IRMD iRadimed Corporation - Common Stock
$88,59
Prix · Mai 20, 2026
Données fondamentales au Mai 1, 2026
Fourchette 52 semaines
$51–$108
66% of range
Note des analystes
BUY
9 analysts
Objectif de cours
$118
+33% upside
P/E (TTM)
55.6
ROE
23.8%
Marge nette
26.8%
IRMD Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$88.59
Capitalisation Boursière
$1.24B
P/E (TTM)
55.6
BPA (TTM)
$1.75
Revenus (TTM)
$84M
Rendement div.
1.2%
ROE
23.8%
Dette/Capitaux propres
—
Fourchette 52 semaines
$51 – $108
IRMD 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
$84M
2016-12-31
→
2025-12-31
BPA
$1.75
2016-12-31
→
2025-12-31
Flux de trésorerie libre
$17M
2016-12-31
→
2025-12-31
Marges
26.8%
2016-12-31
→
2025-12-31
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
IRMD
Médiane des pairs
P/E (TTM)
55.6
58.4
P/S (TTM)
14.8
4.2
P/B
13.1
4.1
Price / FCF (Cours / FCF)
72.4
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
IRMD
Médiane des pairs
Gross Margin (Marge Brute)
76.8%
66.4%
Operating Margin (Marge d'exploitation)
31.2%
—
Net Profit Margin (Marge nette)
26.8%
-1.7%
ROA
21.7%
-1.8%
ROE
23.8%
-1.9%
ROIC
21.9%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
IRMD
Médiane des pairs
Current Ratio (Ratio de liquidité)
8.0
4.4
Quick Ratio (Ratio de liquidité réduite)
6.4
—
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
IRMD
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
14.4%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
16.3%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
21.4%
—
EPS YoY (BPA Année/Année)
16.7%
—
Net Income YoY (Bénéfice net YoY)
16.9%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
IRMD
Médiane des pairs
Payout Ratio (Ratio de distribution)
66.9%
—
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
1.2%
Ratio de distribution
66.9%
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 15 mai 2026 | $0,2000 |
| 23 février 2026 | $0,2000 |
| 17 décembre 2025 | $0,5000 |
| 14 novembre 2025 | $0,1700 |
| 18 août 2025 | $0,1700 |
| 20 mai 2025 | $0,1700 |
| 24 février 2025 | $0,1700 |
| 15 novembre 2024 | $0,1500 |
| 20 août 2024 | $0,1500 |
| 17 mai 2024 | $0,1500 |
| 21 décembre 2023 | $0,6300 |
| 10 février 2023 | $1,0500 |
| 16 février 2022 | $1,0000 |
IRMD Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
9 analystes
- Achat fort 2 22,2%
- Achat 6 66,7%
- Conserver 1 11,1%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
2 analystes · 2026-05-20
Médiane
$118.00
← En dessous de tous les objectifs
$88.59
Bas
$116.00
Haut
$120.00
Objectif médian
$118.00
+33,2%
Objectif moyen
$118.00
+33,2%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
0.03%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.49 | $0.45 | 0.04% |
| 31 décembre 2025 | $0.54 | $0.49 | 0.05% |
| 30 septembre 2025 | $0.47 | $0.46 | 0.01% |
| 30 juin 2025 | $0.49 | $0.44 | 0.05% |
| 31 mars 2025 | $0.42 | $0.42 | 0.00% |
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 |
