SHAK Shake Shack, Inc. Class A Common Stock
$54.04
价格 · 六月 3, 2026
截至...的财报数据 五月 7, 2026
52周区间
$54–$145
0% of range
分析师评级
BUY
35 analysts
目标价
$85
+58% upside
P/E (TTM)
74.5
ROE
9.2%
净利润率
3.2%
SHAK 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$54.04
市值
—
P/E (TTM)
74.5
每股收益 (TTM)
$1.09
营收 (TTM)
$1.45B
股息收益率
—
ROE
9.2%
负债/权益
—
52周区间
$54 – $145
SHAK 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
$1.45B
2022-12-28
→
2025-12-31
EPS
$1.09
2022-12-28
→
2025-12-31
自由现金流
$57M
2023-12-27
→
2025-12-31
利润率
3.2%
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
SHAK
同行中位数
P/E (TTM)
74.5
30.5
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
SHAK
同行中位数
Operating Margin (营业利润率)
4.3%
—
Net Profit Margin (净利润率)
3.2%
7.7%
ROA
2.5%
11.1%
ROE
9.2%
24.5%
ROIC
8.2%
—
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
SHAK
同行中位数
Current Ratio (流动比率)
1.8
1.3
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
SHAK
同行中位数
Revenue YoY (营收同比增长)
15.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
17.1%
—
Revenue CAGR 5Y (营收5年复合年增长率)
22.6%
—
EPS YoY
354.2%
—
Net Income YoY (净利润同比增长)
348.0%
—
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
SHAK
同行中位数
SHAK 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
35 位分析师
- 强烈买入 10 28.6%
- 买入 13 37.1%
- 持有 12 34.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
24 位分析师 · 2026-06-04
中位数
$82.00
← 低于所有目标
$54.04
最低
$60.00
最高
$124.00
中位数目标
$82.00
+51.7%
平均目标
$85.38
+58.0%
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 | $0.00 | $0.12 | -0.12% |
| 2025年12月31日 | $0.37 | $0.35 | 0.02% |
| 2025年9月30日 | $0.36 | $0.31 | 0.05% |
| 2025年6月30日 | $0.44 | $0.39 | 0.05% |
| 2025年3月31日 | $0.14 | $0.17 | -0.03% |
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 |
|---|---|---|---|---|---|---|
| SHAK | — | 74.5 | 15.4% | 3.2% | 9.2% | — |
| BROS | — | 95.7 | 27.9% | 4.9% | 13.1% | — |
| CAVA | $6.99B | 111.4 | 22.4% | 5.4% | 8.3% | — |
| EAT | $7.86B | 21.2 | 21.9% | 7.1% | 152.5% | — |
| WING | $7.06B | 41.3 | 11.3% | 25.0% | -24.5% | — |
| CAKE | $2.50B | 16.5 | 4.8% | 4.0% | 33.7% | — |
| WEN | $1.59B | 9.8 | -3.1% | 7.6% | 143.4% | — |
| SG | $826M | -6.1 | 0.39% | -19.7% | -34.4% | — |
| PZZA | $1.29B | 43.7 | -0.27% | 1.5% | -7.0% | — |
| BJRI | $837M | 18.3 | 3.1% | 3.5% | 13.0% | — |
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 | $1.45B | $1.25B | $1.09B | $900M | $740M | $523M | $595M | $459M | $359M | $268M | $191M | $119M | |
| SG&A Expense | $176M | $149M | $130M | $120M | $87M | $64M | $66M | $53M | $39M | $31M | $38M | $18M | |
| Operating Expenses | $1.38B | $1.25B | $1.08B | $927M | $756M | $567M | $569M | $428M | $325M | $241M | $184M | $115M | |
| Operating Income | $63M | $3M | $6M | $-27M | $-16M | $-44M | $26M | $32M | $34M | $28M | $7M | $3M | |
| Interest Expense | $2M | $2M | $2M | $2M | $2M | $815.0K | $434.0K | $2M | $2M | $374.0K | $332.0K | $365.0K | |
