GPRO GoPro, Inc. - Class A Common Stock
$0.98
价格 · 五月 20, 2026
截至...的财报数据 五月 11, 2026
52周区间
$1–$3
17% of range
分析师评级
HOLD
7 analysts
目标价
$1
+32% upside
P/E (TTM)
-2.4
ROE
-107.2%
净利润率
-14.3%
GPRO 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$0.98
市值
—
P/E (TTM)
-2.4
每股收益 (TTM)
$-0.59
营收 (TTM)
$652M
股息收益率
—
ROE
-107.2%
负债/权益
0.3
52周区间
$1 – $3
GPRO 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
$652M
2016-12-31
→
2025-12-31
EPS
$-0.59
2016-12-31
→
2025-12-31
自由现金流
$-24M
2017-12-31
→
2025-12-31
利润率
-14.3%
2017-12-31
→
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
GPRO
同行中位数
P/E (TTM)
-2.4
—
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
GPRO
同行中位数
Gross Margin (毛利率)
33.6%
33.6%
Operating Margin (营业利润率)
-12.8%
—
Net Profit Margin (净利润率)
-14.3%
-6.8%
ROA
-19.2%
-7.2%
ROE
-107.2%
-15.2%
ROIC
-88.6%
—
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
GPRO
同行中位数
Debt / Equity (负债/股东权益比率)
0.3
6.2
Current Ratio (流动比率)
0.9
1.4
Quick Ratio (速动比率)
0.5
—
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
GPRO
同行中位数
Revenue YoY (营收同比增长)
-18.6%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-15.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
-6.1%
—
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
GPRO
同行中位数
GPRO 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
卖出
7 位分析师
- 强烈买入 0 0.0%
- 买入 0 0.0%
- 持有 3 42.9%
- 卖出 2 28.6%
- 强烈卖出 2 28.6%
12个月价格目标
1 位分析师 · 2026-05-17
最低
$1.30
最高
$1.30
中位数目标
$1.30
+32.5%
平均目标
$1.30
+32.5%
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
-0.09%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.35 | $-0.04 | -0.31% |
| 2025年12月31日 | $-0.02 | $0.04 | -0.06% |
| 2025年9月30日 | $-0.09 | $-0.04 | -0.05% |
| 2025年6月30日 | $-0.08 | $-0.06 | -0.02% |
| 2025年3月31日 | $-0.12 | $-0.13 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| GPRO | — | -2.4 | -18.6% | -14.3% | -107.2% | 33.6% |
| SONO | $1.84B | -30.0 | -4.9% | -4.2% | -16.6% | 43.7% |
| UEIC | $94M | -2.6 | -6.7% | -5.1% | -12.4% | 28.9% |
| KOSS | $48M | -56.7 | 2.9% | -6.9% | -2.8% | 37.8% |
| RIME | $3M | -0.2 | 1378.5% | -361.4% | -3341.3% | -29.9% |
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 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $652M | $801M | $1.01B | $1.09B | $1.16B | $892M | $1.19B | $1.15B | $1.18B | $1.19B | $1.62B | $1.39B | |
| Cost of Revenue | $432M | $530M | $682M | $687M | $684M | $577M | $782M | $787M | $795M | $724M | $947M | $767M | |
| Gross Profit | $219M | $271M | $324M | $407M | $477M | $315M | $413M | $361M | $385M | $462M | $673M | $627M | |
| R&D Expense | $127M | $186M | $166M | $140M | $141M | $132M | $143M | $167M | $229M | $359M | $242M | $152M | |
| SG&A Expense | $56M | $60M | $64M | $61M | $66M | $68M | $66M | $66M | $82M | $107M | $108M | $94M | |
