DBX Dropbox, Inc. - Class A Common Stock
$27,22
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$22–$32
52% of range
Đánh giá của nhà phân tích
HOLD
16 analysts
Mục tiêu giá
$26
P/E (TTM)
14.9
ROE
-32.8%
Biên lợi nhuận ròng
20.2%
DBX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$27.22
Vốn Hóa
$6.75B
P/E (TTM)
14.9
EPS (TTM)
$1.86
Doanh thu (TTM)
$2.52B
Tỷ suất cổ tức
—
ROE
-32.8%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$22 – $32
DBX Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$2.52B
2016-12-31
→
2025-12-31
EPS
$1.86
2019-12-31
→
2025-12-31
Dòng tiền tự do
$931M
2018-12-31
→
2025-12-31
Biên lợi nhuận
20.2%
2018-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
DBX
Trung vị ngành
P/E (TTM)
14.9
38.7
P/S (TTM)
2.7
9.0
P/B
-3.8
11.3
Price / FCF (Giá / FCF)
7.3
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
DBX
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
80.1%
77.6%
Operating Margin (Biên lợi nhuận hoạt động)
27.3%
—
Net Profit Margin (Biên lợi nhuận ròng)
20.2%
14.5%
ROA
16.5%
13.8%
ROE
-32.8%
13.7%
ROIC
-31.6%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
DBX
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
0.6
1.3
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.5
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
DBX
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-1.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
2.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
5.7%
—
EPS YoY
32.9%
—
Net Income YoY (Lợi nhuận ròng YoY)
12.4%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
DBX
Trung vị ngành
DBX Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
GIỮ
16 nhà phân tích
- Mua mạnh 0 0,0%
- Mua 1 6,2%
- Giữ 7 43,8%
- Bán 7 43,8%
- Bán mạnh 1 6,2%
Mục tiêu giá 12 tháng
6 nhà phân tích · 2026-05-14
Trung vị
$26.50
Bây giờ
$27.22
Thấp
$21.00
Cao
$32.00
Mục tiêu trung vị
$26.50
-2,6%
Mục tiêu trung bình
$26.17
-3,9%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.06%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.76 | $0.70 | 0.06% |
| Ngày 31 tháng 12 năm 2025 | $0.68 | $0.68 | -0.00% |
| Ngày 30 tháng 9 năm 2025 | $0.74 | $0.65 | 0.09% |
| Ngày 30 tháng 6 năm 2025 | $0.71 | $0.64 | 0.07% |
| Ngày 31 tháng 3 năm 2025 | $0.70 | $0.63 | 0.07% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| DBX | $6.75B | 14.9 | -1.1% | 20.2% | -32.8% | 80.1% |
| CWAN | — | -172.3 | 61.9% | — | — | — |
| PCOR | $11.04B | -108.6 | 14.8% | -7.6% | -8.1% | 79.5% |
| QBTS | $9.38B | -23.6 | 178.5% | -1444.1% | -45.9% | 82.6% |
| IDCC | $8.18B | 27.0 | -4.0% | 48.8% | 37.2% | — |
| TTAN | — | -46.1 | 24.5% | -16.6% | -10.6% | 70.1% |
| APPF | — | 60.0 | 19.7% | 14.8% | 28.2% | — |
| PEGA | $10.17B | 28.0 | 16.6% | 22.5% | 55.7% | 75.9% |
| MARA | $3.41B | -2.4 | 38.2% | -144.6% | -34.5% | — |
| ZETA | — | -145.4 | 29.7% | -2.4% | -4.3% | — |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.52B | $2.55B | $2.50B | $2.32B | $2.16B | $1.91B | $1.66B | $1.39B | $1.11B | |
