TDUP ThredUp Inc. - Class A Common Stock
$4,08
Fiyat · May 20, 2026
Temel veriler itibarıyla May 4, 2026
52 Haftlık Aralık
$3–$12
11% of range
Analist Derecelendirmesi
BUY
13 analysts
Fiyat Hedefi
$8
+97% upside
P/E (TTM)
-37.6
ROE
-33.9%
Net Kâr Marjı
-6.5%
TDUP Hisse Senedi Özeti Fiyat, piyasa değeri, P/E, EPS, ROE, borç/öz sermaye, 52 haftalık aralık
Fiyat
$4.08
Piyasa Değeri
$812M
P/E (TTM)
-37.6
EPS (TTM)
$-0.17
Gelir (TTM)
$311M
Temettü Verimi
—
ROE
-33.9%
D/E Borç/Özsermaye
0.3
52 Haftlık Aralık
$3 – $12
TDUP 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
$311M
2019-12-31
→
2025-12-31
Hisse Başına Kâr
$-0.17
2019-12-31
→
2025-12-31
Serbest Nakit Akışı
$180.0K
2021-12-31
→
2025-12-31
Marjlar
-6.5%
2021-12-31
→
2025-12-31
Değerleme P/E, P/S, P/B, EV/EBITDA oranları — hisse senedi pahalı mı ucuz mu?
Metrik
5 Yıllık trend
TDUP
Akran Ortalaması
P/E (TTM)
-37.6
16.9
P/S (TTM) (F/S (TTM))
2.6
1.2
P/B (F/D)
13.7
3.2
EV / EBITDA
-89.7
—
Price / FCF (Fiyat / Serbest Nakit Akışı)
4509.5
—
Kârlılık Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC
Metrik
5 Yıllık trend
TDUP
Akran Ortalaması
Gross Margin (Brüt Kar Marjı)
79.4%
46.5%
Operating Margin (Faaliyet Kâr Marjı)
-7.0%
—
Net Profit Margin (Net Kâr Marjı)
-6.5%
4.3%
ROA
-11.9%
4.9%
ROE
-33.9%
10.4%
ROIC
-28.2%
—
Finansal Sağlık Borç, likidite, solventlik — bilanço gücü
Metrik
5 Yıllık trend
TDUP
Akran Ortalaması
Debt / Equity (Borç / Öz Sermaye)
0.3
0.0
Current Ratio (Cari Oran)
0.9
1.6
Quick Ratio (Cari Oran)
0.7
—
Büyüme Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR
Metrik
5 Yıllık trend
TDUP
Akran Ortalaması
Revenue YoY (Gelir Yıllık Bazda)
19.5%
—
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)
2.5%
—
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)
10.8%
—
Sermaye Verimliliği Aktif devir hızı, stok devir hızı, alacak devir hızı
Metrik
5 Yıllık trend
TDUP
Akran Ortalaması
TDUP Analist Uzlaşması Boğa ve ayı analist görüşleri, 12 aylık fiyat hedefi, yukarı yönlü potansiyel
AL
13 analist
- Güçlü Al 3 23,1%
- Al 8 61,5%
- Tut 2 15,4%
- Sat 0 0,0%
- Güçlü Sat 0 0,0%
12 Aylık Fiyat Hedefi
5 analist · 2026-05-20
Medyan
$8.00
← Tüm hedeflerin altında
$4.08
Düşük
$5.70
Yüksek
$10.00
Medyan hedef
$8.00
+96,1%
Ortalama hedef
$8.04
+97,1%
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 | $-0.05 | $-0.05 | 0.00% |
| 31 Aralık 2025 | $-0.04 | $-0.04 | 0.00% |
| 30 Eylül 2025 | $-0.03 | $-0.04 | 0.01% |
| 30 Haziran 2025 | $-0.04 | $-0.05 | 0.01% |
| 31 Mart 2025 | $-0.04 | $-0.07 | 0.03% |
Eş Karşılaştırması Anahtar metrikler sektördeki benzerlerine karşı
| Hisse Sembolü | Piyasa Değeri | P/E | Gelir YoY | Net Kar Marjı | ROE | Brüt Kar Marjı |
|---|---|---|---|---|---|---|
| TDUP | $812M | -37.6 | 19.5% | -6.5% | -33.9% | 79.4% |
