NRIM Northrim BanCorp Inc - Common Stock
$23,72
Preço · Mai 20, 2026
Fundamentais a partir de Mai 1, 2026
Intervalo 52 Semanas
$20–$100
5% of range
Classificação do Analista
BUY
7 analysts
Preço-Alvo
$31
+31% upside
P/E (TTM)
9.3
ROE
20.9%
Margem de Lucro Líquido
25.3%
NRIM Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$23.71
Capitalização de Mercado
$588M
P/E (TTM)
9.3
EPS (TTM)
$2.87
Receita (TTM)
$256M
Rendimento div.
2.5%
ROE
20.9%
Dívida/Capital
—
Intervalo 52 Semanas
$20 – $100
NRIM 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
$256M
2016-12-31
→
2025-12-31
EPS
$2.87
2016-12-31
→
2025-12-31
Fluxo de caixa livre
$134M
2016-12-31
→
2025-12-31
Margens
25.3%
2024-12-31
→
2025-12-31
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
NRIM
Mediana de Pares
P/E (TTM)
9.3
11.8
P/S (TTM)
2.3
2.5
P/B
1.8
1.0
Price / FCF (Preço / FCF)
4.4
—
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
NRIM
Mediana de Pares
Gross Margin (Margem Bruta)
81.7%
—
Net Profit Margin (Margem de Lucro Líquido)
25.3%
27.9%
ROA
2.0%
0.89%
ROE
20.9%
8.4%
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
NRIM
Mediana de Pares
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
NRIM
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
30.4%
—
Revenue CAGR 3Y (CAGR Receita 3A)
23.9%
—
EPS YoY
72.9%
—
Net Income YoY (Lucro Líquido Ano a Ano)
74.8%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
NRIM
Mediana de Pares
Payout Ratio (Índice de Pagamento)
22.5%
—
Dividendos Rendimento, índice de pagamento, histórico de dividendos, CAGR de 5 anos
Dividend Yield
2.5%
Índice de Pagamento
22.5%
CAGR Dividendos 5 anos
—
| Data ex | Valor |
|---|---|
| 5 de Março de 2026 | $0,1600 |
| 18 de Dezembro de 2025 | $0,1600 |
| 4 de Setembro de 2025 | $0,1600 |
| 5 de Junho de 2025 | $0,1600 |
| 6 de Março de 2025 | $0,1600 |
| 19 de Dezembro de 2024 | $0,1550 |
| 5 de Setembro de 2024 | $0,1550 |
| 6 de Junho de 2024 | $0,1525 |
| 6 de Março de 2024 | $0,1525 |
| 13 de Dezembro de 2023 | $0,1500 |
| 6 de Setembro de 2023 | $0,1500 |
| 7 de Junho de 2023 | $0,1500 |
| 8 de Março de 2023 | $0,1500 |
| 14 de Dezembro de 2022 | $0,1250 |
| 7 de Setembro de 2022 | $0,1250 |
| 8 de Junho de 2022 | $0,1025 |
| 9 de Março de 2022 | $0,1025 |
| 15 de Dezembro de 2021 | $0,0950 |
| 8 de Setembro de 2021 | $0,0950 |
| 9 de Junho de 2021 | $0,0925 |
NRIM 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 · 2026-05-17
Mín
$31.00
Máx
$31.00
Alvo mediano
$31.00
+30,7%
Alvo médio
$31.00
+30,7%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
0.03%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $0.63 | $0.54 | 0.09% |
| 31 de Dezembro de 2025 | $0.56 | $0.67 | -0.11% |
| 30 de Setembro de 2025 | $0.60 | $0.60 | -0.00% |
| 30 de Junho de 2025 | $0.55 | $0.58 | -0.03% |
| 31 de Março de 2025 | $0.62 | $0.43 | 0.19% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| NRIM | $588M | 9.3 | 30.4% | 25.3% | 20.9% | 81.7% |
| PFIS | $487M | 8.3 | 39.7% | 31.5% | 11.7% | — |
| MSBI | — | — | — | — | — | — |
