ESCA Escalade, Incorporated - Common Stock
$18,41
Preço · Mai 19, 2026
Fundamentais a partir de Abr 30, 2026
Intervalo 52 Semanas
$11–$21
71% of range
Classificação do Analista
BUY
7 analysts
Preço-Alvo
$24
+30% upside
P/E (TTM)
13.6
ROE
8.0%
Margem de Lucro Líquido
5.7%
ESCA Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$18.41
Capitalização de Mercado
—
P/E (TTM)
13.6
EPS (TTM)
$0.99
Receita (TTM)
$240M
Rendimento div.
—
ROE
8.0%
Dívida/Capital
0.1
Intervalo 52 Semanas
$11 – $21
ESCA Gráfico de Preço da Ação OHLCV diário com indicadores técnicos — panorâmica, zoom e personalize sua visualização
Configure
Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS
Receita e Lucro Líquido
$240M
2023-12-31
→
2025-12-31
EPS
$0.99
2023-12-31
→
2025-12-31
Fluxo de caixa livre
$29M
2023-12-31
→
2025-12-31
Margens
5.7%
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
ESCA
Mediana de Pares
P/E (TTM)
13.6
23.6
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
ESCA
Mediana de Pares
Operating Margin (Margem Operacional)
7.8%
—
Net Profit Margin (Margem de Lucro Líquido)
5.7%
-8.3%
ROA
6.1%
-6.3%
ROE
8.0%
-12.7%
ROIC
7.4%
—
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
ESCA
Mediana de Pares
Debt / Equity (Dívida / Patrimônio Líquido)
0.1
1.7
Current Ratio (Índice de liquidez corrente)
4.3
3.4
Quick Ratio (Índice de Liquidez Seca)
1.5
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
ESCA
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
-4.5%
—
Revenue CAGR 3Y (CAGR Receita 3A)
-8.5%
—
Revenue CAGR 5Y (CAGR Receita 5A)
-2.6%
—
EPS YoY
6.5%
—
Net Income YoY (Lucro Líquido Ano a Ano)
5.5%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
ESCA
Mediana de Pares
Payout Ratio (Índice de Pagamento)
60.4%
—
Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
Dividend Yield
—
Índice de Pagamento
60.4%
CAGR Dividendos 5 anos
—
| Data ex | Valor |
|---|---|
| 6 de Abril de 2026 | $0,1530 |
| 5 de Janeiro de 2026 | $0,1500 |
| 6 de Outubro de 2025 | $0,1500 |
| 7 de Julho de 2025 | $0,1500 |
| 7 de Abril de 2025 | $0,1500 |
| 6 de Janeiro de 2025 | $0,1500 |
| 7 de Outubro de 2024 | $0,1500 |
| 8 de Julho de 2024 | $0,1500 |
| 12 de Abril de 2024 | $0,1500 |
| 4 de Janeiro de 2024 | $0,1500 |
| 28 de Agosto de 2023 | $0,1500 |
| 9 de Junho de 2023 | $0,1500 |
| 10 de Março de 2023 | $0,1500 |
| 2 de Dezembro de 2022 | $0,1500 |
| 2 de Setembro de 2022 | $0,1500 |
| 27 de Maio de 2022 | $0,1500 |
| 11 de Março de 2022 | $0,1500 |
| 3 de Dezembro de 2021 | $0,1400 |
| 3 de Setembro de 2021 | $0,1400 |
| 28 de Maio de 2021 | $0,1400 |
ESCA Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
7 analistas
- Compra forte 2 28,6%
- Compra 4 57,1%
- Manter 1 14,3%
- Venda 0 0,0%
- Venda forte 0 0,0%
Preço-alvo de 12 meses
1 analistas · 2026-05-18
Mín
$24.00
Máx
$24.00
Alvo mediano
$24.00
+30,4%
Alvo médio
$24.00
+30,4%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
0.12%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $0.32 | $0.18 | 0.14% |
| 31 de Dezembro de 2025 | $0.27 | $0.20 | 0.07% |
| 30 de Setembro de 2025 | $0.40 | $0.23 | 0.17% |
| 30 de Junho de 2025 | $0.13 | — | — |
| 31 de Março de 2025 | $0.19 | — | — |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| ESCA | — | 13.6 | -4.5% | 5.7% | 8.0% | — |