| Cost of Revenue | $501M | $445M | $478M | $444M | $444M | $415M | $411M | $395M | $369M | |
| Gross Profit | $2.02B | $2.10B | $2.02B | $1.88B | $1.71B | $1.50B | $1.25B | $997M | $738M | |
| R&D Expense | $732M | $915M | $936M | $892M | $756M | $728M | $662M | $768M | $380M | |
| SG&A Expense | $230M | $241M | $237M | $223M | $225M | $228M | $245M | $283M | $157M | |
| Operating Expenses | $1.33B | $1.62B | $1.48B | $1.70B | $1.44B | $1.78B | $1.33B | $1.49B | $852M | |
| Operating Income | $689M | $486M | $539M | $181M | $274M | $-277M | $-80M | $-494M | $-114M | |
| Other Non-op | $7M | $10M | $-4M | $8M | $30M | $25M | $16M | $7M | $13M | |
| Pretax Income | $618M | $510M | $554M | $193M | $299M | $-250M | $-52M | $-480M | $-112M | |
| Income Tax | $109M | $58M | $101M | $-360M | $-36M | $6M | $700.0K | $5M | $200.0K | |
| Net Income | $508M | $452M | $454M | $553M | $336M | $-256M | $-53M | $-485M | $-112M | |
| EPS (Basic) | $1.89 | $1.42 | $1.33 | $1.53 | $0.87 | $-0.62 | $-0.13 | · | · | |
| EPS (Diluted) | $1.86 | $1.40 | $1.31 | $1.52 | $0.85 | $-0.62 | $-0.13 | · | · | |
| Shares (Basic) | 268,300,000 | 318,200,000 | 341,200,000 | 361,200,000 | 388,000,000 | 414,300,000 | 411,600,000 | · | · | |
| Shares (Diluted) | 272,800,000 | 323,400,000 | 345,600,000 | 363,300,000 | 395,800,000 | 414,300,000 | 411,600,000 | · | · | |
| EBITDA | $689M | $486M | $539M | $181M | $274M | $-277M | $-80M | $-494M | · |
Bảng cân đối kế toán 23
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $891M | $1.33B | $615M | $233M | $533M | $315M | $551M | $519M | $430M | |
| Receivables | $79M | $70M | $69M | $54M | $50M | $43M | $37M | $29M | $29M | |
| Prepaid Expense | $73M | $74M | $92M | $93M | $82M | $63M | $48M | $92M | $59M | |
| Current Assets | $1.19B | $1.74B | $1.52B | $1.49B | $1.85B | $1.23B | $1.24B | $1.21B | $518M | |
| PP&E (Net) | $378M | $359M | $309M | $308M | $322M | $339M | $445M | $311M | $342M | |
| PP&E (Gross) | $938M | $943M | $896M | $812M | $775M | $790M | $1.03B | $874M | $847M | |
| Accum. Depreciation | $559M | $584M | $586M | $504M | $453M | $452M | $587M | $564M | $505M | |
| Goodwill | $455M | $443M | $402M | $403M | $357M | $237M | $234M | $96M | $99M | |
| Intangibles | $34M | $55M | $58M | $88M | $54M | $34M | $47M | $15M | $17M | |
| Other Non-current Assets | $101M | $105M | $53M | $61M | $54M | $80M | $71M | $62M | $44M | |
| Total Assets | $2.84B | $3.33B | $2.98B | $3.11B | $3.09B | $2.39B | $2.70B | $1.69B | $1.02B | |
| Accounts Payable | $24M | $36M | $38M | $39M | $26M | $19M | $41M | $33M | $32M | |
| Current Liabilities | $1.89B | $1.21B | $1.20B | $1.20B | $1.18B | $1.09B | $1.01B | $838M | $738M | |
| Capital Leases | $356M | $250M | $311M | $585M | $632M | $760M | $712M | $90M | $72M | |
| Other Non-current Liabilities | $68M | $68M | $91M | $112M | $39M | $34M | $26M | $90M | $37M | |
| Total Liabilities | $4.64B | $4.08B | $3.15B | $3.42B | $3.39B | $2.05B | $1.89B | $1.02B | $917M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Paid-in Capital | $2.01B | $2.40B | $2.60B | $2.51B | $2.45B | $2.56B | $2.53B | $2.34B | $533M | |
