APEI American Public Education, Inc. - Common Stock
$53,78
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 11, 2026
Phạm vi 52 tuần
$26–$62
78% of range
Đánh giá của nhà phân tích
BUY
14 analysts
Mục tiêu giá
$62
+16% upside
P/E (TTM)
27.8
ROE
11.1%
Biên lợi nhuận ròng
4.9%
APEI Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$53.78
Vốn Hóa
$685M
P/E (TTM)
27.8
EPS (TTM)
$1.36
Doanh thu (TTM)
$649M
Tỷ suất cổ tức
—
ROE
11.1%
D/E Nợ/Vốn chủ sở hữu
0.3
Phạm vi 52 tuần
$26 – $62
APEI Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$649M
2016-12-31
→
2025-12-31
EPS
$1.36
2016-12-31
→
2025-12-31
Dòng tiền tự do
$46M
2016-12-31
→
2025-12-31
Biên lợi nhuận
4.9%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
APEI
Trung vị ngành
P/E (TTM)
27.8
26.8
P/S (TTM)
1.1
1.2
P/B
2.3
2.3
EV / EBITDA
12.6
—
Price / FCF (Giá / FCF)
14.9
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
APEI
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
7.4%
—
Net Profit Margin (Biên lợi nhuận ròng)
4.9%
-0.13%
ROA
5.8%
-3.0%
ROE
11.1%
-8.1%
ROIC
8.9%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
APEI
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.3
0.0
Current Ratio (Tỷ số thanh toán hiện hành)
3.5
2.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
3.2
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
APEI
Trung vị ngành
Revenue YoY (Doanh thu YoY)
3.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
2.3%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
15.1%
—
EPS YoY
147.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
95.9%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
APEI
Trung vị ngành
APEI Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
14 nhà phân tích
- Mua mạnh 4 28,6%
- Mua 8 57,1%
- Giữ 2 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
6 nhà phân tích · 2026-05-17
Trung vị
$62.00
← Dưới tất cả các mục tiêu
$53.78
Thấp
$55.00
Cao
$68.00
Mục tiêu trung vị
$62.00
+15,3%
Mục tiêu trung bình
$62.17
+15,6%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.27%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.94 | $0.68 | 0.26% |
| Ngày 31 tháng 12 năm 2025 | $0.67 | $0.38 | 0.29% |
| Ngày 30 tháng 9 năm 2025 | $0.56 | $-0.09 | 0.65% |
| Ngày 30 tháng 6 năm 2025 | $-0.02 | $-0.08 | 0.06% |
| Ngày 31 tháng 3 năm 2025 | $0.41 | $0.15 | 0.26% |
| Ngày 31 tháng 12 năm 2024 | $0.63 | $0.55 | 0.08% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| APEI | $685M | 27.8 | 3.9% | 4.9% | 11.1% | — |
| STRA | $1.84B | 14.8 | 4.0% | 10.0% | 7.6% | — |
| LINC | $764M | 37.7 | 17.8% | 3.9% | 10.5% | — |
| COUR | — | -23.7 | 9.0% | — | — | — |
| PXED | — | — | — | — | — | — |
| KLC | $492M | -4.4 | 2.6% | -4.1% | -13.4% | — |
| NRDY | — | -3.2 | -5.9% | -22.3% | -136.5% | 58.0% |
| CHGG | $103M | -1.0 | -39.0% | -27.4% | -74.5% | 59.6% |
| DUOL | $8.18B | 20.5 | 38.7% | 39.9% | 35.6% | 72.2% |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $649M | $625M | $601M | $606M | $419M | $322M | $286M | $298M | $299M | $313M | · | · | |
| Cost of Revenue | $297M | $296M | $293M | $288M | $173M | $122M | $112M | $115M | $116M | $117M | · | · | |
| SG&A Expense | $145M | $142M | $128M | $120M | $103M | $88M | $78M | $74M | $69M | $69M | $73M | $75M | |
