ONIT Onity Group Inc. Common Stock
$38.96
价格 · 七月 2, 2026
截至...的财报数据 五月 5, 2026
52周区间
$33–$54
27% of range
分析师评级
BUY
8 analysts
目标价
$54
+39% upside
P/E (TTM)
2.1
ROE
34.2%
净利润率
17.8%
ONIT 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$38.96
市值
$390M
P/E (TTM)
2.1
每股收益 (TTM)
$21.46
营收 (TTM)
$1.07B
股息收益率
—
ROE
34.2%
负债/权益
—
52周区间
$33 – $54
ONIT 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
$1.07B
2021-12-31
→
2025-12-31
EPS
$21.46
2021-12-31
→
2025-12-31
自由现金流
$-751M
2021-12-31
→
2025-12-31
利润率
17.8%
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
ONIT
同行中位数
P/E (TTM)
2.1
8.3
P/S (TTM) (市销率 (TTM))
0.4
0.7
P/B (市净率)
0.6
0.8
Price / FCF (股价/自由现金流)
-0.5
—
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
ONIT
同行中位数
Net Profit Margin (净利润率)
17.8%
-0.96%
ROA
1.2%
-0.02%
ROE
34.2%
2.3%
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
ONIT
同行中位数
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
ONIT
同行中位数
Revenue YoY (营收同比增长)
9.3%
—
Revenue CAGR 3Y (营收3年复合年增长率)
3.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
2.1%
—
EPS YoY
419.6%
—
Net Income YoY (净利润同比增长)
459.0%
—
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
ONIT
同行中位数
ONIT 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
8 位分析师
- 强烈买入 3 37.5%
- 买入 4 50.0%
- 持有 1 12.5%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-06-29
中位数
$54.00
← 低于所有目标
$38.96
最低
$50.00
最高
$58.00
中位数目标
$54.00
+38.6%
平均目标
$54.00
+38.6%
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
2.2%
下次报告
八月 03, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.74 | $2.41 | -1.7% |
| 2025年12月31日 | $14.24 | $2.62 | 11.6% |
| 2025年9月30日 | $2.03 | $2.02 | 0.01% |
| 2025年6月30日 | $2.40 | $1.91 | 0.49% |
| 2025年3月31日 | $2.50 | $1.71 | 0.79% |
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 |
|---|---|---|---|---|---|---|
| ONIT | $390M | 2.1 | 9.3% | 17.8% | 34.2% | — |
| VEL | $822M | 7.5 | 36.8% | 56.5% | 17.7% | — |
| BETR | — | — | — | — | — | — |
| LDI | — | -4.6 | -93.7% | -609.7% | -15.2% | — |
| WSBF | $304M | 11.2 | 4.8% | 18.6% | 7.6% | — |
| FOA | — | 6.5 | 26.1% | 9.1% | 10.4% | — |
| SNFCA | — | 7.2 | 3.0% | 9.3% | 8.4% | — |
| GHI | — | -13.2 | -6.4% | -8.9% | — | — |
| BLNE | $48M | -0.8 | 600.0% | -298.2% | -45.7% | — |
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 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.07B | $976M | $1.07B | $954M | $1.05B | $961M | $1.12B | $1.06B | $1.19B | $1.39B | $1.74B | $2.11B | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $178M | $171M | · | · | |
| Operating Expenses | $492M | $436M | $412M | $532M | $609M | $576M | $674M | $779M | $946M | $1.22B | $1.48B | $2.04B | |
| Operating Income | · | · | · | · | · | · | · | · | · | · | · | $76M | |
| Interest Expense | $309M | $289M | $274M | $186M | $144M | $109M | $114M | $103M | $127M | $413M | $482M | $542M | |
| Interest Income | · | · | · | · | · | · | $0 | $420.0K | $3M | $2M | $39.0K | $0 | |
