Akran ortalaması, metrik başına standartlaştırılmış bir temelde hesaplanır ve bu hisse senedi için gösterilen TTM/MRQ temelini her zaman eşleşmeyebilir.
Kârlılık
Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC
Metrik
5 Yıllık trend
ICUI
5Y ort.
Akran Ortalaması
Sonuç
Brüt Kar Marjı (TTM)
39.1%5Y ort. ≈34.4%
≈34.4%
55.0%
Zayıf
Faaliyet Kâr Marjı (TTM)
3.3%5Y ort. ≈2.4%
≈2.4%
11.6%
Zayıf
FAVÖK Marjı (TTM)
12.7%5Y ort. ≈11.5%
≈11.5%
14.3%
Zayıf
Vergi Öncesi Kar Marjı (TTM)
0.03%
·
10.9%
Zayıf
Net Kâr Marjı (TTM)
1.4%5Y ort. ≈-0.33%
≈-0.33%
8.9%
Zayıf
ROA (TTM)
0.74%5Y ort. ≈-0.01%
≈-0.01%
1.6%
Ortalamanın altında
ROE (TTM)
1.4%5Y ort. ≈-0.87%
≈-0.87%
4.2%
Ortalamanın altında
ROIC
0.55%
·
3.2%
Ortalamanın altında
Finansal Sağlık
Borç, likidite, solventlik — bilanço gücü
Metrik
5 Yıllık trend
ICUI
5Y ort.
Akran Ortalaması
Sonuç
Borç / Öz Sermaye (MRQ)
0.65Y ort. ≈0.7
≈0.7
0.5
Aynı seviyede
Cari Oran (MRQ)
2.45Y ort. ≈3.0
≈3.0
3.0
Düşük likidite
Quick Ratio (Cari Oran)
0.45Y ort. ≈1.3
≈1.3
1.6
Düşük likidite
Uzun Vadeli Borç / Özkaynak (MRQ)
0.65Y ort. ≈0.7
≈0.7
0.6
Aynı seviyede
Interest Coverage (Faiz Karşılama Oranı)
0.55Y ort. ≈28.8
≈28.8
4.2
Ortalamanın altında
Büyüme
Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR
Metrik
5 Yıllık trend
ICUI
5Y ort.
Akran Ortalaması
Sonuç
Revenue YoY (Gelir Yıllık Bazda)
-6.3%5Y ort. ≈15.0%
≈15.0%
·
·
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)
-0.72%5Y ort. ≈14.1%
≈14.1%
·
·
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)
11.9%
·
·
·
EPS CAGR 5Y (EPS Bileşik Yıllık Büyüme Oranı 5Y)
-62.5%
·
·
·
Net Income CAGR 5Y (Net Gelir Bileşik Yıllık Büyüme Oranı 5Y)
-61.5%
·
·
·
Hisse Başı Metrikler
Hisse Başı Kâr, hisse başına defter değeri, hisse başına nakit akışı, hisse başına temettü
Metrik
5 Yıllık trend
ICUI
5Y ort.
Akran Ortalaması
Sonuç
EPS (Diluted) (Hisse Başına Kar (Seyreltilmiş))
$0.035Y ort. ≈$-0.88
≈$-0.88
·
·
Revenue / Share (Hisse Başına Gelir)
$89.595Y ort. ≈$87.40
≈$87.40
·
·
Cash Flow / Share (Hisse Başına Nakit Akışı)
$7.225Y ort. ≈$6.43
≈$6.43
·
·
Sermaye Verimliliği
Aktif devir hızı, stok devir hızı, alacak devir hızı
Metrik
5 Yıllık trend
ICUI
5Y ort.
