BWEN Broadwind, Inc. - Common Stock
$3,75
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 12, 2026
Phạm vi 52 tuần
$2–$5
65% of range
Đánh giá của nhà phân tích
BUY
9 analysts
Mục tiêu giá
$6
+60% upside
P/E (TTM)
12.3
ROE
8.4%
Biên lợi nhuận ròng
3.3%
BWEN Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$3.75
Vốn Hóa
—
P/E (TTM)
12.3
EPS (TTM)
$0.23
Doanh thu (TTM)
$158M
Tỷ suất cổ tức
—
ROE
8.4%
D/E Nợ/Vốn chủ sở hữu
0.2
Phạm vi 52 tuần
$2 – $5
BWEN 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
$158M
2017-12-31
→
2025-12-31
EPS
$0.23
2017-12-31
→
2025-12-31
Dòng tiền tự do
$-19M
2017-12-31
→
2025-12-31
Biên lợi nhuận
3.3%
2017-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
BWEN
Trung vị ngành
P/E (TTM)
12.3
10.9
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
BWEN
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
10.2%
24.3%
Operating Margin (Biên lợi nhuận hoạt động)
5.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
3.3%
-19.8%
ROA
4.3%
-14.4%
ROE
8.4%
-14.7%
ROIC
11.1%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
BWEN
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.2
59.5
Current Ratio (Tỷ số thanh toán hiện hành)
2.0
2.3
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.5
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
BWEN
Trung vị ngành
Revenue YoY (Doanh thu YoY)
10.4%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-3.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-4.5%
—
EPS YoY
360.0%
—
Net Income YoY (Lợi nhuận ròng YoY)
355.0%
—
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
BWEN
Trung vị ngành
BWEN 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
9 nhà phân tích
- Mua mạnh 2 22,2%
- Mua 6 66,7%
- Giữ 1 11,1%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-18
Trung vị
$6.00
← Dưới tất cả các mục tiêu
$3.75
Thấp
$5.00
Cao
$7.00
Mục tiêu trung vị
$6.00
+60,0%
Mục tiêu trung bình
$6.00
+60,0%
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
-0.03%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.02 | $-0.07 | 0.05% |
| Ngày 31 tháng 12 năm 2025 | $-0.04 | $-0.04 | 0.00% |
| Ngày 30 tháng 9 năm 2025 | $-0.03 | $0.21 | -0.24% |
| Ngày 30 tháng 6 năm 2025 | $-0.04 | $0.01 | -0.05% |
| Ngày 31 tháng 3 năm 2025 | $-0.02 | $-0.03 | 0.01% |
| Ngày 31 tháng 12 năm 2024 | $-0.04 | $-0.07 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| BWEN | — | 12.3 | 10.4% | 3.3% | 8.4% | 10.2% |
| NNE | $1.61B | -36.4 | — | — | -22.6% | — |
| NRGV | $779M | -7.1 | 340.9% | -50.9% | -131.3% | 23.6% |
| PSIX | — | 11.6 | 51.8% | — | — | — |
| NPWR | — | -0.3 | — | — | -134.6% | — |
| PPSI | $52M | -8.8 | 20.8% | -21.7% | -19.2% | 12.4% |
| GEV | $176.16B | 36.9 | 9.0% | 12.8% | 47.1% | 19.8% |
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 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $158M | $143M | $203M | $177M | $155M | $146M | $198M | $178M | $125M | $147M | $181M | $199M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | $139M | $163M | $191M | |
| Gross Profit | $16M | $21M | $33M | $11M | $7M | $6M | $18M | $15M | $3M | $8M | $18M | $8M | |
