VIRC Virco Manufacturing Corporation - Common Stock
$5,91
Ціна · Тра 20, 2026
Фундаментальні показники станом на Кві 8, 2026
Діапазон 52 тижнів
$5–$9
20% of range
Рейтинг аналітиків
BUY
7 analysts
Цільова ціна
$7
+18% upside
P/E (TTM)
43.7
ROE
2.3%
Маржа чистого прибутку
1.3%
VIRC Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$5.91
Капіталізація
$110M
P/E (TTM)
43.7
Прибуток на акцію (TTM)
$0.16
Виручка (TTM)
$200M
Дивідендна дохідність
1.4%
ROE
2.3%
Борг/Капітал
0.0
Діапазон 52 тижнів
$5 – $9
VIRC Графік ціни акцій Денні OHLCV з технічними індикаторами — панування, масштабування та налаштування вашого представлення
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$200M
2023-01-31
→
2026-01-31
Прибуток на акцію
$0.16
2023-01-31
→
2026-01-31
Вільний грошовий потік
$-7M
2023-01-31
→
2026-01-31
Маржа
1.3%
2023-01-31
→
2026-01-31
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
VIRC
Медіана аналогів
P/E (TTM)
43.7
24.5
P/S (TTM)
0.6
1.1
P/B
1.0
1.3
EV / EBITDA
10.2
—
Price / FCF (Ціна / FCF)
-16.5
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
VIRC
Медіана аналогів
Gross Margin (Валова маржа)
40.7%
35.6%
Operating Margin (Операційна маржа)
1.8%
—
Net Profit Margin (Маржа чистого прибутку)
1.3%
-11.0%
ROA
1.4%
-2.8%
ROE
2.3%
-3.2%
ROIC
2.5%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
VIRC
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
0.0
3.5
Current Ratio (Поточний коефіцієнт)
3.1
3.5
Quick Ratio (Коефіцієнт швидкої ліквідності)
0.9
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
VIRC
Медіана аналогів
Revenue YoY (Виторг рік до року)
-25.0%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
-4.8%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
5.5%
—
EPS YoY
-87.9%
—
Net Income YoY (Чистий прибуток рік до року)
-88.1%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
VIRC
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
61.4%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
1.4%
Коефіцієнт виплат
61.4%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 20 березня 2026 р. | $0,0250 |
| 19 грудня 2025 р. | $0,0250 |
| 19 вересня 2025 р. | $0,0250 |
| 20 червня 2025 р. | $0,0250 |
| 26 березня 2025 р. | $0,0250 |
| 20 грудня 2024 р. | $0,0250 |
| 20 вересня 2024 р. | $0,0250 |
| 21 червня 2024 р. | $0,0200 |
| 06 березня 2024 р. | $0,0200 |
| 21 грудня 2023 р. | $0,0200 |
| 26 грудня 2018 р. | $0,0150 |
| 25 вересня 2018 р. | $0,0150 |
| 25 червня 2018 р. | $0,0150 |
| 22 березня 2018 р. | $0,0150 |
| 27 грудня 2017 р. | $0,0150 |
| 11 травня 2011 р. | $0,0250 |
| 02 березня 2011 р. | $0,0250 |
| 03 листопада 2010 р. | $0,0250 |
| 25 серпня 2010 р. | $0,0250 |
| 12 травня 2010 р. | $0,0250 |
VIRC Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
7 аналітиків
- Активна купівля 2 28,6%
- Купівля 4 57,1%
- Утримувати 1 14,3%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
1 аналітиків · 2026-05-19
Мін
$7.00
Макс
$7.00
Медіанна цільова ціна
$7.00
+18,4%
Середня цільова ціна
$7.00
+18,4%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
-0.19%
Наступний звіт
Чер 04, 2026
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 грудня 2025 р. | $-0.08 | $0.47 | -0.55% |
| 30 вересня 2025 р. | $0.65 | $0.86 | -0.21% |
