GTLS Chart Industries, Inc. Common Stock
$208,72
Ціна · Лип 2, 2026
Фундаментальні показники станом на Тра 11, 2026
Діапазон 52 тижнів
$162–$209
99% of range
Рейтинг аналітиків
HOLD
15 analysts
Цільова ціна
$204
P/E (TTM)
687.4
ROE
1.3%
Маржа чистого прибутку
0.95%
GTLS Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$208.72
Капіталізація
$10.01B
P/E (TTM)
687.4
Прибуток на акцію (TTM)
$0.30
Виручка (TTM)
$4.26B
Дивідендна дохідність
—
ROE
1.3%
Борг/Капітал
1.1
Діапазон 52 тижнів
$162 – $209
GTLS 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
$4.26B
2016-12-31
→
2025-12-31
Прибуток на акцію
$0.30
2016-12-31
→
2025-12-31
Вільний грошовий потік
$203M
2016-12-31
→
2025-12-31
Маржа
0.95%
2016-12-31
→
2025-12-31
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
GTLS
Медіана аналогів
P/E (TTM)
687.4
29.3
P/S (TTM)
2.3
3.3
P/B
3.1
4.2
EV / EBITDA
4.1
—
Price / FCF (Ціна / FCF)
49.4
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
GTLS
Медіана аналогів
Gross Margin (Валова маржа)
33.7%
38.3%
Operating Margin (Операційна маржа)
8.4%
—
Net Profit Margin (Маржа чистого прибутку)
0.95%
10.4%
ROA
0.43%
9.5%
ROE
1.3%
16.8%
ROIC
7.2%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
GTLS
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
1.1
—
Current Ratio (Поточний коефіцієнт)
1.4
2.4
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.5
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
GTLS
Медіана аналогів
Revenue YoY (Виторг рік до року)
2.5%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
38.3%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
29.4%
—
EPS YoY
-92.7%
—
Net Income YoY (Чистий прибуток рік до року)
-81.4%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
GTLS
Медіана аналогів
GTLS Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
15 аналітиків
- Активна купівля 2 13,3%
- Купівля 4 26,7%
- Утримувати 9 60,0%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
7 аналітиків · 2026-06-29
Медіана
$210.00
Середнє значення
$204.43
Зараз
$208.72
Мін
$169.00
Макс
$212.00
Медіанна цільова ціна
$210.00
+0,6%
Середня цільова ціна
$204.43
-2,1%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.77%
Наступний звіт
Лип 27, 2026
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $-0.35 | $2.03 | -2.4% |
| 31 грудня 2025 р. | $2.51 | $3.18 | -0.67% |
| 30 вересня 2025 р. | $2.78 | $3.08 | -0.30% |
| 30 червня 2025 р. | $1.86 | $1.88 | -0.02% |
| 31 березня 2025 р. | $2.66 | $3.15 | -0.49% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| GTLS | $10.01B | 687.4 | 2.5% | 0.95% | 1.3% | 33.7% |
| MLI | $13.13B | 17.2 | 10.9% | 18.3% | 25.6% | — |
| GGG | $13.77B | 27.1 | 5.8% | 23.3% | 20.2% | 52.4% |
| SPXC | $9.98B | 39.8 | 14.2% | 10.8% | 12.9% | — |
| WTS | — | 27.1 | 8.3% | 14.0% | 17.4% | 49.5% |
| DCI | — | 23.6 | 2.9% | 9.9% | 24.5% | 34.8% |
| TKR | — | 20.5 | 0.19% | 6.3% | 9.6% | — |
| FLS | — | 26.3 | — | — | 16.5% | — |
| ESE | — | 18.3 | 19.2% | 27.3% | 21.5% | — |
| MIDD | — | -28.3 | 1.6% | -8.7% | -8.7% | 39.1% |
| JBTM | $7.83B | -153.7 | 121.3% | -1.3% | -1.1% | — |
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 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.26B | $4.16B | $3.35B | $1.61B | $1.32B | $1.18B | $1.22B | $1.00B | $843M | $722M | $1.04B | $1.19B | |
