INGN Inogen, Inc - Common Stock
$6,32
السعر · مايو 20, 2026
البيانات الأساسية اعتبارًا من مايو 8, 2026
نطاق 52 أسبوعًا
$5–$9
26% of range
تقييم المحللين
BUY
9 analysts
السعر المستهدف
$13
+100% upside
P/E (TTM)
-7.8
ROE
-11.6%
هامش صافي الربح
-6.5%
INGN لقطة سريعة للسهم السعر، القيمة السوقية، مكرر الربحية (P/E)، ربحية السهم (EPS)، العائد على حقوق الملكية (ROE)، نسبة الدين إلى حقوق الملكية، نطاق 52 أسبوعًا
السعر
$6.32
القيمة السوقية
$183M
P/E (TTM)
-7.8
ربح السهم (آخر 12 شهرًا)
$-0.86
الإيرادات (آخر 12 شهرًا)
$349M
عائد التوزيعات
—
ROE
-11.6%
D/E الدين/حقوق الملكية
—
نطاق 52 أسبوعًا
$5 – $9
INGN مخطط سعر السهم OHLCV يومي مع مؤشرات فنية — تحريك وتكبير وتخصيص عرضك
Configure
أداء 10 سنوات اتجاهات الإيرادات وصافي الدخل والهوامش وربحية السهم
الإيرادات وصافي الدخل
$349M
2016-12-31
→
2025-12-31
ربح السهم
$-0.86
2016-12-31
→
2025-12-31
التدفق النقدي الحر
$-14M
2016-12-31
→
2025-12-31
الهوامش
-6.5%
2016-12-31
→
2025-12-31
التقييم نسب مكرر الربحية (P/E)، مكرر المبيعات (P/S)، مكرر القيمة الدفترية (P/B)، EV/EBITDA — هل السهم مرتفع السعر أم رخيص؟
المقياس
اتجاه 5 سنوات
INGN
متوسط الأقران
P/E (TTM)
-7.8
42.1
P/S (TTM) (السعر / المبيعات (آخر 12 شهرًا))
0.5
5.2
P/B (السعر / القيمة الدفترية)
1.0
5.2
Price / FCF (السعر / التدفق النقدي الحر)
-13.3
—
الربحية هامش الربح الإجمالي والتشغيلي والصافي؛ العائد على حقوق الملكية (ROE)، العائد على الأصول (ROA)، العائد على رأس المال المستثمر (ROIC)
المقياس
اتجاه 5 سنوات
INGN
متوسط الأقران
Gross Margin (هامش الربح الإجمالي)
44.2%
62.3%
Operating Margin (هامش التشغيل)
-8.7%
—
Net Profit Margin (هامش صافي الربح)
-6.5%
-46.8%
ROA (العائد على الأصول)
-7.6%
-21.0%
ROE
-11.6%
-37.5%
ROIC
-15.3%
—
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
INGN
متوسط الأقران
Current Ratio (النسبة الحالية)
3.1
4.8
Quick Ratio (النسبة السريعة)
2.2
—
النمو نمو الإيرادات وربحية السهم وصافي الدخل: مقارنة بالعام السابق (YoY)، متوسط النمو السنوي المركب لـ 3 سنوات (3Y CAGR)، متوسط النمو السنوي المركب لـ 5 سنوات (5Y CAGR)
المقياس
اتجاه 5 سنوات
INGN
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
3.9%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
-2.6%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
2.5%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
INGN
متوسط الأقران
INGN توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
9 محللين
- شراء قوي 2 22,2%
- شراء 6 66,7%
- احتفاظ 1 11,1%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
3 محللين · 2026-05-16
الوسيط
$12.00
المتوسط
$12.67
← أقل من جميع الأهداف
$6.32
منخفض
$12.00
مرتفع
$14.00
السعر المستهدف الوسيط
$12.00
+89,9%
السعر المستهدف المتوسط
$12.67
+100,4%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
0.11%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $-0.30 | $-0.29 | -0.01% |
| 31 ديسمبر، 2025 | $-0.26 | $-0.36 | 0.10% |
| 30 سبتمبر، 2025 | $-0.13 | $-0.22 | 0.09% |
| 30 يونيو، 2025 | $-0.15 | $-0.27 | 0.12% |
| 31 مارس، 2025 | $-0.25 | $-0.51 | 0.26% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| INGN | $183M | -7.8 | 3.9% | -6.5% | -11.6% | 44.2% |
| KRMD | $269M | -96.8 | 22.2% | -6.4% | -15.7% | 62.3% |
| TMCI | — | -2.6 | 1.6% | -27.7% | -63.8% | 79.8% |
