BGS B&G Foods, Inc. Common Stock
$4,00
Ціна · Чер 25, 2026
Фундаментальні показники станом на Тра 13, 2026
Діапазон 52 тижнів
$4–$6
12% of range
Рейтинг аналітиків
HOLD
12 analysts
Цільова ціна
$5
+30% upside
P/E (TTM)
-7.8
ROE
-9.1%
Маржа чистого прибутку
-2.4%
BGS Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$4.00
Капіталізація
$336M
P/E (TTM)
-7.8
Прибуток на акцію (TTM)
$-0.54
Виручка (TTM)
$1.83B
Дивідендна дохідність
18.0%
ROE
-9.1%
Борг/Капітал
4.3
Діапазон 52 тижнів
$4 – $6
BGS Графік ціни акцій Денні OHLCV з технічними індикаторами — панування, масштабування та налаштування вашого представлення
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$1.83B
2016-12-31
→
2026-01-03
Прибуток на акцію
$-0.54
2016-12-31
→
2026-01-03
Вільний грошовий потік
$71M
2016-12-31
→
2026-01-03
Маржа
-2.4%
2016-12-31
→
2026-01-03
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
BGS
Медіана аналогів
P/E (TTM)
-7.8
24.5
P/S (TTM)
0.2
1.9
P/B
0.7
3.6
EV / EBITDA
13.6
—
Price / FCF (Ціна / FCF)
4.7
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
BGS
Медіана аналогів
Gross Margin (Валова маржа)
21.8%
24.7%
Operating Margin (Операційна маржа)
5.3%
—
Net Profit Margin (Маржа чистого прибутку)
-2.4%
3.1%
ROA
-1.5%
5.1%
ROE
-9.1%
7.8%
ROIC
3.7%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
BGS
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
4.3
15.5
Current Ratio (Поточний коефіцієнт)
3.3
2.3
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.9
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
BGS
Медіана аналогів
Revenue YoY (Виторг рік до року)
-5.4%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
-5.4%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
-1.5%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
BGS
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
-140.1%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
18.0%
Коефіцієнт виплат
-140.1%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 31 березня 2026 р. | $0,1900 |
| 31 грудня 2025 р. | $0,1900 |
| 30 вересня 2025 р. | $0,1900 |
| 30 червня 2025 р. | $0,1900 |
| 31 березня 2025 р. | $0,1900 |
| 31 грудня 2024 р. | $0,1900 |
| 30 вересня 2024 р. | $0,1900 |
| 28 червня 2024 р. | $0,1900 |
| 27 березня 2024 р. | $0,1900 |
| 28 грудня 2023 р. | $0,1900 |
| 28 вересня 2023 р. | $0,1900 |
| 29 червня 2023 р. | $0,1900 |
| 30 березня 2023 р. | $0,1900 |
| 29 грудня 2022 р. | $0,1900 |
| 29 вересня 2022 р. | $0,4750 |
| 29 червня 2022 р. | $0,4750 |
| 30 березня 2022 р. | $0,4750 |
| 30 грудня 2021 р. | $0,4750 |
| 29 вересня 2021 р. | $0,4750 |
| 29 червня 2021 р. | $0,4750 |
BGS Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
ПРОДАЖ
12 аналітиків
- Активна купівля 0 0,0%
- Купівля 0 0,0%
- Утримувати 6 50,0%
- Продаж 5 41,7%
- Активний продаж 1 8,3%
12-місячна цільова ціна
5 аналітиків · 2026-06-27
Медіана
$5.00
Середнє значення
$5.20
← Нижче всіх цілей
$4.00
Мін
$4.00
Макс
$6.00
Медіанна цільова ціна
$5.00
+25,2%
Середня цільова ціна
$5.20
+30,2%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.02%
Наступний звіт
Сер 03, 2026
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $0.08 | $0.05 | 0.03% |
| 31 грудня 2025 р. | $0.28 | $0.30 | -0.02% |
| 30 вересня 2025 р. | $0.15 | $0.11 | 0.04% |
| 30 червня 2025 р. | $0.04 | $0.06 | -0.02% |
