CPIX Cumberland Pharmaceuticals Inc. - Common Stock
$5,53
Giá · Tháng 5 22, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$2–$6
83% of range
Đánh giá của nhà phân tích
HOLD
6 analysts
Mục tiêu giá
—
P/E (TTM)
-20.9
ROE
-11.9%
Biên lợi nhuận ròng
-6.4%
CPIX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$5.53
Vốn Hóa
$60M
P/E (TTM)
-20.9
EPS (TTM)
$-0.19
Doanh thu (TTM)
$45M
Tỷ suất cổ tức
—
ROE
-11.9%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$2 – $6
CPIX 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
$45M
2016-12-31
→
2025-12-31
EPS
$-0.19
2016-12-31
→
2025-12-31
Dòng tiền tự do
$5M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-6.4%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
CPIX
Trung vị ngành
P/E (TTM)
-20.9
22.6
P/S (TTM)
1.3
13.3
P/B
2.4
3.5
EV / EBITDA
35.5
—
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
CPIX
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-6.3%
—
Net Profit Margin (Biên lợi nhuận ròng)
-6.4%
-6.4%
ROA
-3.7%
-62.6%
ROE
-11.9%
-59.0%
ROIC
-11.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
CPIX
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
0.0
Current Ratio (Tỷ số thanh toán hiện hành)
1.0
2.7
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.8
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
CPIX
Trung vị ngành
Revenue YoY (Doanh thu YoY)
17.6%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
1.9%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
3.5%
—
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
CPIX
Trung vị ngành
CPIX 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
BÁN
6 nhà phân tích
- Mua mạnh 0 0,0%
- Mua 0 0,0%
- Giữ 3 50,0%
- Bán 1 16,7%
- Bán mạnh 2 33,3%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.13 | — | — |
| Ngày 31 tháng 12 năm 2025 | $-0.01 | — | — |
| Ngày 30 tháng 9 năm 2025 | $-0.06 | — | — |
| Ngày 30 tháng 6 năm 2025 | $0.02 | — | — |
| Ngày 31 tháng 3 năm 2025 | $0.16 | — | — |
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 |
|---|---|---|---|---|---|---|
| CPIX | $60M | -20.9 | 17.6% | -6.4% | -11.9% | — |
| AARD | $286M | -4.5 | — | — | -47.3% | — |
| VRCA | $143M | -4.9 | 370.2% | -50.3% | -492.8% | — |
| TELO | $46M | -4.0 | — | — | -325.7% | — |
| BTMD | — | 3.5 | -2.5% | 14.1% | -32.9% | — |
| PLRX | $75M | -0.5 | -83.7% | — | -74.4% | — |
| RFL | — | -1.6 | 44.0% | -3328.2% | -34.6% | — |
| IMA | — | -0.7 | -77.1% | -5668.6% | 192.1% | — |
| FLNA | — | — | — | — | -112.1% | — |
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 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $45M | $38M | $40M | $42M | $36M | $37M | $34M | $29M | $41M | $33M | $900.0K | $600.0K | |
| Cost of Revenue | $7M | $7M | $6M | $9M | $9M | $9M | $7M | $6M | $7M | $6M | $5M | $5M | |
| R&D Expense | $6M | $5M | $6M | $7M | $6M | $6M | $7M | $8M | $4M | $3M | $4M | $3M | |
