HL Hecla Mining Company Common Stock
$16.33
价格 · 七月 2, 2026
截至...的财报数据 五月 5, 2026
52周区间
$5–$34
38% of range
分析师评级
BUY
18 analysts
目标价
$25
+54% upside
P/E (TTM)
39.2
ROE
13.1%
净利润率
22.6%
HL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$16.33
市值
—
P/E (TTM)
39.2
每股收益 (TTM)
$0.49
营收 (TTM)
$1.42B
股息收益率
—
ROE
13.1%
负债/权益
—
52周区间
$5 – $34
HL 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
$1.42B
2018-12-31
→
2025-12-31
EPS
$0.49
2018-12-31
→
2025-12-31
自由现金流
$310M
2018-12-31
→
2025-12-31
利润率
22.6%
2018-12-31
→
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
HL
同行中位数
P/E (TTM)
39.2
19.0
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
HL
同行中位数
Gross Margin (毛利率)
43.7%
36.4%
Operating Margin (营业利润率)
36.2%
—
Net Profit Margin (净利润率)
22.6%
6.4%
ROA
9.8%
4.1%
ROE
13.1%
7.5%
ROIC
13.3%
—
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
HL
同行中位数
Current Ratio (流动比率)
2.7
2.4
Quick Ratio (速动比率)
2.0
—
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
HL
同行中位数
Revenue YoY (营收同比增长)
53.0%
—
Revenue CAGR 3Y (营收3年复合年增长率)
25.6%
—
Revenue CAGR 5Y (营收5年复合年增长率)
15.5%
—
EPS YoY
716.7%
—
Net Income YoY (净利润同比增长)
798.6%
—
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
HL
同行中位数
Payout Ratio (派息率)
3.2%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
3.2%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年5月22日 | $0.0040 |
| 2026年3月9日 | $0.0040 |
| 2025年11月24日 | $0.0040 |
| 2025年8月22日 | $0.0040 |
| 2025年5月23日 | $0.0040 |
| 2025年3月10日 | $0.0040 |
| 2024年11月21日 | $0.0140 |
| 2024年8月26日 | $0.0140 |
| 2024年5月23日 | $0.0060 |
| 2024年3月11日 | $0.0060 |
| 2023年11月22日 | $0.0060 |
| 2023年8月23日 | $0.0060 |
| 2023年6月14日 | $0.0060 |
| 2023年5月19日 | $0.0060 |
| 2023年3月8日 | $0.0060 |
| 2022年11月23日 | $0.0040 |
| 2022年8月18日 | $0.0060 |
| 2022年5月24日 | $0.0060 |
| 2022年3月8日 | $0.0060 |
| 2021年11月18日 | $0.0060 |
HL 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
18 位分析师
- 强烈买入 3 16.7%
- 买入 8 44.4%
- 持有 6 33.3%
- 卖出 1 5.6%
- 强烈卖出 0 0.0%
12个月价格目标
9 位分析师 · 2026-07-01
中位数
$24.00
平均值
$25.19
← 低于所有目标
$16.33
最低
$19.00
最高
$32.00
中位数目标
$24.00
+47.0%
平均目标
$25.19
+54.3%
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
0.01%
下次报告
八月 04, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.25 | $0.28 | -0.03% |
| 2025年12月31日 | $0.22 | $0.18 | 0.04% |
| 2025年9月30日 | $0.12 | $0.08 | 0.04% |
| 2025年6月30日 | $0.08 | $0.05 | 0.03% |
| 2025年3月31日 | $0.04 | $0.05 | -0.01% |
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 | $1.42B | $930M | $720M | $719M | $807M | $692M | $673M | $567M | $578M | $646M | $444M | $501M | |
| Cost of Revenue | $801M | $732M | $607M | $603M | $590M | $531M | $639M | $484M | $425M | $462M | $405M | $304M | |
| Gross Profit | $622M | $198M | $113M | $116M | $218M | $161M | $34M | $75M | $152M | $184M | $39M | $85M | |
| R&D Expense | · | · | · | · | · | $0 | $535.0K | $5M | $3M | $243.0K | · | · | |
| SG&A Expense | $58M | $45M | $43M | $43M | $35M | $36M | $36M | $37M | $36M | $45M | $34M | $32M | |
