INNV InnovAge Holding Corp. - Common Stock
$7,48
السعر · مايو 22, 2026
البيانات الأساسية اعتبارًا من مايو 8, 2026
نطاق 52 أسبوعًا
$3–$11
58% of range
تقييم المحللين
HOLD
9 analysts
السعر المستهدف
$7
P/E (TTM)
-16.8
ROE
-12.0%
هامش صافي الربح
-3.5%
INNV 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
$7.48
القيمة السوقية
$500M
P/E (TTM)
-16.8
ربح السهم (آخر 12 شهرًا)
$-0.22
الإيرادات (آخر 12 شهرًا)
$854M
عائد التوزيعات
—
ROE
-12.0%
D/E الدين/حقوق الملكية
0.3
نطاق 52 أسبوعًا
$3 – $11
INNV 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
$854M
2020-06-30
→
2025-06-30
ربح السهم
$-0.22
2020-06-30
→
2025-06-30
التدفق النقدي الحر
$27M
2022-06-30
→
2025-06-30
الهوامش
-3.5%
2023-06-30
→
2025-06-30
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
INNV
متوسط الأقران
P/E (TTM)
-16.8
55.8
P/S (TTM) (السعر / المبيعات (آخر 12 شهرًا))
0.6
1.1
P/B (السعر / القيمة الدفترية)
2.1
2.2
EV / EBITDA
-44.2
—
Price / FCF (السعر / التدفق النقدي الحر)
18.8
—
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
INNV
متوسط الأقران
Gross Margin (هامش الربح الإجمالي)
18.0%
32.2%
Operating Margin (هامش التشغيل)
-3.5%
—
Net Profit Margin (هامش صافي الربح)
-3.5%
-2.7%
ROA (العائد على الأصول)
-5.6%
-3.3%
ROE
-12.0%
-7.1%
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
INNV
متوسط الأقران
Debt / Equity (الدين / حقوق الملكية)
0.3
18.4
Current Ratio (النسبة الحالية)
1.1
1.4
Quick Ratio (النسبة السريعة)
0.9
—
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
INNV
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
11.8%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
6.9%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
8.5%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
INNV
متوسط الأقران
INNV توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
بيع
9 محللين
- شراء قوي 0 0,0%
- شراء 0 0,0%
- احتفاظ 5 55,6%
- بيع 2 22,2%
- بيع قوي 2 22,2%
السعر المستهدف لمدة 12 شهرًا
1 محللين · 2026-05-22
منخفض
$7.00
مرتفع
$7.00
السعر المستهدف الوسيط
$7.00
-6,4%
السعر المستهدف المتوسط
$7.00
-6,4%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
-0.05%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $-0.22 | $0.06 | -0.28% |
| 31 ديسمبر، 2025 | $0.08 | $0.04 | 0.04% |
| 30 سبتمبر، 2025 | $0.06 | $0.01 | 0.05% |
| 30 يونيو، 2025 | $-0.01 | $-0.02 | 0.01% |
| 31 مارس، 2025 | $-0.08 | $-0.01 | -0.07% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| INNV | $500M | -16.8 | 11.8% | -3.5% | -12.0% | 18.0% |
| AGL | $7.14B | — | -2.1% | -6.6% | -146.1% | — |
| WGS | — | — | — | — | — | — |
| PNTG | $975M | 33.5 | 36.3% | 3.1% | 8.4% | — |
| NEO | $1.51B | -49.0 | 10.1% | -14.8% | -12.8% | 43.2% |
| AMN | $606M | -6.4 | -8.5% | -3.5% | -15.3% | 28.3% |
| OMDA | $922M | -45.1 | 53.2% | -4.9% | -5.8% | 65.7% |
| OPK | — | -4.2 | -14.9% | -37.2% | -17.6% | 33.9% |
| TALK | — | — | — | — | — | — |
| LMRI | — | — | — | — | — | — |
| CVS | $100.87B | 57.1 | 7.8% | 0.44% | 2.4% | — |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $854M | $764M | $688M | $699M | $638M | $567M | |
| Gross Profit | $154M | $132M | $101M | $135M | · | · | |
| SG&A Expense | $122M | $111M | $116M | $102M | $132M | $58M | |
| Operating Expenses | $883M | $787M | $737M | $703M | $650M | $516M | |
| Operating Income | $-30M | $-23M | $-49M | $-4M | $-12M | $51M | |
