UP Wheels Up Experience Inc. Class A Common Stock
$5,43
Giá · Tháng 5 1, 2026
Cơ bản tính đến Tháng 3 10, 2026
Phạm vi 52 tuần
$0–$9
62% of range
Đánh giá của nhà phân tích
STRONG BUY
9 analysts
Mục tiêu giá
—
P/E (TTM)
-1.6
ROE
99.0%
Biên lợi nhuận ròng
-40.0%
UP Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$5.43
Vốn Hóa
$474M
P/E (TTM)
-1.6
EPS (TTM)
$-0.42
Doanh thu (TTM)
$736M
Tỷ suất cổ tức
—
ROE
99.0%
D/E Nợ/Vốn chủ sở hữu
-0.9
Phạm vi 52 tuần
$0 – $9
UP Biểu đồ giá cổ phiếu Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$736M
2019-12-31
→
2025-12-31
EPS
$-0.42
2019-12-31
→
2025-12-31
Dòng tiền tự do
$-260M
2021-12-31
→
2025-12-31
Biên lợi nhuận
-40.0%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
UP
Trung vị ngành
P/E (TTM)
-1.6
11.7
P/S (TTM)
0.6
0.6
P/B
-1.2
1.9
EV / EBITDA
-3.3
—
Price / FCF (Giá / FCF)
-1.8
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
UP
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-27.6%
—
Net Profit Margin (Biên lợi nhuận ròng)
-40.0%
-5.2%
ROA
-27.7%
-2.8%
ROE
99.0%
-25.7%
ROIC
363.1%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
UP
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
-0.9
178.2
Current Ratio (Tỷ số thanh toán hiện hành)
0.3
0.6
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.2
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
UP
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-7.0%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-22.5%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
1.2%
—
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
UP
Trung vị ngành
UP 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
9 nhà phân tích
- Mua mạnh 4 44,4%
- Mua 4 44,4%
- Giữ 1 11,1%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Середній сюрприз
1.9%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 12 năm 2025 | $-0.02 | $-1.73 | 1.7% |
| Ngày 30 tháng 6 năm 2025 | $-0.10 | $-1.95 | 1.8% |
| Ngày 31 tháng 3 năm 2025 | $-0.10 | $-2.08 | 2.0% |
| Ngày 30 tháng 9 năm 2024 | $-0.07 | $-2.06 | 2.0% |
So sánh đồng nghiệp 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 |
|---|---|---|---|---|---|---|
| UP | $474M | -1.6 | -7.0% | -40.0% | 99.0% | — |
| SNCY | $766M | 15.0 | 4.7% | 4.7% | 8.5% | — |
| ULCC | $1.08B | -7.8 | -1.4% | -3.7% | -27.5% | — |
| RJET | $840M | 9.8 | 251.9% | 4.5% | 11.8% | — |
| SRFM | $142M | -0.6 | -10.8% | -103.8% | 129.8% | — |
| DAL | $45.80B | 9.1 | 2.8% | 7.9% | 26.1% | — |
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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $736M | $792M | $1.25B | $1.58B | $1.19B | $695M | $385M | |
| Cost of Revenue | $663M | $733M | $1.23B | $1.54B | $1.12B | $635M | $341M | |
| R&D Expense | $39M | $41M | $62M | $57M | $34M | $21M | $14M | |
| SG&A Expense | $145M | $138M | $146M | $184M | $113M | $65M | $28M | |
| Operating Expenses | $940M | $1.05B | $1.70B | $2.14B | $1.40B | $758M | $463M | |
| Operating Income | $-203M | $-259M | $-444M | $-560M | $-203M | $-63M | $-78M | |
| Interest Expense | · | · | $41M | $8M | $10M | $23M | $29M | |
| Other Non-op | $-1M | $-717.0K | $-660.0K | $-1M | $0 | $0 | $-29M | |