| Interest Income | $165.0K | $761.0K | $2M | $0 | · | $0 | $0 | $9.0K | $77.0K | $88.0K | $7.0K | $0 | |
| Other Non-op | $12M | $13M | $13M | $4M | $95.0K | $-786.0K | $2M | $2M | $128M | $1M | $7.0K | $2.0K | |
| Pretax Income | $73M | $14M | $17M | $-24M | $-17M | $-45M | $28M | $31M | $160M | $28M | $6M | $3M | |
| Income Tax | $23M | $3M | $-4M | $-1M | $-11M | $57.0K | $3M | $9M | $151M | $6M | $3M | $662.0K | |
| Net Income | $46M | $10M | $20M | $-21M | $-5M | $-42M | $20M | $15M | $-320.0K | $12M | $-9M | $2M | |
| EPS (Basic) | $1.14 | $0.26 | $0.51 | $-0.54 | $-0.12 | $-1.14 | $0.63 | $0.54 | $-0.01 | $0.54 | $-0.65 | $0.07 | |
| EPS (Diluted) | $1.09 | $0.24 | $0.48 | $-0.54 | $-0.12 | $-1.14 | $0.61 | $0.52 | $-0.01 | $0.53 | $-0.65 | $0.07 | |
| Shares (Basic) | 40,212,000 | 39,830,000 | 39,419,000 | 39,237,000 | 39,085,000 | 37,129,000 | 31,381,000 | 28,299,000 | 25,876,000 | 22,956,000 | 13,588,000 | 29,977,000 | |
| Shares (Diluted) | 41,847,000 | 44,203,000 | 43,899,000 | 39,237,000 | 39,085,000 | 37,129,000 | 32,251,000 | 29,179,000 | 25,876,000 | 23,449,000 | 13,588,000 | 30,122,000 | |
| EBITDA | $169M | $106M | $97M | · | $43M | $-44M | $26M | $32M | $34M | · | $7M | · |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $360M | $321M | $225M | $231M | $302M | $147M | $37M | $25M | $22M | $12M | $71M | $3M | |
| Short-term Investments | · | $0 | $69M | $81M | $80M | $37M | $37M | $62M | $63M | $62M | $275.0K | · | |
| Receivables | $33M | $20M | $17M | $14M | $14M | $9M | $10M | $11M | $6M | $6M | $4M | $3M | |
| Inventory | $7M | $6M | $5M | $4M | $4M | $3M | $2M | $2M | $1M | $806.0K | $543.0K | $529.0K | |
| Prepaid Expense | $30M | $22M | $19M | $15M | $10M | $7M | $2M | $2M | $2M | $3M | $3M | $1M | |
| Current Assets | $430M | $368M | $334M | $344M | $410M | $203M | $88M | $101M | $93M | $84M | $79M | $8M | |
| PP&E (Net) | $626M | $552M | $531M | $467M | $389M | $337M | $315M | $262M | $187M | $136M | $93M | $70M | |
| PP&E (Gross) | $1.18B | $1.01B | $908M | $757M | $612M | $503M | $437M | $347M | $245M | $173M | $117M | $83M | |
| Accum. Depreciation | $551M | $457M | $377M | $290M | $223M | $166M | $122M | $85M | $58M | $37M | $24M | $13M | |
| Other Non-current Assets | $10M | $11M | $16M | $16M | $13M | $12M | $11M | $5M | $4M | $5M | $6M | $5M | |
| Total Assets | $1.90B | $1.70B | $1.61B | $1.51B | $1.47B | $1.15B | $968M | $611M | $471M | $538M | $380M | $83M | |
| Accounts Payable | $25M | $24M | $22M | $20M | $20M | $23M | $14M | $12M | $8M | $7M | $7M | $6M | |
| Accrued Liabilities | $103M | $63M | $55M | $48M | $37M | $26M | $24M | $23M | $12M | $9M | $7M | $6M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $32M | |
| Current Liabilities | $245M | $187M | $164M | $148M | $121M | $110M | $99M | $60M | $34M | $32M | $24M | $48M | |
