MRAM Everspin Technologies, Inc. - Common Stock
$31,06
Prix · Mai 20, 2026
Données fondamentales au Avr 29, 2026
Fourchette 52 semaines
$5–$52
56% of range
Note des analystes
BUY
8 analysts
Objectif de cours
$18
P/E (TTM)
-309.3
ROE
-0.88%
Marge nette
-1.1%
MRAM Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$31.06
Capitalisation Boursière
$213M
P/E (TTM)
-309.3
BPA (TTM)
$-0.03
Revenus (TTM)
$55M
Rendement div.
—
ROE
-0.88%
Dette/Capitaux propres
0.0
Fourchette 52 semaines
$5 – $52
MRAM 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
$55M
2016-12-31
→
2025-12-31
BPA
$-0.03
2020-12-31
→
2025-12-31
Flux de trésorerie libre
$3M
2016-12-31
→
2025-12-31
Marges
-1.1%
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
MRAM
Médiane des pairs
P/E (TTM)
-309.3
33.2
P/S (TTM)
3.9
17.9
P/B
3.1
4.3
EV / EBITDA
-26.2
—
Price / FCF (Cours / FCF)
68.3
—
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
MRAM
Médiane des pairs
Gross Margin (Marge Brute)
51.2%
36.7%
Operating Margin (Marge d'exploitation)
-11.8%
—
Net Profit Margin (Marge nette)
-1.1%
-154.8%
ROA
-0.72%
-40.7%
ROE
-0.88%
-46.7%
ROIC
-11.8%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
MRAM
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.0
0.0
Current Ratio (Ratio de liquidité)
4.8
4.9
Quick Ratio (Ratio de liquidité réduite)
3.9
—
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
MRAM
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
9.5%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
-2.7%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
5.6%
—
EPS YoY (BPA Année/Année)
-90.5%
—
Net Income YoY (Bénéfice net YoY)
-91.4%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
MRAM
Médiane des pairs
MRAM Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
8 analystes
- Achat fort 2 25,0%
- Achat 5 62,5%
- Conserver 1 12,5%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
2 analystes · 2026-05-19
Médiane
$18.00
Au-dessus de tous les objectifs →
$31.06
Bas
$17.50
Haut
$18.50
Objectif médian
$18.00
-42,0%
Objectif moyen
$18.00
-42,0%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
0.01%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $0.11 | $0.09 | 0.02% |
| 31 décembre 2025 | $0.11 | $0.12 | -0.01% |
| 30 septembre 2025 | $0.06 | $0.05 | 0.01% |
| 30 juin 2025 | $0.03 | $0.03 | 0.00% |
| 31 mars 2025 | $0.02 | $0.00 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| MRAM | $213M | -309.3 | 9.5% | -1.1% | -0.88% | 51.2% |
| AMBQ | $522M | -6.2 | -4.7% | -50.3% | 50.3% | 44.3% |
| AOSL | $770M | -7.8 | 5.9% | -13.9% | -11.2% | 23.1% |
| CEVA | $592M | -48.9 | 2.5% | -9.7% | -3.5% | 87.1% |
| INDI | — | -4.8 | 0.33% | -65.8% | -36.9% | — |
| KOPN | $421M | 238.0 | 51.5% | 170.3% | 6.5% | — |
| NVEC | $317M | 20.9 | 1.8% | 57.7% | 25.2% | 78.7% |
| DVLT | $373M | -1.2 | 1361.8% | -202.1% | -50.6% | 77.8% |
