VTSI VirTra, Inc. - Common Stock
VTSI 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
VTSI مخطط سعر السهم OHLCV يومي مع مؤشرات فنية — تحريك وتكبير وتخصيص عرضك
أداء 10 سنوات اتجاهات الإيرادات وصافي الدخل والهوامش وربحية السهم
التقييم نسب مكرر الربحية (P/E)، مكرر المبيعات (P/S)، مكرر القيمة الدفترية (P/B)، EV/EBITDA — هل السهم مرتفع السعر أم رخيص؟
الربحية هامش الربح الإجمالي والتشغيلي والصافي؛ العائد على حقوق الملكية (ROE)، العائد على الأصول (ROA)، العائد على رأس المال المستثمر (ROIC)
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
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)
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
VTSI توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
- شراء قوي 2 25,0%
- شراء 5 62,5%
- احتفاظ 1 12,5%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
2 محللين · 2026-08-14سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 30 يونيو، 2026 | $-0.02 | $-0.10 | 0.08% |
| 31 مارس، 2026 | $-0.12 | $-0.13 | 0.01% |
| 31 ديسمبر، 2025 | $-0.07 | $-0.03 | -0.04% |
| 30 سبتمبر، 2025 | $-0.03 | $0.04 | -0.07% |
| 30 يونيو، 2025 | $0.02 | $0.02 | -0.00% |
| 31 مارس، 2025 | $0.11 | $-0.07 | 0.18% |
| 31 ديسمبر، 2024 | $-0.08 | $0.04 | -0.12% |
مقارنة الأقران (الصناعة الفرعية GICS) المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| VTSI | $47M | 210.0 | -97.4% | 139.0% | 0.56% | 8174.7% |
| OPXS | $91M | 17.7 | 21.6% | 12.4% | 22.4% | 29.2% |
| VWAV | — | — | — | — | — | — |
| VWAV | — | — | — | — | — | — |
| GE | $323.05B | 37.8 | 18.5% | 19.0% | 45.8% | — |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 16
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $186.0K | $0 | $748.0K | $28M | $24M | $19M | $19M | $18M | $17M | $16M | |
| Cost of Revenue | $7M | $7M | $11M | $12M | $13M | $7M | $9M | $7M | $6M | $6M | |
| Gross Profit | $15M | $19M | $27M | $16M | $11M | $12M | $10M | $11M | $10M | $10M | |
| R&D Expense | $2M | $3M | $3M | $3M | $2M | $2M | $1M | $1M | $1M | $1M | |
| SG&A Expense | $12M | $14M | $14M | $11M | $8M | $9M | $8M | $9M | $8M | $6M | |
| Operating Expenses | $15M | $17M | $17M | $14M | $10M | $11M | $9M | $10M | $9M | $8M | |
| Operating Income | $437.5K | $2M | $10M | $3M | $1M | $1M | $262.3K | $999.9K | $1M | $2M | |
| Other Non-op | $-290.3K | $254.6K | $586.1K | $-66.2K | $1M | $33.3K | $109.1K | $128.2K | $-549.5K | $26.4K | |
| Pretax Income | $147.2K | $2M | $10M | $3M | $3M | $1M | $371.4K | $1M | $757.0K | $2M | |
| Income Tax | $-111.3K | $887.3K | $2M | $571.6K | $246.1K | $-218.8K | $446.7K | $310.0K | $-3M | $102.8K | |
| Net Income | $258.4K | $1M | $9M | $2M | $3M | $1M | $-75.3K | $818.1K | $3M | $2M | |
| EPS (Basic) | $0.02 | $0.12 | $0.85 | $0.18 | $0.25 | $0.19 | $-0.01 | $0.10 | $0.41 | $0.26 | |
| EPS (Diluted) | $0.02 | $0.12 | $0.85 | $0.18 | $0.25 | $0.19 | $-0.01 | $0.10 | $0.39 | $0.24 | |
| Shares (Basic) | 11,272,483 | 11,162,917 | 10,958,448 | 10,863,680 | 10,007,386 | 7,757,037 | 7,747,655 | 7,903,801 | 7,919,568 | 7,917,356 | |
| Shares (Diluted) | 11,272,483 | 11,162,917 | 10,963,477 | 10,873,606 | 10,060,748 | 7,835,830 | 7,747,655 | 8,254,376 | 8,397,377 | 8,472,192 | |
| EBITDA | $2M | $3M | · | $3M | $2M | $2M | $570.3K | $1M | $2M | · |
الميزانية العمومية 26
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $18M | $19M | $13M | $20M | $7M | $1M | $3M | $5M | $4M | |
| Receivables | $6M | $8M | $16M | $3M | $4M | $1M | $2M | $1M | $1M | $3M | |