| Capital Leases | $575M | $494M | $465M | $427M | $400M | $344M | $305M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $30M | $28M | $27M | $21M | $23M | $24M | $15M | $10M | $3M | $4M | $4M | $4M | |
| Total Liabilities | $1.34B | $1.20B | $1.14B | $1.08B | $1.02B | $711M | $646M | $337M | $246M | $337M | $223M | $70M | |
| Long-term Debt | $248M | $247M | $246M | $245M | $244M | $0 | $0 | · | · | · | $313.0K | $313.0K | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Paid-in Capital | $453M | $443M | $427M | $416M | $406M | $395M | $244M | $196M | $153M | $135M | $96M | · | |
| Retained Earnings | $73M | $27M | $17M | $-3M | $18M | $12M | $54M | $30M | $16M | $17M | $4M | · | |
| AOCI | $-1.0K | $-1.0K | $-3.0K | $0 | $1.0K | $3.0K | $2.0K | $0 | $-49.0K | $-15.0K | $-5.0K | · | |
| Stockholders' Equity | $525M | $470M | $443M | $412M | $410M | $407M | $299M | $226M | $169M | $152M | $101M | $13M | |
| Liabilities + Equity | $1.90B | $1.70B | $1.61B | $1.51B | $1.47B | $1.15B | $968M | $611M | $471M | $538M | $380M | $83M | |
| Shares Outstanding | · | · | · | · | · | · | · | · | · | · | · | 0 |
现金流 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $107M | $102M | $91M | $73M | $59M | $49M | $40M | · | · | · | · | · | |
| Stock-based Comp | $20M | $16M | $15M | $13M | $9M | $6M | $8M | $6M | $6M | $5M | $17M | $165.0K | |
| Deferred Tax | $17M | $-1M | $-9M | $-5M | $-14M | $-1M | $-6M | $788.0K | $146M | $-523.0K | $-734.0K | $-93.0K | |
| Other Non-cash | $34M | $44M | $15M | · | $10M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $222M | $171M | $132M | $77M | $58M | $37M | $90M | $85M | $71M | $54M | $41M | $14M | |
| CapEx | $166M | $135M | $146M | $143M | $101M | $69M | $107M | $88M | $62M | $54M | $32M | $29M | |
| Investing Cash Flow | $-166M | $-66M | $-132M | $-143M | $-145M | $-69M | $-81M | $-87M | $-62M | $-115M | $-35M | $-29M | |
| Stock Issued | · | · | · | $0 | $0 | $145M | $0 | $0 | $0 | $0 | $30.0K | $0 | |
| Net Stock Activity | · | · | · | · | $0 | $145M | · | · | $0 | · | $30.0K | · | |
| Financing Cash Flow | $-17M | $-9M | $-6M | $-5M | $242M | $142M | $3M | $4M | $965.0K | $1M | $61M | $5M | |
| Net Change in Cash | $39M | $96M | $-6M | $-72M | $156M | $110M | $12M | $3M | $10M | $-59M | $68M | $-10M | |
| Taxes Paid | $4M | $7M | $4M | $4M | $3M | $2M | $3M | $3M | $2M | $2M | $416.0K | $836.0K | |
| Free Cash Flow | $57M | $36M | $-14M | · | $-43M | $-32M | $-17M | $-2M | $9M | · | $9M | · | |
| Levered FCF | $55M | $34M | $-16M | · | $-44M | $-33M | $-17M | $-4M | $9M | · | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 4.3% | 0.24% | 0.54% | · | -2.1% | -8.4% | 4.3% | 6.9% | 9.4% | · | 3.5% | · | |
| Net Margin | 3.2% | 0.81% | 1.9% | · | -1.2% | -8.1% | 3.3% | 3.3% | -0.09% | · | -4.6% | · | |
| Pretax Margin | 5.0% | 1.1% | 1.6% | · | -2.3% | -8.7% | 4.6% | 6.7% | 44.7% | · | 3.4% | · | |
