EHTH eHealth, Inc. - Common Stock
$1,75
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 7, 2026
Phạm vi 52 tuần
$1–$6
12% of range
Đánh giá của nhà phân tích
HOLD
10 analysts
Mục tiêu giá
$2
+43% upside
P/E (TTM)
-13.5
ROE
7.0%
Biên lợi nhuận ròng
7.2%
EHTH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.75
Vốn Hóa
$143M
P/E (TTM)
-13.5
EPS (TTM)
$-0.34
Doanh thu (TTM)
$554M
Tỷ suất cổ tức
—
ROE
7.0%
D/E Nợ/Vốn chủ sở hữu
0.2
Phạm vi 52 tuần
$1 – $6
EHTH 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
$554M
2016-12-31
→
2025-12-31
EPS
$-0.34
2016-12-31
→
2025-12-31
Dòng tiền tự do
$-28M
2016-12-31
→
2025-12-31
Biên lợi nhuận
7.2%
2024-12-31
→
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
EHTH
Trung vị ngành
P/E (TTM)
-13.5
21.3
P/S (TTM)
0.3
1.4
P/B
0.2
1.0
EV / EBITDA
2.7
—
Price / FCF (Giá / FCF)
-5.2
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
EHTH
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
43.5%
73.4%
Operating Margin (Biên lợi nhuận hoạt động)
12.0%
—
Net Profit Margin (Biên lợi nhuận ròng)
7.2%
6.0%
ROA
3.3%
4.9%
ROE
7.0%
8.2%
ROIC
6.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
EHTH
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.2
—
Current Ratio (Tỷ số thanh toán hiện hành)
3.4
1.9
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
EHTH
Trung vị ngành
Revenue YoY (Doanh thu YoY)
4.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
11.0%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-1.0%
—
Net Income YoY (Lợi nhuận ròng YoY)
298.2%
—
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
EHTH
Trung vị ngành
EHTH 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
GIỮ
10 nhà phân tích
- Mua mạnh 0 0,0%
- Mua 0 0,0%
- Giữ 7 70,0%
- Bán 1 10,0%
- Bán mạnh 2 20,0%
Mục tiêu giá 12 tháng
4 nhà phân tích · 2026-05-20
Trung vị
$2.50
← Dưới tất cả các mục tiêu
$1.75
Thấp
$2.00
Cao
$3.00
Mục tiêu trung vị
$2.50
+42,9%
Mục tiêu trung bình
$2.50
+42,9%
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%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.38 | $-0.28 | -0.10% |
| Ngày 31 tháng 12 năm 2025 | $2.42 | $2.51 | -0.09% |
| Ngày 30 tháng 9 năm 2025 | $-1.44 | $-1.47 | 0.03% |
| Ngày 30 tháng 6 năm 2025 | $-0.98 | $-1.12 | 0.14% |
| Ngày 31 tháng 3 năm 2025 | $-0.20 | $-0.43 | 0.23% |
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 |
|---|---|---|---|---|---|---|
| EHTH | $143M | -13.5 | 4.1% | 7.2% | 7.0% | 43.5% |
| TWFG | — | 54.3 | 22.0% | — | — | — |
| ABX | $833M | 23.8 | 110.2% | 15.5% | 8.8% | 87.7% |
| SLQT | $411M | 238.0 | 15.5% | 3.1% | 14.1% | — |
| HIT | — | 79.5 | 71.0% | 3.8% | 7.6% | 62.8% |
| GOCO | — | -0.1 | -54.7% | -71.1% | -183.8% | — |
| EZRA | — | -0.4 | -11.6% | — | — | — |
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 | $554M | $532M | $453M | $405M | $538M | $583M | $506M | $251M | $191M | $193M | $190M | $180M | |
| Cost of Revenue | $1M | $2M | $2M | $2M | $2M | $4M | $3M | $1M | $582.0K | $862.0K | $4M | $4M | |
| Gross Profit | $241M | $208M | $159M | · | · | · | · | · | · | · | · | · | |
