VHI Valhi, Inc. Common Stock
$13.47
价格 · 六月 25, 2026
截至...的财报数据 五月 7, 2026
VHI 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$13.47
市值
$357M
P/E (TTM)
-6.0
每股收益 (TTM)
$-2.02
营收 (TTM)
$2.08B
股息收益率
2.5%
ROE
-5.6%
负债/权益
—
52周区间
$11 – $20
VHI 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
$2.08B
2016-12-31
→
2025-12-31
EPS
$-2.02
2019-12-31
→
2025-12-31
自由现金流
$-82M
2016-12-31
→
2025-12-31
利润率
-2.8%
2016-12-31
→
2025-12-31
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
VHI
同行中位数
P/E (TTM)
-6.0
25.0
P/S (TTM) (市销率 (TTM))
0.2
1.6
P/B (市净率)
0.3
2.0
Price / FCF (股价/自由现金流)
-4.3
—
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
VHI
同行中位数
Gross Margin (毛利率)
14.2%
20.2%
Operating Margin (营业利润率)
3.0%
—
Net Profit Margin (净利润率)
-2.8%
-1.4%
ROA
-2.1%
-1.1%
ROE
-5.6%
-2.8%
ROIC
7.9%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
VHI
同行中位数
Current Ratio (流动比率)
2.8
2.2
Quick Ratio (速动比率)
0.5
—
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
VHI
同行中位数
Revenue YoY (营收同比增长)
-1.3%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-2.2%
—
Revenue CAGR 5Y (营收5年复合年增长率)
2.4%
—
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
VHI
同行中位数
Payout Ratio (派息率)
-15.8%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
2.5%
派息率
-15.8%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年6月4日 | $0.0800 |
| 2026年3月16日 | $0.0800 |
| 2025年11月21日 | $0.0800 |
| 2025年9月5日 | $0.0800 |
| 2025年6月9日 | $0.0800 |
| 2025年3月17日 | $0.0800 |
| 2024年11月29日 | $0.0800 |
| 2024年9月6日 | $0.0800 |
| 2024年6月10日 | $0.0800 |
| 2024年3月8日 | $0.0800 |
| 2023年11月30日 | $0.0800 |
| 2023年8月31日 | $0.0800 |
| 2023年6月2日 | $0.0800 |
| 2023年3月10日 | $0.0800 |
| 2022年11月30日 | $0.0800 |
| 2022年8月31日 | $0.0800 |
| 2022年6月3日 | $0.0800 |
| 2022年3月11日 | $0.0800 |
| 2021年12月1日 | $0.0800 |
| 2021年9月1日 | $0.0800 |
VHI 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
卖出
8 位分析师
- 强烈买入 0 0.0%
- 买入 0 0.0%
- 持有 2 25.0%
- 卖出 5 62.5%
- 强烈卖出 1 12.5%
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
-1.6%
下次报告
八月 05, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.07 | $0.78 | -0.71% |
| 2025年12月31日 | $-1.86 | $0.87 | -2.7% |
| 2025年9月30日 | $-0.33 | $0.84 | -1.2% |
| 2025年6月30日 | $0.03 | $0.77 | -0.74% |
| 2025年3月31日 | $-1.86 | $0.87 | -2.7% |
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 |
|---|---|---|---|---|---|---|
| VHI | $357M | -6.0 | -1.3% | -2.8% | -5.6% | 14.2% |
| SCL | — | 23.1 | 7.0% | 2.0% | 3.8% | 11.6% |
| ASPI | — | -2.5 | 475.5% | — | — | — |
| FTK | $519M | 20.5 | 26.9% | 12.9% | 33.0% | 25.2% |
| RYAM | $395M | -0.9 | -10.1% | -28.7% | -127.7% | 8.1% |
| ASPN | $234M | -0.6 | -40.1% | -143.7% | -143.1% | 17.0% |
| ALTO | $223M | 18.0 | -4.9% | 1.5% | 5.9% | 3.8% |
| ACNT | $152M | 179.9 | -7.2% | 1.2% | 0.98% | 23.0% |
| ARQ | $140M | -2.6 | 10.4% | -43.7% | -27.4% | — |
| NTIC | $70M | — | -0.97% | 0.02% | 0.02% | 37.6% |