| SG&A Expense | $12M | $11M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | $9M | $8M | $8M | |
| Operating Expenses | $47M | $44M | $49M | $48M | $44M | $44M | $44M | $41M | $45M | $34M | $32M | $33M | |
| Operating Income | $-3M | $-6M | $-10M | $-6M | $-8M | $-6M | $-9M | $-11M | $-4M | $-1M | $1M | $4M | |
| Interest Expense | $496.0K | $605.5K | $667.9K | $586.0K | $98.0K | $263.6K | $246.2K | $195.8K | $92.9K | $106.4K | $73.9K | $67.1K | |
| Interest Income | $476.7K | $334.4K | $286.9K | $98.4K | $26.1K | $75.3K | $243.4K | $564.5K | $299.3K | $204.7K | $209.2K | $251.4K | |
| Pretax Income | $-3M | $-6M | $-6M | $-6M | $-6M | $-7M | $-9M | $-11M | $-4M | $-1M | $1M | $4M | |
| Income Tax | $40.3K | $-22.7K | $45.8K | $68.8K | $34.9K | $55.9K | $-79.3K | $16.6K | $4M | $-330.9K | $575.8K | $1M | |
| Net Income | $-3M | $-6M | $-6M | $-6M | $-4M | $-3M | $-4M | $-7M | $-8M | $-944.7K | $731.4K | $2M | |
| EPS (Basic) | $-0.19 | $-0.46 | $-0.44 | $-0.38 | $-0.24 | $-0.22 | $-0.23 | $-0.45 | $-0.50 | $-0.06 | $0.04 | $0.14 | |
| EPS (Diluted) | $-0.19 | $-0.46 | $-0.44 | $-0.38 | $-0.24 | $-0.22 | $-0.23 | $-0.45 | $-0.50 | $-0.06 | $0.04 | $0.14 | |
| Shares (Basic) | 14,854,619 | 14,060,272 | 14,298,774 | 14,563,592 | 14,904,834 | 15,162,184 | 15,396,098 | 15,614,052 | 15,911,577 | 16,236,525 | 16,715,970 | 17,617,765 | |
| Shares (Diluted) | 14,854,619 | 14,060,272 | 14,298,774 | 14,563,592 | 14,904,834 | 15,162,184 | 15,396,098 | 15,614,052 | 15,911,577 | 16,236,525 | 17,094,754 | 17,899,632 | |
| EBITDA | $1M | $-2M | $-5M | $-376.8K | $-3M | $-2M | $781.2K | $-4M | $-1M | $963.8K | $3M | $6M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $11M | $18M | $18M | $20M | $27M | $25M | $28M | $28M | $45M | $35M | $38M | $40M | |
| Short-term Investments | · | · | · | · | · | · | $0 | $8M | $5M | $16M | $15M | $15M | |
| Receivables | $17M | $12M | $10M | $13M | $7M | $12M | $8M | $8M | $8M | $7M | $6M | $6M | |
| Inventory | $6M | $4M | $5M | $10M | $8M | $11M | $9M | $12M | $7M | $5M | $4M | $6M | |
| Prepaid Expense | $2M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $1M | $1M | |
| Other Current Assets | · | · | · | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $4M | $5M | |
| Current Assets | $37M | $36M | $36M | $46M | $46M | $50M | $50M | $59M | $69M | $66M | $65M | $71M | |
| PP&E (Net) | $264.7K | $277.4K | $367.9K | $284.0K | $442.6K | $574.2K | $747.8K | $771.2K | $528.9K | $464.5K | $536.5K | $651.0K | |
| PP&E (Gross) | $3M | $3M | $3M | $2M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | |
| Accum. Depreciation | $3M | $2M | $2M | $2M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Goodwill | $914.0K | $914.0K | $914.0K | $914.0K | $882.0K | $882.0K | $882.0K | $784.0K | $0 | · | · | · | |