| 31 березня 2025 р. | $0.04 | $0.15 | -0.11% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| BGS | $336M | -7.8 | -5.4% | -2.4% | -9.1% | 21.8% |
| LWAY | $369M | 27.2 | 13.7% | 6.5% | 16.9% | 27.4% |
| SUJA | — | — | — | — | — | — |
| BYND | $372M | -0.4 | -15.6% | 79.5% | -64.6% | 2.8% |
| BRCC | — | -8.5 | 1.7% | -3.0% | -40.5% | 34.6% |
| UCFI | — | — | — | — | — | — |
| SOWG | $4M | -0.1 | 3653.7% | — | -312.5% | — |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 15
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.83B | $1.93B | $2.06B | $2.16B | $2.06B | $1.97B | $1.66B | $1.70B | $1.65B | $1.37B | $966M | $848M | |
| Cost of Revenue | $1.43B | $1.51B | $1.61B | $1.75B | $1.62B | $1.49B | $1.28B | $1.35B | $1.21B | $943M | $677M | $600M | |
| Gross Profit | $399M | $422M | $456M | $410M | $437M | $482M | $383M | $350M | $441M | $429M | $290M | $248M | |
| SG&A Expense | $195M | $188M | $196M | $190M | $196M | $186M | $161M | $167M | $183M | $157M | $106M | $93M | |
| Operating Income | $97M | $-177M | $80M | $99M | $196M | $276M | $204M | $340M | $238M | $253M | $172M | $116M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $74M | $51M | $47M | |
| Other Non-op | $5M | $4M | $4M | $7M | $4M | $3M | $1M | $4M | $3M | $2M | · | · | |
| Pretax Income | $-48M | $-331M | $-67M | $-19M | $94M | $177M | $106M | $222M | $148M | $177M | $121M | $64M | |
| Income Tax | $-4M | $-79M | $-935.0K | $-8M | $26M | $45M | $29M | $50M | $-69M | $68M | $52M | $23M | |
| Net Income | $-43M | $-251M | $-66M | $-11M | $67M | $132M | $76M | $172M | $217M | $109M | $69M | · | |
| EPS (Basic) | $-0.54 | $-3.18 | $-0.89 | $-0.16 | $1.03 | $2.06 | $1.17 | $2.61 | $3.27 | $1.73 | $1.22 | $0.76 | |
| EPS (Diluted) | $-0.54 | $-3.18 | $-0.89 | $-0.16 | $1.02 | $2.04 | $1.17 | $2.60 | $3.26 | $1.73 | $1.22 | $0.76 | |
| Shares (Basic) | 79,755,000 | 79,012,000 | 74,267,000 | 70,468,000 | 65,088,000 | 64,163,000 | 65,013,000 | 66,145,000 | 66,487,000 | 63,202,900 | 56,584,946 | 53,658,100 | |
| Shares (Diluted) | 79,755,000 | 79,012,000 | 74,267,000 | 70,468,000 | 65,747,000 | 64,557,000 | 65,039,000 | 66,255,000 | 66,706,000 | 63,419,792 | 56,655,873 | 53,747,211 | |
| EBITDA | $163M | $-109M | $150M | $179M | $279M | $340M | $263M | $394M | $289M | $291M | $201M | $144M |
Баланс 28
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $56M | $51M | $41M | $45M | $34M | $52M | $11M | $12M | $207M | $29M | $5M | $1M | |
| Receivables | $141M | $172M | $143M | $150M | $145M | $133M | $144M | $152M | $141M | $119M | $70M | $56M | |
| Inventory | $421M | $511M | $569M | $726M | $610M | $493M | $472M | $401M | $502M | $357M | $313M | $107M | |
| Prepaid Expense | $53M | $38M | $42M | $38M | $38M | $44M | $25M | $20M | $20M | $26M | $68M | $15M | |
| Current Assets | $740M | $781M | $803M | $1.02B | $834M | $737M | $662M | $586M | $887M | $542M | $463M | $197M | |
| PP&E (Net) | $253M | $278M | $302M | $318M | $341M | $372M | $305M | $283M | $272M | $245M | $164M | $116M | |
| PP&E (Gross) | $738M | $742M | $728M | $708M | $706M | $686M | $575M | $513M | $473M | $415M | $310M | $245M | |
| Accum. Depreciation | $485M | $464M | $426M | $391M | $364M | $314M | $270M | $230M | $201M | $169M | $146M | $129M | |
| Goodwill | $544M | $548M | $619M | $619M | $645M | $645M | $596M | $584M | $649M | $614M | $473M | $370M | |
