ESTA Establishment Labs Holdings Inc. - Common Shares
$68,34
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$33–$83
70% of range
Đánh giá của nhà phân tích
BUY
15 analysts
Mục tiêu giá
$90
+32% upside
P/E (TTM)
-42.4
ROE
-220.5%
Biên lợi nhuận ròng
-24.2%
ESTA Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$68.33
Vốn Hóa
$2.14B
P/E (TTM)
-42.4
EPS (TTM)
$-1.72
Doanh thu (TTM)
$211M
Tỷ suất cổ tức
—
ROE
-220.5%
D/E Nợ/Vốn chủ sở hữu
10.5
Phạm vi 52 tuần
$33 – $83
ESTA 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
$211M
2017-12-31
→
2025-12-31
EPS
$-1.72
2019-12-31
→
2025-12-31
Dòng tiền tự do
$-57M
2018-12-31
→
2025-12-31
Biên lợi nhuận
-24.2%
2018-12-31
→
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
ESTA
Trung vị ngành
P/E (TTM)
-42.4
29.1
P/S (TTM)
10.1
1.8
P/B
90.7
2.5
EV / EBITDA
-70.3
—
Price / FCF (Giá / FCF)
-37.5
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
ESTA
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
69.3%
54.5%
Operating Margin (Biên lợi nhuận hoạt động)
-18.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
-24.2%
-3.3%
ROA
-14.5%
-1.6%
ROE
-220.5%
-2.3%
ROIC
-12.7%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
ESTA
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
10.5
19.8
Current Ratio (Tỷ số thanh toán hiện hành)
3.0
2.4
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.9
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
ESTA
Trung vị ngành
Revenue YoY (Doanh thu YoY)
27.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
9.3%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
20.0%
—
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
ESTA
Trung vị ngành
ESTA 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
15 nhà phân tích
- Mua mạnh 5 33,3%
- Mua 8 53,3%
- Giữ 2 13,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
9 nhà phân tích · 2026-05-14
Trung vị
$90.00
← Dưới tất cả các mục tiêu
$68.33
Thấp
$76.00
Cao
$100.00
Mục tiêu trung vị
$90.00
+31,7%
Mục tiêu trung bình
$90.11
+31,9%
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
0.06%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.45 | $-0.35 | -0.10% |
| Ngày 31 tháng 12 năm 2025 | $-0.09 | $-0.22 | 0.13% |
| Ngày 30 tháng 9 năm 2025 | $-0.38 | $-0.54 | 0.16% |
| Ngày 30 tháng 6 năm 2025 | $-0.57 | $-0.54 | -0.03% |
| Ngày 31 tháng 3 năm 2025 | $-0.70 | $-0.82 | 0.12% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $211M | $166M | $165M | $162M | $127M | $85M | $90M | $61M | $35M | |
| Cost of Revenue | $65M | $56M | $58M | $55M | $41M | $32M | $35M | $25M | $17M | |
| Gross Profit | $146M | $110M | $107M | $107M | $85M | $53M | $55M | $36M | $18M | |
| R&D Expense | $20M | $20M | $26M | $20M | $18M | $14M | $15M | $13M | $7M | |
| SG&A Expense | $165M | $140M | $146M | $126M | $92M | $67M | $71M | $47M | $31M | |
| Operating Expenses | $185M | $160M | $172M | $146M | $111M | $80M | $86M | $60M | $38M | |
