COOK Traeger, Inc. Common Stock
$73,83
Ціна · Лип 2, 2026
Фундаментальні показники станом на Тра 11, 2026
Діапазон 52 тижнів
$21–$104
64% of range
Рейтинг аналітиків
HOLD
13 analysts
Цільова ціна
$46
P/E (TTM)
-62.1
ROE
-51.8%
Маржа чистого прибутку
-20.6%
COOK Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$73.83
Капіталізація
$7.40B
P/E (TTM)
-62.1
Прибуток на акцію (TTM)
$-0.87
Виручка (TTM)
$560M
Дивідендна дохідність
—
ROE
-51.8%
Борг/Капітал
2.3
Діапазон 52 тижнів
$21 – $104
COOK 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
$560M
2021-12-31
→
2025-12-31
Прибуток на акцію
$-0.87
2021-12-31
→
2025-12-31
Вільний грошовий потік
$14M
2021-12-31
→
2025-12-31
Маржа
-20.6%
2021-12-31
→
2025-12-31
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
COOK
Медіана аналогів
P/E (TTM)
-62.1
11.8
P/S (TTM)
13.2
0.3
P/B
43.3
1.4
EV / EBITDA
-79.6
—
Price / FCF (Ціна / FCF)
544.8
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
COOK
Медіана аналогів
Gross Margin (Валова маржа)
39.2%
44.1%
Operating Margin (Операційна маржа)
-17.5%
—
Net Profit Margin (Маржа чистого прибутку)
-20.6%
3.2%
ROA
-15.3%
4.3%
ROE
-51.8%
14.2%
ROIC
-16.5%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
COOK
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
2.3
29.2
Current Ratio (Поточний коефіцієнт)
2.7
2.1
Quick Ratio (Коефіцієнт швидкої ліквідності)
1.3
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
COOK
Медіана аналогів
Revenue YoY (Виторг рік до року)
-7.4%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
-5.2%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
0.50%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
COOK
Медіана аналогів
COOK Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
13 аналітиків
- Активна купівля 2 15,4%
- Купівля 4 30,8%
- Утримувати 7 53,8%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
6 аналітиків · 2026-07-03
Медіана
$40.00
Середнє значення
$45.75
Зараз
$73.83
Мін
$37.00
Макс
$75.00
Медіанна цільова ціна
$40.00
-45,8%
Середня цільова ціна
$45.75
-38,0%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.75%
Наступний звіт
Сер 04, 2026
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $1.49 | $-3.09 | 4.6% |
| 31 грудня 2025 р. | $0.50 | $0.15 | 0.35% |
| 30 вересня 2025 р. | $-8.50 | $-2.23 | -6.3% |
| 30 червня 2025 р. | $-0.50 | $2.55 | -3.0% |
| 31 березня 2025 р. | $2.50 | $1.87 | 0.63% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| COOK | $7.40B | -62.1 | -7.4% | -20.6% | -51.8% | 39.2% |
| WHR | $4.04B | 12.7 | -6.5% | 2.1% | 12.0% | 15.4% |
| CRCT | — | 14.1 | -0.53% | — | — | — |
| HBB | — | 8.4 | -7.3% | 4.4% | 15.3% | 25.7% |
| ATER | $7M | -0.2 | -30.4% | -27.5% | -96.1% | 56.8% |
| SN | $15.80B | 22.7 | 15.8% | 11.0% | 30.4% | 49.0% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 17
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $560M | $604M | $606M | $656M | $786M | $546M | |
| Cost of Revenue | $340M | $349M | $382M | $427M | $485M | $311M | |
| Gross Profit | $219M | $255M | $224M | $229M | $301M | $235M | |
