CVV CVD Equipment Corporation - Common Stock
$5,83
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 14, 2026
Phạm vi 52 tuần
$2–$8
56% of range
Đánh giá của nhà phân tích
—
Mục tiêu giá
—
P/E (TTM)
-13.4
ROE
-6.3%
Biên lợi nhuận ròng
-6.2%
CVV Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$5.83
Vốn Hóa
$21M
P/E (TTM)
-13.4
EPS (TTM)
$-0.23
Doanh thu (TTM)
$26M
Tỷ suất cổ tức
—
ROE
-6.3%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$2 – $8
CVV 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
$26M
2022-12-31
→
2025-12-31
EPS
$-0.23
2022-12-31
→
2025-12-31
Dòng tiền tự do
$-4M
2022-12-31
→
2025-12-31
Biên lợi nhuận
-6.2%
2022-12-31
→
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
CVV
Trung vị ngành
P/E (TTM)
-13.4
37.0
P/S (TTM)
0.8
6.6
P/B
0.9
7.5
EV / EBITDA
-6.7
—
Price / FCF (Giá / FCF)
-5.8
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
CVV
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
28.3%
31.1%
Operating Margin (Biên lợi nhuận hoạt động)
-7.4%
—
Net Profit Margin (Biên lợi nhuận ròng)
-6.2%
-22.2%
ROA
-5.4%
-18.5%
ROE
-6.3%
-28.5%
ROIC
-7.7%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
CVV
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
3.8
Current Ratio (Tỷ số thanh toán hiện hành)
6.1
4.5
Quick Ratio (Tỷ lệ thanh toán nhanh)
4.0
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
CVV
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-4.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-0.03%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
8.8%
—
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
CVV
Trung vị ngành
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 | $-0.25 | — | — |
| Ngày 31 tháng 12 năm 2025 | $-0.16 | — | — |
| Ngày 30 tháng 9 năm 2025 | $0.06 | — | — |
| Ngày 30 tháng 6 năm 2025 | $-0.15 | — | — |
| Ngày 31 tháng 3 năm 2025 | $0.05 | — | — |
| Ngày 31 tháng 12 năm 2024 | $0.02 | — | — |
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 |
|---|---|---|---|---|---|---|
| CVV | $21M | -13.4 | -4.1% | -6.2% | -6.3% | 28.3% |
| ATOM | $72M | -3.4 | -51.8% | -31036.9% | -101.7% | -393.8% |
| ASYS | $133M | -4.4 | -21.6% | -38.2% | -44.7% | 34.0% |
| LRCX | $123.32B | 23.4 | 23.7% | 29.1% | 57.4% | 48.7% |
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 | $26M | $27M | $24M | $26M | $16M | $17M | $20M | $24M | $41M | $21M | $39M | $28M | |
| Cost of Revenue | $18M | $21M | $19M | $19M | $13M | $14M | $17M | $19M | $24M | $14M | $24M | $16M | |
| Gross Profit | $7M | $6M | $5M | $7M | $3M | $3M | $3M | $5M | $18M | $7M | $15M | $12M | |
| R&D Expense | $3M | $3M | $3M | $2M | $2M | $373.0K | $597.5K | $606.6K | $437.2K | $433.8K | $605.3K | $877.8K | |
| SG&A Expense | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $8M | $9M | $7M | $8M | $8M | |
| Operating Expenses | $9M | $8M | $10M | $8M | $8M | $11M | $8M | $10M | $10M | $8M | $11M | $15M | |
