DHX DHI Group, Inc. Common Stock
$3,70
Giá · Tháng 7 2, 2026
Cơ bản tính đến Tháng 5 5, 2026
Phạm vi 52 tuần
$1–$4
85% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$6
+58% upside
P/E (TTM)
-5.2
ROE
-12.9%
Biên lợi nhuận ròng
-10.6%
DHX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$3.70
Vốn Hóa
$69M
P/E (TTM)
-5.2
EPS (TTM)
$-0.30
Doanh thu (TTM)
$128M
Tỷ suất cổ tức
—
ROE
-12.9%
D/E Nợ/Vốn chủ sở hữu
0.3
Phạm vi 52 tuần
$1 – $4
DHX 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
$128M
2016-12-31
→
2025-12-31
EPS
$-0.30
2016-12-31
→
2025-12-31
Dòng tiền tự do
$14M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-10.6%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
DHX
Trung vị ngành
P/E (TTM)
-5.2
15.8
P/S (TTM)
0.5
0.5
P/B
0.7
1.0
EV / EBITDA
-8.4
—
Price / FCF (Giá / FCF)
5.0
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
DHX
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-8.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-10.6%
-9.4%
ROA
-6.6%
-5.7%
ROE
-12.9%
-13.2%
ROIC
-8.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
DHX
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.3
7.5
Current Ratio (Tỷ số thanh toán hiện hành)
0.4
1.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.4
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
DHX
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-9.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-5.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
2.8%
—
EPS YoY
-87.5%
—
Net Income YoY (Lợi nhuận ròng YoY)
-92.8%
—
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
DHX
Trung vị ngành
DHX 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
7 nhà phân tích
- Mua mạnh 2 28,6%
- Mua 3 42,9%
- Giữ 2 28,6%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-06-29
Trung vị
$4.50
Trung bình
$5.83
Bây giờ
$3.70
Thấp
$3.00
Cao
$10.00
Mục tiêu trung vị
$4.50
+21,6%
Mục tiêu trung bình
$5.83
+57,7%
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
0.04%
Báo cáo tiếp theo
Tháng 8 04, 2026
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.08 | $0.03 | 0.05% |
| Ngày 31 tháng 12 năm 2025 | $0.09 | $0.06 | 0.03% |
| Ngày 30 tháng 9 năm 2025 | $0.09 | $0.05 | 0.04% |
| Ngày 30 tháng 6 năm 2025 | $0.07 | $0.02 | 0.05% |
| Ngày 31 tháng 3 năm 2025 | $0.04 | $0.01 | 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 |
|---|---|---|---|---|---|---|
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| BZFD | — | — | — | — | — | — |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $128M | $142M | $152M | $150M | $120M | $111M | $117M | $162M | $208M | $227M | |
| Cost of Revenue | $20M | $20M | $20M | $18M | $15M | $14M | $14M | $18M | $30M | $32M | |
| R&D Expense | $13M | $19M | $18M | $18M | $16M | $15M | $15M | $20M | $25M | $26M | |
| SG&A Expense | $27M | $30M | $31M | $34M | $29M | $27M | $26M | $38M | $41M | $44M | |
| Operating Expenses | $139M | $136M | $146M | $146M | $122M | $144M | · | $153M | · | · | |
| Operating Income | $-11M | $6M | $6M | $6M | $-2M | $-32M | $10M | $12M | $23M | $3M | |
| Interest Expense | $2M | $3M | $3M | $2M | $667.0K | $831.0K | $703.0K | $2M | $3M | $3M | |