| Operating Expenses | $107M | $92M | $158M | $129M | $134M | $94M | $81M | $118M | $92M | $75M | $74M | $64M | |
| Operating Income | $515M | $106M | $-45M | $-12M | $83M | $67M | $-47M | $-35M | $60M | $109M | $-36M | $22M | |
| Interest Expense | $-42M | $-50M | $-43M | $-43M | $42M | $50M | $48M | $41M | $38M | $22M | $25M | $27M | |
| Other Non-op | $-726.0K | $4M | $6M | $8M | $-574.0K | $-2M | $-4M | $-907.0K | $2M | $507.0K | $5M | $-9M | |
| Pretax Income | $479M | $66M | $-83M | $-45M | $6M | $-1M | $-113M | $-29M | $-8M | $90M | $-31M | $13M | |
| Income Tax | $157M | $30M | $1M | $-8M | $-30M | $-8M | $-18M | $-2M | $21M | $28M | $56M | $-5M | |
| Net Income | $322M | $36M | $-84M | $-37M | $35M | $-9M | $-95M | $-27M | $-29M | $62M | $-87M | $18M | |
| EPS (Basic) | $0.49 | $0.06 | $-0.14 | $-0.07 | $0.06 | $-0.02 | $-0.19 | $-0.06 | $-0.07 | $0.16 | $-0.23 | $0.05 | |
| EPS (Diluted) | $0.49 | $0.06 | $-0.14 | $-0.07 | $0.06 | $-0.02 | $-0.19 | $-0.06 | $-0.07 | $0.16 | $-0.23 | $0.05 | |
| Shares (Basic) | 651,965,000 | 620,848,000 | 605,668,000 | 557,344,000 | 536,192,000 | 527,329,000 | 490,449,000 | 433,419,000 | 397,394,000 | 386,416,000 | 373,954,000 | 353,442,000 | |
| Shares (Diluted) | 655,768,000 | 622,535,000 | 605,668,000 | 557,344,000 | 542,176,000 | 527,329,000 | 490,449,000 | 433,419,000 | 397,394,000 | 389,322,000 | 373,954,000 | 357,435,000 | |
| EBITDA | $680M | $297M | $119M | $158M | $256M | $216M | · | $102M | $187M | $234M | $77M | $134M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $242M | $27M | $106M | $105M | $210M | $130M | $62M | $27M | $186M | $172M | $155M | $210M | |
| Short-term Investments | $60M | $0 | · | · | · | · | · | · | $34M | $29M | · | · | |
| Receivables | $170M | $32M | $19M | $45M | $36M | $28M | $12M | $4M | $15M | $20M | $13M | $18M | |
| Inventory | $27M | $35M | $29M | $37M | · | $58M | $30M | · | · | · | · | · | |
| Other Current Assets | $23M | $33M | $27M | $16M | $19M | $19M | $12M | $11M | $11M | $12M | $9M | $12M | |
| Current Assets | $629M | $214M | $260M | $268M | $342M | $284M | $179M | $164M | $321M | $291M | $270M | $316M | |
| PP&E (Net) | $2.13B | $2.69B | $2.67B | $2.57B | $2.31B | $2.38B | $2.45B | $2.52B | $2.00B | $2.03B | $1.90B | $1.83B | |
| PP&E (Gross) | $5.01B | $4.70B | $4.53B | $4.32B | $3.91B | $3.82B | $3.73B | $3.63B | $2.97B | $2.87B | $2.63B | $2.46B | |
| Accum. Depreciation | $2.17B | $2.01B | $1.86B | $1.75B | $1.60B | $1.45B | $1.31B | $1.11B | $975M | $842M | $730M | $624M | |
| Other Non-current Assets | $32M | $30M | $38M | $32M | $6M | $8M | $7M | $10M | $15M | $5M | $3M | $9M | |
| Total Assets | $3.56B | $2.98B | $3.01B | $2.93B | $2.73B | $2.70B | $2.66B | $2.70B | $2.35B | $2.36B | $2.22B | $2.26B | |
| Accounts Payable | $78M | $89M | $82M | $85M | $68M | $69M | $58M | $78M | $47M | $60M | $51M | $42M | |
| Current Liabilities | $232M | $198M | $157M | $178M | $160M | $147M | $117M | $136M | $112M | $126M | $127M | $91M | |
| Capital Leases | $8M | $7M | $8M | $9M | $10M | $8M | $11M | $0 | $6M | $6M | $9M | $14M | |