| Cost of Revenue | $2.83B | $2.77B | $2.31B | $1.21B | $994M | $845M | $918M | $745M | $611M | $512M | $752M | $835M | |
| Gross Profit | $1.44B | $1.39B | $1.04B | $407M | $324M | $332M | $298M | $259M | $232M | $210M | $288M | $358M | |
| R&D Expense | $42M | $38M | $23M | $14M | $13M | $9M | $9M | $9M | $7M | $8M | $16M | $16M | |
| SG&A Expense | $619M | $547M | $486M | $214M | $197M | $178M | $206M | $173M | $181M | $159M | $201M | $202M | |
| Operating Expenses | $1.08B | $741M | $650M | $256M | $236M | $240M | $246M | $195M | $193M | $169M | $472M | $220M | |
| Operating Income | $358M | $648M | $391M | $152M | $88M | $92M | $52M | $64M | $38M | $41M | $-183M | $138M | |
| Interest Expense | · | · | · | · | · | · | $25M | $21M | $17M | · | · | · | |
| Other Non-op | $-22M | $-500.0K | $-18M | $16M | $-300.0K | $-2M | $-28M | $-23M | $-27M | $-17M | $-19M | $-19M | |
| Pretax Income | $28M | $318M | $58M | $99M | $74M | $85M | $35M | $42M | $11M | $24M | $-202M | $119M | |
| Income Tax | $-10M | $79M | $3M | $16M | $14M | $15M | $3M | $7M | $-17M | $11M | $3M | $36M | |
| Net Income | $41M | $218M | $47M | $24M | $59M | $308M | $46M | $88M | $28M | $28M | $-203M | $82M | |
| EPS (Basic) | $0.30 | $4.54 | $0.48 | $0.62 | $1.66 | $8.71 | $1.37 | $2.83 | $0.91 | $0.92 | $-6.66 | $2.69 | |
| EPS (Diluted) | $0.30 | $4.10 | $0.43 | $0.54 | $1.44 | $8.45 | $1.32 | $2.73 | $0.89 | $0.91 | $-6.66 | $2.67 | |
| Shares (Basic) | 45,100,000 | 42,150,000 | 41,970,000 | 36,250,000 | 35,610,000 | 35,380,000 | 33,910,000 | 31,050,000 | 30,740,000 | 30,580,000 | 30,490,000 | 30,384,000 | |
| Shares (Diluted) | 45,370,000 | 46,670,000 | 46,820,000 | 41,800,000 | 41,110,000 | 36,450,000 | 35,170,000 | 32,200,000 | 31,340,000 | 30,980,000 | 30,490,000 | 30,666,000 | |
| EBITDA | $3.18B | $3.42B | $622M | $233M | $169M | $177M | $160M | $143M | $84M | $95M | $-138M | $181M |
Баланс 30
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $366M | $309M | $188M | $664M | $122M | $125M | $119M | $118M | $123M | $282M | $124M | $104M | |
| Receivables | $782M | $752M | $759M | $278M | $236M | $201M | $192M | $195M | $196M | $143M | $184M | $189M | |
| Inventory | $572M | $490M | $576M | $358M | $322M | $248M | $210M | $233M | $174M | $170M | $199M | $216M | |
| Prepaid Expense | · | $109M | $75M | $38M | $21M | $20M | $18M | $14M | $14M | $17M | $8M | $16M | |
| Other Current Assets | $193M | $179M | $209M | $44M | $59M | $29M | $28M | $47M | $24M | $15M | $13M | $15M | |
| Current Assets | $2.90B | $2.47B | $2.21B | $3.69B | $854M | $703M | $674M | $662M | $634M | $653M | $587M | $615M | |
| PP&E (Net) | · | · | · | $430M | $416M | $414M | $398M | $361M | $285M | $251M | $266M | $258M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $571M | $472M | $419M | $414M | $386M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $210M | $187M | $168M | $148M | $128M | |
| Goodwill | $3.07B | $2.90B | $2.91B | $992M | $995M | $866M | $811M | $487M | $460M | $209M | $218M | $406M | |
| Intangibles | $2.51B | $2.54B | $2.79B | $535M | $556M | $493M | $522M | $330M | $286M | $93M | $107M | $154M | |
| Other Non-current Assets | $409M | $354M | $352M | $64M | $46M | $15M | $16M | $21M | $21M | $18M | $22M | $30M | |
| Total Assets | $9.81B | $9.12B | $9.10B | $5.90B | $3.04B | $2.57B | $2.48B | $1.90B | $1.72B | $1.23B | $1.20B | $1.46B | |