| Operating Expenses | $303M | $406M | $399M | $368M | $364M | $351M | $415M | $455M | $548M | $835M | $618M | $440M | |
| Operating Income | $-83M | $-135M | $-75M | $39M | $113M | $-37M | $-2M | $-94M | $-163M | $-373M | $55M | $187M | |
| Interest Expense | · | $3M | $5M | $6M | $23M | $20M | $19M | $19M | $14M | $3M | $2M | · | |
| Other Non-op | $345.0K | $5M | $12M | $-5M | $-23M | $-25M | $-17M | $-14M | $-13M | $-2M | $-2M | $-6M | |
| Pretax Income | $-91M | $-133M | $-68M | $34M | $90M | $-62M | $-19M | $-108M | $-176M | $-375M | $53M | $181M | |
| Income Tax | $2M | $299M | $-15M | $6M | $-281M | $5M | $-4M | $1M | $6M | $44M | $16M | $53M | |
| Net Income | $-93M | $-432M | $-53M | $29M | $371M | $-67M | $-15M | $-109M | $-183M | $-419M | $36M | $128M | |
| EPS (Basic) | · | $-2.82 | $-0.35 | $0.18 | $2.41 | $-0.45 | $-0.10 | · | $-1.32 | $-3.01 | $0.27 | $1.07 | |
| EPS (Diluted) | $-0.59 | $-2.82 | $-0.35 | $0.18 | $2.27 | $-0.45 | $-0.10 | · | $-1.32 | $-3.01 | $0.25 | $0.92 | |
| Shares (Basic) | · | 153,113,000 | 153,348,000 | 156,181,000 | 154,274,000 | 149,037,000 | 144,891,000 | · | 138,056,000 | 139,425,000 | 134,595,000 | 104,453,000 | |
| Shares (Diluted) | 158,579,000 | 153,113,000 | 153,348,000 | 178,279,000 | 163,178,000 | 149,037,000 | 144,891,000 | · | 138,056,000 | 139,425,000 | 146,486,000 | 123,630,000 | |
| EBITDA | $-76M | $-129M | $-69M | $48M | $124M | $-18M | $24M | $-59M | $-122M | · | $84M | $205M |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $50M | $103M | $223M | $224M | $401M | $326M | $150M | $152M | $203M | $192M | $280M | $320M | |
| Receivables | $94M | $86M | $91M | $77M | $114M | $107M | $201M | $129M | $113M | $165M | $146M | $184M | |
| Inventory | $78M | $121M | $106M | $127M | $86M | $98M | $144M | $116M | $151M | $167M | $188M | $153M | |
| Prepaid Expense | $31M | $30M | $38M | $35M | $42M | $24M | $26M | $31M | $63M | $38M | $25M | $64M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $7M | $7M | |
| Current Assets | $253M | $339M | $483M | $606M | $782M | $557M | $536M | $474M | $574M | $588M | $833M | $823M | |
| PP&E (Net) | $6M | $9M | $9M | $13M | $19M | $24M | $37M | $47M | $69M | $77M | $70M | $42M | |
| PP&E (Gross) | $82M | $87M | $88M | $112M | $122M | $136M | $155M | $170M | $183M | $159M | $120M | $71M | |
| Accum. Depreciation | $76M | $78M | $79M | $99M | $103M | $113M | $119M | $123M | $115M | $82M | $50M | $30M | |
| Goodwill | $134M | $152M | $146M | $146M | $146M | $146M | $146M | $146M | $146M | $146M | $57M | $14M | |
| Intangibles | $4M | $6M | $15.0K | $15.0K | $62.0K | $1M | $5M | $13M | $24M | $34M | $31M | $3M | |
| Other Non-current Assets | $25M | $29M | $311M | $289M | $285M | $12M | $15M | $18M | $37M | $78M | $112M | $36M | |
| Total Assets | $428M | $544M | $968M | $1.08B | $1.26B | $771M | $793M | $698M | $850M | $923M | $1.10B | $918M | |