| Intangibles | $1.19B | $1.29B | $1.63B | $1.79B | $1.93B | $1.97B | $1.62B | $1.60B | $1.75B | $1.63B | $1.44B | $948M | |
| Other Non-current Assets | $46M | $35M | $23M | $19M | $7M | $6M | $3M | $4M | $2M | $5M | $1M | $18M | |
| Total Assets | $2.83B | $2.99B | $3.46B | $3.84B | $3.83B | $3.77B | $3.23B | $3.06B | $3.56B | $3.04B | $2.54B | $1.65B | |
| Accounts Payable | $108M | $113M | $124M | $128M | $130M | $127M | $115M | $140M | $122M | $98M | $50M | $38M | |
| Accrued Liabilities | $78M | $84M | $83M | $64M | $67M | $77M | $56M | $56M | $48M | $62M | $31M | $18M | |
| Current Liabilities | $223M | $237M | $262M | $272M | $244M | $246M | $217M | $258M | $201M | $206M | $135M | $93M | |
| Capital Leases | $35M | $38M | $54M | $52M | $56M | $24M | $32M | · | · | · | · | · | |
| Deferred Tax | $168M | $168M | $267M | $289M | $311M | $293M | $254M | $236M | $236M | $315M | $250M | $204M | |
| Other Non-current Liabilities | $11M | $12M | $21M | $21M | $30M | $39M | $38M | $25M | $25M | $21M | $3M | $7M | |
| Total Liabilities | $2.38B | $2.47B | $2.63B | $2.97B | $2.91B | $2.94B | $2.42B | $2.16B | $2.68B | $2.26B | $2.09B | $1.31B | |
| Long-term Debt | $1.95B | $2.02B | $2.05B | $2.39B | $2.27B | $2.33B | $1.88B | $1.64B | $2.22B | $1.73B | $1.73B | $1.03B | |
| Total Debt | $1.95B | $2.02B | $2.05B | $2.39B | $2.27B | $2.33B | $1.88B | $1.64B | $2.22B | $1.73B | $1.76B | $1.03B | |
| Common Stock | $800.0K | $791.0K | $786.0K | $717.0K | $685.0K | $643.0K | $640.0K | $656.0K | $665.0K | $664.0K | $580.0K | $537.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | $388M | $163M | $110M | |
| Retained Earnings | $437M | $529M | $785M | $877M | $934M | $867M | $844M | $807M | $634M | $417M | $307M | $238M | |
| AOCI | $15M | $-5M | $3M | $-9M | $-18M | $-36M | $-32M | $-24M | $-21M | $-19M | $-13M | $-11M | |
| Stockholders' Equity | $453M | $525M | $835M | $868M | $920M | $832M | $813M | $900M | $881M | $786M | $458M | $338M | |
| Liabilities + Equity | $2.83B | $2.99B | $3.46B | $3.84B | $3.83B | $3.77B | $3.23B | $3.06B | $3.56B | $3.04B | $2.54B | $1.65B | |
| Shares Outstanding | 79,977,050 | 79,144,800 | 78,624,419 | 71,668,144 | 68,521,651 | 64,252,859 | 64,044,649 | 65,638,701 | 66,499,044 | 66,406,314 | 57,976,744 | 53,663,697 |
Грошовий потік 20
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $66M | $69M | $70M | $81M | $83M | $64M | $59M | $54M | $49M | $37M | $29M | $27M | |
| Stock-based Comp | $13M | $9M | $7M | $4M | $5M | $11M | $3M | $3M | $5M | $6M | $6M | $2M | |
| Deferred Tax | $-2M | $-99M | $-26M | $-27M | $7M | $43M | $20M | $-1M | $-81M | $56M | $29M | $14M | |
| Amort. of Intangibles | $20M | $20M | $21M | $21M | $22M | $19M | $19M | $18M | $18M | $14M | $11M | $13M | |
| Restructuring | · | · | · | · | · | · | · | $0 | $0 | · | · | · | |
| Other Non-cash | $67M | $404M | $264M | $-40M | $-69M | $33M | $-112M | $-18M | $-153M | · | · | · | |
| Operating Cash Flow | $101M | $131M | $248M | $6M | $94M | $281M | $47M | $209M | $38M | $290M | $128M | $99M | |
| CapEx | $31M | $27M | $26M | $22M | $44M | $27M | $42M | $42M | $60M | $42M | $19M | $19M | |
| Investing Cash Flow | $39M | $-28M | $82M | $-39M | $-43M | $-569M | $-125M | $348M | $-221M | $-481M | $-892M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $746M | $299M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $-150M | $728M | $160M | |