| AEO | $3.94B | 21.4 | 4.1% | 3.5% | 11.9% | 36.5% |
| BKE | $2.42B | 11.4 | 6.6% | 16.2% | 46.6% | 49.0% |
| RVLV | $2.15B | 35.1 | 8.5% | 5.0% | 12.6% | 53.5% |
| REAL | $1.87B | -22.5 | 15.4% | -6.0% | 11.1% | 74.6% |
| SCVL | — | 9.7 | -5.6% | 4.6% | 7.7% | 36.6% |
| SFIX | — | -20.4 | -5.3% | -2.3% | -14.3% | 44.4% |
| ZUMZ | $415M | 31.4 | 4.5% | 1.4% | 4.3% | 35.8% |
| CAL | $414M | -58.2 | 1.3% | -0.24% | -1.1% | 43.0% |
| GCO | — | 23.1 | 4.8% | 0.54% | 2.5% | 46.3% |
| LE | $533M | 96.8 | 0.72% | 0.47% | 2.4% | 55.9% |
Tüm Temeller Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı
Gelir Tablosu 17
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $311M | $260M | $259M | $288M | $252M | $186M | $164M | |
| Cost of Revenue | $64M | $53M | $60M | $96M | $74M | $58M | $51M | |
| Gross Profit | $247M | $207M | $198M | $192M | $178M | $128M | $113M | |
| R&D Expense | $32M | $31M | $33M | $38M | $29M | $21M | $19M | |
| SG&A Expense | $57M | $57M | $57M | $62M | $49M | $29M | $22M | |
| Operating Expenses | $268M | $248M | $251M | $282M | $241M | $175M | $149M | |
| Operating Income | $-22M | $-41M | $-53M | $-89M | $-62M | $-47M | $-37M | |
| Interest Expense | · | · | $2M | $805.0K | $2M | $1M | $1M | |
| Other Non-op | $4M | $3M | $3M | $-2M | $2M | $73.0K | $74.0K | |
| Pretax Income | $-20M | $-40M | $-52M | $-92M | $-63M | $-48M | $-38M | |
| Income Tax | $59.0K | $29.0K | $19.0K | $35.0K | $80.0K | $56.0K | $36.0K | |
| Net Income | $-20M | $-77M | $-71M | $-92M | $-63M | $-48M | $-38M | |
| EPS (Basic) | $-0.17 | $-0.69 | $-0.68 | $-0.92 | $-0.82 | $-4.14 | $-3.72 | |
| EPS (Diluted) | $-0.17 | $-0.69 | $-0.68 | $-0.92 | $-0.82 | $-4.14 | $-3.72 | |
| Shares (Basic) | 121,693,000 | 111,960,000 | 104,875,000 | 99,817,000 | 77,092,000 | 11,565,000 | 10,265,000 | |
| Shares (Diluted) | 121,693,000 | 111,960,000 | 104,875,000 | 99,817,000 | 77,092,000 | 11,565,000 | 10,265,000 | |
| EBITDA | $-9M | $-23M | $-53M | $-75M | $-53M | · | · |
Bilanço 27
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $39M | $32M | $54M | $38M | $85M | $64M | · | |
| Receivables | $2M | $4M | $5M | $5M | $4M | $2M | · | |
| Inventory | · | $690.0K | $3M | $18M | $10M | $4M | · | |
| Other Current Assets | $6M | $9M | $6M | $7M | $9M | $5M | · | |
| Current Assets | $57M | $57M | $94M | $134M | $228M | $75M | · | |
| PP&E (Net) | $67M | $68M | $78M | $92M | $55M | $41M | · | |
| PP&E (Gross) | $139M | $130M | $123M | $124M | $76M | $55M | · | |
| Accum. Depreciation | $71M | $61M | $45M | $32M | $21M | $14M | · | |
| Goodwill | $11M | $11M | $11M | $12M | $12M | $0 | · | |
| Intangibles | · | · | $8M | $10M | $14M | $0 | · | |
| Other Non-current Assets | $7M | $6M | $5M | $7M | $12M | $3M | · | |
