RXT Rackspace Technology, Inc. - Common Stock
$4,44
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$0–$8
56% of range
Đánh giá của nhà phân tích
HOLD
10 analysts
Mục tiêu giá
$3
P/E (TTM)
-1.0
ROE
19.3%
Biên lợi nhuận ròng
-8.4%
RXT Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$4.44
Vốn Hóa
$238M
P/E (TTM)
-1.0
EPS (TTM)
$-0.95
Doanh thu (TTM)
$2.69B
Tỷ suất cổ tức
—
ROE
19.3%
D/E Nợ/Vốn chủ sở hữu
-2.3
Phạm vi 52 tuần
$0 – $8
RXT 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
$2.69B
2018-12-31
→
2025-12-31
EPS
$-0.95
2019-12-31
→
2025-12-31
Dòng tiền tự do
$91M
2020-12-31
→
2025-12-31
Biên lợi nhuận
-8.4%
2020-12-31
→
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
RXT
Trung vị ngành
P/E (TTM)
-1.0
59.8
P/S (TTM)
0.1
4.5
P/B
-0.2
3.1
EV / EBITDA
-28.6
—
Price / FCF (Giá / FCF)
2.6
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
RXT
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
18.9%
62.3%
Operating Margin (Biên lợi nhuận hoạt động)
-3.8%
—
Net Profit Margin (Biên lợi nhuận ròng)
-8.4%
-8.4%
ROA
-7.7%
-6.4%
ROE
19.3%
-12.9%
ROIC
-7.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
RXT
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
-2.3
—
Current Ratio (Tỷ số thanh toán hiện hành)
0.7
2.0
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
RXT
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-1.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-4.9%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-0.16%
—
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
RXT
Trung vị ngành
RXT 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
BÁN
10 nhà phân tích
- Mua mạnh 0 0,0%
- Mua 0 0,0%
- Giữ 5 50,0%
- Bán 4 40,0%
- Bán mạnh 1 10,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-17
Trung vị
$2.50
Trung bình
$3.17
Bây giờ
$4.44
Thấp
$2.00
Cao
$5.00
Mục tiêu trung vị
$2.50
-43,7%
Mục tiêu trung bình
$3.17
-28,7%
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
0.00%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.06 | $-0.04 | -0.02% |
| Ngày 31 tháng 12 năm 2025 | $-0.01 | $-0.03 | 0.02% |
| Ngày 30 tháng 9 năm 2025 | $-0.05 | $-0.05 | 0.00% |
| Ngày 30 tháng 6 năm 2025 | $-0.06 | $-0.05 | -0.01% |
| Ngày 31 tháng 3 năm 2025 | $-0.06 | $-0.08 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| RXT | $238M | -1.0 | -1.9% | -8.4% | 19.3% | 18.9% |
| APLD | $1.54B | -5.9 | 5.5% | -160.2% | -48.5% | — |
| FSLY | $1.54B | -12.3 | 14.8% | -19.5% | -13.0% | 57.1% |
| WYFI | $606M | -20.3 | 66.2% | -31.2% | -6.2% | 60.2% |
| SHAZ | — | — | 257.4% | -2529.2% | -401.0% | 6.4% |
| BLZE | — | -10.1 | 14.3% | -17.6% | -31.4% | 60.9% |
| CXDO | $201M | 40.4 | 12.0% | 7.4% | 8.3% | — |
| CMRC | $336M | -17.2 | 2.8% | -5.7% | -49.5% | 78.8% |