| R&D Expense | $12M | $15M | $12M | $11M | $19M | $7M | |
| SG&A Expense | $95M | $113M | $130M | $167M | $159M | $50M | |
| Operating Expenses | $317M | $258M | $279M | $575M | $362M | $176M | |
| Operating Income | $-98M | $-3M | $-55M | $-346M | $-61M | $58M | |
| Interest Expense | · | · | $31M | $28M | $27M | $34M | |
| Other Non-op | $10M | $480.0K | $4M | $-7M | $3M | $8M | |
| Pretax Income | $-119M | $-36M | $-82M | $-381M | $-90M | $32M | |
| Income Tax | $-4M | $-2M | $2M | $1M | $1M | $749.0K | |
| Net Income | $-115M | $-34M | $-84M | $-382M | $-92M | $31M | |
| EPS (Basic) | $-0.87 | $-0.27 | $-0.68 | $-3.19 | $-0.82 | $0.29 | |
| EPS (Diluted) | $-0.87 | $-0.27 | $-0.68 | $-3.19 | $-0.82 | $0.29 | |
| Shares (Basic) | 133,095,964 | 127,443,657 | 123,726,252 | 119,698,776 | 112,374,669 | 108,724,387 | |
| Shares (Diluted) | 133,095,964 | 127,443,657 | 123,726,252 | 119,698,776 | 112,374,669 | 108,724,387 | |
| EBITDA | $-98M | $-3M | $-55M | $-346M | $-58M | · |
Баланс 28
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $20M | $15M | $30M | $39M | $17M | $12M | |
| Receivables | $82M | $85M | $60M | $42M | $93M | $65M | |
| Inventory | $99M | $107M | $96M | $153M | $142M | $68M | |
| Prepaid Expense | $14M | $35M | $30M | $27M | $15M | $14M | |
| Current Assets | $215M | $243M | $216M | $274M | $266M | $158M | |
| PP&E (Net) | $34M | $37M | $43M | $56M | $55M | $32M | |
| Accum. Depreciation | $74M | $64M | $51M | $38M | $26M | $18M | |
| Goodwill | $0 | $75M | $75M | $75M | $297M | $257M | |
| Intangibles | $387M | $429M | $471M | $513M | $555M | $540M | |
| Other Non-current Assets | $2M | $3M | $8M | $16M | $4M | $1M | |
| Total Assets | $676M | $831M | $861M | $947M | $1.18B | $989M | |
| Accounts Payable | $14M | $28M | $33M | $30M | $43M | $22M | |
| Accrued Liabilities | $63M | $82M | $53M | $52M | $70M | $55M | |
| Short-term Debt | $250.0K | $250.0K | $250.0K | $250.0K | $0 | $3M | |
| Current Liabilities | $80M | $122M | $134M | $113M | $166M | $80M | |
| Capital Leases | $23M | $27M | $29M | $9M | $0 | $536.0K | |
| Deferred Tax | $2M | $6M | $8M | $10M | $12M | $0 | |
| Other Non-current Liabilities | $552.0K | $539.0K | $759.0K | $870.0K | $1M | $327.0K | |
| Total Liabilities | $505M | $554M | $569M | $612M | $572M | $515M | |
| Long-term Debt | $403M | $404M | $404M | $476M | $388M | $437M | |
| Total Debt | $400M | $399M | $398M | $469M | $379M | · | |
| Common Stock | $0 | $13.0K | $13.0K | $12.0K | $12.0K | · | |
| Paid-in Capital | $974M | $961M | $935M | $882M | $794M | · | |
| Retained Earnings | $-804M | $-689M | $-655M | $-570M | $-188M | $-97M | |
| AOCI | $528.0K | $4M | $11M | $23M | $-86.0K | · | |
| Stockholders' Equity | $171M | $276M | $291M | $335M | $606M | $474M | |
| Liabilities + Equity | $676M | $831M | $861M | $947M | $1.18B | $989M | |
| Shares Outstanding | 2,741,312 | 130,648,819 | 125,865,303 | 122,624,414 | 117,547,916 | 0 |
Грошовий потік 13
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $35M | $35M | $36M | $36M | $34M | $33M | |