| MCFT | $305M | 43.2 | -11.8% | 2.5% | 3.8% | 20.0% |
| MBUU | — | 41.2 | -2.6% | 1.8% | 2.9% | 17.8% |
| JOUT | $433M | — | -0.07% | -5.8% | -8.0% | 35.1% |
| FNKO | — | -2.7 | -13.5% | -7.4% | -32.2% | — |
| JAKK | $191M | 19.6 | -17.4% | 1.7% | 4.1% | 32.4% |
| AOUT | $143M | -1122.5 | 10.5% | -0.03% | -0.04% | 44.6% |
| CLAR | $129M | -2.8 | -5.2% | -18.6% | -22.1% | 33.1% |
| YYAI | $660M | 14.4 | 146.7% | 27.2% | 21.0% | 76.8% |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 15
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $240M | $252M | $264M | $314M | $314M | $274M | $181M | $176M | $177M | $172M | $159M | $159M | |
| Cost of Revenue | $176M | $189M | $202M | $240M | $236M | $199M | $138M | $131M | $133M | $127M | $116M | $97M | |
| R&D Expense | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $44M | $43M | $41M | $45M | $43M | $40M | $32M | $30M | $29M | $27M | $28M | $23M | |
| Operating Income | $19M | $20M | $18M | $26M | $32M | $33M | $9M | $14M | $15M | $15M | $13M | $16M | |
| Interest Expense | $836.0K | $2M | $5M | $4M | $2M | $250.0K | $356.0K | $427.0K | $804.0K | $834.0K | $470.0K | $447.0K | |
| Other Non-op | $131.0K | $74.0K | $31.0K | $79.0K | $163.0K | $140.0K | $15.0K | $-89.0K | $-169.0K | $121.0K | $333.0K | $803.0K | |
| Pretax Income | $18M | $18M | $12M | $23M | $31M | $33M | $9M | $26M | $16M | $16M | $16M | $20M | |
| Income Tax | $4M | $5M | $3M | $5M | $6M | $7M | $2M | $6M | $1M | $4M | $4M | $339.0K | |
| Net Income | $14M | $13M | $10M | $18M | $24M | $26M | $7M | $20M | $14M | $11M | $12M | $12M | |
| EPS (Basic) | $1.00 | $0.94 | $0.72 | $1.33 | $1.78 | $1.84 | $0.50 | $1.42 | $0.98 | $0.81 | $0.82 | $0.85 | |
| EPS (Diluted) | $0.99 | $0.93 | $0.71 | $1.31 | $1.76 | $1.82 | $0.50 | $1.41 | $0.98 | $0.80 | $0.82 | $0.84 | |
| Shares (Basic) | 13,751,000 | 13,844,000 | 13,714,000 | 13,572,000 | 13,747,000 | 14,096,000 | 14,407,000 | 14,422,000 | 14,352,000 | 14,264,000 | 14,088,000 | 13,853,000 | |
| Shares (Diluted) | 13,862,000 | 14,041,000 | 13,904,000 | 13,689,000 | 13,866,000 | 14,225,000 | 14,439,000 | 14,477,000 | 14,391,000 | 14,317,000 | 14,238,000 | 14,067,000 | |
| EBITDA | $24M | $26M | $23M | · | $37M | $37M | $13M | $18M | $19M | $20M | · | $20M |
Balanço Patrimonial 28
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $3M | $2M | $1M | $2M | $3M | |
| Receivables | $46M | $49M | $50M | $57M | $66M | $65M | $35M | $41M | $39M | $36M | $39M | $32M | |
| Inventory | $68M | $76M | $92M | $122M | $92M | $72M | $42M | $39M | $35M | $34M | $26M | $24M | |
| Prepaid Expense | $3M | $4M | $4M | $5M | $8M | $4M | $3M | $4M | $3M | $3M | $2M | $2M | |
| Other Current Assets | · | · | · | · | · | · | $0 | $2.0K | $0 | $0 | $0 | · | |
| Current Assets | $131M | $134M | $147M | $188M | $171M | $145M | $87M | $88M | $80M | $76M | $73M | $69M | |
| PP&E (Net) | $22M | $22M | $24M | $25M | $25M | $18M | $15M | $15M | $14M | $14M | $14M | $12M | |
| PP&E (Gross) | $58M | $58M | $59M | $56M | $58M | $49M | $43M | $46M | $43M | $40M | $43M | $39M | |
| Accum. Depreciation | $36M | $36M | $35M | $31M | $33M | $31M | $28M | $31M | $29M | $26M | $29M | $27M | |