| Accounts Payable | $97M | $86M | $103M | $92M | $172M | $111M | $161M | $148M | $138M | $205M | $90M | $126M | |
| Accrued Liabilities | $96M | $111M | $110M | $119M | $129M | $114M | $142M | $136M | $213M | $211M | $192M | $119M | |
| Short-term Debt | $20M | $93M | · | · | $122M | · | · | · | · | · | · | · | |
| Current Liabilities | $277M | $356M | $279M | $276M | $475M | $263M | $327M | $299M | $371M | $431M | $295M | $259M | |
| Capital Leases | $7M | $18M | $26M | $33M | $43M | $52M | $63M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $9M | $6M | $4M | $5M | $8M | $4M | $7M | $28M | $30M | $19M | $14M | $4M | |
| Total Liabilities | $351M | $392M | $412M | $465M | $644M | $555M | $559M | $486M | $552M | $476M | $331M | $276M | |
| Long-term Debt | $44M | $0 | $93M | $141M | $111M | $218M | $149M | $139M | $130M | $0 | · | $0 | |
| Total Debt | $20M | · | · | · | $122M | · | · | · | · | · | · | $0 | |
| Retained Earnings | $-775M | $-682M | $-249M | $-196M | $-279M | $-651M | $-584M | $-569M | $-442M | $-275M | $144M | $108M | |
| Treasury Stock | $193M | $193M | $193M | $153M | $114M | $114M | $114M | $114M | $114M | $36M | $36M | $0 | |
| Stockholders' Equity | $77M | $152M | $556M | $612M | $616M | $216M | $234M | $212M | $299M | $447M | $772M | $641M | |
| Liabilities + Equity | $428M | $544M | $968M | $1.08B | $1.26B | $771M | $793M | $698M | $850M | $923M | $1.10B | $918M |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $7M | $6M | $6M | $9M | $11M | $19M | $26M | $35M | $41M | $42M | $29M | $18M | |
| Stock-based Comp | $20M | $29M | $41M | $39M | $39M | $30M | $37M | $41M | $51M | $70M | $81M | $71M | |
| Deferred Tax | $277.0K | $297M | $-18M | $3M | $-274M | $-50.0K | $-33.0K | $-389.0K | $-3M | $39M | $-12M | $-17M | |
| Amort. of Intangibles | $2M | $2M | $0 | $100.0K | $1M | $5M | $8M | $11M | $9M | $9M | $4M | $1M | |
| Restructuring | $4M | $24M | $738.0K | $9M | $1M | $25M | $1M | $23M | $20M | $43M | · | · | |
| Other Non-cash | $46M | $-25M | $-9M | $-73M | $82M | $112M | $-73M | $-9M | $56M | · | $23M | $-103M | |
| Operating Cash Flow | $-21M | $-125M | $-33M | $6M | $229M | $94M | $-24M | $-42M | $-37M | $-108M | $158M | $97M | |
| CapEx | $3M | $4M | $2M | $3M | $6M | $5M | $8M | $11M | $24M | $44M | $51M | $27M | |
| Investing Cash Flow | $-3M | $8M | $122M | $-8M | $-144M | $10M | $23M | $-6M | $-43M | $19M | $-212M | $-134M | |
| Stock Issued | $3M | $2M | $4M | $5M | $7M | $5M | $6M | $5M | $10M | $10M | $37M | $300M | |
| Stock Repurchased | $0 | $0 | $40M | $40M | $0 | $0 | · | · | $78M | $0 | $36M | $0 | |
| Net Stock Activity | $3M | $2M | $-36M | $-35M | $7M | $5M | $6M | $5M | $-68M | · | $-13M | $8M | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | $-30M | $-929.0K | $-90M | $-173M | $-10M | $72M | $-1M | $-1M | $89M | $2M | $16M | $256M | |