| Other Non-op | · | · | · | · | · | $0 | $0 | $-36.0K | $-23.0K | $-29.0K | |
| Pretax Income | $-15M | $3M | $4M | $4M | $-1M | $-35M | $9M | $10M | $19M | $-119.0K | |
| Income Tax | $-1M | $3M | $131.0K | $-579.0K | $-629.0K | $-3M | $3M | $2M | $3M | $5M | |
| Net Income | $-14M | $253.0K | $3M | $4M | $-30M | $-30M | $13M | $7M | $16M | $-5M | |
| EPS (Basic) | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 | $-0.62 | $0.26 | $0.15 | $0.33 | $-0.11 | |
| EPS (Diluted) | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 | $-0.62 | $0.24 | $0.14 | $0.33 | $-0.11 | |
| Shares (Basic) | 44,775,000 | 44,648,000 | 43,571,000 | 44,274,000 | 46,333,000 | 48,278,000 | 48,739,000 | 48,520,000 | 47,908,000 | 48,319,000 | |
| Shares (Diluted) | 44,775,000 | 45,090,000 | 44,496,000 | 46,533,000 | 46,333,000 | 48,278,000 | 51,633,000 | 49,605,000 | 48,230,000 | 48,319,000 | |
| EBITDA | $-11M | $6M | $6M | $6M | $-2M | $-30M | $17M | $12M | $23M | $3M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $4M | $4M | $3M | $2M | $5M | $5M | $6M | $12M | $23M | |
| Receivables | $18M | $22M | $22M | $20M | $18M | $16M | $21M | $23M | $39M | $43M | |
| Prepaid Expense | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $7M | $5M | $3M | |
| Current Assets | $24M | $30M | $31M | $28M | $24M | $33M | $33M | $39M | $59M | $70M | |
| PP&E (Net) | $13M | $20M | $25M | $21M | $21M | $23M | $20M | $16M | $16M | $17M | |
| PP&E (Gross) | $62M | $69M | $72M | $67M | $60M | $53M | $49M | $42M | $42M | $47M | |
| Accum. Depreciation | $48M | $49M | $47M | $46M | $40M | $30M | $29M | $26M | $26M | $30M | |
| Goodwill | $121M | $128M | $128M | $128M | $128M | $128M | $156M | $154M | $171M | $172M | |
| Intangibles | $15M | $24M | $24M | $24M | $24M | $24M | $39M | $39M | $46M | $49M | |
| Other Non-current Assets | $3M | $4M | $4M | $4M | $2M | $1M | $3M | $3M | $4M | $2M | |
| Total Assets | $188M | $221M | $225M | $227M | $222M | $241M | $278M | $258M | $296M | $310M | |
| Accounts Payable | $14M | $16M | $17M | $24M | $16M | $15M | $19M | $25M | $22M | $20M | |
| Current Liabilities | $55M | $63M | $69M | $74M | $63M | $65M | $74M | $81M | $107M | $108M | |
| Capital Leases | $7M | $9M | $7M | $8M | $7M | $9M | $17M | $0 | · | · | |
| Deferred Tax | $116.0K | $1M | $2M | $6M | $9M | $10M | $13M | $10M | $8M | $8M | |
| Other Non-current Liabilities | $298.0K | $387.0K | $486.0K | $932.0K | $1M | $2M | $1M | $1M | $2M | $3M | |
| Total Liabilities | $94M | $107M | $118M | $120M | $105M | $113M | $117M | $113M | $163M | $206M | |
| Long-term Debt | $30M | $32M | $38M | $30M | $23M | $20M | $9M | $17M | $41M | $85M | |
| Total Debt | $30M | $32M | $38M | $30M | $23M | $20M | $9M | · | · | · | |
| Common Stock | $559.0K | $811.0K | $789.0K | $766.0K | $738.0K | $714.0K | $696.0K | $876.0K | $831.0K | $820.0K | |
| Paid-in Capital | $130M | $270M | $262M | $252M | $242M | $234M | $227M | $383M | $376M | $366M | |
| Retained Earnings | $19M | $32M | $32M | $28M | $24M | $54M | $84M | $71M | $60M | $44M | |
| Treasury Stock | $55M | $189M | $187M | $174M | $150M | $132M | $121M | $279M | $276M | $275M | |