| Accounts Payable | $1.24B | $1.06B | $811M | $211M | $176M | $140M | $121M | $126M | $105M | $80M | $97M | $114M | |
| Short-term Debt | · | · | · | · | · | $0 | $16M | $11M | $59M | $6M | $6M | $5M | |
| Current Liabilities | $2.13B | $1.79B | $1.87B | $1.08B | $694M | $635M | $378M | $367M | $388M | $262M | $262M | $288M | |
| Capital Leases | $63M | $60M | $51M | $16M | $21M | $24M | $28M | · | · | · | · | · | |
| Deferred Tax | $554M | $545M | $568M | $46M | $60M | $60M | $52M | $76M | $62M | $4M | $5M | $47M | |
| Other Non-current Liabilities | $183M | $153M | $153M | $34M | $41M | $41M | $19M | $21M | $19M | $21M | $21M | $9M | |
| Total Liabilities | $6.43B | $6.13B | $6.16B | $3.22B | $1.42B | $991M | $1.25B | $1.01B | $920M | $534M | $524M | $575M | |
| Long-term Debt | $3.66B | $3.76B | $3.96B | $2.33B | $860M | $442M | $829M | $599M | $498M | · | · | $204M | |
| Total Debt | $3.57B | $3.64B | $3.83B | $2.30B | $857M | $442M | $793M | $556M | $498M | $240M | $222M | $209M | |
| Common Stock | $500.0K | $500.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $300.0K | $300.0K | $300.0K | $305.0K | $305.0K | |
| Paid-in Capital | $1.90B | $1.89B | $1.87B | $1.85B | $779M | $781M | $763M | $460M | $446M | $396M | $387M | $377M | |
| Retained Earnings | $1.13B | $1.11B | $922M | $902M | $878M | $808M | $500M | $454M | $364M | $336M | $308M | $511M | |
| Treasury Stock | $19M | $19M | $19M | $19M | $19M | $19M | $0 | · | · | · | · | · | |
| AOCI | $220M | $-155M | $11M | $-58M | $-22M | $2M | $-36M | $-30M | $-8M | $-35M | $-25M | $-9M | |
| Stockholders' Equity | $3.23B | $2.83B | $2.79B | $2.68B | $1.62B | $1.57B | $1.23B | $884M | $802M | $697M | $671M | $880M | |
| Liabilities + Equity | $9.81B | $9.12B | $9.10B | $5.90B | $3.04B | $2.57B | $2.48B | $1.90B | $1.72B | $1.23B | $1.20B | $1.46B | |
| Shares Outstanding | 48,560,000 | 45,660,000 | 42,750,000 | 42,560,000 | 36,550,000 | 36,190,000 | 35,800,000 | 31,360,000 | 30,810,000 | 30,610,000 | 30,550,000 | 30,480,000 |
Грошовий потік 18
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.83B | $2.77B | $2.31B | $1.21B | $81M | $84M | $78M | $50M | $38M | $33M | $45M | $43M | |
| Deferred Tax | $-97M | $-26M | $-79M | $-2M | $-8M | $1M | $-16M | $5M | $-31M | $15M | $-24M | $-248.0K | |
| Amort. of Intangibles | $194M | $194M | $163M | $41M | $39M | $46M | $40M | $22M | $12M | $9M | $17M | $18M | |
| Restructuring | · | · | $14M | $-1M | $4M | $14M | $16M | $4M | $11M | $10M | · | · | |
| Other Non-cash | $-2.48B | $-2.46B | $-32M | $-23M | $-153M | $-221M | $25M | $-25M | $7M | $108M | $284M | $-6M | |
| Operating Cash Flow | $293M | $503M | $167M | $81M | $-21M | $173M | $134M | $89M | $44M | $169M | $101M | $119M | |
| CapEx | $90M | $121M | $136M | $74M | $53M | $38M | $36M | $36M | $33M | $17M | $47M | $62M | |
| Investing Cash Flow | $-94M | $-141M | $-3.99B | $-102M | $-361M | $185M | $-643M | $-128M | $-478M | $-17M | $-74M | $-72M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $-68M | |
| Stock Issued | $0 | $0 | $12M | $676M | $0 | $0 | $296M | $0 | $0 | · | · | · | |
| Stock Repurchased | · | · | · | $0 | $0 | $19M | $0 | $0 | $2M | $700.0K | $900.0K | $3M | |
