LYV Live Nation Entertainment, Inc. Common Stock
$166,46
Giá · Tháng 5 22, 2026
Cơ bản tính đến Tháng 5 5, 2026
Phạm vi 52 tuần
$125–$175
82% of range
Đánh giá của nhà phân tích
BUY
31 analysts
Mục tiêu giá
$185
+11% upside
P/E (TTM)
-593.8
ROE
223.3%
Biên lợi nhuận ròng
2.0%
LYV Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$166.46
Vốn Hóa
$33.55B
P/E (TTM)
-593.8
EPS (TTM)
$-0.24
Doanh thu (TTM)
$25.20B
Tỷ suất cổ tức
—
ROE
223.3%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$125 – $175
LYV 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
$25.20B
2016-12-31
→
2025-12-31
EPS
$-0.24
2020-12-31
→
2025-12-31
Dòng tiền tự do
$334M
2020-12-31
→
2025-12-31
Biên lợi nhuận
2.0%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
LYV
Trung vị ngành
P/E (TTM)
-593.8
84.3
P/S (TTM)
1.3
3.7
P/B
123.8
4.1
Price / FCF (Giá / FCF)
100.6
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
LYV
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
5.0%
—
Net Profit Margin (Biên lợi nhuận ròng)
2.0%
4.0%
ROA
2.3%
1.6%
ROE
223.3%
4.2%
ROIC
309.5%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
LYV
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
1.0
1.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.8
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
LYV
Trung vị ngành
Revenue YoY (Doanh thu YoY)
8.8%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
14.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
68.4%
—
EPS YoY
104.5%
—
Net Income YoY (Lợi nhuận ròng YoY)
-44.7%
—
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
LYV
Trung vị ngành
LYV 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
MUA
31 nhà phân tích
- Mua mạnh 7 22,6%
- Mua 18 58,1%
- Giữ 5 16,1%
- Bán 1 3,2%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
23 nhà phân tích · 2026-05-21
Trung vị
$190.00
Trung bình
$184.78
Bây giờ
$166.46
Thấp
$145.00
Cao
$206.00
Mục tiêu trung vị
$190.00
+14,1%
Mục tiêu trung bình
$184.78
+11,0%
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
-0.53%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-1.85 | $-0.47 | -1.4% |
| Ngày 31 tháng 12 năm 2025 | $-1.06 | $-1.02 | -0.04% |
| Ngày 30 tháng 9 năm 2025 | $0.73 | $1.40 | -0.67% |
| Ngày 30 tháng 6 năm 2025 | $0.41 | $1.03 | -0.62% |
| Ngày 31 tháng 3 năm 2025 | $-0.32 | $-0.40 | 0.08% |
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 |
|---|---|---|---|---|---|---|
| LYV | $33.55B | -593.8 | 8.8% | 2.0% | 223.3% | — |
| NFLX | $395.87B | 37.1 | 15.8% | 24.3% | 42.6% | — |
| DIS | $215.59B | 16.6 | 3.4% | 13.1% | 11.8% | — |
| WBD | $71.47B | 99.4 | -5.1% | 1.9% | 2.1% | — |
| TKO | — | 92.5 | -3.0% | 4.1% | 5.0% | — |
| FWONA | — | 67.7 | 22.7% | 12.4% | 7.5% | — |
| ROKU | $16.04B | 183.9 | 15.2% | 1.9% | 3.4% | 43.8% |
| WMG | — | — | 4.4% | 5.4% | 62.7% | — |
| MSGS | — | -224.7 | 1.2% | -2.2% | 8.1% | — |
| SPHR | — | 128.5 | 79.0% | 2.7% | 1.5% | — |
| STUB | $4.68B | -2.2 | -1.4% | -109.2% | -192.2% | — |
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 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.20B | $23.16B | $22.73B | $16.68B | $6.27B | $1.86B | $11.55B | $10.79B | $9.69B | $7.83B | $7.25B | $6.87B | |
