DUOL Duolingo, Inc. - Class A Common Stock
$110.00
价格 · 五月 20, 2026
截至...的财报数据 五月 5, 2026
DUOL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$110.00
市值
$8.18B
P/E (TTM)
20.5
每股收益 (TTM)
$8.57
营收 (TTM)
$1.04B
股息收益率
—
ROE
35.6%
负债/权益
—
52周区间
$88 – $540
DUOL 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
$1.04B
2020-12-31
→
2025-12-31
EPS
$8.57
2020-12-31
→
2025-12-31
自由现金流
$370M
2021-12-31
→
2025-12-31
利润率
39.9%
2021-12-31
→
2025-12-31
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
DUOL
同行中位数
P/E (TTM)
20.5
26.8
P/S (TTM) (市销率 (TTM))
7.9
1.2
P/B (市净率)
6.1
2.3
Price / FCF (股价/自由现金流)
22.1
—
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
DUOL
同行中位数
Gross Margin (毛利率)
72.2%
60.2%
Operating Margin (营业利润率)
13.1%
—
Net Profit Margin (净利润率)
39.9%
-0.13%
ROA
25.1%
-3.0%
ROE
35.6%
-8.1%
ROIC
22.9%
—
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
DUOL
同行中位数
Current Ratio (流动比率)
2.6
2.1
Quick Ratio (速动比率)
2.2
—
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
DUOL
同行中位数
Revenue YoY (营收同比增长)
38.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
41.1%
—
Revenue CAGR 5Y (营收5年复合年增长率)
45.0%
—
EPS YoY
355.9%
—
Net Income YoY (净利润同比增长)
367.5%
—
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
DUOL
同行中位数
DUOL 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
持有
31 位分析师
- 强烈买入 3 9.7%
- 买入 7 22.6%
- 持有 20 64.5%
- 卖出 1 3.2%
- 强烈卖出 0 0.0%
12个月价格目标
17 位分析师 · 2026-05-18
中位数
$100.00
现在
$110.00
最低
$81.00
最高
$145.00
中位数目标
$100.00
-9.1%
平均目标
$104.55
-5.0%
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
1.2%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.89 | $0.76 | 0.13% |
| 2025年12月31日 | $0.89 | $0.84 | 0.05% |
| 2025年9月30日 | $5.95 | $0.78 | 5.2% |
| 2025年6月30日 | $0.91 | $0.59 | 0.32% |
| 2025年3月31日 | $0.72 | $0.53 | 0.20% |
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 |
|---|---|---|---|---|---|---|
| DUOL | $8.18B | 20.5 | 38.7% | 39.9% | 35.6% | 72.2% |
| GHC | — | 16.5 | 2.5% | 5.9% | 6.5% | — |
| LAUR | $4.81B | 17.8 | 8.6% | 16.6% | 26.2% | — |
| CVSA | $4.57B | 20.6 | 12.8% | 13.3% | 16.5% | — |
| LOPE | $4.56B | 21.6 | 7.1% | 19.5% | 28.3% | — |
| LRN | $6.32B | 24.4 | 17.9% | 12.0% | 20.6% | 39.2% |
| BFAM | $5.64B | 30.2 | 9.2% | 6.6% | 14.1% | 23.8% |
| MH | — | — | — | — | — | — |
| PRDO | $1.83B | 12.1 | 24.2% | 18.9% | 16.3% | — |
| UTI | $1.77B | 28.8 | 14.1% | 7.5% | 20.3% | — |
| STRA | $1.84B | 14.8 | 4.0% | 10.0% | 7.6% | — |
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 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $1.04B | $748M | $531M | $369M | $251M | $162M | |
| Cost of Revenue | $288M | $204M | $142M | $99M | $69M | $46M | |
| Gross Profit | $749M | $544M | $389M | $270M | $182M | $116M | |
| R&D Expense | $306M | $235M | $194M | $150M | $104M | $53M | |
| SG&A Expense | $182M | $156M | $132M | $118M | $79M | $44M | |
| Operating Expenses | $614M | $482M | $402M | $335M | $242M | $132M | |
| Operating Income | $136M | $63M | $-13M | $-65M | $-60M | $-16M | |
| Interest Income | $45M | $43M | $31M | $7M | $19.0K | $231.0K | |
