SRI Stoneridge, Inc. Common Stock
$6.77
Price · May 1, 2026
Fundamentals as of Mar 16, 2026
52W Range
$4–$10
47% of range
Analyst Rating
SELL
8 analysts
Price Target
—
P/E (TTM)
-1.6
ROE
-46.7%
Net Profit Margin
-11.9%
SRI Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$6.77
Market Cap
$162M
P/E (TTM)
-1.6
EPS (TTM)
$-3.70
Revenue (TTM)
$861M
Div Yield
—
ROE
-46.7%
Debt/Equity
—
52W Range
$4 – $10
SRI Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$861M
2016-12-31
→
2025-12-31
EPS
$-3.70
2016-12-31
→
2025-12-31
Free Cash Flow
$12M
2016-12-31
→
2025-12-31
Margins
-11.9%
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
SRI
Peer Median
P/E (TTM)
-1.6
19.4
P/S (TTM)
0.2
0.5
P/B
0.9
1.1
Price / FCF
13.3
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
SRI
Peer Median
Operating Margin
-4.5%
—
Net Profit Margin
-11.9%
-0.21%
ROA
-17.5%
-1.1%
ROE
-46.7%
-18.7%
ROIC
-39.8%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
SRI
Peer Median
Current Ratio
2.3
2.2
Quick Ratio
1.3
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
SRI
Peer Median
Revenue YoY
-5.2%
—
Revenue CAGR 3Y
-1.5%
—
Revenue CAGR 5Y
5.9%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
SRI
Peer Median
SRI Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
SELL
8 analysts
- Strong Buy 0 0.0%
- Buy 0 0.0%
- Hold 3 37.5%
- Sell 4 50.0%
- Strong Sell 1 12.5%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
-0.44%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| Dec. 31, 2025 | $-2.77 | $-0.12 | -2.6% |
| Sept. 30, 2025 | $-0.18 | $0.00 | -0.18% |
| June 30, 2025 | $-0.25 | $-0.09 | -0.16% |
| March 31, 2025 | $-0.26 | $-0.18 | -0.08% |
| June 30, 2000 | $0.52 | $0.52 | 0.00% |
| March 31, 2000 | $0.56 | $0.57 | -0.01% |
| Dec. 31, 1999 | $0.47 | $0.47 | -0.00% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| SRI | $162M | -1.6 | -5.2% | -11.9% | -46.7% | — |
| FOXF | $728M | -1.3 | 5.3% | -37.1% | -66.9% | 30.2% |
| CPS | $579M | -142.7 | 0.37% | -0.15% | 4.0% | 11.9% |
| HLLY | $494M | 25.8 | 1.9% | 3.1% | 4.3% | 43.4% |
| STRT | $246M | 13.3 | 5.1% | 3.3% | 8.8% | 15.0% |
| MPAA | $185M | -9.6 | 5.5% | -2.6% | -7.2% | 20.3% |
| SYPR | $56M | -8.7 | -14.5% | -5.3% | -33.9% | 7.8% |
| WKSP | $21M | -0.7 | 89.8% | -120.2% | -96.3% | 27.8% |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 15
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $861M | $908M | $976M | $900M | $770M | $648M | $834M | $866M | $824M | $696M | $645M | $661M | |
| Cost of Revenue | $690M | $719M | $775M | $725M | $604M | $494M | $621M | $610M | $576M | $501M | $468M | $470M | |
| R&D Expense | $63M | $72M | $71M | $65M | $66M | $49M | $52M | $51M | $49M | $40M | $39M | $42M | |
| SG&A Expense | $126M | $117M | $117M | $107M | $116M | $112M | $124M | $139M | $142M | $111M | $110M | $124M | |
