पूर्ण मौलिक
सभी मेट्रिक्स प्रति वर्ष — आय विवरण, बैलेंस शीट, नकदी प्रवाह
15
आय विवरण18
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$249M
$241M
$216M
$219M
$184M
$134M
$118M
·
$96M
$94M
$85M
$71M
Cost of Revenue
$91M
$90M
$83M
$85M
$75M
$47M
$52M
$42M
$42M
$40M
$33M
$28M
Gross Profit
$158M
$151M
$133M
$134M
$109M
$87M
$65M
$61M
$55M
$53M
$51M
$43M
R&D Expense
$20M
$20M
$19M
$20M
$16M
$10M
$6M
$4M
$4M
$4M
$4M
$3M
SG&A Expense
$79M
$73M
$73M
$72M
$60M
$46M
$38M
$31M
$26M
$23M
$24M
$17M
Operating Expenses
$140M
$135M
$405M
$130M
$104M
$75M
$57M
$51M
$52M
$37M
$35M
$28M
Operating Income
$19M
$16M
$-272M
$3M
$5M
$12M
$8M
$10M
$2M
$16M
$16M
$16M
Interest Expense
·
·
$6M
$5M
$4M
$8M
$6M
$2M
$2M
·
·
·
Interest Income
·
·
·
·
·
$107.0K
$960.0K
$29.0K
$5.0K
·
·
·
Other Non-op
$4M
$-1M
$2M
$1M
$3M
$-2M
$1M
$562.0K
$-34.0K
$-2M
$-768.0K
$-517.0K
Pretax Income
$12M
$6M
$-276M
$-389.0K
$4M
$2M
$4M
$9M
$301.0K
$14M
$16M
$15M
Income Tax
$5M
$8M
$-21M
$-1M
$2M
$-971.0K
$2M
$1M
$3M
$3M
$4M
$6M
Net Income
$7M
$-2M
$-254M
$930.0K
$2M
$3M
·
·
·
·
·
·
EPS (Basic)
$1.22
$-0.36
$-47.20
$0.17
$0.36
$0.66
$0.42
$1.95
$-0.79
$3.04
$3.10
$2.72
EPS (Diluted)
$1.21
$-0.36
$-47.20
$0.17
$0.35
$0.64
$0.41
$1.86
$-0.79
$2.91
$2.97
$2.63
Shares (Basic)
5,514,000
5,421,000
5,386,000
5,321,000
5,212,000
4,975,000
4,200,000
3,839,000
3,770,000
3,679,000
3,605,000
3,521,000
Shares (Diluted)
5,565,000
5,421,000
5,386,000
5,361,000
5,335,000
5,124,000
4,371,000
4,033,000
3,770,000
3,844,000
3,757,000
3,650,000
EBITDA
$19M
$16M
$-272M
$37M
$30M
$30M
$20M
·
$12M
$25M
$23M
$22M
बैलेंस शीट28
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$27M
$27M
$28M
$33M
$49M
$264M
$81M
$10M
$5M
$6M
$6M
$2M
Receivables
$44M
$42M
$39M
$43M
$41M
$24M
$21M
$13M
$14M
$14M
$15M
$12M
Inventory
$26M
$25M
$33M
$35M
$25M
$11M
$11M
$7M
$9M
$14M
$14M
$12M
Prepaid Expense
$9M
$8M
$9M
$9M
$9M
$5M
$2M
$2M
$782.0K
$1M
$943.0K
$1M
Other Current Assets
$4M
$3M
$3M
$4M
$2M
·
·
·
·
·
·
·
Current Assets
$106M
$103M
$109M
$119M
$124M
$304M
$123M
$34M
$32M
$36M
$37M
$30M
PP&E (Net)
$31M
$32M
$32M
$28M
$29M
$22M
$22M
$22M
$24M
$26M
$17M
$10M
PP&E (Gross)
$61M
$59M
$54M
$48M
$46M
$38M
$35M
$33M
$33M
$36M
$25M
$16M
Accum. Depreciation
$30M
$26M
$23M
$20M
$18M
$16M
$13M
$11M
$10M
$10M
$8M
$7M
Goodwill
$187M
$182M
$180M
$286M
$291M
$161M
$142M
$66M
$66M
$72M
$66M
$45M
Intangibles
$83M
$97M
$114M
$217M
