CompanyGraph
At a glance
- Depends onUpstream position: supplies 5 industries, depends on 2
- ScaleMarket cap is $21.2B, above the global median of $1.15B
- FinancialsAltman Z-Score 3.99: safe zone
- Interpretations4 currently firing — 4
Sign in to view price data.
Sign inThe reported statements, read against the company's own industry.
Financials view
Market Capitalization
21.20BUSDvs all stocks (USD)
Trailing P/E
45.55xvs Leisure peers
Revenue (TTM)
7.04BUSDvs all stocks (USD)
Profit Margin
6.50%vs Leisure peers
Beta
2.06xvs all stocks
52-Week Change
-4.56%vs all stocks
Market Capitalization
21.20BUSDvs all stocks (USD)
Enterprise Value
20.68BUSDvs all stocks (USD)
Trailing P/E
45.55xvs Leisure peers
Forward P/E
23.18xvs Leisure peers
PEG Ratio
2.55xvs Leisure peers
Price to Sales (TTM)
3.01xvs Leisure peers
Price to Book (MRQ)
3.05xvs Leisure peers
Enterprise to Revenue
2.94xvs Leisure peers
Enterprise to EBITDA
19.73xvs Leisure peers
Gross Margin
59.90%vs Leisure peers
Profit Margin
6.50%vs Leisure peers
Operating Margin
16.53%vs Leisure peers
Return on Assets (TTM)
5.54%vs Leisure peers
Return on Equity (TTM)
7.88%vs Leisure peers
Revenue (TTM)
7.04BUSDvs all stocks (USD)
Revenue per Share (TTM)
12.61USDUpdated Jul 18, 2026Quarterly Revenue Growth
32.10%vs Leisure peers
Gross Profit (TTM)
4.10BUSDvs all stocks (USD)
EBITDA (TTM)
1.01BUSDvs all stocks (USD)
Net Income (TTM)
457.40MUSDvs all stocks (USD)
Quarterly Earnings Growth (YoY)
22.30%vs Leisure peers
Operating Cash Flow (TTM)
737.60MUSDvs all stocks (USD)
Levered Free Cash Flow (TTM)
463.49MUSDvs all stocks (USD)
Trailing Annual Dividend Rate
0.00USDUpdated Jul 18, 2026Trailing Annual Dividend Yield
0.00%vs all stocks
Payout Ratio
0.00%vs Leisure peers
Minority Interest (Equity)
18.90MUSDFY2025 · Dec 31, 2025Revenue
6.57BUSDFY2025 · Dec 31, 2025Cost of Goods Sold
2.78BUSDFY2025 · Dec 31, 2025Gross Profit
3.78BUSDFY2025 · Dec 31, 2025Operating Income
714.30MUSDvs all stocks (USD)
Pre-tax Income
624.50MUSDFY2025 · Dec 31, 2025Income Tax Expense
184.10MUSDFY2025 · Dec 31, 2025Net Income
440.40MUSDFY2025 · Dec 31, 2025EBIT
722.20MUSDFY2025 · Dec 31, 2025EBITDA (Income Statement)
1.10BUSDFY2025 · Dec 31, 2025Selling, General & Administrative
3.10BUSDFY2025 · Dec 31, 2025Other Operating Expenses
-34.60MUSDFY2025 · Dec 31, 2025Non-operating Interest Income
6.40MUSDFY2025 · Dec 31, 2025Non-operating Interest Expense
97.70MUSDFY2025 · Dec 31, 2025EPS (Basic)
0.7700USDFY2025 · Dec 31, 2025EPS (Diluted)
0.7600USDFY2025 · Dec 31, 2025Basic Shares Outstanding
555.61MSharesFY2025 · Dec 31, 2025Diluted Shares Outstanding
555.61MSharesFY2025 · Dec 31, 2025Net Income from Continuing Operations
440.40MUSDFY2025 · Dec 31, 2025Minority Interests (P&L)
-13.00MUSDFY2025 · Dec 31, 2025Operating Cash Flow
1.03BUSDFY2025 · Dec 31, 2025Free Cash Flow
808.80MUSDFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
652.30MUSDFY2025 · Dec 31, 2025Starting Profit (CF Statement)
440.40MUSDFY2025 · Dec 31, 2025Depreciation & Amortization