| NET | — | -679.8 | 29.8% | — | — | — |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.69B | $2.74B | $2.96B | $3.12B | $3.01B | $2.71B | $2.44B | $2.45B | |
| Cost of Revenue | $2.18B | $2.20B | $2.33B | $2.27B | $2.07B | $1.72B | $1.43B | $1.45B | |
| Gross Profit | $506M | $533M | $629M | $857M | $937M | $984M | $1.01B | $1.01B | |
| R&D Expense | $39M | $45M | $44M | $24M | $28M | $37M | $56M | $75M | |
| SG&A Expense | $607M | $708M | $767M | $855M | $907M | $960M | $912M | $949M | |
| Operating Income | $-101M | $-909M | $-899M | $-679M | $-2M | $25M | $102M | $-237M | |
| Interest Expense | · | · | $222M | $208M | $205M | $268M | $330M | $281M | |
| Other Non-op | $-19M | $-22M | $-5M | $-10M | $-1M | $2M | $-3M | $13M | |
| Pretax Income | $-202M | $-882M | $-854M | $-898M | $-249M | $-312M | $-122M | $-500M | |
| Income Tax | $24M | $-23M | $-17M | $-93M | $-31M | $-66M | $-20M | $-30M | |
| Net Income | $-226M | $-858M | $-838M | $-805M | $-218M | $-246M | $-102M | $-471M | |
| EPS (Basic) | $-0.95 | $-3.82 | $-3.89 | $-3.81 | $-1.05 | $-1.37 | $-0.62 | · | |
| EPS (Diluted) | $-0.95 | $-3.82 | $-3.89 | $-3.81 | $-1.05 | $-1.37 | $-0.62 | · | |
| Shares (Basic) | 238,700,000 | 224,800,000 | 215,300,000 | 211,200,000 | 208,000,000 | 179,600,000 | 165,300,000 | 165,200,000 | |
| Shares (Diluted) | 238,700,000 | 224,800,000 | 215,300,000 | 211,200,000 | 208,000,000 | 179,600,000 | 165,300,000 | · | |
| EBITDA | $-101M | $-909M | $-899M | $-679M | $-2M | $25M | · | · |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $106M | $144M | $197M | $228M | $273M | $105M | $84M | $254M | |
| Receivables | $266M | $299M | $340M | $622M | $554M | $483M | $350M | · | |
| Prepaid Expense | $84M | $85M | $87M | $97M | $110M | $124M | $76M | · | |
| Other Current Assets | $61M | $91M | $114M | $125M | $52M | $47M | $33M | · | |
| Current Assets | $518M | $619M | $738M | $1.07B | $990M | $758M | $544M | · | |
| Goodwill | $740M | $736M | $1.45B | $2.16B | $2.71B | $2.76B | $2.75B | $2.47B | |
| Intangibles | $698M | $845M | $1.02B | $1.24B | $1.47B | $1.65B | $1.82B | · | |
| Other Non-current Assets | $103M | $119M | $152M | $226M | $177M | $156M | $129M | · | |
| Total Assets | $2.80B | $3.05B | $4.10B | $5.46B | $6.33B | $6.38B | $6.27B | · | |
| Accounts Payable | $414M | $390M | $433M | $447M | $370M | $285M | $260M | · | |
| Current Liabilities | $767M | $767M | $800M | $856M | $837M | $742M | $672M | · | |
| Capital Leases | $84M | $78M | $75M | $85M | $115M | $118M | $256M | · | |
| Deferred Tax | $35M | $30M | $79M | $127M | $206M | $237M | $327M | · | |
| Other Non-current Liabilities | $78M | $95M | $97M | $106M | $124M | $146M | $99M | · | |
| Total Liabilities | $4.02B | $4.06B | $4.25B | $4.83B | $5.00B | $4.99B | $5.37B | · | |
