KN Knowles Corporation Common Stock
$36.78
价格 · 七月 2, 2026
截至...的财报数据 四月 28, 2026
KN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$36.78
市值
$1.82B
P/E (TTM)
42.9
每股收益 (TTM)
$0.50
营收 (TTM)
$593M
股息收益率
—
ROE
5.8%
负债/权益
0.1
52周区间
$17 – $43
KN 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
$593M
2016-12-31
→
2025-12-31
EPS
$0.50
2016-12-31
→
2025-12-31
自由现金流
—
利润率
7.4%
2016-12-31
→
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
KN
同行中位数
P/E (TTM)
42.9
53.1
P/S (TTM) (市销率 (TTM))
3.1
3.7
P/B (市净率)
2.3
2.7
EV / EBITDA (企业价值 / EBITDA)
17.6
—
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
KN
同行中位数
Gross Margin (毛利率)
43.2%
37.1%
Operating Margin (营业利润率)
11.8%
—
Net Profit Margin (净利润率)
7.4%
6.3%
ROA
4.1%
3.5%
ROE
5.8%
5.3%
ROIC
6.3%
—
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
KN
同行中位数
Debt / Equity (负债/股东权益比率)
0.1
30.2
Current Ratio (流动比率)
2.8
2.9
Quick Ratio (速动比率)
1.5
—
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
KN
同行中位数
Revenue YoY (营收同比增长)
7.2%
—
Revenue CAGR 3Y (营收3年复合年增长率)
7.4%
—
Revenue CAGR 5Y (营收5年复合年增长率)
-4.9%
—
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
KN
同行中位数
KN 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
4 位分析师 · 2026-07-05
中位数
$36.50
现在
$36.78
最低
$33.00
最高
$39.00
中位数目标
$36.50
-0.8%
平均目标
$36.25
-1.4%
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
七月 22, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.27 | $0.24 | 0.03% |
| 2025年12月31日 | $0.36 | $0.36 | -0.00% |
| 2025年9月30日 | $0.33 | $0.32 | 0.01% |
| 2025年6月30日 | $0.24 | $0.24 | 0.00% |
| 2025年3月31日 | $0.18 | $0.19 | -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 |
|---|---|---|---|---|---|---|
| KN | $1.82B | 42.9 | 7.2% | 7.4% | 5.8% | 43.2% |
| COHR | $15.33B | -171.6 | 23.4% | 0.85% | 0.91% | — |
| LFUS | — | -90.7 | 8.9% | -3.0% | -3.0% | 38.0% |
| VSH | — | -207.0 | 4.5% | -0.29% | -0.44% | 19.4% |
| BDC | $4.54B | 19.7 | 10.3% | 8.8% | 19.0% | 38.0% |
| BELFA | — | — | 26.3% | 9.1% | 15.7% | 39.1% |
| ROG | $1.63B | -26.9 | -2.3% | -7.6% | -5.1% | 31.7% |
| LWLG | $473M | -20.2 | 147.7% | -8576.5% | -39.3% | — |
| AMPG | — | — | — | — | — | — |
| CPSH | $58M | 107.0 | 54.3% | 1.3% | 2.1% | 16.2% |
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 | $593M | $554M | $457M | $479M | $868M | $764M | $855M | $827M | $744M | $756M | $754M | $915M | |
| Cost of Revenue | $332M | $317M | $252M | $252M | $509M | $491M | $525M | $504M | $453M | $458M | $466M | $552M | |
| Gross Profit | $256M | $235M | $204M | $227M | $360M | $271M | $328M | $323M | $286M | $296M | $282M | $356M | |
| R&D Expense | $40M | $40M | $32M | $29M | $93M | $93M | $97M | $101M | $93M | $92M | $83M | $64M | |
| SG&A Expense | $143M | $142M | $126M | $106M | $146M | $132M | $146M | $142M | $127M | $150M | $150M | $157M | |
| Operating Expenses | $186M | $183M | $160M | $136M | $244M | $242M | $247M | $245M | $246M | $251M | $247M | $221M | |
| Operating Income | $70M | $52M | $43M | $91M | $116M | $29M | $81M | $78M | $40M | $45M | $35M | $135M | |
