DHX DHI Group, Inc. Common Stock
$3,70
Prix · Jul 2, 2026
Données fondamentales au Mai 5, 2026
Fourchette 52 semaines
$1–$4
85% of range
Note des analystes
BUY
7 analysts
Objectif de cours
$6
+58% upside
P/E (TTM)
-5.2
ROE
-12.9%
Marge nette
-10.6%
DHX Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$3.70
Capitalisation Boursière
$69M
P/E (TTM)
-5.2
BPA (TTM)
$-0.30
Revenus (TTM)
$128M
Rendement div.
—
ROE
-12.9%
Dette/Capitaux propres
0.3
Fourchette 52 semaines
$1 – $4
DHX Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$128M
2016-12-31
→
2025-12-31
BPA
$-0.30
2016-12-31
→
2025-12-31
Flux de trésorerie libre
$14M
2016-12-31
→
2025-12-31
Marges
-10.6%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
DHX
Médiane des pairs
P/E (TTM)
-5.2
15.8
P/S (TTM)
0.5
0.5
P/B
0.7
1.0
EV / EBITDA
-8.4
—
Price / FCF (Cours / FCF)
5.0
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
DHX
Médiane des pairs
Operating Margin (Marge d'exploitation)
-8.9%
—
Net Profit Margin (Marge nette)
-10.6%
-9.4%
ROA
-6.6%
-5.7%
ROE
-12.9%
-13.2%
ROIC
-8.4%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
DHX
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.3
7.5
Current Ratio (Ratio de liquidité)
0.4
1.1
Quick Ratio (Ratio de liquidité réduite)
0.4
—
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
DHX
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
-9.9%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
-5.1%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
2.8%
—
EPS YoY (BPA Année/Année)
-87.5%
—
Net Income YoY (Bénéfice net YoY)
-92.8%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
DHX
Médiane des pairs
DHX Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
7 analystes
- Achat fort 2 28,6%
- Achat 3 42,9%
- Conserver 2 28,6%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
3 analystes · 2026-06-29
Médiane
$4.50
Moyenne
$5.83
Maintenant
$3.70
Bas
$3.00
Haut
$10.00
Objectif médian
$4.50
+21,6%
Objectif moyen
$5.83
+57,7%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
0.04%
Prochain rapport
Aoû 04, 2026
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.08 | $0.03 | 0.05% |
| 31 décembre 2025 | $0.09 | $0.06 | 0.03% |
| 30 septembre 2025 | $0.09 | $0.05 | 0.04% |
| 30 juin 2025 | $0.07 | $0.02 | 0.05% |
| 31 mars 2025 | $0.04 | $0.01 | 0.03% |
Comparaison avec les pairs Indicateurs clés par rapport aux pairs du secteur
| Ticker | Capitalisation Boursière | P/E | Revenus Année/Année | Marge Nette | ROE | Marge Brute |
|---|---|---|---|---|---|---|
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| BZFD | — | — | — | — | — | — |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $128M | $142M | $152M | $150M | $120M | $111M | $117M | $162M | $208M | $227M | |
| Cost of Revenue | $20M | $20M | $20M | $18M | $15M | $14M | $14M | $18M | $30M | $32M | |
| R&D Expense | $13M | $19M | $18M | $18M | $16M | $15M | $15M | $20M | $25M | $26M | |
| SG&A Expense | $27M | $30M | $31M | $34M | $29M | $27M | $26M | $38M | $41M | $44M | |
| Operating Expenses | $139M | $136M | $146M | $146M | $122M | $144M | · | $153M | · | · | |
| Operating Income | $-11M | $6M | $6M | $6M | $-2M | $-32M | $10M | $12M | $23M | $3M | |