| Operating Income | $-2M | $-2M | $-5M | $-2M | $-5M | $-8M | $-5M | $-5M | $7M | $-724.6K | $5M | $-4M | |
| Interest Expense | · | · | $23.0K | $8.0K | $261.0K | $444.3K | $482.8K | $463.0K | $106.3K | $79.9K | $92.1K | $109.4K | |
| Interest Income | $341.0K | $559.0K | $577.0K | $162.0K | $6.0K | $62.7K | $142.6K | $160.0K | $80.5K | $28.2K | $24.5K | $33.2K | |
| Other Non-op | · | $2.0K | $91.0K | $15.0K | $500.0K | $603.3K | $411.2K | · | $2.2K | $123.0K | $759 | $130.8K | |
| Pretax Income | $-2M | $-2M | $-4M | $-220.0K | $5M | $-8M | $-5M | $-6M | $7M | $-653.2K | $5M | $-4M | |
| Income Tax | $3.0K | $24.0K | $-14.0K | $4.0K | $28.0K | $-2M | $1M | $-356.6K | $2M | $-504.1K | $1M | $-1M | |
| Net Income | $-2M | $-2M | $-4M | $-224.0K | $5M | $-6M | $-6M | $-5M | $5M | $-149.1K | $3M | $-2M | |
| EPS (Basic) | $-0.23 | $-0.28 | $-0.62 | $-0.03 | $0.71 | $-0.91 | $-0.96 | $-0.80 | $0.83 | $-0.02 | $0.52 | $-0.40 | |
| EPS (Diluted) | $-0.23 | $-0.28 | $-0.62 | $-0.03 | $0.71 | $-0.91 | $-0.96 | $-0.80 | $0.82 | $-0.02 | $0.51 | $-0.40 | |
| Shares (Basic) | 6,875,000 | 6,823,000 | 6,788,000 | 6,734 | 6,688,000 | 6,640,272 | 6,562,141 | 6,495,597 | 6,375,848 | 6,285,815 | 6,175,254 | 6,129,831 | |
| Shares (Diluted) | 6,875,000 | 6,823,000 | 6,788,000 | 6,734 | 6,704,000 | 6,640,272 | 6,562,141 | 6,495,597 | 6,387,464 | 6,285,815 | 6,283,307 | 6,129,831 | |
| EBITDA | $-2M | $-2M | $-5M | $-2M | $-5M | $-8M | $-5M | $-5M | · | $-724.6K | $5M | $-4M |
Bảng cân đối kế toán 22
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $13M | $14M | $14M | $17M | $8M | $9M | $11M | $14M | $22M | $13M | $12M | |
| Receivables | $1M | $2M | $2M | $4M | $1M | $1M | $3M | $4M | $2M | $607.5K | $3M | $6M | |
| Inventory | $285.0K | $2M | $4M | $3M | $1M | $1M | $2M | $2M | $3M | $3M | $3M | $5M | |
| Other Current Assets | $357.0K | $898.0K | $852.0K | $797.0K | $494.0K | $709.2K | $733.3K | $723.2K | $167.4K | $235.5K | $167.1K | $194.8K | |
| Current Assets | $17M | $20M | $23M | $24M | $23M | $12M | $14M | $19M | $28M | $28M | $25M | $29M | |
| PP&E (Net) | $11M | $12M | $12M | $13M | $12M | $29M | $32M | $30M | $29M | $14M | $15M | $15M | |
| PP&E (Gross) | $19M | $22M | $23M | $23M | $22M | $38M | $40M | $37M | $36M | $20M | $20M | $20M | |
| Accum. Depreciation | $9M | $11M | $11M | $10M | $9M | $9M | $8M | $7M | $7M | $6M | $6M | $5M | |
| Intangibles | · | · | $9.0K | $119.0K | $183.0K | $288.7K | $441.2K | $495.6K | $662.2K | $253.6K | $60.3K | $55.9K | |
| Other Non-current Assets | $50.0K | $1.0K | $18.0K | $10.0K | $10.0K | $13.7K | $13.7K | $64.6K | $67.8K | $68.5K | $86.2K | $82.6K | |
| Total Assets | $28M | $32M | $35M | $38M | $36M | $41M | $47M | $52M | $59M | $46M | $41M | $46M | |
| Accounts Payable | $250.0K | $679.0K | $1M | $1M | $1M | $817.9K | $535.4K | $713.2K | $1M | $743.1K | $308.0K | $2M | |
| Accrued Liabilities | $849.0K | $2M | $2M | $3M | $2M | $1M | $2M | $2M | $3M | $2M | $3M | $3M | |
