NVAX Novavax, Inc. - Common Stock
$9.18
价格 · 五月 20, 2026
截至...的财报数据 五月 6, 2026
52周区间
$6–$12
52% of range
分析师评级
BUY
15 analysts
目标价
$14
+54% upside
P/E (TTM)
2.6
ROE
-977.1%
净利润率
39.2%
NVAX 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$9.18
市值
$1.09B
P/E (TTM)
2.6
每股收益 (TTM)
$2.58
营收 (TTM)
$1.12B
股息收益率
—
ROE
-977.1%
负债/权益
—
52周区间
$6 – $12
NVAX 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
$1.12B
2016-12-31
→
2025-12-31
EPS
$2.58
2019-12-31
→
2025-12-31
自由现金流
—
2016-12-31
→
2021-12-31
利润率
39.2%
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
NVAX
同行中位数
P/E (TTM)
2.6
—
P/S (TTM) (市销率 (TTM))
1.0
38.5
P/B (市净率)
-8.6
7.4
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
NVAX
同行中位数
Operating Margin (营业利润率)
40.3%
—
Net Profit Margin (净利润率)
39.2%
-427.7%
ROA
32.2%
-47.6%
ROE
-977.1%
-62.8%
ROIC
-352.9%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
NVAX
同行中位数
Current Ratio (流动比率)
2.1
5.6
Quick Ratio (速动比率)
1.6
—
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
NVAX
同行中位数
Revenue YoY (营收同比增长)
64.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-17.2%
—
Revenue CAGR 5Y (营收5年复合年增长率)
18.8%
—
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
NVAX
同行中位数
NVAX 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 4 26.7%
- 买入 6 40.0%
- 持有 2 13.3%
- 卖出 2 13.3%
- 强烈卖出 1 6.7%
12个月价格目标
9 位分析师 · 2026-05-16
中位数
$16.02
平均值
$14.11
现在
$9.18
最低
$7.00
最高
$25.00
中位数目标
$16.02
+74.6%
平均目标
$14.11
+53.8%
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
0.73%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.06 | $-0.23 | 0.17% |
| 2025年12月31日 | $0.11 | $-0.50 | 0.61% |
| 2025年9月30日 | $-1.25 | $-1.21 | -0.04% |
| 2025年6月30日 | $0.62 | $-0.09 | 0.71% |
| 2025年3月31日 | $2.93 | $0.72 | 2.2% |
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 |
|---|---|---|---|---|---|---|
| NVAX | $1.09B | 2.6 | 64.7% | 39.2% | -977.1% | — |
| TSHA | $1.57B | -16.2 | 17.3% | -1115.3% | -44.0% | — |
| GLUE | $1.03B | — | 63.5% | -31.2% | -15.4% | — |
| INBX | $1.15B | -8.7 | 550.0% | -10773.5% | -365.9% | — |
| ARDX | $1.42B | -22.4 | 22.1% | -15.1% | -40.2% | — |
| RXRX | $2.16B | -2.8 | 26.9% | -863.4% | -62.9% | — |
| PGEN | $1.48B | -3.1 | 146.7% | -2588.2% | 3159.1% | — |
| DMRA | — | — | 38.3% | -17981.1% | -167.0% | — |
| VIR | $841M | -1.9 | -7.6% | -638.9% | -51.1% | — |
| KALV | $685M | -3.7 | — | — | -172.9% | — |
| BHVN | $1.50B | -1.6 | — | — | -310.8% | — |
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 | $1.12B | $682M | $984M | $1.98B | $1.15B | $476M | $19M | $34M | $31M | $15M | $36M | $31M | |
| Cost of Revenue | $73M | $203M | $344M | $903M | $0 | $0 | · | · | · | · | · | · | |
| R&D Expense | $342M | $391M | $738M | $1.24B | $2.53B | $747M | $114M | $174M | $168M | $238M | $163M | $94M | |
| SG&A Expense | $157M | $337M | $469M | $489M | $298M | $145M | $34M | $34M | $34M | $47M | $31M | $20M | |
