SKIN 分类 A The Beauty Health Company - Class A Common Stock
NASDAQ · Consumer products · 在 SEC EDGAR 上查看 ↗ 收盘 十月 2, 2026 10-K/10-Q 八月 6, 2026
$0.63
· % 处于52周区间
· 高于低点
· 至高点
$0.5552周低点
$1.7652周高点
市值 (MRQ)
$82M
P/E (TTM)
-3.5
EPS (TTM)
$-0.18
收入 (TTM)
$290M
SKIN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$0.63
市值 (MRQ)
$82M
P/E (TTM)
-3.5
EPS (TTM)
$-0.18
收入 (TTM)
$290M
ROE (TTM)
-43.9%
52周区间
$1–$2
SKIN 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
区间
条形图
柱状图粒度会根据所选周期进行调整 — 将鼠标悬停在图表上可查看柱状图的开盘价/最高价/最低价/收盘价。
10年表现 收入、净利润、利润率和每股收益趋势
收入$301M2019-12-31 → 2025-12-31
EPS$-0.162019-12-31 → 2025-12-31
自由现金流$37M2022-12-31 → 2025-12-31
净利率-9.8%2022-12-31 → 2025-12-31
估值与比率
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 | SKIN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| P/E (TTM) | -3.55年均值 ≈-12.7 | ≈-12.7 | · | · | |
| P/S (TTM) | 0.35年均值 ≈1.4 | ≈1.4 | 1.0 | 低估 | |
| 市净率 (MRQ) | 1.55年均值 ≈5.0 | ≈5.0 | 2.3 | 低估 | |
| 股价/自由现金流 (TTM) | 3.95年均值 ≈7.2 | ≈7.2 | · | · | |
| 市现率 (TTM) | 3.75年均值 ≈5.8 | ≈5.8 | 14.7 | 低估 | |
| 市净率（有形资产） (MRQ) | 3.2 | · | · | · |
同行中位数按每项指标的标准化基础计算，可能与本股票显示的TTM/MRQ基础不完全匹配。
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 | SKIN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 毛利率 (TTM) | 66.4%5年均值 ≈56.8% | ≈56.8% | 69.2% | 持平 | |
| 营业利润率 (TTM) | -1.5%5年均值 ≈-16.7% | ≈-16.7% | 5.0% | 持平 | |
| EBITDA Margin (息税折旧摊销前利润率) | -6.9%5年均值 ≈-16.7% | ≈-16.7% | 5.0% | 持平 | |
| 税前利润率 (TTM) | -8.2%5年均值 ≈-6.0% | ≈-6.0% | 3.3% | 弱 | |
| 净利润率 (TTM) | -9.8%5年均值 ≈-6.2% | ≈-6.2% | 2.8% | 弱 | |
| ROA (TTM) | -5.7%5年均值 ≈-2.9% | ≈-2.9% | 5.6% | 弱 | |
| ROE (TTM) | -43.9%5年均值 ≈-44.8% | ≈-44.8% | 15.0% | 弱 | |
| ROIC | -54.6%5年均值 ≈-103.5% | ≈-103.5% | 14.5% | 弱 |
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 | SKIN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 流动比率 (MRQ) | 1.85年均值 ≈6.4 | ≈6.4 | 1.8 | 持平 | |
| Quick Ratio (速动比率) | 0.15年均值 ≈3.6 | ≈3.6 | 0.4 | 低流动性 |
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 | SKIN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Revenue YoY (营收同比增长) | -10.0%5年均值 ≈28.4% | ≈28.4% | · | · | |
| Revenue CAGR 3Y (营收3年复合年增长率) | -6.3%5年均值 ≈17.3% | ≈17.3% | · | · | |
| Revenue CAGR 5Y (营收5年复合年增长率) | 20.4% | · | · | · |
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 | SKIN | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Asset Turnover (资产周转率) | 0.55年均值 ≈0.4 | ≈0.4 | 0.8 | 弱 | |
| Inventory Turnover (库存周转率) | 1.85年均值 ≈1.9 | ≈1.9 | 3.5 | 弱 | |
| Receivables Turnover (应收账款周转率) | 12.25年均值 ≈8.1 | ≈8.1 | 13.9 | 持平 | |
| Revenue / Employee (年营业收入 ÷ 员工人数（报告的 headcount，yfinance）。衍生数据 — 非存储的 SEC-XBRL 概念。) | ≈$490.7K | · | · | · |
价值 · ≈ 5年均值 · 行业中值 · 相对于中值的评判
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
34.1%
下次报告
十一月 04, 2026
| 期间 | 报告 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|---|
| 2026年6月30日 | 八月 11, 2026 | $-0.02 | $-0.02 | 19.4% |
| 2026年3月31日 | 五月 7, 2026 | $-0.05 | $-0.08 | 36.5% |
| 2025年12月31日 | $-0.06 | $-0.05 | -14.3% | |
| 2025年9月30日 | $-0.09 | $-0.07 | -30.2% | |
| 2025年6月30日 | $0.03 | $-0.05 | 155.7% | |
| 2025年3月31日 | $-0.08 | $-0.13 | 37.9% |
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
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $301M | $334M | $398M | $366M | $260M | $119M | $167M | |
| Cost of Revenue | $104M | $152M | $243M | $117M | $82M | $52M | $60M | |
