KLTR Kaltura, Inc. - Common Stock
$1,48
Cena · Maj 20, 2026
Dane fundamentalne na dzień Maj 11, 2026
Zakres 52 tyg.
$1–$2
34% of range
Ocena Analityków
BUY
8 analysts
Cena Docelowa
$4
+137% upside
P/E (TTM)
-20.5
ROE
-103.7%
Marża Zysku Netto
-6.7%
KLTR Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$1.48
Kapitalizacja Rynkowa
$242M
P/E (TTM)
-20.5
EPS (TTM)
$-0.08
Przychody (TTM)
$181M
Stopa dywidendy
—
ROE
-103.7%
D/E Dług/Kapitał
4.6
Zakres 52 tyg.
$1 – $2
KLTR Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$181M
2019-12-31
→
2025-12-31
EPS
$-0.08
2023-12-31
→
2025-12-31
Wolny przepływ pieniężny
$14M
2021-12-31
→
2025-12-31
Marże
-6.7%
2021-12-31
→
2025-12-31
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
KLTR
Mediana porównawcza
P/E (TTM)
-20.5
79.8
P/S (TTM)
1.3
1.8
P/B
38.3
3.6
EV / EBITDA
-477.1
—
Price / FCF (Cena / FCF)
17.5
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
KLTR
Mediana porównawcza
Gross Margin (Marża brutto)
70.6%
71.7%
Operating Margin (Marża Operacyjna)
-2.7%
—
Net Profit Margin (Marża Zysku Netto)
-6.7%
-6.6%
ROA
-7.0%
-3.7%
ROE
-103.7%
-17.9%
ROIC
-18.8%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
KLTR
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
4.6
13.0
Current Ratio (Wskaźnik bieżący)
0.7
2.2
Quick Ratio (Wskaźnik Szybkości)
0.5
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
KLTR
Mediana porównawcza
Revenue YoY (Przychody R/R)
1.2%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
2.3%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
8.5%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
KLTR
Mediana porównawcza
KLTR Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
8 analityków
- Mocne kupno 2 25,0%
- Kup 5 62,5%
- Trzymaj 1 12,5%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
2 analityków · 2026-05-18
Mediana
$3.50
← Poniżej wszystkich celów
$1.48
Niski
$3.00
Wysoki
$4.00
Średni cel
$3.50
+137,3%
Średnia cel
$3.50
+137,3%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
0.02%
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $0.01 | $0.00 | 0.01% |
| 31 grudnia 2025 | $0.03 | $0.00 | 0.03% |
| 30 września 2025 | $0.01 | $-0.01 | 0.02% |
| 30 czerwca 2025 | $0.01 | $-0.01 | 0.02% |
| 31 marca 2025 | $0.02 | $-0.00 | 0.02% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| KLTR | $242M | -20.5 | 1.2% | -6.7% | -103.7% | 70.6% |
| EGHT | $269M | -9.5 | -1.9% | -3.8% | -23.1% | 67.9% |
| SLNH | $120M | -0.5 | -21.8% | -179.7% | -260.1% | 6.0% |
| DMRC | $144M | -4.4 | -11.7% | -95.3% | -74.5% | 61.6% |
| LAW | $491M | -10.8 | 8.3% | -28.3% | -33.4% | 74.9% |
| EGAN | $169M | 5.5 | -4.7% | 36.5% | 47.4% | 70.1% |
| TONX | $112M | -0.3 | 1327.8% | -1161.9% | -70.2% | — |
| VERI | — | -2.6 | -7.3% | — | — | — |