| Net Stock Activity | $0 | $0 | $12M | $676M | $0 | $-19M | $294M | $-3M | $-2M | $-704.0K | $-948.0K | $-3M | |
| Financing Cash Flow | $-155M | $-244M | $1.41B | $2.50B | $382M | $-363M | $512M | $38M | $275M | $8M | $400.0K | $-71M | |
| Net Change in Cash | · | · | $-2.40B | $2.48B | $-4M | $6M | $900.0K | $-12M | $-151M | $158M | $20M | $-34M | |
| Taxes Paid | $119M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $203M | $382M | $32M | $7M | $-74M | $135M | $98M | $83M | $12M | $153M | $55M | $57M | |
| Levered FCF | · | · | · | · | · | · | $75M | · | · | · | · | · |
Прибутковість 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.7% | 33.4% | 31.0% | 25.3% | 24.6% | 28.2% | 25.9% | 27.3% | 27.5% | 31.0% | 27.7% | 30.0% | |
| Operating Margin | 8.4% | 15.6% | 11.7% | 9.4% | 6.7% | 7.8% | 6.2% | 8.5% | 4.2% | 6.7% | -17.6% | 11.6% | |
| Net Margin | 0.95% | 5.2% | 1.4% | 1.5% | 4.5% | 26.2% | 3.6% | 8.1% | 2.8% | 3.3% | -19.5% | 6.9% | |
| Pretax Margin | 0.66% | 7.7% | 1.7% | 6.1% | 5.6% | 7.2% | 4.1% | 6.4% | 1.4% | 4.5% | -19.4% | 10.0% | |
| EBITDA Margin | 74.7% | 82.2% | 18.6% | 14.5% | 12.8% | 15.0% | 12.3% | 13.2% | 8.5% | 11.0% | -13.2% | 15.2% | |
| ROA | 0.43% | 2.4% | 0.63% | 0.54% | 2.1% | 12.2% | 2.1% | 4.9% | 1.9% | 2.3% | -15.2% | 5.6% | |
| ROE | 1.3% | 7.8% | 1.7% | 1.1% | 3.7% | 22.0% | 4.4% | 10.4% | 3.7% | 4.1% | -26.2% | 10.0% | |
| ROIC | 7.2% | 7.5% | 5.6% | 2.6% | 2.9% | 3.8% | 3.5% | 5.1% | 7.0% | 3.9% | -20.8% | 8.8% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.4 | 1.2 | 3.4 | 1.2 | 1.1 | 1.8 | 1.8 | 1.6 | 2.5 | 2.2 | 2.1 | |
| Quick Ratio | 0.5 | 0.6 | 0.5 | 0.9 | 0.5 | 0.5 | 0.9 | 0.9 | 0.9 | 1.6 | 1.2 | 1.0 | |
| Debt / Equity | 1.1 | 1.3 | 1.4 | 0.9 | 0.5 | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.2 | |
| LT Debt / Equity | 1.1 | 1.3 | 1.3 | 0.8 | 0.4 | 0.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0.3 | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | 3.2 | · | · | · | · | · |
Ефективність 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | |
| Inventory Turnover | 5.3 | 5.2 | 4.9 | 3.5 | 3.5 | 3.7 | 4.3 | 4.0 | 3.8 | 3.2 | 3.6 | 3.9 | |
| Receivables Turnover | 5.6 | 5.5 | 6.5 | 6.3 | 6.0 | 6.0 | 6.5 | 5.5 | 5.4 | 5.3 | 5.6 | 5.9 |
Темпи зростання 9
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.5% | 24.1% | 107.9% | 22.4% | 11.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 38.3% | 46.7% | 41.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 29.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -92.7% | 853.5% | -20.4% | -62.5% | -83.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -17.8% | 41.7% | -62.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -48.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -81.4% | 361.9% | 97.1% | -59.4% | -80.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 19.2% | 54.6% | -46.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -33.3% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 14
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.26B | $4.16B | $3.35B | $1.61B | $1.32B | $1.18B | $1.22B | $1.00B | $843M | $722M | $1.04B | $1.19B | |
| Net Income TTM | $41M | $218M | $47M | $24M | $59M | $308M | $46M | $88M | $28M | $28M | $-203M | $82M | |
| Market Cap | $10.01B | $8.71B | $5.83B | $4.90B | $5.83B | $4.26B | $2.42B | $2.04B | $1.44B | $1.10B | $549M | $1.04B | |
