TIPT Tiptree Inc. - Common Stock
$16,70
Cena · Maj 20, 2026
Dane fundamentalne na dzień Kwi 30, 2026
Zakres 52 tyg.
$15–$27
10% of range
Ocena Analityków
—
Cena Docelowa
—
P/E (TTM)
24.0
ROE
7.2%
Marża Zysku Netto
7157.2%
TIPT Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$16.70
Kapitalizacja Rynkowa
$691M
P/E (TTM)
24.0
EPS (TTM)
$0.76
Przychody (TTM)
$488.0K
Stopa dywidendy
1.3%
ROE
7.2%
D/E Dług/Kapitał
0.1
Zakres 52 tyg.
$15 – $27
TIPT 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
$488.0K
2016-12-31
→
2025-12-31
EPS
$0.76
2018-12-31
→
2025-12-31
Wolny przepływ pieniężny
$168M
2016-12-31
→
2025-12-31
Marże
7157.2%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
TIPT
Mediana porównawcza
P/E (TTM)
24.0
11.7
P/S (TTM)
1416.1
1.4
P/B
1.4
1.9
EV / EBITDA
-15.7
—
Price / FCF (Cena / FCF)
4.1
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
TIPT
Mediana porównawcza
Operating Margin (Marża Operacyjna)
-9574.6%
—
Net Profit Margin (Marża Zysku Netto)
7157.2%
10.8%
ROA
0.56%
4.0%
ROE
7.2%
14.2%
ROIC
-7.0%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
TIPT
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.1
2.9
Current Ratio (Wskaźnik bieżący)
1.9
0.3
Quick Ratio (Wskaźnik Szybkości)
1.8
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
TIPT
Mediana porównawcza
Revenue YoY (Przychody R/R)
-67.9%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
-93.0%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
-77.3%
—
EPS YoY
-43.3%
—
Net Income YoY (Zysk Netto R/R)
-34.5%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
TIPT
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
26.0%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
1.3%
Wskaźnik Wypłaty Dywidendy
26.0%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 18 maja 2026 | $0,0600 |
| 16 marca 2026 | $0,0600 |
| 17 listopada 2025 | $0,0600 |
| 18 sierpnia 2025 | $0,0600 |
| 12 maja 2025 | $0,0600 |
| 10 marca 2025 | $0,0600 |
| 11 grudnia 2024 | $0,2500 |
| 18 listopada 2024 | $0,0600 |
| 19 sierpnia 2024 | $0,0600 |
| 17 maja 2024 | $0,0600 |
| 8 marca 2024 | $0,0600 |
| 17 listopada 2023 | $0,0500 |
| 18 sierpnia 2023 | $0,0500 |
| 19 maja 2023 | $0,0500 |
| 17 marca 2023 | $0,0500 |
| 18 listopada 2022 | $0,0400 |
| 19 sierpnia 2022 | $0,0400 |
| 20 maja 2022 | $0,0400 |
| 18 marca 2022 | $0,0400 |
| 19 listopada 2021 | $0,0400 |
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 30 czerwca 2025 | $0.58 | — | — |
| 31 marca 2025 | $0.59 | — | — |
| 30 września 2024 | $0.71 | — | — |
| 30 czerwca 2024 | $0.62 | — | — |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| TIPT | $691M | 24.0 | -67.9% | 7157.2% | 7.2% | — |
| ROOT | — | 30.6 | 28.9% | 2.7% | 15.2% | — |
| EIG | $878M | 93.8 | -2.5% | 1.3% | 1.1% | — |
| HRTG | $902M | 4.6 | 3.7% | 23.1% | 44.0% | — |
| HIPO | $773M | 13.5 | 25.9% | 12.3% | 14.5% | — |
| DGICA | — | — | -1.2% | 8.1% | 12.7% | — |
| AMSF | $722M | 15.6 | 2.7% | 14.9% | 18.2% | — |
| ACIC | $616M | 5.9 | 13.1% | 31.9% | 35.0% | — |
| ITIC | $471M | 13.4 | 5.6% | 12.9% | 13.2% | — |
| GBLI | — | 16.2 | 2.0% | 5.6% | 3.6% | — |
| AII | $408M | 3.7 | 35.3% | 36.0% | 31.2% | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 14