| Current Liabilities | $3M | $6M | $9M | $8M | $6M | $4M | $5M | $4M | $5M | $8M | $5M | $12M | |
| Total Liabilities | $3M | $6M | $9M | $9M | $6M | $17M | $17M | $16M | $18M | $11M | $8M | $16M | |
| Long-term Debt | · | $268.0K | $349.0K | $426.0K | $2M | $14M | $12M | $13M | $14M | $3M | $4M | $5M | |
| Total Debt | $181.0K | $268.0K | $349.0K | $426.0K | $0 | $13M | $11M | $13M | · | $3M | $4M | $5M | |
| Common Stock | $69.0K | $69.0K | $68.0K | $67.0K | $67.0K | $66.8K | $66.2K | $65.4K | $64.6K | $63.5K | $62.0K | $61.6K | |
| Retained Earnings | $-6M | $-4M | $-3M | $2M | $2M | $-3M | $3M | $9M | $15M | $10M | $10M | $7M | |
| Stockholders' Equity | $25M | $25M | $26M | $29M | $29M | $24M | $30M | $36M | $40M | $34M | $33M | $29M | |
| Liabilities + Equity | $28M | $32M | $35M | $38M | $36M | $41M | $47M | $52M | $59M | $46M | $41M | $46M | |
| Shares Outstanding | 6,937,338 | 6,881,838 | 6,824,511 | 6,760,938 | 6,723,438 | 6,679 | 6,623,793 | 6,535,888 | 6,458,714 | 6,346,590 | 6,198,135 | 6,162,027 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $683.0K | $684.0K | $792.0K | $867.0K | $742.0K | $1M | $1M | $1M | $867.3K | $813.7K | $826.5K | $797.9K | |
| Stock-based Comp | $942.0K | $1M | $908.0K | $435.0K | $315.0K | $242.7K | $572.2K | $939.7K | $932.7K | $775.8K | $750.8K | $515.9K | |
| Deferred Tax | · | · | · | · | $0 | · | $1M | $-495.2K | $831.1K | $-435.5K | $2M | $-1M | |
| Amort. of Intangibles | · | · | $100.0K | $100.0K | $100.0K | $124.5K | $120.5K | $115.8K | $46.0K | $31.0K | $24.0K | $20.0K | |
| Operating Cash Flow | $-4M | $-1M | $-206.0K | $194.0K | $-4M | $-1M | $570.7K | $509.8K | $-2M | $9M | $2M | $2M | |
| CapEx | $48.0K | $106.0K | $418.0K | $665.0K | $236.0K | $2M | $3M | $3M | $889.3K | $112.5K | $248.3K | $617.8K | |
| Investing Cash Flow | $-99.0K | $144.0K | $-133.0K | $-708.0K | $23M | $-2M | $-3M | $-3M | $-15M | $-410.9K | $-47.3K | $-208.1K | |
| Debt Issued | · | · | · | · | · | $2M | · | · | $10M | · | · | · | |
| Net Debt Issued | $-87.0K | $-82.0K | $-77.0K | $-2M | $-10M | $2M | $-657.6K | $-854.0K | · | $-300.0K | $-720.0K | $-720.0K | |
| Financing Cash Flow | $-87.0K | $-82.0K | $-1.0K | $-2M | $-10M | $2M | $-657.6K | $-743.7K | $10M | $162.0K | $-580.0K | $-617.8K | |
| Net Change in Cash | $-4M | $-1M | $-340.0K | $-2M | $9M | $-964.9K | $-3M | $-3M | $-7M | $9M | $1M | $719.3K | |
| Taxes Paid | $27.0K | $3.0K | $8.0K | $1.0K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-4M | $-2M | $-624.0K | $-471.0K | $-5M | $-3M | $-2M | $-2M | · | $9M | $2M | $927.5K | |
| Levered FCF | · | · | $-646.9K | $-479.1K | $-5M | $-3M | $-3M | $-2M | · | $9M | $2M | $854.5K |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.3% | 23.6% | 21.0% | 25.7% | 15.4% | 17.0% | 14.2% | 21.3% | · | 33.9% | 38.9% | 41.2% | |
| Operating Margin | -7.4% | -9.0% | -20.2% | -7.1% | -29.2% | -46.2% | -25.4% | -21.6% | · | -3.5% | 11.8% | -13.5% | |