$250M
$112M
$120M
$33M
$43M
$38M
$41M
$33M
Other Non-current Assets
$19M
$18M
$11M
$10M
$12M
$3M
$2M
·
·
·
·
·
Total Assets
$428M
$433M
$447M
$662M
$707M
$601M
$409M
$157M
$164M
$172M
$161M
$117M
Accounts Payable
$5M
$6M
$6M
$6M
$8M
$4M
$3M
$3M
$2M
$2M
$3M
$3M
Accrued Liabilities
$18M
$25M
$13M
$12M
$12M
$10M
$7M
$4M
$3M
$3M
$3M
$1M
Current Liabilities
$62M
$164M
$44M
$43M
$48M
$33M
$26M
$24M
$17M
$17M
$24M
$15M
Capital Leases
$14M
$12M
$7M
$6M
·
·
·
·
·
·
·
·
Deferred Tax
$20M
$20M
$20M
$34M
$39M
$16M
$21M
$1M
$3M
$4M
$5M
$5M
Other Non-current Liabilities
$14M
$12M
$16M
$6M
$8M
$715.0K
$1M
$105.0K
$194.0K
$116.0K
·
·
Total Liabilities
$242M
$274M
$301M
$268M
$314M
$195M
$189M
$45M
$65M
$74M
$76M
$44M
Long-term Debt
$68M
$71M
·
·
·
·
·
$23M
$46.62B
$55M
$45M
$26M
Total Debt
·
·
·
·
·
·
·
·
$46M
$55M
$45M
$26M
Common Stock
$375M
$359M
$344M
$332M
$313M
$318M
$158M
$40M
$31M
$26M
$21M
$18M
Retained Earnings
$-186M
$-189M
$-183M
$74M
$77M
$72M
$72M
$73M
$68M
$74M
$65M
$56M
AOCI
$-3M
$-10M
$-15M
$-13M
$4M
$16M
$-10M
$-2M
$564.0K
$-2M
$-1M
$-234.0K
Stockholders' Equity
$186M
$160M
$145M
$393M
$394M
$406M
$220M
$111M
$99M
$98M
$85M
$73M
Liabilities + Equity
$428M
$433M
$447M
$662M
$707M
$601M
$409M
$157M
$164M
$172M
$161M
$117M
Shares Outstanding
5,524,931
5,455,421
5,394,491
5,369,466
5,265,627
5,140,568
4,387,140
3,890,138
3,801,439
3,734,704
3,637,273
3,561,540
नकदी प्रवाह16
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
·
·
·
$34M
$25M
$18M
$13M
$9M
$9M
$9M
$7M
$6M
Stock-based Comp
$18M
$13M
$12M
$13M
$11M
$9M
$6M
$4M
$2M
$1M
$1M
$993.0K
Deferred Tax
$-1M
$-61.0K
$-28M
$-4M
$128.0K
$-4M
$-2M
$-2M
$-2M
$-528.0K
$-565.0K
$231.0K
Amort. of Intangibles
$18M
$19M
$27M
$29M
$22M
$15M
$11M
$7M
$7M
$6M
$6M
$5M
Other Non-cash
·
·
·
$-16M
·
·
·
·
·
·
·
·
Operating Cash Flow
$43M
$47M
$44M
$28M
$39M
$37M
$27M
$31M
$26M
$17M
$17M
$11M
CapEx
$3M
$4M
$3M
$5M
$4M
$2M
$1M
$1M
$3M
·
·
·
Investing Cash Flow
$-3M
$-4M
$-81M
$-9M
$-305M
$-2M
$-186M
$-4M
$-17M
$-18M
$-32M
·
Stock Issued
·
·
·
$0
$0
$146M
$85M
$0
·
·
·
·
Net Stock Activity
·
·
·
$0
$0
$146M
$85M
·
·
·
·
·
Dividends Paid
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
Financing Cash Flow
$-42M
$-45M
$33M
$-33M
$53M
$146M
$231M
$-22M
$-9M
$1M
$19M
·
Net Change in Cash
$-393.0K
$-893.0K
$-5M
$-16M
$-215M
$182M
$71M
$5M
$-351.0K
$125.0K
$4M
$-4M
Taxes Paid