| Stock Issued | $0 | $0 | $74M | $65M | $110M | · | · | $60.0K | $112.0K | $332M | $126M | · | |
| Stock Repurchased | · | · | · | · | · | · | $35M | $27M | · | · | · | · | |
| Net Stock Activity | $0 | $0 | $74M | $65M | $110M | · | $-35M | $-27M | $112.0K | $332M | $126M | · | |
| Dividends Paid | $61M | $60M | $56M | $133M | $123M | $122M | $124M | $125M | $124M | $101M | $77M | $72M | |
| Financing Cash Flow | $-136M | $-93M | $-334M | $45M | $-70M | $328M | $78M | $-753M | $359M | $216M | $767M | · | |
| Net Change in Cash | $6M | $9M | $-4M | $12M | $-18M | $41M | $-333.0K | $-195M | $178M | $24M | $4M | $-3M | |
| Taxes Paid | $6M | $21M | $25M | $26M | $6M | $10M | $48M | $5M | $17M | $15M | $9M | $14M | |
| Free Cash Flow | $71M | $104M | $222M | $-16M | $50M | $255M | $4M | $168M | $-22M | $247M | $110M | $80M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $201M | $81M | $50M |
Прибутковість 8
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 21.8% | 21.8% | 22.1% | 18.9% | 21.2% | 24.5% | 23.1% | 20.5% | 27.7% | 32.2% | 30.0% | 29.2% | |
| Operating Margin | 5.3% | -9.2% | 3.9% | 4.6% | 9.5% | 14.1% | 12.3% | 20.0% | 14.3% | 18.3% | 17.8% | 13.7% | |
| Net Margin | -2.4% | -13.0% | -3.2% | -0.53% | 3.3% | 6.7% | 4.6% | 10.1% | 13.0% | · | · | · | |
| Pretax Margin | -2.6% | -17.1% | -3.3% | -0.87% | 4.5% | 9.0% | 6.4% | 13.1% | 8.9% | 12.7% | 12.6% | 7.5% | |
| EBITDA Margin | 8.9% | -5.6% | 7.3% | 8.3% | 13.6% | 17.3% | 15.8% | 23.2% | 17.3% | 20.9% | 20.8% | 16.9% | |
| ROA | -1.5% | -7.8% | -1.8% | -0.30% | 1.8% | 3.8% | 2.4% | 5.2% | 6.6% | · | · | · | |
| ROE | -9.1% | -39.2% | -7.9% | -1.3% | 7.7% | 15.8% | 9.2% | 19.9% | 26.1% | · | · | · | |
| ROIC | 3.7% | -5.3% | 2.8% | 1.8% | 4.4% | 6.5% | 5.5% | 10.4% | 11.3% | 6.2% | 4.4% | 5.5% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | 3.3 | 3.1 | 3.8 | 3.4 | 3.0 | 3.1 | 2.3 | 4.4 | 2.7 | 3.4 | 2.1 | |
| Quick Ratio | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 1.7 | 0.7 | 0.6 | 0.6 | |
| Debt / Equity | 4.3 | 3.8 | 2.4 | 2.8 | 2.5 | 2.8 | 2.3 | 1.8 | 2.5 | 2.2 | 3.8 | 3.0 | |
| LT Debt / Equity | 4.3 | 3.8 | 2.4 | 2.7 | 2.5 | 2.8 | 2.3 | 1.8 | 2.5 | 2.2 | 3.8 | 3.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | 3.4 | 3.4 | 2.5 |
Ефективність 3
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Inventory Turnover | 3.1 | 2.8 | 2.5 | 2.6 | 2.9 | 3.1 | 2.9 | 3.0 | 2.8 | 2.8 | 3.2 | 5.8 | |
| Receivables Turnover | 11.7 | 12.3 | 14.1 | 14.6 | 14.8 | 14.2 | 11.2 | 11.6 | 12.8 | 14.7 | 15.4 | 14.3 |
Темпи зростання 6
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.4% | -6.3% | -4.7% | 5.2% | 4.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -5.4% | -2.1% | 1.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -50.0% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -49.0% | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -13.0% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 16
| Метрика | Тенденція | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.83B | $1.93B | $2.06B | $2.16B | $2.06B | $1.97B | $1.66B | $1.70B | $1.65B | $1.37B | $966M | $848M | |
| Net Income TTM | $-43M | $-251M | $-66M | $-11M | $67M | $132M | $76M | $172M | $217M | $109M | $69M | · | |
| Market Cap | $336M | $561M | $826M | $799M | $2.11B | $1.78B | $1.17B | $1.97B | $2.34B | $2.91B | $2.03B | $1.59B | |
