UIS Unisys Corporation New Common Stock
$2,59
Ціна · Тра 1, 2026
Фундаментальні показники станом на Лют 25, 2026
Діапазон 52 тижнів
$2–$6
15% of range
Рейтинг аналітиків
BUY
8 analysts
Цільова ціна
$5
+88% upside
P/E (TTM)
-0.6
ROE
120.1%
Маржа чистого прибутку
-17.4%
UIS Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$2.59
Капіталізація
—
P/E (TTM)
-0.6
Прибуток на акцію (TTM)
$-4.79
Виручка (TTM)
$1.95B
Дивідендна дохідність
—
ROE
120.1%
Борг/Капітал
—
Діапазон 52 тижнів
$2 – $6
UIS Графік ціни акцій Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$1.95B
2016-12-31
→
2025-12-31
Прибуток на акцію
$-4.79
2016-12-31
→
2025-12-31
Вільний грошовий потік
$-170M
2016-12-31
→
2025-12-31
Маржа
-17.4%
2016-12-31
→
2025-12-31
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
UIS
Медіана аналогів
P/E (TTM)
-0.6
28.3
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
UIS
Медіана аналогів
Gross Margin (Валова маржа)
28.2%
50.0%
Operating Margin (Операційна маржа)
4.0%
—
Net Profit Margin (Маржа чистого прибутку)
-17.4%
-0.52%
ROA
-18.3%
-0.69%
ROE
120.1%
-1.0%
ROIC
-34.7%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
UIS
Медіана аналогів
Current Ratio (Поточний коефіцієнт)
1.5
1.0
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.6
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
UIS
Медіана аналогів
Revenue YoY (Виторг рік до року)
-2.9%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
-0.50%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
-0.76%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
UIS
Медіана аналогів
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
—
Коефіцієнт виплат
—
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 18 червня 1990 р. | $2,5000 |
| 16 березня 1990 р. | $2,5000 |
| 15 грудня 1989 р. | $2,5000 |
| 03 жовтня 1989 р. | $2,5000 |
| 19 червня 1989 р. | $2,5000 |
| 17 березня 1989 р. | $2,5000 |
| 30 грудня 1988 р. | $2,5000 |
| 03 жовтня 1988 р. | $2,5000 |
| 17 червня 1988 р. | $2,5000 |
| 18 березня 1988 р. | $2,3000 |
| 18 грудня 1987 р. | $2,3000 |
| 08 вересня 1987 р. | $2,3000 |
| 30 червня 1987 р. | $2,3000 |
| 01 квітня 1987 р. | $2,1667 |
| 31 грудня 1986 р. | $2,1667 |
| 01 жовтня 1986 р. | $2,1667 |
UIS Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
8 аналітиків
- Активна купівля 2 25,0%
- Купівля 4 50,0%
- Утримувати 2 25,0%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
4 аналітиків · 2026-04-29
Медіана
$5.00
Зараз
$2.59
Мін
$2.50
Макс
$7.00
Медіанна цільова ціна
$5.00
+93,1%
Середня цільова ціна
$4.88
+88,2%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
0.20%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 грудня 2025 р. | $0.86 | $0.64 | 0.22% |
| 30 вересня 2025 р. | $-0.08 | $0.01 | -0.09% |
| 30 червня 2025 р. | $0.19 | $-0.29 | 0.48% |
| 31 березня 2025 р. | $-0.05 | $-0.23 | 0.18% |