| Other Non-op | $2M | $-3M | $-55.0K | $-676.0K | $30.0K | $72.0K | |
| Pretax Income | $182M | $102M | $18M | $-59M | $-60M | $-16M | |
| Income Tax | $-232M | $14M | $2M | $938.0K | $177.0K | $68.0K | |
| Net Income | $414M | $89M | $16M | $-60M | $-60M | $-16M | |
| EPS (Basic) | $9.05 | $2.04 | $0.39 | $-1.51 | $-2.57 | $-1.24 | |
| EPS (Diluted) | $8.57 | $1.88 | $0.35 | $-1.51 | $-2.57 | $-1.24 | |
| Shares (Basic) | · | · | · | 39,470,000 | 23,433,000 | 12,735,000 | |
| Shares (Diluted) | 48,308,000 | 47,101,000 | 46,522,000 | 39,470,000 | 23,433,000 | 12,735,000 | |
| EBITDA | $150M | $73M | $-6M | $-60M | $-57M | · |
资产负债表 25
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.04B | $786M | $748M | $608M | $554M | $120M | |
| Receivables | $163M | $129M | $89M | $47M | $33M | $20M | |
| Prepaid Expense | $17M | $15M | $7M | $7M | $8M | $4M | |
| Current Assets | $1.44B | $1.10B | $898M | $697M | $619M | $158M | |
| PP&E (Net) | $36M | $19M | $12M | $13M | $8M | $6M | |
| PP&E (Gross) | $58M | $35M | $24M | $21M | $13M | $9M | |
| Accum. Depreciation | $22M | $16M | $12M | $8M | $5M | $3M | |
| Goodwill | $35M | $11M | $4M | $4M | $0 | · | |
| Intangibles | $28M | $20M | $16M | $8M | $5M | · | |
| Other Non-current Assets | $10M | $2M | $2M | $2M | $894.0K | $562.0K | |
| Total Assets | $1.99B | $1.30B | $954M | $747M | $661M | $176M | |
| Accounts Payable | $8M | $6M | $2M | $1M | $8M | $2M | |
| Accrued Liabilities | $46M | $36M | $25M | $22M | $13M | $9M | |
| Current Liabilities | $551M | $422M | $277M | $182M | $119M | $66M | |
| Capital Leases | $94M | $55M | $21M | $24M | $29M | $8M | |
| Deferred Tax | $249.0K | $291.0K | $0 | · | · | · | |
| Other Non-current Liabilities | $0 | · | · | · | · | · | |
| Total Liabilities | $645M | $477M | $298M | $205M | $148M | $74M | |
| Common Stock | $5.0K | $4.0K | $4.0K | $4.0K | $4.0K | $1.0K | |
| Paid-in Capital | $1.06B | $950M | $870M | $773M | $684M | $30M | |
| Retained Earnings | $288M | $-126M | $-214M | $-230M | $-171M | $-111M | |
| Treasury Stock | $0 | · | · | · | · | · | |
| Stockholders' Equity | $1.35B | $825M | $656M | $542M | $513M | $-81M | |
| Liabilities + Equity | $1.99B | $1.30B | $954M | $747M | $661M | $176M | |
| Shares Outstanding | 46,628,000 | 44,936,000 | 42,526,000 | 40,361,000 | 38,272,000 | 12,794,000 |
现金流 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $14M | $11M | $7M | $5M | $3M | $2M | |
| Stock-based Comp | $137M | $110M | $95M | $74M | $41M | $17M | |
| Deferred Tax | $-227M | $157.0K | $-133.0K | $-215.0K | $0 | $0 | |
| Other Non-cash | $49M | $75M | $35M | $35M | $26M | · | |
| Operating Cash Flow | $388M | $286M | $154M | $54M | $9M | $18M | |
| CapEx | $18M | $12M | $3M | $6M | $4M | $3M | |
| Investing Cash Flow | $-108M | $-217M | $-14M | $-14M | $-6M | $-4M | |
| Stock Repurchased | · | · | $0 | $0 | $868.0K | $0 | |
| Net Stock Activity | · | · | $0 | $0 | $-868.0K | · | |
| Financing Cash Flow | $-30M | $-30M | $2M | $15M | $430M | $47M | |
| Net Change in Cash | $251M | $38M | $142M | $54M | $433M | $61M | |
