YELP Yelp Inc. Common Stock
$23,65
Giá · Tháng 6 26, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$20–$36
25% of range
Đánh giá của nhà phân tích
HOLD
16 analysts
Mục tiêu giá
$26
+12% upside
P/E (TTM)
13.6
ROE
20.0%
Biên lợi nhuận ròng
9.9%
YELP Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$23.64
Vốn Hóa
$1.82B
P/E (TTM)
13.6
EPS (TTM)
$2.24
Doanh thu (TTM)
$1.46B
Tỷ suất cổ tức
—
ROE
20.0%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$20 – $36
YELP 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
$1.46B
2016-12-31
→
2025-12-31
EPS
$2.24
2016-12-31
→
2025-12-31
Dòng tiền tự do
$324M
2016-12-31
→
2025-12-31
Biên lợi nhuận
9.9%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
YELP
Trung vị ngành
P/E (TTM)
13.6
22.8
P/S (TTM)
1.2
2.7
P/B
2.6
4.8
Price / FCF (Giá / FCF)
5.6
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
YELP
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
12.6%
—
Net Profit Margin (Biên lợi nhuận ròng)
9.9%
7.1%
ROA
15.0%
2.2%
ROE
20.0%
8.7%
ROIC
18.5%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
YELP
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
3.0
2.6
Quick Ratio (Tỷ lệ thanh toán nhanh)
2.7
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
YELP
Trung vị ngành
Revenue YoY (Doanh thu YoY)
3.8%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
7.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
10.9%
—
EPS YoY
19.1%
—
Net Income YoY (Lợi nhuận ròng YoY)
9.6%
—
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
YELP
Trung vị ngành
YELP 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 2 12,5%
- Giữ 9 56,2%
- Bán 3 18,8%
- Bán mạnh 2 12,5%
Mục tiêu giá 12 tháng
8 nhà phân tích · 2026-06-28
Trung vị
$26.50
Bây giờ
$23.64
Thấp
$21.00
Cao
$32.00
Mục tiêu trung vị
$26.50
+12,1%
Mục tiêu trung bình
$26.50
+12,1%
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
0.03%
Báo cáo tiếp theo
Tháng 8 05, 2026
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.30 | $0.27 | 0.03% |
| Ngày 31 tháng 12 năm 2025 | $0.61 | $0.66 | -0.05% |
| Ngày 30 tháng 9 năm 2025 | $0.61 | $0.53 | 0.08% |
| Ngày 30 tháng 6 năm 2025 | $0.67 | $0.59 | 0.08% |
| Ngày 31 tháng 3 năm 2025 | $0.42 | $0.39 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| YELP | $1.82B | 13.6 | 3.8% | 9.9% | 20.0% | — |
| GRND | $2.51B | 31.5 | 27.6% | 21.5% | 80.7% | — |
| DJT | — | -4.7 | — | — | — | — |
| ZD | $1.35B | 30.6 | 3.5% | 3.3% | 2.6% | — |
| WBTN | $1.70B | -4.9 | 2.5% | -25.0% | -26.2% | — |
| TRIP | $1.67B | 47.0 | 3.0% | 2.1% | 6.3% | — |
| TBLA | — | — | — | — | — | — |
| FUBO | $5.13B | -28.0 | 18.6% | -10.6% | -31.6% | — |
| NXDR | — | -15.0 | 4.2% | -21.0% | -12.6% | — |
| GTM | $3.13B | 26.8 | 2.9% | 9.9% | 8.1% | 84.0% |
| QNST | $920M | 201.2 | 78.3% | 0.43% | 2.0% | 10.1% |
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 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.46B | $1.41B | $1.34B | $1.19B | $1.03B | $873M | $1.01B | $943M | $851M | $716M | $550M | $378M | |
