SRPT Sarepta Therapeutics, Inc. - Common Stock
$17,00
Ціна · Тра 20, 2026
Фундаментальні показники станом на Тра 6, 2026
Діапазон 52 тижнів
$10–$44
20% of range
Рейтинг аналітиків
HOLD
33 analysts
Цільова ціна
$22
+29% upside
P/E (TTM)
-3.0
ROE
-57.1%
Маржа чистого прибутку
-32.5%
SRPT Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$17.00
Капіталізація
$2.26B
P/E (TTM)
-3.0
Прибуток на акцію (TTM)
$-7.13
Виручка (TTM)
$2.20B
Дивідендна дохідність
—
ROE
-57.1%
Борг/Капітал
—
Діапазон 52 тижнів
$10 – $44
SRPT 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
$2.20B
2016-12-31
→
2025-12-31
Прибуток на акцію
$-7.13
2020-12-31
→
2025-12-31
Вільний грошовий потік
$-307M
2016-12-31
→
2025-12-31
Маржа
-32.5%
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
SRPT
Медіана аналогів
P/E (TTM)
-3.0
11.3
P/S (TTM)
1.0
22.0
P/B
2.0
6.3
Price / FCF (Ціна / FCF)
-7.3
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
SRPT
Медіана аналогів
Operating Margin (Операційна маржа)
-31.8%
—
Net Profit Margin (Маржа чистого прибутку)
-32.5%
-74.2%
ROA
-19.5%
-30.3%
ROE
-57.1%
-42.3%
ROIC
-62.3%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
SRPT
Медіана аналогів
Current Ratio (Поточний коефіцієнт)
2.3
8.0
Quick Ratio (Коефіцієнт швидкої ліквідності)
1.2
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
SRPT
Медіана аналогів
Revenue YoY (Виторг рік до року)
15.6%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
33.1%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
32.4%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
SRPT
Медіана аналогів
SRPT Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
УТРИМУВАТИ
33 аналітиків
- Активна купівля 7 21,2%
- Купівля 6 18,2%
- Утримувати 15 45,5%
- Продаж 4 12,1%
- Активний продаж 1 3,0%
12-місячна цільова ціна
22 аналітиків · 2026-05-16
Медіана
$20.00
Зараз
$17.00
Мін
$5.00
Макс
$38.00
Медіанна цільова ціна
$20.00
+17,6%
Середня цільова ціна
$21.86
+28,6%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.50%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $2.88 | $1.01 | 1.9% |
| 31 грудня 2025 р. | $-3.93 | $-1.26 | -2.7% |
| 30 вересня 2025 р. | $-0.01 | $-0.83 | 0.82% |
| 30 червня 2025 р. | $1.89 | $0.77 | 1.1% |
| 31 березня 2025 р. | $-4.60 | $-0.97 | -3.6% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| SRPT | $2.26B | -3.0 | 15.6% | -32.5% | -57.1% | — |
| TYRA | $1.41B | -13.1 | — | — | -42.7% | — |
| ADMA | $4.34B | 30.4 | 19.6% | 28.8% | 33.6% | 57.4% |
| STOK | $1.87B | -264.5 | 404.5% | -3.7% | -2.0% | — |
| ZYME | $1.97B | -24.4 | 38.9% | -76.6% | -26.9% | — |
| SNDX | $1.84B | -6.4 | 627.8% | -165.6% | -257.1% | — |
| VRDN | $3.17B | -7.7 | 23359.9% | -483.6% | -55.4% | — |
| VCEL | $1.82B | 112.5 | 16.4% | 6.0% | 5.0% | 74.4% |
| ANAB | — | -105.4 | 157.0% | — | — | — |
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 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.20B | $1.90B | $1.24B | $933M | $702M | $540M | $381M | $301M | $155M | $5M | $1M | $10M | |
| Cost of Revenue | $26M | · | · | · | · | · | · | · | · | $130.0K | · | · | |
| R&D Expense | · | · | · | · | · | · | · | $402M | $167M | $188M | $146M | $94M | |