| Interest Expense | · | · | · | $3M | $17M | $15M | |
| Other Non-op | $2M | $3M | $-1M | $-305.0K | $-2M | $-681.0K | |
| Income Tax | $1M | $1M | $-7M | $723.0K | $10M | $10M | |
| Net Income | $-30M | $-21M | $-41M | $-7M | $-44M | $26M | |
| EPS (Basic) | $-0.22 | $-0.16 | $-0.30 | $-0.05 | $-0.36 | $0.20 | |
| EPS (Diluted) | $-0.22 | $-0.16 | $-0.30 | $-0.05 | $-0.36 | $0.19 | |
| Shares (Basic) | 135,387,555 | 135,902,214 | 135,593,824 | 135,519,970 | 123,618,702 | 132,616,431 | |
| Shares (Diluted) | 135,387,555 | 135,902,214 | 135,593,824 | 135,519,970 | 123,618,702 | 135,233,630 | |
| EBITDA | $-10M | $-4M | $-34M | $10M | · | · |
الميزانية العمومية 26
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $64M | $57M | $127M | $184M | $201M | $113M | |
| Short-term Investments | $42M | $46M | $46M | $0 | · | · | |
| Receivables | $36M | $48M | $24M | $36M | $33M | $46M | |
| Prepaid Expense | $24M | $19M | $17M | $14M | $9M | $4M | |
| Current Assets | $176M | $173M | $215M | $241M | $251M | $167M | |
| PP&E (Net) | · | · | · | $176M | $143M | $102M | |
| PP&E (Gross) | · | · | · | $233M | $187M | $135M | |
| Accum. Depreciation | · | · | · | $57M | $45M | $33M | |
| Goodwill | $142M | $140M | $124M | $124M | $124M | $116M | |
| Intangibles | $4M | $5M | $5M | $6M | $7M | $5M | |
| Total Assets | $527M | $548M | $567M | $556M | $532M | $410M | |
| Accounts Payable | $77M | $55M | $55M | $51M | $32M | $29M | |
| Current Liabilities | $165M | $139M | $148M | $105M | $79M | $77M | |
| Capital Leases | $24M | $26M | $19M | $9M | $5M | · | |
| Deferred Tax | $9M | $7M | $6M | $18M | $16M | $9M | |
| Other Non-current Liabilities | $1M | $1M | $1M | $1M | $3M | $1M | |
| Total Liabilities | $264M | $248M | $253M | $202M | $174M | $302M | |
| Long-term Debt | $60M | $66M | $70M | $74M | $77M | $212M | |
| Total Debt | $60M | $65M | $69M | $72M | · | · | |
| Common Stock | $137.0K | $136.0K | $136.0K | $136.0K | $136.0K | $133.0K | |
| Paid-in Capital | $343M | $338M | $332M | $327M | $324M | $36M | |
| Retained Earnings | $-101M | $-68M | $-36M | $5M | $11M | $65M | |
| Treasury Stock | $8M | $179.0K | $0 | · | · | $193.0K | |
| Stockholders' Equity | $235M | $269M | $296M | $332M | $335M | $101M | |
| Liabilities + Equity | $527M | $548M | $567M | $556M | $532M | $410M | |
| Shares Outstanding | 135,440,292 | 136,116,299 | 135,639,845 | 135,532,811 | 135,516,513 | · |
التدفق النقدي 15
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $20M | $19M | $15M | $14M | $12M | $11M | |
| Stock-based Comp | $8M | $7M | $5M | $4M | $2M | $543.0K | |
| Deferred Tax | $1M | $1M | $-12M | $2M | $6M | $3M | |
| Amort. of Intangibles | $700.0K | $700.0K | $700.0K | $700.0K | $700.0K | $600.0K | |
| Other Non-cash | $35M | $-43M | $52M | $14M | · | · | |
| Operating Cash Flow | $33M | $-37M | $20M | $27M | $-8M | $44M | |
| CapEx | $6M | $8M | $23M | $38M | $18M | $12M | |
| Investing Cash Flow | $-6M | $-26M | $-70M | $-40M | $-20M | $-12M | |
| Debt Issued | · | · | · | · | $375M | $25M | |
| Net Debt Issued | $-4M | $-4M | $-4M | $-4M | · | · | |
| Stock Repurchased | · | · | · | · | $78M | · | |
| Dividends Paid | · | · | · | · | $10M | · | |
| Financing Cash Flow | $-19M | $-7M | $-8M | $-6M | $116M | $21M | |