| Intangibles | $14M | $18M | $23M | $31M | $24M | $28M | $31M | $34M | $21M | $22M | $21M | $22M | |
| Other Non-current Assets | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | |
| Total Assets | $77M | $76M | $82M | $93M | $84M | $96M | $105M | $113M | $93M | $93M | $92M | $95M | |
| Accounts Payable | $19M | $14M | $14M | $11M | $10M | $13M | $10M | $11M | $9M | $8M | $3M | $3M | |
| Accrued Liabilities | $13M | $12M | $14M | $18M | $9M | $11M | $11M | $17M | $9M | $7M | $10M | $11M | |
| Current Liabilities | $37M | $32M | $28M | $29M | $19M | $26M | $24M | $28M | $18M | $15M | $12M | $14M | |
| Capital Leases | $4M | $5M | $5M | $5M | $90.0K | $1M | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | $6M | $6M | $6M | $8M | $7M | $8M | $9M | $9M | $2M | $1M | $987.4K | $902.8K | |
| Total Liabilities | $52M | $53M | $53M | $57M | $42M | $50M | $53M | $57M | $29M | $20M | $15M | $15M | |
| Total Debt | $0 | $5M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | · | · | · | $47M | $48M | $49M | $50M | $51M | $52M | $55M | $57M | $62M | |
| Retained Earnings | $-27M | $-24M | $-17M | $-11M | $-6M | $-2M | $1M | $5M | $12M | $19M | $20M | $19M | |
| Stockholders' Equity | $25M | $23M | $30M | $36M | $43M | $47M | $51M | $56M | $64M | $73M | $77M | $81M | |
| Liabilities + Equity | $77M | $76M | $82M | $93M | $84M | $96M | $105M | $113M | $93M | $93M | $92M | $95M | |
| Shares Outstanding | 14,956,627 | 13,952,624 | 14,121,833 | 14,366,616 | 14,742,754 | 14,988,429 | 15,263,555 | 15,481,497 | 15,723,075 | 16,074,176 | 16,379,501 | 17,118,993 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $5M | $5M | $5M | $5M | $5M | $4M | $3M | $3M | $2M | $2M | $2M | |
| Stock-based Comp | $408.3K | $301.9K | $365.0K | $447.5K | $741.9K | $1M | $1M | $1M | $1M | $852.1K | $622.5K | $761.7K | |
| Deferred Tax | · | · | · | $0 | $0 | $21.8K | $65.4K | $81.9K | $4M | $619.6K | $490.2K | $-309.3K | |
| Amort. of Intangibles | $4M | $5M | $8M | $5M | $4M | $4M | $4M | $3M | $2M | $2M | $2M | $2M | |
| Other Non-cash | $3M | $663.1K | $7M | $8M | $5M | $3M | $638.6K | $6M | $-548.6K | $-2M | $2M | $2M | |
| Operating Cash Flow | $5M | $-612.2K | $6M | $8M | $6M | $5M | $3M | $3M | $-557.7K | $569.5K | $6M | $7M | |
| CapEx | $97.9K | $66.5K | $281.3K | $102.1K | $103.5K | $140.8K | $246.2K | $455.6K | $276.0K | $130.9K | $143.0K | $163.3K | |
| Investing Cash Flow | $-5M | $57.8K | $-105.7K | $-14M | $-501.9K | $-2M | $2M | $-28M | $10M | $-3M | $-2M | $-6M | |
| Stock Issued | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $263.5K | $579.0K | $740.5K | $1M | $1M | $2M | $3M | $3M | $4M | $3M | $5M | $4M | |
| Net Stock Activity | $4M | $-579.0K | $-740.5K | $-1M | $-1M | $-2M | $-3M | $-3M | $-4M | $-3M | $-5M | $-4M | |
| Financing Cash Flow | $-7M | $196.9K | $-7M | $-2M | $-4M | $-7M | $-5M | $7M | $2M | $-1M | $-5M | $-2M | |