| QUIK | — | -7.1 | -29.9% | -107.6% | -59.1% | 22.0% |
| GSIT | $52M | -4.8 | -5.7% | -51.8% | -36.6% | 49.4% |
| GCTS | $70M | -1.5 | -68.6% | -1513.3% | 56.6% | -63.4% |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 18
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $55M | $50M | $64M | $60M | $55M | $42M | $38M | $49M | $36M | $27M | $27M | |
| Cost of Revenue | $27M | $24M | $27M | $26M | $22M | $24M | $19M | $24M | $14M | $12M | $13M | |
| Gross Profit | $28M | $26M | $37M | $34M | $33M | $18M | $18M | $25M | $21M | $15M | $14M | |
| R&D Expense | $14M | $14M | $12M | $11M | $13M | $11M | $14M | $24M | $25M | $19M | $21M | |
| SG&A Expense | $15M | $14M | $14M | $12M | $11M | $11M | $12M | $13M | $12M | $7M | $7M | |
| Operating Expenses | $35M | $33M | $31M | $28M | $28M | $26M | $33M | $43M | $42M | $30M | $32M | |
| Operating Income | $-7M | $-7M | $6M | $6M | $5M | $-8M | $-14M | $-17M | $-20M | $-16M | $-18M | |
| Interest Expense | · | · | $63.0K | $274.0K | $547.0K | $665.0K | $747.0K | $890.0K | $764.0K | $2M | $653.0K | |
| Interest Income | $2M | $2M | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $4M | $6M | $3M | $190.0K | $-141.0K | $-24.0K | $490.0K | $457.0K | $118.0K | $1M | $6.0K | |
| Pretax Income | $-457.0K | $741.0K | $9M | $6M | $4M | $-8M | $-15M | · | · | · | · | |
| Income Tax | $129.0K | $-40.0K | $-16.0K | $14.0K | $4.0K | $260.0K | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-586.0K | $781.0K | $9M | $6M | $4M | $-9M | $-15M | $-18M | $-21M | $-17M | $-18M | |
| EPS (Basic) | $-0.03 | $0.04 | $0.44 | $0.30 | $0.22 | $-0.45 | · | · | · | · | · | |
| EPS (Diluted) | $-0.03 | $0.04 | $0.42 | $0.29 | $0.22 | $-0.45 | · | · | · | · | · | |
| Shares (Basic) | 22,568,253 | 21,642,793 | 20,748,302 | 20,130,336 | 19,400,124 | 18,782,287 | 17,317,042 | 16,413,733 | 12,640,094 | 5,117,226 | 3,013,743 | |
| Shares (Diluted) | 22,568,253 | 22,156,420 | 21,367,304 | 20,775,925 | 19,972,145 | 18,782,287 | · | · | · | · | · | |
| EBITDA | $-7M | $-7M | $6M | $6M | $5M | $-8M | $-14M | $-17M | $-20M | $-16M | · |
Bilan 23
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $44M | $42M | $37M | $27M | $21M | $15M | $14M | $23M | $13M | $30M | $2M | |
| Receivables | $8M | $12M | $12M | $11M | $8M | $8M | $6M | $8M | $4M | $3M | $2M | |
| Inventory | $11M | $9M | $8M | $7M | $6M | $6M | $8M | $9M | $10M | $5M | $4M | |
| Prepaid Expense | $2M | $1M | $988.0K | $604.0K | $762.0K | $270.0K | $539.0K | $688.0K | $590.0K | $1M | $190.0K | |
| Current Assets | $65M | $64M | $58M | $45M | $37M | $28M | $29M | $41M | $27M | $40M | $9M | |
| PP&E (Net) | $14M | $3M | $4M | $4M | $973.0K | $2M | $3M | $4M | $4M | $2M | $2M | |
| PP&E (Gross) | $29M | $16M | $16M | $20M | $16M | $16M | $16M | $15M | $13M | $10M | $9M | |
| Accum. Depreciation | $14M | $13M | $12M | $16M | $15M | $14M | $12M | $10M | $9M | $8M | $8M | |