| Stock-based Comp | $15M | $28M | $53M | $88M | $81M | $13M | |
| Deferred Tax | $-5M | $-2M | $-2M | $-1M | $-938.0K | $-50.0K | |
| Amort. of Intangibles | $35M | $35M | $36M | $36M | $34M | $32M | |
| Restructuring | $22M | $0 | $225.0K | $9M | $0 | $0 | |
| Operating Cash Flow | $21M | $24M | $64M | $5M | $-28M | $47M | |
| CapEx | $7M | $12M | $20M | $18M | $22M | $14M | |
| Investing Cash Flow | $-7M | $-12M | $-17M | $-19M | $-80M | $-27M | |
| Financing Cash Flow | $-9M | $-26M | $-68M | $49M | $114M | $-15M | |
| Net Change in Cash | $5M | $-15M | $-22M | $35M | $5M | $4M | |
| Taxes Paid | $3M | $2M | $3M | · | · | · | |
| Free Cash Flow | $14M | $12M | $44M | $-13M | $-51M | · | |
| Levered FCF | · | · | $12M | $-41M | $-78M | · |
Прибутковість 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 39.2% | 42.3% | 36.9% | 34.9% | 38.7% | · | |
| Operating Margin | -17.5% | -0.49% | -9.2% | -52.7% | -7.4% | · | |
| Net Margin | -20.6% | -5.6% | -13.9% | -58.3% | -11.3% | · | |
| Pretax Margin | -21.3% | -5.9% | -13.6% | -58.1% | -11.1% | · | |
| EBITDA Margin | -17.5% | -0.49% | -9.2% | -52.7% | -7.4% | · | |
| ROA | -15.3% | -4.0% | -9.3% | -40.9% | -7.6% | · | |
| ROE | -51.8% | -12.2% | -28.0% | -110.3% | -14.4% | · | |
| ROIC | -16.5% | -0.41% | -8.2% | -43.2% | -6.0% | · |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 2.0 | 1.6 | 2.4 | 1.6 | · | |
| Quick Ratio | 1.3 | 0.8 | 0.7 | 0.7 | 0.7 | · | |
| Debt / Equity | 2.3 | 1.4 | 1.4 | 1.4 | 0.6 | · | |
| LT Debt / Equity | 2.3 | 1.4 | 1.4 | 1.4 | 0.6 | · | |
| Interest Coverage | · | · | -1.8 | -12.4 | -2.2 | · |
Ефективність 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | · | |
| Inventory Turnover | 3.3 | 3.4 | 3.1 | 2.8 | 3.8 | · | |
| Receivables Turnover | 6.7 | 8.3 | 11.9 | 9.7 | 10.0 | · |
Темпи зростання 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.4% | -0.30% | -7.6% | -16.5% | 43.9% | · | |
| Revenue CAGR 3Y | -5.2% | -8.4% | 3.5% | · | · | · | |
| Revenue CAGR 5Y | 0.50% | · | · | · | · | · |
Оцінка (TTM) 13
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $560M | $604M | $606M | $656M | $786M | · | |
| Net Income TTM | $-115M | $-34M | $-84M | $-382M | $-92M | · | |
| Market Cap | $7.40B | $15.61B | $17.18B | $17.29B | $71.47B | · | |
| Enterprise Value | $7.78B | $16.00B | $17.55B | $17.72B | $71.83B | · | |
| P/E | -62.1 | -442.6 | -200.7 | -44.2 | -741.5 | · | |
| P/S | 13.2 | 25.8 | 28.4 | 26.4 | 91.0 | · | |
| P/B | 43.3 | 56.5 | 59.0 | 51.6 | 117.3 | · | |
| P / Cash Flow | 360.7 | 653.6 | 268.3 | 3394.2 | -2514.1 | · | |
| P / FCF | 544.8 | 1312.9 | 389.6 | -1299.6 | -1403.9 | · | |
| EV / EBITDA | -79.6 | -5433.6 | -316.5 | -51.2 | -1234.2 | · | |
| EV / FCF | 572.8 | 1345.1 | 398.0 | -1331.9 | -1411.1 | · | |
| EV / Revenue | 13.9 | 26.5 | 29.0 | 27.0 | 91.4 | · | |
| Earnings Yield | -1.6% | -0.23% | -0.50% | -2.3% | -0.13% | · |
Звіт про прибутки та збитки 16
