MXL MaxLinear, Inc - Common Stock
$97.84
价格 · 五月 20, 2026
截至...的财报数据 四月 23, 2026
MXL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$97.83
市值
$1.51B
P/E (TTM)
-11.0
每股收益 (TTM)
$-1.58
营收 (TTM)
$468M
股息收益率
—
ROE
-29.1%
负债/权益
0.3
52周区间
$11 – $104
MXL 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
$468M
2016-12-31
→
2025-12-31
EPS
$-1.58
2016-12-31
→
2025-12-31
自由现金流
$7M
2016-12-31
→
2025-12-31
利润率
-29.2%
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
MXL
同行中位数
P/E (TTM)
-11.0
40.5
P/S (TTM) (市销率 (TTM))
3.2
3.6
P/B (市净率)
3.3
3.2
EV / EBITDA (企业价值 / EBITDA)
-18.8
—
Price / FCF (股价/自由现金流)
214.6
—
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
MXL
同行中位数
Gross Margin (毛利率)
56.8%
35.1%
Operating Margin (营业利润率)
-27.1%
—
Net Profit Margin (净利润率)
-29.2%
-31.9%
ROA
-16.5%
-11.2%
ROE
-29.1%
-12.5%
ROIC
-21.4%
—
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
MXL
同行中位数
Debt / Equity (负债/股东权益比率)
0.3
16.8
Current Ratio (流动比率)
1.3
3.5
Quick Ratio (速动比率)
0.6
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
MXL
同行中位数
Revenue YoY (营收同比增长)
29.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-25.3%
—
Revenue CAGR 5Y (营收5年复合年增长率)
-0.46%
—
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
MXL
同行中位数
MXL 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
15 位分析师
- 强烈买入 2 13.3%
- 买入 8 53.3%
- 持有 5 33.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
11 位分析师 · 2026-05-18
中位数
$49.00
高于所有目标 →
$97.83
最低
$28.00
最高
$75.00
中位数目标
$49.00
-49.9%
平均目标
$49.45
-49.5%
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
0.01%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.22 | $0.18 | 0.04% |
| 2025年12月31日 | $0.19 | $0.18 | 0.01% |
| 2025年9月30日 | $0.14 | $0.12 | 0.02% |
| 2025年6月30日 | $0.02 | $0.02 | 0.00% |
| 2025年3月31日 | $-0.05 | $-0.05 | -0.00% |
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 |
|---|---|---|---|---|---|---|
| MXL | $1.51B | -11.0 | 29.7% | -29.2% | -29.1% | 56.8% |
| SITM | $9.29B | -205.3 | 61.2% | -13.1% | -3.8% | 53.6% |
| RMBS | $9.90B | 43.5 | 27.1% | 32.6% | 17.8% | 79.6% |
| SMTC | $7.51B | -176.1 | 15.5% | -3.9% | -7.3% | 51.6% |
| SWKS | — | 25.0 | -2.2% | — | — | — |
| QRVO | $6.79B | 21.4 | -1.1% | 9.2% | 9.9% | 45.9% |
| CRUS | $5.20B | 16.6 | 6.0% | 17.5% | 17.0% | 52.5% |
| ALGM | $4.58B | -63.7 | -30.9% | -10.1% | -7.1% | 44.4% |
| SLAB | $4.35B | -66.6 | 34.3% | -8.3% | -6.0% | 58.2% |
| RGTI | — | — | — | — | — | — |
| NVTS | — | -12.5 | -44.9% | — | — | — |
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 | $468M | $361M | $693M | $1.12B | $892M | $479M | $317M | $385M | $420M | $388M | $300M | $133M | |
| Cost of Revenue | $202M | $166M | $308M | $470M | $397M | $266M | $149M | $176M | $212M | $158M | $145M | $51M | |
| Gross Profit | $266M | $195M | $386M | $650M | $496M | $213M | $168M | $209M | $208M | $230M | $155M | $82M | |
| SG&A Expense | $160M | $138M | $132M | $168M | $150M | $130M | $89M | $102M | $106M | $64M | $78M | $34M | |
| Operating Expenses | $393M | $418M | $424M | $470M | $431M | $314M | $190M | $228M | $230M | $167M | $199M | $91M | |
| Operating Income | $-127M | $-223M | $-38M | $180M | $65M | $-101M | $-22M | $-19M | $-22M | $63M | $-44M | $-9M | |
