BYRN Byrna Technologies, Inc. - Common Stock
$5,01
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 9, 2026
Phạm vi 52 tuần
$5–$34
1% of range
Đánh giá của nhà phân tích
BUY
11 analysts
Mục tiêu giá
$14
+173% upside
P/E (TTM)
45.6
ROE
—
Biên lợi nhuận ròng
—
BYRN Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$5.01
Vốn Hóa
—
P/E (TTM)
45.6
EPS (TTM)
$0.40
Doanh thu (TTM)
$118M
Tỷ suất cổ tức
—
ROE
—
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$5 – $34
BYRN 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
$118M
2017-11-30
→
2025-11-30
EPS
$0.40
2023-11-30
→
2025-11-30
Dòng tiền tự do
—
2019-11-30
→
2022-11-30
Biên lợi nhuận
—
2019-11-30
→
2022-11-30
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
BYRN
Trung vị ngành
P/E (TTM)
45.6
30.3
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
BYRN
Trung vị ngành
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
BYRN
Trung vị ngành
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
BYRN
Trung vị ngành
Revenue YoY (Doanh thu YoY)
37.7%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
35.0%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
48.1%
—
EPS YoY
-27.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
-24.3%
—
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
BYRN
Trung vị ngành
BYRN 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
11 nhà phân tích
- Mua mạnh 3 27,3%
- Mua 6 54,5%
- Giữ 2 18,2%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-16
Trung vị
$12.50
Trung bình
$13.67
← Dưới tất cả các mục tiêu
$5.01
Thấp
$7.50
Cao
$21.00
Mục tiêu trung vị
$12.50
+149,5%
Mục tiêu trung bình
$13.67
+172,8%
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
-0.00%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.03 | $0.10 | -0.07% |
| Ngày 31 tháng 12 năm 2025 | $0.14 | $0.15 | -0.01% |
| Ngày 30 tháng 9 năm 2025 | $0.09 | $0.07 | 0.02% |
| Ngày 30 tháng 6 năm 2025 | $0.10 | $0.08 | 0.02% |
| Ngày 31 tháng 3 năm 2025 | $0.07 | $0.04 | 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 |
|---|---|---|---|---|---|---|
| BYRN | — | 45.6 | 37.7% | — | — | — |
| SPCE | $235M | -0.6 | -78.1% | -18063.9% | -103.8% | — |
| AIRO | $257M | -48.1 | 4.6% | -4.5% | -0.58% | 59.9% |
| VWAV | — | — | — | — | — | — |
| VWAV | — | — | — | — | — | — |
| SPAI | — | -4.9 | -72.0% | — | — | — |
| OPXS | $91M | 17.7 | 21.6% | 12.4% | 22.4% | 29.2% |
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 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $118M | $86M | $43M | $48M | $42M | $17M | $924.4K | $250.2K | $292.5K | $154.0K | $151.0K | $42.5K | |
| Cost of Revenue | $47M | $33M | $19M | $22M | $19M | $9M | $775.4K | $186.1K | $191.3K | $95.0K | $115.9K | $27.3K | |
| Gross Profit | $71M | $53M | $24M | $26M | $23M | $8M | $149.0K | $64.2K | $101.2K | $59.0K | $35.1K | $15.2K | |
| R&D Expense | $300.0K | $600.0K | $600.0K | $500.0K | $300.0K | $40.0K | $158.1K | $164.2K | · | · | · | · | |
| SG&A Expense | · | · | · | · | · | · | $3M | $2M | $2M | $2M | $2M | $3M | |
| Operating Expenses | $60M | $46M | $31M | $34M | $26M | $12M | $3M | $2M | $2M | $2M | $2M | $3M | |