| Interest Expense | $2M | $3M | $3M | $2M | $667.0K | $831.0K | $703.0K | $2M | $3M | $3M | |
| Other Non-op | · | · | · | · | · | $0 | $0 | $-36.0K | $-23.0K | $-29.0K | |
| Pretax Income | $-15M | $3M | $4M | $4M | $-1M | $-35M | $9M | $10M | $19M | $-119.0K | |
| Income Tax | $-1M | $3M | $131.0K | $-579.0K | $-629.0K | $-3M | $3M | $2M | $3M | $5M | |
| Net Income | $-14M | $253.0K | $3M | $4M | $-30M | $-30M | $13M | $7M | $16M | $-5M | |
| EPS (Basic) | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 | $-0.62 | $0.26 | $0.15 | $0.33 | $-0.11 | |
| EPS (Diluted) | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 | $-0.62 | $0.24 | $0.14 | $0.33 | $-0.11 | |
| Shares (Basic) | 44,775,000 | 44,648,000 | 43,571,000 | 44,274,000 | 46,333,000 | 48,278,000 | 48,739,000 | 48,520,000 | 47,908,000 | 48,319,000 | |
| Shares (Diluted) | 44,775,000 | 45,090,000 | 44,496,000 | 46,533,000 | 46,333,000 | 48,278,000 | 51,633,000 | 49,605,000 | 48,230,000 | 48,319,000 | |
| EBITDA | $-11M | $6M | $6M | $6M | $-2M | $-30M | $17M | $12M | $23M | $3M |
Bilan 27
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $4M | $4M | $3M | $2M | $5M | $5M | $6M | $12M | $23M | |
| Receivables | $18M | $22M | $22M | $20M | $18M | $16M | $21M | $23M | $39M | $43M | |
| Prepaid Expense | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $7M | $5M | $3M | |
| Current Assets | $24M | $30M | $31M | $28M | $24M | $33M | $33M | $39M | $59M | $70M | |
| PP&E (Net) | $13M | $20M | $25M | $21M | $21M | $23M | $20M | $16M | $16M | $17M | |
| PP&E (Gross) | $62M | $69M | $72M | $67M | $60M | $53M | $49M | $42M | $42M | $47M | |
| Accum. Depreciation | $48M | $49M | $47M | $46M | $40M | $30M | $29M | $26M | $26M | $30M | |
| Goodwill | $121M | $128M | $128M | $128M | $128M | $128M | $156M | $154M | $171M | $172M | |
| Intangibles | $15M | $24M | $24M | $24M | $24M | $24M | $39M | $39M | $46M | $49M | |
| Other Non-current Assets | $3M | $4M | $4M | $4M | $2M | $1M | $3M | $3M | $4M | $2M | |
| Total Assets | $188M | $221M | $225M | $227M | $222M | $241M | $278M | $258M | $296M | $310M | |
| Accounts Payable | $14M | $16M | $17M | $24M | $16M | $15M | $19M | $25M | $22M | $20M | |
| Current Liabilities | $55M | $63M | $69M | $74M | $63M | $65M | $74M | $81M | $107M | $108M | |
| Capital Leases | $7M | $9M | $7M | $8M | $7M | $9M | $17M | $0 | · | · | |
| Deferred Tax | $116.0K | $1M | $2M | $6M | $9M | $10M | $13M | $10M | $8M | $8M | |
| Other Non-current Liabilities | $298.0K | $387.0K | $486.0K | $932.0K | $1M | $2M | $1M | $1M | $2M | $3M | |
| Total Liabilities | $94M | $107M | $118M | $120M | $105M | $113M | $117M | $113M | $163M | $206M | |
| Long-term Debt | $30M | $32M | $38M | $30M | $23M | $20M | $9M | $17M | $41M | $85M | |
| Total Debt | $30M | $32M | $38M | $30M | $23M | $20M | $9M | · | · | · | |
| Common Stock | $559.0K | $811.0K | $789.0K | $766.0K | $738.0K | $714.0K | $696.0K | $876.0K | $831.0K | $820.0K | |
| Paid-in Capital | $130M | $270M | $262M | $252M | $242M | $234M | $227M | $383M | $376M | $366M | |
| Retained Earnings | $19M | $32M | $32M | $28M | $24M | $54M | $84M | $71M | $60M | $44M | |
| Treasury Stock | $55M | $189M | $187M | $174M | $150M | $132M | $121M | $279M | $276M | $275M | |