| Enterprise Value | $2.23B | $2.53B | $2.83B | $3.14B | $4.34B | $4.06B | $3.04B | $3.59B | $4.35B | $4.61B | $3.78B | $2.62B | |
| P/E | -7.8 | -2.2 | -11.8 | -69.7 | 30.1 | 13.6 | 15.6 | 11.5 | 10.8 | 25.3 | 28.7 | 39.1 | |
| P/S | 0.2 | 0.3 | 0.4 | 0.4 | 1.0 | 0.9 | 0.7 | 1.2 | 1.4 | 2.1 | 2.1 | 1.9 | |
| P/B | 0.7 | 1.1 | 1.0 | 0.9 | 2.3 | 2.1 | 1.4 | 2.2 | 2.7 | 3.7 | 4.4 | 4.7 | |
| P / Cash Flow | 3.3 | 4.3 | 3.3 | 134.0 | 22.4 | 6.3 | 25.1 | 9.4 | 61.8 | 10.0 | 15.8 | 16.1 | |
| P / FCF | 4.7 | 5.4 | 3.7 | -49.0 | 41.9 | 7.0 | 281.2 | 11.7 | -106.2 | 11.8 | 18.5 | 19.9 | |
| EV / EBITDA | 13.6 | -23.3 | 18.9 | 17.5 | 15.6 | 11.9 | 11.6 | 9.1 | 15.1 | 15.8 | 18.8 | 18.2 | |
| EV / FCF | 31.5 | 24.4 | 12.7 | -192.5 | 86.3 | 16.0 | 731.6 | 21.4 | -197.6 | 18.6 | 34.4 | 32.7 | |
| EV / Revenue | 1.2 | 1.3 | 1.4 | 1.5 | 2.1 | 2.1 | 1.8 | 2.1 | 2.6 | 3.4 | 3.9 | 3.1 | |
| Dividend Yield | 18.0% | 10.7% | 6.8% | 16.7% | 5.8% | 6.8% | 10.6% | 6.3% | 5.3% | 3.5% | 3.8% | 4.5% | |
| Earnings Yield | -12.9% | -44.9% | -8.5% | -1.4% | 3.3% | 7.4% | 6.4% | 8.7% | 9.3% | 4.0% | 3.5% | 2.6% | |
| Payout Ratio | -140.1% | -23.9% | -84.6% | -1172.9% | 182.4% | 92.3% | 161.9% | 72.2% | 56.9% | · | · | · | |
| Annual Payout | $61M | $60M | $56M | $133M | $123M | $122M | $124M | $125M | $124M | $101M | $77M | $72M |
Звіт про прибутки та збитки 14
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $409M | $448M | $439M | $424M | $425M | $552M | $461M | $445M | $475M | $578M | $503M | $470M | $512M | $646M | $528M | $479M | |
| Cost of Revenue | $329M | $352M | $340M | $337M | $335M | $433M | $359M | $353M | $366M | $453M | $389M | $367M | $398M | $532M | $423M | $402M | |
| Gross Profit | $80M | $96M | $99M | $87M | $90M | $119M | $102M | $92M | $109M | $125M | $114M | $102M | $114M | $114M | $106M | $76M | |
| SG&A Expense | $50M | $57M | $45M | $47M | $49M | $50M | $46M | $43M | $49M | $53M | $48M | $48M | $47M | $49M | $48M | $44M | |
| Operating Income | $-11M | $18M | $11M | $22M | $36M | $-257M | $51M | $44M | $-16M | $42M | $-73M | $49M | $62M | $-47M | $-51M | $27M | |
| Other Non-op | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $962.0K | $962.0K | $936.0K | $921.0K | $3M | $2M | $2M | |
| Pretax Income | $-45M | $-13M | $-25M | $-13M | $-765.0K | $-295M | $10M | $7M | $-52M | $2M | $-107M | $14M | $24M | $-85M | $-81M | $-1M | |
| Income Tax | $-13M | $2M | $-6M | $-3M | $-2M | $-73M | $3M | $3M | $-12M | $-288.0K | $-25M | $4M | $20M | $-23M | $-21M | $-1M | |
| Net Income | $-33M | $-14M | $-19M | $-10M | $835.0K | $-222M | $7M | $4M | $-40M | $3M | $-83M | $11M | $3M | $-62M | $-60M | $256.0K | |
| EPS (Basic) | $-0.41 | $-0.17 | $-0.24 | $-0.12 | $0.01 | $-2.81 | $0.09 | $0.05 | $-0.51 | $0.05 | $-1.11 | $0.15 | $0.05 | $-1.24 | $-0.83 | · | |
| EPS (Diluted) | $-0.41 | $-0.17 | $-0.24 | $-0.12 | $0.01 | $-2.81 | $0.09 | $0.05 | $-0.51 | $0.05 | $-1.11 | $0.15 | $0.05 | $-1.23 | $-0.83 | · | |
| Shares (Basic) | 80,203,000 | -157,140,000 | 79,994,000 | 79,858,000 | 79,169,000 | -157,883,000 | 79,164,000 | 79,083,000 | 78,648,000 | 1,452,000 | 74,428,000 | 72,237,000 | 71,779,000 | -132,649,000 | 71,670,000 | 69,904,000 | |
| Shares (Diluted) | 80,203,000 | -157,686,000 | 79,994,000 | 79,858,000 | 79,670,000 | -158,429,000 | 79,404,000 | 79,389,000 | 78,648,000 | 1,452,000 | 74,428,000 | 72,380,000 | 71,795,000 | -134,045,000 | 72,018,000 | 70,286,000 | |