| Net Change in Cash | $7M | $-70M | $-57M | $-19M | $89M | $53M | |
| Free Cash Flow | $27M | $-45M | $-3M | $-11M | · | · |
الربحية 6
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 18.0% | 17.3% | 14.7% | · | · | · | |
| Operating Margin | -3.5% | -3.0% | -7.2% | -0.63% | · | · | |
| Net Margin | -3.5% | -2.8% | -5.9% | -0.93% | · | · | |
| EBITDA Margin | -1.2% | -0.55% | -4.9% | 1.4% | · | · | |
| ROA | -5.6% | -3.8% | -7.2% | -1.2% | · | · | |
| ROE | -12.0% | -7.5% | -12.9% | -2.0% | · | · |
السيولة والملاءة 5
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.2 | 1.4 | 2.3 | · | · | |
| Quick Ratio | 0.9 | 1.1 | 1.3 | 2.1 | · | · | |
| Debt / Equity | 0.3 | 0.2 | 0.2 | 0.2 | · | · | |
| LT Debt / Equity | 0.2 | 0.2 | 0.2 | 0.2 | · | · | |
| Interest Coverage | · | · | · | -1.7 | · | · |
الكفاءة 2
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.4 | 1.2 | 1.3 | · | · | |
| Receivables Turnover | 20.2 | 21.1 | 22.8 | 20.4 | · | · |
معدلات النمو 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.8% | 11.0% | -1.5% | 9.5% | 12.4% | · | |
| Revenue CAGR 3Y | 6.9% | 6.2% | 6.7% | · | · | · | |
| Revenue CAGR 5Y | 8.5% | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 15
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $854M | $764M | $688M | $699M | $638M | · | |
| Net Income TTM | $-30M | $-21M | $-41M | $-7M | $-44M | · | |
| Market Cap | $500M | $675M | $1.02B | · | · | · | |
| Enterprise Value | $454M | $638M | $912M | · | · | · | |
| P/E | -16.8 | -31.0 | -25.0 | -87.6 | -59.2 | · | |
| P/S | 0.6 | 0.9 | 1.5 | · | · | · | |
| P/B | 2.1 | 2.5 | 3.4 | · | · | · | |
| P / Tangible Book | 5.6 | 5.4 | 6.1 | · | · | · | |
| P / Cash Flow | 15.2 | -18.3 | 50.3 | · | · | · | |
| P / FCF | 18.8 | -15.1 | -326.3 | · | · | · | |
| EV / EBITDA | -44.2 | -150.7 | -26.9 | · | · | · | |
| EV / FCF | 17.1 | -14.2 | -292.6 | · | · | · | |
| EV / Revenue | 0.5 | 0.8 | 1.3 | · | · | · | |
| Earnings Yield | -6.0% | -3.2% | -4.0% | -1.1% | -1.7% | · | |
| Annual Payout | · | · | · | · | $10M | · |
قائمة الدخل 14
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $252M | $240M | $236M | $221M | $218M | $209M | $205M | $199M | $193M | $189M | $182M | $177M | $173M | $167M | $171M | $173M | |
| Gross Profit | $61M | $53M | $51M | $41M | $41M | $37M | $35M | $37M | $34M | $34M | $28M | $29M | $29M | $23M | $21M | $24M | |
| SG&A Expense | $77M | $27M | $30M | $28M | $39M | $28M | $28M | $30M | $28M | $25M | $29M | $29M | $28M | $29M | $30M | $27M | |
| Operating Expenses | $281M | $226M | $228M | $224M | $228M | $222M | $210M | $204M | $199M | $191M | $193M | $188M | $181M | $181M | $188M | $185M | |
| Operating Income | $-29M | $13M | $8M | $-2M | $-10M | $-13M | $-5M | $-5M | $-6M | $-2M | $-11M | $-11M | $-8M | $-14M | $-17M | $-12M | |
| Interest Expense | · | · | · | · | · | · | · | · | $1M | $935.0K | $661.0K | · | $405.0K | $223.0K | $603.0K | · | |
| Other Non-op | $294.0K | $440.0K | $878.0K | $806.0K | $257.0K | $-157.0K | $833.0K | $500.0K | $525.0K | $874.0K | $643.0K | $-2M | $-101.0K | $221.0K | $37.0K | $52.0K | |
| Income Tax | $167.0K | $651.0K | $247.0K | $806.0K | $72.0K | $34.0K | $404.0K | $1M | $-224.0K | $93.0K | $226.0K | $506.0K | $-1M | $-3M | $-3M | $642.0K | |