| Метрика | Тенденція | 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 | $94M | $145M | $125M | $145M | $143M | $169M | $122M | $168M | $145M | $163M | $118M | $172M | $153M | $138M | $94M | $200M | |
| Cost of Revenue | $51M | $91M | $77M | $88M | $84M | $100M | $70M | $96M | $82M | $103M | $73M | $108M | $98M | $91M | $69M | $127M | |
| Gross Profit | $43M | $54M | $49M | $57M | $59M | $69M | $52M | $72M | $63M | $60M | $45M | $63M | $55M | $48M | $25M | $73M | |
| SG&A Expense | $19M | $22M | $22M | $26M | $25M | $27M | $24M | $30M | $32M | $26M | $25M | $52M | $27M | $24M | $70M | $31M | |
| Operating Expenses | $44M | $66M | $132M | $63M | $56M | $69M | $59M | $68M | $63M | $72M | $58M | $91M | $59M | $69M | $226M | $194M | |
| Operating Income | $-1M | $-12M | $-83M | $-6M | $3M | $-238.0K | $-7M | $5M | $-73.0K | $-12M | $-13M | $-28M | $-3M | $-21M | $-200M | $-121M | |
| Interest Expense | · | · | · | · | · | · | · | $9M | $8M | · | $8M | $8M | $8M | · | $7M | $7M | |
| Other Non-op | $11M | $192.0K | $1M | $6M | $2M | $-513.0K | $-4M | $1M | $4M | $-4M | $2M | $5M | $578.0K | $1M | $-4M | $-5M | |
| Pretax Income | $3M | $-19M | $-90M | $-8M | $-2M | $-9M | $-20M | $-3M | $-4M | $-23M | $-18M | $-30M | $-11M | $-28M | $-211M | $-133M | |
| Income Tax | $-276.0K | $-2M | $-307.0K | $-391.0K | $-2M | $-2M | $-137.0K | $-24.0K | $190.0K | $771.0K | $852.0K | $198.0K | $164.0K | $1M | $-225.0K | $46.0K | |
| Net Income | $3M | $-17M | $-90M | $-7M | $-778.0K | $-7M | $-20M | $-3M | $-5M | $-24M | $-19M | $-30M | $-11M | $-29M | $-211M | $-133M | |
| EPS (Basic) | $1.08 | $-0.13 | $-0.67 | $-0.06 | $-0.30 | $-0.06 | $-0.15 | $-0.02 | $-0.04 | $-0.18 | $-0.16 | $-0.25 | $-0.09 | $-0.22 | $-1.76 | $-1.13 | |
| EPS (Diluted) | $1.08 | $-0.13 | $-0.67 | $-0.06 | $-0.30 | $-0.06 | $-0.15 | $-0.02 | $-0.04 | $-0.18 | $-0.16 | $-0.25 | $-0.09 | $-0.22 | $-1.76 | $-1.13 | |
| Shares (Basic) | 2,714,306 | -263,703,272 | 134,214,292 | 133,289,523 | 2,585,908 | -253,184,035 | 128,291,933 | 127,138,825 | 125,196,934 | -246,054,264 | 124,053,643 | 123,027,759 | 122,699,114 | -236,325,996 | 119,924,371 | 118,211,168 | |
| Shares (Diluted) | 2,714,306 | -263,703,272 | 134,214,292 | 133,289,523 | 2,585,908 | -253,184,035 | 128,291,933 | 127,138,825 | 125,196,934 | -246,054,264 | 124,053,643 | 123,027,759 | 122,699,114 | -236,325,996 | 119,924,371 | 118,211,168 | |
| EBITDA | $-1M | · | $-83M | $-6M | $3M | · | $-7M | $5M | $-73.0K | · | $-13M | $-28M | $-3M | · | $-200M | $-120M |
Баланс 28
| Метрика | Тенденція | 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 | $34M | $20M | $6M | $10M | $12M | $15M | $17M | $18M | $24M | · | $11M | $14M | $15M | · | $8M | $14M | |
| Receivables | $64M | $82M | $81M | $76M | $95M | $85M | $71M | $89M | $79M | · | $51M | $83M | $100M | · | $34M | $112M | |
| Inventory | $88M | $99M | $115M | $116M | $127M | $107M | $105M | $91M | $100M | · | $102M | $98M | $132M | · | $162M | $164M | |
| Prepaid Expense | $28M | $14M | $15M | $18M | $18M | $35M | $24M | $26M | $28M | · | $35M | $30M | $28M | · | $29M | $20M | |