| Other Non-op | $300.0K | $-7M | $3M | $-10M | $4M | $7M | $9M | $-5M | $-3M | $15M | $-13M | $-3M | |
| Pretax Income | $63M | $39M | $-58M | $25M | $-4M | $-106M | $-126M | $-71M | $-144M | $-206M | $-130M | $-443M | |
| Income Tax | $-127M | $5M | $6M | $-800.0K | $-22M | $-66M | $16M | $529.0K | $-16M | $-7M | $117M | $26M | |
| Net Income | $190M | $34M | $-64M | $26M | $18M | $-40M | $-142M | $-71M | $-128M | $-200M | $-247M | $-470M | |
| EPS (Basic) | $23.07 | $4.28 | $-8.34 | $2.97 | $2.00 | $-4.59 | $-15.86 | · | $-1.01 | $-1.61 | $-1.97 | $-3.60 | |
| EPS (Diluted) | $21.46 | $4.13 | $-8.34 | $2.85 | $1.93 | $-4.59 | $-15.86 | · | $-1.01 | $-1.61 | $-1.97 | $-3.60 | |
| Shares (Basic) | 8,035,942 | 7,816,093 | 7,635,584 | 8,647,399 | 9,021,975 | 8,748,725 | 8,962,961 | 8,913,558 | 127,082,058 | 123,990,700 | 125,315,899 | 131,362,284 | |
| Shares (Diluted) | 8,637,309 | 8,087,535 | 7,635,584 | 8,997,306 | 9,382,467 | 8,748,725 | 8,962,961 | 8,913,558 | 127,082,058 | 123,990,700 | 125,315,899 | 131,362,284 | |
| EBITDA | $4M | $5M | $7M | $10M | $10M | $19M | $32M | $27M | $27M | $25M | $19M | $98M |
资产负债表 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $180M | $185M | $202M | $208M | $193M | $285M | $428M | $329M | $260M | $257M | $257M | $129M | |
| PP&E (Net) | $11M | $11M | $13M | $20M | $14M | $17M | $38M | $33M | $37M | $63M | $58M | $43M | |
| PP&E (Gross) | $64M | $63M | $63M | $71M | $84M | $109M | $130M | $131M | $120M | $148M | $119M | $122M | |
| Accum. Depreciation | $53M | $52M | $50M | $51M | $70M | $92M | $91M | $97M | $83M | $85M | $61M | $79M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Intangibles | $2M | $3M | $6M | $15M | $14M | $600.0K | · | · | · | · | · | · | |
| Total Assets | $16.17B | $16.44B | $12.51B | $12.40B | $12.15B | $10.65B | $10.41B | $9.39B | $8.40B | $7.66B | $7.38B | $8.24B | |
| Total Liabilities | $15.49B | $15.94B | $12.11B | $11.94B | $11.67B | $10.24B | $9.99B | $8.84B | $7.86B | $7.00B | $6.53B | $7.23B | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $2.72B | $4.17B | |
| Common Stock | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $87.0K | $90.0K | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | $556M | $559M | $554M | $547M | $593M | $556M | $558M | $554M | $547M | $527M | $526M | $515M | |
| Retained Earnings | $72M | $-118M | $-152M | $-88M | $-114M | $-132M | $-139M | $4M | $-2M | $126M | $326M | $530M | |
| AOCI | $-100.0K | $1M | $-1M | $-2M | $-2M | $-9M | $8M | $-4M | $-1M | $-1M | $-2M | $-8M | |
| Stockholders' Equity | $628M | $443M | $402M | $457M | $477M | $415M | $412M | $555M | $547M | $655M | $852M | $1.04B | |
| Liabilities + Equity | $16.17B | $16.44B | $12.51B | $12.40B | $12.15B | $10.65B | $10.41B | $9.39B | $8.40B | $7.66B | $7.38B | $8.27B | |
| Shares Outstanding | 8,521,636 | 7,873,053 | 7,684,401 | 7,526,117 | 9,208,312 | 8,687,750 | 8,990,816 | 8,927,495 | 8,765,604 | 123,988,160 | 124,774,516 | 125,215,615 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $5M | $7M | $10M | $10M | $19M | $32M | $27M | $27M | $25M | $19M | $22M | |