| Interest Income | $4M | $4M | $2M | $400.0K | $200.0K | $700.0K | $800.0K | $600.0K | $200.0K | $100.0K | $100.0K | $100.0K | |
| Other Non-op | $-3M | $-800.0K | $-700.0K | $400.0K | $3M | $-2M | $-400.0K | $-700.0K | $100.0K | $4M | $-2M | $4M | |
| Pretax Income | $64M | $35M | $37M | $88M | $105M | $11M | $66M | $61M | $19M | $28M | $21M | $132M | |
| Income Tax | $13M | $11M | $-28M | $21M | $-46M | $8M | $17M | $-4M | $13M | $8M | $3M | $13M | |
| Net Income | $44M | $-238M | $72M | $-430M | $150M | $7M | $49M | $68M | $68M | $-42M | $-234M | $-87M | |
| EPS (Basic) | $0.51 | $-2.67 | $0.80 | $-4.69 | $1.63 | $0.07 | $0.54 | $0.75 | $0.76 | $-0.48 | $-2.69 | $-1.02 | |
| EPS (Diluted) | $0.50 | $-2.64 | $0.79 | $-4.63 | $1.59 | $0.07 | $0.53 | $0.74 | $0.75 | $-0.47 | $-2.69 | $-1.02 | |
| Shares (Basic) | 86,400,000 | 88,900,000 | 90,900,000 | 91,700,000 | 92,300,000 | 91,700,000 | 91,200,000 | 90,050,051 | 89,329,794 | 88,667,098 | 86,802,828 | 85,046,042 | |
| Shares (Diluted) | 88,000,000 | 90,100,000 | 91,600,000 | 92,800,000 | 94,700,000 | 92,900,000 | 93,400,000 | 91,194,747 | 90,490,007 | 89,182,967 | 86,992,254 | 85,292,959 | |
| EBITDA | $107M | $102M | $98M | $-361M | $178M | $90M | $136M | $130M | $98M | $121M | $-99M | $98M |
资产负债表 28
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $54M | $130M | $87M | $48M | $69M | $148M | $78M | $74M | $112M | $63M | $61M | $53M | |
| Receivables | $103M | $105M | $91M | $135M | $147M | $131M | $160M | $140M | $138M | $126M | $145M | $236M | |
| Inventory | $125M | $118M | $127M | $170M | $153M | $130M | $142M | $140M | $126M | $91M | $118M | $162M | |
| Prepaid Expense | $10M | $8M | $7M | $10M | $12M | $10M | $9M | $11M | $20M | $10M | $9M | $11M | |
| Current Assets | $291M | $361M | $429M | $362M | $380M | $420M | $388M | $365M | $395M | $291M | $336M | $474M | |
| PP&E (Net) | $140M | $130M | $143M | $162M | $201M | $192M | $206M | $212M | $183M | $173M | $215M | $316M | |
| PP&E (Gross) | $408M | $408M | $385M | $658M | $707M | $683M | $645M | $610M | $552M | $484M | $610M | $782M | |
| Accum. Depreciation | $267M | $278M | $242M | $496M | $506M | $491M | $439M | $398M | $369M | $311M | $394M | $466M | |
| Goodwill | $270M | $270M | $270M | $201M | $941M | $910M | $910M | $888M | $885M | $872M | $872M | $915M | |
| Intangibles | $141M | $157M | $176M | $85M | $97M | $79M | $92M | $57M | $54M | $74M | $97M | $270M | |
| Other Non-current Assets | $106M | $114M | $114M | $91M | $94M | $32M | $24M | $27M | $32M | $26M | $29M | $24M | |
| Total Assets | $1.05B | $1.12B | $1.46B | $1.18B | $1.73B | $1.65B | $1.65B | $1.55B | $1.55B | $1.51B | $1.70B | $2.00B | |
| Accounts Payable | $43M | $58M | $36M | $41M | $91M | $70M | $88M | $77M | $86M | $66M | $77M | $172M | |
| Short-term Debt | · | $73M | $50M | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $106M | $198M | $165M | $99M | $166M | $297M | $152M | $142M | $152M | $132M | $175M | $289M | |