| SG&A Expense | $4.09B | $4.04B | $3.52B | $2.96B | $1.75B | $1.52B | $2.15B | $2.00B | $1.91B | $1.55B | $1.41B | $1.34B | |
| Operating Income | $1.25B | $825M | $1.08B | $722M | $-418M | $-1.65B | $325M | $273M | $91M | $195M | $131M | $7M | |
| Interest Expense | $316M | $326M | $350M | $278M | $282M | $227M | $158M | $141M | $108M | $107M | $103M | $106M | |
| Interest Income | $150M | $156M | $238M | $78M | $7M | $12M | $14M | $9M | $6M | $3M | $4M | $4M | |
| Other Non-op | $-58M | $104M | $-35M | $-41M | $-4M | $19M | $-3M | $-12M | $115.0K | $-11M | $-27M | $-8M | |
| Pretax Income | $1.03B | $739M | $913M | $491M | $-611M | $-1.86B | $185M | $131M | $-9M | $48M | $6M | $-100M | |
| Income Tax | $340M | $-392M | $209M | $116M | $-2M | $-29M | $67M | $41M | $-17M | $28M | $22M | $5M | |
| Net Income | $496M | $896M | $557M | $266M | $-651M | $-1.72B | $70M | $60M | $-6M | $3M | $-33M | $-91M | |
| EPS (Basic) | $-0.24 | $2.77 | $1.35 | $0.53 | $-3.09 | $-8.12 | · | · | · | · | · | · | |
| EPS (Diluted) | $-0.24 | $2.74 | $1.34 | $0.52 | $-3.09 | $-8.12 | · | · | · | · | · | · | |
| Shares (Basic) | 231,844,300 | 230,124,255 | 228,628,390 | 224,809,558 | 217,190,862 | 212,270,944 | · | · | · | · | · | · | |
| Shares (Diluted) | 231,844,300 | 236,352,449 | 230,977,326 | 231,556,866 | 217,190,862 | 212,270,944 | · | · | · | · | · | · | |
| EBITDA | $1.25B | $825M | $1.07B | $732M | $-418M | $-1.65B | · | · | · | · | · | · |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7.09B | $6.10B | $6.23B | $5.61B | $4.88B | $2.54B | $2.47B | $2.37B | $1.83B | $1.53B | $1.30B | $1.38B | |
| Receivables | $2.01B | $1.75B | $2.02B | $1.47B | $1.07B | $487M | $995M | $829M | $725M | $569M | $453M | $419M | |
| Inventory | $57M | $50M | $45M | $39M | $34M | $22M | $16M | $13M | $17M | $15M | $14M | $13M | |
| Prepaid Expense | $1.45B | $1.25B | $1.15B | $950M | $655M | $577M | $667M | $598M | $547M | $528M | $496M | $440M | |
| Other Current Assets | $417M | $200M | $122M | $132M | $75M | $39M | $57M | $43M | $52M | $50M | $36M | $26M | |
| Current Assets | $10.97B | $9.29B | $9.53B | $8.16B | $6.68B | $3.65B | $4.19B | $3.85B | $3.15B | $2.67B | $2.29B | $2.27B | |
| PP&E (Net) | $3.42B | $2.44B | $2.10B | $1.49B | $1.09B | $1.10B | $1.12B | $947M | $886M | $752M | $731M | $695M | |
| PP&E (Gross) | $5.47B | $4.34B | $3.90B | $3.34B | $2.82B | $2.70B | $2.54B | $2.22B | $2.01B | $1.75B | $1.63B | $1.55B | |
| Accum. Depreciation | $2.06B | $1.90B | $1.79B | $1.85B | $1.73B | $1.60B | $1.42B | $1.27B | $1.13B | $994M | $895M | $855M | |
| Goodwill | $2.89B | $2.62B | $2.69B | $2.53B | $2.59B | $2.13B | $2.00B | $1.82B | $1.75B | $1.75B | $1.60B | $1.48B | |
| Intangibles | $1.08B | $986M | $1.16B | $1.05B | $1.03B | $856M | $870M | $661M | $729M | $812M | $778M | $683M | |
| Other Non-current Assets | $1.68B | $1.78B | $935M | $725M | $548M | $391M | $431M | $428M | $253M | $411M | $385M | $474M | |
| Total Assets | $22.91B | $19.64B | $19.03B | $16.46B | $14.40B | $10.59B | $10.98B | $8.50B | $7.50B | $6.76B | $6.16B | $5.97B | |
| Accounts Payable | $253M | $243M | $267M | $180M | $111M | $86M | $100M | $90M | $86M | $55M | $59M | $74M | |
| Accrued Liabilities | $3.56B | $3.30B | $3.03B | $2.37B | $1.65B | $894M | $1.39B | $1.25B | $1.11B | $781M | $687M | $676M | |
