TEAD Teads Holding Co. - Common Stock
关于 Teads Holding Co. - Common Stock 公司概况(来自维基百科)
Outbrain is a web recommendation platform founded in 2006 by co-founder and Co-CEO Yaron Galai and co-founder, Chief Technology Officer and General Manager, Ori Lahav. The company is headquartered in New York City.
阅读更多
Outbrain is a web recommendation platform founded in 2006 by co-founder and Co-CEO Yaron Galai and co-founder, Chief Technology Officer and General Manager, Ori Lahav. The company is headquartered in New York City.
In February 2024, Yaron Galai resigned.
The company generates revenue for online publishers by displaying feeds of content and ads, or boxes of links, known as chumboxes, to pages within a website or mobile platform. Advertisers pay Outbrain on a pay-per-click basis and a portion of that revenue is shared with publishers.
The quality of Outbrain's recommendations has been debated.
Products
Outbrain is a native advertising company. It uses targeted advertising to recommend articles, slideshows, blog posts, photos or videos to a reader. Some of the content recommended by Outbrain link to publisher's own content, while others link to other sites.
As of March 2019, Outbrain's promoted articles are found on 108,121 websites. In 2020, Outbrain delivered an average of 10 billion recommendations daily for over 20,000 advertisers.
History
Outbrain first marketed its content discovery platform in 2006.
It was founded by Yaron Galai and Ori Lahav, who were both officers in the Israeli Navy. Galai sold his company Quigo to AOL in 2007 for $363 million. Lahav worked at Shopping.com, acquired by eBay in 2005.
The company is headquartered in New York with global offices in London, San Francisco, Chicago, Washington, D.C., Cologne, Gurugram, Paris, Ljubljana, Munich, Milan, Madrid, Tokyo, São Paulo, Netanya, Singapore, and Sydney.
Outbrain went public in July 2021. The company offered 8 million shares in the IPO, bringing in $160 million.
Mergers and acquisitions
Outbrain has acquired 6 companies—related content recommendation platform, Surphace (February 2011), content curation platform, Scribit (December 2012), and predictive analytics company, Visual Revenue (March 2013). In early 2016, Outbrain acquired technology company Revee. In July 2017, Outbrain acquired Zemanta. In February 2019, Outbrain acquired Ligatus.
In October 2019, Outbrain announced its intention to merge with Taboola under the Taboola brand. In September 2020, Taboola and Outbrain ceased merger discussions.
In August 2024, Outbrain and Teads announced plans to merge in "an approximately $1 billion transaction".
In February 2025, Outrain announced the closing of its acquisition of Teads, following receipt of all necessary regulatory approvals. Following Outbrain’s acquisition of Teads in February 2025, they announced in June that the combined company has completed its corporate renaming from “Outbrain Inc.” to “Teads Holding Co.”
Business model
Advertisers typically pay on a pay-per-click basis and publishers generate income from external clicks. Approximately 75% of that revenue is paid to the site or app which presented the Outbrain link. Outbrain shares advertising revenue with publishers who implement their feeds or links on their sites, which are sometimes referred to as chumboxes.
Reception
Outbrain has often been compared with competitor Taboola. One way that Outbrain claimed to distinguish itself from Taboola was that it tried to pre-filter spammy links before displaying them, whereas Taboola had a feature called Taboola Choice, where users can offer feedback on what recommendations they do not like.
Both Outbrain and Taboola have been described by Internet commentators as alternatives to Google AdSense that content publishers could consider for revenue streams.
In November 2012, in response to criticism of it for low-quality links, Outbrain decided to cut off showing such links and stated that doing so would cause it a 25% revenue cut, but that it was important for its long-term reputation with publishers and users. In 2021, Outbrain revamped its algorithm to incorporate machine learning and artificial intelligence to improve the quality of its ads. However, the quality of Outbrain's recommendations have been debated.