|---|---|---|---|---|---|---|
| IRMD | $1.24B | 55.6 | 14.4% | 26.8% | 23.8% | 76.8% |
| INSP | $2.64B | 18.9 | 13.6% | 16.0% | 19.9% | 85.4% |
| KMTS | $1.24B | -4.7 | 115.1% | -190.3% | 433.7% | 40.5% |
| ASST | — | -0.1 | 1217.5% | — | — | — |
| IART | — | -1.8 | 1.5% | -31.6% | -49.6% | — |
| BFLY | — | -12.3 | 19.0% | -79.0% | -35.9% | 46.9% |
| CNMD | $1.27B | 26.9 | 5.2% | 3.4% | 4.6% | 54.6% |
| AORT | $2.25B | 217.2 | 13.6% | 2.2% | 2.2% | 64.4% |
| TNDM | $1.50B | -7.2 | 7.9% | -20.2% | -141.9% | 53.8% |
| ISRG | $201.11B | 72.0 | 20.5% | 28.4% | 16.7% | 66.0% |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 17
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $84M | $73M | $66M | $53M | $42M | $32M | $39M | $30M | $23M | $32M | $32M | $16M | |
| Cost of Revenue | $19M | $17M | $15M | $12M | $10M | $8M | $9M | $7M | $6M | $6M | $6M | $3M | |
| Gross Profit | $64M | $56M | $50M | $41M | $32M | $24M | $30M | $23M | $18M | $26M | $26M | $12M | |
| R&D Expense | $3M | $3M | $3M | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $2M | $1M | |
| SG&A Expense | $18M | $16M | $15M | $11M | $10M | $12M | $10M | $9M | $9M | $9M | $8M | $5M | |
| Operating Expenses | $38M | $34M | $30M | $26M | $22M | $24M | $21M | $17M | $16M | $15M | $14M | $9M | |
| Operating Income | $26M | $22M | $20M | $16M | $10M | $-756.1K | $9M | $6M | $1M | $11M | $12M | $3M | |
| Interest Income | $2M | $2M | $2M | $581.9K | $34.8K | $132.2K | $388.8K | $238.1K | $122.6K | $126.4K | $148.9K | $5.7K | |
| Other Non-op | · | $164.0K | $2M | $553.1K | $18.6K | $139.2K | $395.9K | $193.5K | $111.4K | $-2.0K | $52 | $-4.6K | |
| Pretax Income | $28M | $24M | $22M | $16M | $10M | $-616.9K | $9M | $6M | $1M | $11M | $12M | $3M | |
| Income Tax | $6M | $5M | $5M | $3M | $510.8K | $-2M | $-587.6K | $-106.1K | $896.6K | $4M | $4M | $967.0K | |
| Net Income | $22M | $19M | $17M | $13M | $9M | $1M | $10M | $6M | $499.8K | $7M | $8M | $2M | |
| EPS (Basic) | $1.77 | $1.52 | $1.36 | $1.02 | $0.76 | $0.11 | $0.85 | $0.59 | $0.05 | $0.67 | $0.68 | $0.23 | |
| EPS (Diluted) | $1.75 | $1.50 | $1.35 | $1.02 | $0.74 | $0.11 | $0.78 | $0.52 | $0.04 | $0.60 | $0.60 | $0.20 | |
| Shares (Basic) | 12,722,000 | 12,670,000 | 12,602,948 | 12,562,856 | 12,346,173 | 12,123,556 | 11,282,214 | 10,758,752 | 10,638,858 | 10,818,427 | 11,003,272 | 8,743,461 | |
| Shares (Diluted) | 12,854,000 | 12,784,000 | 12,722,530 | 12,635,971 | 12,590,853 | 12,440,086 | 12,276,444 | 12,110,117 | 11,720,316 | 11,989,681 | 12,556,887 | 10,219,143 | |
| EBITDA | $27M | $23M | $21M | $16M | $11M | $582.7K | $10M | $7M | $3M | $11M | · | $3M |
Bilan 23
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $51M | $52M | $50M | $58M | $62M | $50M | $43M | $28M | $18M | $18M | $19M | $9M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $8M | $8M | $8M | $8M | |
| Receivables | $14M | $11M | $12M | $13M | $5M | $5M | $7M | $4M | $4M | $4M | $4M | $2M | |