| Current Liabilities | $11.03B | $9.36B | $9.98B | $8.30B | $6.86B | $3.80B | $4.11B | $3.75B | $3.58B | $2.46B | $2.10B | $2.01B | |
| Capital Leases | $2.04B | $1.68B | $1.69B | $1.65B | $1.61B | $1.45B | $1.37B | $0 | · | · | · | · | |
| Deferred Tax | $83M | $140M | $325M | $306M | $237M | $171M | $178M | $137M | $138M | $198M | $199M | $197M | |
| Other Non-current Liabilities | $416M | $478M | $488M | $456M | $432M | $353M | $131M | $205M | $174M | $150M | $142M | $112M | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $1.46B | $2.06B | $2.37B | $2.70B | $2.90B | $2.39B | $2.25B | $2.27B | $2.37B | $2.38B | $2.43B | $2.41B | |
| Retained Earnings | $-1.04B | $-1.55B | $-2.44B | $-2.97B | $-3.33B | $-2.68B | $-949M | $-1.02B | $-1.08B | $-1.07B | $-1.08B | $-1.04B | |
| Treasury Stock | $30M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| AOCI | $-115M | $-335M | $27M | $-90M | $-153M | $-177M | $-146M | $-145M | $-109M | $-177M | $-112M | $-70M | |
| Stockholders' Equity | $271M | $173M | $-52M | $-368M | $-583M | $-472M | $1.15B | $1.10B | $1.18B | $1.13B | $1.24B | $1.30B | |
| Liabilities + Equity | $22.91B | $19.64B | $19.03B | $16.46B | $14.40B | $10.59B | $10.98B | $8.50B | $7.50B | $6.76B | $6.16B | $5.97B | |
| Shares Outstanding | 235,421,446 | 234,363,735 | 233,303,152 | 231,263,623 | 224,674,579 | 218,015,037 | 213,709,620 | 210,326,738 | 208,075,969 | 204,067,825 | 202,483,207 | 201,193,835 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $639M | $550M | $517M | $450M | $416M | $485M | $444M | $387M | $372M | $319M | $397M | $368M | |
| Stock-based Comp | $155M | $110M | $116M | $110M | $209M | $117M | $49M | $46M | $43M | $33M | $33M | $39M | |
| Deferred Tax | $-21M | $-709M | $-44M | $7M | $-10M | $-38M | $-465.0K | $-6M | $-72M | $-8M | $-10M | $-18M | |
| Amort. of Intangibles | $265M | $249M | $238M | $217M | $193M | $239M | $224M | $191M | $203M | $178M | $174M | $155M | |
| Operating Cash Flow | $1.40B | $1.73B | $1.36B | $1.84B | $1.78B | $-1.08B | $470M | $942M | $624M | $599M | $308M | $292M | |
| CapEx | $1.06B | $647M | $439M | $347M | $153M | $214M | $324M | $240M | $238M | $174M | $142M | $140M | |
| Investing Cash Flow | $-1.23B | $-854M | $-696M | $-785M | $-567M | $-224M | $-691M | $-497M | $-328M | $-426M | $-291M | $-392M | |
| Net Debt Issued | $-2.05B | $-1.96B | $-731M | $-46M | $-110M | $-31M | · | · | · | · | · | · | |
| Stock Repurchased | $24M | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-24M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $407M | $-659M | $-87M | $-143M | $1.17B | $1.35B | $329M | $189M | $-127M | $99M | $-44M | $226M | |
| Net Change in Cash | $1.00B | $-133M | $619M | $732M | $2.34B | $72M | $96M | $549M | $299M | $223M | $-79M | $83M | |
| Taxes Paid | $313M | $254M | $175M | $44M | $16M | $26M | $67M | $60M | $45M | $30M | $44M | $41M | |
| Free Cash Flow | $334M | $1.08B | $932M | $1.48B | $1.63B | $-1.30B | · | · | · | · | · | · | |
| Levered FCF | $122M | $580M | $645M | $1.26B | $1.35B | $-1.52B | · | · | · | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 5.0% | 3.6% | 4.7% | 4.4% | -6.7% | -88.8% | · | · | · | · | · | · | |