Akran Ortalaması
Sonuç
Asset Turnover (Aktif Devir Hızı)
0.55Y ort. ≈0.6
≈0.6
0.6
Zayıf
Inventory Turnover (Stok Devir Hızı)
2.35Y ort. ≈2.6
≈2.6
2.8
Zayıf
Receivables Turnover (Alacak Devir Hızı)
12.35Y ort. ≈12.7
≈12.7
6.4
En üst düzey
Revenue / Employee (Çalışan Başına Gelir)
≈$171.6K
·
·
·
değer · ≈ 5Y ort. · sektör ortalaması · ortalamaya göre değerlendirme
Kazanç Geçmişi
EPS gerçekleşen vs tahmin, sürpriz %, kazanma oranı, bir sonraki kazanç tarihi
14
Ort. Sürpriz25.0%
Sonraki RaporKas 04, 2026
Dönem
Rapor
EPS Gerçek
EPS Tahmin
Sürpriz
30 Haziran 2026
Ağu 10, 2026
$2.37
$1.95
21.4%
31 Mart 2026
$1.97
$1.79
10.3%
31 Aralık 2025
$1.91
$1.73
10.7%
30 Eylül 2025
$2.03
$1.46
38.9%
30 Haziran 2025
$2.10
$1.53
37.3%
31 Mart 2025
$1.72
$1.31
31.7%
Tüm Temeller
Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı
15
Gelir Tablosu17
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$2.23B
$2.38B
$2.26B
$2.28B
$1.32B
$1.27B
$1.27B
$1.40B
$1.29B
$379M
$342M
$309M
Cost of Revenue
$1.41B
$1.56B
$1.52B
$1.58B
$825M
$810M
$794M
$830M
$867M
$178M
$161M
$158M
Gross Profit
$822M
$825M
$740M
$698M
$491M
$461M
$472M
$570M
$426M
$201M
$181M
$151M
R&D Expense
$87M
$89M
$85M
$93M
$47M
$43M
$49M
$53M
$51M
$13M
$16M
$18M
SG&A Expense
$625M
$639M
$607M
$608M
$303M
$284M
$277M
$320M
$302M
$89M
$83M
$89M
Operating Expenses
$779M
$782M
$717M
$741M
$368M
$363M
$365M
$540M
$439M
$118M
$112M
$112M
Operating Income
$43M
$43M
$23M
$-43M
$123M
$98M
$107M
$30M
$-13M
$83M
$69M
$39M
Interest Expense
$93M
$107M
$103M
$71M
$858.0K
$2M
$549.0K
$709.0K
$2M
$118.0K
$39.0K
·
Other Non-op
$-232.0K
$-13M
$-6M
$-5M
$-2M
$-3M
$8M
$-7M
$-4M
$885.0K
$1M
$755.0K
Pretax Income
$4M
$-66M
$-78M
·
·
$97M
$115M
$22M
$51M
$85M
$70M
$40M
Income Tax
$2M
$52M
$-49M
$-40M
$20M
$11M
$14M
$-6M
$-17M
$22M
$25M
$13M
Net Income
$732.0K
$-118M
$-30M
$-74M
$103M
$87M
$101M
$29M
$69M
$63M
$45M
$26M
EPS (Basic)
$0.03
$-4.83
$-1.23
$-3.11
$4.86
$4.16
$4.90
$1.41
$3.50
$3.90
$2.84
$1.72
EPS (Diluted)
$0.03
$-4.83
$-1.23
$-3.11
$4.74
$4.02
$4.69
$1.33
$3.29
$3.66
$2.73
$1.68
Shares (Basic)
24,640,000
24,388,000
24,091,000
23,868,000
21,206,000
20,907,000
20,629,000
20,394,000
19,614,000
16,168,000
15,848,000
15,282,000
Shares (Diluted)
24,904,000
24,388,000
24,091,000
23,868,000
21,781,000
21,591,000
21,545,000
21,601,000
20,858,000
17,254,000
16,496,000
15,647,000
EBITDA
$244M
$262M
$252M
$192M
$213M
$184M
$184M
$96M
$51M
$102M
$87M
·
Bilanço29
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
$309M
$255M
$213M
$553M
$396M
$269M
$345M
$290M
$445M
$336M
$276M
Short-term Investments
·
·
·
·
·
$15M
$24M
$37M
$10M
$0
$41M
$71M
Receivables
$181M
$183M
$162M
$222M
$106M
$124M
$202M
$176M
$113M
$56M
$58M
$39M
Inventory
$616M
$585M
$709M
$696M
$290M
$315M
$338M
$311M
$289M
$49M
$44M
$37M
Prepaid Expense
$86M
$82M
$74M
$89M
$47M
$41M
$34M
$46M
$41M
$7M
$8M
$6M
Other Current Assets
$26M
$23M
$4M
$4M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
Current Assets
$1.19B
$1.44B
$1.22B
$1.24B
$1.03B