| Stock-based Comp | $8M | $8M | $10M | $5M | $5M | $2M | $3M | $2M | $6M | $5M | $7M | $11M | |
| Deferred Tax | $-121M | $-200.0K | $-400.0K | $700.0K | $200.0K | $-1M | $3M | $-3M | $731.0K | $-5M | $69M | $38M | |
| Amort. of Intangibles | $1M | $3M | $5M | $4M | $700.0K | $0 | · | · | · | · | · | · | |
| Restructuring | · | · | · | · | · | · | $65M | · | · | · | $3M | $18M | |
| Other Non-cash | $-829M | $-621M | $58M | $132M | $-505M | $281M | $256M | $317M | $507M | $648M | $733M | $751M | |
| Operating Cash Flow | $-748M | $-574M | $10M | $173M | $-468M | $261M | $152M | $273M | $409M | $421M | $582M | $353M | |
| CapEx | $3M | $800.0K | $2M | $6M | $3M | $4M | $2M | $9M | $9M | $34M | $37M | $11M | |
| Investing Cash Flow | $1.85B | $401M | $-100M | $-149M | $-1.01B | $-528M | $-587M | $-345M | $-839M | $-792M | $280M | $-958M | |
| Stock Issued | · | · | $0 | $0 | $10M | $0 | $0 | $0 | $14M | $0 | $0 | · | |
| Stock Repurchased | · | · | $0 | $50M | $0 | $5M | $0 | $0 | $0 | $6M | $4M | $382M | |
| Net Stock Activity | · | · | $0 | $-50M | $10M | $-5M | $0 | $0 | $14M | $-6M | $-4M | $-382M | |
| Financing Cash Flow | $-1.10B | $183M | $71M | $-13M | $1.38B | $132M | $531M | $167M | $430M | $316M | $-734M | $557M | |
| Net Change in Cash | $-1M | $10M | $-19M | $11M | $-94M | $-135M | $95M | $94M | $162.0K | · | · | · | |
| Taxes Paid | $8M | $13M | $-5M | $-27M | $-22M | $-44M | $4M | $11M | $-24M | $20M | $6M | $38M | |
| Free Cash Flow | $-751M | $-575M | $8M | $168M | $-475M | $257M | $150M | $264M | $403M | $441M | $544M | $341M | |
| Levered FCF | $-1.68B | $-825M | $-292M | $-24M | $120M | $215M | $22M | $-14M | $79M | $43M | $-372M | $-233M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | · | · | · | · | · | 3.6% | |
| Net Margin | 17.8% | 3.5% | -6.0% | 2.7% | 1.7% | -4.2% | -12.7% | -6.7% | -10.7% | -14.4% | -14.2% | -22.2% | |
| Pretax Margin | 5.9% | 4.0% | -5.5% | 2.6% | -0.42% | -11.0% | -11.3% | -6.7% | -12.0% | -14.9% | -7.5% | -21.0% | |
| EBITDA Margin | 0.41% | 0.55% | 0.66% | 1.1% | 0.98% | 2.0% | 2.8% | 2.6% | 2.2% | 1.8% | 1.1% | 4.6% | |
| ROA | 1.2% | 0.23% | -0.51% | 0.21% | 0.15% | -0.38% | -1.4% | -0.79% | -1.6% | · | -3.2% | -5.7% | |
| ROE | 34.2% | 7.4% | -15.0% | 5.1% | 3.8% | -9.6% | -35.8% | -12.7% | -21.3% | · | -26.1% | -33.0% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | 7.8% |
流动性与偿付能力 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 0.1 |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.3 |
增长率 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.3% | -8.5% | 11.8% | -9.2% | 9.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.8% | -2.4% | 3.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 419.6% | · | · | 47.7% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 96.0% | 28.9% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 459.0% | · | · | 42.0% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 94.6% | 23.3% | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.07B | $976M | $1.07B | $954M | $1.05B | $961M | $1.12B | $1.06B | $1.19B | $1.39B | $1.74B | $2.11B | |