| Intangibles | $2M | $3M | · | · | · | · | · | · | · | · | $132.0K | |
| Other Non-current Assets | $342.0K | $2M | $212.0K | $62.0K | $734.0K | $73.0K | $73.0K | $73.0K | $73.0K | $50.0K | $29.0K | |
| Total Assets | $85M | $78M | $67M | $55M | $39M | $33M | $35M | $45M | $31M | $41M | $11M | |
| Accounts Payable | $5M | $2M | $3M | $3M | $2M | $2M | $3M | $3M | $3M | $2M | $1M | |
| Accrued Liabilities | $4M | $2M | $4M | $4M | $4M | $2M | $3M | $5M | $4M | $2M | $2M | |
| Current Liabilities | $13M | $10M | $9M | $11M | $10M | $10M | $8M | $14M | $12M | $10M | $9M | |
| Capital Leases | · | · | · | · | $68.0K | $903.0K | $2M | · | · | · | · | |
| Total Liabilities | $16M | $15M | $13M | $17M | $12M | $15M | $17M | $20M | $21M | $15M | $17M | |
| Long-term Debt | $2M | $4M | · | · | $5M | $8M | $8M | $12M | $12M | $8M | $8M | |
| Total Debt | $2M | $4M | · | $3M | $5M | $8M | $8M | $12M | $12M | $8M | · | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | $1.0K | $0 | |
| Retained Earnings | $-137M | $-137M | $-138M | $-147M | $-153M | $-157M | $-149M | $-134M | $-118M | $-96M | $-80M | |
| Stockholders' Equity | $69M | $63M | $54M | $39M | $27M | $17M | $18M | $25M | $11M | $27M | $-70M | |
| Liabilities + Equity | $85M | $78M | $67M | $55M | $39M | $33M | $35M | $45M | $31M | $41M | $11M | |
| Shares Outstanding | 22,977,797 | 22,059,697 | 21,080,472 | 20,374,288 | 19,858,460 | 19,031,556 | 18,081,753 | 17,095,456 | 12,817,201 | 12,498,128 | 3,015,281 |
Flux de trésorerie 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $2M | $1M | $982.0K | $1M | $2M | $2M | $1M | $1M | $826.0K | $1M | |
| Stock-based Comp | $6M | $7M | $5M | $4M | $3M | $4M | $4M | $3M | $2M | $1M | $416.0K | |
| Deferred Tax | $124.0K | $-130.0K | $-150.0K | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $2M | $100.0K | $0 | · | · | · | · | · | $0 | $132.0K | $150.0K | |
| Restructuring | · | · | · | · | · | · | $782.0K | · | · | · | · | |
| Operating Cash Flow | $10M | $7M | $13M | $9M | $9M | $-3M | $-8M | $-15M | $-19M | $-19M | $-11M | |
| CapEx | $7M | $3M | $1M | $3M | $1M | $320.0K | $861.0K | $2M | $3M | $1M | $1M | |
| Investing Cash Flow | $-9M | $-3M | $-1M | $-3M | $-1M | $-320.0K | $-861.0K | $-2M | $-3M | $-1M | $-1M | |
| Net Debt Issued | · | · | $-3M | $-2M | $-3M | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | $25M | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | $25M | · | · | · | |
| Financing Cash Flow | $1M | $1M | $-2M | $-2M | $-2M | $3M | $85.0K | $27M | $5M | $47M | $5M | |
| Net Change in Cash | $2M | $5M | $10M | $5M | $7M | $112.0K | $-9M | $10M | $-17M | $27M | $-7M | |
| Taxes Paid | $38.0K | $202.0K | · | · | · | · | $48.0K | $30.0K | · | · | · | |
| Free Cash Flow | $3M | $4M | $12M | $7M | $8M | $-3M | $-9M | $-17M | $-22M | $-20M | · | |
