CTEV Claritev Corporation Class A Common Stock
$32.64
价格 · 七月 2, 2026
截至...的财报数据 五月 7, 2026
52周区间
$12–$74
34% of range
分析师评级
BUY
12 analysts
目标价
$37
+13% upside
P/E (TTM)
-2.5
ROE
265.9%
净利润率
-29.4%
CTEV 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$32.64
市值
$708M
P/E (TTM)
-2.5
每股收益 (TTM)
$-17.30
营收 (TTM)
$965M
股息收益率
—
ROE
265.9%
负债/权益
-0.1
52周区间
$12 – $74
CTEV 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$965M
2018-12-31
→
2025-12-31
EPS
$-17.30
2019-12-31
→
2025-12-31
自由现金流
$-12M
2021-12-31
→
2025-12-31
利润率
-29.4%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
指标
5年趋势
CTEV
同行中位数
P/E (TTM)
-2.5
33.1
P/S (TTM) (市销率 (TTM))
0.7
1.1
P/B (市净率)
-4.1
2.3
EV / EBITDA (企业价值 / EBITDA)
24.5
—
Price / FCF (股价/自由现金流)
-57.6
—
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
CTEV
同行中位数
Operating Margin (营业利润率)
3.0%
—
Net Profit Margin (净利润率)
-29.4%
-14.0%
ROA
-5.7%
-2.6%
ROE
265.9%
-17.6%
ROIC
-13.8%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
CTEV
同行中位数
Debt / Equity (负债/股东权益比率)
-0.1
0.0
Current Ratio (流动比率)
0.9
1.6
Quick Ratio (速动比率)
0.6
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
CTEV
同行中位数
Revenue YoY (营收同比增长)
3.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-3.7%
—
Revenue CAGR 5Y (营收5年复合年增长率)
0.58%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
CTEV
同行中位数
CTEV 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
12 位分析师
- 强烈买入 4 33.3%
- 买入 6 50.0%
- 持有 2 16.7%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
6 位分析师 · 2026-06-30
中位数
$35.00
现在
$32.64
最低
$22.00
最高
$61.00
中位数目标
$35.00
+7.2%
平均目标
$36.83
+12.8%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
-0.51%
下次报告
八月 04, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-4.41 | $-4.09 | -0.32% |
| 2025年12月31日 | $-4.88 | $-3.88 | -1.00% |
| 2025年9月30日 | $-4.23 | $-3.67 | -0.56% |
| 2025年6月30日 | $-3.81 | $-3.91 | 0.10% |
| 2025年3月31日 | $-3.90 | $-3.16 | -0.74% |
同行比较 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| CTEV | $708M | -2.5 | 3.7% | -29.4% | 265.9% | — |
| CERT | $1.40B | -881.0 | 8.8% | -0.38% | -0.15% | — |
| GDRX | — | 30.1 | 0.57% | 3.8% | 4.8% | — |
| HSTM | $682M | 37.8 | 4.3% | 6.0% | 5.2% | — |
| PHR | — | 335.8 | 14.5% | 0.48% | 0.73% | — |
| EVH | — | -0.8 | -26.6% | -28.5% | -81.5% | — |
| TBRG | — | 76.1 | 1.4% | — | — | — |
| SLP | $285M | -4.4 | 13.1% | -81.7% | -41.2% | 58.4% |
| LFMD | $159M | 13.6 | 25.3% | 7.4% | 204.0% | 85.7% |
| AMWL | $81M | -0.8 | -2.0% | -38.4% | -35.4% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $965M | $931M | $962M | $1.08B | $1.12B | $938M | $983M | |
| SG&A Expense | $222M | $151M | $143M | $167M | $151M | $356M | $75M | |
| Operating Expenses | $937M | $2.32B | $800M | $1.44B | $731M | $1.07B | $615M | |
| Operating Income | $29M | $-1.39B | $162M | $-363M | $386M | $-132M | $368M | |
| Interest Expense | · | · | $333M | $303M | $267M | $336M | $376M | |