| Pretax Income | $-291M | $-338M | $-486M | $-555M | $-197M | $-85M | $-107M | |
| Income Tax | $4M | $1M | $1M | $170.0K | $58.0K | $0 | $0 | |
| Net Income | $-294M | $-340M | $-487M | $-555M | $-190M | $-79M | $-96M | |
| EPS (Basic) | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 | $-0.48 | $-0.93 | |
| EPS (Diluted) | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 | $-0.48 | $-0.93 | |
| Shares (Basic) | 705,991,790 | 697,713,626 | 132,194,747 | 24,567,164 | 20,478,090 | 162,505,231 | 103,803,383 | |
| Shares (Diluted) | 705,991,790 | 697,713,626 | 132,194,747 | 24,567,164 | 20,478,090 | 162,505,231 | 103,803,383 | |
| EBITDA | $-203M | $-259M | $-406M | $-517M | $34M | · | · |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $134M | $216M | $264M | $586M | $785M | $313M | · | |
| Receivables | $24M | $32M | $38M | $112M | $79M | $50M | · | |
| Inventory | $12M | $12M | $20M | $29M | $9M | $5M | · | |
| Prepaid Expense | $27M | $24M | $56M | $40M | $12M | $19M | · | |
| Other Current Assets | $33M | $11M | $12M | $13M | $12M | · | · | |
| Current Assets | $249M | $332M | $434M | $820M | $933M | $396M | · | |
| PP&E (Net) | $220M | $348M | $338M | $395M | $318M | $323M | · | |
| PP&E (Gross) | $394M | $564M | $595M | $657M | $541M | $512M | · | |
| Accum. Depreciation | $175M | $216M | $257M | $262M | $223M | $189M | · | |
| Goodwill | $210M | $217M | $218M | $348M | $437M | $400M | $4M | |
| Intangibles | $75M | $97M | $118M | $142M | $147M | $164M | · | |
| Other Non-current Assets | $72M | $77M | $111M | $78M | $35M | $849.0K | · | |
| Total Assets | $969M | $1.16B | $1.32B | $1.92B | $1.98B | $1.36B | · | |
| Accounts Payable | $20M | $30M | $33M | $43M | $44M | $21M | · | |
| Accrued Liabilities | $104M | $89M | $102M | $149M | $107M | $71M | · | |
| Current Liabilities | $908M | $917M | $908M | $1.34B | $1.14B | $840M | · | |
| Capital Leases | $121M | $51M | $55M | $83M | $83M | $56M | · | |
| Other Non-current Liabilities | $8M | $485.0K | $7M | $4M | $30.0K | $3M | · | |
| Total Liabilities | $1.36B | $1.35B | $1.22B | $1.67B | $1.24B | $1.07B | · | |
| Long-term Debt | $671M | $761M | $615M | $270M | $0 | $211M | · | |
| Total Debt | $335M | $408M | $259M | $253M | $0 | · | · | |
| Common Stock | $72.0K | $70.0K | $70.0K | $3.0K | $25.0K | $17.0K | · | |
| Paid-in Capital | $2.02B | $1.92B | $1.88B | $1.55B | $1.45B | $798M | · | |
| Retained Earnings | $-2.40B | $-2.10B | $-1.76B | $-1.28B | $-721M | $-531M | · | |
| Treasury Stock | $10M | $8M | $8M | $8M | $0 | · | · | |
| AOCI | $-6M | $-13M | $-11M | $-10M | $0 | · | · | |
| Stockholders' Equity | $-392M | $-202M | $97M | $252M | $730M | $268M | · | |
| Liabilities + Equity | $969M | $1.16B | $1.32B | $1.92B | $1.98B | $1.36B | · | |
| Shares Outstanding | 722,017,754 | 697,902,646 | 697,131,838 | 25,198,298 | 24,583,457 | 16,971,715 | 116,581,682 |
Dòng tiền 19
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $61M | $57M | $37M | $44M | $34M | $41M | $38M | |
| Stock-based Comp | $45M | $46M | $26M | $89M | $50M | $3M | $2M | |
| Deferred Tax | $-1M | $-1M | $-755.0K | $-133.0K | $-17.0K | $0 | $0 | |
| Amort. of Intangibles | $20M | $21M | $23M | $24M | $22M | $20M | $900.0K | |
