ESOA Energy Services of America Corporation - Common Stock
$17,72
Prix · Mai 20, 2026
Données fondamentales au Mai 11, 2026
Fourchette 52 semaines
$8–$20
82% of range
Note des analystes
BUY
7 analysts
Objectif de cours
$21
+19% upside
P/E (TTM)
517.5
ROE
—
Marge nette
—
ESOA Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$17.71
Capitalisation Boursière
$173M
P/E (TTM)
517.5
BPA (TTM)
$0.02
Revenus (TTM)
$411M
Rendement div.
0.87%
ROE
—
Dette/Capitaux propres
1.2
Fourchette 52 semaines
$8 – $20
ESOA 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
$411M
2011-09-30
→
2025-09-30
BPA
$0.02
2011-09-30
→
2025-09-30
Flux de trésorerie libre
$-2M
2011-09-30
→
2025-09-30
Marges
—
2011-09-30
→
2025-09-30
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
ESOA
Médiane des pairs
P/E (TTM)
517.5
29.9
P/S (TTM)
0.4
0.9
P/B
2.9
1.4
EV / EBITDA
55.3
—
Price / FCF (Cours / FCF)
-78.0
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
ESOA
Médiane des pairs
Gross Margin (Marge Brute)
9.4%
19.3%
Operating Margin (Marge d'exploitation)
1.0%
—
ROIC
1.4%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
ESOA
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
1.2
108.4
Current Ratio (Ratio de liquidité)
1.5
1.9
Quick Ratio (Ratio de liquidité réduite)
0.9
—
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
ESOA
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
16.8%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
27.7%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
28.1%
—
EPS YoY (BPA Année/Année)
-98.7%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
ESOA
Médiane des pairs
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
0.87%
Ratio de distribution
—
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 31 mars 2026 | $0,0300 |
| 31 décembre 2025 | $0,0300 |
| 6 octobre 2025 | $0,0300 |
| 3 juillet 2025 | $0,0300 |
| 31 mars 2025 | $0,0300 |
| 13 décembre 2024 | $0,0300 |
| 14 décembre 2023 | $0,0600 |
| 30 janvier 2023 | $0,0500 |
| 20 décembre 2019 | $0,0500 |
| 20 juin 2017 | $0,0500 |
| 13 juin 2016 | $0,0500 |
ESOA 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 4 57,1%
- Conserver 1 14,3%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
1 analystes · 2026-05-17
Bas
$21.00
Haut
$21.00
Objectif médian
$21.00
+18,5%
Objectif moyen
$21.00
+18,5%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
-0.15%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 décembre 2025 | $0.16 | $0.09 | 0.07% |
| 30 septembre 2025 | $0.25 | $0.39 | -0.14% |
| 30 juin 2025 | $0.12 | $0.12 | -0.00% |
| 31 mars 2025 | $-0.41 | $0.10 | -0.51% |
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 |
|---|---|---|---|---|---|---|
| ESOA | $173M | 517.5 | 16.8% | — | — | 9.4% |
| CLB | $739M | 25.4 | 0.51% | 5.6% | 11.6% | — |
| OIS | $404M | -3.6 | -3.4% | -16.4% | -17.3% | — |
| NGS | $423M | 21.4 | 9.9% | 11.6% | 7.4% | — |