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $488.0K | $2M | $2M | $1.40B | $1.20B | $810M | $773M | $626M | $582M | $506M | $392M | $80M | |
| SG&A Expense | · | $43M | $38M | $26M | $37M | $22M | $19M | $16M | $15M | $15M | $13M | $4M | |
| Operating Expenses | $47M | $42M | $46M | $1.34B | $1.14B | $849M | $744M | $646M | $596M | $478M | $388M | $99M | |
| Operating Income | $-47M | $-40M | $-43M | · | · | · | · | · | · | · | · | · | |
| Interest Expense | · | · | $28M | $30M | $38M | $33M | $27M | $27M | $26M | $21M | $17M | $13M | |
| Interest Income | · | $18M | $16M | $12M | $8M | · | · | · | · | · | $20M | $15M | |
| Pretax Income | $-45M | $-39M | $-43M | $54M | $65M | $-39M | $29M | $-20M | $-3M | $49M | $-3M | $788.0K | |
| Income Tax | $-6M | $-6M | $-5M | $50M | $21M | $-14M | $9M | $-6M | $-13M | $13M | $-753.0K | $4M | |
| Net Income | $35M | $53M | $14M | $-8M | $38M | $-29M | $18M | $24M | $4M | $25M | $6M | $-2M | |
| EPS (Basic) | $0.93 | $1.44 | $0.38 | $-0.23 | $1.13 | $-0.86 | $0.52 | $0.69 | · | · | · | $-0.10 | |
| EPS (Diluted) | $0.76 | $1.34 | $0.34 | $-0.23 | $1.09 | $-0.86 | $0.50 | $0.69 | · | · | · | $-0.10 | |
| Shares (Basic) | 37,559,807 | 36,872,706 | 36,693,204 | 35,531,149 | 33,223,792 | 33,859,775 | 34,578,292 | 34,715,852 | · | · | 33,202,681 | 16,771,980 | |
| Shares (Diluted) | 37,559,807 | 36,872,706 | 36,693,204 | 35,531,149 | 33,688,256 | 33,859,775 | 34,578,292 | 34,715,852 | · | · | 33,202,681 | 16,771,980 | |
| EBITDA | $-45M | $22M | $23M | $23M | $24M | $18M | $14M | $13M | $30M | $29M | $45M | $11M |
Bilans 25
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $31M | $19M | $469M | $538M | $176M | $137M | $133M | $86M | $111M | $50M | $61M | $52M | |
| Short-term Investments | $22M | $15M | · | · | · | · | · | · | · | · | · | · | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $2M | $2M | |
| Other Current Assets | $2M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $55M | $38M | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Net) | $6M | $8M | $30M | $22M | $15M | $16M | $12M | $6M | $4M | $6M | $7M | $5M | |
| Goodwill | · | $207M | $206M | $187M | $179M | $179M | $99M | $92M | $92M | $93M | $93M | $92M | |
| Intangibles | · | $103M | $119M | $117M | $123M | $138M | $48M | $52M | $64M | $74M | $84M | $111M | |
| Other Non-current Assets | $2M | $3M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $6.84B | $5.69B | $5.14B | $4.04B | $3.60B | $3.00B | $2.20B | $1.86B | $1.99B | $2.89B | $2.49B | $8.20B | |
| Short-term Debt | $8M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $29M | $16M | · | · | · | · | · | · | · | · | · | · | |
| Capital Leases | $9M | $11M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $80M | $57M | $140M | $90M | $40M | $24M | · | · | · | · | · | · | |
| Total Liabilities | $6.09B | $5.04B | $4.56B | $3.51B | $3.20B | $2.62B | $1.79B | $1.47B | $1.59B | $2.50B | $2.10B | $7.80B | |
| Long-term Debt | · | $427M | $402M | $259M | $393M | $366M | $374M | $354M | $346M | $555M | $667M | $362M | |
| Total Debt | $72M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $38.0K | $37.0K | $37.0K | $36.0K | $34.0K | $33.0K | $35.0K | $36.0K | · | · | · | · | |