| TRAK | $359M | 56.1 | 10.5% | 30.9% | 14.3% | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $181M | $179M | $175M | $169M | $165M | $120M | $97M | |
| Cost of Revenue | $53M | $60M | $63M | $62M | $62M | $48M | $36M | |
| Gross Profit | $128M | $119M | $112M | $107M | $103M | $73M | $62M | |
| R&D Expense | $46M | $49M | $52M | $57M | $48M | $30M | $24M | |
| SG&A Expense | $41M | $46M | $49M | $45M | $39M | $22M | $15M | |
| Operating Expenses | $133M | $143M | $151M | $163M | $135M | $81M | $65M | |
| Operating Income | $-5M | $-24M | $-39M | $-56M | $-33M | $-8M | $-3M | |
| Interest Expense | · | · | $3M | $2M | $3M | $4M | $4M | |
| Other Non-op | $-4M | $434.0K | $1M | $-4M | $-20M | $-47M | $-11M | |
| Pretax Income | $-9M | $-24M | $-37M | $-61M | $-53M | $-55M | $-14M | |
| Income Tax | $3M | $8M | $9M | $8M | $7M | $4M | $2M | |
| Net Income | $-12M | $-31M | $-46M | $-68M | $-59M | $-59M | $-16M | |
| EPS (Basic) | $-0.08 | $-0.21 | $-0.34 | $-0.53 | $-0.95 | $-2.83 | · | |
| EPS (Diluted) | $-0.08 | $-0.21 | $-0.34 | · | · | · | · | |
| Shares (Basic) | 152,914,221 | 147,925,797 | 138,237,017 | 130,366,385 | 71,073,052 | 24,939,901 | · | |
| Shares (Diluted) | 152,914,221 | 147,925,797 | 138,237,017 | · | · | · | · | |
| EBITDA | $-460.0K | $-19M | $-34M | $-54M | $-30M | · | · |
Bilans 29
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $28M | $33M | $37M | $45M | $144M | $28M | $27M | |
| Short-term Investments | $24M | $48M | $33M | $41M | $0 | · | · | |
| Receivables | $16M | $20M | $23M | $29M | $18M | $17M | · | |
| Prepaid Expense | $14M | $9M | $8M | $8M | $5M | $3M | · | |
| Other Current Assets | $1M | $929.0K | $1M | $1M | $676.0K | $56.0K | · | |
| Current Assets | $91M | $122M | $112M | $133M | $176M | $53M | · | |
| PP&E (Net) | $12M | $16M | $20M | $15M | $10M | $4M | · | |
| PP&E (Gross) | $25M | $25M | $27M | $19M | $12M | $7M | · | |
| Accum. Depreciation | $13M | $9M | $7M | $4M | $3M | $3M | · | |
| Goodwill | $25M | $11M | $11M | $11M | $11M | $11M | $9M | |
| Intangibles | $2M | $212.0K | $689.0K | $1M | $2M | $3M | · | |
| Other Non-current Assets | $4M | $3M | $3M | $3M | $3M | $4M | · | |
| Total Assets | $165M | $181M | $184M | $206M | $223M | $91M | · | |
| Accounts Payable | · | $3M | $4M | $9M | $6M | $5M | · | |
| Accrued Liabilities | $3M | $6M | $4M | $7M | $7M | $5M | · | |
| Current Liabilities | $126M | $102M | $100M | $109M | $98M | $83M | · | |
| Capital Leases | $14M | $15M | $18M | $21M | $0 | $142.0K | · | |
| Other Non-current Liabilities | $15M | $11M | $2M | $2M | $2M | $3M | · | |
| Total Liabilities | $158M | $157M | $153M | $163M | $138M | $191M | · | |
| Long-term Debt | $29M | $32M | $35M | $36M | $39M | $48M | · | |
| Total Debt | $29M | $32M | $35M | $36M | $39M | · | · | |