| Net Change in Cash | $-7M | $-357.4K | $-1M | $-7M | $2M | $-3M | $273.7K | $-17M | $11M | $-4M | $-2M | $-1M | |
| Taxes Paid | $-3.5K | $15.0K | $108.8K | $3.3K | $-327 | $-91.5K | $16.7K | $15.4K | $18.0K | $-8.4K | $52.2K | $17.1K | |
| Free Cash Flow | $5M | $-678.6K | $6M | $8M | $6M | $5M | $3M | $3M | $-833.7K | $438.6K | $6M | $7M | |
| Levered FCF | $4M | $-1M | $5M | $8M | $6M | $5M | $3M | $2M | $-1M | $358.6K | $6M | $6M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -6.3% | -17.0% | -24.2% | -13.6% | -21.3% | -17.0% | -7.6% | -18.1% | -255.1% | -71.7% | 123.5% | 593.1% | |
| Net Margin | -6.4% | -17.1% | -15.9% | -13.3% | -9.8% | -8.9% | -7.4% | -17.1% | -498.7% | -47.2% | 81.3% | 404.0% | |
| Pretax Margin | -6.3% | -17.1% | -15.9% | -13.3% | -15.5% | -17.5% | -7.6% | -17.2% | -242.2% | -66.7% | 138.5% | 623.9% | |
| EBITDA Margin | 3.0% | -4.0% | -11.7% | -0.90% | -8.5% | -4.4% | 1.6% | -10.8% | -89.6% | 48.2% | 373.2% | 924.7% | |
| ROA | -3.7% | -8.2% | -7.2% | -6.3% | -3.9% | -3.3% | -3.3% | -6.8% | -8.6% | -1.0% | 0.78% | 2.6% | |
| ROE | -11.9% | -24.7% | -19.1% | -14.1% | -7.8% | -6.8% | -6.6% | -11.6% | -11.6% | -1.3% | 0.93% | 3.0% | |
| ROIC | -11.4% | -22.9% | -32.5% | -15.9% | -18.0% | -13.7% | -6.9% | -13.3% | -13.2% | -1.5% | 0.78% | 2.8% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.2 | 1.3 | 1.6 | 2.4 | 1.9 | 2.1 | 2.1 | 3.9 | 4.4 | 5.4 | 5.2 | |
| Quick Ratio | 0.8 | 0.9 | 1.0 | 1.2 | 1.8 | 1.4 | 1.6 | 1.6 | 3.3 | 3.9 | 4.7 | 4.4 | |
| Debt / Equity | 0.0 | 0.2 | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | -5.6 | -10.6 | -14.3 | -9.7 | -78.3 | -24.2 | -14.7 | -37.7 | -43.9 | -13.5 | 15.1 | 53.1 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Inventory Turnover | 1.3 | 1.5 | 0.8 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 1.2 | 1.2 | 1.0 | 0.9 | |
| Receivables Turnover | 3.1 | 3.5 | 3.5 | 4.2 | 3.7 | 3.7 | 5.4 | 5.0 | 0.2 | 0.3 | 0.2 | 0.1 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 17.6% | -4.3% | -5.9% | 16.8% | -3.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.9% | 1.7% | 1.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.5% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $45M | $38M | $40M | $42M | $36M | $37M | $34M | $29M | $41M | $33M | $900.0K | $600.0K | |
| Net Income TTM | $-3M | $-6M | $-6M | $-6M | $-4M | $-3M | $-4M | $-7M | $-8M | $-944.7K | $731.4K | $2M | |
| Market Cap | $60M | $33M | $25M | $32M | $69M | $44M | $79M | $95M | $116M | $88M | $86M | $102M | |
| Enterprise Value | $48M | $20M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -20.9 | -5.2 | -4.1 | -5.9 | -19.5 | -13.4 | -22.4 | -13.4 | -14.7 | -91.7 | 131.5 | 42.7 | |
| P/S | 1.3 | 0.9 | 0.6 | 0.8 | 1.9 | 1.2 | 2.3 | 3.2 | 2.8 | 2.7 | 95.7 | 170.6 | |
