RYN Rayonier Inc. REIT Common Stock
$21,18
Preço · Jun 5, 2026
Fundamentais a partir de Mai 8, 2026
Intervalo 52 Semanas
$19–$27
21% of range
Classificação do Analista
HOLD
10 analysts
Preço-Alvo
$26
+23% upside
P/E (TTM)
7.1
ROE
23.8%
Margem de Lucro Líquido
97.9%
RYN Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$21.18
Capitalização de Mercado
$3.49B
P/E (TTM)
7.1
EPS (TTM)
$3.03
Receita (TTM)
$484M
Rendimento div.
8.4%
ROE
23.8%
Dívida/Capital
0.5
Intervalo 52 Semanas
$19 – $27
RYN Gráfico de Preço da Ação OHLCV diário com indicadores técnicos — panorâmica, zoom e personalize sua visualização
Configure
Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS
Receita e Lucro Líquido
$484M
2016-12-31
→
2025-12-31
EPS
$3.03
2016-12-31
→
2025-12-31
Fluxo de caixa livre
—
2016-12-31
→
2024-12-31
Margens
97.9%
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
RYN
Mediana de Pares
P/E (TTM)
7.1
34.4
P/S (TTM)
7.2
8.0
P/B
1.6
1.7
EV / EBITDA
44.4
—
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
RYN
Mediana de Pares
Operating Margin (Margem Operacional)
17.2%
—
Net Profit Margin (Margem de Lucro Líquido)
97.9%
51.3%
ROA
13.8%
7.9%
ROE
23.8%
12.6%
ROIC
2.5%
—
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
RYN
Mediana de Pares
Debt / Equity (Dívida / Patrimônio Líquido)
0.5
—
Current Ratio (Índice de liquidez corrente)
3.3
2.3
Quick Ratio (Índice de Liquidez Seca)
3.1
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
RYN
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
-51.0%
—
Revenue CAGR 3Y (CAGR Receita 3A)
-18.9%
—
Revenue CAGR 5Y (CAGR Receita 5A)
-10.8%
—
EPS YoY
26.8%
—
Net Income YoY (Lucro Líquido Ano a Ano)
32.1%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
RYN
Mediana de Pares
Payout Ratio (Índice de Pagamento)
61.6%
—
Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
Dividend Yield
8.4%
Índice de Pagamento
61.6%
CAGR Dividendos 5 anos
—
| Data ex | Valor |
|---|---|
| 17 de Março de 2026 | $0,2600 |
| 10 de Dezembro de 2025 | $0,2730 |
| 24 de Outubro de 2025 | $1,4000 |
| 16 de Setembro de 2025 | $0,2730 |
| 16 de Junho de 2025 | $0,2730 |
| 17 de Março de 2025 | $0,2730 |
| 17 de Dezembro de 2024 | $0,2850 |
| 12 de Dezembro de 2024 | $1,8000 |
| 16 de Setembro de 2024 | $0,2850 |
| 14 de Junho de 2024 | $0,2850 |
| 13 de Março de 2024 | $0,2850 |
| 28 de Dezembro de 2023 | $0,2000 |
| 14 de Dezembro de 2023 | $0,2850 |
| 14 de Setembro de 2023 | $0,2850 |
| 15 de Junho de 2023 | $0,2850 |
| 16 de Março de 2023 | $0,2850 |
| 15 de Dezembro de 2022 | $0,2850 |
| 15 de Setembro de 2022 | $0,2850 |
| 15 de Junho de 2022 | $0,2850 |
| 16 de Março de 2022 | $0,2700 |
RYN Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
10 analistas
- Compra forte 2 20,0%
- Compra 3 30,0%
- Manter 5 50,0%
- Venda 0 0,0%
- Venda forte 0 0,0%
Preço-alvo de 12 meses
6 analistas · 2026-06-03
Mediana
$25.00
Média
$26.00
← Abaixo de todos os alvos
$21.18
Mín
$22.00
Máx
$32.00
Alvo mediano
$25.00
+18,1%
Alvo médio
$26.00
+22,8%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Taxa de Beats
75.0%
Surpresa Média
0.10%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $0.07 | $-0.54 | 0.61% |
| 31 de Dezembro de 2025 | $0.20 | $0.12 | 0.08% |
| 30 de Setembro de 2025 | $0.32 | $0.22 | 0.10% |
| 30 de Junho de 2025 | $0.06 | $0.04 | 0.02% |
| 31 de Março de 2025 | $-0.02 | $0.06 | -0.08% |