$2M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$40M
$43M
$42M
$23M
$35M
$35M
$25M
·
·
·
·
·
Levered FCF
·
·
$36M
$35M
$33M
$24M
$23M
·
·
·
·
·
लाभप्रदता8
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
63.5%
62.6%
61.6%
61.0%
59.2%
·
·
·
56.8%
56.8%
60.7%
60.8%
Operating Margin
7.4%
6.8%
-125.8%
1.5%
2.5%
·
·
·
2.3%
17.4%
19.3%
22.2%
Net Margin
2.7%
-0.82%
-117.6%
0.42%
·
·
·
·
·
·
·
·
Pretax Margin
4.8%
2.5%
-127.5%
-0.18%
1.9%
·
·
·
0.31%
15.3%
18.4%
21.5%
EBITDA Margin
7.4%
6.8%
-125.8%
17.0%
16.2%
·
·
·
12.1%
26.7%
27.8%
30.2%
ROA
1.6%
-0.46%
-45.9%
0.14%
·
·
·
·
·
·
·
·
ROE
3.7%
-1.2%
-92.7%
0.24%
·
·
·
·
·
·
·
·
ROIC
5.5%
-3.4%
-172.6%
-2.0%
0.63%
4.3%
1.3%
·
-14.8%
8.4%
9.0%
9.9%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.7
0.6
2.5
2.7
2.6
9.3
4.7
·
1.9
2.2
1.6
2.0
Quick Ratio
1.1
0.4
1.5
1.7
1.9
8.8
3.9
·
1.1
1.2
0.9
1.0
Debt / Equity
·
·
·
·
·
·
·
·
0.5
0.6
0.5
0.4
LT Debt / Equity
·
·
·
·
·
·
·
·
0.4
0.5
0.5
0.3
Interest Coverage
·
·
-47.8
0.7
1.2
1.5
1.4
·
·
·
·
·
दक्षता3
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.6
0.6
0.4
0.3
0.3
·
·
·
0.6
0.6
0.6
0.7
Inventory Turnover
3.5
3.6
2.5
2.9
3.1
4.2
5.0
·
3.6
2.9
2.5
2.8
Receivables Turnover
5.8
5.7
5.3
5.2
5.7
·
·
·
6.7
6.3
6.2
6.7
प्रति शेयर6
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$33.71
$29.30
$26.95
$73.28
$74.79
$79.02
$50.15
·
$26.14
$26.24
$23.28
$20.63
Revenue / Share
$44.77
$44.45
$40.14
$40.87
$34.55
·
·
·
$25.51
$24.37
$22.53
$19.54
Cash Flow / Share
$7.70
$8.63
$8.19
$5.22
$7.35
$7.24
$6.08
·
$6.58
$2.02
$4.50
$2.96
Cash / Share
$4.87
$5.01
$5.23
$6.13
$9.37
$51.33
$18.55
·
$1.44
$1.56
$1.57
$0.57
Dividend Paid / Share
$0.64
$0.64
$0.64
$0.64
$0.64
$0.64
$0.64
$0.64
·
·
·
·
EPS (TTM)
$1.21
$-0.36
$-47.20
$0.17
$0.35
$0.64
$0.41
$1.86
$-0.79
$2.91
$2.97
$2.63
विकास दरें10
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
3.4%
11.5%
-1.3%
18.9%
37.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
4.4%
9.3%
17.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.2%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-51.4%
-45.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
92.4%
·
·
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
13.6%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-50.3%
-42.9%
·
·
·
·
·
·
·
Net Income CAGR 3Y
93.2%
·
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
15.4%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