| EBITDA | $4M | · | $28M | $39M | $53M | · | $68M | $61M | $2M | · | $-73M | $49M | $80M | · | $-51M | $27M |
Баланс 27
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $65M | $56M | $61M | $54M | $61M | $51M | $55M | $40M | $42M | · | $360M | $43M | $36M | · | $60M | $43M | |
| Receivables | $153M | $141M | $158M | $140M | $138M | $172M | $160M | $142M | $136M | · | $155M | $143M | $162M | · | $176M | $149M | |
| Inventory | $354M | $421M | $486M | $532M | $514M | $511M | $618M | $560M | $561M | · | $644M | $675M | $701M | · | $805M | $668M | |
| Prepaid Expense | $43M | $53M | $44M | $35M | $35M | $38M | $42M | $43M | $43M | · | $44M | $41M | $32M | · | $42M | $42M | |
| Current Assets | $674M | $740M | $817M | $763M | $758M | $781M | $883M | $797M | $785M | · | $1.28B | $915M | $937M | · | $1.15B | $917M | |
| PP&E (Net) | $232M | $253M | $258M | $261M | $270M | $278M | $278M | $287M | $296M | · | $303M | $308M | $312M | · | $326M | $336M | |
| PP&E (Gross) | · | $738M | · | · | · | $742M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $462M | $485M | $477M | $466M | $459M | $464M | $455M | $446M | $439M | · | $413M | $419M | $406M | · | $376M | $361M | |
| Goodwill | $549M | $544M | $544M | $544M | $548M | $548M | $549M | $549M | $549M | · | $619M | $619M | $619M | · | $619M | $649M | |
| Intangibles | $1.27B | $1.19B | $1.23B | $1.28B | $1.28B | $1.29B | $1.61B | $1.62B | $1.62B | · | $1.65B | $1.78B | $1.78B | · | $1.79B | $1.92B | |
| Other Non-current Assets | $46M | $46M | $38M | $37M | $36M | $35M | $25M | $25M | $24M | · | $20M | $21M | $21M | · | $14M | $7M | |
| Total Assets | $2.84B | $2.83B | $2.94B | $2.94B | $2.95B | $2.99B | $3.42B | $3.35B | $3.36B | · | $3.96B | $3.72B | $3.75B | · | $3.98B | $3.92B | |
| Accounts Payable | $123M | $108M | $165M | $149M | $141M | $113M | $176M | $126M | $133M | · | $182M | $136M | $131M | · | $228M | $164M | |
| Accrued Liabilities | $66M | $78M | $55M | $72M | $48M | $84M | $61M | $64M | $55M | · | $72M | $61M | $68M | · | $73M | $66M | |
| Current Liabilities | $225M | $223M | $255M | $260M | $229M | $237M | $538M | $490M | $244M | · | $843M | $231M | $231M | · | $351M | $280M | |
| Capital Leases | $37M | $35M | $32M | $31M | $34M | $38M | $42M | $47M | $50M | · | $54M | $50M | $53M | · | $55M | $58M | |
| Deferred Tax | $159M | $168M | $153M | $148M | $166M | $168M | $247M | $249M | $249M | · | $269M | $303M | $303M | · | $284M | $313M | |
| Other Non-current Liabilities | $11M | $11M | $11M | $11M | $12M | $12M | $22M | $22M | $21M | · | $20M | $22M | $21M | · | $32M | $31M | |
| Total Liabilities | $2.43B | $2.38B | $2.47B | $2.44B | $2.44B | $2.47B | $2.66B | $2.59B | $2.58B | · | $3.12B | $2.85B | $2.89B | · | $3.14B | $2.98B | |
| Long-term Debt | $2.01B | $1.95B | $2.03B | $1.99B | $2.01B | $2.02B | $2.08B | $2.04B | $2.04B | · | $2.48B | $2.25B | $2.28B | · | $2.42B | $2.29B | |
| Total Debt | $2.01B | · | $2.03B | $1.99B | $2.01B | · | $2.08B | $2.04B | $2.04B | · | $2.48B | · | · | · | · | · | |
| Common Stock | $812.0K | $800.0K | $800.0K | $800.0K | $798.0K | $791.0K | $792.0K | $792.0K | $791.0K | · | $786.0K | $723.0K | $722.0K | · | $717.0K | $717.0K | |
| Retained Earnings | $389M | $437M | $465M | $496M | $517M | $529M | $756M | $749M | $745M | · | $783M | $865M | $865M | · | $865M | $929M | |