| Operating Expenses | $671M | $931M | $1.55B | $2.63B | $2.83B | $892M | $139M | $208M | $203M | $284M | $193M | $114M | |
| Operating Income | $453M | $-249M | $-567M | $-645M | $-1.69B | $-417M | $-121M | $-174M | $-172M | $-269M | $-157M | $-84M | |
| Interest Expense | · | · | $14M | $20M | $21M | $15M | $14M | $14M | $14M | $13M | $241.0K | $157.0K | |
| Interest Income | $30M | $37M | $20M | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $41M | $40M | $38M | $11M | $-7M | $14M | $-13.0K | $108.0K | $67.0K | $-31.0K | $-120.0K | $0 | |
| Pretax Income | $442M | $-177M | $-543M | $-654M | $-1.71B | $-418M | $-133M | · | · | · | $-157M | $-83M | |
| Income Tax | $2M | $11M | $2M | $4M | $29M | $0 | $0 | · | · | · | $0 | $0 | |
| Net Income | $440M | $-187M | $-545M | $-658M | $-1.74B | $-418M | $-133M | $-185M | $-184M | $-280M | $-157M | $-83M | |
| EPS (Basic) | $2.72 | $-1.23 | $-5.41 | $-8.42 | $-23.44 | $-7.27 | $-5.51 | · | · | · | · | · | |
| EPS (Diluted) | $2.58 | $-1.23 | $-5.41 | $-8.42 | $-23.44 | $-7.27 | $-5.51 | · | · | · | · | · | |
| Shares (Basic) | 161,991,000 | 152,190,000 | 100,768,000 | 78,183,000 | 74,400,000 | 57,554,000 | 24,100,000 | · | · | · | · | · | |
| Shares (Diluted) | 173,103,000 | 152,190,000 | 100,768,000 | 78,183,000 | 74,400,000 | 57,554,000 | 24,100,000 | · | · | · | · | · | |
| EBITDA | $481M | $-201M | $-526M | $-616M | $-1.67B | · | · | · | $-164M | $-261M | $-151M | $-79M |
资产负债表 31
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $241M | $530M | $569M | $1.34B | $1.52B | $553M | $79M | $70M | $106M | $144M | $93M | $32M | |
| Short-term Investments | $494M | $393M | $0 | · | $0 | $158M | $0 | $22M | $51M | $91M | $138M | $136M | |
| Receivables | · | · | · | · | $455M | $262M | $8M | · | · | $233.0K | $2M | $8M | |
| Inventory | $12M | $9M | $42M | $37M | $9M | · | · | · | · | · | · | · | |
| Prepaid Expense | $27M | $78M | $226M | $237M | $165M | $181M | $8M | $16M | $18M | $22M | $19M | $9M | |
| Other Current Assets | $10M | $22M | $156M | $76M | $45M | $10M | $4M | $4M | $5M | $6M | $6M | $2M | |
| Current Assets | $978M | $1.13B | $1.14B | $1.70B | $2.16B | $1.25B | $97M | $119M | $203M | $288M | $287M | $188M | |
| PP&E (Net) | $45M | $138M | $306M | $294M | $226M | $180M | $11M | $28M | $36M | $40M | $32M | $20M | |
| PP&E (Gross) | $85M | $188M | $381M | $342M | $252M | $198M | $24M | $64M | $65M | $62M | $48M | $31M | |
| Accum. Depreciation | $41M | $49M | $75M | $47M | $26M | $18M | $13M | $36M | $29M | $22M | $16M | $11M | |
| Goodwill | $113M | $107M | $127M | $126M | $131M | $135M | $51M | $52M | $54M | $52M | $53M | $55M | |
| Intangibles | · | · | · | · | $5M | $6M | $6M | $7M | $8M | $9M | $11M | $13M | |
| Other Non-current Assets | $17M | $24M | $35M | $28M | $24M | $13M | $7M | $810.0K | $869.0K | $799.0K | $159.0K | $918.0K | |
| Total Assets | $1.18B | $1.56B | $1.80B | $2.26B | $2.58B | $1.58B | $173M | $208M | $302M | $394M | $386M | $276M | |