| Taxes Paid | $14M | $8M | $2M | $615.0K | $132.0K | $0 | |
| Free Cash Flow | $370M | $273M | $150M | $48M | $6M | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 72.2% | 72.8% | 73.2% | 73.1% | 72.4% | · | |
| Operating Margin | 13.1% | 8.4% | -2.5% | -17.6% | -23.9% | · | |
| Net Margin | 39.9% | 11.8% | 3.0% | -16.1% | -24.0% | · | |
| Pretax Margin | 17.6% | 13.7% | 3.4% | -15.9% | -23.9% | · | |
| EBITDA Margin | 14.4% | 9.8% | -1.2% | -16.3% | -22.8% | · | |
| ROA | 25.1% | 7.8% | 1.9% | -8.5% | -14.4% | · | |
| ROE | 35.6% | 10.8% | 2.5% | -11.1% | -11.8% | · | |
| ROIC | 22.9% | 6.6% | -1.8% | -12.2% | -11.7% | · |
流动性与偿付能力 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | 2.6 | 3.2 | 3.8 | 5.2 | · | |
| Quick Ratio | 2.2 | 2.2 | 3.0 | 3.6 | 4.9 | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | · | |
| Receivables Turnover | 7.1 | 6.9 | 7.8 | 9.2 | 9.4 | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 38.7% | 40.8% | 43.7% | 47.3% | 55.1% | · | |
| Revenue CAGR 3Y | 41.1% | 44.0% | 48.6% | · | · | · | |
| Revenue CAGR 5Y | 45.0% | · | · | · | · | · | |
| EPS YoY | 355.9% | 437.1% | · | · | · | · | |
| Net Income YoY | 367.5% | 451.3% | · | · | · | · |
估值 (TTM) 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.04B | $748M | $531M | $369M | $251M | · | |
| Net Income TTM | $414M | $89M | $16M | $-60M | $-60M | · | |
| Market Cap | $8.18B | $14.57B | $9.65B | · | · | · | |
| P/E | 20.5 | 172.5 | 648.1 | -47.1 | -41.3 | · | |
| P/S | 7.9 | 19.5 | 18.2 | · | · | · | |
| P/B | 6.1 | 17.7 | 14.7 | · | · | · | |
| P / Tangible Book | 6.4 | 18.3 | 15.2 | · | · | · | |
| P / Cash Flow | 21.1 | 51.0 | 62.8 | · | · | · | |
| P / FCF | 22.1 | 53.3 | 64.1 | · | · | · | |
| Earnings Yield | 4.9% | 0.58% | 0.15% | -2.1% | -2.4% | · |
损益表 17
| 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 | $292M | $283M | $272M | $252M | $231M | $210M | $193M | $178M | $168M | $151M | $138M | $127M | $116M | $104M | $96M | $88M | |
| Cost of Revenue | $79M | $77M | $75M | $70M | $67M | $59M | $52M | $47M | $45M | $41M | $36M | $34M | $31M | $28M | $26M | $24M | |
| Gross Profit | $213M | $206M | $197M | $183M | $164M | $151M | $140M | $131M | $122M | $110M | $101M | $93M | $84M | $76M | $70M | $65M | |
| R&D Expense | $83M | $80M | $83M | $74M | $70M | $66M | $63M | $55M | $51M | $50M | $50M | $48M | $46M | $44M | $42M | $34M | |
| SG&A Expense | $46M | $48M | $44M | $46M | $43M | $46M | $38M | $37M | $35M | $36M | $33M | $32M | $30M | $31M | $30M | $30M | |
| Operating Expenses | $169M | $162M | $162M | $149M | $141M | $137M | $127M | $112M | $106M | $106M | $106M | $98M | $93M | $94M | $90M | $80M | |
| Operating Income | $45M | $43M | $35M | $33M | $24M | $14M | $14M | $19M | $16M | $5M | $-5M | $-5M | $-9M | $-18M | $-20M | $-15M | |
| Interest Income | $12M | $12M | $12M | $11M | $10M | $11M | $11M | $11M | $10M | $9M | $9M | $8M | $6M | $4M | $2M | $669.0K | |
| Other Non-op | $-786.0K | $-549.0K | $-503.0K | $2M | $1M | $-2M | $569.0K | $-707.0K | $-621.0K | $1M | $-1M | $-268.0K | $182.0K | $665.0K | $-490.0K | $-539.0K | |