| Enterprise Value | $13.21B | $12.05B | $9.48B | $6.54B | $6.56B | $4.58B | $3.09B | $2.48B | $1.82B | $1.06B | $647M | $1.15B | |
| P/E | 687.4 | 46.5 | 317.0 | 213.4 | 110.8 | 13.9 | 51.1 | 23.8 | 52.7 | 39.6 | -2.7 | 12.8 | |
| P/S | 2.3 | 2.1 | 1.7 | 3.0 | 4.4 | 3.6 | 2.0 | 2.0 | 1.7 | 1.5 | 0.5 | 0.9 | |
| P/B | 3.1 | 3.1 | 2.1 | 1.8 | 3.6 | 2.7 | 2.0 | 2.3 | 1.8 | 1.6 | 0.8 | 1.2 | |
| P / Tangible Book | · | · | · | 4.3 | 88.5 | 19.9 | · | · | · | · | · | · | |
| P / Cash Flow | 34.2 | 17.3 | 34.9 | 60.7 | -273.7 | 24.7 | 18.0 | 17.1 | 30.7 | 6.5 | 5.4 | 8.8 | |
| P / FCF | 49.4 | 22.8 | 184.5 | 743.1 | -78.8 | 31.6 | 24.7 | 24.5 | 122.3 | 7.2 | 10.0 | 18.4 | |
| EV / EBITDA | 4.1 | 3.5 | 15.2 | 28.0 | 38.8 | 25.9 | 19.3 | 17.3 | 21.7 | 11.2 | -4.7 | 6.3 | |
| EV / FCF | 65.2 | 31.5 | 299.9 | 990.6 | -88.7 | 34.0 | 31.6 | 29.7 | 154.2 | 6.9 | 11.8 | 20.3 | |
| EV / Revenue | 3.1 | 2.9 | 2.8 | 4.1 | 5.0 | 3.9 | 2.5 | 2.5 | 2.2 | 1.5 | 0.6 | 1.0 | |
| Earnings Yield | 0.15% | 2.1% | 0.32% | 0.47% | 0.90% | 7.2% | 2.0% | 4.2% | 1.9% | 2.5% | -37.1% | 7.8% |
Звіт про прибутки та збитки 15
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $885M | $1.08B | $1.10B | $1.08B | $1.00B | $1.11B | $1.06B | $1.04B | $951M | $1.01B | $898M | $908M | $532M | $412M | $405M | $354M | |
| Cost of Revenue | $633M | $720M | $725M | $719M | $662M | $734M | $700M | $689M | $648M | $681M | $622M | $628M | $382M | $308M | $310M | $270M | |
| Gross Profit | $251M | $359M | $375M | $364M | $340M | $372M | $363M | $352M | $302M | $334M | $276M | $281M | $149M | $105M | $95M | $84M | |
| SG&A Expense | $152M | $185M | $148M | $145M | $141M | $134M | $136M | $136M | $142M | $130M | $123M | $141M | $93M | $52M | $54M | $54M | |
| Operating Expenses | $199M | $234M | $464M | $194M | $188M | $184M | $184M | $184M | $189M | $178M | $172M | $185M | $115M | $63M | $65M | $64M | |
| Operating Income | $53M | $125M | $-88M | $170M | $152M | $188M | $178M | $168M | $113M | $156M | $104M | $96M | $35M | $42M | $30M | $20M | |
| Other Non-op | $-6M | $-6M | $-17M | $4M | $-3M | $4M | $3M | $-4M | $-3M | $-11M | $-3M | $-1M | $-2M | $700.0K | $200.0K | $700.0K | |
| Pretax Income | $-27M | $44M | $-183M | $95M | $72M | $112M | $100M | $80M | $26M | $58M | $10M | $10M | $-22M | $40M | $17M | $13M | |
| Income Tax | $-12M | $4M | $-48M | $16M | $18M | $28M | $27M | $16M | $9M | $7M | $100.0K | $2M | $-7M | $-2M | $4M | $2M | |
| Net Income | $-17M | $54M | $-138M | $76M | $50M | $80M | $69M | $59M | $11M | $50M | $3M | $9M | $-15M | $41M | $13M | $10M | |
| EPS (Basic) | $-0.36 | $1.04 | $-3.23 | $1.54 | $0.95 | $1.72 | $1.48 | $1.23 | $0.11 | $1.03 | $-0.08 | $0.05 | $-0.52 | $1.15 | $0.36 | $0.28 | |
| EPS (Diluted) | $-0.36 | $1.06 | $-3.23 | $1.53 | $0.94 | $1.57 | $1.33 | $1.10 | $0.10 | $0.97 | $-0.07 | $0.05 | $-0.52 | $0.98 | $0.31 | $0.25 | |
| Shares (Basic) | 47,850,000 | -89,720,000 | 44,950,000 | 44,940,000 | 44,930,000 | -83,970,000 | 42,050,000 | 42,040,000 | 42,030,000 | -83,920,000 | 41,980,000 | 41,970,000 | 41,940,000 | 35,870,000 | 35,860,000 | 35,830,000 | |
| Shares (Diluted) | 47,850,000 | -89,930,000 | 44,950,000 | 45,150,000 | 45,200,000 | -93,980,000 | 46,670,000 | 47,250,000 | 46,730,000 | -89,180,000 | 47,610,000 | 46,450,000 | 41,940,000 | 41,860,000 | 41,560,000 | 40,790,000 | |