| SG&A Expense | $492M | $558M | $482M | $451M | $283M | $318M | $285M | $208M | $123M | $84M | $75M | $49M | |
| Operating Expenses | $2.90B | $1.68B | $1.51B | $1.47B | $1.16B | $1.10B | $1.09B | $645M | $326M | $272M | $221M | $144M | |
| Operating Income | $-700M | $218M | $-268M | $-536M | $-460M | $-564M | $-706M | $-344M | $-172M | $-267M | $-220M | $-134M | |
| Interest Expense | $-38M | $-18M | $-22M | $-53M | $64M | $60M | $31M | $34M | $6M | $2M | $1M | · | |
| Interest Income | $31M | $31M | $36M | $16M | $354.0K | $3M | $7M | $7M | $2M | $507.0K | $890.0K | · | |
| Other Non-op | $-19M | $43M | $33M | $-28M | $-61M | $11M | $-236.0K | $-656.0K | $601.0K | $930.0K | $154.0K | $779.0K | |
| Pretax Income | $-702M | $261M | $-520M | $-690M | $-419M | $-553M | $-714M | $-363M | $-49M | $-267M | $-220M | · | |
| Income Tax | $11M | $26M | $16M | $14M | $-168.0K | $1M | $1M | $-692.0K | $2M | · | · | · | |
| Net Income | $-713M | $235M | $-536M | $-703M | $-419M | $-554M | $-715M | $-362M | $-51M | $-267M | $-220M | $-136M | |
| EPS (Basic) | $-7.13 | $2.47 | $-5.80 | $-8.03 | $-5.15 | $-7.11 | · | · | · | · | · | · | |
| EPS (Diluted) | $-7.13 | $2.34 | $-5.80 | $-8.03 | $-5.15 | $-7.11 | · | · | · | · | · | · | |
| Shares (Basic) | 100,120,000 | 95,075,000 | 92,398,000 | 87,559,000 | 81,262,000 | 77,956,000 | 73,615,000 | 66,250,000 | 58,818,000 | 48,697,000 | 42,290,000 | 40,026,000 | |
| Shares (Diluted) | 100,120,000 | 107,875,000 | 92,398,000 | 87,559,000 | 81,262,000 | 77,956,000 | 73,615,000 | 66,250,000 | 58,818,000 | · | · | · | |
| EBITDA | $-655M | $256M | $-223M | $-494M | $-422M | $-537M | $-675M | $-331M | $-164M | $-261M | · | $-130M |
Баланс 30
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $801M | $1.10B | $428M | $967M | $2.12B | $1.50B | $835M | $371M | $600M | $122M | $80M | $74M | |
| Short-term Investments | $138M | $252M | $1.25B | $1.02B | $0 | $436M | $290M | $803M | $479M | $195M | $112M | $137M | |
| Receivables | $398M | $602M | $400M | $215M | $153M | $101M | $91M | $49M | $29M | $5M | $4M | $2M | |
| Inventory | $915M | $750M | $323M | $204M | $186M | $232M | $171M | $125M | $84M | $13M | · | · | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | $1M | $3M | $3M | |
| Other Current Assets | $172M | $90M | $78M | $150M | $149M | $213M | $82M | $78M | $37M | $27M | $17M | $35M | |
| Current Assets | $2.54B | $3.07B | $2.58B | $2.56B | $2.60B | $2.49B | $1.47B | $1.43B | $1.23B | $373M | $225M | $248M | |
| PP&E (Net) | $345M | $340M | $227M | $180M | $191M | $190M | $130M | $97M | $43M | $38M | $37M | $39M | |
| PP&E (Gross) | $626M | $574M | $418M | $329M | $304M | $266M | $181M | $125M | $61M | $68M | $62M | $58M | |
| Accum. Depreciation | $280M | $234M | $191M | $149M | $113M | $76M | $51M | $28M | $18M | $30M | $25M | $20M | |
| Intangibles | $29M | $27M | $30M | $8M | $14M | $14M | $12M | $12M | $14M | $8M | $7M | $6M | |
| Other Non-current Assets | $156M | $80M | $137M | $163M | $293M | $204M | $174M | $107M | $22M | $4M | $4M | $2M | |
| Total Assets | $3.35B | $3.96B | $3.26B | $3.13B | $3.15B | $2.98B | $1.82B | $1.64B | $1.31B | $424M | $274M | $295M | |