| Pretax Income | $56M | $55M | $46M | $46M | $35M | $22M | $25M | $29M | $26M | $15M | $3M | $2M | $-3M | $-13M | $-18M | $-15M | |
| Income Tax | $12M | $13M | $-246M | $2M | $-125.0K | $8M | $2M | $4M | $-1M | $3M | $125.0K | $-1M | $-116.0K | $716.0K | $53.0K | $141.0K | |
| Net Income | $43M | $42M | $292M | $45M | $35M | $14M | $23M | $24M | $27M | $12M | $3M | $4M | $-3M | $-14M | $-18M | $-15M | |
| EPS (Basic) | $0.93 | $0.93 | $6.36 | $0.98 | $0.78 | $0.32 | $0.53 | $0.56 | $0.63 | $0.29 | $0.07 | $0.09 | $-0.06 | $-0.36 | $-0.46 | $-0.38 | |
| EPS (Diluted) | $0.89 | $0.99 | $5.95 | $0.91 | $0.72 | $0.31 | $0.49 | $0.51 | $0.57 | $0.27 | $0.06 | $0.08 | $-0.06 | $-0.36 | $-0.46 | $-0.38 | |
| Shares (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | 40,618,000 | · | 39,753,000 | 39,274,000 | |
| Shares (Diluted) | 48,987,000 | -98,333,000 | 49,144,000 | 49,000,000 | 48,497,000 | -95,991,000 | 47,969,000 | 47,770,000 | 47,353,000 | -87,914,000 | 46,946,000 | 46,872,000 | 40,618,000 | -78,147,000 | 39,753,000 | 39,274,000 | |
| EBITDA | $49M | · | $35M | $33M | $27M | · | · | $19M | $19M | · | $-5M | $-5M | $-7M | · | $-20M | $-15M |
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 | $1.14B | $1.04B | $1.01B | $976M | $884M | $786M | $854M | $888M | $830M | · | $702M | $679M | $641M | · | $600M | $591M | |
| Receivables | $125M | $163M | $124M | $113M | $114M | $129M | $94M | $78M | $76M | · | $62M | $53M | $53M | · | $30M | $28M | |
| Prepaid Expense | $20M | $17M | $17M | $19M | $17M | $15M | $16M | $12M | $11M | · | $10M | $8M | $7M | · | $8M | $7M | |
| Current Assets | $1.51B | $1.44B | $1.37B | $1.32B | $1.22B | $1.10B | $1.06B | $1.04B | $977M | · | $819M | $785M | $741M | · | $668M | $655M | |
| PP&E (Net) | $37M | $36M | $25M | $20M | $19M | $19M | $19M | $18M | $13M | · | $12M | $13M | $13M | · | $13M | $13M | |
| PP&E (Gross) | $60M | $58M | $45M | $39M | $37M | $35M | $35M | $33M | $27M | · | $23M | $23M | $22M | · | $21M | $20M | |
| Accum. Depreciation | $23M | $22M | $20M | $19M | $18M | $16M | $16M | $14M | $13M | · | $11M | $10M | $9M | · | $7M | $6M | |
| Goodwill | $35M | $35M | $35M | $11M | $11M | $11M | $11M | $4M | $4M | · | $4M | $4M | $4M | · | · | · | |
| Intangibles | $28M | $28M | $28M | $20M | $19M | $20M | $22M | $21M | $19M | · | $14M | $10M | $8M | · | · | · | |
| Other Non-current Assets | $11M | $10M | $10M | $9M | $2M | $2M | $2M | $2M | $2M | · | $1M | $1M | $1M | · | $2M | $1M | |
| Total Assets | $2.06B | $1.99B | $1.89B | $1.54B | $1.40B | $1.30B | $1.22B | $1.14B | $1.07B | · | $871M | $835M | $790M | · | $714M | $701M | |
| Accounts Payable | $7M | $8M | $4M | $8M | $3M | $6M | $4M | $3M | $3M | · | $3M | $2M | $986.0K | · | $3M | $2M | |
| Accrued Liabilities | $50M | $46M | $39M | $32M | $31M | $36M | $28M | $23M | $21M | · | $23M | $22M | $19M | · | $17M | $18M | |
| Current Liabilities | $574M | $551M | $485M | $471M | $454M | $422M | $342M | $318M | $304M | · | $235M | $217M | $203M | · | $156M | $147M | |