| AOCI | $13M | $15M | $5M | $5M | $-4M | $-5M | $-10M | $-6M | $3M | · | $-3M | $384.0K | $-4M | · | $-25M | $-19M | |
| Stockholders' Equity | $403M | $453M | $471M | $501M | $513M | $525M | $755M | $765M | $781M | $835M | $841M | $866M | $862M | $868M | $842M | $940M | |
| Liabilities + Equity | $2.84B | $2.83B | $2.94B | $2.94B | $2.95B | $2.99B | $3.42B | $3.35B | $3.36B | · | $3.96B | $3.72B | $3.75B | · | $3.98B | $3.92B | |
| Shares Outstanding | 81,167,001 | 79,977,050 | 79,977,050 | 80,015,325 | 79,797,888 | 79,144,800 | 79,163,886 | 79,163,886 | 79,051,492 | · | 78,624,419 | 72,291,573 | 72,211,800 | · | 71,670,232 | 71,670,346 |
Грошовий потік 14
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $15M | $15M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $18M | $19M | $21M | · | |
| Stock-based Comp | $3M | $7M | $4M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $2M | · | $927.0K | $933.0K | $859.0K | · | |
| Deferred Tax | $-9M | $15M | $5M | $-17M | $-2M | $-82M | $-2M | $3M | $-18M | $-7M | $-34M | · | $15M | $518.0K | $-39M | · | |
| Amort. of Intangibles | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Other Non-cash | $47M | · | · | · | $34M | · | · | · | $74M | · | · | · | $32M | · | · | · | |
| Operating Cash Flow | $24M | $51M | $-65M | $18M | $53M | $80M | $4M | $11M | $35M | $92M | $23M | · | $70M | $54M | $-114M | · | |
| CapEx | $5M | $12M | $6M | $6M | $10M | $9M | $5M | $6M | $8M | $9M | $6M | · | $4M | $5M | $-2M | · | |
| Investing Cash Flow | $-51M | $58M | $53M | $4M | $-10M | $-9M | $-5M | $-6M | $-8M | $47M | $-6M | · | $48M | $-5M | $-15M | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | $31.0K | · | |
| Dividends Paid | $15M | $16M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $14M | · | $14M | $34M | $38M | · | |
| Financing Cash Flow | $36M | $-118M | $18M | $-30M | $-32M | $-75M | $15M | $-7M | $-26M | $-458M | $300M | · | $-126M | $-64M | $168M | · | |
| Net Change in Cash | $8M | $-8M | $7M | $-7M | $11M | $-4M | $14M | $-2M | $1M | $-319M | $317M | · | $-10M | $-15M | $38M | · | |
| Taxes Paid | $-55.0K | $-3M | $1M | $4M | $756.0K | $12M | $-812.0K | $9M | $789.0K | $7M | $8M | · | $1M | $3M | $22M | · | |
| Free Cash Flow | $19M | · | · | · | $42M | · | · | · | $28M | · | · | · | $66M | · | · | · |
Прибутковість 8
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 19.5% | · | 22.5% | 20.5% | 21.2% | · | 22.2% | 20.7% | 22.9% | · | 22.6% | 21.8% | 22.3% | · | 20.0% | 16.0% | |
| Operating Margin | -2.7% | · | 2.5% | 5.2% | 8.4% | · | 11.1% | 9.8% | -3.3% | · | -14.4% | 10.5% | 12.2% | · | -9.6% | 5.6% | |
| Net Margin | -8.0% | · | -4.4% | -2.3% | 0.20% | · | 1.6% | 0.89% | -8.5% | · | -16.5% | 2.2% | 0.67% | · | -11.3% | 0.05% | |
| Pretax Margin | -11.1% | · | -5.7% | -3.0% | -0.18% | · | 2.2% | 1.6% | -11.0% | · | -21.4% | 3.0% | 4.6% | · | -15.3% | -0.24% | |
| EBITDA Margin | 0.98% | · | 6.3% | 9.1% | 12.4% | · | 14.8% | 13.8% | 0.35% | · | -14.4% | 10.5% | 15.7% | · | -9.6% | 5.6% | |
| ROA | -1.1% | · | -0.60% | -0.31% | 0.03% | · | 0.20% | 0.11% | -1.1% | · | -2.1% | · | · | · | · | · | |
| ROE | -7.1% | · | -3.1% | -1.5% | 0.13% | · | 0.94% | 0.48% | -4.9% | · | -9.8% | · | · | · | · | · | |