| Operating Income | $12M | $7M | $-8M | $-8M | $-3M | $-4M | $-3M | $-2M | $-2M | $-2M | $-2M | $-3M | |
| Interest Expense | · | · | · | · | · | $233.1K | $414.4K | $148.9K | · | · | · | · | |
| Other Non-op | $-97.0K | $7.0K | $-57.0K | · | · | · | · | · | · | · | · | · | |
| Pretax Income | $12M | $7M | $-8M | $-8M | $-3M | $-12M | $-4M | $-2M | $-3M | $-2M | $-2M | $-3M | |
| Income Tax | $2M | $-6M | $165.0K | $234.0K | $-160.0K | $293.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $10M | $13M | $-8M | $-8M | $-3M | $-13M | $-4M | $-2M | $-3M | $-2M | $-2M | $-3M | |
| EPS (Basic) | $0.43 | $0.57 | $-0.37 | $-0.35 | $-0.22 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $0.40 | $0.55 | $-0.37 | · | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 22,665,395 | 22,504,938 | 21,919,624 | 22,364,201 | 19,610,039 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 24,149,794 | 23,139,549 | 21,919,624 | · | · | 126,787,466 | 103,543,833 | 94,446,113 | 57,700,128 | 54,704,037 | 50,394,435 | 46,868,052 | |
| EBITDA | · | · | · | $-7M | · | $-4M | $-3M | · | · | $-2M | $-2M | $-3M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $17M | $20M | $20M | $56M | $3M | $1M | $1M | $2M | $192.8K | $2M | $1M | |
| Short-term Investments | $2M | $9M | $0 | · | · | · | · | · | · | · | · | · | |
| Receivables | $11M | $3M | $3M | $6M | $2M | $800.0K | $438.3K | $18.9K | $36.4K | $32.5K | $39.7K | $7.4K | |
| Inventory | $33M | $20M | $14M | $15M | $7M | $5M | $959.7K | $129.1K | $157.3K | $7.3K | $44.3K | $120.2K | |
| Prepaid Expense | $5M | $3M | $868.0K | $1M | $1M | $1M | $377.3K | $901.2K | $6.6K | $50.0K | $27.3K | $29.6K | |
| Current Assets | $64M | $51M | $38M | $43M | $66M | $17M | $3M | $2M | $2M | $282.7K | $2M | $1M | |
| PP&E (Net) | $8M | $3M | $4M | $3M | $2M | $1M | $321.3K | $113.4K | $27.0K | $50.5K | $97.0K | $144.2K | |
| PP&E (Gross) | $12M | $6M | $6M | $4M | $2M | $2M | $671.2K | $416.4K | $310.7K | $288.8K | · | · | |
| Accum. Depreciation | $4M | $3M | $2M | $852.0K | $406.0K | $557.0K | $349.9K | $303.0K | $283.7K | $238.3K | · | · | |
| Goodwill | $2M | $2M | $2M | $2M | $816.0K | $651.0K | · | · | · | · | · | · | |
| Intangibles | $3M | $3M | $4M | $4M | $4M | $811.0K | $99.0K | $106.3K | $0 | · | · | · | |
| Other Non-current Assets | $51.0K | $1M | $28.0K | $272.0K | $318.0K | $17.0K | · | · | · | · | · | · | |
| Total Assets | $84M | $72M | $52M | $57M | $75M | $21M | $4M | $3M | $2M | $370.1K | $2M | $2M | |
| Accounts Payable | $16M | $13M | $13M | $8M | $7M | $7M | $639.9K | $380.5K | $393.3K | $245.9K | $173.3K | $161.4K | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | $1.5K | $54.3K | · | · | |
| Short-term Debt | · | · | · | · | · | $76.0K | · | · | · | $0 | · | · | |
| Current Liabilities | $17M | $15M | $9M | $9M | $8M | $12M | $4M | $2M | $973.6K | $1M | $173.3K | $161.4K | |
| Capital Leases | $2M | $2M | $1M | $2M | $632.0K | $828.0K | · | · | · | · | · | · | |
| Total Liabilities | $19M | $18M | $10M | $11M | $9M | $13M | $6M | $3M | $2M | $1M | $1M | $2M | |
| Long-term Debt | · | · | · | · | · | · | $6M | · | · | · | · | · | |
