NEOG Neogen Corporation - Common Stock
$8,45
Fiyat · May 20, 2026
Temel veriler itibarıyla Nis 9, 2026
52 Haftlık Aralık
$5–$11
57% of range
Analist Derecelendirmesi
BUY
11 analysts
Fiyat Hedefi
$12
+42% upside
P/E (TTM)
-1.2
ROE
-41.9%
Net Kâr Marjı
-122.1%
NEOG Hisse Senedi Özeti Fiyat, piyasa değeri, P/E, EPS, ROE, borç/öz sermaye, 52 haftalık aralık
Fiyat
$8.45
Piyasa Değeri
$1.27B
P/E (TTM)
-1.2
EPS (TTM)
$-5.03
Gelir (TTM)
$895M
Temettü Verimi
—
ROE
-41.9%
D/E Borç/Özsermaye
0.4
52 Haftlık Aralık
$5 – $11
NEOG Hisse Senedi Fiyat Grafiği Teknik göstergeler ile günlük OHLCV — kaydır, yakınlaştır ve görünümünüzü özelleştirin
Configure
10 Yıllık Performans Gelir, net kar, marjlar ve EPS trendleri
Gelir ve Net Gelir
$895M
2022-05-31
→
2025-05-31
Hisse Başına Kâr
$-5.03
2022-05-31
→
2025-05-31
Serbest Nakit Akışı
$-46M
2022-05-31
→
2025-05-31
Marjlar
-122.1%
2022-05-31
→
2025-05-31
Değerleme P/E, P/S, P/B, EV/EBITDA oranları — hisse senedi pahalı mı ucuz mu?
Metrik
5 Yıllık trend
NEOG
Akran Ortalaması
P/E (TTM)
-1.2
25.5
P/S (TTM) (F/S (TTM))
1.4
1.7
P/B (F/D)
0.6
2.6
EV / EBITDA
-2.2
—
Price / FCF (Fiyat / Serbest Nakit Akışı)
-27.4
—
Kârlılık Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC
Metrik
5 Yıllık trend
NEOG
Akran Ortalaması
Gross Margin (Brüt Kar Marjı)
47.1%
54.9%
Operating Margin (Faaliyet Kâr Marjı)
-118.6%
—
Net Profit Margin (Net Kâr Marjı)
-122.1%
-8.7%
ROA
-27.3%
-7.2%
ROE
-41.9%
-11.1%
ROIC
-34.5%
—
Finansal Sağlık Borç, likidite, solventlik — bilanço gücü
Metrik
5 Yıllık trend
NEOG
Akran Ortalaması
Debt / Equity (Borç / Öz Sermaye)
0.4
37.4
Current Ratio (Cari Oran)
3.3
2.3
Quick Ratio (Cari Oran)
1.6
—
Büyüme Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR
Metrik
5 Yıllık trend
NEOG
Akran Ortalaması
Revenue YoY (Gelir Yıllık Bazda)
-3.2%
—
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)
19.3%
—
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)
16.4%
—
Sermaye Verimliliği Aktif devir hızı, stok devir hızı, alacak devir hızı
Metrik
5 Yıllık trend
NEOG
Akran Ortalaması
NEOG Analist Uzlaşması Boğa ve ayı analist görüşleri, 12 aylık fiyat hedefi, yukarı yönlü potansiyel
AL
11 analist
- Güçlü Al 3 27,3%
- Al 4 36,4%
- Tut 4 36,4%
- Sat 0 0,0%
- Güçlü Sat 0 0,0%
12 Aylık Fiyat Hedefi
3 analist · 2026-05-15
Medyan
$12.00
← Tüm hedeflerin altında
$8.45
Düşük
$11.00
Yüksek
$13.00
Medyan hedef
$12.00
+42,1%
Ortalama hedef
$12.00
+42,1%
Kazanç Geçmişi EPS gerçekleşen vs tahmin, sürpriz %, kazanma oranı, bir sonraki kazanç tarihi
Ort. Sürpriz
0.01%
| Dönem | EPS Gerçek | EPS Tahmin | Sürpriz |
|---|---|---|---|
| 31 Mart 2026 | $0.09 | $0.06 | 0.03% |
| 31 Aralık 2025 | $0.10 | $0.06 | 0.04% |
| 30 Eylül 2025 | $0.04 | $0.02 | 0.02% |
| 30 Haziran 2025 | $0.05 | $0.08 | -0.03% |
| 31 Mart 2025 | $0.10 | $0.11 | -0.01% |
Eş Karşılaştırması Anahtar metrikler sektördeki benzerlerine karşı
| Hisse Sembolü | Piyasa Değeri | P/E | Gelir YoY | Net Kar Marjı | ROE | Brüt Kar Marjı |
|---|---|---|---|---|---|---|
| NEOG | $1.27B | -1.2 | -3.2% | -122.1% | -41.9% | 47.1% |
| MMSI | $5.24B | 41.4 | 11.8% | 8.5% | 8.4% | 48.7% |
| ICUI | $3.52B | 4755.7 | -6.3% | 0.03% | 0.03% | 36.8% |
| MMED | — | — | — | — | — | — |
| HAE | $3.05B | 19.1 | 4.0% | 12.3% | 19.4% | 55.0% |
| XRAY | $2.28B | -3.8 | -3.0% | -16.2% | -36.4% | 50.0% |
| UFPT | $1.71B | 25.4 | 19.5% | 11.3% | 16.9% | 28.3% |