| Goodwill | $42M | $42M | $42M | $42M | $33M | $33M | $27M | $26M | $22M | $21M | $20M | $15M | |
| Intangibles | $25M | $26M | $29M | $31M | $21M | $23M | $19M | $20M | $20M | $21M | $17M | $13M | |
| Other Non-current Assets | $132.0K | $935.0K | $391.0K | $400.0K | $124.0K | $127.0K | $77.0K | $0 | $42.0K | $81.0K | $40.0K | $145.0K | |
| Total Assets | $222M | $226M | $253M | $299M | $252M | $221M | $149M | $150M | $156M | $151M | $144M | $128M | |
| Accrued Liabilities | $14M | $15M | $15M | $21M | $24M | $24M | $10M | $11M | $14M | $13M | $14M | $12M | |
| Short-term Debt | · | · | · | · | · | $0 | $135.0K | $0 | $1M | $1M | $2M | $18M | |
| Current Liabilities | $30M | $34M | $33M | $39M | $48M | $46M | $18M | $17M | $20M | $18M | $19M | $32M | |
| Capital Leases | $798.0K | $787.0K | $8M | $9M | $1M | $763.0K | $475.0K | $0 | · | · | · | · | |
| Deferred Tax | $6M | $3M | $3M | $5M | $5M | $4M | $4M | $3M | $2M | $6M | $7M | $3M | |
| Other Non-current Liabilities | $0 | $297.0K | $387.0K | $407.0K | $448.0K | $448.0K | $387.0K | $1M | $553.0K | $0 | · | · | |
| Total Liabilities | $49M | $57M | $88M | $140M | $105M | $82M | $23M | $21M | $44M | $49M | $47M | $38M | |
| Long-term Debt | $18M | $26M | $51M | $95M | $58M | $30M | · | $0 | $23M | $25M | $23M | $8M | |
| Total Debt | $18M | $26M | $51M | · | $58M | $30M | $135.0K | $0 | $24M | $27M | · | $23M | |
| Common Stock | $3M | $4M | $4M | $2M | $13M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | |
| Retained Earnings | $170M | $165M | $160M | $156M | $147M | $125M | $112M | $114M | $100M | $92M | $85M | $78M | |
| AOCI | · | · | · | · | · | · | · | $0 | $-3M | $-4M | $-3M | $-2M | |
| Stockholders' Equity | $173M | $169M | $165M | $158M | $147M | $139M | $126M | $128M | $112M | $102M | $96M | $90M | |
| Liabilities + Equity | $222M | $226M | $253M | $299M | $252M | $221M | $149M | $150M | $156M | $151M | $144M | $128M | |
| Shares Outstanding | 13,696,311 | 13,732,719 | 13,736,800 | 13,594,407 | 13,493,332 | 13,919,380 | 14,214,777 | 14,438,824 | 14,371,586 | 14,304,959 | 14,179,844 | 13,998,090 |
Fluxo de Caixa 18
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $6M | $6M | $6M | $5M | $4M | $4M | $4M | $4M | $5M | $5M | $4M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $902.0K | $1M | $513.0K | $604.0K | $522.0K | $398.0K | $719.0K | $716.0K | |
| Deferred Tax | $3M | $178.0K | $-1M | $-244.0K | $567.0K | $655.0K | $128.0K | $940.0K | $-3M | $-374.0K | $2M | $-536.0K | |
| Amort. of Intangibles | $2M | $3M | $2M | $3M | $2M | $1M | $1M | $1M | $2M | $2M | $3M | $3M | |
| Other Non-cash | $8M | $15M | $32M | · | $-30M | $-29M | $4M | $-19M | $-2M | $-5M | · | $3M | |
| Operating Cash Flow | $31M | $36M | $48M | $9M | $1M | $3M | $16M | $7M | $13M | $12M | $15M | $19M | |
| CapEx | $3M | $2M | $2M | $2M | $10M | $5M | $2M | $3M | $3M | $3M | $5M | $3M | |
| Investing Cash Flow | $-5M | $4M | $-2M | $-38M | $-10M | $-21M | $-3M | $25M | $-4M | $-10M | $-14M | $-7M | |
| Debt Issued | $26M | $115M | $94M | $197M | $232M | $84M | $78M | $28M | $57M | $66M | $62M | $58M | |
| Net Debt Issued | $-7M | $-25M | $-44M | · | $27M | $30M | $0 | $-23M | $-2M | $2M | · | $-2M | |