| Operating Income | $-39M | $-50M | $-65M | $-40M | $-25M | $-28M | $-31M | $-24M | $-20M | |
| Interest Expense | · | · | $15M | $12M | $9M | $9M | $9M | $9M | $10M | |
| Interest Income | $423.0K | $1M | $1M | $87.0K | $23.0K | $15.0K | $4.0K | $16.0K | $19.0K | |
| Other Non-op | $6M | $-15M | $816.0K | $-3M | $-6M | $-3M | $-1M | $-2M | $-395.0K | |
| Pretax Income | $-58M | $-85M | $-79M | $-73M | $-40M | $-38M | $-38M | $-21M | $-35M | |
| Income Tax | $-7M | $-32.0K | $-81.0K | $2M | $1M | $104.0K | $640.0K | $215.0K | $105.0K | |
| Net Income | $-51M | $-85M | $-79M | $-75M | $-41M | $-38M | $-38M | $-21M | $-35M | |
| EPS (Basic) | $-1.72 | $-3.00 | $-3.07 | $-3.08 | $-1.72 | $-1.63 | $-1.86 | · | · | |
| EPS (Diluted) | $-1.72 | $-3.00 | $-3.07 | $-3.08 | $-1.72 | $-1.63 | $-1.86 | · | · | |
| Shares (Basic) | 29,620,022 | 28,161,761 | 25,600,029 | 24,457,793 | 23,972,722 | 23,316,102 | 20,541,528 | · | · | |
| Shares (Diluted) | 29,620,022 | 28,161,761 | 25,600,029 | 24,457,793 | 23,972,722 | 23,316,102 | 20,541,528 | · | · | |
| EBITDA | $-33M | $-45M | $-62M | $-40M | $-25M | $-28M | · | $-24M | · |
Bảng cân đối kế toán 30
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $76M | $90M | $40M | $66M | $53M | $85M | $38M | $53M | $11M | |
| Receivables | $77M | $65M | $47M | $35M | $24M | $19M | $23M | $18M | $13M | |
| Inventory | $86M | $79M | $79M | $37M | $28M | $23M | $29M | $25M | $13M | |
| Prepaid Expense | $11M | $9M | $8M | $12M | $7M | $5M | $7M | $4M | $2M | |
| Other Current Assets | · | · | · | $2M | $2M | $2M | · | · | · | |
| Current Assets | $250M | $243M | $175M | $150M | $113M | $132M | $96M | $99M | $39M | |
| PP&E (Net) | $76M | $78M | $77M | $51M | $19M | $16M | $16M | $13M | $14M | |
| PP&E (Gross) | $102M | $98M | $94M | $65M | $31M | $26M | $24M | $18M | $17M | |
| Accum. Depreciation | $26M | $20M | $16M | $14M | $12M | $10M | $8M | $5M | $3M | |
| Goodwill | $1M | $1M | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K | $465.0K | |
| Intangibles | $10M | $12M | $8M | $5M | $4M | $4M | $3M | $3M | $3M | |
| Other Non-current Assets | $16M | $7M | $5M | $1M | $558.0K | $664.0K | $368.0K | $315.0K | $272.0K | |
| Total Assets | $357M | $347M | $269M | $211M | $140M | $156M | $117M | $117M | $57M | |
| Accounts Payable | $43M | $45M | $42M | $20M | $14M | $10M | $10M | $6M | $9M | |
| Accrued Liabilities | $19M | $17M | $14M | $17M | $16M | $15M | $11M | $6M | $2M | |
| Short-term Debt | · | $0 | · | · | · | · | · | · | · | |
| Current Liabilities | $82M | $68M | $57M | $39M | $32M | $26M | $23M | $16M | $57M | |
| Capital Leases | $3M | $4M | $3M | $3M | $2M | $2M | $207.0K | $380.0K | · | |
| Other Non-current Liabilities | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $4M | $5M | |
| Total Liabilities | $334M | $294M | $250M | $219M | $89M | $81M | $77M | $47M | $62M | |
| Long-term Debt | · | $0 | · | · | · | · | · | · | · | |