| Accounts Payable | $281M | $214M | $165M | $96M | $77M | $111M | $68M | $34M | $8M | $30M | $20M | $12M | |
| Accrued Liabilities | $360M | $374M | $315M | $419M | $272M | $194M | $186M | $134M | $69M | $31M | $29M | $17M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $2M | $2M | |
| Current Liabilities | $1.10B | $732M | $654M | $620M | $453M | $416M | $265M | $174M | $88M | $75M | $62M | $37M | |
| Capital Leases | $199M | $192M | $141M | $58M | $42M | $80M | $48M | · | · | · | · | · | |
| Other Non-current Liabilities | $2M | $2M | $3M | $42.0K | $11M | $20M | $5M | $16M | $6M | $6M | $6M | $7M | |
| Total Liabilities | $2.21B | $2.44B | $2.41B | $2.74B | $2.22B | $2.22B | $1.00B | $610M | $519M | $87M | $83M | $47M | |
| Long-term Debt | $829M | $1.14B | $1.24B | $1.54B | $564M | · | · | $421M | $431M | $18M | $27M | $7M | |
| Total Debt | · | $0 | $105M | · | · | · | · | · | · | · | · | $4M | |
| Common Stock | $11.0K | $10.0K | $9.0K | $9.0K | $9.0K | $8.0K | $8.0K | $7.0K | $6.0K | $5.0K | $5.0K | $4.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $927M | |
| Retained Earnings | $-4.88B | $-4.21B | $-4.45B | $-3.91B | $-3.21B | $-2.85B | $-2.29B | $-1.58B | $-1.22B | $-1.17B | $-899M | $-679M | |
| Treasury Stock | $25M | $0 | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $272.0K | $-218.0K | $918.0K | $-2M | $-20.0K | $3.0K | $50.0K | $-99.0K | $-379.0K | $-120.0K | $-111.0K | $-95.0K | |
| Stockholders' Equity | $1.14B | $1.53B | $859M | $385M | $928M | $762M | $818M | $1.03B | $789M | $337M | $190M | $248M | |
| Liabilities + Equity | $3.35B | $3.96B | $3.26B | $3.13B | $3.15B | $2.98B | $1.82B | $1.64B | $1.31B | $424M | $274M | $295M | |
| Shares Outstanding | 104,964,220 | 96,900,496 | 93,731,831 | 87,950,117 | 87,126,974 | 79,374,247 | 75,184,863 | 71,071,887 | 64,791,670 | 54,759,234 | 45,629,529 | 41,311,512 |
Грошовий потік 19
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $45M | $38M | $44M | $42M | $38M | $27M | $24M | $12M | $8M | $6M | $5M | $4M | |
| Stock-based Comp | $123M | $184M | $183M | $233M | $114M | $108M | $79M | $50M | $30M | $30M | $32M | $20M | |
| Deferred Tax | $-363.0K | $-249.0K | $-165.0K | $-612.0K | $-309.0K | $-245.0K | $-376.0K | $-240.0K | · | · | · | · | |
| Amort. of Intangibles | $3M | $2M | $2M | $714.0K | $706.0K | $662.0K | $849.0K | $865.0K | $1M | $29.0K | · | · | |
| Restructuring | $42M | $0 | $0 | · | · | · | · | · | $3M | $4M | · | $14.0K | |
| Other Non-cash | $340M | $-663M | $-192M | $104M | $-176M | $527M | $150M | $-89M | $-220M | $-14M | · | $-17M | |
| Operating Cash Flow | $-205M | $-206M | $-501M | $-325M | $-443M | $107M | $-456M | $-389M | $-232M | $-246M | $-149M | $-129M | |
| CapEx | $102M | $137M | $76M | $31M | $38M | $82M | $60M | $61M | $12M | $5M | $3M | $25M | |
| Investing Cash Flow | $70M | $756M | $-166M | $-1.05B | $495M | $-122M | $287M | $-370M | $-179M | $-90M | · | · | |
| Debt Issued | · | · | · | $0 | $0 | $291M | $246M | · | $30M | · | $20M | · | |
| Net Debt Issued | · | · | · | $0 | · | $291M | · | · | $30M | · | · | $-94.0K | |
| Stock Issued | $20M | $0 | $0 | $0 | $0 | $312M | · | $513M | $354M | $365M | $120M | $95M | |