| Stock Repurchased | $3M | $2M | $0 | $0 | $10M | $7M | $3M | $10.0K | $0 | $0 | · | · | |
| Net Stock Activity | $-3M | $-2M | · | $0 | $-10M | $-7M | $-3M | $-10.0K | · | · | · | · | |
| Dividends Paid | $8M | $8M | $6M | $8M | $8M | $7M | $7M | $7M | $7M | $6M | $6M | $5M | |
| Financing Cash Flow | $-19M | $-36M | $-50M | $29M | $9M | $16M | $-10M | $-30M | $-9M | $-3M | $-2M | $-11M | |
| Net Change in Cash | · | · | · | · | · | · | · | $1M | $559.0K | $-969.0K | $-1M | $886.0K | |
| Taxes Paid | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $29M | $34M | $46M | · | $-9M | $-3M | $14M | $4M | $11M | $10M | · | $16M | |
| Levered FCF | $28M | $32M | $42M | · | $-10M | $-3M | $14M | $3M | $10M | $9M | · | $15M |
Lucratividade 7
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 7.8% | 8.0% | 6.8% | · | 10.2% | 12.1% | 5.1% | 7.9% | 8.2% | 8.7% | · | 9.8% | |
| Net Margin | 5.7% | 5.2% | 3.7% | · | 7.8% | 9.5% | 4.0% | 11.6% | 7.9% | 6.9% | · | 7.4% | |
| Pretax Margin | 7.5% | 7.1% | 4.7% | · | 9.7% | 12.0% | 5.0% | 15.0% | 8.8% | 9.3% | · | 12.4% | |
| EBITDA Margin | 9.9% | 10.4% | 8.9% | · | 11.7% | 13.5% | 7.4% | 10.1% | 10.4% | 11.8% | · | 12.5% | |
| ROA | 6.1% | 5.5% | 3.7% | · | 9.7% | 12.4% | 4.8% | 13.7% | 8.9% | 7.3% | · | 9.1% | |
| ROE | 8.0% | 7.7% | 6.0% | · | 16.8% | 18.5% | 5.8% | 16.1% | 12.9% | 11.4% | · | 13.3% | |
| ROIC | 7.4% | 7.5% | 6.5% | · | 12.5% | 15.4% | 6.0% | 8.3% | 9.7% | 8.4% | · | 9.3% |
Liquidez e Solvência 5
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.3 | 3.9 | 4.4 | · | 3.5 | 3.2 | 4.8 | 5.3 | 4.1 | 4.1 | · | 2.2 | |
| Quick Ratio | 1.5 | 1.4 | 1.5 | · | 1.4 | 1.4 | 1.9 | 2.6 | 2.1 | 2.0 | · | 1.1 | |
| Debt / Equity | 0.1 | 0.2 | 0.3 | · | 0.4 | 0.2 | 0.0 | 0.0 | 0.2 | 0.3 | · | 0.3 | |
| LT Debt / Equity | 0.1 | 0.1 | 0.3 | · | 0.3 | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 | · | 0.0 | |
| Interest Coverage | 22.4 | 8.7 | 3.3 | · | 21.1 | 132.1 | 26.1 | 32.4 | 18.2 | 17.5 | · | 34.7 |
Eficiência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.1 | 1.0 | · | 1.2 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | · | 1.2 | |
| Inventory Turnover | 2.4 | 2.3 | 2.0 | · | 2.6 | 2.9 | 3.0 | 3.1 | 3.4 | 3.2 | · | 3.4 | |
| Receivables Turnover | 5.1 | 4.9 | 4.6 | · | 4.7 | 4.2 | 5.1 | 4.6 | 4.8 | 4.6 | · | 5.1 |
Taxas de Crescimento 10
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.5% | -4.6% | -16.0% | 0.05% | 14.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -8.5% | -7.1% | -1.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -2.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 6.5% | 31.0% | -45.8% | -25.6% | -3.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.9% | -19.1% | -26.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -11.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 5.5% | 32.1% | -45.4% | -26.3% | -5.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -8.7% | -19.0% | -27.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -12.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 2.1% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 17
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $240M | $252M | $264M | $314M | $314M | $274M | $181M | $176M | $177M | $172M | $159M | $159M | |