| Long-term Debt | $2.75B | $2.79B | $2.86B | $3.32B | $3.33B | $3.36B | $3.87B | · | |
| Total Debt | $2.75B | $2.79B | $2.86B | $3.32B | $3.33B | $3.36B | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | |
| Paid-in Capital | $2.71B | $2.68B | $2.64B | $2.57B | $2.50B | $2.36B | $1.60B | · | |
| Retained Earnings | $-3.91B | $-3.68B | $-2.82B | $-1.99B | $-1.18B | $-963M | $-718M | · | |
| Treasury Stock | $31M | $31M | $31M | $31M | $0 | · | · | · | |
| AOCI | $8M | $24M | $60M | $71M | $7M | $-19M | $12M | · | |
| Stockholders' Equity | $-1.22B | $-1.00B | $-154M | $630M | $1.33B | $1.38B | $899M | $908M | |
| Liabilities + Equity | $2.80B | $3.05B | $4.10B | $5.46B | $6.33B | $6.38B | $6.27B | · | |
| Shares Outstanding | 245,300,000 | 232,200,000 | 220,500,000 | 215,700,000 | 211,200,000 | 201,800,000 | 165,400,000 | · |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $45M | $63M | $65M | $70M | $75M | $74M | $30M | $20M | |
| Deferred Tax | $24M | $-35M | $-42M | $-109M | $-42M | $-74M | $-41M | $-23M | |
| Amort. of Intangibles | $147M | $154M | $161M | $167M | $180M | $176M | $168M | $164M | |
| Restructuring | · | · | · | · | · | $15M | $10M | $2M | |
| Operating Cash Flow | $151M | $40M | $375M | $247M | $371M | $117M | $293M | $430M | |
| CapEx | $61M | $111M | $97M | $80M | $108M | $116M | $198M | $294M | |
| Investing Cash Flow | $-58M | $-87M | $-96M | $-98M | $-69M | $-128M | $-386M | $-348M | |
| Debt Issued | $155M | $275M | $50M | $0 | $2.84B | $860M | $225M | $0 | |
| Net Debt Issued | $-43M | $112M | $-192M | $-23M | $-39M | $-591M | · | · | |
| Stock Issued | · | · | · | $0 | $0 | $658M | $0 | $3M | |
| Stock Repurchased | · | $0 | $0 | $31M | $0 | $0 | $2M | $0 | |
| Net Stock Activity | · | $0 | $0 | $-31M | $0 | $658M | · | · | |
| Financing Cash Flow | $-135M | $-3M | $-313M | $-187M | $-132M | $30M | $-79M | $-54M | |
| Net Change in Cash | $-39M | $-53M | $-32M | $-44M | $167M | $21M | $-171M | $23M | |
| Taxes Paid | $8M | $11M | $12M | $10M | $6M | $16M | $7M | $14M | |
| Free Cash Flow | $91M | $-71M | $278M | $166M | $262M | $200.0K | · | · | |
| Levered FCF | · | · | $61M | $-21M | $83M | $-211M | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 18.9% | 19.5% | 21.3% | 27.4% | 31.1% | 36.4% | · | · | |
| Operating Margin | -3.8% | -33.2% | -30.4% | -21.8% | -0.08% | 0.91% | · | · | |
| Net Margin | -8.4% | -31.4% | -28.3% | -25.8% | -7.2% | -9.1% | · | · | |
| Pretax Margin | -7.5% | -32.2% | -28.9% | -28.7% | -8.3% | -11.5% | · | · | |
| EBITDA Margin | -3.8% | -33.2% | -30.4% | -21.8% | -0.08% | 0.91% | · | · | |
| ROA | -7.7% | -24.0% | -17.5% | -13.7% | -3.4% | -3.9% | · | · | |
| ROE | 19.3% | 87.8% | 496.8% | -111.4% | -16.2% | -17.7% | · | · | |