| Net Change in Cash | $-53M | $-120M | $-1M | $-177M | $73M | $177M | $-2M | $-50M | $10M | $-88M | $-40M | $219M | |
| Taxes Paid | $846.0K | $1M | $-537.0K | $2M | $810.0K | $2M | $176.0K | $-32M | $8M | $10M | $-1M | $37M | |
| Free Cash Flow | $-24M | $-129M | $-34M | $2M | $224M | $89M | $-33M | $-53M | $-61M | · | $106M | $69M | |
| Levered FCF | · | $-140M | $-38M | $-3M | $129M | $67M | $-48M | $-72M | $-75M | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.6% | 33.9% | 32.2% | 37.2% | 41.1% | 35.3% | 34.5% | 31.5% | 32.6% | · | 41.6% | 45.0% | |
| Operating Margin | -12.8% | -16.9% | -7.5% | 3.6% | 9.8% | -4.1% | -0.20% | -8.2% | -13.9% | · | 3.4% | 13.4% | |
| Net Margin | -14.3% | -53.9% | -5.3% | 2.6% | 32.0% | -7.5% | -1.2% | -9.5% | -15.5% | · | 2.2% | 9.2% | |
| Pretax Margin | -14.0% | -16.6% | -6.7% | 3.1% | 7.8% | -7.0% | -1.6% | -9.4% | -14.9% | · | 3.2% | 13.0% | |
| EBITDA Margin | -11.7% | -16.0% | -6.9% | 4.3% | 10.7% | -2.0% | 2.0% | -5.1% | -10.3% | · | 5.2% | 14.7% | |
| ROA | -19.2% | -57.2% | -5.2% | 2.5% | 36.5% | -8.5% | -2.0% | -14.1% | -20.6% | · | 3.6% | 18.9% | |
| ROE | -107.2% | -257.6% | -9.5% | 4.7% | 63.4% | -37.2% | -8.0% | -56.8% | -49.0% | · | 5.1% | 40.3% | |
| ROIC | -88.6% | -289.2% | -10.7% | 5.3% | 63.2% | -18.4% | -0.77% | -44.9% | -56.7% | · | 4.9% | 20.6% |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 1.0 | 1.7 | 2.2 | 1.6 | 2.1 | 1.6 | 1.6 | 1.5 | · | 2.8 | 3.2 | |
| Quick Ratio | 0.5 | 0.5 | 1.1 | 1.1 | 1.1 | 1.6 | 1.1 | 0.9 | 0.9 | · | 1.4 | 1.9 | |
| Debt / Equity | 0.3 | · | · | · | 0.2 | · | · | · | · | · | · | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | |
| Interest Coverage | · | -40.6 | -16.1 | 6.2 | 4.9 | -1.8 | -0.1 | -5.0 | -12.0 | · | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.1 | 1.0 | 0.9 | 1.1 | 1.1 | 1.6 | 1.5 | 1.3 | · | 1.6 | 2.1 | |
| Inventory Turnover | 4.3 | 4.7 | 5.8 | 6.4 | 7.4 | 4.8 | 6.0 | 5.9 | 5.0 | · | 5.5 | 5.8 | |
| Receivables Turnover | 7.3 | 9.0 | 11.9 | 11.4 | 10.5 | 5.8 | 7.2 | 9.5 | 8.5 | · | 9.8 | 9.1 |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -18.6% | -20.3% | -8.1% | -5.8% | 30.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -15.8% | -11.6% | 4.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -6.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -92.1% | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -92.2% | · | · | · | · | · | · | · | · |
估值 (TTM) 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $652M | $801M | $1.01B | $1.09B | $1.16B | $892M | $1.19B | $1.15B | $1.18B | $1.19B | $1.62B | $1.39B | |
| Net Income TTM | $-93M | $-432M | $-53M | $29M | $371M | $-67M | $-15M | $-109M | $-183M | $-419M | $36M | $128M | |