$921M
$882M
$927M
$865M
$569M
$505M
$433M
PP&E (Net)
$452M
$443M
$613M
$636M
$468M
$467M
$456M
$433M
$399M
$86M
$74M
$86M
PP&E (Gross)
$1.10B
$1.04B
$1.24B
$1.16B
$905M
$843M
$776M
$695M
$609M
$244M
$223M
$225M
Accum. Depreciation
$646M
$593M
$624M
$526M
$437M
$376M
$320M
$262M
$210M
$158M
$149M
$139M
Goodwill
$1.50B
$1.43B
$1.47B
$1.45B
$43M
$33M
$31M
$11M
$12M
$6M
$6M
$1M
Intangibles
$634M
$741M
$871M
$983M
$188M
$197M
$211M
$133M
$144M
$22M
$24M
$7M
Other Non-current Assets
$63M
$65M
$94M
$105M
$64M
$55M
$49M
$40M
$38M
$0
·
·
Total Assets
$4.05B
$4.20B
$4.38B
$4.52B
$1.88B
$1.76B
$1.69B
$1.59B
$1.50B
$705M
$627M
$541M
Accounts Payable
$154M
$148M
$150M
$216M
$81M
$72M
$129M
$120M
$78M
$15M
$14M
$11M
Accrued Liabilities
$315M
$307M
$268M
$243M
$118M
$97M
$118M
$129M
$132M
$26M
$29M
$17M
Current Liabilities
$499M
$556M
$482M
$495M
$201M
$195M
$248M
$249M
$210M
$41M
$43M
$29M
Capital Leases
$44M
$41M
$53M
$61M
$34M
$41M
$29M
$0
$0
·
·
·
Deferred Tax
$38M
$49M
$56M
$126M
$1M
$2M
$2M
$721.0K
$1M
$1M
$1M
$1M
Other Non-current Liabilities
$90M
$67M
$100M
$114M
$42M
$48M
$33M
·
·
·
·
·
Long-term Debt
$1.28B
$1.58B
$1.63B
$1.65B
$0
·
·
·
·
·
·
·
Total Debt
$1.28B
$1.58B
$1.63B
$1.65B
·
·
·
·
·
·
·
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Retained Earnings
$691M
$690M
$808M
$838M
$912M
$809M
$722M
$621M
$586M
$517M
$454M
$409M
Treasury Stock
$22.0K
$92.0K
$262.0K
$243.0K
$27.0K
$39.0K
$157.0K
$95.0K
$0
$14.0K
$0
$0
AOCI
$-35M
$-139M
$-53M
$-81M
$-19M
$-2M
$-15M
$-17M
$-15M
$-21M
$-21M
$-10M
Stockholders' Equity
$2.12B
$1.97B
$2.12B
$2.09B
$1.62B
$1.50B
$1.38B
$1.26B
$1.20B
$660M
$580M
$508M
Liabilities + Equity
$4.05B
$4.20B
$4.38B
$4.52B
$1.88B
$1.76B
$1.69B
$1.59B
$1.50B
$705M
$627M
$541M
Shares Outstanding
24,688,000
24,517,000
24,141,000
23,993,000
21,280,000
21,058,000
20,742,000
20,491,229
20,210,054
16,337,670
16,086,000
15,595,000
Nakit Akışı16
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$201M
$220M
$229M
$235M
$90M
$86M
$77M
$75M
$67M
$19M
$18M
$19M
Stock-based Comp
$56M
$47M
$41M
$36M
$27M
$24M
$22M
$24M
$19M
$15M
$13M
$10M
Deferred Tax
$-14M
$6M
$-70M
$-61M
$-11M
$-5M
$-4M
$-18M
$-26M
$-3M
$4M
$-1M
Amort. of Intangibles
$131M
$134M
$132M
$139M
$24M
$23M
$18M
$17M
$15M
$3M
$2M
$2M
Restructuring
·
·
$6M
$10M
$-2M
$8M
$8M
$4M
$19M
$800.0K
$7M
$4M
Other Non-cash
$-64M
$50M
$-2M
$-198M
$59M
$31M
$-94M
$50M
$25M
$-5M
$-25M
·
Operating Cash Flow
$180M
$204M
$166M
$-62M
$268M
$223M
$102M
$160M
$154M
$90M
$64M
$66M
CapEx
$88M
$79M
$84M
$90M
$69M
$92M
$97M
$93M
$74M
$23M
$13M
$17M
Investing Cash Flow
$122M
$-89M
$-88M
$-1.91B
$-91M
$-98M
$-167M
$-103M
$-267M
$16M
$-11M
$-22M
Net Debt Issued
$-303M
$-51M
$-30M
$-22M
$0
$-150M
$0
$0
$-75M
·
·
·
Stock Repurchased
$9M
$12M
$9M
$11M
$8M
$13M
$19M
$6M
$4M
$17M
$2M
$6M
Net Stock Activity
$-9M
$-12M
$-9M
$-11M
$-8M
$-13M
$-19M
$-6M
$-4M
$-17M
$-2M
·
Financing Cash Flow
$-312M
$-56M
$-36M
$1.64B
$-17M
$-40.0K
$-11M
$8M
$-44M
$2M
$16M
$14M
Net Change in Cash
$-603.0K
$54M
$45M