| Total Assets | $167M | $171M | $250M | $302M | $361M | $143M | · | |
| Accounts Payable | $10M | $8M | $4M | $8M | $13M | $9M | · | |
| Accrued Liabilities | $25M | $30M | $29M | $50M | $45M | $33M | · | |
| Current Liabilities | $62M | $62M | $77M | $84M | $89M | $63M | · | |
| Capital Leases | $29M | $32M | $32M | $49M | $37M | $22M | · | |
| Other Non-current Liabilities | $3M | $3M | $2M | $3M | $1M | $3M | · | |
| Total Liabilities | $108M | $115M | $146M | $162M | $155M | $118M | · | |
| Long-term Debt | $18M | $22M | $26M | $30M | $35M | $34M | · | |
| Total Debt | $18M | $22M | $26M | $30M | $35M | · | · | |
| Common Stock | $12.0K | $11.0K | $11.0K | $10.0K | $10.0K | $1.0K | · | |
| Paid-in Capital | $635M | $612M | $585M | $552M | $522M | $30M | · | |
| Retained Earnings | $-576M | $-556M | $-479M | $-408M | $-315M | $-252M | · | |
| AOCI | $3.0K | $3.0K | $-2M | $-4M | $-1M | $0 | · | |
| Stockholders' Equity | $59M | $56M | $104M | $140M | $206M | $-222M | $-183M | |
| Liabilities + Equity | $167M | $171M | $250M | $302M | $361M | $143M | · | |
| Shares Outstanding | 127,027,000 | 116,134,000 | 108,784,000 | 101,532,000 | 98,435,000 | 12,890,000 | 10,647,000 |
Nakit Akışı 12
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $13M | $17M | $14M | $14M | $9M | $6M | $4M | |
| Stock-based Comp | $19M | $26M | $30M | $27M | $13M | $7M | $8M | |
| Amort. of Intangibles | · | · | $3M | $3M | $600.0K | $0 | · | |
| Other Non-cash | $-1M | $39M | $-2M | $-671.0K | $6M | · | · | |
| Operating Cash Flow | $11M | $5M | $-10M | $-52M | $-35M | $-19M | $-10M | |
| CapEx | $10M | $7M | $13M | $43M | $20M | $19M | $10M | |
| Investing Cash Flow | · | · | $44M | $9M | $-170M | $-19M | $-1M | |
| Financing Cash Flow | $-397.0K | $-4M | $-4M | $-4M | $229M | $18M | $91M | |
| Net Change in Cash | $3M | $-21M | $17M | $-48M | $24M | $-20M | $80M | |
| Taxes Paid | $0 | $0 | · | · | $64.0K | $45.0K | $27.0K | |
| Free Cash Flow | $180.0K | $-2M | $-39M | $-95M | $-55M | · | · | |
| Levered FCF | · | · | $-41M | $-96M | $-57M | · | · |
Kârlılık 8
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 79.4% | 79.7% | 66.4% | 66.7% | 70.8% | · | · | |
| Operating Margin | -7.0% | -15.6% | -22.3% | -31.0% | -24.8% | · | · | |
| Net Margin | -6.5% | -29.6% | -22.1% | -32.0% | -25.1% | · | · | |
| Pretax Margin | -6.5% | -15.4% | -22.1% | -32.0% | -25.1% | · | · | |
| EBITDA Margin | -2.8% | -9.0% | -16.5% | -26.2% | -21.1% | · | · | |
| ROA | -11.9% | -36.6% | -25.8% | -27.9% | -25.1% | · | · | |
| ROE | -33.9% | -122.6% | -66.8% | -63.7% | -30.0% | · | · | |
| ROIC | -28.2% | -51.9% | -55.4% | -52.8% | -25.9% | · | · |
Likidite ve Solventlik 5
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | 1.2 | 1.6 | 2.6 | · | · | |