| P/E | -2.4 | -0.4 | -9.9 | 27.7 | 4.5 | -18.4 | -43.4 | -4.7 | -5.7 | -2.9 | 72.0 | 68.7 | |
| Earnings Yield | -41.8% | -258.7% | -10.1% | 3.6% | 22.0% | -5.4% | -2.3% | -21.5% | -17.4% | -34.6% | 1.4% | 1.5% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | 0.00% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | · | · | $0 |
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 | $99M | $202M | $163M | $153M | $134M | $201M | $259M | $186M | $155M | $295M | $294M | $241M | $175M | $321M | $305M | $251M | |
| Cost of Revenue | $95M | $137M | $106M | $98M | $91M | $131M | $167M | $130M | $102M | $194M | $200M | $165M | $122M | $217M | $189M | $155M | |
| Gross Profit | $4M | $64M | $57M | $55M | $43M | $70M | $92M | $57M | $53M | $101M | $94M | $76M | $53M | $104M | $116M | $96M | |
| R&D Expense | $28M | $32M | $35M | $31M | $30M | $50M | $44M | $47M | $45M | $44M | $42M | $42M | $38M | $36M | $36M | $36M | |
| SG&A Expense | $10M | $13M | $13M | $13M | $17M | $15M | $15M | $15M | $15M | $16M | $15M | $16M | $16M | $15M | $14M | $16M | |
| Operating Expenses | $62M | $72M | $73M | $69M | $88M | $109M | $100M | $103M | $94M | $110M | $98M | $98M | $92M | $103M | $92M | $91M | |
| Operating Income | $-57M | $-8M | $-16M | $-14M | $-45M | $-39M | $-8M | $-47M | $-41M | $-9M | $-4M | $-22M | $-40M | $2M | $24M | $5M | |
| Interest Expense | · | · | · | $1M | $797.0K | · | $808.0K | $790.0K | $674.0K | · | $1M | $1M | $1M | $1M | $1M | $2M | |
| Other Non-op | $-18M | $3M | $-2M | $-1M | $948.0K | $2M | $3M | $21.0K | $534.0K | $9M | $792.0K | $1M | $2M | $953.0K | $-901.0K | $-2M | |
| Pretax Income | $-79M | $-11M | $-20M | $-15M | $-45M | $-40M | $-6M | $-46M | $-41M | $-5M | $-3M | $-21M | $-38M | $3M | $24M | $3M | |
| Income Tax | $2M | $-2M | $771.0K | $1M | $2M | $-2M | $2M | $1M | $298M | $-3M | $689.0K | $-4M | $-8M | $-413.0K | $6M | $110.0K | |
| Net Income | $-81M | $-9M | $-21M | $-16M | $-47M | $-37M | $-8M | $-48M | $-339M | $-2M | $-4M | $-17M | $-30M | $3M | $18M | $3M | |
| EPS (Basic) | · | · | $-0.13 | $-0.10 | $-0.30 | · | $-0.05 | $-0.31 | $-2.24 | · | $-0.02 | $-0.11 | $-0.19 | $0.01 | $0.11 | $0.02 | |
| EPS (Diluted) | $-0.50 | $-0.06 | $-0.13 | $-0.10 | $-0.30 | $-0.22 | $-0.05 | $-0.31 | $-2.24 | $-0.03 | $-0.02 | $-0.11 | $-0.19 | $0.02 | $0.10 | $0.02 | |
| Shares (Basic) | · | · | 158,933,000 | 157,843,000 | 156,438,000 | · | 153,741,000 | 152,502,000 | 151,091,000 | · | 152,409,000 | 154,562,000 | 155,402,000 | -313,147,000 | 155,819,000 | 156,645,000 | |
| Shares (Diluted) | 163,208,000 | -314,635,000 | 158,933,000 | 157,843,000 | 156,438,000 | -304,221,000 | 153,741,000 | 152,502,000 | 151,091,000 | -309,025,000 | 152,409,000 | 154,562,000 | 155,402,000 | -360,502,000 | 173,184,000 | 176,860,000 | |