| Net Income TTM | $190M | $34M | $-64M | $26M | $18M | $-40M | $-142M | $-71M | $-128M | $-200M | $-247M | $-470M | |
| Market Cap | $390M | $242M | $236M | $230M | $368M | $251M | $2.77B | $2.69B | $6.17B | · | $13.05B | $28.36B | |
| P/E | 2.1 | 7.4 | -3.7 | 10.7 | 20.7 | -6.3 | -1.3 | -23.6 | -46.5 | -50.2 | -53.1 | -62.9 | |
| P/S | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 2.5 | 2.5 | 5.2 | · | 7.5 | 13.4 | |
| P/B | 0.6 | 0.5 | 0.6 | 0.5 | 0.8 | 0.6 | 6.7 | 4.9 | 11.3 | · | 15.3 | 27.3 | |
| P / Tangible Book | 0.6 | 0.6 | 0.6 | 0.5 | 0.8 | 0.6 | · | · | · | · | · | · | |
| P / Cash Flow | -0.5 | -0.4 | 22.7 | 1.3 | -0.8 | 1.0 | 18.2 | 9.9 | 15.0 | · | 22.4 | 80.5 | |
| P / FCF | -0.5 | -0.4 | 28.8 | 1.4 | -0.8 | 1.0 | 18.5 | 10.2 | 15.3 | · | 24.0 | 83.1 | |
| Earnings Yield | 46.9% | 13.5% | -27.1% | 9.3% | 4.8% | -15.9% | -77.2% | -4.2% | -2.1% | -2.0% | -1.9% | -1.6% |
损益表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $294M | $290M | $280M | $247M | $250M | $225M | $266M | $246M | $239M | $277M | $256M | $272M | $262M | $250M | $250M | $222M | |
| Operating Expenses | $132M | $136M | $126M | $110M | $120M | $116M | $112M | $104M | $104M | $104M | $110M | $84M | $114M | $120M | $141M | $144M | |
| Interest Expense | · | · | · | · | $67M | $74M | $74M | $73M | $67M | $69M | $74M | $68M | $62M | $60M | $50M | $38M | |
| Other Non-op | $-900.0K | $-700.0K | $500.0K | $-400.0K | $900.0K | $0 | $-3M | $-3M | $-600.0K | $5M | $1M | $-4M | $1M | $-2M | $-4M | $-3M | |
| Pretax Income | · | · | · | · | $9M | $-34M | $28M | $14M | $32M | $-46M | $10M | $16M | $-38M | $-79M | $33M | $9M | |
| Income Tax | $300.0K | $-120M | $4M | $1M | $-13M | $-6M | $6M | $3M | $2M | $2M | $1M | $900.0K | $2M | $900.0K | $-4M | $-900.0K | |
| Net Income | $8M | $127M | $19M | $22M | $22M | $-28M | $21M | $10M | $30M | $-48M | $8M | $16M | $-40M | $-80M | $37M | $10M | |
| EPS (Basic) | $0.78 | $15.65 | $2.19 | $2.55 | $2.68 | $-3.69 | $2.72 | $1.34 | $3.91 | $-6.12 | $1.10 | $2.02 | $-5.34 | $-8.78 | $4.33 | $1.12 | |
| EPS (Diluted) | $0.74 | $14.53 | $2.03 | $2.40 | $2.50 | $-3.59 | $2.65 | $1.33 | $3.74 | $-6.00 | $1.05 | $1.95 | $-5.34 | $-8.44 | $4.17 | $1.11 | |
| Shares (Basic) | 8,494,823 | -15,914,491 | 8,055,262 | 8,021,182 | 7,873,989 | -15,577,141 | 7,860,572 | 7,821,128 | 7,711,534 | -15,227,548 | 7,677,008 | 7,652,563 | 7,533,561 | -18,355,021 | 8,530,209 | 9,257,089 | |
| Shares (Diluted) | 8,981,972 | -17,051,789 | 8,717,597 | 8,534,627 | 8,436,874 | -15,932,718 | 8,055,393 | 7,918,672 | 8,046,188 | -15,877,642 | 8,060,078 | 7,919,587 | 7,533,561 | -18,897,792 | 8,866,925 | 9,366,606 | |
| EBITDA | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $2M | · | · | · |