| P/B | 2.4 | 1.4 | 0.9 | 0.9 | 1.6 | 0.9 | 1.5 | 1.7 | 1.8 | 1.2 | 1.1 | 1.3 | |
| P / Tangible Book | 6.0 | 8.3 | 4.2 | 6.8 | 3.8 | 2.5 | · | · | · | · | · | · | |
| P / Cash Flow | 12.1 | -54.0 | 4.1 | 3.8 | 10.9 | 8.2 | 25.7 | 30.5 | -207.5 | 155.2 | 14.7 | 15.3 | |
| P / FCF | 12.3 | -48.7 | 4.3 | 3.9 | 11.0 | 8.4 | 28.0 | 35.7 | -138.8 | 201.6 | 15.0 | 15.7 | |
| EV / EBITDA | 35.5 | -13.2 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 9.9 | -29.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.1 | 0.5 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -4.8% | -19.4% | -24.6% | -16.9% | -5.1% | -7.5% | -4.5% | -7.5% | -6.8% | -1.1% | 0.76% | 2.3% |
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 | $9M | $14M | $8M | $11M | $12M | $10M | $9M | $10M | $8M | $9M | $10M | $11M | $9M | $9M | $11M | $10M | |
| Cost of Revenue | $2M | $2M | $988.8K | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $3M | $2M | $2M | |
| R&D Expense | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | |
| SG&A Expense | $3M | $4M | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $4M | $2M | $2M | |
| Operating Expenses | $12M | $15M | $10M | $12M | $10M | $12M | $11M | $11M | $10M | $16M | $12M | $11M | $11M | $11M | $12M | $12M | |
| Operating Income | $-3M | $-1M | $-2M | $-747.5K | $1M | $-2M | $-2M | $-1M | $-2M | $-6M | $-2M | $22.9K | $-2M | $-2M | $-288.6K | $-2M | |
| Interest Expense | $85.8K | $112.9K | $109.7K | $109.5K | $163.8K | $223.3K | $137.4K | $126.3K | $118.5K | $178.8K | $110.1K | $192.6K | $186.4K | $179.5K | $149.3K | $137.6K | |
| Interest Income | $78.0K | $92.0K | $131.6K | $127.5K | $125.7K | $106.7K | $69.2K | $61.8K | $96.7K | $81.0K | $98.6K | $57.1K | $50.2K | $45.7K | $21.6K | $15.1K | |
| Pretax Income | $-3M | $-1M | $-2M | $-729.5K | $1M | $-2M | $-2M | $-1M | $-2M | $-6M | $-1M | $869.1K | $179.2K | $-2M | $-416.3K | $-1M | |
| Income Tax | $3.9K | $23.2K | $5.7K | $5.7K | $5.7K | $-57.0K | $11.4K | $11.4K | $11.4K | $25.0K | $6.9K | $6.9K | $6.9K | $48.1K | $6.9K | $6.9K | |
| Net Income | $-3M | $-1M | $-2M | $-740.7K | $1M | $-2M | $-2M | $-1M | $-2M | $-6M | $-1M | $872.2K | $192.2K | $-2M | $-408.6K | $-1M | |
| EPS (Basic) | $-0.22 | $-0.09 | $-0.13 | $-0.05 | $0.08 | $-0.13 | $-0.11 | $-0.08 | $-0.14 | $-0.44 | $-0.07 | $0.06 | $0.01 | $-0.17 | $-0.03 | $-0.09 | |
| EPS (Diluted) | $-0.22 | $-0.09 | $-0.13 | $-0.05 | $0.08 | $-0.13 | $-0.11 | $-0.08 | $-0.14 | $-0.44 | $-0.07 | $0.06 | $0.01 | $-0.17 | $-0.03 | $-0.09 | |
| Shares (Basic) | 14,960,210 | -30,007,033 | 14,958,534 | 14,960,596 | 14,942,522 | -28,208,595 | 14,052,754 | 14,118,091 | 14,098,022 | -28,731,488 | 14,277,229 | 14,393,711 | 14,359,322 | -29,294,014 | 14,477,478 | 14,688,505 | |
| Shares (Diluted) | 14,960,210 | -30,324,335 | 14,958,534 | 14,960,596 | 15,259,824 | -28,208,595 | 14,052,754 | 14,118,091 | 14,098,022 | -29,120,562 | 14,277,229 | 14,554,264 | 14,587,843 | -29,294,014 | 14,477,478 | 14,688,505 | |