| Net Margin | -6.2% | -7.1% | -17.3% | -0.87% | 28.9% | -35.9% | -32.2% | -21.4% | · | -0.71% | 8.2% | -8.8% | |
| Pretax Margin | -6.1% | -7.0% | -17.4% | -0.85% | 29.0% | -44.9% | -25.0% | -22.8% | · | -3.1% | 12.0% | -13.2% | |
| EBITDA Margin | -7.4% | -9.0% | -20.2% | -7.1% | -29.2% | -46.2% | -25.4% | -21.6% | · | -3.5% | 11.8% | -13.5% | |
| ROA | -5.4% | -5.7% | -11.6% | -0.63% | 13.3% | -14.0% | -13.2% | -9.6% | · | -0.32% | 7.4% | -5.8% | |
| ROE | -6.3% | -7.5% | -15.4% | -0.78% | 16.0% | -22.7% | -20.3% | -14.0% | · | -0.44% | 10.3% | -8.2% | |
| ROIC | -7.7% | -9.5% | -18.3% | -6.2% | -16.4% | -16.8% | -15.5% | -10.0% | · | -0.44% | 8.9% | -7.4% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.1 | 3.3 | 2.7 | 2.9 | 3.6 | 3.2 | 2.6 | 4.8 | · | 3.5 | 5.3 | 2.3 | |
| Quick Ratio | 4.0 | 2.4 | 1.9 | 2.2 | 2.9 | 2.4 | 2.1 | 3.8 | · | 2.7 | 3.5 | 1.5 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | · | 0.1 | 0.1 | 0.2 | |
| LT Debt / Equity | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.3 | · | 0.1 | 0.1 | 0.1 | |
| Interest Coverage | · | · | -212.2 | -227.9 | -18.4 | -17.6 | -10.3 | -11.3 | · | -9.1 | 49.9 | -34.4 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.8 | 0.7 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.9 | 0.7 | |
| Inventory Turnover | 10.0 | 6.3 | 5.4 | 10.2 | 11.8 | 9.9 | 9.4 | 7.9 | · | 4.4 | 6.1 | 3.5 | |
| Receivables Turnover | 11.6 | 13.3 | 8.5 | 9.9 | 13.2 | 9.4 | 5.9 | 7.9 | · | 11.3 | 8.2 | 6.0 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.1% | 11.5% | -6.6% | 57.0% | -2.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.03% | 17.8% | 12.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.8% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $26M | $27M | $24M | $26M | $16M | $17M | $20M | $24M | $41M | $21M | $39M | $28M | |
| Net Income TTM | $-2M | $-2M | $-4M | $-224.0K | $5M | $-6M | $-6M | $-5M | $5M | $-149.1K | $3M | $-2M | |
| Market Cap | $21M | $30M | $30M | $37M | $28M | $24M | $21M | $23M | · | $55M | $62M | $89M | |
| Enterprise Value | $13M | $18M | $17M | $23M | $11M | $30M | $24M | $25M | · | $37M | $53M | $81M | |
| P/E | -13.4 | -15.7 | -7.1 | -183.7 | 5.8 | -4.0 | -3.4 | -4.4 | 14.2 | -434.0 | 19.8 | -36.0 | |
| P/S | 0.8 | 1.1 | 1.3 | 1.4 | 1.7 | 1.4 | 1.1 | 1.0 | · | 2.6 | 1.6 | 3.2 | |
| P/B | 0.9 | 1.2 | 1.2 | 1.3 | 1.0 | 1.0 | 0.7 | 0.6 | · | 1.6 | 1.9 | 3.0 | |
| P / Tangible Book | 0.9 | 1.2 | 1.2 | 1.3 | 1.0 | 1.0 | · | · | · | · | · | · | |
| P / Cash Flow | -5.8 | -20.3 | -146.8 | 192.0 | -6.5 | -21.4 | 37.4 | 45.8 | · | 6.2 | 33.3 | 57.4 | |
| P / FCF | -5.8 | -19.0 | -48.4 | -79.1 | -6.2 | -8.9 | -10.1 | -11.4 | · | 6.3 | 38.4 | 95.6 | |
| EV / EBITDA | -6.7 | -7.4 | -3.4 | -12.8 | -2.3 | -3.8 | -4.8 | -4.7 | · | -50.6 | 11.6 | -21.6 | |
| EV / FCF | -3.5 | -11.3 | -26.5 | -49.5 | -2.5 | -10.9 | -11.4 | -12.1 | · | 4.2 | 32.8 | 87.6 | |
| EV / Revenue | 0.5 | 0.7 | 0.7 | 0.9 | 0.7 | 1.8 | 1.2 | 1.0 | · | 1.8 | 1.4 | 2.9 | |