| Deferred Tax | $158M | $110M | $105M | $126M | $150M | $156M | $158M | $174M | $124M | $123M | $120M | $153M | |
| Other Non-current Liabilities | $34M | $11M | $16M | $12M | $15M | $4M | $7M | $10M | $13M | $12M | $53M | $10M | |
| Total Liabilities | $969M | $942M | $1.04B | $948M | $968M | $986M | $964M | $1.01B | $884M | $892M | $883M | $865M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | $501M | $503M | · | |
| Total Debt | · | · | · | · | · | · | · | $533M | $502M | $501M | $503M | $498M | |
| Common Stock | $170M | $160M | $156M | $152M | $136M | $135M | $132M | $122M | $101M | $100M | $95M | $92M | |
| Paid-in Capital | $2.64B | $2.42B | $2.34B | $2.26B | $2.03B | $2.00B | $1.97B | $1.88B | $1.62B | $1.60B | $1.52B | $1.49B | |
| Retained Earnings | $-182M | $-494M | $-504M | $-404M | $-354M | $-368M | $-349M | $-248M | $-218M | $-185M | $-233M | $-141M | |
| Treasury Stock | $36M | $35M | $34M | $32M | $28M | $23M | $23M | $21M | $18M | $15M | $11M | $9M | |
| AOCI | $-3M | $-10M | $6M | $2M | $-28M | $-33M | $-37M | $-42M | $-23M | $-35M | $-33M | $-32M | |
| Stockholders' Equity | $2.59B | $2.04B | $1.97B | $1.98B | $1.76B | $1.71B | $1.70B | $1.69B | $1.46B | $1.46B | $1.33B | $1.40B | |
| Liabilities + Equity | $3.56B | $2.98B | $3.01B | $2.93B | $2.73B | $2.70B | $2.66B | $2.70B | $2.35B | $2.37B | $2.22B | $2.26B | |
| Shares Outstanding | · | · | · | · | · | 531,666,371 | 522,895,723 | 482,603,937 | 399,176,425 | 395,286,875 | 378,112,840 | 367,376,863 |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $166M | $190M | $164M | $145M | $173M | $155M | $196M | $139M | $126M | $125M | $113M | $112M | |
| Stock-based Comp | $11M | $9M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $5M | |
| Deferred Tax | $130M | $20M | $-6M | $-17M | $-43M | $-8M | $-31M | $-12M | $21M | $4M | $55M | $2M | |
| Other Non-cash | $-66M | $-36M | $-5M | $-7M | $49M | $34M | · | $-15M | $-8M | $29M | $21M | $-54M | |
| Operating Cash Flow | $563M | $218M | $75M | $90M | $220M | $181M | $121M | $94M | $116M | $225M | $106M | $83M | |
| CapEx | $252M | $214M | $224M | $149M | $109M | $91M | $121M | $137M | $98M | $165M | $137M | $123M | |
| Investing Cash Flow | $-270M | $-213M | $-231M | $-187M | $-107M | $93M | $-120M | $-237M | $-97M | $-197M | $-139M | $-118M | |
| Debt Issued | $153M | $279M | $239M | $25M | $0 | $716M | $280M | $102M | $0 | · | · | · | |
| Net Debt Issued | $153M | $279M | $239M | $25M | $0 | $716M | · | $102M | · | · | · | · | |
| Stock Issued | $216M | $58M | $57M | $17M | $0 | $0 | $49M | $7M | $10M | $8M | · | · | |
| Stock Repurchased | $885.0K | $1M | $2M | $4M | $5M | $3M | $2M | $3M | $3M | $4M | $2M | $4M | |
| Net Stock Activity | $215M | $57M | $55M | $14M | $-5M | $-3M | · | $4M | $7M | $4M | $-2M | $-4M | |
| Dividends Paid | $10M | $25M | $16M | $13M | $21M | $9M | $5M | $4M | $5M | $4M | $4M | $4M | |
| Financing Cash Flow | $-78M | $-84M | $156M | $-8M | $-33M | $-19M | $33M | $-15M | $-5M | $-12M | $-17M | $37M | |