| Accounts Payable | $25M | $42M | $133M | $217M | $127M | $54M | $3M | $9M | $6M | $6M | $12M | $13M | |
| Accrued Liabilities | $107M | $211M | $395M | $591M | $674M | $137M | $15M | $20M | $30M | $25M | $27M | $19M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | $0 | $395.0K | $603.0K | |
| Current Liabilities | $460M | $1.15B | $1.64B | $2.46B | $2.39B | $580M | $26M | $46M | $74M | $66M | $76M | $34M | |
| Capital Leases | $19M | $23M | $29M | $50M | $39M | $10M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $239M | $360M | $33M | $56M | $42M | $13M | $13M | $9M | $10M | $15M | $13M | $2M | |
| Total Liabilities | $1.30B | $2.18B | $2.51B | $2.89B | $2.93B | $955M | $359M | $376M | $404M | $400M | $93M | $46M | |
| Long-term Debt | $244M | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | · | · | · | $0 | $395.0K | $603.0K | |
| Common Stock | $2M | $2M | $1M | $868.0K | $764.0K | $714.0K | $324.0K | $192.0K | $3M | $3M | $3M | $2M | |
| Paid-in Capital | $4.54B | $4.50B | $4.19B | $3.74B | $3.35B | $2.54B | $1.26B | $1.14B | $1.02B | $936M | $952M | $729M | |
| Retained Earnings | $-4.57B | $-5.01B | $-4.82B | $-4.28B | $-3.62B | $-1.87B | $-1.43B | $-1.30B | $-1.11B | $-930M | $-650M | $-493M | |
| Treasury Stock | $103M | $96M | $92M | $91M | $85M | $42M | $3M | $2M | $2M | $2M | $2M | $2M | |
| AOCI | $2M | $-23M | $3M | $-6M | $-1M | $7M | $-13M | $-11M | $-9M | $-12M | $-9M | $-7M | |
| Stockholders' Equity | $-128M | $-624M | $-717M | $-634M | $-352M | $627M | $-186M | $-168M | $-102M | $-6M | $293M | $230M | |
| Liabilities + Equity | $1.18B | $1.56B | $1.80B | $2.26B | $2.58B | $1.58B | $173M | $208M | $302M | $394M | $386M | $276M | |
| Shares Outstanding | 162,575,937 | 161,942,677 | 140,506,093 | 86,806,554 | 76,433,151 | 71,350,365 | 32,352,416 | 19,222,410 | 323,229,390 | 271,245,967 | 269,971,232 | 238,831,864 |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $28M | $48M | $41M | $29M | $13M | $4M | $5M | $7M | $8M | $8M | $5M | $4M | |
| Stock-based Comp | $36M | $48M | $85M | $130M | $184M | $128M | $17M | $18M | $20M | $19M | $13M | $6M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Amort. of Intangibles | · | · | · | · | $400.0K | $600.0K | $700.0K | $700.0K | $2M | $800.0K | $900.0K | $1M | |
| Restructuring | · | · | $15M | $0 | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-749M | $4M | $-295M | $83M | $1.87B | · | · | · | $18M | $-3M | $11M | $5M | |
| Operating Cash Flow | $-245M | $-87M | $-714M | $-416M | $323M | $-43M | $-137M | $-185M | $-144M | $-259M | $-126M | $-67M | |
| CapEx | · | · | · | · | $57M | $55M | $2M | $1M | $4M | $18M | $18M | $7M | |
| Investing Cash Flow | $-78M | $-204M | $-59M | $-93M | $100M | $-378M | $38M | $29M | $36M | $28M | $-21M | · | |
| Stock Issued | $0 | $263M | $360M | $249M | $565M | $876M | $97M | $100M | $63M | $0 | $204M | $108M | |