| Current Assets | $214M | $215M | $216M | $220M | $253M | $243M | $217M | $225M | $231M | · | $199M | $225M | $288M | · | $234M | $309M | |
| PP&E (Net) | $32M | $34M | $34M | $35M | $36M | $37M | $38M | $40M | $41M | · | $55M | $52M | $50M | · | $75M | $70M | |
| Accum. Depreciation | · | $74M | · | · | · | $64M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | $0 | $0 | $75M | $75M | $75M | $75M | $75M | $75M | $75M | $75M | $75M | $75M | · | $75M | $186M | |
| Intangibles | $377M | $387M | $397M | $408M | $418M | $429M | $439M | $449M | $460M | · | $481M | $492M | $502M | · | $523M | $534M | |
| Other Non-current Assets | $2M | $2M | $2M | $1M | $1M | $3M | $4M | $7M | $9M | · | $14M | $14M | $11M | · | $19M | $12M | |
| Total Assets | $662M | $676M | $690M | $781M | $826M | $831M | $818M | $842M | $862M | · | $837M | $870M | $938M | · | $926M | $1.11B | |
| Accounts Payable | $9M | $14M | $14M | $14M | $19M | $28M | $31M | $34M | $26M | · | $26M | $19M | $26M | · | $16M | $28M | |
| Accrued Liabilities | $51M | $63M | $55M | $48M | $65M | $82M | $57M | $48M | $46M | · | $41M | $49M | $56M | · | $69M | $74M | |
| Short-term Debt | $250.0K | $250.0K | $250.0K | $250.0K | $250.0K | $250.0K | $250.0K | $250.0K | $250.0K | · | $250.0K | $250.0K | $250.0K | · | · | · | |
| Current Liabilities | $63M | $80M | $73M | $76M | $115M | $122M | $104M | $110M | $133M | · | $108M | $127M | $141M | · | $110M | $202M | |
| Capital Leases | $23M | $23M | · | · | $26M | $27M | · | · | $28M | · | · | · | $8M | · | · | · | |
| Deferred Tax | $658.0K | $2M | $6M | $6M | $6M | $6M | $8M | $8M | $8M | · | $10M | $10M | $10M | · | $12M | $12M | |
| Other Non-current Liabilities | $715.0K | $552.0K | $496.0K | $605.0K | $689.0K | $539.0K | $579.0K | $691.0K | $648.0K | · | $879.0K | $281.0K | $479.0K | · | $437.0K | $443.0K | |
| Total Liabilities | $487M | $505M | $503M | $506M | $546M | $554M | $538M | $545M | $567M | · | $525M | $542M | $611M | · | $563M | $602M | |
| Long-term Debt | · | $403M | · | · | · | $399M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $250.0K | · | $250.0K | $250.0K | $250.0K | · | $250.0K | $250.0K | $250.0K | · | $250.0K | $250.0K | $250.0K | · | · | · | |
| Common Stock | $0 | $14.0K | $14.0K | $14.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | · | $13.0K | $12.0K | $12.0K | · | $12.0K | $12.0K | |
| Paid-in Capital | $976M | $974M | $972M | $969M | $966M | $961M | $956M | $952M | $945M | · | $929M | $923M | $890M | · | $875M | $822M | |
| Retained Earnings | $-801M | $-804M | $-787M | $-697M | $-690M | $-689M | $-682M | $-662M | $-660M | · | $-631M | $-612M | $-581M | · | $-536M | $-326M | |
| AOCI | $-29.0K | $528.0K | $1M | $2M | $3M | $4M | $6M | $7M | $9M | · | $13M | $16M | $19M | · | $24M | $12M | |
| Stockholders' Equity | $175M | $171M | $186M | $274M | $280M | $276M | $280M | $297M | $295M | $291M | $312M | $328M | $327M | $335M | $363M | $509M | |
| Liabilities + Equity | $662M | $676M | $690M | $781M | $826M | $831M | $818M | $842M | $862M | · | $837M | $870M | $938M | · | $926M | $1.11B | |