| ROIC | -7.4% | -49.7% | -32.6% | -15.4% | -0.05% | 0.41% | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.8 | 0.9 | 1.3 | 1.2 | 1.0 | · | · | |
| Quick Ratio | 0.5 | 0.6 | 0.7 | 1.0 | 1.0 | 0.8 | · | · | |
| Debt / Equity | -2.3 | -2.8 | -18.5 | 5.3 | 2.5 | 2.4 | · | · | |
| LT Debt / Equity | -2.2 | -2.7 | -18.4 | 5.2 | 2.5 | 2.4 | · | · | |
| Interest Coverage | · | · | -4.1 | -3.3 | -0.0 | 0.1 | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | · | · | |
| Receivables Turnover | 9.5 | 8.6 | 6.1 | 5.3 | 5.8 | 6.5 | · | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.9% | -7.4% | -5.3% | 3.8% | 11.2% | · | · | · | |
| Revenue CAGR 3Y | -4.9% | -3.1% | 3.0% | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.16% | · | · | · | · | · | · | · |
Định giá (TTM) 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.69B | $2.74B | $2.96B | $3.12B | $3.01B | $2.71B | · | · | |
| Net Income TTM | $-226M | $-858M | $-838M | $-805M | $-218M | $-246M | · | · | |
| Market Cap | $238M | $506M | $435M | $627M | $2.84B | $3.85B | · | · | |
| Enterprise Value | $2.88B | $3.15B | $3.10B | $3.72B | $5.91B | $7.10B | · | · | |
| P/E | -1.0 | -0.6 | -0.5 | -0.8 | -12.8 | -13.9 | · | · | |
| P/S | 0.1 | 0.2 | 0.1 | 0.2 | 0.9 | 1.4 | · | · | |
| P/B | -0.2 | -0.5 | -2.8 | 1.0 | 2.1 | 2.8 | · | · | |
| P / Cash Flow | 1.6 | 12.7 | 1.2 | 2.5 | 7.7 | 33.0 | · | · | |
| P / FCF | 2.6 | -7.1 | 1.6 | 3.8 | 10.8 | 19231.5 | · | · | |
| EV / EBITDA | -28.6 | -3.5 | -3.4 | -5.5 | -2362.4 | 287.6 | · | · | |
| EV / FCF | 31.8 | -44.2 | 11.2 | 22.4 | 22.5 | 35521.5 | · | · | |
| EV / Revenue | 1.1 | 1.2 | 1.0 | 1.2 | 2.0 | 2.6 | · | · | |
| Earnings Yield | -97.8% | -172.8% | -194.5% | -129.2% | -7.8% | -7.2% | · | · |
Báo cáo kết quả hoạt động kinh doanh 15
| 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 | $678M | $683M | $671M | $666M | $665M | $686M | $676M | $685M | $691M | $720M | $732M | $746M | $759M | $787M | $788M | $772M | |
| Cost of Revenue | $559M | $562M | $541M | $537M | $538M | $554M | $538M | $554M | $558M | $566M | $580M | $593M | $589M | $587M | $580M | $548M | |
| Gross Profit | $119M | $120M | $130M | $129M | $127M | $132M | $138M | $131M | $133M | $154M | $152M | $153M | $170M | $200M | $207M | $224M | |
| SG&A Expense | $137M | $124M | $164M | $154M | $165M | $160M | $170M | $185M | $192M | $166M | $177M | $217M | $208M | $210M | $220M | $220M | |
| Operating Income | $-18M | $-3M | $-34M | $-25M | $-38M | $-29M | $-174M | $-54M | $-653M | $-15M | $-239M | $-64M | $-581M | $-227M | $-477M | $4M | |
| Interest Expense | · | · | · | · | · | · | · | · | $44M | · | $56M | $57M | $57M | · | $52M | $50M | |
| Other Non-op | $-4M | $-6M | $-4M | $-4M | $-5M | $-10M | $-1M | $-5M | $-6M | $-5M | $-3M | $200.0K | $2M | $6M | $-6M | $-6M | |
