MCRI Monarch Casino & Resort, Inc. - Common Stock
$117,44
السعر · مايو 20, 2026
البيانات الأساسية اعتبارًا من إبريل 30, 2026
نطاق 52 أسبوعًا
$80–$121
90% of range
تقييم المحللين
BUY
12 analysts
السعر المستهدف
$113
P/E (TTM)
17.6
ROE
18.8%
هامش صافي الربح
18.6%
MCRI 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
$117.44
القيمة السوقية
$1.71B
P/E (TTM)
17.6
ربح السهم (آخر 12 شهرًا)
$5.43
الإيرادات (آخر 12 شهرًا)
$545M
عائد التوزيعات
1.3%
ROE
18.8%
D/E الدين/حقوق الملكية
—
نطاق 52 أسبوعًا
$80 – $121
MCRI 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
$545M
2016-12-31
→
2025-12-31
ربح السهم
$5.43
2016-12-31
→
2025-12-31
التدفق النقدي الحر
$128M
2016-12-31
→
2025-12-31
الهوامش
18.6%
2018-12-31
→
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
MCRI
متوسط الأقران
P/E (TTM)
17.6
21.1
P/S (TTM) (السعر / المبيعات (آخر 12 شهرًا))
3.1
2.8
P/B (السعر / القيمة الدفترية)
3.2
3.2
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
MCRI
متوسط الأقران
Gross Margin (هامش الربح الإجمالي)
23.4%
47.6%
Net Profit Margin (هامش صافي الربح)
18.6%
6.7%
ROA (العائد على الأصول)
14.4%
5.1%
ROE
18.8%
23.5%
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
MCRI
متوسط الأقران
Current Ratio (النسبة الحالية)
0.9
0.9
Quick Ratio (النسبة السريعة)
0.1
—
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
MCRI
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
4.4%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
4.5%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
24.2%
—
EPS YoY (ربحية السهم على أساس سنوي)
41.4%
—
Net Income YoY (صافي الدخل مقارنة بالعام السابق)
39.3%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
MCRI
متوسط الأقران
Payout Ratio (نسبة التوزيع)
21.6%
—
التوزيعات العائد، نسبة التوزيع، تاريخ توزيع الأرباح، معدل النمو السنوي المركب لمدة 5 سنوات
عائد الأرباح
1.3%
نسبة التوزيع
21.6%
5Y Div CAGR
—
| تاريخ الاستحقاق | المبلغ |
|---|---|
| 2 مارس، 2026 | $0,3000 |
| 1 ديسمبر، 2025 | $0,3000 |
| 29 أغسطس، 2025 | $0,3000 |
| 30 مايو، 2025 | $0,3000 |
| 28 فبراير، 2025 | $0,3000 |
| 29 نوفمبر، 2024 | $0,3000 |
| 30 أغسطس، 2024 | $0,3000 |
| 31 مايو، 2024 | $0,3000 |
| 29 فبراير، 2024 | $0,3000 |
| 30 نوفمبر، 2023 | $0,3000 |
| 31 أغسطس، 2023 | $0,3000 |
| 31 مايو، 2023 | $0,3000 |
| 28 فبراير، 2023 | $5,0000 |
MCRI توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
12 محللين
- شراء قوي 2 16,7%
- شراء 5 41,7%
- احتفاظ 5 41,7%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
6 محللين · 2026-05-18
الوسيط
$116.50
المتوسط
$113.17
الآن
$117.44
منخفض
$99.00
مرتفع
$125.00
السعر المستهدف الوسيط
$116.50
-0,8%
السعر المستهدف المتوسط
$113.17
-3,6%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
0.12%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $1.58 | $1.17 | 0.41% |
| 31 ديسمبر، 2025 | $1.25 | $1.39 | -0.14% |
| 30 سبتمبر، 2025 | $1.69 | $1.61 | 0.08% |
| 30 يونيو، 2025 | $1.44 | $1.21 | 0.23% |
| 31 مارس، 2025 | $1.05 | $1.01 | 0.04% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| MCRI | $1.71B | 17.6 | 4.4% | 18.6% | 18.8% | 23.4% |
| CHDN | $7.92B | 8.0 | 7.0% | 13.1% | 37.3% | — |
| BYD | $6.51B | 3.8 | 4.1% | 45.1% | 88.0% | — |
| CZR | $4.74B | -9.7 | 2.1% | -4.4% | -13.1% | — |
| RRR | — | 19.9 | 3.7% | 9.3% | 88.8% | — |