| Retained Earnings | $-3.82B | $-3.15B | $-2.74B | $-2.77B | $-2.74B | $-2.24B | $-1.73B | $-1.66B | $-1.05B | |
| AOCI | $6M | $-10M | $-22M | $-49M | $-3M | $11M | $3M | $-1M | $4M | |
| Stockholders' Equity | $-1.80B | $-752M | $-166M | $-309M | $-294M | $334M | $808M | $677M | $103M | |
| Liabilities + Equity | $2.84B | $3.33B | $2.98B | $3.11B | $3.09B | $2.39B | $2.70B | $1.69B | $1.02B | |
| Shares Outstanding | 242,900,000 | 295,900,000 | 336,700,000 | 349,400,000 | 375,500,000 | 405,700,000 | 417,000,000 | · | · |
Dòng tiền 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $301M | $346M | $338M | $331M | $287M | $262M | $261M | $650M | $165M | |
| Deferred Tax | $52M | $-5M | $38M | $-396M | $-38M | $-2M | · | · | · | |
| Amort. of Intangibles | $26M | $28M | $30M | $16M | $16M | $14M | $14M | $6M | $10M | |
| Operating Cash Flow | $952M | $894M | $784M | $797M | $730M | $571M | $528M | $425M | $330M | |
| CapEx | $21M | $22M | $24M | $34M | $22M | $80M | $136M | $63M | $25M | |
| Investing Cash Flow | $112M | $444M | $395M | $-48M | $-525M | $-234M | $-320M | $-634M | $-24M | |
| Stock Issued | $100.0K | $900.0K | $2M | $500.0K | $7M | $2M | $2M | $26M | $500.0K | |
| Stock Repurchased | $1.71B | $1.24B | $540M | $795M | $1.06B | $398M | $0 | $0 | · | |
| Net Stock Activity | $-1.71B | $-1.24B | $-537M | $-795M | $-1.05B | $-395M | $2M | $26M | · | |
| Financing Cash Flow | $-1.53B | $-587M | $-799M | $-1.04B | $16M | $-578M | $-177M | $301M | $-232M | |
| Net Change in Cash | $-455M | $746M | $382M | $-300M | $218M | $-236M | $32M | $89M | $77M | |
| Taxes Paid | $57M | $61M | $68M | $28M | $4M | $5M | $600.0K | $1M | $3M | |
| Free Cash Flow | $931M | $872M | $759M | $764M | $708M | $491M | $392M | $362M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 80.1% | 82.5% | 80.9% | 80.9% | 79.4% | 78.3% | 75.3% | 71.6% | · | |
| Operating Margin | 27.3% | 19.1% | 21.5% | 7.8% | 12.7% | -14.5% | -4.9% | -35.5% | · | |
| Net Margin | 20.2% | 17.8% | 18.1% | 23.8% | 15.6% | -13.4% | -3.2% | -34.8% | · | |
| Pretax Margin | 24.5% | 20.0% | 22.2% | 8.3% | 13.9% | -13.1% | -3.1% | -34.5% | · | |
| EBITDA Margin | 27.3% | 19.1% | 21.5% | 7.8% | 12.7% | -14.5% | -4.9% | -35.5% | · | |
| ROA | 16.5% | 14.3% | 14.9% | 17.8% | 12.3% | -10.1% | -2.4% | -35.7% | · | |
| ROE | -32.8% | -69.7% | -175.8% | -122.8% | -147.1% | -43.2% | -6.7% | -73.5% | · | |
| ROIC | -31.6% | -57.3% | -265.8% | -168.2% | -104.8% | -85.0% | -10.1% | -73.7% | · |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 1.4 | 1.3 | 1.2 | 1.6 | 1.1 | 1.2 | 1.4 | · | |
| Quick Ratio | 0.5 | 1.2 | 0.6 | 0.2 | 0.5 | 0.3 | 0.6 | 0.7 | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 1.0 | · | |
| Receivables Turnover | 33.7 | 36.6 | 40.8 | 45.0 | 46.4 | 47.8 | 50.9 | 48.1 | · |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.1% | 1.9% | 7.6% | 7.7% | 12.8% | · | · | · | · | |
| Revenue CAGR 3Y | 2.7% | 5.7% | 9.3% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.7% | · | · | · | · | · | · | · | · | |