| Levered FCF | · | · | $12M | $6M | $8M | $-4M | · | · | · | · | · |
Rentabilité 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 51.2% | 51.8% | 58.4% | 56.6% | 60.0% | 43.0% | 48.9% | 51.3% | 59.8% | 54.2% | · | |
| Operating Margin | -11.8% | -14.1% | 9.2% | 10.4% | 9.1% | -18.0% | -38.4% | -35.0% | -56.2% | -57.3% | · | |
| Net Margin | -1.1% | 1.6% | 14.2% | 10.2% | 7.9% | -20.2% | -39.1% | -35.9% | -58.7% | -61.7% | · | |
| Pretax Margin | -0.83% | 1.5% | 14.2% | 10.2% | 7.9% | -19.6% | · | · | · | · | · | |
| EBITDA Margin | -11.8% | -14.1% | 9.2% | 10.4% | 9.1% | -18.0% | -38.4% | -35.0% | -56.2% | -57.3% | · | |
| ROA | -0.72% | 1.1% | 14.8% | 12.9% | 12.1% | -25.1% | -36.5% | -46.4% | -57.9% | -63.7% | · | |
| ROE | -0.88% | 1.3% | 17.4% | 16.3% | 17.9% | -48.1% | -80.3% | -67.6% | -111.8% | 76.7% | · | |
| ROIC | -11.8% | -11.3% | 10.9% | 15.1% | 15.7% | -30.7% | · | · | · | · | · |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.8 | 6.5 | 6.6 | 4.1 | 3.6 | 2.8 | 3.6 | 3.0 | 2.2 | 3.8 | · | |
| Quick Ratio | 3.9 | 5.4 | 5.5 | 3.4 | 2.9 | 2.2 | 2.6 | 2.3 | 1.3 | 3.2 | · | |
| Debt / Equity | 0.0 | 0.1 | · | 0.1 | 0.2 | 0.5 | 0.4 | 0.5 | 1.1 | 0.3 | · | |
| LT Debt / Equity | 0.0 | 0.0 | · | · | 0.1 | 0.2 | 0.4 | 0.3 | 0.8 | 0.2 | · | |
| Interest Coverage | · | · | 93.4 | 22.7 | 9.2 | -11.4 | -19.3 | -19.5 | -26.5 | -6.6 | · |
Efficacité 3
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.7 | 1.0 | 1.3 | 1.5 | 1.2 | 0.9 | 1.3 | 1.0 | 1.0 | · | |
| Inventory Turnover | 2.7 | 2.8 | 3.5 | 4.0 | 3.6 | 3.5 | 2.3 | 2.5 | 1.9 | 2.7 | · | |
| Receivables Turnover | 5.6 | 4.3 | 5.7 | 6.4 | 7.0 | 6.3 | 5.6 | 8.5 | 10.9 | 10.7 | · |
Taux de croissance 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.5% | -21.0% | 6.3% | 8.8% | 31.2% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.7% | -2.9% | 14.9% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.6% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -90.5% | 44.8% | 31.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -43.4% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | -91.4% | 47.7% | 41.1% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -43.6% | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 14
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $55M | $50M | $64M | $60M | $55M | $42M | $38M | $49M | $36M | $27M | · | |
| Net Income TTM | $-586.0K | $781.0K | $9M | $6M | $4M | $-9M | $-15M | $-18M | $-21M | $-17M | · | |
| Market Cap | $213M | $141M | $191M | $113M | $224M | $88M | $95M | $96M | $96M | $104M | · | |
| Enterprise Value | $171M | $102M | · | $89M | $208M | $81M | $88M | $85M | $95M | $82M | · | |
| P/E | -309.3 | 159.8 | 21.5 | 19.2 | 51.4 | -10.2 | · | · | · | · | · | |
| P/S | 3.9 | 2.8 | 3.0 | 1.9 | 4.1 | 2.1 | 2.5 | 1.9 | 2.7 | 3.8 | · | |
| P/B | 3.1 | 2.3 | 3.5 | 2.9 | 8.2 | 5.0 | 5.1 | 3.8 | 8.8 | 3.9 | · | |