| STAA | $1.17B | -14.6 | -23.7% | -33.6% | -23.6% | 76.2% |
| AVNS | $522M | -7.2 | 1.9% | -10.4% | -9.1% | 50.5% |
| BVS | — | 22.5 | -0.91% | 4.0% | 13.7% | 68.3% |
| CERS | $396M | -25.8 | 16.1% | -6.7% | -26.0% | — |
Tüm Temeller Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı
Gelir Tablosu 18
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $895M | $924M | $822M | $527M | $468M | $418M | $414M | $398M | $358M | $321M | $283M | $247M | |
| Cost of Revenue | $473M | $460M | $416M | $284M | $253M | $222M | $222M | $212M | $189M | $168M | $143M | $125M | |
| Gross Profit | $421M | $464M | $406M | $243M | $215M | $196M | $192M | $186M | $169M | $153M | $140M | $123M | |
| R&D Expense | $21M | $22M | $26M | $17M | $16M | $15M | $13M | $11M | $10M | $10M | $10M | $8M | |
| SG&A Expense | $218M | $200M | $201M | $83M | $51M | $44M | $41M | $38M | $34M | $29M | $25M | $24M | |
| Operating Expenses | $1.48B | $405M | $368M | $184M | $141M | $129M | $124M | $116M | $104M | $97M | $87M | $79M | |
| Operating Income | $-1.06B | $59M | $38M | $59M | $74M | $68M | $68M | $70M | $65M | $56M | $53M | $43M | |
| Interest Expense | $38M | $42M | $27M | · | · | · | · | · | · | · | · | · | |
| Interest Income | · | · | · | · | · | · | · | · | $838.0K | $322.0K | $228.0K | $115.0K | |
| Other Non-op | $-4M | $-6M | $-7M | $322.0K | $-515.0K | $-1M | $32.0K | $1M | $719.0K | $-1M | $-1M | $-744.0K | |
| Pretax Income | $-1.13B | $-14M | $-22M | $60M | $75M | $72M | $73M | $73M | $67M | $56M | $52M | $43M | |
| Income Tax | $-41M | $-5M | $828.0K | $12M | $14M | $13M | $13M | $10M | $23M | $19M | $18M | $15M | |
| Net Income | $-1.09B | $-9M | $-23M | $48M | $61M | $59M | $60M | $63M | $44M | $37M | $34M | $28M | |
| EPS (Basic) | $-5.03 | $-0.04 | $-0.12 | $0.45 | $0.57 | $0.57 | $0.58 | $1.23 | $0.87 | $0.73 | $0.91 | $0.77 | |
| EPS (Diluted) | $-5.03 | $-0.04 | $-0.12 | $0.45 | $0.57 | $0.56 | $0.57 | $1.21 | $0.86 | $0.72 | $0.90 | $0.76 | |
| Shares (Basic) | 216,894,861 | 216,481,878 | 188,880,836 | 107,684,000 | 106,499,000 | 105,100,000 | 103,776,000 | 51,358,000 | 50,544,000 | 49,869,000 | 36,953,000 | 36,511,000 | |
| Shares (Diluted) | 216,894,861 | 216,481,878 | 188,880,836 | 108,020,000 | 107,120,000 | 105,720,000 | 104,850,000 | 52,149,000 | 51,165,000 | 50,500,000 | 37,444,000 | 37,267,000 | |
| EBITDA | $-942M | $175M | $126M | $82M | $95M | $86M | $86M | $87M | $80M | $69M | $64M | $53M |
Bilanço 28
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $129M | $171M | $163M | $44M | $76M | $66M | $42M | $83M | $78M | $55M | $66M | $41M | |
| Short-term Investments | $0 | $325.0K | $82M | $337M | $305M | $277M | $226M | $128M | $66M | $53M | $48M | $36M | |
| Receivables | $153M | $173M | $153M | $100M | $92M | $85M | $83M | $79M | $69M | $68M | $59M | $52M | |
| Inventory | $191M | $189M | $134M | $122M | $101M | $95M | $86M | $76M | $73M | $64M | $52M | $51M | |
| Prepaid Expense | $53M | $56M | $53M | $24M | $18M | $14M | $13M | $10M | $8M | $8M | $4M | $7M | |
| Current Assets | $577M | $589M | $586M | $627M | $591M | $537M | $450M | $376M | $293M | $248M | $231M | $189M | |
| PP&E (Net) | $339M | $277M | $199M | $111M | $100M | $79M | $75M | $73M | $62M | $55M | $44M | $42M | |
| PP&E (Gross) | $495M | $417M | $319M | $215M | $198M | $154M | $140M | $130M | $112M | $97M | $79M | $73M | |