| EPS YoY | 32.9% | 6.9% | -13.8% | 78.8% | · | · | · | · | · | |
| EPS CAGR 3Y | 7.0% | 18.1% | · | · | · | · | · | · | · | |
| Net Income YoY | 12.4% | -0.29% | -18.0% | 64.7% | · | · | · | · | · | |
| Net Income CAGR 3Y | -2.8% | 10.4% | · | · | · | · | · | · | · |
Định giá (TTM) 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.52B | $2.55B | $2.50B | $2.32B | $2.16B | $1.91B | $1.66B | $1.39B | · | |
| Net Income TTM | $508M | $452M | $454M | $553M | $336M | $-256M | $-53M | $-485M | · | |
| Market Cap | $6.75B | $8.89B | $9.93B | $7.82B | · | · | · | · | · | |
| P/E | 14.9 | 21.5 | 22.5 | 14.7 | 28.9 | -35.8 | -137.8 | · | · | |
| P/S | 2.7 | 3.5 | 4.0 | 3.4 | · | · | · | · | · | |
| P/B | -3.8 | -11.8 | -59.9 | -25.3 | · | · | · | · | · | |
| P / Cash Flow | 7.1 | 9.9 | 12.7 | 9.8 | · | · | · | · | · | |
| P / FCF | 7.3 | 10.2 | 13.1 | 10.2 | · | · | · | · | · | |
| Earnings Yield | 6.7% | 4.7% | 4.4% | 6.8% | 3.5% | -2.8% | -0.73% | · | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 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 | $630M | $636M | $634M | $626M | $625M | $644M | $639M | $634M | $631M | $635M | $633M | $622M | $611M | $599M | $591M | $573M | |
| Cost of Revenue | $128M | $132M | $128M | $124M | $117M | $121M | $112M | $107M | $106M | $122M | $120M | $120M | $117M | $116M | $110M | $106M | |
| Gross Profit | $501M | $504M | $506M | $502M | $508M | $523M | $527M | $528M | $526M | $513M | $513M | $502M | $494M | $483M | $481M | $467M | |
| R&D Expense | $184M | $187M | $182M | $184M | $178M | $243M | $226M | $227M | $219M | $222M | $216M | $263M | $235M | $238M | $228M | $215M | |
| SG&A Expense | $58M | $60M | $58M | $59M | $54M | $63M | $63M | $61M | $54M | $61M | $60M | $60M | $56M | $57M | $57M | $55M | |
| Operating Expenses | $329M | $342M | $331M | $334M | $324M | $435M | $400M | $400M | $382M | $246M | $383M | $446M | $410M | $563M | $392M | $384M | |
| Operating Income | $173M | $162M | $175M | $168M | $184M | $88M | $128M | $127M | $144M | $267M | $131M | $56M | $84M | $-80M | $89M | $83M | |
| Other Non-op | $5M | $6M | $3M | $-2M | $300.0K | $6M | $1M | $2M | $300.0K | $-2M | $-200.0K | $-1M | $-400.0K | $-2M | $7M | $-3M | |
| Pretax Income | $141M | $143M | $157M | $148M | $170M | $92M | $133M | $134M | $151M | $272M | $136M | $59M | $88M | $-78M | $98M | $79M | |
| Income Tax | $27M | $34M | $33M | $22M | $19M | $-10M | $26M | $23M | $19M | $45M | $21M | $16M | $19M | $-407M | $15M | $17M | |
| Net Income | $114M | $109M | $124M | $126M | $150M | $103M | $107M | $110M | $132M | $227M | $114M | $43M | $69M | $328M | $83M | $62M | |
| EPS (Basic) | $0.49 | $0.44 | $0.47 | $0.46 | $0.52 | $0.34 | $0.34 | $0.34 | $0.40 | $0.66 | $0.34 | $0.13 | $0.20 | $0.91 | $0.23 | $0.17 | |
| EPS (Diluted) | $0.48 | $0.43 | $0.47 | $0.45 | $0.51 | $0.33 | $0.34 | $0.34 | $0.39 | $0.65 | $0.33 | $0.13 | $0.20 | $0.91 | $0.23 | $0.17 | |