| Quick Ratio | 0.7 | 0.6 | 0.8 | 0.5 | 1.0 | · | · | |
| Debt / Equity | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | · | · | |
| LT Debt / Equity | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | · | · | |
| Interest Coverage | · | · | -32.1 | -111.2 | -27.4 | · | · |
Verimlilik 3
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.2 | 1.2 | 0.9 | 1.0 | · | · | |
| Inventory Turnover | · | 30.1 | 6.5 | 7.0 | 11.0 | · | · | |
| Receivables Turnover | 103.5 | 60.7 | 51.6 | 65.5 | 84.5 | · | · |
Büyüme Oranları 3
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 19.5% | 0.59% | -10.4% | 14.5% | 35.4% | · | · | |
| Revenue CAGR 3Y | 2.5% | 1.1% | 11.6% | · | · | · | · | |
| Revenue CAGR 5Y | 10.8% | · | · | · | · | · | · |
Değerleme (TTM) 14
| Metrik | Eğilim | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $311M | $260M | $259M | $288M | $252M | · | · | |
| Net Income TTM | $-20M | $-77M | $-71M | $-92M | $-63M | · | · | |
| Market Cap | $812M | $161M | $245M | $133M | $1.26B | · | · | |
| Enterprise Value | $791M | $152M | $215M | $125M | $1.21B | · | · | |
| P/E | -37.6 | -2.0 | -3.3 | -1.4 | -15.6 | · | · | |
| P/S | 2.6 | 0.6 | 0.9 | 0.5 | 5.0 | · | · | |
| P/B | 13.7 | 2.9 | 2.4 | 0.9 | 6.1 | · | · | |
| P / Tangible Book | 16.8 | 3.5 | 2.9 | 1.1 | 7.0 | · | · | |
| P / Cash Flow | 76.2 | 32.9 | -10.8 | -2.6 | -35.9 | · | · | |
| P / FCF | 4509.5 | -96.0 | -6.3 | -1.4 | -22.9 | · | · | |
| EV / EBITDA | -89.7 | -6.5 | -4.0 | -1.7 | -22.7 | · | · | |
| EV / FCF | 4395.7 | -90.2 | -5.6 | -1.3 | -22.0 | · | · | |
| EV / Revenue | 2.5 | 0.6 | 0.8 | 0.4 | 4.8 | · | · | |
| Earnings Yield | -2.7% | -49.6% | -30.2% | -70.2% | -6.4% | · | · |
Gelir Tablosu 16
| Metrik | Eğilim | 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 | $82M | $80M | $82M | $78M | $71M | $67M | $62M | $67M | $65M | $18M | $82M | $83M | $76M | $71M | $68M | $76M | |
| Cost of Revenue | $17M | $16M | $17M | $16M | $15M | $13M | $13M | $14M | $13M | $-17M | $25M | $27M | $25M | $26M | $23M | $24M | |
| Gross Profit | $65M | $63M | $65M | $62M | $56M | $54M | $49M | $53M | $52M | $35M | $57M | $56M | $51M | $45M | $44M | $53M | |
| SG&A Expense | $15M | $15M | $15M | $13M | $14M | $14M | $13M | $14M | $16M | $10M | $15M | $16M | $16M | $15M | $15M | $17M | |
| Operating Expenses | $71M | $70M | $70M | $67M | $62M | $62M | $59M | $62M | $64M | $31M | $75M | $74M | $71M | $61M | $69M | $81M | |
| Operating Income | $-7M | $-7M | $-4M | $-5M | $-5M | $-8M | $-10M | $-10M | $-12M | $4M | $-18M | $-19M | $-20M | $-16M | $-24M | $-28M | |
| Interest Expense | · | · | · | · | · | · | · | · | $677.0K | · | $732.0K | $721.0K | $77.0K | $41.0K | $103.0K | $238.0K | |