| SG&A Expense | $15M | $16M | $21M | $17M | · | $17M | $17M | $16M | $14M | $14M | $16M | $18M | |
| Operating Expenses | $7M | $17M | $21M | $17M | $18M | $18M | $18M | $18M | $28M | $16M | $16M | $20M | |
| Operating Income | $9M | $4M | $11M | $-7M | $-10M | $-13M | $422.0K | $-2M | $-25M | $-7M | $2M | $-12M | |
| Other Non-op | $64.0K | $79.0K | $-48.0K | $130.0K | $12M | $7M | $123.0K | $118.0K | $2M | $3.0K | $49.0K | $425.0K | |
| Pretax Income | $5M | $1M | $8M | $-10M | $2M | $3M | $-1M | $-5M | $-24M | $-8M | $1M | $-12M | |
| Income Tax | $87.0K | $74.0K | $241.0K | $35.0K | $-1.0K | $25.0K | $48.0K | $38.0K | $-205.0K | $-5M | $-2.0K | $-36.0K | |
| Net Income | $5M | $1M | $8M | $-10M | $2M | $-2M | $-1M | $-5M | $-24M | $-4M | $319.0K | · | |
| EPS (Basic) | $0.23 | $0.05 | $0.36 | $-0.48 | $0.09 | $-0.12 | $-0.09 | $-0.28 | $-1.56 | $-0.24 | $0.02 | $-1.48 | |
| EPS (Diluted) | $0.23 | $0.05 | $0.36 | $-0.48 | $0.08 | $-0.12 | $-0.09 | $-0.28 | $-1.56 | $-0.24 | $0.02 | $-1.48 | |
| Shares (Basic) | 22,873,000 | 21,896,000 | 21,189,000 | 20,299,000 | · | 19,707,815 | 16,746,000 | 16,127,296 | 15,469,000 | 15,053,049 | 14,843,000 | 14,677,000 | |
| Shares (Diluted) | 22,980,000 | 21,975,000 | 21,491,000 | 20,299,000 | · | 19,707,815 | 16,746,000 | 16,127,296 | 15,469,000 | 15,053,049 | 15,081,000 | 14,677,000 | |
| EBITDA | $15M | $11M | $18M | $-547.0K | $-10M | $-6M | $7M | $5M | $-16M | $2M | $9M | $-3M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $456.0K | $8M | $1M | $13M | · | $852.0K | $3M | $2M | $1M | $78.0K | $19M | $6M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $0 | $3M | $6M | |
| Receivables | $16M | $13M | $19M | $17M | · | $14M | $15M | $18M | $17M | $14M | $12M | $10M | |
| Inventory | $42M | $40M | $37M | $44M | · | $33M | $27M | $32M | $23M | $19M | $21M | $24M | |
| Prepaid Expense | $3M | $2M | $4M | $3M | · | $3M | $3M | $2M | $2M | $2M | $2M | $2M | |
| Current Assets | $64M | $67M | $70M | $79M | · | $52M | $51M | $55M | $43M | $35M | $58M | $53M | |
| PP&E (Net) | $39M | $46M | $47M | $45M | · | $44M | $45M | $47M | $49M | $56M | $55M | $52M | |
| PP&E (Gross) | $139M | $168M | $167M | $160M | · | $154M | $150M | $147M | $143M | $146M | $140M | $131M | |
| Accum. Depreciation | $100M | $123M | $120M | $115M | · | $110M | $105M | $100M | $94M | $90M | $85M | $79M | |
| Goodwill | · | · | · | · | · | · | · | $16M | $5M | $5M | · | · | |
| Intangibles | $741.0K | $1M | $2M | $3M | · | $3M | $4M | $5M | $7M | $16M | $5M | $5M | |
| Other Non-current Assets | $441.0K | $606.0K | $630.0K | $839.0K | · | $585.0K | $385.0K | $314.0K | $398.0K | $207.0K | $294.0K | $351.0K | |
| Total Assets | $117M | $128M | $135M | $145M | · | $118M | $120M | $123M | $99M | $112M | $118M | $110M | |
| Accounts Payable | $17M | $16M | $21M | $26M | · | $16M | $18M | $22M | $12M | $12M | $16M | $14M | |
| Accrued Liabilities | $2M | $4M | $6M | $4M | · | $4M | $6M | $5M | $4M | $4M | $8M | $8M | |
| Short-term Debt | · | · | · | · | · | · | · | $13M | $12M | $14M | · | · | |