| Inventory | $12M | $10M | $13M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $2M | $2M | |
| Prepaid Expense | $2M | $2M | $1M | $631.0K | $1M | $771.7K | $407.8K | $526.8K | $648.9K | $362.9K | $320.5K | $276.5K | |
| Current Assets | $81M | $75M | $76M | $77M | $76M | $64M | $59M | $45M | $35M | $34M | $34M | $22M | |
| PP&E (Net) | $24M | $17M | $9M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $905.6K | $794.8K | |
| PP&E (Gross) | $29M | $21M | $13M | $6M | $5M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | |
| Accum. Depreciation | $5M | $5M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $968.7K | $780.8K | |
| Intangibles | $3M | $3M | $3M | $2M | $1M | $960.9K | $860.1K | $832.5K | $885.5K | $918.7K | $193.2K | $250.8K | |
| Other Non-current Assets | $239.0K | $354.0K | $181.4K | $648.7K | $201.3K | $262.0K | $232.0K | $109.8K | $200.2K | $173.8K | $103.9K | $19.7K | |
| Total Assets | $109M | $98M | $92M | $86M | $83M | $71M | $67M | $48M | $39M | $37M | $35M | $23M | |
| Accounts Payable | $2M | $2M | $2M | $2M | $782.9K | $657.1K | $993.7K | $772.5K | $656.7K | $1M | $1M | $629.2K | |
| Current Liabilities | $10M | $9M | $16M | $9M | $7M | $5M | $6M | $5M | $4M | $4M | $3M | $2M | |
| Capital Leases | · | $2.0K | $2M | $2M | $2M | $2M | $3M | · | · | · | · | · | |
| Total Liabilities | $14M | $12M | $21M | $12M | $11M | $10M | $11M | $6M | $6M | $5M | $3M | $2M | |
| Common Stock | $1.0K | $1.0K | $1.3K | $1.3K | $1.3K | $1.2K | $1.2K | $1.1K | $1.1K | $1.1K | $1.1K | $1.1K | |
| Paid-in Capital | $30M | $30M | $28M | $26M | $25M | $24M | $19M | $15M | $13M | $12M | $19M | $16M | |
| Retained Earnings | $64M | $57M | $43M | $47M | $47M | $38M | $36M | $27M | $20M | $20M | $13M | $5M | |
| AOCI | · | · | · | · | $17.0K | $37.1K | $30.4K | $-42.2K | $-48.9K | $-36.8K | $-55.3K | $-21.5K | |
| Stockholders' Equity | $95M | $87M | $71M | $74M | $72M | $61M | $56M | $42M | $33M | $32M | $32M | $21M | |
| Liabilities + Equity | $109M | $98M | $92M | $86M | $83M | $71M | $67M | $48M | $39M | $37M | $35M | $23M | |
| Shares Outstanding | 12,781,774 | 12,709,860 | 12,660,313 | 12,591,004 | 12,544,024 | 12,308,432 | 11,765,875 | 10,989,111 | 10,596,566 | 10,722,675 | 11,175,125 | 10,814,650 |
Flux de trésorerie 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $818.0K | $765.2K | $670.7K | $1M | $1M | $1M | $1M | $1M | $955.8K | $807.3K | $149.1K | |
| Stock-based Comp | $3M | $3M | $2M | $1M | $1M | $4M | $2M | $2M | $2M | $2M | $1M | $724.1K | |
| Deferred Tax | $3M | $-698.0K | $-1M | $64.4K | $494.7K | $389.1K | $-598.2K | $-144.4K | $-153.1K | $-570.9K | $-14.8K | $-167.3K | |
| Amort. of Intangibles | $370.0K | $232.0K | $117.0K | $101.1K | $101.7K | $92.9K | $90.0K | $89.3K | $82.4K | $18.0K | $36.0K | $38.5K | |
| Other Non-cash | $-4M | $4M | $-5M | $-5M | $-1M | $-1M | $-2M | $-2M | $-693.9K | $672.5K | · | $-170.5K | |