| Other Non-op | $525.0K | $2M | $583.0K | $596.0K | $790.0K | $671.0K | $739.0K | $871.0K | $893.0K | $894.0K | $845.0K | $685.0K | $476.0K | $-3M | $624.0K | $181.0K | |
| Pretax Income | $-6M | $-6M | $-4M | $-5M | $-5M | $-8M | $-10M | $-9M | $-12M | $4M | $-18M | $-19M | $-20M | $-19M | $-24M | $-28M | |
| Income Tax | $24.0K | $5.0K | $-34.0K | $31.0K | $57.0K | $8.0K | $4.0K | $6.0K | $11.0K | $-5.0K | $3.0K | $12.0K | $9.0K | $4.0K | $9.0K | $9.0K | |
| Net Income | $-6M | $-6M | $-4M | $-5M | $-5M | $-22M | $-25M | $-14M | $-17M | $-15M | $-18M | $-19M | $-20M | $-19M | $-24M | $-28M | |
| EPS (Basic) | $-0.05 | $-0.06 | $-0.03 | $-0.04 | $-0.04 | $-0.19 | $-0.22 | $-0.13 | $-0.15 | $-0.14 | $-0.17 | $-0.18 | $-0.19 | $-0.18 | $-0.24 | $-0.29 | |
| EPS (Diluted) | $-0.05 | $-0.06 | $-0.03 | $-0.04 | $-0.04 | $-0.19 | $-0.22 | $-0.13 | $-0.15 | $-0.14 | $-0.17 | $-0.18 | $-0.19 | $-0.18 | $-0.24 | $-0.29 | |
| Shares (Basic) | 127,691,000 | -239,183,000 | 123,903,000 | 120,275,000 | 116,698,000 | -221,183,000 | 112,854,000 | 110,997,000 | 109,292,000 | -206,912,000 | 105,898,000 | 103,905,000 | 101,984,000 | -198,391,000 | 100,253,000 | 99,331,000 | |
| Shares (Diluted) | 127,691,000 | -239,183,000 | 123,903,000 | 120,275,000 | 116,698,000 | -221,183,000 | 112,854,000 | 110,997,000 | 109,292,000 | -206,912,000 | 105,898,000 | 103,905,000 | 101,984,000 | -198,391,000 | 100,253,000 | 99,331,000 | |
| EBITDA | $-3M | · | $-4M | $-5M | $-2M | · | $-25M | $-14M | $-12M | · | $-18M | $-19M | $-17M | · | $-24M | $-28M |
Bilanço 27
| Metrik | Eğilim | 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 | $39M | $39M | $46M | $41M | $41M | $32M | $44M | $45M | $50M | $54M | $69M | $51M | $51M | $38M | $37M | $52M | |
| Receivables | $4M | $2M | $4M | $4M | $4M | $4M | $6M | $6M | $7M | $5M | $6M | $4M | $4M | $5M | $3M | $3M | |
| Inventory | · | · | · | · | · | · | $7M | $10M | $12M | $3M | $18M | $20M | $21M | $18M | $15M | $14M | |
| Other Current Assets | $7M | $6M | $6M | $9M | $9M | $9M | $5M | $7M | $6M | $6M | $7M | $8M | $6M | $7M | $10M | $12M | |
| Current Assets | $60M | $57M | $61M | $61M | $60M | $57M | $73M | $78M | $87M | $94M | $105M | $109M | $125M | $134M | $152M | $178M | |
| PP&E (Net) | $68M | $67M | $68M | $68M | $68M | $68M | $76M | $83M | $85M | $78M | $90M | $94M | $96M | $92M | $90M | $84M | |
| PP&E (Gross) | $142M | $139M | $137M | $134M | $131M | $130M | $136M | $138M | $137M | $123M | $134M | $133M | $131M | $124M | $118M | $110M | |
| Accum. Depreciation | $75M | $71M | $69M | $66M | $63M | $61M | $59M | $55M | $52M | $45M | $44M | $39M | $35M | $32M | $29M | $26M | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $12M | $12M | $12M | $11M | $11M | $12M | $12M | $12M | $11M | $11M | |
| Intangibles | · | · | · | · | · | · | $2M | $7M | $7M | · | $8M | $9M | $10M | $10M | $10M | $12M | |