| Current Liabilities | $32M | $44M | $54M | $70M | · | $43M | $48M | $64M | $52M | $41M | $43M | $37M | |
| Capital Leases | $11M | $14M | $16M | $17M | · | $18M | $20M | $17M | $571.0K | $941.0K | $1M | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $493.0K | · | · | |
| Other Non-current Liabilities | $4.0K | $15.0K | $15.0K | $26.0K | · | $167.0K | $104.0K | $44.0K | $2M | $4M | $2M | $3M | |
| Long-term Debt | $10M | $9M | $12M | $8M | · | $7M | $228.0K | $342.0K | · | $911.0K | · | $5M | |
| Total Debt | $10M | $9M | $12M | $8M | · | $7M | $11M | $13M | $13M | $15M | $3M | $5M | |
| Common Stock | $24.0K | $23.0K | $22.0K | $21.0K | · | $20.0K | $17.0K | $17.0K | $16.0K | $15.0K | $15.0K | $15.0K | |
| Retained Earnings | $-335M | $-340M | $-341M | $-349M | · | $-339M | $-342M | $-341M | $-336M | $-312M | $-308M | $-309M | |
| Treasury Stock | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stockholders' Equity | $66M | $59M | $56M | $46M | $52M | $54M | $41M | $41M | $43M | $66M | $69M | $67M | |
| Liabilities + Equity | $117M | $128M | $135M | $145M | · | $118M | $120M | $123M | $99M | $112M | $118M | $110M |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $7M | $6M | $6M | · | $6M | $6M | $7M | $9M | $9M | $7M | $9M | |
| Stock-based Comp | $638.0K | $1M | $877.0K | $944.0K | · | $2M | $1M | $958.0K | $803.0K | $813.0K | $753.0K | $919.0K | |
| Deferred Tax | $-2M | $-1M | $-2M | $-3M | · | $-2M | $4M | $-1M | $-7M | $32M | $6M | $-10M | |
| Amort. of Intangibles | $661.0K | $661.0K | $664.0K | $725.0K | · | $733.0K | $733.0K | $2M | $2M | $2M | $444.0K | $444.0K | |
| Restructuring | · | · | · | · | · | · | · | · | $631.0K | · | · | $1M | |
| Other Non-cash | $-26M | $6M | $-20M | $22M | · | $-22M | $-5M | $2M | $23M | $-48M | · | · | |
| Operating Cash Flow | $-15M | $14M | $-7M | $17M | · | $-13M | $5M | $5M | $2M | $-9M | $17M | $-6M | |
| CapEx | $4M | $4M | $6M | $3M | · | $2M | $2M | $2M | $2M | $7M | $7M | $3M | |
| Investing Cash Flow | $9M | $-3M | $-6M | $-3M | · | $-2M | $-2M | $-2M | $-2M | $-20M | · | · | |
| Debt Issued | · | · | · | · | · | · | · | · | $2M | $457.0K | · | $5M | |
| Net Debt Issued | · | · | · | · | · | · | · | $-937.0K | $1M | $159M | $-3M | $3M | |
| Stock Issued | · | · | · | · | · | · | · | · | $33.0K | · | $19.0K | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $33.0K | · | $19.0K | · | |
| Financing Cash Flow | $-772.0K | $-4M | $2M | $-2M | · | $12M | $-3M | $-1M | $807.0K | $11M | · | · | |
| Net Change in Cash | $-7M | $7M | $-12M | $12M | · | $-3M | $956.0K | $1M | $1M | $-19M | $12M | · | |
| Taxes Paid | $164.0K | $192.0K | $17.0K | $23.0K | · | $102.0K | $81.0K | $49.0K | $116.0K | $44.0K | $23.0K | $48.0K | |
| Free Cash Flow | $-19M | $10M | $-13M | $14M | · | $-15M | $4M | $3M | $-279.0K | $-16M | $11M | $-8M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 10.2% | 14.8% | 16.0% | 6.1% | 4.7% | 3.8% | 9.1% | 8.6% | 2.4% | 5.6% | 10.0% | 4.0% | |
| Operating Margin | 5.5% | 2.9% | 5.5% | -3.7% | -6.7% | -8.6% | 0.21% | -1.3% | -20.0% | -5.1% | 1.1% | -6.0% | |