| AOCI | $-5.0K | $1.0K | $-83.0K | $-481.0K | $-61.0K | $-29M | $-29M | $-31M | $-27M | $-32M | |
| Stockholders' Equity | $95M | $114M | $108M | $106M | $116M | $128M | $161M | $145M | $133M | $104M | |
| Liabilities + Equity | $188M | $221M | $225M | $227M | $222M | $241M | $278M | $258M | $296M | $310M | |
| Shares Outstanding | 44,460,000 | 80,881,000 | 78,764,000 | 76,442,000 | 73,584,000 | 71,233,000 | 69,509,000 | 87,522,000 | 83,125,000 | 81,989,000 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $5M | $8M | $10M | $10M | $8M | $6M | $6M | $7M | $9M | $11M | |
| Deferred Tax | $-1M | $-845.0K | $-3M | $-4M | $-451.0K | $-2M | $2M | $2M | $216.0K | $-3M | |
| Amort. of Intangibles | $333.0K | $0 | $0 | · | · | $0 | $0 | $482.0K | $2M | $7M | |
| Operating Cash Flow | $21M | $21M | $21M | $36M | $29M | $19M | $23M | $15M | $34M | $45M | |
| CapEx | $7M | $14M | $20M | $18M | $14M | $16M | $14M | $10M | $13M | $12M | |
| Investing Cash Flow | $-9M | $-14M | $-15M | $-18M | $-19M | $-16M | $-12M | $7M | $-775.0K | $-11M | |
| Debt Issued | $6M | $17M | $33M | $18M | $14M | $36M | $20M | $7M | $0 | $27M | |
| Net Debt Issued | $-2M | $-6M | $8M | $7M | $3M | $10M | $-8M | $-24M | $-44M | $-15M | |
| Stock Issued | $138.0K | $257.0K | $299.0K | $287.0K | $0 | $0 | · | · | · | · | |
| Stock Repurchased | $10M | $0 | $7M | $19M | $15M | $8M | $3M | $2M | $0 | $30M | |
| Net Stock Activity | $-10M | $257.0K | $-7M | $-18M | $-15M | $-8M | $-3M | $-2M | $0 | $-30M | |
| Financing Cash Flow | $-13M | $-8M | $-5M | $-17M | $-15M | $-542.0K | $-12M | $-27M | $-45M | $-45M | |
| Net Change in Cash | $-794.0K | $-504.0K | $1M | $1M | $-6M | $2M | $-1M | $-6M | $-11M | $-11M | |
| Taxes Paid | $476.0K | $4M | $3M | · | · | · | · | · | · | · | |
| Free Cash Flow | $14M | $7M | $1M | $18M | $14M | $3M | $9M | $5M | $21M | $33M | |
| Levered FCF | $12M | $7M | $-2M | $16M | $14M | $2M | $8M | $3M | $18M | $-125M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% | -21.6% | 11.4% | 7.2% | · | · | |
| Net Margin | -10.6% | 0.18% | 2.3% | 2.8% | -24.8% | -21.9% | 8.4% | 4.4% | · | · | |
| Pretax Margin | -11.5% | 2.1% | 2.4% | 2.4% | -0.86% | -23.7% | 10.9% | 5.9% | · | · | |
| EBITDA Margin | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% | -21.6% | 11.4% | 7.2% | · | · | |
| ROA | -6.6% | 0.11% | 1.6% | 1.9% | -12.9% | -11.6% | 4.7% | · | · | · | |
| ROE | -12.9% | 0.23% | 3.3% | 3.8% | -24.4% | -20.8% | 8.2% | · | · | · | |
| ROIC | -8.4% | 0.37% | 4.2% | 4.7% | -0.49% | -18.6% | 7.7% | · | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | · | · | · | |
| Quick Ratio | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | · | · | · | |
| Debt / Equity | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | · | · | · | |
| LT Debt / Equity | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | · | · | · | |
| Interest Coverage | -4.6 | 2.0 | 1.8 | 3.5 | -2.6 | -35.8 | 24.3 | 5.7 | 6.6 | 1.0 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | · | · | · | |
| Receivables Turnover | 6.4 | 6.4 | 7.1 | 7.7 | 6.9 | 6.6 | 6.8 | · | · | · |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.9% | -6.6% | 1.5% | 24.8% | 7.9% | · | · | · | · | · | |