Порівняння з аналогами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| UIS | — | -0.6 | -2.9% | -17.4% | 120.1% | 28.2% |
| GDYN | $766M | 82.1 | 17.5% | 2.4% | 1.8% | 34.6% |
| TSSI | $195M | 12.6 | 65.9% | 6.2% | 35.1% | 13.2% |
| HCKT | — | 43.4 | -2.6% | 4.2% | 13.8% | — |
| III | $276M | 30.4 | -1.2% | 3.8% | 9.9% | — |
| BNAI | — | — | — | — | — | — |
| CSPI | $114M | -1155.0 | 6.4% | -0.15% | -0.20% | 31.5% |
| RSSS | $93M | 71.8 | 9.9% | 2.6% | 10.1% | 49.3% |
| XTIA | $41M | -0.3 | 602.4% | -305.7% | -456.2% | 21.9% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 18
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.95B | $2.01B | $2.02B | $1.98B | $2.05B | $2.03B | $2.22B | $2.25B | $2.74B | $2.82B | $3.02B | $3.36B | |
| Cost of Revenue | $1.40B | $1.42B | $1.46B | $1.45B | $1.48B | $1.54B | $1.69B | $1.67B | $2.19B | $2.20B | $2.47B | $2.58B | |
| Gross Profit | $549M | $586M | $551M | $530M | $572M | $483M | $534M | $686M | $548M | $559M | $541M | · | |
| R&D Expense | $25M | $25M | $24M | $24M | $28M | $27M | $31M | $32M | $39M | $47M | $76M | $69M | |
| SG&A Expense | $391M | $424M | $450M | $453M | $390M | $369M | $365M | $340M | $412M | $441M | $520M | $554M | |
| Operating Expenses | $1.87B | $1.91B | $1.94B | $1.93B | $1.90B | $1.94B | $2.08B | $2.04B | $2.64B | $2.69B | $3.07B | $3.20B | |
| Operating Income | $78M | $97M | $77M | $52M | $154M | $87M | $138M | $212M | $97M | $129M | $-55M | $155M | |
| Interest Expense | · | · | $31M | $32M | $35M | $29M | $62M | $64M | $53M | $27M | $12M | $9M | |
| Interest Income | $21M | $23M | $26M | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-297M | $-141M | $-394M | $-82M | $-580M | $-330M | $-136M | $-77M | $-116M | $-81M | $8M | $-200.0K | |
| Pretax Income | $-272M | $-75M | $-348M | $-63M | $-462M | $-272M | $-61M | $71M | $-72M | $20M | $-59M | $146M | |
| Income Tax | $68M | $118M | $79M | $42M | $-12M | $45M | $28M | $46M | $-6M | $57M | $44M | $86M | |
| Net Income | $-340M | $-193M | $-431M | $-106M | $-448M | $751M | $-17M | $76M | $-65M | $-48M | $-110M | $47M | |
| EPS (Basic) | $-4.79 | $-2.79 | $-6.31 | $-1.57 | $-6.75 | $11.93 | $-0.31 | $1.48 | $-1.30 | $-0.95 | $-2.20 | $0.89 | |
| EPS (Diluted) | $-4.79 | $-2.79 | $-6.31 | $-1.57 | $-6.75 | $11.93 | $-0.31 | $1.47 | $-1.30 | $-0.95 | $-2.20 | $0.89 | |
| Shares (Basic) | 70,994,000 | 69,199,000 | 68,254,000 | 67,665,000 | 66,451,000 | 62,932,000 | 55,961,000 | 50,946,000 | 50,409,000 | 50,060,000 | 49,905,000 | 49,280,000 | |
| Shares (Diluted) | 70,994,000 | 69,199,000 | 68,254,000 | 67,665,000 | 66,451,000 | 62,932,000 | 55,961,000 | 51,487,000 | 50,409,000 | 50,060,000 | 49,905,000 | 49,584,000 | |
| EBITDA | $102M | $122M | $106M | $102M | $184M | $117M | $274M | $324M | $44M | $86M | $2M | $207M |
Баланс 25
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $414M | $376M | $388M | $392M | $553M | $898M | $539M | $605M | $734M | $371M | $365M | $494M | |