| Paid-in Capital | $394M | $390M | $382M | $383M | $317M | $315M | $326M | $332M | $296M | $297M | $297M | $271M | |
| Retained Earnings | $122M | $96M | $61M | $54M | $68M | $35M | $70M | $57M | $38M | $38M | $16M | $13M | |
| Treasury Stock | · | · | · | · | · | · | · | $0 | · | · | · | · | |
| AOCI | $-7M | $-28M | $-26M | $-39M | $-3M | $6M | $2M | $-2M | $966.0K | $555.0K | $-111.0K | $-49.0K | |
| Stockholders' Equity | $509M | $458M | $417M | $397M | $383M | $356M | $398M | $387M | $300M | $293M | $313M | $284M | |
| Liabilities + Equity | $6.84B | $5.69B | $5.14B | $4.04B | $3.60B | $3.00B | $2.20B | $1.86B | $1.99B | $2.89B | $2.49B | $8.20B | |
| Shares Outstanding | 37,824,472 | 37,255,838 | 36,756,187 | 36,385,299 | 34,124,153 | 32,682,462 | 34,562,553 | 35,870,348 | · | · | · | · |
Przepływy pieniężne 19
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $23M | $24M | $18M | $14M | $13M | $30M | $29M | $47M | $12M | |
| Stock-based Comp | $11M | $9M | $6M | $10M | $11M | $8M | $6M | $7M | $7M | $3M | $443.0K | $748.0K | |
| Deferred Tax | $-7M | $-5M | $-6M | $48M | $18M | $11M | $7M | $4M | $-11M | $6M | $-17M | $-249.0K | |
| Amort. of Intangibles | · | $15M | $17M | $16M | $16M | $9M | $8M | $10M | $11M | $12M | $28M | $9M | |
| Other Non-cash | $127M | $117M | $-11M | $391M | $113M | $133M | $-21M | $11M | $18M | $-26M | $-40M | $82M | |
| Operating Cash Flow | $168M | $241M | $71M | $463M | $204M | $140M | $24M | $58M | $47M | $37M | $-9M | $24M | |
| CapEx | $0 | $33.0K | $4M | $11M | $3M | $7M | $9M | $4M | $2M | $1M | $4M | $245.0K | |
| Investing Cash Flow | $-202M | $-323M | $-245M | $10M | $-274M | $-123M | $-8M | $-109M | $213M | $-314M | $-218M | $-570M | |
| Debt Issued | $74M | $0 | $0 | $2.37B | $4.08B | $3.38B | $2.24B | $1.63B | $1.86B | $2.09B | $1.44B | $828M | |
| Net Debt Issued | $74M | $1.24B | $1.43B | $2.37B | $4.08B | $3.38B | $2.24B | $1.63B | $1.86B | $2.09B | $1.44B | $29M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $524.0K | |
| Stock Repurchased | · | $0 | $0 | $2M | $8M | $14M | $9M | $14M | $7M | $44M | $4M | $39.0K | |
| Net Stock Activity | · | $0 | $0 | $-2M | $-8M | $-14M | $-9M | $-14M | $-7M | $-44M | $-4M | $524.0K | |
| Dividends Paid | $9M | $18M | $7M | $8M | $5M | $6M | $6M | $5M | $3M | $3M | $3M | $0 | |
| Financing Cash Flow | $11M | $6M | $113M | $-115M | $74M | $32M | $37M | $-2M | $-194M | $277M | $244M | $507M | |
| Net Change in Cash | $-19M | $-76M | $-58M | $356M | $4M | $48M | $52M | $-53M | $65M | $-696.0K | $16M | $-39M | |
| Taxes Paid | $364.0K | $-149.0K | $-16M | $2M | $2M | $1M | $3M | $-5M | $5M | $6M | · | · | |
| Free Cash Flow | $168M | $237M | $57M | $452M | $202M | $133M | $15M | $54M | $45M | $35M | $-10M | $91M | |
| Levered FCF | · | · | $44M | $450M | $176M | $112M | $-3M | $35M | $116M | $13M | $-36M | $144M |
Rentowność 7
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -9574.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 7157.2% | 2.6% | 0.85% | -0.59% | 3.2% | -3.6% | 2.4% | 3.8% | 0.62% | 4.5% | 1.3% | -2.1% | |