| AOCI | $-5.0K | $1.0K | $-83.0K | $-481.0K | $-61.0K | $-29M | $-29M | $-31M | $-27M | $-32M | |
| Stockholders' Equity | $95M | $114M | $108M | $106M | $116M | $128M | $161M | $145M | $133M | $104M | |
| Liabilities + Equity | $188M | $221M | $225M | $227M | $222M | $241M | $278M | $258M | $296M | $310M | |
| Shares Outstanding | 44,460,000 | 80,881,000 | 78,764,000 | 76,442,000 | 73,584,000 | 71,233,000 | 69,509,000 | 87,522,000 | 83,125,000 | 81,989,000 |
Flux de trésorerie 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $5M | $8M | $10M | $10M | $8M | $6M | $6M | $7M | $9M | $11M | |
| Deferred Tax | $-1M | $-845.0K | $-3M | $-4M | $-451.0K | $-2M | $2M | $2M | $216.0K | $-3M | |
| Amort. of Intangibles | $333.0K | $0 | $0 | · | · | $0 | $0 | $482.0K | $2M | $7M | |
| Operating Cash Flow | $21M | $21M | $21M | $36M | $29M | $19M | $23M | $15M | $34M | $45M | |
| CapEx | $7M | $14M | $20M | $18M | $14M | $16M | $14M | $10M | $13M | $12M | |
| Investing Cash Flow | $-9M | $-14M | $-15M | $-18M | $-19M | $-16M | $-12M | $7M | $-775.0K | $-11M | |
| Debt Issued | $6M | $17M | $33M | $18M | $14M | $36M | $20M | $7M | $0 | $27M | |
| Net Debt Issued | $-2M | $-6M | $8M | $7M | $3M | $10M | $-8M | $-24M | $-44M | $-15M | |
| Stock Issued | $138.0K | $257.0K | $299.0K | $287.0K | $0 | $0 | · | · | · | · | |
| Stock Repurchased | $10M | $0 | $7M | $19M | $15M | $8M | $3M | $2M | $0 | $30M | |
| Net Stock Activity | $-10M | $257.0K | $-7M | $-18M | $-15M | $-8M | $-3M | $-2M | $0 | $-30M | |
| Financing Cash Flow | $-13M | $-8M | $-5M | $-17M | $-15M | $-542.0K | $-12M | $-27M | $-45M | $-45M | |
| Net Change in Cash | $-794.0K | $-504.0K | $1M | $1M | $-6M | $2M | $-1M | $-6M | $-11M | $-11M | |
| Taxes Paid | $476.0K | $4M | $3M | · | · | · | · | · | · | · | |
| Free Cash Flow | $14M | $7M | $1M | $18M | $14M | $3M | $9M | $5M | $21M | $33M | |
| Levered FCF | $12M | $7M | $-2M | $16M | $14M | $2M | $8M | $3M | $18M | $-125M |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% | -21.6% | 11.4% | 7.2% | · | · | |
| Net Margin | -10.6% | 0.18% | 2.3% | 2.8% | -24.8% | -21.9% | 8.4% | 4.4% | · | · | |
| Pretax Margin | -11.5% | 2.1% | 2.4% | 2.4% | -0.86% | -23.7% | 10.9% | 5.9% | · | · | |
| EBITDA Margin | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% | -21.6% | 11.4% | 7.2% | · | · | |
| ROA | -6.6% | 0.11% | 1.6% | 1.9% | -12.9% | -11.6% | 4.7% | · | · | · | |
| ROE | -12.9% | 0.23% | 3.3% | 3.8% | -24.4% | -20.8% | 8.2% | · | · | · | |
| ROIC | -8.4% | 0.37% | 4.2% | 4.7% | -0.49% | -18.6% | 7.7% | · | · | · |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | · | · | · | |
| Quick Ratio | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | · | · | · | |
| Debt / Equity | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | · | · | · | |
| LT Debt / Equity | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | · | · | · | |
| Interest Coverage | -4.6 | 2.0 | 1.8 | 3.5 | -2.6 | -35.8 | 24.3 | 5.7 | 6.6 | 1.0 |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | · | · | · | |
| Receivables Turnover | 6.4 | 6.4 | 7.1 | 7.7 | 6.9 | 6.6 | 6.8 | · | · | · |