| Operating Expenses | $601M | $591M | $649M | $744M | $388M | $297M | $274M | $265M | $264M | $275M | $276M | $284M | |
| Operating Income | $48M | $33M | $-48M | $-137M | $30M | $25M | $13M | $33M | $35M | $38M | $52M | $66M | |
| Interest Expense | · | · | · | $4M | · | · | · | · | · | · | · | · | |
| Pretax Income | $44M | $31M | $-53M | $-151M | $26M | $26M | $17M | $35M | $35M | $38M | $52M | $66M | |
| Income Tax | $12M | $10M | $-11M | $-36M | $8M | $7M | $5M | $9M | $11M | $15M | $20M | $25M | |
| Net Income | $32M | $16M | $-47M | $-115M | $18M | $19M | $10M | $26M | $21M | $24M | $32M | $41M | |
| EPS (Basic) | $1.40 | $0.57 | $-2.94 | $-6.10 | $0.98 | $1.27 | $0.62 | $1.56 | $1.30 | $1.50 | $1.94 | $2.36 | |
| EPS (Diluted) | $1.36 | $0.55 | $-2.93 | $-6.08 | $0.97 | $1.25 | $0.62 | $1.54 | $1.29 | $1.49 | $1.93 | $2.33 | |
| Shares (Basic) | 18,011,000 | 17,625,000 | 18,112,000 | 18,859,000 | 18,085,000 | 14,876,000 | 16,094,000 | 16,404,000 | 16,236,000 | 16,068,000 | 16,676,000 | 17,357,000 | |
| Shares (Diluted) | 18,660,000 | 18,149,000 | 18,193,000 | 18,914,000 | 18,255,000 | 15,047,000 | 16,255,000 | 16,634,000 | 16,380,000 | 16,214,000 | 16,798,000 | 17,543,000 | |
| EBITDA | $48M | $33M | $-48M | $-137M | · | $25M | · | $33M | $35M | $38M | $52M | $66M |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $174M | $132M | $117M | $103M | · | · | · | · | $179M | $146M | $106M | $116M | |
| Receivables | $66M | $62M | $51M | $42M | $36M | $18M | $11M | $14M | $7M | $7M | $8M | $6M | |
| Prepaid Expense | $14M | $14M | $13M | $11M | $12M | $6M | $7M | $5M | $5M | $5M | $6M | $6M | |
| Current Assets | $260M | $261M | $217M | $186M | $203M | $252M | $223M | $233M | $191M | $159M | $127M | $136M | |
| PP&E (Net) | $71M | $73M | $88M | $101M | $102M | $68M | $78M | $87M | $95M | $98M | $109M | $102M | |
| PP&E (Gross) | $195M | $206M | $223M | $226M | $221M | $196M | $198M | $201M | $194M | $184M | $186M | $166M | |
| Accum. Depreciation | $124M | $132M | $136M | $125M | $118M | $128M | $120M | $114M | $99M | $87M | $77M | $64M | |
| Goodwill | $60M | $60M | $60M | $113M | $243M | $27M | $27M | $34M | $34M | $34M | $39M | $39M | |
| Intangibles | $28M | $28M | $32M | $55M | $85M | $4M | $0 | $4M | $5M | $5M | $6M | $7M | |
| Other Non-current Assets | $6M | $6M | $10M | $17M | $14M | $12M | $5M | $6M | $6M | $9M | $9M | $9M | |
| Total Assets | $521M | $570M | $557M | $615M | $726M | $371M | $355M | $371M | $339M | $316M | $299M | $298M | |
| Accounts Payable | $5M | $8M | $9M | $4M | $13M | $4M | $4M | $9M | $9M | $7M | $6M | $11M | |
| Accrued Liabilities | $13M | $14M | $11M | $14M | $11M | $11M | $8M | $4M | $4M | $14M | $14M | $13M | |
| Current Liabilities | $75M | $79M | $74M | $71M | $84M | $55M | $45M | $44M | $43M | $42M | $46M | $48M | |
| Capital Leases | $57M | $93M | $97M | $101M | $69M | $6M | $9M | · | · | · | · | · | |
| Deferred Tax | · | · | · | $0 | $5M | $3M | $3M | $5M | $6M | $9M | $16M | $15M | |
| Total Liabilities | $227M | $266M | $265M | $265M | $310M | $64M | $58M | $50M | $50M | $51M | $62M | $64M | |
| Long-term Debt | $95M | $93M | $95M | $93M | $161M | $0 | · | · | · | · | · | · | |
| Total Debt | $95M | $93M | $95M | $93M | · | · | · | · | · | · | · | · | |