| Cost of Revenue | · | · | · | $106M | $78M | $57M | $62M | $58M | $71M | $60M | $51M | $24M | |
| R&D Expense | $298M | $310M | $321M | $294M | $265M | $230M | $226M | $206M | $171M | $133M | $105M | $65M | |
| SG&A Expense | $182M | $185M | $212M | $164M | $136M | $130M | $136M | $121M | $110M | $100M | $81M | $58M | |
| Operating Expenses | $1.28B | $1.26B | $1.26B | $1.14B | $1.00B | $912M | $979M | $917M | $671M | $718M | $571M | $366M | |
| Operating Income | $185M | $151M | $79M | $58M | $32M | $-39M | $36M | $26M | $180M | $-2M | $-21M | $11M | |
| Interest Income | · | · | · | · | · | $2M | $13M | $14M | $4M | $2M | $622.0K | $375.0K | |
| Other Non-op | $6M | $8M | $6M | $3M | $2M | $1M | $901.0K | $375.0K | $417.0K | $145.0K | $451.0K | $-33.0K | |
| Pretax Income | $204M | $183M | $105M | $67M | $34M | $-35M | $50M | $40M | $184M | $-326.0K | $-21M | $11M | |
| Income Tax | $58M | $50M | $6M | $30M | $-6M | $-16M | $9M | $-15M | $31M | $1M | $12M | $-25M | |
| Net Income | $146M | $133M | $99M | $36M | $40M | $-19M | $41M | $55M | $153M | $-2M | $-33M | $36M | |
| EPS (Basic) | $2.30 | $1.97 | $1.43 | $0.51 | $0.53 | $-0.27 | $0.55 | $0.66 | $1.87 | $-0.02 | $-0.44 | $0.51 | |
| EPS (Diluted) | $2.24 | $1.88 | $1.35 | $0.50 | $0.50 | $-0.27 | $0.52 | $0.62 | $1.76 | $-0.02 | $-0.44 | $0.48 | |
| Shares (Basic) | 63,334,000 | 67,415,000 | 69,221,000 | 70,867,000 | 74,221,000 | 73,005,000 | 74,627,000 | 83,573,000 | 81,602,000 | 77,186,000 | 74,683,000 | 71,936,000 | |
| Shares (Diluted) | 65,090,000 | 70,611,000 | 73,596,000 | 73,402,000 | 78,616,000 | 73,005,000 | 77,969,000 | 88,709,000 | 87,170,000 | 77,186,000 | 74,683,000 | 76,712,000 | |
| EBITDA | $235M | $191M | $121M | $103M | $87M | $12M | · | $69M | $221M | $30M | $8M | $29M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $216M | $217M | $314M | $306M | $480M | $596M | $170M | $333M | $548M | $272M | $172M | $247M | |
| Short-term Investments | $103M | $101M | $127M | $94M | $0 | $0 | $242M | $423M | $273M | $207M | $199M | $118M | |
| Receivables | $153M | $155M | $146M | $132M | $107M | $88M | $107M | $87M | $76M | $69M | $53M | $36M | |
| Prepaid Expense | $42M | $44M | $37M | $63M | $58M | $28M | $14M | $17M | $16M | $13M | $20M | $19M | |
| Other Current Assets | $20M | $15M | $17M | $7M | $5M | $7M | $4M | $8M | · | · | · | · | |
| Current Assets | $515M | $517M | $624M | $596M | $645M | $713M | $533M | $860M | $913M | $561M | $443M | $421M | |
| PP&E (Net) | $92M | $76M | $69M | $77M | $84M | $102M | $111M | $115M | $104M | $92M | $80M | $63M | |
| PP&E (Gross) | $390M | $393M | $381M | $359M | $329M | $332M | $296M | $257M | $210M | $169M | $131M | $94M | |
| Accum. Depreciation | $298M | $317M | $312M | $282M | $245M | $230M | $185M | $143M | $106M | $76M | $50M | $31M | |