| Common Stock | $25.0K | $25.0K | $24.0K | $23.0K | $23.0K | $15.0K | $104.0K | $102.0K | $93.0K | $55.1K | $54.6K | $46.9K | |
| Paid-in Capital | $136M | $133M | $130M | $125M | $120M | $59M | $36M | $33M | $31M | $27M | $27M | $24M | |
| Retained Earnings | $-47M | $-57M | $-70M | $-61M | $-53M | $-50M | $-38M | $-33M | $-31M | $-28M | $-26M | $-24M | |
| Treasury Stock | $22M | $21M | $18M | $18M | $0 | · | $888.0K | · | · | · | · | · | |
| AOCI | $-687.0K | $-649.0K | $-1M | $-620.0K | $-16.0K | $28.0K | $-38.4K | $-34.3K | $-32.6K | $-57.4K | $-46.7K | $-31.7K | |
| Stockholders' Equity | $66M | $54M | $42M | $46M | $66M | $8M | $-2M | $157.0K | $-326.6K | $-993.6K | $813.2K | $36.2K | |
| Liabilities + Equity | $84M | $72M | $52M | $57M | $75M | $21M | $4M | $3M | $2M | $370.1K | $2M | $2M | |
| Shares Outstanding | 22,678,715 | 22,495,759 | 22,002,027 | 21,852,625 | 23,754,096 | 14,852,023 | 104,021,836 | 101,976,899 | 93,014,134 | 55,104,493 | 54,615,642 | 46,899,285 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $1M | $1M | $855.0K | $487.0K | $242.0K | $46.8K | $19.4K | $45.4K | $46.5K | $47.2K | $45.6K | |
| Stock-based Comp | $3M | $3M | $5M | $5M | $3M | $1M | $218.2K | $128.8K | $214.1K | $28.0K | $422.5K | $751.6K | |
| Deferred Tax | $2M | $-6M | $129.0K | $-120.0K | $-9.0K | $0 | · | · | · | · | · | · | |
| Amort. of Intangibles | $300.0K | $300.0K | $300.0K | $300.0K | $200.0K | $64.9K | $7.3K | $3.7K | · | · | · | · | |
| Other Non-cash | · | · | · | $-12M | · | $14M | $368.4K | · | · | · | · | · | |
| Operating Cash Flow | $-2M | $12M | $4M | $-14M | $-4M | $3M | $-4M | $-2M | $-1M | $-2M | $-2M | $-2M | |
| CapEx | $8M | $2M | $903.0K | $3M | $2M | $1M | $246.0K | $311.5K | $21.8K | $0 | $0 | $37.6K | |
| Investing Cash Flow | $-459.0K | $-11M | $-3M | $-5M | $-6M | $-2M | $-246.0K | $-421.5K | $-21.8K | $0 | $0 | $-37.6K | |
| Stock Issued | · | · | · | · | · | $500.0K | · | · | $4M | $0 | $2M | $0 | |
| Stock Repurchased | $1M | $4M | $0 | $18M | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $-18M | · | $500.0K | · | · | · | $0 | $2M | $0 | |
| Financing Cash Flow | $-1M | $-5M | $-422.0K | $-17M | $57M | $8M | $4M | $1M | $3M | $-36.9K | $3M | $1M | |
| Net Change in Cash | $-3M | $-4M | $430.0K | $-36M | $47M | $8M | $-8.5K | $-782.7K | $2M | $-2M | $766.0K | $-757.1K | |
| Taxes Paid | $706.0K | $0 | $48.0K | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | $-17M | · | $1M | $-4M | · | · | · | $-2M | $-2M | |
| Levered FCF | · | · | · | · | · | $872.7K | $-4M | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | 54.7% | · | 45.3% | 16.1% | · | · | 38.3% | 23.2% | 35.7% | |
| Operating Margin | · | · | · | -15.5% | · | -26.0% | -357.0% | · | · | -1098.6% | -1535.7% | -6249.8% | |
| Net Margin | · | · | · | -16.4% | · | -75.8% | -477.0% | · | · | -1249.3% | -1689.0% | -6408.7% | |
| Pretax Margin | · | · | · | -15.9% | · | -74.0% | -477.0% | · | · | -1249.3% | -1689.0% | -6408.7% | |
| EBITDA Margin | · | · | · | -13.7% | · | -24.9% | -352.0% | · | · | -1098.6% | -1535.7% | -6249.8% | |
| ROA | · | · | · | -11.9% | · | -101.3% | -141.7% | · | · | -150.7% | -137.0% | -150.5% | |