| P / Tangible Book | 3.2 | 2.4 | 3.5 | 2.9 | 8.2 | 5.0 | · | · | · | · | · | |
| P / Cash Flow | 21.4 | 19.9 | 14.5 | 11.9 | 24.0 | -30.0 | -11.7 | -6.5 | -5.1 | -5.6 | · | |
| P / FCF | 68.3 | 34.8 | 16.3 | 16.9 | 26.9 | -27.0 | -10.6 | -5.8 | -4.4 | -5.3 | · | |
| EV / EBITDA | -26.2 | -14.4 | · | 14.3 | 41.3 | -10.7 | -6.1 | -4.9 | -4.7 | -5.3 | · | |
| EV / FCF | 54.6 | 25.3 | · | 13.3 | 25.0 | -25.0 | -9.9 | -5.1 | -4.3 | -4.2 | · | |
| EV / Revenue | 3.1 | 2.0 | · | 1.5 | 3.8 | 1.9 | 2.4 | 1.7 | 2.7 | 3.0 | · | |
| Earnings Yield | -0.32% | 0.63% | 4.7% | 5.2% | 1.9% | -9.8% | · | · | · | · | · |
Compte de résultat 18
| 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 | $15M | $15M | $14M | $13M | $13M | $13M | $12M | $11M | $14M | $17M | $16M | $16M | $15M | $16M | $15M | $15M | |
| Cost of Revenue | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $5M | $6M | $7M | $7M | $7M | $6M | $8M | $6M | $6M | |
| Gross Profit | $8M | $8M | $7M | $7M | $7M | $7M | $6M | $5M | $8M | $10M | $10M | $9M | $8M | $8M | $9M | $9M | |
| R&D Expense | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| SG&A Expense | $5M | $3M | $4M | $4M | $4M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | |
| Operating Expenses | $11M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $9M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | |
| Operating Income | $-3M | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-600.0K | $2M | $2M | $2M | $696.0K | $552.0K | $2M | $2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $63.0K | $56.0K | $73.0K | $70.0K | |
| Interest Income | $317.0K | $383.0K | $432.0K | $423.0K | $408.0K | $441.0K | $463.0K | $423.0K | $439.0K | · | · | · | · | · | · | · | |
| Other Non-op | $2M | $2M | $1M | $842.0K | $388.0K | $2M | $4M | $-30.0K | $-41.0K | $365.0K | $459.0K | $2M | $128.0K | $134.0K | $69.0K | $1.0K | |
| Pretax Income | $-293.0K | $1M | $51.0K | $-696.0K | $-1M | $1M | $2M | $-2M | $-202.0K | $2M | $2M | $4M | · | $630.0K | $2M | $2M | |
| Income Tax | $3.0K | $128.0K | $-3.0K | $-26.0K | $30.0K | $-126.0K | $10.0K | $76.0K | · | · | · | · | · | · | · | · | |
| Net Income | $-296.0K | $1M | $54.0K | $-670.0K | $-1M | $1M | $2M | $-3M | $-202.0K | $2M | $2M | $4M | $761.0K | $616.0K | $2M | $2M | |
| EPS (Basic) | $-0.01 | $0.05 | $0.00 | $-0.03 | $-0.05 | $0.07 | $0.10 | $-0.12 | $-0.01 | $0.09 | $0.12 | $0.19 | $0.04 | $0.03 | $0.09 | $0.08 | |
| EPS (Diluted) | $-0.01 | $0.05 | $0.00 | $-0.03 | $-0.05 | $0.07 | $0.10 | $-0.12 | $-0.01 | $0.09 | $0.11 | $0.18 | $0.04 | $0.03 | $0.09 | $0.08 | |
| Shares (Basic) | 23,137,815 | -44,794,690 | 22,669,872 | 22,504,957 | 22,188,114 | -42,943,809 | 21,767,380 | 21,566,863 | 21,252,359 | -41,208,654 | 20,848,558 | 20,657,404 | 20,450,994 | -40,042,490 | 20,206,728 | 20,069,444 | |