| RNGR | — | 25.9 | -4.2% | 2.2% | 4.3% | — |
| SND | $156M | 133.3 | 6.0% | 0.41% | 0.56% | 11.5% |
| SMHI | — | -5.7 | -16.0% | -12.2% | -9.9% | 20.2% |
| TUSK | $89M | 18.5 | -2.9% | 10.4% | 1.8% | — |
| BOOM | $144M | -7.4 | -5.1% | -2.2% | -5.5% | 22.2% |
| DWSN | — | -26.0 | 2.0% | — | — | — |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 15
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $411M | $352M | $304M | $198M | $122M | $119M | $175M | $135M | · | · | · | · | |
| Cost of Revenue | $372M | $302M | $267M | $175M | $110M | $106M | $162M | $124M | · | · | · | · | |
| Gross Profit | $39M | $50M | $37M | $22M | $13M | $14M | $13M | $12M | · | · | · | · | |
| SG&A Expense | $35M | $30M | $24M | $16M | $14M | $10M | $9M | $8M | · | · | · | · | |
| Operating Income | $4M | $20M | $13M | $6M | $-1M | $4M | $4M | $4M | · | · | · | · | |
| Interest Expense | · | · | $2M | $987.7K | $703.0K | $486.2K | $1M | $916.7K | · | · | · | · | |
| Interest Income | · | · | $196 | $576 | $286.6K | $53.3K | $58.0K | $132.3K | · | · | · | · | |
| Other Non-op | $-224.8K | $-21.6K | $-287.6K | $-248.0K | $-58.7K | $-239.9K | $-112.8K | $-174.6K | · | · | · | · | |
| Pretax Income | $864.9K | $34M | $10M | $6M | $-916.6K | $4M | $3M | $3M | · | · | · | · | |
| Income Tax | $485.2K | $8M | $3M | $2M | $-29.1K | $1M | $968.6K | $910.0K | · | · | · | · | |
| EPS (Basic) | $0.02 | $1.52 | $0.44 | $0.23 | $-0.09 | $0.15 | $0.12 | $0.15 | · | · | · | · | |
| EPS (Diluted) | $0.02 | $1.51 | $0.44 | $0.23 | $-0.07 | $0.12 | $0.10 | $0.12 | · | · | · | · | |
| Shares (Basic) | 16,643,495 | 16,570,289 | 16,646,086 | 16,323,790 | 13,621,406 | 13,804,835 | 14,064,871 | 14,234,571 | · | · | · | · | |
| Shares (Diluted) | 16,686,283 | 16,608,038 | 16,670,963 | 16,323,790 | 16,988,424 | 17,238,168 | 17,498,204 | 17,667,904 | · | · | · | · | |
| EBITDA | $4M | $20M | $13M | $6M | $-892.6K | $4M | $4M | · | · | · | · | · |
Bilan 25
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $12M | $13M | $16M | $7M | $8M | $11M | $5M | $1M | · | · | · | · | |
| Receivables | $76M | $56M | $51M | $38M | $21M | $18M | $22M | $22M | · | · | · | · | |
| Prepaid Expense | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | · | · | · | · | |
| Current Assets | $145M | $110M | $95M | $70M | $43M | $42M | $39M | $38M | · | · | · | · | |
| PP&E (Net) | $53M | $38M | $37M | $33M | $23M | $16M | $17M | $17M | · | · | · | · | |
| PP&E (Gross) | $115M | $92M | $84M | $74M | $61M | $53M | $51M | $48M | · | · | · | · | |
| Accum. Depreciation | $62M | $54M | $48M | $41M | $38M | $37M | $34M | $31M | · | · | · | · | |
| Goodwill | $10M | $4M | $4M | $4M | $2M | · | · | · | · | · | · | · | |
| Intangibles | $5M | $3M | $3M | $4M | $2M | · | · | · | · | · | · | · | |
| Total Assets | $215M | $158M | $143M | $113M | $70M | $58M | $56M | $55M | · | · | · | · | |