| Net Income TTM | $14M | $13M | $10M | $18M | $24M | $26M | $7M | $20M | $14M | $11M | $12M | $12M | |
| Market Cap | · | $196M | $276M | · | $212M | $302M | $139M | $165M | $177M | $189M | · | $203M | |
| Enterprise Value | · | · | · | · | · | · | · | $162M | $200M | $215M | · | $222M | |
| P/E | 13.6 | 15.4 | 28.3 | 7.8 | 8.9 | 11.9 | 19.6 | 8.1 | 12.6 | 16.5 | 16.1 | 17.2 | |
| P/S | · | 0.8 | 1.0 | · | 0.7 | 1.1 | 0.8 | 0.9 | 1.0 | 1.1 | · | 1.3 | |
| P/B | · | 1.2 | 1.7 | · | 1.4 | 2.2 | 1.1 | 1.3 | 1.6 | 1.9 | · | 2.3 | |
| P / Tangible Book | · | 1.9 | 2.9 | 1.6 | 2.3 | 3.6 | · | · | · | · | · | · | |
| P / Cash Flow | · | 5.4 | 5.7 | · | 225.5 | 114.7 | 8.7 | 25.4 | 13.2 | 15.5 | · | 11.0 | |
| P / FCF | · | 5.8 | 6.0 | · | -24.2 | -107.0 | 10.0 | 44.8 | 16.6 | 19.8 | · | 12.9 | |
| EV / EBITDA | · | · | · | · | · | · | · | 9.2 | 10.8 | 10.8 | · | 11.2 | |
| EV / FCF | · | · | · | · | · | · | · | 44.0 | 18.8 | 22.5 | · | 14.1 | |
| EV / Revenue | · | · | · | · | · | · | · | 0.9 | 1.1 | 1.2 | · | 1.4 | |
| Dividend Yield | · | 4.2% | 2.2% | · | 3.6% | 2.5% | 5.2% | 4.4% | 3.7% | 3.3% | · | 2.6% | |
| Earnings Yield | 7.3% | 6.5% | 3.5% | 12.9% | 11.2% | 8.4% | 5.1% | 12.3% | 8.0% | 6.1% | 6.2% | 5.8% | |
| Payout Ratio | 60.4% | 64.0% | 62.9% | · | 31.5% | 28.8% | 99.3% | 35.3% | 47.0% | 54.7% | · | 44.8% | |
| Annual Payout | $8M | $8M | $6M | $8M | $8M | $7M | $7M | $7M | $7M | $6M | $6M | $5M |
Demonstração de Resultados 15
| Métrica | Tendência | 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 | $56M | $63M | $68M | $54M | $55M | $64M | $68M | $63M | $57M | $66M | $73M | $68M | $57M | $72M | $75M | $94M | |
| Cost of Revenue | $39M | $45M | $49M | $41M | $41M | $48M | $51M | $47M | $43M | $50M | $55M | $51M | $46M | $56M | $61M | $71M | |
| SG&A Expense | $11M | $12M | $11M | $10M | $11M | $11M | $12M | $10M | $11M | $10M | $11M | $10M | $10M | $11M | $9M | $15M | |
| Operating Income | $6M | $5M | $7M | $3M | $4M | $5M | $8M | $4M | $3M | $5M | $6M | $6M | $149.0K | $5M | $4M | $8M | |
| Interest Expense | · | $175.0K | $204.0K | $213.0K | $244.0K | $307.0K | $530.0K | $730.0K | $735.0K | $1M | $1M | $2M | $1M | $1M | $954.0K | $948.0K | |
| Interest Income | $74.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $13.0K | $28.0K | $21.0K | $51.0K | $31.0K | $61.0K | $7.0K | $3.0K | $3.0K | $1.0K | $5.0K | $7.0K | $18.0K | $29.0K | $-22.0K | $29.0K | |
| Pretax Income | $6M | $5M | $7M | $2M | $3M | $4M | $7M | $4M | $2M | $4M | $5M | $5M | $-1M | $4M | $3M | $7M | |
| Income Tax | $1M | $1M | $2M | $634.0K | $820.0K | $2M | $2M | $886.0K | $553.0K | $1M | $850.0K | $1M | $-256.0K | $890.0K | $286.0K | $2M | |
| Net Income | $4M | $4M | $6M | $2M | $3M | $3M | $6M | $3M | $2M | $3M | $4M | $4M | $-952.0K | $3M | $3M | $6M | |
| EPS (Basic) | $0.32 | $0.28 | $0.40 | $0.13 | $0.19 | $0.19 | $0.41 | $0.21 | $0.13 | $0.21 | $0.31 | $0.27 | $-0.07 | $0.20 | $0.22 | $0.42 | |
| EPS (Diluted) | $0.32 | $0.27 | $0.40 | $0.13 | $0.19 | $0.20 | $0.40 | $0.20 | $0.13 | $0.21 | $0.31 | $0.26 | $-0.07 | $0.20 | $0.22 | $0.42 | |
| Shares (Basic) | 13,717,000 | -27,503,000 | 13,769,000 | 13,769,000 | 13,716,000 | -27,690,000 | 13,877,000 | 13,871,000 | 13,786,000 | -27,404,000 | 13,737,000 | 13,733,000 | 13,648,000 | -27,115,000 | 13,590,000 | 13,588,000 | |
