ASUR Asure Software Inc - Common Stock
$8,75
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 30, 2026
Phạm vi 52 tuần
$7–$11
42% of range
Đánh giá của nhà phân tích
BUY
15 analysts
Mục tiêu giá
$13
+52% upside
P/E (TTM)
-19.6
ROE
-6.6%
Biên lợi nhuận ròng
—
ASUR Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$8.75
Vốn Hóa
$264M
P/E (TTM)
-19.6
EPS (TTM)
$-0.48
Doanh thu (TTM)
$119M
Tỷ suất cổ tức
—
ROE
-6.6%
D/E Nợ/Vốn chủ sở hữu
0.4
Phạm vi 52 tuần
$7 – $11
ASUR 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
$119M
2016-12-31
→
2023-12-31
EPS
$-0.48
2016-12-31
→
2025-12-31
Dòng tiền tự do
$21M
2016-12-31
→
2025-12-31
Biên lợi nhuận
—
2016-12-31
→
2023-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
ASUR
Trung vị ngành
P/E (TTM)
-19.6
16.9
P/S (TTM)
2.0
0.7
P/B
1.3
3.4
EV / EBITDA
17.3
—
Price / FCF (Giá / FCF)
12.3
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
ASUR
Trung vị ngành
ROA
-2.7%
3.5%
ROE
-6.6%
1.4%
ROIC
-3.3%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
ASUR
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.4
23.5
Current Ratio (Tỷ số thanh toán hiện hành)
1.1
1.4
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.2
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
ASUR
Trung vị ngành
Revenue YoY (Doanh thu YoY)
24.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
22.0%
—
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
ASUR
Trung vị ngành
ASUR 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
15 nhà phân tích
- Mua mạnh 4 26,7%
- Mua 10 66,7%
- Giữ 1 6,7%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
9 nhà phân tích · 2026-05-15
Trung vị
$13.00
Trung bình
$13.33
← Dưới tất cả các mục tiêu
$8.75
Thấp
$11.00
Cao
$15.00
Mục tiêu trung vị
$13.00
+48,6%
Mục tiêu trung bình
$13.33
+52,4%
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
-0.02%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.31 | $0.26 | 0.05% |
| Ngày 31 tháng 12 năm 2025 | $0.31 | $0.26 | 0.05% |
| Ngày 30 tháng 9 năm 2025 | $0.14 | $0.21 | -0.07% |
| Ngày 30 tháng 6 năm 2025 | $0.08 | $0.14 | -0.06% |
| Ngày 31 tháng 3 năm 2025 | $0.12 | $0.19 | -0.07% |
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 |
|---|---|---|---|---|---|---|
| ASUR | $264M | -19.6 | 24.3% | — | -6.6% | — |
| BBSI | $912M | 17.4 | 8.4% | 4.4% | 23.3% | 21.0% |
| KFRC | — | 15.8 | -5.4% | 2.6% | 26.9% | 27.2% |
| ALIT | — | -0.3 | -3.0% | -136.9% | -115.7% | 33.8% |
| KELYA | — | -1.2 | -1.9% | -6.0% | -23.0% | 20.1% |
| HQI | — | 23.4 | -11.4% | 20.7% | 9.4% | — |
| TBI | $139M | -2.9 | 3.1% | -3.0% | -16.3% | 22.8% |
| DLHC | $82M | 62.8 | -13.0% | 0.40% | 1.2% | — |
| SKIL | $80M | -2.2 | -3.5% | -27.3% | -2287.3% | — |
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 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | $119M | $96M | $76M | $66M | $73M | $64M | $54M | $36M | $27M | $27M | |
| Cost of Revenue | $46M | $38M | $34M | $33M | $30M | $27M | $30M | $24M | $13M | $8M | $7M | $6M | |
| Gross Profit | $95M | $82M | $86M | $63M | $47M | $38M | $43M | $40M | $42M | $27M | $20M | $21M | |