2.2%
·
·
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)16
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$249M
$241M
$216M
$219M
$184M
$134M
$118M
$103M
$96M
$94M
$85M
$71M
Net Income TTM
$7M
$-2M
$-254M
$930.0K
$2M
$3M
·
·
·
·
·
·
Market Cap
$489M
$647M
$592M
$938M
$1.34B
$1.25B
$992M
·
$564M
$457M
$350M
$257M
Enterprise Value
·
·
·
·
·
·
·
·
$605M
$506M
$390M
$281M
P/E
73.1
-329.6
-2.3
1027.8
728.2
380.5
551.4
123.9
-187.9
42.2
32.4
27.5
P/S
2.0
2.7
2.7
4.3
7.3
9.3
8.4
·
5.9
4.9
4.1
3.6
P/B
2.6
4.1
4.1
2.4
3.4
3.1
4.5
·
5.7
4.7
4.1
3.5
P / Tangible Book
·
·
·
·
·
9.4
·
·
·
·
·
·
P / Cash Flow
11.4
13.8
13.4
33.5
34.2
33.8
37.3
·
22.7
59.0
20.7
23.8
P / FCF
12.3
15.2
14.2
40.0
38.6
35.7
39.6
·
·
·
·
·
EV / EBITDA
·
·
·
·
·
·
·
·
51.9
20.2
16.6
13.1
EV / Revenue
·
·
·
·
·
·
·
·
6.3
5.4
4.6
3.9
Dividend Yield
0.72%
0.54%
0.58%
0.36%
0.25%
0.25%
0.27%
·
0.43%
0.51%
0.66%
0.85%
Earnings Yield
1.4%
-0.30%
-43.0%
0.10%
0.14%
0.26%
0.18%
0.81%
-0.53%
2.4%
3.1%
3.6%
Payout Ratio
52.5%
-175.7%
-1.4%
366.2%
·
·
·
·
·
·
·
·
Annual Payout
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
आय विवरण17
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue
$60M
$64M
$65M
$61M
$60M
$62M
$63M
$58M
$58M
$59M
$53M
$53M
$51M
$56M
$54M
$59M
Cost of Revenue
$21M
$22M
$23M
$23M
$23M
$24M
$23M
$22M
$21M
$22M
$20M
$21M
$19M
$22M
$22M
$22M
Gross Profit
$39M
$42M
$42M
$37M
$37M
$38M
$40M
$35M
$37M
$37M
$33M
$32M
$31M
$33M
$33M
$36M
R&D Expense
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$5M
$5M
$5M
$5M
$5M
SG&A Expense
$17M
$24M
$19M
$18M
$18M
$21M
$18M
$17M
$17M
$18M
$19M
$18M
$18M
$18M
$16M
$18M
Operating Expenses
$32M
$39M
$34M
$33M
$34M
$37M
$34M
$32M
$32M
$308M
$33M
$32M
$32M
$33M
$29M
$32M
Operating Income
$7M
$3M
$8M
$5M
$3M
$1M
$6M
$4M
$6M
$-271M
$-67.0K
$-60.0K
$-664.0K
$517.0K
$3M
$4M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$2M
$905.0K
$1M
·
$1M
$1M
Other Non-op
$-315.0K
$-2M
$-343.0K
$137.0K
$6M
$2M
$-5M
$3M
$-2M
$-2M
$4M
$-360.0K
$775.0K
$586.0K
$-324.0K
$603.0K
Pretax Income
$4M
$-2M
$5M
$2M
$7M
$461.0K
$-2M
$4M
$4M
$-275M
$2M
$-1M
$-937.0K
$-277.0K
$2M
$3M
Income Tax
$2M
$3M
$966.0K
$-477.0K
$2M
$8M
$-541.0K
$384.0K
$517.0K
$-21M
$-170.0K
$-95.0K
$-388.0K
$-888.0K
$1M
$2M
Net Income
$3M
$-4M
$4M
$2M
$5M
$-7M
$-2M
$3M
$3M
$-255M
$2M
$-1M
$-549.0K
$611.0K
$451.0K
$1M
EPS (Basic)
$0.50