| Net Stock Activity | $0 | $263M | $360M | $249M | $565M | · | · | · | $63M | $0 | $204M | $108M | |
| Financing Cash Flow | $28M | $261M | $4M | $325M | $462M | $985M | $98M | $103M | $65M | $280M | $208M | · | |
| Net Change in Cash | $-289M | $-39M | $-765M | $-179M | $880M | $567M | $221.0K | $-53M | $-44M | $49M | $61M | $-87M | |
| Taxes Paid | $9M | $949.0K | $190.0K | $18M | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | $265M | · | · | · | $-143M | $-274M | $-144M | $-74M | |
| Levered FCF | · | · | · | · | $244M | · | · | · | · | · | $-145M | $-74M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 40.3% | -36.5% | -57.6% | -32.5% | -147.1% | · | · | · | -550.8% | -1752.8% | -433.8% | -273.0% | |
| Net Margin | 39.2% | -27.5% | -55.4% | -33.2% | -152.1% | · | · | · | -589.5% | -1823.5% | -432.9% | -270.5% | |
| Pretax Margin | 39.4% | -25.9% | -55.2% | -33.0% | -149.6% | · | · | · | · | · | -432.9% | -270.5% | |
| EBITDA Margin | 42.8% | -29.5% | -53.4% | -31.1% | -146.0% | · | · | · | -526.4% | -1697.5% | -417.2% | -258.6% | |
| ROA | 32.2% | -11.2% | -26.9% | -27.2% | -83.9% | · | · | · | -52.8% | -71.8% | -47.4% | -32.5% | |
| ROE | -977.1% | 32.6% | 78.1% | 109.7% | -3180.2% | · | · | · | 342.6% | -195.0% | -60.1% | -38.3% | |
| ROIC | -352.9% | 42.4% | 79.3% | 102.4% | 487.8% | · | · | · | · | · | -53.6% | -36.4% |
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 | 2.1 | 1.0 | 0.7 | 0.7 | 0.9 | · | · | · | 2.8 | 4.3 | 3.8 | 5.5 | |
| Quick Ratio | 1.6 | 0.8 | 0.3 | 0.5 | 0.8 | · | · | · | 2.1 | 3.5 | 3.0 | 5.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | |
| Interest Coverage | · | · | -39.3 | -32.4 | -79.8 | · | · | · | -12.2 | -20.8 | -652.4 | -533.1 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.4 | 0.5 | 0.8 | 0.6 | · | · | · | 0.1 | 0.0 | 0.1 | 0.1 | |
| Inventory Turnover | 7.2 | 8.0 | 8.8 | 39.6 | · | · | · | · | · | · | · | · | |
| Receivables Turnover | · | · | · | · | 3.2 | · | · | · | · | 12.0 | 8.1 | 6.5 |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 64.7% | -30.6% | -50.4% | 72.9% | 141.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -17.2% | -15.9% | 27.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.8% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.12B | $682M | $984M | $1.98B | $1.15B | $476M | $19M | $34M | $31M | $15M | $36M | $31M | |
| Net Income TTM | $440M | $-187M | $-545M | $-658M | $-1.74B | $-418M | $-133M | $-185M | $-184M | $-280M | $-157M | $-83M | |
| Market Cap | $1.09B | $1.29B | $670M | $884M | $10.85B | · | · | · | $8.02B | $6.84B | $45.30B | $28.33B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $6.60B | $45.07B | $28.16B | |
| P/E | 2.6 | -6.5 | -0.9 | -1.2 | -6.1 | -15.3 | -0.7 | · | · | · | · | · | |
| P/S | 1.0 | 1.9 | 0.7 | 0.4 | 9.5 | · | · | · | 257.1 | 445.2 | 1249.7 | 923.9 | |
| P/B | -8.6 | -2.1 | -0.9 | -1.4 | -30.9 | · | · | · | -78.8 | -1232.5 | 154.8 | 123.4 | |