| Gross Profit | $196M | $182M | $155M | $249M | $179M | $67M | $107M | |
| R&D Expense | $6M | $6M | $10M | $8M | $8M | $3M | $5M | |
| SG&A Expense | $118M | $125M | $131M | $106M | $99M | $31M | $27M | |
| Operating Expenses | $217M | $250M | $286M | $275M | $218M | $84M | $93M | |
| Operating Income | $-21M | $-68M | $-131M | $-26M | $-40M | $-17M | $13M | |
| Interest Expense | · | · | $14M | $13M | $12M | · | · | |
| Interest Income | $9M | $17M | $23M | $9M | $39.0K | · | · | |
| Other Non-op | $19M | $34M | $5M | $-2M | $-4M | $-47.0K | $535.0K | |
| Pretax Income | $-6M | $-30M | $-102M | $45M | $-381M | $-38M | $-3M | |
| Income Tax | $4M | $-452.0K | $-2M | $1M | $-2M | $-9M | $-1M | |
| Net Income | $-10M | $-29M | $-100M | $44M | $-379M | $-29M | $-2M | |
| EPS (Basic) | $-0.08 | $-0.23 | $-0.76 | $0.30 | $-3.71 | $-0.85 | $-0.05 | |
| EPS (Diluted) | $-0.16 | $-0.36 | $-0.76 | $-0.23 | $-3.71 | $-0.85 | $-0.05 | |
| Shares (Basic) | 126,378,509 | 123,827,372 | 131,680,605 | 147,554,090 | 102,114,949 | 34,293,271 | 32,136,203 | |
| Shares (Diluted) | 135,798,202 | 142,492,575 | 131,680,605 | 148,506,312 | 102,114,949 | 34,293,271 | 32,136,203 | |
| EBITDA | $-21M | $-68M | $-131M | $-24M | · | · | · |
资产负债表
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | $523M | $568M | $902M | $9M | · | |
| Receivables | $22M | $28M | $55M | $76M | $47M | $19M | · | |
| Inventory | $48M | $69M | $91M | $110M | $35M | $23M | · | |
| Prepaid Expense | $5M | $9M | $29M | $28M | $12M | $3M | · | |
| Current Assets | $310M | $477M | $698M | $783M | $1.00B | $59M | · | |
| PP&E (Net) | · | · | · | · | · | $9M | · | |
| Accum. Depreciation | · | · | · | · | · | $4M | · | |
| Goodwill | $127M | $123M | $126M | $125M | $124M | $99M | $99M | |
| Intangibles | $36M | $48M | $62M | $46M | $56M | $51M | · | |
| Other Non-current Assets | $12M | $14M | $16M | $14M | $7M | $5M | · | |
| Total Assets | $500M | $686M | $929M | $1.00B | $1.22B | $223M | · | |
| Accounts Payable | $16M | $22M | $45M | $28M | $29M | $18M | · | |
| Accrued Liabilities | $15M | $20M | $20M | $15M | $15M | $2M | · | |
| Current Liabilities | $186M | $68M | $115M | $72M | $76M | $31M | · | |
| Capital Leases | $9M | $11M | $9M | $13M | $13M | $0 | · | |
| Deferred Tax | $393.0K | $396.0K | $702.0K | $2M | $4M | $4M | · | |
| Other Non-current Liabilities | $2M | $2M | $3M | $0 | $0 | $2M | · | |
| Total Liabilities | $439M | $634M | $870M | $836M | $917M | $253M | · | |
| Long-term Debt | · | $552M | · | · | · | · | · | |
| Common Stock | $13.0K | $12.0K | $12.0K | $14.0K | $16.0K | $4.0K | · | |
| Paid-in Capital | $580M | $567M | $541M | $550M | $722M | $14M | · | |
| Retained Earnings | $-517M | $-508M | $-479M | $-379M | $-419M | $-44M | · | |
| AOCI | $-1M | $-7M | $-3M | $-5M | $-1M | $242.0K | · | |
| Stockholders' Equity | $61M | $52M | $59M | $167M | $298M | $-31M | $-1M | |
| Liabilities + Equity | $500M | $686M | $929M | $1.00B | $1.22B | $223M | · | |
| Shares Outstanding | 127,520,823 | 124,924,185 | 122,899,002 | 132,214,695 | 150,598,047 | 35,501,743 | 32,136,203 |
现金流
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $15M | $27M | $23M | $28M | $12M | $363.0K | $103.0K | |
| Deferred Tax | $2M | $-4M | $-6M | $-2M | $-3M | $-4M | $-5M | |
| Amort. of Intangibles | $17M | $20M | $21M | $15M | $13M | $12M | $13M | |
| Restructuring | · | · | $7M | · | · | · | · | |