| Inventory | $14M | $16M | $15M | $15M | $8M | $13M | $16M | $27M | · | · | · | · | |
| Prepaid Expense | $128M | $103M | $102M | $92M | $79M | $89M | $101M | $130M | $126M | $122M | $121M | $141M | |
| Current Assets | $1.00B | $979M | $971M | $930M | $1.13B | $1.51B | $1.22B | $1.30B | $1.39B | $1.03B | $1.11B | $1.32B | |
| PP&E (Net) | $53M | $57M | $64M | $76M | $86M | $110M | $116M | $112M | $142M | $145M | $154M | $169M | |
| PP&E (Gross) | $403M | $396M | $396M | $411M | $468M | $727M | $784M | $800M | $899M | $887M | $877M | $1.06B | |
| Accum. Depreciation | $350M | $339M | $332M | $335M | $382M | $616M | $668M | $679M | $756M | $741M | $723M | $891M | |
| Goodwill | $194M | $248M | $287M | $287M | $315M | $109M | $110M | $111M | $181M | $179M | $177M | $184M | |
| Intangibles | $31M | $36M | $43M | $52M | $35M | $0 | · | · | · | · | · | · | |
| Other Non-current Assets | $160M | $182M | $206M | $190M | $174M | $204M | $199M | $203M | $191M | $151M | $194M | $209M | |
| Total Assets | $1.85B | $1.87B | $1.97B | $2.07B | $2.42B | $2.71B | $2.50B | $2.46B | $2.54B | $2.02B | $2.13B | $2.32B | |
| Accounts Payable | $81M | $98M | $131M | $161M | $180M | $223M | $204M | $269M | $242M | $189M | $219M | $262M | |
| Short-term Debt | · | · | · | · | · | · | $0 | · | · | $0 | $66M | · | |
| Current Liabilities | $656M | $628M | $651M | $650M | $752M | $935M | $927M | $923M | $972M | $982M | $961M | $998M | |
| Capital Leases | $31M | $29M | $26M | $30M | $46M | $62M | $56M | $6M | · | · | $12M | $14M | |
| Other Non-current Liabilities | $81M | $71M | $44M | $31M | $47M | $71M | $48M | $77M | $100M | $83M | $79M | $92M | |
| Long-term Debt | $700M | $490M | $504M | $512M | $527M | $624M | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | · | · | · | $0 | $66M | · | |
| Common Stock | $800.0K | $800.0K | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $4.49B | |
| Retained Earnings | $-2.48B | $-2.14B | $-1.95B | $-1.51B | $-1.41B | $-960M | $-1.71B | $-1.69B | $-1.96B | $-1.89B | $-1.85B | $-1.74B | |
| Treasury Stock | $162M | $158M | $156M | $156M | $152M | $114M | $110M | $105M | $103M | $100M | $100M | $100M | |
| AOCI | $-2.43B | $-2.76B | $-2.80B | $-3.08B | $-3.26B | $-3.94B | $-4.09B | $-4.08B | $-3.82B | $-4.15B | $-3.95B | $-4.11B | |
| Stockholders' Equity | $-283M | $-283M | $-152M | $-15M | $-114M | $-357M | $-1.27B | $-1.34B | $-1.35B | $-1.63B | $-1.39B | $-1.46B | |
| Liabilities + Equity | $1.85B | $1.87B | $1.97B | $2.07B | $2.42B | $2.71B | $2.50B | $2.46B | $2.54B | $2.02B | $2.13B | $2.35B |
Грошовий потік 18
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $24M | $24M | $29M | $50M | $30M | $30M | $35M | $40M | $40M | $39M | $58M | $52M | |
| Stock-based Comp | $15M | $21M | $17M | $20M | $19M | $14M | $13M | $13M | $11M | $10M | $9M | $10M | |