| Accum. Depreciation | $155M | $140M | $120M | $105M | $98M | $75M | $66M | $57M | $50M | $42M | $35M | $31M | |
| Goodwill | $1.06B | $2.14B | $2.14B | $143M | $131M | $110M | $104M | $100M | $105M | $89M | $70M | $68M | |
| Intangibles | $1.41B | $1.51B | $1.59B | $92M | $77M | $51M | $52M | $55M | $55M | $49M | $37M | $25M | |
| Other Non-current Assets | $35M | $20M | $15M | $2M | $2M | $2M | $171M | $169M | $174M | $147M | $117M | $115M | |
| Total Assets | $3.44B | $4.55B | $4.55B | $993M | $920M | $797M | $696M | $618M | $528M | $450M | $392M | $345M | |
| Accounts Payable | $80M | $83M | $77M | $35M | $24M | $26M | $19M | $21M | $16M | $16M | $14M | $13M | |
| Current Liabilities | $174M | $154M | $145M | $78M | $54M | $48M | $38M | $39M | $36M | $29M | $25M | $25M | |
| Capital Leases | $13M | $10M | $9M | $2M | $1M | $913.0K | · | · | · | · | · | · | |
| Deferred Tax | $281M | $327M | $353M | $17M | $22M | $18M | $16M | $14M | $17M | $15M | $14M | $12M | |
| Other Non-current Liabilities | $43M | $35M | $36M | $11M | $4M | $5M | $4M | $5M | $4M | $2M | · | · | |
| Total Liabilities | $1.37B | $1.40B | $1.42B | $106M | $80M | $72M | $58M | $58M | $57M | $46M | $41M | $39M | |
| Long-term Debt | $894M | $891M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $894M | $891M | $885M | · | · | · | · | · | · | · | · | · | |
| Common Stock | $35M | $35M | $35M | $17M | $17M | $17M | $8M | $8M | $8M | $6M | $6M | $6M | |
| Paid-in Capital | $2.60B | $2.58B | $2.57B | $310M | $295M | $249M | $222M | $203M | $175M | $150M | $132M | $118M | |
| Retained Earnings | $-536M | $556M | $565M | $588M | $540M | $479M | $419M | $359M | $296M | $252M | $216M | $182M | |
| AOCI | $-29M | $-30M | $-33M | $-28M | $-11M | $-20M | $-12M | $-10M | $-7M | $-4M | $-2M | $371.0K | |
| Stockholders' Equity | $2.07B | $3.14B | $3.13B | $887M | $840M | $725M | $638M | $560M | $472M | $404M | $351M | $306M | |
| Liabilities + Equity | $3.44B | $4.55B | $4.55B | $993M | $920M | $797M | $696M | $618M | $528M | $450M | $392M | $345M | |
| Shares Outstanding | 217,044,098 | 216,614,407 | 216,245,501 | 107,801,094 | 107,468,304 | 105,891,682 | 104,433,178 | 103,471,464 | 50,932,489 | 50,090,252 | 49,504,359 | 36,732,313 |
Nakit Akışı 18
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $119M | $117M | $88M | $24M | $21M | $18M | $18M | $17M | $15M | $12M | $11M | $9M | |
| Stock-based Comp | $17M | $14M | $10M | $7M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | |
| Deferred Tax | $-58M | $-27M | $-19M | $-5M | $-640.0K | $2M | $1M | $-3M | $-292.0K | $2M | $496.0K | $-542.0K | |
| Amort. of Intangibles | $94M | $95M | $71M | $10M | $8M | $6M | $6M | $7M | $6M | $6M | $4M | $4M | |
| Restructuring | $11M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $1.07B | $-58M | $-15M | $-6M | $-7M | $-62.0K | $-21M | $-13M | $-3M | $-21M | $-5M | $-19M | |
| Operating Cash Flow | $58M | $35M | $41M | $68M | $81M | $86M | $64M | $69M | $60M | $35M | $44M | $22M | |
| CapEx | $105M | $111M | $66M | $24M | $27M | $24M | $15M | $21M | $15M | $14M | $10M | $12M | |
| Investing Cash Flow | $-99M | $-29M | $201M | $-97M | $-106M | $-89M | $-119M | $-83M | $-62M | $-61M | · | $-51M | |
| Debt Issued | $450M | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-100M | $0 | $-100M | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | $3M | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | $-3M | · | · | · | · | · | |