| Revenue CAGR 3Y | -5.1% | 5.8% | 11.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.8% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -87.5% | -11.1% | · | · | · | · | · | · | · | |
| Net Income YoY | · | -92.8% | -16.4% | · | · | · | · | · | · | · |
Định giá (TTM) 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $128M | $142M | $152M | $150M | $120M | $111M | $117M | $162M | $208M | $227M | |
| Net Income TTM | $-14M | $253.0K | $3M | $4M | $-30M | $-30M | $13M | $7M | $16M | $-5M | |
| Market Cap | $69M | $85M | $121M | $251M | $304M | $114M | $162M | · | · | · | |
| Enterprise Value | $96M | $114M | $155M | $278M | $325M | $126M | $166M | · | · | · | |
| P/E | -5.2 | 177.0 | 32.4 | 58.8 | -9.8 | -3.6 | 12.5 | 10.9 | 5.8 | -56.8 | |
| P/S | 0.5 | 0.6 | 0.8 | 1.7 | 2.5 | 1.0 | 1.4 | · | · | · | |
| P/B | 0.7 | 0.7 | 1.1 | 2.4 | 2.6 | 0.9 | 1.0 | · | · | · | |
| P / Cash Flow | 3.3 | 4.1 | 5.7 | 7.0 | 10.6 | 6.1 | 7.1 | · | · | · | |
| P / FCF | 5.0 | 12.0 | 111.1 | 13.9 | 21.3 | 44.1 | 18.6 | · | · | · | |
| EV / EBITDA | -8.4 | 18.0 | 24.7 | 49.9 | -185.7 | -4.2 | 9.8 | · | · | · | |
| EV / FCF | 7.0 | 16.0 | 142.0 | 15.4 | 22.8 | 48.7 | 19.0 | · | · | · | |
| EV / Revenue | 0.8 | 0.8 | 1.0 | 1.9 | 2.7 | 1.1 | 1.4 | · | · | · | |
| Earnings Yield | -19.4% | 0.56% | 3.1% | 1.7% | -10.3% | -27.9% | 8.0% | 9.2% | 17.4% | -1.8% |
Báo cáo kết quả hoạt động kinh doanh 15
| 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 | $30M | $31M | $32M | $32M | $32M | $35M | $35M | $36M | $36M | $37M | $37M | $39M | $39M | $40M | $39M | $37M | |
| Cost of Revenue | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | |
| R&D Expense | $3M | $3M | $3M | $3M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $5M | $5M | $5M | $4M | |
| SG&A Expense | $7M | $6M | $7M | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $8M | $8M | $9M | $9M | $9M | |
| Operating Expenses | $27M | $28M | $37M | $33M | $42M | $33M | $35M | $34M | $34M | $34M | $35M | $39M | $38M | $39M | $37M | $36M | |
| Operating Income | $3M | $3M | $-4M | $-1M | $-9M | $2M | $627.0K | $2M | $2M | $4M | $2M | $-29.0K | $573.0K | $3M | $1M | $905.0K | |
| Interest Expense | $553.0K | $566.0K | $614.0K | $619.0K | $660.0K | $654.0K | $755.0K | $845.0K | $946.0K | $866.0K | $939.0K | $879.0K | $798.0K | $590.0K | $447.0K | $298.0K | |
| Pretax Income | $2M | $2M | $-5M | $-2M | $-10M | $972.0K | $-105.0K | $1M | $757.0K | $3M | $2M | $-804.0K | $-54.0K | $3M | $-938.0K | $1M | |
| Income Tax | $956.0K | $800.0K | $-772.0K | $-1M | $-126.0K | $-50.0K | $95.0K | $383.0K | $2M | $563.0K | $759.0K | $-677.0K | $-514.0K | $358.0K | $-12.0K | $-162.0K | |
| Net Income | $2M | $951.0K | $-4M | $-841.0K | $-10M | $1M | $-200.0K | $943.0K | $-2M | $2M | $1M | $-127.0K | $460.0K | $2M | $-926.0K | $1M | |
| EPS (Basic) | $0.04 | $0.03 | $-0.10 | $-0.02 | $-0.21 | $0.02 | $0.00 | $0.02 | $-0.03 | $0.05 | $0.02 | $0.00 | $0.01 | $0.05 | $-0.02 | $0.03 | |
| EPS (Diluted) | $0.04 | $0.03 | $-0.10 | $-0.02 | $-0.21 | $0.02 | $0.00 | $0.02 | $-0.03 | $0.05 | $0.02 | $0.00 | $0.01 | $0.05 | $-0.02 | $0.03 | |