| Net Income | $-29M | $11M | $8M | $-785.0K | $-11M | $-13M | $-5M | $-2M | $-6M | $-3M | $-10M | $-11M | $-7M | $-10M | $-13M | $-13M | |
| EPS (Basic) | $-0.22 | $0.08 | $0.06 | $0.00 | $-0.08 | $-0.10 | $-0.04 | $-0.01 | $-0.04 | $-0.03 | $-0.08 | $-0.08 | $-0.05 | $-0.07 | $-0.10 | $-0.10 | |
| EPS (Diluted) | $-0.22 | $0.08 | $0.06 | $0.00 | $-0.08 | $-0.10 | $-0.04 | $-0.01 | $-0.04 | $-0.03 | $-0.08 | $-0.08 | $-0.05 | $-0.07 | $-0.10 | $-0.10 | |
| Shares (Basic) | 135,704,645 | 135,686,130 | 135,592,487 | -271,022,262 | 135,200,314 | 135,439,668 | 135,769,835 | -271,684,056 | 135,908,256 | 135,887,613 | 135,790,401 | -271,152,508 | 135,601,327 | 135,578,888 | 135,566,117 | -271,029,664 | |
| Shares (Diluted) | 135,704,645 | 136,351,004 | 136,760,874 | -271,022,262 | 135,200,314 | 135,439,668 | 135,769,835 | -271,684,056 | 135,908,256 | 135,887,613 | 135,790,401 | -271,152,508 | 135,601,327 | 135,578,888 | 135,566,117 | -271,029,664 | |
| EBITDA | $-24M | $18M | $13M | · | $-5M | $-7M | $514.0K | · | $-731.0K | $3M | $-6M | · | $-4M | $-10M | $-13M | · |
الميزانية العمومية 26
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $96M | $83M | $67M | $64M | $60M | $46M | $39M | $57M | $54M | $54M | $88M | $127M | $122M | $99M | $188M | $184M | |
| Short-term Investments | $43M | $43M | $42M | $42M | $41M | $41M | $47M | $46M | $45M | $45M | $47M | $46M | $46M | $45M | · | $0 | |
| Receivables | $29M | $21M | $23M | $36M | $44M | $50M | $47M | $48M | $36M | $43M | $44M | $24M | $34M | $39M | $38M | $36M | |
| Prepaid Expense | $32M | $31M | $26M | $24M | · | $28M | $23M | $19M | $14M | $14M | $16M | $17M | $14M | $12M | $12M | $14M | |
| Current Assets | $203M | $182M | $162M | $176M | $176M | $168M | $159M | $173M | $153M | $157M | $196M | $215M | $216M | $199M | $243M | $241M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | · | · | · | $186M | $181M | · | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | $249M | $241M | · | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | · | · | · | $64M | $60M | · | |
| Goodwill | $142M | $142M | $142M | $142M | $142M | $140M | $140M | $140M | $140M | $142M | $124M | $124M | $124M | $124M | $124M | $124M | |
| Intangibles | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | |
| Total Assets | $547M | $527M | $510M | $527M | $537M | $525M | $528M | $548M | $527M | $534M | $546M | $567M | $569M | $546M | $585M | $556M | |
| Accounts Payable | $106M | $56M | $51M | $77M | $75M | $58M | $46M | $55M | $49M | $52M | $47M | $55M | $48M | $49M | $51M | $51M | |
| Current Liabilities | $196M | $145M | $138M | $165M | $225M | $145M | $131M | $139M | $122M | $123M | $139M | $148M | $138M | $106M | $131M | $105M | |
| Capital Leases | $21M | $22M | $23M | $24M | $24M | $24M | $25M | $26M | $27M | $26M | $18M | $19M | · | · | · | $9M | |
| Deferred Tax | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $7M | $6M | $7M | $6M | $6M | $6M | $11M | $14M | $18M | |
| Other Non-current Liabilities | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Total Liabilities | $288M | $239M | $234M | $264M | $269M | $247M | $237M | $248M | $229M | $231M | $241M | $253M | $244M | $214M | $244M | $202M | |
| Long-term Debt | $58M | $59M | $59M | $60M | $63M | $64M | $64M | $65M | $66M | $67M | $68M | $69M | $69M | $70M | $71M | $72M | |