来源:维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
TEAD 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
TEAD 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
10年表现 收入、净利润、利润率和每股收益趋势
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
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)
财务健康 债务、流动性、偿付能力 — 资产负债表强度
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)
资本效率 资产周转率、库存周转率、应收账款周转率
TEAD 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
- 强烈买入 2 22.2%
- 买入 4 44.4%
- 持有 3 33.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-08-18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
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $-0.41 | $-0.23 | -0.18% |
| 2026年3月31日 | $-0.38 | $-0.51 | 0.13% |
| 2025年12月31日 | $0.00 | $-0.12 | 0.12% |
| 2025年9月30日 | $-0.21 | $-0.10 | -0.11% |
| 2025年6月30日 | $-0.16 | $-0.05 | -0.11% |
| 2025年3月31日 | $-0.20 | $-0.10 | -0.10% |
同行比较(GICS 子行业) 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 |
|---|---|---|---|---|---|---|
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| BZFD | — | — | — | — | — | — |
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| GAME | $38M | -0.6 | 63.4% | -89.1% | -168.3% | 43.4% |
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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.30B | $890M | $936M | $992M | $1.02B | $767M | $687M | |
| Cost of Revenue | $771M | $654M | $708M | $757M | $744M | $573M | $517M | |
| Gross Profit | $429M | $192M | $185M | $193M | $240M | $165M | $142M | |
| R&D Expense | $44M | $37M | $36M | $40M | $39M | $29M | $26M | |
| SG&A Expense | $124M | $70M | $58M | $57M | $71M | $48M | $51M | |
| Operating Expenses | $828M | $205M | $193M | $206M | $206M | $155M | $156M | |
| Operating Income | $-399M | $-13M | $-9M | $-14M | $35M | $10M | $-15M | |
| Interest Expense | · | · | $5M | $8M | $4M | $832.0K | $601.0K | |
| Other Non-op | $-79M | $14M | $25M | $-5M | $-49M | $-3M | $-449.0K | |
| Pretax Income | $-478M | $2M | $16M | $-19M | $-15M | $8M | $-15M | |
| Income Tax | $39M | $2M | $6M | $6M | $-26M | $3M | $5M | |
| Net Income | $-517M | $-711.0K | $10M | $-25M | $11M | $4M | $-21M | |
| EPS (Basic) | $-5.69 | $-0.01 | $0.20 | $-0.44 | $0.31 | $0.10 | $-1.34 | |
| EPS (Diluted) | $-5.69 | $-0.11 | $-0.06 | $-0.44 | $0.20 | $0.08 | $-1.34 | |
| Shares (Basic) | 90,855,702 | 49,321,301 | 50,900,422 | 55,615,385 | 35,159,757 | 16,816,178 | 15,275,129 | |
| Shares (Diluted) | 90,855,702 | 52,709,356 | 56,965,299 | 55,615,385 | 53,894,347 | 20,186,802 | 15,275,129 | |
| EBITDA | $-399M | $-13M | $-9M | $-14M | $35M | · | · |
资产负债表 29
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $128M | $89M | $71M | $106M | $455M | $94M | $50M | |
| Short-term Investments | $10M | $77M | $94M | $167M | $0 | · | · | |
| Receivables | $342M | $149M | $189M | $181M | $193M | $165M | · | |
| Prepaid Expense | $49M | $28M | $47M | $47M | $28M | $18M | · | |
| Current Assets | $530M | $343M | $402M | $501M | $676M | $277M | · | |
| PP&E (Net) | · | · | · | · | $28M | $25M | · | |
| PP&E (Gross) | $184M | $164M | $148M | $134M | $102M | $93M | · | |
| Accum. Depreciation | $133M | $119M | $105M | $94M | $74M | $68M | · | |