| Pretax Margin | -9139.8% | 7.3% | 5.0% | 3.9% | 5.4% | -4.8% | 3.8% | -3.2% | -0.57% | 7.6% | -2.8% | 0.98% | |
| EBITDA Margin | -9277.9% | 1.1% | 1.4% | 1.6% | 2.0% | 2.2% | 1.8% | 2.0% | 5.2% | 5.0% | 10.2% | 13.5% | |
| ROA | 0.56% | 0.99% | 0.30% | -0.22% | 1.2% | -1.1% | 0.90% | 1.2% | 0.15% | 0.94% | 0.11% | -0.02% | |
| ROE | 7.2% | 12.2% | 3.4% | -2.1% | 10.3% | -7.7% | 4.7% | 7.0% | 1.2% | 8.3% | 1.9% | -0.89% | |
| ROIC | -7.0% | · | · | · | · | · | · | · | · | · | · | · |
Płynność i wypłacalność 4
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | · | · | · | · | · | · | · | · | · | · | · | |
| Quick Ratio | 1.8 | · | · | · | · | · | · | · | · | · | · | · | |
| Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · |
Efektywność 1
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 |
Stopy Wzrostu 8
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -67.9% | -28.2% | -99.9% | 16.4% | 48.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -93.0% | -89.2% | -86.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -77.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -43.3% | 294.1% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 7.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -34.5% | 282.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 11.9% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.3% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $488.0K | $2M | $2M | $1.40B | $1.20B | $810M | $773M | $626M | $582M | $506M | $392M | $80M | |
| Net Income TTM | $35M | $53M | $14M | $-8M | $38M | $-29M | $18M | $24M | $4M | $25M | $6M | $-2M | |
| Market Cap | $691M | $777M | $697M | $504M | $472M | $164M | $281M | $201M | · | · | · | · | |
| Enterprise Value | $711M | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 24.0 | 15.6 | 55.8 | -60.2 | 12.7 | -5.8 | 16.3 | 8.1 | 15.3 | 15.8 | 15.7 | -81.0 | |
| P/S | 1416.1 | 511.3 | 329.0 | 0.4 | 0.4 | 0.2 | 0.4 | 0.3 | · | · | · | · | |
| P/B | 1.4 | 1.7 | 1.7 | 1.3 | 1.2 | 0.5 | 0.7 | 0.5 | · | · | · | · | |
| P / Tangible Book | 1.4 | 5.2 | 7.6 | 5.4 | 5.8 | 4.2 | · | · | · | · | · | · | |
| P / Cash Flow | 4.1 | 3.2 | 9.8 | 1.1 | 2.3 | 1.2 | 11.8 | 3.5 | · | · | · | · | |
| P / FCF | 4.1 | 3.3 | 12.1 | 1.1 | 2.3 | 1.2 | 18.5 | 3.7 | · | · | · | · | |
| EV / EBITDA | -15.7 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 4.2 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1456.3 | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | 1.3% | 2.4% | 1.1% | 1.5% | 1.1% | 3.4% | 2.0% | 2.4% | · | · | · | · | |
| Earnings Yield | 4.2% | 6.4% | 1.8% | -1.7% | 7.9% | -17.1% | 6.1% | 12.3% | 6.6% | 6.3% | 6.3% | -1.2% | |
| Payout Ratio | 26.0% | 46.5% | 98.4% | -24.4% | 14.2% | -19.1% | 30.0% | 20.0% | 97.1% | 12.6% | 57.3% | -21.6% | |
| Annual Payout | $9M | $18M | $7M | $8M | $5M | $6M | $6M | $5M | $3M | $3M | $3M | $0 |
Rachunek zysków i strat 14
| 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 | $0 | $-1.57B | $540M | $529M | $390.0K | $-1.54B | $494M | $547M | $498M | $-1.20B | $417M | $405M | $382M | $370M | $363M | $340M | |
| SG&A Expense | · | · | $12M | $13M | $11M | · | $11M | $10M | $11M | · | $9M | $10M | $9M | $7M | $7M | $8M | |