| EBITDA Margin | 11.7% | 8.4% | 8.9% | · | 5.8% | -8.4% | 4.3% | 6.9% | 9.4% | · | 3.5% | · | |
| ROA | 2.5% | 0.62% | 1.3% | · | -0.67% | -4.0% | 2.5% | · | · | · | · | · | |
| ROE | 9.2% | 2.2% | 4.6% | · | -2.1% | -11.9% | 7.5% | · | · | · | · | · | |
| ROIC | 8.2% | 0.49% | 1.7% | · | -2.3% | -10.8% | 7.5% | · | · | · | · | · |
流动性与偿付能力 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 2.0 | 2.0 | · | 3.4 | 1.9 | 0.9 | · | · | · | · | · | |
| Quick Ratio | 1.6 | 1.8 | 1.9 | · | 3.3 | 1.8 | 0.8 | · | · | · | · | · | |
| Interest Coverage | 29.0 | 1.5 | 3.4 | · | -10.1 | -53.8 | 59.2 | 13.1 | 20.6 | · | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.7 | · | 0.6 | 0.5 | 0.8 | · | · | · | · | · | |
| Receivables Turnover | 54.9 | 68.6 | 70.8 | · | 64.0 | 53.8 | 58.0 | · | · | · | · | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 15.4% | 15.2% | 20.8% | 21.7% | 41.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 17.1% | 19.2% | 27.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 22.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 354.2% | -50.0% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 348.0% | -49.6% | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.45B | $1.25B | $1.09B | $900M | $740M | $523M | $595M | $459M | $359M | $268M | $191M | $119M | |
| Net Income TTM | $46M | $10M | $20M | $-21M | $-5M | $-42M | $20M | $15M | $-320.0K | $12M | $-9M | $2M | |
| P/E | 74.5 | 550.1 | 158.2 | -78.8 | -584.2 | -74.4 | 98.3 | 83.1 | -4434.0 | 69.5 | -61.5 | · | |
| Earnings Yield | 1.3% | 0.18% | 0.63% | -1.3% | -0.17% | -1.3% | 1.0% | 1.2% | -0.02% | 1.4% | -1.6% | · |
损益表 15
| 指标 | 趋势 | Q2 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 | $367M | $401M | $367M | $356M | $321M | $329M | $317M | $316M | $291M | $286M | $276M | $272M | $253M | $239M | $228M | $231M | |
| SG&A Expense | $54M | $51M | $44M | $41M | $41M | $41M | $36M | $36M | $36M | $36M | $31M | $31M | $31M | $32M | $27M | $29M | |
| Operating Expenses | $369M | $382M | $349M | $334M | $318M | $318M | $335M | $306M | $290M | $288M | $271M | $267M | $256M | $245M | $233M | $232M | |
| Operating Income | $-3M | $19M | $19M | $22M | $3M | $10M | $-18M | $11M | $34.0K | $-1M | $6M | $5M | $-3M | $-6M | $-5M | $-819.0K | |
| Interest Expense | $548.0K | $544.0K | $504.0K | $548.0K | $563.0K | $512.0K | $498.0K | $527.0K | $508.0K | $476.0K | $433.0K | $405.0K | $403.0K | $373.0K | $475.0K | $315.0K | |
| Interest Income | $32.0K | $84.0K | $32.0K | $49.0K | $0 | $37.0K | $57.0K | $132.0K | $535.0K | · | · | · | · | · | · | · | |
| Other Non-op | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $1M | $538.0K | |
| Pretax Income | $-439.0K | $22M | $21M | $25M | $5M | $13M | $-15M | $14M | $3M | $2M | $9M | $8M | $-755.0K | $-4M | $-4M | $-596.0K | |
| Income Tax | $-145.0K | $9M | $7M | $6M | $737.0K | $4M | $-4M | $3M | $518.0K | $-6M | $529.0K | $347.0K | $867.0K | $4M | $-2M | $707.0K | |