| Goodwill | $281M | $63M | $63M | $63M | $33M | $33M | · | |
| Intangibles | $377M | $17M | $20M | $25M | $6M | $10M | · | |
| Other Non-current Assets | $22M | $25M | $21M | $28M | $20M | $9M | · | |
| Total Assets | $1.33B | $549M | $665M | $781M | $796M | $356M | · | |
| Accounts Payable | $259M | $207M | $151M | $148M | $161M | $118M | · | |
| Short-term Debt | $18M | $0 | · | · | · | · | · | |
| Current Liabilities | $484M | $289M | $298M | $300M | $288M | $257M | · | |
| Capital Leases | $22M | $12M | $9M | $8M | $0 | · | · | |
| Deferred Tax | $73M | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | $14M | $6M | $17M | $19M | $15M | $17M | · | |
| Total Liabilities | $1.23B | $318M | $442M | $563M | $539M | $274M | · | |
| Long-term Debt | $605M | $0 | $118M | $236M | $236M | $0 | · | |
| Total Debt | $18M | · | · | · | · | · | · | |
| Common Stock | $96.0K | $64.0K | $62.0K | $60.0K | $58.0K | $17.0K | · | |
| Paid-in Capital | $686M | $485M | $469M | $456M | $435M | $95M | · | |
| Retained Earnings | $-687M | $-169M | $-169M | $-179M | $-157M | $-168M | · | |
| Treasury Stock | $533.0K | $74M | $68M | $49M | $17M | $2M | · | |
| AOCI | $97M | $-9M | $-9M | $-10M | $-4M | $-4M | · | |
| Stockholders' Equity | $95M | $231M | $223M | $218M | $257M | $-80M | $-90M | |
| Liabilities + Equity | $1.33B | $549M | $665M | $781M | $796M | $356M | · | |
| Shares Outstanding | 95,980,437 | 63,503,274 | 61,567,520 | 60,175,020 | 58,015,075 | 17,439,488 | 16,837,232 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $14M | $15M | $12M | $12M | $26M | $4M | $4M | |
| Deferred Tax | $28M | $-5M | $-4M | $-4M | $-32M | $-2M | $-141.0K | |
| Amort. of Intangibles | $48M | $3M | $4M | $6M | $4M | $4M | $4M | |
| Restructuring | $15M | $742.0K | $4M | · | · | · | · | |
| Operating Cash Flow | $8M | $69M | $14M | $4M | $57M | $53M | $17M | |
| CapEx | $6M | $7M | $10M | $13M | $10M | $2M | $2M | |
| Investing Cash Flow | $-554M | $67M | $70M | $-318M | $-20M | $-9M | $-8M | |
| Net Debt Issued | $-8M | $-110M | $-96M | · | · | · | · | |
| Stock Repurchased | $646.0K | $7M | $19M | $33M | $14M | $280.0K | · | |
| Net Stock Activity | $-646.0K | $-7M | $-19M | $-33M | · | · | · | |
| Financing Cash Flow | $585M | $-118M | $-117M | $-32M | $326M | $-4M | $-4M | |
| Net Change in Cash | $40M | $19M | $-35M | $-350M | $362M | $44M | $6M | |
| Taxes Paid | $24M | $10M | $9M | $7M | $7M | $3M | $5M | |
| Free Cash Flow | $2M | $61M | $4M | $-10M | $47M | · | · | |
| Levered FCF | · | · | $241.7K | $-20M | $50M | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.0% | 21.6% | 19.8% | 19.4% | 23.7% | · | · | |
| Operating Margin | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% | · | · | |
| Net Margin | -39.8% | -0.08% | 1.1% | -2.5% | 1.1% | · | · | |
| Pretax Margin | -36.7% | 0.19% | 1.8% | -1.9% | -1.4% | · | · | |
| EBITDA Margin | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% | · | · | |
| ROA | -55.1% | -0.12% | 1.4% | -3.1% | 1.9% | · | · | |
| ROE | -164.8% | -0.31% | 4.6% | -11.1% | 4.6% | · | · | |
| ROIC | -382.1% | 2.3% | -2.4% | -8.2% | -10.2% | · | · |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.2 | 1.4 | 1.7 | 2.3 | · | · | |