| Operating Income | $-39M | $-381.0K | $13M | $3M | $15M | $-8M | $71M | $67M | $57M | $44M | $28M | $-26M | |
| Interest Expense | · | · | $-13M | $-7M | $-5M | · | · | · | · | · | · | · | |
| Other Non-op | $-4M | $3M | $-1M | $-6M | $-1M | $2M | $-142.0K | $736.0K | $-641.0K | $147.0K | $-2M | $-565.0K | |
| Pretax Income | $-55M | $-14M | $-2M | $-11M | $12M | $-11M | $68M | $65M | $53M | $39M | $20M | $-53M | |
| Income Tax | $47M | $3M | $3M | $3M | $9M | $-3M | $8M | $11M | $8M | $-36M | $-547.0K | $-2M | |
| Net Income | $-103M | $-17M | $-5M | $-14M | $3M | $-8M | $60M | $54M | $45M | $77M | $23M | $-47M | |
| EPS (Basic) | $-3.70 | $-0.60 | $-0.19 | $-0.52 | $0.13 | $-0.29 | $2.17 | $1.90 | $1.61 | $2.79 | $0.83 | $-1.75 | |
| EPS (Diluted) | $-3.70 | $-0.60 | $-0.19 | $-0.52 | $0.12 | $-0.29 | $2.13 | $1.85 | $1.57 | $2.74 | $0.81 | $-1.75 | |
| Shares (Basic) | 27,797,000 | 27,596,000 | 27,443,000 | 27,258,000 | 27,114,000 | 27,025,000 | 27,792,000 | 28,402,000 | 28,082,000 | 27,763,990 | 27,337,954 | 26,923,809 | |
| Shares (Diluted) | 27,797,000 | 27,596,000 | 27,443,000 | 27,258,000 | 27,416,000 | 27,025,000 | 28,270,000 | 29,080,000 | 28,772,000 | 28,308,922 | 27,959,162 | 26,923,809 | |
| EBITDA | $-6M | $34M | $46M | $37M | $49M | $26M | $102M | $96M | $57M | $44M | $28M | $-26M |
Balance Sheet 26
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $66M | $72M | $41M | $55M | $86M | $74M | $69M | $81M | $66M | $50M | $54M | $43M | |
| Receivables | $131M | $138M | $167M | $158M | $150M | $137M | $139M | $139M | $142M | $113M | $95M | $105M | |
| Inventory | $133M | $151M | $188M | $153M | $138M | $91M | $93M | $79M | $73M | $60M | $61M | $71M | |
| Prepaid Expense | $32M | $27M | $34M | $44M | $37M | $33M | $30M | $21M | $21M | $17M | $22M | $26M | |
| Current Assets | $362M | $388M | $429M | $410M | $411M | $335M | $331M | $320M | $303M | $241M | $232M | $246M | |
| PP&E (Net) | $79M | $98M | $110M | $105M | $108M | $119M | $122M | $112M | $110M | $92M | $85M | $85M | |
| PP&E (Gross) | $441M | $416M | $417M | $391M | $381M | $403M | $411M | $394M | $375M | $334M | $323M | $307M | |
| Accum. Depreciation | $362M | $319M | $307M | $287M | $273M | $284M | $289M | $281M | $265M | $243M | $237M | $222M | |
| Goodwill | $38M | $33M | $35M | $34M | $36M | $39M | $36M | $37M | $38M | $931.0K | · | $1M | |
| Intangibles | $38M | $40M | $47M | $46M | $50M | $55M | $58M | $62M | $75M | $39M | $36M | $57M | |
| Total Assets | $551M | $622M | $680M | $652M | $665M | $621M | $602M | $560M | $559M | $395M | $364M | $399M | |
| Accounts Payable | $82M | $83M | $112M | $110M | $98M | $86M | $81M | $88M | $79M | $63M | $55M | $59M | |
| Current Liabilities | $158M | $150M | $178M | $178M | $173M | $146M | $139M | $147M | $136M | $113M | $108M | $120M | |
| Capital Leases | $9M | $6M | $8M | $11M | $15M | $15M | $18M | · | · | · | · | · | |