| Accounts Payable | $31M | $24M | $22M | $20M | $7M | $5M | $3M | $6M | · | · | · | · | |
| Accrued Liabilities | $16M | $14M | $13M | $11M | $6M | $4M | $4M | $4M | · | · | · | · | |
| Short-term Debt | $10M | $10M | $20M | $23M | $15M | $509.8K | $4M | $6M | · | · | · | · | |
| Current Liabilities | $98M | $74M | $80M | $65M | $34M | $19M | $18M | $24M | · | · | · | · | |
| Capital Leases | $982.6K | $2M | $2M | $1M | · | · | · | · | · | · | · | · | |
| Deferred Tax | $7M | $6M | $7M | $4M | $2M | $2M | $2M | $1M | · | · | · | · | |
| Total Liabilities | $156M | $100M | $108M | $84M | $46M | $32M | $31M | $31M | · | · | · | · | |
| Long-term Debt | $72M | $34M | $45M | $41M | $27M | $16M | $19M | $16M | · | · | · | · | |
| Total Debt | $72M | $34M | $45M | · | $17M | $16M | $19M | · | · | · | · | · | |
| Common Stock | $1.8K | $1.8K | $1.8K | $1.8K | $1.5K | $1.5K | $1.5K | $1.5K | · | · | · | · | |
| Retained Earnings | $-3M | $-2M | $-26M | $-32M | $-36M | $-35M | $-36M | $-38M | · | · | · | · | |
| Treasury Stock | $143 | $133 | $132 | $122 | $122 | $122 | $91 | $65 | · | · | · | · | |
| Stockholders' Equity | $59M | $59M | $35M | $28M | $25M | $26M | $25M | $23M | $21M | · | · | · | |
| Liabilities + Equity | $215M | $158M | $143M | $113M | $70M | $58M | $56M | $55M | · | · | · | · | |
| Shares Outstanding | 16,715,026 | 16,570,685 | 16,567,185 | 16,667,185 | 13,621,406 | 13,621,406 | 13,924,789 | 14,194,517 | · | · | · | · |
Flux de trésorerie 14
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred Tax | $262.6K | $-379.6K | $2M | $2M | $211.7K | $329.7K | $597.4K | $-139.5K | · | · | · | · | |
| Amort. of Intangibles | $1M | $438.6K | $490.6K | $444.6K | $230.6K | $0 | · | · | · | · | · | · | |
| Operating Cash Flow | $4M | $19M | $21M | $8M | $798.9K | $15M | $4M | $9M | · | · | · | · | |
| CapEx | $6M | $9M | $11M | $5M | $6M | $4M | $3M | $2M | · | · | · | · | |
| Investing Cash Flow | $-29M | $-8M | $-10M | $-8M | $-9M | $-3M | $-3M | $-1M | · | · | · | · | |
| Debt Issued | $16M | · | $3M | $0 | $0 | $13M | · | · | · | · | · | · | |
| Net Debt Issued | $7M | $-3M | $-2M | $-4M | $-3M | $-791.6K | $-5M | · | · | · | · | · | |
| Stock Repurchased | $844.2K | $41.4K | $219.6K | $0 | $0 | $268.2K | $300.6K | $49.8K | · | · | · | · | |
| Net Stock Activity | $-844.2K | $-41.4K | $-219.6K | · | $0 | $-268.2K | $-300.6K | · | · | · | · | · | |
| Dividends Paid | $2M | $994.0K | $833.4K | $0 | $0 | $696.1K | · | · | · | · | · | · | |
| Financing Cash Flow | $25M | $-14M | $-2M | $-805.4K | $5M | $-6M | $2M | $-8M | · | · | · | · | |
| Net Change in Cash | $-684.6K | $-4M | $9M | $-799.3K | $-3M | $7M | $4M | $-610.0K | · | · | · | · | |
| Free Cash Flow | $-2M | $10M | $10M | $3M | $-5M | $11M | $961.9K | · | · | · | · | · | |
| Levered FCF | · | · | $9M | $2M | $-6M | $11M | $245.7K | · | · | · | · | · |
Rentabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 9.4% | 14.2% | 12.1% | 11.3% | 10.5% | 11.3% | 7.3% | · | · | · | · | · | |
| Operating Margin | 1.0% | 5.6% | 4.3% | 3.3% | -0.73% | 3.1% | 2.2% | · | · | · | · | · | |
| Pretax Margin | 0.21% | 9.5% | 3.4% | 3.0% | 7.4% | 3.0% | 1.7% | · | · | · | · | · | |
| EBITDA Margin | 1.0% | 5.6% | 4.3% | 3.3% | -0.73% | 3.1% | 2.2% | · | · | · | · | · | |
| ROIC | 1.4% | 16.1% | 11.7% | · | -1.7% | 6.0% | 5.8% | · | · | · | · | · |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.5 | 1.2 | · | 1.8 | 2.2 | 2.1 | · | · | · | · | · | |
| Quick Ratio | 0.9 | 0.9 | 0.8 | · | 1.2 | 1.6 | 1.4 | · | · | · | · | · | |
| Debt / Equity | 1.2 | 0.6 | 1.3 | · | 0.5 | 0.6 | 0.8 | · | · | · | · | · | |
| LT Debt / Equity | 0.8 | 0.3 | 0.5 | · | 0.3 | 0.4 | 0.4 | · | · | · | · | · | |
| Interest Coverage | · | · | 5.4 | 6.6 | -1.6 | 7.5 | 3.6 | · | · | · | · | · |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.2 | 2.3 | 2.4 | · | 1.9 | 2.1 | 3.2 | · | · | · | · | · | |
| Receivables Turnover | 6.2 | 6.6 | 6.8 | · | 6.2 | 6.0 | 8.0 | · | · | · | · | · |
Taux de croissance 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 16.8% | 15.7% | 53.9% | 61.3% | 2.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 27.7% | 42.2% | 36.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 28.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -98.7% | 243.2% | 91.3% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -55.7% | · | 52.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -30.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 16.7% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $411M | $352M | $304M | $198M | $122M | $119M | $175M | $135M | $158M | $158M | $158M | $158M | |
| Net Income TTM | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | $-48M | |
| Market Cap | $173M | $157M | $67M | · | $23M | $11M | $10M | · | · | · | · | · | |
| Enterprise Value | $233M | $178M | $95M | · | $32M | $16M | $25M | · | · | · | · | · | |
| P/E | 517.5 | 6.3 | 9.2 | 12.4 | -23.7 | 6.7 | 7.8 | 9.2 | -0.3 | -0.4 | -0.4 | -0.4 | |
| P/S | 0.4 | 0.4 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | · | · | · | · | |
| P/B | 2.9 | 2.7 | 1.9 | · | 0.7 | 0.4 | 0.4 | · | · | · | · | · | |
| P / Tangible Book | 3.9 | 3.1 | 2.5 | 2.4 | 1.1 | 0.4 | · | · | · | · | · | · | |
| P / Cash Flow | 41.8 | 8.4 | 3.2 | · | 28.3 | 0.7 | 2.4 | · | · | · | · | · | |
| P / FCF | -78.0 | 15.9 | 6.5 | · | -4.3 | 1.0 | 10.9 | · | · | · | · | · | |
| EV / EBITDA | 55.3 | 9.0 | 7.3 | · | -35.7 | 4.3 | 6.6 | · | · | · | · | · | |
| EV / FCF | -105.1 | 18.0 | 9.3 | · | -6.1 | 1.4 | 26.3 | · | · | · | · | · | |
| EV / Revenue | 0.6 | 0.5 | 0.3 | · | 0.3 | 0.1 | 0.1 | · | · | · | · | · | |
| Dividend Yield | 0.87% | 0.63% | 1.2% | · | 0.00% | 6.2% | · | · | · | · | · | · | |