| Earnings Yield | -7.4% | -6.4% | -14.0% | -0.54% | 17.2% | -25.1% | -29.8% | -22.5% | 7.1% | -0.23% | 5.1% | -2.8% |
Báo cáo kết quả hoạt động kinh doanh 18
| 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 | $2M | $5M | $7M | $5M | $6M | $7M | $8M | $6M | $5M | $4M | $6M | $5M | $9M | $7M | $8M | $6M | |
| Cost of Revenue | $2M | $4M | $5M | $4M | $5M | $5M | $6M | $5M | $4M | $4M | $5M | $4M | $6M | $5M | $6M | $4M | |
| Gross Profit | $147.0K | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $797.0K | $-349.0K | $2M | $1M | $2M | $2M | $2M | $1M | |
| R&D Expense | $727.0K | $725.0K | $594.0K | $686.0K | $734.0K | $572.0K | $644.0K | $665.0K | $746.0K | $731.0K | $704.0K | $559.0K | $602.0K | $509.0K | $518.0K | $569.0K | |
| SG&A Expense | $1M | $1M | $1M | $1M | $953.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | |
| Operating Expenses | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $2M | |
| Operating Income | $-2M | $-1M | $308.0K | $-1M | $-320.0K | $28.0K | $77.0K | $-898.0K | $-2M | $-2M | $-990.0K | $-1M | $-187.0K | $-228.0K | $122.0K | $-747.0K | |
| Interest Expense | · | · | · | · | · | · | · | · | $6.0K | · | $6.0K | $6.0K | $6.0K | $-1.2K | · | $0 | |
| Interest Income | $71.0K | $70.0K | $79.0K | $82.0K | $110.0K | $121.0K | $136.0K | $145.0K | $157.0K | $177.0K | $173.0K | $107.0K | $120.0K | $88.0K | $43.0K | $13.0K | |
| Other Non-op | $70.0K | · | · | · | $107.0K | $0 | · | $-4.0K | $151.0K | $0 | $70.0K | $13.0K | $8.0K | $4.0K | $5.0K | $6.0K | |
| Pretax Income | $-2M | $-1M | $384.0K | $-1M | $-213.0K | $151.0K | $208.0K | $-761.0K | $-1M | $-2M | $-753.0K | $-1M | $-38.0K | $2M | $63.0K | $-838.0K | |
| Income Tax | · | $-13.0K | · | · | $16.0K | $19.0K | $5.0K | · | · | $-25.0K | · | $10.0K | $2.0K | $2.9K | · | $1.0K | |
| Net Income | $-2M | $-1M | $384.0K | $-1M | $360.0K | $132.0K | $203.0K | $-761.0K | $-1M | $-2M | $-753.0K | $-1M | $-40.0K | $2M | $63.0K | $-839.0K | |
| EPS (Basic) | $-0.24 | $-0.19 | $0.06 | $-0.15 | $0.05 | $0.02 | $0.03 | $-0.11 | $-0.22 | $-0.34 | $-0.11 | $-0.16 | $-0.01 | $0.23 | $0.01 | $-0.12 | |
| EPS (Diluted) | $-0.24 | $-0.19 | $0.06 | $-0.15 | $0.05 | $0.02 | $0.03 | $-0.11 | $-0.22 | $-0.34 | $-0.11 | $-0.16 | $-0.01 | $0.23 | $0.01 | $-0.12 | |
| Shares (Basic) | 6,937,492 | -13,742,570 | 6,881,989 | 6,867,868 | 6,867,713 | -13,628,734 | 6,825,495 | 6,816,956 | 6,809,283 | -13,553,526 | 6,789,487 | 6,778,754 | 6,773,285 | -13,460,710,030 | 6,736,764 | 6,728,938,000 | |
| Shares (Diluted) | 6,937,492 | -13,750,522 | 6,883,534 | 6,867,868 | 6,867,713 | -13,637,866 | 6,834,627 | 6,816,956 | 6,809,283 | -13,553,526 | 6,789,487 | 6,778,754 | 6,773,285 | -13,460,713,958 | 6,740,692 | 6,728,938,000 | |
| EBITDA | $-2M | · | $308.0K | $-1M | $269.0K | · | $77.0K | $-898.0K | $-2M | · | $-990.0K | $-1M | $-187.0K | · | $122.3K | $-856.8K |
Bảng cân đối kế toán 22