| Stock Repurchased | $25M | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-5M | · | · | $0 | · | $312M | $365M | $513M | $354M | $365M | · | · | |
| Financing Cash Flow | $-168M | $125M | $125M | $233M | $562M | $682M | $643M | $530M | $888M | $378M | · | · | |
| Net Change in Cash | $-304M | $675M | $-542M | $-1.14B | $614M | $668M | $473M | $-229M | $477M | $42M | $7M | $-183M | |
| Taxes Paid | $38M | $23M | $15M | $2M | $583.0K | $3M | $933.0K | $2M | $5M | · | · | · | |
| Free Cash Flow | $-307M | $-343M | $-577M | $-356M | $-482M | $25M | $-516M | $-450M | $-244M | $-251M | · | $-154M | |
| Levered FCF | $-269M | $-326M | $-600M | $-410M | $-545M | $-35M | $-547M | $-483M | $-250M | · | · | · |
Прибутковість 7
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -31.8% | 11.5% | -21.5% | -57.5% | -65.5% | -104.5% | -185.3% | -114.1% | -111.0% | -4920.3% | · | · | |
| Net Margin | -32.5% | 12.4% | -43.1% | -75.4% | -59.7% | -102.6% | -187.8% | -120.2% | -32.8% | -4930.2% | · | · | |
| Pretax Margin | -31.9% | 13.7% | -41.8% | -74.0% | -59.7% | -102.4% | -187.5% | -120.4% | -31.5% | · | · | · | |
| EBITDA Margin | -29.8% | 13.5% | -18.0% | -53.0% | -60.1% | -99.5% | -177.2% | -110.1% | -105.8% | -4816.8% | · | · | |
| ROA | -19.5% | 6.5% | -16.8% | -22.4% | -13.7% | -23.1% | -41.3% | -24.5% | -5.9% | -76.6% | · | -46.3% | |
| ROE | -57.1% | 17.1% | -66.0% | -172.5% | -59.9% | -67.0% | -78.9% | -43.3% | -9.0% | -101.4% | · | -54.9% | |
| ROIC | -62.3% | 12.9% | -28.6% | -142.0% | -49.5% | -74.2% | -86.4% | -33.2% | -22.7% | · | · | · |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 4.2 | 3.9 | 4.1 | 5.8 | 6.0 | 5.5 | 8.2 | 13.9 | 5.0 | · | 6.7 | |
| Quick Ratio | 1.2 | 2.7 | 3.2 | 3.6 | 5.0 | 4.9 | 4.6 | 7.0 | 12.5 | 4.3 | · | 5.8 | |
| Debt / Equity | · | 0.0 | 0.1 | · | · | · | · | · | · | · | · | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | |
| Interest Coverage | 18.3 | -11.9 | -12.2 | -10.1 | -7.2 | -9.4 | -23.0 | -10.2 | -29.7 | · | · | · |
Ефективність 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | · | · | |
| Inventory Turnover | 0.0 | · | · | · | · | · | · | · | · | 0.0 | · | · | |
| Receivables Turnover | 4.4 | 3.8 | 4.0 | 5.1 | 5.5 | 5.6 | 5.4 | 7.7 | 8.9 | 1.2 | · | · |
Темпи зростання 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 15.6% | 53.0% | 33.3% | 32.9% | 30.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 33.1% | 39.4% | 32.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 32.4% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 14
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.20B | $1.90B | $1.24B | $933M | $702M | $540M | $381M | $301M | $155M | $5M | $1M | $10M | |
| Net Income TTM | $-713M | $235M | $-536M | $-703M | $-419M | $-554M | $-715M | $-362M | $-51M | $-267M | $-220M | $-136M | |
| Market Cap | $2.26B | $11.78B | $9.04B | $11.40B | $7.85B | $13.53B | $9.70B | $7.76B | $3.61B | $1.50B | · | $598M | |
| Enterprise Value | · | $10.43B | $7.47B | · | · | · | · | · | · | · | · | $391M | |
| P/E | -3.0 | 52.0 | -16.6 | -16.1 | -17.5 | -24.0 | -38.3 | -32.4 | -69.5 | · | -6.1 | -2.3 | |
| P/S | 1.0 | 6.2 | 7.3 | 12.2 | 11.2 | 25.1 | 25.5 | 25.8 | 23.3 | 277.1 | · | 61.3 | |