| Operating Cash Flow | $37M | $16M | $22M | $-107M | $-28M | $-12M | $2M | |
| CapEx | $303.0K | $756.0K | $4M | $11M | $11M | $4M | $9M | |
| Investing Cash Flow | $-5M | $-7M | $-32M | $-19M | $-38M | $-4M | $-12M | |
| Stock Repurchased | $0 | $0 | $30M | $160M | $0 | $154.0K | $0 | |
| Net Stock Activity | $0 | $0 | $-30M | $-160M | · | · | · | |
| Financing Cash Flow | $-175M | $-158M | $-37M | $-205M | $959M | $18M | $15M | |
| Taxes Paid | $4M | $3M | $2M | $-1M | $2M | $2M | $861.0K | |
| Free Cash Flow | $37M | $15M | $18M | $-117M | · | · | · | |
| Levered FCF | · | · | $5M | · | · | · | · |
盈利能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 65.3% | 54.5% | 39.0% | 68.4% | · | · | · | |
| Operating Margin | -6.9% | -20.3% | -32.9% | -6.6% | · | · | · | |
| Net Margin | -3.2% | -8.7% | -25.2% | 12.1% | · | · | · | |
| Pretax Margin | -2.0% | -8.8% | -25.6% | 12.3% | · | · | · | |
| EBITDA Margin | -6.9% | -20.3% | -32.9% | -6.6% | · | · | · | |
| ROA | -1.6% | -3.6% | -10.4% | 4.0% | · | · | · | |
| ROE | -14.1% | -52.2% | -134.1% | 21.0% | · | · | · | |
| ROIC | -54.6% | -128.8% | -216.6% | -14.0% | · | · | · |
流动性与偿付能力
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 7.0 | 6.1 | 10.8 | · | 5.1 | · | |
| Quick Ratio | 0.1 | 0.4 | 5.0 | 8.8 | · | 4.3 | · | |
| Interest Coverage | · | · | -9.6 | · | · | · | · |
效率
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.4 | 0.3 | · | · | · | |
| Inventory Turnover | 1.8 | 1.9 | 2.4 | 1.5 | · | · | · | |
| Receivables Turnover | 12.2 | 8.1 | 6.1 | 5.9 | · | · | · |
每股
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Book Value / Share | $0.48 | $0.41 | $0.48 | $1.30 | · | · | · | |
| Revenue / Share | $2.21 | $2.35 | $3.02 | $2.46 | · | · | · | |
| Cash Flow / Share | $0.28 | $0.11 | $0.17 | $-0.72 | · | · | · | |
| Cash / Share | · | · | $4.26 | $4.30 | · | · | · | |
| EPS (TTM) | $-0.16 | $-0.36 | $-0.76 | $-0.23 | $-3.71 | $-0.85 | · |
增长率
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -10.0% | -16.0% | 8.8% | 40.7% | 118.4% | · | · | |
| Revenue CAGR 3Y | -6.3% | 8.7% | 49.5% | · | · | · | · | |
| Revenue CAGR 5Y | 20.4% | · | · | · | · | · | · |
估值 (TTM)
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $301M | $334M | $398M | $366M | $260M | $119M | · | |
| Net Income TTM | $-10M | $-29M | $-100M | $44M | $-379M | $-29M | · | |
| Market Cap | $177M | $199M | $382M | $1.20B | · | · | · | |
| P/E | -8.7 | -4.4 | -4.1 | -39.6 | -6.5 | -13.3 | · | |
| P/S | 0.6 | 0.6 | 1.0 | 3.3 | · | · | · | |
| P/B | 2.9 | 3.8 | 6.4 | 7.0 | · | · | · | |
| P / Tangible Book | · | · | · | · | 30.7 | · | · | |
| P / Cash Flow | 4.7 | 12.3 | 17.6 | -11.3 | · | · | · | |
| P / FCF | 4.8 | 12.9 | 21.3 | -10.2 | · | · | · | |
| Earnings Yield | -11.5% | -22.6% | -24.4% | -2.5% | -15.4% | -7.5% | · |
损益表
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $72M | $65M | $82M | $71M | $78M | $70M | $83M | $79M | $91M | $81M | $97M | $97M | $117M | $86M | $98M | $89M | |
| Cost of Revenue | $23M | $20M | $29M | $25M | $29M | $21M | $31M | $38M | $50M | $33M | $51M | $110M | $50M | $32M | $32M | $27M | |
| Gross Profit | $49M | $44M | $53M | $46M | $49M | $49M | $52M | $41M | $41M | $48M | $46M | $-13M | $68M | $54M | $66M | $61M | |
| R&D Expense | $1M | $1M | $2M | $2M | $1M | $998.0K | $1M | $1M | $1M | $3M | $3M | $2M | $3M | $2M | $1M | $2M | |