| Inventory | $13M | $15M | $12M | $10M | $5M | $4M | $2M | $2M | $2M | $1M | |
| Prepaid Expense | $3M | $1M | $906.8K | $531.1K | $940.9K | $382.4K | $354.0K | $377.5K | $586.4K | $250.1K | |
| Current Assets | $41M | $44M | $50M | $34M | $34M | $18M | $12M | $10M | $10M | $9M | |
| PP&E (Net) | $16M | $16M | $15M | $15M | $13M | $1M | $1M | $678.2K | $677.3K | $814.3K | |
| PP&E (Gross) | $23M | $22M | $20M | $19M | $16M | $4M | $3M | $3M | $2M | $2M | |
| Accum. Depreciation | $7M | $6M | $5M | $4M | $3M | $3M | $2M | $2M | $2M | $1M | |
| Intangibles | $3M | $558.7K | $567.5K | $587.8K | $535.1K | $271.0K | $217.9K | · | · | · | |
| Other Non-current Assets | $424.2K | $148.2K | $201.7K | $376.5K | $189.7K | $500.1K | $351.2K | $292.3K | · | · | |
| Total Assets | $65M | $65M | $70M | $54M | $50M | $23M | $17M | $15M | $15M | $10M | |
| Accounts Payable | $784.1K | $957.4K | $2M | $1M | $789.4K | $345.6K | $621.1K | $429.9K | $535.8K | $467.7K | |
| Short-term Debt | $227.8K | $230.8K | $226.4K | $232.5K | $236.3K | $266.0K | · | $11.2K | $11.2K | $11.2K | |
| Current Liabilities | $10M | $10M | $16M | $10M | $8M | $7M | $4M | $4M | $4M | $3M | |
| Capital Leases | $89.1K | $265.1K | $432.2K | $720.0K | $505.4K | $853.2K | $1M | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | $5.4K | · | · | · | · | · | |
| Total Liabilities | $20M | $20M | $27M | $20M | $18M | $11M | $7M | $5M | $4M | $4M | |
| Long-term Debt | $8M | $8M | $128.8K | · | · | · | · | · | · | · | |
| Total Debt | $227.8K | $230.8K | · | $232.5K | $236.3K | $266.0K | · | $11.2K | $11.2K | · | |
| Common Stock | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $778 | $775 | $783 | $793 | $793 | |
| Paid-in Capital | $33M | $33M | $32M | $31M | $31M | $14M | $14M | $14M | $15M | $14M | |
| Retained Earnings | $13M | $12M | $11M | $2M | $304.2K | $-2M | $-4M | $-4M | $-4M | $-8M | |
| Treasury Stock | · | · | · | · | · | · | · | $37.3K | $112.1K | · | |
| Stockholders' Equity | $46M | $45M | $43M | $34M | $31M | $12M | $10M | $11M | $10M | $6M | |
| Liabilities + Equity | $65M | $65M | $70M | $54M | $50M | $23M | $17M | $15M | $15M | $10M | |
| Shares Outstanding | 11,303,885 | 11,255,709 | 11,107,230 | 10,900,759 | 10,898,259 | 7,775,030 | 7,745,030 | 7,816,944 | 7,904,307 | 7,927,774 |
التدفق النقدي 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $1M | $928.5K | $887.1K | $589.1K | $380.2K | $308.0K | $291.9K | $270.9K | $192.6K | |
| Stock-based Comp | $141.0K | $777.1K | $75.0K | $456.2K | $223.7K | · | · | $7.1K | $167.5K | $181.8K | |
| Deferred Tax | $46.9K | $34.0K | $-3M | $-564.5K | $217.8K | $-100.0K | $608.0K | $310.0K | $2M | $425.0K | |
| Amort. of Intangibles | $311.0K | $8.9K | $20.2K | $67.3K | $23.1K | $8.9K | $8.1K | $0 | · | · | |
| Other Non-cash | $2M | $-2M | · | $-5M | $-4M | $487.1K | $-2M | $401.0K | $-3M | · | |
| Operating Cash Flow | $5M | $1M | $7M | $-3M | $-125.7K | $2M | $-2M | $2M | $3M | $2M | |
| CapEx | $2M | $2M | $1M | $3M | $3M | · | $171.5K | $292.8K | $133.8K | $309.5K | |
| Investing Cash Flow | $-4M | $-2M | $-1M | $-3M | $-4M | $2M | $1M | $-4M | $-133.8K | $-830.3K | |
| Debt Issued | · | · | · | · | · | · | $10.0K | · | · | · | |
| Net Debt Issued | $-253.5K | $-240.9K | · | $-231.3K | $-78.2K | · | $10.0K | · | · | · | |
| Financing Cash Flow | $-253.5K | $-220.7K | $-188.2K | $-190.4K | $17M | $1M | $-352.1K | $-625.3K | $-1M | $-538.0K | |