资产负债表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $182M | $180M | $173M | $194M | $178M | $185M | $202M | $203M | $185M | $202M | $194M | $213M | $217M | $208M | $227M | $256M | |
| PP&E (Net) | $11M | $11M | $10M | $10M | $11M | $11M | $12M | $12M | $12M | · | $16M | $17M | $19M | · | $19M | $19M | |
| PP&E (Gross) | · | $64M | · | · | · | $63M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $53M | · | · | · | $52M | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $5M | $5M | · | $7M | $8M | $10M | · | $19M | $20M | |
| Total Assets | $17.74B | $16.17B | $16.11B | $16.53B | $16.26B | $16.44B | $13.23B | $13.08B | $13.09B | $12.51B | $13.01B | $13.22B | $12.63B | $12.40B | $12.36B | $12.11B | |
| Total Liabilities | $17.06B | $15.49B | $15.56B | $16.00B | $15.75B | $15.94B | $12.76B | $12.64B | $12.66B | · | $12.57B | $12.78B | $12.21B | · | $11.81B | $11.56B | |
| Common Stock | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | · | $100.0K | $100.0K | $100.0K | · | $79.0K | $92.0K | |
| Paid-in Capital | $551M | $556M | $555M | $554M | $554M | $559M | $557M | $557M | $555M | · | $552M | $549M | $547M | · | $556M | $591M | |
| Retained Earnings | $78M | $72M | $-55M | $-74M | $-96M | $-118M | $-90M | $-111M | $-122M | · | $-104M | $-113M | $-128M | · | $-8M | $-45M | |
| AOCI | $-100.0K | $-100.0K | $1M | $1M | $1M | $1M | $200.0K | $200.0K | $-1M | · | $-2M | $-2M | $-2M | · | $-2M | $-2M | |
| Stockholders' Equity | $629M | $628M | $501M | $482M | $460M | $443M | $468M | $446M | $432M | · | $445M | $434M | $416M | · | $546M | $544M | |
| Liabilities + Equity | $17.74B | $16.17B | $16.11B | $16.53B | $16.26B | $16.44B | $13.23B | $13.08B | $13.09B | · | $13.01B | $13.22B | $12.63B | · | $12.36B | $12.11B | |
| Shares Outstanding | 8,410,618 | 8,521,636 | 8,058,874 | 8,055,222 | 7,981,005 | 7,873,053 | 7,868,458 | 7,845,055 | 7,784,253 | 7,684,401 | 7,677,008 | 7,677,008 | 7,638,611 | 7,526,117 | 7,934,594 | 9,189,005 |
现金流 15
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $2M | $3M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $2M | $900.0K | $3M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | |
| Amort. of Intangibles | $300.0K | $300.0K | $200.0K | $200.0K | $300.0K | $600.0K | $600.0K | $800.0K | $900.0K | $900.0K | $1M | $2M | $2M | $1M | $1M | $2M | |
| Other Non-cash | $-1.60B | · | · | · | $-174M | · | · | · | $-331M | · | · | · | $-171M | · | · | · | |
| Operating Cash Flow | $-1.59B | $-231M | $230M | $-599M | $-148M | $-218M | $19M | $-78M | $-297M | $282M | $377M | $-441M | $-207M | $-97M | $-28M | $125M | |
| CapEx | $100.0K | $2M | $700.0K | $0 | $300.0K | $500.0K | $100.0K | $100.0K | $100.0K | $0 | $400.0K | $700.0K | $1M | $700.0K | $3M | $789.0K | |
| Investing Cash Flow | $390M | $520M | $441M | $467M | $420M | $187M | $86M | $132M | $-4M | $-57M | $-21M | $-3M | $-20M | $72M | $-95M | $-104M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Stock Repurchased | $6M | · | · | · | $0 | · | · | · | · | · | $0 | · | · | · | $37M | · | |