| 30 червня 2025 р. | $0.05 | $-0.13 | 0.18% |
| 31 березня 2025 р. | $-0.35 | $-0.15 | -0.20% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| VIRC | $110M | 43.7 | -25.0% | 1.3% | 2.3% | 40.7% |
| NL | $267M | -7.1 | 8.5% | -23.9% | -10.0% | 30.4% |
| ACCO | $336M | 8.5 | -8.5% | 2.7% | 6.3% | 32.8% |
| AREB | — | — | — | — | — | — |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 14
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $200M | $266M | $269M | $231M | $185M | $153M | $193M | $201M | $189M | $173M | $169M | $164M | |
| Cost of Revenue | $118M | $152M | $153M | $146M | $124M | $98M | $121M | $134M | $124M | $111M | $109M | $109M | |
| Gross Profit | $81M | $115M | $116M | $85M | $61M | $55M | $72M | $67M | $65M | $63M | $60M | $55M | |
| SG&A Expense | $78M | $87M | $84M | $75M | $61M | $54M | $66M | $65M | $60M | $57M | $54M | $53M | |
| Operating Income | $4M | $28M | $32M | $11M | $-336.0K | $735.0K | $6M | $2M | $5M | $6M | $6M | $2M | |
| Interest Expense | $300.0K | $349.0K | $3M | $2M | $1M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Pretax Income | $3M | $28M | $29M | $8M | $-4M | $-3M | $3M | $-1M | $2M | $5M | $5M | $918.0K | |
| Income Tax | $895.0K | $7M | $7M | $-9M | $11M | $-744.0K | $345.0K | $497.0K | $6M | $-18M | $118.0K | $69.0K | |
| Net Income | $3M | $22M | $22M | $17M | $-15M | $-2M | $2M | $-2M | $-3M | $23M | $5M | $849.0K | |
| EPS (Basic) | $0.16 | $1.32 | $1.34 | $1.03 | $-0.95 | $-0.14 | $0.15 | $-0.10 | $-0.21 | $1.51 | $0.31 | $0.06 | |
| EPS (Diluted) | $0.16 | $1.32 | $1.34 | $1.02 | $-0.95 | $-0.14 | $0.15 | $-0.10 | $-0.21 | $1.49 | $0.30 | $0.06 | |
| Shares (Basic) | 15,761,000 | 16,365,000 | 16,295,000 | 16,142,000 | 15,954,000 | 15,759,000 | 15,590,000 | 15,421,000 | 15,244,000 | 15,067,000 | 14,914,000 | 14,756,000 | |
| Shares (Diluted) | 15,771,000 | 16,372,000 | 16,388,000 | 16,192,000 | 15,954,000 | 15,759,000 | 15,694,000 | 15,421,000 | 15,244,000 | 15,266,000 | 15,118,000 | 14,987,000 | |
| EBITDA | $10M | $34M | $37M | $15M | $4M | $6M | $12M | $8M | $9M | $11M | $11M | $7M |
Баланс 23
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $27M | $5M | $1M | $1M | $402.0K | $1M | $738.0K | $534.0K | $788.0K | $815.0K | $470.0K | |
| Receivables | $14M | $13M | $23M | $18M | $18M | $10M | $12M | $13M | $11M | $10M | $10M | $11M | |
| Inventory | $57M | $56M | $58M | $67M | $47M | $38M | $43M | $47M | $42M | $36M | $35M | $27M | |
| Prepaid Expense | $10M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $743.0K | |
| Current Assets | $99M | $102M | $89M | $89M | $69M | $51M | $58M | $63M | $56M | $48M | $47M | $39M | |
| PP&E (Net) | $35M | $36M | $35M | $35M | $35M | $37M | $40M | $42M | $42M | $34M | $35M | $35M | |
| PP&E (Gross) | $180M | $177M | $171M | $170M | $170M | $169M | $167M | $165M | $159M | $149M | $154M | $162M | |
| Accum. Depreciation | $146M | $141M | $136M | $136M | $135M | $132M | $127M | $123M | $117M | $115M | $119M | $126M | |
| Other Non-current Assets | $5M | $12M | $10M | $9M | $8M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | |
| Total Assets | $174M | $192M | $146M | $150M | $126M | $125M | $139M | $123M | $117M | $108M | $89M | $82M | |