| Shares (Diluted) | 13,882,000 | -27,796,000 | 13,871,000 | 13,908,000 | 13,879,000 | -27,936,000 | 14,033,000 | 14,054,000 | 13,890,000 | -27,473,000 | 13,887,000 | 13,842,000 | 13,648,000 | -27,253,000 | 13,652,000 | 13,643,000 | |
| EBITDA | $7M | · | $9M | $4M | $5M | · | $8M | $4M | $4M | · | · | · | · | · | $4M | $8M |
Balanço Patrimonial 24
| Métrica | Tendência | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Receivables | $47M | $46M | $53M | $42M | $49M | $49M | $53M | $48M | $52M | $50M | $63M | $55M | $50M | $57M | $65M | $60M | |
| Inventory | $74M | $68M | $81M | $73M | $77M | $76M | $85M | $87M | $96M | $92M | $105M | $112M | $122M | $122M | $135M | $130M | |
| Prepaid Expense | $3M | $3M | $4M | $2M | $3M | $4M | $5M | $2M | $3M | $4M | $4M | $4M | $5M | $5M | $4M | $7M | |
| Current Assets | $136M | $131M | $141M | $128M | $131M | $134M | $145M | $139M | $151M | $147M | $176M | $173M | $184M | $188M | $209M | $204M | |
| PP&E (Net) | $23M | $22M | $22M | $22M | $22M | $22M | $23M | $23M | $23M | $24M | $24M | $24M | $25M | $25M | $28M | $28M | |
| PP&E (Gross) | · | $58M | · | · | · | $58M | · | · | · | $59M | · | · | · | $56M | · | · | |
| Accum. Depreciation | · | $36M | · | · | · | $36M | · | · | · | $35M | · | · | · | $31M | · | · | |
| Goodwill | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $39M | $39M | |
| Intangibles | $25M | $25M | $26M | $25M | $25M | $26M | $26M | $27M | $28M | $29M | $29M | $30M | $30M | $31M | $35M | $35M | |
| Other Non-current Assets | $24.0K | $132.0K | $158.0K | $184.0K | $209.0K | $935.0K | $1M | $427.0K | $459.0K | $391.0K | $423.0K | $455.0K | $376.0K | $400.0K | $261.0K | $275.0K | |
| Total Assets | $228M | $222M | $232M | $218M | $222M | $226M | $245M | $243M | $256M | $253M | $283M | $281M | $294M | $299M | $320M | $317M | |
| Accrued Liabilities | $11M | $14M | $13M | $9M | $10M | $15M | $14M | $9M | $9M | $15M | $12M | $10M | $10M | $21M | $19M | $20M | |
| Current Liabilities | $45M | $30M | $43M | $31M | $32M | $34M | $42M | $30M | $34M | $33M | $44M | $33M | $36M | $39M | $50M | $53M | |
| Capital Leases | $787.0K | $798.0K | $886.0K | $973.0K | $687.0K | $787.0K | $7M | $7M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | |
| Deferred Tax | $6M | $6M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Other Non-current Liabilities | $0 | $0 | $0 | · | $297.0K | $297.0K | $297.0K | $297.0K | $387.0K | $387.0K | $407.0K | $407.0K | $407.0K | $407.0K | $448.0K | $448.0K | |
| Total Liabilities | $52M | $49M | $60M | $50M | $53M | $57M | $75M | $77M | $92M | $88M | $122M | $123M | $137M | $140M | $163M | $161M | |
| Long-term Debt | $17M | $18M | $20M | $22M | $24M | $26M | $29M | $43M | $54M | $51M | $72M | $84M | $95M | $95M | $107M | $101M | |
| Total Debt | $17M | · | $20M | $22M | $24M | · | $29M | $43M | $54M | · | · | · | · | · | $107M | $101M | |
| Common Stock | $3M | $3M | $4M | $3M | $3M | $4M | $6M | $5M | $5M | $4M | $14M | $14M | $14M | $2M | · | · | |
| Retained Earnings | $173M | $170M | $169M | $165M | $165M | $165M | $164M | $161M | $160M | $160M | $147M | $145M | $143M | $156M | $144M | $142M | |