| Net Change in Cash | $553.8K | $-809.0K | $5M | $-6M | $13M | $5M | $-1M | $-3M | $1M | $386.6K | |
| Taxes Paid | $224.7K | $6M | · | $108.8K | $99.0K | $-118.8K | $-161.3K | $10.1K | $78.0K | $102.8K | |
| Free Cash Flow | $3M | $-588.3K | · | $-6M | $-4M | · | $-2M | $2M | $3M | · |
الربحية 8
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 8174.7% | · | · | 57.4% | 46.7% | 62.4% | 51.9% | 61.1% | 61.9% | · | |
| Operating Margin | 235.2% | · | · | 9.2% | 5.9% | 6.4% | 1.4% | 5.5% | 7.9% | · | |
| Net Margin | 139.0% | · | · | 6.9% | 10.4% | 7.8% | -0.40% | 4.5% | 19.7% | · | |
| Pretax Margin | 79.1% | · | · | 8.9% | 11.4% | 6.6% | 2.0% | 6.2% | 4.6% | · | |
| EBITDA Margin | 1183.0% | · | · | 12.3% | 8.4% | 8.4% | 3.0% | 7.1% | 9.6% | · | |
| ROA | 0.40% | 2.0% | · | 3.8% | 7.0% | 7.3% | -0.46% | 5.4% | 26.4% | · | |
| ROE | 0.56% | 3.0% | · | 5.9% | 8.1% | 13.6% | -0.74% | 7.1% | 38.8% | · | |
| ROIC | 1.7% | 2.6% | · | 5.9% | 4.2% | 12.1% | -0.52% | 6.8% | 54.1% | · |
السيولة والملاءة 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.0 | 4.6 | · | 3.5 | 4.4 | 2.4 | 2.6 | 2.9 | 2.3 | · | |
| Quick Ratio | 2.4 | 2.7 | · | 1.7 | 3.1 | 1.1 | 0.9 | 1.1 | 1.5 | · | |
| Debt / Equity | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · |
الكفاءة 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | · | 0.5 | 0.7 | 0.9 | 1.1 | 1.2 | 1.3 | · | |
| Inventory Turnover | 0.5 | 0.5 | · | 1.6 | 3.1 | 2.6 | 5.1 | 4.2 | 4.1 | · | |
| Receivables Turnover | 0.0 | · | · | 8.2 | 9.3 | 10.4 | 10.4 | 13.0 | 7.0 | · |
معدلات النمو 9
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | -97.4% | 15.8% | 28.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | -81.3% | · | -66.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -60.4% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -83.3% | -85.9% | 372.2% | -28.0% | 31.6% | · | · | · | · | · | |
| EPS CAGR 3Y | -51.9% | -21.7% | 64.8% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -36.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -81.0% | -84.2% | 342.4% | -23.0% | 71.8% | · | · | · | · | · | |
| Net Income CAGR 3Y | -49.1% | -18.7% | 80.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -29.4% | · | · | · | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $186.0K | $0 | $748.0K | $28M | $24M | $19M | $19M | $18M | $17M | · | |
| Net Income TTM | $258.4K | $1M | $9M | $2M | $3M | $1M | $-75.3K | $818.1K | $3M | · | |
| Market Cap | $47M | $76M | · | $51M | $76M | $27M | $38M | $24M | $42M | · | |
| Enterprise Value | $29M | $58M | · | $38M | $56M | $21M | · | $22M | $37M | · | |
| P/E | 210.0 | 56.2 | 11.1 | 26.0 | 28.0 | 18.5 | -487.0 | 30.7 | 13.5 | · | |
| P/S | 255.3 | · | · | 1.8 | 3.1 | 1.4 | 2.0 | 1.3 | 2.5 | · | |
| P/B | 1.0 | 1.7 | · | 1.5 | 2.4 | 2.3 | 3.7 | 2.3 | 4.0 | · | |
| P / Tangible Book | 1.1 | 1.7 | 2.5 | 1.5 | 2.5 | 2.4 | · | · | · | · | |
| P / Cash Flow | 10.3 | 60.4 | · | -19.0 | -601.6 | 12.2 | -26.3 | 13.1 | 15.7 | · | |
| P / FCF | 15.5 | -129.1 | · | -8.6 | -21.2 | · | -18.1 | 15.6 | 16.6 | · | |
| EV / EBITDA | 13.2 | 18.6 | · | 10.9 | 27.5 | 12.9 | · | 16.7 | 23.2 | · | |
| EV / FCF | 9.5 | -98.9 | · | -6.4 | -15.7 | · | · | 14.0 | 14.6 | · | |
| EV / Revenue | 156.5 | · | · | 1.3 | 2.3 | 1.1 | · | 1.2 | 2.2 | · | |
| Earnings Yield | 0.48% | 1.8% | 9.0% | 3.9% | 3.6% | 5.4% | -0.21% | 3.3% | 7.4% | · |