| R&D Expense | $14M | $12M | $14M | $12M | $10M | $9M | $8M | $7M | $8M | $9M | $11M | $12M | |
| SG&A Expense | $90M | $90M | $99M | $72M | $76M | $76M | $64M | $46M | $40M | $35M | $30M | $28M | |
| Operating Expenses | $488M | $509M | $482M | $508M | $664M | $529M | $425M | $249M | $200M | $191M | $195M | $186M | |
| Operating Income | $66M | $24M | $-29M | $-103M | $-126M | $53M | $81M | $3M | $-9M | $3M | $-6M | $-7M | |
| Interest Expense | · | · | $11M | $8M | $845.0K | · | · | · | · | · | · | · | |
| Interest Income | · | $7M | $8M | $3M | $200.0K | · | · | · | · | · | · | · | |
| Other Non-op | $3M | $7M | $9M | $4M | $2M | $666.0K | $2M | $755.0K | $1M | $1M | $45.0K | $-98.0K | |
| Pretax Income | $59M | $19M | $-31M | $-106M | $-125M | $54M | $83M | $3M | $-8M | $4M | $-6M | $-7M | |
| Income Tax | $19M | $9M | $-2M | $-18M | $-21M | $9M | $17M | $3M | $-34M | $4M | $-843.0K | $9M | |
| Net Income | $40M | $10M | $-28M | $-89M | $-104M | $45M | $67M | $241.0K | $25M | $304.0K | $-5M | $-16M | |
| EPS (Basic) | $-0.34 | $-1.19 | $-2.37 | $-4.36 | $-4.59 | $1.75 | $2.90 | $0.01 | $1.37 | $0.02 | $-0.26 | $-0.88 | |
| EPS (Diluted) | $-0.34 | $-1.19 | $-2.37 | $-4.36 | $-4.59 | $1.68 | $2.73 | $0.01 | $1.33 | $0.02 | $-0.26 | $-0.88 | |
| Shares (Basic) | 30,484,000 | 29,335,000 | 28,016,000 | 27,359,000 | 26,781,000 | 26,025,000 | 23,075,000 | 19,294,000 | 18,512,000 | 18,272,000 | 18,008,000 | 18,367,000 | |
| Shares (Diluted) | 30,484,000 | 29,335,000 | 28,016,000 | 27,359,000 | 26,781,000 | 27,014,000 | 24,539,000 | 20,409,000 | 19,047,000 | 18,314,000 | 18,008,000 | 18,367,000 | |
| EBITDA | $66M | $24M | $-9M | $-82M | $-107M | · | $81M | $3M | $-29M | $-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 | $74M | $39M | $116M | $144M | $82M | $44M | $23M | $13M | $40M | $62M | $63M | $51M | |
| Receivables | $8M | $17M | $4M | $3M | $6M | $2M | $2M | $4M | $1M | $9M | $10M | $8M | |
| Prepaid Expense | $13M | $13M | $12M | $11M | $24M | $17M | $8M | $5M | $4M | $5M | $5M | $6M | |
| Current Assets | $334M | $354M | $382M | $401M | $408M | $331M | $208M | $156M | $156M | $76M | $78M | $66M | |
| PP&E (Net) | $5M | $4M | $5M | $6M | $12M | $15M | $11M | $8M | $5M | $6M | $7M | $10M | |
| PP&E (Gross) | $14M | $14M | $16M | $18M | $28M | $34M | $29M | $27M | $24M | $24M | $24M | $24M | |
| Accum. Depreciation | $10M | $9M | $11M | $13M | $15M | $19M | $18M | $19M | $19M | $19M | $16M | $14M | |
| Goodwill | · | · | $0 | $0 | $0 | $40M | $40M | $40M | $14M | $14M | $14M | $14M | |
| Intangibles | · | · | · | · | $2M | $9M | $10M | $12M | $8M | $9M | $10M | $11M | |
| Other Non-current Assets | $25M | $24M | $27M | $35M | $36M | $26M | $18M | $11M | $7M | $4M | $5M | $6M | |
| Total Assets | $1.26B | $1.16B | $1.11B | $1.11B | $1.15B | $1.04B | $742M | $439M | $359M | $109M | $113M | $107M | |
| Accounts Payable | $28M | $23M | $7M | $7M | $14M | $37M | $25M | $6M | $3M | $5M | $3M | $6M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | $4M | $3M | $3M | |