| Common Stock | $181.0K | $177.0K | $176.0K | $189.0K | $187.0K | $148.0K | $152.0K | $164.0K | $163.0K | $161.0K | $160.0K | $172.0K | |
| Retained Earnings | $-16M | $-42M | $-49M | $14M | $129M | $111M | $106M | $134M | $109M | $87M | $63M | $64M | |
| AOCI | $-18.0K | $-7.0K | $2M | $3M | $108.0K | $0 | · | · | · | · | · | · | |
| Stockholders' Equity | $295M | $304M | $292M | $350M | $416M | $307M | $297M | $321M | $289M | $265M | $237M | $234M | |
| Liabilities + Equity | $521M | $570M | $557M | $615M | $726M | $371M | $355M | $371M | $339M | $316M | $299M | $298M | |
| Shares Outstanding | 18,125,860 | 17,712,575 | 17,604,371 | 18,892,791 | 18,709,171 | 14,809,000 | 15,178,000 | 16,425,000 | 16,268,000 | 16,109,000 | 15,989,000 | 17,152,000 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $16M | $19M | $28M | $32M | $18M | $13M | $16M | $18M | $19M | $19M | $21M | $16M | |
| Stock-based Comp | $8M | $8M | $8M | $8M | $8M | $7M | $6M | $7M | $6M | $5M | $6M | $5M | |
| Deferred Tax | $8M | $5M | $-16M | $-43M | $5M | $-811.0K | $-2M | $-917.0K | $-2M | $-455.0K | $-160.0K | $2M | |
| Amort. of Intangibles | · | $3M | $12M | $16M | $5M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $62M | $49M | $46M | $29M | $16M | $45M | $38M | $44M | $48M | $56M | $57M | $61M | |
| CapEx | $16M | $21M | $14M | $16M | $12M | $5M | $7M | $9M | $15M | $16M | $26M | $25M | |
| Investing Cash Flow | $5M | $-21M | $-14M | $-14M | $-337M | $-4M | $-7M | $-9M | $-14M | $-14M | $-31M | · | |
| Debt Issued | · | · | $0 | $0 | $175M | $0 | $0 | · | · | · | · | · | |
| Net Debt Issued | $-213.0K | $-3M | $-114.0K | $-74M | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | $0 | $0 | $86M | $0 | $0 | $0 | $98.0K | $119.0K | $55.0K | · | |
| Stock Repurchased | $4M | $4M | $11M | $2M | $3M | $16M | $41M | $2M | $2M | $848.0K | $35M | $20M | |
| Net Stock Activity | $-4M | $-4M | $-11M | $-2M | · | $-16M | · | $-2M | $-1M | $-847.0K | $-35M | $-20M | |
| Financing Cash Flow | $-49M | $-13M | $-17M | $-36M | $242M | $-16M | $-41M | $-2M | $-1M | $-2M | $-36M | · | |
| Net Change in Cash | $18M | $15M | $15M | $-20M | $-78M | $25M | $-9M | $33M | $33M | $41M | $-10M | $21M | |
| Taxes Paid | $2M | $6M | $7M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $46M | $28M | $32M | $13M | · | $40M | · | $35M | $37M | $42M | $31M | $36M | |
| Levered FCF | · | · | · | $10M | · | · | · | · | · | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 7.4% | 5.3% | -8.0% | -22.7% | · | 7.7% | · | 10.9% | 18842.7% | 32996.6% | 45461.7% | · | |
| Net Margin | 4.9% | 2.6% | -7.9% | -19.0% | · | 5.9% | · | 8.6% | 11416.8% | 20823.3% | 28186.1% | · | |
| Pretax Margin | 6.7% | 5.0% | -8.8% | -24.9% | · | 8.0% | · | 11.9% | 18942.7% | 33096.6% | 45561.7% | · | |
| EBITDA Margin | 7.4% | 5.3% | -8.0% | -22.7% | · | 7.7% | · | 10.9% | 18842.7% | 32996.6% | 45461.7% | · | |
| ROA | 5.8% | 2.9% | -8.1% | -17.2% | · | 5.2% | · | 7.2% | 6.5% | 7.8% | 10.8% | 13.9% | |
| ROE | 11.1% | 5.4% | -16.5% | -34.6% | · | 6.2% | · | 8.1% | 7.6% | 9.6% | 13.8% | 18.5% | |
| ROIC | 8.9% | 5.5% | -10.0% | -23.6% | · | 5.9% | · | 7.5% | 8.1% | 8.8% | 13.6% | 17.4% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.5 | 3.3 | 2.9 | 2.6 | · | 4.6 | · | 5.2 | 4.4 | 3.9 | 2.6 | 2.8 | |