| KRMD | $269M | -96.8 | 22.2% | -6.4% | -15.7% | 62.3% |
| OWLT | — | -5.5 | 35.4% | — | — | — |
| CVRX | $187M | -3.5 | 10.4% | -94.1% | -109.6% | 85.3% |
| APYX | $146M | -6.1 | 9.9% | -21.2% | -78.0% | 62.5% |
| HYPR | — | -2.3 | 5.2% | -262.3% | -93.5% | 49.8% |
| SNWV | $256M | 72.8 | 35.0% | 26.8% | -395.5% | 77.1% |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 18
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $349M | $336M | $316M | $377M | $358M | $308M | $362M | $358M | $249M | $203M | $159M | $113M | |
| Cost of Revenue | $164M | $149M | $159M | $198M | $162M | $157M | $176M | $164M | $110M | $85M | $62M | $39M | |
| Gross Profit | $154M | $155M | $127M | $154M | $176M | $138M | $172M | $179M | $121M | $97M | $76M | $56M | |
| R&D Expense | $19M | $22M | $21M | $22M | $17M | $14M | $9M | $7M | $5M | $5M | $4M | $3M | |
| SG&A Expense | $67M | $73M | $75M | $44M | $38M | $39M | $37M | $38M | $38M | $32M | $26M | $18M | |
| Operating Expenses | $184M | $197M | $236M | $239M | $167M | $150M | $152M | $141M | $94M | $74M | $61M | $45M | |
| Operating Income | $-30M | $-43M | $-109M | $-85M | $9M | $-12M | $20M | $38M | $28M | $23M | $15M | $11M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $6.0K | $22.0K | $449.0K | |
| Interest Income | $4M | $5M | $7M | $3M | $129.0K | $909.0K | $5M | $3M | $765.0K | $196.0K | $102.0K | $42.0K | |
| Other Non-op | $2M | $850.0K | $468.0K | $-862.0K | $-710.0K | $6M | $-229.0K | $-696.0K | $1M | $-329.0K | $-404.0K | $-88.0K | |
| Pretax Income | $-23M | $-36M | $-102M | $-83M | $9M | $-5M | $24M | $40M | $30M | $23M | $15M | $10M | |
| Income Tax | $-632.0K | $-588.0K | $105.0K | $504.0K | $15M | $549.0K | $3M | $-11M | $9M | $2M | $3M | $3M | |
| Net Income | $-23M | $-36M | $-102M | $-84M | $-6M | $-6M | $21M | $52M | $21M | $21M | $12M | $7M | |
| EPS (Basic) | $-0.86 | $-1.52 | $-4.42 | $-3.67 | $-0.28 | $-0.27 | $0.96 | $2.44 | $1.02 | $1.02 | $0.60 | $0.33 | |
| EPS (Diluted) | $-0.86 | $-1.52 | $-4.42 | $-3.67 | $-0.28 | $-0.27 | $0.94 | $2.30 | $0.96 | $0.97 | $0.56 | $0.30 | |
| Shares (Basic) | 26,601,652 | 23,654,395 | 23,176,098 | 22,852,571 | 22,490,027 | 21,980,326 | 21,821,104 | 21,266,696 | 20,683,807 | 20,067,152 | 19,398,991 | 16,182,569 | |
| Shares (Diluted) | 26,601,652 | 23,654,395 | 23,176,098 | 22,852,571 | 22,490,027 | 21,980,326 | 22,241,064 | 22,514,513 | 21,897,988 | 21,095,867 | 20,708,170 | 18,037,498 | |
| EBITDA | $-10M | $-22M | $-91M | $-62M | $31M | $7M | $34M | $49M | $40M | $36M | $29M | $23M |
الميزانية العمومية 28
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $104M | $114M | $125M | $187M | $236M | $212M | $198M | $197M | $143M | $93M | $66M | $57M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $17M | · | |
| Receivables | $39M | $30M | $42M | $63M | $24M | $30M | $34M | $37M | $31M | $31M | $20M | $19M | |
| Inventory | $26M | $25M | $22M | $34M | $32M | $25M | $36M | $27M | $19M | $14M | $9M | $8M | |
| Prepaid Expense | $13M | $14M | $14M | $19M | $26M | $18M | $10M | $7M | $3M | $2M | $870.0K | $1M | |