| EBITDA | $-2M | · | $-2M | $-747.5K | $2M | · | $-2M | $-1M | $-718.6K | · | $-2M | $22.9K | $-276.0K | · | $-288.6K | $-2M |
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 | $11M | $11M | $15M | $16M | $15M | $18M | $17M | $17M | $19M | $18M | $19M | $18M | $16M | $20M | $20M | $18M | |
| Receivables | $14M | $17M | $10M | $10M | $10M | $12M | $11M | $12M | $11M | $10M | $13M | $12M | $15M | $13M | $15M | $13M | |
| Inventory | $5M | $6M | $3M | $3M | $4M | $4M | $5M | $4M | $4M | $5M | $9M | $11M | $10M | $10M | $11M | $9M | |
| Prepaid Expense | $2M | $2M | $1M | $2M | $2M | $3M | $2M | $2M | $3M | $3M | · | · | · | $3M | · | · | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $2M | $2M | $3M | · | $4M | $3M | |
| Current Assets | $33M | $37M | $30M | $31M | $32M | $36M | $35M | $36M | $36M | $36M | $42M | $44M | $44M | $46M | $49M | $44M | |
| PP&E (Net) | $237.4K | $264.7K | $293.4K | $297.8K | $298.7K | $277.4K | $312.0K | $337.1K | $369.5K | $367.9K | $377.4K | $384.4K | $354.9K | $284.0K | $490.8K | $457.5K | |
| PP&E (Gross) | · | $3M | · | · | · | $3M | · | · | · | $3M | · | · | · | $2M | · | · | |
| Accum. Depreciation | · | $3M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | |
| Goodwill | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $914.0K | $2M | $2M | |
| Intangibles | $13M | $14M | $15M | $16M | $17M | $18M | $19M | $20M | $22M | $23M | $27M | $28M | $29M | $31M | $29M | $33M | |
| Other Non-current Assets | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | |
| Total Assets | $71M | $77M | $66M | $68M | $70M | $76M | $77M | $79M | $82M | $82M | $88M | $89M | $89M | $93M | $91M | $93M | |
| Accounts Payable | $17M | $19M | $14M | $13M | $14M | $14M | $12M | $13M | $13M | $14M | $11M | $11M | $11M | $11M | $12M | $11M | |
| Accrued Liabilities | · | $13M | · | · | · | $12M | · | · | · | $14M | · | · | · | $18M | · | · | |
| Current Liabilities | $34M | $37M | $24M | $24M | $26M | $32M | $31M | $25M | $26M | $28M | $27M | $27M | $26M | $29M | $25M | $24M | |
| Capital Leases | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $0 | $0 | |
| Other Non-current Liabilities | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $6M | $6M | $7M | $7M | $8M | · | · | |
| Total Liabilities | $50M | $52M | $40M | $40M | $42M | $53M | $52M | $52M | $54M | $53M | $52M | $53M | $53M | $57M | $52M | $53M | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | $47M | $47M | $47M | · | $48M | $48M | |
| Retained Earnings | $-30M | $-27M | $-25M | $-23M | $-23M | $-24M | $-22M | $-21M | $-19M | $-17M | $-11M | $-10M | $-11M | $-11M | $-9M | $-8M | |
| Stockholders' Equity | $22M | $25M | $26M | $28M | $29M | $23M | $25M | $26M | $27M | $30M | $36M | $37M | $36M | $36M | $39M | $39M | |