| P / Tangible Book | · | · | · | · | · | 16.3 | · | · | · | · | · | · | |
| P / Cash Flow | -4.5 | -14.8 | -0.9 | -2.1 | 33.6 | · | · | · | -57.8 | -26.8 | -359.3 | -422.7 | |
| P / FCF | · | · | · | · | 40.9 | · | · | · | -56.1 | -25.0 | -313.8 | -381.3 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | -25.3 | -298.0 | -355.1 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | -24.1 | -312.2 | -379.1 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 429.9 | 1243.3 | 918.4 | |
| Earnings Yield | 38.4% | -15.3% | -112.7% | -81.9% | -16.4% | -6.5% | -138.4% | · | · | · | · | · |
损益表 17
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $140M | $147M | $70M | $239M | $667M | $88M | $85M | $415M | $94M | $291M | $187M | $424M | $81M | $357M | $735M | $186M | |
| Cost of Revenue | $31M | $22M | $21M | $15M | $14M | $37M | $61M | $46M | $59M | $155M | $99M | $56M | $34M | $182M | $435M | $271M | |
| R&D Expense | $95M | $76M | $98M | $79M | $89M | $104M | $87M | $107M | $93M | $165M | $106M | $219M | $247M | $258M | $304M | $290M | |
| SG&A Expense | $29M | $34M | $32M | $44M | $48M | $78M | $71M | $101M | $87M | $155M | $107M | $94M | $113M | $162M | $123M | $108M | |
| Operating Expenses | $155M | $133M | $248M | $138M | $151M | $219M | $219M | $254M | $239M | $475M | $313M | $369M | $394M | $601M | $862M | $669M | |
| Operating Income | $-15M | $14M | $-178M | $101M | $516M | $-131M | $-134M | $161M | $-145M | $-184M | $-126M | $55M | $-313M | $-244M | $-127M | $-483M | |
| Interest Expense | · | · | · | · | · | · | · | · | $4M | · | $3M | $3M | $4M | · | $4M | $6M | |
| Interest Income | $7M | $7M | $7M | $7M | $8M | $9M | $12M | $9M | · | · | · | · | · | · | · | · | |
| Other Non-op | $12M | $9M | $9M | $12M | $10M | $13M | $16M | $8M | $4M | $11M | $-3M | $6M | $24M | $64M | $-35M | $-20M | |
| Pretax Income | $-9M | $18M | $-203M | $107M | $520M | $-74M | $-122M | $165M | $-145M | $-177M | $-131M | $58M | $-293M | $-185M | $-166M | $-509M | |
| Income Tax | $985.0K | $376.0K | $-657.0K | $946.0K | $1M | $7M | $-1M | $2M | $2M | $2M | $-697.0K | $-143.0K | $1M | $-2M | $2M | $1M | |
| Net Income | $-9M | $18M | $-202M | $107M | $519M | $-81M | $-121M | $162M | $-148M | $-178M | $-131M | $58M | $-294M | $-182M | $-169M | $-510M | |
| EPS (Basic) | $-0.06 | $0.09 | $-1.25 | $0.66 | $3.22 | $-0.51 | $-0.76 | $1.09 | $-1.05 | $-1.39 | $-1.26 | $0.65 | $-3.41 | $-2.40 | $-2.15 | $-6.53 | |
| EPS (Diluted) | $-0.06 | $0.28 | $-1.25 | $0.62 | $2.93 | $-0.41 | $-0.76 | $0.99 | $-1.05 | $-1.32 | $-1.26 | $0.58 | $-3.41 | $-2.30 | $-2.15 | $-6.53 | |
| Shares (Basic) | 163,276,000 | -323,430,000 | 162,353,000 | 162,019,000 | 161,049,000 | -296,154,000 | 160,049,000 | 148,379,000 | 139,916,000 | -178,181,000 | 103,429,000 | 89,362,000 | 86,158,000 | -154,691,000 | 78,274,000 | 78,143,000 | |