| Short-term Debt | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $99M | $96M | $79M | $61M | $75M | $84M | $113M | $61M | $25M | $28M | $32M | $27M | |
| Capital Leases | $14M | $21M | $28M | $34M | $36M | $41M | $34M | · | · | · | · | · | |
| Deferred Tax | $57M | $39M | $30M | $32M | $51M | $72M | $64M | $48M | $45M | $443.0K | $329.0K | $410.0K | |
| Other Non-current Liabilities | $6M | $5M | $5M | $5M | $5M | $4M | $3M | $3M | $104.0K | $123.0K | $344.0K | $238.0K | |
| Total Liabilities | $289M | $229M | $209M | $198M | $167M | $202M | · | · | · | · | · | · | |
| Total Debt | $113M | $68M | $68M | $66M | · | · | $0 | $5M | · | · | · | · | |
| Common Stock | $44.0K | $43.0K | $41.0K | $40.0K | $39.0K | $38.0K | $35.0K | $31.0K | $30.0K | $29.0K | $29.0K | $29.0K | |
| Paid-in Capital | $761M | $773M | $799M | $777M | $756M | $721M | $455M | $298M | $282M | $273M | $267M | $259M | |
| Retained Earnings | $30M | $15M | $7M | $74M | $193M | $316M | $272M | $205M | $205M | $5M | $9M | $14M | |
| Treasury Stock | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | |
| AOCI | $-62.0K | $-234.0K | $-82.0K | $-73.0K | $390.0K | $350.0K | $116.0K | $127.0K | $202.0K | $176.0K | $193.0K | $179.0K | |
| Stockholders' Equity | $592M | $588M | $606M | $651M | $750M | $838M | $527M | $303M | $287M | $252M | $236M | $73M | |
| Liabilities + Equity | $1.26B | $1.16B | $1.11B | $1.11B | $1.15B | $1.04B | $742M | $439M | $359M | $109M | $113M | $107M | |
| Shares Outstanding | 44,797,000 | 43,225,000 | 41,457,000 | 39,977,000 | 38,704,000 | 37,755,000 | 34,752,000 | 19,437,000 | 18,641,957 | 18,356,551 | 18,144,970 | 17,830,311 |
Dòng tiền 19
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $20M | $21M | $18M | $11M | $7M | · | · | $4M | $4M | $4M | |
| Stock-based Comp | $15M | $20M | $23M | $20M | $33M | $25M | $23M | $13M | $10M | $7M | $7M | $6M | |
| Deferred Tax | $18M | $9M | $-3M | $-18M | $-22M | $9M | $16M | $3M | $-30M | $5M | $101.0K | $9M | |
| Amort. of Intangibles | $0 | $0 | $0 | $0 | $536.0K | $1M | $2M | $2M | $1M | $1M | $1M | $2M | |
| Restructuring | $1M | $2M | $0 | $8M | $5M | $0 | $0 | $2M | $0 | $-297.0K | $5M | $0 | |
| Other Non-cash | · | · | $-19M | $39M | $-88M | · | · | · | · | $-2M | $7M | $-1M | |
| Operating Cash Flow | $-25M | $-18M | $-7M | $-27M | $-163M | $-108M | $-71M | $-3M | $-16M | $4M | $14M | $2M | |
| CapEx | $2M | $2M | $2M | $214.0K | $4M | $8M | $7M | $5M | $2M | $2M | $2M | $4M | |
| Investing Cash Flow | $25M | $-48M | $-16M | $26M | $-13M | $-73M | $-17M | $-26M | $-5M | $-4M | $-3M | $-8M | |
| Debt Issued | · | · | $0 | $65M | $0 | $0 | · | · | · | · | · | · | |
| Net Debt Issued | $-71M | · | $0 | $65M | $0 | · | $-5M | · | · | · | · | · | |
| Stock Issued | · | · | · | $0 | $0 | $228M | $126M | $0 | $0 | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $0 | $50M | |
| Net Stock Activity | · | · | · | $0 | $0 | · | $126M | · | · | $0 | $0 | $-50M | |
| Financing Cash Flow | $34M | $-10M | $-6M | $64M | $213M | $201M | $102M | $2M | $-870.0K | $-1M | $577.0K | $-49M | |