| Net Margin | 3.3% | 0.80% | 3.8% | -5.5% | 1.1% | 2.0% | -0.75% | -2.5% | -19.3% | -2.5% | · | · | |
| Pretax Margin | 3.4% | 0.86% | 3.9% | -5.5% | 1.1% | 2.0% | -0.72% | -2.5% | -19.3% | -5.6% | 0.74% | -6.2% | |
| EBITDA Margin | 9.5% | 7.6% | 8.6% | -0.31% | -6.7% | -4.3% | 3.4% | 2.9% | -12.7% | 1.1% | 4.9% | -1.4% | |
| ROA | 4.3% | 0.87% | 5.5% | -7.4% | · | 2.4% | -1.2% | -4.1% | -22.8% | -3.2% | · | · | |
| ROE | 8.4% | 1.9% | 13.9% | -20.5% | · | 5.1% | -3.6% | -10.9% | -48.9% | -5.4% | · | · | |
| ROIC | 11.1% | 5.8% | 15.8% | -12.2% | · | -20.5% | 0.85% | -4.4% | -43.8% | -3.5% | 2.7% | -16.3% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 1.5 | 1.3 | 1.1 | · | 1.2 | 1.1 | 0.9 | 0.8 | 0.9 | 1.3 | 1.4 | |
| Quick Ratio | 0.5 | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.8 | 0.6 | |
| Debt / Equity | 0.2 | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.0 | 0.1 | |
| LT Debt / Equity | 0.1 | 0.1 | 0.1 | 0.2 | · | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.1 | 1.5 | 1.3 | · | 1.2 | 1.6 | 1.6 | 1.2 | 1.3 | 1.6 | 1.6 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | 6.9 | 7.2 | 6.9 | |
| Receivables Turnover | 10.8 | 8.8 | 11.2 | 11.5 | · | 10.0 | 11.8 | 10.0 | 8.1 | 11.5 | 16.7 | 14.8 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 10.4% | -29.6% | 15.1% | 21.4% | · | -26.6% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -3.7% | -0.57% | 0.83% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -4.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 360.0% | -86.1% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -30.7% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 355.0% | -84.9% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -26.0% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $158M | $143M | $203M | $177M | $155M | $146M | $198M | $178M | $125M | $147M | $181M | $199M | |
| Net Income TTM | $5M | $1M | $8M | $-10M | $2M | $-2M | $-1M | $-5M | $-24M | $-4M | $319.0K | · | |
| P/E | 12.3 | 37.6 | 7.7 | -3.7 | 27.1 | -15.7 | -88.1 | -5.9 | -0.8 | -11.3 | 202.5 | -1.4 | |
| Earnings Yield | 8.1% | 2.7% | 13.0% | -26.8% | 3.7% | -6.4% | -1.1% | -16.9% | -120.0% | -8.8% | 0.49% | -71.2% |
Báo cáo kết quả hoạt động kinh doanh 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 | $34M | $38M | $44M | $39M | $37M | $34M | $36M | $36M | $37M | $47M | $57M | $51M | $49M | $40M | $45M | $50M | |
| Gross Profit | $5M | $3M | $5M | $4M | $4M | $4M | $5M | $6M | $7M | $7M | $10M | $8M | $7M | $3M | $4M | $2M | |
| SG&A Expense | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | $6M | $4M | $4M | $4M | |
| Operating Expenses | $4M | $3M | $-4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $6M | $6M | $5M | $4M | $4M | |
| Operating Income | $389.0K | $-82.0K | $9M | $-165.0K | $184.0K | $-288.0K | $1M | $1M | $184.0K | $2M | $5M | $2M | $1M | $-2M | $-520.0K | $-2M | |
| Other Non-op | $-2.0K | $71.0K | $3.0K | $-8.0K | $-2.0K | $77.0K | $-5.0K | $4.0K | $3.0K | $-11.0K | $-13.0K | $-22.0K | $-2.0K | $113.0K | $-4.0K | $0 | |
| Pretax Income | $-421.0K | $-871.0K | $7M | $-956.0K | $-334.0K | $-973.0K | $115.0K | $535.0K | $2M | $1M | $4M | $1M | $792.0K | $-3M | $-2M | $-3M | |