| Interest Expense | · | · | $11M | $10M | $13M | $13M | $11M | $14M | $10M | $104.0K | $100.0K | $15.0K | |
| Interest Income | $3M | $6M | $6M | $245.0K | $78.0K | $409.0K | $775.0K | $78.0K | $274.0K | $572.0K | $275.0K | $236.0K | |
| Other Non-op | $-7M | $-11M | $-21M | $3M | $764.0K | $-1M | $-69.0K | $422.0K | $-2M | $163.0K | $568.0K | $-123.0K | |
| Pretax Income | $-141M | $-239M | $-64M | $174M | $48M | $-115M | $-32M | $-33M | $-34M | $64M | $-43M | $-9M | |
| Income Tax | $-4M | $6M | $9M | $49M | $6M | $-16M | $-13M | $-7M | $-25M | $2M | $-575.0K | $-2M | |
| Net Income | $-137M | $-245M | $-73M | $125M | $42M | $-99M | $-20M | $-26M | $-9M | $61M | $-42M | $-7M | |
| EPS (Basic) | $-1.58 | $-2.93 | $-0.91 | $1.60 | $0.55 | $-1.35 | $-0.28 | $-0.38 | $-0.14 | $0.96 | $-0.79 | $-0.19 | |
| EPS (Diluted) | $-1.58 | $-2.93 | $-0.91 | $1.55 | $0.53 | $-1.35 | $-0.28 | $-0.38 | $-0.14 | $0.91 | $-0.79 | $-0.19 | |
| Shares (Basic) | 86,588,000 | 83,600,000 | 80,719,000 | 78,039,000 | 76,037,000 | 73,133,000 | 71,005,000 | 68,490,000 | 66,252,000 | 63,781,000 | 53,378,000 | 36,472,000 | |
| Shares (Diluted) | 86,588,000 | 83,600,000 | 80,719,000 | 80,852,000 | 79,679,000 | 73,133,000 | 71,005,000 | 68,490,000 | 66,252,000 | 67,653,000 | 53,378,000 | 36,472,000 | |
| EBITDA | $-83M | $-169M | $33M | $261M | $157M | $-25M | $44M | $60M | $45M | $90M | · | · |
资产负债表 28
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $73M | $119M | $187M | $187M | $131M | $149M | $93M | $73M | $72M | $81M | $68M | $21M | |
| Short-term Investments | · | · | $0 | $19M | $0 | · | · | · | $0 | $48M | $43M | $48M | |
| Receivables | $46M | $85M | $171M | $171M | $120M | $67M | $50M | $59M | $66M | $50M | $42M | $19M | |
| Inventory | $78M | $90M | $100M | $161M | $132M | $98M | $32M | $42M | $53M | $27M | $32M | $11M | |
| Prepaid Expense | $50M | $28M | $29M | $25M | $22M | $47M | $7M | $10M | $8M | $6M | $4M | $2M | |
| Other Current Assets | · | · | · | · | $10M | $7M | $3M | · | · | · | · | · | |
| Current Assets | $249M | $323M | $488M | $563M | $404M | $362M | $182M | $185M | $201M | $213M | $190M | $101M | |
| PP&E (Net) | $49M | $59M | $66M | $79M | $61M | $39M | $17M | $18M | $23M | $21M | $22M | $12M | |
| PP&E (Gross) | $207M | $196M | $183M | $181M | $145M | $109M | $76M | $72M | $67M | $53M | $47M | $28M | |
| Accum. Depreciation | $158M | $136M | $116M | $102M | $84M | $70M | $59M | $54M | $44M | $33M | $25M | $15M | |
| Goodwill | $319M | $319M | $319M | $307M | $307M | $303M | $238M | $238M | $238M | $76M | $50M | $1M | |
| Intangibles | $49M | $55M | $74M | $109M | $153M | $207M | $188M | $245M | $315M | $104M | $51M | $10M | |
| Other Non-current Assets | $11M | $21M | $33M | $27M | $9M | $2M | $3M | $5M | $7M | $2M | $2M | $513.0K | |
| Total Assets | $796M | $865M | $1.08B | $1.18B | $1.05B | $1.02B | $706M | $744M | $825M | $423M | $335M | $136M | |
| Accounts Payable | $38M | $31M | $22M | $69M | $53M | $33M | $13M | $16M | $17M | $7M | $6M | $8M | |
| Accrued Liabilities | $72M | $87M | $98M | $100M | $57M | $106M | $31M | $28M | $20M | $16M | $15M | $6M | |