| Goodwill | $136M | $131M | $104M | $102M | $105M | $109M | $105M | $106M | $108M | $171M | $172M | $67M | |
| Intangibles | $49M | $59M | $8M | $9M | $11M | $14M | $10M | $13M | $17M | $33M | $39M | $6M | |
| Other Non-current Assets | $151M | $177M | $162M | $134M | $65M | $49M | $38M | $59M | $40M | $11M | $4M | · | |
| Total Assets | $958M | $984M | $1.01B | $1.02B | $1.05B | $1.15B | $1.07B | $1.18B | $1.23B | $885M | $755M | $630M | |
| Accounts Payable | $10M | $12M | $12M | $15M | $16M | $9M | $6M | $7M | $9M | $2M | $3M | $1M | |
| Accrued Liabilities | · | $131M | $133M | $138M | $120M | $88M | $72M | $61M | $74M | $37M | $43M | $30M | |
| Current Liabilities | $172M | $155M | $176M | $183M | $164M | $143M | $134M | $65M | $86M | $60M | $50M | $34M | |
| Capital Leases | $17M | $22M | $48M | $87M | $128M | $149M | $175M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $58M | $62M | $41M | $36M | $7M | $8M | $7M | $4M | $4M | $725.0K | $706.0K | · | |
| Total Liabilities | $248M | $240M | $265M | $306M | $299M | $300M | $316M | $100M | $117M | $78M | $62M | $42M | |
| Total Debt | · | · | · | · | · | · | · | · | · | $18M | $12M | $8M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | |
| Paid-in Capital | $2.01B | $1.90B | $1.79B | $1.65B | $1.52B | $1.40B | $1.26B | $1.14B | $1.04B | $893M | $774M | $628M | |
| Retained Earnings | $-1.29B | $-1.14B | $-1.02B | $-924M | $-760M | $-534M | $-493M | $-53M | $79M | $-70M | $-67M | $-34M | |
| Treasury Stock | $999.0K | $4M | $282.0K | $0 | $0 | $3M | $0 | $0 | $46.0K | $0 | · | · | |
| AOCI | $-8M | $-15M | $-12M | $-16M | $-11M | $-7M | $-12M | $-11M | $-8M | $-16M | $-14M | $-6M | |
| Stockholders' Equity | $711M | $744M | $750M | $710M | $751M | $855M | $755M | $1.08B | $1.11B | $816M | $700M | $588M | |
| Liabilities + Equity | $958M | $984M | $1.01B | $1.02B | $1.05B | $1.15B | $1.07B | $1.18B | $1.23B | $885M | $755M | $630M | |
| Shares Outstanding | 59,954,000 | 65,792,000 | 68,864,000 | 69,797,000 | 72,171,000 | 75,371,000 | 71,185,000 | 81,997,000 | 83,724,916 | 79,429,833 | 75,982,802 | 72,920,582 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $50M | $40M | $42M | $45M | $56M | $51M | $49M | $43M | $41M | $35M | $30M | $18M | |
| Stock-based Comp | $134M | $158M | $173M | $156M | $152M | $125M | $122M | $114M | $100M | $86M | $61M | $42M | |
| Deferred Tax | $25M | $-25M | $-22M | $-57M | $-9M | $-11M | $-3M | $-15M | $283.0K | $1M | $11M | $-27M | |
| Amort. of Intangibles | $10M | $3M | $1M | $2M | $3M | $3M | $3M | $4M | $7M | $7M | $6M | $2M | |
| Restructuring | · | · | $0 | $0 | $32.0K | $4M | $0 | $0 | · | · | · | · | |
| Other Non-cash | $17M | $-21M | $14M | $12M | $-25M | $32M | · | $-37M | $-127M | $9M | $-11M | $-11M | |
| Operating Cash Flow | $372M | $286M | $306M | $192M | $213M | $177M | $205M | $160M | $168M | $127M | $57M | $58M | |
| CapEx | $48M | $37M | $27M | $32M | $28M | $32M | $38M | $45M | $30M | $23M | $31M | $29M | |