384.20MUSDFY2025 · Dec 31, 2025Deferred Taxes (CF)
184.10MUSDFY2025 · Dec 31, 2025Stock-based Compensation
37.20MUSDFY2025 · Dec 31, 2025Other Non-cash Items
93.00MUSDFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
-123.60MUSDFY2025 · Dec 31, 2025Change in Accounts Payable (CF)
190.10MUSDFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
-171.10MUSDFY2025 · Dec 31, 2025Capital Expenditures
-225.50MUSDFY2025 · Dec 31, 2025Net Intangibles (CF)
-67.20MUSDFY2025 · Dec 31, 2025Net Acquisitions
-45.40MUSDFY2025 · Dec 31, 2025Net Investing Cash Flow
-270.90MUSDFY2025 · Dec 31, 2025Long-term Debt Issuance
0.00USDFY2025 · Dec 31, 2025Long-term Debt Payments
-426.40MUSDFY2025 · Dec 31, 2025Net Short-term Debt Issuance
5.80MUSDFY2025 · Dec 31, 2025Other Financing Charges
-18.70MUSDFY2025 · Dec 31, 2025Net Financing Cash Flow
-439.30MUSDFY2025 · Dec 31, 2025Shares Outstanding
581.82MSharesUpdated Jul 18, 2026Float Shares
170.08MSharesUpdated Jul 18, 2026Shares Short
13.28MSharesUpdated Jul 18, 2026Short Ratio
3.31daysvs all stocks
Short % of Shares Outstanding
9.41%vs all stocks
% Held by Insiders
62.98%vs all stocks
% Held by Institutions
37.77%vs all stocks
Total Cash (MRQ)
683.70MUSDvs all stocks (USD)
Total Cash per Share (MRQ)
1.21USDUpdated Jul 18, 2026Total Debt (MRQ)
1.00BUSDvs all stocks (USD)
Total Debt to Equity (MRQ)
0.1482xvs Leisure peers
Current Ratio (MRQ)
1.66xvs Leisure peers
Book Value per Share (MRQ)
11.94USDUpdated Jul 18, 2026Total Assets
10.06BUSDvs all stocks (USD)
Total Current Assets
3.30BUSDFY2025 · Dec 31, 2025Total Liabilities
4.24BUSDFY2025 · Dec 31, 2025Total Non-current Assets
6.76BUSDFY2025 · Dec 31, 2025Total Non-current Liabilities
2.03BUSDFY2025 · Dec 31, 2025Total Current Liabilities
2.21BUSDFY2025 · Dec 31, 2025Cash
652.30MUSDFY2025 · Dec 31, 2025Cash & Cash Equivalents
652.30MUSDFY2025 · Dec 31, 2025Accounts Receivable
809.30MUSDFY2025 · Dec 31, 2025Inventory
1.62BUSDFY2025 · Dec 31, 2025Accounts Payable
769.80MUSDFY2025 · Dec 31, 2025Short-term Debt
299.90MUSDFY2025 · Dec 31, 2025Deferred Revenue
99.30MUSDFY2025 · Dec 31, 2025Other Current Liabilities
88.20MUSDFY2025 · Dec 31, 2025Long-term Debt
1.45BUSDFY2025 · Dec 31, 2025Other Non-current Liabilities
7.20MUSDFY2025 · Dec 31, 2025Common Stock (Book)
18.60MUSDFY2025 · Dec 31, 2025Retained Earnings
-213.60MUSDFY2025 · Dec 31, 2025Total Shareholders' Equity
5.82BUSDvs all stocks (USD)
52-Week Low
28.92USDUpdated Jul 18, 202652-Week High
42.76USDUpdated Jul 18, 202652-Week Change
-4.56%vs all stocks
Beta
2.06xvs all stocks
50-Day MA
34.84USDUpdated Jul 18, 2026200-Day MA
35.23USDUpdated Jul 18, 2026Avg 10-Day Volume
3.06MSharesUpdated Jul 18, 2026Avg 30-Day Volume
3.70MSharesUpdated Jul 18, 2026Diluted EPS (TTM)
0.8000USDUpdated Jul 18, 2026Other Income / Expense
6.70MUSDFY2025 · Dec 31, 20254 interpretations currently present — each is a set of fired observations whose alignment reads as one structural pattern. Click an observation to see the numbers behind it.