| Shares (Basic) | 235,200,000 | -555,500,000 | 261,100,000 | 272,400,000 | 290,300,000 | -653,500,000 | 314,500,000 | 322,400,000 | 334,800,000 | -686,500,000 | 339,200,000 | 341,400,000 | 347,100,000 | -731,700,000 | 358,100,000 | 364,100,000 | |
| Shares (Diluted) | 236,700,000 | -564,700,000 | 265,100,000 | 276,700,000 | 295,700,000 | -657,400,000 | 316,400,000 | 323,700,000 | 340,700,000 | -693,000,000 | 346,000,000 | 343,800,000 | 348,800,000 | -735,400,000 | 360,100,000 | 365,700,000 | |
| EBITDA | $173M | · | $175M | $168M | $184M | · | $128M | $127M | $144M | · | $131M | $56M | $84M | · | $89M | $83M |
Bảng cân đối kế toán 23
| Chỉ Số | Xu hướng | 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 | $1.21B | $891M | $731M | $736M | $942M | $1.33B | $518M | $515M | $549M | $615M | $604M | $510M | $333M | $233M | $372M | $352M | |
| Receivables | $75M | $79M | $74M | $76M | $72M | $70M | $70M | $67M | $67M | · | $64M | $60M | $58M | · | $50M | $47M | |
| Prepaid Expense | $85M | $73M | $84M | $83M | $83M | $74M | $85M | $102M | $97M | · | $94M | $93M | $89M | · | $77M | $100M | |
| Current Assets | $1.45B | $1.19B | $1.08B | $1.11B | $1.33B | $1.74B | $1.05B | $1.23B | $1.34B | · | $1.47B | $1.38B | $1.40B | · | $1.58B | $1.59B | |
| PP&E (Net) | $358M | $378M | $377M | $362M | $365M | $359M | $346M | $324M | $315M | · | $299M | $298M | $307M | · | $281M | $296M | |
| PP&E (Gross) | $934M | $938M | $931M | $967M | $948M | $943M | $982M | $955M | $925M | · | $854M | $836M | $814M | · | $778M | $787M | |
| Accum. Depreciation | $575M | $559M | $554M | $605M | $583M | $584M | $636M | $632M | $610M | · | $555M | $538M | $506M | · | $497M | $491M | |
| Goodwill | $456M | $455M | $453M | $452M | $443M | $443M | $443M | $412M | $402M | · | $400M | $402M | $402M | · | $353M | $354M | |
| Intangibles | $27M | $34M | $40M | $42M | $49M | $55M | $62M | $56M | $52M | · | $66M | $74M | $81M | · | $43M | $46M | |
| Other Non-current Assets | $75M | $101M | $128M | $120M | $120M | $105M | $54M | $57M | $52M | · | $47M | $54M | $60M | · | $67M | $72M | |
| Total Assets | $3.03B | $2.84B | $2.80B | $2.78B | $2.96B | $3.33B | $2.58B | $2.72B | $2.80B | · | $3.01B | $2.94B | $2.99B | · | $2.70B | $2.76B | |
| Accounts Payable | $32M | $24M | $37M | $38M | $34M | $36M | $36M | $38M | $32M | · | $45M | $44M | $39M | · | $34M | $30M | |
| Current Liabilities | $1.18B | $1.89B | $1.90B | $1.86B | $1.84B | $1.21B | $1.20B | $1.18B | $1.17B | · | $1.20B | $1.18B | $1.15B | · | $1.16B | $1.14B | |
| Capital Leases | $341M | $356M | $367M | $318M | $274M | $250M | $265M | $275M | $282M | · | $551M | $554M | $570M | · | $590M | $609M | |
| Other Non-current Liabilities | $70M | $68M | $60M | $61M | $61M | $68M | $87M | $84M | $84M | · | $83M | $86M | $107M | · | $42M | $42M | |
| Total Liabilities | $5.04B | $4.64B | $4.33B | $4.08B | $4.03B | $4.08B | $3.12B | $3.09B | $3.07B | · | $3.36B | $3.35B | $3.36B | · | $3.29B | $3.30B | |
| Common Stock | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Paid-in Capital | $1.90B | $2.01B | $2.10B | $2.18B | $2.27B | $2.40B | $2.45B | $2.52B | $2.55B | · | $2.56B | $2.52B | $2.50B | · | $2.44B | $2.42B | |