| R&D Expense | $6M | $8M | $7M | $6M | $5M | $6M | $5M | $6M | $4M | $3M | $3M | $3M | |
| SG&A Expense | $46M | $40M | $39M | $34M | $28M | $24M | $42M | $37M | $34M | $21M | $15M | $14M | |
| Operating Expenses | $103M | $93M | $89M | $74M | $60M | $53M | $94M | $50M | $43M | $26M | $20M | $19M | |
| Operating Income | $-8M | $-11M | $-3M | $-11M | $-13M | $-15M | $-50M | $-11M | $-1M | $1M | $-317.0K | $2M | |
| Interest Expense | · | · | · | · | · | $2M | $16M | $9M | $5M | $2M | $1M | $1M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $-1.0K | |
| Other Non-op | $121.0K | $8.0K | $-292.0K | $1M | $150.0K | · | · | $-9M | $-5M | $-2M | $-1M | $-2M | |
| Pretax Income | $-12M | $-11M | $-9M | $-14M | $4M | $-16M | $-66M | $-19M | $-6M | $-783.0K | $-2M | $-145.0K | |
| Income Tax | $652.0K | $933.0K | $109.0K | $112.0K | $802.0K | $337.0K | $-24M | $-8M | $96.0K | $189.0K | $219.0K | $117.0K | |
| Net Income | $-13M | $-12M | $-9M | $-14M | $3M | $-16M | $30M | $-8M | $-6M | $-972.0K | $-2M | $-262.0K | |
| EPS (Basic) | $-0.48 | $-0.45 | $-0.42 | $-0.72 | $0.17 | $-1.03 | $1.93 | $-0.54 | $-0.53 | $-0.15 | $-0.28 | $-0.04 | |
| EPS (Diluted) | $-0.48 | $-0.45 | $-0.42 | $-0.72 | $0.16 | $-1.03 | $1.93 | $-0.54 | $-0.53 | $-0.15 | $-0.28 | $-0.04 | |
| Shares (Basic) | 27,430,000 | 26,054,000 | 22,138,000 | 20,117,000 | 19,313,000 | 15,910,000 | 15,511,000 | 14,010,000 | 10,891,000 | 6,533,000 | 6,176,000 | 6,002,000 | |
| Shares (Diluted) | 27,430,000 | 26,054,000 | 22,138,000 | 20,117,000 | 19,509,000 | 15,910,000 | 15,511,000 | 14,010,000 | 10,891,000 | 6,533,000 | 6,176,000 | 6,002,000 | |
| EBITDA | $18M | $11M | $16M | $7M | $3M | $2M | $-33M | $7M | $5M | $5M | $3M | $4M |
Bảng cân đối kế toán 30
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $25M | $21M | $30M | $17M | $13M | $29M | $29M | $15M | $28M | $13M | $1M | $320.0K | |
| Short-term Investments | · | · | · | · | · | $4M | · | $4.3K | $0 | · | · | · | |
| Receivables | $16M | $18M | $14M | $12M | $5M | $4M | $5M | $5M | $13M | $8M | $5M | $5M | |
| Inventory | $3M | $195.0K | $155.0K | $251.0K | $246.0K | $449.0K | $656.0K | $1M | $509.0K | $487.0K | $784.0K | $170.0K | |
| Prepaid Expense | $6M | $5M | $3M | $10M | $13M | $3M | $9M | $2M | $3M | $1M | $1M | $1M | |
| Other Current Assets | · | · | · | · | · | $1M | $1M | $671.0K | · | · | · | · | |
| Current Assets | $278M | $237M | $267M | $243M | $250M | $357M | $169M | $160M | $87M | $46M | $8M | $7M | |
| PP&E (Net) | $28M | $20M | $15M | $11M | $9M | $8M | $8M | $6M | $5M | $2M | $2M | $2M | |
| PP&E (Gross) | $60M | $45M | $39M | $31M | $26M | $22M | $21M | $20M | $22M | $18M | $14M | $12M | |
| Accum. Depreciation | $32M | $26M | $24M | $19M | $17M | $13M | $13M | $13M | $17M | $16M | $11M | $11M | |
| Goodwill | $116M | $95M | $86M | $86M | $86M | $74M | $69M | $99M | $67M | $26M | $17M | $18M | |
| Intangibles | $88M | $69M | $62M | $67M | $79M | $65M | $64M | $72M | $34M | $12M | $6M | $8M | |
| Other Non-current Assets | $16M | $12M | $9M | $6M | $4M | $4M | $3M | $2M | $614.0K | $39.0K | $458.0K | $19.0K | |