قائمة الدخل 16
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6M | $93.6K | $-19M | $5M | $7M | $0 | $-21M | $7M | $6M | $7M | $8M | $10M | $10M | $9M | $5M | $8M | |
| Cost of Revenue | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $550.4K | $3M | $2M | $4M | $3M | $3M | $2M | $3M | |
| Gross Profit | $3M | $2M | $2M | $4M | $5M | $5M | $4M | $5M | $6M | $5M | $5M | $6M | $7M | $5M | $3M | $5M | |
| R&D Expense | $435.5K | $500.7K | $476.8K | $689.5K | $608.1K | $609.1K | $328.2K | $1M | $855.3K | $693.4K | $487.4K | $711.8K | $766.3K | $622.5K | $687.9K | $617.1K | |
| SG&A Expense | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Operating Expenses | $4M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $4M | |
| Operating Income | $-187.5K | $-1M | $-1M | $-450.2K | $914.4K | $1M | $-541.1K | $755.6K | $1M | $650.4K | $2M | $2M | $3M | $2M | $-1M | $1M | |
| Other Non-op | $14.6K | $53.4K | $369.8K | $89.7K | $-748.1K | $-1.7K | $-267.0K | $35.5K | $156.9K | $329.3K | $209.5K | $75.5K | $116.4K | $-94.7K | $46.3K | $-7.6K | |
| Pretax Income | $-172.8K | $-1M | $-1M | $-360.5K | $166.3K | $1M | $-808.1K | $791.1K | $1M | $979.6K | $2M | $2M | $4M | $2M | $-1M | $1M | |
| Income Tax | $88.4K | $54.0K | $-232.3K | $28.1K | $-9.0K | $102.0K | $80.3K | $208.0K | $87.6K | $511.4K | $244.3K | $977.5K | $641.3K | $423.6K | $-222.7K | $246.7K | |
| Net Income | $-261.3K | $-1M | $-792.4K | $-388.6K | $175.3K | $1M | $-888.3K | $583.1K | $1M | $468.2K | $2M | $1M | $3M | $1M | $-802.9K | $787.4K | |
| EPS (Basic) | $-0.02 | $-0.12 | $-0.08 | $-0.03 | $0.02 | $0.11 | $-0.08 | $0.05 | $0.11 | $0.04 | $0.15 | $0.09 | $0.27 | $0.13 | $-0.07 | $0.07 | |
| EPS (Diluted) | $-0.02 | $-0.12 | $-0.08 | $-0.03 | $0.02 | $0.11 | $-0.08 | $0.05 | $0.11 | $0.04 | $0.15 | $0.09 | $0.27 | $0.13 | $-0.07 | $0.07 | |
| Shares (Basic) | 11,307,865 | 11,303,885 | -22,420,306 | 11,269,164 | 11,261,588 | 11,162,037 | -22,035,629 | 11,175,882 | 11,063,366 | 10,959,298 | 10,934,962 | 10,924,714 | 10,917,311 | -21,678,109 | 10,867,745 | 10,866,775 | |
| Shares (Diluted) | 11,307,865 | 11,303,885 | -22,420,306 | 11,269,164 | 11,261,588 | 11,162,037 | -22,040,019 | 11,175,882 | 11,065,866 | 10,961,188 | 10,942,509 | 10,933,130 | 10,919,391 | -21,736,817 | 10,867,745 | 10,892,302 | |
| EBITDA | $-187.5K | $-858.0K | · | $-450.2K | $914.4K | $2M | · | $755.6K | $1M | $2M | $2M | $2M | $4M | · | $-1M | $1M |
الميزانية العمومية 25
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $18M | $19M | $21M | $21M | $18M | $18M | $20M | $18M | $22M | $17M | $13M | $14M | $13M | $16M | $15M | |
| Receivables | $4M | $5M | $6M | $5M | $6M | $9M | $8M | $7M | $9M | $10M | $14M | $18M | $5M | $3M | $2M | $6M | |
| Inventory | $14M | $14M | $13M | $12M | $13M | $15M | $15M | $14M | $13M | $12M | $11M | $10M | $11M | $10M | $10M | $9M | |
| Prepaid Expense | $2M | $1M | $3M | $3M | $3M | $2M | $1M | $2M | $2M | $832.7K | $1M | $546.3K | $532.7K | $531.1K | $705.1K | $848.8K | |
| Current Assets | $38M | $39M | $41M | $43M | $44M | $45M | $44M | $45M | $44M | $48M | $46M | $44M | $38M | $34M | $33M | $36M | |
| PP&E (Net) | $21M | $16M | $16M | $16M | $16M | $16M | $16M | $16M | $17M | $17M | $15M | $15M | $15M | $15M | $15M | $14M | |
| PP&E (Gross) | $28M | $23M | $23M | $23M | $23M | $23M | $22M | $22M | $22M | $22M | $20M | $20M | $19M | $19M | $18M | $18M | |