| ROE | · | · | · | -16.9% | · | -149.3% | 363.6% | · | · | 2133.3% | -808.7% | -279.2% | |
| ROIC | · | · | · | -16.7% | · | -52.5% | 166.4% | · | · | 170.3% | -390.1% | 90150.0% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | 4.8 | · | 1.4 | 0.8 | · | · | 0.2 | 11.7 | 8.8 | |
| Quick Ratio | · | · | · | 2.9 | · | 0.3 | 0.4 | · | · | 0.2 | 10.9 | 6.8 | |
| Interest Coverage | · | · | · | · | · | -18.5 | -8.0 | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | 0.7 | · | 1.3 | 0.3 | · | · | 0.1 | 0.1 | 0.0 | |
| Inventory Turnover | · | · | · | 1.4 | · | 3.1 | 1.4 | · | · | 3.7 | 1.4 | 0.5 | |
| Receivables Turnover | · | · | · | 11.4 | · | 26.0 | 4.0 | · | · | 4.3 | 6.4 | 3.1 |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 37.7% | 101.1% | -11.2% | 13.9% | 154.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 35.0% | 26.7% | 37.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 48.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -27.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -24.3% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $118M | $86M | $43M | $48M | $42M | $17M | $924.4K | $250.2K | $292.5K | $154.0K | $151.0K | $42.5K | |
| Net Income TTM | $10M | $13M | $-8M | $-8M | $-3M | $-13M | $-4M | $-2M | $-3M | $-2M | $-2M | $-3M | |
| Market Cap | · | · | · | $189M | · | $2.09B | $146M | · | · | $110M | $137M | $150M | |
| P/E | 45.6 | 35.1 | -15.8 | · | · | · | -28.0 | -32.0 | -28.0 | -40.0 | -50.0 | -64.0 | |
| P/S | · | · | · | 3.9 | · | 126.4 | 157.5 | · | · | 715.6 | 904.2 | 3532.9 | |
| P/B | · | · | · | 4.1 | · | 249.0 | -73.4 | · | · | -110.9 | 229.7 | -50960.2 | |
| P / Tangible Book | 6.9 | 8.9 | 3.5 | 4.7 | 5.7 | 301.4 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | -13.7 | · | 825.2 | -38.6 | · | · | -66.4 | -78.5 | -77.4 | |
| P / FCF | · | · | · | -11.1 | · | 1884.4 | -36.2 | · | · | · | -78.5 | -75.9 | |
| Earnings Yield | 2.2% | 2.9% | -6.3% | · | · | · | -3.6% | -3.1% | -3.6% | -2.5% | -2.0% | -1.6% |
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 | $29M | $35M | $28M | $29M | $26M | $28M | $21M | $20M | $17M | $16M | $7M | $12M | $8M | $16M | $12M | $12M | |
| Cost of Revenue | $12M | $14M | $11M | $11M | $10M | $10M | $8M | $8M | $7M | $7M | $4M | $5M | $3M | $7M | $6M | $5M | |
| Gross Profit | $17M | $21M | $17M | $18M | $16M | $18M | $13M | $13M | $10M | $9M | $3M | $6M | $5M | $9M | $7M | $6M | |
| Operating Expenses | $16M | $17M | $14M | $14M | $14M | $13M | $12M | $11M | $10M | $10M | $7M | $7M | $7M | $9M | $8M | $9M | |
| Operating Income | $928.0K | $4M | $3M | $3M | $2M | $4M | $828.0K | $2M | $-164.0K | $-695.0K | $-4M | $-992.0K | $-2M | $-301.0K | $-1M | $-3M | |
| Other Non-op | $19.0K | $-109.0K | $-6.0K | $18.0K | $0 | $1.0K | $3.0K | $2.0K | $1.0K | $41.0K | $-7.0K | $-33.0K | $-58.0K | · | · | · | |
| Pretax Income | $797.0K | $4M | $3M | $3M | $2M | $4M | $947.0K | $2M | $17.0K | $-498.0K | $-4M | $-1M | $-2M | $19.0K | $-1M | $-3M | |
| Income Tax | $-4.0K | $386.0K | $628.0K | $900.0K | $140.0K | $-6M | $-78.0K | $3.0K | $0 | $372.0K | $-124.0K | $17.0K | $-100.0K | $153.0K | $150.0K | $51.0K | |