| Net Change in Cash | $35M | $-77M | $-29M | $62M | $38M | $20M | $14M | $-27M | $-21M | $-929.0K | $11M | $-56M | |
| Taxes Paid | $390.0K | $441.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-28M | $-20M | $-9M | $-27M | $-166M | · | $-78M | $-8M | $-17M | $357.0K | $11M | $-2M | |
| Levered FCF | · | · | $-19M | · | · | · | · | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.5% | 39.1% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 12.0% | 4.4% | -6.4% | -25.3% | -23.4% | · | 16.1% | 1.0% | -17.1% | -3.1% | -3.0% | -3.8% | |
| Net Margin | 7.2% | 1.9% | -6.2% | -21.9% | -19.4% | · | 13.2% | 0.10% | -14.7% | -2.6% | -2.5% | -9.0% | |
| Pretax Margin | 10.6% | 3.6% | -6.8% | -26.2% | -23.2% | · | 16.5% | 1.3% | -16.9% | -3.1% | -3.0% | -3.8% | |
| EBITDA Margin | 12.0% | 4.4% | -2.0% | -20.1% | -19.9% | · | 16.1% | 1.0% | -17.1% | -1.3% | -0.82% | -1.4% | |
| ROA | 3.3% | 0.89% | -2.5% | -7.8% | -9.5% | · | 11.3% | 0.06% | · | -4.4% | -4.3% | -11.9% | |
| ROE | 7.0% | 1.8% | -4.8% | -13.8% | -13.7% | · | 14.0% | 0.08% | · | -3.1% | -6.3% | -15.7% | |
| ROIC | 6.4% | 1.9% | -4.0% | -11.9% | -14.0% | · | 12.4% | 0.06% | · | -6.4% | -6.3% | -21.7% |
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 | 3.4 | 3.7 | 4.9 | 6.6 | 5.4 | · | 1.8 | 2.6 | · | 2.7 | 2.4 | 2.5 | |
| Quick Ratio | 0.8 | 0.6 | 1.5 | 2.4 | 1.2 | · | 0.2 | 0.3 | · | 2.5 | 2.3 | 2.2 | |
| Debt / Equity | 0.2 | 0.1 | 0.1 | 0.1 | · | · | 0.0 | 0.0 | · | · | · | · | |
| LT Debt / Equity | 0.2 | 0.1 | 0.1 | 0.1 | · | · | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | -2.6 | · | · | · | · | · | · | · | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | · | 0.9 | 0.6 | · | 1.7 | 1.7 | 1.3 | |
| Receivables Turnover | 45.2 | 51.2 | 136.7 | 96.7 | 142.6 | · | 170.6 | 99.1 | · | 19.8 | 21.2 | 28.1 |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.1% | 17.6% | 11.7% | -24.7% | -7.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 11.0% | -0.36% | -8.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 298.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -2.5% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $554M | $532M | $453M | $405M | $538M | $583M | $506M | $251M | $191M | $193M | $190M | $180M | |
| Net Income TTM | $40M | $10M | $-28M | $-89M | $-104M | $45M | $67M | $241.0K | $25M | $304.0K | $-5M | $-16M | |
| Market Cap | $143M | $281M | $250M | $133M | $681M | · | $2.22B | $747M | · | $195M | $181M | $444M | |
| Enterprise Value | $182M | $310M | $202M | $55M | · | · | $2.20B | $739M | · | · | · | · | |
| P/E | -13.5 | -7.9 | -3.7 | -1.1 | -5.6 | 42.0 | 35.2 | 3842.0 | 13.1 | 532.5 | -38.4 | -28.3 | |
| P/S | 0.3 | 0.5 | 0.6 | 0.3 | 1.3 | · | 4.4 | 3.0 | · | 1.0 | 1.0 | 2.5 | |
| P/B | 0.2 | 0.5 | 0.4 | 0.2 | 0.9 | · | 4.2 | 2.5 | · | 2.5 | 2.4 | 6.0 | |
| P / Tangible Book | 0.2 | 0.5 | 0.4 | 0.2 | 0.9 | 2.3 | · | · | · | · | · | · | |
| P / Cash Flow | -5.6 | -15.3 | -37.3 | -5.0 | -4.2 | · | -31.1 | -231.2 | · | 47.9 | 13.2 | 249.8 | |