| Operating Expenses | $9M | $-1.40B | $502M | $476M | $13M | $-1.39B | $458M | $506M | $469M | $-1.10B | $395M | $381M | $373M | $344M | $338M | $335M | |
| Operating Income | $-9M | · | · | · | $-13M | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Expense | · | · | · | · | · | · | · | · | $8M | · | $7M | $7M | $6M | · | $6M | $9M | |
| Interest Income | · | · | $4M | $4M | $4M | · | $5M | $5M | $4M | · | $4M | $4M | $4M | · | · | · | |
| Pretax Income | $-8M | $-161M | $38M | $53M | $-11M | $-146M | $37M | $41M | $30M | $-96M | $21M | $24M | $8M | $25M | $25M | $5M | |
| Income Tax | $-1M | $-62M | $23M | $22M | $-2M | $-55M | $16M | $19M | $14M | $-34M | $12M | $12M | $5M | $19M | $5M | $27M | |
| Net Income | $14M | $4M | $6M | $19M | $6M | $20M | $12M | $13M | $9M | $7M | $2M | $6M | $-1M | $871.0K | $14M | $-22M | |
| EPS (Basic) | $0.38 | $0.11 | $0.17 | $0.50 | $0.15 | $0.53 | $0.32 | $0.35 | $0.24 | $0.19 | $0.06 | $0.16 | $-0.03 | $0.05 | $0.39 | $-0.64 | |
| EPS (Diluted) | $0.34 | $0.13 | $0.13 | $0.37 | $0.13 | $0.52 | $0.29 | $0.31 | $0.22 | $0.17 | $0.04 | $0.16 | $-0.03 | $0.06 | $0.38 | $-0.64 | |
| Shares (Basic) | 37,789,444 | -74,850,306 | 37,565,019 | 37,496,875 | 37,348,219 | -73,471,980 | 36,789,571 | 36,785,305 | 36,769,810 | -73,321,236 | 36,749,199 | 36,742,295 | 36,522,946 | -70,231,022 | 36,304,385 | 35,228,775 | |
| Shares (Diluted) | 37,789,444 | -78,089,456 | 38,583,747 | 38,617,998 | 37,348,219 | -76,477,879 | 37,818,491 | 37,752,682 | 37,779,412 | -75,099,684 | 37,684,131 | 37,585,811 | 36,522,946 | -70,709,885 | 36,783,248 | 35,228,775 | |
| EBITDA | $-9M | · | · | · | $5M | · | · | · | $6M | · | · | · | $5M | · | · | · |
Bilans 23
| 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 | $33M | $31M | $366M | $384M | $342M | $19M | $396M | $497M | $475M | · | $515M | $372M | $412M | $538M | $503M | $338M | |
| Short-term Investments | $581.0K | $22M | · | · | · | $15M | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $2M | $2M | · | · | · | $4M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $36M | $55M | · | · | · | $38M | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Net) | $6M | $6M | $27M | $27M | $27M | $8M | $27M | $28M | $29M | · | $30M | $31M | $28M | · | $18M | $16M | |
| Goodwill | · | · | $208M | $208M | $206M | · | $209M | $206M | $206M | · | $205M | $206M | $207M | $187M | $186M | $187M | |
| Intangibles | · | · | $94M | $97M | $100M | · | $108M | $111M | $115M | · | $123M | $128M | $131M | $117M | $120M | $125M | |
| Other Non-current Assets | $3M | $2M | · | · | · | $3M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $6.97B | $6.84B | $6.42B | $6.15B | $5.82B | $5.69B | $5.51B | $5.30B | $5.19B | · | $4.83B | $4.63B | $4.31B | · | $3.99B | $3.73B | |
| Short-term Debt | $8M | $8M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $28M | $29M | · | · | · | $16M | · | · | · | · | · | · | · | · | · | · | |
| Capital Leases | $8M | $9M | · | · | · | $11M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $83M | $80M | $220M | $201M | $181M | $57M | $189M | $168M | $151M | · | $119M | $112M | $101M | · | $73M | $74M | |