| Income Tax | $74.0K | $-9.0K | $27.0K | $33.0K | $36.0K | $-59.0K | $41.0K | $53.0K | $39.0K | $162.0K | $28.0K | $28.0K | $23.0K | $-1.0K | $14.0K | $15.0K | |
| Net Income | $-495.0K | $-862.0K | $7M | $-989.0K | $-370.0K | $-914.0K | $74.0K | $482.0K | $2M | $1M | $4M | $1M | $769.0K | $-3M | $-2M | $-3M | |
| EPS (Basic) | $-0.02 | $-0.03 | $0.32 | $-0.04 | $-0.02 | $-0.04 | $0.00 | $0.02 | $0.07 | $0.04 | $0.21 | $0.07 | $0.04 | $-0.14 | $-0.09 | $-0.13 | |
| EPS (Diluted) | $-0.02 | $-0.03 | $0.32 | $-0.04 | $-0.02 | $-0.04 | $0.00 | $0.02 | $0.07 | $0.05 | $0.20 | $0.07 | $0.04 | $-0.14 | $-0.09 | $-0.13 | |
| Shares (Basic) | 23,338,000 | -45,363,000 | 23,102,000 | 22,773,000 | 22,361,000 | -43,511,000 | 22,029,000 | 21,783,000 | 21,595,000 | -42,108,000 | 21,337,000 | 21,091,000 | 20,869,000 | -40,159,000 | 20,506,000 | 20,244,000 | |
| Shares (Diluted) | 23,338,000 | -45,409,000 | 23,255,000 | 22,773,000 | 22,361,000 | -43,935,000 | 22,100,000 | 22,003,000 | 21,807,000 | -42,879,000 | 21,574,000 | 21,409,000 | 21,387,000 | -40,159,000 | 20,506,000 | 20,244,000 | |
| EBITDA | $2M | · | $10M | $1M | $2M | · | $3M | $3M | $4M | · | $7M | $4M | $3M | · | $966.0K | $-336.0K |
Bảng cân đối kế toán 24
| 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 | $943.0K | $456.0K | $1M | $1M | $1M | $8M | $1M | $938.0K | $1M | $1M | $2M | $2M | $2M | $13M | $2M | $49.0K | |
| Receivables | $16M | $16M | $14M | $15M | $11M | $13M | $13M | $14M | $15M | $19M | $41M | $29M | $26M | $17M | $17M | $21M | |
| Inventory | $43M | $42M | $46M | $51M | $50M | $40M | $40M | $39M | $37M | $37M | $40M | $49M | $49M | $44M | $34M | $35M | |
| Prepaid Expense | $2M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $4M | $3M | $3M | $3M | $3M | $4M | $2M | |
| Current Assets | $65M | $64M | $69M | $78M | $68M | $67M | $62M | $59M | $58M | $70M | $100M | $92M | $81M | $79M | $60M | $62M | |
| PP&E (Net) | $41M | $39M | $40M | $41M | $45M | $46M | $47M | $46M | $47M | $47M | $47M | $47M | $45M | $45M | $45M | $44M | |
| PP&E (Gross) | · | $139M | · | · | · | $168M | · | · | · | $167M | · | · | · | $160M | · | · | |
| Accum. Depreciation | · | $100M | · | · | · | $123M | · | · | · | $120M | · | · | · | $115M | · | · | |
| Intangibles | $619.0K | $741.0K | $906.0K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | |
| Other Non-current Assets | $415.0K | $441.0K | $482.0K | $521.0K | $557.0K | $606.0K | $606.0K | $636.0K | $595.0K | $630.0K | $649.0K | $749.0K | $834.0K | $839.0K | $1M | $653.0K | |
| Total Assets | $118M | $117M | $120M | $131M | $129M | $128M | $125M | $123M | $123M | $135M | $165M | $157M | $149M | $145M | $126M | $127M | |
| Accounts Payable | $18M | $17M | $18M | $20M | $23M | $16M | $17M | $16M | $16M | $21M | $25M | $28M | $26M | $26M | $21M | $26M | |
| Accrued Liabilities | $4M | $2M | $3M | $4M | $4M | $4M | $4M | $4M | $6M | $6M | $6M | $6M | $5M | $4M | $5M | $4M | |
| Current Liabilities | $34M | $32M | $35M | $51M | $45M | $44M | $41M | $39M | $40M | $54M | $84M | $81M | $74M | $70M | $49M | $56M | |