| Quick Ratio | 3.2 | 2.5 | 2.3 | 0.6 | · | 0.3 | · | 0.3 | 4.3 | 3.6 | 2.2 | 2.5 | |
| Debt / Equity | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | -35.2 | · | · | · | · | · | · | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.1 | 1.0 | 0.9 | · | 0.9 | · | 0.8 | 0.0 | 0.0 | 0.0 | · | |
| Receivables Turnover | 10.1 | 11.0 | 12.9 | 15.5 | · | 22.2 | · | 28.1 | 0.0 | 0.0 | 0.0 | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.9% | 4.0% | -0.95% | 44.8% | 30.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.3% | 14.2% | 23.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 15.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 147.3% | · | · | · | -22.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -17.2% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 1.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 95.9% | · | · | · | -5.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -3.2% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.9% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $649M | $625M | $601M | $606M | $419M | $322M | $286M | $298M | $299M | $313M | $214M | $214M | |
| Net Income TTM | $32M | $16M | $-47M | $-115M | $18M | $19M | $10M | $26M | $21M | $24M | $32M | $41M | |
| Market Cap | $685M | $382M | $170M | $232M | · | $451M | · | $467M | $408M | $395M | $298M | $632M | |
| Enterprise Value | $606M | $344M | $148M | · | · | · | · | · | · | · | · | · | |
| P/E | 27.8 | 39.2 | -3.3 | -2.0 | 22.9 | 24.4 | 44.2 | 18.5 | 19.4 | 16.5 | 9.6 | 15.8 | |
| P/S | 1.1 | 0.6 | 0.3 | 0.4 | · | 1.4 | · | 1.6 | 1.4 | 1.3 | 1.4 | 3.0 | |
| P/B | 2.3 | 1.3 | 0.6 | 0.7 | · | 1.5 | · | 1.5 | 1.4 | 1.5 | 1.3 | 2.7 | |
| P / Tangible Book | 3.3 | 1.8 | 0.8 | 1.3 | 4.8 | 1.6 | · | · | · | · | · | · | |
| P / Cash Flow | 11.1 | 7.8 | 3.7 | 7.9 | · | 10.1 | · | 10.6 | 8.5 | 7.1 | 5.2 | 10.4 | |
| P / FCF | 14.9 | 13.7 | 5.4 | 18.1 | · | 11.3 | · | 13.5 | 11.0 | 9.4 | 9.5 | 17.4 | |
| EV / EBITDA | 12.6 | 10.4 | -3.1 | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 13.1 | 12.4 | 4.7 | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.9 | 0.6 | 0.2 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 3.6% | 2.5% | -30.4% | -49.5% | 4.4% | 4.1% | 2.3% | 5.4% | 5.1% | 6.1% | 10.4% | 6.3% |
Báo cáo kết quả hoạt động kinh doanh 13
| Chỉ Số | Xu hướng | 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 | $175M | $158M | $163M | $163M | $165M | $164M | $153M | $153M | $154M | $153M | $151M | $147M | $150M | $152M | $150M | $150M | |
| Cost of Revenue | $75M | $69M | $75M | $78M | $75M | $72M | $75M | $76M | $72M | $71M | $73M | $75M | $74M | $73M | $72M | $72M | |
| SG&A Expense | $36M | $35M | $35M | $38M | $36M | $36M | $35M | $34M | $36M | $31M | $31M | $33M | $33M | $31M | $30M | $30M | |
| Operating Expenses | $153M | $139M | $154M | $156M | $152M | $143M | $149M | $151M | $149M | $137M | $144M | $212M | $155M | $153M | $151M | $291M | |
| Operating Income | $22M | $19M | $10M | $7M | $12M | $22M | $4M | $2M | $5M | $16M | $6M | $-65M | $-5M | $-262.0K | $-1M | $-141M | |
| Pretax Income | $19M | $18M | $9M | $6M | $11M | $21M | $3M | $1M | $5M | $15M | $6M | $-66M | $-7M | $-8M | $-5M | $-145M | |