| Shares (Basic) | 41,419,000 | -90,907,000 | 44,823,000 | 45,354,000 | 45,505,000 | -89,004,000 | 44,873,000 | 44,569,000 | 44,210,000 | -87,180,000 | 43,405,000 | 43,460,000 | 43,886,000 | -89,300,000 | 44,190,000 | 44,682,000 | |
| Shares (Diluted) | 42,395,000 | -90,907,000 | 44,823,000 | 45,354,000 | 45,505,000 | -89,030,000 | 44,873,000 | 45,037,000 | 44,210,000 | -88,528,000 | 44,324,000 | 43,460,000 | 45,240,000 | -91,788,000 | 44,190,000 | 46,961,000 | |
| EBITDA | $3M | · | $-4M | $-1M | $-9M | · | $627.0K | $2M | $2M | · | $2M | $-29.0K | $573.0K | · | $1M | $905.0K |
Bảng cân đối kế toán 27
| 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 | $3M | $3M | $2M | $3M | $3M | $4M | $2M | $3M | $3M | · | $4M | $3M | $5M | · | $4M | $4M | |
| Receivables | $19M | $18M | $16M | $18M | $23M | $22M | $20M | $22M | $32M | $22M | $19M | $19M | $25M | $20M | $19M | $18M | |
| Prepaid Expense | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $3M | · | $5M | $4M | $4M | · | $4M | $6M | |
| Current Assets | $25M | $24M | $24M | $26M | $30M | $30M | $26M | $29M | $38M | · | $27M | $27M | $34M | · | $27M | $28M | |
| PP&E (Net) | $12M | $13M | $15M | $17M | $18M | $20M | $22M | $23M | $24M | · | $23M | $22M | $22M | · | $21M | $21M | |
| PP&E (Gross) | · | $62M | · | · | · | $69M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $48M | · | · | · | $49M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $123M | $121M | $121M | $120M | $121M | $128M | $128M | $128M | $128M | $128M | $128M | $128M | $128M | · | $128M | $128M | |
| Intangibles | $17M | $15M | $16M | $24M | $24M | $24M | $24M | $24M | $24M | · | $24M | $24M | $24M | · | $24M | $24M | |
| Other Non-current Assets | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | $3M | $3M | |
| Total Assets | $192M | $188M | $192M | $205M | $212M | $221M | $219M | $224M | $232M | · | $220M | $224M | $233M | · | $223M | $226M | |
| Accounts Payable | $11M | $14M | $13M | $14M | $12M | $16M | $15M | $12M | $15M | · | $16M | $14M | $12M | · | $20M | $17M | |
| Current Liabilities | $57M | $55M | $56M | $62M | $63M | $63M | $63M | $66M | $73M | · | $65M | $67M | $71M | · | $74M | $73M | |
| Capital Leases | $8M | $7M | $8M | $8M | $9M | $9M | $9M | $10M | $6M | · | $7M | $8M | $8M | · | $5M | $6M | |
| Deferred Tax | · | $116.0K | · | · | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $75.0K | $298.0K | $321.0K | $340.0K | $362.0K | $387.0K | $409.0K | $432.0K | $462.0K | · | $508.0K | $530.0K | $727.0K | · | $952.0K | $970.0K | |
| Total Liabilities | $99M | $94M | $95M | $102M | $108M | $107M | $108M | $115M | $125M | · | $117M | $123M | $132M | · | $117M | $118M | |
| Long-term Debt | $33M | · | $30M | $30M | $33M | · | $32M | $35M | $41M | · | $40M | $43M | $46M | · | $30M | $30M | |
| Total Debt | $33M | · | $30M | $30M | $33M | · | $32M | $35M | $41M | · | $40M | $43M | $46M | · | $30M | $30M | |
| Common Stock | $570.0K | $559.0K | $828.0K | $830.0K | $820.0K | $811.0K | $811.0K | $810.0K | $807.0K | · | $787.0K | $789.0K | $790.0K | · | $764.0K | $761.0K | |
| Paid-in Capital | $132M | $130M | $274M | $273M | $271M | $270M | $268M | $266M | $264M | · | $259M | $257M | $254M | · | $249M | $247M | |