| SG&A Expense | $23M | $22M | $28M | $29M | $27M | $34M | $32M | $33M | $31M | $29M | $29M | $37M | $35M | $30M | $28M | $24M | |
| Operating Expenses | $46M | $46M | $53M | $52M | $52M | $61M | $60M | $62M | $63M | $65M | $64M | $70M | $81M | $71M | $69M | $66M | |
| Operating Income | $4M | $-2M | $162.0K | $-6M | $-3M | $-12M | $-7M | $-22M | $-22M | $-17M | $-18M | $-82M | $-13M | $-17M | $-2M | $-4M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $3M | · | $3M | $3M | $3M | · | $3M | |
| Interest Income | $1M | $1M | $2M | $1M | $3M | $3M | $2M | $5M | $4M | $5M | $6M | $7M | $6M | $4M | $6M | $3M | |
| Other Non-op | $19.0K | $1M | $124.0K | $601.0K | $18M | $60.0K | $88.0K | $69.0K | $17M | $16M | $-137.0K | $5M | $47.0K | $418.0K | $-1M | $-361.0K | |
| Pretax Income | $-1M | $-7M | $-5M | $-11M | $19M | $-9M | $-12M | $-16M | $-151.0K | $-1M | $-9M | $-70M | $1M | $-24M | $6M | $-902.0K | |
| Income Tax | $1M | $-184.0K | $3M | $386.0K | $-993.0K | $892.0K | $-1M | $2M | $-353.0K | $-659.0K | $603.0K | $3M | $-2M | $-4M | $-755.0K | $-821.0K | |
| Net Income | $-3M | $-7M | $-8M | $-11M | $20M | $-10M | $-10M | $-18M | $202.0K | $-679.0K | $-9M | $-74M | $3M | $-20M | $7M | $-81.0K | |
| EPS (Basic) | $-0.02 | $-0.05 | $-0.07 | $-0.09 | $0.16 | $-0.08 | $-0.07 | $-0.15 | $0.00 | $-0.01 | $-0.08 | $-0.56 | $0.03 | $-0.15 | $0.05 | $0.00 | |
| EPS (Diluted) | $-0.02 | $-0.05 | $-0.02 | $-0.09 | $0.03 | $-0.08 | $-0.01 | $-0.15 | $-0.10 | $-0.10 | $-0.08 | $-0.56 | $0.03 | $-0.15 | $-0.01 | $-0.03 | |
| Shares (Basic) | 129,596,886 | 127,792,611 | · | 126,890,888 | 126,072,603 | 125,079,470 | · | 124,057,602 | 123,718,797 | 123,120,426 | · | 132,896,626 | 132,716,024 | 132,420,762 | · | 150,788,695 | |
| Shares (Diluted) | 129,596,886 | 131,399,898 | · | 126,890,888 | 140,294,291 | 125,079,470 | · | 124,057,602 | 141,927,750 | 144,477,208 | · | 132,896,626 | 132,716,024 | 132,420,762 | · | 151,417,710 | |
| EBITDA | $4M | $-2M | · | $-6M | $-3M | $-12M | · | $-22M | $-22M | $-17M | · | $-82M | $-13M | $-17M | · | · |
资产负债表
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | · | · | · | · | $559M | $550M | $532M | · | $684M | |
| Receivables | $18M | $19M | $22M | $22M | $25M | $23M | $28M | $36M | $41M | $48M | · | $67M | $75M | $71M | · | $84M | |
| Inventory | $47M | $48M | $48M | $56M | $59M | $66M | $69M | $73M | $77M | $96M | · | $75M | $107M | $122M | · | $102M | |
| Prepaid Expense | $23M | $5M | $5M | $7M | $8M | $7M | $9M | $16M | $21M | $26M | · | $36M | $31M | $22M | · | $22M | |
| Current Assets | $295M | $278M | $310M | $308M | $306M | $469M | $477M | $485M | $490M | $615M | · | $738M | $768M | $749M | · | $892M | |
| Goodwill | $126M | $126M | $127M | $126M | $126M | $124M | $123M | $125M | $125M | $125M | $126M | $125M | $125M | $125M | · | $123M | |
| Intangibles | $30M | $33M | $36M | $38M | $43M | $46M | $48M | $51M | $54M | $58M | · | $65M | $66M | $71M | · | $47M | |
| Other Non-current Assets | $11M | $11M | $12M | $13M | $13M | $14M | $14M | $15M | $16M | $16M | · | $16M | $16M | $16M | · | $10M | |
| Total Assets | $487M | $473M | $500M | $504M | $508M | $674M | $686M | $700M | $712M | $845M | · | $973M | $1.01B | $995M | · | $1.10B | |
| Accounts Payable | $16M | $16M | $16M | $17M | $23M | $23M | $22M | $23M | $27M | $37M | · | $36M | $29M | $34M | · | $33M | |