| Accounts Payable | $7M | $12M | $13M | $19M | $20M | $8M | $11M | $18M | $14M | $12M | $13M | $10M | |
| Current Liabilities | $32M | $34M | $39M | $49M | $36M | $22M | $25M | $32M | $28M | $22M | $23M | $21M | |
| Capital Leases | $30M | $36M | $2M | $7M | $11M | $16M | $20M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $855.0K | $795.0K | $562.0K | $555.0K | $639.0K | $682.0K | $661.0K | $2M | $2M | · | · | · | |
| Long-term Debt | $4M | $4M | $4M | $22M | $15M | $10M | $17M | $21M | $17M | $5M | $7M | $10M | |
| Total Debt | $4M | $4M | $4M | $22M | $15M | $10M | $17M | $21M | $17M | $5M | $7M | $10M | |
| Common Stock | $157.0K | $161.0K | $164.0K | $162.0K | $161.0K | $159.0K | $157.0K | $155.0K | $154.0K | $152.0K | $150.0K | $149.0K | |
| Paid-in Capital | · | $118M | $121M | $121M | $120M | $120M | $119M | $118M | $117M | $117M | $117M | $116M | |
| Retained Earnings | $-8M | $-9M | $-29M | $-51M | $-67M | $-52M | $-50M | $-52M | $-50M | $-46M | $-69M | $-74M | |
| AOCI | $-112.0K | $422.0K | $-1M | $-2M | $-6M | $-14M | $-14M | $-9M | $-9M | $-11M | $-14M | $-20M | |
| Stockholders' Equity | $106M | $109M | $91M | $68M | $47M | $54M | $55M | $57M | $59M | $59M | $33M | $23M | |
| Liabilities + Equity | $174M | $192M | $146M | $150M | $126M | $125M | $139M | $123M | $117M | $108M | $89M | $82M | |
| Shares Outstanding | 15,761,141 | 16,087,082 | 16,347,314 | 16,210,985 | 16,102,023 | 15,918,642 | 15,713,549 | 15,541,956 | 15,357,457 | 15,179,664 | 14,998,187 | 14,852,640 |
Грошовий потік 18
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $5M | $5M | $5M | $5M | $6M | $6M | $5M | $5M | $5M | $4M | |
| Stock-based Comp | $208.0K | $395.0K | $595.0K | $612.0K | $1M | $1M | $924.0K | $908.0K | $830.0K | $609.0K | $493.0K | $502.0K | |
| Deferred Tax | $563.0K | $230.0K | $800.0K | $-9M | $11M | $-742.0K | $209.0K | $419.0K | $6M | $-18M | $77.0K | $34.0K | |
| Restructuring | · | · | · | · | · | · | · | · | · | $0 | $0 | $287.0K | |
| Other Non-cash | $-10M | $5M | $-1M | $-17M | $-2M | $5M | $475.0K | $-3M | $-7M | $-4M | $-2M | $-4M | |
| Operating Cash Flow | $-841.0K | $33M | $27M | $-4M | $-401.0K | $8M | $10M | $2M | $2M | $6M | $8M | $2M | |
| CapEx | $6M | $6M | $5M | $3M | $3M | $2M | $4M | $5M | $6M | $4M | $4M | $3M | |
| Investing Cash Flow | $-6M | $-6M | $-5M | $-3M | $-2M | $-2M | $-4M | $-5M | $-13M | $-4M | $-4M | $-3M | |
| Debt Issued | $0 | $23M | $42M | $50M | $30M | $32M | $40M | $55M | $37M | $37M | $32M | $34M | |
| Net Debt Issued | $-258.0K | $-249.0K | $-17M | $7M | $4M | $-6M | $-5M | $5M | $12M | $-1M | $-3M | $1M | |
| Stock Repurchased | $4M | $4M | $0 | $213.0K | $176.0K | $156.0K | $246.0K | $265.0K | $339.0K | $264.0K | $206.0K | $129.0K | |
| Net Stock Activity | $-4M | $-4M | $-110.0K | $-213.0K | $-176.0K | $-156.0K | $-246.0K | $-265.0K | $-339.0K | $-264.0K | $-206.0K | $-129.0K | |
| Dividends Paid | $2M | $1M | $327.0K | $0 | · | · | $0 | $930.0K | $0 | · | $0 | $0 | |
| Financing Cash Flow | $-6M | $-6M | $-18M | $7M | $4M | $-6M | $-5M | $3M | $11M | $-1M | $-3M | $1M | |
| Net Change in Cash | $-12M | $22M | $4M | $-302.0K | $957.0K | $-748.0K | $412.0K | $204.0K | $-254.0K | $-27.0K | $345.0K | $-581.0K | |
| Taxes Paid | $108.0K | $11M | $6M | $67.0K | $37.0K | $-309.0K | $81.0K | $96.0K | $46.0K | $49.0K | $72.0K | $46.0K | |