| Quick Ratio | 1.0 | 1.1 | 1.2 | 1.5 | 2.2 | · | · | |
| Debt / Equity | 0.2 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -1.6 | -1.8 | 8.7 | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.5 | 1.3 | 1.3 | 1.8 | · | · | |
| Receivables Turnover | 5.3 | 5.3 | 5.1 | 5.3 | 5.7 | · | · |
增长率 6
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 46.1% | -4.9% | -5.7% | -2.3% | 32.4% | · | · | |
| Revenue CAGR 3Y | 9.4% | -4.3% | 6.9% | · | · | · | · | |
| Revenue CAGR 5Y | 11.1% | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 150.0% | · | · | |
| Net Income YoY | · | · | · | · | 152.3% | · | · | |
| Net Income CAGR 3Y | · | · | 33.0% | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.30B | $890M | $936M | $992M | $1.02B | · | · | |
| Net Income TTM | $-517M | $-711.0K | $10M | $-25M | $11M | · | · | |
| Market Cap | $68M | $360M | $218M | $189M | $794M | · | · | |
| Enterprise Value | $-54M | · | · | · | · | · | · | |
| P/E | -0.1 | -65.3 | -73.0 | -8.2 | 70.0 | · | · | |
| P/S | 0.1 | 0.4 | 0.2 | 0.2 | 0.8 | · | · | |
| P/B | 0.7 | 1.6 | 1.0 | 0.9 | 3.1 | · | · | |
| P / Tangible Book | · | 2.4 | 1.6 | 1.5 | 3.6 | · | · | |
| P / Cash Flow | 8.9 | 5.2 | 15.8 | 49.6 | 14.0 | · | · | |
| P / FCF | 33.8 | 5.9 | 60.2 | -19.8 | 16.9 | · | · | |
| EV / EBITDA | 0.1 | · | · | · | · | · | · | |
| EV / FCF | -26.8 | · | · | · | · | · | · | |
| EV / Revenue | -0.0 | · | · | · | · | · | · | |
| Earnings Yield | -808.2% | -1.5% | -1.4% | -12.2% | 1.4% | · | · |
损益表 17
| 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 | $285M | $266M | $352M | $319M | $343M | $286M | $235M | $224M | $214M | $217M | $248M | $230M | $226M | $232M | $258M | $229M | |
| Cost of Revenue | $161M | $158M | $200M | $188M | $199M | $183M | $166M | $164M | $158M | $165M | $184M | $173M | $171M | $180M | $199M | $176M | |
| Gross Profit | $96M | $84M | $120M | $106M | $120M | $83M | $56M | $49M | $46M | $42M | $53M | $46M | $44M | $41M | $48M | $42M | |
| R&D Expense | $11M | $11M | $6M | $11M | $13M | $14M | $9M | $9M | $9M | $9M | $8M | $9M | $10M | $9M | $9M | $10M | |
| SG&A Expense | $28M | $27M | $28M | $32M | $28M | $36M | $18M | $20M | $17M | $15M | $13M | $14M | $16M | $15M | $16M | $12M | |
| Operating Expenses | $111M | $105M | $466M | $112M | $123M | $127M | $54M | $52M | $51M | $48M | $48M | $44M | $52M | $50M | $52M | $49M | |
| Operating Income | $-16M | $-22M | $-346M | $-6M | $-2M | $-44M | $3M | $-3M | $-6M | $-7M | $6M | $3M | $-8M | $-9M | $-4M | $-7M | |
| Interest Expense | · | · | · | · | · | · | · | · | $569.0K | $937.0K | · | $1M | $1M | $2M | · | $2M | |
| Other Non-op | $-20M | $-18M | $-19M | $-18M | $-18M | $-24M | $823.0K | $11M | $2M | $468.0K | $1M | $-1M | $23M | $2M | $2M | $1M | |
| Pretax Income | $-35M | $-40M | $-365M | $-24M | $-20M | $-68M | $3M | $8M | $-3M | $-6M | $7M | $2M | $15M | $-7M | $-1M | $-6M | |
| Income Tax | $7M | $-988.0K | $63M | $-5M | $-6M | $-13M | $4M | $1M | $-1M | $-1M | $3M | $1M | $4M | $-2M | $7M | $-1M | |
| Net Income | $-42M | $-39M | $-428M | $-20M | $-14M | $-55M | $-167.0K | $7M | $-2M | $-5M | $4M | $508.0K | $11M | $-6M | $-8M | $-5M | |