| Accrued Liabilities | $32M | $19M | $15M | $19M | $14M | $17M | $20M | $28M | $24M | $24M | · | $30M | $19M | $13M | · | $17M | |
| Current Liabilities | $168M | $155M | $186M | $62M | $59M | $63M | $68M | $74M | $75M | $94M | · | $126M | $83M | $72M | · | $76M | |
| Capital Leases | $18M | $19M | $9M | $11M | $8M | $10M | $11M | $12M | $13M | $14M | · | $10M | $11M | $12M | · | $11M | |
| Deferred Tax | $393.0K | $393.0K | $393.0K | $112.0K | $217.0K | $402.0K | $396.0K | $1M | $1M | $1M | · | $2M | $2M | $3M | · | $4M | |
| Other Non-current Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $699.0K | $2M | $3M | · | $410.0K | $979.0K | · | · | · | |
| Total Liabilities | $431M | $418M | $439M | $438M | $434M | $628M | $634M | $640M | $643M | $781M | · | $883M | $846M | $847M | · | $847M | |
| Long-term Debt | · | · | · | $363M | $363M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $12.0K | $12.0K | $12.0K | $12.0K | · | $14.0K | $14.0K | $14.0K | · | $15.0K | |
| Paid-in Capital | $584M | $581M | $580M | $577M | $575M | $570M | $567M | $561M | $553M | $547M | · | $565M | $561M | $555M | · | $643M | |
| Retained Earnings | $-527M | $-524M | $-517M | $-509M | $-498M | $-518M | $-508M | $-498M | $-479M | $-480M | · | $-469M | $-396M | $-404M | · | $-378M | |
| AOCI | $-1M | $-2M | $-1M | $-2M | $-2M | $-6M | $-7M | $-4M | $-5M | $-4M | · | $-5M | $-4M | $-4M | · | $-7M | |
| Stockholders' Equity | $56M | $55M | $61M | $66M | $74M | $46M | $52M | $60M | $69M | $63M | $59M | $90M | $162M | $148M | $167M | $258M | |
| Liabilities + Equity | $487M | $473M | $500M | $504M | $508M | $674M | $686M | $700M | $712M | $845M | · | $973M | $1.01B | $995M | · | $1.10B | |
| Shares Outstanding | 130,104,671 | 129,144,801 | 127,520,823 | 127,301,264 | 126,764,562 | 125,246,286 | 124,924,185 | 124,111,434 | 123,993,785 | 123,453,419 | 122,899,002 | 132,569,193 | 132,881,417 | 132,626,954 | 132,214,695 | 143,201,041 |
现金流
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $2M | $4M | $2M | $5M | $3M | $6M | $8M | $6M | $7M | $2M | $8M | $9M | $4M | $8M | $7M | |
| Deferred Tax | · | · | · | · | · | · | $-3M | $2M | $-1M | $-1M | $-6M | $333.0K | $279.0K | $-279.0K | $-2M | $32.0K | |
| Amort. of Intangibles | $4M | $4M | $3M | $7M | $4M | $3M | $4M | $5M | $5M | $5M | $5M | $5M | $7M | $4M | $4M | $5M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $600.0K | · | · | · | · | |
| Operating Cash Flow | $3M | $-6M | $15M | $10M | $10M | $3M | $16M | $10M | $6M | $-17M | $-5M | $18M | $22M | $-13M | $-5M | $-31M | |
| CapEx | $427.0K | $224.0K | $139.0K | $27.0K | $92.0K | $45.0K | $74.0K | $4.0K | $334.0K | $344.0K | $28.0K | $174.0K | $1M | $2M | $967.0K | $4M | |
| Investing Cash Flow | $-1M | $-2M | $-1M | $-1M | $-2M | $-1M | $-862.0K | $-2M | $-2M | $-2M | $-2M | $-4M | $-3M | $-22M | $-3M | $-8M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $30M | · | · | · | $80M | · | |
| Financing Cash Flow | $-224.0K | $-21M | $-512.0K | $-803.0K | $-173M | $-250.0K | $-770.0K | $-204.0K | $-99M | $-59M | $-31M | $-2M | $-2M | $-2M | $-102M | $-100M | |
| Taxes Paid | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $670.0K | $-5M | |
| Free Cash Flow | · | $-6M | · | · | · | $3M | · | · | · | $-17M | · | · | · | $-15M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-19M | · | · | · | $-18M | · | · |
盈利能力