| Net Margin | 2.0% | 3.9% | 2.5% | 1.8% | -10.4% | -92.7% | · | · | · | · | · | · | |
| Pretax Margin | 4.1% | 3.2% | 3.9% | 3.0% | -9.8% | -99.8% | · | · | · | · | · | · | |
| EBITDA Margin | 5.0% | 3.6% | 4.7% | 4.4% | -6.7% | -88.8% | · | · | · | · | · | · | |
| ROA | 2.3% | 4.6% | 3.2% | 1.9% | -5.2% | -16.0% | · | · | · | · | · | · | |
| ROE | 223.3% | 1482.0% | -292.8% | -62.3% | 123.5% | -511.7% | · | · | · | · | · | · | |
| ROIC | 309.5% | 728.0% | -5104.0% | -161.2% | 71.4% | 345.0% | · | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | · | · | · | · | · | · | |
| Quick Ratio | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | · | · | · | · | · | · | |
| Interest Coverage | 4.0 | 2.5 | 3.0 | 2.6 | -1.5 | -7.3 | · | · | · | · | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.2 | 1.3 | 1.1 | 0.5 | 0.2 | · | · | · | · | · | · | |
| Receivables Turnover | 13.4 | 12.3 | 12.9 | 13.2 | 8.1 | 2.5 | · | · | · | · | · | · |
Tỷ lệ tăng trưởng 6
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.8% | 1.9% | 36.2% | 166.1% | 236.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 14.7% | 54.6% | 130.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 68.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 104.5% | 157.7% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -44.7% | 60.9% | 109.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 23.0% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $25.20B | $23.16B | $22.73B | $16.68B | $6.27B | $1.86B | $11.55B | $10.79B | $9.69B | $7.83B | $7.25B | $6.87B | |
| Net Income TTM | $496M | $896M | $557M | $266M | $-651M | $-1.72B | $70M | $60M | $-6M | $3M | $-33M | $-91M | |
| Market Cap | $33.55B | $30.35B | $21.84B | $16.13B | $26.89B | $16.02B | · | · | · | · | · | · | |
| P/E | -593.8 | 47.3 | 69.9 | 134.1 | -38.7 | -9.0 | -1021.0 | -410.4 | -81.9 | -106.4 | -72.3 | -51.2 | |
| P/S | 1.3 | 1.3 | 1.0 | 1.0 | 4.3 | 8.6 | · | · | · | · | · | · | |
| P/B | 123.8 | 175.2 | -1273.5 | -43.9 | -46.2 | -34.0 | · | · | · | · | · | · | |
| P / Cash Flow | 24.0 | 17.6 | 15.9 | 8.8 | 15.1 | -14.8 | · | · | · | · | · | · | |
| P / FCF | 100.6 | 28.1 | 23.4 | 10.9 | 16.5 | -12.4 | · | · | · | · | · | · | |
| Earnings Yield | -0.17% | 2.1% | 1.4% | 0.75% | -2.6% | -11.1% | -0.10% | -0.24% | -1.2% | -0.94% | -1.4% | -1.9% |
Báo cáo kết quả hoạt động kinh doanh 14
| 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 | $3.79B | $6.31B | $8.50B | $7.01B | $3.38B | $5.68B | $7.65B | $6.02B | $3.80B | $5.81B | $8.15B | $5.63B | $3.12B | $4.29B | $6.15B | $4.43B | |
| SG&A Expense | $962M | $1.30B | $1.01B | $1.00B | $779M | $1.13B | $1.01B | $926M | $982M | $984M | $974M | $869M | $690M | $908M | $806M | $672M | |
| Operating Income | $-371M | $-143M | $792M | $487M | $115M | $-239M | $640M | $466M | $-41M | $-98M | $654M | $382M | $131M | $-130M | $506M | $319M | |
| Interest Expense | $91M | $83M | $80M | $72M | $80M | $77M | $88M | $80M | $81M | $93M | $86M | $82M | $89M | $73M | $71M | $68M | |
| Interest Income | $39M | $42M | $37M | $38M | $34M | $33M | $36M | $44M | $43M | $63M | $78M | $56M | $40M | $31M | $26M | $13M | |
| Other Non-op | $12M | $-4M | $-14M | $-36M | $-3M | $-6M | $12M | $21M | $77M | $-11M | $-19M | $7M | $-12M | $-19M | $-8M | $-5M | |