| Net Change in Cash | $215M | $-79M | $2M | $-105M | $80M | $67M | $35M | $-159M | $15M | $16M | $-54M | $-3M | |
| Taxes Paid | $9M | $7M | $9M | $14M | $12M | $8M | $-3M | $115.0K | $-23M | $6M | $-4M | $-7M | |
| Free Cash Flow | $310M | $4M | $-148M | $-59M | $111M | $90M | · | $-43M | $18M | $61M | $-31M | $-39M | |
| Levered FCF | $338M | $31M | $-192M | $-109M | $-155M | $40M | · | $-75M | $-228M | $45M | $-103M | $-77M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.7% | 21.3% | 15.7% | 16.2% | 27.0% | 21.1% | · | 14.0% | 27.2% | 29.6% | 8.7% | 17.0% | |
| Operating Margin | 36.2% | 11.4% | -6.2% | 1.7% | 10.3% | 7.5% | · | -6.9% | 11.2% | 18.1% | -8.0% | 4.3% | |
| Net Margin | 22.6% | 3.9% | -11.7% | -5.2% | 4.3% | -2.4% | · | -4.7% | -4.1% | 10.8% | -19.6% | 3.6% | |
| Pretax Margin | 33.7% | 7.1% | -11.5% | -6.2% | 0.68% | -2.4% | · | -5.9% | -0.63% | 15.0% | -6.9% | 2.5% | |
| EBITDA Margin | 47.8% | 31.9% | 16.5% | 21.9% | 31.7% | 31.2% | · | 17.9% | 32.3% | 36.3% | 17.3% | 26.7% | |
| ROA | 9.8% | 1.2% | -2.8% | -1.3% | 1.3% | -0.64% | · | -1.1% | -1.0% | 3.0% | -3.9% | 0.79% | |
| ROE | 13.1% | 1.8% | -4.3% | -1.9% | 2.0% | -0.99% | · | -1.6% | -1.6% | 5.0% | -6.4% | 1.3% | |
| ROIC | 13.3% | 2.8% | -2.3% | 0.73% | 30.1% | 3.0% | · | -1.4% | 21.0% | 4.2% | -5.5% | 1.6% |
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 | 2.7 | 1.1 | 1.7 | 1.5 | 2.1 | 1.9 | · | 1.2 | 2.9 | 2.4 | 2.1 | 3.5 | |
| Quick Ratio | 2.0 | 0.3 | 0.8 | 0.8 | 1.5 | 1.1 | · | 0.2 | 2.1 | 1.7 | 1.3 | 2.5 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | |
| LT Debt / Equity | · | · | · | · | · | · | · | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | |
| Interest Coverage | -12.4 | -2.1 | -1.0 | 0.3 | 2.0 | 1.0 | · | -1.0 | 1.7 | 5.4 | -1.4 | 0.8 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | |
| Inventory Turnover | 21.9 | 22.9 | 18.4 | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 14.1 | 36.5 | 24.1 | 17.6 | 25.1 | 34.8 | · | 59.7 | 33.1 | 38.5 | 28.4 | 28.3 |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 53.0% | 29.1% | 0.18% | -11.0% | 16.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 25.6% | 4.8% | 1.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 15.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 716.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 0.00% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 798.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 0.67% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 2.5% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.42B | $930M | $720M | $719M | $807M | $692M | $673M | $567M | $578M | $646M | $444M | $501M | |
| Net Income TTM | $322M | $36M | $-84M | $-37M | $35M | $-9M | $-95M | $-27M | $-29M | $62M | $-87M | $18M | |
| Market Cap | · | · | · | · | · | $3.45B | · | $1.14B | $1.58B | $2.07B | $715M | $1.02B | |
| Enterprise Value | · | · | · | · | · | · | · | $1.64B | $1.87B | $2.37B | $1.06B | $1.31B | |