| Earnings Yield | 0.19% | 15.9% | 10.9% | 8.0% | -4.2% | 15.0% | 12.8% | 10.9% | -320.0% | -240.0% | -280.0% | -271.0% | |
| Annual Payout | $2M | $994.0K | $833.4K | $0 | $0 | $696.1K | · | · | · | · | · | · |
Compte de résultat 15
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $93M | $114M | $130M | $104M | $77M | $101M | $105M | $86M | $71M | $90M | $105M | $86M | $54M | $60M | $68M | $51M | |
| Cost of Revenue | $83M | $100M | $114M | $92M | $77M | $90M | $87M | $71M | $65M | $79M | $89M | $75M | $50M | $54M | $61M | $45M | |
| Gross Profit | $10M | $14M | $16M | $12M | $77.9K | $10M | $18M | $15M | $6M | $11M | $16M | $11M | $4M | $6M | $8M | $6M | |
| SG&A Expense | $9M | $9M | $9M | $9M | $8M | $9M | $9M | $7M | $7M | $7M | $7M | $5M | $6M | $5M | $5M | $4M | |
| Operating Income | $1M | $5M | $7M | $3M | $-8M | $2M | $9M | $8M | $-1M | $4M | $9M | $6M | $-2M | $670.1K | $3M | $3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $622.6K | $601.7K | · | $639.9K | $574.5K | $499.4K | $364.2K | $231.3K | |
| Interest Income | · | · | · | · | · | · | · | · | $0 | · | $0 | $0 | $124 | $72 | $0 | $0 | |
| Other Non-op | $-94.2K | $-102.6K | $-117.4K | $-38.5K | $-20.6K | $-48.3K | $12.4K | $-27.4K | $-81.5K | $75.0K | $-124.1K | $-72.3K | $-10.5K | $-80.7K | $190.2K | $-175.0K | |
| Pretax Income | $412.3K | $4M | $6M | $2M | $-9M | $1M | $8M | $24M | $-1M | $3M | $8M | $5M | $-3M | $58.8K | $3M | $2M | |
| Income Tax | $196.8K | $1M | $2M | $138.0K | $-2M | $455.5K | $2M | $6M | $-373.1K | $1M | $2M | $1M | $-650.2K | $-79.6K | $1M | $651.4K | |
| EPS (Basic) | $0.01 | $0.16 | $0.25 | $0.13 | $-0.41 | $0.05 | $0.41 | $1.06 | $-0.07 | $0.12 | $0.33 | $0.21 | $-0.11 | $0.01 | $0.10 | $0.10 | |
| EPS (Diluted) | $0.01 | $0.16 | $0.26 | $0.12 | $-0.41 | $0.05 | $0.40 | $1.06 | $-0.07 | $0.12 | $0.33 | $0.21 | $-0.11 | $0.01 | $0.10 | $0.10 | |
| Shares (Basic) | 17,526,126 | 16,703,674 | -33,284,409 | 16,625,761 | 16,716,809 | 16,585,334 | -33,132,594 | 16,565,827 | 16,569,871 | 16,567,185 | -33,290,338 | 16,602,556 | 16,666,683 | 16,667,185 | -32,621,835 | 16,449,829 | |
| Shares (Diluted) | 17,568,110 | 16,742,867 | -33,333,222 | 16,666,135 | 16,716,809 | 16,636,561 | -33,167,000 | 16,597,982 | 16,569,871 | 16,607,185 | -33,265,461 | 16,602,556 | 16,666,683 | 16,667,185 | -32,621,835 | 16,449,829 | |
| EBITDA | $1M | $5M | · | $3M | $-8M | $2M | · | $8M | $-1M | $4M | · | $6M | $-2M | $670.1K | · | $3M |
Bilan 25
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $17M | $12M | $15M | $10M | $20M | $13M | $15M | $12M | $11M | $16M | $9M | $12M | $8M | $7M | $5M | |
| Receivables | $60M | $69M | $76M | $58M | $51M | $64M | $56M | $50M | $46M | $43M | $51M | $48M | $25M | $35M | $38M | $24M | |
| Prepaid Expense | $6M | $4M | $5M | $5M | $5M | $3M | $4M | $4M | $5M | $3M | $4M | $5M | $6M | $3M | $4M | $4M | |