| P/B | 2.0 | 7.7 | 10.5 | 29.6 | 8.5 | 17.8 | 11.9 | 7.5 | 4.6 | 4.5 | · | 2.4 | |
| P / Tangible Book | 2.0 | 7.9 | 10.9 | 30.2 | 8.6 | 18.1 | · | · | · | · | · | · | |
| P / Cash Flow | -11.0 | -57.3 | -18.0 | -35.0 | -17.7 | 125.9 | -21.3 | -20.0 | -15.5 | -6.1 | · | -4.7 | |
| P / FCF | -7.3 | -34.4 | -15.7 | -32.0 | -16.3 | 535.6 | -18.8 | -17.2 | -14.8 | -6.0 | · | -3.9 | |
| EV / EBITDA | · | 40.8 | -33.4 | · | · | · | · | · | · | · | · | -3.0 | |
| EV / FCF | · | -30.4 | -12.9 | · | · | · | · | · | · | · | · | -2.5 | |
| EV / Revenue | · | 5.5 | 6.0 | · | · | · | · | · | · | · | · | 40.1 | |
| Earnings Yield | -33.1% | 1.9% | -6.0% | -6.2% | -5.7% | -4.2% | -2.6% | -3.1% | -1.4% | · | -16.5% | -44.0% |
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 | $731M | $443M | $399M | $611M | $745M | $658M | $467M | $363M | $413M | $397M | $332M | $261M | $254M | $258M | $230M | $233M | |
| Gross Profit | · | $-29M | $219M | $361M | $474M | $506M | $338M | $316M | $309M | · | · | · | · | · | · | · | |
| SG&A Expense | $109M | $128M | $92M | $138M | $134M | $164M | $128M | $139M | $127M | $132M | $121M | $119M | $111M | $120M | $105M | $154M | |
| Operating Expenses | $372M | $855M | $503M | $496M | $1.05B | $497M | $445M | $364M | $379M | $372M | $353M | $395M | $392M | $365M | $362M | $445M | |
| Operating Income | $358M | $-412M | $-103M | $116M | $-300M | $162M | $22M | $-701.0K | $35M | $25M | $-21M | $-134M | $-138M | $-107M | $-131M | $-211M | |
| Interest Expense | $-22M | $-46M | $2M | $5M | $-5M | $-24M | $5M | $5M | $-4M | $-39M | $5M | $5M | $6M | $-100M | $15M | $16M | |
| Interest Income | $6M | $8M | $7M | $5M | $10M | $8M | $8M | $8M | $7M | $9M | $10M | $8M | $9M | $9M | $5M | $2M | |
| Other Non-op | $-15M | $-22M | $48M | $38M | $-83M | $10M | $12M | $14M | $7M | $16M | $-12M | $17M | $13M | $6M | $378.0K | $-17M | |
| Pretax Income | $343M | $-278M | $-194M | $154M | $-384M | $172M | $34M | $14M | $41M | $40M | $-33M | $-15M | $-513M | $-101M | $-256M | $-228M | |
| Income Tax | $12M | $5M | $-14M | $-43M | $64M | $13M | $395.0K | $7M | $5M | $-5M | $8M | $9M | $4M | $8M | $1M | $3M | |
| Net Income | $331M | $-412M | $-51M | $197M | $-448M | $159M | $34M | $6M | $36M | $46M | $-41M | $-24M | $-517M | $-109M | $-258M | $-231M | |
| EPS (Basic) | $3.15 | $-3.93 | $-0.50 | $2.01 | $-4.60 | $1.65 | $0.35 | $0.07 | $0.38 | $0.79 | $-0.46 | $-0.27 | $-5.86 | $-1.24 | $-2.94 | $-2.65 | |
| EPS (Diluted) | $2.88 | $-3.93 | $-0.50 | $1.89 | $-4.60 | $1.50 | $0.34 | $0.07 | $0.37 | $0.79 | $-0.46 | $-0.27 | $-5.86 | $-1.24 | $-2.94 | $-2.65 | |
| Shares (Basic) | 104,988,000 | -195,484,000 | 100,237,000 | 98,005,000 | 97,362,000 | -188,924,000 | 95,390,000 | 94,618,000 | 93,991,000 | -173,420,000 | 88,889,000 | 88,743,000 | 88,186,000 | -174,833,000 | 87,628,000 | 87,511,000 | |
| Shares (Diluted) | 121,916,000 | -204,102,000 | 100,237,000 | 106,623,000 | 97,362,000 | -190,831,000 | 100,448,000 | 99,144,000 | 99,114,000 | -173,420,000 | 88,889,000 | 88,743,000 | 88,186,000 | -174,833,000 | 87,628,000 | 87,511,000 | |
| EBITDA | $369M | · | $-103M | $116M | $-290M | · | $22M | $-701.0K | $44M | · | $-21M | $-134M | $-127M | · | $-131M | $-211M |