| Shares Outstanding | 2,745,361 | 137,068,259 | 136,912,932 | 135,873,828 | 130,836,058 | 130,648,819 | 130,427,492 | 129,110,864 | 127,946,998 | · | 125,658,970 | 123,960,782 | 122,642,599 | · | 122,587,393 | 118,211,775 |
Грошовий потік 13
| Метрика | Тенденція | 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 | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Stock-based Comp | $2M | $3M | $3M | $4M | $5M | $5M | $6M | $7M | $10M | $6M | $6M | $33M | $8M | $7M | $53M | $12M | |
| Amort. of Intangibles | $11M | $4M | $10M | $11M | $10M | $3M | $11M | $11M | $11M | $4M | $11M | $11M | $11M | $4M | $11M | $11M | |
| Restructuring | $3M | $12M | $6M | · | $0 | · | · | · | · | · | · | · | · | $1M | $8M | · | |
| Operating Cash Flow | $18M | $16M | $8M | $18M | $-21M | $7M | $15M | $14M | $-13M | $20M | $19M | $49M | $-24M | $11M | $24M | $17M | |
| CapEx | $3M | $1M | $1M | $3M | $2M | $2M | $2M | $2M | $6M | $4M | $7M | $7M | $2M | $3M | $3M | $8M | |
| Investing Cash Flow | $-3M | $-1M | $-1M | $-3M | $-2M | $-2M | $-2M | $-2M | $-6M | $-4M | $-6M | $-7M | $245.0K | $-3M | $-3M | $-8M | |
| Net Debt Issued | $-63.0K | · | · | · | $-63.0K | · | · | · | $-63.0K | · | · | · | $-51.0K | · | · | · | |
| Financing Cash Flow | $-343.0K | $-284.0K | $-11M | $-17M | $20M | $-7M | $-14M | $-17M | $12M | $3M | $-15M | $-56M | $-478.0K | $35M | $-26M | $-6M | |
| Net Change in Cash | $14M | $14M | $-4M | $-2M | $-3M | $-2M | $-1M | $-6M | $-6M | $19M | $-3M | $-13M | $-24M | $43M | $-5M | $3M | |
| Taxes Paid | $150.0K | · | · | · | $764.0K | · | · | · | $-516.0K | · | · | · | $470.0K | · | · | · | |
| Free Cash Flow | $15M | · | · | · | $-23M | · | · | · | $-18M | · | · | · | $-26M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-27M | · | · | · | $-34M | · | · | · |
Прибутковість 8
| Метрика | Тенденція | 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 | 45.7% | · | 38.7% | 39.2% | 41.5% | · | 42.4% | 42.9% | 43.2% | · | 37.9% | 36.9% | 36.2% | · | 27.7% | 36.7% | |
| Operating Margin | -1.1% | · | -66.5% | -4.2% | 2.4% | · | -6.1% | 2.9% | -0.05% | · | -10.9% | -16.1% | -2.1% | · | -213.2% | -59.8% | |
| Net Margin | 3.1% | · | -71.6% | -5.1% | -0.54% | · | -16.2% | -1.5% | -3.2% | · | -16.4% | -17.6% | -7.1% | · | -224.6% | -66.0% | |
| Pretax Margin | 2.8% | · | -71.9% | -5.3% | -1.7% | · | -16.3% | -1.5% | -3.1% | · | -15.6% | -17.5% | -7.0% | · | -224.8% | -66.0% | |
| EBITDA Margin | -1.1% | · | -66.5% | -4.2% | 2.4% | · | -6.1% | 2.9% | -0.05% | · | -10.9% | -16.1% | -2.1% | · | -213.2% | -59.8% | |
| ROA | 0.39% | · | -11.9% | -0.91% | -0.09% | · | -2.4% | -0.30% | -0.52% | · | -2.2% | -3.0% | -0.99% | · | -20.3% | -11.9% | |
| ROE | 1.3% | · | -38.6% | -2.6% | -0.27% | · | -6.7% | -0.83% | -1.5% | · | -5.7% | -7.2% | -2.3% | · | -42.7% | -52.0% | |
| ROIC | -0.65% | · | -44.6% | -2.1% | 0.40% | · | -2.6% | 1.6% | -0.03% | · | -4.3% | -8.5% | -1.0% | · | -55.0% | -23.6% |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | 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 | 3.4 | · | 3.0 | 2.9 | 2.2 | · | 2.1 | 2.0 | 1.7 | · | 1.8 | 1.8 | 2.0 | · | 2.1 | 1.5 | |