$-344M
$157M
$127M
$-76M
$55M
$-155M
$109M
$60M
$50M
Free Cash Flow
$92M
$125M
$82M
$-152M
$199M
$131M
$5M
$67M
$80M
$67M
$42M
·
Levered FCF
$51M
·
·
·
·
$129M
$4M
$67M
$77M
·
·
·
Kârlılık8
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
36.8%
34.6%
32.8%
30.6%
37.3%
36.3%
37.3%
40.7%
33.0%
53.1%
52.9%
·
Operating Margin
1.9%
1.8%
1.0%
-1.9%
9.4%
7.7%
8.5%
1.5%
-1.2%
21.9%
20.1%
·
Net Margin
0.03%
-4.9%
-1.3%
-3.3%
7.8%
6.8%
8.0%
2.1%
5.3%
16.6%
13.2%
·
Pretax Margin
0.20%
·
·
·
·
7.7%
9.1%
1.6%
4.0%
22.4%
20.4%
·
EBITDA Margin
10.9%
11.0%
11.1%
8.4%
16.2%
14.5%
14.5%
6.9%
4.0%
26.9%
25.4%
·
ROA
0.02%
-2.7%
-0.67%
-2.3%
5.7%
5.0%
6.2%
1.9%
6.2%
9.5%
7.7%
·
ROE
0.03%
-5.9%
-1.4%
-3.5%
6.4%
5.9%
7.4%
2.3%
7.4%
10.2%
8.3%
·
ROIC
0.55%
·
·
·
·
5.8%
6.9%
2.2%
-1.7%
9.3%
7.6%
·
Likidite ve Solventlik5
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.4
2.6
2.5
2.5
5.1
4.7
3.6
3.7
4.1
14.0
11.8
·
Quick Ratio
0.4
0.9
0.9
0.9
3.3
2.7
2.0
2.2
2.0
12.4
10.2
·
Debt / Equity
0.6
0.8
0.8
0.8
·
·
·
·
·
·
·
·
LT Debt / Equity
0.6
0.8
0.7
0.8
·
·
·
·
·
·
·
·
Interest Coverage
0.5
0.4
0.2
-0.6
143.6
56.0
195.6
30.5
-7.4
·
·
·
Verimlilik3
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.6
0.5
0.7
0.7
0.7
0.8
0.9
1.2
0.6
0.6
·
Inventory Turnover
2.3
2.4
2.2
3.2
2.7
2.5
2.4
2.8
3.0
3.8
4.0
·
Receivables Turnover
12.3
13.8
11.8
13.9
11.4
7.8
6.7
9.7
15.3
6.7
7.1
·
Hisse Başına5
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$86.03
$80.16
$87.96
·
$75.94
$71.34
$66.40
$61.67
$59.29
$40.41
$36.05
·
Revenue / Share
$89.59
$97.67
$93.77
$95.53
$60.43
$58.87
$58.77
$64.81
$61.97
$21.99
$20.71
·
Cash Flow / Share
$7.22
$8.37
$6.90
$-2.60
$12.28
$10.32
$4.73
$7.42
$7.40
$5.21
$3.33
·
Cash / Share
·
$12.59
$10.55
·
$25.98
$18.81
$12.95
$16.83
$14.35
$27.24
$20.90
·
EPS (TTM)
$0.03
$-4.83
$-1.23
$-3.11
$4.74
$4.02
$4.69
$1.33
$3.29
$3.66
$2.73
$1.68
Büyüme Oranları7
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-6.3%
5.4%
-0.92%
73.2%
3.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-0.72%
21.9%
21.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
17.9%
·
·
·
·
·
·
·
EPS CAGR 5Y
-62.5%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
18.7%
·
·
·
·
·
·
·
Net Income CAGR 5Y
-61.5%
·
·
·
·
·
·
·
·
·
·
·
Değerleme (TTM)14
Metrik
Eğilim
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$2.23B
$2.38B
$2.26B
$2.28B
$1.32B
$1.27B
$1.27B
$1.40B
$1.29B
$379M
$342M
$309M
Net Income TTM
$732.0K
$-118M
$-30M
$-74M
$103M
$87M
$101M
$29M
$69M
$63M
$45M
$26M
Market Cap
$3.52B
$3.80B
$2.41B
·
$5.05B
$4.52B
$3.88B
$4.71B
$4.37B
$2.41B
$1.81B
·
Enterprise Value
·
$5.08B
$3.78B
·
·
·
·
·
·
·
·
·
P/E
4755.7
-32.1
-81.1
-50.6
50.1
53.4
39.9
172.7
65.7
40.3
41.3
48.8
P/S
1.6
1.6
1.1
·
3.8
3.6
3.1
3.4
3.4
6.3
5.3
·
P/B
1.7
1.9
1.1
·
3.1
3.0
2.8
3.7
3.6
3.6
3.1
·
P / Tangible Book
·
·
·
·
3.6
3.6
·
·
·
·
·
·
P / Cash Flow
19.6
18.6
14.5
·
18.9
20.3
38.1
29.4
28.3
26.8
33.1
·
P / FCF
38.4
30.5
29.3
·
25.4
34.5
842.7
69.7
54.6
36.2
43.3
·
EV / EBITDA