| Current Liabilities | $186M | $182M | $222M | $341M | $207M | $234M | $67M | $75M | $76M | $55M | $56M | $33M | |
| Capital Leases | $12M | $17M | $26M | $23M | $25M | $21M | $9M | $4M | · | · | · | · | |
| Other Non-current Liabilities | $23M | $26M | $23M | $17M | $23M | $13M | $8M | $8M | $9M | $6M | $4M | $1M | |
| Total Liabilities | $345M | $348M | $394M | $504M | $561M | $631M | $291M | $344M | $437M | $70M | $72M | · | |
| Long-term Debt | · | · | · | · | · | $370M | $207M | · | · | · | · | · | |
| Total Debt | $124M | $123M | $122M | $122M | $306M | $364M | $207M | $256M | $348M | · | · | · | |
| Common Stock | $9.0K | $8.0K | $8.0K | $8.0K | $8.0K | $7.0K | $7.0K | $7.0K | $7.0K | $0 | $0 | $0 | |
| Retained Earnings | $-500M | $-364M | $-119M | $-45M | $-170M | $-212M | $-114M | $-94M | $-69M | $-60M | $-121M | $-79M | |
| AOCI | $1M | $-7M | $-4M | $-1M | $2M | $1M | $-887.0K | $272.0K | $1M | $-2M | $-822.0K | $-25.0K | |
| Stockholders' Equity | $452M | $516M | $686M | $676M | $489M | $391M | $415M | $400M | $387M | $352M | $263M | $99M | |
| Liabilities + Equity | $796M | $865M | $1.08B | $1.18B | $1.05B | $1.02B | $706M | $744M | $825M | $423M | $335M | $136M | |
| Shares Outstanding | 86,451,000 | 84,613,000 | 81,818,000 | 78,745,000 | 76,778,000 | 74,536,000 | 71,931,000 | 69,551,000 | 67,400,000 | 0 | 0 | 0 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $44M | $54M | $72M | $81M | $92M | $77M | $66M | $79M | $67M | $27M | $41M | $5M | |
| Stock-based Comp | $77M | $66M | $55M | $82M | $59M | $48M | $32M | $32M | $33M | $22M | $19M | $15M | |
| Deferred Tax | $-9M | $833.0K | $-4M | $23M | $-2M | $-19M | $-16M | $-12M | $-32M | $101.0K | $-2M | $-2M | |
| Amort. of Intangibles | $13M | $23M | $39M | $52M | $67M | $61M | $57M | $68M | $55M | $16M | $30M | $400.0K | |
| Restructuring | $25M | $53M | $20M | $2M | $2M | $4M | $3M | $4M | $10M | $3M | $14M | $0 | |
| Other Non-cash | $44M | $79M | $-6M | $78M | $-23M | $67M | $15M | $30M | $17M | $7M | · | · | |
| Operating Cash Flow | $20M | $-45M | $43M | $389M | $168M | $74M | $78M | $103M | $75M | $117M | $55M | $12M | |
| CapEx | $13M | $18M | $13M | $41M | $39M | $12M | $7M | $8M | $7M | $9M | $3M | $9M | |
| Investing Cash Flow | $-20M | $-23M | $-16M | $-92M | $-92M | $-175M | $-7M | $-8M | $-432M | $-101M | $-11M | $-17M | |
| Stock Issued | $4M | $4M | $5M | $5M | $9M | $8M | $9M | $7M | $12M | $7M | $10M | $3M | |
| Stock Repurchased | $20M | $0 | $0 | $32M | $24M | $0 | $0 | $0 | $334.0K | $3.0K | $101.0K | $0 | |
| Net Stock Activity | $-16M | $4M | $5M | $-27M | $-15M | $5M | $9M | $7M | $12M | $7M | · | · | |
| Financing Cash Flow | $-19M | $1M | $-26M | $-240M | $-92M | $160M | $-53M | $-94M | $347M | $-670.0K | $4M | $-506.0K | |
| Net Change in Cash | $-18M | $-69M | $-1.0K | $57M | $-18M | $57M | $19M | $-221.0K | $-8M | $15M | $47M | $-6M | |
| Taxes Paid | $6M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $7M | $-63M | $30M | $347M | $129M | $61M | $71M | $95M | $68M | $109M | · | · | |