| Shares (Diluted) | 163,276,000 | -344,090,000 | 162,353,000 | 177,215,000 | 177,625,000 | -313,630,000 | 160,049,000 | 165,855,000 | 139,916,000 | -192,884,000 | 103,429,000 | 104,065,000 | 86,158,000 | -158,945,000 | 78,274,000 | 78,143,000 | |
| EBITDA | $-15M | · | $-178M | $101M | $516M | · | $-134M | $161M | $-145M | · | $-126M | $55M | $-313M | · | $-127M | $-483M |
资产负债表 29
| 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 | $228M | $241M | $268M | $254M | $263M | $530M | $574M | $680M | $481M | $569M | $651M | $506M | $625M | $1.34B | $1.28B | $1.38B | |
| Short-term Investments | $562M | $494M | $495M | $359M | $468M | $393M | $336M | $369M | · | · | · | · | · | · | · | · | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $112M | $195M | |
| Inventory | $11M | $12M | $14M | $10M | $10M | $9M | $9M | $9M | $16M | · | $70M | $23M | $34M | · | $82M | $256M | |
| Prepaid Expense | $26M | $27M | $46M | $60M | $71M | $78M | $80M | $102M | $199M | · | $152M | $193M | $189M | · | $275M | $299M | |
| Other Current Assets | · | $10M | · | · | · | $22M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $851M | $978M | $975M | $920M | $868M | $1.13B | $1.10B | $1.20B | $727M | · | $1.01B | $1.13B | $971M | · | $1.76B | $2.14B | |
| PP&E (Net) | $42M | $45M | $49M | $130M | $134M | $138M | $286M | $289M | $291M | · | $301M | $300M | $307M | · | $256M | $255M | |
| PP&E (Gross) | · | $85M | · | · | · | $188M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $41M | · | · | · | $49M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $113M | $113M | $113M | $113M | $112M | $107M | $127M | $123M | $123M | $127M | $124M | $128M | $130M | $126M | $118M | $123M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | $4M | |
| Other Non-current Assets | $16M | $17M | $19M | $21M | $22M | $24M | $31M | $34M | $31M | · | $35M | $33M | $31M | · | $17M | $19M | |
| Total Assets | $1.04B | $1.18B | $1.18B | $1.34B | $1.29B | $1.56B | $1.71B | $1.82B | $1.35B | · | $1.66B | $1.69B | $1.54B | · | $2.27B | $2.62B | |
| Accounts Payable | $16M | $25M | $15M | $51M | $34M | $42M | $58M | $80M | $58M | · | $102M | $87M | $125M | · | $145M | $386M | |
| Accrued Liabilities | $103M | $107M | $116M | $87M | $132M | $211M | $219M | $159M | $257M | · | $311M | $458M | $519M | · | $551M | $586M | |
| Current Liabilities | $342M | $460M | $430M | $389M | $422M | $1.15B | $1.18B | $1.16B | $804M | · | $1.47B | $1.60B | $1.92B | · | $1.67B | $2.16B | |
| Capital Leases | · | $19M | · | · | · | $23M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $193M | $239M | $263M | $288M | $314M | $360M | $319M | $335M | $352M | · | $37M | $38M | $48M | · | $99M | $69M | |
| Total Liabilities | $1.19B | $1.30B | $1.34B | $1.30B | $1.37B | $2.18B | $2.24B | $2.25B | $2.22B | · | $2.34B | $2.44B | $2.44B | · | $2.83B | $3.04B | |
| Long-term Debt | $291M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | · | $1M | $952.0K | $871.0K | · | $792.0K | $788.0K | |