| Pretax Income | $-412M | $-186M | $730M | $420M | $66M | $-301M | $586M | $456M | $-2M | $-159M | $632M | $368M | $56M | $-172M | $439M | $260M | |
| Income Tax | $-32M | $-49M | $252M | $118M | $20M | $-583M | $70M | $80M | $41M | $94M | $50M | $53M | $24M | $30M | $42M | $32M | |
| Net Income | $-389M | $-202M | $431M | $243M | $23M | $201M | $452M | $298M | $-54M | $-255M | $521M | $270M | $-2M | $-233M | $361M | $188M | |
| EPS (Basic) | $-1.85 | $-1.07 | $0.74 | $0.41 | $-0.32 | $0.56 | $1.72 | $1.05 | $-0.56 | $-1.45 | $2.01 | $0.93 | $-0.25 | $-1.24 | $1.47 | $0.69 | |
| EPS (Diluted) | $-1.85 | $-1.06 | $0.73 | $0.41 | $-0.32 | $0.61 | $1.66 | $1.03 | $-0.56 | $-1.36 | $1.93 | $0.92 | $-0.25 | $-1.14 | $1.39 | $0.66 | |
| Shares (Basic) | 232,400,991 | -463,265,309 | 232,043,356 | 231,845,412 | 231,220,841 | -459,642,763 | 230,374,307 | 229,921,527 | 229,471,184 | -456,857,883 | 228,787,263 | 228,536,179 | 228,162,831 | -447,517,291 | 225,761,777 | 224,674,447 | |
| Shares (Diluted) | 232,400,991 | -468,546,301 | 234,752,332 | 234,417,428 | 231,220,841 | -483,441,698 | 245,319,968 | 245,002,995 | 229,471,184 | -485,009,369 | 244,163,678 | 243,660,186 | 228,162,831 | -477,655,326 | 243,686,803 | 243,634,764 | |
| EBITDA | $-371M | · | $792M | $487M | $115M | · | $640M | $466M | $-37M | · | $619M | $386M | $143M | · | $506M | $319M |
Bảng cân đối kế toán 27
| 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 | $9.08B | $7.09B | $6.75B | $7.06B | $7.16B | $6.10B | $5.49B | $6.40B | $6.50B | · | $5.95B | $7.13B | $6.99B | · | $4.95B | $5.86B | |
| Receivables | $1.97B | $2.01B | $2.61B | $2.46B | $1.85B | $1.75B | $2.69B | $2.46B | $2.28B | · | $2.50B | $1.89B | $1.66B | · | $1.99B | $1.46B | |
| Inventory | · | $57M | · | · | · | $50M | · | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $2.22B | $1.45B | $1.53B | $1.91B | $1.72B | $1.25B | $1.45B | $1.67B | $1.47B | · | $1.42B | $1.63B | $1.32B | · | $909M | $1.15B | |
| Other Current Assets | $381M | $417M | $413M | $377M | $325M | $200M | $134M | $139M | $164M | · | $124M | $122M | $119M | · | $73M | $75M | |
| Current Assets | $13.64B | $10.97B | $11.31B | $11.82B | $11.07B | $9.29B | $9.78B | $10.68B | $10.43B | · | $10.01B | $10.78B | $10.10B | · | $7.93B | $8.55B | |
| PP&E (Net) | $3.66B | $3.42B | $3.12B | $2.95B | $2.69B | $2.44B | $2.38B | $2.24B | $2.12B | · | $1.96B | $1.90B | $1.89B | · | $1.10B | $1.09B | |
| PP&E (Gross) | $5.79B | $5.47B | $5.28B | $5.06B | $4.68B | $4.34B | $4.31B | $4.11B | $3.96B | · | $3.71B | $3.69B | $3.61B | · | $2.87B | $2.84B | |
| Accum. Depreciation | $2.12B | $2.06B | $2.16B | $2.11B | $1.99B | $1.90B | $1.94B | $1.88B | $1.84B | · | $1.76B | $1.79B | $1.73B | · | $1.77B | $1.75B | |
| Goodwill | $2.93B | $2.89B | $2.84B | $2.82B | $2.70B | $2.62B | $2.67B | $2.66B | $2.70B | $2.69B | $2.65B | $2.62B | $2.58B | $2.53B | $2.55B | $2.56B | |
| Intangibles | $1.07B | $1.08B | $1.06B | $1.09B | $1.04B | $986M | $1.05B | $1.09B | $1.16B | $1.16B | $1.12B | $1.12B | $1.05B | $1.05B | $917M | $964M | |
| Other Non-current Assets | $1.81B | $1.68B | $1.83B | $1.73B | $1.72B | $1.78B | $1.28B | $1.16B | $1.06B | · | $920M | $891M | $709M | · | $675M | $630M | |