| Operating Cash Flow | $25M | $26M | $13M | $10M | $11M | $6M | $10M | $7M | $3M | $9M | $8M | $3M | |
| CapEx | $8M | $8M | $7M | $823.0K | $482.3K | $443.0K | $368.3K | $228.3K | $775.6K | $780.8K | $298.7K | $584.0K | |
| Investing Cash Flow | $-8M | $-9M | $-8M | $-1M | $648.2K | $247.0K | $3M | $2M | $-1M | $-2M | $-61.5K | $-8M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $14M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $2M | $10M | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $-2M | $-10M | · | $14M | |
| Dividends Paid | $15M | $14M | $13M | $13M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-18M | $-14M | $-14M | $-13M | $24.4K | $522.5K | $2M | $929.9K | $-2M | $-9M | $2M | · | |
| Net Change in Cash | $-1M | $2M | $-8M | $-4M | $12M | $7M | $15M | $10M | $492.1K | $-2M | $10M | · | |
| Taxes Paid | $4M | $7M | $5M | $2M | $970.0K | · | $12.0K | $1M | $1M | $3M | $3M | · | |
| Free Cash Flow | $17M | $18M | $6M | $9M | $11M | $5M | $10M | $7M | $3M | $9M | · | $2M |
Rentabilité 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 76.8% | 76.9% | 76.5% | 77.5% | 76.6% | 74.3% | 77.1% | 76.3% | 75.9% | 81.1% | · | 78.2% | |
| Operating Margin | 31.2% | 30.0% | 30.6% | 29.3% | 23.5% | -2.4% | 22.4% | 19.7% | 5.6% | 33.6% | · | 19.6% | |
| Net Margin | 26.8% | 26.3% | 26.2% | 24.1% | 22.3% | 4.3% | 25.0% | 20.7% | 2.2% | 22.2% | · | 13.1% | |
| Pretax Margin | 33.8% | 33.1% | 33.2% | 30.4% | 23.5% | -1.9% | 23.5% | 20.4% | 6.0% | 33.7% | · | 19.3% | |
| EBITDA Margin | 32.6% | 31.1% | 31.7% | 30.6% | 26.8% | 1.8% | 25.7% | 23.4% | 11.2% | 34.4% | · | 20.5% | |
| ROA | 21.7% | 20.2% | 19.4% | 15.2% | 12.1% | 2.0% | 16.7% | 14.4% | 1.3% | 19.9% | · | 13.5% | |
| ROE | 23.8% | 22.6% | 23.5% | 17.9% | 13.3% | 2.2% | 17.9% | 15.4% | 1.5% | 22.6% | · | 15.6% | |
| ROIC | 21.9% | 20.1% | 22.2% | 16.8% | 12.9% | 2.7% | 16.6% | 14.6% | 1.4% | 22.6% | · | 10.0% |
Liquidité et Solvabilité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 8.0 | 8.8 | 4.7 | 9.1 | 11.2 | 13.0 | 10.1 | 9.5 | 8.6 | 9.3 | · | 9.7 | |
| Quick Ratio | 6.4 | 7.4 | 3.8 | 8.3 | 9.8 | 11.1 | 8.7 | 6.9 | 7.4 | 8.0 | · | 8.5 |
Efficacité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | 0.9 | · | 1.0 | |
| Inventory Turnover | 1.8 | 1.5 | 1.7 | 2.5 | 2.4 | 2.1 | 2.3 | 1.7 | 1.4 | 2.0 | · | 2.0 | |
| Receivables Turnover | 6.9 | 6.4 | 5.1 | 5.8 | 8.6 | 5.3 | 6.7 | 7.6 | 6.1 | 8.5 | · | 7.9 |
Taux de croissance 9
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.4% | 11.7% | 23.0% | 27.5% | 31.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 16.3% | 20.5% | 27.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 21.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 16.7% | 11.1% | 32.4% | 37.8% | 572.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 19.7% | 26.6% | 130.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 73.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 16.9% | 11.9% | 34.0% | 37.6% | 581.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 20.6% | 27.3% | 132.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 75.0% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 13