| EBITDA | $53M | · | $-88M | $170M | $152M | · | $247M | $234M | $179M | · | $171M | $159M | $70M | $62M | $51M | $41M |
Баланс 26
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $268M | $366M | $399M | $342M | $296M | $309M | $310M | $247M | $192M | · | $147M | $190M | $167M | $90M | $150M | $100M | |
| Receivables | $763M | $782M | $726M | $765M | $738M | $752M | $806M | $748M | $800M | · | $744M | $770M | $747M | $277M | $279M | $253M | |
| Inventory | $588M | $572M | $514M | $499M | $506M | $490M | $539M | $555M | $572M | · | $613M | $635M | $602M | $358M | $363M | $351M | |
| Prepaid Expense | · | · | $130M | $140M | $131M | · | $99M | $101M | $121M | · | $98M | $100M | $104M | $34M | $34M | $32M | |
| Other Current Assets | $195M | $193M | $72M | $75M | $72M | $179M | $114M | $131M | $133M | · | $124M | $133M | $148M | $52M | $56M | $50M | |
| Current Assets | $2.86B | $2.90B | $2.86B | $2.79B | $2.58B | $2.47B | $2.55B | $2.44B | $2.37B | · | $2.26B | $2.56B | $2.16B | $930M | $1.01B | $911M | |
| Goodwill | $3.06B | $3.07B | $3.06B | $3.07B | $2.95B | $2.90B | $2.99B | $2.93B | $2.95B | $2.91B | $2.81B | $2.83B | $2.93B | $977M | $985M | $991M | |
| Intangibles | $2.45B | $2.51B | $2.56B | $2.62B | $2.55B | $2.54B | $2.66B | $2.65B | $2.71B | · | $2.81B | $2.91B | $3.11B | $536M | $549M | $545M | |
| Other Non-current Assets | $402M | $409M | $397M | $342M | $356M | $354M | $193M | $178M | $164M | · | $126M | $118M | $120M | $61M | $50M | $48M | |
| Total Assets | $9.69B | $9.81B | $9.79B | $9.72B | $9.31B | $9.12B | $9.50B | $9.28B | $9.25B | · | $9.02B | $9.41B | $9.25B | $3.07B | $3.17B | $3.09B | |
| Accounts Payable | $1.11B | $1.24B | $1.20B | $1.18B | $1.06B | $1.06B | $1.01B | $906M | $869M | · | $722M | $704M | $670M | $206M | $213M | $185M | |
| Current Liabilities | $1.87B | $2.13B | $2.04B | $1.80B | $1.71B | $1.79B | $2.00B | $1.93B | $1.89B | · | $1.80B | $1.85B | $1.73B | $755M | $775M | $722M | |
| Capital Leases | $65M | $63M | $65M | $61M | $62M | $60M | $62M | $50M | $52M | · | $50M | $54M | $52M | $16M | $17M | $19M | |
| Deferred Tax | $554M | $554M | $542M | $548M | $545M | $545M | $572M | $570M | $573M | · | $565M | $614M | $657M | $58M | $59M | $59M | |
| Other Non-current Liabilities | $171M | $183M | $192M | $189M | $165M | $153M | $96M | $87M | $96M | · | $38M | $41M | $42M | $33M | $35M | $38M | |
| Total Liabilities | $6.39B | $6.43B | $6.42B | $6.21B | $6.15B | $6.13B | $6.36B | $6.37B | $6.35B | · | $6.26B | $6.60B | $6.54B | $1.44B | $1.55B | $1.46B | |
| Long-term Debt | $3.79B | $3.66B | $3.65B | $3.67B | $3.73B | $3.64B | $3.88B | $3.99B | $3.99B | · | $4.08B | $4.32B | $4.33B | $838M | $923M | $874M | |
| Total Debt | $3.79B | · | $3.65B | $3.67B | $3.73B | · | $3.88B | $3.99B | $3.99B | · | $4.08B | $4.32B | $4.33B | $838M | $923M | $874M | |
| Common Stock | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $400.0K | $400.0K | $400.0K | · | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | $400.0K | |
| Paid-in Capital | $1.90B | $1.90B | $1.90B | $1.90B | $1.89B | $1.89B | $1.88B | $1.88B | $1.88B | · | $1.87B | $1.87B | $1.86B | $784M | $782M | $779M | |
| Retained Earnings | $1.11B | $1.13B | $1.08B | $1.23B | $1.16B | $1.11B | $1.04B | $978M | $926M | · | $879M | $882M | $880M | $943M | $901M | $888M | |