| Financing Cash Flow | $-2M | $2M | $-118M | $7M | $34M | $29M | $14M | $23M | $25M | $15M | · | $20M | |
| Net Change in Cash | $-42M | $7M | $119M | $-31M | $9M | $25M | $-41M | $6M | $22M | $-11M | $25M | $-9M | |
| Taxes Paid | $27M | $22M | $15M | $17M | $15M | $7M | $13M | $15M | $18M | $13M | $10M | $10M | |
| Free Cash Flow | $-46M | $-76M | $-25M | $44M | $54M | $62M | $49M | $48M | $46M | $21M | $34M | $10M | |
| Levered FCF | $-83M | $-104M | $-53M | · | · | · | · | · | · | · | · | · |
Kârlılık 8
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 47.1% | 50.2% | 49.4% | 46.1% | 45.9% | 46.9% | 46.3% | 47.3% | 47.6% | 47.6% | 49.4% | 49.5% | |
| Operating Margin | -118.6% | 6.3% | 4.6% | 11.1% | 15.8% | 16.2% | 16.4% | 17.4% | 18.0% | 17.5% | 18.8% | 17.5% | |
| Net Margin | -122.1% | -1.0% | -2.8% | 9.2% | 13.0% | 14.2% | 14.5% | 15.7% | 12.1% | 11.4% | 11.8% | 11.4% | |
| Pretax Margin | -126.6% | -1.6% | -2.7% | 11.4% | 16.1% | 17.3% | 17.6% | 18.3% | 18.4% | 17.3% | 18.4% | 17.4% | |
| EBITDA Margin | -105.2% | 19.0% | 15.3% | 15.6% | 20.3% | 20.5% | 20.7% | 21.7% | 22.0% | 21.4% | 22.5% | 21.2% | |
| ROA | -27.3% | -0.21% | -0.50% | 4.9% | 6.8% | 7.7% | 8.8% | 10.4% | 8.5% | 8.3% | 8.7% | 8.3% | |
| ROE | -41.9% | -0.30% | -1.1% | 5.6% | 7.8% | 8.7% | 10.1% | 12.2% | 10.0% | 9.7% | 10.2% | 10.0% | |
| ROIC | -34.5% | 0.96% | 0.97% | 5.3% | 7.1% | 7.7% | 8.8% | 10.8% | 9.1% | 9.2% | 9.8% | 9.2% |
Likidite ve Solventlik 5
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | 3.8 | 4.0 | 8.1 | 11.0 | 11.1 | 11.8 | 9.7 | 8.1 | 8.7 | 9.1 | 7.6 | |
| Quick Ratio | 1.6 | 2.2 | 2.7 | 6.2 | 8.8 | 8.8 | 9.2 | 7.5 | 5.9 | 6.1 | 6.8 | 5.1 | |
| Debt / Equity | 0.4 | 0.3 | 0.3 | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.4 | 0.3 | 0.3 | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | -27.8 | 1.4 | 1.4 | · | · | · | · | · | · | · | · | · |
Verimlilik 3
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |
| Inventory Turnover | 2.5 | 2.8 | 3.3 | 2.5 | 2.6 | 2.5 | 2.7 | 2.8 | 2.8 | 2.9 | 2.8 | 2.8 | |
| Receivables Turnover | 5.5 | 5.7 | 6.5 | 5.5 | 5.3 | 5.0 | 5.1 | 5.4 | 5.3 | 5.1 | 5.1 | 5.5 |
Büyüme Oranları 5
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.2% | 12.4% | 56.0% | 12.5% | 12.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 19.3% | 25.4% | 25.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 16.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -21.1% | 1.8% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -20.6% | 2.4% | · | · | · | · | · | · | · |
Değerleme (TTM) 14
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $895M | $924M | $822M | $527M | $468M | $418M | $414M | $398M | $358M | $321M | $283M | $247M | |
| Net Income TTM | $-1.09B | $-9M | $-23M | $48M | $61M | $59M | $60M | $63M | $44M | $37M | $34M | $28M | |
| Market Cap | $1.27B | $2.85B | $3.78B | $2.85B | $4.96B | $1.86B | $1.47B | $1.96B | $907M | $696M | $651M | $521M | |
| Enterprise Value | $2.03B | $3.57B | $4.42B | · | · | · | · | · | · | · | · | · | |
| P/E | -1.2 | -328.8 | -145.8 | 58.8 | 81.0 | 63.6 | 49.4 | 31.3 | 27.6 | 25.7 | 19.5 | 18.7 | |
| P/S | 1.4 | 3.1 | 4.6 | 5.4 | 10.6 | 4.4 | 3.6 | 4.9 | 2.5 | 2.2 | 2.3 | 2.1 | |
| P/B | 0.6 | 0.9 | 1.2 | 3.2 | 5.9 | 2.6 | 2.3 | 3.5 | 1.9 | 1.7 | 1.9 | 1.7 | |