| ROIC | -0.33% | · | 0.34% | 0.69% | -1.6% | · | 1.3% | 0.87% | -0.42% | · | -1.7% | · | · | · | · | · |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.0 | · | 3.2 | 2.9 | 3.3 | · | 1.6 | 1.6 | 3.2 | · | 1.5 | · | · | · | · | · | |
| Quick Ratio | 1.0 | · | 0.9 | 0.7 | 0.9 | · | 0.4 | 0.4 | 0.7 | · | 0.6 | · | · | · | · | · | |
| Debt / Equity | 5.0 | · | 4.3 | 4.0 | 3.9 | · | 2.8 | 2.7 | 2.6 | · | 3.0 | · | · | · | · | · | |
| LT Debt / Equity | 5.0 | · | 4.3 | 4.0 | 3.9 | · | 2.4 | 2.3 | 2.6 | · | 2.3 | · | · | · | · | · |
Ефективність 3
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | · | · | · | · | |
| Inventory Turnover | 0.8 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | · | · | · | · | · | |
| Receivables Turnover | 2.8 | · | 2.8 | 3.0 | 3.1 | · | 2.9 | 3.1 | 3.2 | · | 3.0 | · | · | · | · | · |
Оцінка (TTM) 14
| Метрика | Тенденція | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.70B | · | $1.75B | $1.76B | $1.81B | · | $1.88B | $1.89B | $1.96B | · | $2.01B | $1.99B | $2.05B | · | $2.05B | $2.04B | |
| Net Income TTM | $-61M | · | $-21M | $2M | $-28M | · | $-112M | $-108M | $-109M | · | $-128M | $-45M | $-32M | · | $-15M | $65M | |
| Market Cap | $403M | · | $353M | $351M | $529M | · | $739M | $640M | $904M | · | $778M | · | · | · | · | · | |
| Enterprise Value | $2.34B | · | $2.32B | $2.29B | $2.47B | · | $2.76B | $2.64B | $2.90B | · | $2.90B | · | · | · | · | · | |
| P/E | -6.5 | · | -17.0 | 146.3 | -18.4 | · | -6.3 | -5.7 | -8.1 | · | -5.7 | · | · | · | 109.9 | 17.8 | |
| P/S | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.4 | 0.3 | 0.5 | · | 0.4 | · | · | · | · | · | |
| P/B | 1.0 | · | 0.8 | 0.7 | 1.0 | · | 1.0 | 0.8 | 1.2 | · | 0.9 | · | · | · | · | · | |
| P / Cash Flow | 17.1 | · | · | · | 10.0 | · | · | · | 25.7 | · | · | · | · | · | · | · | |
| P / FCF | 21.6 | · | · | · | 12.5 | · | · | · | 32.9 | · | · | · | · | · | · | · | |
| EV / EBITDA | 585.9 | · | 84.0 | 59.0 | 46.9 | · | 40.4 | 43.2 | 1755.3 | · | -40.0 | · | · | · | · | · | |
| EV / FCF | 125.2 | · | · | · | 58.4 | · | · | · | 105.4 | · | · | · | · | · | · | · | |
| EV / Revenue | 1.4 | · | 1.3 | 1.3 | 1.4 | · | 1.5 | 1.4 | 1.5 | · | 1.4 | · | · | · | · | · | |
| Earnings Yield | -15.3% | · | -5.9% | 0.68% | -5.4% | · | -15.8% | -17.6% | -12.4% | · | -17.6% | · | · | · | 0.91% | 5.6% | |
| Payout Ratio | -46.7% | · | · | · | 1801.0% | · | · | · | -37.1% | · | · | · | 398.7% | · | · | · |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Виручка | $1.83B | $1.93B | $2.06B | $2.16B | $2.06B |
| Валова маржа % | 21.8% | 21.8% | 22.1% | 18.9% | 21.2% |
| Операційна маржа % | 5.3% | -9.2% | 3.9% | 4.6% | 9.5% |
| Чистий прибуток | $-43M | $-251M | $-66M | $-11M | $67M |
| Розбавлений EPS | $-0.54 | $-3.18 | $-0.89 | $-0.16 | $1.02 |
Баланс
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 4.3 | 3.8 | 2.4 | 2.8 | 2.5 |
| Поточний коефіцієнт | 3.3 | 3.3 | 3.1 | 3.8 | 3.4 |
| Коефіцієнт швидкої ліквідності | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 |
Грошовий потік
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $71M | $104M | $222M | $-16M | $50M |
Останні новини Останні заголовки, що згадують цю компанію
Мої показники Ваш персональний список спостереження — вибрані рядки з Повних фундаментальних даних
📊
Виберіть показники, які для вас важливі — натисніть ➕ поруч із будь-яким рядком у Повних фундаментальних даних вище.
Ваш вибір збережено і він буде застосовуватися до всіх тікерів.