| Deferred Tax | $8M | $36M | $24M | $-8M | $-59M | $-13M | $4M | $8M | · | · | · | · | |
| Amort. of Intangibles | $4M | $7M | $10M | $10M | $3M | $0 | $0 | $57M | $63M | $65M | $67M | $58M | |
| Restructuring | $30M | $18M | $13M | $55M | $23M | $96M | $29M | $20M | $147M | $82M | $118M | · | |
| Other Non-cash | $154M | $247M | $434M | $57M | $591M | $-1.46B | $93M | $-55M | $181M | $218M | $44M | $12M | |
| Operating Cash Flow | $-140M | $135M | $74M | $13M | $132M | $-681M | $124M | $74M | $166M | $218M | $6M | $121M | |
| CapEx | $30M | $32M | $33M | $31M | $27M | $28M | $38M | $36M | $26M | $32M | $50M | $53M | |
| Investing Cash Flow | $-32M | $-97M | $-70M | $-131M | $-360M | $1.04B | $-158M | $-185M | $-152M | $-182M | $-181M | $-195M | |
| Debt Issued | $700M | $0 | $0 | $0 | $2M | $497M | $30M | $0 | $453M | $214M | $32M | $0 | |
| Net Debt Issued | $208M | $-15M | $-17M | $-18M | $-102M | $42M | $16M | $-2M | $345M | $84M | $21M | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $0 | $36M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $0 | · | $-36M | |
| Financing Cash Flow | $186M | $-18M | $-17M | $-22M | $-106M | $5M | $-38M | $-5M | $330M | $-17M | $90M | $-37M | |
| Net Change in Cash | $31M | $-6M | $-6M | $-158M | $-346M | $355M | $-72M | $-140M | $363M | $4M | $-133M | $-146M | |
| Taxes Paid | $75M | $56M | $63M | $49M | $54M | $25M | $38M | $39M | $34M | $46M | $60M | $74M | |
| Free Cash Flow | $-170M | $119M | $53M | $-18M | $105M | $-709M | $86M | $38M | $141M | $186M | $-48M | $68M | |
| Levered FCF | · | · | $15M | $-73M | $71M | $-743M | $107M | $3M | $92M | $235M | $-69M | $64M |
Прибутковість 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.2% | 29.2% | 27.4% | 26.8% | 27.8% | 23.8% | 22.6% | 24.3% | 17.4% | 19.8% | · | · | |
| Operating Margin | 4.0% | 4.9% | 3.8% | 2.6% | 7.5% | 4.3% | 8.1% | 10.1% | 0.17% | 1.7% | -1.8% | 4.6% | |
| Net Margin | -17.4% | -9.6% | -21.4% | -5.3% | -21.8% | 37.0% | -0.58% | 2.7% | -2.4% | -1.7% | -3.6% | 1.4% | |
| Pretax Margin | -14.0% | -3.8% | -17.3% | -3.2% | -22.5% | -13.4% | 1.4% | 5.1% | -2.6% | 0.73% | -1.9% | 4.3% | |
| EBITDA Margin | 5.2% | 6.1% | 5.3% | 5.2% | 9.0% | 5.8% | 9.3% | 11.5% | 1.6% | 3.1% | 0.08% | 6.2% | |
| ROA | -18.3% | -10.1% | -21.4% | -4.7% | · | 28.8% | -0.69% | 3.0% | -2.9% | -2.3% | -4.9% | 1.9% | |
| ROE | 120.1% | 88.9% | 517.4% | 165.1% | · | -92.5% | 1.3% | -5.6% | 4.4% | 3.2% | 7.7% | -4.3% | |
| ROIC | -34.7% | -88.2% | -62.2% | -595.0% | · | -28.5% | 6.3% | -11.7% | -0.31% | 5.2% | 7.3% | -4.3% |
Ліквідність та платоспроможність 4
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.6 | 1.5 | 1.4 | · | 1.6 | 1.3 | 1.4 | 1.4 | 1.0 | 1.2 | 1.3 | |
| Quick Ratio | 0.6 | 0.6 | 0.6 | 0.6 | · | 1.0 | 0.6 | 0.7 | 0.8 | 0.4 | 0.4 | 0.5 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | -0.0 | · | |