| P / Tangible Book | · | · | · | 4.4 | 7.8 | 3.3 | · | · | · | · | · | · | |
| P / Cash Flow | 21.8 | 80.8 | 92.2 | 41.9 | 61.2 | 21.7 | 23.0 | 28.3 | 15.0 | 19.7 | 14.9 | 24.0 | |
| P / FCF | -27.4 | -37.4 | -152.9 | 65.4 | 91.2 | 30.1 | 29.9 | 40.6 | 19.8 | 33.0 | 19.0 | 51.4 | |
| EV / EBITDA | -2.2 | 20.3 | 35.1 | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -43.9 | -46.9 | -178.8 | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 2.3 | 3.9 | 5.4 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -85.8% | -0.30% | -0.69% | 1.7% | 1.2% | 1.6% | 2.0% | 3.2% | 3.6% | 3.9% | 5.1% | 5.4% |
Gelir Tablosu 17
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $211M | $225M | $209M | $225M | $221M | $231M | $217M | $237M | $229M | $230M | $229M | $242M | $218M | $230M | $132M | $140M | |
| Cost of Revenue | $112M | $118M | $114M | $133M | $111M | $118M | $112M | $123M | $112M | $113M | $112M | $119M | $110M | $117M | $70M | $75M | |
| Gross Profit | $99M | $107M | $95M | $93M | $110M | $113M | $105M | $113M | $117M | $117M | $117M | $123M | $108M | $113M | $62M | $65M | |
| R&D Expense | $4M | $5M | $5M | $6M | $4M | $5M | $5M | $5M | $5M | $6M | $7M | $7M | $7M | $7M | $5M | $4M | |
| SG&A Expense | $60M | $65M | $61M | $53M | $56M | $58M | $52M | $51M | $52M | $52M | $45M | $50M | $46M | $77M | $28M | $22M | |
| Operating Expenses | $102M | $112M | $111M | $704M | $105M | $571M | $103M | $100M | $105M | $102M | $98M | $100M | $92M | $120M | $56M | $47M | |
| Operating Income | $-3M | $-5M | $-16M | $-611M | $5M | $-457M | $2M | $13M | $12M | $14M | $19M | $23M | $16M | $-8M | $6M | $18M | |
| Interest Expense | · | · | · | · | · | · | · | $11M | $10M | $10M | $11M | · | $9M | $8M | · | · | |
| Other Non-op | $-3M | $-731.0K | $-967.0K | $-4M | $2M | $-2M | $-244.0K | $-2M | $-1M | $-2M | $-806.0K | $1M | $-1M | $-6M | $-372.0K | $153.0K | |
| Pretax Income | $-20M | $-20M | $44M | $-631M | $-10M | $-477M | $-16M | $-6M | $-6M | $-4M | $2M | $8M | $-2M | $-34M | $7M | $19M | |
| Income Tax | $-3M | $-4M | $7M | $-19M | $1M | $-20M | $-3M | $-984.0K | $-4M | $-260.0K | $160.0K | $2M | $-10M | $8M | $1M | $4M | |
| Net Income | $-17M | $-16M | $36M | $-612M | $-11M | $-456M | $-13M | $-5M | $-2M | $-3M | $2M | $6M | $8M | $-42M | $5M | $15M | |
| EPS (Basic) | $-0.08 | $-0.07 | $0.17 | $-2.82 | $-0.05 | $-2.10 | $-0.06 | $-0.02 | $-0.01 | $-0.02 | $0.01 | $-0.02 | $0.04 | $-0.19 | $0.05 | $0.14 | |
| EPS (Diluted) | $-0.08 | $-0.07 | $0.17 | $-2.82 | $-0.05 | $-2.10 | $-0.06 | $-0.02 | $-0.01 | $-0.02 | $0.01 | $-0.02 | $0.04 | $-0.19 | $0.05 | $0.14 | |
| Shares (Basic) | 217,700,000 | 217,408,270 | 217,217,836 | -433,614,275 | 217,000,000 | 216,813,788 | 216,695,348 | -432,835,476 | 216,597,777 | 216,410,493 | 216,309,084 | -351,308,511 | 216,217,702 | 216,134,350 | 107,837,295 | -215,265,000 | |
| Shares (Diluted) | 217,700,000 | 217,408,270 | 217,334,926 | -433,614,275 | 217,000,000 | 216,813,788 | 216,695,348 | -433,372,498 | 216,597,777 | 216,410,493 | 216,846,106 | -351,509,994 | 216,399,003 | 216,134,350 | 107,857,477 | -216,344,000 | |
| EBITDA | $-3M | $-5M | $13M | · | $5M | $-457M | $32M | · | $12M | $14M | $48M | · | $16M | $-8M | $12M | · |
Bilanço 28
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $160M | $145M | $139M | $129M | $128M | $140M | $120M | $171M | $161M | $206M | $179M | · | $67M | $100M | $107M | · | |