| Current Assets | $123M | $132M | $145M | $122M | $104M | $125M | $110M | $101M | $89M | $90M | $95M | $82M | $60M | $65M | $70M | $49M | |
| PP&E (Net) | $54M | $53M | $53M | $54M | $52M | $53M | $38M | $38M | $37M | $36M | $37M | $36M | $35M | $33M | $33M | $30M | |
| PP&E (Gross) | $122M | $118M | $115M | $114M | $110M | $108M | $92M | $91M | $88M | $86M | $84M | $82M | $79M | $76M | $74M | $70M | |
| Accum. Depreciation | $67M | $65M | $62M | $60M | $57M | $55M | $54M | $53M | $51M | $50M | $48M | $46M | $44M | $43M | $41M | $41M | |
| Goodwill | $10M | $10M | $10M | $7M | $7M | $7M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Intangibles | $4M | $4M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | |
| Total Assets | $194M | $201M | $215M | $189M | $170M | $192M | $158M | $149M | $136M | $136M | $143M | $129M | $105M | $108M | $113M | $87M | |
| Accounts Payable | $21M | $24M | $31M | $24M | $23M | $27M | $24M | $19M | $19M | $22M | $22M | $19M | $14M | $15M | $20M | $11M | |
| Accrued Liabilities | $16M | $13M | $16M | $16M | $13M | $10M | $14M | $12M | $11M | $12M | $13M | $10M | $8M | $9M | $11M | $8M | |
| Short-term Debt | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $22M | $15M | $20M | $28M | $25M | $23M | $23M | $4M | |
| Current Liabilities | $88M | $91M | $98M | $91M | $80M | $83M | $74M | $74M | $77M | $74M | $80M | $80M | $60M | $60M | $65M | $33M | |
| Capital Leases | $1M | $938.6K | $982.6K | $1M | $1M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $965.0K | $1M | $342.8K | |
| Deferred Tax | $8M | $8M | $7M | $5M | $5M | $7M | $6M | $7M | $7M | $8M | $7M | $5M | $4M | $4M | $4M | $3M | |
| Total Liabilities | $112M | $140M | $156M | $135M | $116M | $131M | $100M | $97M | $102M | $101M | $108M | $100M | $79M | $80M | $84M | $50M | |
| Long-term Debt | $35M | $62M | $72M | $59M | $51M | $60M | $34M | $32M | $46M | $39M | $45M | $46M | $44M | $42M | $41M | $22M | |
| Total Debt | $35M | $62M | · | $59M | $51M | $60M | · | $32M | $46M | $39M | · | $46M | $44M | $42M | · | $22M | |
| Common Stock | $2.0K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | $1.8K | |
| Retained Earnings | $-1M | $-1M | $-3M | $-7M | $-9M | $-1M | $-2M | $-8M | $-26M | $-25M | $-26M | $-31M | $-35M | $-32M | $-32M | $-24M | |
| Treasury Stock | $154 | $154 | $143 | $143 | $133 | $133 | $133 | $133 | $132 | $132 | $132 | $132 | $125 | $122 | $122 | $122 | |
| Stockholders' Equity | $82M | $61M | $59M | $55M | $54M | $61M | $59M | $52M | $35M | $36M | $35M | $29M | $26M | $28M | $28M | $37M | |
| Liabilities + Equity | $194M | $201M | $215M | $189M | $170M | $192M | $158M | $149M | $136M | $136M | $143M | $129M | $105M | $108M | $113M | $87M | |
| Shares Outstanding | 18,622,287 | 16,609,071 | 16,715,026 | 16,612,123 | 16,716,809 | 16,705,457 | 16,570,685 | 16,570,685 | 16,577,586 | 16,567,185 | 16,567,185 | 16,567,185 | 16,635,004 | 17,885,615 | 16,667,185 | 16,667,185 |