| Pretax Income | $8M | $-30M | $-59M | $-50M | $-63M | $-57M | $-175M | $-5M | $-645M | $38M | $-243M | $-26M | $-623M | $-277M | $-535M | $-53M | |
| Income Tax | $-100.0K | $3M | $8M | $5M | $8M | $-700.0K | $12M | $-30M | $-5M | $10M | $-16M | $1M | $-11M | $-63M | $-23M | $-12M | |
| Net Income | $8M | $-33M | $-67M | $-54M | $-72M | $-56M | $-187M | $25M | $-641M | $28M | $-227M | $-27M | $-612M | $-214M | $-512M | $-41M | |
| EPS (Basic) | $0.03 | $-0.13 | $-0.28 | $-0.23 | $-0.31 | $-0.20 | $-0.82 | $0.11 | $-2.91 | $0.16 | $-1.05 | $-0.13 | $-2.87 | $-1.01 | $-2.43 | $-0.19 | |
| EPS (Diluted) | $0.03 | $-0.13 | $-0.28 | $-0.23 | $-0.31 | $-0.20 | $-0.82 | $0.11 | $-2.91 | $0.16 | $-1.05 | $-0.13 | $-2.87 | $-1.01 | $-2.43 | $-0.19 | |
| Shares (Basic) | 246,300,000 | -471,600,000 | 240,400,000 | 238,000,000 | 231,900,000 | -445,900,000 | 226,400,000 | 224,500,000 | 219,800,000 | -429,000,000 | 216,000,000 | 215,100,000 | 213,200,000 | -420,500,000 | 210,800,000 | 209,500,000 | |
| Shares (Diluted) | 249,700,000 | -471,600,000 | 240,400,000 | 238,000,000 | 231,900,000 | -451,000,000 | 226,400,000 | 229,600,000 | 219,800,000 | -429,000,000 | 216,000,000 | 215,100,000 | 213,200,000 | -420,500,000 | 210,800,000 | 209,500,000 | |
| EBITDA | $-18M | · | $-34M | $-25M | $-38M | · | $-174M | $-54M | $-653M | · | $-239M | $-64M | $-581M | · | $-477M | $4M |
Bảng cân đối kế toán 25
| 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 | $94M | $106M | $100M | $104M | $128M | $144M | $157M | $190M | $283M | $197M | $278M | $160M | $174M | $228M | $249M | $261M | |
| Receivables | $266M | $266M | $274M | $254M | $269M | $299M | $312M | $323M | $303M | $340M | $349M | $544M | $572M | $622M | $593M | $584M | |
| Prepaid Expense | $129M | $84M | $90M | $111M | $100M | $85M | $95M | $87M | $111M | · | $93M | $90M | $112M | · | $95M | $87M | |
| Other Current Assets | $46M | $61M | $78M | $79M | $85M | $91M | $84M | $97M | $91M | · | $125M | $120M | $112M | · | $96M | $82M | |
| Current Assets | $535M | $518M | $541M | $548M | $582M | $619M | $649M | $696M | $788M | · | $845M | $914M | $970M | · | $1.03B | $1.01B | |
| Goodwill | $739M | $740M | $740M | $741M | $737M | $736M | $740M | $878M | $878M | $1.45B | $1.45B | $1.62B | $1.61B | $2.16B | $2.27B | $2.69B | |
| Intangibles | $667M | $698M | $733M | $770M | $808M | $845M | $883M | $922M | $960M | · | $1.06B | $1.16B | $1.20B | · | $1.29B | $1.38B | |
| Other Non-current Assets | $104M | $103M | $114M | $110M | $107M | $119M | $118M | $142M | $153M | · | $188M | $199M | $197M | · | $246M | $221M | |
| Total Assets | $2.77B | $2.80B | $2.85B | $2.89B | $2.97B | $3.05B | $3.15B | $3.39B | $3.52B | · | $4.28B | $4.66B | $4.75B | · | $5.69B | $6.21B | |