| Retained Earnings | $21M | $19M | $18M | $22M | $23M | $32M | $31M | $32M | $31M | · | $30M | $29M | $29M | · | $26M | $27M | |
| Treasury Stock | $60M | $55M | $195M | $193M | $191M | $189M | $189M | $189M | $189M | · | $187M | $186M | $183M | · | $170M | $166M | |
| AOCI | $-3.0K | $-5.0K | $8.0K | $-14.0K | $-32.0K | $1.0K | $0 | $-30.0K | $-61.0K | · | $-70.0K | $-325.0K | $-331.0K | · | $-311.0K | $-111.0K | |
| Stockholders' Equity | $93M | $95M | $97M | $102M | $104M | $114M | $111M | $110M | $107M | $108M | $103M | $100M | $101M | · | $105M | $108M | |
| Liabilities + Equity | $192M | $188M | $192M | $205M | $212M | $221M | $219M | $224M | $232M | · | $220M | $224M | $233M | · | $223M | $226M | |
| Shares Outstanding | 43,675,000 | 44,460,000 | 47,350,000 | 48,355,000 | 48,282,000 | 48,217,000 | 48,341,000 | 48,348,000 | 48,029,000 | · | 46,689,000 | 47,100,000 | 48,117,000 | 76,442,000 | 48,003,000 | 48,525,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amort. of Intangibles | $200.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Restructuring | $0 | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $8M | $7M | $5M | $7M | $2M | $4M | $6M | $9M | $2M | $8M | $6M | $8M | $11.0K | $7M | $9M | $10M | |
| CapEx | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $5M | $6M | $4M | $5M | $5M | $5M | $4M | |
| Investing Cash Flow | $-7M | $-2M | $-3M | $-2M | $-2M | $-3M | $-3M | $-3M | $-4M | $-5M | $-826.0K | $-4M | $-5M | $-5M | $-5M | $-4M | |
| Debt Issued | $4M | $0 | $0 | $0 | $6M | $4M | $0 | $1M | $12M | $0 | $8M | $6M | $19M | $3M | $0 | $1M | |
| Net Debt Issued | $3M | · | · | · | $1M | · | · | · | $3M | · | · | · | $16M | · | · | · | |
| Stock Issued | · | $57.0K | $0 | · | · | $112.0K | $0 | · | · | $151.0K | $0 | · | · | $163.0K | $0 | · | |
| Stock Repurchased | $4M | $5M | $2M | $2M | $666.0K | $0 | $0 | $0 | $0 | $0 | $0 | $3M | $4M | $4M | $4M | $4M | |
| Net Stock Activity | $-4M | · | · | · | $-666.0K | · | · | · | $0 | · | · | · | $-4M | · | · | · | |
| Financing Cash Flow | $-2M | $-5M | $-2M | $-5M | $-1M | $46.0K | $-3M | $-6M | $1M | $-2M | $-4M | $-6M | $7M | $-4M | $-4M | $-7M | |
| Net Change in Cash | $104.0K | $612.0K | $-486.0K | $127.0K | $-1M | $2M | $-882.0K | $-285.0K | $-966.0K | $482.0K | $1M | $-3M | $2M | $-842.0K | $233.0K | $-1M | |
| Free Cash Flow | $7M | · | · | · | $88.0K | · | · | · | $-2M | · | · | · | $-5M | · | · | · | |
| Levered FCF | $6M | · | · | · | $-563.2K | · | · | · | $-465.5K | · | · | · | $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 | 10.3% | · | -14.0% | -4.0% | -27.5% | · | 1.8% | 5.6% | 5.5% | · | 6.0% | -0.08% | 1.5% | · | 3.2% | 2.4% | |
| Net Margin | 5.2% | · | -13.3% | -2.6% | -28.9% | · | -0.57% | 2.6% | -4.2% | · | 2.7% | -0.33% | 1.2% | · | -2.4% | 3.9% | |
| Pretax Margin | 8.4% | · | -15.7% | -6.0% | -29.3% | · | -0.30% | 3.7% | 2.1% | · | 4.7% | -2.1% | -0.14% | · | -2.4% | 3.5% | |
| EBITDA Margin | 10.3% | · | -14.0% | -4.0% | -27.5% | · | 1.8% | 5.6% | 5.5% | · | 6.0% | -0.08% | 1.5% | · | 3.2% | 2.4% | |
| ROA | 0.76% | · | -2.1% | -0.39% | -4.2% | · | -0.09% | 0.42% | -0.65% | · | 0.46% | -0.06% | 0.20% | · | -0.42% | 0.65% | |