| P/E | 39.2 | 81.8 | -34.4 | -79.4 | 87.0 | -324.0 | -17.8 | -37.5 | -56.7 | 32.8 | -8.2 | 55.8 | |
| P/S | · | · | · | · | · | 5.0 | · | 2.0 | 2.7 | 3.2 | 1.6 | 2.0 | |
| P/B | · | · | · | · | · | 2.0 | · | 0.7 | 1.1 | 1.4 | 0.5 | 0.7 | |
| P / Tangible Book | · | · | · | · | · | 2.0 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | 19.1 | · | 12.1 | 13.7 | 9.2 | 6.7 | 12.3 | |
| P / FCF | · | · | · | · | · | 38.4 | · | -26.7 | 88.8 | 34.2 | -23.1 | -26.0 | |
| EV / EBITDA | · | · | · | · | · | · | · | 16.2 | 10.0 | 10.1 | 13.8 | 9.8 | |
| EV / FCF | · | · | · | · | · | · | · | -38.5 | 104.7 | 39.2 | -34.3 | -33.3 | |
| EV / Revenue | · | · | · | · | · | · | · | 2.9 | 3.2 | 3.7 | 2.4 | 2.6 | |
| Dividend Yield | · | · | · | · | · | 0.27% | · | 0.39% | 0.29% | 0.21% | 0.60% | 0.40% | |
| Earnings Yield | 2.5% | 1.2% | -2.9% | -1.3% | 1.1% | -0.31% | -5.6% | -2.7% | -1.8% | 3.0% | -12.2% | 1.8% | |
| Payout Ratio | 3.2% | 70.8% | -18.7% | -34.6% | 58.9% | -51.2% | · | -18.6% | -19.2% | 6.3% | -4.3% | 19.9% | |
| Annual Payout | $10M | $25M | $16M | $13M | $21M | $9M | $5M | $4M | $5M | $4M | $4M | $4M |
损益表 16
| 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 | $411M | $448M | $410M | $304M | $205M | $250M | $245M | $246M | $190M | $161M | $182M | $178M | $200M | $195M | $146M | $191M | |
| Cost of Revenue | $158M | $200M | $229M | $185M | $137M | $181M | $186M | $194M | $170M | $154M | $148M | $140M | $165M | $170M | $138M | $154M | |
| Gross Profit | $253M | $248M | $180M | $120M | $69M | $68M | $59M | $51M | $19M | $7M | $33M | $38M | $35M | $25M | $8M | $37M | |
| SG&A Expense | $16M | $19M | $14M | $13M | $12M | $9M | $10M | $15M | $11M | $12M | $8M | $11M | $12M | $14M | $11M | $10M | |
| Operating Expenses | $30M | $28M | $32M | $26M | $21M | $30M | $37M | $11M | $14M | $49M | $46M | $33M | $29M | $34M | $34M | $30M | |
| Operating Income | $223M | $220M | $149M | $94M | $47M | $38M | $22M | $41M | $5M | $-42M | $-13M | $5M | $6M | $-9M | $-25M | $8M | |
| Interest Expense | $6M | $-78M | $13M | $11M | $11M | $-86M | $11M | $13M | $13M | $-75M | $11M | $10M | $10M | $-75M | $11M | $11M | |
| Other Non-op | $4M | $-6M | $2M | $2M | $942.0K | $505.0K | $1M | $1M | $2M | $1M | $2M | $1M | $1M | $3M | $2M | $1M | |
| Pretax Income | $216M | $188M | $156M | $90M | $40M | $20M | $13M | $37M | $-4M | $-49M | $-24M | $-11M | $69.0K | $-8M | $-33M | $-13M | |
| Income Tax | $51M | $54M | $55M | $33M | $16M | $8M | $11M | $9M | $2M | $-6M | $-2M | $5M | $3M | $-4M | $-10M | $254.0K | |
| Net Income | $-19M | $134M | $101M | $58M | $29M | $12M | $2M | $28M | $-6M | $-43M | $-22M | $-16M | $-3M | $-4M | $-24M | $-14M | |
| EPS (Basic) | $-0.03 | $0.20 | $0.15 | $0.09 | $0.05 | $0.03 | $0.00 | $0.04 | $-0.01 | $-0.06 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-0.04 | $-0.03 | |
| EPS (Diluted) | $-0.03 | $0.20 | $0.15 | $0.09 | $0.05 | $0.03 | $0.00 | $0.04 | $-0.01 | $-0.06 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-0.04 | $-0.03 | |