| Capital Leases | $16M | $6M | $8M | $7M | $15M | $19M | $7M | $10M | $12M | $13M | $15M | $6M | |
| Deferred Tax | $1M | $1M | $700.0K | $900.0K | $600.0K | $2M | $2M | $2M | $0 | $22M | $18M | $49M | |
| Other Non-current Liabilities | $38M | $24M | $29M | $39M | $21M | $33M | $30M | $34M | $68M | $41M | $44M | $40M | |
| Long-term Debt | $114M | $202M | $271M | $45M | $70M | $165M | $157M | $158M | $193M | $298M | $429M | $400M | |
| Total Debt | $114M | $275M | $321M | $45M | $70M | $165M | $157M | $158M | $193M | $298M | $430M | $400M | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | $900.0K | |
| Paid-in Capital | $1.74B | $1.71B | $1.69B | $1.67B | $1.64B | $1.59B | $1.57B | $1.55B | $1.52B | $1.50B | $1.45B | $1.37B | |
| Retained Earnings | $-569M | $-614M | $-376M | $-448M | $-18M | $-168M | $-175M | $-224M | $-292M | $-360M | $-318M | $-84M | |
| Treasury Stock | $271M | $205M | $151M | $103M | $62M | $16M | $0 | · | · | · | · | · | |
| AOCI | $-125M | $-138M | $-130M | $-122M | $-100M | $-100M | $-112M | $-111M | $-100M | $-132M | $-132M | $-53M | |
| Stockholders' Equity | $776M | $756M | $1.03B | $993M | $1.46B | $1.30B | $1.29B | $1.21B | $1.13B | $1.01B | $1.01B | $1.24B | |
| Liabilities + Equity | $1.05B | $1.12B | $1.46B | $1.18B | $1.73B | $1.65B | $1.65B | $1.55B | $1.55B | $1.51B | $1.70B | $2.00B | |
| Shares Outstanding | 84,887,498 | 87,358,659 | 89,092,871 | 91,078,376 | 91,894,980 | 91,611,549 | · | · | · | · | · | · |
现金流 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $36M | $50M | $46M | $54M | $62M | $61M | $54M | $52M | $57M | $74M | $136M | $152M | |
| Stock-based Comp | $28M | $23M | $29M | $29M | $32M | $17M | $25M | $27M | $25M | $22M | $16M | $9M | |
| Deferred Tax | $6M | $6M | $-42M | $6M | $-61M | $-3M | $-200.0K | $9M | $-28M | $1M | $-9M | $-12M | |
| Amort. of Intangibles | $16M | $17M | $8M | $6M | · | · | · | · | · | · | · | · | |
| Restructuring | $4M | $3M | $3M | $600.0K | $500.0K | $12M | $6M | $2M | $10M | $10M | $14M | $8M | |
| CapEx | $32M | $14M | $17M | $32M | $49M | $32M | $41M | $80M | $52M | $39M | $63M | $84M | |
| Investing Cash Flow | $-32M | $45M | $-142M | $-33M | $-130M | $-35M | $-110M | $-88M | $70M | $6M | $-95M | $-93M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $400M | |
| Net Debt Issued | · | · | · | · | · | · | $0 | $0 | $-118M | $-166M | $-15M | $400M | |
| Stock Repurchased | $65M | $54M | $48M | $44M | $44M | $16M | $0 | $0 | · | · | · | · | |
| Net Stock Activity | $-65M | $-54M | $-48M | $-44M | $-44M | $-16M | · | · | · | · | · | · | |
| Financing Cash Flow | $-159M | $-132M | $58M | $-73M | $-131M | $-24M | $-8M | $-49M | $-118M | $-110M | $26M | $-71M | |
| Net Change in Cash | $-76M | $43M | $39M | $-21M | $-79M | $69M | $5M | $-38M | $46M | $3M | $8M | $-50M | |
| Taxes Paid | $8M | · | · | · | · | · | · | · | · | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.2% | 42.4% | 40.1% | 36.1% | 41.4% | 35.5% | 38.4% | 39.0% | 38.5% | 38.2% | 22.4% | 20.4% | |