| PENN | — | -2.5 | 5.8% | -12.1% | -35.9% | — |
| SBET | $1.76B | -1.2 | 666.1% | -2618.4% | -51.2% | — |
| ACEL | $939M | 19.0 | 8.1% | 3.9% | 19.4% | — |
| BALY | $802M | -1.5 | -0.58% | -26.7% | -126.8% | — |
| LVS | $43.94B | 27.7 | 15.2% | 12.5% | 72.7% | — |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 15
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $545M | $522M | $501M | $478M | $395M | $184M | $249M | $240M | $231M | $217M | |
| Gross Profit | $127M | $93M | $110M | $111M | $90M | $15M | $40M | $43M | $41M | $39M | |
| SG&A Expense | $109M | $108M | $106M | $98M | $84M | $60M | $69M | $66M | $63M | $58M | |
| Operating Expenses | $418M | $430M | $391M | $366M | $306M | $169M | $210M | $197M | $190M | $178M | |
| Operating Income | · | · | · | · | · | · | · | · | $41M | $39M | |
| Interest Expense | · | · | · | · | · | · | · | $177.0K | $967.0K | $616.0K | |
| Other Non-op | $2M | $-104.0K | $-2M | $-2M | $-5M | $-273.0K | $1.0K | $-177.0K | $967.0K | $-616.0K | |
| Pretax Income | $129M | $92M | $109M | $109M | $85M | $15M | $40M | $43M | $40M | $38M | |
| Income Tax | $28M | $20M | $26M | $22M | $17M | $-9M | $8M | $9M | $14M | $13M | |
| Net Income | $101M | $73M | $82M | $87M | $68M | $24M | $32M | $34M | $26M | $25M | |
| EPS (Basic) | $5.55 | $3.91 | $4.28 | $4.60 | $3.68 | $1.30 | $1.77 | $1.91 | $1.45 | $1.42 | |
| EPS (Diluted) | $5.43 | $3.84 | $4.20 | $4.47 | $3.53 | $1.25 | $1.70 | $1.83 | $1.39 | $1.39 | |
| Shares (Basic) | 18,282,000 | 18,611,000 | 19,244,000 | 18,996,000 | 18,617,000 | 18,218,000 | 18,025,000 | 17,846,000 | 17,585,000 | 17,305,000 | |
| Shares (Diluted) | 18,660,000 | 18,971,000 | 19,618,000 | 19,578,000 | 19,427,000 | 18,877,000 | 18,684,000 | 18,574,000 | 18,367,000 | 17,664,000 | |
| EBITDA | $54M | $51M | $47M | $43M | $38M | $17M | $15M | $15M | $56M | $39M |
الميزانية العمومية 26
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $30M | $29M | $26M | |
| Receivables | $11M | $10M | $12M | $10M | $9M | $4M | $5M | $7M | $7M | $5M | |
| Inventory | $9M | $9M | $8M | $8M | $7M | $8M | $7M | $4M | $3M | $3M | |
| Prepaid Expense | $10M | $11M | $11M | $9M | $8M | $8M | $6M | $6M | $5M | $4M | |
| Current Assets | $129M | $90M | $75M | $89M | $84M | $73M | $79M | $47M | $46M | $39M | |
| PP&E (Net) | $557M | $575M | $580M | $578M | $581M | $573M | $501M | $374M | $251M | $215M | |
| PP&E (Gross) | $960M | $930M | $904M | $870M | $834M | $802M | $722M | $581M | $448M | $399M | |
| Accum. Depreciation | $403M | $355M | $324M | $292M | $254M | $230M | $220M | $207M | $198M | $185M | |
| Goodwill | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | |
| Intangibles | $680.0K | $345.0K | $299.0K | $352.0K | $477.0K | $973.0K | $2M | $3M | $4M | $5M | |
| Other Non-current Assets | $2M | $418.0K | · | · | · | · | $908.0K | $2M | $3M | $3M | |
| Total Assets | $713M | $692M | $681M | $693M | $690M | $672M | $611M | $455M | $332M | $295M | |
| Accounts Payable | $45M | $41M | $23M | $14M | $19M | $12M | $17M | $11M | $8M | $9M | |
| Accrued Liabilities | $54M | $53M | $52M | $46M | $43M | $35M | $34M | $31M | $25M | $24M | |
| Current Liabilities | $150M | $146M | $123M | $118M | $141M | $109M | $79M | $59M | $39M | $35M | |