·
19.3
15.0
·
·
·
·
·
·
·
·
·
EV / FCF
·
40.7
45.9
·
·
·
·
·
·
·
·
·
EV / Revenue
·
2.1
1.7
·
·
·
·
·
·
·
·
·
Earnings Yield
0.02%
-3.1%
-1.2%
-2.0%
2.0%
1.9%
2.5%
0.58%
1.5%
2.5%
2.4%
2.1%
Gelir Tablosu17
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$552M
$530M
$541M
$537M
$549M
$605M
$630M
$589M
$596M
$567M
$588M
$553M
$549M
$569M
$578M
$598M
Cost of Revenue
$317M
$324M
$338M
$336M
$341M
$395M
$403M
$384M
$389M
$381M
$416M
$369M
$357M
$377M
$403M
$411M
Gross Profit
$235M
$206M
$203M
$201M
$208M
$210M
$227M
$205M
$207M
$185M
$172M
$184M
$192M
$192M
$175M
$186M
R&D Expense
$23M
$21M
$21M
$21M
$22M
$23M
$22M
$21M
$23M
$22M
$22M
$21M
$22M
$20M
$23M
$23M
SG&A Expense
$152M
$155M
$156M
$153M
$159M
$157M
$159M
$163M
$160M
$158M
$155M
$149M
$151M
$153M
$143M
$153M
Operating Expenses
$196M
$193M
$197M
$187M
$197M
$197M
$190M
$197M
$200M
$196M
$184M
$161M
$190M
$183M
$175M
$187M
Operating Income
$39M
$14M
$6M
$14M
$11M
$13M
$38M
$8M
$8M
$-11M
$-12M
$23M
$3M
$9M
$-222.0K
$-467.0K
Interest Expense
$16M
$16M
$31M
$20M
$21M
$22M
$34M
$25M
$24M
$24M
$32M
$24M
$24M
$23M
$25M
$18M
Other Non-op
$-236.0K
$-1M
$-894.0K
$607.0K
$2M
$-2M
$-6M
$-1M
$-3M
$-2M
$-90.0K
$-4M
$-2M
$-269.0K
$-1M
$-3M
Pretax Income
$23M
$-4M
$-16M
$-3M
$34M
$-11M
$8M
$-18M
$-20M
$-37M
$-37M
$-5M
$-23M
$-13M
·
$-21M
Income Tax
$7M
$-35M
$-3M
$-658.0K
$1M
$5M
$32M
$15M
$2M
$3M
$-20M
$-13M
$-13M
$-4M
$-6M
$-8M
Net Income
$19M
$30M
$-16M
$-3M
$35M
$-15M
$-24M
$-33M
$-21M
$-39M
$-17M
$7M
$-10M
$-10M
$-19M
$-10M
EPS (Basic)
$0.76
$1.22
$-0.63
$-0.14
$1.43
$-0.63
$-0.97
$-1.35
$-0.88
$-1.63
$-0.71
$0.30
$-0.41
$-0.41
$-0.64
$-0.55
EPS (Diluted)
$0.76
$1.20
$-0.63
$-0.14
$1.43
$-0.63
$-0.97
$-1.35
$-0.88
$-1.63
$-0.71
$0.30
$-0.41
$-0.41
$-0.64
$-0.55
Shares (Basic)
25,000,000
24,764,000
·
24,686,000
24,645,000
24,539,000
·
24,438,000
24,393,000
24,222,000
·
24,132,000
24,075,000
24,014,000
·
23,908,000
Shares (Diluted)
25,044,000
25,182,000
·
24,686,000
24,708,000
24,539,000
·
24,438,000
24,393,000
24,222,000
·
24,368,000
24,075,000
24,014,000
·
23,908,000
EBITDA
$39M
$64M
·
$14M
$11M
$62M
·
$8M
$8M
$45M
·
$23M
$3M
$65M
·
$-467.0K
Bilanço28
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
·
·
·
·
·
·
·
$313M
$303M
$251M
·
$199M
$198M
$224M
·
$247M
Receivables
$184M
$201M
$181M
$192M
$179M
$171M
$183M
$174M
$152M
$145M
·
$162M
$162M
$139M
·
$213M
Inventory
$607M
$606M
$616M
$622M
$616M
$590M
$585M
$692M
$683M
$693M
·
$760M
$775M
$748M
·
$625M
Prepaid Expense
$122M
$118M
$86M
$94M
$84M
$75M
$82M
$74M
$81M
$83M
·
$84M
$96M
$87M
·
$94M
Other Current Assets
$34M
$39M
$20M
$23M
$23M
$6M
$23M
$5M
$5M
$4M
·
$3M
$3M
$4M
·
$3M
Current Assets
$1.21B
$1.21B
$1.19B
$1.21B
$1.18B
$1.42B
$1.44B
$1.26B
$1.24B
$1.19B
·
$1.22B
$1.24B
$1.21B
·
$1.20B
PP&E (Net)
$447M
$445M
$452M
$456M
$452M
$442M
$443M
$596M
$594M
$603M
·
$609M
$617M
$624M
·
$656M
PP&E (Gross)
$1.12B
$1.11B
$1.10B
$1.09B
$1.08B
$1.05B
$1.04B
$1.28B
$1.26B
$1.25B
·
$1.21B
$1.19B
$1.17B
·
$1.15B
Accum. Depreciation
$676M