| Retained Earnings | $-3.92B | $-3.82B | $-3.63B | $-3.49B | $-3.34B | $-3.15B | $-2.99B | $-2.87B | $-2.81B | · | $-2.87B | $-2.90B | $-2.83B | · | $-2.97B | $-2.93B | |
| AOCI | $6M | $6M | $2M | $1M | $-7M | $-10M | $-8M | $-19M | $-20M | · | $-37M | $-38M | $-39M | · | $-58M | $-41M | |
| Stockholders' Equity | $-2.01B | $-1.80B | $-1.53B | $-1.31B | $-1.08B | $-752M | $-546M | $-371M | $-277M | $-166M | $-350M | $-412M | $-365M | $-309M | $-591M | $-543M | |
| Liabilities + Equity | $3.03B | $2.84B | $2.80B | $2.78B | $2.96B | $3.33B | $2.58B | $2.72B | $2.80B | · | $3.01B | $2.94B | $2.99B | · | $2.70B | $2.76B | |
| Shares Outstanding | 230,300,000 | 242,900,000 | 255,500,000 | 267,400,000 | 279,400,000 | 295,900,000 | 306,300,000 | 318,700,000 | 327,700,000 | 336,700,000 | 338,200,000 | 339,600,000 | 343,700,000 | 349,400,000 | 354,900,000 | · |
Dòng tiền 12
| Chỉ Số | Xu hướng | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $71M | $77M | $79M | $78M | $67M | $86M | $92M | $90M | $78M | $83M | $84M | $95M | $76M | $87M | $86M | $85M | |
| Deferred Tax | $10M | $18M | $31M | $500.0K | $2M | $-9M | $3M | $1M | $-500.0K | $27M | $4M | $4M | $3M | $-415M | $4M | $8M | |
| Amort. of Intangibles | $6M | $7M | $6M | $6M | $6M | $7M | $8M | $6M | $7M | $8M | $8M | $8M | $8M | $5M | $4M | $4M | |
| Operating Cash Flow | $204M | $235M | $302M | $260M | $154M | $214M | $274M | $231M | $176M | $200M | $256M | $188M | $140M | $195M | $251M | $210M | |
| CapEx | $1M | $10M | $8M | $2M | $100.0K | $3M | $4M | $6M | $9M | $10M | $9M | $3M | $2M | $13M | $6M | $4M | |
| Investing Cash Flow | $67M | $46M | $18M | $12M | $36M | $114M | $153M | $63M | $114M | $-22M | $10M | $206M | $201M | $-105M | $8M | $-52M | |
| Stock Issued | · | $0 | $0 | $100.0K | $0 | $600.0K | $200.0K | $0 | $100.0K | $100.0K | $1M | $1M | $200.0K | $100.0K | $100.0K | $100.0K | |
| Stock Repurchased | $367M | $415M | $390M | $410M | $499M | $353M | $349M | $260M | $279M | $106M | $104M | $154M | $175M | $174M | $171M | $190M | |
| Net Stock Activity | $-367M | · | · | · | $-499M | · | · | · | $-279M | · | · | · | $-175M | · | · | · | |
| Financing Cash Flow | $46M | $-141M | $-324M | $-488M | $-578M | $524M | $-431M | $-327M | $-353M | $-172M | $-169M | $-217M | $-241M | $-234M | $-232M | $-246M | |
| Net Change in Cash | $316M | $142M | $-5M | $-206M | $-386M | $843M | $2M | $-34M | $-66M | $11M | $94M | $178M | $100M | $-139M | $20M | $-93M | |
| Free Cash Flow | $203M | · | · | · | $154M | · | · | · | $166M | · | · | · | $138M | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 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 | 79.7% | · | 79.8% | 80.2% | 81.3% | · | 82.5% | 83.1% | 83.2% | · | 81.1% | 80.7% | 80.9% | · | 81.4% | 81.5% | |
| Operating Margin | 27.5% | · | 27.5% | 26.9% | 29.4% | · | 20.0% | 20.0% | 22.7% | · | 20.6% | 9.1% | 13.8% | · | 15.1% | 14.5% | |
| Net Margin | 18.2% | · | 19.5% | 20.1% | 24.1% | · | 16.7% | 17.4% | 21.0% | · | 18.0% | 6.9% | 11.3% | · | 14.1% | 10.8% | |