| Capital Leases | $12M | $13M | $14M | $13M | $13M | $14M | $15M | · | · | · | |
| Deferred Tax | $12M | $13M | $23M | $23M | $20M | $13M | · | · | · | · | |
| Other Non-current Liabilities | $1M | $881.0K | $2M | · | · | · | · | · | · | · | |
| Total Liabilities | $175M | $174M | $168M | $154M | $242M | $304M | $270M | $154M | $66M | $61M | |
| Total Debt | · | · | $6M | · | · | · | · | · | · | $26M | |
| Common Stock | $195.0K | $193.0K | $191.0K | $191.0K | $191.0K | $191.0K | $191.0K | $191.0K | $191.0K | $191.0K | |
| Retained Earnings | $598M | $518M | $468M | $498M | $411M | $342M | $319M | $287M | $258M | $232M | |
| Treasury Stock | $136M | $64M | $4M | $170.0K | $4M | $9M | $13M | $16M | $18M | $22M | |
| Stockholders' Equity | $538M | $518M | $513M | $539M | $448M | $368M | $341M | $301M | $266M | $234M | |
| Liabilities + Equity | $713M | $692M | $681M | $693M | $690M | $672M | $611M | $455M | $332M | $295M | |
| Shares Outstanding | 17,819,020 | 18,436,540 | 19,091,497 | 19,093,676 | 18,764,540 | 18,426,130 | 18,141,383 | 17,919,021 | 17,759,446 | 17,468,269 |
التدفق النقدي 18
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $54M | $51M | $47M | $43M | $38M | $17M | $15M | $15M | $15M | $15M | |
| Stock-based Comp | $8M | $8M | $7M | $5M | $4M | $4M | $8M | $5M | $7M | $2M | |
| Deferred Tax | $-2M | $-10M | $68.0K | $3M | $7M | $16M | $1M | $-647.0K | $4M | $47.0K | |
| Amort. of Intangibles | · | $200.0K | $200.0K | $100.0K | $500.0K | $1M | $1M | $1M | $1M | $1M | |
| Other Non-cash | $3M | $18M | $36M | $362.0K | $11M | $-29M | $7M | $5M | $-2M | · | |
| Operating Cash Flow | $165M | $141M | $173M | $140M | $128M | $31M | $63M | $59M | $49M | $44M | |
| CapEx | $36M | $47M | $49M | $39M | $47M | $89M | $125M | $137M | $50M | $26M | |
| Investing Cash Flow | $-37M | $-44M | $-51M | $-48M | $-38M | $-46M | $-135M | $-126M | $-47M | $-25M | |
| Debt Issued | · | · | · | · | · | $11M | $106M | $68M | · | · | |
| Net Debt Issued | · | · | $-7M | $-83M | $-92M | $-14M | $102M | · | · | $-15M | |
| Stock Repurchased | $73M | $60M | $5M | $6M | · | · | · | · | · | · | |
| Net Stock Activity | $-73M | $-60M | $-5M | $-6M | · | · | · | · | · | · | |
| Dividends Paid | $22M | $22M | $113M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-90M | $-82M | $-117M | $-87M | $-85M | $-17M | $102M | $68M | · | $-14M | |
| Net Change in Cash | · | · | · | · | · | · | · | $1M | $3M | $5M | |
| Taxes Paid | · | $30M | $26M | $16M | $12M | · | $6M | $7M | $12M | $12M | |
| Free Cash Flow | $128M | $93M | $124M | $100M | $81M | $-57M | $-62M | $-78M | $-536.0K | $18M | |
| Levered FCF | · | · | · | · | · | · | · | $-78M | $-1M | $17M |
الربحية 7
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 23.4% | 17.7% | 22.0% | 23.3% | 22.7% | 8.3% | 15.9% | 17.8% | · | · | |
| Net Margin | 18.6% | 13.9% | 16.4% | 18.3% | 17.3% | 12.8% | 12.8% | 14.2% | · | · | |
| Pretax Margin | 23.7% | 17.7% | 21.6% | 22.8% | 21.6% | 8.1% | 15.9% | 17.8% | · | · | |
| EBITDA Margin | 9.9% | 9.8% | 9.4% | 9.1% | 9.7% | 9.4% | 6.0% | 6.1% | · | · | |
| ROA | 14.4% | 10.6% | 12.0% | 12.7% | 10.1% | 3.7% | 6.0% | 8.7% | 8.1% | · | |
| ROE | 18.8% | 14.1% | 16.2% | 16.6% | 15.7% | 6.6% | 9.4% | 11.5% | 10.2% | · | |