| Interest Coverage | · | · | 2.5 | 1.6 | 4.4 | 3.0 | 3.8 | 4.4 | 0.1 | 1.7 | -4.6 | 16.8 |
Ефективність 2
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.0 | 1.0 | 0.9 | · | 0.8 | 1.2 | 1.1 | 1.2 | 1.4 | 1.4 | 1.4 | |
| Inventory Turnover | 92.8 | 89.7 | 97.0 | 128.9 | · | 103.6 | · | 156.7 | · | · | · | · |
Темпи зростання 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.9% | -0.35% | 1.8% | -3.6% | 1.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.50% | -0.75% | -0.18% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.76% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 4
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.95B | $2.01B | $2.02B | $1.98B | $2.05B | $2.03B | $2.22B | $2.25B | $2.74B | $2.82B | $3.02B | $3.36B | |
| Net Income TTM | $-340M | $-193M | $-431M | $-106M | $-448M | $751M | $-17M | $76M | $-65M | $-48M | $-110M | $47M | |
| P/E | -0.6 | -2.3 | -0.9 | -3.3 | -3.0 | 1.6 | -38.3 | 7.9 | -6.3 | -15.7 | -5.0 | 33.1 | |
| Earnings Yield | -173.6% | -44.1% | -112.3% | -30.7% | -32.8% | 60.6% | -2.6% | 12.6% | -16.0% | -6.3% | -19.9% | 3.0% |
Звіт про прибутки та збитки 18
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $574M | $460M | $483M | $432M | $545M | $497M | $478M | $488M | $558M | $465M | $477M | $516M | $557M | $461M | $515M | $447M | |
| Cost of Revenue | $380M | $343M | $353M | $325M | $370M | $352M | $348M | $352M | $376M | $369M | $361M | $357M | $367M | $357M | $367M | $359M | |
| Gross Profit | $195M | $117M | $130M | $108M | $175M | $145M | $130M | $136M | $181M | $95M | $116M | $159M | $190M | $104M | $148M | $87M | |
| R&D Expense | $8M | $5M | $6M | $6M | $8M | $6M | $5M | $6M | $8M | $4M | $5M | $6M | $7M | $6M | $5M | $6M | |
| SG&A Expense | $110M | $91M | $94M | $97M | $119M | $92M | $101M | $112M | $129M | $108M | $110M | $103M | $133M | $106M | $110M | $104M | |
| Operating Expenses | $498M | $494M | $453M | $427M | $497M | $490M | $455M | $470M | $514M | $482M | $477M | $466M | $507M | $469M | $481M | $470M | |
| Operating Income | $77M | $-34M | $30M | $5M | $49M | $8M | $24M | $18M | $44M | $-17M | $100.0K | $50M | $50M | $-8M | $34M | $-24M | |
| Interest Expense | · | · | · | · | · | · | · | $8M | · | $8M | $8M | $8M | · | $8M | $8M | $8M | |
| Interest Income | $5M | $5M | · | · | $6M | $6M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-17M | $-241M | $-22M | $-17M | $19M | $-8M | $-9M | $-142M | $-177M | $-4M | $-17M | $-197M | $-16M | $-23M | $-22M | $-21M | |
| Pretax Income | $41M | $-293M | $0 | $-20M | $59M | $-9M | $6M | $-132M | $-141M | $-28M | $-24M | $-155M | $26M | $-39M | $4M | $-53M | |
| Income Tax | $21M | $16M | $20M | $11M | $29M | $53M | $19M | $17M | $24M | $20M | $15M | $20M | $17M | $700.0K | $20M | $4M | |
| Net Income | $19M | $-309M | $-20M | $-30M | $30M | $-62M | $-12M | $-150M | $-165M | $-50M | $-40M | $-175M | $8M | $-40M | $-17M | $-57M | |