| Deferred Tax | $10M | $5M | $7M | $8M | $11M | $13M | $13M | $15M | $19M | $10M | $41M | $50M | |
| Other Non-current Liabilities | $14M | $13M | $10M | $7M | $7M | $14M | $17M | $17M | $35M | $5M | $4M | $4M | |
| Long-term Debt | $181M | $202M | $191M | $169M | $169M | $144M | $129M | $99M | $129M | $84M | $118M | $130M | |
| Total Debt | · | $0 | $2M | $1M | $5M | $8M | $3M | $3M | $8M | $17M | $18M | $30M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Paid-in Capital | $219M | $226M | $227M | $233M | $232M | $234M | $226M | $232M | $228M | $207M | $199M | $193M | |
| Retained Earnings | $77M | $180M | $197M | $202M | $216M | $212M | $207M | $146M | $92M | $45M | $-32M | $-55M | |
| Treasury Stock | $27M | $38M | $43M | $50M | $55M | $60M | $51M | $9M | $7M | $6M | $4M | $1M | |
| AOCI | $-89M | $-122M | $-93M | $-103M | $-97M | $-90M | $-91M | $-86M | $-70M | $-68M | $-70M | $-45M | |
| Stockholders' Equity | $180M | $245M | $288M | $281M | $296M | $297M | $290M | $283M | $244M | $192M | $106M | $91M | |
| Liabilities + Equity | $551M | $622M | $680M | $652M | $665M | $621M | $602M | $560M | $559M | $395M | $364M | $399M | |
| Shares Outstanding | 28,018,000 | 27,695,000 | 27,549,000 | 27,341,000 | 27,191,000 | 27,006,000 | 27,408,000 | 28,488,000 | 28,180,000 | 27,850,000 | 27,912,000 | 28,221,000 |
Cash Flow 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $32M | $34M | $34M | $34M | $34M | $33M | $31M | $29M | $28M | $23M | · | · | |
| Stock-based Comp | $5M | $4M | $3M | $6M | $6M | $6M | $6M | $6M | $7M | $6M | $7M | $5M | |
| Deferred Tax | $37M | $-6M | $-4M | $-5M | $-511.0K | $-8M | $6M | $3M | $-6M | $-39M | $-2M | $-3M | |
| Other Non-cash | $62M | $32M | $-23M | $-14M | $-79M | $5M | $-78M | $-10M | · | · | · | · | |
| Operating Cash Flow | $34M | $48M | $5M | $7M | $-36M | $29M | $25M | $81M | $79M | $65M | $55M | $20M | |
| CapEx | $22M | $24M | $38M | $32M | $27M | $28M | $36M | $29M | $32M | $24M | $29M | $25M | |
| Investing Cash Flow | $-22M | $-24M | $-37M | $-29M | $28M | $-34M | $-6M | $-28M | $-109M | $-24M | $-30M | $46M | |
| Stock Repurchased | · | · | · | $0 | $0 | $5M | $50M | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $0 | · | $-5M | $-50M | · | · | · | · | · | |
| Financing Cash Flow | $-25M | $11M | $17M | $-7M | $23M | $7M | $-28M | $-34M | $41M | $-43M | $-11M | $-82M | |
| Net Change in Cash | $-6M | $31M | $-14M | $-31M | $12M | $5M | $-12M | $15M | $16M | $-4M | $11M | $-20M | |
| Taxes Paid | $10M | $9M | $10M | $6M | $11M | $-254.0K | $12M | $13M | $7M | $3M | $2M | $3M | |
| Free Cash Flow | $12M | $23M | $-34M | $-20M | $-59M | $981.0K | $-11M | $52M | $47M | $41M | $26M | $-5M | |
| Levered FCF | · | · | $2M | · | · | · | · | · | · | · | · | · |
Profitability 7
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -4.5% | -0.04% | 1.3% | 0.33% | 2.0% | -1.2% | 8.5% | 7.7% | 7.0% | 6.3% | 4.3% | -3.9% | |