| EPS (Basic) | $-0.44 | $-0.40 | $-4.63 | $-0.21 | $-0.15 | $-0.70 | $-0.01 | $0.14 | $-0.04 | $-0.10 | $0.08 | $0.01 | $0.22 | $-0.11 | $-0.15 | $-0.08 | |
| EPS (Diluted) | $-0.44 | $-0.40 | $-4.63 | $-0.21 | $-0.15 | $-0.70 | $0.02 | $0.01 | $-0.04 | $-0.10 | $0.13 | $0.01 | $-0.09 | $-0.11 | $-0.15 | $-0.08 | |
| Shares (Basic) | 97,299,602 | 96,279,745 | -176,705,477 | 95,113,669 | 94,492,931 | 77,954,579 | -98,191,246 | 49,325,518 | 48,922,017 | 49,265,012 | -102,640,049 | 50,881,194 | 51,223,988 | 51,435,289 | -114,444,546 | 55,232,611 | |
| Shares (Diluted) | 97,299,602 | 96,279,745 | -176,705,477 | 95,113,669 | 94,492,931 | 77,954,579 | -99,385,731 | 53,908,058 | 48,922,017 | 49,265,012 | -102,336,724 | 51,240,968 | 56,625,766 | 51,435,289 | -114,444,546 | 55,232,611 | |
| EBITDA | $-16M | $-22M | · | $-6M | $-2M | $-44M | · | $-3M | $-6M | $-7M | · | $3M | $-8M | $-9M | · | $-7M |
资产负债表 28
| 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 | $88M | $85M | $128M | $131M | $149M | $136M | $89M | $57M | $75M | $71M | $71M | $65M | $60M | $73M | $106M | $138M | |
| Short-term Investments | $3M | $13M | $10M | $8M | $17M | $20M | $77M | $73M | $88M | $92M | · | $104M | $113M | $179M | · | $136M | |
| Receivables | $282M | $279M | $342M | $312M | $338M | $328M | $149M | $158M | $154M | $156M | · | $171M | $169M | $181M | · | $166M | |
| Prepaid Expense | $33M | $49M | $49M | $43M | $47M | $50M | $28M | $38M | $40M | $39M | · | $47M | $47M | $48M | · | $43M | |
| Current Assets | $406M | $426M | $530M | $494M | $551M | $534M | $343M | $326M | $357M | $359M | · | $387M | $389M | $481M | · | $482M | |
| PP&E (Gross) | $196M | $190M | $184M | $178M | $173M | $169M | $164M | $160M | $156M | $151M | · | $149M | $144M | $139M | · | · | |
| Accum. Depreciation | $141M | $137M | $133M | $129M | $125M | $121M | $119M | $116M | $113M | $109M | · | $106M | $102M | $99M | · | · | |
| Goodwill | $274M | $276M | $281M | $633M | $633M | $587M | $63M | $63M | $63M | $63M | $63M | $63M | $63M | $63M | · | $63M | |
| Intangibles | $343M | $358M | $377M | $390M | $403M | $391M | $17M | $18M | $19M | $20M | · | $21M | $22M | $23M | · | $26M | |
| Other Non-current Assets | $19M | $21M | $22M | $23M | $24M | $24M | $25M | $21M | $20M | $20M | · | $21M | $24M | $26M | · | $23M | |
| Total Assets | $1.16B | $1.20B | $1.33B | $1.71B | $1.77B | $1.69B | $549M | $530M | $626M | $627M | · | $630M | $634M | $746M | · | $753M | |
| Accounts Payable | $215M | $211M | $259M | $266M | $290M | $274M | $207M | $123M | $129M | $140M | · | $126M | $141M | $138M | · | $129M | |
| Short-term Debt | $7M | $17M | $18M | $18M | $18M | $16M | $0 | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $413M | $409M | $484M | $455M | $503M | $473M | $289M | $273M | $261M | $261M | · | $267M | $267M | $275M | · | $266M | |
| Capital Leases | $20M | $21M | $22M | $18M | $20M | $20M | $12M | $13M | $13M | $14M | · | $10M | $11M | $9M | · | $9M | |
| Deferred Tax | $65M | $67M | $73M | $63M | $67M | $62M | $2M | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $12M | $13M | $14M | $13M | $12M | $11M | $6M | $18M | $18M | $16M | · | $18M | $17M | $18M | · | $17M | |
| Total Liabilities | $1.15B | $1.15B | $1.23B | $1.19B | $1.24B | $1.21B | $318M | $303M | $410M | $410M | · | $412M | $413M | $538M | · | $528M | |