| 30 de Junho de 2000 | $0.16 | $0.16 | 0.00% |
| 31 de Março de 2000 | $0.20 | $0.18 | 0.02% |
| 31 de Dezembro de 1999 | $0.22 | $0.12 | 0.09% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| RYN | $3.49B | 7.1 | -51.0% | 97.9% | 23.8% | — |
| WY | $17.07B | 52.6 | -3.1% | 4.7% | 3.4% | 14.8% |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 16
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $484M | $988M | $788M | $909M | $1.11B | $859M | $712M | $816M | $820M | $816M | $569M | $604M | |
| Cost of Revenue | $327M | $548M | $529M | $688M | $796M | $712M | $558M | $605M | $568M | $526M | $442M | $484M | |
| SG&A Expense | $67M | $74M | $75M | $65M | $58M | $51M | $42M | $42M | $40M | $43M | $46M | $48M | |
| Operating Expenses | $401M | $624M | $604M | $743M | $840M | $785M | $605M | $646M | $604M | $560M | $491M | $505M | |
| Operating Income | $83M | $364M | $185M | $166M | $270M | $74M | $107M | $170M | $215M | $256M | $78M | $98M | |
| Interest Expense | · | · | $48M | $36M | $45M | $39M | $32M | $32M | $34M | $32M | $32M | $44M | |
| Interest Income | $24M | $8M | $2M | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-7M | $1M | $18M | $3M | $280.0K | $1M | $5M | $5M | $2M | $-698.0K | $-3M | $-9M | |
| Pretax Income | $75M | $340M | $160M | $132M | $225M | $37M | $81M | $143M | $183M | $223M | $43M | $45M | |
| Income Tax | $527.0K | $-1M | $293.0K | $9M | $15M | $7M | $13M | $25M | $22M | $5M | $-859.0K | $-10M | |
| Net Income | $474M | $359M | $173M | $107M | $153M | $37M | $59M | $102M | $149M | $212M | $46M | $99M | |
| EPS (Basic) | $3.07 | $2.41 | $1.17 | $0.73 | $1.08 | $0.28 | $0.46 | $0.79 | $1.17 | $1.73 | $0.37 | $0.78 | |
| EPS (Diluted) | $3.03 | $2.39 | $1.17 | $0.73 | $1.08 | $0.27 | $0.46 | $0.79 | $1.16 | $1.73 | $0.37 | $0.76 | |
| Shares (Basic) | 154,760,442 | 148,839,858 | 148,046,673 | 146,209,847 | 140,812,882 | 133,865,867 | 129,257,202 | 129,043,627 | 127,367,608 | 122,585,200 | 125,385,085 | 126,458,710 | |
| Shares (Diluted) | 158,709,766 | 152,095,503 | 151,067,195 | 150,152,953 | 145,300,861 | 136,942,902 | 129,598,388 | 129,690,231 | 127,809,949 | 122,812,323 | 125,900,189 | 131,038,263 | |
| EBITDA | $83M | $402M | $461M | $321M | $518M | $275M | $235M | $314M | $361M | $407M | $191M | $218M |
Balanço Patrimonial 25
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $843M | $303M | $208M | $114M | $362M | $85M | $69M | $148M | $113M | $86M | $52M | $162M | |
| Receivables | $9M | $8M | $29M | $28M | $30M | $49M | $27M | $26M | $28M | $21M | $20M | $24M | |
| Inventory | $7M | $31M | $31M | $24M | $29M | $11M | $15M | $16M | $24M | $21M | $15M | $8M | |
| Prepaid Expense | $10M | $3M | $4M | $6M | $4M | $4M | $3M | $5M | $5M | $2M | $2M | $5M | |
| Other Current Assets | $2M | $53.0K | $9M | $573.0K | $749.0K | $7M | $867.0K | $609.0K | $3M | $2M | $6M | $2M | |
| Current Assets | $884M | $437M | $317M | $202M | $451M | $171M | $126M | $208M | $184M | $165M | $106M | $214M | |
| PP&E (Net) | $19M | $17M | $27M | $27M | $30M | $30M | $22M | $23M | $23M | $14M | $7M | $7M | |
| PP&E (Gross) | $39M | $36M | $46M | $45M | $45M | $43M | $32M | $31M | $33M | $23M | $16M | $15M | |
| Accum. Depreciation | $21M | $18M | $19M | $18M | $15M | $12M | $10M | $8M | $9M | $9M | $9M | $8M | |
| Goodwill | · | $7M | $8M | $8M | $8M | $9M | $9M | $8M | $9M | $9M | $8M | $10M | |