| Total Debt | $248M | $220M | $189M | · | · | · | · | · | · | |
| Common Stock | $433M | $420M | $316M | $224M | $220M | $213M | $148M | $146M | · | |
| Paid-in Capital | $88M | $77M | $64M | $50M | $37M | $27M | $21M | $15M | $28M | |
| Retained Earnings | $-496M | $-445M | $-360M | $-282M | $-206M | $-165M | $-127M | $-89M | $-68M | |
| Treasury Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $6M | |
| AOCI | $1M | $3M | $2M | $3M | $4M | $3M | $691.0K | $449.0K | $76.0K | |
| Stockholders' Equity | $24M | $53M | $18M | $-8M | $51M | $75M | $40M | $69M | $-5M | |
| Liabilities + Equity | $357M | $347M | $269M | $211M | $140M | $156M | $117M | $117M | $57M | |
| Shares Outstanding | 29,304,954 | 29,195,439 | 26,495,250 | 24,815,908 | 24,080,265 | 23,517,719 | 20,648,970 | 20,263,955 | · |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $5M | $3M | $2M | $2M | · | · | · | · | |
| Stock-based Comp | $11M | $14M | $14M | $13M | $10M | · | · | · | · | |
| Deferred Tax | $-9M | $-2M | $-4M | $86.0K | $7.0K | $-274.0K | $0 | $0 | $0 | |
| Amort. of Intangibles | $3M | $2M | $1M | $1M | $1M | $900.0K | $600.0K | $600.0K | $300.0K | |
| Other Non-cash | $-8M | $9M | $-23M | · | · | · | · | · | · | |
| Operating Cash Flow | $-51M | $-59M | $-89M | $-52M | $-28M | $-13M | $-30M | $-34M | $-32M | |
| CapEx | $6M | $6M | $8M | $3M | $2M | $2M | $6M | $2M | $901.0K | |
| Investing Cash Flow | $-7M | $-16M | $-25M | $-35M | $-7M | $-6M | $-8M | $-6M | $-845.0K | |
| Stock Issued | $0 | $99M | $85M | $0 | $0 | $64M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | $0 | $5M | |
| Net Stock Activity | $0 | $99M | $85M | $0 | · | · | · | $0 | · | |
| Financing Cash Flow | $40M | $126M | $86M | $100M | $4M | $65M | $23M | $82M | $43M | |
| Net Change in Cash | $-15M | $50M | $-26M | $13M | $-31M | $47M | $-15M | $42M | $10M | |
| Taxes Paid | $420.0K | $2M | $2M | $2M | $652.0K | $316.0K | $649.0K | $136.0K | $147.0K | |
| Free Cash Flow | $-57M | $-65M | $-96M | $-55M | $-30M | $-15M | · | $-36M | · | |
| Levered FCF | · | · | $-112M | $-67M | $-39M | $-24M | · | $-45M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 69.3% | 66.0% | 64.8% | 65.9% | 67.4% | 62.0% | · | 59.0% | · | |
| Operating Margin | -18.5% | -30.1% | -39.4% | -24.5% | -19.8% | -33.0% | · | -39.0% | · | |
| Net Margin | -24.2% | -50.9% | -47.5% | -46.5% | -32.5% | -45.0% | · | -34.5% | · | |
| Pretax Margin | -27.5% | -51.0% | -47.6% | -45.0% | -31.4% | -44.9% | · | -34.1% | · | |
| EBITDA Margin | -15.5% | -27.3% | -37.7% | -24.5% | -19.8% | -33.0% | · | -39.0% | · | |
| ROA | -14.5% | -27.5% | -32.7% | -42.9% | -27.8% | -27.9% | · | -24.3% | · | |
| ROE | -220.5% | -197.2% | -321.2% | 2256.5% | -73.3% | -49.2% | · | -28.8% | · | |
| ROIC | -12.7% | -18.3% | -31.4% | 500.4% | -51.3% | -37.3% | · | -34.7% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.0 | 3.6 | 3.1 | 3.8 | 3.6 | 5.1 | · | 6.0 | · | |