| Capital Leases | $92M | $94M | $93M | $94M | $55M | $55M | $55M | $55M | $54M | · | $21M | $21M | $22M | · | $24M | $26M | |
| Deferred Tax | $243.0K | $249.0K | $302.0K | $302.0K | $302.0K | $291.0K | $312.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $666M | $645M | $578M | $566M | $509M | $477M | $397M | $372M | $358M | · | $256M | $238M | $225M | · | $180M | $173M | |
| Common Stock | $5.0K | $5.0K | $5.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | · | $4.0K | $4.0K | $4.0K | · | $4.0K | $4.0K | |
| Paid-in Capital | $1.06B | $1.06B | $1.06B | $1.02B | $985M | $950M | $962M | $930M | $899M | · | $841M | $826M | $798M | · | $750M | $726M | |
| Retained Earnings | $332M | $288M | $246M | $-46M | $-91M | $-126M | $-140M | $-163M | $-187M | · | $-227M | $-229M | $-233M | · | $-217M | $-198M | |
| Treasury Stock | $4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $1.39B | $1.35B | $1.31B | $977M | $894M | $825M | $822M | $767M | $711M | $656M | $615M | $596M | $565M | $542M | $534M | $528M | |
| Liabilities + Equity | $2.06B | $1.99B | $1.89B | $1.54B | $1.40B | $1.30B | $1.22B | $1.14B | $1.07B | · | $871M | $835M | $790M | · | $714M | $701M | |
| Shares Outstanding | · | 46,628,000 | 46,109,000 | 45,787,000 | 45,416,000 | 44,936,000 | 43,944,000 | 43,500,000 | 43,057,000 | 42,526,000 | · | · | · | 40,361,000 | · | · |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $4M | $3M | $4M | $4M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Stock-based Comp | $35M | $36M | $36M | $35M | $31M | $30M | $29M | $27M | $25M | $25M | $25M | $24M | $21M | $21M | $20M | $18M | |
| Deferred Tax | · | $13M | · | · | · | $157.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $68M | · | · | · | $36M | · | · | · | $29M | · | · | · | $9M | · | · | · | |
| Operating Cash Flow | $151M | $107M | $84M | $91M | $106M | $83M | $56M | $62M | $84M | $49M | $38M | $37M | $30M | $12M | $9M | $13M | |
| CapEx | $132.0K | $11M | $5M | $1M | $1M | $2M | $3M | $6M | $1M | $924.0K | $759.0K | $827.0K | $681.0K | $292.0K | $2M | $2M | |
| Investing Cash Flow | $-17M | $-43M | $-52M | $-2M | $-11M | $-110M | $-93M | $-9M | $-5M | $-4M | $-5M | $-3M | $-1M | $-5M | $-4M | $-3M | |
| Stock Repurchased | $24M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Net Stock Activity | $-24M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-32M | $-39M | $3M | $4M | $3M | $-42M | $3M | $5M | $4M | $4M | $-10M | $4M | $5M | $2M | $4M | $4M | |
| Net Change in Cash | $102M | $25M | $35M | $92M | $98M | $-69M | $-34M | $59M | $82M | $49M | $23M | $38M | $33M | $8M | $9M | $14M | |
| Taxes Paid | · | $3M | $2.0K | $12M | $87.0K | $823.0K | $2M | $5M | $0 | $125.0K | $256.0K | $2M | $28.0K | $7.0K | $0 | $605.0K | |
| Free Cash Flow | $151M | · | · | · | $104M | · | · | · | $82M | · | · | · | $29M | · | · | · |
盈利能力 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | · | 72.5% | 72.4% | 71.1% | · | · | 73.5% | 73.0% | · | 73.7% | 73.4% | 72.8% | · | 72.6% | 73.0% | |