| ACNB | $501M | 13.4 | 45.1% | 19.3% | 9.1% | — |
| FFIC | — | 28.1 | 7.3% | — | — | — |
| SFST | $423M | 13.8 | 13.0% | 483.4% | 8.5% | — |
| UNTY | $516M | 9.1 | 23.1% | 44.0% | 18.1% | — |
| KRNY | $416M | 15.4 | — | 16.9% | 3.5% | — |
| CIVB | — | 8.4 | -0.52% | 242.9% | 9.8% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 12
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $256M | $196M | $158M | $134M | · | · | · | $6M | $6M | $6M | |
| Gross Profit | $209M | $152M | $126M | $127M | · | · | · | · | · | · | |
| Interest Expense | · | · | $29M | $5M | $4M | $6M | $6M | $3M | $2M | $3M | |
| Interest Income | $178M | $154M | $132M | $100M | $85M | $77M | $70M | $64M | $60M | $59M | |
| Pretax Income | $85M | $47M | $32M | $38M | $48M | $42M | $26M | $24M | $24M | $21M | |
| Income Tax | $20M | $10M | $6M | $8M | $10M | $10M | $5M | $4M | $10M | $6M | |
| Net Income | $65M | $37M | $25M | $31M | $38M | $33M | $21M | $20M | $13M | $14M | |
| EPS (Basic) | $2.92 | $1.68 | $1.13 | $5.33 | $6.07 | $5.18 | $3.08 | $2.91 | $1.91 | $2.09 | |
| EPS (Diluted) | $2.87 | $1.66 | $1.12 | $5.27 | $6.00 | $5.11 | $3.04 | $2.86 | $1.88 | $2.06 | |
| Shares (Basic) | 22,088,891 | 22,011,188 | 22,405,884 | 5,765,088 | 6,180,801 | 6,354,687 | 6,708,622 | 6,877,573 | 6,890,000 | 6,884,000 | |
| Shares (Diluted) | 22,485,351 | 22,335,932 | 22,645,840 | 5,829,412 | 6,249,313 | 6,431,367 | 6,808,209 | 6,981,557 | 6,978,000 | 6,975,000 | |
| EBITDA | · | · | · | · | · | · | $3M | · | · | · |
Balanço Patrimonial 16
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | · | · | · | $78M | $78M | $51M | |
| PP&E (Net) | $40M | $38M | $41M | $38M | $37M | $38M | $38M | $39M | $38M | $39M | |
| PP&E (Gross) | $82M | $77M | $77M | $71M | $67M | $65M | $62M | $60M | $57M | $64M | |
| Accum. Depreciation | $42M | $39M | $36M | $33M | $30M | $27M | $24M | $21M | $19M | $24M | |
| Goodwill | $50M | $50M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | |
| Intangibles | $950.0K | $950.0K | $950.0K | $967.0K | $992.0K | $1M | $1M | $1M | $1M | $1M | |
| Total Assets | $3.29B | $3.04B | $2.81B | $2.67B | $2.72B | $2.12B | $1.64B | $1.50B | $1.52B | $1.53B | |
| Total Liabilities | $2.96B | $2.77B | $2.57B | $2.46B | $2.49B | $1.90B | $1.44B | $1.30B | $1.33B | $1.34B | |
| Long-term Debt | $82M | $23M | $14M | $14M | $15M | $15M | $9M | $42M | $35M | $32M | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $7M | |
| Paid-in Capital | $11M | $9M | $10M | $18M | $31M | $42M | $51M | $62M | $62M | $63M | |
| Retained Earnings | $310M | $259M | $236M | $224M | $204M | $173M | $150M | $137M | $124M | $117M | |
| AOCI | $619.0K | $-7M | $-16M | $-29M | $-3M | $18.0K | $431.0K | $-520.0K | $-270.0K | $-397.0K | |
| Stockholders' Equity | $327M | $267M | $235M | $219M | $238M | $222M | $207M | $206M | $193M | $187M | |
| Liabilities + Equity | $3.29B | $3.04B | $2.81B | $2.67B | $2.72B | $2.12B | $1.64B | $1.50B | $1.52B | $1.53B | |
| Shares Outstanding | 22,111,637 | 22,072,840 | 5,513,459 | 5,700,728 | 6,014,813 | 6,251,004 | 6,558,809 | 6,883,216 | 6,871,963 | 6,897,890 |