| Free Cash Flow | $-7M | $27M | $22M | $-7M | $-3M | $6M | $6M | $-3M | $-5M | $1M | $3M | $-2M | |
| Levered FCF | $-7M | $27M | $20M | $-11M | $-8M | $4M | $3M | $-6M | $-2M | $-4M | $2M | $-3M |
Прибутковість 8
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 40.7% | 43.1% | 43.1% | 36.9% | 33.0% | 35.9% | 37.5% | 33.4% | 34.6% | 36.1% | 35.4% | 33.8% | |
| Operating Margin | 1.8% | 10.5% | 11.8% | 4.7% | -0.18% | 0.48% | 3.1% | 1.2% | 2.1% | 3.4% | 3.5% | 1.5% | |
| Net Margin | 1.3% | 8.1% | 8.1% | 7.2% | -8.2% | -1.5% | 1.2% | -0.80% | -1.7% | 13.1% | 2.7% | 0.52% | |
| Pretax Margin | 1.7% | 10.7% | 10.9% | 3.5% | -2.0% | -1.9% | 1.4% | -0.56% | 1.3% | 2.7% | 2.8% | 0.56% | |
| EBITDA Margin | 4.9% | 12.6% | 13.7% | 6.7% | 2.3% | 3.8% | 6.1% | 4.0% | 5.0% | 6.3% | 6.3% | 4.1% | |
| ROA | 1.4% | 10.8% | 14.4% | 11.3% | -11.4% | -1.7% | 1.7% | -1.3% | -2.6% | 20.4% | 5.0% | 0.99% | |
| ROE | 2.3% | 19.2% | 23.7% | 25.1% | -28.4% | -3.9% | 4.0% | -2.7% | -5.2% | 37.4% | 13.4% | 3.0% | |
| ROIC | 2.5% | 18.7% | 25.0% | 24.8% | -2.2% | 0.85% | 7.2% | 4.3% | -7.0% | 44.5% | 14.5% | 6.8% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | 3.0 | 2.3 | 1.8 | 1.9 | 2.3 | 2.3 | 2.0 | 2.0 | 2.2 | 2.1 | 1.8 | |
| Quick Ratio | 0.9 | 1.2 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.1 | 0.2 | 0.4 | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | |
| Interest Coverage | 12.2 | 79.8 | 11.9 | 5.5 | -0.3 | 0.5 | 2.4 | 1.1 | 2.6 | 4.9 | 4.6 | 1.6 |
Ефективність 3
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.3 | 1.8 | 1.6 | 1.4 | 1.2 | 1.4 | 1.6 | 1.6 | 1.6 | 1.8 | 1.9 | |
| Inventory Turnover | 2.1 | 2.9 | 2.6 | 2.3 | 2.8 | 2.6 | 2.8 | 3.0 | 3.2 | 3.3 | 3.5 | 3.9 | |
| Receivables Turnover | 15.0 | 12.9 | 9.6 | 9.9 | 8.7 | 11.5 | 13.0 | 10.7 | 11.6 | 12.0 | 11.1 | 12.9 |
Темпи зростання 7
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -25.0% | -1.1% | 16.5% | 25.0% | 21.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -4.8% | 12.9% | 20.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -87.9% | -1.5% | 31.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -46.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -88.1% | -1.2% | 32.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -46.3% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 17
| Метрика | Тенденція | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $200M | $266M | $269M | $231M | $185M | $153M | $193M | $201M | $189M | $173M | $169M | $164M | |
| Net Income TTM | $3M | $22M | $22M | $17M | $-15M | $-2M | $2M | $-2M | $-3M | $23M | $5M | $849.0K | |
| Market Cap | $110M | $175M | $196M | $79M | $48M | $44M | $65M | $66M | $72M | $67M | $46M | $36M | |
| Enterprise Value | $100M | $153M | $195M | $100M | $61M | $54M | $81M | $87M | $88M | $71M | $52M | $45M | |
| P/E | 43.7 | 8.3 | 8.9 | 4.8 | -3.1 | -19.6 | 27.6 | -42.4 | -22.4 | 3.0 | 10.3 | 40.2 | |
| P/S | 0.6 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | |
| P/B | 1.0 | 1.6 | 2.1 | 1.2 | 1.0 | 0.8 | 1.2 | 1.2 | 1.2 | 1.1 | 1.4 | 1.6 | |
| P / Tangible Book | 1.0 | 1.6 | 2.1 | 1.2 | 1.0 | 0.8 | · | · | · | · | · | · | |