| Restructuring | · | · | $10M | · | · | · | · | |
| Other Non-cash | · | · | $-240M | $192M | · | · | · | |
| Operating Cash Flow | $-166M | $-78M | $-665M | $-231M | $126M | $210M | $-25M | |
| CapEx | $94M | $123M | $20M | $84M | $15M | $7M | $4M | |
| Investing Cash Flow | $180M | $-47M | $41M | $-175M | $-39M | $82M | $-41M | |
| Debt Issued | $66M | $327M | $382M | $259M | $0 | $755.0K | $0 | |
| Net Debt Issued | $-144M | $81M | $323M | $259M | $-214M | · | · | |
| Stock Issued | $48M | · | · | · | · | · | · | |
| Stock Repurchased | $2M | $485.0K | $28.0K | $8M | $0 | $0 | · | |
| Net Stock Activity | $46M | $-485.0K | $-28.0K | $-8M | · | · | · | |
| Financing Cash Flow | $-99M | $79M | $301M | $245M | $374M | $-63M | $87M | |
| Net Change in Cash | $-82M | $-46M | $-327M | $-167M | $462M | $228M | $21M | |
| Taxes Paid | $3M | · | · | · | · | · | · | |
| Free Cash Flow | $-260M | $-201M | $-685M | $-314M | $111M | · | · | |
| Levered FCF | · | · | $-727M | $-322M | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Operating Margin | -27.6% | -32.7% | -35.4% | -35.4% | · | · | · | |
| Net Margin | -40.0% | -42.9% | -38.9% | -35.1% | · | · | · | |
| Pretax Margin | -39.5% | -42.7% | -38.8% | -35.2% | · | · | · | |
| EBITDA Margin | -27.6% | -32.7% | -32.4% | -32.7% | · | · | · | |
| ROA | -27.7% | -27.5% | -30.1% | -28.4% | · | · | · | |
| ROE | 99.0% | 648.7% | -279.1% | -113.1% | · | · | · | |
| ROIC | 363.1% | -126.1% | -124.8% | -110.9% | · | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | · | |
| Quick Ratio | 0.2 | 0.3 | 0.3 | 0.5 | 0.8 | 0.5 | · | |
| Debt / Equity | -0.9 | -2.0 | 2.7 | 1.0 | 0.0 | · | · | |
| LT Debt / Equity | -0.8 | -1.9 | 2.4 | 0.9 | 0.0 | · | · | |
| Interest Coverage | · | · | -10.8 | -74.5 | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.8 | 0.8 | · | · | · | |
| Inventory Turnover | 55.8 | 45.0 | 49.9 | 80.2 | · | · | · | |
| Receivables Turnover | 26.0 | 22.5 | 16.6 | 16.5 | · | · | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.0% | -36.8% | -20.7% | 32.3% | 71.8% | · | · | |
| Revenue CAGR 3Y | -22.5% | -12.8% | 21.7% | · | · | · | · | |
| Revenue CAGR 5Y | 1.2% | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $736M | $792M | $1.25B | $1.58B | $1.19B | $695M | · | |
| Net Income TTM | $-294M | $-340M | $-487M | $-555M | $-190M | $-79M | · | |
| Market Cap | $474M | $1.15B | $2.39B | $2.57B | $11.41B | · | · | |
| Enterprise Value | $675M | $1.34B | $2.39B | $2.24B | $10.62B | · | · | |
| P/E | -1.6 | -3.4 | -0.9 | -0.5 | -5.0 | -207.7 | · | |
| P/S | 0.6 | 1.5 | 1.9 | 1.6 | 9.6 | · | · | |
| P/B | -1.2 | -5.7 | 24.5 | 10.2 | 15.6 | · | · | |
| P / Tangible Book | · | · | · | · | 78.2 | · | · | |
| P / Cash Flow | -2.8 | -14.8 | -3.6 | -11.1 | 90.2 | · | · | |
| P / FCF | -1.8 | -5.7 | -3.5 | -8.2 | 102.5 | · | · | |
| EV / EBITDA | -3.3 | -5.2 | -5.9 | -4.3 | 309.7 | · | · | |
| EV / FCF | -2.6 | -6.7 | -3.5 | -7.1 | 95.5 | · | · | |
| EV / Revenue | 0.9 | 1.7 | 1.9 | 1.4 | 8.9 | · | · | |
| Earnings Yield | -64.0% | -29.7% | -107.6% | -219.4% | -20.0% | -0.48% | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 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 | $184M | $185M | $190M | $178M | $205M | $194M | $196M | $197M | $246M | $320M | $335M | $352M | $408M | $420M | $426M | $326M | |