| Total Assets | $26.07B | $22.91B | $22.89B | $23.15B | $21.83B | $19.64B | $19.75B | $20.45B | $20.03B | · | $19.14B | $19.93B | $18.87B | · | $15.79B | $16.42B | |
| Accounts Payable | · | $253M | $355M | $405M | $310M | $243M | $295M | $251M | $248M | · | $277M | $294M | $173M | · | $195M | $220M | |
| Accrued Liabilities | · | $3.56B | · | · | · | $3.30B | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $15.42B | $11.03B | $12.28B | $13.46B | $11.52B | $9.36B | $9.68B | $11.63B | $11.33B | · | $8.75B | $10.02B | $9.37B | · | $7.63B | $8.63B | |
| Capital Leases | $2.07B | $2.04B | $1.87B | $1.78B | $1.73B | $1.68B | $1.77B | $1.64B | $1.64B | · | $1.67B | $1.66B | $1.65B | · | $1.69B | $1.65B | |
| Deferred Tax | · | $83M | · | · | · | $140M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $435M | $416M | $653M | $610M | $537M | $478M | $673M | $547M | $524M | · | $469M | $562M | $511M | · | $345M | $399M | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $1.41B | $1.46B | $1.52B | $1.79B | $1.91B | $2.06B | $2.21B | $2.24B | $2.31B | · | $2.41B | $2.44B | $2.54B | · | $2.85B | $2.85B | |
| Retained Earnings | $-1.43B | $-1.04B | $-840M | $-1.27B | $-1.51B | $-1.55B | $-1.75B | $-2.16B | $-2.45B | · | $-2.20B | $-2.68B | $-2.97B | · | $-2.77B | $-3.13B | |
| Treasury Stock | $30M | $30M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | $7M | $7M | $7M | · | $7M | $7M | |
| AOCI | $-86M | $-115M | $-159M | $-152M | $-281M | $-335M | $-175M | $-123M | $36M | $27M | $12M | $59M | $-17M | $-90M | $-154M | $-130M | |
| Stockholders' Equity | $-139M | $271M | $521M | $360M | $106M | $173M | $288M | $-43M | $-115M | · | $222M | $-187M | $-461M | · | $-75M | $-410M | |
| Liabilities + Equity | $26.07B | $22.91B | $22.89B | $23.15B | $21.83B | $19.64B | $19.75B | $20.45B | $20.03B | · | $19.14B | $19.93B | $18.87B | · | $15.79B | $16.42B | |
| Shares Outstanding | · | 235,421,446 | · | · | · | 234,363,735 | · | · | · | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $169M | $165M | $166M | $159M | $149M | $143M | $137M | $138M | $133M | $134M | $131M | $137M | $115M | $131M | $102M | $116M | |
| Stock-based Comp | $33M | $28M | $41M | $62M | $25M | $25M | $26M | $28M | $31M | $30M | $31M | $28M | $28M | $24M | $24M | $12M | |
| Deferred Tax | $-45M | $-90M | $44M | $21M | $4M | $-695M | $-8M | $-349.0K | $-6M | $-34M | $-16M | $8M | $-3M | $7M | · | · | |
| Amort. of Intangibles | $70M | $72M | $68M | $65M | $60M | $64M | $61M | $62M | $62M | $62M | $63M | $55M | $57M | $66M | $48M | $53M | |
| Operating Cash Flow | $2.34B | $-54M | $-96M | $223M | $1.32B | $1.05B | $-721M | $412M | $989M | $608M | $-892M | $491M | $1.16B | $907M | $-619M | $349M | |
| CapEx | $309M | $352M | $276M | $263M | $171M | $155M | $158M | $200M | $134M | $134M | $102M | $86M | $117M | $141M | $76M | $68M | |
| Investing Cash Flow | $-418M | $-394M | $-340M | $-275M | $-217M | $-211M | $-208M | $-264M | $-171M | $-232M | $-165M | $-239M | $-60M | $-425M | $-115M | $-130M | |
| Net Debt Issued | $-7M | · | · | · | $-87M | · | · | · | $-373M | · | · | · | $-605M | · | · | · | |
| Financing Cash Flow | $117M | $729M | $176M | $-325M | $-173M | $34M | $-49M | $-165M | $-478M | $-132M | $-29M | $-152M | $226M | $32M | $-38M | $-63M | |