| Levered FCF | · | · | $18M | $340M | $118M | $50M | $65M | $83M | $65M | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 56.8% | 54.0% | 55.6% | 58.0% | 55.6% | 44.5% | 52.9% | 54.2% | 49.5% | 59.3% | · | · | |
| Operating Margin | -27.1% | -62.0% | -5.5% | 16.1% | 7.3% | -21.1% | -7.0% | -5.0% | -5.2% | 16.3% | · | · | |
| Net Margin | -29.2% | -68.0% | -10.5% | 11.2% | 4.7% | -20.6% | -6.3% | -6.8% | -2.2% | 15.8% | · | · | |
| Pretax Margin | -30.1% | -66.2% | -9.2% | 15.6% | 5.4% | -24.0% | -10.2% | -8.5% | -8.1% | 16.4% | · | · | |
| EBITDA Margin | -17.7% | -46.9% | 4.8% | 23.3% | 17.6% | -5.1% | 14.0% | 15.6% | 10.7% | 23.1% | · | · | |
| ROA | -16.5% | -25.2% | -6.5% | 11.2% | 4.0% | -11.4% | -2.8% | -3.4% | -1.5% | 16.2% | · | · | |
| ROE | -29.1% | -45.7% | -10.5% | 19.4% | 8.9% | -25.0% | -4.8% | -6.6% | -2.5% | 19.9% | · | · | |
| ROIC | -21.4% | -35.9% | -5.4% | 16.2% | 7.2% | -11.5% | -2.2% | -2.3% | -0.80% | 17.2% | · | · |
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 | 1.3 | 1.8 | 2.2 | 1.7 | 1.9 | 1.5 | 2.7 | 2.6 | 2.6 | 3.9 | · | · | |
| Quick Ratio | 0.6 | 1.1 | 1.6 | 1.1 | 1.2 | 0.9 | 2.2 | 1.9 | 1.8 | 3.3 | · | · | |
| Debt / Equity | 0.3 | 0.2 | 0.2 | 0.2 | 0.6 | 0.9 | 0.5 | 0.6 | 0.9 | · | · | · | |
| LT Debt / Equity | 0.3 | 0.2 | 0.2 | 0.2 | 0.6 | 0.9 | 0.5 | 0.6 | 0.9 | · | · | · | |
| Interest Coverage | · | · | -3.6 | 18.5 | 5.0 | -7.8 | -2.0 | -1.3 | -2.1 | · | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.4 | 0.6 | 1.0 | 0.9 | 0.6 | 0.4 | 0.5 | 0.7 | 1.0 | · | · | |
| Inventory Turnover | 2.4 | 1.7 | 2.4 | 3.2 | 3.5 | 4.1 | 4.1 | 3.7 | 5.3 | 5.3 | · | · | |
| Receivables Turnover | 7.1 | 2.8 | 4.1 | 7.7 | 9.5 | 8.1 | 5.8 | 6.1 | 7.2 | 8.4 | · | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 29.7% | -48.0% | -38.1% | 25.5% | 86.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -25.3% | -26.1% | 13.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.46% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | 192.5% | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | 197.9% | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $468M | $361M | $693M | $1.12B | $892M | $479M | $317M | $385M | $420M | $388M | $300M | $133M | |
| Net Income TTM | $-137M | $-245M | $-73M | $125M | $42M | $-99M | $-20M | $-26M | $-9M | $61M | $-42M | $-7M | |
| Market Cap | $1.51B | $1.67B | $1.94B | $2.67B | $5.79B | $2.85B | $1.53B | $1.22B | $1.78B | $0 | · | · | |
| Enterprise Value | $1.56B | $1.68B | $1.88B | $2.59B | $5.96B | $3.06B | $1.64B | $1.41B | $2.06B | · | · | · | |
| P/E | -11.0 | -6.8 | -26.1 | 21.9 | 142.2 | -28.3 | -75.8 | -46.3 | -188.7 | 24.0 | -18.6 | -39.0 | |
| P/S | 3.2 | 4.6 | 2.8 | 2.4 | 6.5 | 5.9 | 4.8 | 3.2 | 4.2 | 0.0 | · | · | |
| P/B | 3.3 | 3.2 | 2.8 | 4.0 | 11.8 | 7.3 | 3.7 | 3.1 | 4.6 | · | · | · | |
| P / Tangible Book | 17.9 | 11.7 | 6.6 | 10.3 | 193.0 | · | · | · | · | · | · | · | |
| P / Cash Flow | 76.8 | -36.9 | 44.8 | 6.9 | 34.4 | 38.7 | 19.5 | 11.9 | 23.7 | 0.0 | · | · | |
| P / FCF | 214.6 | -26.6 | 65.0 | 7.7 | 44.9 | 46.6 | 21.4 | 12.9 | 26.3 | 0.0 | · | · | |
| EV / EBITDA | -18.8 | -9.9 | 56.5 | 9.9 | 38.0 | -124.3 | 37.0 | 23.5 | 45.6 | · | · | · | |