| Shares (Basic) | 670,392,000 | -1,286,204,000 | 669,194,000 | 636,928,000 | 632,047,000 | -1,234,378,000 | 621,921,000 | 617,106,000 | 616,199,000 | -1,206,391,000 | 607,896,000 | 604,088,000 | 600,075,000 | -1,075,078,000 | 554,531,000 | 539,401,000 | |
| Shares (Diluted) | 675,154,000 | -1,290,617,000 | 671,938,000 | 639,739,000 | 634,708,000 | -1,241,609,000 | 625,739,000 | 622,206,000 | 616,199,000 | -1,206,391,000 | 607,896,000 | 604,088,000 | 600,075,000 | -1,080,649,000 | 554,531,000 | 539,401,000 | |
| EBITDA | $258M | · | $149M | $94M | $92M | · | $22M | $41M | $56M | · | $-13M | $5M | $45M | · | $-25M | $8M |
资产负债表 24
| 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 | $588M | $242M | $134M | $297M | $24M | $27M | $22M | $25M | $80M | $106M | $101M | $107M | $96M | $105M | $145M | $198M | |
| Short-term Investments | $20M | $60M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $216M | $170M | $103M | $48M | $60M | $32M | $41M | $30M | $31M | $19M | $17M | $16M | $29M | $45M | $12M | $18M | |
| Inventory | $24M | $38M | $40M | $58M | $45M | $35M | $35M | $45M | $37M | · | · | · | · | · | · | · | |
| Other Current Assets | $28M | $26M | $15M | $24M | $25M | $33M | $22M | $17M | $23M | · | $18M | $27M | $23M | · | $15M | $13M | |
| Current Assets | $958M | $629M | $388M | $515M | $246M | $214M | $206M | $200M | $255M | · | $248M | $259M | $245M | · | $284M | $322M | |
| PP&E (Net) | $2.12B | $2.84B | $2.73B | $2.71B | $2.70B | $2.69B | $2.67B | $2.66B | $2.66B | · | $2.65B | $2.62B | $2.59B | · | $2.55B | $2.30B | |
| PP&E (Gross) | · | $5.01B | · | · | · | $4.70B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $2.17B | · | · | · | $2.01B | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $117M | $33M | $24M | $26M | $28M | $30M | $36M | $34M | $33M | · | $34M | $36M | $41M | · | $4M | $4M | |
| Total Assets | $3.38B | $3.56B | $3.22B | $3.31B | $3.02B | $2.98B | $2.96B | $2.94B | $2.99B | $3.01B | $2.96B | $2.95B | $2.93B | $2.93B | $2.93B | $2.72B | |
| Accounts Payable | $98M | $102M | $99M | $88M | $77M | $89M | $87M | $81M | $81M | · | $87M | $82M | $84M | · | $88M | $85M | |
| Current Liabilities | $194M | $232M | $180M | $193M | $173M | $198M | $189M | $156M | $153M | · | $145M | $151M | $165M | · | $161M | $158M | |
| Capital Leases | · | $8M | · | · | · | $7M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $194M | $246M | $197M | $155M | $124M | $110M | $111M | $101M | $98M | · | $109M | $119M | $121M | · | $154M | $143M | |
| Other Non-current Liabilities | $41M | $34M | $11M | $10M | $10M | $11M | $13M | $11M | $11M | · | $14M | $13M | $20M | · | $2M | $3M | |
| Total Liabilities | $805M | $969M | $772M | $999M | $950M | $942M | $917M | $960M | $1.04B | · | $983M | $953M | $933M | · | $980M | $934M | |
| Common Stock | $170M | $170M | $170M | $168M | $160M | $160M | $159M | $157M | $156M | · | $154M | $153M | $153M | · | $151M | $137M | |