| Common Stock | · | · | · | · | · | $2.0K | · | |
| Paid-in Capital | $518M | $500M | $472M | $440M | $413M | · | · | |
| Retained Earnings | $-481M | $-469M | $-437M | $-391M | $-323M | $-263M | · | |
| Treasury Stock | $34M | $8M | $5M | $5M | $5M | $5M | · | |
| AOCI | $3M | $959.0K | $1M | $-301.0K | $0 | · | · | |
| Stockholders' Equity | $6M | $24M | $30M | $43M | $85M | $-261M | $-210M | |
| Liabilities + Equity | $165M | $181M | $184M | $206M | $223M | $91M | · | |
| Shares Outstanding | 147,754,918 | 152,057,148 | 142,588,917 | 134,564,429 | 126,925,104 | 25,467,922 | 22,959,969 |
Przepływy pieniężne 16
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $5M | $5M | $3M | $2M | $8M | $4M | |
| Stock-based Comp | $16M | $26M | $30M | $24M | $17M | $5M | $2M | |
| Deferred Tax | $45.0K | $45.0K | $418.0K | $0 | $0 | · | · | |
| Amort. of Intangibles | $184.0K | $477.0K | $555.0K | $665.0K | $1M | $917.0K | $630.0K | |
| Restructuring | $903.0K | $0 | $973.0K | · | · | · | · | |
| Other Non-cash | $6M | $12M | $3M | $-5M | $18M | · | · | |
| Operating Cash Flow | $15M | $12M | $-8M | $-47M | $-22M | $6M | $370.0K | |
| CapEx | $661.0K | $521.0K | $3M | $1M | $2M | $1M | $2M | |
| Investing Cash Flow | $9M | $-12M | $-2M | $-50M | $-5M | $-3M | $-3M | |
| Stock Repurchased | $26M | $3M | $0 | $0 | · | · | · | |
| Net Stock Activity | $-26M | $-3M | · | · | · | · | · | |
| Financing Cash Flow | $-30M | $-4M | $109.0K | $-529.0K | $143M | $-2M | $300.0K | |
| Net Change in Cash | $-6M | $-4M | $-9M | $-99M | $116M | $1M | $-2M | |
| Taxes Paid | $2M | $4M | $4M | $9M | $3M | $1M | · | |
| Free Cash Flow | $14M | $12M | $-11M | $-48M | $-24M | · | · | |
| Levered FCF | · | · | $-15M | $-51M | $-27M | · | · |
Rentowność 8
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 70.6% | 66.6% | 64.1% | 63.3% | 62.2% | · | · | |
| Operating Margin | -2.7% | -13.5% | -22.1% | -33.4% | -19.8% | · | · | |
| Net Margin | -6.7% | -17.5% | -26.5% | -40.6% | -36.0% | · | · | |
| Pretax Margin | -5.0% | -13.2% | -21.4% | -35.9% | -32.0% | · | · | |
| EBITDA Margin | -0.25% | -10.7% | -19.4% | -31.8% | -18.3% | · | · | |
| ROA | -7.0% | -17.2% | -23.8% | -31.9% | -37.8% | · | · | |
| ROE | -103.7% | -129.1% | -148.4% | -144.4% | -65.4% | · | · | |
| ROIC | -18.8% | -56.3% | -73.6% | -80.5% | -29.7% | · | · |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 1.2 | 1.1 | 1.2 | 1.8 | · | · | |
| Quick Ratio | 0.5 | 1.0 | 0.9 | 1.1 | 1.6 | · | · | |
| Debt / Equity | 4.6 | 1.3 | 1.1 | 0.8 | 0.5 | · | · | |
| LT Debt / Equity | 0.0 | 1.2 | 1.1 | 0.7 | 0.4 | · | · | |
| Interest Coverage | · | · | -12.2 | -24.5 | -11.0 | · | · |
Efektywność 2
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.0 | 0.9 | 0.8 | 1.1 | · | · | |