| Net Change in Cash | $1.98B | $344M | $-307M | $-99M | $1.06B | $605M | $-909M | $-100M | $270M | $284M | $-1.19B | $139M | $1.39B | $664M | $-910M | $-9M | |
| Free Cash Flow | $2.03B | · | · | · | $1.15B | · | · | · | $855M | · | · | · | $1.04B | · | · | · | |
| Levered FCF | $1.95B | · | · | · | $1.09B | · | · | · | $1.67B | · | · | · | $981M | · | · | · |
Khả năng sinh lời 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -9.8% | · | 9.3% | 7.0% | 3.4% | · | 8.4% | 7.7% | -0.96% | · | 7.6% | 6.9% | 4.6% | · | 8.2% | 7.2% | |
| Net Margin | -10.3% | · | 5.1% | 3.5% | 0.69% | · | 5.9% | 5.0% | -1.2% | · | 5.9% | 5.2% | -0.10% | · | 5.9% | 4.2% | |
| Pretax Margin | -10.9% | · | 8.6% | 6.0% | 1.9% | · | 7.7% | 7.6% | 0.08% | · | 7.3% | 6.6% | 2.2% | · | 7.1% | 5.9% | |
| EBITDA Margin | -9.8% | · | 9.3% | 7.0% | 3.4% | · | 8.4% | 7.7% | -0.96% | · | 7.6% | 6.9% | 4.6% | · | 8.2% | 7.2% | |
| ROA | -1.6% | · | 2.0% | 1.1% | 0.11% | · | 2.3% | 1.5% | -0.24% | · | 2.8% | 1.6% | -0.02% | · | 2.5% | 1.3% | |
| ROE | 2329.3% | · | 106.6% | 153.7% | -525.1% | · | 177.3% | -258.4% | 16.2% | · | 657.0% | -98.3% | 0.65% | · | -150.8% | -28.4% | |
| ROIC | 245.1% | · | 99.6% | 97.3% | 75.9% | · | 195.5% | -887.5% | -320.4% | · | 252.8% | -183.2% | -20.1% | · | -614.2% | -68.2% |
Thanh khoản & Khả năng thanh toán 3
| 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 | 0.9 | · | 0.9 | 0.9 | 1.0 | · | 1.0 | 0.9 | 0.9 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.0 | |
| Quick Ratio | 0.7 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 1.0 | 0.9 | 0.9 | · | 0.9 | 0.8 | |
| Interest Coverage | -4.1 | · | 9.9 | 6.8 | 1.4 | · | 7.3 | 5.8 | -0.5 | · | 7.2 | 4.7 | 1.6 | · | 7.2 | 4.7 |
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 | · | 0.4 | 0.3 | 0.2 | · | 0.4 | 0.3 | 0.2 | · | 0.5 | 0.3 | 0.2 | · | 0.4 | 0.3 | |
| Receivables Turnover | 2.0 | · | 3.2 | 2.8 | 1.6 | · | 2.9 | 2.8 | 1.9 | · | 3.6 | 3.4 | 2.2 | · | 3.9 | 4.2 |
Định giá (TTM) 4
| 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 | $22.68B | · | $26.54B | $24.06B | $20.86B | · | $25.63B | $23.61B | $20.71B | · | $23.06B | $19.34B | $15.52B | · | $15.09B | $9.51B | |
| Net Income TTM | $309M | · | $1.15B | $1.02B | $719M | · | $1.22B | $1.03B | $735M | · | $1.15B | $818M | $497M | · | $546M | $-11M | |
| P/E | -148.1 | · | 65.9 | 54.4 | 72.1 | · | 27.0 | 28.2 | 51.8 | · | 20.8 | 33.5 | 49.6 | · | 41.1 | -187.7 | |
| Earnings Yield | -0.68% | · | 1.5% | 1.8% | 1.4% | · | 3.7% | 3.5% | 1.9% | · | 4.8% | 3.0% | 2.0% | · | 2.4% | -0.53% |
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 | $25.20B | $23.16B | $22.73B | $16.68B | $6.27B |
| Biên lợi nhuận hoạt động % | 5.0% | 3.6% | 4.7% | 4.4% | -6.7% |
| Thu nhập ròng | $496M | $896M | $557M | $266M | $-651M |
| EPS pha loãng | $-0.24 | $2.74 | $1.34 | $0.52 | $-3.09 |
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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Tỷ lệ thanh toán nhanh | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $334M | $1.08B | $932M | $1.48B | $1.63B |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
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.