| Total Debt | $58M | $59M | $59M | · | $63M | $64M | $64M | · | $66M | $67M | $68M | · | $69M | $70M | $71M | · | |
| Common Stock | $137.0K | $137.0K | $137.0K | $137.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | $136.0K | |
| Paid-in Capital | $348M | $347M | $345M | $343M | $343M | $341M | $339M | $338M | $337M | $335M | $333M | $332M | $331M | $330M | $329M | $327M | |
| Retained Earnings | $-112M | $-82M | $-93M | $-101M | $-98M | $-86M | $-73M | $-68M | $-56M | $-50M | $-46M | $-36M | $-25M | $-18M | $-8M | $5M | |
| Treasury Stock | $8M | $8M | $8M | $8M | $7M | $6M | $5M | $179.0K | · | · | · | $0 | · | · | · | · | |
| Stockholders' Equity | $229M | $257M | $245M | $235M | $238M | $248M | $261M | $269M | $281M | $286M | $287M | $296M | $306M | $312M | $320M | $332M | |
| Liabilities + Equity | $547M | $527M | $510M | $527M | $537M | $525M | $528M | $548M | $527M | $534M | $546M | $567M | $569M | $546M | $585M | $556M | |
| Shares Outstanding | 135,711,147 | 135,699,471 | 135,681,431 | 135,440,292 | 135,078,305 | 135,349,150 | 135,538,698 | 136,116,299 | 135,925,305 | 135,893,070 | 135,884,840 | 135,639,845 | 135,602,464 | 135,596,225 | 135,570,078 | 135,532,811 |
التدفق النقدي 12
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $5M | $5M | $3M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Stock-based Comp | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | |
| Amort. of Intangibles | $200.0K | $200.0K | $200.0K | $100.0K | $200.0K | $200.0K | $200.0K | $100.0K | $200.0K | $200.0K | $200.0K | $100.0K | $200.0K | $200.0K | $200.0K | $100.0K | |
| Other Non-cash | · | · | $-11M | · | · | · | $-10M | · | · | · | $-29M | · | · | · | $22M | · | |
| Operating Cash Flow | $18M | $21M | $4M | $9M | $25M | $7M | $-8M | $2M | $4M | $-9M | $-33M | $13M | $29M | $-35M | $13M | $3M | |
| CapEx | $4M | $2M | $4M | $-179.0K | $3M | $1M | $2M | $3M | $452.0K | $2M | $3M | $4M | $5M | $7M | $8M | $18M | |
| Investing Cash Flow | $-4M | $-3M | $-814.0K | $976.0K | $-8M | $4M | $-3M | $934.0K | $-1M | $-23M | $-3M | $-5M | $-5M | $-52M | $-8M | $-17M | |
| Debt Issued | $0 | $0 | $60M | · | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | · | · | $70.0K | · | · | · | $-949.0K | · | · | · | $-948.0K | · | · | · | $-948.0K | · | |
| Financing Cash Flow | $-2M | $-2M | $-11.0K | $-5M | $-2M | $-4M | $-8M | $44.0K | $-2M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| Net Change in Cash | $12M | $16M | $3M | $4M | $14M | $7M | $-18M | $3M | $13.0K | $-34M | $-39M | $6M | $22M | $-89M | $4M | $-15M | |
| Free Cash Flow | · | · | $-153.0K | · | · | · | $-10M | · | · | · | $-36M | · | · | · | $5M | · |
الربحية 6
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.2% | 22.0% | 21.8% | · | 18.7% | 17.7% | 16.8% | · | 17.6% | 17.8% | 15.3% | · | 16.7% | · | · | · | |
| Operating Margin | -11.5% | 5.5% | 3.5% | · | -4.7% | -6.0% | -2.4% | · | -3.0% | -0.94% | -5.9% | · | -4.7% | -8.2% | -9.7% | · | |
| Net Margin | -11.7% | 4.4% | 3.4% | · | -5.2% | -6.3% | -2.4% | · | -3.0% | -1.8% | -5.7% | · | -3.8% | -5.9% | -7.6% | · | |
| EBITDA Margin | -9.6% | 7.6% | 5.7% | · | -2.2% | -3.5% | 0.25% | · | -0.38% | 1.3% | -3.5% | · | -2.4% | -6.0% | -7.7% | · | |