Screen for these patternsHow does this company use capital?
Diagnostic
High OCF-to-NI With Multi-Year Gross-Profit Growth and Elevated-Margin-With-Deceleration
Cash covers reported profit and gross profit is up, with margins high and growth slowing.
Reads
Cash-Backed Growth Configuration
Revenue has grown steadily, and the cash arriving matches reported profit.
Reads
Operating Income Growing With Multi-Year Revenue Growth
Revenue up in each of five years, with operating income up in each of four.
Reads
How is this stock valued?
High Choppiness With Revenue Growth And OCF Margin
The price has gone nowhere for 14 weeks while revenue rose in each of three years.
Reads
An interpretation is present only while every observation it reads stays fired (score ≥ 70). It describes what the aligned readings show — never a verdict, never a prediction.
Shared structure with peers — never a ranking.
Relationships view
Structural observations derived from financial data, industry benchmarks, and supply chain position.
Structural Tensions
High gross margins eroded by operating costsNotable
Gross Margin: 0.60Profit Margin: 0.06
Financial Health
Altman Z-Score 3.99: safe zoneNotable
Altman Z-Score: 3.99
High earnings qualityNotable
Earnings Quality Score: 1.41
Supply Chain
Upstream position: supplies 5 industries, depends on 2Notable
Outgoing: 5.00Incoming: 2.00
Scale
Market cap is $21.2B, above the global median of $1.15BNotable
Market cap (USD): 21,201,594,554Global Median: 1,146,734,693.424
Revenue is $7.04B, above the global median of $520.53MNotable
Revenue (USD): 7,039,200,256Global Median: 520,528,949.311
Levered free cash flow is $463.49M, above the global median of $16.24MNotable
Levered free cash flow (USD): 463,487,488Global Median: 16,239,329.704
Companies that share the same coordination system — how they create, deliver, or capture value.
Ryanair Holdings plc
Tier 1ProductionPerishable CapacityFlowRisk
Evolution AB (publ)
Tier 1ProductionPerishable CapacityAttentionRule
Acushnet Holdings Corp.
Tier 1ProductionPerishable CapacityFlow
Jabal Omar Development Co.
Tier 1ProductionPerishable CapacityRuleInterface
Whitbread plc
Tier 1ProductionPerishable CapacityFlowRule
FDJ Gaming Solutions France
Tier 1ProductionPerishable CapacitySenseMakingRule
Mattel Inc.
Tier 1ProductionPerishable CapacityAttentionFlow
Technogym S.p.A.
Tier 1ProductionPerishable CapacityFlowInterface
Hilton Grand Vacations Inc.
Tier 1ProductionPerishable CapacityAttentionRule
Shanghai Jinjiang International Hotels Co., Ltd.
Tier 1ProductionPerishable CapacityFlowInterface
Companies that share active interpretations — structural patterns currently present in both stocks.
Global-E Online Ltd.
3 interpretationsHigh OCF-to-NI With Multi-Year Gross-Profit Growth and Elevated-Margin-With-DecelerationOperating Income Growing With Multi-Year Revenue GrowthCash-Backed Growth Configuration
Happy Forgings Ltd
3 interpretationsHigh OCF-to-NI With Multi-Year Gross-Profit Growth and Elevated-Margin-With-DecelerationOperating Income Growing With Multi-Year Revenue GrowthCash-Backed Growth Configuration
Kanzhun Ltd.
3 interpretationsHigh OCF-to-NI With Multi-Year Gross-Profit Growth and Elevated-Margin-With-DecelerationOperating Income Growing With Multi-Year Revenue GrowthCash-Backed Growth Configuration