| Current Assets | $198M | $185M | $207M | $305M | $329M | $306M | $292M | $315M | $228M | $162M | $115M | $93M | |
| PP&E (Net) | $36M | $44M | $50M | $43M | $39M | $28M | $19M | $22M | $20M | $25M | $31M | $32M | |
| PP&E (Gross) | $85M | $89M | $98M | $95M | $91M | $74M | $64M | $65M | $65M | $67M | $66M | $58M | |
| Accum. Depreciation | $49M | $45M | $48M | $52M | $52M | $46M | $45M | $42M | $44M | $42M | $36M | $26M | |
| Goodwill | $11M | $9M | $10M | $33M | $33M | $33M | $33M | $2M | $2M | · | · | · | |
| Intangibles | $31M | $30M | $35M | $177.0K | $60M | $69M | $78M | $4M | $5M | $241.0K | $229.0K | $270.0K | |
| Other Non-current Assets | $6M | $8M | $4M | $2M | $3M | $3M | $5M | $3M | $765.0K | $410.0K | $97.0K | $97.0K | |
| Total Assets | $299M | $296M | $326M | $405M | $490M | $462M | $447M | $376M | $275M | $214M | $161M | $140M | |
| Accounts Payable | $20M | $17M | $13M | $18M | $10M | $13M | $16M | $14M | $10M | $6M | $7M | $7M | |
| Current Liabilities | $64M | $77M | $72M | $65M | $62M | $57M | $50M | $47M | $34M | $23M | $22M | $19M | |
| Capital Leases | $14M | $17M | $18M | $20M | $23M | $8M | $5M | · | · | · | · | · | |
| Deferred Tax | $7M | $7M | $9M | · | · | $25.0K | $87.0K | $232.0K | $348.0K | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | $832.0K | $729.0K | $282.0K | $337.0K | $375.0K | |
| Total Liabilities | $106M | $122M | $121M | $108M | $119M | $112M | $103M | $65M | $48M | $32M | $27M | $22M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $315.0K | $614.0K | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $315.0K | $614.0K | |
| Common Stock | $27.0K | $24.0K | $23.0K | $23.0K | $23.0K | $22.0K | $22.0K | $22.0K | $21.0K | $20.0K | $20.0K | $19.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $175M | |
| Retained Earnings | $-176M | $-153M | $-117M | $-14M | $69M | $76M | $81M | $60M | $9M | $-12M | $-45M | $-57M | |
| AOCI | $4M | $-2M | $1M | $-243.0K | $1M | $475.0K | $-87.0K | $724.0K | $272.0K | $-35.0K | $-37.0K | · | |
| Stockholders' Equity | $192M | $174M | $205M | $297M | $370M | $350M | $345M | $310M | $227M | $182M | $134M | $118M | |
| Liabilities + Equity | $299M | $296M | $326M | $405M | $490M | $462M | $447M | $376M | $275M | $214M | $161M | $140M | |
| Shares Outstanding | 27,232,350 | 23,902,338 | 23,324,750 | 22,941,643 | 22,731,586 | 22,131,447 | 22,031,410 | 21,778,632 | 20,976,350 | 20,389,860 | 19,782,403 | 19,059,364 |
التدفق النقدي 16
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $21M | $21M | $18M | $24M | $22M | $19M | $14M | $11M | $12M | $14M | $14M | $12M | |
| Stock-based Comp | $8M | $7M | $7M | $12M | $11M | $8M | $9M | $13M | $10M | $7M | $4M | $1M | |
| Deferred Tax | $-1M | $-1M | $-251.0K | · | $14M | $-82.0K | $3M | $-12M | $8M | $1M | $5M | $2M | |
| Amort. of Intangibles | $5M | $4M | $1M | $8M | $9M | $9M | $4M | $1M | $507.0K | $101.0K | $86.0K | $150.0K | |
| Other Non-cash | $-16M | $15M | $74M | $10M | $-17M | $16M | $-6M | $-4M | $10M | $-11M | $4M | $-6M | |