| Income Tax | $2M | $5M | $3M | $1M | $2M | $8M | $1M | $-16.0K | $1M | $2M | $4M | $-15M | $-1M | $-1M | $-860.0K | $-35M | |
| Net Income | $18M | $13M | $6M | $4M | $9M | $13M | $2M | $371.0K | $516.0K | $13M | $-3M | $-51M | $-6M | $-7M | $-4M | $-110M | |
| EPS (Basic) | $0.97 | $0.70 | $0.31 | $-0.02 | $0.42 | $0.65 | $0.04 | $-0.07 | $-0.06 | $0.65 | $-0.27 | $-2.94 | $-0.38 | $-0.35 | $-0.20 | $-5.83 | |
| EPS (Diluted) | $0.94 | $0.67 | $0.30 | $-0.02 | $0.41 | $0.63 | $0.04 | $-0.06 | $-0.06 | $0.65 | $-0.27 | $-2.93 | $-0.38 | $-0.34 | $-0.20 | $-5.82 | |
| Shares (Basic) | 18,282,000 | -35,933,000 | 18,070,000 | 18,034,000 | 17,840,000 | -35,191,000 | 17,679,000 | 17,627,000 | 17,510,000 | -36,580,000 | 17,778,000 | 17,932,000 | 18,982,000 | -37,696,000 | 18,885,000 | 18,865,000 | |
| Shares (Diluted) | 18,804,000 | -37,109,000 | 18,755,000 | 18,597,000 | 18,417,000 | -36,043,000 | 18,247,000 | 18,134,000 | 17,811,000 | -36,690,000 | 17,820,000 | 17,991,000 | 19,072,000 | -37,799,000 | 18,927,000 | 18,907,000 | |
| EBITDA | $22M | · | $10M | $7M | $12M | · | $4M | $2M | $5M | · | $6M | $-65M | $-5M | · | $-1M | $-141M |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 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 | · | $174M | $191M | $175M | $162M | $132M | $135M | $130M | $125M | · | $128M | $113M | · | · | · | · | |
| Receivables | $39M | $66M | $44M | $38M | $42M | $62M | $43M | $39M | $45M | · | $29M | $30M | $37M | · | $28M | $27M | |
| Prepaid Expense | $19M | $14M | $14M | $18M | $21M | $14M | $18M | $16M | $17M | · | $15M | $15M | $17M | · | $11M | $15M | |
| Current Assets | $282M | $260M | $259M | $235M | $273M | $261M | $237M | $223M | $224M | · | $203M | $189M | $196M | · | $229M | $231M | |
| PP&E (Net) | $69M | $71M | $71M | $73M | $73M | $73M | $93M | $92M | $90M | · | $98M | $100M | $100M | · | $100M | $100M | |
| PP&E (Gross) | · | $195M | · | · | · | $206M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $124M | · | · | · | $132M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $60M | $113M | $113M | $113M | $113M | |
| Intangibles | $28M | $28M | $28M | $28M | $28M | $28M | $28M | $29M | $30M | · | $33M | $36M | $51M | · | $61M | $65M | |
| Other Non-current Assets | $6M | $6M | $6M | $7M | $7M | $6M | $4M | $5M | $7M | · | $11M | $17M | $16M | · | $17M | $15M | |
| Total Assets | $538M | $521M | $525M | $537M | $579M | $570M | $570M | $561M | $559M | · | $555M | $559M | $619M | · | $661M | $662M | |
| Accounts Payable | $8M | $5M | $8M | $10M | $8M | $8M | $10M | $7M | $7M | · | $8M | $6M | $7M | · | $27M | $27M | |
| Accrued Liabilities | $23M | $13M | $18M | $14M | $19M | $14M | $16M | $17M | $15M | · | $12M | $13M | $14M | · | · | · | |
| Current Liabilities | $95M | $75M | $91M | $83M | $83M | $79M | $89M | $79M | $80M | · | $82M | $79M | $79M | · | $96M | $95M | |
| Capital Leases | $54M | $57M | $60M | $88M | $91M | · | $96M | $100M | $95M | · | $97M | $101M | $103M | · | $102M | $102M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $232M | $227M | $246M | $265M | $269M | $266M | $279M | $272M | $271M | · | $274M | $274M | $276M | · | $345M | $346M | |