| P / FCF | -5.2 | -13.7 | -28.4 | -4.9 | -4.1 | · | -28.5 | -96.2 | · | 547.6 | 16.9 | -243.5 | |
| EV / EBITDA | 2.7 | 13.1 | -22.0 | -0.7 | · | · | 27.0 | 289.6 | · | · | · | · | |
| EV / FCF | -6.6 | -15.1 | -23.0 | -2.0 | · | · | -28.1 | -95.1 | · | · | · | · | |
| EV / Revenue | 0.3 | 0.6 | 0.4 | 0.1 | · | · | 4.3 | 2.9 | · | · | · | · | |
| Earnings Yield | -7.4% | -12.7% | -27.2% | -90.1% | -18.0% | 2.4% | 2.8% | 0.03% | 7.7% | 0.19% | -2.6% | -3.5% |
Báo cáo kết quả hoạt động kinh doanh 17
| 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 | $88M | $326M | $54M | $61M | $113M | $315M | $58M | $66M | $93M | $248M | $65M | $67M | $74M | $196M | $53M | $50M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | $215.0K | $857.0K | $494.0K | $423.0K | |
| Gross Profit | $37M | $180M | $-180.0K | $19M | $42M | $164M | $-4M | $19M | $29M | · | · | · | · | · | · | · | |
| SG&A Expense | $16M | $29M | $22M | $22M | $17M | $27M | $20M | $22M | $20M | $27M | $23M | $25M | $24M | $17M | $17M | $17M | |
| Operating Expenses | $91M | $200M | $95M | $84M | $108M | $203M | $102M | $94M | $111M | $188M | $104M | $93M | $97M | $166M | $102M | $96M | |
| Operating Income | $-3M | $126M | $-42M | $-23M | $5M | $113M | $-43M | $-28M | $-18M | $59M | $-39M | $-26M | $-23M | $31M | $-48M | $-45M | |
| Interest Expense | · | · | · | · | · | · | · | · | $3M | · | · | · | $3M | · | · | · | |
| Interest Income | · | · | · | · | · | · | · | · | $2M | · | · | · | $2M | · | · | · | |
| Other Non-op | $840.0K | $-896.0K | $978.0K | $1M | $2M | $475.0K | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $7M | $-647.0K | $-1M | |
| Pretax Income | $-6M | $122M | $-43M | $-24M | $4M | $110M | $-44M | $-28M | $-18M | $58M | $-40M | $-26M | $-23M | $30M | $-49M | $-47M | |
| Income Tax | $-1M | $35M | $-11M | $-7M | $2M | $13M | $-2M | $-505.0K | $-1M | $6M | $-3M | $-3M | $-4M | $9M | $-10M | $-9M | |
| Net Income | $-5M | $87M | $-32M | $-17M | $2M | $97M | $-42M | $-28M | $-17M | $52M | $-37M | $-24M | $-20M | $21M | $-39M | $-38M | |
| EPS (Basic) | $-0.58 | $2.43 | $-1.46 | $-0.98 | $-0.33 | $2.93 | $-1.83 | $-1.33 | $-0.96 | $1.50 | $-1.68 | $-1.18 | $-1.01 | $0.47 | $-1.72 | $-1.65 | |
| EPS (Diluted) | $-0.58 | $2.43 | $-1.46 | $-0.98 | $-0.33 | $2.93 | $-1.83 | $-1.33 | $-0.96 | $1.50 | $-1.68 | $-1.18 | $-1.01 | $0.47 | $-1.72 | $-1.65 | |
| Shares (Basic) | 31,132,000 | -60,550,000 | 30,633,000 | 30,404,000 | 29,997,000 | -58,295,000 | 29,485,000 | 29,233,000 | 28,912,000 | -55,568,000 | 28,114,000 | 27,822,000 | 27,648,000 | -54,541,000 | 27,346,000 | 27,276,000 | |
| Shares (Diluted) | 31,132,000 | -60,550,000 | 30,633,000 | 30,404,000 | 29,997,000 | -58,295,000 | 29,485,000 | 29,233,000 | 28,912,000 | -55,568,000 | 28,114,000 | 27,822,000 | 27,648,000 | -54,541,000 | 27,346,000 | 27,276,000 | |
| EBITDA | $-3M | · | $-42M | $-23M | $5M | · | $-39M | $-24M | $-14M | · | $-35M | $-21M | $-18M | · | $-43M | $-40M |
Bảng cân đối kế toán 26