| P / Cash Flow | -131.0 | 5.3 | 7.3 | -21.0 | -119.3 | 5.6 | 6.7 | 27.9 | 42.9 | 11.4 | 6.2 | 21.6 | |
| P / FCF | -16.5 | 6.5 | 9.0 | -11.2 | -14.1 | 7.8 | 11.7 | -21.7 | -15.9 | 45.9 | 14.3 | -21.6 | |
| EV / EBITDA | 10.2 | 4.5 | 5.3 | 6.5 | 14.4 | 9.2 | 6.9 | 10.7 | 9.4 | 6.5 | 4.9 | 6.6 | |
| EV / FCF | -14.9 | 5.7 | 9.0 | -14.1 | -18.0 | 9.5 | 14.5 | -28.6 | -19.5 | 48.8 | 16.2 | -27.1 | |
| EV / Revenue | 0.5 | 0.6 | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | |
| Dividend Yield | 1.4% | 0.83% | 0.17% | 0.00% | · | · | 0.00% | 1.4% | 0.00% | · | 0.00% | 0.00% | |
| Earnings Yield | 2.3% | 12.1% | 11.2% | 20.8% | -32.0% | -5.1% | 3.6% | -2.4% | -4.5% | 33.9% | 9.7% | 2.5% | |
| Payout Ratio | 61.4% | 6.8% | 1.5% | · | · | · | 0.00% | -57.6% | · | · | 0.00% | 0.00% | |
| Annual Payout | $2M | $1M | $327.0K | $0 | · | · | $0 | $930.0K | $0 | · | $0 | $0 |
Звіт про прибутки та збитки 14
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $26M | $48M | $92M | $34M | $28M | $83M | $108M | $47M | $43M | $84M | $107M | $35M | $39M | $77M | $83M | $32M | |
| Cost of Revenue | $20M | $30M | $51M | $18M | $21M | $46M | $58M | $26M | $27M | $46M | $59M | $22M | $26M | $47M | $51M | $22M | |
| Gross Profit | $6M | $18M | $41M | $16M | $7M | $37M | $50M | $20M | $16M | $38M | $49M | $13M | $13M | $31M | $32M | $10M | |
| SG&A Expense | $16M | $20M | $26M | $16M | $16M | $26M | $28M | $17M | $19M | $24M | $27M | $15M | $18M | $22M | $21M | $14M | |
| Operating Income | $-10M | $-2M | $15M | $-94.0K | $-8M | $11M | $22M | $3M | $-3M | $15M | $21M | $-1M | $-5M | $9M | $11M | $-5M | |
| Interest Expense | $-5.0K | $40.0K | $205.0K | $60.0K | $-157.0K | $-24.0K | $322.0K | $208.0K | $119.0K | $765.0K | $1M | $712.0K | $287.0K | $567.0K | $698.0K | $427.0K | |
| Pretax Income | $-10M | $-2M | $14M | $994.0K | $-8M | $11M | $22M | $3M | $-3M | $13M | $20M | $-2M | $-5M | $8M | $10M | $-5M | |
| Income Tax | $-3M | $-484.0K | $4M | $262.0K | $-2M | $3M | $5M | $731.0K | $-331.0K | $3M | $5M | $-444.0K | $-9M | $319.0K | $295.0K | $-282.0K | |
| Net Income | $-7M | $-1M | $10M | $732.0K | $-6M | $8M | $17M | $2M | $-2M | $10M | $16M | $-1M | $4M | $8M | $10M | $-5M | |
| EPS (Basic) | $-0.46 | $-0.08 | $0.65 | $0.05 | $-0.37 | $0.52 | $1.04 | $0.13 | $-0.14 | $0.62 | $0.95 | $-0.09 | $0.26 | $0.49 | $0.60 | $-0.32 | |
| EPS (Diluted) | $-0.46 | $-0.08 | $0.65 | $0.05 | $-0.37 | $0.52 | $1.04 | $0.13 | $-0.14 | $0.62 | $0.95 | $-0.09 | $0.26 | $0.48 | $0.60 | $-0.32 | |
| Shares (Basic) | -31,498,000 | 15,761,000 | 15,741,000 | 15,757,000 | -32,402,000 | 16,289,000 | 16,214,000 | 16,264,000 | -32,535,000 | 16,347,000 | 16,272,000 | 16,211,000 | -32,210,000 | 16,211,000 | 16,108,000 | 16,033,000 | |
| Shares (Diluted) | -31,506,000 | 15,761,000 | 15,743,000 | 15,773,000 | -32,532,000 | 16,296,000 | 16,215,000 | 16,393,000 | -32,545,000 | 16,428,000 | 16,294,000 | 16,211,000 | -32,198,000 | 16,249,000 | 16,108,000 | 16,033,000 | |
| EBITDA | · | $-2M | $15M | $1M | · | $11M | $22M | $4M | · | $15M | $21M | $-117.0K | · | $9M | $11M | $-4M |
Баланс 23
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $27M | $3M | $935.0K | · | $39M | $8M | $644.0K | $5M | $5M | $2M | $625.0K | · | $2M | $2M | $539.0K | |