| Treasury Stock | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | · | $19M | $19M | $19M | $19M | $19M | $19M | |
| AOCI | $163M | $220M | $240M | $250M | $-32M | $-155M | $66M | $-90M | $-45M | · | $-103M | $-55M | $-54M | $-91M | $-59M | $-28M | |
| Stockholders' Equity | $3.16B | $3.23B | $3.20B | $3.35B | $3.00B | $2.83B | $2.97B | $2.75B | $2.74B | · | $2.63B | $2.67B | $2.67B | $1.62B | $1.61B | $1.62B | |
| Liabilities + Equity | $9.69B | $9.81B | $9.79B | $9.72B | $9.31B | $9.12B | $9.50B | $9.28B | $9.25B | · | $9.02B | $9.41B | $9.25B | $3.07B | $3.17B | $3.09B | |
| Shares Outstanding | 48,640,000 | 48,560,000 | 45,710,000 | 45,700,000 | 45,700,000 | 45,660,000 | 42,809,385 | 42,804,031 | 42,799,791 | 42,750,000 | 42,749,321 | 42,733,693 | 42,725,897 | 36,634,383 | 36,624,900 | 36,614,077 |
Грошовий потік 12
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $72M | $73M | $71M | $71M | $66M | $2.57B | $68M | $66M | $66M | $2.15B | $67M | $63M | $33M | $20M | $22M | $20M | |
| Amort. of Intangibles | $47M | $50M | $50M | $49M | $46M | $50M | $48M | $48M | $48M | $48M | $49M | $44M | $22M | $11M | $12M | $10M | |
| Restructuring | · | · | · | · | · | · | $2M | $4M | $5M | · | $4M | $5M | $2M | $-1M | $200.0K | $100.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | $-172M | · | · | · | $-50M | · | · | $-53M | |
| Operating Cash Flow | $-248M | $89M | $118M | $146M | $-60M | $281M | $201M | $116M | $-95M | $130M | $-23M | $92M | $-32M | $38M | $35M | $-22M | |
| CapEx | $25M | $23M | $23M | $24M | $20M | $20M | $26M | $28M | $46M | $20M | $61M | $21M | $31M | $18M | $17M | $13M | |
| Investing Cash Flow | $-58M | $-23M | $-26M | $-24M | $-21M | $-20M | $-26M | $-44M | $-52M | $165M | $243M | $-24M | $-4.37B | $-15M | $-38M | $-18M | |
| Stock Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $12M | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $12M | · | · | · | |
| Financing Cash Flow | $204M | $-101M | $-36M | $-83M | $66M | $-250M | $-120M | $-17M | $144M | $-266M | $-255M | $-34M | $1.97B | $-80M | $54M | $16M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $-37M | $33M | $-2.44B | $-60M | $50M | $-22M | |
| Free Cash Flow | $-273M | · | · | · | $-80M | · | · | · | $-141M | · | · | · | $-64M | · | · | $-35M |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.4% | · | 34.1% | 33.6% | 33.9% | · | 34.1% | 33.8% | 31.8% | · | 30.8% | 30.9% | 28.2% | 25.4% | 23.4% | 23.6% | |
| Operating Margin | 5.9% | · | -8.0% | 15.7% | 15.2% | · | 16.8% | 16.1% | 11.9% | · | 11.6% | 10.5% | 6.7% | 10.1% | 7.3% | 5.7% | |
| Net Margin | -1.9% | · | -12.6% | 7.0% | 4.9% | · | 6.5% | 5.6% | 1.2% | · | 0.38% | 1.0% | -2.8% | 10.0% | 3.2% | 2.9% | |
| Pretax Margin | -3.0% | · | -16.6% | 8.8% | 7.2% | · | 9.5% | 7.7% | 2.7% | · | 1.2% | 1.2% | -3.7% | 9.7% | 4.2% | 3.6% | |
| EBITDA Margin | 5.9% | · | -8.0% | 15.7% | 15.2% | · | 23.2% | 22.5% | 18.8% | · | 19.1% | 17.5% | 12.9% | 15.0% | 12.7% | 11.5% | |
| ROA | -0.18% | · | -1.4% | 0.80% | 0.53% | · | 0.75% | 0.63% | 0.12% | · | 0.06% | 0.14% | -0.24% | 1.4% | 0.43% | 0.36% | |
| ROE | -0.56% | · | -4.5% | 2.5% | 1.7% | · | 2.5% | 2.2% | 0.42% | · | 0.16% | 0.43% | -0.70% | 2.6% | 0.82% | 0.64% | |