| Shares (Diluted) | 23,137,815 | -45,271,937 | 23,147,119 | 22,504,957 | 22,188,114 | -42,647,977 | 21,985,175 | 21,566,863 | 21,252,359 | -42,527,812 | 21,828,789 | 21,234,253 | 20,832,074 | -40,913,615 | 20,539,064 | 20,424,283 | |
| EBITDA | $-3M | · | $-2M | $-2M | $-2M | · | $-2M | $-3M | $-600.0K | · | $2M | $2M | $696.0K | · | $2M | $2M |
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 | $40M | $44M | $45M | $45M | $42M | $42M | $40M | $37M | $35M | $37M | $35M | $31M | $24M | $27M | $23M | $23M | |
| Receivables | $10M | $8M | $9M | $7M | $13M | $12M | $11M | $10M | $13M | $12M | $10M | $9M | $11M | $11M | $13M | $9M | |
| Inventory | $11M | $11M | $12M | $11M | $11M | $9M | $8M | $8M | $8M | $8M | $9M | $7M | $6M | $7M | $8M | $6M | |
| Prepaid Expense | $2M | $2M | $874.0K | $1M | $1M | $1M | $5M | $517.0K | $450.0K | $988.0K | $238.0K | $411.0K | $485.0K | $604.0K | $292.0K | $800.0K | |
| Current Assets | $64M | $65M | $67M | $65M | $67M | $64M | $64M | $55M | $56M | $58M | $54M | $48M | $42M | $45M | $44M | $40M | |
| PP&E (Net) | $15M | $14M | $4M | $4M | $4M | $3M | $3M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $3M | $3M | |
| PP&E (Gross) | $30M | $29M | $18M | $18M | $17M | $16M | · | · | · | $16M | · | · | · | $20M | · | · | |
| Accum. Depreciation | $15M | $14M | $14M | $14M | $13M | $13M | · | · | · | $12M | · | · | · | $16M | · | · | |
| Intangibles | $1M | $2M | $2M | $3M | $3M | $3M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $352.0K | $342.0K | $4M | $4M | $3M | $2M | $300.0K | $211.0K | $212.0K | $212.0K | $62.0K | $62.0K | $62.0K | $62.0K | $62.0K | $62.0K | |
| Total Assets | $83M | $85M | $80M | $79M | $80M | $78M | $73M | $65M | $66M | $67M | $63M | $57M | $52M | $55M | $54M | $46M | |
| Accounts Payable | $4M | $5M | $2M | $3M | $3M | $2M | $3M | $2M | $2M | $3M | $3M | $1M | $2M | $3M | $3M | $3M | |
| Accrued Liabilities | $5M | $4M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $4M | $3M | $3M | $2M | $4M | $2M | $2M | |
| Current Liabilities | $11M | $13M | $11M | $11M | $13M | $10M | $9M | $5M | $6M | $9M | $8M | $6M | $6M | $11M | $11M | $10M | |
| Total Liabilities | $13M | $16M | $14M | $15M | $17M | $15M | $13M | $9M | $10M | $13M | $13M | $11M | $12M | $17M | $17M | $13M | |
| Long-term Debt | $1M | $2M | $2M | $3M | $3M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $1M | · | $2M | $3M | $3M | · | · | · | · | · | · | · | · | · | $3M | $4M | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | |
| Retained Earnings | $-138M | $-137M | $-139M | $-139M | $-138M | $-137M | $-138M | $-140M | $-138M | $-138M | $-140M | $-142M | $-146M | $-147M | $-147M | $-149M | |
| Stockholders' Equity | $70M | $69M | $66M | $64M | $63M | $63M | $59M | $55M | $56M | $54M | $50M | $46M | $41M | $39M | $37M | $33M | |
| Liabilities + Equity | $83M | $85M | $80M | $79M | $80M | $78M | $73M | $65M | $66M | $67M | $63M | $57M | $52M | $55M | $54M | $46M | |