| ROIC | · | · | · | · | · | · | · | · | 9.8% | 9.6% |
السيولة والملاءة 5
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.6 | 0.6 | 0.8 | 0.6 | 0.7 | 1.0 | 0.8 | 1.2 | 1.1 | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.6 | 0.9 | 0.9 | |
| Debt / Equity | · | · | 0.0 | · | · | · | · | · | · | 0.1 | |
| LT Debt / Equity | · | · | 0.0 | · | · | · | · | · | · | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 42.1 | 62.6 |
الكفاءة 2
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.3 | 0.5 | 0.6 | · | · | |
| Receivables Turnover | 51.1 | 46.9 | 46.5 | 51.8 | 62.7 | 40.1 | 40.9 | 35.2 | · | · |
معدلات النمو 9
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.4% | 4.1% | 4.9% | 20.9% | 114.4% | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.5% | 9.7% | 39.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 24.2% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 41.4% | -8.6% | -6.0% | 26.6% | 182.4% | · | · | · | · | · | |
| EPS CAGR 3Y | 6.7% | 2.9% | 49.8% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 34.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 39.3% | -11.7% | -5.8% | 27.7% | 189.2% | · | · | · | · | · | |
| Net Income CAGR 3Y | 5.0% | 2.0% | 51.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 33.8% | · | · | · | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 17
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $545M | $522M | $501M | $478M | $395M | $184M | $249M | $240M | $231M | $217M | |
| Net Income TTM | $101M | $73M | $82M | $87M | $68M | $24M | $32M | $34M | $26M | $25M | |
| Market Cap | $1.71B | $1.45B | $1.32B | $1.47B | $1.39B | $1.13B | $881M | $683M | $796M | $450M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $450M | |
| P/E | 17.6 | 20.5 | 16.5 | 17.2 | 20.9 | 49.0 | 28.6 | 20.8 | 32.2 | 18.5 | |
| P/S | 3.1 | 2.8 | 2.6 | 3.1 | 3.5 | 6.1 | 3.5 | 2.8 | 3.4 | 2.1 | |
| P/B | 3.2 | 2.8 | 2.6 | 2.7 | 3.1 | 3.1 | 2.6 | 2.3 | 3.0 | 1.9 | |
| P / Tangible Book | 3.3 | 3.0 | 2.7 | 2.9 | 3.3 | 3.3 | · | · | · | · | |
| P / Cash Flow | 10.4 | 10.3 | 7.6 | 10.5 | 10.8 | 35.9 | 13.9 | 11.6 | 16.1 | 10.3 | |
| P / FCF | 13.3 | 15.6 | 10.6 | 14.6 | 17.1 | -19.7 | -14.2 | -8.7 | -1485.0 | 25.6 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | 11.7 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | 25.6 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 2.1 | |
| Dividend Yield | 1.3% | 1.5% | 8.6% | · | · | · | · | · | · | · | |
| Earnings Yield | 5.7% | 4.9% | 6.1% | 5.8% | 4.8% | 2.0% | 3.5% | 4.8% | 3.1% | 5.4% | |
| Payout Ratio | 21.6% | 30.6% | 136.8% | · | · | · | · | · | · | · | |
| Annual Payout | $22M | $22M | $113M | · | · | · | · | · | · | · |
قائمة الدخل 13
| 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 | $137M | $140M | $143M | $137M | $125M | $135M | $138M | $128M | $122M | $128M | $133M | $124M | $117M | $121M | $134M | $115M | |
| Gross Profit | $35M | $29M | $38M | $35M | $25M | $4M | $35M | $30M | $24M | $25M | $32M | $30M | $23M | $28M | $36M | $26M | |
| SG&A Expense | $28M | $28M | $28M | $27M | $27M | $28M | $27M | $26M | $27M | $29M | $27M | $25M | $25M | $25M | $26M | $23M | |