| Other Non-current Assets | $60M | $78M | $98M | $115M | $51M | $45M | $48M | $55M | $49M | $74M | $48M | $67M | |
| Total Assets | $3.40B | $3.47B | $3.65B | $3.79B | $3.64B | $3.73B | $2.86B | $2.78B | $2.86B | $2.69B | $2.32B | $2.45B | |
| Accounts Payable | $13M | $17M | $27M | $22M | $23M | $25M | $18M | $18M | $25M | $22M | $21M | $20M | |
| Current Liabilities | $271M | $389M | $140M | $95M | $232M | $91M | $151M | $64M | $69M | $92M | $59M | $202M | |
| Capital Leases | $14M | $16M | $88M | $89M | $93M | $100M | $90M | $0 | · | · | · | · | |
| Deferred Tax | $83.0K | · | · | · | · | · | · | · | · | · | $4M | $7M | |
| Other Non-current Liabilities | $27M | $11M | $82M | $89M | $109M | $161M | $83M | $60M | $43M | $35M | $30M | $21M | |
| Long-term Debt | $1.05B | $1.04B | $1.37B | $1.51B | $1.37B | · | $1.06B | $973M | $1.03B | $1.07B | $834M | $752M | |
| Total Debt | $1.05B | $1.11B | $1.37B | $1.51B | $1.24B | $1.36B | $1.06B | $973M | $1.03B | $1.06B | $834M | $752M | |
| Common Stock | $1.90B | $1.52B | $1.50B | $1.46B | $1.39B | $1.10B | $888M | $884M | $872M | $710M | $709M | $703M | |
| Retained Earnings | $281M | $257M | $338M | $367M | $402M | $446M | $583M | $672M | $707M | $701M | $613M | $791M | |
| AOCI | $24M | $-10M | $25M | $36M | $-20M | $-74M | $-31M | $239.0K | $13M | $856.0K | $-34M | $-5M | |
| Stockholders' Equity | $2.21B | $1.77B | $1.86B | $1.87B | $1.77B | $1.47B | $1.44B | $1.56B | $1.59B | $1.41B | $1.29B | $1.49B | |
| Liabilities + Equity | $3.40B | $3.47B | $3.65B | $3.79B | $3.64B | $3.73B | $2.86B | $2.78B | $2.86B | $2.69B | $2.32B | $2.45B | |
| Shares Outstanding | 161,425,616 | 148,536,643 | 148,299,117 | 147,282,631 | 145,372,961 | 137,678,822 | 129,331,069 | 129,488,675 | 128,970,776 | 122,904,368 | 122,770,217 | 126,773,097 |
Fluxo de Caixa 19
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $249M | $156M | $249M | $200M | $128M | $144M | $146M | $151M | $114M | $120M | |
| Stock-based Comp | $11M | $14M | $14M | $12M | $9M | $8M | $7M | $6M | $5M | $5M | $4M | $8M | |
| Deferred Tax | $-6M | $1M | $-10M | $-412.0K | $10M | $-6M | $11M | $19M | $9M | $956.0K | $-6M | $6M | |
| Restructuring | $1M | $1M | $0 | $0 | · | $17M | · | · | · | · | · | · | |
| Other Non-cash | · | · | $-129M | $-6M | $-95M | $-36M | $9M | $38M | $-53M | $-165M | $19M | $83M | |
| Operating Cash Flow | $257M | $262M | $298M | $269M | $325M | $204M | $214M | $310M | $256M | $204M | $177M | $320M | |
| CapEx | · | $103M | $96M | $533M | $255M | $66M | $64M | $62M | $65M | $59M | $57M | $64M | |
| Investing Cash Flow | $615M | $354M | $124M | $-516M | $-26M | $-214M | $-219M | $-133M | $-235M | $-235M | $-166M | $-197M | |
| Debt Issued | · | $0 | $0 | $657M | $446M | $320M | $82M | $1M | $63M | $696M | $473M | $1.43B | |
| Net Debt Issued | $0 | $-250M | $-150M | $125M | $26M | $168M | $82M | $-53M | $-37M | $238M | $108M | $137M | |
| Stock Issued | $0 | $0 | $-81.0K | $62M | $231M | $33M | $0 | $0 | $152M | $0 | $0 | $6M | |
| Stock Repurchased | $3M | $4M | $4M | $4M | $2M | $2M | $4M | $3M | $176.0K | $690.0K | $100M | $2M | |
| Net Stock Activity | $-3M | $-4M | $-4M | $57M | $229M | $31M | $-4M | $-3M | $152M | $886.0K | $-98M | $4M | |
| Dividends Paid | $292M | $201M | $170M | $166M | $154M | $146M | $141M | $137M | $127M | $123M | $125M | $258M | |
| Financing Cash Flow | $-373M | $-479M | $-329M | $-5M | $-16M | $27M | $-80M | $-194M | $-7M | $114M | $-116M | $-161M | |