| Accum. Depreciation | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | |
| Intangibles | $3M | $2M | $3M | $3M | $3M | $556.4K | $558.7K | $560.9K | $563.1K | $565.3K | $569.8K | $572.0K | $582.2K | $587.8K | $593.4K | $580.0K | |
| Other Non-current Assets | $452.7K | $424.2K | $424.2K | $148.2K | $148.2K | $148.2K | $148.2K | $201.7K | $201.7K | $201.7K | $201.7K | $202.5K | $377.3K | $376.5K | $376.5K | $376.5K | |
| Total Assets | $66M | $63M | $65M | $66M | $67M | $67M | $65M | $66M | $66M | $69M | $69M | $66M | $59M | $54M | $51M | $53M | |
| Accounts Payable | $613.0K | $972.0K | $784.1K | $1M | $1M | $1M | $957.4K | $1M | $1M | $2M | $1M | $1M | $2M | $1M | $697.9K | $1M | |
| Short-term Debt | $312.5K | $226.0K | $227.8K | $226.9K | $227.8K | $228.5K | $230.8K | $230.8K | $230.5K | $226.7K | $207.2K | $246.2K | $229.4K | $232.5K | $232.6K | $233.7K | |
| Current Liabilities | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $9M | $10M | $14M | $17M | $18M | $11M | $10M | $7M | $9M | |
| Capital Leases | $0 | $42.4K | $89.1K | $135.2K | $174.7K | $221.6K | $265.1K | $308.1K | $353.7K | $289.7K | $307.1K | $450.3K | $585.2K | $720.0K | $854.6K | $321.2K | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $5.4K | |
| Total Liabilities | $22M | $19M | $20M | $19M | $20M | $20M | $20M | $20M | $21M | $25M | $29M | $29M | $22M | $20M | $19M | $20M | |
| Long-term Debt | · | · | $8M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $312.5K | $226.0K | · | $226.9K | $227.8K | $228.5K | · | $230.8K | $230.5K | $226.7K | $207.2K | $246.2K | $229.4K | · | $232.6K | $233.7K | |
| Common Stock | · | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | |
| Paid-in Capital | $33M | $33M | $33M | $33M | $33M | $33M | $33M | $32M | $32M | $32M | $32M | $32M | $32M | $31M | $31M | $31M | |
| Retained Earnings | $11M | $11M | $13M | $14M | $14M | $14M | $12M | $14M | $13M | $12M | $8M | $6M | $5M | $2M | $865.8K | $2M | |
| Stockholders' Equity | $44M | $44M | $46M | $47M | $47M | $47M | $45M | $46M | $45M | $44M | $40M | $38M | $37M | $34M | $32M | $33M | |
| Liabilities + Equity | $66M | $63M | $65M | $66M | $67M | $67M | $65M | $66M | $66M | $69M | $69M | $66M | $59M | $54M | $51M | $53M | |
| Shares Outstanding | · | 11,303,885 | 11,303,885 | 11,283,107 | 11,261,588 | 11,260,209 | 11,255,709 | 11,242,925 | 11,112,230 | 11,109,730 | 10,961,356 | 10,926,774 | 10,924,274 | 10,900,759 | 10,898,259 | 10,876,945 |
التدفق النقدي 12
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $520.4K | $470.0K | $810.1K | $122.6K | $513.2K | $316.6K | $302.3K | $309.4K | $288.5K | $236.5K | $221.6K | $252.3K | $227.6K | $227.3K | $213.1K | $230.9K | |
| Stock-based Comp | $56.1K | $42.5K | $52.0K | $-123.9K | $183.3K | $29.5K | · | · | $212.0K | $140.0K | · | $175.4K | $24.1K | · | · | $44.2K | |
| Amort. of Intangibles | $120.6K | $115.5K | $114.8K | $115.7K | $78.2K | $2.2K | $2.2K | $1.7K | $2.7K | $2.2K | $3.0K | $10.2K | $5.6K | $5.6K | $20.6K | $20.6K | |
| Other Non-cash | · | $235.8K | · | · | · | $-2M | · | · | · | $4M | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $-2M | $-580.4K | $-1M | $36.3K | $6M | $65.7K | $-908.7K | $897.7K | $-4M | $5M | $4M | $-665.1K | $978.6K | $-1M | $1M | $338.0K | |
| CapEx | · | · | $616.3K | $-97.5K | $568.1K | $428.4K | $153.3K | $83.5K | $62.0K | $2M | $166.6K | $182.2K | $163.4K | $897.1K | $598.3K | $921.3K | |