| Investing Cash Flow | $-46M | $-77M | $-55M | $-126M | $-28M | $248M | $124M | $-164M | $81M | $-55M | $-159M | · | |
| Stock Repurchased | $291M | $251M | $200M | $200M | $263M | $24M | $481M | $187M | $13M | $0 | $482.0K | $1M | |
| Net Stock Activity | $-291M | $-251M | $-200M | $-200M | $-263M | $-24M | · | $-187M | $-13M | · | $-482.0K | $-1M | |
| Financing Cash Flow | $-330M | $-304M | $-247M | $-238M | $-300M | $-21M | $-492M | $-208M | $27M | $30M | $26M | · | |
| Net Change in Cash | $-1M | $-96M | $7M | $-174M | $-116M | $404M | $-163M | $-212M | $277M | $101M | $-76M | $-142M | |
| Taxes Paid | $34M | $58M | $31M | $50M | $3M | $214.0K | $7M | $29M | $530.0K | $813.0K | · | · | |
| Free Cash Flow | $324M | $248M | $279M | $160M | $184M | $145M | · | $135M | $152M | $104M | $26M | $29M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 12.6% | 10.7% | 5.9% | 4.9% | 3.0% | -4.4% | · | 2.8% | 21.2% | -0.70% | -3.9% | 2.9% | |
| Net Margin | 9.9% | 9.4% | 7.4% | 3.0% | 3.8% | -2.2% | · | 5.9% | 18.1% | -0.65% | -6.0% | 9.7% | |
| Pretax Margin | 13.9% | 13.0% | 7.9% | 5.6% | 3.3% | -4.0% | · | 4.2% | 21.8% | -0.46% | -3.8% | 3.0% | |
| EBITDA Margin | 16.0% | 13.6% | 9.1% | 8.6% | 8.5% | 1.4% | · | 7.3% | 26.1% | 4.3% | 1.5% | 7.6% | |
| ROA | 15.0% | 13.3% | 9.8% | 3.5% | 3.6% | -1.8% | · | 4.6% | 14.5% | -0.57% | -4.8% | 6.4% | |
| ROE | 20.0% | 17.9% | 13.3% | 5.1% | 5.2% | -2.3% | · | 5.0% | 16.0% | -0.62% | -5.1% | 6.8% | |
| ROIC | 18.5% | 14.7% | 10.0% | 4.5% | 4.9% | -2.5% | · | 3.3% | 13.5% | -0.86% | -4.8% | 6.0% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.0 | 3.3 | 3.5 | 3.3 | 3.9 | 5.0 | · | 13.3 | 10.6 | 9.3 | 8.9 | 12.4 | |
| Quick Ratio | 2.7 | 3.1 | 3.3 | 2.9 | 3.6 | 4.8 | · | 13.0 | 10.4 | 9.1 | 8.5 | 11.8 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.4 | 1.3 | 1.2 | 0.9 | 0.8 | · | 0.8 | 0.8 | 0.9 | 0.8 | 0.7 | |
| Receivables Turnover | 9.5 | 9.4 | 9.6 | 10.0 | 10.5 | 8.9 | · | 11.5 | 11.7 | 11.7 | 12.4 | 13.3 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.8% | 5.6% | 12.0% | 15.7% | 18.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.1% | 11.0% | 15.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 19.1% | 39.3% | 170.0% | 0.00% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 64.8% | 55.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 9.6% | 34.0% | 172.8% | -8.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 58.8% | 49.6% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.46B | $1.41B | $1.34B | $1.19B | $1.03B | $873M | $1.01B | $943M | $851M | $716M | $550M | $378M | |
| Net Income TTM | $146M | $133M | $99M | $36M | $40M | $-19M | $41M | $55M | $153M | $-2M | $-33M | $36M | |
| Market Cap | $1.82B | $2.55B | $3.26B | $1.91B | $2.62B | $2.46B | · | $2.87B | $3.51B | $3.03B | $2.19B | $3.99B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $2.57B | $1.83B | $3.63B | |