Fluxo de Caixa 19
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | $3M | $2M | $3M | $2M | |
| Stock-based Comp | $2M | $913.0K | $937.0K | $742.0K | $1M | $943.0K | $832.0K | $816.0K | $665.0K | $778.0K | |
| Deferred Tax | $-2M | $-152.0K | $580.0K | $2M | $-1M | $555.0K | $711.0K | $3M | $4M | $-325.0K | |
| Amort. of Intangibles | $0 | $0 | $17.0K | $25.0K | $37.0K | $48.0K | $60.0K | $70.0K | $100.0K | $135.0K | |
| Other Non-cash | · | · | · | · | · | · | $-26M | · | · | · | |
| Operating Cash Flow | $139M | $-9M | $39M | $78M | $112M | $-36M | $-821.0K | $25M | $19M | $20M | |
| CapEx | $5M | $620.0K | $6M | $4M | $2M | $3M | $2M | $4M | $2M | $3M | |
| Investing Cash Flow | $-223M | $-198M | $-255M | $-406M | $-159M | $-383M | $-72M | $6M | $30M | $-47M | |
| Debt Issued | · | · | · | $0 | $0 | $111M | $2M | $0 | $3M | $2M | |
| Net Debt Issued | · | · | · | $-413.0K | $-309.0K | · | · | $-121.0K | $3M | $2M | |
| Stock Issued | $609.0K | $801.0K | $555.0K | $586.0K | $2M | $84.0K | $73.0K | $243.0K | $100.0K | $0 | |
| Stock Repurchased | $0 | $789.0K | $9M | $14M | $12M | $10M | $13M | $494.0K | $2M | $0 | |
| Net Stock Activity | $609.0K | $12.0K | $-8M | $-14M | $-10M | $-10M | $-12M | $-251.0K | $-2M | $0 | |
| Dividends Paid | $15M | $14M | $14M | $11M | $9M | $9M | $9M | $7M | $6M | $5M | |
| Financing Cash Flow | $167M | $151M | $75M | $-59M | $577M | $440M | $91M | $-31M | $-22M | $19M | |
| Net Change in Cash | $83M | $-56M | $-141M | $-386M | $530M | $21M | $18M | $-303.0K | $27M | $-8M | |
| Taxes Paid | $18M | $7M | $2M | $2M | $6M | $8M | $2M | $2M | $8M | $4M | |
| Free Cash Flow | $134M | $-9M | $33M | $74M | $110M | $-39M | $-3M | $22M | $18M | $17M | |
| Levered FCF | · | · | $10M | $70M | $107M | $-44M | $-8M | $19M | $16M | $15M |
Lucratividade 6
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 81.7% | 77.5% | · | · | · | · | · | · | · | · | |
| Net Margin | 25.3% | 18.9% | 19.6% | 23.8% | 28.2% | 24.5% | 20.3% | 338.4% | 13.4% | 14.5% | |
| Pretax Margin | 33.1% | 24.0% | 24.4% | 29.8% | 36.1% | 31.7% | 25.7% | 407.3% | 24.2% | 21.1% | |
| EBITDA Margin | · | · | · | · | · | · | 3.0% | · | · | · | |
| ROA | 2.0% | 1.3% | 0.93% | 1.1% | 1.6% | 1.8% | 1.3% | 1.3% | 0.86% | 0.95% | |
| ROE | 20.9% | 14.0% | 11.0% | 14.3% | 15.6% | 15.1% | 10.1% | 9.8% | 6.9% | 7.9% |
Eficiência 1
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
Taxas de Crescimento 9
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 30.4% | 23.8% | 17.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 23.9% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 72.9% | 48.2% | -78.8% | -12.2% | 17.4% | · | · | · | · | · | |
| EPS CAGR 3Y | -18.3% | -34.8% | -39.7% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -10.9% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 74.8% | 45.6% | -17.4% | -18.1% | 14.1% | · | · | · | · | · | |