| SLSN | — | 80.0 | 18.6% | — | — | — |
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 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.08B | $2.10B | $1.92B | $2.22B | $2.30B | $1.85B | $1.90B | $1.82B | $1.88B | $1.52B | $1.49B | $1.86B | |
| Cost of Revenue | $1.78B | $1.68B | $1.68B | $1.73B | $1.72B | $1.44B | $1.46B | $1.21B | $1.27B | $1.21B | $1.26B | $1.46B | |
| Gross Profit | $295M | $424M | $245M | $490M | $580M | $412M | $435M | $609M | $613M | $308M | $228M | $403M | |
| R&D Expense | $17M | $14M | $18M | $16M | $17M | $16M | $17M | $16M | $19M | $13M | $16M | $19M | |
| SG&A Expense | $312M | $256M | $277M | $304M | $312M | $284M | $294M | $310M | $263M | $233M | $249M | $276M | |
| Operating Expenses | $2.18B | $1.92B | $2.00B | $2.10B | $2.08B | $1.78B | $1.83B | $1.65B | $1.61B | $1.52B | $1.56B | $1.79B | |
| Operating Income | $63M | $211M | $34M | $239M | $319M | $186M | $193M | $371M | $380M | $119M | $21M | $170M | |
| Interest Expense | $57M | $50M | $28M | $28M | $32M | $36M | $41M | $56M | $59M | $58M | $54M | $57M | |
| Interest Income | $17M | $22M | $21M | $10M | $4M | $5M | · | · | · | · | · | · | |
| Other Non-op | $2M | $5M | $3M | $3M | $2M | $2M | · | · | · | · | · | · | |
| Pretax Income | $-43M | $244M | $-20M | $170M | $258M | $101M | $105M | $236M | $292M | $40M | $-42M | $112M | |
| Income Tax | $12M | $83M | $-25M | $37M | $60M | $16M | $26M | $-31M | $-120M | $19M | $108M | $32M | |
| Net Income | $-58M | $108M | $-10M | $87M | $127M | $55M | $49M | $262M | $208M | $-16M | $-134M | $54M | |
| EPS (Basic) | $-2.02 | $3.79 | $-0.35 | $3.06 | $4.46 | $1.94 | $1.73 | · | · | · | · | · | |
| EPS (Diluted) | $-2.02 | $3.79 | $-0.35 | $3.06 | $4.46 | $1.94 | $1.73 | · | · | · | · | · | |
| Shares (Basic) | 28 | 28 | 28 | 28 | 28,500,000 | 28,500,000 | 28,500,000 | · | · | · | · | · | |
| Shares (Diluted) | 28 | 28 | 28 | 28 | 28,500,000 | 28,500,000 | 28,500,000 | · | · | · | · | · | |
| EBITDA | $63M | $211M | $34M | $239M | $319M | $186M | $193M | $371M | $363M | $81M | $-5M | $170M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $214M | $348M | $407M | $478M | $698M | $519M | $524M | $500M | $436M | $160M | $202M | $256M | |
| Short-term Investments | $3M | $2M | $56M | $75M | $3M | $4M | $2M | $2M | $3M | $4M | $2M | $3M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | $271M | |
| Inventory | $660M | $686M | $596M | $641M | $459M | $538M | $522M | $516M | $398M | $359M | $405M | $443M | |
| Prepaid Expense | $55M | $65M | $53M | $67M | $57M | $36M | · | · | · | · | · | · | |
| Other Current Assets | · | · | · | · | · | $36M | $21M | $23M | $16M | $15M | $23M | $18M | |
| Current Assets | $1.26B | $1.45B | $1.48B | $1.59B | $1.67B | $1.45B | $1.43B | $1.41B | $1.26B | $837M | $896M | $1.05B | |
| PP&E (Net) | $752M | $723M | $517M | $524M | $564M | $590M | $563M | $564M | $589M | $516M | $516M | $734M | |