| Operating Cash Flow | $-11M | $6M | $-3M | $-38M | $24M | $37M | $41M | $60M | $60M | $31M | $38M | $16M | |
| CapEx | $3M | $3M | $5M | $3M | $5M | $4M | $3M | $8M | $3M | $2M | $2M | $2M | |
| Investing Cash Flow | $-26M | $-14M | $-59M | $-11M | $-15M | $-26M | $-44M | $-25M | $-24M | $-12M | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $-315.0K | $-299.0K | $-213.0K | |
| Stock Issued | $27M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $27M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $24M | $265.0K | $960.0K | $380.0K | $15M | $2M | $5M | $18M | $14M | $8M | · | · | |
| Net Change in Cash | $-12M | $-8M | $-62M | $-49M | $24M | $14M | $1M | $54M | $50M | $27M | $9M | $43M | |
| Taxes Paid | $320.0K | $375.0K | $-703.0K | $499.0K | $2M | $-713.0K | $239.0K | $2M | $1M | $-447.0K | $19.0K | $2M | |
| Free Cash Flow | $-14M | $3M | $-8M | $-41M | $18M | $33M | $37M | $52M | $58M | $29M | $36M | $14M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $29M | $36M | $14M |
الربحية 8
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 44.2% | 46.1% | 40.1% | 40.7% | 49.3% | 44.8% | 47.5% | 49.9% | 48.6% | 48.0% | 48.0% | 49.3% | |
| Operating Margin | -8.7% | -12.7% | -34.6% | -22.6% | 2.6% | -3.9% | 5.5% | 10.6% | 11.1% | 11.3% | 9.5% | 9.3% | |
| Net Margin | -6.5% | -10.7% | -32.5% | -22.2% | -1.8% | -1.9% | 5.8% | 14.5% | 8.4% | 10.1% | 7.3% | 6.1% | |
| Pretax Margin | -6.7% | -10.9% | -32.4% | -22.1% | 2.4% | -1.7% | 6.7% | 11.3% | 11.9% | 11.2% | 9.3% | 8.9% | |
| EBITDA Margin | -2.7% | -6.4% | -28.9% | -16.4% | 8.6% | 2.1% | 9.3% | 13.7% | 16.0% | 18.0% | 18.3% | 20.1% | |
| ROA | -7.6% | -11.5% | -28.0% | -18.7% | -1.3% | -1.3% | 5.1% | 15.9% | 8.6% | 9.7% | 7.7% | 6.1% | |
| ROE | -11.6% | -20.0% | -47.1% | -25.9% | -1.7% | -1.7% | 6.1% | 17.2% | 9.4% | 11.6% | 8.8% | 24.5% | |
| ROIC | -15.3% | -24.1% | -53.5% | -28.8% | -1.8% | -3.8% | 5.0% | 15.6% | 8.6% | 11.3% | 8.8% | 6.0% |
السيولة والملاءة 5
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | 2.4 | 2.9 | 4.7 | 5.4 | 5.4 | 5.8 | 6.8 | 6.7 | 7.1 | 5.2 | 4.9 | |
| Quick Ratio | 2.2 | 1.9 | 2.3 | 3.8 | 4.2 | 4.3 | 4.6 | 5.0 | 5.1 | 5.4 | 4.7 | 4.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | 3810.7 | 684.1 | 23.4 |
الكفاءة 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.9 | 1.1 | 1.0 | 1.0 | 1.1 | 1.0 | |
| Inventory Turnover | 6.5 | 6.4 | 5.7 | 6.0 | 5.7 | 5.2 | 5.6 | 7.1 | 6.6 | 7.4 | 7.6 | 6.5 | |
| Receivables Turnover | 10.2 | 9.4 | 6.0 | 8.7 | 13.2 | 9.6 | 10.1 | 10.5 | 8.0 | 8.0 | 8.1 | 7.6 |
معدلات النمو 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.9% | 6.3% | -16.3% | 5.4% | 16.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.6% | -2.1% | 0.77% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.5% | · | · | · | · | · | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $349M | $336M | $316M | $377M | $358M | $308M | $362M | $358M | $249M | $203M | $159M | $113M | |
| Net Income TTM | $-23M | $-36M | $-102M | $-84M | $-6M | $-6M | $21M | $52M | $21M | $21M | $12M | $7M | |