| EV / FCF | 221.9 | -26.6 | 62.8 | 7.5 | 46.2 | 50.1 | 23.0 | 14.8 | 30.4 | · | · | · | |
| EV / Revenue | 3.3 | 4.7 | 2.7 | 2.3 | 6.7 | 6.4 | 5.2 | 3.7 | 4.9 | · | · | · | |
| Earnings Yield | -9.1% | -14.8% | -3.8% | 4.6% | 0.70% | -3.5% | -1.3% | -2.2% | -0.53% | 4.2% | -5.4% | -2.6% |
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 | $137M | $136M | $126M | $109M | $96M | $92M | $81M | $92M | $95M | $125M | $136M | $184M | $248M | $291M | $286M | $280M | |
| Cost of Revenue | $58M | $58M | $55M | $47M | $42M | $41M | $37M | $42M | $46M | $57M | $62M | $81M | $108M | $127M | $118M | $116M | |
| Gross Profit | $79M | $79M | $72M | $62M | $54M | $51M | $44M | $50M | $49M | $69M | $74M | $103M | $140M | $163M | $167M | $164M | |
| SG&A Expense | $42M | $42M | $48M | $33M | $37M | $38M | $30M | $34M | $36M | $34M | $25M | $34M | $39M | $44M | $38M | $44M | |
| Operating Expenses | $96M | $93M | $113M | $86M | $100M | $92M | $111M | $91M | $124M | $110M | $92M | $109M | $113M | $122M | $116M | $125M | |
| Operating Income | $-17M | $-15M | $-41M | $-25M | $-46M | $-41M | $-67M | $-41M | $-75M | $-42M | $-18M | $-6M | $27M | $41M | $52M | $39M | |
| Interest Expense | · | · | · | · | · | · | · | · | $3M | · | $3M | $3M | $2M | · | $3M | $2M | |
| Interest Income | $633.0K | $835.0K | $874.0K | $812.0K | $864.0K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $633.0K | $70.0K | $62.0K | $82.0K | |
| Other Non-op | $121.0K | $-1M | $-324.0K | $-4M | $-1M | $2M | $-15M | $329.0K | $1M | $240.0K | $-23M | $2M | $-324.0K | $2M | $-5M | $7M | |
| Pretax Income | $-19M | $-18M | $-43M | $-31M | $-49M | $-41M | $-82M | $-41M | $-74M | $-43M | $-42M | $-5M | $25M | $41M | $45M | $44M | |
| Income Tax | $26M | $-3M | $2M | $-4M | $711.0K | $17M | $-7M | $-2M | $-2M | $-4M | $-2M | $-409.0K | $16M | $10M | $16M | $12M | |
| Net Income | $-45M | $-15M | $-45M | $-27M | $-50M | $-58M | $-76M | $-39M | $-72M | $-38M | $-40M | $-4M | $10M | $31M | $28M | $32M | |
| EPS (Basic) | $-0.52 | $-0.17 | $-0.52 | $-0.31 | $-0.58 | $-0.68 | $-0.90 | $-0.47 | $-0.88 | $-0.49 | $-0.49 | $-0.05 | $0.12 | $0.39 | $0.36 | $0.41 | |
| EPS (Diluted) | $-0.52 | $-0.17 | $-0.52 | $-0.31 | $-0.58 | $-0.68 | $-0.90 | $-0.47 | $-0.88 | $-0.49 | $-0.49 | $-0.05 | $0.12 | $0.38 | $0.35 | $0.40 | |
| Shares (Basic) | 87,595,000 | -172,495,000 | 87,186,000 | 86,626,000 | 85,271,000 | -166,300,000 | 84,074,000 | 83,477,000 | 82,349,000 | -160,447,000 | 81,249,000 | 80,446,000 | 79,471,000 | -155,447,000 | 78,436,000 | 77,858,000 | |
| Shares (Diluted) | 87,595,000 | -172,495,000 | 87,186,000 | 86,626,000 | 85,271,000 | -166,300,000 | 84,074,000 | 83,477,000 | 82,349,000 | -162,314,000 | 81,249,000 | 80,446,000 | 81,338,000 | -160,128,000 | 80,060,000 | 80,279,000 | |
| EBITDA | $-6M | · | $-41M | $-25M | $-35M | · | $-67M | $-41M | $-58M | · | $-18M | $-6M | $46M | · | $52M | $39M |
资产负债表 26
| 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 | $61M | $73M | $112M | $109M | $103M | $119M | $148M | $185M | $192M | · | $187M | $225M | $208M | · | $181M | $211M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $15M | $20M | $19M | · | $19M | $24M | |