Taux de croissance 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.9% | -6.6% | 1.5% | 24.8% | 7.9% | · | · | · | · | · | |
| Revenue CAGR 3Y | -5.1% | 5.8% | 11.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.8% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -87.5% | -11.1% | · | · | · | · | · | · | · | |
| Net Income YoY | · | -92.8% | -16.4% | · | · | · | · | · | · | · |
Valorisation (TTM) 13
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $128M | $142M | $152M | $150M | $120M | $111M | $117M | $162M | $208M | $227M | |
| Net Income TTM | $-14M | $253.0K | $3M | $4M | $-30M | $-30M | $13M | $7M | $16M | $-5M | |
| Market Cap | $69M | $85M | $121M | $251M | $304M | $114M | $162M | · | · | · | |
| Enterprise Value | $96M | $114M | $155M | $278M | $325M | $126M | $166M | · | · | · | |
| P/E | -5.2 | 177.0 | 32.4 | 58.8 | -9.8 | -3.6 | 12.5 | 10.9 | 5.8 | -56.8 | |
| P/S | 0.5 | 0.6 | 0.8 | 1.7 | 2.5 | 1.0 | 1.4 | · | · | · | |
| P/B | 0.7 | 0.7 | 1.1 | 2.4 | 2.6 | 0.9 | 1.0 | · | · | · | |
| P / Cash Flow | 3.3 | 4.1 | 5.7 | 7.0 | 10.6 | 6.1 | 7.1 | · | · | · | |
| P / FCF | 5.0 | 12.0 | 111.1 | 13.9 | 21.3 | 44.1 | 18.6 | · | · | · | |
| EV / EBITDA | -8.4 | 18.0 | 24.7 | 49.9 | -185.7 | -4.2 | 9.8 | · | · | · | |
| EV / FCF | 7.0 | 16.0 | 142.0 | 15.4 | 22.8 | 48.7 | 19.0 | · | · | · | |
| EV / Revenue | 0.8 | 0.8 | 1.0 | 1.9 | 2.7 | 1.1 | 1.4 | · | · | · | |
| Earnings Yield | -19.4% | 0.56% | 3.1% | 1.7% | -10.3% | -27.9% | 8.0% | 9.2% | 17.4% | -1.8% |
Compte de résultat 15
| Métrique | Tendance | 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 | $30M | $31M | $32M | $32M | $32M | $35M | $35M | $36M | $36M | $37M | $37M | $39M | $39M | $40M | $39M | $37M | |
| Cost of Revenue | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | |
| R&D Expense | $3M | $3M | $3M | $3M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $5M | $5M | $5M | $4M | |
| SG&A Expense | $7M | $6M | $7M | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $8M | $8M | $9M | $9M | $9M | |
| Operating Expenses | $27M | $28M | $37M | $33M | $42M | $33M | $35M | $34M | $34M | $34M | $35M | $39M | $38M | $39M | $37M | $36M | |
| Operating Income | $3M | $3M | $-4M | $-1M | $-9M | $2M | $627.0K | $2M | $2M | $4M | $2M | $-29.0K | $573.0K | $3M | $1M | $905.0K | |
| Interest Expense | $553.0K | $566.0K | $614.0K | $619.0K | $660.0K | $654.0K | $755.0K | $845.0K | $946.0K | $866.0K | $939.0K | $879.0K | $798.0K | $590.0K | $447.0K | $298.0K | |
| Pretax Income | $2M | $2M | $-5M | $-2M | $-10M | $972.0K | $-105.0K | $1M | $757.0K | $3M | $2M | $-804.0K | $-54.0K | $3M | $-938.0K | $1M | |
| Income Tax | $956.0K | $800.0K | $-772.0K | $-1M | $-126.0K | $-50.0K | $95.0K | $383.0K | $2M | $563.0K | $759.0K | $-677.0K | $-514.0K | $358.0K | $-12.0K | $-162.0K | |
| Net Income | $2M | $951.0K | $-4M | $-841.0K | $-10M | $1M | $-200.0K | $943.0K | $-2M | $2M | $1M | $-127.0K | $460.0K | $2M | $-926.0K | $1M | |
| EPS (Basic) | $0.04 | $0.03 | $-0.10 | $-0.02 | $-0.21 | $0.02 | $0.00 | $0.02 | $-0.03 | $0.05 | $0.02 | $0.00 | $0.01 | $0.05 | $-0.02 | $0.03 | |
| EPS (Diluted) | $0.04 | $0.03 | $-0.10 | $-0.02 | $-0.21 | $0.02 | $0.00 | $0.02 | $-0.03 | $0.05 | $0.02 | $0.00 | $0.01 | $0.05 | $-0.02 | $0.03 | |