| Net Income | $-290.0K | $12M | $13M | $17M | $4M | $9M | $-10M | $10M | $2M | $7M | $8M | $7M | $-2M | $-8M | $-2M | $-1M | |
| EPS (Basic) | $-0.01 | $0.29 | $0.31 | $0.43 | $0.11 | $0.23 | $-0.26 | $0.24 | $0.05 | $0.18 | $0.19 | $0.18 | $-0.04 | $-0.20 | $-0.05 | $-0.03 | |
| EPS (Diluted) | $-0.01 | $0.28 | $0.30 | $0.41 | $0.10 | $0.22 | $-0.26 | $0.23 | $0.05 | $0.17 | $0.19 | $0.16 | $-0.04 | $-0.20 | $-0.05 | $-0.03 | |
| Shares (Basic) | 40,289,000 | -80,384,000 | 40,250,000 | 40,226,000 | 40,120,000 | -79,445,000 | 40,010,000 | 39,750,000 | 39,515,000 | -78,789,000 | 39,460,000 | 39,416,000 | 39,332,000 | -78,427,000 | 39,274,000 | 39,227,000 | |
| Shares (Diluted) | 40,289,000 | -83,710,000 | 41,874,000 | 41,819,000 | 41,864,000 | -78,546,000 | 40,010,000 | 41,480,000 | 41,259,000 | -83,297,000 | 43,978,000 | 43,886,000 | 39,332,000 | -78,427,000 | 39,274,000 | 39,227,000 | |
| EBITDA | $26M | · | $19M | $22M | $29M | · | $-18M | $11M | $25M | · | $6M | $5M | $-3M | · | $-5M | $-819.0K |
资产负债表 23
| 指标 | 趋势 | Q2 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 | $314M | $360M | $358M | $337M | $313M | $321M | $311M | $302M | $260M | · | $190M | $204M | $293M | · | $257M | $278M | |
| Short-term Investments | · | · | · | · | · | · | $0 | $3M | $25M | · | $95M | $92M | $0 | · | $80M | $80M | |
| Receivables | $29M | $33M | $21M | $21M | $18M | $20M | $17M | $16M | $14M | · | $14M | $14M | $14M | · | $12M | $12M | |
| Inventory | $7M | $7M | $6M | $6M | $5M | $6M | $5M | $5M | $5M | · | $5M | $5M | $4M | · | $4M | $4M | |
| Prepaid Expense | $44M | $30M | $30M | $27M | $28M | $22M | $21M | $20M | $22M | · | $20M | $15M | $18M | · | $14M | $14M | |
| Current Assets | $394M | $430M | $415M | $391M | $365M | $368M | $354M | $346M | $326M | · | $323M | $330M | $330M | · | $367M | $388M | |
| PP&E (Net) | $649M | $626M | $598M | $577M | $562M | $552M | $545M | $545M | $538M | · | $526M | $500M | $480M | · | $442M | $411M | |
| PP&E (Gross) | · | $1.18B | · | · | · | $1.01B | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $578M | $551M | $530M | $506M | $457M | $457M | $377M | $377M | $401M | · | $353M | $332M | $311M | · | $272M | $254M | |
| Other Non-current Assets | $10M | $10M | $11M | $12M | $12M | $11M | $12M | $13M | $15M | · | $16M | $16M | $16M | · | $15M | $15M | |
| Total Assets | $1.92B | $1.90B | $1.83B | $1.78B | $1.73B | $1.70B | $1.68B | $1.66B | $1.62B | · | $1.56B | $1.53B | $1.51B | · | $1.50B | $1.48B | |
| Accounts Payable | $27M | $25M | $24M | $21M | $21M | $24M | $16M | $19M | $15M | · | $21M | $17M | $16M | · | $17M | $16M | |
| Accrued Liabilities | $95M | $103M | $94M | $80M | $71M | $63M | $66M | $56M | $57M | · | $48M | $51M | $46M | · | $49M | $40M | |
| Current Liabilities | $233M | $245M | $225M | $204M | $191M | $187M | $176M | $168M | $161M | · | $152M | $150M | $143M | · | $145M | $134M | |