| Short-term Investments | · | · | · | $0 | $0 | $0 | $0 | $325.0K | $7M | $25M | $60M | · | $116M | $176M | $241M | · | |
| Receivables | $137M | $132M | $138M | $153M | $160M | $164M | $168M | $173M | $174M | $150M | $138M | $153M | $146M | $143M | $93M | $100M | |
| Inventory | $162M | $163M | $193M | $191M | $205M | $198M | $199M | $189M | $182M | $161M | $141M | · | $144M | $136M | $129M | · | |
| Prepaid Expense | $63M | $58M | $53M | $53M | $58M | $68M | $54M | $56M | $78M | $83M | $66M | · | $82M | $88M | $38M | · | |
| Current Assets | $590M | $575M | $524M | $577M | $552M | $570M | $541M | $589M | $602M | $624M | $584M | · | $555M | $643M | $608M | · | |
| PP&E (Net) | $332M | $332M | $346M | $339M | $328M | $311M | $301M | $277M | $272M | $244M | $221M | · | $165M | $148M | $121M | · | |
| PP&E (Gross) | · | · | · | $495M | · | · | · | $417M | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | $155M | · | · | · | $140M | · | · | · | · | · | · | · | · | |
| Goodwill | $1.05B | $1.05B | $1.07B | $1.06B | $1.67B | $1.67B | $2.14B | $2.14B | $2.14B | $2.14B | $2.14B | $2.14B | $2.14B | $2.12B | $140M | $143M | |
| Intangibles | $1.34B | $1.36B | $1.39B | $1.41B | $1.44B | $1.46B | $1.49B | $1.51B | $1.54B | $1.56B | $1.59B | · | $1.62B | $1.63B | $88M | · | |
| Other Non-current Assets | $32M | $33M | $36M | $35M | $29M | $20M | $20M | $20M | $16M | $16M | $16M | · | $14M | $4M | $2M | · | |
| Total Assets | $3.36B | $3.36B | $3.38B | $3.44B | $4.04B | $4.05B | $4.50B | $4.55B | $4.58B | $4.60B | $4.56B | $4.55B | $4.51B | $4.56B | $977M | $993M | |
| Accounts Payable | $75M | $63M | $77M | $80M | $72M | $80M | $61M | $83M | $90M | $112M | $90M | · | $60M | $79M | $27M | · | |
| Current Liabilities | $151M | $147M | $146M | $174M | $141M | $151M | $123M | $154M | $158M | $177M | $138M | · | $107M | $153M | $67M | · | |
| Capital Leases | · | · | · | $13M | · | · | · | $10M | · | · | · | · | · | · | · | · | |
| Deferred Tax | $269M | $274M | $277M | $281M | $301M | $302M | $318M | $327M | $354M | $355M | $355M | · | $363M | $364M | $16M | · | |
| Other Non-current Liabilities | $44M | $42M | $44M | $43M | $43M | $42M | $39M | $35M | $37M | $36M | $36M | · | $29M | $16M | $11M | · | |
| Total Liabilities | $1.26B | $1.26B | $1.26B | $1.37B | $1.38B | $1.39B | $1.37B | $1.40B | $1.44B | $1.45B | $1.41B | · | $1.38B | $1.46B | $94M | · | |
| Long-term Debt | · | · | · | $894M | · | · | · | $891M | $890M | $889M | $889M | · | · | · | · | · | |
| Total Debt | $793M | $793M | $793M | · | $891M | $890M | $889M | · | $890M | $889M | $889M | · | $885M | $924M | · | · | |
| Common Stock | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | · | $35M | $35M | $17M | · | |
| Paid-in Capital | $2.61B | $2.61B | $2.61B | $2.60B | $2.60B | $2.59B | $2.59B | $2.58B | $2.58B | $2.57B | $2.57B | · | $2.56B | $2.56B | $313M | · | |
| Retained Earnings | $-533M | $-516M | $-500M | $-536M | $76M | $87M | $543M | $556M | $561M | $563M | $567M | · | $559M | $551M | $593M | · | |
| AOCI | $-12M | $-26M | $-23M | $-29M | $-48M | $-45M | $-31M | $-30M | $-29M | $-25M | $-26M | · | $-33M | $-40M | $-39M | · | |
| Stockholders' Equity | $2.10B | $2.10B | $2.12B | $2.07B | $2.66B | $2.67B | $3.14B | $3.14B | $3.15B | $3.15B | $3.15B | · | $3.13B | $3.11B | $884M | · | |