| Quick Ratio | 1.9 | 2.3 | 1.5 | 2.6 | 2.4 | 4.0 | · | 4.3 | · | |
| Debt / Equity | 10.5 | 4.1 | 10.3 | · | · | · | · | · | · | |
| LT Debt / Equity | 10.5 | 4.1 | 10.3 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -4.2 | -3.4 | -2.8 | -3.0 | · | -2.7 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.7 | 0.9 | 0.9 | 0.6 | · | 0.7 | · | |
| Inventory Turnover | 0.8 | 0.7 | 1.0 | 1.7 | 1.6 | 1.2 | · | 1.3 | · | |
| Receivables Turnover | 3.0 | 3.0 | 4.0 | 5.4 | 5.8 | 4.0 | · | 4.0 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 27.1% | 0.53% | 2.1% | 27.6% | 49.6% | · | · | · | · | |
| Revenue CAGR 3Y | 9.3% | 9.4% | 24.9% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 20.0% | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $211M | $166M | $165M | $162M | $127M | $85M | $90M | $61M | · | |
| Net Income TTM | $-51M | $-85M | $-79M | $-75M | $-41M | $-38M | $-38M | $-21M | · | |
| Market Cap | $2.14B | $1.33B | $675M | $1.60B | $1.63B | $885M | · | · | · | |
| Enterprise Value | $2.31B | $1.46B | $824M | · | · | · | · | · | · | |
| P/E | -42.4 | -15.4 | -8.4 | -21.3 | -39.3 | -23.1 | -14.9 | · | · | |
| P/S | 10.1 | 8.0 | 4.1 | 9.9 | 12.8 | 10.5 | · | · | · | |
| P/B | 90.7 | 25.0 | 36.7 | -195.8 | 32.1 | 11.8 | · | · | · | |
| P / Tangible Book | 172.3 | 33.0 | 67.9 | · | 35.5 | 12.6 | · | · | · | |
| P / Cash Flow | -42.0 | -22.7 | -7.6 | -30.7 | -59.1 | -70.8 | · | · | · | |
| P / FCF | -37.5 | -20.5 | -7.0 | -29.1 | -54.3 | -59.3 | · | · | · | |
| EV / EBITDA | -70.3 | -32.1 | -13.2 | · | · | · | · | · | · | |
| EV / FCF | -40.5 | -22.5 | -8.5 | · | · | · | · | · | · | |
| EV / Revenue | 10.9 | 8.8 | 5.0 | · | · | · | · | · | · | |
| Earnings Yield | -2.4% | -6.5% | -11.9% | -4.7% | -2.5% | -4.3% | -6.7% | · | · |
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 | $60M | $65M | $54M | $51M | $41M | $45M | $40M | $44M | $37M | $32M | $39M | $49M | $47M | $44M | $38M | $41M | |
| Cost of Revenue | $18M | $19M | $16M | $16M | $14M | $14M | $15M | $15M | $13M | $11M | $12M | $18M | $16M | $16M | $12M | $14M | |
| Gross Profit | $42M | $46M | $38M | $35M | $28M | $30M | $26M | $29M | $24M | $21M | $26M | $30M | $30M | $28M | $26M | $27M | |
| R&D Expense | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $6M | $7M | $7M | $7M | $6M | $5M | $5M | |
| SG&A Expense | $44M | $44M | $37M | $44M | $40M | $44M | $34M | $33M | $29M | $37M | $40M | $37M | $32M | $35M | $31M | $33M | |
| Operating Expenses | $49M | $49M | $42M | $49M | $45M | $49M | $39M | $38M | $33M | $43M | $47M | $44M | $38M | $41M | $37M | $38M | |
| Operating Income | $-7M | $-4M | $-4M | $-14M | $-17M | $-19M | $-13M | $-9M | $-9M | $-22M | $-21M | $-14M | $-8M | $-13M | $-11M | $-10M | |
| Interest Expense | · | · | · | · | · | · | $5M | $5M | $4M | · | $4M | $4M | $4M | · | $4M | $3M | |
| Interest Income | $26.0K | $34.0K | $48.0K | $91.0K | $250.0K | $199.0K | $234.0K | $556.0K | $488.0K | $504.0K | $271.0K | $170.0K | $75.0K | $25.0K | $10.0K | $32.0K | |