Flux de trésorerie 15
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred Tax | $184.1K | $978.4K | $2M | $86.2K | $-2M | $378.2K | $-792.1K | $81.1K | $-450.5K | $781.9K | $2M | $1M | $-307.9K | $-421.9K | $2M | $551.4K | |
| Amort. of Intangibles | $284.4K | $405.9K | $605.2K | $164.2K | $164.2K | $130.9K | $114.2K | $108.1K | $108.1K | $108.1K | $89.4K | $135.8K | $132.6K | $132.8K | $136.9K | $112.0K | |
| Operating Cash Flow | $4M | $19M | $-9M | $3M | $1M | $9M | $-847.5K | $19M | $-3M | $3M | $11M | $-2M | $10M | $2M | $-2M | $3M | |
| CapEx | $4M | $2M | $-3M | $4M | $2M | $3M | $2M | $3M | $2M | $1M | $2M | $3M | $3M | $2M | $636.5K | $3M | |
| Investing Cash Flow | $-4M | $-2M | $-267.9K | $-4M | $-2M | $-23M | $-2M | $-3M | $-2M | $-1M | $-2M | $-2M | $-3M | $-2M | $-4M | $-3M | |
| Debt Issued | · | · | $-4M | $4M | $0 | $16M | · | · | · | · | $0 | $0 | $0 | $3M | · | · | |
| Net Debt Issued | · | $-3M | · | · | · | $14M | · | · | · | $-2M | · | · | · | $1M | · | · | |
| Stock Repurchased | $1.3K | $846.5K | $0 | · | · | · | $0 | · | · | · | $0 | $148.0K | · | · | · | · | |
| Net Stock Activity | · | $-846.5K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $-2.6K | $501.3K | $501.6K | $501.5K | · | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | |
| Financing Cash Flow | $-7M | $-12M | $6M | $6M | $-9M | $22M | $2M | $-14M | $5M | $-7M | $-1M | $2M | $-3M | $786.6K | $9M | $-3M | |
| Net Change in Cash | $-7M | $4M | $-3M | $5M | $-10M | $7M | $-2M | $2M | $836.4K | $-5M | $7M | $-3M | $4M | $103.4K | $2M | $-3M | |
| Taxes Paid | · | · | · | $828.0K | · | · | · | $97.9K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $17M | · | · | · | $6M | · | · | · | $1M | · | · | · | $-776.0K | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $1M | · | · | · | $-2M | · | · |
Rentabilité 5
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 11.0% | 12.3% | · | 11.6% | 0.10% | 10.2% | · | 17.8% | 8.8% | 12.0% | · | 12.7% | 7.3% | 10.0% | · | 12.5% | |
| Operating Margin | 1.1% | 4.3% | · | 3.1% | -10.5% | 1.6% | · | 9.9% | -1.5% | 4.0% | · | 6.5% | -3.7% | 1.1% | · | 5.1% | |
| Pretax Margin | 0.44% | 3.4% | · | 2.1% | -11.7% | 1.3% | · | 27.4% | -2.1% | 3.4% | · | 5.7% | -4.7% | 0.10% | · | 4.4% | |
| EBITDA Margin | 1.1% | 4.3% | · | 3.1% | -10.5% | 1.6% | · | 9.9% | -1.5% | 4.0% | · | 6.5% | -3.7% | 1.1% | · | 5.1% | |
| ROIC | 0.47% | 2.8% | · | 2.6% | -5.9% | 0.89% | · | 7.5% | -1.0% | 3.2% | · | 5.2% | -2.1% | 2.2% | · | 3.1% |
Liquidité et Solvabilité 5
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.4 | · | 1.3 | 1.3 | 1.5 | · | 1.4 | 1.2 | 1.2 | · | 1.0 | 1.0 | 1.1 | · | 1.5 | |
| Quick Ratio | 0.8 | 0.9 | · | 0.8 | 0.8 | 1.0 | · | 0.9 | 0.8 | 0.7 | · | 0.7 | 0.6 | 0.7 | · | 0.9 | |
| Debt / Equity | 0.4 | 1.0 | · | 1.1 | 0.9 | 1.0 | · | 0.6 | 1.3 | 1.1 | · | 1.6 | 1.7 | 1.5 | · | 0.6 | |