$661M
$646M
$636M
$630M
$608M
$593M
$685M
$664M
$644M
·
$597M
$575M
$550M
·
$498M
Goodwill
$1.48B
$1.49B
$1.50B
$1.50B
$1.50B
$1.46B
$1.43B
$1.48B
$1.45B
$1.46B
$1.47B
$1.44B
$1.46B
$1.46B
$1.45B
$1.37B
Intangibles
$568M
$599M
$634M
$665M
$698M
$717M
$741M
$786M
$806M
$837M
·
$891M
$930M
$958M
·
$1.02B
Other Non-current Assets
$63M
$63M
$63M
$61M
$61M
$65M
$65M
$87M
$95M
$97M
·
$108M
$100M
$102M
·
$111M
Total Assets
$3.97B
$4.01B
$4.05B
$4.10B
$4.11B
$4.18B
$4.20B
$4.31B
$4.29B
$4.29B
·
$4.38B
$4.46B
$4.47B
·
$4.45B
Accounts Payable
$149M
$174M
$154M
$172M
$169M
$180M
$148M
$169M
$156M
$152M
·
$149M
$167M
$186M
·
$205M
Accrued Liabilities
$322M
$315M
$315M
$316M
$314M
$279M
$307M
$326M
$300M
$248M
·
$251M
$255M
$235M
·
$244M
Current Liabilities
$498M
$518M
$499M
$493M
$483M
$549M
$556M
$550M
$512M
$455M
·
$464M
$484M
$462M
·
$489M
Capital Leases
$37M
$41M
$44M
$47M
$49M
$48M
$41M
$45M
$52M
$50M
·
$57M
$60M
$63M
·
$63M
Deferred Tax
$12M
$15M
$38M
$41M
$43M
$45M
$49M
$49M
$54M
$56M
·
$78M
$90M
$115M
·
$154M
Other Non-current Liabilities
$71M
$82M
·
$94M
$96M
$78M
·
$80M
$91M
$103M
·
$100M
$110M
$114M
·
$119M
Long-term Debt
$1.23B
$1.28B
$1.28B
$1.31B
$1.34B
$1.54B
$1.58B
$1.59B
$1.61B
$1.62B
·
$1.63B
$1.64B
$1.65B
·
$1.65B
Total Debt
$1.23B
$1.28B
·
$1.31B
$1.34B
$1.54B
·
$1.59B
$1.61B
$1.62B
·
$1.63B
$1.64B
$1.65B
·
$1.65B
Common Stock
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$2M
Retained Earnings
$740M
$721M
$691M
$707M
$710M
$675M
$690M
$714M
$747M
$768M
·
$825M
$818M
$828M
·
$853M
Treasury Stock
$23M
$25M
$22.0K
$12.0K
$6.0K
$60.0K
$92.0K
$208.0K
$518.0K
$5M
·
$672.0K
$2M
$8M
·
$126.0K
AOCI
$-43M
$-52M
$-35M
$-33M
$-33M
$-105M
$-139M
$-62M
$-92M
$-70M
$-53M
$-85M
$-49M
$-62M
$-81M
$-166M
Stockholders' Equity
$2.15B
$2.11B
$2.12B
$2.13B
$2.12B
$1.99B
$1.97B
$2.05B
$2.04B
·
$2.12B
$2.10B
$2.11B
$2.10B
$2.09B
$2.01B
Liabilities + Equity
$3.97B
$4.01B
$4.05B
$4.10B
$4.11B
$4.18B
$4.20B
$4.31B
$4.29B
$4.29B
·
$4.38B
$4.46B
$4.47B
·
$4.45B
Shares Outstanding
25,007,000
24,993,000
24,688,000
24,686,000
24,685,000
24,611,000
24,517,000
24,459,000
24,425,000
24,365,000
·
24,139,000
24,104,000
24,064,000
·
23,979,000
Nakit Akışı13
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$50M
$50M
$51M
$51M
$50M
$49M
$53M
$56M
$55M
$56M
$57M
$58M
$58M
$56M
$57M
$59M
Stock-based Comp
$12M
$14M
$14M
$15M
$14M
$12M
$13M
$12M
$11M
$12M
$11M
$11M
$10M
$9M
$7M
$9M
Amort. of Intangibles
$33M
$33M
$33M
$33M
$33M
$33M
$34M
$34M
$33M
$33M
$33M
$33M
$33M
$32M
$30M
$36M
Restructuring
$7M
$7M
·
$6M
$8M
$7M
·
$4M
$8M
$5M
·
$1M
$1M
$3M
·
$2M
Other Non-cash
·
$-55M
·
·
·
$5M
·
·
·
·
·
·
·
$-14M
·
·
Operating Cash Flow
$80M
$39M
$61M
$57M
$11M
$51M
$40M
$36M
$82M
$46M
$91M
$35M
$-1M
$41M
$-2M
$2M
CapEx
$19M
$11M
$25M
$29M
$20M
$15M
$24M
$20M
$19M
$16M
$30M
$21M
$18M
$14M
$22M
$21M
Investing Cash Flow
$-20M
$-11M
$-18M
$-30M
$187M
$-17M
$-27M
$-23M
$-22M
$-18M
$-31M
$-25M
$-18M
$-15M
$-24M
$-13M
Net Debt Issued
·
$-5M
·
·
·
$-48M
·
·
·
$-13M
·
·
·
$-7M