| Net Margin | -11.9% | -1.8% | -0.53% | -1.6% | 0.44% | -1.2% | 7.2% | 6.2% | 5.5% | 11.1% | 3.5% | -7.1% | |
| Pretax Margin | -6.4% | -1.5% | -0.20% | -1.2% | 1.6% | -1.7% | 8.2% | 7.5% | 6.4% | 5.6% | 3.1% | -8.0% | |
| EBITDA Margin | -0.71% | 3.7% | 4.8% | 4.1% | 6.4% | 4.0% | 12.2% | 11.1% | 7.0% | 6.3% | 4.3% | -3.9% | |
| ROA | -17.5% | -2.5% | -0.78% | -2.1% | 0.53% | -1.3% | 10.4% | 9.6% | 9.5% | 20.4% | 6.0% | -9.5% | |
| ROE | -46.7% | -6.4% | -1.8% | -5.2% | 1.1% | -2.8% | 21.3% | 19.5% | 20.7% | 54.4% | 24.7% | -39.2% | |
| ROIC | -39.8% | -0.19% | 11.9% | 1.4% | 1.4% | -1.9% | 21.4% | 19.4% | 19.5% | 43.6% | 25.6% | -20.5% |
Liquidity & Solvency 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 2.6 | 2.4 | 2.3 | 2.4 | 2.3 | 2.4 | 2.2 | 2.2 | 2.1 | 2.1 | 2.0 | |
| Quick Ratio | 1.3 | 1.4 | 1.2 | 1.2 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | |
| Debt / Equity | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | |
| LT Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |
| Interest Coverage | · | · | -1.0 | · | · | · | · | · | · | · | · | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.4 | 1.5 | 1.4 | 1.2 | 1.1 | 1.4 | 1.5 | 1.7 | 1.8 | 1.7 | 1.3 | |
| Inventory Turnover | 4.9 | 4.2 | 4.6 | 5.0 | 5.3 | 5.4 | 7.2 | 8.0 | 8.6 | 8.3 | 7.1 | 6.2 | |
| Receivables Turnover | 6.4 | 6.0 | 6.0 | 5.8 | 5.4 | 4.7 | 6.0 | 6.2 | 6.4 | 6.7 | 6.4 | 6.4 |
Growth Rates 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.2% | -6.9% | 8.4% | 16.8% | 18.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -1.5% | 5.6% | 14.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.9% | · | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $861M | $908M | $976M | $900M | $770M | $648M | $834M | $866M | $824M | $696M | $645M | $661M | |
| Net Income TTM | $-103M | $-17M | $-5M | $-14M | $3M | $-8M | $60M | $54M | $45M | $77M | $23M | $-47M | |
| Market Cap | $162M | $174M | $539M | $589M | $537M | $816M | $804M | $702M | $644M | $493M | $413M | $363M | |
| Enterprise Value | · | $102M | $500M | $536M | $456M | $750M | $737M | $624M | $586M | $459M | $377M | $350M | |
| P/E | -1.6 | -10.4 | -103.0 | -41.5 | 164.5 | -104.2 | 13.8 | 13.3 | 14.6 | 6.5 | 18.3 | -7.3 | |
| P/S | 0.2 | 0.2 | 0.6 | 0.7 | 0.7 | 1.3 | 1.0 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | |
| P/B | 0.9 | 0.7 | 1.9 | 2.1 | 1.8 | 2.8 | 2.8 | 2.5 | 2.6 | 2.8 | 4.4 | 4.0 | |
| P / Tangible Book | 1.6 | 1.0 | 2.6 | 2.9 | 2.6 | 4.0 | · | · | · | · | · | · | |
| P / Cash Flow | 4.8 | 3.6 | 109.0 | 86.6 | -14.8 | 28.5 | 32.8 | 8.7 | 8.2 | 7.5 | 7.5 | 18.3 | |
| P / FCF | 13.3 | 7.4 | -16.1 | -28.9 | -9.1 | 832.2 | -71.0 | 13.6 | 13.8 | 12.1 | 15.8 | -73.5 | |
| EV / EBITDA | · | 3.0 | 10.8 | 14.6 | 9.3 | 29.3 | 7.2 | 6.5 | 10.2 | 10.4 | 13.6 | -13.6 | |