| Paid-in Capital | $4.55B | $4.54B | $4.53B | $4.52B | $4.51B | $4.50B | $4.49B | $4.48B | $4.20B | · | $4.07B | $3.86B | $3.77B | · | $3.64B | $3.60B | |
| Retained Earnings | $-4.58B | $-4.57B | $-4.59B | $-4.38B | $-4.49B | $-5.01B | $-4.93B | $-4.81B | $-4.97B | · | $-4.64B | $-4.51B | $-4.57B | · | $-4.09B | $-3.93B | |
| Treasury Stock | $112M | $103M | $103M | $102M | $102M | $96M | $95M | $94M | $94M | · | $92M | $91M | $91M | · | $90M | $86M | |
| AOCI | $-5M | $2M | $-2M | $-458.0K | $2M | $-23M | $4M | $-11M | $-11M | · | $-12M | $-8M | $-3M | · | $-24M | $-11M | |
| Stockholders' Equity | $-145M | $-128M | $-157M | $38M | $-76M | $-624M | $-526M | $-432M | $-867M | $-717M | $-678M | $-755M | $-896M | $-634M | $-566M | $-417M | |
| Liabilities + Equity | $1.04B | $1.18B | $1.18B | $1.34B | $1.29B | $1.56B | $1.71B | $1.82B | $1.35B | · | $1.66B | $1.69B | $1.54B | · | $2.27B | $2.62B | |
| Shares Outstanding | 164,422,575 | 162,575,937 | 162,470,138 | 162,155,109 | 161,957,868 | 160,421,136 | 160,148,088 | 159,891,014 | 140,373,255 | 140,506,093 | 118,730,398 | 94,308,379 | 86,291,473 | 86,806,554 | 78,476,814 | 78,166,935 |
现金流 12
| 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 | $3M | $5M | $7M | $8M | $8M | $13M | $13M | $11M | $12M | $11M | $11M | $10M | $9M | $7M | $8M | $7M | |
| Stock-based Comp | $8M | $8M | $9M | $9M | $10M | $10M | $12M | $14M | $12M | $16M | $21M | $20M | $29M | $28M | $32M | $38M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $400.0K | $100.0K | |
| Restructuring | · | · | · | · | $500.0K | · | · | $1M | $6M | · | $-140.0K | $15M | · | · | · | · | |
| Operating Cash Flow | $-32M | $-39M | $108M | $-127M | $-186M | $-173M | $-145M | $314M | $-84M | $-177M | $-40M | $-172M | $-326M | $-118M | $-39M | $-171M | |
| CapEx | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $25M | $25M | |
| Investing Cash Flow | $-28M | $20M | $-137M | $111M | $-73M | $144M | $32M | $-373M | $-7M | $-9M | $-18M | $-8M | $-24M | $-22M | $-30M | $-25M | |
| Stock Issued | · | $0 | $0 | $0 | $0 | $0 | $0 | $256M | $7M | $103M | $195M | $62M | $0 | $70M | $0 | $0 | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $7M | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $38M | $-7M | $42M | $-1M | $-7M | $-3M | $-97.0K | $258M | $6M | $100M | $197M | $61M | $-354M | $191M | $-31M | $5M | |
| Net Change in Cash | $-23M | $-27M | $14M | $-9M | $-267M | $-43M | $-107M | $200M | $-88M | $-83M | $148M | $-119M | $-712M | $56M | $-94M | $-197M | |
| Taxes Paid | $2M | $6.0K | $4M | $3M | $1M | $308.0K | $1M | $-578.0K | $-71.0K | $62.0K | $0 | $128.0K | $0 | $137.0K | $65.0K | $2M |
盈利能力 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -11.1% | · | -252.7% | 42.2% | 77.3% | · | -158.6% | 38.8% | -154.3% | · | -67.2% | 13.1% | -386.4% | · | -17.3% | -259.8% | |
| Net Margin | -6.8% | · | -287.3% | 44.5% | 77.8% | · | -143.5% | 39.1% | -157.2% | · | -69.9% | 13.7% | -363.1% | · | -22.9% | -274.6% | |