$-0.76
$0.66
$0.45
$0.87
$-1.31
$-0.31
$0.63
$0.63
$-47.26
$0.39
$-0.23
$-0.10
$0.11
$0.08
$0.25
EPS (Diluted)
$0.49
$-0.74
$0.65
$0.45
$0.85
$-1.30
$-0.31
$0.63
$0.62
$-47.26
$0.39
$-0.23
$-0.10
$0.12
$0.08
$0.24
Shares (Basic)
5,657,000
·
5,532,000
5,512,000
5,465,000
·
5,429,000
5,413,000
5,397,000
·
5,393,000
5,387,000
5,372,000
·
5,339,000
5,323,000
Shares (Diluted)
5,757,000
·
5,565,000
5,535,000
5,553,000
·
5,429,000
5,471,000
5,424,000
·
5,396,000
5,387,000
5,372,000
·
5,360,000
5,364,000
EBITDA
$7M
·
$8M
$5M
$3M
·
$6M
$4M
$6M
·
$-67.0K
$-60.0K
$7M
·
$3M
$4M
बैलेंस शीट27
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Cash & Equivalents
$31M
$27M
$29M
$20M
$21M
$27M
$31M
$24M
$28M
$28M
$28M
$36M
$32M
·
$26M
$32M
Receivables
$34M
$44M
$40M
$40M
$39M
$42M
$39M
$40M
$36M
$39M
$36M
$36M
$36M
·
$42M
$42M
Inventory
$27M
$26M
$27M
$28M
$28M
$25M
$28M
$30M
$32M
$33M
$36M
$33M
$36M
·
$34M
$28M
Prepaid Expense
$11M
$9M
$10M
$9M
$10M
$8M
$13M
$14M
$11M
$9M
$18M
$13M
$11M
·
$12M
$14M
Other Current Assets
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$4M
$4M
$3M
$5M
$4M
$4M
·
$3M
$4M
Current Assets
$103M
$106M
$106M
$97M
$98M
$103M
$111M
$108M
$107M
$109M
$118M
$118M
$115M
·
$114M
$116M
PP&E (Net)
$30M
$31M
$32M
$32M
$32M
$32M
$32M
$32M
$31M
$32M
$32M
$29M
$28M
·
$28M
$28M
PP&E (Gross)
·
$61M
·
·
·
$59M
·
·
·
$54M
·
·
·
·
·
·
Accum. Depreciation
$31M
$30M
$30M
$29M
$28M
$26M
$26M
$26M
$23M
$23M
$23M
$21M
$20M
·
$20M
$19M
Goodwill
$186M
$187M
$189M
$188M
$188M
$182M
$177M
$184M
$180M
$180M
$346M
$283M
$284M
$286M
$286M
$278M
Intangibles
$78M
$83M
$90M
$93M
$97M
$97M
$98M
$109M
$109M
$114M
$233M
$198M
$205M
·
$223M
$222M
Other Non-current Assets
$20M
$19M
$17M
$18M
$19M
$18M
$18M
$20M
$12M
$11M
$12M
$9M
$10M
·
$11M
$11M
Total Assets
$419M
$428M
$435M
$430M
$436M
$433M
$437M
$454M
$440M
$447M
$742M
$637M
$643M
·
$663M
$656M
Accounts Payable
$7M
$5M
$5M
$5M
$6M
$6M
$4M
$6M
$6M
$6M
$5M
$5M
$6M
·
$6M
$8M
Accrued Liabilities
$17M
$18M
$16M
$14M
$16M
$25M
$22M
$23M
$22M
$13M
$16M
$12M
$11M
·
$13M
$12M
Current Liabilities
$57M
$62M
$54M
$48M
$149M
$164M
$156M
$153M
$55M
$44M
$44M
$40M
$39M
·
$42M
$42M
Capital Leases
$16M
$14M
·
·
·
$12M
·
·
·
$7M
·
·
·
·
·
·
Deferred Tax
$20M
$20M
$22M
$22M
$22M
$20M
$19M
$21M
$20M
$20M
$44M
$33M
$34M
·
$37M
$37M
Other Non-current Liabilities
·
$14M
$11M
$12M
$13M
$12M
$12M
$15M
$7M
$16M
$17M
$5M
$7M
·