| Interest Income | $2M | $3M | $8M | $4M | $30.0K | $288.0K | $196.0K | |
| Pretax Income | $-373M | $-1.77B | $-107M | $-561M | $135M | $136M | $-547M | |
| Income Tax | $-89M | $-125M | $-15M | $12M | $33M | $33M | $-26M | |
| Net Income | $-284M | $-1.65B | $-92M | $-573M | $102M | $-521M | $10M | |
| EPS (Basic) | $-17.30 | $-101.92 | $-5.69 | $-0.90 | $0.16 | $-1.11 | $0.02 | |
| EPS (Diluted) | $-17.30 | $-101.92 | $-5.69 | $-0.90 | $0.16 | $-1.11 | $0.02 | |
| Shares (Basic) | 16,434,919 | 16,147,506 | 16,128,366 | 638,925,689 | 651,006,567 | 470,785,192 | 415,700,000 | |
| Shares (Diluted) | 16,434,919 | 16,147,506 | 16,128,366 | 638,925,689 | 651,525,791 | 470,785,192 | 415,700,000 | |
| EBITDA | $29M | $-1.39B | $162M | $-363M | $386M | · | · |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $17M | $17M | $72M | $334M | $185M | $127M | $22M | |
| Receivables | $128M | $90M | $77M | $79M | $100M | $63M | $77M | |
| Prepaid Expense | · | · | · | · | · | · | $0 | |
| Other Current Assets | $14M | $7M | $3M | $4M | $999.0K | $1M | $195.0K | |
| Current Assets | $224M | $176M | $194M | $447M | $319M | $209M | $116M | |
| Goodwill | $2.41B | $2.40B | $3.83B | $3.71B | $4.36B | $4.26B | $4.14B | |
| Intangibles | $1.88B | $2.23B | $2.63B | $2.94B | $3.29B | $3.58B | $3.89B | |
| Other Non-current Assets | $33M | $37M | $22M | $22M | $10M | $14M | $8M | |
| Total Assets | $4.89B | $5.15B | $6.96B | $7.37B | $8.22B | $8.28B | $8.36B | |
| Accounts Payable | $60M | $86M | $20M | $13M | $13M | $15M | $10M | |
| Accrued Liabilities | $36M | $21M | · | · | · | · | · | |
| Current Liabilities | $261M | $214M | $167M | $176M | $142M | $112M | $86M | |
| Capital Leases | $16M | $14M | $17M | $21M | $27M | $27M | $23M | |
| Deferred Tax | $198M | $326M | $522M | $639M | $754M | $901M | $869M | |
| Other Non-current Liabilities | $0 | $4M | $17M | $28.0K | $135.0K | $0 | · | |
| Total Liabilities | $5.06B | $5.07B | $5.26B | $5.58B | $5.88B | $5.73B | $6.38B | |
| Long-term Debt | $4.61B | $4.57B | $4.60B | $4.82B | $4.97B | · | · | |
| Total Debt | $15M | $13M | $13M | $13M | $13M | · | · | |
| Common Stock | · | · | · | · | $67.0K | $66.0K | $42.0K | |
| Paid-in Capital | $2.40B | $2.37B | $2.35B | $2.33B | $2.31B | $2.53B | $1.35B | |
| Retained Earnings | $-2.43B | $-2.15B | $-499M | $-348M | $225M | $117M | $638M | |
| Treasury Stock | $139M | $139M | $128M | $192M | $192M | $90M | $0 | |
| AOCI | $-4M | $-5M | $-12M | $0 | · | · | · | |
| Stockholders' Equity | $-174M | $84M | $1.71B | $1.79B | $2.34B | $2.56B | $1.99B | |
| Liabilities + Equity | $4.89B | $5.15B | $6.96B | $7.37B | $8.22B | $8.28B | $8.36B | |
| Shares Outstanding | 16,552,723 | 16,930,827 | 16,695,207 | 16,657,259 | 665,456,180 | 664,183,318 | 415,700,000 |
现金流 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $28M | $27M | $18M | $17M | $18M | $406M | $-15M | |