| Net Income | $801.0K | $3M | $2M | $2M | $2M | $10M | $1M | $2M | $17.0K | $-829.0K | $-4M | $-1M | $-2M | $-134.0K | $-2M | $-3M | |
| EPS (Basic) | $0.04 | $0.15 | $0.10 | $0.11 | $0.07 | $0.43 | $0.05 | $0.09 | $0.00 | $-0.03 | $-0.19 | $-0.05 | $-0.10 | $-0.01 | $-0.07 | $-0.13 | |
| EPS (Diluted) | $0.03 | $0.14 | $0.09 | $0.10 | $0.07 | $0.42 | $0.04 | $0.09 | $0.00 | $-0.03 | $-0.19 | $-0.05 | $-0.10 | · | · | $-0.13 | |
| Shares (Basic) | 22,667,850 | -45,281,824 | 22,691,574 | 22,668,546 | 22,587,099 | -45,016,966 | 22,758,155 | 22,728,500 | 22,035,249 | -43,766,999 | 21,960,163 | 21,866,260 | 21,860,200 | -46,275,210 | 21,751,879 | 23,097,150 | |
| Shares (Diluted) | 23,829,637 | -48,003,898 | 24,103,760 | 23,951,297 | 24,098,635 | -46,840,513 | 23,410,159 | 23,731,076 | 22,838,827 | -43,766,999 | 21,960,163 | 21,866,260 | 21,860,200 | · | · | 23,097,150 | |
| EBITDA | $2M | · | $3M | $3M | $2M | · | $828.0K | $2M | $174.0K | · | $-4M | $-816.0K | $-2M | · | $-1M | $-3M |
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 | $7M | $14M | $6M | · | $8M | $17M | $20M | $25M | $24M | $20M | $14M | $15M | $14M | $20M | $24M | $26M | |
| Short-term Investments | $2M | $2M | $3M | · | $12M | $9M | · | · | · | $0 | · | · | · | · | · | · | |
| Receivables | $12M | $11M | $9M | $6M | $3M | $3M | $2M | $2M | $2M | $3M | $4M | $4M | $4M | $6M | $3M | $3M | |
| Inventory | $33M | $33M | $34M | $32M | $23M | $20M | $20M | $16M | $12M | $14M | $17M | $17M | $18M | $15M | $15M | $13M | |
| Prepaid Expense | $5M | $5M | $5M | · | $3M | $3M | $2M | $2M | $1M | $868.0K | $963.0K | $1M | $2M | $1M | $2M | $2M | |
| Current Assets | $59M | $64M | $57M | · | $49M | $51M | $44M | $44M | $39M | $38M | $35M | $38M | $38M | $43M | $44M | $44M | |
| PP&E (Net) | $7M | $8M | $7M | $7M | $5M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | $2M | |
| PP&E (Gross) | $12M | $12M | $11M | $10M | $8M | $6M | · | · | · | $6M | · | · | · | $4M | $4M | $3M | |
| Accum. Depreciation | $5M | $4M | $4M | $4M | $3M | $3M | · | · | · | $2M | · | · | · | $852.0K | $677.0K | $568.0K | |
| Goodwill | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Intangibles | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-current Assets | $132.0K | $51.0K | $51.0K | · | $689.0K | $1M | $2M | $35.0K | $24.0K | $28.0K | $204.0K | $188.0K | $253.0K | $272.0K | $154.0K | $364.0K | |
| Total Assets | $80M | $84M | $79M | · | $71M | $72M | $59M | $58M | $53M | $52M | $50M | $53M | $54M | $57M | $58M | $57M | |
| Accounts Payable | $11M | $16M | $13M | $14M | $11M | $13M | $11M | $9M | $5M | $6M | $5M | $6M | $6M | $8M | $7M | $9M | |
| Current Liabilities | $12M | $17M | $14M | · | $12M | $15M | $13M | $11M | $8M | $9M | $6M | $7M | $8M | $9M | $8M | $10M | |
| Capital Leases | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $999.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | |
| Total Liabilities | $13M | $19M | $15M | · | $14M | $18M | $14M | $12M | $10M | $10M | $7M | $9M | $9M | $11M | $11M | $11M | |
| Common Stock | $25.0K | $25.0K | $25.0K | · | $25.0K | $25.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $23.0K | $23.0K | $23.0K | $23.0K | $23.0K | |