| Investing Cash Flow | $-1M | $-96.9K | $-616.3K | $97.5K | $-3M | $-428.4K | $-153.3K | $-83.5K | $-62.0K | $-2M | $-166.6K | $-182.2K | $-163.4K | $-897.1K | $-632.3K | $-955.7K | |
| Net Debt Issued | · | $-67.2K | · | · | · | $-65.5K | · | · | · | $-35.2K | · | · | $-57.8K | · | · | · | |
| Financing Cash Flow | $-55.0K | $-67.2K | $-60.4K | $-64.1K | $-63.4K | $-65.5K | $-565.7K | $442.6K | $-73.2K | $-24.4K | $-27.5K | $-67.4K | $-41.0K | $-51.7K | $-36.4K | $-52.3K | |
| Net Change in Cash | $-4M | $-744.4K | $-2M | $69.8K | $3M | $-428.2K | $-2M | $1M | $-4M | $4M | $4M | $-914.8K | $774.1K | $-2M | $656.9K | $-670.0K | |
| Taxes Paid | $0 | $-1M | $-374.5K | $-121.7K | $700.0K | $21.0K | $190.4K | $1.1K | $5M | $24.0K | · | · | $108.8K | $-19.7K | $29.5K | $29.5K | |
| Free Cash Flow | · | · | · | · | · | $-362.7K | · | · | · | · | · | · | $815.2K | · | · | · |
الربحية 8
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 59.3% | 2279.8% | · | 65.8% | 69.0% | 72.6% | · | 73.5% | 90.9% | 67.5% | 71.2% | 57.3% | 69.3% | · | 51.3% | 59.3% | |
| Operating Margin | -3.2% | -1418.9% | · | -8.4% | 13.1% | 19.1% | · | 10.1% | 18.6% | 17.3% | 22.1% | 18.7% | 34.6% | · | -21.9% | 13.0% | |
| Net Margin | -4.5% | -1419.6% | · | -7.3% | 2.5% | 17.6% | · | 7.8% | 19.8% | 15.0% | 21.6% | 9.9% | 29.4% | · | -16.4% | 9.8% | |
| Pretax Margin | -3.0% | -1361.9% | · | -6.7% | 2.4% | 19.1% | · | 10.6% | 21.2% | 21.3% | 24.9% | 19.4% | 35.8% | · | -20.9% | 12.9% | |
| EBITDA Margin | -3.2% | -916.7% | · | -8.4% | 13.1% | 23.5% | · | 10.1% | 18.6% | 20.2% | 22.1% | 18.7% | 36.9% | · | -21.9% | 13.0% | |
| ROA | -0.39% | -2.0% | · | -0.59% | 0.26% | 1.9% | · | 0.87% | 1.8% | 1.9% | 2.7% | 1.7% | 5.4% | · | -1.5% | 1.6% | |
| ROE | -0.57% | -2.9% | · | -0.84% | 0.38% | 2.8% | · | 1.4% | 2.9% | 3.0% | 4.5% | 2.9% | 8.6% | · | -2.5% | 2.5% | |
| ROIC | -0.64% | -3.1% | · | -1.0% | 2.0% | 2.7% | · | 1.2% | 2.3% | 2.2% | 3.6% | 2.6% | 7.7% | · | -2.6% | 2.4% |
السيولة والملاءة 3
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.9 | 3.9 | · | 4.4 | 4.4 | 4.5 | · | 5.0 | 4.6 | 3.3 | 2.7 | 2.5 | 3.5 | · | 4.8 | 4.0 | |
| Quick Ratio | 1.9 | 2.3 | · | 2.7 | 2.7 | 2.7 | · | 3.0 | 2.9 | 2.3 | 1.8 | 1.8 | 1.7 | · | 2.6 | 2.4 | |
| Debt / Equity | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
الكفاءة 3
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.2 | |
| Inventory Turnover | 0.2 | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.0 | 0.2 | 0.2 | 0.5 | 0.3 | · | 0.3 | 0.5 | |
| Receivables Turnover | 1.1 | 0.0 | · | 0.9 | 0.9 | 0.7 | · | 0.7 | 0.4 | 1.1 | 0.9 | 0.9 | 2.0 | · | 1.4 | 1.3 |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $18M | $12M | · | $27M | $28M | $28M | · | $28M | $31M | $35M | $33M | $33M | $30M | · | $26M | $26M | |
| Net Income TTM | $-3M | $-2M | · | $162.5K | $1M | $2M | · | $4M | $4M | $6M | $5M | $4M | $4M | · | $2M | $3M | |
| Market Cap | · | $42M | · | $59M | $80M | $46M | · | $70M | $85M | $114M | $61M | $83M | $44M | · | $59M | $54M | |
| Enterprise Value | · | $24M | · | $39M | $59M | $28M | · | $50M | $67M | $92M | $44M | $70M | $30M | · | $44M | $39M | |
| P/E | -20.9 | -185.5 | · | 35.1 | 24.4 | 13.1 | · | 17.8 | 19.7 | 18.7 | 12.7 | 21.1 | 12.5 | · | 31.8 | 17.0 | |
| P/S | · | 3.4 | · | 2.2 | 2.9 | 1.6 | · | 2.5 | 2.7 | 3.2 | 1.9 | 2.5 | 1.5 | · | 2.3 | 2.1 | |
| P/B | · | 0.9 | · | 1.3 | 1.7 | 1.0 | · | 1.5 | 1.9 | 2.6 | 1.5 | 2.2 | 1.2 | · | 1.8 | 1.6 | |