| Net Stock Activity | $-6M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $1.24B | $-296M | $-656M | $152M | $-300M | $16M | $-74M | $-56M | $297M | $-236M | $-423M | $520M | $209M | $28M | $73M | $-44M | |
| Net Change in Cash | $43M | $-7M | $15M | $20M | $-29M | $-15M | $31M | $-2M | $-4M | $-11M | $-67M | $77M | $-18M | $2M | $-51M | $-22M | |
| Taxes Paid | $400.0K | $6M | $-600.0K | $2M | $500.0K | $1M | $800.0K | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-1.59B | · | · | · | $-148M | · | · | · | $-297M | · | · | · | $-208M | · | · | · | |
| Levered FCF | · | · | · | · | $-311M | · | · | · | $-361M | · | · | · | $-274M | · | · | · |
盈利能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 2.6% | · | 6.7% | 8.7% | 8.8% | · | 8.1% | 4.3% | 12.6% | · | 3.3% | 5.7% | -15.4% | · | 14.8% | 4.7% | |
| Pretax Margin | · | · | · | · | 3.6% | · | 10.4% | 5.5% | 13.3% | · | 3.7% | 6.0% | -14.6% | · | 13.2% | 4.2% | |
| EBITDA Margin | 0.37% | · | · | · | 0.48% | · | · | · | 0.59% | · | · | · | 0.69% | · | · | · | |
| ROA | 0.04% | · | 0.13% | 0.15% | 0.15% | · | 0.16% | 0.08% | 0.23% | · | 0.07% | 0.12% | -0.32% | · | 0.30% | 0.09% | |
| ROE | 1.4% | · | 3.9% | 4.6% | 5.0% | · | 4.7% | 2.4% | 7.1% | · | 1.7% | 3.2% | -8.5% | · | 7.3% | 2.1% |
效率 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
估值 (TTM) 10
| 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 | $1.07B | · | $1.04B | $1.01B | $1.00B | · | $1.01B | $1.01B | $1.03B | · | $1.04B | $1.01B | $965M | · | $987M | $1.00B | |
| Net Income TTM | $70M | · | $84M | $76M | $84M | · | $70M | $65M | $14M | · | $21M | $23M | $65M | · | $127M | $80M | |
| Market Cap | $330M | · | $322M | $307M | $258M | · | $251M | $188M | $210M | · | $199M | $230M | $207M | · | $185M | $252M | |
| P/E | 5.1 | · | 4.2 | 4.3 | 3.2 | · | 3.6 | 3.0 | 19.3 | · | 14.1 | 15.9 | 4.6 | · | 1.7 | 3.3 | |
| P/S | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| P/B | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.4 | 0.5 | · | 0.4 | 0.5 | 0.5 | · | 0.3 | 0.5 | |
| P / Tangible Book | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.3 | 0.5 | |
| P / Cash Flow | -0.2 | · | · | · | -1.7 | · | · | · | -0.7 | · | · | · | -1.0 | · | · | · | |
| P / FCF | -0.2 | · | · | · | -1.7 | · | · | · | -0.7 | · | · | · | -1.0 | · | · | · | |
| Earnings Yield | 19.5% | · | 24.0% | 23.3% | 31.6% | · | 27.5% | 33.7% | 5.2% | · | 7.1% | 6.3% | 21.9% | · | 58.4% | 30.1% |
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 | 2022-09-30 | |
|---|---|---|---|---|---|
| 收入 | $1.07B | $976M | $1.07B | $954M | — |
| 净收入 | $190M | $34M | $-64M | $26M | — |
| 稀释后每股收益 (EPS) | $21.46 | $4.13 | $-8.34 | $2.85 | — |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| 自由现金流 | $-751M | $-575M | $8M | $168M | — |
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。