| Accounts Payable | $414M | $414M | $415M | $390M | $389M | $390M | $408M | $402M | $410M | · | $417M | $397M | $384M | · | $409M | $388M | |
| Current Liabilities | $786M | $767M | $766M | $715M | $735M | $767M | $769M | $771M | $754M | · | $825M | $776M | $791M | · | $826M | $823M | |
| Capital Leases | $76M | $84M | $74M | $79M | $84M | $78M | $86M | $90M | $70M | · | $78M | $89M | $73M | · | $88M | $95M | |
| Deferred Tax | $35M | $35M | $25M | $24M | $26M | $30M | $26M | $36M | $59M | · | $92M | $113M | $106M | · | $187M | $205M | |
| Other Non-current Liabilities | $77M | $78M | $100M | $97M | $96M | $95M | $98M | $100M | $105M | · | $94M | $100M | $110M | · | $117M | $117M | |
| Total Liabilities | $3.98B | $4.02B | $4.03B | $4.01B | $4.04B | $4.06B | $4.10B | $4.15B | $4.30B | · | $4.46B | $4.63B | $4.73B | · | $4.87B | $4.91B | |
| Long-term Debt | $2.71B | $2.75B | $2.77B | $2.80B | $2.79B | $2.79B | $2.81B | $2.87B | $2.99B | · | $3.06B | $3.20B | $3.29B | · | $3.32B | $3.33B | |
| Total Debt | $2.71B | · | $2.77B | $2.80B | $2.79B | · | $2.81B | $2.87B | $2.99B | · | $3.06B | $3.20B | $3.29B | · | $3.32B | $3.33B | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Paid-in Capital | $2.71B | $2.71B | $2.71B | $2.70B | $2.69B | $2.68B | $2.67B | $2.66B | $2.65B | · | $2.62B | $2.61B | $2.59B | · | $2.56B | $2.54B | |
| Retained Earnings | $-3.90B | $-3.91B | $-3.88B | $-3.81B | $-3.75B | $-3.68B | $-3.63B | $-3.44B | $-3.46B | · | $-2.85B | $-2.63B | $-2.60B | · | $-1.77B | $-1.26B | |
| Treasury Stock | $31M | $31M | $31M | $31M | $31M | $31M | $31M | $31M | $31M | · | $31M | $31M | $31M | · | $31M | $31M | |
| AOCI | $-2M | $8M | $12M | $21M | $19M | $24M | $33M | $51M | $59M | · | $75M | $79M | $64M | · | $55M | $45M | |
| Stockholders' Equity | $-1.22B | $-1.22B | $-1.19B | $-1.12B | $-1.07B | $-1.00B | $-950M | $-756M | $-787M | $-154M | $-183M | $32M | $24M | $630M | $816M | $1.30B | |
| Liabilities + Equity | $2.77B | $2.80B | $2.85B | $2.89B | $2.97B | $3.05B | $3.15B | $3.39B | $3.52B | · | $4.28B | $4.66B | $4.75B | · | $5.69B | $6.21B | |
| Shares Outstanding | 249,100,000 | 245,300,000 | 243,600,000 | 239,000,000 | 237,300,000 | 229,100,000 | 227,600,000 | 225,600,000 | 223,500,000 | 220,500,000 | 216,400,000 | 215,700,000 | 215,000,000 | 215,700,000 | 211,100,000 | 210,400,000 |
Dòng tiền 15
| 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 | $7M | $5M | $18M | $10M | $12M | $16M | $16M | $20M | $13M | $14M | $17M | $20M | $15M | $10M | $19M | $23M | |
| Deferred Tax | $-3M | $26M | $7M | $-8M | $-1M | $11M | $5M | $-27M | $-24M | $-3M | $-22M | $300.0K | $-17M | $-62M | $-27M | $-21M | |
| Amort. of Intangibles | · | $34M | $38M | $38M | $37M | $38M | $39M | $39M | $39M | $39M | $40M | $41M | $41M | $40M | $42M | $42M | |