| Paid-in Capital | $2.65B | $2.64B | $2.64B | $2.59B | $2.42B | $2.42B | $2.41B | $2.35B | $2.35B | · | $2.31B | $2.29B | $2.27B | · | $2.24B | $2.04B | |
| Retained Earnings | $-204M | $-182M | $-314M | $-412M | $-467M | $-494M | $-497M | $-490M | $-514M | · | $-457M | $-431M | $-411M | · | $-397M | $-370M | |
| Treasury Stock | $37M | $36M | $36M | $36M | $35M | $35M | $35M | $35M | $35M | · | $34M | $34M | $32M | · | $32M | $32M | |
| AOCI | $-5M | $-3M | $-9M | $-5M | $-8M | $-10M | $-3M | $-6M | $434.0K | · | $3M | $14M | $9M | · | $-9M | $4M | |
| Stockholders' Equity | $2.57B | $2.59B | $2.45B | $2.31B | $2.07B | $2.04B | $2.04B | $1.98B | $1.96B | $1.97B | $1.98B | $1.99B | $1.99B | $1.98B | $1.95B | $1.78B | |
| Liabilities + Equity | $3.38B | $3.56B | $3.22B | $3.31B | $3.02B | $2.98B | $2.96B | $2.94B | $2.99B | · | $2.96B | $2.95B | $2.93B | · | $2.93B | $2.72B |
现金流 18
| 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 | $34M | $39M | $49M | $38M | $31M | $41M | $44M | $54M | $51M | $52M | $37M | $35M | $40M | $38M | $33M | $38M | |
| Stock-based Comp | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $1M | $1M | $2M | $1M | $1M | $2M | $2M | $1M | |
| Deferred Tax | $28M | $46M | $45M | $26M | $13M | $5M | $9M | $6M | $-156.0K | $-7M | $-4M | $4M | $540.0K | $-6M | $-10M | $-2M | |
| Other Non-cash | $148M | · | · | · | $-47M | · | · | · | $-29M | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $194M | $217M | $148M | $162M | $36M | $67M | $55M | $79M | $17M | $884.0K | $10M | $24M | $41M | $36M | $-24M | $40M | |
| CapEx | $39M | $82M | $58M | $58M | $38M | $61M | $56M | $50M | $48M | $63M | $55M | $51M | $54M | $56M | $37M | $34M | |
| Investing Cash Flow | $166M | $-105M | $-57M | $-54M | $-54M | $-61M | $-56M | $-49M | $-48M | $-68M | $-57M | $-51M | $-54M | $-60M | $-53M | $-45M | |
| Debt Issued | $0 | $0 | $20M | $26M | $107M | $129M | $83M | $40M | $27M | $120M | $63M | $43M | $13M | $0 | $25M | $0 | |
| Net Debt Issued | $0 | · | · | · | $107M | · | · | · | $27M | · | · | · | $13M | · | · | · | |
| Stock Issued | $63.0K | $0 | $42M | $174M | $0 | $0 | $57M | $0 | $1M | $31M | $0 | $14M | $12M | $13M | $5M | $0 | |
| Stock Repurchased | $1M | $0 | $0 | $885.0K | $0 | $0 | $0 | $0 | $1M | $0 | $0 | $2M | $482.0K | $0 | $0 | $2M | |
| Net Stock Activity | $-1M | · | · | · | $0 | · | · | · | $-94.0K | · | · | · | $11M | · | · | · | |
| Dividends Paid | $3M | $3M | $3M | $3M | $3M | $9M | $9M | $4M | $4M | $4M | $4M | $4M | $4M | $2M | $4M | $4M | |
| Financing Cash Flow | $-14M | $-5M | $-253M | $165M | $15M | $-1M | $-3M | $-84M | $5M | $72M | $42M | $37M | $5M | $-17M | $24M | $-7M | |
| Net Change in Cash | $346M | $108M | $-163M | $273M | $-3M | $5M | $-2M | $-56M | $-26M | $6M | $-6M | $-7M | $-9M | $-40M | $-53M | $-14M | |
| Taxes Paid | $6M | $1M | $1M | $6M | $864.0K | $841.0K | $731.0K | $5M | $127.0K | $2M | $1M | $5M | $2M | $1M | $1M | $11M | |
| Free Cash Flow | $155M | · | · | · | $-18M | · | · | · | $-31M | · | · | · | $-14M | · | · | · | |