| Cost of Revenue | $157M | $173M | $174M | $158M | $176M | $167M | $192M | $198M | $251M | $300M | $328M | $354M | $396M | $403M | $409M | $333M | |
| R&D Expense | $9M | $10M | $9M | $11M | $9M | $10M | $11M | $11M | $12M | $20M | $14M | $16M | $15M | $17M | $15M | $11M | |
| SG&A Expense | $26M | $32M | $30M | $57M | $38M | $27M | $36M | $36M | $24M | $43M | $40M | $39M | $53M | $44M | $47M | $39M | |
| Operating Expenses | $186M | $247M | $249M | $258M | $258M | $236M | $275M | $282M | $311M | $449M | $488M | $448M | $630M | $572M | $520M | $418M | |
| Operating Income | $-2M | $-61M | $-60M | $-81M | $-53M | $-42M | $-79M | $-85M | $-65M | $-129M | $-153M | $-97M | $-222M | $-152M | $-94M | $-93M | |
| Interest Expense | · | · | · | · | · | · | $17M | $15M | · | $11M | $8M | $8M | $8M | $0 | $0 | $0 | |
| Other Non-op | $-1M | $4.0K | $-470.0K | $301.0K | $-218.0K | $-149.0K | $-221.0K | $-129.0K | $-1M | $613.0K | $-42.0K | $145.0K | $464.0K | $-625.0K | $-850.0K | $-30.0K | |
| Pretax Income | $-28M | $-82M | $-81M | $-99M | $-87M | $-57M | $-97M | $-98M | $-80M | $-144M | $-161M | $-101M | $-225M | $-149M | $-92M | $-89M | |
| Income Tax | $1M | $1M | $959.0K | $78.0K | $494.0K | $405.0K | $441.0K | $-114.0K | $632.0K | $579.0K | $-16.0K | $188.0K | $-335.0K | $185.0K | $320.0K | $0 | |
| Net Income | $-29M | $-84M | $-82M | $-99M | $-88M | $-58M | $-97M | $-97M | $-81M | $-145M | $-161M | $-101M | $-225M | $-149M | $-93M | $-89M | |
| EPS (Basic) | $-0.04 | $-0.12 | $-0.12 | $-0.14 | $-0.13 | $-0.08 | $-0.14 | $-0.14 | $10.08 | $-3.51 | $-6.28 | $-3.98 | $-12.35 | $-6.09 | $-3.80 | $-0.36 | |
| EPS (Diluted) | $-0.04 | $-0.12 | $-0.12 | $-0.14 | $-0.13 | $-0.08 | $-0.14 | $-0.14 | $10.08 | $-3.51 | $-6.28 | $-3.98 | $-12.35 | $-6.09 | $-3.80 | $-0.36 | |
| Shares (Basic) | -1,395,088,765 | 703,813,424 | 698,996,977 | 698,270,154 | -1,395,450,069 | 697,721,699 | 697,458,966 | 697,983,030 | 40,029,017 | 41,261,003 | 25,570,200 | 25,334,527 | -268,886,171 | 24,435,096 | 24,408,604 | 244,609,635 | |
| Shares (Diluted) | -1,395,088,765 | 703,813,424 | 698,996,977 | 698,270,154 | -1,395,450,069 | 697,721,699 | 697,458,966 | 697,983,030 | 40,029,017 | 41,261,003 | 25,570,200 | 25,334,527 | -268,886,171 | 24,435,096 | 24,408,604 | 244,609,635 | |
| EBITDA | · | $-56M | $-55M | $-72M | · | $-38M | $-75M | $-76M | · | $-119M | $-143M | $-88M | · | $11M | $-84M | $-83M |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 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 | $134M | $125M | $107M | $172M | $216M | $116M | $141M | $181M | · | $245M | $152M | $363M | · | $285M | $427M | $538M | |
| Receivables | $24M | $32M | $39M | $42M | $32M | $32M | $34M | $42M | $38M | $47M | $85M | $108M | $112M | $127M | $114M | $78M | |
| Inventory | $12M | $9M | $12M | $13M | $12M | $23M | $21M | $21M | · | $24M | $23M | $39M | · | $18M | $12M | $10M | |
| Prepaid Expense | $27M | $25M | $22M | $32M | $24M | $29M | $34M | $43M | · | $47M | $54M | $47M | · | $39M | $40M | $42M | |
| Other Current Assets | $33M | $15M | $16M | $16M | $11M | $21M | $22M | $16M | · | $11M | $14M | $35M | · | $20M | $18M | · | |