| P/E | 13.6 | 20.6 | 35.1 | 54.7 | 72.5 | -121.0 | 67.0 | 56.4 | 23.8 | -1906.5 | -65.5 | 114.0 | |
| P/S | 1.2 | 1.8 | 2.4 | 1.6 | 2.5 | 2.8 | · | 3.0 | 4.1 | 4.2 | 4.0 | 10.6 | |
| P/B | 2.6 | 3.4 | 4.3 | 2.7 | 3.5 | 2.9 | · | 2.7 | 3.2 | 3.8 | 3.2 | 6.8 | |
| P / Tangible Book | 3.5 | 4.6 | 5.1 | 3.2 | 4.1 | 3.4 | · | · | · | · | · | · | |
| P / Cash Flow | 4.9 | 8.9 | 10.6 | 9.9 | 12.3 | 13.9 | · | 17.9 | 21.0 | 23.9 | 38.1 | 68.9 | |
| P / FCF | 5.6 | 10.2 | 11.7 | 11.9 | 14.2 | 17.0 | · | 21.2 | 23.1 | 29.1 | 83.4 | 138.2 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | 84.5 | 221.0 | 126.8 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | 24.7 | 69.7 | 125.8 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 3.6 | 3.3 | 9.6 | |
| Earnings Yield | 7.4% | 4.9% | 2.9% | 1.8% | 1.4% | -0.83% | 1.5% | 1.8% | 4.2% | -0.05% | -1.5% | 0.88% |
Báo cáo kết quả hoạt động kinh doanh 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 | $361M | $360M | $376M | $370M | $359M | $362M | $360M | $357M | $333M | $342M | $345M | $337M | $312M | $309M | $309M | $299M | |
| SG&A Expense | $49M | $38M | $45M | $46M | $52M | $45M | $50M | $45M | $45M | $67M | $46M | $53M | $47M | $38M | $48M | $38M | |
| Operating Expenses | $334M | $311M | $323M | $317M | $329M | $309M | $314M | $317M | $322M | $317M | $303M | $318M | $319M | $276M | $295M | $283M | |
| Operating Income | $27M | $49M | $53M | $53M | $29M | $53M | $47M | $40M | $11M | $25M | $42M | $19M | $-7M | $33M | $13M | $16M | |
| Other Non-op | $2M | $-371.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $1M | $1M | $168.0K | $897.0K | $892.0K | |
| Pretax Income | $30M | $52M | $58M | $59M | $35M | $60M | $54M | $50M | $19M | $34M | $48M | $25M | $-1M | $37M | $16M | $17M | |
| Income Tax | $12M | $14M | $19M | $15M | $11M | $18M | $15M | $12M | $5M | $6M | $-10M | $10M | $-197.0K | $17M | $7M | $9M | |
| Net Income | $18M | $38M | $39M | $44M | $24M | $42M | $38M | $38M | $14M | $27M | $58M | $15M | $-1M | $20M | $9M | $8M | |
| EPS (Basic) | $0.30 | $0.62 | $0.62 | $0.69 | $0.37 | $0.63 | $0.57 | $0.56 | $0.21 | $0.40 | $0.84 | $0.21 | $-0.02 | $0.28 | $0.13 | $0.11 | |
| EPS (Diluted) | $0.30 | $0.60 | $0.61 | $0.67 | $0.36 | $0.58 | $0.56 | $0.54 | $0.20 | $0.37 | $0.79 | $0.21 | $-0.02 | $0.27 | $0.13 | $0.11 | |
| Shares (Basic) | 58,816,000 | -129,097,000 | 63,025,000 | 64,145,000 | 65,261,000 | -136,178,000 | 67,219,000 | 67,815,000 | 68,559,000 | -138,886,000 | 69,030,000 | 69,256,000 | 69,821,000 | -142,619,000 | 70,630,000 | 71,217,000 | |
| Shares (Diluted) | 59,374,000 | -132,133,000 | 64,216,000 | 65,683,000 | 67,324,000 | -141,243,000 | 69,163,000 | 70,444,000 | 72,247,000 | -141,029,000 | 73,566,000 | 71,238,000 | 69,821,000 | -143,730,000 | 72,658,000 | 72,835,000 | |
| EBITDA | $44M | · | $65M | $66M | $42M | · | $56M | $49M | $21M | · | $52M | $29M | $4M | · | $25M | $27M |