| Operating Cash Flow | $5M | $60M | $71M | $8M | $13M | $54M | $52M | $24M | $-90M | $72M | $267M | $38M | $-2M | $28M | $71M | $84M | |
| CapEx | $14M | $4M | $28M | $21M | $8M | $20M | $24M | $39M | $28M | $34M | $28M | $23M | $12M | $15M | $19M | $27M | |
| Investing Cash Flow | $-12M | $-3M | $-26M | $-21M | $-9M | $-18M | $-19M | $-38M | $-11M | $-34M | $-27M | $-23M | $-12M | $-14M | $-33M | $-25M | |
| Debt Issued | $125M | $25M | $50M | $50M | $30M | $0 | $0 | $0 | $275M | $0 | $0 | $50M | $0 | $0 | $0 | $0 | |
| Net Debt Issued | $20M | · | · | · | $4M | · | · | · | $239M | · | · | · | $-15M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $27M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-4M | $-50M | $-49M | $-15M | $-21M | $-46M | $-67M | $-78M | $188M | $-121M | $-121M | $-30M | $-41M | $-38M | $-44M | $-64M | |
| Net Change in Cash | $-12M | $7M | $-4M | $-25M | $-16M | $-13M | $-33M | $-92M | $86M | $-81M | $118M | $-14M | $-54M | $-21M | $-12M | $-8M | |
| Taxes Paid | $2M | $6M | $1M | $100.0K | $1M | $1M | $3M | $6M | $1M | $2M | $4M | $4M | $2M | $2M | $-900.0K | $4M | |
| Free Cash Flow | $-9M | · | · | · | $4M | · | · | · | $-118M | · | · | · | $-14M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-162M | · | · | · | $-70M | · | · | · |
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 | 17.6% | · | 19.4% | 19.4% | 19.1% | · | 20.3% | 19.2% | 19.2% | · | 20.8% | 20.5% | 22.4% | · | 26.3% | 29.0% | |
| Operating Margin | -2.6% | · | -5.1% | -3.8% | -5.8% | · | -25.7% | -7.9% | -94.5% | · | -32.7% | -8.6% | -76.6% | · | -60.5% | 0.52% | |
| Net Margin | 1.2% | · | -10.0% | -8.2% | -10.8% | · | -27.6% | 3.6% | -92.7% | · | -30.9% | -3.6% | -80.7% | · | -65.0% | -5.3% | |
| Pretax Margin | 1.2% | · | -8.8% | -7.5% | -9.5% | · | -25.8% | -0.72% | -93.4% | · | -33.2% | -3.5% | -82.1% | · | -67.9% | -6.8% | |
| EBITDA Margin | -2.6% | · | -5.1% | -3.8% | -5.8% | · | -25.7% | -7.9% | -94.5% | · | -32.7% | -8.6% | -76.6% | · | -60.5% | 0.52% | |
| ROA | 0.29% | · | -2.2% | -1.7% | -2.2% | · | -5.0% | 0.62% | -15.5% | · | -4.5% | -0.50% | -11.1% | · | -8.5% | -0.64% | |
| ROE | -0.72% | · | 6.3% | 5.8% | 7.7% | · | 33.0% | -6.9% | 168.0% | · | -71.6% | -4.1% | -89.4% | · | -46.8% | -3.0% | |
| ROIC | -1.2% | · | -2.4% | -1.6% | -2.5% | · | -10.0% | 13.0% | -29.4% | · | -7.8% | -2.1% | -17.2% | · | -11.0% | 0.07% |
Thanh khoản & Khả năng thanh toán 5
| 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 | 0.7 | · | 0.7 | 0.8 | 0.8 | · | 0.8 | 0.9 | 1.0 | · | 1.0 | 1.2 | 1.2 | · | 1.3 | 1.2 | |
| Quick Ratio | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.7 | 0.8 | · | 0.8 | 0.9 | 0.9 | · | 1.0 | 1.0 | |