| P / Tangible Book | · | 1.0 | · | 1.3 | 1.8 | 1.0 | · | 1.5 | 1.9 | 2.6 | 1.6 | 2.2 | 1.2 | · | 1.9 | 1.6 | |
| P / Cash Flow | · | -72.3 | · | · | · | 697.6 | · | · | · | 22.2 | · | · | 44.7 | · | · | · | |
| P / FCF | · | · | · | · | · | -126.4 | · | · | · | · | · | · | 53.6 | · | · | · | |
| EV / EBITDA | · | -28.3 | · | -86.2 | 64.7 | 16.9 | · | 66.8 | 59.5 | 56.3 | 26.5 | 36.3 | 8.0 | · | -40.6 | 37.2 | |
| EV / FCF | · | · | · | · | · | -78.4 | · | · | · | · | · | · | 36.4 | · | · | · | |
| EV / Revenue | · | 2.0 | · | 1.4 | 2.1 | 1.0 | · | 1.8 | 2.1 | 2.6 | 1.3 | 2.1 | 1.0 | · | 1.7 | 1.5 | |
| Earnings Yield | -4.8% | -0.54% | · | 2.9% | 4.1% | 7.6% | · | 5.6% | 5.1% | 5.3% | 7.9% | 4.7% | 8.0% | · | 3.1% | 5.9% |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-12-31 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| الإيرادات | $186.0K | — | $0 | $748.0K | $28M |
| هامش الربح الإجمالي % | 8174.7% | — | — | — | 57.4% |
| هامش الربح التشغيلي % | 235.2% | — | — | — | 9.2% |
| صافي الدخل | $258.4K | — | $1M | $9M | $2M |
| EPS المخفف | $0.02 | — | $0.12 | $0.85 | $0.18 |
الميزانية العمومية
| 2025-12-31 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | 0.0 | — | 0.0 | — | 0.0 |
| النسبة الحالية | 4.0 | — | 4.6 | — | 3.5 |
| النسبة السريعة | 2.4 | — | 2.7 | — | 1.7 |
التدفق النقدي
| 2025-12-31 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $3M | — | $-588.3K | — | $-6M |
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.
الملاك المؤسسيون (13F) 43 مقدمي إقرار · $5.8M إجمالي · حتى تاريخ 30 يونيو، 2026
المؤسسات التي تبلغ عن حيازتها لهذا السهم في نموذج SEC 13F ربع السنوي الخاص بها. المراكز الطويلة فقط؛ قد يظهر مقدم واحد مرتين لأرجل خيارات منفصلة. الأرجل الكبيرة المتعاكسة من خيارات البيع/الشراء تعكس عادةً صناعة السوق أو المخزون المتحوط، وليس القناعة الاتجاهية.
| مراكز جديدة | المراكز الخارجة | زيادة | انخفض | صافي التغير في الأسهم |
|---|---|---|---|---|
| 8 (+1 مقابل الربع السابق) | 9 (0 مقابل الربع السابق) | 4 (-5 مقابل الربع السابق) | 18 (+3 مقابل الربع السابق) | +437K |
مقارنة بـ Q1 2026. المواعيد النهائية لتقديم إقرارات نموذج 13F لهيئة الأوراق المالية والبورصات (SEC) هي في غضون 45 يومًا من نهاية الربع بالإضافة إلى فترة سماح قصيرة للمقدمين المتأخرين — يتم تخطي الأرباع التي لا تزال ضمن هذه النافذة لصالح أحدث زوج تم الإبلاغ عنه بالكامل.
| مؤسسة | القيمة | الأسهم | % من 13F المتتبعة | النوع |
|---|---|---|---|---|
| VANGUARD CAPITAL MANAGEMENT LLC | $1442883 | 459517 | 24,96% | الأسهم |
| DIMENSIONAL FUND ADVISORS LP | $852359 | 271452 | 14,74% | الأسهم |
| Archon Capital Management LLC | $387052 | 123265 | 6,70% | الأسهم |
| GEODE CAPITAL MANAGEMENT, LLC | $341743 | 108802 | 5,91% | الأسهم |
| MILLENNIUM MANAGEMENT LLC | $254346 | 81002 | 4,40% | الأسهم |
| ARS Investment Partners, LLC | $253326 | 80677 | 4,38% | الأسهم |
| PERRITT CAPITAL MANAGEMENT INC | $244709 | 58264 | 4,23% | الأسهم |
| WOLVERINE TRADING, LLC | $219450 | 39900 | 3,80% | عقد خيار البيع |
| VANGUARD FIDUCIARY TRUST CO | $198467 | 63206 | 3,43% | الأسهم |
| United Advisor Group, LLC | $187505 | 59715 | 3,24% | الأسهم |
| LPL Financial LLC | $147718 | 47044 | 2,56% | الأسهم |
| STATE STREET CORP | $139181 | 44325 | 2,41% | الأسهم |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $135890 | 43277 | 2,35% | الأسهم |
| RENAISSANCE TECHNOLOGIES LLC | $135020 | 43000 | 2,34% | الأسهم |