| Net Income CAGR 3Y | 28.1% | -0.49% | -8.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.5% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.5% | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 13
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $256M | $196M | $158M | $134M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Net Income TTM | $65M | $37M | $25M | $31M | $38M | $33M | $21M | $20M | $13M | $14M | |
| Market Cap | $588M | $430M | $315M | $311M | $261M | $212M | $251M | $226M | $233M | $218M | |
| P/E | 9.3 | 47.0 | 51.1 | 10.4 | 7.2 | 6.6 | 12.6 | 11.5 | 18.0 | 15.3 | |
| P/S | 2.3 | 2.2 | 2.0 | 2.3 | 42.9 | 34.8 | 41.2 | 38.3 | 39.9 | 34.7 | |
| P/B | 1.8 | 1.6 | 1.3 | 1.4 | 1.1 | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 | |
| P / Tangible Book | 2.1 | 2.0 | 1.4 | 1.5 | 1.2 | 1.0 | · | · | · | · | |
| P / Cash Flow | 4.2 | -49.3 | 8.1 | 4.0 | 2.3 | -5.8 | -306.0 | 9.0 | 12.1 | 10.8 | |
| P / FCF | 4.4 | -46.0 | 9.6 | 4.2 | 2.4 | -5.4 | -80.0 | 10.5 | 13.1 | 13.0 | |
| Dividend Yield | 2.5% | 3.2% | 4.3% | 3.4% | 3.6% | 4.2% | 3.4% | 3.1% | 2.6% | 2.5% | |
| Earnings Yield | 10.8% | 2.1% | 2.0% | 9.7% | 13.8% | 15.0% | 7.9% | 8.7% | 5.5% | 6.5% | |
| Payout Ratio | 22.5% | 37.2% | 53.6% | 34.4% | 25.0% | 26.9% | 41.1% | 35.3% | 45.4% | 37.3% | |
| Annual Payout | $15M | $14M | $14M | $11M | $9M | $9M | $9M | $7M | $6M | $5M |
Demonstração de Resultados 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 | $60M | $61M | $77M | $61M | $55M | $55M | $51M | $46M | $44M | · | · | · | · | · | · | · | |
| Gross Profit | $49M | $49M | $65M | $48M | $46M | $43M | $38M | $37M | $34M | · | · | · | · | · | · | · | |
| Interest Expense | · | · | · | · | · | · | · | · | $9M | · | $8M | $7M | $5M | · | $1M | $780.0K | |
| Interest Income | $45M | $46M | $46M | $45M | $42M | $42M | $39M | $37M | $36M | $36M | $34M | $32M | $30M | $30M | $28M | $23M | |
| Pretax Income | $18M | $17M | $35M | $16M | $18M | $13M | $12M | $12M | $11M | $8M | $10M | $7M | $6M | $10M | $13M | $6M | |
| Income Tax | $4M | $4M | $8M | $4M | $4M | $2M | $3M | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $3M | $2M | |
| Net Income | $14M | $12M | $27M | $12M | $13M | $11M | $9M | $9M | $8M | $7M | $8M | $6M | $5M | $9M | $10M | $5M | |
| EPS (Basic) | $0.62 | $-2.85 | $1.23 | $2.13 | $0.60 | $-1.85 | $0.40 | $1.64 | $1.49 | $-2.21 | $1.50 | $0.99 | $0.85 | $1.51 | $1.77 | $0.83 | |
| EPS (Diluted) | $0.61 | $-2.80 | $1.20 | $2.09 | $0.60 | $-1.83 | $0.39 | $1.62 | $1.48 | $-2.18 | $1.48 | $0.98 | $0.84 | $1.48 | $1.76 | $0.83 | |
| Shares (Basic) | 22,166,888 | -11,043,586 | 22,090,668 | 5,521,811 | 22,079,992 | -10,996,750 | 22,007,772 | 5,500,588 | 5,499,578 | 5,513,040 | 5,569,238 | 5,632,174 | 5,691,432 | -11,604,911 | 5,681,089 | 5,750,873 | |
| Shares (Diluted) | 22,577,720 | -11,236,989 | 22,502,680 | 5,611,558 | 22,432,408 | -11,109,798 | 22,332,220 | 5,558,580 | 5,554,930 | 5,586,184 | 5,624,906 | 5,677,292 | 5,757,458 | -11,714,303 | 5,740,494 | 5,805,870 |
Balanço Patrimonial 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $42M | $40M | $38M | $37M | $37M | $38M | $40M | $40M | $41M | · | $41M | $40M | $38M | · | $37M | $37M | |