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $84M | $73M | $66M | $53M | $42M | $32M | $39M | $30M | $23M | $32M | $32M | $16M | |
| Net Income TTM | $22M | $19M | $17M | $13M | $9M | $1M | $10M | $6M | $499.8K | $7M | $8M | $2M | |
| Market Cap | $1.24B | $699M | $601M | · | $580M | $281M | $275M | $269M | $161M | $119M | · | $140M | |
| P/E | 55.6 | 36.7 | 35.2 | 27.7 | 62.4 | 207.3 | 30.0 | 47.0 | 378.8 | 18.5 | 46.7 | 64.5 | |
| P/S | 14.8 | 9.5 | 9.2 | · | 13.9 | 8.8 | 7.1 | 8.8 | 7.0 | 3.7 | · | 8.9 | |
| P/B | 13.1 | 8.1 | 8.4 | · | 8.0 | 4.6 | 5.0 | 6.4 | 4.9 | 3.7 | · | 6.7 | |
| P / Tangible Book | 13.6 | 8.3 | 8.7 | · | 8.2 | 4.6 | · | · | · | · | · | · | |
| P / Cash Flow | 49.8 | 27.3 | 44.6 | · | 51.5 | 48.2 | 26.9 | 36.4 | 47.0 | 12.7 | · | 54.0 | |
| P / FCF | 72.4 | 39.7 | 99.8 | · | 53.8 | 52.2 | 27.9 | 37.6 | 60.8 | 13.8 | · | 69.7 | |
| Dividend Yield | 1.2% | 2.0% | 2.2% | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 1.8% | 2.7% | 2.8% | 3.6% | 1.6% | 0.48% | 3.3% | 2.1% | 0.26% | 5.4% | 2.1% | 1.6% | |
| Payout Ratio | 66.9% | 71.1% | 76.9% | 97.9% | · | · | · | · | · | · | · | · | |
| Annual Payout | $15M | $14M | $13M | $13M | · | · | · | · | · | · | · | · |
Compte de résultat 16
| 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 | $22M | $23M | $21M | $20M | $20M | $19M | $18M | $18M | $18M | $17M | $17M | $16M | $15M | $15M | $13M | $13M | |
| Cost of Revenue | $5M | $6M | $5M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Gross Profit | $17M | $17M | $16M | $16M | $15M | $15M | $14M | $14M | $13M | $13M | $13M | $12M | $12M | $11M | $11M | $10M | |
| R&D Expense | $956.0K | $799.0K | $674.4K | $877.4K | $624.0K | $570.4K | $639.5K | $801.1K | $821.0K | $-2M | $452.6K | $962.0K | $3M | $604.7K | $491.6K | $662.6K | |
| SG&A Expense | $5M | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | $2M | |
| Operating Expenses | $10M | $10M | $10M | $9M | $9M | $9M | $8M | $8M | $9M | $8M | $7M | $7M | $8M | $7M | $6M | $6M | |
| Operating Income | $7M | $7M | $7M | $7M | $5M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | $4M | $4M | $4M | $4M | |
| Other Non-op | $532.0K | · | $464.0K | $539.2K | $513.0K | $-2M | $629.2K | $642.2K | $495.2K | · | $503.2K | $335.4K | $342.4K | $449.7K | $105.2K | $13.1K | |
| Pretax Income | $8M | $8M | $7M | $7M | $6M | $6M | $6M | $6M | $5M | $6M | $6M | $5M | $4M | $5M | $4M | $4M | |
| Income Tax | $2M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $943.6K | $1M | $810.4K | $938.6K | |
| Net Income | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $4M | $5M | $5M | $4M | $3M | $4M | $3M | $3M | |
| EPS (Basic) | $0.46 | $0.51 | $0.44 | $0.45 | $0.37 | $0.40 | $0.40 | $0.39 | $0.33 | $0.36 | $0.40 | $0.33 | $0.27 | $0.29 | $0.27 | $0.26 | |