| Other Non-op | $479.0K | $-775.0K | $-542.0K | $4M | $3M | $-12M | $2M | $-3M | $-3M | $3M | $-4M | $1M | $729.0K | $3M | $-4M | $-5M | |
| Pretax Income | $-13M | $-12M | $-11M | $-16M | $-20M | $-36M | $-16M | $-17M | $-16M | $-23M | $-29M | $-16M | $-11M | $-13M | $-18M | $-37M | |
| Income Tax | $288.0K | $-9M | $424.0K | $1M | $914.0K | $-1M | $510.0K | $428.0K | $438.0K | $-3M | $669.0K | $925.0K | $830.0K | $819.0K | $603.0K | $564.0K | |
| Net Income | $-13M | $-3M | $-11M | $-17M | $-21M | $-35M | $-17M | $-17M | $-16M | $-21M | $-29M | $-17M | $-12M | $-14M | $-19M | $-37M | |
| EPS (Basic) | $-0.45 | $-0.07 | $-0.38 | $-0.57 | $-0.70 | $-1.21 | $-0.59 | $-0.62 | $-0.58 | $-0.82 | $-1.12 | $-0.65 | $-0.48 | $-0.56 | $-0.76 | $-1.52 | |
| EPS (Diluted) | $-0.45 | $-0.07 | $-0.38 | $-0.57 | $-0.70 | $-1.21 | $-0.59 | $-0.62 | $-0.58 | $-0.82 | $-1.12 | $-0.65 | $-0.48 | $-0.56 | $-0.76 | $-1.52 | |
| Shares (Basic) | 29,947,157 | -58,391,539 | 29,622,101 | 28,913,811 | 29,475,649 | -55,780,229 | 28,248,256 | 27,905,614 | 27,788,120 | -50,727,713 | 26,034,185 | 25,615,444 | 24,678,113 | -48,761,405 | 24,511,495 | 24,396,847 | |
| Shares (Diluted) | 29,947,157 | -58,391,539 | 29,622,101 | 28,913,811 | 29,475,649 | -55,780,229 | 28,248,256 | 27,905,614 | 27,788,120 | -50,727,713 | 26,034,185 | 25,615,444 | 24,678,113 | -48,761,405 | 24,511,495 | 24,396,847 | |
| EBITDA | $-5M | · | $-3M | $-13M | $-15M | · | $-12M | $-8M | $-8M | · | $-20M | $-13M | $-8M | · | $-11M | $-10M |
Bảng cân đối kế toán 29
| 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 | $68M | $76M | $71M | $55M | $69M | $90M | $40M | $55M | $73M | · | $52M | $90M | $43M | · | $65M | $91M | |
| Receivables | $77M | $77M | $71M | $70M | $63M | $65M | $67M | $60M | $51M | · | $55M | $51M | $41M | · | $31M | $32M | |
| Inventory | $87M | $86M | $88M | $95M | $90M | $79M | $67M | $64M | $72M | · | $68M | $56M | $46M | · | $32M | $27M | |
| Prepaid Expense | $14M | $11M | $9M | $10M | $9M | $9M | $9M | $7M | $7M | · | $12M | $11M | $12M | · | $10M | $7M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | $2M | $4M | · | $2M | · | |
| Current Assets | $246M | $250M | $240M | $229M | $232M | $243M | $183M | $186M | $204M | · | $187M | $209M | $142M | · | $138M | $156M | |
| PP&E (Net) | $75M | $76M | $76M | $76M | $76M | $78M | $79M | $80M | $79M | · | $73M | $66M | $57M | · | $39M | $35M | |
| PP&E (Gross) | $101M | $102M | $101M | $100M | $98M | $98M | $99M | $98M | $96M | · | $88M | $81M | $71M | · | $53M | $48M | |
| Accum. Depreciation | $26M | $26M | $25M | $23M | $22M | $20M | $19M | $18M | $17M | · | $16M | $15M | $14M | · | $14M | $13M | |
| Goodwill | $1M | $1M | $1M | $1M | $1M | $1M | $465.0K | $465.0K | $465.0K | · | $465.0K | $465.0K | $465.0K | · | $465.0K | $465.0K | |
| Intangibles | $9M | $10M | $10M | $11M | $12M | $12M | $10M | $10M | $10M | · | $6M | $4M | $4M | · | $5M | $4M | |