| EBITDA | $-55M | · | $-16M | $-14M | $-43M | · | $-8M | $-47M | $-40M | · | $-4M | $-22M | $-38M | · | $24M | $5M |
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 | $41M | $50M | $153M | $59M | $70M | $103M | $130M | $133M | $134M | $223M | $221M | $190M | $158M | $224M | $217M | $203M | |
| Receivables | $62M | $94M | $87M | $83M | $77M | $86M | $133M | $86M | $69M | · | $107M | $82M | $57M | · | $85M | $88M | |
| Inventory | $72M | $78M | $84M | $84M | $96M | $121M | $155M | $97M | $131M | · | $155M | $135M | $155M | · | $153M | $126M | |
| Prepaid Expense | $33M | $31M | $35M | $29M | $36M | $30M | $36M | $35M | $36M | · | $38M | $34M | $30M | · | $36M | $29M | |
| Current Assets | $207M | $253M | $359M | $255M | $279M | $339M | $455M | $351M | $370M | · | $560M | $523M | $537M | · | $623M | $565M | |
| PP&E (Net) | $8M | $6M | $7M | $8M | $8M | $9M | $9M | $9M | $9M | · | $9M | $11M | $12M | · | $15M | $16M | |
| PP&E (Gross) | $84M | $82M | $85M | $85M | $83M | $87M | $88M | $87M | $87M | · | $96M | $108M | $111M | · | $116M | $119M | |
| Accum. Depreciation | $76M | $76M | $78M | $77M | $76M | $78M | $79M | $78M | $78M | · | $87M | $98M | $99M | · | $101M | $103M | |
| Goodwill | $134M | $134M | $134M | $134M | $134M | $152M | $152M | $152M | $152M | · | $146M | $146M | $146M | · | $146M | $146M | |
| Intangibles | $4M | $4M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | · | $15.0K | $15.0K | $15.0K | · | $15.0K | $15.0K | |
| Other Non-current Assets | $22M | $25M | $27M | $29M | $28M | $29M | $30M | $27M | $27M | · | $310M | $309M | $307M | · | $287M | $291M | |
| Total Assets | $381M | $428M | $539M | $439M | $463M | $544M | $662M | $557M | $576M | · | $1.05B | $1.01B | $1.02B | · | $1.09B | $1.04B | |
| Accounts Payable | $91M | $97M | $78M | $61M | $55M | $86M | $155M | $66M | $64M | · | $119M | $95M | $80M | · | $139M | $97M | |
| Accrued Liabilities | $130M | $96M | $99M | $86M | $78M | $111M | $124M | $108M | $89M | · | $120M | $100M | $105M | · | $99M | $105M | |
| Short-term Debt | $72M | $20M | $138M | $99M | $118M | $93M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $357M | $277M | $379M | $309M | $317M | $356M | $344M | $238M | $220M | · | $301M | $260M | $251M | · | $296M | $258M | |
| Capital Leases | $6M | $7M | $11M | $14M | $17M | $18M | $21M | $24M | $23M | · | $28M | $29M | $31M | · | $36M | $38M | |
| Other Non-current Liabilities | $6M | $9M | $8M | $3M | $6M | $6M | $4M | $3M | $3M | · | $4M | $4M | $4M | · | $6M | $6M | |
| Total Liabilities | $383M | $351M | $458M | $341M | $353M | $392M | $478M | $372M | $351M | · | $487M | $446M | $437M | · | $487M | $452M | |
| Long-term Debt | $0 | $44M | $44M | · | · | $0 | $93M | $93M | $93M | · | $142M | $141M | $141M | · | $141M | $141M | |