| Net Change in Cash | $500M | $135M | $93M | $-254M | $282M | $18M | $-86M | $-16M | $15M | $82M | $-110M | $-38M | |
| Taxes Paid | $4M | $6M | $5M | $15M | $7M | $816.0K | $2M | $2M | $514.0K | $501.0K | $277.0K | $9M | |
| Free Cash Flow | · | $159M | $203M | $194M | $249M | $138M | $150M | $248M | $191M | $145M | $120M | $193M | |
| Levered FCF | · | · | $156M | $161M | $207M | $106M | $124M | $221M | $161M | $114M | $88M | $139M |
Lucratividade 7
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 17.2% | 31.9% | 20.0% | 18.2% | 24.3% | 8.7% | 15.0% | 20.8% | 26.3% | 32.5% | 14.3% | 16.3% | |
| Net Margin | 97.9% | 28.4% | 16.4% | 11.8% | 13.8% | 4.3% | 8.3% | 12.5% | 18.2% | 26.9% | 8.5% | 16.5% | |
| Pretax Margin | 15.4% | 29.8% | 17.4% | 14.5% | 20.3% | 4.3% | 11.3% | 17.5% | 22.4% | 28.3% | 7.9% | 7.4% | |
| EBITDA Margin | 17.2% | 31.9% | 43.6% | 35.4% | 46.7% | 32.0% | 33.1% | 38.5% | 44.1% | 51.6% | 35.1% | 36.2% | |
| ROA | 13.8% | 10.1% | 4.7% | 2.9% | 4.1% | 1.1% | 2.1% | 3.6% | 5.4% | 8.5% | 1.9% | 3.2% | |
| ROE | 23.8% | 19.8% | 9.3% | 5.9% | 9.4% | 2.5% | 3.9% | 6.5% | 9.9% | 15.7% | 3.3% | 6.3% | |
| ROIC | 2.5% | 13.7% | 6.4% | 4.6% | 8.4% | 2.1% | 3.6% | 5.5% | 7.3% | 10.1% | 3.7% | 5.3% |
Liquidez e Solvência 5
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | 1.1 | 2.3 | 2.1 | 1.9 | 1.9 | 0.8 | 3.3 | 2.7 | 1.8 | 1.8 | 1.1 | |
| Quick Ratio | 3.1 | 0.9 | 1.7 | 1.6 | 1.7 | 1.5 | 0.6 | 2.7 | 2.0 | 1.2 | 1.2 | 0.9 | |
| Debt / Equity | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.9 | 0.7 | 0.6 | 0.6 | 0.8 | 0.6 | 0.5 | |
| LT Debt / Equity | 0.4 | 0.6 | 0.7 | 0.8 | 0.7 | 0.9 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.4 | |
| Interest Coverage | · | · | 4.4 | 4.6 | 6.0 | 1.9 | 3.4 | 5.3 | 6.3 | 7.9 | 2.5 | 2.2 |
Eficiência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | |
| Inventory Turnover | 17.4 | 24.8 | 27.9 | 26.3 | 40.7 | 56.7 | 37.0 | 30.4 | 25.0 | 28.6 | 37.2 | 6.5 | |
| Receivables Turnover | 56.6 | 45.4 | 37.4 | 25.1 | 28.1 | 22.5 | 26.7 | 30.3 | 33.9 | 38.6 | 24.6 | 10.1 |
Taxas de Crescimento 10
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -51.0% | 25.3% | -13.3% | -18.1% | 29.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -18.9% | -3.8% | -2.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -10.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 26.8% | 104.3% | 60.3% | -32.4% | 300.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 60.7% | 30.3% | 63.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 62.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 32.1% | 107.0% | 62.0% | -29.8% | 311.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 64.2% | 33.0% | 67.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 66.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 14.8% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 17
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $484M | $988M | $788M | $909M | $1.11B | $859M | $712M | $816M | $820M | $816M | $569M | $604M | |
| Net Income TTM | $474M | $359M | $173M | $107M | $153M | $37M | $59M | $102M | $149M | $212M | $46M | $99M | |
| Market Cap | $3.49B | $3.88B | $4.95B | $4.85B | $5.87B | $4.05B | $4.24B | $3.59B | $4.08B | $3.27B | $2.73B | $3.54B | |
| Enterprise Value | $3.70B | $4.66B | $6.11B | $6.25B | $6.75B | $5.32B | $5.22B | $4.41B | $4.99B | $4.25B | $3.51B | $4.13B | |