| Receivables | $41M | $46M | $53M | $106M | $99M | $85M | $48M | $85M | $126M | · | $158M | $156M | $189M | · | $178M | $137M | |
| Inventory | $86M | $78M | $86M | $86M | $86M | $90M | $96M | $95M | $96M | · | $115M | $126M | $150M | · | $166M | $146M | |
| Prepaid Expense | $60M | $50M | $32M | $30M | $31M | $28M | $35M | $32M | $29M | · | $33M | $26M | $28M | · | $18M | $20M | |
| Current Assets | $249M | $249M | $284M | $330M | $320M | $323M | $328M | $398M | $445M | · | $509M | $554M | $594M | · | $563M | $539M | |
| PP&E (Net) | $44M | $49M | $51M | $51M | $56M | $59M | $63M | $65M | $68M | · | $69M | $74M | $78M | · | $67M | $64M | |
| PP&E (Gross) | $207M | $207M | $205M | $201M | $198M | $196M | $195M | $191M | $189M | · | $180M | $182M | $185M | · | $163M | $156M | |
| Accum. Depreciation | $163M | $158M | $154M | $150M | $142M | $136M | $131M | $125M | $121M | · | $110M | $108M | $107M | · | $96M | $92M | |
| Goodwill | $319M | $319M | $319M | $319M | $319M | $319M | $319M | $319M | $319M | · | $318M | $318M | $319M | $307M | $307M | $307M | |
| Intangibles | $46M | $49M | $52M | $54M | $52M | $55M | $58M | $62M | $65M | · | $83M | $91M | $96M | · | $122M | $128M | |
| Other Non-current Assets | $11M | $11M | $13M | $16M | $22M | $21M | $22M | $31M | $34M | · | $33M | $32M | $28M | · | $28M | $27M | |
| Total Assets | $771M | $796M | $808M | $864M | $855M | $865M | $895M | $973M | $1.03B | · | $1.10B | $1.16B | $1.20B | · | $1.18B | $1.18B | |
| Accounts Payable | $33M | $38M | $31M | $27M | $18M | $31M | $31M | $36M | $32M | · | $45M | $46M | $55M | · | $91M | $73M | |
| Accrued Liabilities | $60M | $72M | $77M | $120M | $107M | $87M | $71M | $71M | $98M | · | $86M | $91M | $113M | · | $94M | $94M | |
| Current Liabilities | $147M | $186M | $184M | $213M | $197M | $182M | $169M | $190M | $224M | · | $233M | $242M | $300M | · | $351M | $316M | |
| Capital Leases | $18M | $12M | $12M | $14M | $16M | $17M | $19M | $22M | $24M | · | $28M | $31M | $21M | · | $25M | $28M | |
| Other Non-current Liabilities | $29M | $23M | $24M | $24M | $26M | $26M | $28M | $21M | $22M | · | $18M | $21M | $21M | · | $19M | $21M | |
| Total Liabilities | $317M | $345M | $343M | $375M | $362M | $348M | $338M | $356M | $393M | · | $401M | $415M | $464M | · | $567M | $611M | |
| Total Debt | $124M | · | $123M | $123M | $123M | · | $123M | $123M | $123M | · | $122M | $122M | $122M | · | $172M | $246M | |
| Common Stock | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | $8.0K | $8.0K | $8.0K | $8.0K | · | $8.0K | $8.0K | $8.0K | · | $8.0K | $8.0K | |
| Retained Earnings | $-546M | $-500M | $-486M | $-440M | $-413M | $-364M | $-306M | $-230M | $-191M | · | $-80M | $-40M | $-36M | · | $-76M | $-105M | |
| AOCI | $121.0K | $1M | $160.0K | $334.0K | $-6M | $-7M | $-4M | $-7M | $-6M | · | $-8M | $-2M | $-1M | · | $-5M | $-3M | |
| Stockholders' Equity | $454M | $452M | $465M | $488M | $493M | $516M | $557M | $617M | $638M | $686M | $703M | $746M | $734M | $676M | $616M | $570M | |
| Liabilities + Equity | $771M | $796M | $808M | $864M | $855M | $865M | $895M | $973M | $1.03B | · | $1.10B | $1.16B | $1.20B | · | $1.18B | $1.18B | |