| EPS (Basic) | $0.24 | $-4.33 | $-0.28 | $-0.42 | $0.45 | $-0.89 | $-0.17 | $-2.18 | $-2.41 | $-0.73 | $-0.59 | $-2.58 | $0.12 | $-0.59 | $-0.25 | $-0.85 | |
| EPS (Diluted) | $0.24 | $-4.33 | $-0.28 | $-0.42 | $0.45 | $-0.89 | $-0.17 | $-2.18 | $-2.41 | $-0.73 | $-0.59 | $-2.58 | $0.12 | $-0.59 | $-0.25 | $-0.85 | |
| Shares (Basic) | -141,674,000 | 71,301,000 | 71,261,000 | 70,106,000 | -138,137,000 | 69,357,000 | 69,275,000 | 68,704,000 | -136,359,000 | 68,381,000 | 68,289,000 | 67,943,000 | -135,203,000 | 67,787,000 | 67,694,000 | 67,387,000 | |
| Shares (Diluted) | -141,674,000 | 71,301,000 | 71,261,000 | 70,106,000 | -138,137,000 | 69,357,000 | 69,275,000 | 68,704,000 | -136,359,000 | 68,381,000 | 68,289,000 | 67,943,000 | -135,203,000 | 67,787,000 | 67,694,000 | 67,387,000 | |
| EBITDA | · | $-34M | $30M | $12M | · | $8M | $24M | $24M | · | $-17M | $100.0K | $59M | · | $-8M | · | · |
Баланс 22
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $414M | $322M | $301M | $393M | $376M | $374M | $345M | $383M | · | $385M | $423M | $392M | · | $351M | $380M | $491M | |
| Inventory | $14M | $18M | $28M | $22M | $16M | $20M | $16M | $16M | · | $16M | $21M | $16M | · | $12M | $13M | $13M | |
| Prepaid Expense | $128M | $106M | $97M | $92M | $103M | $93M | $96M | $96M | · | $88M | $113M | $109M | · | $84M | $94M | $108M | |
| Current Assets | $1.00B | $866M | $896M | $950M | $979M | $947M | $908M | $920M | · | $892M | $950M | $978M | · | $878M | $954M | $1.02B | |
| PP&E (Net) | $53M | $54M | $57M | $56M | $57M | $58M | $60M | $60M | $64M | $71M | $74M | $73M | $76M | $78M | $81M | $82M | |
| PP&E (Gross) | $403M | $396M | $398M | $388M | $396M | $401M | $395M | $391M | · | $402M | $407M | $398M | · | $437M | $463M | $475M | |
| Accum. Depreciation | $350M | $342M | $342M | $332M | $339M | $343M | $335M | $331M | · | $331M | $333M | $325M | · | $359M | $382M | $393M | |
| Goodwill | $194M | $194M | $249M | $248M | $248M | $248M | $287M | $287M | $287M | $287M | $287M | $287M | $287M | $286M | $287M | $315M | |
| Intangibles | $31M | $32M | $33M | $34M | $36M | $37M | $38M | $40M | · | $45M | $48M | $50M | · | $55M | $57M | $32M | |
| Other Non-current Assets | $160M | $174M | $176M | $158M | $182M | $172M | $177M | $184M | · | $200M | $175M | $172M | · | $152M | $156M | $168M | |
| Total Assets | $1.85B | $1.74B | $1.80B | $1.84B | $1.87B | $1.86B | $1.87B | $1.89B | · | $1.97B | $2.03B | $2.07B | $2.07B | $2.06B | $2.15B | $2.28B | |
| Accounts Payable | $81M | $112M | $93M | $103M | $98M | $120M | $150M | $143M | · | $140M | $150M | $151M | · | $157M | $149M | $172M | |
| Current Liabilities | $656M | $564M | $540M | $568M | $628M | $585M | $592M | $590M | · | $640M | $641M | $653M | · | $642M | $646M | $691M | |
| Capital Leases | $31M | $34M | $35M | $33M | $29M | $29M | $30M | $29M | · | $20M | $25M | $26M | · | $34M | $40M | $40M | |