| 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 | $8M | $9M | $8M | $7M | $10M | $13M | $10M | $10M | $12M | $14M | $14M | $13M | $11M | $14M | $12M | $12M | |
| Receivables | $677.0K | $2M | $3M | $5M | $1M | $2M | $5M | $5M | $3M | $2M | $3M | $2M | $2M | $4M | $3M | $3M | |
| Inventory | $306.0K | $2M | $2M | $2M | $2M | $2M | $3M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | |
| Other Current Assets | $390.0K | $367.0K | $496.0K | $387.0K | $627.0K | $898.0K | $892.0K | $592.0K | $858.0K | $852.0K | $848.0K | $543.0K | $678.0K | $797.0K | $560.0K | $529.3K | |
| Current Assets | $16M | $17M | $18M | $18M | $19M | $20M | $20M | $22M | $23M | $23M | $25M | $24M | $21M | $24M | $21M | $22M | |
| PP&E (Net) | $10M | $11M | $11M | $11M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | · | · | $13M | $13M | · | |
| PP&E (Gross) | · | $19M | · | · | · | $22M | · | · | · | $23M | · | · | · | $23M | · | · | |
| Accum. Depreciation | · | $9M | · | · | · | $11M | · | · | · | $11M | · | · | · | $10M | · | · | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $107.0K | $111.0K | $115.0K | $119.0K | $205.5K | $205.3K | |
| Other Non-current Assets | $97.0K | $52.0K | $52.0K | $52.0K | $52.0K | $1.0K | $10.0K | $18.0K | $18.0K | $18.0K | $10.0K | $10.0K | $10.0K | $10.0K | $9.6K | $9.6K | |
| Total Assets | $26M | $28M | $30M | $30M | $31M | $32M | $32M | $34M | $35M | $35M | $37M | $37M | $35M | $38M | $34M | $34M | |
| Accounts Payable | $213.0K | $642.0K | $1M | $939.0K | $1M | $679.0K | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | |
| Accrued Liabilities | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | |
| Current Liabilities | $3M | $3M | $4M | $5M | $5M | $6M | $7M | $9M | $10M | $9M | $9M | $8M | $5M | $8M | $6M | $7M | |
| Total Liabilities | $3M | $3M | $4M | $5M | $5M | $6M | $7M | $9M | $10M | $9M | $9M | $8M | $5M | $9M | $6M | $7M | |
| Long-term Debt | · | · | $203.0K | $225.0K | $247.0K | $268.0K | $288.0K | $309.0K | $330.0K | $349.0K | $368.0K | · | · | $426.0K | · | · | |
| Total Debt | · | · | $203.0K | $225.0K | $247.0K | · | $288.0K | $309.0K | $330.0K | · | $368.0K | $309.0K | $329.0K | · | $355.6K | · | |
| Common Stock | $69.0K | $69.0K | $69.0K | $69.0K | $69.0K | $69.0K | $69.0K | $68.0K | $68.0K | $68.0K | $68.0K | $67.0K | $67.0K | $67.0K | $67.6K | $67.3K | |
| Retained Earnings | $-8M | $-6M | $-5M | $-5M | $-4M | $-4M | $-5M | $-5M | $-4M | $-3M | $-286.0K | $467.0K | $2M | $2M | $70.4K | $6.8K | |
| Stockholders' Equity | $23M | $25M | $26M | $25M | $26M | $25M | $25M | $25M | $25M | $26M | $28M | $29M | $30M | $29M | $28M | $28M | |
| Liabilities + Equity | $26M | $28M | $30M | $30M | $31M | $32M | $32M | $34M | $35M | $35M | $37M | $37M | $35M | $38M | $34M | $34M | |
| Shares Outstanding | 6,937,338 | 6,937,338 | 6,937,338 | 6,881,838 | 6,881,838 | 6,881,838 | 6,881,838 | 6,825,338 | 6,824,511 | 6,824,511 | 6,820,665 | 6,779,063 | 6,778,438 | 6,760,938 | 6,760,938 | 6,728,938 |