Баланс 27
| 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 | $464M | $801M | $613M | $511M | $241M | $1.10B | $198M | $384M | $427M | $428M | $542M | $852M | $872M | $967M | $1.04B | $869M | |
| Short-term Investments | $189M | $138M | $238M | $290M | $282M | $252M | $1.00B | $1.08B | $963M | · | $1.19B | $1.01B | $1.01B | · | $1.03B | $1.06B | |
| Receivables | $395M | $398M | $396M | $527M | $659M | $602M | $435M | $360M | $379M | · | $319M | $237M | $224M | · | $202M | $204M | |
| Inventory | $1.00B | $915M | $1.08B | $994M | $941M | $750M | $566M | $486M | $374M | · | $244M | $227M | $203M | · | $221M | $208M | |
| Other Current Assets | $188M | $172M | $192M | $128M | $105M | $90M | $165M | $75M | $83M | · | $154M | $148M | $180M | · | $131M | $129M | |
| Current Assets | $2.31B | $2.54B | $2.72B | $2.66B | $2.43B | $3.07B | $2.69B | $2.68B | $2.46B | · | $2.45B | $2.47B | $2.49B | · | $2.63B | $2.47B | |
| PP&E (Net) | $336M | $345M | $359M | $372M | $361M | $340M | $306M | $276M | $249M | · | $212M | $189M | $183M | · | $181M | $183M | |
| PP&E (Gross) | · | $626M | · | · | · | $574M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $280M | · | · | · | $234M | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $31M | $29M | $30M | $31M | $26M | $27M | $28M | $28M | $29M | · | $20M | $18M | $7M | · | $13M | $13M | |
| Other Non-current Assets | $152M | $156M | $73M | $83M | $81M | $80M | $84M | $136M | $176M | · | $137M | $163M | $162M | · | $293M | $284M | |
| Total Assets | $3.18B | $3.35B | $3.49B | $3.68B | $3.47B | $3.96B | $3.60B | $3.42B | $3.22B | · | $3.11B | $3.13B | $3.06B | · | $3.16B | $3.00B | |
| Accounts Payable | $70M | $281M | $94M | $137M | $156M | $214M | $119M | $107M | $92M | · | $88M | $110M | $107M | · | $118M | $56M | |
| Accrued Liabilities | $302M | $360M | $296M | $377M | $392M | $374M | $345M | $350M | $283M | · | $322M | $327M | $346M | · | $369M | $384M | |
| Current Liabilities | $499M | $1.10B | $921M | $920M | $606M | $732M | $699M | $688M | $609M | · | $451M | $499M | $537M | · | $603M | $546M | |
| Capital Leases | $199M | $199M | $215M | $214M | $205M | $192M | $170M | $144M | $140M | · | $135M | $129M | $54M | · | $35M | $39M | |
| Other Non-current Liabilities | $2M | $2M | $1M | $1M | $927.0K | $2M | $1M | $7M | $8M | · | $0 | $38.0K | $38.0K | · | $0 | $11M | |
| Total Liabilities | $1.67B | $2.21B | $2.17B | $2.32B | $2.32B | $2.44B | $2.38B | $2.35B | $2.26B | · | $2.35B | $2.38B | $2.35B | · | $2.73B | $2.27B | |
| Long-term Debt | $838M | $829M | $1.04B | · | · | $1.14B | $1.23B | $1.23B | $1.24B | · | $1.24B | $1.24B | $1.23B | · | $1.54B | · | |
| Total Debt | · | · | · | · | · | · | $92M | $92M | $106M | · | · | · | · | · | · | · | |
| Common Stock | $11.0K | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $9.0K | · | $9.0K | $9.0K | $9.0K | · | $9.0K | $9.0K | |
| Retained Earnings | $-4.55B | $-4.88B | $-4.64B | $-4.46B | $-4.66B | $-4.21B | $-4.37B | $-4.40B | $-4.41B | · | $-4.49B | $-4.45B | $-4.43B | · | $-3.80B | $-3.54B | |
| Treasury Stock | $25M | $25M | $25M | $25M | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-121.0K | $272.0K | $220.0K | $-51.0K | $34.0K | $-218.0K | $2M | $-1M | $-691.0K | · | $-638.0K | $-1M | $-419.0K | · | $-3M | $-2M | |