| Deferred Tax | $-129M | $-198M | $-114M | $-114M | $-82M | $-45M | $-111M | |
| Amort. of Intangibles | $344M | $344M | $343M | $341M | $340M | $335M | $334M | |
| Operating Cash Flow | $117M | $108M | $172M | $372M | $405M | $377M | $284M | |
| CapEx | $130M | $118M | $109M | $90M | $85M | $71M | $66M | |
| Investing Cash Flow | $-121M | $-118M | $-250M | $-104M | $-228M | $-211M | $-66M | |
| Stock Issued | $2M | $1M | $508.0K | $0 | $0 | · | · | |
| Stock Repurchased | $0 | $10M | $15M | $0 | $100M | $101M | $0 | |
| Net Stock Activity | $2M | $-9M | $-15M | $0 | $-100M | · | · | |
| Financing Cash Flow | $2M | $-41M | $-181M | $-116M | $-115M | $-62M | $-201M | |
| Net Change in Cash | $-1M | $-52M | $-259M | $152M | $62M | $105M | $17M | |
| Taxes Paid | $44M | $80M | $100M | $124M | $132M | $4M | $115M | |
| Free Cash Flow | $-12M | $-11M | $63M | $283M | $320M | · | · | |
| Levered FCF | · | · | $-223M | $-27M | $119M | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Operating Margin | 3.0% | -149.3% | 16.9% | -33.6% | 34.5% | · | · | |
| Net Margin | -29.4% | -176.8% | -9.5% | -53.1% | 9.1% | · | · | |
| Pretax Margin | -38.6% | -190.3% | -11.1% | -51.9% | 12.1% | · | · | |
| EBITDA Margin | 3.0% | -149.3% | 16.9% | -33.6% | 34.5% | · | · | |
| ROA | -5.7% | -27.2% | -1.3% | -7.3% | 1.2% | · | · | |
| ROE | 265.9% | -1128.9% | -5.3% | -27.1% | 4.3% | · | · | |
| ROIC | -13.8% | -1328.1% | 8.1% | -20.5% | 12.3% | · | · |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.8 | 1.2 | 2.5 | 2.2 | · | · | |
| Quick Ratio | 0.6 | 0.5 | 0.9 | 2.3 | 2.0 | · | · | |
| Debt / Equity | -0.1 | 0.2 | 0.0 | 0.0 | 0.0 | · | · | |
| Interest Coverage | · | · | 0.5 | -1.2 | 1.4 | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | · | · | |
| Receivables Turnover | 8.9 | 11.2 | 12.4 | 12.1 | 13.7 | · | · |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.7% | -3.2% | -10.9% | -3.4% | 19.2% | · | · | |
| Revenue CAGR 3Y | -3.7% | -5.9% | 0.84% | · | · | · | · | |
| Revenue CAGR 5Y | 0.58% | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $965M | $931M | $962M | $1.08B | $1.12B | $938M | · | |
| Net Income TTM | $-284M | $-1.65B | $-92M | $-573M | $102M | $-521M | · | |
| Market Cap | $708M | $239M | $37.34B | $29.40B | $113.11B | · | · | |
| Enterprise Value | $706M | $236M | $37.28B | $29.08B | $112.94B | · | · | |
| P/E | -2.5 | -0.1 | -10.1 | -51.1 | 1107.5 | -287.9 | · | |
| P/S | 0.7 | 0.3 | 38.8 | 27.2 | 101.2 | · | · | |
| P/B | -4.1 | 2.8 | 21.8 | 16.4 | 48.2 | · | · | |
| P / Cash Flow | 6.0 | 2.2 | 217.5 | 79.0 | 279.5 | · | · | |
| P / FCF | -57.6 | -22.8 | 594.0 | 104.0 | 353.4 | · | · | |
| EV / EBITDA | 24.5 | -0.2 | 230.2 | -80.2 | 292.5 | · | · | |
| EV / FCF | -57.5 | -22.4 | 593.1 | 102.9 | 352.8 | · | · | |
| EV / Revenue | 0.7 | 0.3 | 38.8 | 26.9 | 101.1 | · | · | |