| Current Assets | $249M | $248M | $234M | $299M | $332M | $271M | $289M | $333M | · | $410M | $350M | $603M | · | $552M | $692M | $733M | |
| PP&E (Net) | $220M | $305M | $318M | $333M | $348M | $267M | $287M | $322M | · | $362M | $401M | $399M | · | $388M | $389M | $380M | |
| PP&E (Gross) | $394M | $499M | $519M | $544M | $564M | $501M | $536M | $578M | · | $629M | $672M | $667M | · | $637M | $628M | $608M | |
| Accum. Depreciation | $175M | $194M | $201M | $210M | $216M | $234M | $248M | $256M | · | $266M | $271M | $268M | · | $249M | $238M | $228M | |
| Goodwill | $210M | $210M | $224M | $219M | $217M | $222M | $218M | $218M | $218M | $215M | $282M | $350M | $348M | $460M | $528M | $450M | |
| Intangibles | $75M | $80M | $87M | $92M | $97M | $103M | $107M | $112M | · | $123M | $131M | $136M | · | $147M | $155M | $142M | |
| Other Non-current Assets | $72M | $71M | $76M | $77M | $77M | $126M | $125M | $101M | · | $144M | $131M | $123M | · | $64M | $64M | $61M | |
| Total Assets | $969M | $973M | $1.01B | $1.09B | $1.16B | $1.04B | $1.09B | $1.18B | · | $1.33B | $1.39B | $1.71B | · | $1.75B | $1.97B | $1.88B | |
| Accounts Payable | $20M | $31M | $35M | $38M | $30M | $35M | $42M | $46M | · | $26M | $52M | $42M | · | $49M | $62M | $52M | |
| Accrued Liabilities | $104M | $101M | $96M | $85M | $89M | $94M | $88M | $90M | · | $101M | $116M | $138M | · | $129M | $124M | $102M | |
| Current Liabilities | $908M | $888M | $902M | $925M | $917M | $888M | $874M | $879M | · | $869M | $1.07B | $1.23B | · | $1.19B | $1.27B | $1.10B | |
| Capital Leases | $121M | $47M | $51M | $53M | $51M | $48M | $50M | $51M | · | $59M | $71M | $77M | · | $87M | $91M | $95M | |
| Other Non-current Liabilities | $8M | $20M | $9M | $10M | $485.0K | $12M | $15M | $7M | · | $18M | $21M | $18M | · | $3M | $4M | $30.0K | |
| Total Liabilities | $1.36B | $1.35B | $1.35B | $1.37B | $1.35B | $1.16B | $1.16B | $1.17B | · | $1.18B | $1.37B | $1.55B | · | $1.30B | $1.39B | $1.22B | |
| Long-term Debt | $671M | $767M | $770M | $766M | $408M | $597M | $597M | $603M | · | $584M | $251M | $263M | · | · | · | · | |
| Total Debt | · | $424M | $423M | $414M | · | $240M | $240M | $245M | · | $261M | $237M | $247M | · | · | · | · | |
| Common Stock | $72.0K | $72.0K | $70.0K | $70.0K | $70.0K | $70.0K | $70.0K | $70.0K | · | $17.0K | $3.0K | $25.0K | · | $25.0K | $25.0K | $25.0K | |
| Paid-in Capital | $2.02B | $2.01B | $1.95B | $1.93B | $1.92B | $1.91B | $1.91B | $1.88B | · | $1.85B | $1.56B | $1.56B | · | $1.52B | $1.50B | $1.48B | |
| Retained Earnings | $-2.40B | $-2.37B | $-2.28B | $-2.20B | $-2.10B | $-2.02B | $-1.96B | $-1.86B | · | $-1.68B | $-1.54B | $-1.38B | · | $-1.05B | $-902M | $-809M | |
| Treasury Stock | $10M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $7M | $7M | $6M | |
| AOCI | $-6M | $-6M | $-3M | $-10M | $-13M | $-6M | $-12M | $-12M | · | $-14M | $-6M | $-9M | · | $-17M | $-8M | · | |
| Stockholders' Equity | $-392M | $-375M | $-348M | $-288M | $-202M | $-118M | $-72M | $936.0K | · | $145M | $13M | $163M | · | $447M | $583M | $661M | |