| P/E | 7.1 | 10.9 | 28.6 | 45.2 | 37.4 | 108.8 | 71.2 | 35.1 | 27.3 | 15.4 | 60.0 | 36.8 | |
| P/S | 7.2 | 3.9 | 6.3 | 5.3 | 5.3 | 4.7 | 6.0 | 4.4 | 5.0 | 4.0 | 4.8 | 5.9 | |
| P/B | 1.6 | 2.2 | 2.7 | 2.6 | 3.3 | 2.7 | 2.9 | 2.3 | 2.6 | 2.3 | 2.1 | 2.4 | |
| P / Tangible Book | 1.6 | 2.2 | 2.7 | 2.6 | 3.3 | 2.8 | · | · | · | · | · | · | |
| P / Cash Flow | 13.6 | 14.8 | 16.6 | 18.0 | 18.0 | 19.8 | 19.8 | 11.6 | 15.9 | 16.0 | 15.4 | 11.2 | |
| P / FCF | · | 24.4 | 24.4 | 25.0 | 23.5 | 29.4 | 28.2 | 14.5 | 21.4 | 22.5 | 22.7 | 18.4 | |
| EV / EBITDA | 44.4 | 11.6 | 13.3 | 19.5 | 13.0 | 19.4 | 22.2 | 14.0 | 13.8 | 10.4 | 18.3 | 18.9 | |
| EV / FCF | · | 29.3 | 30.1 | 32.2 | 27.1 | 38.6 | 34.8 | 17.8 | 26.1 | 29.3 | 29.3 | 21.4 | |
| EV / Revenue | 7.6 | 4.7 | 7.8 | 6.9 | 6.1 | 6.2 | 7.3 | 5.4 | 6.1 | 5.2 | 6.2 | 6.8 | |
| Dividend Yield | 8.4% | 5.2% | 3.4% | 3.4% | 2.6% | 3.6% | 3.3% | 3.8% | 3.1% | 3.8% | 4.6% | 7.3% | |
| Earnings Yield | 14.0% | 9.2% | 3.5% | 2.2% | 2.7% | 0.92% | 1.4% | 2.9% | 3.7% | 6.5% | 1.7% | 2.7% | |
| Payout Ratio | 61.6% | 55.9% | 98.0% | 154.8% | 100.6% | 394.6% | 238.7% | 133.8% | 85.4% | 58.0% | 270.6% | 259.2% | |
| Annual Payout | $292M | $201M | $170M | $166M | $154M | $146M | $141M | $137M | $127M | $123M | $125M | $258M |
Demonstração de Resultados 16
| Métrica | Tendência | 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 | $277M | $117M | $178M | $107M | $83M | $650M | $124M | $100M | $114M | $199M | $202M | $209M | $179M | $245M | $195M | $246M | |
| Cost of Revenue | $230M | $68M | $119M | $75M | $65M | $301M | $86M | $74M | $86M | $66M | $146M | $168M | $149M | $181M | $152M | $194M | |
| SG&A Expense | $22M | $16M | $17M | $17M | $17M | $17M | $18M | $21M | $19M | $20M | $19M | $19M | $17M | $16M | $17M | $17M | |
| Operating Expenses | $322M | $90M | $136M | $92M | $83M | $318M | $105M | $95M | $105M | $80M | $166M | $189M | $168M | $201M | $154M | $211M | |
| Operating Income | $-46M | $27M | $42M | $15M | $59.0K | $332M | $19M | $5M | $9M | $119M | $35M | $20M | $11M | $44M | $41M | $35M | |
| Interest Expense | · | · | · | · | · | · | · | · | $10M | · | $13M | $12M | $12M | · | $9M | $9M | |
| Interest Income | $7M | $9M | $10M | $2M | $3M | $3M | $1M | $2M | $2M | · | · | · | · | · | · | · | |
| Other Non-op | $854.0K | $-3M | $-1M | $-561.0K | $-2M | $-2M | $12M | $-1M | $-7M | $-3M | $529.0K | $12M | $10M | $2M | $1M | $206.0K | |
| Pretax Income | $-52M | $26M | $44M | $10M | $-5M | $327M | $22M | $-4M | $-6M | $109M | $23M | $19M | $8M | $36M | $33M | $27M | |
| Income Tax | $-39M | $236.0K | $0 | $0 | $291.0K | $-41.0K | $10.0K | $0 | $-991.0K | $-1M | $547.0K | $193.0K | $1M | $1M | $1M | $1M | |
| Net Income | $-12M | $26M | $43M | $409M | $-3M | $327M | $29M | $2M | $1M | $127M | $19M | $19M | $8M | $33M | $21M | $24M | |
| EPS (Basic) | $-0.05 | $0.18 | $0.28 | $2.63 | $-0.02 | $2.20 | $0.19 | $0.01 | $0.01 | $0.85 | $0.13 | $0.13 | $0.06 | $0.23 | $0.14 | $0.16 | |
| EPS (Diluted) | $-0.05 | $0.14 | $0.28 | $2.63 | $-0.02 | $2.18 | $0.19 | $0.01 | $0.01 | $0.85 | $0.13 | $0.13 | $0.06 | $0.23 | $0.14 | $0.16 | |
| Shares (Basic) | 255,954,391 | -308,759,972 | 154,306,240 | 155,536,320 | 153,677,854 | -297,622,265 | 148,984,534 | 148,910,214 | 148,567,375 | -295,823,420 | 148,274,209 | 148,218,436 | 147,377,448 | -291,847,975 | 146,370,340 | 146,257,311 | |