| EPS (Diluted) | $0.45 | $0.50 | $0.43 | $0.45 | $0.37 | $0.40 | $0.40 | $0.38 | $0.32 | $0.35 | $0.40 | $0.33 | $0.27 | $0.29 | $0.27 | $0.26 | |
| Shares (Basic) | 12,783,000 | -25,428,908 | 12,720,812 | 12,715,872 | 12,714,000 | -25,327,187 | 12,669,741 | 12,664,920 | 12,662,526 | -25,188,698 | 12,602,581 | 12,596,032 | 12,593,033 | -25,115,409 | 12,564,636 | 12,560,812 | |
| Shares (Diluted) | 12,870,000 | -25,667,157 | 12,860,077 | 12,835,408 | 12,826,000 | -25,502,415 | 12,778,446 | 12,757,996 | 12,749,973 | -25,423,023 | 12,735,837 | 12,723,017 | 12,686,699 | -25,283,431 | 12,631,129 | 12,632,755 | |
| EBITDA | $8M | · | $7M | $7M | $6M | · | $6M | $6M | $5M | · | $6M | $5M | $4M | · | $4M | $4M |
Bilan 22
| 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 | $56M | $51M | $57M | $53M | $50M | $52M | $52M | $49M | $45M | $50M | $47M | $46M | $43M | $58M | $56M | $52M | |
| Receivables | $13M | $14M | $14M | $11M | $13M | $11M | $10M | $12M | $13M | $12M | $13M | $11M | $12M | $13M | $11M | $8M | |
| Inventory | $12M | $12M | $12M | $11M | $11M | $10M | $11M | $12M | $13M | $13M | $12M | $8M | $6M | $5M | $5M | $5M | |
| Prepaid Expense | $2M | $5M | $1M | $2M | $2M | $2M | $948.8K | $1M | $1M | $1M | $735.1K | $770.6K | $675.7K | $631.0K | $386.6K | $802.5K | |
| Current Assets | $86M | $81M | $85M | $77M | $75M | $75M | $74M | $74M | $72M | $76M | $72M | $66M | $61M | $77M | $72M | $68M | |
| PP&E (Net) | $24M | $24M | $24M | $23M | $20M | $17M | $14M | $10M | $9M | $9M | $9M | $9M | $9M | $2M | $2M | $2M | |
| PP&E (Gross) | $30M | $29M | $29M | $28M | $25M | $21M | $19M | $15M | $14M | $13M | $13M | $12M | $12M | $6M | $6M | $5M | |
| Accum. Depreciation | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Intangibles | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Assets | $225.0K | $239.0K | $214.4K | $204.5K | $206.0K | $354.0K | $184.2K | $188.2K | $184.7K | $181.4K | $177.7K | $252.2K | $503.0K | $648.7K | $236.2K | $201.3K | |
| Total Assets | $114M | $109M | $115M | $106M | $102M | $98M | $94M | $90M | $88M | $92M | $87M | $81M | $76M | $86M | $80M | $76M | |
| Accounts Payable | $2M | $2M | $2M | $2M | $3M | $2M | $1M | $1M | $1M | $2M | $3M | $3M | $2M | $2M | $964.4K | $822.1K | |
| Current Liabilities | $12M | $10M | $13M | $9M | $8M | $9M | $8M | $7M | $8M | $16M | $8M | $8M | $7M | $9M | $6M | $6M | |
| Capital Leases | · | · | · | · | · | $2.0K | $2.8K | $4.2K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Total Liabilities | $16M | $14M | $16M | $12M | $12M | $12M | $11M | $10M | $12M | $21M | $13M | $12M | $11M | $12M | $10M | $10M | |
| Common Stock | $1.0K | $1.0K | $1.3K | $1.3K | $1.3K | $1.0K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | $1.3K | |
| Paid-in Capital | $31M | $30M | $32M | $31M | $31M | $30M | $30M | $29M | $29M | $28M | $28M | $27M | $27M | $26M | $26M | $26M | |