| Long-term Debt | $607M | $606M | $605M | $604M | $603M | $611M | $0 | $0 | $118M | $118M | · | $118M | $118M | $236M | · | $236M | |
| Total Debt | $7M | $17M | · | $18M | $18M | $16M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $98.0K | $97.0K | $96.0K | $96.0K | $95.0K | $94.0K | $64.0K | $63.0K | $63.0K | $62.0K | · | $61.0K | $61.0K | $60.0K | · | $60.0K | |
| Paid-in Capital | $690M | $688M | $686M | $682M | $678M | $674M | $485M | $480M | $476M | $472M | · | $465M | $462M | $459M | · | $453M | |
| Retained Earnings | $-768M | $-725M | $-687M | $-258M | $-239M | $-224M | $-169M | $-169M | $-176M | $-174M | · | $-173M | $-173M | $-185M | · | $-174M | |
| Treasury Stock | $646.0K | $571.0K | $533.0K | $526.0K | $440.0K | $242.0K | $74M | $74M | $74M | $72M | · | $62M | $57M | $56M | · | $42M | |
| AOCI | $85M | $88M | $97M | $96M | $92M | $25M | $-9M | $-10M | $-10M | $-9M | · | $-12M | $-12M | $-11M | · | $-11M | |
| Stockholders' Equity | $7M | $50M | $95M | $519M | $532M | $475M | $231M | $227M | $216M | $217M | $223M | $218M | $220M | $208M | $218M | $225M | |
| Liabilities + Equity | $1.16B | $1.20B | $1.33B | $1.71B | $1.77B | $1.69B | $549M | $530M | $626M | $627M | · | $630M | $634M | $746M | · | $753M | |
| Shares Outstanding | 98,065,162 | 96,991,430 | 95,980,437 | 95,469,264 | 94,969,026 | 94,293,190 | 50,090,114 | 49,654,192 | 49,215,351 | 49,091,230 | 61,567,520 | 50,598,994 | 51,305,013 | 51,146,939 | 60,175,020 | 53,583,382 |
现金流 14
| 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 | $2M | $2M | $3M | $4M | $4M | $3M | $4M | $4M | $5M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Deferred Tax | $2M | $-6M | $70M | $-11M | $-14M | $-18M | $-664.0K | $311.0K | $-5M | $-174.0K | $-1M | $-3M | $217.0K | $-437.0K | $5M | $-4M | |
| Amort. of Intangibles | $13M | $13M | $13M | $13M | $13M | $8M | $850.0K | $855.0K | $852.0K | $852.0K | $853.0K | $852.0K | $853.0K | $2M | $2M | $2M | |
| Restructuring | $1M | $2M | $6M | $657.0K | $2M | $7M | $0 | $0 | $575.0K | $167.0K | · | · | $2M | $800.0K | · | · | |
| Operating Cash Flow | $9M | $-35M | $7M | $-24M | $25M | $-966.0K | $43M | $14M | $4M | $9M | $25M | $7M | $2M | $-20M | $17M | $-12M | |
| CapEx | $1M | $726.0K | $755.0K | $789.0K | $1M | $3M | $3M | $3M | $805.0K | $1M | $2M | $3M | $1M | $4M | $3M | $496.0K | |
| Investing Cash Flow | $4M | $-9M | $-9M | $3M | $-3M | $-546M | $-8M | $76M | $3M | $-4M | $-14M | $4M | $83M | $-4M | $-43M | $-223M | |
| Stock Repurchased | $75.0K | $38.0K | $7.0K | $86.0K | $198.0K | $355.0K | $210.0K | $168.0K | $2M | $4M | $5M | $6M | $1M | $6M | $7M | $16M | |
| Net Stock Activity | · | $-38.0K | · | · | · | $-355.0K | · | · | · | $-4M | · | · | · | $-6M | · | · | |
| Financing Cash Flow | $-11M | $-136.0K | $-23.0K | $-195.0K | $-11M | $596M | $-808.0K | $-110M | $-2M | $-4M | $-6M | $-6M | $-98M | $-7M | $-7M | $-17M | |
| Net Change in Cash | $3M | $-43M | $-2M | $-19M | $12M | $49M | $32M | $-18M | $4M | $469.0K | $6M | $5M | $-13M | $-32M | $-32M | $-254M | |
| Taxes Paid | $-7M | $-1M | $7M | $4M | $5M | $8M | $-845.0K | $3M | $6M | $2M | $1M | $1M | $4M | $2M | $3M | $1M | |