| Shares Outstanding | 89,529,000 | 86,451,000 | 87,373,000 | 86,908,000 | 86,374,000 | 84,613,000 | 84,362,000 | 83,898,000 | 83,067,000 | 81,818,000 | 81,561,000 | 80,930,000 | 79,981,000 | 78,745,000 | 78,565,000 | 78,333,000 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $11M | $11M | $11M | $11M | $11M | $12M | $12M | $14M | $17M | $17M | $17M | $19M | $19M | $19M | $18M | $20M | |
| Stock-based Comp | $20M | $20M | $22M | $13M | $23M | $19M | $13M | $17M | $17M | $16M | $5M | $17M | $16M | $24M | $20M | $19M | |
| Deferred Tax | $25M | $-3M | $275.0K | $-6M | $-678.0K | $14M | $-8M | $-2M | $-3M | $-11M | $-2M | $758.0K | $8M | $166.0K | $16M | $517.0K | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $6M | $9M | $9M | $9M | $10M | $10M | $11M | $11M | $13M | |
| Restructuring | $474.0K | $-198.0K | $11M | $6M | $8M | $3M | $27M | $865.0K | $23M | $11M | $54.0K | $4M | $5M | $1M | $631.0K | $462.0K | |
| Other Non-cash | $-20M | · | · | · | $5M | · | · | · | $57M | · | · | · | $-11M | · | · | · | |
| Operating Cash Flow | $-9M | $10M | $10M | $10M | $-11M | $-28M | $-31M | $-3M | $16M | $-17M | $-13M | $31M | $42M | $69M | $62M | $123M | |
| CapEx | $1M | $4M | $6M | $1M | $2M | $2M | $4M | $3M | $8M | $1M | $2M | $5M | $5M | $17M | $9M | $11M | |
| Investing Cash Flow | $-4M | $-4M | $-7M | $-7M | $-2M | $-3M | $-6M | $-6M | $-9M | $15M | $-3M | $-13M | $-16M | $-17M | $-15M | $-16M | |
| Stock Issued | $0 | $1M | $27.0K | $2M | $-10.0K | $3M | $0 | $2M | $0 | $1M | $92.0K | $3M | $3.0K | $2M | $81.0K | $3M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $5M | |
| Net Stock Activity | $0 | · | · | · | · | · | · | · | $0 | · | · | · | $3.0K | · | · | $-5M | |
| Financing Cash Flow | $2M | $-19M | $15.0K | $2M | $-2M | $1M | $-58.0K | $2M | $-2M | $1M | $-21M | $108.0K | $-6M | $-49M | $-75M | $-46M | |
| Net Change in Cash | $-11M | $-12M | $3M | $6M | $-16M | $-30M | $-37M | $-7M | $5M | $204.0K | $-37M | $17M | $20M | $6M | $-30M | $60M | |
| Free Cash Flow | $-10M | · | · | · | $-13M | · | · | · | $8M | · | · | · | $37M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $5M | · | · | · | $36M | · | · | · |
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 | 57.5% | · | 56.9% | 56.5% | 56.1% | · | 54.4% | 54.6% | 51.7% | · | 54.6% | 55.9% | 56.5% | · | 58.6% | 58.7% | |
| Operating Margin | -12.5% | · | -32.6% | -22.6% | -48.0% | · | -82.3% | -44.4% | -78.3% | · | -13.2% | -3.2% | 11.0% | · | 18.2% | 13.9% | |
| Net Margin | -32.9% | · | -36.0% | -24.4% | -51.8% | · | -93.4% | -42.7% | -75.9% | · | -29.4% | -2.4% | 3.8% | · | 9.9% | 11.4% | |
| Pretax Margin | -13.6% | · | -34.3% | -28.2% | -51.1% | · | -101.7% | -44.9% | -77.8% | · | -30.6% | -2.6% | 10.1% | · | 15.6% | 15.7% | |
| EBITDA Margin | -4.6% | · | -32.6% | -22.6% | -36.4% | · | -82.3% | -44.4% | -60.8% | · | -13.2% | -3.2% | 18.7% | · | 18.2% | 13.9% | |
| ROA | -5.5% | · | -5.3% | -2.9% | -5.3% | · | -7.6% | -3.7% | -6.5% | · | -3.5% | -0.37% | 0.83% | · | 2.5% | 2.9% | |
| ROE | -9.5% | · | -8.9% | -4.8% | -8.8% | · | -12.0% | -5.8% | -10.5% | · | -6.0% | -0.66% | 1.5% | · | 5.3% | 6.4% | |