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 | $110M | $216M | $231M | $198M | $222M | $217M | $262M | $252M | $296M | · | $305M | $270M | $289M | · | $331M | $421M | |
| Short-term Investments | $0 | $103M | $102M | $103M | $102M | $101M | $135M | $132M | $125M | · | $121M | $127M | $125M | · | $91M | · | |
| Receivables | $152M | $153M | $153M | $156M | $158M | $155M | $155M | $154M | $148M | · | $160M | $152M | $140M | · | $127M | $125M | |
| Prepaid Expense | $39M | $42M | $63M | $52M | $45M | $44M | $38M | $45M | $38M | · | $40M | $39M | $37M | · | $74M | $65M | |
| Other Current Assets | $17M | $20M | $32M | $21M | $14M | $15M | $14M | $20M | $14M | · | $9M | $9M | $7M | · | $48M | $41M | |
| Current Assets | $302M | $515M | $550M | $509M | $528M | $517M | $590M | $584M | $607M | · | $626M | $588M | $592M | · | $623M | $611M | |
| PP&E (Net) | $95M | $92M | $90M | $84M | $79M | $76M | $74M | $71M | $68M | · | $72M | $76M | $77M | · | $79M | $82M | |
| PP&E (Gross) | $361M | $390M | $396M | $397M | $404M | $393M | $385M | $395M | $386M | · | $374M | $367M | $361M | · | $350M | $347M | |
| Accum. Depreciation | $266M | $298M | $306M | $313M | $325M | $317M | $311M | $325M | $318M | · | $302M | $292M | $284M | · | $272M | $265M | |
| Goodwill | $356M | $136M | $136M | $137M | $134M | $131M | $104M | $102M | $103M | $104M | $102M | $103M | $103M | $102M | $98M | $102M | |
| Intangibles | $99M | $49M | $51M | $54M | $56M | $59M | $7M | $7M | $7M | · | $8M | $8M | $9M | · | $9M | $10M | |
| Other Non-current Assets | $144M | $151M | $145M | $176M | $167M | $177M | $177M | $161M | $164M | · | $147M | $179M | $154M | · | $115M | $95M | |
| Total Assets | $1.01B | $958M | $990M | $980M | $985M | $984M | $980M | $965M | $993M | · | $1.03B | $1.03B | $1.02B | · | $1.03B | $1.02B | |
| Accounts Payable | $7M | $10M | $12M | $12M | $13M | $12M | $7M | $12M | $6M | · | $7M | $12M | $18M | · | $10M | $17M | |
| Accrued Liabilities | · | · | $169M | $142M | $164M | · | $135M | $118M | $145M | · | $144M | $172M | $153M | · | $151M | $133M | |
| Current Liabilities | $174M | $172M | $184M | $156M | $182M | $155M | $170M | $158M | $191M | · | $190M | $216M | $199M | · | $199M | $180M | |
| Capital Leases | $18M | $17M | $19M | $21M | $20M | $22M | $26M | $33M | $38M | · | $58M | $68M | $77M | · | $95M | $106M | |
| Other Non-current Liabilities | $61M | $58M | $54M | $57M | $54M | $62M | $44M | $39M | $42M | · | $41M | $41M | $41M | · | $34M | $19M | |
| Total Liabilities | $382M | $248M | $257M | $234M | $257M | $240M | $241M | $230M | $272M | · | $288M | $325M | $318M | · | $329M | $305M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Paid-in Capital | $2.04B | $2.01B | $1.98B | $1.96B | $1.92B | $1.90B | $1.87B | $1.85B | $1.81B | · | $1.76B | $1.73B | $1.69B | · | $1.62B | $1.59B | |
| Retained Earnings | $-1.39B | $-1.29B | $-1.24B | $-1.20B | $-1.18B | $-1.14B | $-1.12B | $-1.10B | $-1.07B | · | $-1.00B | $-1.01B | $-975M | · | $-894M | $-850M | |