| Shares (Basic) | 41,419,000 | -90,907,000 | 44,823,000 | 45,354,000 | 45,505,000 | -89,004,000 | 44,873,000 | 44,569,000 | 44,210,000 | -87,180,000 | 43,405,000 | 43,460,000 | 43,886,000 | -89,300,000 | 44,190,000 | 44,682,000 | |
| Shares (Diluted) | 42,395,000 | -90,907,000 | 44,823,000 | 45,354,000 | 45,505,000 | -89,030,000 | 44,873,000 | 45,037,000 | 44,210,000 | -88,528,000 | 44,324,000 | 43,460,000 | 45,240,000 | -91,788,000 | 44,190,000 | 46,961,000 | |
| EBITDA | $3M | · | $-4M | $-1M | $-9M | · | $627.0K | $2M | $2M | · | $2M | $-29.0K | $573.0K | · | $1M | $905.0K |
Bilan 27
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $3M | $2M | $3M | $3M | $4M | $2M | $3M | $3M | · | $4M | $3M | $5M | · | $4M | $4M | |
| Receivables | $19M | $18M | $16M | $18M | $23M | $22M | $20M | $22M | $32M | $22M | $19M | $19M | $25M | $20M | $19M | $18M | |
| Prepaid Expense | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $3M | · | $5M | $4M | $4M | · | $4M | $6M | |
| Current Assets | $25M | $24M | $24M | $26M | $30M | $30M | $26M | $29M | $38M | · | $27M | $27M | $34M | · | $27M | $28M | |
| PP&E (Net) | $12M | $13M | $15M | $17M | $18M | $20M | $22M | $23M | $24M | · | $23M | $22M | $22M | · | $21M | $21M | |
| PP&E (Gross) | · | $62M | · | · | · | $69M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $48M | · | · | · | $49M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $123M | $121M | $121M | $120M | $121M | $128M | $128M | $128M | $128M | $128M | $128M | $128M | $128M | · | $128M | $128M | |
| Intangibles | $17M | $15M | $16M | $24M | $24M | $24M | $24M | $24M | $24M | · | $24M | $24M | $24M | · | $24M | $24M | |
| Other Non-current Assets | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | $3M | $3M | |
| Total Assets | $192M | $188M | $192M | $205M | $212M | $221M | $219M | $224M | $232M | · | $220M | $224M | $233M | · | $223M | $226M | |
| Accounts Payable | $11M | $14M | $13M | $14M | $12M | $16M | $15M | $12M | $15M | · | $16M | $14M | $12M | · | $20M | $17M | |
| Current Liabilities | $57M | $55M | $56M | $62M | $63M | $63M | $63M | $66M | $73M | · | $65M | $67M | $71M | · | $74M | $73M | |
| Capital Leases | $8M | $7M | $8M | $8M | $9M | $9M | $9M | $10M | $6M | · | $7M | $8M | $8M | · | $5M | $6M | |
| Deferred Tax | · | $116.0K | · | · | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $75.0K | $298.0K | $321.0K | $340.0K | $362.0K | $387.0K | $409.0K | $432.0K | $462.0K | · | $508.0K | $530.0K | $727.0K | · | $952.0K | $970.0K | |
| Total Liabilities | $99M | $94M | $95M | $102M | $108M | $107M | $108M | $115M | $125M | · | $117M | $123M | $132M | · | $117M | $118M | |
| Long-term Debt | $33M | · | $30M | $30M | $33M | · | $32M | $35M | $41M | · | $40M | $43M | $46M | · | $30M | $30M | |
| Total Debt | $33M | · | $30M | $30M | $33M | · | $32M | $35M | $41M | · | $40M | $43M | $46M | · | $30M | $30M | |
| Common Stock | $570.0K | $559.0K | $828.0K | $830.0K | $820.0K | $811.0K | $811.0K | $810.0K | $807.0K | · | $787.0K | $789.0K | $790.0K | · | $764.0K | $761.0K | |
| Paid-in Capital | $132M | $130M | $274M | $273M | $271M | $270M | $268M | $266M | $264M | · | $259M | $257M | $254M | · | $249M | $247M | |