| Market Cap | $183M | $219M | $128M | $452M | $773M | $989M | $1.51B | $2.70B | $2.50B | $1.37B | $793M | $598M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $710M | $542M | |
| P/E | -7.8 | -6.0 | -1.2 | -5.4 | -121.4 | -165.5 | 72.7 | 54.0 | 124.0 | 69.2 | 71.6 | 104.6 | |
| P/S | 0.5 | 0.7 | 0.4 | 1.2 | 2.2 | 3.2 | 4.2 | 7.6 | 10.0 | 6.8 | 5.0 | 5.3 | |
| P/B | 1.0 | 1.3 | 0.6 | 1.5 | 2.1 | 2.8 | 4.4 | 8.7 | 11.0 | 7.5 | 5.9 | 5.1 | |
| P / Tangible Book | 1.2 | 1.6 | 0.8 | 1.7 | 2.8 | 4.0 | · | · | · | · | · | · | |
| P / Cash Flow | -16.3 | 37.1 | -39.6 | -12.0 | 32.7 | 26.7 | 37.1 | 45.1 | 41.3 | 44.1 | 20.8 | 38.1 | |
| P / FCF | -13.3 | 85.8 | -15.2 | -11.1 | 42.6 | 30.3 | 40.2 | 52.1 | 43.4 | 46.7 | 22.1 | 42.3 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | 24.4 | 24.0 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | 19.8 | 38.3 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 4.5 | 4.8 | |
| Earnings Yield | -12.8% | -16.6% | -80.5% | -18.6% | -0.82% | -0.60% | 1.4% | 1.8% | 0.81% | 1.4% | 1.4% | 0.96% |
قائمة الدخل 17
| المقياس | اتجاه | 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 | $85M | $82M | $92M | $92M | $82M | $80M | $89M | $89M | $78M | $76M | $84M | $84M | $72M | $88M | $105M | $103M | |
| Cost of Revenue | $40M | $39M | $43M | $43M | $38M | $35M | $40M | $38M | $35M | $40M | $43M | $42M | $34M | $52M | $56M | $51M | |
| Gross Profit | $38M | $35M | $41M | $41M | $36M | $36M | $41M | $43M | $34M | $28M | $34M | $34M | $31M | $29M | $43M | $46M | |
| R&D Expense | $5M | $5M | $5M | $5M | $4M | $6M | $4M | $6M | $7M | $7M | $4M | $4M | $5M | $6M | $5M | $6M | |
| SG&A Expense | $17M | $16M | $18M | $17M | $16M | $18M | $19M | $19M | $17M | $25M | $17M | $15M | $19M | $1M | $15M | $13M | |
| Operating Expenses | $47M | $45M | $48M | $47M | $44M | $48M | $49M | $50M | $51M | $57M | $80M | $46M | $53M | $88M | $53M | $49M | |
| Operating Income | $-9M | $-9M | $-7M | $-6M | $-8M | $-11M | $-8M | $-7M | $-16M | $-29M | $-47M | $-12M | $-22M | $-58M | $-10M | $-3M | |
| Interest Income | $880.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $868.0K | $225.0K | |
| Other Non-op | $-42.0K | $780.0K | $606.0K | $701.0K | $356.0K | $-114.0K | $687.0K | $134.0K | $143.0K | $292.0K | $-398.0K | $337.0K | $237.0K | $305.0K | $-12.0K | $-722.0K | |
| Pretax Income | $-8M | $-7M | $-5M | $-4M | $-6M | $-10M | $-6M | $-6M | $-15M | $-27M | $-45M | $-10M | $-20M | $-56M | $-9M | $-3M | |
| Income Tax | $-174.0K | $-236.0K | $-146.0K | $-153.0K | $-97.0K | $-330.0K | $-101.0K | $-7.0K | $-150.0K | $-533.0K | $401.0K | $41.0K | $196.0K | $141.0K | $70.0K | $69.0K | |
| Net Income | $-8M | $-7M | $-5M | $-4M | $-6M | $-10M | $-6M | $-6M | $-15M | $-27M | $-46M | $-10M | $-20M | $-57M | $-10M | $-3M | |
| EPS (Basic) | $-0.30 | $-0.26 | $-0.20 | $-0.15 | $-0.25 | $-0.41 | $-0.25 | $-0.24 | $-0.62 | $-1.15 | $-1.97 | $-0.42 | $-0.88 | $-2.48 | $-0.42 | $-0.15 | |
| EPS (Diluted) | $-0.30 | $-0.26 | $-0.20 | $-0.15 | $-0.25 | $-0.41 | $-0.25 | $-0.24 | $-0.62 | $-1.15 | $-1.97 | $-0.42 | $-0.88 | $-2.48 | $-0.42 | $-0.15 | |