| Long-term Debt | $88M | $95M | $94M | $94M | $94M | $93M | $93M | $93M | $95M | · | $94M | $94M | $94M | · | $156M | $157M | |
| Total Debt | $88M | · | $94M | $94M | $94M | · | $93M | $93M | $95M | · | $94M | $94M | $94M | · | $156M | $157M | |
| Common Stock | $184.0K | $181.0K | $181.0K | $180.0K | $180.0K | $177.0K | $177.0K | $177.0K | $176.0K | · | $178.0K | $178.0K | $190.0K | · | $189.0K | $189.0K | |
| Retained Earnings | $231.0K | $-16M | $-29M | $-35M | $-34M | $-42M | $-53M | $-54M | $-53M | · | $-59M | $-54M | $6M | · | $20M | $24M | |
| AOCI | $0 | $-18.0K | $-27.0K | $-28.0K | $-48.0K | $-7.0K | $190.0K | $867.0K | $1M | · | $3M | $3M | $3M | · | $3M | $2M | |
| Stockholders' Equity | $306M | $295M | $279M | $272M | $310M | $304M | $290M | $289M | $288M | $292M | $281M | $285M | $343M | $350M | $315M | $316M | |
| Liabilities + Equity | $538M | $521M | $525M | $537M | $579M | $570M | $570M | $561M | $559M | · | $555M | $559M | $619M | · | $661M | $662M | |
| Shares Outstanding | 18,411,154 | 18,125,860 | 18,080,212 | 18,061,599 | 18,036,421 | 17,712,575 | 17,710,887 | 17,670,026 | 17,571,095 | · | 17,783,615 | 17,770,389 | 18,978,406 | · | 18,892,000 | 18,878,000 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 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 | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $7M | $8M | $8M | $8M | $8M | $8M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | |
| Amort. of Intangibles | · | · | · | · | · | $-100.0K | $800.0K | $1M | $1M | $1M | $3M | $4M | $4M | $4M | $4M | $4M | |
| Operating Cash Flow | $63M | $-12M | $22M | $15M | $37M | $2M | $14M | $12M | $21M | $-3M | $20M | $16M | $13M | $-23M | $7M | $20M | |
| CapEx | $3M | $4M | $4M | $4M | $4M | $3M | $6M | $5M | $6M | $4M | $3M | $3M | $3M | $5M | $4M | $4M | |
| Investing Cash Flow | $-3M | $-6M | $-5M | $19M | $-3M | $-3M | $-6M | $-5M | $-6M | $-4M | $-3M | $-3M | $-3M | $-5M | $-4M | $-4M | |
| Debt Issued | $90M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-6M | · | · | · | $-53.0K | · | · | · | $-28.0K | · | · | · | $-28.0K | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | $9M | $333.0K | $206.0K | $30.0K | $4M | $13.0K | $92.0K | $25.0K | $4M | $2M | $27.0K | $8M | $1M | $4.0K | $80.0K | $10.0K | |
| Net Stock Activity | $-9M | · | · | · | $-4M | · | · | · | $-4M | · | · | · | $-1M | · | · | · | |
| Financing Cash Flow | $-16M | $559.0K | $-248.0K | $-44M | $-5M | $-2M | $-2M | $-4M | $-6M | $-3M | $-2M | $-9M | $-3M | $-28M | $-2M | $-2M | |
| Net Change in Cash | $44M | $-17M | $17M | $-11M | $29M | $-3M | $6M | $3M | $9M | $-11M | $16M | $3M | $7M | $-56M | $981.0K | $14M | |
| Free Cash Flow | $61M | · | · | · | $33M | · | · | · | $15M | · | · | · | $10M | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 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 | 12.4% | · | 5.9% | 4.3% | 7.4% | · | 2.7% | 1.5% | 3.4% | · | 4.2% | -44.3% | -3.6% | · | -0.69% | -94.4% | |
| Net Margin | 10.2% | · | 3.4% | 2.8% | 5.4% | · | 1.5% | 0.24% | 0.33% | · | -2.2% | -34.8% | -3.8% | · | -2.5% | -73.5% | |
| Pretax Margin | 11.0% | · | 5.3% | 3.6% | 6.9% | · | 2.3% | 0.94% | 3.3% | · | 3.7% | -45.1% | -4.8% | · | -3.1% | -97.2% | |