| Receivables Turnover | 10.0 | 8.3 | 6.7 | 7.3 | 9.5 | · | · |
Stopy Wzrostu 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.2% | 2.0% | 3.8% | 2.3% | 37.0% | · | · | |
| Revenue CAGR 3Y | 2.3% | 2.7% | 13.3% | · | · | · | · | |
| Revenue CAGR 5Y | 8.5% | · | · | · | · | · | · |
Wycena (TTM) 14
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $181M | $179M | $175M | $169M | $165M | · | · | |
| Net Income TTM | $-12M | $-31M | $-46M | $-68M | $-59M | · | · | |
| Market Cap | $242M | $335M | $278M | $231M | $428M | · | · | |
| Enterprise Value | $219M | $285M | $243M | $181M | $322M | · | · | |
| P/E | -20.5 | -10.5 | -5.7 | 11.5 | · | · | · | |
| P/S | 1.3 | 1.9 | 1.6 | 1.4 | 2.6 | · | · | |
| P/B | 38.3 | 13.7 | 9.2 | 5.3 | 5.0 | · | · | |
| P / Tangible Book | · | 25.5 | 15.0 | 7.5 | 5.9 | · | · | |
| P / Cash Flow | 16.7 | 27.3 | -33.5 | -4.9 | -19.3 | · | · | |
| P / FCF | 17.5 | 28.6 | -25.5 | -4.8 | -17.8 | · | · | |
| EV / EBITDA | -477.1 | -15.0 | -7.2 | -3.4 | -10.7 | · | · | |
| EV / FCF | 15.8 | 24.4 | -22.3 | -3.8 | -13.4 | · | · | |
| EV / Revenue | 1.2 | 1.6 | 1.4 | 1.1 | 2.0 | · | · | |
| Earnings Yield | -4.9% | -9.6% | -17.4% | 8.7% | · | · | · |
Rachunek zysków i strat 17
| Wskaźnik | Trend | 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 | $45M | $46M | $44M | $44M | $47M | $46M | $44M | $44M | $45M | $44M | $44M | $44M | $43M | $44M | $41M | $42M | |
| Cost of Revenue | $13M | $13M | $13M | $13M | $14M | $13M | $15M | $15M | $16M | $16M | $16M | $15M | $16M | $16M | $15M | $15M | |
| Gross Profit | $32M | $33M | $31M | $31M | $33M | $32M | $30M | $29M | $29M | $29M | $28M | $29M | $27M | $28M | $26M | $27M | |
| R&D Expense | $11M | $11M | $11M | $12M | $12M | $13M | $12M | $12M | $12M | $13M | $13M | $13M | $14M | $14M | $14M | $14M | |
| SG&A Expense | $11M | $11M | $9M | $11M | $10M | $11M | $10M | $13M | $12M | $12M | $12M | $12M | $12M | $11M | $11M | $11M | |
| Operating Expenses | $33M | $32M | $32M | $34M | $34M | $36M | $34M | $37M | $36M | $37M | $36M | $38M | $39M | $39M | $41M | $42M | |
| Operating Income | $-1M | $875.0K | $-2M | $-3M | $-2M | $-4M | $-4M | $-9M | $-7M | $-9M | $-8M | $-10M | $-12M | $-11M | $-15M | $-16M | |
| Interest Expense | · | · | · | · | · | · | · | $702.0K | $704.0K | · | $789.0K | $808.0K | $803.0K | · | $594.0K | $489.0K | |
| Other Non-op | $-85.0K | $-1M | $85.0K | $-5M | $2M | $-1M | $2M | $1M | $-1M | $-2M | $95.0K | $1M | $2M | $-1M | $-3M | $241.0K | |
| Pretax Income | $-1M | $-491.0K | $-1M | $-7M | $226.0K | $-5M | $-2M | $-8M | $-9M | $-11M | $-8M | $-8M | $-10M | $-13M | $-18M | $-15M | |
| Income Tax | $2M | $84.0K | $1M | $424.0K | $1M | $2M | $1M | $2M | $2M | $1M | $3M | $2M | $3M | $2M | $2M | $2M | |