| Stockholders' Equity | $1.51B | $1.14B | $1.32B | $1.36B | $1.14B | $1.53B | $1.22B | $1.08B | $961M | $859M | $764M | $741M | $713M | $385M | $431M | $726M | |
| Liabilities + Equity | $3.18B | $3.35B | $3.49B | $3.68B | $3.47B | $3.96B | $3.60B | $3.42B | $3.22B | · | $3.11B | $3.13B | $3.06B | · | $3.16B | $3.00B | |
| Shares Outstanding | 105,571,146 | 104,964,220 | 104,768,111 | 97,706,074 | 98,254,898 | 96,900,496 | 95,493,005 | 95,282,600 | 94,490,157 | · | 93,537,355 | 93,273,541 | 93,140,135 | · | 87,766,199 | 87,535,299 |
Грошовий потік 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $11M | $5M | $18M | $11M | $10M | $10M | $10M | $9M | $9M | $11M | $11M | $11M | $11M | $11M | $11M | $10M | |
| Stock-based Comp | $29M | $30M | $15M | $37M | $41M | $50M | $43M | $50M | $41M | $46M | $48M | $47M | $41M | $51M | $50M | $103M | |
| Amort. of Intangibles | $691.0K | $677.0K | $677.0K | $667.0K | $601.0K | $601.0K | $602.0K | $601.0K | $601.0K | $763.0K | $439.0K | $179.0K | $178.0K | $179.0K | $178.0K | $179.0K | |
| Restructuring | · | $1M | $41M | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-574M | · | · | · | $-187M | · | · | · | $-328M | · | · | · | $255M | · | · | · | |
| Operating Cash Flow | $-203M | $131M | $-15M | $261M | $-583M | $92M | $-71M | $15M | $-242M | $-55M | $-115M | $-122M | $-209M | $-92M | $-65M | $-67M | |
| CapEx | $2M | $4M | $23M | $32M | $44M | $38M | $37M | $29M | $32M | $19M | $30M | $18M | $9M | $8M | $8M | $9M | |
| Investing Cash Flow | $-134M | $96M | $232M | $32M | $-291M | $764M | $-129M | $-99M | $219M | $-64M | $-211M | $97M | $12M | $10M | $19M | $-290M | |
| Stock Issued | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $241.0K | $-39M | $-118M | $-24M | $12M | $49M | $14M | $40M | $22M | $2M | $15M | $6M | $102M | $11M | $216M | $339.0K | |
| Net Change in Cash | $-337M | $188M | $100M | $270M | $-862M | $905M | $-186M | $-44M | $-1M | $-117M | $-310M | $-20M | $-95M | $-72M | $171M | $-356M | |
| Taxes Paid | $2M | $16M | $1M | $19M | $835.0K | $11M | $4M | $7M | $909.0K | $6M | $4M | $5M | $535.0K | $339.0K | · | · | |
| Free Cash Flow | $-205M | · | · | · | $-627M | · | · | · | $-275M | · | · | · | $-219M | · | · | · | |
| Levered FCF | $-184M | · | · | · | $-622M | · | · | · | $-278M | · | · | · | $-225M | · | · | · |
Прибутковість 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 49.0% | · | -25.9% | 18.9% | -40.3% | · | 4.8% | -0.19% | 8.4% | · | -6.3% | -51.1% | -54.5% | · | -57.0% | -90.4% | |
| Net Margin | 45.3% | · | -45.1% | 32.2% | -60.1% | · | 7.2% | 1.8% | 8.7% | · | -12.3% | -9.2% | -203.8% | · | -111.9% | -99.1% | |
| Pretax Margin | 47.0% | · | -48.6% | 25.1% | -51.5% | · | 7.3% | 3.7% | 10.0% | · | -10.0% | -5.6% | -202.2% | · | -111.4% | -97.7% | |
| EBITDA Margin | 50.5% | · | -25.9% | 18.9% | -39.0% | · | 4.8% | -0.19% | 10.6% | · | -6.3% | -51.1% | -50.0% | · | -57.0% | -90.4% | |
| ROA | 10.0% | · | -5.1% | 5.5% | -13.4% | · | 1.0% | 0.20% | 1.1% | · | -1.3% | -0.78% | -16.9% | · | -8.9% | -8.0% | |