| ROE | 1.6% | · | -4.1% | -0.79% | -8.9% | · | -0.19% | 0.90% | -1.5% | · | 0.97% | -0.12% | 0.44% | · | -0.82% | 1.2% | |
| ROIC | 1.5% | · | -3.0% | -0.42% | -6.4% | · | 0.83% | 0.98% | -2.7% | · | 0.89% | 0.00% | -3.3% | · | 0.89% | 0.74% |
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 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | |
| Quick Ratio | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.4 | 0.5 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.3 | |
| Debt / Equity | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.3 | |
| LT Debt / Equity | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.3 | 0.3 | |
| Interest Coverage | 5.5 | · | -7.3 | -2.0 | -13.5 | · | 0.8 | 2.4 | 2.1 | · | 2.4 | -0.0 | 0.7 | · | 2.7 | 3.0 |
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 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 1.4 | · | 1.8 | 1.6 | 1.2 | · | 1.8 | 1.7 | 1.3 | · | 2.0 | 2.1 | 1.6 | · | 2.3 | 2.3 |
Định giá (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $126M | · | $132M | $135M | $139M | · | $145M | $148M | $151M | · | $153M | $153M | $149M | · | $141M | $131M | |
| Net Income TTM | $-13M | · | $-15M | $-9M | $-10M | · | $241.0K | $314.0K | $-169.0K | · | $417.0K | $857.0K | $2M | · | $2M | $549.0K | |
| Market Cap | $123M | · | $132M | $144M | $67M | · | $89M | $101M | $122M | · | $143M | $180M | $187M | · | $258M | $241M | |
| Enterprise Value | $153M | · | $159M | $171M | $97M | · | $119M | $133M | $160M | · | $179M | $221M | $227M | · | $284M | $268M | |
| P/E | -9.7 | · | -8.4 | -14.1 | -6.3 | · | 184.0 | 209.0 | · | · | 306.0 | 191.5 | 77.6 | · | 134.5 | 497.0 | |
| P/S | 1.0 | · | 1.0 | 1.1 | 0.5 | · | 0.6 | 0.7 | 0.8 | · | 0.9 | 1.2 | 1.3 | · | 1.8 | 1.8 | |
| P/B | 1.3 | · | 1.4 | 1.4 | 0.6 | · | 0.8 | 0.9 | 1.1 | · | 1.4 | 1.8 | 1.8 | · | 2.5 | 2.2 | |
| P / Cash Flow | 14.6 | · | · | · | 29.9 | · | · | · | 58.7 | · | · | · | 16972.2 | · | · | · | |
| P / FCF | 18.1 | · | · | · | 762.6 | · | · | · | -52.0 | · | · | · | -38.7 | · | · | · | |
| EV / EBITDA | 49.8 | · | -35.5 | -135.0 | -11.0 | · | 189.6 | 66.4 | 81.4 | · | 79.9 | -7609.3 | 396.7 | · | 233.5 | 295.6 | |
| EV / FCF | 22.6 | · | · | · | 1107.5 | · | · | · | -68.0 | · | · | · | -47.1 | · | · | · | |
| EV / Revenue | 1.2 | · | 1.2 | 1.3 | 0.7 | · | 0.8 | 0.9 | 1.1 | · | 1.2 | 1.4 | 1.5 | · | 2.0 | 2.0 | |
| Earnings Yield | -10.3% | · | -11.9% | -7.1% | -15.8% | · | 0.54% | 0.48% | 0.00% | · | 0.33% | 0.52% | 1.3% | · | 0.74% | 0.20% |
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 | $128M | $142M | $152M | $150M | $120M |
| Biên lợi nhuận hoạt động % | -8.9% | 4.5% | 4.1% | 3.7% | -1.5% |
| Thu nhập ròng | $-14M | $253.0K | $3M | $4M | $-30M |
| EPS pha loãng | $-0.30 | $0.01 | $0.08 | $0.09 | $-0.64 |
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 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 |
| Tỷ số thanh toán hiện hành | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 |
| Tỷ lệ thanh toán nhanh | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $14M | $7M | $1M | $18M | $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.