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 68.4% | 68.5% | · | 64.6% | 62.8% | 69.8% | · | 51.6% | 45.2% | 59.4% | · | -12.9% | 57.8% | 62.7% | · | · | |
| Operating Margin | 5.0% | -2.8% | · | -8.8% | -3.5% | -17.3% | · | -27.3% | -24.4% | -20.9% | · | -84.3% | -11.2% | -20.1% | · | · | |
| Net Margin | -3.7% | -10.2% | · | -15.6% | 25.2% | -14.5% | · | -23.2% | 0.22% | -0.83% | · | -75.8% | 2.9% | -25.8% | · | · | |
| Pretax Margin | -2.0% | -10.5% | · | -15.1% | 23.9% | -13.2% | · | -20.7% | -0.17% | -1.6% | · | -72.2% | 1.0% | -30.1% | · | · | |
| EBITDA Margin | 5.0% | -2.8% | · | -8.8% | -3.5% | -17.3% | · | -27.3% | -24.4% | -20.9% | · | -84.3% | -11.2% | -20.1% | · | · | |
| ROA | -0.54% | -1.2% | · | -1.8% | 3.2% | -1.3% | · | -2.2% | 0.02% | -0.07% | · | -7.1% | 0.30% | -2.0% | · | · | |
| ROE | -4.1% | -13.1% | · | -17.6% | 27.5% | -18.5% | · | -24.4% | 0.17% | -0.64% | · | -42.4% | 1.3% | -9.1% | · | · | |
| ROIC | 11.7% | -3.2% | · | -9.8% | -3.8% | -28.6% | · | -40.3% | 42.8% | -13.6% | · | -95.8% | -23.3% | -10.1% | · | · |
流动性与偿付能力
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.8 | · | 5.0 | 5.1 | 7.5 | · | 6.6 | 6.5 | 6.6 | · | 5.9 | 9.3 | 10.3 | · | · | |
| Quick Ratio | 0.1 | 0.1 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 5.0 | 7.5 | 8.3 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -5.6 | · | -23.8 | -3.8 | -5.1 | · | · |
效率
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | |
| Inventory Turnover | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.5 | 0.5 | 0.3 | · | 1.2 | 0.5 | 0.4 | · | · | |
| Receivables Turnover | 3.4 | 3.1 | · | 2.4 | 2.4 | 2.0 | · | 1.5 | 1.6 | 1.4 | · | 1.3 | 1.5 | 1.3 | · | · |
每股
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Book Value / Share | $0.43 | $0.43 | · | $0.52 | $0.58 | $0.37 | · | $0.48 | $0.56 | $0.51 | · | $0.68 | $1.22 | $1.11 | · | · | |
| Revenue / Share | $0.56 | $0.49 | · | $0.56 | $0.56 | $0.56 | · | $0.64 | $0.64 | $0.56 | · | $0.73 | $0.89 | $0.65 | · | · | |
| Cash Flow / Share | · | $-0.04 | · | · | · | $0.02 | · | · | · | $-0.12 | · | · | · | $-0.10 | · | · | |
| Cash / Share | · | · | · | · | · | · | · | · | · | · | · | $4.22 | $4.14 | $4.01 | · | · | |
| EPS (TTM) | $-0.18 | $-0.13 | · | $-0.15 | $-0.21 | $-0.34 | · | $-0.43 | $-0.84 | $-0.71 | · | $-0.69 | $-0.16 | $-0.25 | · | $-1.85 |
估值 (TTM)
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $290M | $296M | · | $302M | $310M | $322M | · | $348M | $366M | $393M | · | $399M | $391M | $377M | · | $336M | |
| Net Income TTM | $-28M | $-6M | · | $-12M | $-19M | $-39M | · | $-28M | $-84M | $-81M | · | $-84M | $-10M | $-7M | · | $-177M | |
| Market Cap | $90M | $115M | · | $253M | $242M | $168M | · | $179M | $238M | $548M | · | $798M | $1.11B | $1.68B | · | · | |
| P/E | -3.9 | -6.8 | · | -13.3 | -9.1 | -3.9 | · | -3.3 | -2.3 | -6.3 | · | -8.7 | -52.3 | -50.5 | · | -6.4 | |
| P/S | 0.3 | 0.4 | · | 0.8 | 0.8 | 0.5 | · | 0.5 | 0.7 | 1.4 | · | 2.0 | 2.8 | 4.4 | · | · | |
| P/B | 1.6 | 2.1 | · | 3.9 | 3.3 | 3.6 | · | 3.0 | 3.4 | 8.7 | · | 8.9 | 6.9 | 11.3 | · | · | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 19.1 | |
| P / Cash Flow | · | -20.7 | · | · | · | 56.0 | · | · | · | -32.5 | · | · | · | -128.8 | · | · | |
| Earnings Yield | -26.0% | -14.6% | · | -7.5% | -11.0% | -25.4% | · | -29.9% | -43.8% | -16.0% | · | -11.5% | -1.9% | -2.0% | · | -15.7% |