| Earnings Yield | -40.5% | -689.6% | -9.9% | -2.0% | 0.09% | -0.35% | · |
损益表 14
| 指标 | 趋势 | 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 | $245M | $247M | $246M | $242M | $231M | $232M | $230M | $233M | $235M | $244M | $243M | $238M | $237M | $241M | $250M | $290M | |
| SG&A Expense | $58M | $56M | $62M | $53M | $47M | $44M | $38M | $35M | $35M | $35M | $37M | $40M | $31M | $36M | $58M | $40M | |
| Operating Expenses | $238M | $254M | $236M | $225M | $222M | $274M | $569M | $757M | $721M | $203M | $203M | $203M | $190M | $855M | $214M | $192M | |
| Operating Income | $7M | $-8M | $10M | $17M | $10M | $-41M | $-338M | $-524M | $-486M | $41M | $40M | $35M | $47M | $-614M | $36M | $98M | |
| Interest Expense | · | · | · | · | · | · | · | · | $82M | · | $84M | $82M | $83M | $82M | $77M | $73M | |
| Interest Income | $182.0K | $279.0K | $471.0K | $323.0K | $488.0K | $408.0K | $1M | $551.0K | $926.0K | $1M | $2M | $2M | $3M | $3M | $886.0K | $46.0K | |
| Pretax Income | $-93M | $-107M | $-93M | $-83M | $-90M | $-186M | $-419M | $-604M | $-562M | $-32M | $-31M | $-46M | $2M | $-648M | $9M | $20M | |
| Income Tax | $-19M | $-26M | $-24M | $-20M | $-19M | $-48M | $-27M | $-28M | $-22M | $-386.0K | $-7M | $-10M | $2M | $2M | $-11M | $6M | |
| Net Income | $-74M | $-81M | $-70M | $-63M | $-71M | $-138M | $-391M | $-577M | $-540M | $-31M | $-24M | $-36M | $209.0K | $-650M | $20M | $14M | |
| EPS (Basic) | $-4.41 | $-4.88 | $-4.23 | $-3.81 | $-4.38 | $-8.49 | $-24.25 | $-35.78 | $-33.40 | $-4.14 | $-1.49 | $-0.06 | $0.00 | $-1.02 | $0.03 | $0.02 | |
| EPS (Diluted) | $-4.41 | $-4.88 | $-4.23 | $-3.81 | $-4.38 | $-8.49 | $-24.25 | $-35.78 | $-33.40 | $-4.14 | $-1.49 | $-0.06 | $0.00 | $-1.02 | $0.03 | $0.02 | |
| Shares (Basic) | 16,692,340 | -32,773,119 | 16,480,703 | 16,453,896 | 16,273,439 | -32,271,366 | 16,143,520 | 16,116,996 | 16,158,356 | -1,282,094,048 | 16,161,095 | 643,339,328 | 638,721,991 | -1,277,647,353 | 639,073,949 | 639,001,506 | |
| Shares (Diluted) | 16,692,340 | -32,773,119 | 16,480,703 | 16,453,896 | 16,273,439 | -32,271,366 | 16,143,520 | 16,116,996 | 16,158,356 | -1,284,273,346 | 16,161,095 | 643,339,328 | 640,901,289 | -1,280,037,209 | 639,850,455 | 640,097,349 | |
| EBITDA | $7M | · | $10M | $17M | $10M | · | $-338M | $-524M | $-486M | · | $40M | $35M | $47M | · | $36M | $98M |
资产负债表 25
| 指标 | 趋势 | 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 | $21M | $17M | $39M | $56M | $23M | $17M | $87M | $49M | $59M | $72M | $101M | $90M | $266M | $334M | $439M | $354M | |
| Receivables | $141M | $128M | $127M | $124M | $93M | $90M | $82M | $81M | $82M | · | $69M | $70M | $67M | $79M | $72M | $94M | |
| Other Current Assets | $14M | $14M | $10M | $11M | $7M | $7M | $2M | $14M | $14M | · | $12M | $6M | $5M | $4M | $2M | $1M | |
| Current Assets | $242M | $224M | $257M | $247M | $185M | $176M | $212M | $192M | $190M | · | $212M | $209M | $371M | $447M | $529M | $469M | |