| Levered FCF | $151M | · | · | · | $-26M | · | · | · | $-49M | · | · | · | $454M | · | · | · |
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 | 61.6% | · | 44.1% | 39.3% | 28.3% | · | 24.2% | 20.9% | 10.1% | · | 18.4% | 21.1% | 17.5% | · | 5.8% | 19.5% | |
| Operating Margin | 54.2% | · | 36.3% | 30.8% | 20.0% | · | 9.2% | 16.5% | 2.7% | · | -7.0% | 2.7% | 2.8% | · | -17.4% | 4.0% | |
| Net Margin | -4.6% | · | 24.6% | 19.0% | 11.1% | · | 0.72% | 11.3% | -3.0% | · | -12.3% | -8.8% | -1.6% | · | -16.1% | -7.1% | |
| Pretax Margin | 52.4% | · | 38.0% | 29.7% | 17.2% | · | 5.4% | 15.0% | -2.1% | · | -13.2% | -5.9% | 0.03% | · | -22.6% | -6.9% | |
| EBITDA Margin | 62.6% | · | 36.3% | 30.8% | 35.0% | · | 9.2% | 16.5% | 29.7% | · | -7.0% | 2.7% | 22.8% | · | -17.4% | 4.0% | |
| ROA | -0.59% | · | 3.3% | 1.8% | 0.96% | · | 0.06% | 0.95% | -0.19% | · | -0.76% | -0.55% | -0.11% | · | -0.84% | -0.50% | |
| ROE | -0.82% | · | 4.5% | 2.7% | 1.4% | · | 0.09% | 1.4% | -0.29% | · | -1.1% | -0.83% | -0.17% | · | -1.3% | -0.77% | |
| ROIC | 6.6% | · | 3.9% | 2.6% | 1.6% | · | 0.15% | 1.6% | 0.38% | · | -0.60% | 0.36% | -12.8% | · | -0.93% | 0.44% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.9 | · | 2.2 | 2.7 | 1.4 | · | 1.1 | 1.3 | 1.7 | · | 1.7 | 1.7 | 1.5 | · | 1.8 | 2.0 | |
| Quick Ratio | 4.2 | · | 1.3 | 1.8 | 0.5 | · | 0.3 | 0.4 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 1.0 | 1.4 | |
| Interest Coverage | 39.4 | · | 11.1 | 8.4 | 4.5 | · | 2.1 | 3.2 | 0.4 | · | -1.2 | 0.5 | 0.5 | · | -2.3 | 0.7 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 4.6 | · | 6.1 | 3.6 | 4.5 | · | 10.7 | 8.7 | 9.1 | · | · | · | · | · | · | · | |
| Receivables Turnover | 3.0 | · | 5.7 | 7.8 | 5.8 | · | 8.5 | 10.7 | 6.4 | · | 12.5 | 10.7 | 6.4 | · | 6.5 | 6.5 |
估值 (TTM) 5
| 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 | $1.33B | · | $1.22B | $1.06B | $942M | · | $862M | $795M | $749M | · | $706M | $715M | $724M | · | $718M | $789M | |
| Net Income TTM | $168M | · | $189M | $116M | $53M | · | $1M | $-16M | $-47M | · | $-65M | $-56M | $-36M | · | $-34M | $-8M | |
| P/E | 71.7 | · | 41.7 | 33.3 | 69.5 | · | -667.0 | -121.2 | -53.4 | · | -32.6 | -46.8 | -90.4 | · | -65.7 | -392.0 | |
| Earnings Yield | 1.4% | · | 2.4% | 3.0% | 1.4% | · | -0.15% | -0.82% | -1.9% | · | -3.1% | -2.1% | -1.1% | · | -1.5% | -0.26% | |
| Payout Ratio | -14.6% | · | · | · | 8.7% | · | · | · | -69.4% | · | · | · | -122.6% | · | · | · |
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 | $1.42B | $930M | $720M | $719M | $807M |
| 毛利率 % | 43.7% | 21.3% | 15.7% | 16.2% | 27.0% |
| 营业利润率 % | 36.2% | 11.4% | -6.2% | 1.7% | 10.3% |
| 净收入 | $322M | $36M | $-84M | $-37M | $35M |
| 稀释后每股收益 (EPS) | $0.49 | $0.06 | $-0.14 | $-0.07 | $0.06 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.7 | 1.1 | 1.7 | 1.5 | 2.1 |
| 速动比率 | 2.0 | 0.3 | 0.8 | 0.8 | 1.5 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $310M | $4M | $-148M | $-59M | $111M |
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。