| Shares (Basic) | 27,322,438 | -52,600,894 | 27,075,637 | 26,962,465 | 25,164,444 | -47,113,341 | 23,751,168 | 23,614,970 | 23,401,598 | -46,210,853 | 23,231,217 | 23,146,117 | 23,009,617 | -45,629,223 | 22,882,333 | 22,845,040 | |
| Shares (Diluted) | 27,322,438 | -52,600,894 | 27,075,637 | 26,962,465 | 25,164,444 | -47,113,341 | 23,751,168 | 23,614,970 | 23,401,598 | -46,210,853 | 23,231,217 | 23,146,117 | 23,009,617 | -45,629,223 | 22,882,333 | 22,845,040 | |
| EBITDA | $-4M | · | $-7M | $-6M | $-2M | · | $-8M | $-7M | $-11M | · | $-47M | $-12M | $-18M | · | $-10M | $-3M |
الميزانية العمومية 23
| المقياس | اتجاه | 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 | $93M | $104M | $106M | $104M | $119M | $114M | $106M | $98M | $107M | $125M | $125M | $168M | $164M | · | $210M | $224M | |
| Receivables | $42M | $39M | $40M | $39M | $37M | $30M | $34M | $36M | $40M | · | $48M | $51M | $54M | · | $51M | $31M | |
| Inventory | $25M | $26M | $25M | $24M | $26M | $25M | $23M | $24M | $25M | · | $24M | $31M | $39M | · | $36M | $33M | |
| Prepaid Expense | $12M | $13M | $14M | $17M | $15M | $14M | $10M | $12M | $14M | · | $14M | $15M | $14M | · | $20M | $26M | |
| Current Assets | $191M | $198M | $204M | $203M | $201M | $185M | $193M | $195M | $199M | · | $225M | $269M | $283M | · | $318M | $315M | |
| PP&E (Net) | $34M | $36M | $37M | $40M | $41M | $44M | $47M | $47M | $49M | · | $50M | $49M | $46M | · | $41M | $40M | |
| PP&E (Gross) | $83M | $85M | $85M | $87M | $87M | $89M | $91M | $94M | $97M | · | $103M | $102M | $98M | · | $91M | $92M | |
| Accum. Depreciation | $50M | $49M | $48M | $47M | $46M | $45M | $45M | $47M | $48M | · | $53M | $53M | $52M | · | $51M | $51M | |
| Goodwill | $10M | $11M | $11M | $11M | $10M | $9M | $10M | $10M | $10M | $10M | $10M | $33M | $33M | $33M | $33M | $33M | |
| Intangibles | $29M | $31M | $32M | $33M | $32M | $30M | $34M | $34M | $33M | · | $34M | · | · | · | $54M | $56M | |
| Other Non-current Assets | $6M | $6M | $6M | $7M | $7M | $8M | $4M | $4M | $4M | · | $4M | $3M | $3M | · | $2M | $2M | |
| Total Assets | $286M | $299M | $307M | $312M | $308M | $296M | $306M | $309M | $316M | · | $344M | $374M | $386M | · | $470M | $470M | |
| Accounts Payable | $24M | $20M | $21M | $22M | $23M | $17M | $15M | $15M | $16M | · | $15M | $13M | $18M | · | $21M | $12M | |
| Current Liabilities | $61M | $64M | $65M | $67M | $65M | $77M | $72M | $72M | $74M | · | $60M | $59M | $63M | · | $66M | $59M | |
| Capital Leases | $13M | $14M | $15M | $16M | $16M | $17M | $17M | $18M | $19M | · | $19M | $18M | $19M | · | $21M | $22M | |
| Deferred Tax | $7M | $7M | $8M | $8M | $7M | $7M | $8M | $8M | $8M | · | $8M | · | · | · | · | · | |
| Total Liabilities | $103M | $106M | $110M | $113M | $110M | $122M | $121M | $121M | $124M | · | $113M | $100M | $104M | · | $119M | $114M | |
| Common Stock | $27.0K | $27.0K | $27.0K | $27.0K | $27.0K | $24.0K | $24.0K | $24.0K | $24.0K | · | $23.0K | $23.0K | $23.0K | · | $23.0K | $23.0K | |
| Retained Earnings | $-184M | $-176M | $-168M | $-163M | $-159M | $-153M | $-143M | $-137M | $-132M | · | $-90M | $-45M | $-35M | · | $42M | $52M | |