| PP&E (Gross) | · | $82M | · | · | · | $77M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $42M | · | · | · | $39M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $50M | $50M | $50M | $50M | $50M | $50M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | |
| Intangibles | $950.0K | $950.0K | $950.0K | $950.0K | $950.0K | $950.0K | $950.0K | $950.0K | $950.0K | · | $956.0K | $960.0K | $963.0K | · | $973.0K | $980.0K | |
| Total Assets | $3.35B | $3.29B | $3.31B | $3.24B | $3.14B | $3.04B | $2.96B | $2.82B | $2.76B | $2.81B | $2.79B | $2.64B | $2.58B | $2.67B | $2.72B | $2.61B | |
| Total Liabilities | $3.02B | $2.96B | $3.00B | $2.95B | $2.86B | $2.77B | $2.70B | $2.57B | $2.52B | · | $2.56B | $2.42B | $2.36B | · | $2.51B | $2.40B | |
| Long-term Debt | $82M | $13M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | |
| Paid-in Capital | $10M | $11M | $10M | $10M | $10M | $9M | $9M | $9M | $9M | · | $12M | $14M | $17M | · | $18M | $18M | |
| Retained Earnings | $320M | $310M | $301M | $277M | $269M | $259M | $252M | $246M | $241M | · | $233M | $228M | $226M | · | $218M | $211M | |
| AOCI | $225.0K | $619.0K | $-772.0K | $-2M | $-4M | $-7M | $-7M | $-14M | $-16M | · | $-25M | $-26M | $-23M | · | $-31M | $-19M | |
| Stockholders' Equity | $336M | $327M | $316M | $290M | $280M | $267M | $260M | $247M | $239M | $235M | $225M | $221M | $224M | $219M | $211M | $215M | |
| Liabilities + Equity | $3.35B | $3.29B | $3.31B | $3.24B | $3.14B | $3.04B | $2.96B | $2.82B | $2.76B | · | $2.79B | $2.64B | $2.58B | · | $2.72B | $2.61B | |
| Shares Outstanding | 22,244,766 | 22,111,637 | 22,090,668 | 5,522,271 | 5,520,892 | 22,072,840 | 5,501,943 | 5,501,562 | 5,499,578 | · | 5,548,436 | 5,610,841 | 5,672,841 | · | 5,681,089 | 5,681,089 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $310.0K | $812.0K | $363.0K | $327.0K | $232.0K | $221.0K | $265.0K | $219.0K | $208.0K | $318.0K | $254.0K | $225.0K | $140.0K | $174.0K | $191.0K | $190.0K | |
| Amort. of Intangibles | · | · | · | · | · | $0 | $0 | $0 | $0 | $6.0K | $4.0K | $3.0K | $4.0K | $6.0K | $7.0K | $6.0K | |
| Operating Cash Flow | $27M | $35M | $93M | $-4M | $17M | $36M | $-201.0K | $-38M | $-6M | $50M | $11M | $-27M | $4M | $37M | $26M | $-5M | |
| CapEx | $3M | $2M | $3M | $316.0K | $208.0K | $-1M | $548.0K | $894.0K | $1M | $637.0K | $2M | $2M | $1M | $2M | $601.0K | $477.0K | |
| Investing Cash Flow | $-76M | $-63M | $-65M | $3M | $-98M | $-97M | $-79M | $-44M | $23M | $-44M | $-55M | $-127M | $-29M | $-130M | $-57M | $-173M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $-1M | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $-104.0K | · | · | · | |
| Stock Issued | $483.0K | · | · | $-1.0K | $0 | · | · | · | · | · | · | · | · | $586.0K | $0 | $0 | |
| Stock Repurchased | · | $0 | $0 | $0 | $0 | $1.0K | $0 | $0 | $788.0K | $3M | $3M | $3M | $1M | $0 | $0 | $8M | |
| Net Stock Activity | $483.0K | · | · | · | $0 | · | · | · | $-788.0K | · | · | · | $-1M | · | · | · | |