| Shares Outstanding | 23,320,978 | 22,977,797 | 22,756,779 | 22,570,591 | 22,352,145 | 22,059,697 | 21,833,041 | 21,656,683 | 21,406,511 | 21,080,472 | 20,934,919 | 20,743,422 | 20,534,744 | 20,374,288 | 20,276,746 | 20,137,520 |
Flux de trésorerie 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $699.0K | $651.0K | $866.0K | $849.0K | $846.0K | $534.0K | $402.0K | $397.0K | $398.0K | $300.0K | $288.0K | $284.0K | $333.0K | $278.0K | $242.0K | $204.0K | |
| Stock-based Comp | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Amort. of Intangibles | $400.0K | $600.0K | $400.0K | $400.0K | $400.0K | $100.0K | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Operating Cash Flow | $570.0K | $3M | $881.0K | $5M | $1M | $4M | $3M | $2M | $-1M | $2M | $4M | $6M | $1M | $5M | $908.0K | $4M | |
| CapEx | $4M | $4M | $338.0K | $2M | $913.0K | $2M | $63.0K | $34.0K | $1M | $324.0K | $17.0K | $52.0K | $1M | $1M | $324.0K | $974.0K | |
| Investing Cash Flow | $-5M | $-4M | $-855.0K | $-2M | $-1M | $-2M | $-63.0K | $-34.0K | $-1M | $-320.0K | $-17.0K | $-37.0K | $-1M | $-1M | $-324.0K | $-772.0K | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $-3M | · | · | · | |
| Financing Cash Flow | $308.0K | $510.0K | $269.0K | $276.0K | $12.0K | $434.0K | $49.0K | $276.0K | $353.0K | $290.0K | $566.0K | $329.0K | $-3M | $-414.0K | $-193.0K | $-383.0K | |
| Net Change in Cash | $-4M | $-807.0K | $295.0K | $3M | $61.0K | $3M | $3M | $2M | $-2M | $2M | $4M | $7M | $-3M | $3M | $391.0K | $3M | |
| Taxes Paid | · | $0 | $2.0K | · | · | $202.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-4M | · | · | · | $527.0K | · | · | · | $-2M | · | · | · | $193.0K | · | · | · |
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 | 52.7% | · | 51.2% | 51.3% | 51.4% | · | 49.2% | 49.0% | 56.5% | · | 60.2% | 58.4% | 56.8% | · | 58.8% | 58.4% | |
| Operating Margin | -18.3% | · | -11.0% | -14.8% | -14.7% | · | -17.5% | -26.5% | -4.2% | · | 12.0% | 10.3% | 4.7% | · | 12.5% | 11.8% | |
| Net Margin | -2.0% | · | 0.38% | -5.1% | -8.9% | · | 18.8% | -23.5% | -1.4% | · | 14.8% | 24.7% | 5.1% | · | 12.5% | 11.4% | |
| Pretax Margin | -2.0% | · | 0.36% | -5.3% | -8.6% | · | 18.9% | -22.8% | · | · | 14.8% | 24.7% | · | · | 12.5% | 11.4% | |
| EBITDA Margin | -18.3% | · | -11.0% | -14.8% | -14.7% | · | -17.5% | -26.5% | -4.2% | · | 12.0% | 10.3% | 4.7% | · | 12.5% | 11.8% | |
| ROA | -0.36% | · | 0.07% | -0.93% | -1.6% | · | 3.4% | -4.1% | -0.34% | · | 4.2% | 7.5% | 1.6% | · | 4.3% | 4.2% | |
| ROE | -0.44% | · | 0.09% | -1.1% | -2.0% | · | 4.1% | -4.9% | -0.42% | · | 5.6% | 9.8% | 2.1% | · | 6.6% | 6.4% | |
| ROIC | -3.8% | · | -2.4% | -2.8% | -3.0% | · | -3.5% | -5.2% | · | · | · | · | · | · | · | · |
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 | 5.8 | · | 5.8 | 5.9 | 5.3 | · | 6.7 | 11.1 | 9.6 | · | 7.0 | 7.9 | 6.7 | · | 4.0 | 4.1 | |