| Nuveen Asset Management, LLC | $95850 | 14200 | 1,66% | الأسهم |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $92944 | 29600 | 1,61% | عقد خيار البيع |
| Qube Research & Technologies Ltd | $85361 | 27185 | 1,48% | الأسهم |
| CITADEL ADVISORS LLC | $77872 | 24800 | 1,35% | عقد خيار البيع |
| NORTHERN TRUST CORP | $76745 | 24441 | 1,33% | الأسهم |
| WOLVERINE TRADING, LLC | $59950 | 10900 | 1,04% | عقد خيار الشراء |
| GOLDMAN SACHS GROUP INC | $50623 | 16122 | 0,88% | الأسهم |
| DIVERSIFY WEALTH MANAGEMENT, LLC | $41602 | 13249 | 0,72% | الأسهم |
| Diversify Advisory Services, LLC | $41602 | 13249 | 0,72% | الأسهم |
| ESSEX INVESTMENT MANAGEMENT CO LLC | $40183 | 12797 | 0,70% | الأسهم |
| Ashton Thomas Private Wealth, LLC | $39828 | 12684 | 0,69% | الأسهم |
| CITADEL ADVISORS LLC | $35469 | 11296 | 0,61% | الأسهم |
| JANE STREET GROUP, LLC | $33284 | 10600 | 0,58% | عقد خيار الشراء |
| VANGUARD GROUP INC | $21974 | 5232 | 0,38% | الأسهم |
| Vanguard Global Advisers, LLC | $16428 | 5232 | 0,28% | الأسهم |
| RAYMOND JAMES FINANCIAL INC | $9367 | 2983 | 0,16% | الأسهم |
| BlackRock, Inc. | $8032 | 2558 | 0,14% | الأسهم |
| SBI Securities Co., Ltd. | $7392 | 2354 | 0,13% | الأسهم |
| SIMPLEX TRADING, LLC | $3265 | 1040 | 0,06% | الأسهم |
| UBS Group AG | $3140 | 1000 | 0,05% | الأسهم |
| BARCLAYS PLC | $173 | 55 | 0,00% | الأسهم |
| CWM, LLC | $45 | 12 | 0,00% | الأسهم |
| GSA CAPITAL PARTNERS LLP | $39 | 12542 | 0,00% | الأسهم |
| OSAIC HOLDINGS, INC. | $25 | 8 | 0,00% | الأسهم |
| GROUP ONE TRADING LLC | $22 | 7 | 0,00% | الأسهم |
| BNP PARIBAS FINANCIAL MARKETS | $9 | 3 | 0,00% | الأسهم |
| Caitong International Asset Management Co., Ltd | $3 | 1 | 0,00% | الأسهم |
| ROYAL BANK OF CANADA | $0 | 28 | 0,00% | الأسهم |
| ACADIAN ASSET MANAGEMENT LLC | $0 | 13 | 0,00% | الأسهم |
المطلعون على الشركة 5 من المطلعين · مسؤولون 0 · مديرون 4
| مطلع | الدور | آخر نشاط | الأسهم المملوكة | مشتريات 12 شهرًا | مبيعات 12 شهرًا | صافي 12 شهرًا |
|---|---|---|---|---|---|---|
| Michael T. Ayers | مدير | 22 يونيو، 2026 A | 7970 | 0 | 0 | $0 |
| Maria R. Gervais | مدير | 22 يونيو، 2026 A | 10126 | 0 | 0 | $0 |
| Grant Barber | مدير | 22 يونيو، 2026 A | 21042 | 0 | 0 | $0 |
| Gregg C Johnson | مدير | 22 يونيو، 2026 A | 13351 | 0 | 0 | $0 |
| Nancy Jean Ferris | — | 13 أكتوبر، 2003 S | 5104729 | 0 | 0 | $0 |
المطلعون من إيداعات SEC Form 3/4/5؛ صافي = سوق مفتوح فقط
ملكية صناديق المؤشرات المتداولة محتفظ بها بواسطة 10 صناديق مؤشرات متداولة
الوزن يعكس فقط ممتلكات الأسهم المباشرة (N-PORT)؛ قد تحتفظ الصناديق المضاعفة أو القائمة على المشتقات بتعرض إضافي للمقايضة غير معروض.
| صندوق | الوزن | الوحدات | حتى تاريخ | المصدر |
|---|---|---|---|---|
| IWC · iShares Trust | 0,01% | 37372 SH | 8 أغسطس، 2026 | يومي |
| DFSV · Dimensional ETF Trust | 0,00% | 57729 NS | 30 إبريل، 2026 | N-PORT |
| DXUV · Dimensional ETF Trust | 0,00% | 1934 NS | 30 إبريل، 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0,00% | 39934 NS | 30 إبريل، 2026 | N-PORT |
| DFAT · Dimensional ETF Trust | 0,00% | 29255 NS | 30 إبريل، 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0,00% | 1676 NS | 30 إبريل، 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0,00% | 126391 SH | 8 أغسطس، 2026 | يومي |
| VTI · VANGUARD INDEX FUNDS | 0,00% | 324290 SH | 8 أغسطس، 2026 | يومي |
| DFAC · Dimensional ETF Trust | 0,00% | 2689 NS | 30 إبريل، 2026 | N-PORT |
| DFSU · Dimensional ETF Trust | 0,00% | 4 NS | 30 إبريل، 2026 | N-PORT |