| 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 | $75M | $74M | $63M | $66M | $121M | $39M | $64M | $126M | $175M | $116M | $152M | $153M | $181M | $144M | $160M | $195M | |
| Receivables | $2M | $8M | $2M | $2M | $3M | $17M | $6M | $1M | $1M | $4M | $522.0K | $643.0K | $1M | $3M | $2M | $442.0K | |
| Prepaid Expense | $12M | $13M | $17M | $11M | $13M | $13M | $20M | $9M | $11M | $12M | $23M | $11M | $11M | $11M | $21M | $10M | |
| Current Assets | $337M | $334M | $303M | $328M | $369M | $354M | $341M | $356M | $404M | $382M | $397M | $390M | $421M | $401M | $395M | $411M | |
| PP&E (Net) | $5M | $5M | $5M | $5M | $4M | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $8M | $10M | |
| PP&E (Gross) | · | $14M | · | · | · | $14M | · | · | · | $16M | · | · | · | $18M | · | · | |
| Accum. Depreciation | · | $10M | · | · | · | $9M | · | · | · | $11M | · | · | · | $13M | · | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Other Non-current Assets | $25M | $25M | $28M | $26M | $23M | $24M | $24M | $24M | $25M | $27M | $29M | $30M | $32M | $35M | $36M | $36M | |
| Total Assets | $1.20B | $1.26B | $1.05B | $1.08B | $1.14B | $1.16B | $1.00B | $1.04B | $1.10B | $1.11B | $1.03B | $1.05B | $1.08B | $1.11B | $1.05B | $1.09B | |
| Accounts Payable | $6M | $28M | $6M | $6M | $7M | $23M | $5M | $5M | $6M | $7M | $7M | $6M | $5M | $7M | $7M | $6M | |
| Short-term Debt | · | · | · | $69M | $69M | · | · | $69M | $68M | · | · | · | · | · | · | · | |
| Current Liabilities | $44M | $99M | $51M | $110M | $143M | $96M | $54M | $116M | $146M | $79M | $53M | $45M | $51M | $61M | $38M | $36M | |
| Capital Leases | $13M | $14M | $16M | $17M | $19M | $21M | $22M | $24M | $26M | $28M | $30M | $31M | $33M | $34M | $31M | $33M | |
| Deferred Tax | $56M | $57M | $22M | $34M | $40M | $39M | $25M | $27M | $28M | $30M | $23M | $26M | $29M | $32M | $24M | $33M | |
| Other Non-current Liabilities | $5M | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $5M | $5M | $4M | |
| Total Liabilities | $231M | $289M | $163M | $166M | $208M | $229M | $176M | $173M | $205M | $209M | $178M | $173M | $184M | $198M | $163M | $172M | |
| Total Debt | $114M | · | $69M | $69M | $69M | · | $69M | $69M | $68M | · | $67M | $67M | $67M | · | $66M | $65M | |
| Common Stock | $45.0K | $44.0K | $44.0K | $44.0K | $43.0K | $43.0K | $43.0K | $42.0K | $42.0K | $41.0K | $40.0K | $40.0K | $40.0K | $40.0K | $40.0K | $40.0K | |
| Paid-in Capital | $764M | $761M | $758M | $767M | $777M | $773M | $813M | $808M | $803M | $799M | $794M | $788M | $782M | $777M | $772M | $767M | |
| Retained Earnings | $12M | $30M | $-44M | $-12M | $5M | $15M | $-113M | $-59M | $-20M | $7M | $-34M | $13M | $46M | $74M | $61M | $108M | |
| Treasury Stock | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | $200M | |
| AOCI | $58.0K | $-62.0K | $-178.0K | $-260.0K | $-265.0K | $-234.0K | $126.0K | $-91.0K | $-60.0K | $-82.0K | $-133.0K | $-191.0K | $50.0K | $-73.0K | $-99.0K | $150.0K | |
| Stockholders' Equity | $576M | $592M | $514M | $555M | $582M | $588M | $499M | $549M | $583M | $606M | $560M | $601M | $628M | $651M | $633M | $676M | |