| Retained Earnings | $67M | $64M | $66M | $63M | $59M | $57M | $54M | $50M | $47M | $43M | $47M | $42M | $37M | $47M | $44M | $40M | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | · | · | |
| Stockholders' Equity | $99M | $95M | $98M | $94M | $90M | $87M | $83M | $80M | $76M | $71M | $75M | $69M | $64M | $74M | $70M | $66M | |
| Liabilities + Equity | $114M | $109M | $115M | $106M | $102M | $98M | $94M | $90M | $88M | $92M | $87M | $81M | $76M | $86M | $80M | $76M | |
| Shares Outstanding | 12,782,837 | 12,781,774 | 12,721,156 | 12,720,002 | 12,715,109 | 12,709,860 | 12,669,912 | 12,669,101 | 12,664,185 | 12,660,313 | 12,602,851 | · | 12,594,576 | 12,591,004 | 12,561,025 | 12,561,025 |
Flux de trésorerie 12
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $455.0K | $380.7K | $383.7K | $207.5K | $194.0K | $195.2K | $197.6K | $199.1K | $226.1K | $205.4K | $189.9K | $187.4K | $182.6K | $-692.9K | $435.5K | $494.2K | |
| Stock-based Comp | $684.0K | $696.2K | $666.1K | $730.6K | $826.0K | $656.3K | $630.0K | $609.1K | $628.6K | $551.1K | $533.7K | $568.5K | $533.6K | $426.6K | $393.2K | $121.0K | |
| Amort. of Intangibles | $164.0K | $111.0K | $127.4K | $71.8K | $60.0K | $59.4K | $57.7K | $57.4K | $57.4K | $41.3K | $25.2K | $25.2K | $25.2K | $25.2K | $25.2K | $25.4K | |
| Other Non-cash | $1M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $523.8K | · | · | · | |
| Operating Cash Flow | $8M | $6M | $7M | $8M | $4M | $6M | $9M | $7M | $4M | $4M | $1M | $4M | $5M | $3M | $4M | $2M | |
| CapEx | $403.0K | $294.2K | $1M | $3M | $4M | $3M | $4M | $1M | $270.6K | $531.9K | $308.1K | $204.6K | $6M | $258.1K | $192.9K | $188.6K | |
| Investing Cash Flow | $-469.0K | $-416.4K | $-1M | $-3M | $-4M | $-3M | $-4M | $-1M | $-478.8K | $-632.8K | $-439.0K | $-378.3K | $-7M | $-471.7K | $-556.2K | $77.6K | |
| Dividends Paid | $3M | $9M | $2M | $2M | $2M | $2M | $2M | $2M | $8M | $0 | $0 | $0 | $13M | $0 | $0 | $0 | |
| Financing Cash Flow | $-3M | $-11M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-8M | $-262.6K | $-31.4K | $-89.8K | $-13M | $-198.5K | $52.3K | $-5.7K | |
| Net Change in Cash | $5M | $-5M | $4M | $3M | $-2M | $513.1K | $3M | $3M | $-5M | $3M | $922.3K | $3M | $-15M | $2M | $3M | $2M | |
| Taxes Paid | $14.0K | $1M | $153.7K | $2M | $9.0K | $2M | $1M | $3M | $189.6K | $1M | $1M | · | · | $954.4K | $0 | $749.0K | |
| Free Cash Flow | $8M | · | · | · | $594.6K | · | · | · | $4M | · | · | · | $-2M | · | · | · |
Rentabilité 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 76.5% | · | 77.8% | 78.2% | 76.1% | · | 77.4% | 78.1% | 76.1% | · | 77.8% | 75.5% | 75.7% | · | 78.6% | 79.7% | |
| Operating Margin | 32.9% | · | 32.2% | 33.3% | 27.8% | · | 31.6% | 31.4% | 27.0% | · | 35.8% | 30.8% | 25.9% | · | 30.8% | 32.8% | |
| Net Margin | 26.5% | · | 26.3% | 28.3% | 24.0% | · | 27.6% | 27.3% | 23.5% | · | 30.7% | 25.9% | 22.0% | · | 25.6% | 25.5% | |