| Shares (Diluted) | 255,954,391 | -309,060,688 | 156,364,684 | 157,727,916 | 153,677,854 | -296,675,080 | 151,292,994 | 148,910,214 | 148,567,375 | -302,013,378 | 151,036,253 | 150,965,191 | 151,079,129 | -299,871,391 | 150,232,889 | 150,244,379 | |
| EBITDA | $-46M | · | $77M | $38M | $59.0K | · | $61M | $49M | $53M | · | $72M | $60M | $48M | · | $72M | $71M |
Balanço Patrimonial 25
| Métrica | Tendência | 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 | $682M | $843M | $920M | $892M | $216M | $303M | $74M | $142M | $160M | · | $108M | $88M | $99M | · | $262M | $280M | |
| Receivables | $41M | $9M | $14M | $11M | $10M | $8M | $37M | $31M | $35M | · | $31M | $32M | $35M | · | $37M | $41M | |
| Inventory | $113M | $7M | $16M | $33M | $33M | $31M | $19M | $24M | $44M | · | $33M | $32M | $30M | · | $31M | $25M | |
| Prepaid Expense | $18M | $3M | $10M | $9M | $10M | $3M | $21M | $20M | $20M | · | $20M | $19M | $21M | · | $20M | $19M | |
| Other Current Assets | $992.0K | $2M | $4M | $5M | $54.0K | $53.0K | $8M | $4M | $6M | · | $2M | $3M | $837.0K | · | $437.0K | $455.0K | |
| Current Assets | $896M | $884M | $973M | $960M | $767M | $437M | $277M | $230M | $280M | · | $223M | $197M | $187M | · | $355M | $370M | |
| PP&E (Net) | $578M | $19M | $18M | $17M | $18M | $17M | $24M | $26M | $26M | · | $26M | $26M | $27M | · | $28M | $28M | |
| PP&E (Gross) | $607M | $39M | $38M | $37M | $36M | $36M | $45M | $46M | $46M | · | $44M | $45M | $45M | · | $44M | $45M | |
| Accum. Depreciation | $28M | $21M | $20M | $19M | $19M | $18M | $20M | $20M | $20M | · | $18M | $19M | $18M | · | $17M | $16M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | · | · | |
| Other Non-current Assets | $192M | $60M | $60M | $58M | $68M | $78M | $93M | $109M | $107M | · | $119M | $112M | $100M | · | $111M | $84M | |
| Total Assets | $7.75B | $3.40B | $3.49B | $3.51B | $3.35B | $3.47B | $3.48B | $3.54B | $3.57B | · | $3.71B | $3.72B | $3.75B | · | $3.47B | $3.51B | |
| Accounts Payable | $28M | $13M | $14M | $15M | $11M | $17M | $29M | $26M | $34M | · | $26M | $23M | $32M | · | $27M | $28M | |
| Current Liabilities | $354M | $271M | $283M | $274M | $283M | $389M | $139M | $116M | $114M | · | $111M | $103M | $97M | · | $112M | $108M | |
| Capital Leases | $18M | $14M | $16M | $15M | $15M | $16M | $87M | $84M | $83M | · | $85M | $86M | $90M | · | $88M | $94M | |
| Deferred Tax | $36M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $55M | $15M | $12M | $12M | $13M | $11M | $85M | $78M | $79M | · | $79M | $85M | $89M | · | $84M | $91M | |
| Long-term Debt | $2.06B | $1.05B | $1.05B | $1.04B | · | $1.04B | $1.31B | · | · | · | · | · | · | · | $1.26B | $1.26B | |
| Total Debt | $2.06B | · | $1.05B | $1.04B | $1.04B | · | $1.31B | $1.36B | $1.36B | · | $1.51B | $1.51B | $1.51B | · | $1.26B | $1.26B | |
| Common Stock | $5.15B | $1.90B | $1.74B | $1.73B | $1.73B | $1.52B | $1.52B | $1.52B | $1.51B | · | $1.49B | $1.49B | $1.49B | · | $1.43B | $1.42B | |
| Retained Earnings | $156M | $281M | $514M | $545M | $204M | $257M | $244M | $264M | $297M | · | $295M | $311M | $330M | · | $384M | $382M | |
| AOCI | $27M | $24M | $27M | $31M | $-14M | $-10M | $24M | $28M | $22M | · | $28M | $24M | $21M | · | $-2M | $610.0K | |
| Stockholders' Equity | $5.33B | $2.21B | $2.28B | $2.30B | $1.92B | $1.77B | $1.79B | $1.81B | $1.83B | · | $1.82B | $1.83B | $1.84B | · | $1.81B | $1.81B | |