| Total Assets | $531M | $437M | $444M | $420M | $433M | $514M | $320M | $361M | $203M | $86M | $34M | $34M | |
| Accounts Payable | $2M | $1M | $3M | $2M | $565.0K | $1M | $2M | $3M | $2M | $2M | $3M | $2M | |
| Short-term Debt | $4M | $7M | $27.0K | $4M | $2M | $12M | $3M | $5M | $9M | $5M | $1M | $750.0K | |
| Current Liabilities | $260M | $224M | $241M | $235M | $233M | $349M | $152M | $148M | $70M | $41M | $16M | $14M | |
| Capital Leases | $5M | $4M | $5M | $6M | $5M | $5M | $6M | · | $17.0K | $18.0K | $129.0K | $266.0K | |
| Deferred Tax | $3M | $3M | $2M | $2M | $2M | $888.0K | $336.0K | $869.0K | $1M | $817.0K | $644.0K | $502.0K | |
| Other Non-current Liabilities | $224.0K | $358.0K | $209.0K | $114.0K | $258.0K | $1M | $139.0K | $439.0K | $817.0K | $835.0K | $958.0K | $739.0K | |
| Total Liabilities | $334M | $239M | $252M | $275M | $275M | $368M | $182M | $259M | $140M | $68M | $30M | · | |
| Long-term Debt | $68M | $13M | $4M | $35M | $35M | $25M | $27M | $111M | $76M | $30M | $13M | $15M | |
| Total Debt | $72M | $20M | $4M | $39M | $37M | $37M | $29M | $117M | $85M | $35M | $15M | $16M | |
| Paid-in Capital | $517M | $505M | $488M | $434M | $430M | $420M | $396M | $392M | $346M | $295M | $280M | $279M | |
| Retained Earnings | $-320M | $-307M | $-290M | $-281M | $-267M | $-270M | $-254M | $-284M | $-278M | $-272M | $-271M | $-269M | |
| Treasury Stock | $0 | $0 | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| AOCI | $435.0K | $-575.0K | $-1M | $-2M | $-99.0K | $604.0K | $-25.0K | $-906.0K | $-63.0K | $5.0K | $-78.0K | $-86.0K | |
| Stockholders' Equity | $198M | $197M | $192M | $145M | $158M | $146M | $138M | $103M | $64M | $18M | $4M | $4M | |
| Liabilities + Equity | $531M | $437M | $444M | $420M | $433M | $514M | $320M | $361M | $203M | $86M | $34M | $34M | |
| Shares Outstanding | 28,076,000 | 26,671,000 | 24,998,000 | 20,244,000 | 20,028,000 | 18,970,000 | 15,714,000 | 15,282,000 | 12,492,000 | 8,517,000 | 6,290,000 | 6,050,000 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $26M | $22M | $19M | $19M | $16M | $15M | $18M | $13M | $6M | $4M | $3M | $3M | |
| Stock-based Comp | $8M | $6M | $5M | $3M | $3M | $2M | $2M | $2M | $593.0K | $226.0K | $409.0K | $226.0K | |
| Deferred Tax | $652.0K | $884.0K | $225.0K | $-92.0K | $707.0K | $552.0K | $-557.0K | $-7M | $253.0K | $173.0K | $188.0K | $141.0K | |
| Amort. of Intangibles | $18M | $16M | $14M | $13M | $11M | $10M | $12M | $7M | $4M | $2M | $2M | $2M | |
| Other Non-cash | $514.0K | $-8M | $3M | $6M | $-22M | $-4M | $-50M | $-7M | $-1M | $-5M | $2M | $-220.0K | |
| Operating Cash Flow | $22M | $9M | $19M | $14M | $1M | $2M | $-4M | $-7M | $-36.0K | $-2M | $3M | $3M | |
| CapEx | $787.0K | $692.0K | $2M | $2M | $133.0K | $857.0K | $1M | $2M | $1M | $436.0K | $1M | $807.0K | |
| Investing Cash Flow | $-87M | $-19M | $-30M | $-36M | $-37M | $-19M | $86M | $-107M | $-58M | $-19M | $-1M | $-4M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | · | · | · | · | · | · | $5M | · | $5M | $5M | · | $5M | |