| Operating Margin | 11.8% | 9.4% | 7.2% | -54.2% | 13.3% | 3.8% | 9.5% | 9.4% | 5.4% | 5.5% | -21.7% | -4.7% | |
| Net Margin | 7.4% | -43.0% | 10.2% | -56.2% | 17.3% | 0.86% | 5.7% | 8.2% | 9.2% | -4.9% | -21.6% | -7.6% | |
| Pretax Margin | 10.8% | 6.3% | 6.4% | -54.7% | 12.0% | 1.5% | 7.8% | 7.4% | 2.6% | 3.6% | -22.9% | -4.8% | |
| EBITDA Margin | 18.0% | 18.4% | 13.8% | -47.2% | 20.5% | 11.8% | 15.9% | 15.8% | 13.1% | 14.1% | -9.2% | 8.6% | |
| ROA | 4.1% | -18.4% | 5.5% | -29.5% | 8.9% | 0.40% | 3.1% | 4.4% | 4.5% | -2.6% | -12.7% | -4.2% | |
| ROE | 5.8% | -31.0% | 7.1% | -39.6% | 10.7% | 0.51% | 3.9% | 5.8% | 6.4% | -4.2% | -20.8% | -5.6% | |
| ROIC | 6.3% | 3.4% | 6.1% | -41.1% | 10.9% | 0.51% | 4.2% | 6.1% | 1.0% | 2.2% | -15.4% | -5.1% |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.8 | 1.8 | 2.6 | 3.7 | 2.3 | 1.4 | 2.6 | 2.6 | 2.6 | 2.2 | 1.8 | 1.6 | |
| Quick Ratio | 1.5 | 1.2 | 1.4 | 1.8 | 1.3 | 0.9 | 1.6 | 1.5 | 1.6 | 1.4 | 1.1 | 1.0 | |
| Debt / Equity | 0.1 | 0.4 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | |
| LT Debt / Equity | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | |
| Inventory Turnover | 2.7 | 2.6 | 2.4 | 2.8 | 3.6 | 3.6 | 3.7 | 3.8 | 4.2 | 4.7 | 5.0 | 5.7 | |
| Receivables Turnover | 5.7 | 5.7 | 5.2 | 5.4 | 6.2 | 5.3 | 5.7 | 5.9 | 5.6 | 5.9 | 5.1 | 5.0 |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.2% | 21.2% | -4.6% | -44.9% | 13.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.4% | -13.9% | -15.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -4.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 2171.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | 124.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 48.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | 2178.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 122.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 46.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 11
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $593M | $554M | $457M | $479M | $868M | $764M | $855M | $827M | $744M | $756M | $754M | $915M | |
| Net Income TTM | $44M | $-238M | $72M | $-430M | $150M | $7M | $49M | $68M | $68M | $-42M | $-234M | $-87M | |
| Market Cap | $1.82B | $1.74B | $1.60B | $1.50B | $2.15B | $1.69B | · | · | · | · | · | · | |
| Enterprise Value | $1.88B | $1.89B | $1.83B | $1.49B | $2.15B | $1.71B | · | · | · | · | · | · | |
| P/E | 42.9 | -7.5 | 22.7 | -3.5 | 14.7 | 263.3 | 39.9 | 18.0 | 19.5 | -35.6 | -5.0 | -23.1 | |
| P/S | 3.1 | 3.1 | 3.5 | 3.1 | 2.5 | 2.2 | · | · | · | · | · | · | |
| P/B | 2.3 | 2.3 | 1.5 | 1.5 | 1.5 | 1.3 | · | · | · | · | · | · | |
| P / Tangible Book | 5.0 | 5.3 | 2.7 | 2.1 | 5.1 | 5.4 | · | · | · | · | · | · | |
| EV / EBITDA | 17.6 | 18.5 | 18.7 | -4.1 | 12.0 | 19.0 | · | · | · | · | · | · | |
| EV / Revenue | 3.2 | 3.4 | 4.0 | 3.1 | 2.5 | 2.2 | · | · | · | · | · | · | |
| Earnings Yield | 2.3% | -13.2% | 4.4% | -28.2% | 6.8% | 0.38% | 2.5% | 5.6% | 5.1% | -2.8% | -20.2% | -4.3% |