| Stockholders' Equity | $176M | $173M | $172M | $168M | $169M | $169M | $170M | $166M | $165M | $165M | $161M | $158M | $156M | $158M | $157M | $156M | |
| Liabilities + Equity | $228M | $222M | $232M | $218M | $222M | $226M | $245M | $243M | $256M | $253M | $283M | $281M | $294M | $299M | $320M | $317M | |
| Shares Outstanding | 13,761,878 | · | 13,803,745 | 13,803,745 | 13,756,393 | 13,732,719 | 13,877,302 | 13,877,302 | 13,861,552 | 13,736,800 | 13,736,800 | 13,736,800 | 13,729,859 | 13,594,407 | 13,590,407 | 13,590,407 |
Fluxo de Caixa 16
| Métrica | Tendência | 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 | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $856.0K | $2M | $2M | |
| Stock-based Comp | $412.0K | $183.0K | $506.0K | $495.0K | $467.0K | $503.0K | $503.0K | $497.0K | $429.0K | $545.0K | $546.0K | $458.0K | $459.0K | $521.0K | $377.0K | $688.0K | |
| Amort. of Intangibles | $581.0K | $591.0K | $567.0K | $567.0K | $567.0K | $571.0K | $1M | $591.0K | $593.0K | $620.0K | $620.0K | $620.0K | $620.0K | $492.0K | $642.0K | $855.0K | |
| Other Non-cash | $102.0K | · | · | · | $-534.0K | · | · | · | $-4M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $6M | $15M | $-965.0K | $13M | $4M | $12M | $10M | $13M | $7.0K | $21M | $15M | $8M | $5M | $14M | $-5M | $3M | |
| CapEx | $848.0K | $1M | $291.0K | $433.0K | $543.0K | $556.0K | $308.0K | $817.0K | $357.0K | $517.0K | $500.0K | $364.0K | $704.0K | $319.0K | $256.0K | $806.0K | |
| Investing Cash Flow | $-848.0K | $-2M | $-2M | $-433.0K | $-543.0K | $-346.0K | $5M | $-775.0K | $-307.0K | $-382.0K | $-495.0K | $-364.0K | $-704.0K | $-319.0K | $-216.0K | $-2M | |
| Debt Issued | $568.0K | $1M | $16M | $4M | $5M | $28M | $19M | $30M | $37M | $18M | $14M | $27M | $35M | $17M | $56M | $52M | |
| Net Debt Issued | $-2M | · | · | · | $-2M | · | · | · | $3M | · | · | · | · | · | · | · | |
| Stock Repurchased | $281.0K | $927.0K | $0 | $790.0K | $1M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-281.0K | · | · | · | $-1M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $0 | $2M | $2M | $2M | $2M | $2M | $2M | |
| Financing Cash Flow | $-4M | $-5M | $-4M | $-5M | $-5M | $-8M | $-16M | $-12M | $567.0K | $-21M | $-14M | $-14M | $-2M | $-14M | $3M | $-848.0K | |
| Taxes Paid | $-7.0K | · | · | · | $20.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $5M | · | · | · | $3M | · | · | · | $-350.0K | · | · | · | · | · | · | · | |
| Levered FCF | · | · | · | · | $3M | · | · | · | $-910.4K | · | · | · | · | · | · | · |
Lucratividade 7
| Métrica | Tendência | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.5% | · | 10.8% | 4.8% | 6.6% | · | 11.8% | 7.1% | 5.3% | · | · | · | · | · | 5.6% | 8.7% | |
| Net Margin | 7.8% | · | 8.2% | 3.4% | 4.7% | · | 8.4% | 4.5% | 3.1% | · | · | · | · | · | 4.0% | 6.0% | |
| Pretax Margin | 10.3% | · | 10.5% | 4.5% | 6.2% | · | 11.0% | 6.0% | 4.1% | · | · | · | · | · | 4.3% | 7.7% | |
| EBITDA Margin | 12.7% | · | 12.6% | 7.1% | 8.8% | · | 11.8% | 7.1% | 7.7% | · | · | · | · | · | 5.6% | 8.7% | |
| ROA | 1.9% | · | 2.3% | 0.79% | 1.1% | · | 2.1% | 1.1% | 0.65% | · | · | · | · | · | 1.0% | 2.1% | |
| ROE | 2.5% | · | 3.2% | 1.1% | 1.6% | · | 3.4% | 1.8% | 1.1% | · | · | · | · | · | 2.0% | 3.8% | |