| Quick Ratio | 4.6 | · | 4.7 | 4.7 | 4.4 | · | 5.4 | 9.4 | 8.1 | · | 5.8 | 6.7 | 5.7 | · | 3.3 | 3.4 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | 0.1 | 0.1 | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | 11.0 | · | 26.2 | 24.9 |
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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | |
| Inventory Turnover | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.9 | · | 0.8 | 1.0 | 1.0 | · | 0.9 | 0.9 | |
| Receivables Turnover | 1.3 | · | 1.4 | 1.5 | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.5 | 1.7 | 1.4 | · | 1.3 | 1.5 |
Valorisation (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $55M | · | $52M | $49M | $50M | · | $54M | $57M | $61M | · | $62M | $61M | $59M | · | $59M | $56M | |
| Net Income TTM | $-2M | · | $489.0K | $-2M | $-2M | · | $2M | $4M | $7M | · | $9M | $8M | $6M | · | $6M | $5M | |
| Market Cap | $205M | · | $212M | $142M | $114M | · | $129M | $130M | $170M | · | $206M | $191M | $140M | · | $117M | $106M | |
| Enterprise Value | $166M | · | $169M | $100M | $75M | · | · | · | · | · | · | · | · | · | $97M | $86M | |
| P/E | -97.7 | · | 465.5 | -62.9 | -63.8 | · | 73.8 | 37.4 | 24.8 | · | 23.4 | 23.6 | 22.7 | · | 19.3 | 23.8 | |
| P/S | 3.7 | · | 4.0 | 2.9 | 2.3 | · | 2.4 | 2.3 | 2.8 | · | 3.3 | 3.2 | 2.4 | · | 2.0 | 1.9 | |
| P/B | 2.9 | · | 3.2 | 2.2 | 1.8 | · | 2.2 | 2.3 | 3.0 | · | 4.1 | 4.1 | 3.4 | · | 3.2 | 3.2 | |
| P / Tangible Book | 3.0 | · | 3.3 | 2.3 | 1.9 | · | 2.2 | 2.3 | 3.0 | · | 4.1 | 4.1 | 3.4 | · | 3.2 | 3.2 | |
| P / Cash Flow | 359.6 | · | · | · | 79.2 | · | · | · | -131.1 | · | · | · | 116.1 | · | · | · | |
| P / FCF | -54.2 | · | · | · | 216.3 | · | · | · | -67.9 | · | · | · | 724.6 | · | · | · | |
| EV / EBITDA | -61.1 | · | -109.3 | -50.8 | -38.8 | · | · | · | · | · | · | · | · | · | 50.8 | 49.6 | |
| EV / FCF | -43.8 | · | · | · | 142.2 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 3.0 | · | 3.2 | 2.0 | 1.5 | · | · | · | · | · | · | · | · | · | 1.6 | 1.5 | |
| Earnings Yield | -1.0% | · | 0.21% | -1.6% | -1.6% | · | 1.4% | 2.7% | 4.0% | · | 4.3% | 4.2% | 4.4% | · | 5.2% | 4.2% |
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 | $55M | $50M | $64M | $60M | $55M |
| Marge Brute % | 51.2% | 51.8% | 58.4% | 56.6% | 60.0% |
| Marge d'exploitation % | -11.8% | -14.1% | 9.2% | 10.4% | 9.1% |
| Résultat net | $-586.0K | $781.0K | $9M | $6M | $4M |
| BPA dilué | $-0.03 | $0.04 | $0.42 | $0.29 | $0.22 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.0 | 0.1 | — | 0.1 | 0.2 |
| Ratio de liquidité | 4.8 | 6.5 | 6.6 | 4.1 | 3.6 |
| Ratio de liquidité réduite | 3.9 | 5.4 | 5.5 | 3.4 | 2.9 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $3M | $4M | $12M | $7M | $8M |
Dernières actualités Actualités récentes mentionnant cette entreprise
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.