| Liabilities + Equity | $7.75B | $3.40B | $3.49B | $3.51B | $3.35B | $3.47B | $3.48B | $3.54B | $3.57B | · | $3.71B | $3.72B | $3.75B | · | $3.47B | $3.51B | |
| Shares Outstanding | 301,675,323 | 161,425,616 | 153,871,154 | 154,761,232 | 156,007,772 | 148,536,643 | 149,000,336 | 148,979,418 | 148,649,321 | · | 148,287,338 | 148,268,443 | 148,012,979 | · | 146,422,825 | 146,321,732 |
Fluxo de Caixa 16
| Métrica | Tendência | 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 | · | · | $35M | $23M | · | · | $28M | $25M | $37M | · | $37M | $40M | $38M | · | $31M | $36M | |
| Stock-based Comp | $15M | $2M | $3M | $4M | $2M | $2M | $4M | $5M | $3M | $4M | $3M | $4M | $2M | $3M | $3M | $4M | |
| Restructuring | $0 | $0 | $0 | $0 | $1M | $1M | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | $11M | · | · | · | $16M | · | · | · | |
| Operating Cash Flow | $35M | $52M | $116M | $61M | $28M | $88M | $66M | $55M | $52M | $89M | $83M | $62M | $64M | $59M | $61M | $99M | |
| CapEx | · | · | $16M | · | · | · | $24M | · | · | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-53M | $-28M | $-15M | $680M | $-21M | $429M | $-27M | $-23M | $-24M | $204M | $-23M | $-24M | $-32M | $-461M | $-21M | $-16M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $250M | $-2M | $4M | |
| Net Debt Issued | $-28M | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $1.0K | $0 | $-72.0K | $-10.0K | $30M | $-38.0K | $997.0K | |
| Stock Repurchased | $1M | $213.0K | $7.0K | $3M | $38.0K | $12.0K | $4.0K | $4M | $31.0K | $0 | $29.0K | $4M | $41.0K | $0 | $21.0K | $4M | |
| Net Stock Activity | $-1M | · | · | · | $-38.0K | · | · | · | $-31.0K | · | · | · | $-51.0K | · | · | · | |
| Dividends Paid | $81M | $97M | $42M | $43M | $110M | $42M | $43M | $43M | $72M | $42M | $42M | $43M | $42M | $42M | $42M | $42M | |
| Financing Cash Flow | $-143M | $-101M | $-73M | $-82M | $-116M | $-249M | $-105M | $-50M | $-75M | $-195M | $-43M | $-48M | $-43M | $233M | $-53M | $-50M | |
| Net Change in Cash | $-161M | $-77M | $27M | $660M | $-110M | $266M | $-65M | $-18M | $-48M | $99M | $16M | $-10M | $-12M | $-164M | $-17M | $30M | |
| Taxes Paid | $9.0K | $16.0K | $0 | $921.0K | $3M | $384.0K | $2M | $2M | $2M | $165.0K | $963.0K | $1M | $2M | $500.0K | $297.0K | $288.0K |
Lucratividade 7
| Métrica | Tendência | 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 | -16.5% | · | 23.5% | 13.7% | 0.07% | · | 14.2% | 7.2% | 9.6% | · | 17.5% | 9.6% | 5.9% | · | 20.9% | 14.4% | |
| Net Margin | -4.5% | · | 24.3% | 383.6% | -4.1% | · | 14.8% | 1.1% | 0.81% | · | 9.5% | 9.1% | 4.6% | · | 10.5% | 9.8% | |
| Pretax Margin | -18.8% | · | 24.6% | 9.2% | -6.4% | · | 15.6% | 2.0% | 0.88% | · | 11.6% | 9.2% | 4.7% | · | 17.0% | 10.8% | |
| EBITDA Margin | -16.5% | · | 43.1% | 35.6% | 0.07% | · | 31.3% | 28.0% | 31.7% | · | 35.9% | 28.6% | 26.9% | · | 36.9% | 28.9% | |
| ROA | -0.22% | · | 1.2% | 11.6% | -0.10% | · | 0.80% | 0.05% | 0.04% | · | 0.54% | 0.53% | 0.23% | · | 0.57% | 0.65% | |
| ROE | -0.34% | · | 2.1% | 19.9% | -0.18% | · | 1.6% | 0.10% | 0.07% | · | 1.1% | 1.1% | 0.45% | · | 1.2% | 1.4% | |
| ROIC | -0.15% | · | 1.2% | 0.43% | 0.00% | · | 0.89% | 0.34% | 0.79% | · | 1.0% | 0.60% | 0.28% | · | 1.3% | 1.1% |
Liquidez e Solvência 5
| Métrica | Tendência | 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 | 2.5 | · | 3.4 | 3.5 | 2.7 | · | 2.0 | 2.0 | 2.5 | · | 2.0 | 1.9 | 1.9 | · | 3.2 | 3.4 | |