| Total Debt | $72M | · | $138M | $99M | $118M | · | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-856M | $-775M | $-766M | $-745M | $-728M | $-682M | $-644M | $-636M | $-588M | · | $-247M | $-243M | $-226M | · | $-199M | $-217M | |
| Treasury Stock | $193M | $193M | $193M | $193M | $193M | $193M | $193M | $193M | $193M | · | $183M | $173M | $158M | · | $145M | $135M | |
| Stockholders' Equity | $-2M | $77M | $80M | $98M | $110M | $152M | $184M | $185M | $225M | $556M | $559M | $563M | $585M | $612M | $608M | $593M | |
| Liabilities + Equity | $381M | $428M | $539M | $439M | $463M | $544M | $662M | $557M | $576M | · | $1.05B | $1.01B | $1.02B | · | $1.09B | $1.04B |
现金流 15
| 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 | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $3M | $4M | $5M | $5M | $5M | $5M | $7M | $8M | $9M | $10M | $10M | $11M | $10M | $10M | $9M | $10M | |
| Amort. of Intangibles | $500.0K | $500.0K | $500.0K | $400.0K | $500.0K | $500.0K | $500.0K | $400.0K | $200.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Restructuring | $61.0K | $1M | $74.0K | $289.0K | $2M | $18M | $1M | $3M | $2M | $902.0K | $0 | $-185.0K | $21.0K | $8M | $-7.0K | $173.0K | |
| Other Non-cash | $39M | · | · | · | $-18M | · | · | · | $231M | · | · | · | $-49M | · | · | · | |
| Operating Cash Flow | $-37M | $16M | $12M | $9M | $-57M | $-25M | $-2M | $605.0K | $-98M | $44M | $-2M | $-8M | $-67M | $26M | $41M | $13M | |
| CapEx | $1M | $645.0K | $934.0K | $478.0K | $1M | $416.0K | $2M | $716.0K | $964.0K | $535.0K | $24.0K | $478.0K | $483.0K | $242.0K | $2M | $774.0K | |
| Investing Cash Flow | $-1M | $-645.0K | $-934.0K | $-478.0K | $-1M | $-416.0K | $-2M | $-716.0K | $11M | $14M | $44M | $56M | $8M | $-11M | $-14M | $25M | |
| Stock Issued | $303.0K | $2M | $332.0K | $0 | $374.0K | $0 | $770.0K | $1.0K | $1M | $0 | $2M | $0 | $2M | $74.0K | $2M | $87.0K | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | $0 | $0 | $10M | $10M | $15M | $5M | $8M | $10M | $12M | |
| Net Stock Activity | $303.0K | · | · | · | $374.0K | · | · | · | $1M | · | · | · | $-3M | · | · | · | |
| Financing Cash Flow | $29M | $-118M | $83M | $-20M | $25M | $-232.0K | $103.0K | $-202.0K | $-598.0K | $-57M | $-11M | $-16M | $-7M | $-9M | $-12M | $-138M | |
| Net Change in Cash | $-9M | $-103M | $94M | $-11M | $-33M | $-27M | $-3M | $-622.0K | $-89M | $2M | $31M | $32M | $-66M | $7M | $14M | $-102M | |
| Free Cash Flow | $-38M | · | · | · | $-58M | · | · | · | $-99M | · | · | · | $-68M | · | · | · | |
| Levered FCF | · | · | · | · | $-59M | · | · | · | $-105M | · | · | · | $-68M | · | · | · |
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 | 4.3% | · | 35.1% | 35.8% | 32.1% | · | 35.5% | 30.4% | 34.1% | · | 32.0% | 31.4% | 30.0% | · | 38.0% | 38.3% | |
| Operating Margin | -57.8% | · | -9.8% | -9.2% | -33.7% | · | -3.1% | -25.0% | -26.6% | · | -1.3% | -9.3% | -22.8% | · | 8.0% | 1.9% | |