| Capital Leases | $609M | $575M | $540M | $526M | $515M | $494M | $499M | $488M | $477M | · | $463M | $449M | $442M | · | $429M | $418M | |
| Other Non-current Liabilities | $29M | $30M | $31M | $31M | $30M | $28M | $27M | $27M | $26M | · | $26M | $22M | $22M | · | $21M | $22M | |
| Total Liabilities | $1.36B | $1.34B | $1.29B | $1.26B | $1.23B | $1.20B | $1.20B | $1.18B | $1.15B | · | $1.12B | $1.10B | $1.09B | · | $1.07B | $1.05B | |
| Long-term Debt | $248M | $248M | $247M | $247M | $247M | $247M | $246M | $246M | $246M | · | $245M | $245M | $245M | · | $244M | $244M | |
| Paid-in Capital | $453M | $453M | $448M | $446M | $442M | $443M | $438M | $434M | $428M | · | $424M | $421M | $417M | · | $413M | $411M | |
| Retained Earnings | $72M | $73M | $61M | $48M | $31M | $27M | $18M | $28M | $19M | · | $-7M | $-15M | $-22M | · | $-10M | $-8M | |
| AOCI | $-6.0K | $-1.0K | $-1.0K | $-4.0K | $-2.0K | $-1.0K | $-2.0K | $-4.0K | $-4.0K | · | $-3.0K | $-4.0K | $-4.0K | · | $-1.0K | $-1.0K | |
| Stockholders' Equity | $526M | $525M | $509M | $494M | $473M | $470M | $456M | $462M | $446M | · | $416M | $406M | $395M | · | $403M | $403M | |
| Liabilities + Equity | $1.92B | $1.90B | $1.83B | $1.78B | $1.73B | $1.70B | $1.68B | $1.66B | $1.62B | · | $1.56B | $1.53B | $1.51B | · | $1.50B | $1.48B |
现金流 12
| 指标 | 趋势 | Q2 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 | $29M | $26M | $27M | $27M | $27M | $26M | $26M | $25M | $25M | $25M | $23M | $22M | $21M | · | $19M | $18M | |
| Stock-based Comp | $5M | $5M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $3M | $4M | $3M | |
| Deferred Tax | $-2M | $7M | $5M | $4M | $-644.0K | $3M | $-5M | $1M | $-131.0K | $-16M | $4M | $816.0K | $2M | $-17M | $4M | $3M | |
| Other Non-cash | $-24M | · | · | · | $-3M | · | · | · | $-327.0K | · | · | · | · | · | · | · | |
| Operating Cash Flow | $8M | $63M | $63M | $65M | $31M | $45M | $42M | $54M | $31M | $42M | $28M | $42M | $20M | $22M | $19M | $27M | |
| CapEx | $47M | $59M | $39M | $38M | $29M | $35M | $35M | $33M | $33M | $33M | $38M | $40M | $34M | $48M | $40M | $27M | |
| Investing Cash Flow | $-47M | $-59M | $-39M | $-38M | $-29M | $-35M | $-32M | $-11M | $11M | $-6M | $-41M | $-132M | $46M | $-48M | $-40M | $-27M | |
| Financing Cash Flow | $-8M | $-2M | $-3M | $-3M | $-10M | $-537.0K | $-1M | $-1M | $-6M | $-859.0K | $-1M | $-227.0K | $-3M | $-673.0K | $-747.0K | $-709.0K | |
| Net Change in Cash | $-46M | $2M | $21M | $24M | $-8M | $10M | $9M | $42M | $36M | $35M | $-14M | $-90M | $63M | $-26M | $-21M | $-919.0K | |
| Taxes Paid | $881.0K | $140.0K | $1M | $2M | $878.0K | $1M | $2M | $2M | $1M | $909.0K | $1M | $1M | $782.0K | $827.0K | $747.0K | $1M | |
| Free Cash Flow | $-39M | · | · | · | $2M | · | · | · | $-2M | · | · | · | $-15M | · | · | · | |