| Operating Margin | 15.2% | · | 12.9% | 13.2% | 10.2% | · | · | 10.5% | 9.8% | · | -3.4% | -3.8% | -7.4% | · | -21.0% | -17.0% | |
| Net Margin | 14.9% | · | 107.5% | 17.8% | 15.2% | · | · | 13.7% | 16.1% | · | 2.0% | 2.9% | -2.2% | · | -19.2% | -17.0% | |
| Pretax Margin | 19.0% | · | 17.1% | 18.4% | 15.2% | · | · | 16.1% | 15.4% | · | 2.1% | 1.9% | -2.3% | · | -19.1% | -16.9% | |
| EBITDA Margin | 16.7% | · | 12.9% | 13.2% | 11.8% | · | · | 10.5% | 11.1% | · | -3.4% | -3.8% | -5.8% | · | -21.0% | -17.0% | |
| ROA | 2.5% | · | 18.8% | 3.3% | 2.8% | · | · | 2.5% | 2.9% | · | 0.35% | 0.49% | -0.35% | · | -2.8% | -3.4% | |
| ROE | 3.8% | · | 27.4% | 5.1% | 4.4% | · | · | 3.6% | 4.2% | · | 0.49% | 0.66% | -0.48% | · | -3.5% | -6.9% | |
| ROIC | 2.5% | · | 16.9% | 3.3% | 2.6% | · | · | 2.1% | 2.4% | · | -0.73% | -1.3% | -1.4% | · | -3.8% | -2.9% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | · | 2.8 | 2.8 | 2.7 | · | · | 3.3 | 3.2 | · | 3.5 | 3.6 | 3.7 | · | 4.3 | 4.4 | |
| Quick Ratio | 2.2 | · | 2.3 | 2.3 | 2.2 | · | · | 3.0 | 3.0 | · | 3.2 | 3.4 | 3.4 | · | 4.0 | 4.2 |
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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | · | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.2 | |
| Receivables Turnover | 2.4 | · | 2.5 | 2.6 | 2.4 | · | · | 2.7 | 2.6 | · | 3.0 | 3.1 | 2.9 | · | 3.8 | 3.3 |
估值 (TTM) 10
| 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 | $1.05B | · | $947M | $854M | $769M | · | $676M | $610M | $548M | · | $476M | $427M | $381M | · | $329M | $292M | |
| Net Income TTM | $416M | · | $395M | $128M | $110M | · | $77M | $58M | $31M | · | $-14M | $-32M | $-48M | · | $-75M | $-56M | |
| Market Cap | · | · | $14.84B | $18.77B | $14.10B | · | · | $9.08B | $9.50B | · | · | · | · | · | · | · | |
| P/E | 11.6 | · | 39.9 | 155.9 | 135.6 | · | 173.0 | 171.0 | 339.4 | · | -436.5 | -174.3 | -117.8 | · | -44.7 | -52.1 | |
| P/S | · | · | 15.7 | 22.0 | 18.3 | · | · | 14.9 | 17.3 | · | · | · | · | · | · | · | |
| P/B | · | · | 11.3 | 19.2 | 15.8 | · | · | 11.8 | 13.4 | · | · | · | · | · | · | · | |
| P / Tangible Book | · | · | 11.9 | 19.8 | 16.3 | · | 15.7 | 12.2 | 13.8 | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | 133.5 | · | · | · | 113.7 | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | · | 135.2 | · | · | · | 115.7 | · | · | · | · | · | · | · | |
| Earnings Yield | 8.6% | · | 2.5% | 0.64% | 0.74% | · | 0.58% | 0.58% | 0.29% | · | -0.23% | -0.57% | -0.85% | · | -2.2% | -1.9% |
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 | $1.04B | $748M | $531M | $369M | $251M |
| 毛利率 % | 72.2% | 72.8% | 73.2% | 73.1% | 72.4% |
| 营业利润率 % | 13.1% | 8.4% | -2.5% | -17.6% | -23.9% |
| 净收入 | $414M | $89M | $16M | $-60M | $-60M |
| 稀释后每股收益 (EPS) | $8.57 | $1.88 | $0.35 | $-1.51 | $-2.57 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.6 | 2.6 | 3.2 | 3.8 | 5.2 |
| 速动比率 | 2.2 | 2.2 | 3.0 | 3.6 | 4.9 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $370M | $273M | $150M | $48M | $6M |
最新新闻 提及该公司的近期头条新闻
交易信号 近期买入/卖出信号，包含入场价和风险/回报比
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。