$8M
$7M
Total Liabilities
$230M
$242M
$248M
$252M
$263M
$274M
$282M
$293M
$290M
$301M
$339M
$249M
$255M
·
$276M
$282M
Long-term Debt
$66M
$68M
$68M
$69M
$70M
$71M
$72M
$73M
$74M
·
·
·
·
·
·
·
Common Stock
$377M
$375M
$369M
$365M
$361M
$359M
$353M
$350M
$346M
$344M
$341M
$338M
$334M
·
$327M
$325M
Retained Earnings
$-184M
$-186M
$-181M
$-183M
$-185M
$-189M
$-181M
$-178M
$-181M
$-183M
$72M
$71M
$73M
·
$74M
$75M
AOCI
$-4M
$-3M
$-1M
$-3M
$-4M
$-10M
$-17M
$-10M
$-14M
$-15M
$-10M
$-21M
$-19M
·
$-14M
$-26M
Stockholders' Equity
$189M
$186M
$187M
$178M
$172M
$160M
$155M
$161M
$151M
$145M
$403M
$388M
$388M
$393M
$387M
$374M
Liabilities + Equity
$419M
$428M
$435M
$430M
$436M
$433M
$437M
$454M
$440M
$447M
$742M
$637M
$643M
·
$663M
$656M
Shares Outstanding
5,595,780
5,524,931
5,524,813
5,510,741
5,501,454
5,455,421
5,433,603
5,419,855
5,409,155
5,394,491
5,394,043
5,391,726
5,384,280
5,369,466
5,341,890
5,336,271
नकदी प्रवाह13
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
D&A
·
·
·
·
·
·
·
·
·
·
·
$8M
$8M
·
$9M
$8M
Stock-based Comp
$2M
$7M
$3M
$4M
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$4M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Amort. of Intangibles
$4M
$4M
$4M
$5M
$5M
$6M
$4M
$5M
$4M
$5M
$8M
$7M
$7M
$7M
$7M
$7M
Other Non-cash
·
·
·
·
·
·
·
·
·
·
·
·
$-614.0K
·
·
·
Operating Cash Flow
$15M
$14M
$19M
$8M
$2M
$13M
$18M
$6M
$11M
$13M
$12M
$10M
$10M
$13M
$8M
$11M
CapEx
$559.0K
$417.0K
$732.0K
$1M
$1M
$757.0K
$813.0K
$2M
$891.0K
$535.0K
$1M
$634.0K
$270.0K
$1M
$2M
$2M
Investing Cash Flow
$-559.0K
$-417.0K
$-732.0K
$-1M
$-1M
$-1M
$-813.0K
$-2M
$-891.0K
$426.0K
$-81M
$-634.0K
$-270.0K
$-1M
$-7M
$-2M
Dividends Paid
$884.0K
$884.0K
$884.0K
$882.0K
$873.0K
$870.0K
$869.0K
$866.0K
$863.0K
$864.0K
$862.0K
$862.0K
$859.0K
$856.0K
$855.0K
$852.0K
Financing Cash Flow
$-10M
$-16M
$-10M
$-8M
$-8M
$-16M
$-11M
$-9M
$-9M
$-13M
$61M
$-6M
$-10M
$-4M
$-9M
$-19M
Net Change in Cash
$4M
$-2M
$9M
$-857.0K
$-6M
$-4M
$7M
$-4M
$258.0K
$-10.0K
$-7M
$3M
$-534.0K
$7M
$-6M
$-11M
Free Cash Flow
$14M
·
·
·
$884.0K
·
·
·
$10M
·
·
·
$10M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
$9M
·
·
·
लाभप्रदता8
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Gross Margin
64.9%
·
64.2%
61.5%
62.0%
·
63.3%
61.3%
64.0%
·
62.5%
60.4%
61.6%
·
60.4%
61.9%
Operating Margin
11.7%
·
12.2%
7.8%
5.1%
·
9.2%
6.1%
9.6%
·
-0.13%
-0.11%
-1.3%
·
6.3%
6.8%
Net Margin