| PP&E (Gross) | $1.99B | $1.79B | $1.61B | $1.55B | $1.61B | $1.65B | $1.55B | $1.53B | $1.55B | $1.37B | $1.57B | $1.69B | |
| Accum. Depreciation | $1.24B | $1.06B | $1.09B | $1.03B | $1.04B | $1.06B | $986M | $962M | $964M | $850M | $909M | $957M | |
| Goodwill | $382M | $382M | $380M | $380M | $380M | $380M | $380M | $380M | $380M | $380M | $380M | $380M | |
| Other Non-current Assets | $82M | $162M | $174M | $179M | $188M | $231M | $216M | $168M | $170M | $165M | $255M | $278M | |
| Total Assets | $2.63B | $2.80B | $2.74B | $2.84B | $3.01B | $2.89B | $2.79B | $2.71B | $2.91B | $2.44B | $2.54B | $2.95B | |
| Accounts Payable | $231M | $250M | $228M | $199M | $153M | $118M | $145M | $112M | $116M | $93M | $105M | $136M | |
| Accrued Liabilities | $199M | $199M | $217M | $244M | $265M | $143M | $130M | $141M | $125M | $125M | $121M | $128M | |
| Current Liabilities | $449M | $644M | $507M | $493M | $464M | $318M | $322M | $351M | $331M | $294M | $287M | $327M | |
| Capital Leases | $16M | $17M | $19M | $17M | $16M | $19M | $22M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | $38M | $41M | $183M | $278M | $321M | $400M | |
| Other Non-current Liabilities | $77M | $103M | $111M | $129M | $219M | $174M | $137M | $87M | $85M | $84M | $115M | $113M | |
| Common Stock | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $4M | $4M | $4M | $4M | $4M | |
| Paid-in Capital | $670M | $670M | $670M | $670M | $669M | $668M | $3M | · | · | · | · | · | |
| Retained Earnings | $508M | $575M | $476M | $482M | $401M | $283M | $239M | $220M | $-18M | $-198M | $-156M | $5M | |
| Treasury Stock | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | |
| AOCI | $-106M | $-159M | $-146M | $-144M | $-191M | $-219M | $-221M | $-206M | $-179M | $-222M | $-197M | $-149M | |
| Stockholders' Equity | $1.02B | $1.04B | $950M | $959M | $830M | $682M | $640M | $635M | $424M | $201M | $269M | $478M | |
| Liabilities + Equity | $2.63B | $2.80B | $2.74B | $2.84B | $3.01B | $2.89B | $2.79B | $2.71B | $2.91B | $2.44B | $2.54B | $2.95B | |
| Shares Outstanding | 29,600,000 | 29,600,000 | 29,600,000 | 29,600,000 | 29,600,000 | 29,600,000 | 29,600,000 | 355,300,000 | 355,300,000 | 355,300,000 | 355,200,000 | 355,200,000 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $66M | $67M | $54M | $58M | $59M | $68M | $57M | $58M | $59M | $68M | $70M | $78M | |
| Deferred Tax | $-10M | $43M | $-51M | $400.0K | $9M | $-12M | $200.0K | $-116M | $-246M | $-26M | $89M | $10M | |
| Operating Cash Flow | $-36M | $44M | $4M | $35M | $460M | $152M | $177M | $166M | $259M | $80M | $22M | $67M | |
| CapEx | $47M | $31M | $48M | $68M | $64M | $66M | $60M | $61M | $71M | $59M | $55M | $73M | |
| Investing Cash Flow | $-48M | $-125M | $-29M | $-147M | $-37M | $-57M | $-51M | $-57M | $-74M | $-62M | · | $-55M | |