最近期在左侧 · 空值显示为 ·
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 收入 | $301M | $334M | $398M | $366M | $260M |
| 毛利率 % | 65.3% | 54.5% | 39.0% | 68.4% | · |
| 营业利润率 % | -6.9% | -20.3% | -32.9% | -6.6% | · |
| 净收入 | $-10M | $-29M | $-100M | $44M | $-379M |
| 稀释后每股收益 (EPS) | $-0.16 | $-0.36 | $-0.76 | $-0.23 | $-3.71 |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 流动比率 | 1.7 | 7.0 | 6.1 | 10.8 | · |
| 速动比率 | 0.1 | 0.4 | 5.0 | 8.8 | · |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 自由现金流 | $37M | $15M | $18M | $-117M | · |
机构持有人 (13F) 104 家申报者 · $56.8M 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
持有人
104
持有价值
$56.8M
新仓位
13
已退出持仓
31
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 13 (-10 与上一季度对比) | 31 (+13 与上一季度对比) | 24 (-11 与上一季度对比) | 42 (+4 与上一季度对比) | -11.3M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。
| 机构 | 价值 | 股份 | % 已追踪的13F | 类型 |
|---|---|---|---|---|
| Capricorn Fund Managers Ltd | $15426777 | 22276935 | 27.14% | 股份 |
| VANGUARD GROUP INC | $7876411 | 5666483 | 13.86% | 股份 |
| FMR LLC | $7064667 | 10201685 | 12.43% | 股份 |
| BlackRock, Inc. | $5897471 | 8516203 | 10.38% | 股份 |
| MILLENNIUM MANAGEMENT LLC | $5219330 | 7536938 | 9.18% | 股份 |
| UBS Group AG | $2454720 | 3542164 | 4.32% | 买入期权 |
| VANGUARD CAPITAL MANAGEMENT LLC | $2423064 | 3496485 | 4.26% | 股份 |
| Woodline Partners LP | $1612625 | 2328700 | 2.84% | 股份 |
| Silver Point Capital L.P. | $1102481 | 1592030 | 1.94% | 股份 |
| D. E. Shaw & Co., Inc. | $991876 | 1432312 | 1.75% | 股份 |
| GEODE CAPITAL MANAGEMENT, LLC | $665356 | 960374 | 1.17% | 股份 |
| UBS Group AG | $581692 | 839383 | 1.02% | 股份 |
| Squarepoint Ops LLC | $466613 | 673809 | 0.82% | 股份 |
| Glendon Capital Management LP | $441091 | 636954 | 0.78% | 股份 |
| Prescott Group Capital Management, L.L.C. | $400078 | 577730 | 0.70% | 股份 |
| VANGUARD FIDUCIARY TRUST CO | $344598 | 497255 | 0.61% | 股份 |
| AQR CAPITAL MANAGEMENT LLC | $335106 | 483908 | 0.59% | 股份 |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | $284190 | 410382 | 0.50% | 股份 |
| GRIMES & Co WEALTH MANAGEMENT, LLC | $281839 | 406987 | 0.50% | 股份 |
| STATE STREET CORP | $268101 | 387150 | 0.47% | 股份 |
| RENAISSANCE TECHNOLOGIES LLC | $252549 | 364691 | 0.44% | 股份 |
| JACOBS LEVY EQUITY MANAGEMENT, INC | $226709 | 327377 | 0.40% | 股份 |
| TUDOR INVESTMENT CORP ET AL | $208634 | 301277 | 0.37% | 股份 |
| XTX Topco Ltd | $206310 | 297921 | 0.36% | 股份 |
| Cohen Capital Management, Inc. | $166947 | 241079 | 0.29% | 股份 |
| NORTHERN TRUST CORP | $140306 | 202608 | 0.25% | 股份 |
| MARSHALL WACE, LLP | $132737 | 192373 | 0.23% | 股份 |
| CITADEL ADVISORS LLC | $117933 | 170300 | 0.21% | 股份 |
| GOLDMAN SACHS GROUP INC | $83810 | 121025 | 0.15% | 股份 |
| CDC Financial, Inc. | $82408 | 119000 | 0.14% | 股份 |
| Cubist Systematic Strategies, LLC | $70530 | 35442 | 0.12% | 股份 |
| Qube Research & Technologies Ltd | $60908 | 87954 | 0.11% | 股份 |
| DIMENSIONAL FUND ADVISORS LP | $60264 | 87024 | 0.11% | 股份 |
| Marex Group Ltd | $60040 | 86700 | 0.11% | 股份 |
| KNIGHTSBRIDGE ASSET MANAGEMENT, LLC | $52111 | 75250 | 0.09% | 股份 |
| BANK OF AMERICA CORP /DE/ | $50216 | 72567 | 0.09% | 股份 |
| Global Retirement Partners, LLC | $42866 | 61900 | 0.08% | 股份 |
| Russell Investments Group, Ltd. | $40198 | 58050 | 0.07% | 股份 |
| SCS Capital Management LLC | $34625 | 50000 | 0.06% | 股份 |