Dòng tiền 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $123.0K | $166.0K | $163.0K | $169.0K | $185.0K | $208.0K | $169.0K | $154.0K | $153.0K | $246.0K | $153.0K | $227.0K | $166.0K | $329.0K | $136.0K | $151.0K | |
| Stock-based Comp | $220.0K | $218.0K | $210.0K | $250.0K | $264.0K | $262.0K | $267.0K | $267.0K | $267.0K | $261.0K | $250.0K | $262.0K | $135.0K | $128.0K | $118.2K | $91.9K | |
| Operating Cash Flow | $-852.0K | $397.0K | $1M | $-3M | $-2M | $2M | $32.0K | $-2M | $-2M | $-130.0K | $757.0K | $2M | $-3M | $3M | $-99.0K | $-808.6K | |
| CapEx | $13.0K | $-1.0K | $0 | $4.0K | $45.0K | $-113.0K | $37.0K | $112.0K | $70.0K | $110.0K | $83.0K | $78.0K | $146.0K | $27.0K | $177.6K | $283.0K | |
| Investing Cash Flow | $495.0K | $1.0K | $0 | $-4.0K | $-96.0K | $363.0K | $-37.0K | $-112.0K | $-70.0K | $-110.0K | $514.0K | $-391.0K | $-146.0K | $-27.0K | $-183.2K | $-302.4K | |
| Net Debt Issued | $-181.0K | · | · | · | $-21.0K | · | · | · | $-19.0K | · | · | · | $-19.0K | · | · | · | |
| Financing Cash Flow | $-181.0K | $-22.0K | $-22.0K | $-22.0K | $-21.0K | $-21.0K | $-21.0K | $-21.0K | $-19.0K | $-20.0K | $-19.0K | $-16.0K | $54.0K | $-6.0K | $-492 | $-492 | |
| Net Change in Cash | $-538.0K | $376.0K | $1M | $-3M | $-2M | $3M | $-26.0K | $-2M | $-2M | $-260.0K | $1M | $2M | $-3M | $2M | $-282.7K | $-1M | |
| Taxes Paid | $1.0K | $1.0K | $10.0K | $10.0K | $6.0K | $1.0K | $-1.0K | · | · | $-3.0K | $0 | $3.0K | $8.0K | · | · | · | |
| Free Cash Flow | $-865.0K | · | · | · | $-2M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-3M | · | · | · |
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 | 8.0% | · | 32.7% | 21.0% | 32.4% | · | 22.4% | 25.4% | 17.4% | · | 25.6% | 27.4% | 28.0% | · | 29.8% | 24.8% | |
| Operating Margin | -97.4% | · | 4.2% | -22.3% | 3.2% | · | 0.94% | -14.1% | -33.0% | · | -15.9% | -24.3% | -2.1% | · | 1.5% | -14.8% | |
| Net Margin | -90.2% | · | 5.2% | -20.8% | 4.3% | · | 2.5% | -12.0% | -29.9% | · | -12.1% | -22.0% | -0.46% | · | 0.78% | -14.4% | |
| Pretax Margin | -93.6% | · | 5.2% | -20.8% | 4.5% | · | 2.5% | -12.0% | -29.9% | · | -12.1% | -21.8% | -0.44% | · | 0.78% | -14.4% | |
| EBITDA Margin | -97.4% | · | 4.2% | -22.3% | 3.2% | · | 0.94% | -14.1% | -33.0% | · | -15.9% | -24.3% | -2.1% | · | 1.5% | -14.8% | |
| ROA | -5.8% | · | 1.2% | -3.3% | 1.1% | · | 0.59% | -2.1% | -4.2% | · | -2.1% | -3.1% | -0.12% | · | 0.18% | -2.3% | |
| ROE | -6.8% | · | 1.5% | -4.3% | 1.4% | · | 0.76% | -2.9% | -5.4% | · | -2.7% | -4.0% | -0.14% | · | 0.22% | -3.2% | |
| ROIC | · | · | · | · | 0.98% | · | 0.30% | · | · | · | · | -4.3% | -0.66% | · | 0.44% | -3.1% |
Thanh khoản & Khả năng thanh toán 5
| 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 | 5.4 | · | 4.8 | 4.0 | 3.9 | · | 3.0 | 2.4 | 2.3 | · | 2.9 | 3.1 | 4.2 | · | 3.7 | 3.3 | |
| Quick Ratio | 3.0 | · | 2.8 | 2.6 | 2.4 | · | 2.3 | 1.6 | 1.5 | · | 1.9 | 2.0 | 2.7 | · | 2.7 | 2.2 | |
| Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| LT Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -270.5 | · | -165.0 | -205.3 | -31.2 | · | 769.0 | · |
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 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.1 | 0.3 | · | 0.2 | 0.2 | |
| Inventory Turnover | 1.4 | · | 2.2 | 1.2 | 1.6 | · | 1.9 | 1.1 | 1.1 | · | 1.4 | 1.2 | 2.8 | · | 3.2 | 2.6 | |
| Receivables Turnover | 1.8 | · | 1.9 | 1.0 | 3.8 | · | 2.1 | 1.8 | 1.8 | · | 2.3 | 2.1 | 4.5 | · | 3.4 | 3.1 |
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 | $21M | · | $29M | $28M | $28M | · | $26M | $23M | $25M | · | $28M | $28M | $27M | · | $23M | $19M | |
| Net Income TTM | $-2M | · | $-114.0K | $-1M | $-2M | · | $-3M | $-4M | $-3M | · | $-2M | $-2M | $-2M | · | $4M | $6M | |
| Market Cap | $29M | · | $23M | $21M | $21M | · | $23M | $27M | $32M | · | $45M | $50M | $90M | · | $35M | $27M | |
| Enterprise Value | · | · | $15M | $14M | $11M | · | $13M | $17M | $21M | · | $31M | $37M | $79M | · | $24M | · | |
| P/E | -14.8 | · | -336.0 | -16.6 | -12.3 | · | -8.1 | -6.5 | -9.4 | · | -24.6 | -26.3 | -49.3 | · | 8.3 | 4.7 | |
| P/S | 1.4 | · | 0.8 | 0.7 | 0.8 | · | 0.9 | 1.2 | 1.3 | · | 1.6 | 1.8 | 3.3 | · | 1.5 | 1.4 | |
| P/B | 1.2 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 1.1 | 1.3 | · | 1.6 | 1.7 | 3.0 | · | 1.3 | 1.0 | |
| P / Tangible Book | 1.2 | · | 0.9 | 0.8 | 0.8 | · | 0.9 | 1.1 | 1.3 | · | 1.6 | 1.7 | 3.1 | · | 1.3 | 1.0 | |
| P / Cash Flow | -33.7 | · | · | · | -9.3 | · | · | · | -15.7 | · | · | · | -27.6 | · | · | · | |
| P / FCF | -33.2 | · | · | · | -9.2 | · | · | · | -15.2 | · | · | · | -26.4 | · | · | · | |
| EV / EBITDA | · | · | 49.2 | -12.0 | 41.5 | · | 169.6 | -18.7 | -12.7 | · | -31.8 | -30.2 | -425.0 | · | 193.3 | · | |
| EV / FCF | · | · | · | · | -4.8 | · | · | · | -9.7 | · | · | · | -23.3 | · | · | · | |
| EV / Revenue | · | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.7 | 0.8 | · | 1.1 | 1.3 | 2.9 | · | 1.0 | · | |
| Earnings Yield | -6.8% | · | -0.30% | -6.0% | -8.1% | · | -12.4% | -15.4% | -10.6% | · | -4.1% | -3.8% | -2.0% | · | 12.1% | 21.3% |
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 | 2024-03-31 | 2023-12-31 | 2023-09-30 | |
|---|---|---|---|---|---|
| Doanh thu | $26M | $27M | — | $24M | — |
| Biên lợi nhuận gộp % | 28.3% | 23.6% | — | 21.0% | — |
| Biên lợi nhuận hoạt động % | -7.4% | -9.0% | — | -20.2% | — |
| Thu nhập ròng | $-2M | $-2M | — | $-4M | — |
| EPS pha loãng | $-0.23 | $-0.28 | — | $-0.62 | — |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2023-09-30 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.0 | 0.0 | — | 0.0 | — |
| Tỷ số thanh toán hiện hành | 6.1 | 3.3 | — | 2.7 | — |
| Tỷ lệ thanh toán nhanh | 4.0 | 2.4 | — | 1.9 | — |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2023-09-30 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-4M | $-2M | — | $-624.0K | — |
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.