| Net Income | $-4M | $-575.0K | $-3M | $-8M | $-1M | $-7M | $-4M | $-10M | $-11M | $-12M | $-11M | $-11M | $-13M | $-15M | $-19M | $-17M | |
| EPS (Basic) | $-0.03 | $-0.14 | $0.02 | $0.05 | $-0.01 | $-0.22 | $0.02 | $0.07 | $-0.08 | $-0.41 | $0.08 | $0.08 | $-0.09 | $-0.42 | $0.15 | $-0.13 | |
| EPS (Diluted) | $-0.03 | $-0.15 | $0.02 | $-0.05 | $-0.01 | $-0.38 | $0.02 | $-0.07 | · | $-0.09 | $-0.08 | $-0.08 | · | · | $0.15 | $-0.13 | |
| Shares (Basic) | 145,840,668 | · | · | 153,536,740 | 154,009,623 | -293,241,641 | 149,306,274 | 147,607,504 | 144,253,660 | -272,819,347 | 139,186,364 | 136,782,051 | 135,087,949 | -259,396,588 | 132,185,026 | 129,745,162 | |
| Shares (Diluted) | 145,840,668 | · | · | · | 154,009,623 | · | · | · | · | 1,203,217 | 139,186,364 | · | · | · | 132,185,026 | 129,745,162 | |
| EBITDA | $-35.0K | · | $-2M | $-3M | $-392.0K | · | $-4M | $-9M | $-6M | · | $-8M | $-10M | $-11M | · | $-15M | $-16M |
Bilans 28
| Wskaźnik | Trend | 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 | $58M | $28M | $42M | $35M | $32M | $33M | $37M | $34M | $32M | $37M | $34M | $40M | $42M | $45M | $53M | $56M | |
| Short-term Investments | $3M | $24M | $31M | $36M | $31M | $48M | $41M | $34M | $37M | · | $35M | $29M | $34M | · | $40M | $35M | |
| Receivables | $17M | $16M | $20M | $21M | $18M | $20M | $23M | $22M | $18M | · | $22M | $30M | $18M | · | $23M | $32M | |
| Prepaid Expense | $12M | $14M | $11M | $12M | $10M | $9M | $8M | $8M | $8M | · | $7M | $7M | $8M | · | $8M | $7M | |
| Other Current Assets | $765.0K | $1M | $1M | $931.0K | $769.0K | $929.0K | $784.0K | $887.0K | $818.0K | · | $1M | $1M | $1M | · | $1M | $2M | |
| Current Assets | $99M | $91M | $112M | $114M | $101M | $122M | $119M | $108M | $105M | · | $109M | $118M | $113M | · | $134M | $141M | |
| PP&E (Net) | $12M | $12M | $13M | $14M | $15M | $16M | $17M | $18M | $19M | · | $21M | $20M | $19M | · | $14M | $12M | |
| PP&E (Gross) | $26M | $25M | $25M | $25M | $25M | $25M | $28M | $28M | $27M | · | $28M | $26M | $24M | · | $17M | $15M | |
| Accum. Depreciation | $14M | $13M | $12M | $11M | $10M | $9M | $11M | $9M | $8M | · | $7M | $6M | $5M | · | $3M | $3M | |
| Goodwill | $25M | $25M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | · | $11M | $11M | $11M | · | $11M | $11M | |
| Intangibles | $2M | $2M | $76.0K | $89.0K | $101.0K | $212.0K | $332.0K | $452.0K | $572.0K | · | $808.0K | $929.0K | $1M | · | $1M | $2M | |
| Other Non-current Assets | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $4M | |
| Total Assets | $160M | $165M | $173M | $169M | $173M | $181M | $179M | $171M | $173M | · | $180M | $189M | $186M | · | $211M | $219M | |
| Accounts Payable | · | · | $5M | $9M | $8M | · | $6M | $7M | $8M | · | $4M | $11M | $8M | · | $6M | $8M | |
| Accrued Liabilities | $3M | $3M | $6M | $7M | $6M | $6M | $5M | $4M | $5M | · | $7M | $7M | $8M | · | $7M | $6M | |