| Dividends Paid | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| Financing Cash Flow | $58M | $-38M | $44M | $78M | $84M | $21M | $128M | $57M | $-55M | $2M | $118M | $51M | $-96M | $-55M | $101M | $-18M | |
| Net Change in Cash | $9M | $-67M | $71M | $76M | $3M | $-40M | $48M | $-26M | $-38M | $7M | $74M | $-102M | $-120M | $-148M | $70M | $-196M | |
| Taxes Paid | $1.0K | $8M | $5M | $5M | $193.0K | $3M | $2M | $1M | $0 | $0 | $1M | · | · | $1M | $600.0K | · | |
| Free Cash Flow | $24M | · | · | · | $16M | · | · | · | $-7M | · | · | · | $3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-14M | · | · | · | $-571.4K | · | · | · |
Lucratividade 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 81.3% | · | 84.0% | 78.5% | 84.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 22.9% | · | 35.0% | 19.2% | 23.9% | · | 21.8% | 24.6% | 23.9% | · | 24.4% | 17.4% | 16.1% | · | 28.9% | 16.0% | |
| Pretax Margin | 30.0% | · | 44.8% | 25.7% | 31.5% | · | 28.8% | 31.6% | 30.6% | · | 29.9% | 21.6% | 20.3% | · | 37.3% | 21.1% | |
| ROA | 0.42% | · | 0.86% | 0.39% | 0.45% | · | 0.31% | 0.33% | 0.31% | · | 0.30% | 0.21% | 0.19% | · | 0.38% | 0.19% | |
| ROE | 4.4% | · | 9.4% | 4.4% | 5.1% | · | 3.6% | 3.9% | 3.5% | · | 3.8% | 2.5% | 2.1% | · | 4.5% | 2.1% |
Eficiência 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | $253M | · | $245M | $215M | $197M | · | · | · | · | · | $6M | $6M | $6M | · | $6M | $6M | |
| Net Income TTM | $65M | · | $63M | $45M | $42M | · | $33M | $32M | $29M | · | $27M | $29M | $28M | · | $30M | $29M | |
| Market Cap | $509M | · | $478M | $515M | $404M | · | $392M | $317M | $278M | · | $220M | $221M | $268M | · | $236M | $229M | |
| P/E | 5.1 | · | 3.6 | 14.4 | 12.5 | · | 14.3 | 10.4 | 10.6 | · | 7.8 | 8.9 | 10.2 | · | 8.0 | 8.4 | |
| P/S | 2.0 | · | 1.9 | 2.4 | 2.1 | · | · | · | · | · | 36.1 | 36.2 | 43.9 | · | 38.8 | 37.6 | |
| P/B | 1.5 | · | 1.5 | 1.8 | 1.4 | · | 1.5 | 1.3 | 1.2 | · | 1.0 | 1.0 | 1.2 | · | 1.1 | 1.1 | |
| P / Tangible Book | 1.8 | · | 1.8 | 2.2 | 1.8 | · | 1.6 | 1.4 | 1.2 | · | 1.1 | 1.1 | 1.3 | · | 1.2 | 1.1 | |
| P / Cash Flow | 18.7 | · | · | · | 24.4 | · | · | · | -50.1 | · | · | · | 61.5 | · | · | · | |
| P / FCF | 20.9 | · | · | · | 24.8 | · | · | · | -42.2 | · | · | · | 83.2 | · | · | · | |
| Earnings Yield | 19.7% | · | 28.0% | 7.0% | 8.0% | · | 7.0% | 9.7% | 9.5% | · | 12.8% | 11.2% | 9.8% | · | 12.5% | 11.9% | |
| Payout Ratio | 26.0% | · | · | · | 26.5% | · | · | · | 40.9% | · | · | · | 70.8% | · | · | · |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Receita | $256M | $196M | $158M | $134M | — |
| Margem Bruta % | 81.7% | 77.5% | — | — | — |
| Lucro líquido | $65M | $37M | $25M | $31M | $38M |
| EPS Diluído | $2.87 | $1.66 | $1.12 | $5.27 | $6.00 |
Fluxo de Caixa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $134M | $-9M | $33M | $74M | $110M |
Sinais de trading Sinais recentes de compra/venda com preço de entrada e relação risco/recompensa
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.