| Operating Expenses | $102M | $111M | $105M | $102M | $100M | $131M | $103M | $99M | $98M | $103M | $101M | $94M | $93M | $92M | $97M | $90M | |
| Other Non-op | $598.0K | $654.0K | $575.0K | $392.0K | $316.0K | $245.0K | $-145.0K | $-211.0K | $7.0K | $111.0K | $-369.0K | $-780.0K | $-587.0K | $-200.0K | $-870.0K | $-700.0K | |
| Pretax Income | $36M | $30M | $39M | $35M | $26M | $4M | $35M | $29M | $24M | $25M | $32M | $29M | $23M | $28M | $35M | $25M | |
| Income Tax | $8M | $7M | $7M | $8M | $6M | $-63.0K | $8M | $7M | $6M | $7M | $7M | $7M | $5M | $5M | $8M | $6M | |
| Net Income | $28M | $23M | $32M | $27M | $20M | $4M | $28M | $23M | $18M | $18M | $24M | $22M | $18M | $22M | $27M | $19M | |
| EPS (Basic) | $1.55 | $1.27 | $1.73 | $1.47 | $1.08 | $0.25 | $1.50 | $1.21 | $0.95 | $0.94 | $1.26 | $1.16 | $0.92 | $1.17 | $1.45 | $1.02 | |
| EPS (Diluted) | $1.52 | $1.25 | $1.69 | $1.44 | $1.05 | $0.25 | $1.47 | $1.19 | $0.93 | $0.93 | $1.23 | $1.14 | $0.90 | $1.15 | $1.41 | $0.99 | |
| Shares (Basic) | 17,843,000 | -36,849,000 | 18,297,000 | 18,383,000 | 18,451,000 | -37,808,000 | 18,404,000 | 18,731,000 | 19,284,000 | -38,466,000 | 19,252,000 | 19,243,000 | 19,215,000 | -37,858,000 | 18,999,000 | 18,987,000 | |
| Shares (Diluted) | 18,201,000 | -37,628,000 | 18,736,000 | 18,723,000 | 18,829,000 | -38,524,000 | 18,746,000 | 19,090,000 | 19,659,000 | -39,262,000 | 19,608,000 | 19,618,000 | 19,654,000 | -39,099,000 | 19,503,000 | 19,582,000 | |
| EBITDA | $10M | · | $14M | $14M | $13M | · | $13M | $12M | $12M | · | $12M | $12M | $11M | · | $11M | $11M |
الميزانية العمومية 25
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Receivables | $10M | $11M | $9M | $12M | $12M | $10M | $12M | $10M | $10M | · | $11M | $8M | $8M | · | $10M | $7M | |
| Inventory | $8M | $9M | $8M | $8M | $8M | $9M | $8M | $8M | $7M | · | $7M | $7M | $7M | · | $7M | $8M | |
| Prepaid Expense | $9M | $10M | $9M | $8M | $8M | $11M | $9M | $8M | $9M | · | $8M | $7M | $8M | · | $8M | $6M | |
| Current Assets | $147M | $129M | $134M | $103M | $103M | $90M | $68M | $61M | $66M | · | $63M | $62M | $57M | · | $82M | $80M | |
| PP&E (Net) | $552M | $557M | $564M | $576M | $582M | $575M | $578M | $586M | $585M | · | $576M | $578M | $581M | · | $581M | $588M | |
| PP&E (Gross) | $963M | $960M | $955M | $957M | $950M | $930M | $920M | $928M | $922M | · | $892M | $881M | $885M | · | $863M | $862M | |
| Accum. Depreciation | $412M | $403M | $391M | $381M | $368M | $355M | $343M | $342M | $336M | · | $315M | $304M | $303M | · | $282M | $274M | |
| Goodwill | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | $25M | · | $25M | $25M | $25M | · | $25M | $25M | |
| Intangibles | · | $680.0K | $2M | $2M | $2M | · | $177.0K | $218.0K | $258.0K | · | $340.0K | $382.0K | $321.0K | · | $383.0K | $414.0K | |
| Other Non-current Assets | $2M | · | $289.0K | $321.0K | $354.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $725M | $713M | $725M | $706M | $712M | $692M | $671M | $672M | $677M | · | $664M | $665M | $664M | · | $689M | $694M | |
| Accounts Payable | $45M | $45M | $41M | $39M | $39M | $41M | $13M | $17M | $21M | · | $20M | $15M | $15M | · | $17M | $17M | |
| Accrued Liabilities | $51M | $54M | $51M | $49M | $50M | $53M | $50M | $47M | $51M | · | $49M | $43M | $44M | · | $48M | $43M | |