4.7%
·
5.6%
4.1%
8.0%
·
-2.7%
5.9%
5.8%
·
4.0%
-2.3%
-1.1%
·
0.83%
2.2%
Pretax Margin
7.2%
·
7.1%
3.3%
11.8%
·
-3.5%
6.6%
6.7%
·
3.6%
-2.5%
-1.8%
·
3.5%
5.8%
EBITDA Margin
11.7%
·
12.2%
7.8%
5.1%
·
9.2%
6.1%
9.6%
·
-0.13%
-0.11%
14.8%
·
6.3%
6.8%
ROA
0.66%
·
0.83%
0.56%
1.1%
·
-0.28%
0.63%
0.63%
·
0.30%
-0.19%
-0.08%
·
0.07%
0.21%
ROE
1.6%
·
2.1%
1.5%
2.9%
·
-0.60%
1.2%
1.3%
·
0.54%
-0.32%
-0.14%
·
0.12%
0.34%
ROIC
2.4%
·
3.4%
3.3%
1.2%
·
2.8%
1.9%
3.2%
·
-0.02%
-0.01%
-0.10%
·
0.21%
0.41%
तरलता और शोधन क्षमता3
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Current Ratio
1.8
·
1.9
2.0
0.7
·
0.7
0.7
1.9
·
2.7
3.0
2.9
·
2.7
2.8
Quick Ratio
1.1
·
1.3
1.3
0.4
·
0.4
0.4
1.2
·
1.5
1.8
1.7
·
1.6
1.8
Interest Coverage
·
·
·
·
·
·
·
·
·
·
-0.0
-0.1
-0.6
·
2.9
3.3
दक्षता3
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
Inventory Turnover
0.8
·
0.9
0.8
0.8
·
0.7
0.7
0.6
·
0.6
0.7
0.6
·
0.7
1.1
Receivables Turnover
1.6
·
1.7
1.5
1.6
·
1.7
1.5
1.6
·
1.4
1.4
1.3
·
1.4
1.8
प्रति शेयर6
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Book Value / Share
$33.73
·
$33.79
$32.39
$31.35
·
$28.57
$29.79
$27.87
·
$74.70
$71.92
$72.01
·
$72.48
$70.13
Revenue / Share
$10.45
·
$11.70
$10.97
$10.72
·
$11.57
$10.57
$10.72
·
$9.91
$9.87
$9.43
·
$10.13
$10.95
Cash Flow / Share
$2.56
·
·
·
$0.34
·
·
·
$1.92
·
·
·
$1.85
·
·
·
Cash / Share
$5.49
·
$5.24
$3.71
$3.87
·
$5.70
$4.49
$5.26
·
$5.23
$6.61
$6.01
·
$4.89
$6.07
Dividend Paid / Share
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
$0.16
EPS (TTM)
$0.85
·
$0.65
$-0.31
$-0.13
·
$-46.32
$-45.62
$-46.48
·
$0.18
$-0.13
$0.34
·
$-0.29
$-0.76
मूल्यांकन (TTM)11
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue TTM
$250M
·
$248M
$245M
$242M
·
$238M
$228M
$224M
·
$213M
$214M
$219M
·
$222M
$223M
Net Income TTM
$5M
·
$4M
$-2M
$-620.0K
·
$-249M
$-246M
$-250M
·
$948.0K
$-717.0K
$2M
·
$-1M
$-4M
Market Cap
$557M
·
$434M
$369M
$518M
·
$717M
$704M
$469M
·
$565M
$567M
$692M
·
$888M
$752M
P/E
117.1
·
120.8
-216.2
-724.8
·
-2.8
-2.8
-1.9
·
582.1
-808.2
377.9
·
-573.1
-185.3
P/S
2.2
·
1.8
1.5
2.1
·
3.0
3.1
2.1
·
2.7
2.7
3.2
·
4.0
3.4
P/B
3.0
·
2.3
2.1
3.0
·
4.6
4.4
3.1
·
1.4
1.5
1.8
·
2.3
2.0
P / Cash Flow
37.8
·
·
·
273.8
·
·
·
45.0
·
·
·
69.6
·
·
·
Dividend Yield
0.63%
·
0.81%
0.95%
0.67%
·
0.48%
0.49%
0.74%
·
0.61%
0.61%
0.49%
·
0.38%
0.45%
Earnings Yield
0.85%
·
0.83%
-0.46%
-0.14%
·
-35.1%
-35.1%