| Net Stock Activity | · | · | · | · | · | · | $-5M | · | $-5M | $-5M | · | $-5M | |
| Financing Cash Flow | $83M | $-22M | $24M | $-12M | $-91M | $208M | $-68M | $102M | $74M | $32M | $-1M | $-2M | |
| Net Change in Cash | $19M | $-32M | $14M | $-35M | $-126M | $191M | $13M | $-12M | $15M | $12M | $838.0K | $-4M | |
| Free Cash Flow | $21M | $9M | $17M | $11M | $1M | $-3M | $-1M | $-9M | $-1M | $-2M | $2M | $2M | |
| Levered FCF | · | · | · | · | · | $-5M | $-11M | $-13M | $-6M | $-5M | $682.1K | $-403.0K |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | 71.8% | 65.2% | 61.2% | 58.1% | 59.2% | 65.3% | 76.8% | 77.2% | 72.7% | 76.8% | |
| Operating Margin | · | · | -2.5% | -11.8% | -16.8% | -21.0% | -69.7% | -7.0% | -1.8% | 3.5% | -1.2% | 5.8% | |
| Net Margin | · | · | -7.7% | -15.1% | 4.2% | -24.9% | 41.0% | -8.5% | -10.5% | -2.7% | -6.5% | -0.96% | |
| Pretax Margin | · | · | -7.6% | -15.0% | 5.2% | -24.4% | -90.8% | -16.6% | -10.3% | -2.2% | -5.7% | -0.53% | |
| EBITDA Margin | · | · | 13.6% | 7.7% | 4.5% | 3.7% | -44.8% | 7.5% | 9.3% | 13.6% | 10.0% | 16.2% | |
| ROA | -2.7% | -2.7% | -2.1% | -3.4% | 0.67% | -3.9% | 8.6% | -2.7% | -4.0% | -1.6% | -5.1% | -0.75% | |
| ROE | -6.6% | -6.0% | -5.5% | -9.5% | 2.1% | -11.5% | 25.6% | -7.5% | -14.0% | -8.8% | -42.9% | -6.0% | |
| ROIC | -3.3% | -5.4% | -1.6% | -6.2% | -5.2% | -7.7% | -19.4% | -1.5% | -0.68% | 2.8% | -2.0% | 14.1% |
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 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 1.1 | 1.1 | 1.2 | 1.1 | 0.5 | 0.5 | |
| Quick Ratio | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.5 | 0.4 | 0.4 | |
| Debt / Equity | 0.4 | 0.1 | 0.0 | 0.3 | 0.2 | 0.3 | 0.2 | 1.1 | 1.3 | 1.9 | 4.0 | 3.6 | |
| LT Debt / Equity | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.2 | 1.0 | 1.1 | 1.3 | 3.4 | 3.2 | |
| Interest Coverage | · | · | · | · | · | -6.2 | -3.3 | -0.7 | -0.2 | 0.6 | -0.3 | 1.2 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 | 0.8 | 0.8 | |
| Inventory Turnover | 30.2 | 215.3 | 165.2 | 134.1 | 84.9 | 49.6 | 32.7 | 17.0 | 25.3 | 12.8 | 15.4 | 51.1 | |
| Receivables Turnover | · | · | 9.0 | 11.0 | 16.6 | 13.6 | 14.8 | 6.1 | 5.1 | 5.6 | 5.4 | 5.9 |
Tỷ lệ tăng trưởng 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | 24.3% | 26.0% | 16.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | · | 22.0% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $131M | $118M | $119M | $96M | $76M | $66M | $73M | $64M | $54M | $36M | $27M | $27M | |
| Net Income TTM | $-13M | $-12M | $-9M | $-14M | $3M | $-16M | $30M | $-8M | $-6M | $-972.0K | $-2M | $-262.0K | |
| Market Cap | $264M | $251M | $238M | $189M | $157M | $135M | $129M | $78M | $176M | $72M | $28M | $34M | |
| Enterprise Value | $311M | $249M | $212M | $211M | $180M | $143M | $129M | $179M | $233M | $95M | $42M | $50M | |
| P/E | -19.6 | -20.9 | -22.7 | -13.0 | 48.9 | -6.9 | 4.2 | -9.4 | -26.6 | -56.7 | -16.1 | -140.8 | |
| P/S | 2.0 | 2.1 | 2.0 | 2.0 | 2.1 | 2.1 | 1.8 | 1.2 | 3.2 | 2.0 | 1.1 | 1.3 | |
| P/B | 1.3 | 1.3 | 1.2 | 1.3 | 1.0 | 0.9 | 0.9 | 0.8 | 2.8 | 4.0 | 7.6 | 7.6 | |