| Liabilities + Equity | $3.36B | $3.36B | $3.38B | $3.44B | $4.04B | $4.05B | $4.50B | $4.55B | $4.58B | $4.60B | $4.56B | · | $4.51B | $4.56B | $977M | · | |
| Shares Outstanding | 217,673,041 | 217,525,981 | 217,298,626 | 216,614,407 | 217,038,267 | 216,944,017 | 216,698,138 | 217,044,498 | 216,607,746 | 216,520,296 | 216,310,582 | 216,245,501 | 216,220,821 | 216,154,283 | 107,837,730 | 107,801,094 |
Nakit Akışı 14
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $29M | $29M | $29M | $30M | $29M | $30M | $30M | $29M | $30M | $29M | $29M | $28M | $27M | $27M | $6M | $6M | |
| Stock-based Comp | $1M | $4M | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Deferred Tax | $-4M | $-5M | $-6M | $-25M | $-9M | $-15M | $-9M | $-28M | $-1M | $180.0K | $998.0K | $-14M | $-3M | $-544.0K | $-1M | $-4M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | $24M | $24M | $24M | $24M | $23M | $23M | $23M | $2M | $2M | |
| Restructuring | $400.0K | $6M | $332.0K | $958.0K | $200.0K | $10M | $370.0K | $160.0K | $938.0K | $2M | · | · | · | · | · | · | |
| Other Non-cash | · | · | $-54M | · | · | · | $-30M | · | · | · | $-11M | · | · | · | $-26M | · | |
| Operating Cash Flow | $23M | $19M | $11M | $16M | $19M | $40M | $-18M | $27M | $-30M | $16M | $23M | $91M | $-17M | $-19M | $-14M | $20M | |
| CapEx | $12M | $12M | $24M | $16M | $33M | $17M | $38M | $24M | $32M | $24M | $31M | $26M | $15M | $12M | $13M | $13M | |
| Investing Cash Flow | $-12M | $-12M | $98M | $-16M | $-32M | $-17M | $-34M | $-18M | $-15M | $12M | $-9M | $7M | $20M | $93M | $82M | $-17M | |
| Net Debt Issued | · | · | $-100M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $744.0K | $-451.0K | $-99M | $-2M | $930.0K | $-1M | $979.0K | $-81.0K | $1M | $-310.0K | $1M | $252.0K | $-40M | $-79M | $905.0K | $-1M | |
| Net Change in Cash | $15M | $6M | $10M | $1M | $-13M | $20M | $-50M | $9M | $-44M | $27M | $16M | $96M | $-33M | $-7M | $63M | $2M | |
| Free Cash Flow | · | · | $-13M | · | · | · | $-56M | · | · | · | $-8M | · | · | · | $-27M | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $-17M | · | · | · | · | · |
Kârlılık 8
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 46.9% | 47.5% | 45.4% | · | 49.9% | 49.0% | 48.4% | · | 51.1% | 50.8% | 51.0% | · | 49.5% | 48.9% | 47.0% | · | |
| Operating Margin | -1.6% | -2.4% | -7.7% | · | 2.5% | -197.8% | 1.0% | · | 5.2% | 6.3% | 8.4% | · | 7.2% | -3.3% | 4.6% | · | |
| Net Margin | -8.1% | -7.1% | 17.4% | · | -5.0% | -197.3% | -5.8% | · | -0.88% | -1.5% | 0.66% | · | 3.8% | -18.2% | 3.9% | · | |
| Pretax Margin | -9.6% | -9.1% | 20.9% | · | -4.4% | -206.1% | -7.2% | · | -2.5% | -1.6% | 0.73% | · | -1.0% | -14.8% | 5.0% | · | |
| EBITDA Margin | -1.6% | -2.4% | 6.2% | · | 2.5% | -197.8% | 14.8% | · | 5.2% | 6.3% | 20.9% | · | 7.2% | -3.3% | 8.9% | · | |
| ROA | -0.46% | -0.43% | 0.92% | · | -0.25% | -10.5% | -0.28% | · | -0.04% | -0.08% | 0.05% | · | 0.30% | -1.5% | 0.55% | · | |
| ROE | -0.71% | -0.67% | 1.4% | · | -0.38% | -15.7% | -0.40% | · | -0.06% | -0.11% | 0.07% | · | 0.41% | -2.1% | 0.60% | · | |
| ROIC | -0.10% | -0.15% | -0.46% | · | 0.17% | -12.3% | 0.05% | · | 0.10% | 0.33% | 0.43% | · | -1.4% | -0.23% | 0.54% | · |
Likidite ve Solventlik 5
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.9 | 3.9 | 3.6 | · | 3.9 | 3.8 | 4.4 | · | 3.8 | 3.5 | 4.2 | · | 5.2 | 4.2 | 9.1 | · | |
