-125M | $-52M | $-143M | $-183M |
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.