-53.6%
·
0.17%
-0.12%
0.26%
·
-0.17%
-0.54%
Payout Ratio
31.2%
·
·
·
18.4%
·
·
·
25.5%
·
·
·
-156.5%
·
·
·
Annual Payout
$4M
·
$4M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
$3M
सबसे हाल की अवधि बाईं ओर · शून्य मान इस प्रकार दिखाए गए हैं ·
वित्तीय विवरण
आय विवरण, बैलेंस शीट, नकदी प्रवाह — वार्षिक, पिछले 5 वर्ष
16
मेट्रिक
2026-03-31
2025-03-31
2024-12-31
2024-03-31
2023-03-31
राजस्व
$249M
$241M
·
$216M
$219M
सकल मार्जिन %
63.5%
62.6%
·
61.6%
61.0%
परिचालन मार्जिन %
7.4%
6.8%
·
-125.8%
1.5%
शुद्ध आय
$7M
$-2M
·
$-254M
$930.0K
तनुकरणित EPS
$1.21
$-0.36
·
$-47.20
$0.17
मेट्रिक
2026-03-31
2025-03-31
2024-12-31
2024-03-31
2023-03-31
वर्तमान अनुपात
1.7
0.6
·
2.5
2.7
त्वरित अनुपात
1.1
0.4
·
1.5
1.7
मेट्रिक
2026-03-31
2025-03-31
2024-12-31
2024-03-31
2023-03-31
फ्री कैश फ्लो
$40M
$43M
·
$42M
$23M
संस्थागत मालिक (13F)
171 फाइलर्स
· $533.9M कुल
· तिथि अनुसार 30 सितमबर 2026
17
संस्थान जो अपनी तिमाही SEC फॉर्म 13F में इस स्टॉक को होल्ड करने की रिपोर्ट करते हैं। केवल लॉन्ग पोजीशन; एक ही फाइलर अलग-अलग ऑप्शन लेग्स के लिए दो बार दिखाई दे सकता है। बड़े ऑफसेटिंग पुट/कॉल लेग्स आमतौर पर मार्केट-मेकिंग या हेज्ड इन्वेंट्री को दर्शाते हैं, न कि दिशात्मक विश्वास को।
धारक171
धारित मूल्य$533.9M
नई स्थितियाँ19
बाहर निकली पोजीशन18
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
19 (-10 पिछली तिमाही की तुलना में)
18 (0 पिछली तिमाही की तुलना में)
71 (+12 पिछली तिमाही की तुलना में)
38 (-3 पिछली तिमाही की तुलना में)
+71K
Q1 2026 की तुलना में। SEC फॉर्म 13F फाइलिंग तिमाही के अंत के 45 दिनों के भीतर देय होती है, साथ ही देर से फाइल करने वालों के लिए एक छोटा बफर भी होता है — उस विंडो के भीतर आने वाली तिमाहियों को सबसे हालिया पूरी तरह से रिपोर्ट की गई जोड़ी के पक्ष में छोड़ दिया जाता है।
जिन निवेशकों ने SEC शेड्यूल 13D दाखिल किया है — जारीकर्ता को प्रभावित करने के इरादे से 5% से अधिक लाभकारी स्वामित्व (कार्यकर्ता दांव, बोर्ड अभियान, M&A)। प्रत्येक पंक्ति उस फाइलर की स्थिति की सबसे हालिया ज्ञात स्थिति दिखाती है।
फाइलर
दाखिल किया
दांव
स्थिति
उद्देश्य
फाइलिंग
SEG VENTURES, LLC, GEORGE S. LOENING, EVAN C. GUILLEMIN
×2 फाइलिंग
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
कंपनी के अंदरूनी सूत्र
26 इनसाइडर्स
· 4 अधिकारी · 7 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
24 ETFs द्वारा धारित
20
वजन केवल प्रत्यक्ष इक्विटी होल्डिंग्स (N-PORT) को दर्शाता है; लीवरेज्ड या डेरिवेटिव-आधारित फंड में अतिरिक्त स्वैप एक्सपोजर हो सकता है जो नहीं दिखाया गया है।