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 | $153M | $162M | $153M | $146M | $132M | $142M | $142M | $135M | $133M | $31M | $108M | $173M | $144M | $-89M | $178M | $188M | |
| Cost of Revenue | $86M | $90M | $83M | $82M | $78M | $81M | $80M | $77M | $79M | $-2M | $58M | $106M | $90M | $-87M | $110M | $110M | |
| Gross Profit | $67M | $72M | $70M | $61M | $53M | $61M | $63M | $58M | $53M | $26M | $50M | $74M | $54M | $26M | $40M | $78M | |
| R&D Expense | $12M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $9M | $-15M | $8M | $20M | $20M | $-34M | $19M | $21M | |
| SG&A Expense | $39M | $36M | $34M | $36M | $37M | $35M | $34M | $36M | $37M | $26M | $29M | $36M | $34M | $11M | $33M | $31M | |
| Operating Expenses | $51M | $47M | $44M | $46M | $49M | $46M | $44M | $45M | $48M | $10M | $39M | $57M | $55M | $-273M | $55M | $292M | |
| Operating Income | $16M | $26M | $26M | $15M | $4M | $15M | $19M | $13M | $5M | $16M | $11M | $17M | $-1M | $299M | $-15M | $-215M | |
| Other Non-op | $-3M | $-600.0K | $-1M | $-900.0K | $-500.0K | $2M | $-3M | $-300.0K | $400.0K | $-200.0K | $500.0K | $1M | $-2M | $-500.0K | $2M | $-2M | |
| Pretax Income | $11M | $30M | $22M | $11M | $800.0K | $14M | $12M | $8M | $1M | $13M | $11M | $17M | $-4M | $297M | $-14M | $-217M | |
| Income Tax | $-300.0K | $4M | $4M | $4M | $1M | $3M | $3M | $3M | $2M | $-29M | $-4M | $4M | $1M | $9M | $-16M | $26M | |
| Net Income | $10M | $21M | $17M | $8M | $-2M | $18M | $500.0K | $-259M | $2M | $47M | $17M | $14M | $-5M | $-208M | $3M | $-243M | |
| EPS (Basic) | $0.11 | $0.24 | $0.20 | $0.09 | $-0.02 | $0.19 | $0.01 | $-2.90 | $0.03 | $0.53 | $0.18 | $0.15 | $-0.06 | $-2.28 | $0.03 | $-2.64 | |
| EPS (Diluted) | $0.11 | $0.23 | $0.20 | $0.09 | $-0.02 | $0.20 | $0.01 | $-2.88 | $0.03 | $0.52 | $0.18 | $0.15 | $-0.06 | $-2.21 | $0.03 | $-2.64 | |
| Shares (Basic) | 85,400,000 | -174,100,000 | 85,800,000 | 86,900,000 | 87,800,000 | -178,800,000 | 88,700,000 | 89,400,000 | 89,600,000 | -182,700,000 | 90,800,000 | 91,400,000 | 91,400,000 | -184,000,000 | 91,400,000 | 92,000,000 | |
| Shares (Diluted) | 87,700,000 | -174,700,000 | 87,300,000 | 87,600,000 | 87,800,000 | -179,100,000 | 89,700,000 | 89,900,000 | 89,600,000 | -183,000,000 | 91,400,000 | 91,800,000 | 91,400,000 | -185,500,000 | 92,000,000 | 92,000,000 | |
| EBITDA | $25M | · | $26M | $15M | $13M | · | $19M | $-236M | $18M | · | $22M | $17M | $11M | · | $-15M | $-215M |
资产负债表 28
| 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 | $54M | $92M | $103M | $102M | $130M | $93M | $84M | $122M | · | $75M | $54M | $52M | · | $42M | $48M | |
| Receivables | $109M | $103M | $108M | $101M | $107M | $105M | $106M | $136M | $131M | · | $119M | $118M | $110M | · | $129M | $128M | |
| Inventory | $136M | $125M | $124M | $120M | $120M | $118M | $125M | $190M | $203M | · | $184M | $192M | $209M | · | $195M | $189M | |
| Prepaid Expense | $11M | $10M | $10M | $11M | $9M | $8M | $10M | $13M | $12M | · | $10M | $12M | $13M | · | $12M | $14M | |