| Goodwill | $2.41B | $2.41B | $2.40B | $2.40B | $2.40B | $2.40B | $2.40B | $2.76B | $3.31B | $3.83B | $3.83B | $3.83B | $3.71B | $3.71B | $4.36B | $4.36B | |
| Intangibles | $1.80B | $1.88B | $1.97B | $2.05B | $2.14B | $2.23B | $2.37B | $2.46B | $2.54B | · | $2.72B | $2.81B | $2.86B | $2.94B | $3.03B | $3.11B | |
| Other Non-current Assets | $35M | $33M | $31M | $44M | $40M | $37M | $31M | $28M | $24M | · | $21M | $22M | $22M | $22M | $22M | $23M | |
| Total Assets | $4.84B | $4.89B | $4.99B | $5.07B | $5.08B | $5.15B | $5.32B | $5.74B | $6.37B | · | $7.06B | $7.14B | $7.22B | $7.37B | $8.19B | $8.22B | |
| Accounts Payable | $59M | $60M | $39M | $43M | $35M | $86M | $23M | $22M | $18M | · | $14M | $15M | $14M | $13M | $14M | $12M | |
| Accrued Liabilities | · | $36M | · | · | · | $21M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $190M | $261M | $213M | $253M | $180M | $214M | $201M | $181M | $194M | · | $172M | $147M | $156M | $176M | $230M | $148M | |
| Capital Leases | $15M | $16M | $16M | $17M | $13M | $14M | $10M | $15M | $16M | · | $19M | $20M | $20M | $21M | $20M | $20M | |
| Deferred Tax | $170M | $198M | $246M | $226M | $273M | $326M | $379M | $428M | $468M | · | $552M | $592M | $643M | $639M | $615M | $694M | |
| Other Non-current Liabilities | · | $0 | $0 | $3M | $4M | $4M | $12M | $5M | $7M | · | $5M | $0 | $0 | $28.0K | $55.0K | $83.0K | |
| Total Liabilities | $5.07B | $5.06B | $5.09B | $5.11B | $5.07B | $5.07B | $5.11B | $5.14B | $5.20B | · | $5.31B | $5.37B | $5.43B | $5.58B | $5.76B | $5.81B | |
| Long-term Debt | $4.62B | $4.61B | $4.60B | $4.59B | $4.58B | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $15M | · | $15M | $15M | $15M | · | $13M | $13M | $13M | · | $13M | $13M | $13M | · | $13M | $13M | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $67.0K | |
| Paid-in Capital | $2.40B | $2.40B | $2.39B | $2.38B | $2.38B | $2.37B | $2.37B | $2.36B | $2.35B | · | $2.34B | $2.34B | $2.33B | $2.33B | $2.33B | $2.32B | |
| Retained Earnings | $-2.50B | $-2.43B | $-2.35B | $-2.28B | $-2.22B | $-2.15B | $-2.01B | $-1.62B | $-1.04B | · | $-468M | $-444M | $-348M | $-348M | $302M | $283M | |
| Treasury Stock | $139M | $139M | $139M | $139M | $139M | $139M | $139M | $139M | $139M | · | $126M | $126M | $198M | $192M | $192M | $192M | |
| AOCI | $-2M | $-4M | $-5M | $-6M | $-7M | $-5M | $-12M | $-1M | $-3M | · | $382.0K | · | · | $0 | · | · | |
| Stockholders' Equity | $-241M | $-174M | $-102M | $-40M | $15M | $84M | $208M | $603M | $1.17B | · | $1.75B | $1.77B | $1.79B | $1.79B | $2.44B | $2.41B | |
| Liabilities + Equity | $4.84B | $4.89B | $4.99B | $5.07B | $5.08B | $5.15B | $5.32B | $5.74B | $6.37B | · | $7.06B | $7.14B | $7.22B | $7.37B | $8.19B | $8.22B | |
| Shares Outstanding | 17,000,290 | 16,552,723 | 16,509,496 | 16,472,126 | 16,436,369 | 16,187,968 | 16,171,197 | 645,723,791 | 644,185,300 | 16,695,207 | 649,486,255 | 649,480,795 | 634,876,516 | 639,172,938 | 639,108,661 | 639,059,505 |