| EV / FCF | · | 4.3 | -14.9 | -26.2 | -7.7 | 764.7 | -65.1 | 12.1 | 12.5 | 11.2 | 14.5 | -70.9 | |
| EV / Revenue | · | 0.1 | 0.5 | 0.6 | 0.6 | 1.2 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | |
| Earnings Yield | -63.9% | -9.6% | -0.97% | -2.4% | 0.61% | -0.96% | 7.3% | 7.5% | 6.9% | 15.5% | 5.5% | -13.6% |
Income Statement 15
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $205M | $210M | $228M | $218M | $218M | $214M | $237M | $239M | $230M | $238M | $267M | $241M | $231M | $227M | $221M | $221M | |
| Cost of Revenue | $172M | $167M | $179M | $172M | $176M | $169M | $183M | $191M | $184M | $186M | $206M | $199M | $186M | $177M | $182M | $180M | |
| R&D Expense | $12M | $14M | $19M | $18M | $18M | $18M | $18M | $18M | $14M | $18M | $23M | $17M | $17M | $16M | $16M | $17M | |
| SG&A Expense | $29M | $32M | $33M | $32M | $29M | $27M | $32M | $30M | $26M | $28M | $33M | $30M | $23M | $27M | $29M | $27M | |
| Operating Income | $-30M | $-3M | $-3M | $-3M | $-4M | $315.0K | $3M | $331.0K | $6M | $7M | $4M | $-4M | $6M | $6M | $-6M | $-3M | |
| Interest Expense | · | · | · | · | · | · | · | $4M | · | $3M | $3M | $3M | · | $2M | $1M | $2M | |
| Other Non-op | $2M | $-2M | $-3M | $466.0K | $2M | $384.0K | $2M | $-2M | $916.0K | $1M | $-2M | $-1M | $-3M | $-2M | $596.0K | $-1M | |
| Pretax Income | $-31M | $-10M | $-9M | $-6M | $-6M | $-4M | $2M | $-6M | $3M | $4M | $-2M | $-8M | $692.0K | $2M | $-7M | $-6M | |
| Income Tax | $46M | $-343.0K | $244.0K | $2M | $-60.0K | $3M | $-936.0K | $510.0K | $212.0K | $2M | $1M | $-708.0K | $465.0K | $989.0K | $413.0K | $1M | |
| Net Income | $-77M | $-9M | $-9M | $-7M | $-6M | $-7M | $3M | $-6M | $3M | $2M | $-3M | $-7M | $227.0K | $731.0K | $-7M | $-8M | |
| EPS (Basic) | $-2.76 | $-0.34 | $-0.34 | $-0.26 | $-0.22 | $-0.26 | $0.10 | $-0.22 | $0.11 | $0.08 | $-0.11 | $-0.27 | $0.00 | $0.03 | $-0.27 | $-0.28 | |
| EPS (Diluted) | $-2.76 | $-0.34 | $-0.34 | $-0.26 | $-0.22 | $-0.26 | $0.10 | $-0.22 | $0.11 | $0.08 | $-0.11 | $-0.27 | $0.00 | $0.03 | $-0.27 | $-0.28 | |
| Shares (Basic) | -55,530,000 | 27,859,000 | 27,788,000 | 27,680,000 | -55,162,000 | 27,618,000 | 27,611,000 | 27,529,000 | -54,842,000 | 27,484,000 | 27,452,000 | 27,349,000 | -54,491,000 | 27,281,000 | 27,269,000 | 27,199,000 | |
| Shares (Diluted) | -55,530,000 | 27,859,000 | 27,788,000 | 27,680,000 | -55,404,000 | 27,618,000 | 27,853,000 | 27,529,000 | -55,092,000 | 27,734,000 | 27,452,000 | 27,349,000 | -54,734,000 | 27,524,000 | 27,269,000 | 27,199,000 | |
| EBITDA | · | $6M | $5M | $4M | · | $9M | $12M | $9M | · | $15M | $13M | $4M | · | $14M | $3M | $6M |
Balance Sheet 26
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $66M | $54M | $50M | $79M | $72M | $54M | $42M | $48M | · | $37M | $35M | $35M | · | $32M | $41M | $41M | |
| Receivables | $131M | $153M | $163M | $157M | $138M | $159M | $168M | $170M | · | $177M | $185M | $176M | · | $167M | $160M | $156M | |