| Current Assets | $297M | $291M | $334M | $335M | $338M | $361M | $436M | $423M | $468M | · | $388M | $376M | $383M | · | $377M | $379M | |
| PP&E (Net) | $145M | $140M | $131M | $127M | $129M | $130M | $134M | $159M | $166M | · | $145M | $150M | $158M | · | $164M | $182M | |
| PP&E (Gross) | $416M | $408M | $394M | $390M | $384M | $408M | $390M | $646M | $648M | · | $613M | $612M | $668M | · | $652M | $690M | |
| Accum. Depreciation | $271M | $267M | $263M | $263M | $255M | $278M | $255M | $487M | $482M | · | $469M | $462M | $509M | · | $488M | $508M | |
| Goodwill | $270M | $270M | $270M | $270M | $270M | $270M | $270M | $291M | $540M | $270M | $471M | $471M | $471M | $201M | $702M | $702M | |
| Intangibles | $137M | $141M | $145M | $149M | $153M | $157M | $162M | $177M | $183M | · | $78M | $79M | $82M | · | $88M | $91M | |
| Other Non-current Assets | $102M | $106M | $111M | $110M | $110M | $114M | $116M | $117M | $114M | · | $90M | $88M | $88M | · | $91M | $90M | |
| Total Assets | $1.05B | $1.05B | $1.09B | $1.09B | $1.10B | $1.12B | $1.17B | $1.18B | $1.48B | $1.46B | $1.18B | $1.18B | $1.20B | $1.18B | $1.44B | $1.46B | |
| Accounts Payable | $44M | $43M | $41M | $39M | $40M | $58M | $34M | $52M | $68M | · | $52M | $48M | $71M | · | $58M | $64M | |
| Short-term Debt | · | · | · | · | · | $73M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $91M | $106M | $176M | $167M | $168M | $198M | $186M | $179M | $170M | · | $107M | $108M | $125M | · | $131M | $149M | |
| Capital Leases | $16M | $16M | $17M | $17M | $17M | $6M | $6M | $7M | $7M | · | $6M | $6M | $7M | · | $8M | $10M | |
| Deferred Tax | $1M | $1M | $1M | $1M | $1M | $1M | $800.0K | $800.0K | $700.0K | · | $900.0K | $900.0K | $900.0K | · | $500.0K | $500.0K | |
| Other Non-current Liabilities | $35M | $38M | $38M | $38M | $36M | $24M | $24M | $26M | $26M | · | $30M | $29M | $30M | · | $38M | $22M | |
| Long-term Debt | · | $114M | $176M | $190M | $189M | $202M | $225M | $261M | $293M | · | $90M | $90M | $90M | · | $156M | $146M | |
| Total Debt | $131M | · | $176M | $190M | $189M | · | $225M | $261M | $293M | · | $90M | $90M | $90M | · | $156M | $146M | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Paid-in Capital | $1.74B | $1.74B | $1.73B | $1.72B | $1.72B | $1.71B | $1.71B | $1.70B | $1.69B | · | $1.68B | $1.68B | $1.67B | · | $1.66B | $1.65B | |
| Retained Earnings | $-560M | $-569M | $-590M | $-608M | $-616M | $-614M | $-632M | $-633M | $-373M | · | $-423M | $-440M | $-453M | · | $-240M | $-243M | |
| Treasury Stock | $278M | $271M | $261M | $240M | $210M | $205M | $181M | $176M | $151M | · | $131M | $116M | $111M | · | $103M | $85M | |
| AOCI | $-122M | $-125M | $-129M | $-129M | $-135M | $-138M | $-118M | $-137M | $-133M | $-130M | $-136M | $-135M | $-118M | $-122M | $-135M | $-121M | |
| Stockholders' Equity | $780M | $776M | $752M | $746M | $756M | $756M | $777M | $753M | $1.03B | $1.03B | $993M | $986M | $987M | $993M | $1.18B | $1.20B | |