| Debt Issued | · | · | · | · | · | · | $15M | · | $748M | $312M | $85M | $516M | |
| Net Debt Issued | $-110M | $-102M | $-30M | $-62M | $-102M | $-58M | $4M | $-13M | $148M | $3M | $-53M | · | |
| Stock Repurchased | · | · | $3M | $4M | $2M | $1M | $3M | · | · | · | · | · | |
| Net Stock Activity | · | · | $-3M | $-4M | $-2M | $-1M | $-3M | · | · | · | · | · | |
| Dividends Paid | $9M | $9M | $9M | $9M | $9M | $14M | $27M | $27M | $27M | $27M | $27M | $37M | |
| Financing Cash Flow | $-71M | $-2M | $-76M | $-114M | $-189M | $-122M | $-64M | $-60M | $94M | $-46M | · | $110M | |
| Net Change in Cash | · | · | · | · | $223M | $-14M | $60M | $34M | $293M | $-33M | $-51M | $113M | |
| Taxes Paid | $52M | $42M | $27M | $44M | $66M | $24M | $33M | $68M | $62M | $20M | $10M | $33M | |
| Free Cash Flow | $-82M | $13M | $-45M | $-33M | $396M | $87M | $117M | $104M | $188M | $21M | $-32M | $-5M | |
| Levered FCF | $-155M | $-20M | $-40M | $-55M | $371M | $56M | $87M | $41M | $105M | $84M | $-169M | $-46M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 14.2% | 20.2% | 12.8% | 22.1% | 25.3% | 22.3% | 22.9% | 33.5% | 32.0% | 18.6% | 14.5% | 21.6% | |
| Operating Margin | 3.0% | 10.0% | 1.8% | 10.8% | 13.9% | 10.1% | 10.2% | 20.4% | 19.3% | 5.2% | -0.35% | 9.1% | |
| Net Margin | -2.8% | 5.1% | -0.63% | 4.1% | 5.5% | 3.0% | 2.6% | 14.4% | 11.0% | -1.0% | -8.7% | 2.9% | |
| Pretax Margin | -2.1% | 11.6% | -1.0% | 7.6% | 11.2% | 5.4% | 5.5% | 13.0% | 15.5% | 0.19% | -4.8% | 6.0% | |
| EBITDA Margin | 3.0% | 10.0% | 1.8% | 10.8% | 13.9% | 10.1% | 10.2% | 20.4% | 19.3% | 5.2% | -0.35% | 9.1% | |
| ROA | -2.1% | 3.9% | -0.43% | 3.1% | 4.3% | 1.9% | 1.8% | 9.3% | 7.8% | -0.64% | -4.9% | 1.8% | |
| ROE | -5.6% | 10.9% | -1.3% | 10.1% | 16.8% | 8.3% | 7.7% | 49.5% | 66.4% | -6.8% | -35.8% | 10.0% | |
| ROIC | 7.9% | 13.4% | -0.54% | 20.0% | 29.4% | 23.0% | 22.5% | 65.9% | 120.7% | -40.4% | -4.7% | 25.3% |
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 | 2.8 | 2.3 | 2.9 | 3.2 | 3.6 | 4.6 | 4.4 | 4.0 | 3.8 | 2.8 | 3.1 | 3.2 | |
| Quick Ratio | 0.5 | 0.5 | 0.9 | 1.1 | 1.5 | 1.6 | 1.6 | 1.4 | 1.3 | 0.6 | 0.7 | 1.6 | |
| Interest Coverage | 1.1 | 4.2 | 1.2 | 8.6 | 9.8 | 5.1 | 4.7 | 6.7 | 6.2 | 1.3 | -0.1 | 3.0 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | |
| Inventory Turnover | 2.6 | 2.6 | 2.7 | 3.2 | 3.4 | 2.7 | 2.8 | 2.6 | 3.4 | 3.3 | 3.1 | 3.3 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | 6.8 |
增长率 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.3% | 9.5% | -13.5% | -3.2% | 24.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.2% | -2.9% | 1.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -31.4% | 129.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -5.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -31.4% | 130.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -5.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -7.7% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.08B | $2.10B | $1.92B | $2.22B | $2.30B | $1.85B | $1.90B | $1.82B | $1.88B | $1.52B | $1.49B | $1.86B | |