| Current Liabilities | $151M | $150M | $140M | $140M | $149M | $146M | $120M | $136M | $130M | · | $117M | $106M | $113M | · | $141M | $131M | |
| Capital Leases | $12M | $12M | $13M | $13M | $13M | $13M | $13M | $14M | $14M | · | $14M | $13M | $13M | · | $13M | $13M | |
| Deferred Tax | $12M | $12M | $13M | $13M | $13M | $13M | $23M | $23M | $23M | · | $23M | $23M | $23M | · | $20M | $20M | |
| Other Non-current Liabilities | $1M | $1M | $881.0K | $881.0K | $881.0K | $881.0K | $1M | $1M | $1M | · | · | · | · | · | · | · | |
| Total Liabilities | $175M | $175M | $167M | $167M | $176M | $174M | $158M | $174M | $168M | · | $162M | $183M | $200M | · | $173M | $207M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $8M | $41M | $51M | · | · | · | |
| Common Stock | $196.0K | $195.0K | $195.0K | $194.0K | $194.0K | $193.0K | $193.0K | $192.0K | $192.0K | · | $191.0K | $191.0K | $191.0K | · | $191.0K | $191.0K | |
| Retained Earnings | $620M | $598M | $580M | $554M | $533M | $518M | $520M | $498M | $480M | · | $455M | $437M | $420M | · | $476M | $448M | |
| Treasury Stock | $154M | $136M | $95M | $84M | $64M | $64M | $64M | $54M | $23M | · | · | · | $62.0K | · | $8M | $8M | |
| Stockholders' Equity | $550M | $538M | $558M | $539M | $536M | $518M | $513M | $498M | $509M | $513M | $502M | $482M | $463M | $539M | $515M | $486M | |
| Liabilities + Equity | $725M | $713M | $725M | $706M | $712M | $692M | $671M | $672M | $677M | · | $664M | $665M | $664M | · | $689M | $694M | |
| Shares Outstanding | 17,740,083 | 17,819,020 | 18,250,291 | 18,233,777 | 18,466,406 | 18,436,540 | 18,368,473 | 18,409,671 | 18,830,036 | 19,091,497 | 19,148,691 | 19,143,344 | 19,131,641 | 19,093,676 | 18,894,736 | 18,888,070 |
التدفق النقدي 13
| 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 | $10M | $13M | $14M | $14M | $13M | $13M | $13M | $12M | $12M | $12M | $12M | $12M | $11M | $11M | $11M | $11M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | |
| Other Non-cash | $8M | · | · | · | $1M | · | · | · | $6M | · | · | · | $31M | · | · | · | |
| Operating Cash Flow | $49M | $38M | $56M | $34M | $36M | $38M | $40M | $24M | $38M | $39M | $46M | $26M | $62M | $34M | $46M | $25M | |
| CapEx | $6M | $6M | $2M | $8M | $20M | $12M | $5M | $13M | $18M | $17M | $9M | $8M | $15M | $8M | $5M | $12M | |
| Investing Cash Flow | $-7M | $-3M | $-5M | $-12M | $-16M | $-9M | $-4M | $-13M | $-18M | $-17M | $-9M | $-10M | $-15M | $-7M | $-5M | $-13M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $-7M | · | · | · | |
| Stock Repurchased | $18M | $41M | $11M | · | · | $-63.0K | $10M | $31M | $20M | · | · | · | · | · | · | · | |
| Net Stock Activity | $-18M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $96M | · | · | · | |
| Financing Cash Flow | $-17M | $-46M | $-15M | $-25M | $-4M | $-9M | $-31M | $-18M | $-24M | $-13M | $-39M | $-15M | $-51M | $-21M | $-38M | $-15M | |
| Taxes Paid | · | · | $4M | · | · | · | $6M | · | · | · | $6M | · | · | $2M | $4M | · | |
| Free Cash Flow | $43M | · | · | · | $17M | · | · | · | $21M | · | · | · | $47M | · | · | · |
الربحية 6
| 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 | 25.6% | · | 26.7% | 25.5% | 20.2% | · | 25.6% | 23.0% | 19.6% | · | 24.0% | 24.0% | 19.9% | · | 27.2% | 22.3% | |