| Other Non-current Liabilities | $81M | $82M | $78M | $76M | $71M | $69M | $41M | $45M | · | $54M | $33M | $31M | · | $41M | $43M | $46M | |
| Long-term Debt | $700M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $800.0K | $800.0K | $800.0K | $800.0K | $800.0K | $800.0K | $800.0K | $800.0K | · | $700.0K | $700.0K | $700.0K | · | $700.0K | $700.0K | $700.0K | |
| Retained Earnings | $-2.48B | $-2.50B | $-2.19B | $-2.17B | $-2.14B | $-2.17B | $-2.11B | $-2.10B | · | $-1.78B | $-1.73B | $-1.69B | · | $-1.52B | $-1.48B | $-1.47B | |
| Treasury Stock | $162M | $162M | $162M | $161M | $158M | $158M | $158M | $158M | · | $156M | $156M | $156M | · | $156M | $156M | $156M | |
| AOCI | $-2.43B | $-2.42B | $-2.65B | $-2.72B | $-2.76B | $-2.64B | $-2.67B | $-2.66B | · | $-2.84B | $-2.84B | $-2.87B | · | $-3.23B | $-3.23B | $-3.22B | |
| Stockholders' Equity | $-283M | $-300M | $-222M | $-268M | $-283M | $-202M | $-174M | $-159M | · | $-32M | $11M | $17M | · | $-184M | $-147M | $-128M | |
| Liabilities + Equity | $1.85B | $1.74B | $1.80B | $1.84B | $1.87B | $1.86B | $1.87B | $1.89B | · | $1.97B | $2.03B | $2.07B | · | $2.06B | $2.15B | $2.28B |
Грошовий потік 16
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $8M | $7M | $4M | $9M | $21M | $10M | $9M | $10M | |
| Stock-based Comp | $3M | $2M | $3M | $7M | $5M | $5M | $5M | $7M | $4M | $4M | $4M | $5M | $5M | $5M | $4M | $7M | |
| Deferred Tax | $3M | $3M | $12M | $-10M | $2M | $33M | $500.0K | $-400.0K | $10M | $5M | $3M | $6M | $-2M | $-10M | $7M | $-4M | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Restructuring | · | · | · | · | $10M | $2M | $600.0K | $6M | $8M | $5M | $4M | $-3M | $41M | $8M | $3M | $3M | |
| Other Non-cash | · | · | · | $60M | · | · | · | $161M | · | · | · | $168M | · | · | · | · | |
| Operating Cash Flow | $105M | $38M | $-316M | $33M | $77M | $32M | $3M | $24M | $23M | $-4M | $42M | $13M | $35M | $44M | $-34M | $-33M | |
| CapEx | $8M | $6M | $8M | $9M | $10M | $15M | $13M | $7M | $17M | $4M | $5M | $7M | $10M | $8M | $9M | $5M | |
| Investing Cash Flow | $-10M | $-12M | $10M | $-20M | $-43M | $-7M | $-28M | $-19M | $-23M | $-23M | $-12M | $-12M | $-7M | $-50M | $-53M | $-22M | |
| Debt Issued | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | $-1M | · | · | · | $-6M | · | · | · | $-7M | · | · | · | · | |
| Financing Cash Flow | $-2M | $-2M | $194M | $-4M | $-4M | $-2M | $-4M | $-8M | $-3M | $-3M | $-3M | $-8M | $-3M | $-3M | $-4M | $-11M | |
| Net Change in Cash | $91M | $22M | $-98M | $17M | $9M | $29M | $-38M | $-6M | $3M | $-38M | $32M | $-2M | $38M | $-24M | $-112M | $-60M | |
| Taxes Paid | $18M | $10M | $12M | $36M | $16M | $14M | $12M | $14M | $17M | $9M | $16M | $21M | $13M | $7M | $10M | $19M | |
| Free Cash Flow | · | · | · | $24M | · | · | · | $22M | · | · | · | $6M | · | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | $13M | · | · | · | $-3M | · | · | · | · |