| Quick Ratio | 1.6 | · | 1.2 | 1.1 | 0.9 | · | 0.8 | 1.0 | 0.8 | · | 0.6 | 0.8 | 0.8 | · | 0.4 | 0.6 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | 0.6 | -0.0 | · | -1.7 | -3.5 | -0.4 | · | -27.3 | -17.0 |
Ефективність 3
| Метрика | Тенденція | 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 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.2 | 0.1 | · | 0.1 | 0.2 | |
| Inventory Turnover | 0.5 | · | 0.7 | 0.9 | 0.7 | · | 0.7 | 1.0 | 0.7 | · | 0.6 | 0.8 | 0.7 | · | 0.5 | 1.0 | |
| Receivables Turnover | 1.2 | · | 1.7 | 1.8 | 1.6 | · | 2.0 | 2.0 | 1.6 | · | 2.8 | 1.8 | 1.2 | · | 1.6 | 1.7 |
Оцінка (TTM) 13
| Метрика | Тенденція | 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 | $508M | · | $536M | $579M | $579M | · | $553M | $603M | $587M | · | $536M | $619M | $671M | · | $680M | $799M | |
| Net Income TTM | $-95M | · | $-118M | $-31M | $-28M | · | $-46M | $-57M | $-65M | · | $-271M | $-385M | $-364M | · | $-388M | $-267M | |
| Market Cap | $80M | · | $8.35B | $11.62B | $10.99B | · | $24.00B | $15.49B | $16.19B | · | $17.15B | $26.34B | $25.20B | · | $17.28B | $25.12B | |
| Enterprise Value | $46M | · | $8.35B | $11.61B | $10.98B | · | $23.98B | $15.48B | $16.16B | · | $17.14B | $26.33B | $25.19B | · | · | · | |
| P/E | 580.0 | · | -68.5 | -356.2 | -381.8 | · | -497.3 | -255.3 | -234.3 | · | -235.3 | -97.5 | -67.2 | · | -43.3 | -92.8 | |
| P/S | 0.2 | · | 15.6 | 20.1 | 19.0 | · | 43.4 | 25.7 | 27.6 | · | 32.0 | 42.6 | 37.6 | · | 25.4 | 31.4 | |
| P/B | 0.5 | · | 44.9 | 42.4 | 39.3 | · | 85.8 | 52.1 | 54.9 | · | 55.0 | 80.4 | 77.0 | · | 47.6 | 49.4 | |
| P / Cash Flow | 4.4 | · | · | · | -527.4 | · | · | · | -1284.8 | · | · | · | -1068.4 | · | · | · | |
| P / FCF | 5.5 | · | · | · | -484.9 | · | · | · | -885.4 | · | · | · | -981.7 | · | · | · | |
| EV / EBITDA | -45.1 | · | -100.1 | -1904.4 | 3217.6 | · | -3228.6 | 3227.4 | -221396.2 | · | -1330.4 | -953.6 | -7719.3 | · | · | · | |
| EV / FCF | 3.2 | · | · | · | -484.4 | · | · | · | -884.1 | · | · | · | -981.1 | · | · | · | |
| EV / Revenue | 0.1 | · | 15.6 | 20.0 | 19.0 | · | 43.4 | 25.7 | 27.5 | · | 32.0 | 42.6 | 37.5 | · | · | · | |
| Earnings Yield | 0.17% | · | -1.5% | -0.28% | -0.26% | · | -0.20% | -0.39% | -0.43% | · | -0.42% | -1.0% | -1.5% | · | -2.3% | -1.1% |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| Виручка | $560M | $604M | $606M | $656M | — |
| Валова маржа % | 39.2% | 42.3% | 36.9% | 34.9% | — |
| Операційна маржа % | -17.5% | -0.49% | -9.2% | -52.7% | — |
| Чистий прибуток | $-115M | $-34M | $-84M | $-382M | — |
| Розбавлений EPS | $-0.87 | $-0.27 | $-0.68 | $-3.19 | — |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 2.3 | 1.4 | 1.4 | 1.4 | — |
| Поточний коефіцієнт | 2.7 | 2.0 | 1.6 | 2.4 | — |
| Коефіцієнт швидкої ліквідності | 1.3 | 0.8 | 0.7 | 0.7 | — |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $14M | $12M | $44M | $-13M | — |
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.