| Capital Leases | $11M | $11M | $10M | $10M | $14M | $14M | $14M | $15M | $15M | $16M | $16M | $16M | $16M | $17M | $17M | $18M | |
| Other Non-current Liabilities | $22.0K | $4.0K | $0 | $6.0K | $5.0K | $15.0K | $14.0K | $17.0K | $7.0K | $15.0K | $19.0K | $20.0K | $20.0K | $26.0K | $24.0K | $197.0K | |
| Long-term Debt | $11M | $10M | $10M | $26M | $12M | $9M | $17M | $18M | $8M | $12M | $26M | $20M | $25M | $8M | $24M | $18M | |
| Total Debt | $11M | · | $10M | $26M | $12M | · | $17M | $18M | $8M | · | $26M | $20M | $25M | · | $24M | $18M | |
| Common Stock | $24.0K | $24.0K | $23.0K | $23.0K | $23.0K | $23.0K | $22.0K | $22.0K | $22.0K | $22.0K | $22.0K | $22.0K | $21.0K | $21.0K | $21.0K | $20.0K | |
| Retained Earnings | $-336M | $-335M | $-334M | $-342M | $-341M | $-340M | $-339M | $-340M | $-340M | $-341M | $-343M | $-347M | $-348M | $-349M | $-346M | $-345M | |
| Treasury Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stockholders' Equity | $66M | $66M | $67M | $59M | $59M | $59M | $60M | $59M | $58M | $56M | $54M | $49M | $48M | $46M | $49M | $50M | |
| Liabilities + Equity | $118M | $117M | $120M | $131M | $129M | $128M | $125M | $123M | $123M | $135M | $165M | $157M | $149M | $145M | $126M | $127M | |
| Shares Outstanding | · | · | · | · | · | · | · | 21,985,559 | · | · | · | · | · | · | · | · |
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 | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | |
| Stock-based Comp | $158.0K | $-17.0K | $109.0K | $357.0K | $189.0K | $353.0K | $231.0K | $351.0K | $225.0K | $228.0K | $240.0K | $231.0K | $178.0K | $184.0K | $180.0K | $388.0K | |
| Amort. of Intangibles | $122.0K | $165.0K | $165.0K | $166.0K | $165.0K | $165.0K | $165.0K | $166.0K | $165.0K | $166.0K | $165.0K | $165.0K | $168.0K | $175.0K | $183.0K | $184.0K | |
| Other Non-cash | $2M | · | · | · | $-10M | · | · | · | $3M | · | · | · | $-29M | · | · | · | |
| Operating Cash Flow | $3M | $857.0K | $4M | $-12M | $-8M | $15M | $2M | $-9M | $6M | $16M | $-5M | $9M | $-26M | $27M | $-2M | $-2M | |
| CapEx | $3M | $1M | $470.0K | $1M | $916.0K | $339.0K | $745.0K | $790.0K | $2M | $1M | $1M | $3M | $1M | $341.0K | $1M | $1M | |
| Investing Cash Flow | $-3M | $-1M | $12M | $-1M | $-916.0K | $-339.0K | $-745.0K | $-631.0K | $-2M | $-1M | $-1M | $-3M | $-1M | $-341.0K | $-1M | $-1M | |
| Financing Cash Flow | $270.0K | $-552.0K | $-16M | $13M | $2M | $-8M | $-1M | $10M | $-4M | $-15M | $6M | $-5M | $16M | $-15M | $5M | $3M | |
| Net Change in Cash | $487.0K | $-739.0K | $158.0K | $-167.0K | $-7M | $6M | $446.0K | $-135.0K | $-26.0K | $-641.0K | $-355.0K | $366.0K | $-11M | $11M | $1M | $-724.0K | |
| Free Cash Flow | $127.0K | · | · | · | $-9M | · | · | · | $4M | · | · | · | $-27M | · | · | · |
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 | 13.8% | · | 10.2% | 10.1% | 11.7% | · | 14.6% | 15.3% | 17.6% | · | 17.8% | 16.4% | 14.3% | · | 8.4% | 4.8% | |
| Operating Margin | 1.1% | · | 19.7% | -0.42% | 0.50% | · | 3.3% | 3.5% | 5.5% | · | 9.4% | 4.4% | 2.6% | · | -1.2% | -3.8% | |