| Liabilities + Equity | $969M | $973M | $1.01B | $1.09B | $1.16B | $1.04B | $1.09B | $1.18B | · | $1.33B | $1.39B | $1.71B | · | $1.75B | $1.97B | $1.88B | |
| Shares Outstanding | 722,017,754 | 720,346,459 | 698,993,636 | 698,864,832 | 697,902,646 | 697,811,664 | 697,663,854 | 697,321,492 | 697,131,838 | 166,804,743 | 25,357,196 | 251,613,698 | 25,198,298 | 245,744,961 | 244,274,300 | 244,228,921 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 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 | $14M | $5M | $5M | $9M | $13M | $4M | $4M | $6M | $14M | $6M | $6M | $9M | $19M | $11M | $10M | $10M | |
| Stock-based Comp | $12M | $12M | $8M | $13M | $13M | $8M | $14M | $11M | $4M | $4M | $7M | $12M | $23M | $23M | $21M | $23M | |
| Amort. of Intangibles | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | |
| Other Non-cash | · | · | · | $30M | · | · | · | $6M | · | · | · | $-122M | · | · | · | $-65M | |
| Operating Cash Flow | $-18M | $-37M | $-63M | $-48M | $38M | $-15M | $-25M | $-74M | $-4M | $-250M | $-209M | $-202M | $58M | $-148M | $-19M | $-121M | |
| CapEx | $40M | $23M | $16M | $15M | $108M | $5M | $6M | $4M | $8M | $111.0K | $3M | $9M | $4M | $4M | $10M | $66M | |
| Investing Cash Flow | $137M | $23M | $4M | $16M | $-73M | $2M | $4M | $20M | $4M | $38M | $10M | $-11M | $-4M | $9M | $-62M | $-120M | |
| Debt Issued | $32M | $14M | $10M | $10M | $327M | $0 | $0 | $0 | $39M | · | · | · | $259M | · | · | · | |
| Net Debt Issued | · | · | · | $-9M | · | · | · | $-24M | · | · | · | $-7M | · | · | · | $0 | |
| Stock Issued | $-97.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $543.0K | $895.0K | $86.0K | $109.0K | $-1.0K | $82.0K | $66.0K | $338.0K | $28.0K | $-3.0K | $0 | $0 | $340.0K | $658.0K | $582.0K | $6M | |
| Net Stock Activity | · | · | · | $-109.0K | · | · | · | $-338.0K | · | · | · | $0 | · | · | · | $-6M | |
| Financing Cash Flow | $-110M | $29M | $-9M | $-9M | $132M | $-12M | $-17M | $-24M | $18M | $302M | $-12M | $-7M | $252M | $-658.0K | $-582.0K | $-6M | |
| Net Change in Cash | $9M | $15M | $-66M | $-39M | $98M | $-25M | $-38M | $-80M | $19M | $86M | $-211M | $-220M | $308M | $-143M | $-85M | $-247M | |
| Free Cash Flow | · | · | · | $-63M | · | · | · | $-78M | · | · | · | $-211M | · | · | · | $-188M | |
| Levered FCF | · | · | · | · | · | · | · | $-92M | · | · | · | $-219M | · | · | · | $-188M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -33.1% | -31.4% | -45.5% | · | -21.6% | -40.3% | -41.9% | · | -40.3% | -45.7% | -27.5% | · | · | -22.1% | -28.5% | |
| Net Margin | · | -45.1% | -43.4% | -55.9% | · | -29.8% | -49.4% | -49.4% | · | -45.2% | -47.9% | -28.7% | · | · | -21.8% | -27.2% | |
| Pretax Margin | · | -44.4% | -42.9% | -55.9% | · | -29.6% | -49.2% | -49.5% | · | -45.1% | -47.9% | -28.6% | · | · | -21.7% | -27.3% | |
| EBITDA Margin | · | -30.4% | -29.0% | -40.6% | · | -19.7% | -38.0% | -38.8% | · | -37.2% | -42.8% | -24.9% | · | · | -19.8% | -25.6% | |
| ROA | · | -8.3% | -7.9% | -8.7% | · | -4.9% | -7.8% | -6.7% | · | -9.4% | -9.6% | -5.6% | · | · | -8.4% | -8.3% | |
| ROE | · | 34.0% | 39.2% | 69.2% | · | -418.8% | 326.9% | -118.7% | · | -48.9% | -53.9% | -24.5% | · | · | -34.0% | -28.1% | |