| Other Non-current Assets | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $7M | $7M | $7M | $7M | $11M | $12M | |
| Total Assets | $172M | $167M | $172M | $174M | $172M | $171M | $215M | $231M | $244M | $250M | $265M | $276M | $295M | $302M | $320M | $346M | |
| Accounts Payable | $12M | $10M | $12M | $11M | $13M | $8M | $13M | $11M | $9M | $4M | $12M | $9M | $13M | $8M | $9M | $16M | |
| Accrued Liabilities | $27M | $25M | $26M | $27M | $28M | $30M | $34M | $34M | $38M | $29M | $40M | $43M | $48M | $50M | $53M | $49M | |
| Current Liabilities | $64M | $62M | $66M | $63M | $66M | $62M | $76M | $74M | $77M | $77M | $84M | $81M | $88M | $84M | $90M | $100M | |
| Capital Leases | $29M | $29M | $30M | $32M | $31M | $32M | $47M | $48M | $50M | $32M | $45M | $47M | $48M | $49M | $51M | $51M | |
| Other Non-current Liabilities | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Total Liabilities | $113M | $108M | $113M | $113M | $116M | $115M | $146M | $145M | $151M | $146M | $156M | $156M | $164M | $162M | $170M | $178M | |
| Long-term Debt | $18M | $18M | $19M | $20M | $21M | $22M | $23M | $24M | $25M | $26M | $27M | $28M | $29M | $30M | $31M | $31M | |
| Total Debt | $18M | · | $19M | $20M | $21M | · | $23M | $24M | $25M | · | $27M | $28M | $29M | · | $31M | $31M | |
| Common Stock | $12.0K | $12.0K | $12.0K | $12.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | |
| Paid-in Capital | $642M | $635M | $630M | $626M | $617M | $612M | $606M | $599M | $592M | $585M | $578M | $570M | $562M | $552M | $545M | $538M | |
| Retained Earnings | $-583M | $-576M | $-570M | $-566M | $-561M | $-556M | $-534M | $-509M | $-495M | $-479M | $-464M | $-446M | $-427M | $-408M | $-388M | $-364M | |
| AOCI | $-19.0K | $3.0K | $0 | $-2.0K | $-2.0K | $3.0K | $-2M | $-3M | $-3M | $-2M | $-4M | $-3M | $-3M | $-4M | $-8M | $-5M | |
| Stockholders' Equity | $59M | $59M | $59M | $60M | $56M | $56M | $69M | $86M | $94M | $104M | $110M | $121M | $131M | $140M | $150M | $168M | |
| Liabilities + Equity | $172M | $167M | $172M | $174M | $172M | $171M | $215M | $231M | $244M | $250M | $265M | $276M | $295M | $302M | $320M | $346M | |
| Shares Outstanding | 129,004,000 | 127,027,000 | 125,086,000 | 123,048,000 | 117,781,000 | 116,134,000 | 113,758,000 | 112,386,000 | 110,217,000 | 108,784,000 | 106,837,000 | 105,335,000 | 102,836,000 | 101,532,000 | 100,732,000 | 99,953,000 |
Nakit Akışı 11
| Metrik | Eğilim | 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 | $3M | $3M | $3M | $3M | $3M | $6M | $1M | $2M | $4M | $346.0K | $5M | $5M | $4M | $4M | $4M | $3M | |
| Stock-based Comp | $6M | $5M | $4M | $4M | $6M | $6M | $6M | $6M | $7M | $5M | $8M | $8M | $9M | $6M | $7M | $10M | |