| Net Income TTM | $-58M | $108M | $-10M | $87M | $127M | $55M | $49M | $262M | $208M | $-16M | $-134M | $54M | |
| Market Cap | $357M | $692M | $450M | $651M | $851M | $450M | $7.98B | $8.23B | $26.31B | $14.75B | $5.71B | $27.32B | |
| P/E | -6.0 | 6.2 | -43.4 | 7.2 | 6.4 | 7.8 | 13.0 | · | · | · | · | · | |
| P/S | 0.2 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 4.2 | 4.5 | 14.0 | 9.7 | 3.8 | 14.7 | |
| P/B | 0.3 | 0.7 | 0.5 | 0.7 | 1.0 | 0.7 | 12.5 | 13.0 | 62.0 | 73.4 | 21.3 | 57.2 | |
| P / Tangible Book | 0.6 | 1.1 | 0.8 | 1.1 | 1.9 | 1.5 | · | · | · | · | · | · | |
| P / Cash Flow | -10.0 | 15.7 | 115.3 | 18.7 | 1.9 | 3.0 | 45.0 | 49.7 | 101.5 | 184.8 | 253.8 | 406.0 | |
| P / FCF | -4.3 | 52.9 | -10.1 | -19.9 | 2.2 | 5.2 | 68.0 | 79.0 | 139.9 | 705.6 | -177.9 | -5059.6 | |
| Dividend Yield | 2.5% | 1.3% | 2.0% | 1.4% | 1.1% | 3.0% | 0.34% | 0.33% | 0.10% | 0.18% | 0.47% | 0.14% | |
| Earnings Yield | -16.8% | 16.2% | -2.3% | 13.9% | 15.5% | 12.8% | 7.7% | · | · | · | · | · | |
| Payout Ratio | -15.8% | 8.4% | -75.2% | 10.0% | 7.1% | 24.6% | 55.1% | 10.3% | 13.1% | -170.4% | -20.3% | 69.3% | |
| Annual Payout | $9M | $9M | $9M | $9M | $9M | $14M | $27M | $27M | $27M | $27M | $27M | $37M |
损益表 17
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $560M | $494M | $504M | $540M | $539M | $481M | $534M | $560M | $531M | $453M | $469M | $507M | $493M | $403M | $556M | $635M | |
| Cost of Revenue | $457M | $460M | $443M | $462M | $416M | $380M | $417M | $438M | $444M | $388M | $408M | $442M | $439M | $350M | $436M | $488M | |
| Gross Profit | $103M | $34M | $61M | $78M | $122M | $101M | $116M | $121M | $86M | $65M | $61M | $66M | $54M | $53M | $120M | $147M | |
| SG&A Expense | $78M | $77M | $78M | $79M | $78M | $38M | $74M | $75M | $69M | $71M | $69M | $68M | $69M | $66M | $82M | $79M | |
| Operating Expenses | $550M | $583M | $532M | $556M | $509M | $433M | $439M | $526M | $525M | $470M | $486M | $525M | $516M | $427M | $530M | $593M | |
| Operating Income | $33M | $-31M | $9M | $36M | $50M | $57M | $68M | $55M | $32M | $17M | $2M | $12M | $2M | $-3M | $69M | $72M | |
| Interest Expense | $15M | $15M | $15M | $14M | $13M | $13M | $13M | $12M | $11M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Interest Income | $4M | $4M | $5M | $4M | $4M | $5M | $5M | $6M | $6M | $7M | $5M | $5M | $5M | $5M | $3M | $1M | |
| Other Non-op | $400.0K | $300.0K | $800.0K | $600.0K | $600.0K | $-400.0K | $2M | $2M | $700.0K | $200.0K | $700.0K | $700.0K | $1M | $1M | $400.0K | $900.0K | |
| Pretax Income | $14M | $-82M | $-8M | $16M | $31M | $69M | $120M | $38M | $18M | $7M | $-10M | $-7M | $-10M | $-19M | $49M | $56M | |