| ROIC | 0.40% | · | -0.96% | 2.0% | 1.7% | · | 1.9% | 2.0% | 1.1% | · | 1.5% | 1.1% | 0.35% | 1.8% | 0.93% | 0.67% |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | · | 1.4 | 1.5 | 1.5 | · | 1.3 | 1.3 | 1.3 | · | 1.3 | 1.4 | 1.2 | 1.2 | 1.3 | 1.3 | |
| Quick Ratio | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | |
| Debt / Equity | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.3 | 1.5 | 1.5 | · | 1.6 | 1.6 | 1.6 | 0.5 | 0.6 | 0.5 | |
| LT Debt / Equity | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.2 | 1.4 | 1.4 | · | 1.4 | 1.5 | 1.5 | 0.4 | 0.4 | 0.4 |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Inventory Turnover | 1.2 | · | 1.4 | 1.4 | 1.2 | · | 1.2 | 1.2 | 1.1 | · | 1.3 | 1.3 | 0.8 | 0.9 | 0.9 | 0.9 | |
| Receivables Turnover | 1.2 | · | 1.4 | 1.4 | 1.3 | · | 1.4 | 1.4 | 1.2 | · | 1.8 | 1.7 | 1.1 | 1.6 | 1.6 | 1.6 |
Оцінка (TTM) 14
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4.07B | · | $4.25B | $4.19B | $4.05B | · | $3.95B | $3.80B | $3.29B | · | $2.75B | $2.26B | $1.70B | $1.55B | $1.47B | $1.38B | |
| Net Income TTM | $-30M | · | $56M | $253M | $188M | · | $142M | $82M | $9M | · | $39M | $48M | $49M | $76M | $50M | $44M | |
| Market Cap | $10.06B | · | $9.15B | $7.52B | $6.60B | · | $5.31B | $6.18B | $7.05B | · | $7.23B | $6.83B | $5.36B | $6.75B | $6.13B | $6.29B | |
| Enterprise Value | $13.58B | · | $12.40B | $10.85B | $10.03B | · | $8.89B | $9.92B | $10.85B | · | $11.16B | $10.96B | $9.52B | $7.50B | $6.90B | $7.06B | |
| P/E | -184.6 | · | 351.1 | 33.6 | 41.6 | · | 50.5 | 122.3 | -374.4 | · | 384.4 | 194.9 | 122.9 | 100.7 | 138.3 | 162.0 | |
| P/S | 2.5 | · | 2.2 | 1.8 | 1.6 | · | 1.3 | 1.6 | 2.1 | · | 2.6 | 3.0 | 3.1 | 4.4 | 4.2 | 4.5 | |
| P/B | 3.2 | · | 2.9 | 2.2 | 2.2 | · | 1.8 | 2.2 | 2.6 | · | 2.8 | 2.6 | 2.0 | 4.2 | 3.8 | 3.9 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | · | 64.6 | 86.2 | 74.3 | |
| P / Cash Flow | -40.5 | · | · | · | -110.0 | · | · | · | -74.1 | · | · | · | -166.9 | · | · | -283.3 | |
| P / FCF | -36.9 | · | · | · | -82.4 | · | · | · | -49.9 | · | · | · | -84.4 | · | · | -180.7 | |
| EV / EBITDA | 258.1 | · | -140.1 | 64.0 | 65.9 | · | 36.0 | 42.4 | 60.7 | · | 65.1 | 69.1 | 136.9 | 121.2 | 134.6 | 174.0 | |
| EV / FCF | -49.8 | · | · | · | -125.2 | · | · | · | -76.8 | · | · | · | -149.9 | · | · | -203.0 | |
| EV / Revenue | 3.3 | · | 2.9 | 2.6 | 2.5 | · | 2.2 | 2.6 | 3.3 | · | 4.1 | 4.9 | 5.6 | 4.8 | 4.7 | 5.1 | |
| Earnings Yield | -0.54% | · | 0.28% | 3.0% | 2.4% | · | 2.0% | 0.82% | -0.27% | · | 0.26% | 0.51% | 0.81% | 0.99% | 0.72% | 0.62% |
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 | 2021-12-31 | |
|---|---|---|---|---|---|
| Виручка | $4.26B | $4.16B | $3.35B | $1.61B | $1.32B |
| Валова маржа % | 33.7% | 33.4% | 31.0% | 25.3% | 24.6% |
| Операційна маржа % | 8.4% | 15.6% | 11.7% | 9.4% | 6.7% |
| Чистий прибуток | $41M | $218M | $47M | $24M | $59M |
| Розбавлений EPS | $0.30 | $4.10 | $0.43 | $0.54 | $1.44 |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 1.1 | 1.3 | 1.4 | 0.9 | 0.5 |
| Поточний коефіцієнт | 1.4 | 1.4 | 1.2 | 3.4 | 1.2 |
| Коефіцієнт швидкої ліквідності | 0.5 | 0.6 | 0.5 | 0.9 | 0.5 |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $203M | $382M | $32M | $7M | $-74M |
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.