| Free Cash Flow | · | $-36M | · | · | · | $-4M | · | · | · | $7M | · | · | · | $-24M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $6M | · | · | · | $-26M | · | · |
盈利能力 8
| 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 | 33.6% | 31.4% | · | 33.2% | 35.0% | 28.9% | · | 21.8% | 21.3% | 19.2% | · | 20.2% | 19.5% | 17.8% | · | 18.3% | |
| Operating Margin | -5.5% | -8.2% | · | -2.0% | -0.66% | -15.5% | · | -1.3% | -2.6% | -3.0% | · | 1.1% | -3.4% | -4.0% | · | -3.1% | |
| Net Margin | -14.9% | -14.6% | · | -6.2% | -4.2% | -19.1% | · | 3.0% | -1.0% | -2.3% | · | 0.22% | 5.0% | -2.4% | · | -2.0% | |
| Pretax Margin | -12.4% | -14.9% | · | -7.6% | -5.9% | -23.8% | · | 3.5% | -1.6% | -2.8% | · | 0.66% | 6.8% | -3.2% | · | -2.5% | |
| EBITDA Margin | -5.5% | -8.2% | · | -2.0% | -0.66% | -15.5% | · | -1.3% | -2.6% | -3.0% | · | 1.1% | -3.4% | -4.0% | · | -3.1% | |
| ROA | -2.9% | -2.7% | · | -1.8% | -1.2% | -4.7% | · | 1.0% | · | -0.73% | · | · | 1.6% | -0.72% | · | -0.62% | |
| ROE | -15.8% | -14.8% | · | -5.3% | -3.8% | -15.9% | · | 3.0% | · | -2.4% | · | · | 4.8% | -2.4% | · | -2.1% | |
| ROIC | -130.9% | -31.5% | · | -0.95% | -0.29% | -7.3% | · | -1.1% | · | -2.5% | · | · | -2.6% | -3.4% | · | -2.5% |
流动性与偿付能力 4
| 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 | 1.0 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | · | 1.4 | · | · | 1.5 | 1.7 | · | 1.8 | |
| Quick Ratio | 0.9 | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | · | 1.2 | · | · | 1.3 | 1.6 | · | 1.7 | |
| Debt / Equity | 1.0 | 0.3 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -9.9 | -7.0 | · | 1.8 | -6.9 | -5.0 | · | -3.7 |
效率 2
| 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 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | · | 0.3 | · | · | 0.3 | 0.3 | · | 0.3 | |
| Receivables Turnover | 0.9 | 0.9 | · | 1.4 | 1.3 | 1.2 | · | 1.4 | · | 1.3 | · | · | 1.3 | 1.3 | · | 1.4 |
估值 (TTM) 14
| 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 | $1.21B | $1.21B | · | $1.17B | $1.07B | $942M | · | $885M | $887M | $905M | · | $917M | $937M | $966M | · | $985M | |
| Net Income TTM | $-115M | $-128M | · | $-82M | $-65M | $-55M | · | $-36.0K | $5M | $1M | · | $2M | $-9M | $-22M | · | $-71M | |
| Market Cap | $75M | $64M | · | $158M | $236M | $352M | · | $241M | · | $194M | · | · | $252M | $211M | · | $196M | |
| Enterprise Value | $-9M | $-18M | · | $37M | $87M | $212M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.6 | -0.5 | · | -1.6 | -2.8 | -4.5 | · | -40.5 | -22.6 | -13.6 | · | -18.0 | -10.7 | -10.3 | · | -2.6 | |
| P/S | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.4 | · | 0.3 | · | 0.2 | · | · | 0.3 | 0.2 | · | 0.2 | |
| P/B | 10.2 | 1.3 | · | 0.3 | 0.4 | 0.7 | · | 1.1 | · | 0.9 | · | · | 1.1 | 1.0 | · | 0.9 | |
| P / Tangible Book | · | · | · | · | · | · | · | 1.6 | · | 1.4 | · | · | 1.9 | 1.7 | · | 1.4 | |
| P / Cash Flow | · | -1.8 | · | · | · | -364.1 | · | · | · | 22.5 | · | · | · | -10.3 | · | · | |
| P / FCF | · | -1.8 | · | · | · | -90.5 | · | · | · | 26.7 | · | · | · | -8.7 | · | · | |