| Quick Ratio | 2.0 | 1.9 | 1.9 | · | 2.0 | 2.0 | 2.3 | · | 2.2 | 2.2 | 2.7 | · | 3.1 | 2.7 | 6.6 | · | |
| Debt / Equity | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | · | · | |
| LT Debt / Equity | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.1 | 1.4 | 1.8 | · | 1.7 | · | · | · |
Verimlilik 3
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | |
| Inventory Turnover | 0.6 | 0.7 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.7 | 0.8 | 0.8 | · | 0.9 | 1.0 | 0.6 | · | |
| Receivables Turnover | 1.4 | 1.5 | 1.4 | · | 1.3 | 1.5 | 1.4 | · | 1.4 | 1.6 | 2.0 | · | 1.8 | 2.0 | 1.5 | · |
Değerleme (TTM) 14
| Metrik | Eğilim | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $866M | $886M | $878M | · | $898M | $907M | $904M | · | $906M | $907M | $810M | · | $709M | $621M | $519M | · | |
| Net Income TTM | $-7M | $-447M | $-443M | · | $-482M | $-474M | $-17M | · | $4M | $-36M | $-27M | · | $-23M | $-20M | $39M | · | |
| Market Cap | $2.44B | $1.30B | $1.25B | · | $2.18B | $3.08B | $3.74B | · | $3.72B | $3.67B | $5.00B | · | $3.82B | $3.58B | $2.25B | · | |
| Enterprise Value | $3.08B | $1.95B | $1.90B | · | $2.94B | $3.83B | $4.51B | · | $4.45B | $4.33B | $5.65B | · | $4.53B | $4.23B | · | · | |
| P/E | -374.3 | -2.9 | -2.8 | · | -4.5 | -6.5 | -215.6 | · | 859.5 | -106.1 | -256.9 | · | -353.8 | 1656.0 | 58.1 | · | |
| P/S | 2.8 | 1.5 | 1.4 | · | 2.4 | 3.4 | 4.1 | · | 4.1 | 4.1 | 6.2 | · | 5.4 | 5.8 | 4.3 | · | |
| P/B | 1.2 | 0.6 | 0.6 | · | 0.8 | 1.2 | 1.2 | · | 1.2 | 1.2 | 1.6 | · | 1.2 | 1.2 | 2.6 | · | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 3.4 | · | |
| P / Cash Flow | · | · | 115.1 | · | · | · | -208.7 | · | · | · | 217.4 | · | · | · | -159.4 | · | |
| P / FCF | · | · | -95.0 | · | · | · | -66.3 | · | · | · | -656.2 | · | · | · | -83.0 | · | |
| EV / EBITDA | -932.7 | -362.4 | 146.8 | · | 543.7 | -8.4 | 140.6 | · | 369.7 | 299.6 | 118.0 | · | 288.6 | -552.1 | · | · | |
| EV / FCF | · | · | -144.7 | · | · | · | -80.0 | · | · | · | -741.5 | · | · | · | · | · | |
| EV / Revenue | 3.6 | 2.2 | 2.2 | · | 3.3 | 4.2 | 5.0 | · | 4.9 | 4.8 | 7.0 | · | 6.4 | 6.8 | · | · | |
| Earnings Yield | -0.27% | -34.3% | -35.5% | · | -22.1% | -15.4% | -0.46% | · | 0.12% | -0.94% | -0.39% | · | -0.28% | 0.06% | 1.7% | · |
Finansal Tablolar Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl
Gelir Tablosu
| 2025-05-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | |
|---|---|---|---|---|---|
| Gelir | $895M | $924M | — | — | — |
| Brüt Kâr Marjı % | 47.1% | 50.2% | — | — | — |
| Faaliyet Kâr Marjı % | -118.6% | 6.3% | — | — | — |
| Net Gelir | $-1.09B | $-9M | — | — | — |
| Seyreltilmiş Hisse Başı Kâr | $-5.03 | $-0.04 | — | — | — |
Bilanço
| 2025-05-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | |
|---|---|---|---|---|---|
| Borç / Öz Sermaye | 0.4 | 0.3 | — | — | — |
| Cari Oran | 3.3 | 3.8 | — | — | — |
| Cari Oran | 1.6 | 2.2 | — | — | — |
Nakit Akışı
| 2025-05-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | |
|---|---|---|---|---|---|
| Serbest Nakit Akışı | $-46M | $-76M | — | — | — |
Son Haberler Bu şirketten bahseden son manşetler
Metriklerim Kişisel izleme listeniz — Tam Temeller'den seçilen satırlar
📊
Sizin için önemli olan metrikleri seçin — yukarıdaki Tam Temeller'deki herhangi bir satırın yanındaki ➕ düğmesine tıklayın.
Seçiminiz kaydedildi ve tüm hisse senetlerinde sizinle birlikte gelir.