| Retained Earnings | $21M | $19M | $18M | $22M | $23M | $32M | $31M | $32M | $31M | · | $30M | $29M | $29M | · | $26M | $27M | |
| Treasury Stock | $60M | $55M | $195M | $193M | $191M | $189M | $189M | $189M | $189M | · | $187M | $186M | $183M | · | $170M | $166M | |
| AOCI | $-3.0K | $-5.0K | $8.0K | $-14.0K | $-32.0K | $1.0K | $0 | $-30.0K | $-61.0K | · | $-70.0K | $-325.0K | $-331.0K | · | $-311.0K | $-111.0K | |
| Stockholders' Equity | $93M | $95M | $97M | $102M | $104M | $114M | $111M | $110M | $107M | $108M | $103M | $100M | $101M | · | $105M | $108M | |
| Liabilities + Equity | $192M | $188M | $192M | $205M | $212M | $221M | $219M | $224M | $232M | · | $220M | $224M | $233M | · | $223M | $226M | |
| Shares Outstanding | 43,675,000 | 44,460,000 | 47,350,000 | 48,355,000 | 48,282,000 | 48,217,000 | 48,341,000 | 48,348,000 | 48,029,000 | · | 46,689,000 | 47,100,000 | 48,117,000 | 76,442,000 | 48,003,000 | 48,525,000 |
Flux de trésorerie 14
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amort. of Intangibles | $200.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Restructuring | $0 | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $8M | $7M | $5M | $7M | $2M | $4M | $6M | $9M | $2M | $8M | $6M | $8M | $11.0K | $7M | $9M | $10M | |
| CapEx | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $5M | $6M | $4M | $5M | $5M | $5M | $4M | |
| Investing Cash Flow | $-7M | $-2M | $-3M | $-2M | $-2M | $-3M | $-3M | $-3M | $-4M | $-5M | $-826.0K | $-4M | $-5M | $-5M | $-5M | $-4M | |
| Debt Issued | $4M | $0 | $0 | $0 | $6M | $4M | $0 | $1M | $12M | $0 | $8M | $6M | $19M | $3M | $0 | $1M | |
| Net Debt Issued | $3M | · | · | · | $1M | · | · | · | $3M | · | · | · | $16M | · | · | · | |
| Stock Issued | · | $57.0K | $0 | · | · | $112.0K | $0 | · | · | $151.0K | $0 | · | · | $163.0K | $0 | · | |
| Stock Repurchased | $4M | $5M | $2M | $2M | $666.0K | $0 | $0 | $0 | $0 | $0 | $0 | $3M | $4M | $4M | $4M | $4M | |
| Net Stock Activity | $-4M | · | · | · | $-666.0K | · | · | · | $0 | · | · | · | $-4M | · | · | · | |
| Financing Cash Flow | $-2M | $-5M | $-2M | $-5M | $-1M | $46.0K | $-3M | $-6M | $1M | $-2M | $-4M | $-6M | $7M | $-4M | $-4M | $-7M | |
| Net Change in Cash | $104.0K | $612.0K | $-486.0K | $127.0K | $-1M | $2M | $-882.0K | $-285.0K | $-966.0K | $482.0K | $1M | $-3M | $2M | $-842.0K | $233.0K | $-1M | |
| Free Cash Flow | $7M | · | · | · | $88.0K | · | · | · | $-2M | · | · | · | $-5M | · | · | · | |
| Levered FCF | $6M | · | · | · | $-563.2K | · | · | · | $-465.5K | · | · | · | $2M | · | · | · |
Rentabilité 7
| Métrique | Tendance | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.3% | · | -14.0% | -4.0% | -27.5% | · | 1.8% | 5.6% | 5.5% | · | 6.0% | -0.08% | 1.5% | · | 3.2% | 2.4% | |
| Net Margin | 5.2% | · | -13.3% | -2.6% | -28.9% | · | -0.57% | 2.6% | -4.2% | · | 2.7% | -0.33% | 1.2% | · | -2.4% | 3.9% | |
| Pretax Margin | 8.4% | · | -15.7% | -6.0% | -29.3% | · | -0.30% | 3.7% | 2.1% | · | 4.7% | -2.1% | -0.14% | · | -2.4% | 3.5% | |
| EBITDA Margin | 10.3% | · | -14.0% | -4.0% | -27.5% | · | 1.8% | 5.6% | 5.5% | · | 6.0% | -0.08% | 1.5% | · | 3.2% | 2.4% | |
| ROA | 0.76% | · | -2.1% | -0.39% | -4.2% | · | -0.09% | 0.42% | -0.65% | · | 0.46% | -0.06% | 0.20% | · | -0.42% | 0.65% | |