现金流 14
| 指标 | 趋势 | 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 | $8M | $7M | $7M | $6M | $7M | $7M | $7M | $6M | $5M | $5M | $5M | $4M | $5M | $4M | $4M | |
| Deferred Tax | $-28M | $-49M | $20M | $-47M | $-53M | $-55M | $-46M | $-40M | $-57M | $-27M | $-40M | $-51M | $3M | $24M | $-79M | $-24M | |
| Amort. of Intangibles | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $85M | $85M | $85M | $85M | |
| Operating Cash Flow | $-46M | $66M | $20M | $61M | $-30M | $-33M | $73M | $18M | $50M | $28M | $72M | $8M | $64M | $28M | $109M | $41M | |
| CapEx | $47M | $30M | $36M | $25M | $39M | $30M | $32M | $25M | $31M | $31M | $22M | $32M | $23M | $26M | $21M | $19M | |
| Investing Cash Flow | $-47M | $-35M | $-23M | $-25M | $-39M | $-30M | $-32M | $-25M | $-31M | $-31M | $-22M | $-173M | $-23M | $-26M | $-21M | $-34M | |
| Stock Issued | $464.0K | $345.0K | $648.0K | $448.0K | $301.0K | $212.0K | $170.0K | $280.0K | $433.0K | $508.0K | $0 | $0 | $0 | · | · | · | |
| Stock Repurchased | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10M | $2M | $0 | $7M | $6M | $0 | $0 | $0 | |
| Net Stock Activity | $464.0K | · | · | · | $301.0K | · | $0 | $0 | $-10M | · | · | · | $-6M | · | · | · | |
| Financing Cash Flow | $99M | $-54M | $-14M | $-3M | $73M | $-4M | $-3M | $-3M | $-31M | $-22M | $-38M | $-11M | $-109M | $-103M | $-3M | $-4M | |
| Net Change in Cash | $6M | $-22M | $-17M | $33M | $4M | $-67M | $38M | $-10M | $-12M | $-26M | $12M | $-176M | $-68M | $-101M | $85M | $3M | |
| Taxes Paid | $2M | $-418.0K | $936.0K | $41M | $3M | $22M | $24M | $32M | $2M | $22M | $23M | $52M | $3M | $19M | $32M | $70M | |
| Free Cash Flow | $-93M | · | · | · | $-69M | · | · | · | $19M | · | · | · | $41M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-60M | · | · | · | $32M | · | · | · |
盈利能力 7
| 指标 | 趋势 | 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 | 2.7% | · | 4.1% | 6.9% | 4.2% | · | -146.7% | -224.4% | -207.4% | · | 16.3% | 14.6% | 19.8% | · | 14.5% | 33.7% | |
| Net Margin | -30.1% | · | -28.4% | -25.9% | -30.8% | · | -169.8% | -247.0% | -230.1% | · | -9.9% | -15.3% | 0.09% | · | 7.9% | 4.7% | |
| Pretax Margin | -37.9% | · | -38.0% | -34.3% | -38.9% | · | -181.6% | -258.8% | -239.5% | · | -12.8% | -19.4% | 0.80% | · | 3.6% | 6.9% | |
| EBITDA Margin | 2.7% | · | 4.1% | 6.9% | 4.2% | · | -146.7% | -224.4% | -207.4% | · | 16.3% | 14.6% | 19.8% | · | 14.5% | 33.7% | |
| ROA | -1.5% | · | -1.4% | -1.2% | -1.2% | · | -6.3% | -9.0% | -8.0% | · | -0.32% | -0.47% | 0.00% | · | 0.42% | 0.16% | |
| ROE | 65.0% | · | -131.9% | -22.2% | -12.0% | · | -40.0% | -48.6% | -36.5% | · | -1.1% | -1.7% | 0.01% | · | 1.6% | 0.57% | |
| ROIC | -2.3% | · | -8.6% | -49.6% | 26.2% | · | -143.2% | -81.1% | -39.5% | · | 1.7% | 1.5% | 0.29% | · | 3.2% | 2.7% |