| Net Margin | -81.6% | · | -13.0% | -10.8% | -34.8% | · | -3.2% | -25.7% | -218.1% | · | -1.2% | -7.1% | -17.1% | · | 5.8% | 1.0% | |
| Pretax Margin | -79.7% | · | -12.6% | -9.9% | -33.6% | · | -2.4% | -25.0% | -26.3% | · | -1.0% | -8.8% | -21.8% | · | 7.7% | 1.1% | |
| EBITDA Margin | -56.0% | · | -9.8% | -9.2% | -32.4% | · | -3.1% | -25.0% | -25.8% | · | -1.3% | -9.3% | -21.8% | · | 8.0% | 1.9% | |
| ROA | -19.1% | · | -3.5% | -3.3% | -9.0% | · | -0.96% | -6.1% | -42.4% | · | -0.34% | -1.7% | -2.8% | · | 1.6% | 0.28% | |
| ROE | -149.5% | · | -16.1% | -11.6% | -27.9% | · | -2.2% | -12.8% | -83.7% | · | -0.63% | -3.0% | -5.1% | · | 3.0% | 0.61% | |
| ROIC | -83.6% | · | -7.5% | -7.8% | -20.5% | · | -5.8% | -25.9% | -152.7% | · | -0.83% | -3.2% | -5.3% | · | 3.0% | 0.75% |
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 | 0.6 | · | 0.9 | 0.8 | 0.9 | · | 1.3 | 1.5 | 1.7 | · | 1.9 | 2.0 | 2.1 | · | 2.1 | 2.2 | |
| Quick Ratio | 0.3 | · | 0.6 | 0.5 | 0.5 | · | 0.8 | 0.9 | 0.9 | · | 1.1 | 1.0 | 0.9 | · | 1.0 | 1.1 | |
| Debt / Equity | -38.5 | · | 1.7 | 1.0 | 1.1 | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | -9.8 | -56.7 | · | -9.9 | -58.9 | -61.4 | · | -3.2 | -19.7 | -34.5 | · | 20.6 | 3.0 |
效率 3
| 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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.3 | |
| Inventory Turnover | 1.1 | · | 0.9 | 1.1 | 0.8 | · | 1.1 | 1.1 | 0.7 | · | 1.3 | 1.3 | 0.9 | · | 1.4 | 1.3 | |
| Receivables Turnover | 1.4 | · | 1.5 | 1.8 | 1.8 | · | 2.2 | 2.2 | 2.5 | · | 3.1 | 2.8 | 2.7 | · | 3.3 | 2.7 |
估值 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $549M | · | $709M | $732M | $735M | · | $895M | $877M | $866M | · | $1.02B | $972M | $947M | · | $1.09B | $1.03B | |
| Net Income TTM | $-165M | · | $-93M | $-119M | $-442M | · | $-399M | $-408M | $-390M | · | $-33M | $-27M | $-4M | · | $338M | $337M | |
| P/E | -0.7 | · | -3.7 | -1.0 | -0.2 | · | -0.5 | -0.5 | -0.9 | · | -14.3 | -23.0 | -167.7 | · | 2.4 | 2.7 | |
| Earnings Yield | -133.8% | · | -27.4% | -100.4% | -437.4% | · | -192.7% | -188.7% | -114.8% | · | -7.0% | -4.3% | -0.60% | · | 42.2% | 37.6% |
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 | $652M | $801M | $1.01B | $1.09B | $1.16B |
| 毛利率 % | 33.6% | 33.9% | 32.2% | 37.2% | 41.1% |
| 营业利润率 % | -12.8% | -16.9% | -7.5% | 3.6% | 9.8% |
| 净收入 | $-93M | $-432M | $-53M | $29M | $371M |
| 稀释后每股收益 (EPS) | $-0.59 | $-2.82 | $-0.35 | $0.18 | $2.27 |
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 | 0.3 | — | — | — | 0.2 |
| 流动比率 | 0.9 | 1.0 | 1.7 | 2.2 | 1.6 |
| 速动比率 | 0.5 | 0.5 | 1.1 | 1.1 | 1.1 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-24M | $-129M | $-34M | $2M | $224M |
最新新闻 提及该公司的近期头条新闻
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。