| Liabilities + Equity | $71M | $77M | $66M | $68M | $70M | $76M | $77M | $79M | $82M | $82M | $88M | $89M | $89M | $93M | $91M | $93M | |
| Shares Outstanding | 14,983,107 | 14,956,627 | 14,956,627 | 14,959,937 | 14,961,137 | 13,952,624 | 14,010,736 | 14,083,183 | 14,159,954 | 14,121,833 | 14,217,926 | 14,330,990 | 14,430,047 | 14,366,316 | 14,436,583 | 14,649,693 |
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 | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $511.5K | $2M | $2M | |
| Stock-based Comp | $106.8K | $172.2K | $81.3K | $80.7K | $74.2K | $74.8K | $76.4K | $72.0K | $78.8K | $93.9K | $83.1K | $97.9K | $90.2K | $126.9K | $188.4K | $-27.8K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $5M | $1M | $1M | $1M | $458.2K | $1M | $2M | |
| Other Non-cash | $2M | · | · | · | $2M | · | · | · | $-1M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $387.0K | $3.0K | $187.2K | $843.8K | $4M | $2M | $475.5K | $-855.7K | $-2M | $1M | $1M | $5M | $-1M | $4M | $3M | $2M | |
| CapEx | $0 | $-1 | $23.8K | $26.5K | $47.6K | $2.3K | $15.4K | $7.2K | $41.6K | $48.7K | $53.1K | $72.2K | $107.3K | $-153.5K | $91.4K | $137.3K | |
| Investing Cash Flow | $-61.2K | $-3M | $-690.8K | $285.9K | $-1M | $-26.8K | $189.6K | $-46.8K | $-58.2K | $260.6K | $-95.1K | $-96.8K | $-174.5K | $-640.8K | $680.8K | $-172.6K | |
| Stock Issued | · | · | · | $0 | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $61.0K | $0 | $10.4K | $7.2K | $245.9K | $98.4K | $98.8K | $134.2K | $247.6K | $189.0K | $201.7K | $162.8K | $187.1K | $189.7K | $75.1K | $208.2K | |
| Net Stock Activity | $-61.0K | · | · | $0 | $4M | · | · | · | $-247.6K | · | · | · | $-187.1K | · | · | · | |
| Financing Cash Flow | $-763.3K | $-681.7K | $-386.9K | $-150.8K | $-6M | $-1M | $-536.8K | $-309.6K | $2M | $-1M | $-882.6K | $-3M | $-2M | $-3M | $-2M | $-1M | |
| Net Change in Cash | $-437.4K | $-4M | $-890.5K | $978.9K | $-3M | $499.4K | $128.3K | $-1M | $226.9K | $-186.3K | $258.9K | $2M | $-3M | $216.4K | $1M | $949.8K | |
| Free Cash Flow | $387.0K | · | · | · | $4M | · | · | · | $-2M | · | · | · | $-2M | · | · | · | |
| Levered FCF | $301.1K | · | · | · | $4M | · | · | · | $-2M | · | · | · | $-2M | · | · | · |
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 | -34.3% | · | -23.7% | -6.9% | 11.0% | · | -18.6% | -10.4% | -22.0% | · | -18.5% | 0.21% | -16.6% | · | -2.5% | -17.9% | |
| Net Margin | -36.0% | · | -23.4% | -6.8% | 10.7% | · | -17.0% | -11.0% | -22.9% | · | -10.4% | 8.0% | 2.1% | · | -3.6% | -13.0% | |
| Pretax Margin | -34.4% | · | -23.4% | -6.7% | 10.7% | · | -16.8% | -11.1% | -22.2% | · | -10.5% | 8.0% | 1.9% | · | -3.6% | -13.2% | |
| EBITDA Margin | -20.3% | · | -23.7% | -6.9% | 19.8% | · | -18.6% | -10.4% | -8.5% | · | -18.5% | 0.21% | -3.0% | · | -2.5% | -17.9% | |