Прибутковість 8
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 25.5% | 26.9% | 24.9% | · | 29.2% | 27.2% | 27.9% | · | 20.5% | 24.3% | 30.8% | · | 22.6% | · | · | |
| Operating Margin | · | -7.3% | 6.3% | 1.2% | · | 1.5% | 4.9% | 3.6% | · | -3.7% | 0.02% | 9.7% | · | -1.7% | · | · | |
| Net Margin | · | -67.1% | -4.2% | -6.8% | · | -12.4% | -2.5% | -30.6% | · | -10.8% | -8.4% | -34.0% | · | -8.7% | · | · | |
| Pretax Margin | · | -63.6% | 0.00% | -4.6% | · | -1.7% | 1.3% | -27.1% | · | -6.1% | -5.1% | -29.9% | · | -8.5% | · | · | |
| EBITDA Margin | · | -7.3% | 6.3% | 2.7% | · | 1.5% | 4.9% | 4.9% | · | -3.7% | 0.02% | 11.4% | · | -1.7% | · | · | |
| ROA | · | -17.1% | -1.1% | -1.6% | · | -3.2% | -0.62% | -7.6% | · | -2.5% | -1.9% | -8.1% | · | -1.8% | · | · | |
| ROE | · | 123.0% | 10.2% | 13.8% | · | 52.8% | 14.8% | 210.7% | · | 46.2% | 58.9% | 315.2% | · | 16.8% | · | · | |
| ROIC | · | 11.8% | · | -2.9% | · | -26.7% | 26.9% | -12.6% | · | 90.6% | 1.4% | 337.3% | · | 4.4% | · | · |
Ліквідність та платоспроможність 3
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.5 | 1.7 | 1.7 | · | 1.6 | 1.5 | 1.6 | · | 1.4 | 1.5 | 1.5 | · | 1.4 | · | · | |
| Quick Ratio | · | 0.6 | 0.6 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.5 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | 2.2 | · | -2.2 | 0.0 | 6.6 | · | -1.0 | · | · |
Ефективність 2
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | · | · | |
| Inventory Turnover | · | 17.9 | 16.0 | 17.3 | · | 19.7 | 18.6 | 22.1 | · | 26.4 | 21.4 | 24.7 | · | 30.2 | · | · |
Оцінка (TTM) 4
| Метрика | Тенденція | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $1.87B | $1.89B | $1.90B | · | $1.93B | $1.91B | $1.95B | · | $1.92B | $1.97B | $1.94B | · | $1.91B | $1.97B | $1.96B | |
| Net Income TTM | · | $-420M | $-124M | $-253M | · | $-273M | $-252M | $-415M | · | $-306M | $-273M | $-290M | · | $-133M | $-234M | $-375M | |
| P/E | · | -0.7 | -2.6 | -1.3 | · | -1.4 | -1.1 | -0.8 | · | -0.8 | -1.0 | -0.9 | · | -3.8 | -3.5 | -3.8 | |
| Earnings Yield | · | -151.8% | -38.9% | -79.7% | · | -69.9% | -88.9% | -123.8% | · | -130.1% | -100.8% | -110.0% | · | -26.1% | -28.9% | -26.3% |
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 | $1.95B | $2.01B | $2.02B | $1.98B | $2.05B |
| Валова маржа % | 28.2% | 29.2% | 27.4% | 26.8% | 27.8% |
| Операційна маржа % | 4.0% | 4.9% | 3.8% | 2.6% | 7.5% |
| Чистий прибуток | $-340M | $-193M | $-431M | $-106M | $-448M |
| Розбавлений EPS | $-4.79 | $-2.79 | $-6.31 | $-1.57 | $-6.75 |
Баланс
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Поточний коефіцієнт | 1.5 | 1.6 | 1.5 | 1.4 | — |
| Коефіцієнт швидкої ліквідності | 0.6 | 0.6 | 0.6 | 0.6 | — |
Грошовий потік
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $-170M | $119M | $53M | $-18M | $105M |
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.