| Net Margin | 20.2% | · | 22.1% | 19.7% | 15.8% | · | 20.0% | 17.7% | 15.0% | · | 18.2% | 18.1% | 15.2% | · | 20.6% | 16.9% | |
| Pretax Margin | 26.0% | · | 27.1% | 25.8% | 20.4% | · | 25.5% | 22.9% | 19.6% | · | 23.7% | 23.4% | 19.4% | · | 26.5% | 21.6% | |
| EBITDA Margin | 7.7% | · | 9.8% | 9.9% | 10.5% | · | 9.5% | 9.7% | 10.3% | · | 9.2% | 9.4% | 9.7% | · | 8.4% | 9.2% | |
| ROA | 3.8% | · | 4.5% | 3.9% | 2.9% | · | 4.1% | 3.4% | 2.7% | · | 3.6% | 3.3% | 2.6% | · | 4.0% | 2.9% | |
| ROE | 5.1% | · | 5.9% | 5.2% | 3.8% | · | 5.4% | 4.6% | 3.8% | · | 4.8% | 4.6% | 3.8% | · | 5.9% | 4.4% |
السيولة والملاءة 4
| 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 | 1.0 | · | 1.0 | 0.7 | 0.7 | · | 0.6 | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.5 | · | 0.6 | 0.6 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.1 | 0.1 | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.1 | 0.1 | · | · | · |
الكفاءة 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Receivables Turnover | 12.6 | · | 13.7 | 12.5 | 11.3 | · | 12.1 | 14.3 | 13.3 | · | 12.7 | 16.0 | 15.1 | · | 14.4 | 14.3 |
التقييم (آخر 12 شهرًا) 11
| 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 | $542M | · | $543M | $528M | $513M | · | $521M | $506M | $495M | · | $507M | $489M | $474M | · | $469M | $433M | |
| Net Income TTM | $106M | · | $106M | $97M | $88M | · | $93M | $88M | $83M | · | $92M | $87M | $83M | · | $87M | $78M | |
| Market Cap | $1.70B | · | $1.93B | $1.58B | $1.44B | · | $1.46B | $1.25B | $1.41B | · | $1.19B | $1.35B | $1.42B | · | $1.06B | $1.11B | |
| P/E | 16.8 | · | 18.7 | 16.8 | 16.8 | · | 16.4 | 15.2 | 17.9 | · | 13.3 | 15.9 | 17.6 | · | 12.6 | 14.7 | |
| P/S | 3.1 | · | 3.6 | 3.0 | 2.8 | · | 2.8 | 2.5 | 2.9 | · | 2.3 | 2.8 | 3.0 | · | 2.3 | 2.6 | |
| P/B | 3.1 | · | 3.5 | 2.9 | 2.7 | · | 2.8 | 2.5 | 2.8 | · | 2.4 | 2.8 | 3.1 | · | 2.1 | 2.3 | |
| P / Tangible Book | 3.2 | · | 3.6 | 3.1 | 2.8 | · | 3.0 | 2.7 | 2.9 | · | 2.5 | 3.0 | 3.2 | · | 2.2 | 2.4 | |
| P / Cash Flow | 35.0 | · | · | · | 39.4 | · | · | · | 36.9 | · | · | · | 23.1 | · | · | · | |
| P / FCF | 39.5 | · | · | · | 86.3 | · | · | · | 68.3 | · | · | · | 30.3 | · | · | · | |
| Earnings Yield | 6.0% | · | 5.3% | 6.0% | 6.0% | · | 6.1% | 6.6% | 5.6% | · | 7.5% | 6.3% | 5.7% | · | 8.0% | 6.8% | |
| Payout Ratio | 19.4% | · | · | · | 27.9% | · | · | · | 31.1% | · | · | · | 541.1% | · | · | · |
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 | $545M | $522M | $501M | $478M | $395M |
| هامش الربح الإجمالي % | 23.4% | 17.7% | 22.0% | 23.3% | 22.7% |
| صافي الدخل | $101M | $73M | $82M | $87M | $68M |
| EPS المخفف | $5.43 | $3.84 | $4.20 | $4.47 | $3.53 |
الميزانية العمومية
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | — | — | 0.0 | — | — |
| النسبة الحالية | 0.9 | 0.6 | 0.6 | 0.8 | 0.6 |
| النسبة السريعة | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
التدفق النقدي
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $128M | $93M | $124M | $100M | $81M |
آخر الأخبار أحدث العناوين التي تذكر هذه الشركة
إشارات التداول إشارات شراء/بيع حديثة مع سعر الدخول ونسبة المخاطرة/المكافأة
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.