| ROIC | -7.2% | · | -7.4% | -3.5% | -7.6% | · | -9.0% | -5.2% | -9.6% | · | -2.1% | -0.63% | 1.2% | · | 4.2% | 3.5% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | 1.5 | 1.5 | 1.6 | · | 1.9 | 2.1 | 2.0 | · | 2.2 | 2.3 | 2.0 | · | 1.6 | 1.7 | |
| Quick Ratio | 0.7 | · | 0.9 | 1.0 | 1.0 | · | 1.2 | 1.4 | 1.4 | · | 1.5 | 1.7 | 1.4 | · | 1.1 | 1.2 | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.4 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -27.5 | · | -6.6 | -2.3 | 11.0 | · | 19.2 | 16.1 |
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 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.7 | · | 0.6 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.6 | 0.7 | · | 0.8 | 0.9 | |
| Receivables Turnover | 2.0 | · | 2.5 | 1.1 | 0.9 | · | 0.8 | 0.8 | 0.6 | · | 0.8 | 1.3 | 1.6 | · | 2.0 | 2.1 |
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 | $468M | · | $412M | $378M | $364M | · | $404M | $507M | $663M | · | $854M | $998M | $1.08B | · | $1.06B | $979M | |
| Net Income TTM | $-167M | · | $-198M | $-191M | $-237M | · | $-227M | $-156M | $-107M | · | $-6M | $66M | $103M | · | $103M | $76M | |
| Market Cap | $1.56B | · | $1.40B | $1.23B | $938M | · | $1.22B | $1.69B | $1.55B | · | $1.81B | $2.55B | $2.82B | · | $2.56B | $2.66B | |
| Enterprise Value | $1.62B | · | $1.42B | $1.25B | $958M | · | $1.20B | $1.63B | $1.48B | · | $1.74B | $2.43B | $2.71B | · | $2.53B | $2.67B | |
| P/E | -9.0 | · | -7.0 | -6.3 | -3.8 | · | -5.3 | -10.7 | -14.4 | · | -317.9 | 38.5 | 27.3 | · | 25.3 | 35.8 | |
| P/S | 3.3 | · | 3.4 | 3.3 | 2.6 | · | 3.0 | 3.3 | 2.3 | · | 2.1 | 2.6 | 2.6 | · | 2.4 | 2.7 | |
| P/B | 3.4 | · | 3.0 | 2.5 | 1.9 | · | 2.2 | 2.7 | 2.4 | · | 2.6 | 3.4 | 3.8 | · | 4.2 | 4.7 | |
| P / Tangible Book | 17.5 | · | 14.9 | 10.7 | 7.6 | · | 6.8 | 7.1 | 6.1 | · | 6.0 | 7.6 | 8.8 | · | 13.7 | 19.7 | |
| P / Cash Flow | -175.5 | · | · | · | -82.3 | · | · | · | 97.1 | · | · | · | 66.8 | · | · | · | |
| P / FCF | -151.8 | · | · | · | -70.1 | · | · | · | 203.3 | · | · | · | 76.2 | · | · | · | |
| EV / EBITDA | -258.3 | · | -34.3 | -50.8 | -27.4 | · | -17.9 | -39.9 | -25.6 | · | -97.4 | -409.5 | 58.3 | · | 48.8 | 68.5 | |
| EV / FCF | -157.9 | · | · | · | -71.6 | · | · | · | 194.2 | · | · | · | 73.4 | · | · | · | |
| EV / Revenue | 3.5 | · | 3.4 | 3.3 | 2.6 | · | 3.0 | 3.2 | 2.2 | · | 2.0 | 2.4 | 2.5 | · | 2.4 | 2.7 | |
| Earnings Yield | -11.1% | · | -14.4% | -15.9% | -26.1% | · | -18.9% | -9.4% | -7.0% | · | -0.31% | 2.6% | 3.7% | · | 4.0% | 2.8% |
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 | $468M | $361M | $693M | $1.12B | $892M |
| 毛利率 % | 56.8% | 54.0% | 55.6% | 58.0% | 55.6% |
| 营业利润率 % | -27.1% | -62.0% | -5.5% | 16.1% | 7.3% |
| 净收入 | $-137M | $-245M | $-73M | $125M | $42M |
| 稀释后每股收益 (EPS) | $-1.58 | $-2.93 | $-0.91 | $1.55 | $0.53 |
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 | 0.2 | 0.2 | 0.6 |
| 流动比率 | 1.3 | 1.8 | 2.2 | 1.7 | 1.9 |
| 速动比率 | 0.6 | 1.1 | 1.6 | 1.1 | 1.2 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $7M | $-63M | $30M | $347M | $129M |
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。