| Inventory | $133M | $145M | $144M | $152M | $151M | $176M | $179M | $180M | · | $183M | $175M | $169M | · | $151M | $144M | $148M | |
| Prepaid Expense | $32M | $32M | $36M | $30M | $27M | $25M | $33M | $33M | · | $39M | $43M | $44M | · | $49M | $51M | $51M | |
| Current Assets | $362M | $384M | $393M | $418M | $388M | $414M | $422M | $431M | · | $436M | $439M | $423M | · | $399M | $396M | $396M | |
| PP&E (Net) | $79M | $100M | $100M | $99M | $98M | $103M | $103M | $106M | · | $107M | $106M | $108M | · | $102M | $105M | $109M | |
| PP&E (Gross) | $441M | · | · | · | $416M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $362M | · | · | · | $319M | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $38M | $38M | $38M | $35M | $33M | $36M | $34M | $34M | · | $34M | $35M | $35M | · | $31M | $34M | $35M | |
| Intangibles | $38M | $41M | $43M | $41M | $40M | $44M | $44M | $45M | · | $45M | $47M | $46M | · | $43M | $46M | $49M | |
| Total Assets | $551M | $632M | $639M | $657M | $622M | $663M | $667M | $675M | · | $679M | $685M | $671M | · | $633M | $638M | $651M | |
| Accounts Payable | $82M | $102M | $106M | $97M | $83M | $98M | $108M | $109M | · | $131M | $136M | $132M | · | $106M | $109M | $103M | |
| Current Liabilities | $158M | $180M | $184M | $175M | $150M | $170M | $186M | $180M | · | $382M | $384M | $202M | · | $178M | $180M | $179M | |
| Capital Leases | $9M | $10M | $8M | $6M | $6M | $7M | $6M | $7M | · | $8M | $9M | $10M | · | $11M | $12M | $14M | |
| Deferred Tax | $10M | $5M | $5M | $5M | $5M | $6M | $6M | $7M | · | $7M | $8M | $8M | · | $8M | $9M | $11M | |
| Other Non-current Liabilities | $14M | $16M | $17M | $14M | $13M | $11M | $10M | $10M | · | $8M | $7M | $7M | · | $6M | $6M | $6M | |
| Long-term Debt | $181M | $947.0K | · | · | · | $0 | $2M | $2M | · | $186M | $172M | $1M | · | · | · | · | |
| Total Debt | · | $947.0K | · | · | · | $0 | $2M | $2M | · | $186M | $172M | $1M | · | $3M | $4M | $5M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | · | · | · | |
| Paid-in Capital | $219M | $218M | $218M | $221M | $226M | $225M | $225M | $224M | · | $226M | $227M | $226M | · | $232M | $230M | $229M | |
| Retained Earnings | $77M | $154M | $163M | $173M | $180M | $186M | $193M | $190M | · | $193M | $191M | $194M | · | $201M | $201M | $208M | |
| Treasury Stock | $27M | $27M | $28M | $33M | $38M | $39M | $39M | $39M | · | $43M | $44M | $45M | · | $51M | $51M | $51M | |
| AOCI | $-89M | $-93M | $-92M | $-108M | $-122M | $-101M | $-108M | $-98M | · | $-103M | $-96M | $-99M | · | $-118M | $-108M | $-92M | |
| Stockholders' Equity | $180M | $251M | $261M | $253M | $245M | $271M | $270M | $277M | $288M | $273M | $278M | $276M | $281M | $264M | $273M | $294M | |
| Liabilities + Equity | $551M | $632M | $639M | $657M | $622M | $663M | $667M | $675M | · | $679M | $685M | $671M | · | $633M | $638M | $651M | |