| ROA | -5.4% | 2.0% | 1.6% | · | -2.1% | -2.5% | -0.92% | · | -1.1% | -0.64% | -1.8% | · | -1.2% | -1.8% | -2.3% | · | |
| ROE | -12.6% | 4.2% | 3.2% | · | -4.4% | -5.0% | -1.8% | · | -2.0% | -1.1% | -3.4% | · | -2.0% | -3.0% | -3.9% | · |
السيولة والملاءة 5
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.3 | 1.2 | · | 0.8 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.4 | · | 1.6 | 1.9 | 1.8 | · | |
| Quick Ratio | 0.9 | 1.0 | 1.0 | · | 0.6 | 0.9 | 1.0 | · | 1.1 | 1.2 | 1.3 | · | 1.5 | 1.7 | 1.7 | · | |
| Debt / Equity | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | |
| LT Debt / Equity | 0.2 | 0.2 | 0.2 | · | 0.0 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -5.7 | -1.9 | -16.2 | · | -20.2 | -61.3 | -27.5 | · |
الكفاءة 2
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | |
| Receivables Turnover | 6.9 | 6.7 | 6.8 | · | 5.4 | 4.5 | 4.5 | · | 5.5 | 4.6 | 4.5 | · | 5.2 | 4.7 | 5.2 | · |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $946M | $903M | $868M | · | $825M | $796M | $770M | · | $737M | $711M | $694M | · | $689M | $691M | $697M | · | |
| Net Income TTM | $-22M | $-6M | $-22M | · | $-35M | $-27M | $-25M | · | $-26M | $-30M | $-40M | · | $-32M | $-24M | $-7M | · | |
| Market Cap | $1.09B | $704M | $700M | · | $403M | $532M | $813M | · | $604M | $815M | $814M | · | $1.08B | $974M | $797M | · | |
| Enterprise Value | $1.01B | $637M | $650M | · | $364M | $509M | $792M | · | $570M | $784M | $747M | · | $984M | $899M | $680M | · | |
| P/E | -50.1 | -129.8 | -32.2 | · | -11.5 | -18.7 | -31.6 | · | -22.2 | -26.1 | -20.0 | · | -33.2 | -39.9 | -117.6 | · | |
| P/S | 1.2 | 0.8 | 0.8 | · | 0.5 | 0.7 | 1.1 | · | 0.8 | 1.1 | 1.2 | · | 1.6 | 1.4 | 1.1 | · | |
| P/B | 4.8 | 2.7 | 2.9 | · | 1.7 | 2.1 | 3.1 | · | 2.1 | 2.9 | 2.8 | · | 3.5 | 3.1 | 2.5 | · | |
| P / Tangible Book | 13.0 | 6.3 | 7.1 | · | 4.4 | 5.1 | 7.0 | · | 4.4 | 5.9 | 5.2 | · | 6.1 | 5.3 | 4.2 | · | |
| P / Cash Flow | · | · | 178.4 | · | · | · | -108.2 | · | · | · | -24.7 | · | · | · | 60.7 | · | |
| P / FCF | · | · | -4575.9 | · | · | · | -83.7 | · | · | · | -22.9 | · | · | · | 146.0 | · | |
| EV / EBITDA | -41.5 | 35.1 | 48.6 | · | -76.2 | -70.3 | 1540.8 | · | -780.2 | 312.8 | -115.8 | · | -235.6 | -89.7 | -51.6 | · | |
| EV / FCF | · | · | -4247.4 | · | · | · | -81.5 | · | · | · | -21.0 | · | · | · | 124.5 | · | |
| EV / Revenue | 1.1 | 0.7 | 0.7 | · | 0.4 | 0.6 | 1.0 | · | 0.8 | 1.1 | 1.1 | · | 1.4 | 1.3 | 1.0 | · | |
| Earnings Yield | -2.0% | -0.77% | -3.1% | · | -8.7% | -5.3% | -3.2% | · | -4.5% | -3.8% | -5.0% | · | -3.0% | -2.5% | -0.85% | · |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| الإيرادات | $854M | $764M | $688M | $699M | $638M |
| هامش الربح الإجمالي % | 18.0% | 17.3% | 14.7% | — | — |
| هامش الربح التشغيلي % | -3.5% | -3.0% | -7.2% | -0.63% | — |
| صافي الدخل | $-30M | $-21M | $-41M | $-7M | $-44M |
| EPS المخفف | $-0.22 | $-0.16 | $-0.30 | $-0.05 | $-0.36 |
الميزانية العمومية
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | 0.3 | 0.2 | 0.2 | 0.2 | — |
| النسبة الحالية | 1.1 | 1.2 | 1.4 | 2.3 | — |
| النسبة السريعة | 0.9 | 1.1 | 1.3 | 2.1 | — |
التدفق النقدي
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $27M | $-45M | $-3M | $-11M | — |
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.