| ROE | 1.6% | · | -4.1% | -0.79% | -8.9% | · | -0.19% | 0.90% | -1.5% | · | 0.97% | -0.12% | 0.44% | · | -0.82% | 1.2% | |
| ROIC | 1.5% | · | -3.0% | -0.42% | -6.4% | · | 0.83% | 0.98% | -2.7% | · | 0.89% | 0.00% | -3.3% | · | 0.89% | 0.74% |
Liquidité et Solvabilité 5
| Métrique | Tendance | 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 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | |
| Quick Ratio | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.4 | 0.5 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.3 | |
| Debt / Equity | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.3 | |
| LT Debt / Equity | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.3 | |
| Interest Coverage | 5.5 | · | -7.3 | -2.0 | -13.5 | · | 0.8 | 2.4 | 2.1 | · | 2.4 | -0.0 | 0.7 | · | 2.7 | 3.0 |
Efficacité 2
| Métrique | Tendance | 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 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.4 | · | 1.8 | 1.6 | 1.2 | · | 1.8 | 1.7 | 1.3 | · | 2.0 | 2.1 | 1.6 | · | 2.3 | 2.3 |
Valorisation (TTM) 13
| Métrique | Tendance | 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 | $126M | · | $132M | $135M | $139M | · | $145M | $148M | $151M | · | $153M | $153M | $149M | · | $141M | $131M | |
| Net Income TTM | $-13M | · | $-15M | $-9M | $-10M | · | $241.0K | $314.0K | $-169.0K | · | $417.0K | $857.0K | $2M | · | $2M | $549.0K | |
| Market Cap | $123M | · | $132M | $144M | $67M | · | $89M | $101M | $122M | · | $143M | $180M | $187M | · | $258M | $241M | |
| Enterprise Value | $153M | · | $159M | $171M | $97M | · | $119M | $133M | $160M | · | $179M | $221M | $227M | · | $284M | $268M | |
| P/E | -9.7 | · | -8.4 | -14.1 | -6.3 | · | 184.0 | 209.0 | · | · | 306.0 | 191.5 | 77.6 | · | 134.5 | 497.0 | |
| P/S | 1.0 | · | 1.0 | 1.1 | 0.5 | · | 0.6 | 0.7 | 0.8 | · | 0.9 | 1.2 | 1.3 | · | 1.8 | 1.8 | |
| P/B | 1.3 | · | 1.4 | 1.4 | 0.6 | · | 0.8 | 0.9 | 1.1 | · | 1.4 | 1.8 | 1.8 | · | 2.5 | 2.2 | |
| P / Cash Flow | 14.6 | · | · | · | 29.9 | · | · | · | 58.7 | · | · | · | 16972.2 | · | · | · | |
| P / FCF | 18.1 | · | · | · | 762.6 | · | · | · | -52.0 | · | · | · | -38.7 | · | · | · | |
| EV / EBITDA | 49.8 | · | -35.5 | -135.0 | -11.0 | · | 189.6 | 66.4 | 81.4 | · | 79.9 | -7609.3 | 396.7 | · | 233.5 | 295.6 | |
| EV / FCF | 22.6 | · | · | · | 1107.5 | · | · | · | -68.0 | · | · | · | -47.1 | · | · | · | |
| EV / Revenue | 1.2 | · | 1.2 | 1.3 | 0.7 | · | 0.8 | 0.9 | 1.1 | · | 1.2 | 1.4 | 1.5 | · | 2.0 | 2.0 | |
| Earnings Yield | -10.3% | · | -11.9% | -7.1% | -15.8% | · | 0.54% | 0.48% | 0.00% | · | 0.33% | 0.52% | 1.3% | · | 0.74% | 0.20% |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $128M | $142M | $152M | $150M | $120M |
| Marge d'exploitation % | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% |
| Résultat net | $-14M | $253.0K | $3M | $4M | $-30M |
| BPA dilué | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 |
| Ratio de liquidité | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 |
| Ratio de liquidité réduite | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $14M | $7M | $1M | $18M | $14M |
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.