| AOCI | $3M | $4M | $4M | $3M | $-511.0K | $-2M | $2M | $-138.0K | $188.0K | · | $-583.0K | $74.0K | $-4.0K | · | $-431.0K | $-41.0K | |
| Stockholders' Equity | $183M | $192M | $197M | $199M | $198M | $174M | $185M | $188M | $192M | $205M | $231M | $275M | $281M | $297M | $351M | $357M | |
| Liabilities + Equity | $286M | $299M | $307M | $312M | $308M | $296M | $306M | $309M | $316M | · | $344M | $374M | $386M | · | $470M | $470M | |
| Shares Outstanding | 27,365,116 | 27,232,350 | 27,148,482 | 27,040,390 | 26,887,242 | 23,902,338 | 23,817,704 | 23,718,774 | 23,546,478 | · | 23,306,825 | 23,194,034 | 23,120,786 | · | 22,919,781 | 22,865,715 |
التدفق النقدي 14
| المقياس | اتجاه | 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 | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $6M | $6M | $6M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $-1M | $2M | $3M | $3M | $3M | $4M | $3M | |
| Deferred Tax | $-41.0K | $-1M | $-50.0K | $-377.0K | $457.0K | $-906.0K | $-21.0K | $-22.0K | $-201.0K | · | · | · | · | · | · | · | |
| Other Non-cash | $-5M | · | · | · | $-18M | · | · | · | $2M | · | · | · | $7M | · | · | · | |
| Operating Cash Flow | $-7M | $-943.0K | $2M | $4M | $-17M | $-3M | $7M | $7M | $-5M | $-3M | $2M | $4M | $-6M | $-15M | $-9M | $6M | |
| CapEx | $210.0K | $979.0K | $568.0K | $684.0K | $292.0K | $329.0K | $2M | $50.0K | $1M | $1M | $708.0K | $2M | $1M | $567.0K | $534.0K | $870.0K | |
| Investing Cash Flow | $-2M | $-2M | $-82.0K | $-23M | $-2M | $12M | $305.0K | $-12M | $-13M | $4M | $-46M | $-540.0K | $-17M | $-7M | $-5M | $5M | |
| Stock Issued | · | $0 | $0 | $0 | $27M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $2M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-2M | · | · | · | $27M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-2M | $-187.0K | $418.0K | $0 | $24M | $-260.0K | $441.0K | $-201.0K | $285.0K | $-14.0K | $448.0K | $-33.0K | $559.0K | $-112.0K | $701.0K | $-101.0K | |
| Net Change in Cash | $-11M | $-3M | $3M | $-18M | $5M | $8M | $8M | $-6M | $-18M | $884.0K | $-43M | $4M | $-23M | $-23M | $-14M | $10M | |
| Taxes Paid | $448.0K | $2.0K | $-164.0K | $82.0K | $400.0K | $27.0K | $-136.0K | $62.0K | $422.0K | $35.0K | $-1M | $2.0K | $418.0K | $-36.0K | $52.0K | $111.0K | |
| Free Cash Flow | $-7M | · | · | · | $-17M | · | · | · | $-6M | · | · | · | $-7M | · | · | · |
الربحية 8
| المقياس | اتجاه | 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 | 44.5% | · | 44.7% | 44.8% | 44.2% | · | 46.5% | 48.1% | 44.0% | · | 40.2% | 40.7% | 42.6% | · | 40.6% | 44.8% | |
| Operating Margin | -11.0% | · | -7.7% | -6.6% | -9.3% | · | -8.8% | -8.0% | -20.9% | · | -55.6% | -14.1% | -30.4% | · | -9.8% | -2.8% | |
| Net Margin | -9.8% | · | -5.7% | -4.5% | -7.5% | · | -6.7% | -6.3% | -18.7% | · | -54.4% | -11.8% | -28.2% | · | -9.0% | -3.3% | |
| Pretax Margin | -10.0% | · | -5.9% | -4.7% | -7.6% | · | -6.8% | -6.3% | -18.9% | · | -54.0% | -11.7% | -27.9% | · | -8.9% | -3.3% | |
| EBITDA Margin | -5.2% | · | -7.7% | -6.6% | -3.0% | · | -8.8% | -8.0% | -14.1% | · | -55.6% | -14.1% | -24.7% | · | -9.8% | -2.8% | |