| Levered FCF | $-39M | · | · | · | $1M | · | · | · | $-3M | · | · | · | $-15M | · | · | · |
盈利能力 7
| 指标 | 趋势 | Q2 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 | -0.72% | · | 5.1% | 6.3% | 0.89% | · | -5.7% | 3.4% | 0.01% | · | 2.1% | 1.8% | -1.3% | · | -2.1% | -0.35% | |
| Net Margin | -0.08% | · | 3.4% | 4.8% | 1.3% | · | -3.2% | 3.0% | 0.70% | · | 2.8% | 2.6% | -0.61% | · | -0.89% | -0.51% | |
| Pretax Margin | -0.12% | · | 5.8% | 6.9% | 1.6% | · | -4.7% | 4.3% | 0.94% | · | 3.1% | 2.8% | -0.30% | · | -1.7% | -0.26% | |
| EBITDA Margin | 7.2% | · | 5.1% | 6.3% | 9.2% | · | -5.7% | 3.4% | 8.8% | · | 2.1% | 1.8% | -1.3% | · | -2.1% | -0.35% | |
| ROA | · | · | 0.71% | 1.0% | 0.25% | · | -0.63% | 0.61% | 0.13% | · | 0.50% | 0.46% | -0.10% | · | -0.14% | -0.08% | |
| ROE | · | · | 2.6% | 3.6% | 0.92% | · | -2.3% | 2.2% | 0.48% | · | 1.9% | 1.7% | -0.39% | · | -0.49% | -0.29% | |
| ROIC | · | · | 2.4% | 3.4% | 0.52% | · | -2.9% | 1.8% | 0.01% | · | 1.3% | 1.1% | -1.7% | · | -0.72% | -0.44% |
流动性与偿付能力 3
| 指标 | 趋势 | Q2 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 | · | · | 1.8 | 1.9 | 1.9 | · | 2.0 | 2.1 | 2.0 | · | 2.1 | 2.2 | 2.3 | · | 2.5 | 2.9 | |
| Quick Ratio | · | · | 1.7 | 1.8 | 1.7 | · | 1.9 | 1.9 | 1.9 | · | 2.0 | 2.1 | 2.2 | · | 2.4 | 2.8 | |
| Interest Coverage | -4.8 | · | 36.8 | 40.8 | 5.0 | · | -36.1 | 20.5 | 0.1 | · | 13.1 | 11.7 | -7.9 | · | -10.2 | -2.6 |
效率 2
| 指标 | 趋势 | Q2 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 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | · | · | 19.7 | 19.2 | 19.6 | · | 20.7 | 20.9 | 20.3 | · | 21.5 | 20.7 | 19.5 | · | 19.7 | 19.5 |
估值 (TTM) 4
| 指标 | 趋势 | Q2 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 | $1.41B | · | $1.36B | $1.31B | $1.24B | · | $1.20B | $1.16B | $1.09B | · | $1.03B | $984M | $915M | · | $856M | $815M | |
| Net Income TTM | $34M | · | $24M | $21M | $6M | · | $9M | $26M | $15M | · | $11M | $2M | $-15M | · | $-16M | $-12M | |
| P/E | 113.4 | · | 173.2 | 279.0 | 777.8 | · | 503.6 | 141.6 | 289.7 | · | 219.4 | 1921.8 | -141.6 | · | -121.4 | -134.0 | |
| Earnings Yield | 0.88% | · | 0.58% | 0.36% | 0.13% | · | 0.20% | 0.71% | 0.35% | · | 0.46% | 0.05% | -0.71% | · | -0.82% | -0.75% |
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 | 2024-12-25 | 2023-12-27 | 2023-09-27 | 2023-06-28 | |
|---|---|---|---|---|---|
| 收入 | $1.45B | $1.25B | $1.09B | — | — |
| 营业利润率 % | 4.3% | 0.24% | 0.54% | — | — |
| 净收入 | $46M | $10M | $20M | — | — |
| 稀释后每股收益 (EPS) | $1.09 | $0.24 | $0.48 | — | — |
资产负债表
| 2025-12-31 | 2024-12-25 | 2023-12-27 | 2023-09-27 | 2023-06-28 | |
|---|---|---|---|---|---|
| 流动比率 | 1.8 | 2.0 | 2.0 | — | — |
| 速动比率 | 1.6 | 1.8 | 1.9 | — | — |
现金流
| 2025-12-31 | 2024-12-25 | 2023-12-27 | 2023-09-27 | 2023-06-28 | |
|---|---|---|---|---|---|
| 自由现金流 | $57M | $36M | $-14M | — | — |
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。