| Receivables | $14M | $14M | $47M | $12M | $13M | $28M | $56M | $20M | $23M | $33M | $69M | $16M | $18M | $28M | $44M | $13M | |
| Inventory | $57M | $53M | $60M | $74M | $56M | $49M | $59M | $71M | $58M | $59M | $72M | $86M | $67M | $57M | $61M | $66M | |
| Prepaid Expense | $10M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Current Assets | $99M | $97M | $112M | $94M | $102M | $119M | $125M | $96M | $89M | $99M | $144M | $105M | $89M | $90M | $110M | $83M | |
| PP&E (Net) | $35M | $35M | $36M | $36M | $36M | $36M | $35M | $34M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | $35M | |
| PP&E (Gross) | $180M | $181M | $180M | $179M | $177M | $175M | $173M | $172M | $171M | $174M | $173M | $171M | $170M | $172M | $172M | $171M | |
| Accum. Depreciation | $146M | $145M | $144M | $142M | $141M | $140M | $138M | $138M | $136M | $139M | $137M | $137M | $136M | $137M | $137M | $136M | |
| Other Non-current Assets | $5M | $12M | $12M | $13M | $12M | $12M | $11M | $10M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | |
| Total Assets | $174M | $182M | $199M | $184M | $192M | $210M | $216M | $152M | $146M | $157M | $204M | $166M | $150M | $144M | $166M | $139M | |
| Accounts Payable | $7M | $6M | $17M | $16M | $12M | $15M | $26M | $19M | $13M | $14M | $28M | $24M | $19M | $19M | $27M | $19M | |
| Current Liabilities | $32M | $24M | $38M | $31M | $34M | $42M | $56M | $42M | $39M | $42M | $91M | $67M | $49M | $43M | $72M | $54M | |
| Capital Leases | $30M | $31M | $33M | $35M | $36M | $37M | $37M | $915.0K | $2M | $3M | $4M | $6M | $7M | $8M | $9M | $10M | |
| Other Non-current Liabilities | $855.0K | · | · | · | $795.0K | · | · | · | $562.0K | · | · | · | $555.0K | · | · | · | |
| Long-term Debt | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $7M | $4M | $8M | $47M | $35M | $22M | $17M | $37M | $33M | |
| Total Debt | · | $4M | $4M | $4M | · | $4M | $4M | $7M | · | $8M | $47M | $35M | · | $17M | $37M | $33M | |
| Common Stock | $157.0K | $157.0K | $157.0K | $157.0K | $161.0K | $163.0K | $163.0K | $162.0K | $164.0K | $164.0K | $164.0K | $162.0K | $162.0K | $162.0K | $162.0K | $161.0K | |
| Paid-in Capital | · | $114M | $114M | $114M | · | $120M | $120M | $120M | · | $121M | $121M | $121M | · | $121M | $121M | $121M | |
| Retained Earnings | $-8M | $-456.0K | $1M | $-9M | $-9M | $-3M | $-11M | $-27M | $-29M | $-26M | $-37M | $-52M | $-51M | $-55M | $-63M | $-72M | |
| AOCI | $-112.0K | $220.0K | $288.0K | $355.0K | $422.0K | $-1M | $-1M | $-1M | $-1M | $-1M | $-2M | $-2M | $-2M | $-2M | $-6M | $-6M | |
| Stockholders' Equity | $106M | $114M | $115M | $106M | $109M | $116M | $108M | $92M | $91M | $94M | $82M | $67M | $68M | $64M | $53M | $43M | |
| Liabilities + Equity | $174M | $182M | $199M | $184M | $192M | $210M | $216M | $152M | $146M | $157M | $204M | $166M | $150M | $144M | $166M | $139M | |
| Shares Outstanding | 15,761,141 | 15,761,141 | 15,761,141 | 15,738,138 | 16,087,082 | 16,289,406 | 16,289,406 | 16,207,612 | 16,347,314 | 16,347,314 | 16,347,314 | 16,210,985 | 16,210,985 | 16,210,985 | 16,210,985 | 16,102,023 |
Грошовий потік 16
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stock-based Comp | $47.0K | $47.0K | $51.0K | $63.0K | $62.0K | $63.0K | $98.0K | $172.0K | $172.0K | $171.0K | $149.0K | $103.0K | $103.0K | $103.0K | $153.0K | $253.0K | |