| ROA | -2.8% | · | -1.7% | -1.3% | -2.0% | · | -1.8% | -1.6% | -4.2% | · | -11.2% | -2.3% | -4.7% | · | -1.9% | -0.71% | |
| ROE | -4.4% | · | -2.8% | -2.1% | -3.2% | · | -2.9% | -2.4% | -6.2% | · | -15.7% | -3.1% | -6.4% | · | -2.6% | -0.95% | |
| ROIC | -5.0% | · | -3.5% | -3.0% | -3.8% | · | -4.1% | -3.8% | -8.4% | · | -20.4% | -4.3% | -7.9% | · | -3.0% | -0.82% |
السيولة والملاءة 2
| المقياس | اتجاه | 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 | 3.1 | · | 3.1 | 3.0 | 3.1 | · | 2.7 | 2.7 | 2.7 | · | 3.7 | 4.5 | 4.5 | · | 4.8 | 5.3 | |
| Quick Ratio | 2.2 | · | 2.3 | 2.1 | 2.4 | · | 1.9 | 1.9 | 2.0 | · | 2.9 | 3.7 | 3.4 | · | 4.0 | 4.3 |
الكفاءة 3
| المقياس | اتجاه | 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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.6 | · | 1.8 | 1.8 | 1.5 | · | 1.7 | 1.4 | 1.1 | · | 1.4 | 1.3 | 0.9 | · | 1.7 | 1.7 | |
| Receivables Turnover | 2.2 | · | 2.5 | 2.5 | 2.1 | · | 2.2 | 2.0 | 1.7 | · | 1.7 | 2.0 | 1.6 | · | 2.5 | 3.0 |
التقييم (آخر 12 شهرًا) 10
| المقياس | اتجاه | 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 | $352M | · | $356M | $352M | $338M | · | $340M | $334M | $318M | · | $345M | $365M | $361M | · | $382M | $378M | |
| Net Income TTM | $-24M | · | $-22M | $-22M | $-32M | · | $-72M | $-76M | $-90M | · | $-85M | $-43M | $-48M | · | $-15M | $-380.0K | |
| Market Cap | $169M | · | $222M | $190M | $192M | · | $231M | $193M | $190M | · | $122M | $268M | $289M | · | $556M | $553M | |
| P/E | -6.9 | · | -9.6 | -7.9 | -5.2 | · | -3.1 | -2.5 | -2.1 | · | -1.4 | -6.2 | -6.0 | · | -36.8 | -1209.0 | |
| P/S | 0.5 | · | 0.6 | 0.5 | 0.6 | · | 0.7 | 0.6 | 0.6 | · | 0.4 | 0.7 | 0.8 | · | 1.5 | 1.5 | |
| P/B | 0.9 | · | 1.1 | 1.0 | 1.0 | · | 1.2 | 1.0 | 1.0 | · | 0.5 | 1.0 | 1.0 | · | 1.6 | 1.6 | |
| P / Tangible Book | 1.2 | · | 1.4 | 1.2 | 1.2 | · | 1.6 | 1.3 | 1.3 | · | 0.7 | 1.1 | 1.2 | · | 2.1 | 2.1 | |
| P / Cash Flow | -25.3 | · | · | · | -11.4 | · | · | · | -40.0 | · | · | · | -45.8 | · | · | · | |
| P / FCF | -24.5 | · | · | · | -11.2 | · | · | · | -31.4 | · | · | · | -39.1 | · | · | · | |
| Earnings Yield | -14.6% | · | -10.4% | -12.7% | -19.1% | · | -31.8% | -40.0% | -48.2% | · | -70.7% | -16.2% | -16.6% | · | -2.7% | -0.08% |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الإيرادات | $349M | $336M | $316M | $377M | $358M |
| هامش الربح الإجمالي % | 44.2% | 46.1% | 40.1% | 40.7% | 49.3% |
| هامش الربح التشغيلي % | -8.7% | -12.7% | -34.6% | -22.6% | 2.6% |
| صافي الدخل | $-23M | $-36M | $-102M | $-84M | $-6M |
| EPS المخفف | $-0.86 | $-1.52 | $-4.42 | $-3.67 | $-0.28 |
الميزانية العمومية
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| النسبة الحالية | 3.1 | 2.4 | 2.9 | 4.7 | 5.4 |
| النسبة السريعة | 2.2 | 1.9 | 2.3 | 3.8 | 4.2 |
التدفق النقدي
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $-14M | $3M | $-8M | $-41M | $18M |
مقاييسي قائمة المراقبة الشخصية الخاصة بك — صفوف مختارة من الأساسيات الكاملة
📊
اختر المقاييس التي تهمك — انقر فوق علامة ➕ بجوار أي صف في الأساسيات الكاملة أعلاه.
يتم حفظ اختيارك ويتبعك عبر جميع الأسهم.