| P / Tangible Book | · | 7.5 | 5.5 | · | · | 18.9 | · | · | · | · | · | · | |
| P / Cash Flow | 11.9 | 26.7 | 12.6 | 13.8 | 113.8 | -78.9 | -285.6 | -10.9 | -4899.6 | -36.0 | 8.5 | 12.6 | |
| P / FCF | 12.3 | 28.9 | 13.7 | 16.7 | 126.0 | -52.5 | -87.6 | -8.6 | -122.8 | -29.6 | 14.6 | 17.9 | |
| EV / EBITDA | 17.3 | 21.9 | 13.1 | 28.5 | 52.5 | 59.2 | -3.9 | 26.8 | 46.1 | 19.7 | 15.6 | 11.3 | |
| EV / FCF | 14.5 | 28.7 | 12.2 | 18.6 | 144.8 | -55.8 | -87.9 | -19.8 | -162.5 | -38.9 | 21.5 | 26.1 | |
| EV / Revenue | 2.4 | 2.1 | 1.8 | 2.2 | 2.4 | 2.2 | 1.8 | 2.8 | 4.3 | 2.7 | 1.6 | 1.8 | |
| Earnings Yield | -5.1% | -4.8% | -4.4% | -7.7% | 2.0% | -14.5% | 23.6% | -10.6% | -3.8% | -1.8% | -6.2% | -0.71% |
Báo cáo kết quả hoạt động kinh doanh 16
| 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 | $43M | · | $36M | $30M | $35M | · | $29M | $28M | $32M | · | $29M | $30M | $33M | $29M | $22M | $20M | |
| Cost of Revenue | $12M | $12M | $13M | $10M | $10M | $10M | $10M | $9M | $9M | $8M | $8M | $8M | $9M | $8M | $8M | $8M | |
| Gross Profit | $30M | $27M | $23M | $20M | $25M | $21M | $20M | $19M | $23M | $18M | $21M | $22M | $24M | $21M | $14M | $12M | |
| R&D Expense | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | |
| SG&A Expense | $13M | $11M | $12M | $11M | $12M | $10M | $10M | $10M | $10M | $10M | $9M | $10M | $10M | $10M | $8M | $9M | |
| Operating Expenses | $28M | $25M | $27M | $25M | $27M | $23M | $23M | $23M | $23M | $22M | $21M | $23M | $22M | $21M | $17M | $18M | |
| Operating Income | $2M | $2M | $-3M | $-5M | $-2M | $-2M | $-4M | $-4M | $-441.0K | $-4M | $253.0K | $-1M | $2M | $420.0K | $-4M | $-6M | |
| Other Non-op | $0 | $-191.0K | $220.0K | $-96.0K | $188.0K | $-2.0K | $0 | $0 | $10.0K | $1.0K | $-283.0K | $-93.0K | $83.0K | · | · | · | |
| Pretax Income | $769.0K | $-92.0K | $-5M | $-5M | $-2M | $-3M | $-4M | $-4M | $-275.0K | $-4M | $-2M | $-3M | $102.0K | $-1M | $-4M | $-6M | |
| Income Tax | $144.0K | $-849.0K | $367.0K | $843.0K | $291.0K | $499.0K | $170.0K | $231.0K | $33.0K | $-158.0K | $-123.0K | $627.0K | $-237.0K | $-94.0K | $102.0K | $74.0K | |
| Net Income | $625.0K | $757.0K | $-5M | $-6M | $-2M | $-3M | $-4M | $-4M | $-308.0K | $-4M | $-2M | $-4M | $339.0K | $-1M | $-5M | $-6M | |
| EPS (Basic) | $0.02 | $0.02 | $-0.19 | $-0.22 | $-0.09 | $-0.12 | $-0.15 | $-0.17 | $-0.01 | $-0.16 | $-0.10 | $-0.18 | $0.02 | $-0.06 | $-0.22 | $-0.29 | |
| EPS (Diluted) | $0.02 | $0.02 | $-0.19 | $-0.22 | $-0.09 | $-0.12 | $-0.15 | $-0.17 | $-0.01 | $-0.16 | $-0.10 | $-0.18 | $0.02 | $-0.06 | $-0.22 | $-0.29 | |
| Shares (Basic) | 28,420,000 | -54,334,000 | 27,566,000 | 27,237,000 | 26,961,000 | -51,549,000 | 26,429,000 | 25,840,000 | 25,334,000 | -41,451,000 | 22,591,000 | 20,651,000 | 20,347,000 | -40,249,000 | 20,219,000 | 20,106,000 | |
| Shares (Diluted) | 28,871,000 | -54,334,000 | 27,566,000 | 27,237,000 | 26,961,000 | -51,549,000 | 26,429,000 | 25,840,000 | 25,334,000 | -42,145,000 | 22,591,000 | 20,651,000 | 21,041,000 | -40,249,000 | 20,219,000 | 20,106,000 | |