| Income Tax | $6M | $-18M | $14M | $8M | $8M | $36M | $34M | $8M | $4M | $-4M | $-8M | $-7M | $-6M | $-5M | $8M | $14M | |
| Net Income | $2M | $-53M | $-22M | $900.0K | $17M | $23M | $58M | $20M | $8M | $4M | $-6M | $-3M | $-5M | $-12M | $26M | $28M | |
| EPS (Basic) | $0.07 | $-1.86 | $-0.78 | $0.03 | $0.59 | $0.81 | $2.01 | $0.70 | $0.27 | $0.14 | $-0.21 | $-0.11 | $-0.17 | $-0.43 | $0.92 | $0.98 | |
| EPS (Diluted) | $0.07 | $-1.86 | $-0.78 | $0.03 | $0.59 | $0.81 | $2.01 | $0.70 | $0.27 | $0.14 | $-0.21 | $-0.11 | $-0.17 | $-0.43 | $0.92 | $0.98 | |
| Shares (Basic) | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | 28,500,000 | -57,000,000 | 28 | 28,500,000 | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | |
| Shares (Diluted) | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | 28,500,000 | -57,000,000 | 28 | 28,500,000 | 28,500,000 | -85,499,971 | 28,500,000 | 28,500,000 | |
| EBITDA | $33M | · | $9M | $36M | $50M | · | $68M | $55M | $32M | · | $2M | $12M | $2M | · | $69M | $72M |
资产负债表 24
| 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 | $194M | $214M | $184M | $188M | $194M | $348M | $315M | $373M | $341M | · | $342M | $298M | $298M | · | $579M | $644M | |
| Short-term Investments | $2M | $3M | $3M | $2M | $2M | $2M | $2M | $14M | $32M | · | $83M | $99M | $101M | · | $3M | $2M | |
| Inventory | $580M | $660M | $691M | $717M | $730M | $686M | $577M | $475M | $504M | · | $533M | $575M | $644M | · | $546M | $469M | |
| Prepaid Expense | $47M | $55M | $63M | $52M | $64M | $65M | $72M | $42M | $48M | · | $56M | $52M | $55M | · | $67M | $60M | |
| Current Assets | $1.25B | $1.26B | $1.34B | $1.37B | $1.41B | $1.45B | $1.41B | $1.32B | $1.33B | · | $1.37B | $1.40B | $1.47B | · | $1.63B | $1.66B | |
| PP&E (Net) | $739M | $752M | $754M | $760M | $734M | $723M | $751M | $476M | $494M | $517M | $512M | $526M | $528M | $524M | $484M | $514M | |
| PP&E (Gross) | $1.98B | $1.99B | $1.98B | $1.97B | $1.85B | $1.79B | $1.88B | $1.55B | $1.56B | · | $1.56B | $1.58B | $1.55B | · | $1.43B | $1.50B | |
| Accum. Depreciation | $1.24B | $1.24B | $1.22B | $1.21B | $1.12B | $1.06B | $1.12B | $1.08B | $1.06B | · | $1.05B | $1.05B | $1.02B | · | $945M | $981M | |
| Goodwill | $382M | $382M | $382M | $382M | $382M | $382M | $382M | $380M | $380M | $380M | $380M | $380M | $380M | · | $380M | $380M | |
| Other Non-current Assets | $89M | $178M | $202M | $190M | $172M | $162M | $174M | $181M | $176M | · | $160M | $163M | $178M | · | $175M | $182M | |
| Total Assets | $2.61B | $2.63B | $2.72B | $2.76B | $2.76B | $2.80B | $2.79B | $2.53B | $2.56B | · | $2.61B | $2.65B | $2.72B | $2.84B | $2.84B | $2.91B | |
| Accounts Payable | $209M | $231M | $167M | $195M | $219M | $250M | $164M | $139M | $151M | · | $129M | $146M | $157M | · | $188M | $153M | |
| Accrued Liabilities | · | $199M | · | · | · | $199M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $386M | $449M | $369M | $483M | $529M | $644M | $504M | $379M | $385M | · | $403M | $394M | $397M | · | $488M | $458M | |