| Liabilities + Equity | $1.20B | $1.26B | $1.05B | $1.08B | $1.14B | $1.16B | $1.00B | $1.04B | $1.10B | $1.11B | $1.03B | $1.05B | $1.08B | $1.11B | $1.05B | $1.09B | |
| Shares Outstanding | 45,000,000 | 30,994,000 | 44,420,000 | 44,137,000 | 43,477,000 | 29,846,000 | 42,762,000 | 42,415,000 | 42,002,000 | 28,629,000 | 40,876,000 | 40,533,000 | 40,137,000 | 27,562,000 | 39,707,000 | 39,493,000 |
Dòng tiền 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | $4M | $4M | $4M | · | $5M | $5M | $5M | $5M | $6M | $5M | |
| Stock-based Comp | $2M | $3M | $4M | $4M | $4M | $5M | $4M | $5M | $6M | $5M | $7M | $6M | $5M | $4M | $5M | $6M | |
| Deferred Tax | $-2M | $35M | $-12M | $-7M | $2M | $14M | $-2M | $-1M | $-1M | $7M | $-3M | $-3M | $-4M | $9M | $-10M | $-9M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Restructuring | $6M | $0 | $0 | $1M | $0 | $0 | $61.0K | $1M | $821.0K | $0 | $0 | $0 | $0 | $558.0K | $764.0K | $1M | |
| Other Non-cash | · | · | · | · | · | · | · | · | $79M | · | · | · | $74M | · | · | · | |
| Operating Cash Flow | $36M | $-36M | $-25M | $-41M | $77M | $-28M | $-29M | $-32M | $71M | $-33M | $-25M | $-9M | $61M | $-19M | $-30M | $-26M | |
| CapEx | $155.0K | $143.0K | $214.0K | $2M | $308.0K | $631.0K | $998.0K | $261.0K | $204.0K | $327.0K | $1M | $306.0K | $67.0K | $22.0K | $-35.0K | $172.0K | |
| Investing Cash Flow | $-34M | $6M | $24M | $-10M | $5M | $8M | $-33M | $-13M | $-10M | $596.0K | $24M | $-17M | $-24M | $2M | $-4M | $2M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-160.0K | $40M | $-1M | $-4M | $-699.0K | $-5M | $-450.0K | $-3M | $-1M | $-4M | $-892.0K | $-1M | $-439.0K | $913.0K | $-493.0K | $-2M | |
| Net Change in Cash | $1M | $11M | $-3M | $-55M | $82M | $-25M | $-62M | $-49M | $59M | $-36M | $-1M | $-27M | $36M | $-16M | $-34M | $-26M | |
| Free Cash Flow | $36M | · | · | · | $77M | · | · | · | $71M | · | · | · | $61M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $68M | · | · | · | · | · | · | · |
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 | 41.7% | · | -0.33% | 31.1% | 36.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | -3.3% | · | -77.1% | -37.9% | 4.2% | · | -74.0% | -42.4% | -19.3% | · | -60.9% | -39.2% | -31.1% | · | -90.4% | -90.2% | |
| Net Margin | -5.4% | · | -58.8% | -28.6% | 1.7% | · | -72.7% | -42.5% | -18.3% | · | -57.2% | -35.2% | -27.0% | · | -73.4% | -74.4% | |
| Pretax Margin | -6.9% | · | -79.7% | -39.6% | 3.3% | · | -75.9% | -43.2% | -19.7% | · | -61.1% | -39.0% | -31.9% | · | -91.6% | -92.5% | |
| EBITDA Margin | -3.3% | · | -77.1% | -37.9% | 4.2% | · | -67.4% | -36.0% | -14.5% | · | -53.5% | -31.4% | -23.9% | · | -80.0% | -79.6% | |
| ROA | -0.40% | · | -3.1% | -1.6% | 0.17% | · | -4.2% | -2.7% | -1.6% | · | -3.6% | -2.2% | -1.8% | · | -3.5% | -3.2% | |
| ROE | -0.81% | · | -6.2% | -3.1% | 0.33% | · | -8.0% | -4.9% | -2.8% | · | -6.2% | -3.7% | -3.0% | · | -5.5% | -5.0% | |
| ROIC | -0.32% | · | -5.2% | -2.7% | 0.39% | · | -7.3% | -4.5% | -2.5% | · | -5.9% | -3.5% | -2.8% | · | -5.5% | -4.9% |