| Treasury Stock | $6M | $999.0K | $3M | $1M | $2M | $4M | $3M | $806.0K | $8M | · | $267.0K | $159.0K | $37.0K | · | · | $3M | |
| AOCI | $-10M | $-8M | $-8M | $-7M | $-13M | $-15M | $-11M | $-14M | $-14M | · | $-15M | $-14M | $-14M | · | $-21M | $-16M | |
| Stockholders' Equity | $631M | $711M | $733M | $746M | $728M | $744M | $740M | $735M | $722M | $750M | $740M | $709M | $704M | $710M | $701M | $719M | |
| Liabilities + Equity | $1.01B | $958M | $990M | $980M | $985M | $984M | $980M | $965M | $993M | · | $1.03B | $1.03B | $1.02B | · | $1.03B | $1.02B | |
| Shares Outstanding | 55,915,000 | 59,954,000 | 62,141,000 | 63,841,000 | 64,743,000 | 65,691,000 | 66,638,000 | 67,622,000 | 68,330,000 | 68,864,000 | 68,962,000 | 69,287,000 | 69,649,000 | 69,797,000 | 70,399,000 | 71,119,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $16M | $13M | $13M | $12M | $12M | $12M | $9M | $10M | $10M | $10M | $10M | $11M | $11M | $11M | $11M | $11M | |
| Stock-based Comp | $31M | $29M | $33M | $35M | $37M | $35M | $39M | $41M | $43M | $40M | $43M | $44M | $46M | $36M | $39M | $40M | |
| Deferred Tax | $10M | $-5M | $33M | $-6M | $3M | $-8M | $-15M | $-133.0K | $-2M | $-13M | $33M | $-22M | $-20M | $-15M | $-17M | $-13M | |
| Amort. of Intangibles | $5M | $2M | $2M | $2M | $2M | $2M | $300.0K | $400.0K | $300.0K | $400.0K | $300.0K | $400.0K | $300.0K | $400.0K | $300.0K | $300.0K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-cash | $-16M | · | · | · | $20M | · | · | · | $8M | · | · | · | $38M | · | · | · | |
| Operating Cash Flow | $58M | $84M | $132M | $58M | $98M | $71M | $102M | $40M | $73M | $79M | $105M | $48M | $74M | $44M | $70M | $18M | |
| CapEx | $13M | $12M | $13M | $13M | $11M | $11M | $10M | $10M | $7M | $6M | $6M | $8M | $8M | $12M | $6M | $8M | |
| Investing Cash Flow | $-168M | $-8M | $-11M | $-15M | $-12M | $-43M | $-11M | $-17M | $-6M | $-8M | $420.0K | $-10M | $-37M | $-15M | $-97M | $-8M | |
| Stock Repurchased | $124M | $87M | $75M | $66M | $62M | $62M | $66M | $60M | $62M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | |
| Net Stock Activity | $-124M | · | · | · | $-62M | · | · | · | $-62M | · | · | · | $-50M | · | · | · | |
| Financing Cash Flow | $5M | $-92M | $-86M | $-70M | $-82M | $-71M | $-83M | $-67M | $-84M | $-64M | $-70M | $-58M | $-55M | $-56M | $-61M | $-53M | |
| Net Change in Cash | $-105M | $-15M | $33M | $-24M | $5M | $-44M | $9M | $-43M | $-18M | $9M | $35M | $-19M | $-17M | $-25M | $-90M | $-44M | |
| Taxes Paid | $3M | $6M | $2M | $30M | $-4M | $22M | $15M | $20M | $146.0K | $22M | $571.0K | $8M | $-181.0K | $10M | $16M | $25M | |
| Free Cash Flow | $45M | · | · | · | $87M | · | · | · | $66M | · | · | · | $67M | · | · | · |
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 | 7.5% | · | 14.1% | 14.4% | 8.2% | · | 13.0% | 11.1% | 3.4% | · | 12.1% | 5.6% | -2.1% | · | 4.3% | 5.3% | |