| ROA | -4.7% | · | -2.7% | -1.0% | 1.7% | · | -1.9% | -1.3% | -2.3% | · | -1.2% | 0.96% | 0.21% | · | -0.46% | -1.5% | |
| ROE | -13.1% | · | -7.6% | -2.7% | 4.5% | · | -5.1% | -3.4% | -6.1% | · | -2.8% | 2.3% | 0.50% | · | -0.95% | -3.1% | |
| ROIC | -14.5% | · | -7.5% | -2.7% | 4.5% | · | -6.9% | -3.9% | -6.8% | · | -5.2% | 0.06% | -4.0% | · | -0.76% | -4.7% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | · | 1.2 | 1.3 | 1.2 | · | 1.1 | 1.4 | 1.4 | · | 1.5 | 1.6 | 1.7 | · | 1.9 | 1.8 | |
| Quick Ratio | 0.7 | · | 1.1 | 1.1 | 1.0 | · | 0.9 | 1.2 | 1.1 | · | 1.1 | 1.1 | 1.2 | · | 1.4 | 1.3 | |
| Interest Coverage | -36.5 | · | -17.9 | -6.8 | 7.9 | · | -12.3 | -8.1 | -15.8 | · | -17.0 | 0.1 | -8.2 | · | -1.9 | -13.4 |
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 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.4 | · | 0.3 | 0.5 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.2 | |
| Receivables Turnover | 0.7 | · | 0.8 | 1.0 | 1.1 | · | 0.8 | 0.8 | 0.7 | · | 0.7 | 0.9 | 0.6 | · | 0.9 | 0.9 |
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 | $42M | · | $41M | $42M | $41M | · | $37M | $38M | $39M | · | $39M | $41M | $40M | · | $41M | $38M | |
| Net Income TTM | $-7M | · | $-3M | $-3M | $-3M | · | $-11M | $-10M | $-8M | · | $-2M | $-2M | $-4M | · | $-7M | $-8M | |
| Market Cap | $49M | · | $47M | $50M | $63M | · | $18M | $22M | $24M | · | $27M | $21M | $28M | · | $35M | $30M | |
| P/E | -6.6 | · | -13.0 | -15.2 | -16.9 | · | -1.7 | -2.1 | -2.8 | · | -11.1 | -11.3 | -7.0 | · | -5.1 | -4.1 | |
| P/S | 1.2 | · | 1.1 | 1.2 | 1.5 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.5 | 0.7 | · | 0.8 | 0.8 | |
| P/B | 2.3 | · | 1.8 | 1.8 | 2.2 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.6 | 0.8 | · | 0.9 | 0.8 | |
| P / Tangible Book | 6.1 | · | 4.6 | 4.5 | 5.9 | · | 4.0 | 4.3 | 4.7 | · | 3.4 | 2.6 | 4.6 | · | 4.5 | 6.7 | |
| P / Cash Flow | 125.8 | · | · | · | 16.2 | · | · | · | -11.1 | · | · | · | -19.8 | · | · | · | |
| P / FCF | 125.8 | · | · | · | 16.4 | · | · | · | -10.9 | · | · | · | -18.4 | · | · | · | |
| Earnings Yield | -15.1% | · | -7.7% | -6.6% | -5.9% | · | -60.2% | -47.7% | -35.1% | · | -9.0% | -8.8% | -14.4% | · | -19.5% | -24.5% |
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 | $45M | $38M | $40M | $42M | $36M |
| Biên lợi nhuận hoạt động % | -6.3% | -17.0% | -24.2% | -13.6% | -21.3% |
| Thu nhập ròng | $-3M | $-6M | $-6M | $-6M | $-4M |
| EPS pha loãng | $-0.19 | $-0.46 | $-0.44 | $-0.38 | $-0.24 |
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 | 0.0 | 0.2 | — | — | — |
| Tỷ số thanh toán hiện hành | 1.0 | 1.2 | 1.3 | 1.6 | 2.4 |
| Tỷ lệ thanh toán nhanh | 0.8 | 0.9 | 1.0 | 1.2 | 1.8 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $5M | $-678.6K | $6M | $8M | $6M |
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.