| Paid-in Capital | $136M | $136M | $135M | · | $134M | $133M | $132M | $132M | $131M | $130M | $130M | $128M | $127M | $125M | $124M | $120M | |
| Retained Earnings | $-46M | $-47M | $-50M | $-53M | $-55M | $-57M | $-66M | $-67M | $-70M | $-70M | $-69M | $-65M | $-64M | $-61M | $-61M | $-60M | |
| Treasury Stock | $23M | $22M | $21M | · | $21M | $21M | $21M | $18M | $18M | $18M | $18M | $18M | $18M | $18M | $15M | $15M | |
| AOCI | $-332.0K | $-687.0K | $-595.0K | · | $-719.0K | $-649.0K | $-646.0K | $-1M | $-1M | $-1M | $-1M | $-2M | $-1M | $-620.0K | $-640.0K | $-1.0K | |
| Stockholders' Equity | $66M | $66M | $63M | $60M | $57M | $54M | $45M | $45M | $43M | $42M | $42M | $44M | $45M | $46M | $47M | $46M | |
| Liabilities + Equity | $80M | $84M | $79M | · | $71M | $72M | $59M | $58M | $53M | $52M | $50M | $53M | $54M | $57M | $58M | $57M | |
| Shares Outstanding | 22,684,340 | 22,678,715 | 22,694,966 | · | 22,667,235 | 22,495,759 | 22,498,389 | 22,776,895 | 22,209,767 | 22,002,027 | 21,977,027 | 21,866,261 | 21,866,261 | 21,852,625 | 22,236,602 | · |
Dòng tiền 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $635.0K | $498.0K | $618.0K | $559.0K | $440.0K | $378.0K | $438.0K | $337.0K | $338.0K | $341.0K | $339.0K | $306.0K | $276.0K | $217.0K | $257.0K | $206.0K | |
| Stock-based Comp | $535.0K | $774.0K | $735.0K | $722.0K | $840.0K | $788.0K | $819.0K | $858.0K | $938.0K | $686.0K | $2M | $1M | $1M | $1M | $3M | $561.0K | |
| Deferred Tax | $144.0K | $53.0K | $610.0K | $671.0K | $369.0K | $-6M | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $0 | $100.0K | $100.0K | |
| Other Non-cash | $-7M | · | · | · | $-7M | · | · | · | $3M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $-4M | $10M | $-2M | $-5M | $-4M | $7M | $-1M | $2M | $4M | $8M | $-1M | $1M | $-3M | $-1M | $-601.0K | $-4M | |
| CapEx | $621.0K | $2M | $2M | $939.0K | $3M | $965.0K | $689.0K | $522.0K | $171.0K | $561.0K | $194.0K | $-58.0K | $206.0K | $1M | $269.0K | $1M | |
| Investing Cash Flow | $-621.0K | $-1M | $1M | $5M | $-5M | $-10M | $-689.0K | $-522.0K | $-171.0K | $-561.0K | $-194.0K | $58.0K | $-2M | $-927.0K | $-301.0K | $-3M | |
| Stock Repurchased | $953.0K | $1M | $0 | $55.0K | $0 | $506.0K | $3M | · | · | $0 | $0 | $0 | $0 | · | $0 | $12M | |
| Net Stock Activity | $-953.0K | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-960.0K | $-1M | $6.0K | $67.0K | $26.0K | $-628.0K | $-3M | $-935.0K | $10.0K | $34.0K | $-456.0K | $0 | $0 | $-3M | $-1.0K | $-12M | |
| Net Change in Cash | $-6M | $7M | $-506.0K | $-668.0K | $-9M | $-3M | $-5M | $612.0K | $4M | $7M | $-2M | $934.0K | $-6M | $-4M | $-1M | $-19M | |
| Free Cash Flow | $-5M | · | · | · | $-6M | · | · | · | $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 | 59.9% | · | 60.1% | 61.6% | 60.8% | · | 62.4% | 62.0% | 57.9% | · | 44.6% | 53.9% | 62.4% | · | 55.4% | 52.7% | |
| Operating Margin | 3.2% | · | 10.2% | 11.7% | 6.5% | · | 4.0% | 9.4% | -0.98% | · | -58.0% | -7.1% | -23.7% | · | -11.3% | -22.5% | |
| Net Margin | 2.8% | · | 7.9% | 8.5% | 6.3% | · | 4.9% | 10.2% | 0.10% | · | -57.8% | -9.7% | -25.6% | · | -12.3% | -25.8% | |