| Total Liabilities | $6.22B | $6.09B | $5.67B | $5.42B | $5.14B | $5.04B | $4.85B | $4.69B | $4.59B | · | $4.28B | $4.09B | $3.77B | · | $3.47B | $3.21B | |
| Long-term Debt | · | · | $508M | $493M | $495M | · | $389M | $387M | $406M | · | $324M | $361M | $347M | · | $266M | $262M | |
| Total Debt | $72M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $38.0K | $38.0K | $38.0K | $37.0K | $37.0K | $37.0K | $37.0K | $37.0K | $37.0K | · | $37.0K | $37.0K | $37.0K | · | $36.0K | $36.0K | |
| Paid-in Capital | $390M | $394M | $393M | $396M | $394M | $390M | $389M | $388M | $385M | · | $381M | $380M | $383M | · | $380M | $379M | |
| Retained Earnings | $134M | $122M | $120M | $116M | $99M | $96M | $88M | $78M | $67M | · | $56M | $55M | $51M | · | $55M | $42M | |
| AOCI | $-20M | $-7M | $-8M | $-12M | $-20M | $-28M | $-15M | $-29M | $-28M | · | $-41M | $-33M | $-33M | · | $-48M | $-31M | |
| Stockholders' Equity | $504M | $509M | $505M | $500M | $474M | $458M | $462M | $436M | $425M | · | $396M | $402M | $401M | · | $387M | $390M | |
| Liabilities + Equity | $6.97B | $6.84B | $6.42B | $6.15B | $5.82B | $5.69B | $5.51B | $5.30B | $5.19B | · | $4.83B | $4.63B | $4.31B | · | $3.99B | $3.73B | |
| Shares Outstanding | 37,567,024 | 37,824,472 | 37,820,120 | 37,496,977 | 37,493,883 | 37,255,838 | 36,789,571 | 36,785,305 | 36,781,281 | · | 36,749,768 | 36,742,295 | 36,734,948 | · | 36,247,257 | 36,305,016 |
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 | $356.0K | $-14M | $5M | $5M | $357.0K | $-15M | $5M | $5M | $6M | $-16M | $6M | $6M | $5M | $5M | $6M | $6M | |
| Stock-based Comp | $1M | $-6M | $6M | $2M | $7M | $-5M | $6M | $3M | $4M | $276.0K | $2M | $2M | $2M | $2M | $2M | $45.0K | |
| Deferred Tax | $-1M | $-44M | $15M | $17M | $-2M | $-47M | $11M | $18M | $13M | $-33M | $12M | $11M | $4M | $18M | $4M | $26M | |
| Amort. of Intangibles | · | · | $3M | $3M | $3M | · | $4M | $4M | $4M | · | $5M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-cash | $-33M | · | · | · | $-59M | · | · | · | $31M | · | · | · | $33M | · | · | · | |
| Operating Cash Flow | $-18M | $45M | $135M | $21M | $-33M | $70M | $61M | $47M | $63M | $-22M | $57M | $-7M | $43M | $62M | $116M | $135M | |
| CapEx | · | $-4M | $2M | $1M | $1M | $-2M | $536.0K | $906.0K | $787.0K | $-8M | $922.0K | $7M | $5M | $5M | $2M | $3M | |
| Investing Cash Flow | $-18M | $-79M | $-133M | $28M | $-18M | $-177M | $-165M | $-22M | $40M | $-100M | $128M | $-25M | $-248M | $-19M | $52M | $-5M | |
| Debt Issued | $0 | $-897M | $293M | $346M | $74M | $-774M | $267M | $253M | $254M | $-1.08B | $346M | $368M | $370M | $251M | $302M | $792M | |
| Net Debt Issued | $0 | · | · | · | $331M | · | · | · | $254M | · | · | · | $370M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $0 | · | · | $73.0K | $718.0K | $936.0K | |
| Dividends Paid | $2M | $-3M | $4M | $4M | $2M | $7M | $4M | $4M | $4M | $-3M | $3M | $3M | $3M | $3M | $2M | $1M | |
| Financing Cash Flow | $16M | $-47M | $4M | $-7M | $61M | $24M | $-3M | $-23M | $8M | $74M | $-41M | $3M | $78M | $-11M | $-3M | $23M | |
| Net Change in Cash | $-20M | $-82M | $5M | $47M | $12M | $-88M | $-101M | $2M | $110M | $-45M | $139M | $-28M | $-125M | $37M | $163M | $150M | |