| ROIC | · | -126.2% | -80.3% | -64.0% | · | -34.6% | -47.5% | -33.5% | · | -31.9% | -61.3% | -23.6% | · | · | -16.2% | -14.0% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.5 | 0.3 | 0.5 | · | 0.5 | 0.5 | 0.7 | |
| Quick Ratio | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.2 | 0.4 | · | 0.3 | 0.4 | 0.6 | |
| Debt / Equity | · | -1.1 | -1.2 | -1.4 | · | -2.0 | -3.3 | 261.8 | · | 1.8 | 18.5 | 1.5 | · | · | · | · | |
| LT Debt / Equity | · | -1.1 | -1.1 | -1.3 | · | -1.8 | -3.0 | 238.0 | · | 1.6 | 16.4 | 1.4 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | -4.8 | -5.7 | · | -11.5 | -20.0 | -11.9 | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | · | 0.4 | 0.3 | |
| Inventory Turnover | · | 10.9 | 10.4 | 9.5 | · | 7.2 | 8.6 | 6.6 | · | 14.2 | 18.3 | 14.4 | · | · | 66.2 | 68.7 | |
| Receivables Turnover | · | 5.8 | 5.2 | 4.2 | · | 4.9 | 3.3 | 2.6 | · | 3.7 | 3.4 | 3.8 | · | · | 7.5 | 8.3 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 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 | · | $747M | $757M | $765M | · | $907M | $1.05B | $1.20B | · | $1.42B | $1.52B | $1.61B | · | $2.37B | $2.25B | $2.11B | |
| Net Income TTM | · | $-323M | $-336M | $-351M | · | $-397M | $-500M | $-504M | · | $-631M | $-635M | $-567M | · | $-520M | $-430M | $-363M | |
| Market Cap | · | $1.33B | $748M | $706M | · | $1.69B | $1.32B | $2.00B | · | $345M | $30M | $1.59B | · | $2.83B | $4.76B | $7.60B | |
| Enterprise Value | · | $1.62B | $1.06B | $948M | · | $1.81B | $1.42B | $2.07B | · | $361M | $114M | $1.48B | · | · | · | · | |
| P/E | · | -4.0 | -2.2 | -2.0 | · | -0.6 | -0.2 | -0.2 | · | -0.1 | -0.1 | -0.4 | · | -1.0 | -3.7 | -18.4 | |
| P/S | · | 1.8 | 1.0 | 0.9 | · | 1.9 | 1.3 | 1.7 | · | 0.2 | 0.0 | 1.0 | · | 1.2 | 2.1 | 3.6 | |
| P/B | · | -3.5 | -2.2 | -2.5 | · | -14.4 | -18.3 | 2138.2 | · | 2.4 | 2.3 | 9.8 | · | 6.3 | 8.2 | 11.5 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 109.3 | |
| P / Cash Flow | · | · | · | -14.7 | · | · | · | -27.1 | · | · | · | -7.9 | · | · | · | -62.7 | |
| P / FCF | · | · | · | -11.3 | · | · | · | -25.7 | · | · | · | -7.5 | · | · | · | -40.5 | |
| EV / EBITDA | · | -28.8 | -19.3 | -13.2 | · | -47.4 | -19.0 | -27.0 | · | -3.0 | -0.8 | -16.9 | · | · | · | · | |
| EV / FCF | · | · | · | -15.1 | · | · | · | -26.5 | · | · | · | -7.0 | · | · | · | · | |
| EV / Revenue | · | 2.2 | 1.4 | 1.2 | · | 2.0 | 1.4 | 1.7 | · | 0.3 | 0.1 | 0.9 | · | · | · | · | |
| Earnings Yield | · | -25.0% | -44.9% | -49.5% | · | -159.9% | -532.8% | -484.7% | · | -709.2% | -1475.2% | -233.5% | · | -97.2% | -27.4% | -5.4% |
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 | $736M | $792M | $1.25B | $1.58B | $1.19B |
| Biên lợi nhuận hoạt động % | -27.6% | -32.7% | -35.4% | -35.4% | — |
| Thu nhập ròng | $-294M | $-340M | $-487M | $-555M | $-190M |
| EPS pha loãng | $-0.42 | $-0.49 | $-3.69 | $-22.60 | $-9.28 |
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 | -0.9 | -2.0 | 2.7 | 1.0 | 0.0 |
| Tỷ số thanh toán hiện hành | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 |
| Tỷ lệ thanh toán nhanh | 0.2 | 0.3 | 0.3 | 0.5 | 0.8 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-260M | $-201M | $-685M | $-314M | $111M |
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.