| EBITDA | $9M | · | $-3M | $-5M | $4M | · | $-4M | $-4M | $4M | · | $253.0K | $-1M | $7M | · | $-4M | $-6M |
Bảng cân đối kế toán 28
| 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 | $19M | $25M | $22M | $66M | $14M | $21M | $11M | $21M | $23M | $30M | $33M | $22M | $21M | $17M | $11M | $15M | |
| Receivables | $13M | $16M | $15M | $14M | $16M | $18M | $17M | $16M | $15M | $14M | $15M | $17M | $15M | $12M | $7M | $6M | |
| Inventory | $3M | $3M | $2M | $142.0K | $220.0K | $195.0K | $233.0K | $263.0K | $205.0K | $155.0K | $93.0K | $134.0K | $218.0K | $251.0K | $323.0K | $289.0K | |
| Prepaid Expense | $7M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $3M | $4M | $4M | $5M | $10M | $11M | $10M | |
| Current Assets | $259M | $278M | $193M | $300M | $293M | $237M | $227M | $232M | $282M | $267M | $224M | $229M | $265M | $243M | $211M | $215M | |
| PP&E (Net) | $30M | $28M | $26M | $23M | $21M | $20M | $18M | $17M | $16M | $15M | $13M | $13M | $12M | $11M | $11M | $9M | |
| PP&E (Gross) | · | $60M | · | · | · | $45M | · | · | · | $39M | · | · | · | $31M | · | · | |
| Accum. Depreciation | · | $32M | · | · | · | $26M | · | · | · | $24M | · | · | · | $19M | · | · | |
| Goodwill | $116M | $116M | $116M | $95M | $95M | $95M | $95M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | $86M | |
| Intangibles | $89M | $88M | $92M | $70M | $73M | $69M | $73M | $70M | $71M | $62M | $57M | $61M | $63M | $67M | $70M | $74M | |
| Other Non-current Assets | $20M | $16M | $15M | $14M | $13M | $12M | $10M | $10M | $9M | $9M | $8M | $7M | $6M | $6M | $5M | $5M | |
| Total Assets | $519M | $531M | $447M | $506M | $499M | $437M | $428M | $420M | $469M | $444M | $394M | $401M | $439M | $420M | $391M | $395M | |
| Accounts Payable | $2M | $2M | $3M | $2M | $2M | $1M | $1M | $1M | $2M | $3M | $2M | $1M | $2M | $2M | $1M | $862.0K | |
| Short-term Debt | $6M | $4M | $6M | $3M | $8M | $7M | $0 | $18.0K | $23.0K | $27.0K | $195.0K | $7M | $5M | $4M | $3M | $2M | |
| Current Liabilities | $246M | $260M | $178M | $235M | $284M | $224M | $212M | $209M | $258M | $241M | $193M | $215M | $251M | $235M | $205M | $201M | |
| Capital Leases | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | $6M | $6M | $7M | $5M | |
| Deferred Tax | $3M | $3M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Other Non-current Liabilities | $202.0K | $224.0K | $270.0K | $1M | $905.0K | $358.0K | $765.0K | $683.0K | $1M | $209.0K | $177.0K | $154.0K | $132.0K | $114.0K | $130.0K | $102.0K | |
| Total Liabilities | $319M | $334M | $254M | $311M | $301M | $239M | $229M | $225M | $272M | $252M | $203M | $254M | $290M | $275M | $247M | $245M | |
| Long-term Debt | $69M | $68M | $70M | $67M | $14M | $13M | $8M | $6M | $5M | $4M | $3M | $37M | $36M | $35M | $34M | $36M | |
| Total Debt | $75M | · | $77M | $70M | $22M | · | $8M | $6M | $5M | · | $3M | $43M | $41M | · | $37M | · | |
| Paid-in Capital | $520M | $517M | $514M | $510M | $507M | $505M | $503M | $497M | $495M | $488M | $486M | $439M | $437M | $434M | $432M | $432M | |