·
·
Financing Cash Flow
$-50M
$-44M
$-34M
$-26M
$-195M
$-56M
$-8M
$-10M
$-10M
$-27M
$-8M
$-6M
$-6M
$-16M
$-10M
$3M
Net Change in Cash
$10M
$-20M
$8M
$-293.0K
$10M
$-19M
$-4M
$10M
$51M
$-3M
$57M
$1M
$-25M
$12M
$-35M
$-12M
Free Cash Flow
·
$28M
·
·
·
$37M
·
·
·
$30M
·
·
·
$27M
·
·
Levered FCF
·
$155M
·
·
·
$5M
·
·
·
$4M
·
·
·
$11M
·
·
Kârlılık8
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
42.6%
38.9%
·
37.4%
37.9%
34.8%
·
34.8%
34.8%
32.7%
·
33.2%
35.0%
33.8%
·
31.2%
Operating Margin
7.1%
2.6%
·
2.5%
1.9%
2.1%
·
1.4%
1.3%
-1.9%
·
4.1%
0.50%
1.7%
·
-0.08%
Net Margin
3.5%
5.7%
·
-0.63%
6.4%
-2.6%
·
-5.6%
-3.6%
·
·
1.3%
-1.8%
-1.7%
·
-2.2%
Pretax Margin
4.2%
-0.75%
·
-0.47%
6.1%
-1.8%
·
-3.0%
-3.3%
-6.5%
·
-0.97%
-4.2%
-2.4%
·
-3.6%
EBITDA Margin
7.1%
12.0%
·
2.5%
1.9%
10.3%
·
1.4%
1.3%
7.9%
·
4.1%
0.50%
11.5%
·
-0.08%
ROA
0.47%
0.74%
·
-0.08%
0.84%
-0.37%
·
-0.76%
-0.49%
·
·
0.16%
-0.22%
-0.21%
·
-0.42%
ROE
0.89%
1.5%
·
-0.16%
1.7%
-0.76%
·
-1.6%
-1.0%
·
·
0.35%
-0.47%
-0.46%
·
-0.73%
ROIC
0.80%
-3.1%
·
0.29%
0.30%
0.52%
·
0.42%
0.23%
-0.71%
·
-0.83%
0.03%
0.18%
·
-0.01%
Likidite ve Solventlik5
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
2.4
2.3
·
2.4
2.4
2.6
·
2.3
2.4
2.6
·
2.6
2.6
2.6
·
2.5
Quick Ratio
0.4
0.4
·
0.4
0.4
0.3
·
0.9
0.9
0.9
·
0.8
0.7
0.8
·
0.9
Debt / Equity
0.6
0.6
·
0.6
0.6
0.8
·
0.8
0.8
·
·
0.8
0.8
0.8
·
0.8
LT Debt / Equity
0.6
0.6
·
0.6
0.6
0.7
·
0.8
0.8
·
·
0.8
0.8
0.8
·
0.8
Interest Coverage
2.5
0.8
·
0.7
0.5
0.6
·
0.3
0.3
-0.4
·
0.9
0.1
0.4
·
-0.0
Verimlilik3
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
Inventory Turnover
0.5
0.5
·
0.5
0.5
0.6
·
0.5
0.5
0.5
·
0.5
0.5
0.6
·
0.9
Receivables Turnover
3.0
2.9
·
2.9
3.3
3.8
·
3.5
3.8
4.0
·
3.0
2.9
3.3
·
3.6
Hisse Başına5
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$86.05
$84.50
·
$86.17
$85.71
$80.76
·
$83.76
$83.43
·
·
$86.93
$87.74
$87.28
·
$83.94
Revenue / Share
$22.03
$21.06
·
$21.75
$22.21
$24.64
·
$24.11
$24.45
$23.39
·
$22.71
$22.82
$23.68
·
$25.01
Cash Flow / Share
·
$1.55
·
·
·
$2.09
·
·
·
$1.89
·
·
·
$1.72
·
·
Cash / Share
·
·
·
·
·
·
·
$12.78
$12.39
$10.32
·
$8.24
$8.20
$9.32
·
$10.29
EPS (TTM)
$1.19
$1.86
·
$-0.31
$-1.52
$-3.83
·
$-4.57
$-2.92
$-2.45
·
$-1.16
$-2.01
$-1.91
·
$-1.56
Değerleme (TTM)11
Metrik
Eğilim
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$2.16B
$2.16B
·
$2.32B
$2.37B
$2.42B
·
$2.34B
$2.30B
$2.26B
·
$2.25B
$2.29B
$2.31B
·
$2.04B
Net Income TTM
$30M
$46M
·
$-7M
$-37M
$-94M
·
$-111M
$-71M
$-59M
·
$-31M
$-48M
$-46M
·
$-35M
Market Cap
$3.67B
$3.23B
·
$2.96B
$3.26B
$3.42B
·
$4.46B
$2.90B
$2.61B
·
$2.87B
$4.30B
$3.97B
·
$3.61B
Enterprise Value
·
·
·
·
·
·
·
$5.74B
$4.20B
$3.98B
·
$4.31B
$5.74B
$5.39B
·
$5.02B
P/E
123.2
69.4
·
-387.0
-86.9
-36.3
·
-39.9
-40.7
-43.8
·
-102.6
-88.7
-86.4
·
-96.5
P/S
1.7
1.5
·
1.3
1.4
1.4
·
1.9
1.3
1.2
·
1.3
1.9
1.7
·
1.8
P/B
1.7
1.5
·
1.4
1.5
1.7
·
2.2
1.4
·
·
1.4
2.0
1.9
·
1.8
P / Tangible Book
36.7
117.8
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
·
83.0
·
·