| Pretax Margin | 35.4% | · | 34.4% | 35.9% | 30.5% | · | 35.0% | 35.0% | 29.8% | · | 38.8% | 32.9% | 28.1% | · | 31.6% | 32.9% | |
| EBITDA Margin | 35.0% | · | 32.2% | 33.3% | 28.8% | · | 31.6% | 31.4% | 28.3% | · | 35.8% | 30.8% | 27.1% | · | 30.8% | 32.8% | |
| ROA | 5.4% | · | 5.3% | 5.9% | 4.9% | · | 5.6% | 5.7% | 5.1% | · | 6.1% | 5.3% | 4.6% | · | 4.3% | 4.3% | |
| ROE | 6.2% | · | 6.1% | 6.6% | 5.6% | · | 6.4% | 6.6% | 5.9% | · | 7.0% | 6.2% | 5.4% | · | 5.0% | 5.0% | |
| ROIC | 5.5% | · | 5.3% | 5.7% | 4.8% | · | 5.5% | 5.5% | 4.9% | · | 6.3% | 5.7% | 4.9% | · | 4.8% | 4.9% |
Liquidité et Solvabilité 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 7.1 | · | 6.6 | 8.8 | 8.9 | · | 9.2 | 9.9 | 9.4 | · | 9.1 | 8.7 | 9.1 | · | 12.8 | 11.2 | |
| Quick Ratio | 5.8 | · | 5.5 | 7.3 | 7.4 | · | 7.7 | 8.1 | 7.6 | · | 7.6 | 7.5 | 8.0 | · | 11.8 | 9.9 |
Efficacité 3
| 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.6 | 0.7 | · | 0.6 | 0.6 | |
| Receivables Turnover | 1.7 | · | 1.8 | 1.8 | 1.5 | · | 1.6 | 1.6 | 1.4 | · | 1.4 | 1.7 | 1.7 | · | 1.8 | 2.1 |
Valorisation (TTM) 11
| 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 | $83M | · | $79M | $76M | $73M | · | $70M | $68M | $66M | · | $62M | $58M | $54M | · | $49M | $46M | |
| Net Income TTM | $22M | · | $21M | $20M | $19M | · | $19M | $18M | $17M | · | $16M | $14M | $13M | · | $12M | $10M | |
| Market Cap | $1.23B | · | $905M | $761M | $667M | · | $637M | $557M | $557M | · | $559M | · | $496M | · | $378M | $426M | |
| P/E | 56.6 | · | 43.1 | 37.4 | 35.7 | · | 33.5 | 30.7 | 33.3 | · | 34.9 | 42.2 | 39.4 | · | 32.3 | 43.5 | |
| P/S | 14.8 | · | 11.4 | 10.0 | 9.1 | · | 9.1 | 8.2 | 8.5 | · | 9.1 | · | 9.2 | · | 7.7 | 9.3 | |
| P/B | 12.5 | · | 9.2 | 8.1 | 7.4 | · | 7.6 | 7.0 | 7.3 | · | 7.5 | · | 7.7 | · | 5.4 | 6.5 | |
| P / Tangible Book | 12.9 | · | 9.5 | 8.4 | 7.7 | · | 7.9 | 7.2 | 7.6 | · | 7.8 | · | 8.0 | · | 5.6 | 6.6 | |
| P / Cash Flow | 148.4 | · | · | · | 155.5 | · | · | · | 143.5 | · | · | · | 106.7 | · | · | · | |
| P / FCF | 156.0 | · | · | · | 1122.2 | · | · | · | 154.2 | · | · | · | -283.2 | · | · | · | |
| Earnings Yield | 1.8% | · | 2.3% | 2.7% | 2.8% | · | 3.0% | 3.2% | 3.0% | · | 2.9% | 2.4% | 2.5% | · | 3.1% | 2.3% | |
| Payout Ratio | 43.9% | · | · | · | 46.1% | · | · | · | 192.8% | · | · | · | 388.2% | · | · | · |
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 | $84M | $73M | $66M | $53M | $42M |
| Marge Brute % | 76.8% | 76.9% | 76.5% | 77.5% | 76.6% |
| Marge d'exploitation % | 31.2% | 30.0% | 30.6% | 29.3% | 23.5% |
| Résultat net | $22M | $19M | $17M | $13M | $9M |
| BPA dilué | $1.75 | $1.50 | $1.35 | $1.02 | $0.74 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ratio de liquidité | 8.0 | 8.8 | 4.7 | 9.1 | 11.2 |
| Ratio de liquidité réduite | 6.4 | 7.4 | 3.8 | 8.3 | 9.8 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $17M | $18M | $6M | $9M | $11M |
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.