| Free Cash Flow | · | · | · | · | $-34M | · | · | · | $62M | · | · | · | $38M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $57M | · | · | · | $36M | · | · | · |
Rentowność 6
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | · | · | 1.2% | 3.6% | 1.1% | · | 2.4% | 2.4% | 1.8% | · | 0.52% | 1.5% | -0.28% | · | 3.9% | -6.6% | |
| Pretax Margin | · | · | 7.1% | 10.0% | 5.1% | · | 7.4% | 7.4% | 6.0% | · | 5.1% | 5.9% | 2.1% | · | 6.9% | 1.4% | |
| EBITDA Margin | · | · | · | · | 0.98% | · | · | · | 1.1% | · | · | · | 1.4% | · | · | · | |
| ROA | 0.22% | · | 0.11% | 0.33% | 0.10% | · | 0.23% | 0.26% | 0.19% | · | 0.05% | 0.14% | -0.03% | · | 0.39% | -0.65% | |
| ROE | 2.9% | · | 1.3% | 4.0% | 1.2% | · | 2.8% | 3.1% | 2.2% | · | 0.55% | 1.5% | -0.28% | · | 3.7% | -5.8% | |
| ROIC | -1.3% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Płynność i wypłacalność 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Quick Ratio | 1.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Efektywność 1
| 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 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
Wycena (TTM) 14
| 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 | $1.07B | · | $2.06B | $2.07B | $2.04B | · | $1.96B | $1.87B | $1.70B | · | $1.57B | $1.49B | $1.41B | · | $1.31B | $1.25B | |
| Net Income TTM | $45M | · | $43M | $49M | $39M | · | $36M | $30M | $16M | · | $21M | $-3M | $-10M | · | $-7M | $-13M | |
| Market Cap | $636M | · | $725M | $884M | $903M | · | $720M | $607M | $636M | · | $616M | $552M | $535M | · | $390M | $386M | |
| Enterprise Value | $674M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 17.4 | · | 20.8 | 21.4 | 25.4 | · | 22.8 | 22.6 | 44.3 | · | 30.5 | -115.5 | -45.5 | · | -46.8 | -27.2 | |
| P/S | 0.6 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | |
| P/B | 1.3 | · | 1.4 | 1.8 | 1.9 | · | 1.6 | 1.4 | 1.5 | · | 1.6 | 1.4 | 1.3 | · | 1.0 | 1.0 | |
| P / Tangible Book | 1.3 | · | 3.6 | 4.5 | 5.4 | · | 5.0 | 5.1 | 6.1 | · | 9.0 | 8.1 | 8.4 | · | 4.8 | 4.9 | |
| P / Cash Flow | -35.0 | · | · | · | -27.1 | · | · | · | 10.1 | · | · | · | 12.4 | · | · | · | |
| P / FCF | · | · | · | · | -26.2 | · | · | · | 10.3 | · | · | · | 14.0 | · | · | · | |
| EV / EBITDA | -78.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 5.7% | · | 4.8% | 4.7% | 3.9% | · | 4.4% | 4.4% | 2.3% | · | 3.3% | -0.87% | -2.2% | · | -2.1% | -3.7% | |
| Payout Ratio | 15.9% | · | · | · | 68.8% | · | · | · | 42.2% | · | · | · | -324.5% | · | · | · |
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 | $488.0K | $2M | $2M | $1.40B | $1.20B |
| Marża Operacyjna % | -9574.6% | — | — | — | — |
| Zysk netto | $35M | $53M | $14M | $-8M | $38M |
| Rozwodniony EPS | $0.76 | $1.34 | $0.34 | $-0.23 | $1.09 |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.1 | — | — | — | — |
| Wskaźnik bieżący | 1.9 | — | — | — | — |
| Wskaźnik Szybkości | 1.8 | — | — | — | — |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $168M | $237M | $57M | $452M | $202M |
Sygnały transakcyjne Ostatnie sygnały kupna/sprzedaży z ceną wejścia i wskaźnikiem ryzyka/zysku
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.