| Liabilities + Equity | $1.05B | $1.05B | $1.09B | $1.09B | $1.10B | $1.12B | $1.17B | $1.18B | $1.48B | · | $1.18B | $1.18B | $1.20B | · | $1.44B | $1.46B | |
| Shares Outstanding | 85,560,660 | 84,887,498 | 85,151,884 | 85,887,606 | 87,677,800 | 87,358,659 | 88,380,502 | 88,393,342 | 89,744,345 | · | 90,257,146 | 91,142,187 | 91,359,500 | · | 90,946,447 | 91,990,963 |
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 | $9M | $9M | $9M | $9M | $9M | $10M | $13M | $13M | $14M | $13M | $11M | $11M | $12M | $12M | $13M | $14M | |
| Stock-based Comp | $10M | $6M | $6M | $6M | $10M | $1M | $7M | $7M | $7M | $7M | $7M | $7M | $8M | $7M | $7M | $7M | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $200.0K | $2M | $3M | $3M | $-3M | $3M | $3M | |
| Restructuring | $200.0K | $600.0K | $300.0K | $0 | $3M | $500.0K | $200.0K | $200.0K | $2M | $200.0K | $2M | $600.0K | $1M | $-9M | $3M | $500.0K | |
| Other Non-cash | $-30M | · | · | · | $-16M | · | · | · | $-6M | · | · | · | $7M | · | · | · | |
| Operating Cash Flow | $-700.0K | · | $29M | $36M | $1M | · | $53M | $25M | $17M | · | $40M | $500.0K | $22M | · | $19M | $20M | |
| CapEx | $11M | $15M | $8M | $5M | $4M | $3M | $4M | $3M | $3M | $5M | $4M | $4M | $4M | $7M | $11M | $7M | |
| Investing Cash Flow | $-11M | $-15M | $-8M | $-5M | $-4M | $48M | $-4M | $-3M | $4M | $-142M | $-4M | $8M | $-4M | $-7M | $-11M | $-8M | |
| Stock Repurchased | $8M | $10M | $20M | $30M | $5M | $24M | $4M | $25M | $0 | $20M | $15M | $5M | $8M | $0 | $19M | $19M | |
| Net Stock Activity | $-8M | · | · | · | $-5M | · | · | · | $0 | · | · | · | $-8M | · | · | · | |
| Financing Cash Flow | $-2M | $-70M | $-32M | $-30M | $-26M | $-45M | $-41M | $-60M | $14M | $94M | $-15M | $-6M | $-14M | $-33M | $-14M | $-14M | |
| Net Change in Cash | $-13M | $-38M | $-11M | $1M | $-28M | $38M | $9M | $-38M | $35M | $12M | $21M | $2M | $4M | $7M | $-6M | $-3M | |
| Free Cash Flow | $-12M | · | · | · | $-3M | · | · | · | $14M | · | · | · | $18M | · | · | · |
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 | 43.8% | · | 45.7% | 41.5% | 40.3% | · | 44.1% | 37.9% | 35.6% | · | 44.3% | 42.6% | 37.3% | · | 22.4% | 41.3% | |
| Operating Margin | 10.4% | · | 16.9% | 10.1% | 3.0% | · | 13.1% | -115.1% | 2.2% | · | 12.3% | 9.8% | -0.69% | · | -8.2% | -114.1% | |
| Net Margin | 6.3% | · | 11.4% | 5.3% | -1.5% | · | 0.35% | -126.7% | 1.3% | · | 9.5% | 7.9% | -3.6% | · | 1.5% | -129.2% | |
| Pretax Margin | 7.2% | · | 14.6% | 7.8% | 0.61% | · | 8.6% | -117.5% | 2.9% | · | 12.3% | 10.1% | -2.8% | · | -7.6% | -115.5% | |
| EBITDA Margin | 16.4% | · | 16.9% | 10.1% | 9.8% | · | 13.1% | -115.1% | 9.3% | · | 12.3% | 9.8% | 7.7% | · | -8.2% | -114.1% | |
| ROA | 0.90% | · | 1.5% | 0.69% | -0.16% | · | 0.04% | -22.0% | 0.19% | · | 1.3% | 1.0% | -0.36% | · | 0.17% | -15.5% | |
| ROE | 1.3% | · | 2.3% | 1.0% | -0.22% | · | 0.06% | -29.8% | 0.25% | · | 1.5% | 1.2% | -0.42% | · | 0.21% | -19.2% | |