| Current Liabilities | $122M | $126M | $101M | $98M | $96M | $102M | $106M | $98M | $97M | · | $127M | $132M | $125M | · | $103M | $98M | |
| Capital Leases | $14M | $14M | $15M | $15M | $14M | $15M | $16M | $16M | $17M | · | $18M | $19M | $20M | · | $21M | $22M | |
| Other Non-current Liabilities | $17M | $15M | $14M | $13M | $12M | $11M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Total Liabilities | $155M | $158M | $155M | $152M | $150M | $157M | $154M | $148M | $148M | · | $147M | $153M | $148M | · | $159M | $156M | |
| Long-term Debt | $28M | $29M | $31M | $31M | $32M | $32M | $33M | $34M | $34M | · | $32M | $33M | $34M | · | $37M | $38M | |
| Total Debt | $28M | · | $30M | $31M | $32M | · | $33M | $33M | $34M | · | $31M | $33M | $34M | · | $36M | $37M | |
| Paid-in Capital | $522M | $518M | · | · | · | $500M | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-485M | $-481M | $-480M | $-478M | $-470M | $-469M | $-462M | $-459M | $-449M | · | $-425M | $-415M | $-404M | · | $-376M | $-357M | |
| Treasury Stock | $34M | $34M | $17M | $17M | $10M | $8M | $7M | $5M | $5M | · | $5M | $5M | $5M | · | $5M | $5M | |
| AOCI | $1M | $3M | $3M | $4M | $47.0K | $959.0K | $297.0K | $-383.0K | $302.0K | · | $-682.0K | $-261.0K | $-553.0K | $-301.0K | $-741.0K | $-1M | |
| Stockholders' Equity | $5M | $6M | $18M | $17M | $23M | $24M | $24M | $23M | $25M | $30M | $32M | $36M | $38M | $43M | $52M | $63M | |
| Liabilities + Equity | $160M | $165M | $173M | $169M | $173M | $181M | $179M | $171M | $173M | · | $180M | $189M | $186M | · | $211M | $219M | |
| Shares Outstanding | 149,561,621 | 147,754,918 | 155,463,844 | 153,601,650 | 154,247,031 | 152,057,148 | 149,646,001 | 149,204,916 | 146,346,306 | 142,588,917 | 140,275,089 | 137,793,478 | 135,695,254 | 134,564,429 | 132,492,124 | 130,586,754 |
Przepływy pieniężne 15
| Wskaźnik | Trend | 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 | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $833.0K | $521.0K | $738.0K | |
| Stock-based Comp | $4M | $4M | $4M | $4M | $5M | $5M | $6M | $9M | $7M | $8M | $7M | $7M | $7M | $6M | $6M | $6M | |
| Amort. of Intangibles | $120.0K | $48.0K | $13.0K | $12.0K | $111.0K | $122.0K | $120.0K | $118.0K | $117.0K | $120.0K | $120.0K | $148.0K | $167.0K | $143.0K | $141.0K | $168.0K | |
| Restructuring | · | $99.0K | $804.0K | · | · | $0 | $0 | $0 | · | $0 | $5.0K | $23.0K | · | · | $884.0K | $0 | |
| Other Non-cash | $-525.0K | · | · | · | $-6M | · | · | · | $2M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $656.0K | $4M | $9M | $3M | $-1M | $4M | $11M | $-2M | $-1M | $2M | $2M | $-4M | $-7M | $-6M | $1M | $-23M | |