| Net Margin | 4.9% | · | 10.5% | 11.9% | 6.8% | · | 10.7% | 10.7% | 4.2% | · | 16.9% | 4.4% | -0.38% | · | 2.9% | 2.7% | |
| Pretax Margin | 8.3% | · | 15.5% | 15.9% | 9.8% | · | 14.9% | 14.0% | 5.7% | · | 13.9% | 7.3% | -0.44% | · | 5.2% | 5.8% | |
| EBITDA Margin | 12.0% | · | 17.4% | 17.7% | 11.7% | · | 15.5% | 13.8% | 6.4% | · | 15.2% | 8.7% | 1.4% | · | 8.0% | 9.1% | |
| ROA | 1.8% | · | 4.0% | 4.5% | 2.5% | · | 3.8% | 3.8% | 1.4% | · | 5.7% | 1.4% | -0.11% | · | 0.86% | 0.75% | |
| ROE | 2.6% | · | 5.3% | 5.9% | 3.4% | · | 5.2% | 5.3% | 2.0% | · | 8.1% | 2.1% | -0.16% | · | 1.2% | 1.1% | |
| ROIC | 2.6% | · | 4.9% | 5.3% | 2.8% | · | 4.5% | 4.1% | 1.2% | · | 6.9% | 1.6% | -0.80% | · | 1.1% | 1.0% |
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 | 1.7 | · | 3.0 | 3.3 | 2.9 | · | 3.5 | 3.7 | 3.2 | · | 3.3 | 2.7 | 3.0 | · | 3.1 | 3.4 | |
| Quick Ratio | 1.5 | · | 2.6 | 2.9 | 2.6 | · | 3.2 | 3.4 | 3.0 | · | 3.1 | 2.5 | 2.8 | · | 2.8 | 3.0 |
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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Receivables Turnover | 2.3 | · | 2.4 | 2.4 | 2.3 | · | 2.3 | 2.3 | 2.3 | · | 2.4 | 2.4 | 2.5 | · | 2.7 | 2.6 |
Định giá (TTM) 10
| 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 | $1.47B | · | $1.47B | $1.45B | $1.41B | · | $1.40B | $1.37B | $1.33B | · | $1.30B | $1.26B | $1.20B | · | $1.15B | $1.10B | |
| Net Income TTM | $126M | · | $146M | $145M | $115M | · | $149M | $125M | $86M | · | $81M | $31M | $15M | · | $34M | $29M | |
| Market Cap | $1.38B | · | $1.94B | $2.19B | $2.40B | · | $2.34B | $2.50B | $2.69B | · | $2.87B | $2.52B | $2.14B | · | $2.39B | $1.97B | |
| P/E | 12.8 | · | 14.2 | 16.1 | 22.3 | · | 16.8 | 21.2 | 33.4 | · | 37.5 | 84.7 | 146.2 | · | 73.7 | 73.1 | |
| P/S | 0.9 | · | 1.3 | 1.5 | 1.7 | · | 1.7 | 1.8 | 2.0 | · | 2.2 | 2.0 | 1.8 | · | 2.1 | 1.8 | |
| P/B | 2.2 | · | 2.6 | 2.9 | 3.3 | · | 3.2 | 3.4 | 3.7 | · | 3.9 | 3.6 | 3.0 | · | 3.4 | 2.7 | |
| P / Tangible Book | 7.8 | · | 3.6 | 3.9 | 4.5 | · | 3.7 | 4.0 | 4.4 | · | 4.6 | 4.2 | 3.6 | · | 4.0 | 3.3 | |
| P / Cash Flow | 23.9 | · | · | · | 24.5 | · | · | · | 37.0 | · | · | · | 28.8 | · | · | · | |
| P / FCF | 30.6 | · | · | · | 27.4 | · | · | · | 40.9 | · | · | · | 32.0 | · | · | · | |
| Earnings Yield | 7.8% | · | 7.0% | 6.2% | 4.5% | · | 6.0% | 4.7% | 3.0% | · | 2.7% | 1.2% | 0.68% | · | 1.4% | 1.4% |
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 | $1.46B | $1.41B | $1.34B | $1.19B | $1.03B |
| Biên lợi nhuận hoạt động % | 12.6% | 10.7% | 5.9% | 4.9% | 3.0% |
| Thu nhập ròng | $146M | $133M | $99M | $36M | $40M |
| EPS pha loãng | $2.24 | $1.88 | $1.35 | $0.50 | $0.50 |
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 | 3.0 | 3.3 | 3.5 | 3.3 | 3.9 |
| Tỷ lệ thanh toán nhanh | 2.7 | 3.1 | 3.3 | 2.9 | 3.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $324M | $248M | $279M | $160M | $184M |
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.