| Capital Leases | $16M | $16M | $16M | $17M | $17M | $17M | $18M | $18M | $18M | · | $17M | $17M | $17M | · | $16M | $16M | |
| Other Non-current Liabilities | $82M | $77M | $94M | $100M | $95M | $103M | $112M | $123M | $126M | · | $119M | $135M | $149M | · | $184M | $224M | |
| Common Stock | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | · | $300.0K | $300.0K | $300.0K | · | $300.0K | $300.0K | |
| Paid-in Capital | $670M | $670M | $670M | $670M | $670M | $670M | $670M | $670M | $670M | · | $670M | $670M | $669M | · | $670M | $670M | |
| Retained Earnings | $508M | $508M | $564M | $588M | $589M | $575M | $554M | $499M | $467M | · | $460M | $468M | $475M | · | $494M | $470M | |
| Treasury Stock | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | $50M | · | $50M | $50M | $50M | · | $50M | $50M | |
| AOCI | $-103M | $-106M | $-137M | $-138M | $-147M | $-159M | $-152M | $-157M | $-159M | · | $-148M | $-147M | $-148M | · | $-224M | $-208M | |
| Stockholders' Equity | $1.03B | $1.02B | $1.05B | $1.07B | $1.06B | $1.04B | $1.02B | $963M | $928M | · | $932M | $941M | $946M | · | $891M | $883M | |
| Liabilities + Equity | $2.61B | $2.63B | $2.72B | $2.76B | $2.76B | $2.80B | $2.79B | $2.53B | $2.56B | · | $2.61B | $2.65B | $2.72B | · | $2.84B | $2.91B | |
| Shares Outstanding | · | 29,600,000 | · | · | · | 29,600,000 | · | · | · | · | · | · | · | · | · | · |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $17M | $17M | $17M | $16M | $15M | $16M | $19M | $20M | $12M | $13M | $13M | $13M | $14M | $14M | $14M | $15M | |
| Deferred Tax | · | · | · | · | · | $16M | · | · | · | · | · | · | · | · | · | · | |
| Restructuring | · | · | · | · | · | · | · | · | · | $6M | · | · | · | · | · | · | |
| Operating Cash Flow | $-46M | $101M | $-2M | $22M | $-156M | $46M | $14M | $34M | $-49M | $65M | $34M | $32M | $-127M | $7M | $100.0K | $51M | |
| CapEx | $11M | $11M | $10M | $13M | $13M | $12M | $10M | $4M | $5M | $6M | $8M | $18M | $17M | $20M | $15M | $17M | |
| Investing Cash Flow | $-10M | $-11M | $-12M | $-12M | $-12M | $-7M | $-152M | $14M | $20M | $19M | $9M | $-15M | $-42M | $-89M | $-24M | $-18M | |
| Net Debt Issued | $-12M | · | · | · | $-5M | · | · | · | $-73M | · | · | · | $-7M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $2M | $1M | $1M | $0 | $2M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $-1M | · | · | · | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Financing Cash Flow | $42M | $-85M | $15M | $-21M | $20M | $-20M | $71M | $-21M | $-32M | $-23M | $-16M | $-20M | $-16M | $-30M | $-39M | $-31M | |
| Taxes Paid | $1M | $3M | $-2M | $48M | $2M | $700.0K | $5M | $35M | $800.0K | $3M | $2M | $25M | $-2M | $6M | $7M | $24M | |
| Free Cash Flow | $-57M | · | · | · | $-169M | · | · | · | $-54M | · | · | · | $-144M | · | · | · | |