| Quick Ratio | 2.0 | · | 3.3 | 3.3 | 0.8 | · | 0.8 | 1.5 | 1.7 | · | 1.3 | 1.2 | 1.4 | · | 2.7 | 3.0 | |
| Debt / Equity | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 0.7 | 0.7 | |
| LT Debt / Equity | 0.3 | · | 0.4 | 0.4 | 0.5 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 0.7 | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.7 | · | 2.8 | 1.6 | 0.9 | · | 4.5 | 3.9 |
Eficiência 3
| Métrica | Tendência | 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 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | |
| Inventory Turnover | 3.1 | · | 6.8 | 2.6 | 1.7 | · | 5.7 | 4.9 | 3.6 | · | 4.5 | 5.8 | 4.7 | · | 6.1 | 7.1 | |
| Receivables Turnover | 10.7 | · | 7.0 | 5.0 | 3.6 | · | 5.7 | 5.5 | 4.8 | · | 5.9 | 5.8 | 4.1 | · | 4.9 | 5.3 |
Avaliação (TTM) 13
| Métrica | Tendência | 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 | $644M | · | $491M | $413M | $420M | · | $539M | $624M | $703M | · | $785M | $830M | $843M | · | $1.03B | $1.12B | |
| Net Income TTM | $436M | · | $477M | $436M | $29M | · | $51M | $42M | $48M | · | $67M | $72M | $82M | · | $150M | $186M | |
| Market Cap | $6.22B | · | $4.08B | $3.43B | $4.35B | · | $4.79B | $4.33B | $4.94B | · | $4.22B | $4.66B | $4.92B | · | $4.39B | $5.47B | |
| Enterprise Value | $7.59B | · | $4.21B | $3.59B | $5.18B | · | $6.03B | $5.56B | $6.14B | · | $5.62B | $6.08B | $6.34B | · | $5.38B | $6.45B | |
| P/E | 7.3 | · | 8.6 | 7.9 | 146.7 | · | 94.6 | 103.9 | 100.7 | · | 61.9 | 64.1 | 59.4 | · | 29.1 | 28.8 | |
| P/S | 9.7 | · | 8.3 | 8.3 | 10.3 | · | 8.9 | 6.9 | 7.0 | · | 5.4 | 5.6 | 5.8 | · | 4.3 | 4.9 | |
| P/B | 1.2 | · | 1.8 | 1.5 | 2.3 | · | 2.7 | 2.4 | 2.7 | · | 2.3 | 2.6 | 2.7 | · | 2.4 | 3.0 | |
| P / Tangible Book | 1.2 | · | 1.8 | 1.5 | 2.3 | · | 2.7 | 2.4 | 2.7 | · | 2.3 | 2.6 | 2.7 | · | 2.4 | 3.0 | |
| P / Cash Flow | 179.9 | · | · | · | 157.0 | · | · | · | 94.5 | · | · | · | 77.0 | · | · | · | |
| EV / EBITDA | -166.3 | · | 55.0 | 94.4 | 87760.8 | · | 98.7 | 114.5 | 115.3 | · | 77.8 | 101.6 | 131.4 | · | 74.8 | 90.6 | |
| EV / Revenue | 11.8 | · | 8.6 | 8.7 | 12.3 | · | 11.2 | 8.9 | 8.7 | · | 7.2 | 7.3 | 7.5 | · | 5.2 | 5.7 | |
| Earnings Yield | 13.8% | · | 11.6% | 12.7% | 0.68% | · | 1.1% | 0.96% | 0.99% | · | 1.6% | 1.6% | 1.7% | · | 3.4% | 3.5% | |
| Payout Ratio | -652.4% | · | · | · | -3225.5% | · | · | · | 5324.8% | · | · | · | 507.8% | · | · | · |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Receita | $484M | $988M | $788M | $909M | $1.11B |
| Margem Operacional % | 17.2% | 31.9% | 20.0% | 18.2% | 24.3% |
| Lucro líquido | $474M | $359M | $173M | $107M | $153M |
| EPS Diluído | $3.03 | $2.39 | $1.17 | $0.73 | $1.08 |
Balanço Patrimonial
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dívida / Patrimônio Líquido | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 |
| Índice de liquidez corrente | 3.3 | 1.1 | 2.3 | 2.1 | 1.9 |
| Índice de Liquidez Seca | 3.1 | 0.9 | 1.7 | 1.6 | 1.7 |
Fluxo de Caixa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | — | $159M | $203M | $194M | $249M |
Últimas notícias Notícias recentes mencionando esta empresa
Minhas Métricas Sua lista pessoal — linhas selecionadas de Fundamentos Completos
📊
Escolha as métricas que importam para você — clique no ➕ ao lado de qualquer linha em Fundamentos Completos acima.
Sua seleção é salva e acompanha você em todos os tickers.