| ROIC | 1.8% | · | 2.2% | 1.1% | -0.21% | · | 1.4% | -25.1% | 0.14% | · | 1.5% | 1.2% | -0.12% | · | 0.22% | -17.8% |
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 | 3.3 | · | 1.9 | 2.0 | 2.0 | · | 2.3 | 2.4 | 2.7 | · | 3.6 | 3.5 | 3.1 | · | 2.9 | 2.5 | |
| Quick Ratio | 1.7 | · | 1.1 | 1.2 | 1.2 | · | 1.1 | 1.2 | 1.5 | · | 1.8 | 1.6 | 1.3 | · | 1.3 | 1.2 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| LT Debt / Equity | 0.2 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.1 |
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 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.7 | · | 0.7 | 0.5 | 0.5 | · | 0.5 | 0.7 | 0.6 | · | 0.5 | 0.6 | 0.5 | · | 0.6 | 0.6 | |
| Receivables Turnover | 1.4 | · | 1.4 | 1.2 | 1.1 | · | 1.3 | 1.6 | 1.6 | · | 1.4 | 1.4 | 1.1 | · | 1.4 | 1.5 |
估值 (TTM) 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 TTM | $584M | · | $574M | $556M | $543M | · | $519M | $550M | $559M | · | $604M | $684M | $712M | · | $801M | $822M | |
| Net Income TTM | $33M | · | $24M | $-253M | $-258M | · | $-240M | $-227M | $28M | · | $28M | $-232M | $-227M | · | $-194M | $-180M | |
| Market Cap | $2.20B | · | $1.98B | $1.51B | $1.33B | · | $1.59B | $1.53B | $1.44B | · | $1.34B | $1.65B | $1.55B | · | $1.11B | $1.59B | |
| Enterprise Value | $2.29B | · | $2.07B | $1.60B | $1.42B | · | $1.73B | $1.70B | $1.62B | · | $1.35B | $1.68B | $1.59B | · | $1.22B | $1.69B | |
| P/E | 67.6 | · | 83.2 | -6.3 | -5.3 | · | -6.8 | -6.8 | 53.7 | · | 49.4 | -7.2 | -6.9 | · | -5.7 | -8.8 | |
| P/S | 3.8 | · | 3.5 | 2.7 | 2.5 | · | 3.1 | 2.8 | 2.6 | · | 2.2 | 2.4 | 2.2 | · | 1.4 | 1.9 | |
| P/B | 2.8 | · | 2.6 | 2.0 | 1.8 | · | 2.0 | 2.0 | 1.4 | · | 1.3 | 1.7 | 1.6 | · | 0.9 | 1.3 | |
| P / Tangible Book | 5.9 | · | 5.9 | 4.6 | 4.0 | · | 4.6 | 5.4 | 4.7 | · | 3.0 | 3.8 | 3.6 | · | 2.8 | 3.9 | |
| P / Cash Flow | -3138.9 | · | · | · | 1025.2 | · | · | · | 83.5 | · | · | · | 70.9 | · | · | · | |
| P / FCF | -191.1 | · | · | · | -493.6 | · | · | · | 103.9 | · | · | · | 86.3 | · | · | · | |
| EV / EBITDA | 91.1 | · | 80.2 | 108.9 | 109.2 | · | 92.3 | -7.2 | 88.3 | · | 62.6 | 99.5 | 143.3 | · | -83.7 | -7.9 | |
| EV / FCF | -198.9 | · | · | · | -525.8 | · | · | · | 116.3 | · | · | · | 88.4 | · | · | · | |
| EV / Revenue | 3.9 | · | 3.6 | 2.9 | 2.6 | · | 3.3 | 3.1 | 2.9 | · | 2.2 | 2.5 | 2.2 | · | 1.5 | 2.1 | |
| Earnings Yield | 1.5% | · | 1.2% | -15.9% | -18.8% | · | -14.8% | -14.6% | 1.9% | · | 2.0% | -14.0% | -14.6% | · | -17.5% | -11.4% |
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 | $593M | $554M | $457M | $479M | $868M |
| 毛利率 % | 43.2% | 42.4% | 40.1% | 36.1% | 41.4% |
| 营业利润率 % | 11.8% | 9.4% | 7.2% | -54.2% | 13.3% |
| 净收入 | $44M | $-238M | $72M | $-430M | $150M |
| 稀释后每股收益 (EPS) | $0.50 | $-2.64 | $0.79 | $-4.63 | $1.59 |
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 | 0.4 | 0.3 | 0.0 | 0.0 |
| 流动比率 | 2.8 | 1.8 | 2.6 | 3.7 | 2.3 |
| 速动比率 | 1.5 | 1.2 | 1.4 | 1.8 | 1.3 |
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。