| LT Debt / Equity | 0.2 | 0.7 | · | 0.7 | 0.6 | 0.6 | · | 0.3 | 0.5 | 0.5 | · | 0.4 | 0.5 | 0.5 | · | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -1.7 | 6.1 | · | 8.7 | -3.5 | 1.3 | · | 12.6 |
Efficacité 2
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.6 | · | 0.6 | 0.5 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.8 | 0.6 | 0.7 | · | 0.6 | |
| Receivables Turnover | 1.7 | 1.7 | · | 1.9 | 1.6 | 1.9 | · | 1.8 | 2.0 | 2.3 | · | 2.4 | 2.6 | 2.5 | · | 2.1 |
Valorisation (TTM) 14
| Métrique | Tendance | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $388M | $395M | · | $367M | $334M | $348M | · | $333M | $300M | $289M | · | $250M | $200M | $189M | · | $169M | |
| Net Income TTM | $-48M | $-48M | · | $-48M | $-48M | $-48M | · | $-48M | $-48M | $-48M | · | $-48M | $-48M | $-48M | · | $-48M | |
| Market Cap | $245M | $136M | · | $165M | $158M | $211M | · | $119M | $137M | $99M | · | $48M | $38M | $46M | · | $34M | |
| Enterprise Value | $270M | $181M | · | $209M | $199M | $250M | · | $136M | $170M | $126M | · | $85M | $70M | $80M | · | $51M | |
| P/E | -109.4 | -102.1 | · | 12.1 | 15.0 | 10.9 | · | 5.4 | 55.0 | 26.0 | · | 13.8 | -57.2 | 18.4 | · | 3.1 | |
| P/S | 0.6 | 0.3 | · | 0.5 | 0.5 | 0.6 | · | 0.4 | 0.5 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| P/B | 3.0 | 2.2 | · | 3.0 | 2.9 | 3.5 | · | 2.3 | 4.0 | 2.8 | · | 1.7 | 1.5 | 1.6 | · | 0.9 | |
| P / Tangible Book | 3.6 | 2.9 | · | 3.8 | 3.7 | 4.2 | · | 2.6 | 5.0 | 3.5 | · | 2.3 | 2.1 | 2.2 | · | 1.2 | |
| P / Cash Flow | · | 7.2 | · | · | · | 23.7 | · | · | · | 34.6 | · | · | · | 29.2 | · | · | |
| P / FCF | · | 8.1 | · | · | · | 35.2 | · | · | · | 67.0 | · | · | · | -59.2 | · | · | |
| EV / EBITDA | 254.7 | 36.8 | · | 65.9 | -24.6 | 152.0 | · | 16.0 | -157.4 | 34.7 | · | 15.2 | -35.4 | 119.5 | · | 19.7 | |
| EV / FCF | · | 10.8 | · | · | · | 41.8 | · | · | · | 85.6 | · | · | · | -103.2 | · | · | |
| EV / Revenue | 0.7 | 0.5 | · | 0.6 | 0.6 | 0.7 | · | 0.4 | 0.6 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.3 | |
| Earnings Yield | -0.91% | -0.98% | · | 8.2% | 6.7% | 9.2% | · | 18.4% | 1.8% | 3.9% | · | 7.2% | -1.8% | 5.5% | · | 32.5% |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Revenu | $411M | $352M | $304M | $198M | $122M |
| Marge Brute % | 9.4% | 14.2% | 12.1% | 11.3% | 10.5% |
| Marge d'exploitation % | 1.0% | 5.6% | 4.3% | 3.3% | -0.73% |
| BPA dilué | $0.02 | $1.51 | $0.44 | $0.23 | $-0.07 |
Bilan
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 1.2 | 0.6 | 1.3 | — | 0.5 |
| Ratio de liquidité | 1.5 | 1.5 | 1.2 | — | 1.8 |
| Ratio de liquidité réduite | 0.9 | 0.9 | 0.8 | — | 1.2 |
Flux de trésorerie
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $-2M | $10M | $10M | $3M | $-5M |
Signaux de trading Signaux d'achat/vente récents avec prix d'entrée et ratio risque/récompense
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.