| Amort. of Intangibles | · | · | · | · | · | · | $700.0K | $700.0K | $600.0K | · | $700.0K | $700.0K | $600.0K | $700.0K | $600.0K | $600.0K | |
| Other Non-cash | $2M | · | · | · | $2M | · | · | · | $6M | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $5M | $-1M | $6M | $344.0K | $6M | $663.0K | $8M | $-1M | $3M | $5M | $223.0K | $-10M | $-4M | $-15M | $-12M | $-18M | |
| CapEx | $4M | $2M | $4M | $3M | $2M | $2M | $1M | $354.0K | $1M | $-667.0K | $1M | $7M | $6M | $4M | $12M | $15M | |
| Investing Cash Flow | $-5M | · | · | · | $5M | · | $-3M | $842.0K | $-6M | · | $19M | $10M | $19M | $16M | $-2M | $3M | |
| Financing Cash Flow | $628.0K | $51.0K | $-3M | $4M | $-2M | $-467.0K | $-1M | $-1M | $-1M | $-620.0K | $-1M | $-557.0K | $-1M | $-1M | $-590.0K | $-1M | |
| Net Change in Cash | $367.0K | $-8M | $2M | $-88.0K | $9M | $-9M | $-1M | $-5M | $-6M | $-13M | $17M | $335.0K | $13M | $-49.0K | $-15M | $-16M | |
| Free Cash Flow | $643.0K | · | · | · | $4M | · | · | · | $-227.0K | · | · | · | $-10M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-904.5K | · | · | · | $-10M | · | · | · |
Kârlılık 8
| Metrik | Eğilim | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 79.2% | · | 79.4% | 79.5% | 79.1% | · | 71.2% | 70.4% | 69.5% | · | 69.0% | 67.4% | 67.3% | · | 65.5% | 68.9% | |
| Operating Margin | -8.1% | · | -5.3% | -6.8% | -7.6% | · | -34.1% | -17.9% | -21.0% | · | -22.2% | -22.6% | -26.6% | · | -35.6% | -37.1% | |
| Net Margin | -7.9% | · | -5.2% | -6.7% | -7.3% | · | -33.9% | -17.5% | -20.8% | · | -22.0% | -22.7% | -26.1% | · | -34.8% | -37.2% | |
| Pretax Margin | -7.9% | · | -5.2% | -6.6% | -7.2% | · | -33.9% | -17.5% | -20.8% | · | -22.0% | -22.7% | -26.1% | · | -34.8% | -37.1% | |
| EBITDA Margin | -4.0% | · | -5.3% | -6.8% | -3.2% | · | -34.1% | -17.9% | -14.8% | · | -22.2% | -22.6% | -21.7% | · | -35.6% | -37.1% | |
| ROA | -3.8% | · | -2.2% | -2.6% | -2.5% | · | -10.3% | -5.5% | -6.1% | · | -6.2% | -6.0% | -6.0% | · | -7.1% | -8.6% | |
| ROE | -11.2% | · | -6.6% | -7.1% | -7.0% | · | -27.7% | -13.5% | -14.7% | · | -14.0% | -13.0% | -12.4% | · | -13.0% | -16.3% | |
| ROIC | -8.6% | · | -5.6% | -6.6% | -7.1% | · | -27.0% | -13.0% | -14.1% | · | -13.3% | -12.6% | -12.6% | · | -13.4% | -14.2% |
Likidite ve Solventlik 5
| Metrik | Eğilim | 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 | 0.9 | · | 0.9 | 1.0 | 0.9 | · | 1.0 | 1.1 | 1.1 | · | 1.3 | 1.3 | 1.4 | · | 1.7 | 1.8 | |
| Quick Ratio | 0.7 | · | 0.8 | 0.7 | 0.7 | · | 0.6 | 0.7 | 0.7 | · | 0.9 | 0.7 | 0.6 | · | 0.4 | 0.6 | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -24.7 | · | -24.9 | -26.0 | -262.1 | · | -234.9 | -119.0 |
Verimlilik 3
| Metrik | Eğilim | 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 | 0.5 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | · | · | · | · | · | · | 1.6 | 1.5 | 1.5 | · | 1.5 | 1.6 | 1.5 | · | 2.5 | 2.6 | |