| ROE | 25.0% | · | -14.2% | 16.2% | -42.5% | · | 3.4% | 0.71% | 4.3% | · | -6.9% | -3.3% | -65.8% | · | -57.2% | -38.2% | |
| ROIC | 23.0% | · | -7.3% | 10.9% | -30.7% | · | 1.7% | -0.03% | 2.9% | · | -3.4% | -29.6% | -19.5% | · | -30.6% | -29.5% |
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 | 4.6 | · | 3.0 | 2.9 | 4.0 | · | 3.8 | 3.9 | 4.0 | · | 5.4 | 5.0 | 4.6 | · | 4.4 | 4.5 | |
| Quick Ratio | 2.1 | · | 1.4 | 1.4 | 2.0 | · | 2.3 | 2.6 | 2.9 | · | 4.6 | 4.2 | 3.9 | · | 3.8 | 3.9 | |
| Debt / Equity | · | · | · | · | · | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | · | |
| Interest Coverage | -16.5 | · | -13.7 | 22.1 | 66.7 | · | 4.5 | -0.1 | 8.4 | · | -4.0 | -25.6 | -21.8 | · | -8.9 | -13.2 |
Ефективність 2
| 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 | 0.2 | · | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.4 | · | 1.0 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.4 | · | 1.3 | 1.2 | 1.3 | · | 1.3 | 1.4 |
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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.18B | · | $2.41B | $2.48B | $2.23B | · | $1.58B | $1.37B | $1.26B | · | $1.08B | $978M | $928M | · | $864M | $798M | |
| Net Income TTM | $65M | · | $-142M | $-58M | $-248M | · | $35M | $-22M | $-546M | · | $-839M | $-1.03B | $-1.11B | · | $-642M | $-466M | |
| Market Cap | $2.30B | · | $2.02B | $1.67B | $6.27B | · | $11.93B | $15.05B | $12.23B | · | $11.34B | $10.68B | $12.84B | · | $9.70B | $6.56B | |
| Enterprise Value | · | · | · | · | · | · | $10.82B | $13.69B | $10.95B | · | · | · | · | · | · | · | |
| P/E | 64.0 | · | -11.3 | -19.7 | -23.7 | · | 390.3 | -544.8 | -20.8 | · | -12.7 | -9.8 | -10.9 | · | -15.0 | -13.7 | |
| P/S | 1.1 | · | 0.8 | 0.7 | 2.8 | · | 7.6 | 11.0 | 9.7 | · | 10.5 | 10.9 | 13.8 | · | 11.2 | 8.2 | |
| P/B | 1.5 | · | 1.5 | 1.2 | 5.5 | · | 9.8 | 14.0 | 12.7 | · | 14.8 | 14.4 | 18.0 | · | 22.5 | 9.0 | |
| P / Tangible Book | 1.6 | · | 1.6 | 1.3 | 5.6 | · | 10.0 | 14.4 | 13.1 | · | 15.2 | 14.8 | 18.2 | · | 23.2 | 9.2 | |
| P / Cash Flow | -11.3 | · | · | · | -10.7 | · | · | · | -50.5 | · | · | · | -61.3 | · | · | · | |
| P / FCF | -11.2 | · | · | · | -10.0 | · | · | · | -44.6 | · | · | · | -58.7 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | 487.4 | -19523.1 | 250.8 | · | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | -39.9 | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | 6.9 | 10.0 | 8.7 | · | · | · | · | · | · | · | |
| Earnings Yield | 1.6% | · | -8.9% | -5.1% | -4.2% | · | 0.26% | -0.18% | -4.8% | · | -7.9% | -10.2% | -9.2% | · | -6.7% | -7.3% |
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 | $2.20B | $1.90B | $1.24B | $933M | $702M |
| Операційна маржа % | -31.8% | 11.5% | -21.5% | -57.5% | -65.5% |
| Чистий прибуток | $-713M | $235M | $-536M | $-703M | $-419M |
| Розбавлений EPS | $-7.13 | $2.34 | $-5.80 | $-8.03 | $-5.15 |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | — | 0.0 | 0.1 | — | — |
| Поточний коефіцієнт | 2.3 | 4.2 | 3.9 | 4.1 | 5.8 |
| Коефіцієнт швидкої ліквідності | 1.2 | 2.7 | 3.2 | 3.6 | 5.0 |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $-307M | $-343M | $-577M | $-356M | $-482M |
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.