| EBITDA Margin | 12.4% | · | 5.9% | 4.3% | 7.4% | · | 2.7% | 1.5% | 3.4% | · | 4.2% | -44.3% | -3.6% | · | -0.69% | -94.4% | |
| ROA | 3.2% | · | 1.0% | 0.82% | 1.6% | · | 0.40% | 0.07% | 0.09% | · | -0.55% | -8.4% | -0.83% | · | -0.54% | -19.5% | |
| ROE | 5.8% | · | 1.9% | 1.6% | 3.0% | · | 0.79% | 0.13% | 0.16% | · | -1.1% | -17.1% | -1.5% | · | -1.1% | -30.6% | |
| ROIC | 5.1% | · | 1.7% | 1.5% | 2.4% | · | 0.70% | 0.59% | 1.0% | · | 0.58% | -13.3% | -0.99% | · | -0.18% | -22.6% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 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 | 3.0 | · | 2.8 | 2.8 | 3.3 | · | 2.6 | 2.8 | 2.8 | · | 2.5 | 2.4 | 2.5 | · | 2.4 | 2.4 | |
| Quick Ratio | 0.4 | · | 2.6 | 2.6 | 2.4 | · | 2.0 | 2.1 | 2.1 | · | 1.9 | 1.8 | 0.5 | · | 0.3 | 0.3 | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.5 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| Receivables Turnover | 4.3 | · | 3.8 | 4.3 | 3.8 | · | 4.3 | 4.4 | 3.8 | · | 5.3 | 5.1 | 4.2 | · | 5.2 | 6.5 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 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 | $659M | · | $655M | $645M | $635M | · | $613M | $611M | $605M | · | $600M | $599M | $601M | · | $608M | $557M | |
| Net Income TTM | $37M | · | $21M | $16M | $12M | · | $-179.0K | $-54M | $-60M | · | $-64M | $-171M | $-114M | · | $-99M | $-96M | |
| Market Cap | $1.05B | · | $714M | $550M | $403M | · | $261M | $311M | $250M | · | $89M | $84M | $103M | · | $173M | $305M | |
| Enterprise Value | · | · | $617M | $469M | $335M | · | $219M | $274M | $219M | · | $55M | $65M | · | · | · | · | |
| P/E | 30.1 | · | 29.9 | 28.7 | 21.9 | · | 26.3 | 70.3 | -5.4 | · | -1.3 | -1.2 | -0.8 | · | -1.7 | -3.2 | |
| P/S | 1.6 | · | 1.1 | 0.9 | 0.6 | · | 0.4 | 0.5 | 0.4 | · | 0.1 | 0.1 | 0.2 | · | 0.3 | 0.5 | |
| P/B | 3.4 | · | 2.6 | 2.0 | 1.3 | · | 0.9 | 1.1 | 0.9 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 1.0 | |
| P / Tangible Book | 4.8 | · | 3.7 | 3.0 | 1.8 | · | 1.3 | 1.6 | 1.3 | · | 0.5 | 0.4 | 0.6 | · | 1.2 | 2.2 | |
| P / Cash Flow | 16.5 | · | · | · | 10.9 | · | · | · | 12.0 | · | · | · | 8.1 | · | · | · | |
| P / FCF | 17.2 | · | · | · | 12.2 | · | · | · | 17.2 | · | · | · | 10.8 | · | · | · | |
| EV / EBITDA | · | · | 63.6 | 66.8 | 27.3 | · | 53.0 | 123.2 | 42.3 | · | 8.6 | -1.0 | · | · | · | · | |
| EV / FCF | · | · | · | · | 10.1 | · | · | · | 15.1 | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 0.9 | 0.7 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.1 | 0.1 | · | · | · | · | |
| Earnings Yield | 3.3% | · | 3.3% | 3.5% | 4.6% | · | 3.8% | 1.4% | -18.4% | · | -78.9% | -81.4% | -124.5% | · | -57.3% | -31.2% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $649M | $625M | $601M | $606M | $419M |
| Biên lợi nhuận hoạt động % | 7.4% | 5.3% | -8.0% | -22.7% | — |
| Thu nhập ròng | $32M | $16M | $-47M | $-115M | $18M |
| EPS pha loãng | $1.36 | $0.55 | $-2.93 | $-6.08 | $0.97 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.3 | 0.3 | 0.3 | 0.3 | — |
| Tỷ số thanh toán hiện hành | 3.5 | 3.3 | 2.9 | 2.6 | — |
| Tỷ lệ thanh toán nhanh | 3.2 | 2.5 | 2.3 | 0.6 | — |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $46M | $28M | $32M | $13M | — |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.