| EV / EBITDA | 0.6 | 0.8 | · | -5.9 | -38.5 | -4.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | · | 0.5 | · | · | · | -54.6 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | -0.0 | -0.0 | · | 0.0 | 0.1 | 0.2 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -156.4% | -221.6% | · | -63.6% | -35.5% | -22.2% | · | -2.5% | -4.4% | -7.3% | · | -5.5% | -9.3% | -9.7% | · | -38.9% |
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 | $1.30B | $890M | $936M | $992M | $1.02B |
| 毛利率 % | 33.0% | 21.6% | 19.8% | 19.4% | 23.7% |
| 营业利润率 % | -30.7% | -1.4% | -0.92% | -1.4% | 3.4% |
| 净收入 | $-517M | $-711.0K | $10M | $-25M | $11M |
| 稀释后每股收益 (EPS) | $-5.69 | $-0.11 | $-0.06 | $-0.44 | $0.20 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.2 | — | — | — | — |
| 流动比率 | 1.1 | 1.2 | 1.4 | 1.7 | 2.3 |
| 速动比率 | 1.0 | 1.1 | 1.2 | 1.5 | 2.2 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $2M | $61M | $4M | $-10M | $47M |
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。
机构持有人 (13F) 93 家申报者 · $14.5M 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。
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 21 (-4 与上一季度对比) | 21 (+7 与上一季度对比) | 25 (-1 与上一季度对比) | 30 (+8 与上一季度对比) | +47K |
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。
公司内部人士 14 位内幕人士 · 6 位高管 · 6 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 |
|---|---|---|---|---|---|---|
| David Kostman | Chief Executive Officer | 2026年6月5日 F | 1510440 | 1 | 0 | $20943 |
| Yaron Galai | Co-Founder and Co-CEO | 2022年6月13日 F | 3630190 | 0 | 0 | $0 |
| Jason Kiviat | Chief Financial Officer | 2026年6月5日 F | 323773 | 0 | 0 | $0 |
| Elise Garofalo | Chief Financial Officer | 2022年6月13日 F | 339113 | 0 | 0 | $0 |
| Wenkai Bradshaw | CAO & SVP Corporate Controller | 2026年6月5日 F | 164227 | 0 | 0 | $0 |
| Ori Lahav | Co-Founder, CTO and GM, Israel | 2022年4月19日 A | 901581 | 0 | 0 | $0 |
| Jonathan Cheifetz | 董事 | 2022年8月15日 J | 45572 | 0 | 0 | $0 |
| Yaffa Krindel | 董事 | 2022年4月21日 A | 24777 | 0 | 0 | $0 |
| Arne Wolter | 董事 | 2022年1月22日 M | 2083 | 0 | 0 | $0 |
| Yossi Sela | 董事 | 2021年7月27日 C | 4921763 | 0 | 0 | $0 |
| LSVP VII Trust | 10% 所有者 | 2022年6月15日 J | 3153157 | 0 | 0 | $0 |
| Viola Ventures III, L.P. | 10% 所有者 | 2021年7月27日 C | 6345789 | 0 | 0 | $0 |
| Shlomo Dovrat | — | 2026年5月13日 A | 90000 | 0 | 0 | $0 |
| Dominique Vidal | — | 2021年7月27日 C | 2470972 | 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
激进投资者及 5%+ 股东 1 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 |
|---|---|---|---|---|---|
| Patrick Drahi, Altice Teads S.A., Altice International S.a r.l., Altice Luxembourg S.A., Altice Group Lux S.a r.l., Next Alt S.a r.l., Next Luxembourg S.C.Sp, Next Luxembourg Management GP S.a r.l. | 2025年2月10日 | 46.80% | 初始申报 | 被动投资 | 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.
ETF持仓 由 7 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。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| ITWO · ProShares Trust | 0.00% | 1717 NS | 2026年5月31日 | N-PORT |
| RSSL · Global X Funds | 0.00% | 16301 NS | 2026年4月30日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 1343 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 1357 NS | 2026年5月31日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 34 NS | 2026年5月31日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 每日 |
| VTI · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 每日 |