·
66.6
·
·
·
57.1
·
·
·
96.2
·
·
EV / Revenue
·
·
·
·
·
·
·
2.5
1.8
1.8
·
1.9
2.5
2.3
·
2.5
Earnings Yield
0.81%
1.4%
·
-0.26%
-1.1%
-2.8%
·
-2.5%
-2.5%
-2.3%
·
-0.97%
-1.1%
-1.2%
·
-1.0%
En son dönem solda · null değerler · olarak gösterilir
Finansal Tablolar
Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Gelir
$2.23B
$2.38B
$2.26B
$2.28B
$1.32B
Brüt Kâr Marjı %
36.8%
34.6%
32.8%
30.6%
37.3%
Faaliyet Kâr Marjı %
1.9%
1.8%
1.0%
-1.9%
9.4%
Net Gelir
$732.0K
$-118M
$-30M
$-74M
$103M
Seyreltilmiş Hisse Başı Kâr
$0.03
$-4.83
$-1.23
$-3.11
$4.74
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Borç / Öz Sermaye
0.6
0.8
0.8
0.8
·
Cari Oran
2.4
2.6
2.5
2.5
5.1
Cari Oran
0.4
0.9
0.9
0.9
3.3
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Serbest Nakit Akışı
$92M
$125M
$82M
$-152M
$199M
Kurumsal Sahipler (13F)
306 dosya
· $4.1B toplam
· Tarih itibarıyla 30 Eylül 2026
17
Çeyreklik SEC Form 13F'lerinde bu hisse senedini tuttuklarını bildiren kurumlar. Yalnızca uzun pozisyonlar; tek bir başvuru sahibi, ayrı opsiyon bacakları için iki kez görünebilir. Büyük dengeleyici alım/satım bacakları genellikle piyasa yapımını veya korunmuş envanteri yansıtır, yönlü bir inancı değil.
Sahipler306
Tutulan Değer$4.1B
Yeni pozisyonlar43
Çıkan pozisyonlar30
Kurumsal faaliyet — Q2 2026 ve önceki çeyrek
Yeni pozisyonlar
Çıkan pozisyonlar
Artırıldı
Azaldı
Net hisse senedi değişimi
43 (-6 önceki Ç'ye göre)
30 (-15 önceki Ç'ye göre)
118 (+28 önceki Ç'ye göre)
82 (-14 önceki Ç'ye göre)
-1.1M
Q1 2026 ile karşılaştırıldı. SEC Form 13F başvuruları, çeyrek sonundan itibaren 45 gün içinde ve geç başvuranlar için kısa bir ek süre içinde tamamlanmalıdır — bu pencere içindeki çeyrekler, en son tam olarak raporlanan çifte tercih edilerek atlanır.
SEC Çizelge 13D dosyalayan yatırımcılar — ihraççı üzerinde nüfuz etme niyetiyle %5'in üzerinde faydalı sahiplik (aktivist hisseler, yönetim kurulu kampanyaları, M&A). Her satır, o başvuru sahibinin pozisyonunun bilinen en son durumunu gösterir.
Başvuru sahibi
Dosyalandı
Hisse
Durum
Amaç
Başvuru
Smiths Group plc, Smiths Group International Holdings Limited
×3 başvurular
Pfizer Inc. (“Pfizer”) IRS Identification Nos. of above persons (entities only), C. P. Pharmaceuticals International C.V. (the “Shareholder”) IRS Identification Nos. of above persons (entities only), PFIZER PRODUCTION LLC (“PPL”) IRS Identification Nos. of above persons (entities only), PFIZER MANUFACTURING LLC (“PML” and together with PPL, the “General Partners”) IRS Identification Nos. of above persons (entities only)
×2 başvurular
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Şirket yöneticileri
28 içeriden öğrenenler
· 12 yöneticiler · 12 yönetim kurulu üyeleri
SEC Form 3/4/5 başvurularından yöneticiler; net = yalnızca açık piyasa Alış/Satış
ETF sahipliği
52 ETF'ler tarafından tutuluyor
20
Ağırlık yalnızca doğrudan öz sermaye varlıklarını (N-PORT) yansıtır; kaldıraçlı veya türev tabanlı fonlar gösterilmeyen ek swap pozisyonlarına sahip olabilir.