| Shares Outstanding | 28,018,000 | 28,018,000 | 28,003,000 | 27,846,000 | 27,695,000 | 27,689,000 | 27,679,000 | 27,667,000 | 27,549,000 | 27,548,000 | 27,522,000 | 27,513,000 | 27,341,000 | 27,327,000 | 27,318,000 | 27,316,000 |
Cash Flow 12
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $10M | $8M | $7M | $8M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | |
| Stock-based Comp | $1M | $1M | $1M | $1M | $1M | $885.0K | $1M | $1M | $1M | $1M | $1M | $69.0K | $2M | $2M | $2M | $1M | |
| Deferred Tax | $44M | $-3M | $-3M | $-402.0K | $597.0K | $665.0K | $-5M | $-2M | $-1M | $1M | $-1M | $-3M | $-2M | $-966.0K | $-1M | $-605.0K | |
| Other Non-cash | · | · | · | $10M | · | · | · | $8M | · | · | · | $-8M | · | · | · | $-21M | |
| Operating Cash Flow | $9M | $4M | $11M | $11M | $19M | $11M | $9M | $9M | $11M | $-980.0K | $4M | $-9M | $31M | $-6M | $2M | $-20M | |
| CapEx | $6M | $6M | $3M | $6M | $5M | $6M | $7M | $6M | $14M | $9M | $5M | $10M | $12M | $7M | $6M | $7M | |
| Investing Cash Flow | $-6M | $-6M | $-3M | $-6M | $-5M | $-6M | $-7M | $-6M | $-10M | $-11M | $-8M | $-9M | $-9M | $-8M | $-4M | $-7M | |
| Financing Cash Flow | $9M | $7M | $-41M | $-787.0K | $7M | $6M | $-7M | $5M | $2M | $15M | $3M | $-2M | $-2M | $8M | $4M | $-17M | |
| Net Change in Cash | $12M | $4M | $-29M | $7M | $18M | $12M | $-6M | $8M | $4M | $2M | $-460.0K | $-20M | $22M | $-8M | $-696.0K | $-44M | |
| Taxes Paid | $2M | $2M | $5M | $2M | $826.0K | $4M | $2M | $3M | $2M | $3M | $3M | $3M | $370.0K | $2M | $2M | $1M | |
| Free Cash Flow | · | · | · | $5M | · | · | · | $3M | · | · | · | $-18M | · | · | · | $-27M | |
| Levered FCF | · | · | · | · | · | · | · | $-650.0K | · | · | · | $-21M | · | · | · | $-29M |
Profitability 7
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -1.6% | -1.1% | -1.5% | · | 0.15% | 1.4% | 0.14% | · | 2.7% | 1.6% | -1.7% | · | 2.6% | -2.7% | -1.4% | |
| Net Margin | · | -4.5% | -4.1% | -3.3% | · | -3.3% | 1.2% | -2.6% | · | 0.91% | -1.1% | -3.1% | · | 0.32% | -3.3% | -3.5% | |
| Pretax Margin | · | -4.6% | -4.0% | -2.6% | · | -1.7% | 0.78% | -2.4% | · | 1.9% | -0.56% | -3.4% | · | 0.76% | -3.1% | -2.8% | |
| EBITDA Margin | · | 3.0% | 2.2% | 1.9% | · | 4.3% | 5.0% | 3.7% | · | 6.3% | 4.8% | 1.8% | · | 6.2% | 1.2% | 2.6% | |
| ROA | · | -1.5% | -1.4% | -1.1% | · | -1.1% | 0.41% | -0.91% | · | 0.33% | -0.45% | -1.1% | · | 0.12% | -1.1% | -1.2% | |
| ROE | · | -3.6% | -3.5% | -2.7% | · | -2.6% | 1.0% | -2.2% | · | 0.81% | -1.1% | -2.6% | · | 0.26% | -2.5% | -2.6% | |
| ROIC | · | -1.2% | -1.0% | -1.6% | · | 0.22% | 1.9% | 0.13% | · | 0.69% | 1.9% | -1.3% | · | 0.93% | -2.3% | -1.2% |
Liquidity & Solvency 5
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 2.1 | 2.1 | 2.4 | · | 2.4 | 2.3 | 2.4 | · | 1.1 | 1.1 | 2.1 | · | 2.2 | 2.2 | 2.2 | |