| Retained Earnings | $-320M | $-320M | $-321M | $-316M | $-310M | $-307M | $-304M | $-300M | $-296M | $-290M | $-287M | $-285M | $-281M | $-281M | $-280M | $-276M | |
| Treasury Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| AOCI | $-153.0K | $435.0K | $332.0K | $95.0K | $-133.0K | $-575.0K | $-10.0K | $-1M | $-1M | $-1M | $-3M | $-2M | $-2M | $-2M | $-3M | $-2M | |
| Stockholders' Equity | $200M | $198M | $193M | $194M | $198M | $197M | $199M | $196M | $198M | $192M | $192M | $147M | $149M | $145M | $145M | $150M | |
| Liabilities + Equity | $519M | $531M | $447M | $506M | $499M | $437M | $428M | $420M | $469M | $444M | $394M | $401M | $439M | $420M | $391M | $395M | |
| Shares Outstanding | 28,637,000 | 28,076,000 | 27,727,000 | 27,365,000 | 27,122,000 | 26,671,000 | 26,540,000 | 25,918,000 | 25,749,000 | 24,998,000 | 24,851,000 | 20,705,000 | 20,619,000 | 20,244,000 | 20,160,000 | 20,141,000 |
Dòng tiền 10
| 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 | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $2M | $2M | $1M | $1M | $1M | $837.0K | $799.0K | $814.0K | |
| Amort. of Intangibles | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Other Non-cash | $-7M | · | · | · | $-3M | · | · | · | $-10M | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $3M | $11M | $6M | $3M | $2M | $10M | $1M | $2M | $-4M | $7M | $6M | $2M | $5M | $7M | $-524.0K | $5M | |
| CapEx | $218.0K | $272.0K | $122.0K | $201.0K | $192.0K | $146.0K | $171.0K | $135.0K | $240.0K | $220.0K | $345.0K | $294.0K | $726.0K | $130.0K | $2M | $251.0K | |
| Investing Cash Flow | $-5M | $-9M | $-60M | $-5M | $-13M | $-1M | $-11M | $-3M | $-4M | $-11M | $-910.0K | $-11M | $-7M | $-2M | $-12M | $-15M | |
| Financing Cash Flow | $-12M | $76M | $-66M | $9M | $64M | $4M | $2M | $-49M | $21M | $46M | $-6M | $-37M | $21M | $22M | $-2M | $-54M | |
| Net Change in Cash | $-14M | $79M | $-121M | $7M | $53M | $13M | $-8M | $-50M | $13M | $41M | $-969.0K | $-46M | $19M | $26M | $-14M | $-64M | |
| Free Cash Flow | $2M | · | · | · | $2M | · | · | · | $-4M | · | · | · | $4M | · | · | · |
Khả năng sinh lời 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 71.3% | · | 63.8% | 66.1% | 70.6% | · | 67.2% | 67.3% | 71.4% | · | 72.5% | 72.4% | 73.8% | · | 62.3% | 60.4% | |
| Operating Margin | 5.5% | · | -9.7% | -15.4% | -5.8% | · | -12.4% | -14.9% | -1.4% | · | 0.86% | -4.8% | 5.9% | · | -16.9% | -28.8% | |
| Net Margin | 1.5% | · | -14.8% | -20.3% | -6.9% | · | -13.3% | -15.6% | -0.97% | · | -7.5% | -12.4% | 1.0% | · | -20.7% | -28.9% | |
| Pretax Margin | 1.8% | · | -13.8% | -17.5% | -6.0% | · | -12.7% | -14.7% | -0.87% | · | -7.9% | -10.3% | 0.31% | · | -20.2% | -28.5% | |
| EBITDA Margin | 22.0% | · | -9.7% | -15.4% | 11.3% | · | -12.4% | -14.9% | 14.0% | · | 0.86% | -4.8% | 20.4% | · | -16.9% | -28.8% | |
| ROA | 0.12% | · | -1.2% | -1.3% | -0.50% | · | -0.95% | -1.1% | -0.07% | · | -0.56% | -0.96% | 0.08% | · | -1.2% | · | |
| ROE | 0.31% | · | -2.7% | -3.1% | -1.2% | · | -2.0% | -2.5% | -0.18% | · | -1.3% | -2.5% | 0.23% | · | -3.0% | · | |
| ROIC | 0.69% | · | -1.4% | -2.0% | -1.0% | · | -1.8% | -2.2% | -0.24% | · | 0.12% | -0.92% | 3.4% | · | -2.1% | · |