| IEQ CAPITAL, LLC | $33701 | 48666 | 0.06% | 股份 |
| JANE STREET GROUP, LLC | $33586 | 48500 | 0.06% | 买入期权 |
| KESTRA PRIVATE WEALTH SERVICES, LLC | $32894 | 47500 | 0.06% | 股份 |
| Point72 Asset Management, L.P. | $32220 | 46527 | 0.06% | 股份 |
| CWM, LLC | $30419 | 34179 | 0.05% | 股份 |
| FRANKLIN RESOURCES INC | $25992 | 37533 | 0.05% | 股份 |
| MORGAN STANLEY | $25498 | 36821 | 0.04% | 股份 |
| Graham Capital Management, L.P. | $24301 | 35092 | 0.04% | 股份 |
| Vanguard Global Advisers, LLC | $23378 | 33734 | 0.04% | 股份 |
| MTM Investment Management, LLC | $22160 | 32000 | 0.04% | 股份 |
| Schonfeld Strategic Advisors LLC | $21468 | 31001 | 0.04% | 股份 |
激进投资者及 5%+ 股东 2 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权，意图影响发行人（激进股东持股、董事会活动、并购）。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| LCP Edge Holdco, LLC, Linden Capital III LLC, Linden Manager III LP, Linden Capital Partners III LP, Linden Capital Partners III-A LP, Anthony Davis, Brian Miller ×3 申报 | 2026年5月11日 | 25.74% | 修订 | · | SEC |
| LCP Edge Holdco LLC (2), Linden Capital III LLC (2), Linden Manager III LP (2), Linden Capital Partners III-A LP (2), Anthony Davis (2), Brian Miller (2) ×3 申报 | 2021年7月19日 | · | 初始申报 | · | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
公司内部人士 21 位内幕人士 · 11 位高管 · 13 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Pedro Bruno Ferreira Malha | President and CEO | 2026年3月20日 A | 4845251 | 0 | 0 | $0 |
| Marla Malcolm Beck | President and CEO | 2025年4月9日 F | 2753401 | 0 | 0 | $0 |
| Andrew Roy Stanleick | Chief Executive Officer | 2023年8月17日 P | 702933 | 0 | 0 | $0 |
| Clinton E. Carnell | Chief Executive Officer | 2021年9月10日 A | 2470174 | 0 | 0 | $0 |
| MONAHAN MICHAEL P. | Chief Financial Officer | 2026年8月10日 F | 1955280 | 0 | 0 | $0 |
| Stephan Becker | President, EMEA | 2022年2月4日 A | 55596 | 0 | 0 | $0 |
| Indra Pamamull | President, APAC | 2022年2月4日 A | 66716 | 0 | 0 | $0 |
| Sheri Lewis | CSO and COO | 2026年4月9日 F | 1584620 | 0 | 0 | $0 |
| Bradley Hauser | Chief Operating Officer | 2023年11月29日 A | 390632 | 0 | 0 | $0 |
| Ronald Menezes | Chief Revenue Officer | 2026年3月20日 A | 1759915 | 0 | 0 | $0 |
| Daniel Copell Watson | Chief Revenue Oficer | 2024年4月5日 F | 778112 | 0 | 0 | $0 |
| Philippe Schaison | 董事 | 2025年11月13日 A | 57692 | 0 | 0 | $0 |
| Brian Miller | 董事 | 2025年6月16日 A | 243035 | 0 | 0 | $0 |
| Doug K. Schillinger | 董事 | 2025年6月16日 A | 216035 | 0 | 0 | $0 |
| Desiree Gruber | 董事 | 2025年6月16日 A | 192565 | 0 | 0 | $0 |
| Michelle C. Kerrick | 董事 | 2025年6月16日 A | 189813 | 0 | 0 | $0 |
| Brent L Saunders | 董事 | 2025年6月16日 A | 5994820 | 0 | 0 | $0 |
| Stephen J Fanning | 董事 | 2025年6月16日 A | 527283 | 0 | 0 | $0 |
| Julius Few | 董事 | 2024年7月8日 A | 194341 | 0 | 0 | $0 |
| Michael D Capellas | 董事 | 2024年7月8日 A | 276146 | 0 | 0 | $0 |
| Liyuan Woo | · | 2023年8月10日 A | 591388 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士；净额=仅公开市场买卖
ETF持仓 由 2 只交易所交易基金持有
权重仅反映直接股权持仓（N-PORT）；杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
SKIN 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
评级 · 14 位分析师
持有
中位数目标
$0.95
+50.8%
0 0.0%
强烈买入
1 7.1%
买入
8 57.1%
持有
3 21.4%
卖出
2 14.3%
强烈卖出
12个月价格目标
6 位分析师 · 2026-09-29平均目标 $0.99 +57.4%
← 低于所有目标
当前价格 $0.63
最低$0.70
平均值$0.99
最高$1.50
同行比较（GICS 子行业） 关键指标与行业同行对比
财年依据，价格截至各公司上一个财年末收盘价。
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 + 号。
您的选择已保存，并会跟随您浏览所有股票。
来源：SEC 10-Q 于 八月 6, 2026 申报