| Debt / Equity | -2.2 | · | -2.3 | -2.5 | -2.6 | · | -3.0 | -3.8 | -3.8 | · | -16.7 | 100.2 | 134.9 | · | 4.1 | 2.6 | |
| LT Debt / Equity | -2.2 | · | -2.3 | -2.5 | -2.6 | · | -2.9 | -3.7 | -3.8 | · | -16.5 | 99.5 | 134.0 | · | 4.0 | 2.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -14.9 | · | -4.2 | -1.1 | -10.2 | · | -9.1 | 0.1 |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 2.5 | · | 2.3 | 2.3 | 2.3 | · | 2.0 | 1.6 | 1.6 | · | 1.6 | 1.3 | 1.3 | · | 1.4 | 1.4 |
Định giá (TTM) 13
| 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 | $2.68B | · | $2.68B | $2.69B | $2.72B | · | $2.78B | $2.85B | $2.93B | · | $3.02B | $3.06B | $3.09B | · | $3.10B | $3.05B | |
| Net Income TTM | $-185M | · | $-380M | $-288M | $-874M | · | $-1.03B | $-869M | $-1.51B | · | $-1.38B | $-1.19B | $-1.20B | · | $-626M | $-150M | |
| Market Cap | $244M | · | $343M | $306M | $401M | · | $558M | $672M | $353M | · | $509M | $587M | $404M | · | $861M | $1.51B | |
| Enterprise Value | $2.86B | · | $3.02B | $3.00B | $3.06B | · | $3.21B | $3.35B | $3.07B | · | $3.29B | $3.62B | $3.52B | · | $3.93B | $4.57B | |
| P/E | -1.2 | · | -0.9 | -1.0 | -0.4 | · | -0.5 | -0.7 | -0.2 | · | -0.4 | -0.5 | -0.3 | · | -1.4 | -10.0 | |
| P/S | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.3 | 0.5 | |
| P/B | -0.2 | · | -0.3 | -0.3 | -0.4 | · | -0.6 | -0.9 | -0.4 | · | -2.8 | 18.4 | 16.6 | · | 1.1 | 1.2 | |
| P / Cash Flow | 47.9 | · | · | · | 31.8 | · | · | · | -3.9 | · | · | · | -212.7 | · | · | · | |
| P / FCF | -26.0 | · | · | · | 93.3 | · | · | · | -3.0 | · | · | · | -28.9 | · | · | · | |
| EV / EBITDA | -160.6 | · | -89.0 | -119.6 | -79.7 | · | -18.5 | -62.3 | -4.7 | · | -13.7 | -56.8 | -6.1 | · | -8.3 | 1143.3 | |
| EV / FCF | -304.2 | · | · | · | 711.7 | · | · | · | -25.9 | · | · | · | -251.6 | · | · | · | |
| EV / Revenue | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.0 | · | 1.1 | 1.2 | 1.1 | · | 1.3 | 1.5 | |
| Earnings Yield | -80.6% | · | -116.3% | -97.7% | -232.5% | · | -190.6% | -133.6% | -440.5% | · | -275.7% | -206.6% | -301.6% | · | -72.8% | -10.0% |
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 | $2.69B | $2.74B | $2.96B | $3.12B | $3.01B |
| Biên lợi nhuận gộp % | 18.9% | 19.5% | 21.3% | 27.4% | 31.1% |
| Biên lợi nhuận hoạt động % | -3.8% | -33.2% | -30.4% | -21.8% | -0.08% |
| Thu nhập ròng | $-226M | $-858M | $-838M | $-805M | $-218M |
| EPS pha loãng | $-0.95 | $-3.82 | $-3.89 | $-3.81 | $-1.05 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | -2.3 | -2.8 | -18.5 | 5.3 | 2.5 |
| Tỷ số thanh toán hiện hành | 0.7 | 0.8 | 0.9 | 1.3 | 1.2 |
| Tỷ lệ thanh toán nhanh | 0.5 | 0.6 | 0.7 | 1.0 | 1.0 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $91M | $-71M | $278M | $166M | $262M |
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.