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 | 1.1 | · | 1.1 | 1.3 | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.1 | 1.1 | · | 1.0 | · | |
| Quick Ratio | 0.1 | · | 0.2 | 0.3 | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | · | |
| Debt / Equity | 0.4 | · | 0.4 | 0.4 | 0.1 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.3 | 0.3 | · | 0.3 | · | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.2 | 0.2 | · | 0.2 | · |
Hiệu quả 3
| 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | |
| Inventory Turnover | 8.6 | · | 10.3 | 50.4 | 48.2 | · | 58.9 | 46.2 | 42.8 | · | 38.7 | 40.7 | 34.2 | · | 26.4 | · | |
| Receivables Turnover | 2.9 | · | 2.3 | 2.0 | 2.3 | · | 1.8 | 1.7 | 2.1 | · | 2.7 | 3.0 | 3.2 | · | 3.8 | · |
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 | $144M | · | $131M | $122M | $124M | · | $118M | $119M | $124M | · | $115M | $106M | $100M | · | $85M | $80M | |
| Net Income TTM | $-13M | · | $-18M | $-17M | $-11M | · | $-11M | $-11M | $-6M | · | $-10M | $-14M | $-13M | · | $-8M | $215.0K | |
| Market Cap | $246M | · | $227M | $267M | $259M | · | $240M | $218M | $200M | · | $235M | $252M | $299M | · | $115M | · | |
| Enterprise Value | $302M | · | $282M | $271M | $267M | · | $236M | $203M | $182M | · | $205M | $273M | $319M | · | $142M | · | |
| P/E | -17.9 | · | -12.6 | -15.5 | -22.7 | · | -21.0 | -18.3 | -28.8 | · | -19.7 | -18.1 | -22.7 | · | -15.1 | 142.5 | |
| P/S | 1.7 | · | 1.7 | 2.2 | 2.1 | · | 2.0 | 1.8 | 1.6 | · | 2.0 | 2.4 | 3.0 | · | 1.4 | · | |
| P/B | 1.2 | · | 1.2 | 1.4 | 1.3 | · | 1.2 | 1.1 | 1.0 | · | 1.2 | 1.7 | 2.0 | · | 0.8 | · | |
| P / Tangible Book | · | · | · | 8.9 | 8.7 | · | 7.7 | 5.6 | 4.9 | · | 4.9 | 1498.6 | 1698.7 | · | · | · | |
| P / Cash Flow | 90.9 | · | · | · | 129.8 | · | · | · | -50.8 | · | · | · | 65.2 | · | · | · | |
| P / FCF | 98.9 | · | · | · | 143.6 | · | · | · | -47.8 | · | · | · | 77.4 | · | · | · | |
| EV / EBITDA | 32.2 | · | -80.7 | -58.4 | 67.5 | · | -65.3 | -48.5 | 41.3 | · | 811.6 | -188.4 | 47.2 | · | -38.3 | · | |
| EV / FCF | 121.4 | · | · | · | 148.0 | · | · | · | -43.6 | · | · | · | 82.6 | · | · | · | |
| EV / Revenue | 2.1 | · | 2.2 | 2.2 | 2.2 | · | 2.0 | 1.7 | 1.5 | · | 1.8 | 2.6 | 3.2 | · | 1.7 | · | |
| Earnings Yield | -5.6% | · | -7.9% | -6.5% | -4.4% | · | -4.8% | -5.5% | -3.5% | · | -5.1% | -5.5% | -4.4% | · | -6.6% | 0.70% |
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 | — | — | $119M | $96M | $76M |
| Biên lợi nhuận gộp % | — | — | 71.8% | 65.2% | 61.2% |
| Biên lợi nhuận hoạt động % | — | — | -2.5% | -11.8% | -16.8% |
| Thu nhập ròng | $-13M | $-12M | $-9M | $-14M | $3M |
| EPS pha loãng | $-0.48 | $-0.45 | $-0.42 | $-0.72 | $0.16 |
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 | 0.4 | 0.1 | 0.0 | 0.3 | 0.2 |
| Tỷ số thanh toán hiện hành | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 |
| Tỷ lệ thanh toán nhanh | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $21M | $9M | $17M | $11M | $1M |
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.