| Pretax Margin | 2.7% | · | 10.2% | 11.7% | 6.9% | · | 4.5% | 10.3% | 0.10% | · | -59.5% | -9.6% | -26.3% | · | -11.1% | -25.4% | |
| EBITDA Margin | 5.4% | · | 10.2% | 11.7% | 8.2% | · | 4.0% | 9.4% | 1.0% | · | -58.0% | -7.1% | -20.4% | · | -11.3% | -22.5% | |
| ROA | 1.1% | · | 3.2% | · | 2.7% | · | 1.9% | 3.7% | 0.03% | · | -7.6% | -2.0% | -3.5% | · | -2.3% | -7.6% | |
| ROE | 1.3% | · | 4.2% | 4.6% | 3.3% | · | 2.4% | 4.6% | 0.04% | · | -9.2% | -2.5% | -4.1% | · | -2.7% | -10.2% | |
| ROIC | 1.4% | · | 3.5% | 4.0% | 2.8% | · | 2.0% | 4.2% | -0.38% | · | -9.4% | -1.9% | -4.3% | · | -3.3% | -5.8% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.0 | · | 4.2 | · | 4.0 | · | 3.5 | 3.9 | 4.7 | · | 6.0 | 5.2 | 5.0 | · | 5.2 | 4.6 | |
| Quick Ratio | 1.7 | · | 1.3 | · | 1.8 | · | 1.8 | 2.4 | 3.1 | · | 3.0 | 2.7 | 2.5 | · | 3.2 | 3.0 |
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 | 0.4 | · | 0.4 | · | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.3 | |
| Inventory Turnover | 0.4 | · | 0.4 | 0.5 | 0.6 | · | 0.4 | 0.5 | 0.5 | · | 0.2 | 0.3 | 0.2 | · | 0.5 | 0.5 | |
| Receivables Turnover | 4.0 | · | 5.1 | 7.0 | 11.8 | · | 7.2 | 7.0 | 5.8 | · | 2.2 | 3.4 | 3.2 | · | 6.9 | 6.1 |
Định giá (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $112M | · | $104M | $96M | $84M | · | $65M | $56M | $44M | · | $39M | $44M | $40M | · | $41M | $42M | |
| Net Income TTM | $7M | · | $7M | $7M | $5M | · | · | $-2M | $-5M | · | $-9M | $-8M | $-10M | · | $-10M | $-6M | |
| Market Cap | $290M | · | $463M | · | $583M | · | $261M | $266M | $266M | · | $76M | $102M | $181M | · | $199M | · | |
| P/E | 44.1 | · | 68.0 | 88.9 | 128.7 | · | -193.2 | -77.9 | -35.2 | · | · | · | · | · | · | · | |
| P/S | 2.6 | · | 4.5 | · | 6.9 | · | 4.0 | 4.8 | 6.1 | · | 1.9 | 2.3 | 4.5 | · | 4.9 | · | |
| P/B | 4.4 | · | 7.3 | · | 10.3 | · | 5.9 | 5.9 | 6.2 | · | 1.8 | 2.3 | 4.0 | · | 4.2 | · | |
| P / Tangible Book | 4.7 | · | 8.0 | · | 11.4 | · | 6.7 | 6.7 | 7.1 | · | 2.1 | 2.7 | 4.7 | · | 4.8 | · | |
| P / Cash Flow | -65.5 | · | · | · | -154.4 | · | · | · | 67.4 | · | · | · | -53.6 | · | · | · | |
| P / FCF | -57.5 | · | · | · | -90.9 | · | · | · | 70.5 | · | · | · | -50.6 | · | · | · | |
| Earnings Yield | 2.3% | · | 1.5% | 1.1% | 0.78% | · | -0.52% | -1.3% | -2.8% | · | · | · | · | · | · | · |
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
| 2025-11-30 | 2025-03-31 | 2024-11-30 | 2023-11-30 | 2022-11-30 | |
|---|---|---|---|---|---|
| Doanh thu | $118M | — | $86M | $43M | $48M |
| Biên lợi nhuận gộp % | — | — | — | — | 54.7% |
| Biên lợi nhuận hoạt động % | — | — | — | — | -15.5% |
| Thu nhập ròng | $10M | — | $13M | $-8M | $-8M |
| EPS pha loãng | $0.40 | — | $0.55 | $-0.37 | — |
Bảng cân đối kế toán
| 2025-11-30 | 2025-03-31 | 2024-11-30 | 2023-11-30 | 2022-11-30 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | — | — | — | — | 4.8 |
| Tỷ lệ thanh toán nhanh | — | — | — | — | 2.9 |
Dòng tiền
| 2025-11-30 | 2025-03-31 | 2024-11-30 | 2023-11-30 | 2022-11-30 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | — | — | — | $-17M |
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.