| Other Non-cash | · | · | · | $-21M | · | · | · | $-8M | · | · | · | $-12M | · | · | · | $-15M | |
| Operating Cash Flow | $-11M | $26M | $3M | $-19M | $-8M | $33M | $12M | $-5M | $5M | $43M | $-9M | $-12M | $-5M | $21M | $-1M | $-19M | |
| CapEx | $768.0K | $1M | $1M | $2M | $930.0K | $2M | $2M | $1M | $643.0K | $2M | $1M | $2M | $718.0K | $1M | $915.0K | $609.0K | |
| Investing Cash Flow | $-768.0K | $-1M | $-1M | $-2M | $-921.0K | $-2M | $-2M | $-941.0K | $-154.0K | $-2M | $-1M | $-2M | $-718.0K | $-1M | $-915.0K | $-609.0K | |
| Debt Issued | $0 | $0 | $0 | $0 | $0 | $0 | $7M | $16M | $5M | $1M | $20M | $15M | $17M | $5M | $9M | $20M | |
| Net Debt Issued | · | · | · | $-64.0K | · | · | · | $3M | · | · | · | $13M | · | · | · | $19M | |
| Stock Repurchased | $0 | $0 | $0 | $4M | $2M | $0 | $0 | $1M | $0 | $0 | $0 | $0 | · | · | · | · | |
| Net Stock Activity | · | · | · | $-4M | · | · | · | $-1M | · | · | · | · | · | · | · | · | |
| Dividends Paid | $395.0K | $394.0K | $394.0K | $393.0K | $403.0K | $407.0K | $326.0K | $327.0K | $327.0K | $0 | $0 | $0 | · | · | · | · | |
| Financing Cash Flow | $-481.0K | $-458.0K | $-458.0K | $-4M | $-3M | $-469.0K | $-4M | $806.0K | $-4M | $-38M | $12M | $13M | $5M | $-20M | $4M | $19M | |
| Net Change in Cash | $-12M | $24M | $2M | $-26M | $-12M | $31M | $7M | $-5M | $399.0K | $3M | $975.0K | $-432.0K | $-1M | $-4.0K | $2M | $-820.0K | |
| Taxes Paid | $4.0K | $0 | $94.0K | $10.0K | $3M | $5M | $1M | $971.0K | $2M | $4M | $1.0K | $344.0K | $2.0K | · | · | · | |
| Free Cash Flow | · | · | · | $-21M | · | · | · | $-6M | · | · | · | $-13M | · | · | · | $-20M | |
| Levered FCF | · | · | · | $-22M | · | · | · | $-6M | · | · | · | $-14M | · | · | · | $-20M |
Прибутковість 8
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 38.0% | 44.4% | 47.5% | · | 44.4% | 46.3% | 43.5% | · | 45.4% | 45.3% | 37.8% | · | 39.8% | 38.5% | 30.2% | |
| Operating Margin | · | -3.5% | 16.7% | -0.28% | · | 13.5% | 20.2% | 6.4% | · | 17.4% | 19.8% | -3.8% | · | 11.4% | 13.5% | -14.8% | |
| Net Margin | · | -2.8% | 11.1% | 2.2% | · | 10.2% | 15.5% | 4.6% | · | 12.1% | 14.5% | -4.1% | · | 10.2% | 11.7% | -15.8% | |
| Pretax Margin | · | -3.8% | 15.4% | 2.9% | · | 13.7% | 20.3% | 6.1% | · | 16.0% | 18.9% | -5.4% | · | 10.6% | 12.0% | -16.7% | |
| EBITDA Margin | · | -3.5% | 16.7% | 4.3% | · | 13.5% | 20.2% | 9.2% | · | 17.4% | 19.8% | -0.33% | · | 11.4% | 13.5% | -11.3% | |
| ROA | · | -0.68% | 4.9% | 0.44% | · | 4.6% | 8.0% | 1.3% | · | 6.8% | 8.4% | -0.94% | · | 5.6% | 6.1% | -3.7% | |
| ROE | · | -1.1% | 9.1% | 0.74% | · | 8.0% | 17.7% | 2.7% | · | 12.9% | 23.1% | -2.6% | · | 12.8% | 17.7% | -10.9% | |
| ROIC | · | -1.1% | 9.2% | -0.06% | · | 6.9% | 14.9% | 2.2% | · | 10.9% | 12.6% | -0.99% | · | 10.4% | 12.1% | -5.9% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 4.0 | 3.0 | 3.0 | · | 2.9 | 2.3 | 2.3 | · | 2.4 | 1.6 | 1.6 | · | 2.1 | 1.5 | 1.5 | |
| Quick Ratio | · | 1.7 | 1.3 | 0.4 | · | 1.6 | 1.2 | 0.5 | · | 0.9 | 0.8 | 0.2 | · | 0.7 | 0.6 | 0.3 | |
| Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.6 | 0.5 | · | 0.3 | 0.7 | 0.8 | |
| LT Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | |
| Interest Coverage | · | -42.3 | 75.0 | -1.6 | · | -463.0 | 68.0 | 14.3 | · | 19.2 | 19.6 | -1.8 | · | 15.5 | 16.0 | -11.1 |
Ефективність 3
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.4 | 0.2 | · | 0.5 | 0.5 | 0.3 | · | 0.6 | 0.6 | 0.2 | · | 0.5 | 0.5 | 0.2 | |
| Inventory Turnover | · | 0.6 | 0.9 | 0.2 | · | 0.9 | 0.9 | 0.3 | · | 0.8 | 0.9 | 0.3 | · | 1.0 | 1.0 | 0.4 | |
| Receivables Turnover | · | 2.3 | 1.8 | 2.1 | · | 2.7 | 1.7 | 2.6 | · | 2.8 | 1.9 | 2.4 | · | 2.9 | 2.1 | 2.3 |
Оцінка (TTM) 15
| Метрика | Тенденція | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $256M | $317M | $272M | · | $322M | $347M | $273M | · | $304M | $302M | $227M | · | $250M | $231M | $177M | |
| Net Income TTM | · | $18M | $36M | $28M | · | $38M | $45M | $26M | · | $32M | $32M | $11M | · | $14M | $10M | $-4M | |
| Market Cap | · | $115M | $122M | $145M | · | $229M | $287M | $173M | · | $100M | $73M | $60M | · | $67M | $68M | $45M | |
| Enterprise Value | · | $93M | $123M | $148M | · | $194M | $283M | $179M | · | $103M | $118M | $94M | · | $82M | $103M | $78M | |
| P/E | · | 6.4 | 3.4 | 5.3 | · | 6.1 | 6.4 | 6.6 | · | 3.1 | 2.3 | 5.6 | · | 4.9 | 7.0 | -11.1 | |
| P/S | · | 0.5 | 0.4 | 0.5 | · | 0.7 | 0.8 | 0.6 | · | 0.3 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | |
| P/B | · | 1.0 | 1.1 | 1.4 | · | 2.0 | 2.7 | 1.9 | · | 1.1 | 0.9 | 0.9 | · | 1.0 | 1.3 | 1.0 | |
| P / Tangible Book | · | 1.0 | 1.1 | 1.4 | · | 2.0 | 2.7 | 1.9 | · | 1.1 | 0.9 | 0.9 | · | 1.0 | 1.3 | 1.0 | |
| P / Cash Flow | · | · | · | -7.6 | · | · | · | -38.4 | · | · | · | -5.1 | · | · | · | -2.4 | |
| P / FCF | · | · | · | -6.7 | · | · | · | -30.9 | · | · | · | -4.6 | · | · | · | -2.3 | |
| EV / EBITDA | · | -54.8 | 8.0 | 102.6 | · | 17.4 | 12.9 | 41.7 | · | 7.0 | 5.5 | -806.5 | · | 9.3 | 9.2 | -21.5 | |
| EV / FCF | · | · | · | -6.9 | · | · | · | -32.0 | · | · | · | -7.1 | · | · | · | -4.0 | |
| EV / Revenue | · | 0.4 | 0.4 | 0.5 | · | 0.6 | 0.8 | 0.7 | · | 0.3 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.4 | |
| Earnings Yield | · | 15.6% | 29.2% | 18.9% | · | 16.5% | 15.6% | 15.1% | · | 32.2% | 43.6% | 18.0% | · | 20.3% | 14.3% | -9.0% | |
| Payout Ratio | · | · | · | 53.7% | · | · | · | 15.3% | · | · | · | · | · | · | · | · |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| Виручка | $200M | $266M | — | — | — |
| Валова маржа % | 40.7% | 43.1% | — | — | — |
| Операційна маржа % | 1.8% | 10.5% | — | — | — |
| Чистий прибуток | $3M | $22M | — | — | — |
| Розбавлений EPS | $0.16 | $1.32 | — | — | — |
Баланс
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 0.0 | 0.0 | — | — | — |
| Поточний коефіцієнт | 3.1 | 3.0 | — | — | — |
| Коефіцієнт швидкої ліквідності | 0.9 | 1.2 | — | — | — |
Грошовий потік
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $-7M | $27M | — | — | — |
Останні новини Останні заголовки, що згадують цю компанію
Торгові сигнали Останні сигнали купівлі/продажу із зазначенням ціни входу та коефіцієнта ризику/прибутку
Мої показники Ваш персональний список спостереження — вибрані рядки з Повних фундаментальних даних
📊
Виберіть показники, які для вас важливі — натисніть ➕ поруч із будь-яким рядком у Повних фундаментальних даних вище.
Ваш вибір збережено і він буде застосовуватися до всіх тікерів.