| Pretax Margin | -6.1% | · | -288.2% | 44.9% | 78.0% | · | -144.8% | 39.6% | -154.8% | · | -70.3% | 13.6% | -361.6% | · | -22.6% | -273.8% | |
| EBITDA Margin | -11.1% | · | -252.7% | 42.2% | 77.3% | · | -158.6% | 38.8% | -154.3% | · | -67.2% | 13.1% | -386.4% | · | -17.3% | -259.8% | |
| ROA | -0.81% | · | -14.0% | 6.8% | 39.2% | · | -7.2% | 9.3% | -10.2% | · | -6.7% | 2.7% | -13.4% | · | -7.0% | -19.0% | |
| ROE | 8.6% | · | 59.2% | -54.0% | -110.0% | · | 20.1% | -27.4% | 16.7% | · | 21.0% | -9.9% | 70.8% | · | 322.2% | -310.7% | |
| ROIC | 11.9% | · | 113.3% | 266.3% | -679.9% | · | 25.2% | -36.8% | 17.0% | · | 18.4% | -7.4% | 35.1% | · | 22.8% | 116.1% |
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 | 2.5 | · | 2.3 | 2.4 | 2.1 | · | 0.9 | 1.0 | 0.9 | · | 0.7 | 0.7 | 0.5 | · | 1.1 | 1.0 | |
| Quick Ratio | 2.3 | · | 1.8 | 1.6 | 1.7 | · | 0.8 | 0.9 | 0.6 | · | 0.4 | 0.3 | 0.3 | · | 0.8 | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -35.2 | · | -43.9 | 17.8 | -72.5 | · | -30.5 | -77.5 |
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 | · | 0.0 | 0.2 | 0.5 | · | 0.1 | 0.2 | 0.1 | · | 0.1 | 0.2 | 0.0 | · | 0.3 | 0.1 | |
| Inventory Turnover | 2.8 | · | 1.9 | 1.6 | 1.1 | · | 1.5 | 2.8 | 2.4 | · | 1.3 | 0.4 | 0.5 | · | 10.5 | 2.1 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 7.9 | 1.5 |
估值 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.12B | · | $1.06B | $1.41B | $1.26B | · | $781M | $1.12B | $786M | · | $1.43B | $1.43B | $1.71B | · | $1.80B | $1.37B | |
| Net Income TTM | $413M | · | $301M | $666M | $412M | · | $-237M | $-58M | $-514M | · | $-535M | $-915M | $-770M | · | $-798M | $-982M | |
| Market Cap | $1.34B | · | $1.41B | $1.02B | $1.04B | · | $2.02B | $2.02B | $671M | · | $860M | $701M | $598M | · | $1.43B | $4.02B | |
| P/E | 3.6 | · | 5.6 | 1.7 | 3.0 | · | -6.1 | -17.1 | -0.9 | · | -1.2 | -0.6 | -0.7 | · | -1.7 | -3.9 | |
| P/S | 1.2 | · | 1.3 | 0.7 | 0.8 | · | 2.6 | 1.8 | 0.9 | · | 0.6 | 0.5 | 0.4 | · | 0.8 | 2.9 | |
| P/B | -9.2 | · | -9.0 | 27.2 | -13.7 | · | -3.8 | -4.7 | -0.8 | · | -1.3 | -0.9 | -0.7 | · | -2.5 | -9.6 | |
| P / Cash Flow | -41.3 | · | · | · | -5.6 | · | · | · | -8.0 | · | · | · | -1.8 | · | · | · | |
| Earnings Yield | 27.5% | · | 17.8% | 60.0% | 32.9% | · | -16.5% | -5.9% | -107.5% | · | -86.2% | -154.9% | -137.5% | · | -57.3% | -25.3% |
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 | $1.12B | $682M | $984M | $1.98B | $1.15B |
| 营业利润率 % | 40.3% | -36.5% | -57.6% | -32.5% | -147.1% |
| 净收入 | $440M | $-187M | $-545M | $-658M | $-1.74B |
| 稀释后每股收益 (EPS) | $2.58 | $-1.23 | $-5.41 | $-8.42 | $-23.44 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.1 | 1.0 | 0.7 | 0.7 | 0.9 |
| 速动比率 | 1.6 | 0.8 | 0.3 | 0.5 | 0.8 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | — | — | — | — | $265M |
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。