| Pretax Margin | 22.5% | · | 24.8% | 23.6% | 27.1% | · | 20.8% | 21.1% | 23.9% | · | 21.4% | 9.5% | 14.3% | · | 16.6% | 13.8% | |
| EBITDA Margin | 27.5% | · | 27.5% | 26.9% | 29.4% | · | 20.0% | 20.0% | 22.7% | · | 20.6% | 9.1% | 13.8% | · | 15.1% | 14.5% | |
| ROA | 3.8% | · | 4.6% | 4.6% | 5.2% | · | 3.8% | 3.9% | 4.6% | · | 4.0% | 1.5% | 2.4% | · | 2.8% | 2.0% | |
| ROE | -7.4% | · | -11.9% | -15.0% | -22.2% | · | -23.8% | -28.2% | -41.2% | · | -24.2% | -9.0% | -16.7% | · | -22.1% | -19.4% | |
| ROIC | -7.0% | · | -9.0% | -11.0% | -15.2% | · | -18.8% | -28.3% | -45.3% | · | -31.4% | -10.0% | -18.1% | · | -12.8% | -12.0% |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | 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 | 1.2 | · | 0.6 | 0.6 | 0.7 | · | 0.9 | 1.0 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.4 | 1.4 | |
| Quick Ratio | 1.1 | · | 0.4 | 0.4 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.5 | 0.3 | · | 0.4 | 0.4 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 8.6 | · | 8.8 | 8.8 | 9.0 | · | 9.6 | 10.0 | 10.2 | · | 11.1 | 11.6 | 12.0 | · | 13.0 | 11.6 |
Định giá (TTM) 9
| Chỉ Số | Xu hướng | 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 | $2.51B | · | $2.52B | $2.52B | $2.53B | · | $2.54B | $2.52B | $2.50B | · | $2.46B | $2.40B | $2.34B | · | $2.28B | $2.22B | |
| Net Income TTM | $514M | · | $506M | $493M | $500M | · | $464M | $400M | $359M | · | $310M | $257M | $294M | · | $300M | $305M | |
| Market Cap | $5.23B | · | $7.72B | $7.65B | $7.46B | · | $7.79B | $7.16B | $7.96B | · | $9.21B | $9.06B | $7.43B | · | $7.35B | · | |
| P/E | 11.9 | · | 17.1 | 17.4 | 16.9 | · | 18.2 | 18.9 | 23.1 | · | 30.6 | 36.5 | 26.7 | · | 25.9 | 26.6 | |
| P/S | 2.1 | · | 3.1 | 3.0 | 3.0 | · | 3.1 | 2.8 | 3.2 | · | 3.7 | 3.8 | 3.2 | · | 3.2 | · | |
| P/B | -2.6 | · | -5.0 | -5.9 | -6.9 | · | -14.3 | -19.3 | -28.7 | · | -26.3 | -22.0 | -20.3 | · | -12.4 | · | |
| P / Cash Flow | 25.6 | · | · | · | 48.5 | · | · | · | 45.4 | · | · | · | 53.1 | · | · | · | |
| P / FCF | 25.7 | · | · | · | 48.6 | · | · | · | 47.9 | · | · | · | 53.8 | · | · | · | |
| Earnings Yield | 8.4% | · | 5.9% | 5.7% | 5.9% | · | 5.5% | 5.3% | 4.3% | · | 3.3% | 2.7% | 3.8% | · | 3.9% | 3.8% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $2.52B | $2.55B | $2.50B | $2.32B | $2.16B |
| Biên lợi nhuận gộp % | 80.1% | 82.5% | 80.9% | 80.9% | 79.4% |
| Biên lợi nhuận hoạt động % | 27.3% | 19.1% | 21.5% | 7.8% | 12.7% |
| Thu nhập ròng | $508M | $452M | $454M | $553M | $336M |
| EPS pha loãng | $1.86 | $1.40 | $1.31 | $1.52 | $0.85 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 0.6 | 1.4 | 1.3 | 1.2 | 1.6 |
| Tỷ lệ thanh toán nhanh | 0.5 | 1.2 | 0.6 | 0.2 | 0.5 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $931M | $872M | $759M | $764M | $708M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
Tín hiệu giao dịch Tín hiệu mua/bán gần đây với giá vào lệnh và tỷ lệ rủi ro/lợi nhuận
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.