| CapEx | $61.0K | $127.0K | $111.0K | $126.0K | $297.0K | $100.0K | $94.0K | $234.0K | $93.0K | $815.0K | $201.0K | $739.0K | $852.0K | $214.0K | $243.0K | $316.0K | |
| Investing Cash Flow | $31M | $178.0K | $-3M | $9M | $2M | $-8M | $-6M | $5M | $-4M | $-3M | $-7M | $3M | $5M | $-553.0K | $-5M | $-40M | |
| Stock Repurchased | $0 | $17M | $0 | $7M | $2M | $687.0K | $2M | $85.0K | $0 | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $0 | · | · | · | $-2M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1M | $-18M | $-520.0K | $-9M | $-3M | $331.0K | $-3M | $-515.0K | $-781.0K | $3M | $-1M | $-1M | $-922.0K | $-464.0K | $939.0K | $-245.0K | |
| Net Change in Cash | $31M | $-14M | · | $2M | $-1M | $-4M | $3M | $-2M | $-5M | $3M | $-6M | $-6M | $-3M | $-8M | $-3M | $-87M | |
| Taxes Paid | $192.0K | $450.0K | $-95.0K | $1M | $570.0K | $342.0K | $1M | $2M | $408.0K | $1M | $739.0K | $1M | $1M | $1M | $1M | $4M | |
| Free Cash Flow | $595.0K | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $-8M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-2M | · | · | · | $-9M | · | · | · |
Rentowność 8
| Wskaźnik | Trend | 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 | 72.0% | · | 70.0% | 70.2% | 69.7% | · | 66.7% | 65.1% | 63.9% | · | 63.6% | 65.2% | 63.1% | · | 64.2% | 63.6% | |
| Operating Margin | -2.7% | · | -3.4% | -6.2% | -3.4% | · | -10.1% | -19.4% | -16.3% | · | -19.1% | -21.8% | -27.6% | · | -36.2% | -36.9% | |
| Net Margin | -8.5% | · | -6.0% | -17.4% | -2.4% | · | -8.2% | -22.7% | -24.8% | · | -24.6% | -24.6% | -29.6% | · | -47.4% | -41.3% | |
| Pretax Margin | -2.9% | · | -3.2% | -16.5% | 0.48% | · | -5.2% | -17.1% | -19.6% | · | -18.9% | -19.1% | -23.5% | · | -43.5% | -36.4% | |
| EBITDA Margin | -0.08% | · | -3.4% | -6.2% | -0.83% | · | -10.1% | -19.4% | -13.4% | · | -19.1% | -21.8% | -25.3% | · | -36.2% | -36.9% | |
| ROA | -2.3% | · | -1.5% | -4.5% | -0.65% | · | -2.0% | -5.5% | -6.2% | · | -5.5% | -5.3% | -6.5% | · | -8.1% | -10.5% | |
| ROE | -27.6% | · | -12.6% | -38.3% | -4.7% | · | -12.8% | -33.9% | -35.2% | · | -25.6% | -21.9% | -22.7% | · | -26.3% | 16.9% | |
| ROIC | -10.9% | · | -5.8% | -6.1% | 14.4% | · | -12.2% | -20.0% | -15.6% | · | -17.1% | -17.9% | -20.8% | · | -18.4% | -17.6% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | · | 1.1 | 1.2 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 0.9 | 0.9 | 0.9 | · | 1.3 | 1.4 | |
| Quick Ratio | 0.6 | · | 0.9 | 0.9 | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 0.7 | 0.8 | 0.8 | · | 1.1 | 1.3 | |
| Debt / Equity | 6.0 | · | 1.7 | 1.8 | 1.4 | · | 1.4 | 1.4 | 1.3 | · | 1.0 | 0.9 | 0.9 | · | 0.7 | 0.6 | |
| LT Debt / Equity | · | · | 1.4 | 1.6 | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 0.0 | 0.0 | 0.0 | · | 0.6 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | -12.2 | -10.4 | · | -10.5 | -11.8 | -14.9 | · | -25.0 | -31.7 |