| Levered FCF | $-65M | · | · | · | $-178M | · | · | · | $-62M | · | · | · | $-146M | · | · | · |
盈利能力 8
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 18.4% | · | 12.0% | 14.4% | 22.7% | · | 21.8% | 21.7% | 16.3% | · | 12.9% | 12.9% | 11.0% | · | 21.6% | 23.1% | |
| Operating Margin | 5.9% | · | 1.7% | 6.6% | 9.3% | · | 12.7% | 9.8% | 5.9% | · | 0.53% | 2.4% | 0.51% | · | 12.5% | 11.3% | |
| Net Margin | 0.36% | · | -4.4% | 0.17% | 3.1% | · | 10.8% | 3.6% | 1.5% | · | -1.3% | -1.0% | -0.99% | · | 4.7% | 4.4% | |
| Pretax Margin | 2.5% | · | -1.5% | 2.9% | 5.7% | · | 22.5% | 6.7% | 3.4% | · | -2.0% | -1.4% | -2.0% | · | 8.8% | 8.9% | |
| EBITDA Margin | 5.9% | · | 1.7% | 6.6% | 9.3% | · | 12.7% | 9.8% | 5.9% | · | 0.53% | 2.4% | 0.51% | · | 12.5% | 11.3% | |
| ROA | 0.07% | · | -0.81% | 0.03% | 0.64% | · | 2.1% | 0.77% | 0.30% | · | -0.22% | -0.18% | -0.17% | · | 0.92% | 0.98% | |
| ROE | 0.19% | · | -2.1% | 0.09% | 1.7% | · | 5.9% | 2.1% | 0.83% | · | -0.66% | -0.56% | -0.54% | · | 3.2% | 3.5% | |
| ROIC | 1.8% | · | 2.4% | 1.6% | 3.5% | · | 4.7% | 4.5% | 2.6% | · | 0.05% | 0.40% | 0.10% | · | 6.5% | 6.1% |
流动性与偿付能力 3
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.2 | · | 3.6 | 2.8 | 2.7 | · | 2.8 | 3.5 | 3.4 | · | 3.4 | 3.6 | 3.7 | · | 3.3 | 3.6 | |
| Quick Ratio | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.6 | 1.0 | 1.0 | · | 1.1 | 1.0 | 1.0 | · | 1.2 | 1.4 | |
| Interest Coverage | 2.2 | · | 0.6 | 2.6 | 3.8 | · | 5.1 | 4.6 | 2.8 | · | 0.3 | 1.7 | 0.4 | · | 9.9 | 10.3 |
效率 2
| 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.7 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.9 | 1.1 |
估值 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.14B | · | $2.12B | $2.17B | $2.16B | · | $2.09B | $2.07B | $2.00B | · | $2.02B | $2.19B | $2.31B | · | $2.40B | $2.37B | |
| Net Income TTM | $-2M | · | $53M | $95M | $102M | · | $79M | $19M | $-6M | · | $12M | $46M | $95M | · | $139M | $134M | |
| P/E | -158.9 | · | 8.5 | 4.9 | 4.6 | · | 12.0 | 27.4 | -78.1 | · | 30.8 | 7.9 | 5.2 | · | 5.2 | 9.7 | |
| Earnings Yield | -0.63% | · | 11.7% | 20.6% | 22.0% | · | 8.3% | 3.6% | -1.3% | · | 3.2% | 12.6% | 19.1% | · | 19.3% | 10.3% | |
| Payout Ratio | 115.0% | · | · | · | 13.6% | · | · | · | 29.5% | · | · | · | -46.9% | · | · | · |
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 | $2.08B | $2.10B | $1.92B | $2.22B | $2.30B |
| 毛利率 % | 14.2% | 20.2% | 12.8% | 22.1% | 25.3% |
| 营业利润率 % | 3.0% | 10.0% | 1.8% | 10.8% | 13.9% |
| 净收入 | $-58M | $108M | $-10M | $87M | $127M |
| 稀释后每股收益 (EPS) | $-2.02 | $3.79 | $-0.35 | $3.06 | $4.46 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.8 | 2.3 | 2.9 | 3.2 | 3.6 |
| 速动比率 | 0.5 | 0.5 | 0.9 | 1.1 | 1.5 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-82M | $13M | $-45M | $-33M | $396M |
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。