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 | 7.6 | · | 5.9 | 3.0 | 2.6 | · | 6.3 | 3.1 | 2.8 | · | 7.5 | 8.7 | 8.2 | · | 10.4 | 11.4 | |
| Quick Ratio | 1.7 | · | 1.3 | 0.6 | 0.9 | · | 1.3 | 1.1 | 1.2 | · | 2.9 | 3.4 | 3.5 | · | 4.3 | 5.4 | |
| Debt / Equity | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| LT Debt / Equity | 0.2 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -6.4 | · | · | · | · | · | · | · |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | |
| Receivables Turnover | 35.8 | · | 14.0 | 40.0 | 47.2 | · | 18.3 | 72.1 | 76.4 | · | 55.6 | 123.1 | 49.1 | · | 34.3 | 25.4 |
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 | $316M | · | $286M | $298M | $330M | · | $282M | $290M | $298M | · | $259M | $244M | $283M | · | $273M | $316M | |
| Net Income TTM | $-52M | · | $-90M | $-86M | $-85M | · | $-124M | $-105M | $-97M | · | $-120M | $-120M | $-129M | · | $-162M | $-142M | |
| Market Cap | $58M | · | $191M | $192M | $290M | · | $174M | $192M | $253M | · | $302M | $326M | $376M | · | $155M | $368M | |
| Enterprise Value | $97M | · | $198M | $195M | $238M | · | $180M | $134M | $146M | · | $218M | $240M | $262M | · | $61M | $239M | |
| P/E | -0.4 | · | -0.9 | -1.0 | -1.5 | · | -0.7 | -0.9 | -1.2 | · | -1.3 | -1.4 | -1.6 | · | -0.6 | -1.5 | |
| P/S | 0.2 | · | 0.7 | 0.6 | 0.9 | · | 0.6 | 0.7 | 0.8 | · | 1.2 | 1.3 | 1.3 | · | 0.6 | 1.2 | |
| P/B | 0.1 | · | 0.4 | 0.3 | 0.5 | · | 0.3 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.6 | · | 0.2 | 0.5 | |
| P / Tangible Book | 0.1 | · | 0.4 | 0.3 | 0.5 | · | 0.3 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.6 | · | 0.2 | 0.5 | |
| P / Cash Flow | 1.6 | · | · | · | 3.8 | · | · | · | 3.6 | · | · | · | 6.2 | · | · | · | |
| P / FCF | 1.6 | · | · | · | 3.8 | · | · | · | 3.6 | · | · | · | 6.2 | · | · | · | |
| EV / EBITDA | -33.6 | · | -4.8 | -8.5 | 49.6 | · | -4.6 | -5.7 | -10.8 | · | -6.3 | -11.4 | -14.8 | · | -1.4 | -6.0 | |
| EV / FCF | 2.7 | · | · | · | 3.1 | · | · | · | 2.1 | · | · | · | 4.3 | · | · | · | |
| EV / Revenue | 0.3 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.5 | 0.5 | · | 0.8 | 1.0 | 0.9 | · | 0.2 | 0.8 | |
| Earnings Yield | -259.7% | · | -106.7% | -102.8% | -66.6% | · | -142.2% | -113.7% | -80.1% | · | -75.5% | -69.2% | -62.4% | · | -180.8% | -66.6% |
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 | $554M | $532M | $453M | $405M | $538M |
| Biên lợi nhuận gộp % | 43.5% | 39.1% | — | — | — |
| Biên lợi nhuận hoạt động % | 12.0% | 4.4% | -6.4% | -25.3% | -23.4% |
| Thu nhập ròng | $40M | $10M | $-28M | $-89M | $-104M |
| EPS pha loãng | $-0.34 | $-1.19 | $-2.37 | $-4.36 | $-4.59 |
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 | 0.2 | 0.1 | 0.1 | 0.1 | — |
| Tỷ số thanh toán hiện hành | 3.4 | 3.7 | 4.9 | 6.6 | 5.4 |
| Tỷ lệ thanh toán nhanh | 0.8 | 0.6 | 1.5 | 2.4 | 1.2 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-28M | $-20M | $-9M | $-27M | $-166M |
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.