流动性与偿付能力 4
| 指标 | 趋势 | 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 | 1.3 | · | 1.2 | 1.0 | 1.0 | · | 1.0 | 1.1 | 1.0 | · | 1.2 | 1.4 | 2.4 | · | 2.3 | 3.2 | |
| Quick Ratio | 0.9 | · | 0.8 | 0.7 | 0.6 | · | 0.8 | 0.7 | 0.7 | · | 1.0 | 1.1 | 2.1 | · | 2.2 | 3.0 | |
| Debt / Equity | -0.1 | · | -0.1 | -0.4 | 1.0 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -5.9 | · | 0.5 | 0.4 | 0.6 | · | 0.5 | 1.3 |
效率 2
| 指标 | 趋势 | 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.0 | |
| Receivables Turnover | 2.1 | · | 2.4 | 2.4 | 2.6 | · | 3.0 | 3.1 | 3.1 | · | 3.4 | 2.9 | 3.3 | · | 6.9 | 3.6 |
估值 (TTM) 13
| 指标 | 趋势 | 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 | $964M | · | $949M | $937M | $930M | · | $941M | $949M | $952M | · | $968M | $1.02B | $1.08B | · | $1.13B | $1.15B | |
| Net Income TTM | $-277M | · | $-595M | $-1.10B | $-1.58B | · | $-1.53B | $-1.18B | $-600M | · | $-41M | $-3M | $77M | · | $155M | $89M | |
| Market Cap | $278M | · | $876M | $743M | $339M | · | $124M | $10.02B | $20.90B | · | $43.65B | $54.82B | $26.92B | · | $73.11B | $140.34B | |
| Enterprise Value | $271M | · | $852M | $702M | $331M | · | $50M | $9.99B | $20.85B | · | $43.56B | $54.74B | $26.67B | · | $72.69B | $140.00B | |
| P/E | -1.0 | · | -1.4 | -0.7 | -0.2 | · | -0.1 | -0.2 | -0.9 | · | -44.2 | -8440.0 | 353.3 | · | 476.7 | 1568.6 | |
| P/S | 0.3 | · | 0.9 | 0.8 | 0.4 | · | 0.1 | 10.6 | 22.0 | · | 45.1 | 54.0 | 25.0 | · | 64.9 | 121.8 | |
| P/B | -1.2 | · | -8.6 | -18.6 | 22.9 | · | 0.6 | 16.6 | 17.9 | · | 24.9 | 31.0 | 15.1 | · | 30.0 | 58.3 | |
| P / Cash Flow | -6.1 | · | · | · | -11.3 | · | · | · | 420.3 | · | · | · | 419.2 | · | · | · | |
| P / FCF | -3.0 | · | · | · | -4.9 | · | · | · | 1090.0 | · | · | · | 654.7 | · | · | · | |
| EV / EBITDA | 40.8 | · | 84.6 | 42.3 | 33.9 | · | -0.1 | -19.1 | -42.9 | · | 1102.2 | 1577.2 | 568.0 | · | 1997.0 | 1431.9 | |
| EV / FCF | -2.9 | · | · | · | -4.8 | · | · | · | 1087.6 | · | · | · | 648.6 | · | · | · | |
| EV / Revenue | 0.3 | · | 0.9 | 0.7 | 0.4 | · | 0.1 | 10.5 | 21.9 | · | 45.0 | 53.9 | 24.8 | · | 64.5 | 121.5 | |
| Earnings Yield | -103.0% | · | -69.1% | -151.2% | -474.1% | · | -1242.4% | -455.7% | -107.7% | · | -2.3% | -0.01% | 0.28% | · | 0.21% | 0.06% |
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $965M | $931M | $962M | $1.08B | $1.12B |
| 营业利润率 % | 3.0% | -149.3% | 16.9% | -33.6% | 34.5% |
| 净收入 | $-284M | $-1.65B | $-92M | $-573M | $102M |
| 稀释后每股收益 (EPS) | $-17.30 | $-101.92 | $-5.69 | $-0.90 | $0.16 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | -0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| 流动比率 | 0.9 | 0.8 | 1.2 | 2.5 | 2.2 |
| 速动比率 | 0.6 | 0.5 | 0.9 | 2.3 | 2.0 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-12M | $-11M | $63M | $283M | $320M |
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存，并会跟随您浏览所有股票。