| Quick Ratio | · | 1.2 | 1.2 | 1.3 | · | 1.3 | 1.1 | 1.2 | · | 0.6 | 0.6 | 1.0 | · | 1.1 | 1.1 | 1.1 | |
| Debt / Equity | · | 0.0 | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.7 | 0.6 | 0.0 | · | 0.0 | 0.0 | 0.0 | |
| LT Debt / Equity | · | 0.0 | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | 0.1 | · | 2.0 | 1.4 | -1.5 | · | 3.2 | -4.9 | -1.7 |
Efficiency 3
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.3 | 0.3 | |
| Inventory Turnover | · | 1.0 | 1.1 | 1.0 | · | 0.9 | 1.0 | 1.1 | · | 1.1 | 1.3 | 1.3 | · | 1.3 | 1.4 | 1.5 | |
| Receivables Turnover | · | 1.3 | 1.4 | 1.3 | · | 1.3 | 1.3 | 1.4 | · | 1.4 | 1.5 | 1.5 | · | 1.5 | 1.4 | 1.4 |
Valuation (TTM) 14
| Metric | Trend | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $870M | $897M | $908M | · | $928M | $981M | $985M | · | $973M | $956M | $910M | · | $850M | $815M | $788M | |
| Net Income TTM | · | $-33M | $-21M | $-18M | · | $-8M | $-4M | $-14M | · | $-7M | $-17M | $-22M | · | $-25M | $-6M | $2M | |
| Market Cap | · | $213M | $197M | $128M | · | $310M | $442M | $510M | · | $553M | $519M | $514M | · | $463M | $469M | $567M | |
| Enterprise Value | · | $160M | · | · | · | $256M | $402M | $464M | · | $702M | $656M | $481M | · | $434M | $432M | $531M | |
| P/E | · | -6.3 | -9.3 | -7.2 | · | -37.3 | -106.4 | -35.5 | · | -74.3 | -30.4 | -23.7 | · | -18.8 | -81.7 | 346.0 | |
| P/S | · | 0.2 | 0.2 | 0.1 | · | 0.3 | 0.5 | 0.5 | · | 0.6 | 0.5 | 0.6 | · | 0.5 | 0.6 | 0.7 | |
| P/B | · | 0.8 | 0.8 | 0.5 | · | 1.1 | 1.6 | 1.8 | · | 2.0 | 1.9 | 1.9 | · | 1.8 | 1.7 | 1.9 | |
| P / Tangible Book | · | 1.2 | 1.1 | 0.7 | · | 1.6 | 2.3 | 2.6 | · | 2.8 | 2.6 | 2.6 | · | 2.4 | 2.4 | 2.7 | |
| P / Cash Flow | · | · | · | 11.7 | · | · | · | 56.0 | · | · | · | -56.0 | · | · | · | -28.6 | |
| P / FCF | · | · | · | 26.5 | · | · | · | 153.9 | · | · | · | -28.4 | · | · | · | -20.9 | |
| EV / EBITDA | · | 25.8 | · | · | · | 28.0 | 33.6 | 52.0 | · | 46.9 | 51.5 | 111.9 | · | 30.7 | 165.8 | 92.8 | |
| EV / FCF | · | · | · | · | · | · | · | 140.0 | · | · | · | -26.6 | · | · | · | -19.5 | |
| EV / Revenue | · | 0.2 | · | · | · | 0.3 | 0.4 | 0.5 | · | 0.7 | 0.7 | 0.5 | · | 0.5 | 0.5 | 0.7 | |
| Earnings Yield | · | -15.8% | -10.8% | -13.9% | · | -2.7% | -0.94% | -2.8% | · | -1.4% | -3.3% | -4.2% | · | -5.3% | -1.2% | 0.29% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $861M | $908M | $976M | $900M | $770M |
| Operating Margin % | -4.5% | -0.04% | 1.3% | 0.33% | 2.0% |
| Net Income | $-103M | $-17M | $-5M | $-14M | $3M |
| Diluted EPS | $-3.70 | $-0.60 | $-0.19 | $-0.52 | $0.12 |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | — | 0.0 | 0.0 | 0.0 | 0.0 |
| Current Ratio | 2.3 | 2.6 | 2.4 | 2.3 | 2.4 |
| Quick Ratio | 1.3 | 1.4 | 1.2 | 1.2 | 1.4 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $12M | $23M | $-34M | $-20M | $-59M |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.