| ROIC | 2.3% | · | 3.0% | 1.0% | 1.4% | · | 3.0% | 1.6% | 1.1% | · | · | · | · | · | 1.5% | 2.5% |
Liquidez e Solvência 5
| Métrica | Tendência | 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 | 3.1 | · | 3.3 | 4.1 | 4.1 | · | 3.4 | 4.6 | 4.4 | · | · | · | · | · | 4.2 | 3.9 | |
| Quick Ratio | 1.0 | · | 1.2 | 1.4 | 1.5 | · | 1.3 | 1.6 | 1.5 | · | · | · | · | · | 1.3 | 1.1 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.3 | 0.3 | · | · | · | · | · | 0.7 | 0.6 | |
| LT Debt / Equity | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.3 | · | · | · | · | · | 0.6 | 0.6 | |
| Interest Coverage | · | · | 35.8 | 12.3 | 15.0 | · | 15.0 | 6.1 | 4.2 | · | · | · | · | · | 4.4 | 8.6 |
Eficiência 3
| Métrica | Tendência | 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 | · | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | · | · | · | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.5 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | · | · | · | · | 0.5 | 0.7 | |
| Receivables Turnover | 1.2 | · | 1.3 | 1.2 | 1.1 | · | 1.2 | 1.2 | 1.1 | · | · | · | · | · | 1.1 | 1.7 |
Avaliação (TTM) 11
| Métrica | Tendência | 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 | $233M | · | $245M | $240M | $243M | · | $261M | $261M | $255M | · | $270M | $272M | $298M | · | $323M | $348M | |
| Net Income TTM | $14M | · | $16M | $13M | $13M | · | $15M | $13M | $9M | · | $10M | $8M | $10M | · | $21M | $26M | |
| Market Cap | $236M | · | $174M | $193M | $210M | · | $195M | $191M | $191M | · | · | · | · | · | $135M | $176M | |
| P/E | 16.5 | · | 11.2 | 15.2 | 16.6 | · | 13.5 | 15.3 | 21.8 | · | 21.9 | 21.9 | 19.0 | · | 6.4 | 6.8 | |
| P/S | 1.0 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.7 | 0.7 | · | · | · | · | · | 0.4 | 0.5 | |
| P/B | 1.3 | · | 1.0 | 1.1 | 1.2 | · | 1.1 | 1.2 | 1.2 | · | · | · | · | · | 0.9 | 1.1 | |
| P / Tangible Book | 2.2 | · | 1.7 | 1.9 | 2.1 | · | 1.9 | 2.0 | 2.0 | · | 2.3 | 2.1 | 2.4 | · | 1.6 | 2.2 | |
| P / Cash Flow | 38.5 | · | · | · | 55.5 | · | · | · | 27228.0 | · | · | · | · | · | · | · | |
| P / FCF | 44.6 | · | · | · | 64.8 | · | · | · | -544.6 | · | · | · | · | · | · | · | |
| Earnings Yield | 6.1% | · | 8.9% | 6.6% | 6.0% | · | 7.4% | 6.5% | 4.6% | · | 4.6% | 4.6% | 5.3% | · | 15.7% | 14.8% | |
| Payout Ratio | 46.9% | · | · | · | 78.7% | · | · | · | 116.2% | · | · | · | · | · | · | · |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Receita | $240M | — | $252M | — | — |
| Margem Operacional % | 7.8% | — | 8.0% | — | — |
| Lucro líquido | $14M | — | $13M | — | — |
| EPS Diluído | $0.99 | — | $0.93 | — | — |
Balanço Patrimonial
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Dívida / Patrimônio Líquido | 0.1 | — | 0.2 | — | — |
| Índice de liquidez corrente | 4.3 | — | 3.9 | — | — |
| Índice de Liquidez Seca | 1.5 | — | 1.4 | — | — |
Fluxo de Caixa
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $29M | — | $34M | — | — |
Minhas Métricas Sua lista pessoal — linhas selecionadas de Fundamentos Completos
📊
Escolha as métricas que importam para você — clique no ➕ ao lado de qualquer linha em Fundamentos Completos acima.
Sua seleção é salva e acompanha você em todos os tickers.