Efektywność 2
| Wskaźnik | Trend | 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 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| Receivables Turnover | 2.5 | · | 2.0 | 2.1 | 2.6 | · | 2.0 | 1.7 | 2.5 | · | 1.9 | 1.4 | 2.3 | · | 1.7 | 1.5 |
Wycena (TTM) 14
| Wskaźnik | Trend | 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 | $180M | · | $180M | $180M | $180M | · | $177M | $176M | $175M | · | $172M | $170M | $168M | · | $168M | $168M | |
| Net Income TTM | $-15M | · | $-15M | $-22M | $-26M | · | $-35M | $-43M | $-45M | · | $-54M | $-60M | $-67M | · | $-79M | $-62M | |
| Market Cap | $182M | · | $224M | $309M | $290M | · | $204M | $179M | $198M | · | $243M | $292M | $261M | · | $291M | $260M | |
| Enterprise Value | $148M | · | $182M | $269M | $259M | · | $159M | $144M | $163M | · | $205M | $255M | $219M | · | $236M | $207M | |
| P/E | -17.4 | · | · | · | · | · | · | · | · | · | · | · | 12.8 | · | 14.7 | -5.4 | |
| P/S | 1.0 | · | 1.2 | 1.7 | 1.6 | · | 1.2 | 1.0 | 1.1 | · | 1.4 | 1.7 | 1.6 | · | 1.7 | 1.5 | |
| P/B | 39.3 | · | 12.6 | 18.2 | 12.8 | · | 8.4 | 7.6 | 7.9 | · | 7.5 | 8.2 | 6.9 | · | 5.7 | 4.1 | |
| P / Tangible Book | · | · | 34.0 | 53.3 | 25.2 | · | 16.0 | 15.0 | 14.6 | · | 12.0 | 12.4 | 10.1 | · | 7.5 | 5.1 | |
| P / Cash Flow | 278.1 | · | · | · | -277.0 | · | · | · | -172.4 | · | · | · | -35.1 | · | · | · | |
| P / FCF | 306.7 | · | · | · | -215.8 | · | · | · | -159.5 | · | · | · | -31.5 | · | · | · | |
| EV / EBITDA | -4241.9 | · | -121.0 | -97.4 | -660.0 | · | -35.6 | -16.9 | -27.1 | · | -24.7 | -26.7 | -20.0 | · | -15.9 | -13.3 | |
| EV / FCF | 249.5 | · | · | · | -192.5 | · | · | · | -131.2 | · | · | · | -26.4 | · | · | · | |
| EV / Revenue | 0.8 | · | 1.0 | 1.5 | 1.4 | · | 0.9 | 0.8 | 0.9 | · | 1.2 | 1.5 | 1.3 | · | 1.4 | 1.2 | |
| Earnings Yield | -5.7% | · | · | · | · | · | · | · | · | · | · | · | 7.8% | · | 6.8% | -18.6% |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Przychody | $181M | $179M | $175M | $169M | $165M |
| Marża Brutto % | 70.6% | 66.6% | 64.1% | 63.3% | 62.2% |
| Marża Operacyjna % | -2.7% | -13.5% | -22.1% | -33.4% | -19.8% |
| Zysk netto | $-12M | $-31M | $-46M | $-68M | $-59M |
| Rozwodniony EPS | $-0.08 | $-0.21 | $-0.34 | — | — |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 4.6 | 1.3 | 1.1 | 0.8 | 0.5 |
| Wskaźnik bieżący | 0.7 | 1.2 | 1.1 | 1.2 | 1.8 |
| Wskaźnik Szybkości | 0.5 | 1.0 | 0.9 | 1.1 | 1.6 |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $14M | $12M | $-11M | $-48M | $-24M |
Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów
📊
Wybierz metryki, które są dla Ciebie ważne — kliknij ➕ obok dowolnego wiersza w Pełnych Fundamentach powyżej.
Twój wybór został zapisany i będzie Ci towarzyszył we wszystkich tickerach.