| Receivables Turnover | 19.1 | · | 17.4 | 16.0 | 12.8 | · | 12.5 | 16.5 | 14.3 | · | 17.9 | 23.1 | 21.1 | · | 26.8 | 31.1 |
Değerleme (TTM) 14
| Metrik | Eğilim | 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 | $313M | · | $293M | $277M | $264M | · | $275M | $296M | $305M | · | $309M | $303M | $293M | · | $280M | $272M | |
| Net Income TTM | $-21M | · | $-39M | $-49M | $-60M | · | $-73M | $-67M | $-73M | · | $-80M | $-91M | $-93M | · | $-88M | $-78M | |
| Market Cap | $423M | · | $1.18B | $922M | $284M | · | $96M | $191M | $220M | · | $428M | $257M | $260M | · | $185M | $250M | |
| Enterprise Value | $402M | · | $1.15B | $901M | $264M | · | $75M | $170M | $195M | · | $387M | $234M | $238M | · | $179M | $229M | |
| P/E | -20.5 | · | -28.6 | -17.4 | -4.5 | · | -1.3 | -2.7 | -2.9 | · | -5.1 | -2.7 | -2.7 | · | -2.1 | -3.1 | |
| P/S | 1.4 | · | 4.0 | 3.3 | 1.1 | · | 0.3 | 0.6 | 0.7 | · | 1.4 | 0.8 | 0.9 | · | 0.7 | 0.9 | |
| P/B | 7.1 | · | 20.0 | 15.3 | 5.1 | · | 1.4 | 2.2 | 2.4 | · | 3.9 | 2.1 | 2.0 | · | 1.2 | 1.5 | |
| P / Tangible Book | 8.7 | · | 24.5 | 18.6 | 6.3 | · | 1.7 | 2.8 | 3.0 | · | 4.8 | 2.6 | 2.4 | · | 1.4 | 1.7 | |
| P / Cash Flow | 89.0 | · | · | · | 49.4 | · | · | · | 158.2 | · | · | · | -58.4 | · | · | · | |
| P / FCF | 658.1 | · | · | · | 72.3 | · | · | · | -971.1 | · | · | · | -25.7 | · | · | · | |
| EV / EBITDA | -122.4 | · | -263.2 | -171.7 | -116.5 | · | -3.0 | -11.9 | -16.6 | · | -21.3 | -12.5 | -14.4 | · | -7.4 | -8.1 | |
| EV / FCF | 625.0 | · | · | · | 67.2 | · | · | · | -860.0 | · | · | · | -23.5 | · | · | · | |
| EV / Revenue | 1.3 | · | 3.9 | 3.2 | 1.0 | · | 0.3 | 0.6 | 0.6 | · | 1.3 | 0.8 | 0.8 | · | 0.6 | 0.8 | |
| Earnings Yield | -4.9% | · | -3.5% | -5.7% | -22.4% | · | -79.6% | -37.1% | -34.5% | · | -19.4% | -36.9% | -36.8% | · | -48.4% | -32.0% |
Finansal Tablolar Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl
Gelir Tablosu
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Gelir | $311M | $260M | $259M | $288M | $252M |
| Brüt Kâr Marjı % | 79.4% | 79.7% | 66.4% | 66.7% | 70.8% |
| Faaliyet Kâr Marjı % | -7.0% | -15.6% | -22.3% | -31.0% | -24.8% |
| Net Gelir | $-20M | $-77M | $-71M | $-92M | $-63M |
| Seyreltilmiş Hisse Başı Kâr | $-0.17 | $-0.69 | $-0.68 | $-0.92 | $-0.82 |
Bilanço
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Borç / Öz Sermaye | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 |
| Cari Oran | 0.9 | 0.9 | 1.2 | 1.6 | 2.6 |
| Cari Oran | 0.7 | 0.6 | 0.8 | 0.5 | 1.0 |
Nakit Akışı
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Serbest Nakit Akışı | $180.0K | $-2M | $-39M | $-95M | $-55M |
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.