| Net Margin | -1.5% | · | 16.9% | -2.5% | -1.0% | · | 0.21% | 1.3% | 4.0% | · | 7.7% | 2.8% | 1.6% | · | -4.0% | -5.4% | |
| Pretax Margin | -1.2% | · | 16.9% | -2.4% | -0.91% | · | 0.32% | 1.5% | 4.1% | · | 7.7% | 2.8% | 1.6% | · | -3.9% | -5.4% | |
| EBITDA Margin | 5.5% | · | 23.0% | 3.8% | 5.1% | · | 8.0% | 8.2% | 9.8% | · | 12.2% | 7.4% | 5.9% | · | 2.1% | -0.67% | |
| ROA | -0.40% | · | 6.1% | -0.78% | -0.29% | · | 0.05% | 0.34% | 1.1% | · | 3.0% | 1.0% | 0.55% | · | -1.5% | -2.1% | |
| ROE | -0.79% | · | 11.8% | -1.7% | -0.63% | · | 0.13% | 0.89% | 2.9% | · | 8.5% | 2.9% | 1.6% | · | -3.4% | -5.0% | |
| ROIC | 0.59% | · | 11.2% | -0.20% | 0.29% | · | 0.99% | 1.5% | 3.1% | · | 6.6% | 3.1% | 1.7% | · | -0.72% | -2.9% |
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 | 1.9 | · | 2.0 | 1.5 | 1.5 | · | 1.5 | 1.5 | 1.5 | · | 1.2 | 1.1 | 1.1 | · | 1.2 | 1.1 | |
| Quick Ratio | 0.5 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.4 | 0.2 | · | 0.3 | 0.3 | 0.1 | · | 0.5 | 0.4 | 0.5 | · | 0.5 | 0.4 | |
| LT Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.0 |
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 | · | 0.4 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.4 | |
| Receivables Turnover | 2.5 | · | 3.2 | 2.7 | 2.9 | · | 1.3 | 1.7 | 1.9 | · | 2.0 | 2.0 | 2.2 | · | 2.7 | 2.6 |
Định giá (TTM) 11
| 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 | $154M | · | $156M | $148M | $146M | · | $156M | $178M | $192M | · | $197M | $185M | $184M | · | $163M | $158M | |
| Net Income TTM | $6M | · | $6M | $-803.0K | $2M | · | $6M | $8M | $8M | · | $5M | $-2M | $-6M | · | $-9M | $3M | |
| Market Cap | · | · | · | · | · | · | · | $72M | · | · | · | · | · | · | · | · | |
| Enterprise Value | · | · | · | · | · | · | · | $89M | · | · | · | · | · | · | · | · | |
| P/E | 8.7 | · | 8.1 | -45.2 | 20.7 | · | 7.8 | 9.1 | 6.3 | · | 14.5 | -34.7 | -12.8 | · | -6.7 | 9.6 | |
| P/S | · | · | · | · | · | · | · | 0.4 | · | · | · | · | · | · | · | · | |
| P/B | · | · | · | · | · | · | · | 1.2 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | · | · | · | · | · | · | · | 1.3 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | 30.0 | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 0.5 | · | · | · | · | · | · | · | · | |
| Earnings Yield | 11.5% | · | 12.4% | -2.2% | 4.8% | · | 12.8% | 11.0% | 16.0% | · | 6.9% | -2.9% | -7.8% | · | -14.9% | 10.4% |
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 | 2022-03-31 | |
|---|---|---|---|---|---|
| Doanh thu | $158M | $143M | $203M | $177M | $155M |
| Biên lợi nhuận gộp % | 10.2% | 14.8% | 16.0% | 6.1% | 4.7% |
| Biên lợi nhuận hoạt động % | 5.5% | 2.9% | 5.5% | -3.7% | -6.7% |
| Thu nhập ròng | $5M | $1M | $8M | $-10M | $2M |
| EPS pha loãng | $0.23 | $0.05 | $0.36 | $-0.48 | $0.08 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.2 | 0.2 | 0.2 | 0.2 | — |
| Tỷ số thanh toán hiện hành | 2.0 | 1.5 | 1.3 | 1.1 | — |
| Tỷ lệ thanh toán nhanh | 0.5 | 0.5 | 0.4 | 0.4 | — |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-19M | $10M | $-13M | $14M | — |
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.