| Other Non-current Assets | $16M | $16M | $7M | $7M | $7M | $7M | $5M | $5M | $5M | · | $1M | $2M | $1M | · | $1M | $1M | |
| Total Assets | $351M | $357M | $339M | $330M | $333M | $347M | $283M | $285M | $302M | · | $271M | $285M | $209M | · | $188M | $200M | |
| Accounts Payable | $42M | $43M | $40M | $56M | $45M | $45M | $34M | $28M | $31M | · | $29M | $24M | $20M | · | $15M | $16M | |
| Accrued Liabilities | $22M | $19M | $18M | $17M | $21M | $17M | $14M | $12M | $15M | · | $19M | $17M | $20M | · | $17M | $18M | |
| Short-term Debt | · | · | $10M | $5M | · | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $83M | $82M | $72M | $81M | $69M | $68M | $50M | $42M | $48M | · | $50M | $43M | $41M | · | $32M | $35M | |
| Capital Leases | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $2M | |
| Other Non-current Liabilities | $2M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Total Liabilities | $336M | $334M | $323M | $307M | $295M | $294M | $250M | $240M | $245M | · | $240M | $230M | $225M | · | $186M | $184M | |
| Total Debt | $249M | · | $256M | $226M | $220M | · | $194M | $194M | $192M | · | $185M | $182M | $179M | · | · | · | |
| Common Stock | $435M | $433M | $426M | $426M | $425M | $420M | $369M | $368M | $367M | · | $311M | $310M | $225M | · | $223M | $222M | |
| Paid-in Capital | $90M | $88M | $85M | $82M | $79M | $77M | $74M | $70M | $67M | · | $60M | $56M | $53M | · | $47M | $44M | |
| Retained Earnings | $-509M | $-496M | $-493M | $-482M | $-465M | $-445M | $-410M | $-393M | $-376M | · | $-340M | $-310M | $-294M | · | $-268M | $-249M | |
| Treasury Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| AOCI | $2M | $1M | $1M | $-373.0K | $3M | $3M | $3M | $3M | $2M | · | $2M | $2M | $2M | · | $3M | $3M | |
| Stockholders' Equity | $15M | $24M | $16M | $23M | $39M | $53M | $33M | $45M | $57M | $18M | $30M | $55M | $-16M | $-8M | $2M | $16M | |
| Liabilities + Equity | $351M | $357M | $339M | $330M | $333M | $347M | $283M | $285M | $302M | · | $271M | $285M | $209M | · | $188M | $200M | |
| Shares Outstanding | 29,385,011 | 29,304,954 | 29,055,781 | 28,969,533 | 28,908,337 | 28,787,369 | 27,964,029 | 27,941,866 | 27,476,679 | 26,495,250 | 25,805,434 | 25,772,963 | 24,461,693 | · | 24,342,327 | 24,229,967 |
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 | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $900.0K | $900.0K | $900.0K | $700.0K | $600.0K | $600.0K | $600.0K | $700.0K | $600.0K | |
| Stock-based Comp | $3M | $3M | $3M | $3M | $2M | $4M | $4M | $4M | $3M | $3M | $4M | $4M | $3M | $3M | $3M | $4M | |
| Amort. of Intangibles | $800.0K | $800.0K | $900.0K | $800.0K | $800.0K | $700.0K | $600.0K | $500.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | |
| Other Non-cash | $4M | · | · | · | $-4M | · | · | · | $706.0K | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-4M | $-162.0K | $-11M | $-19M | $-21M | $-21M | $-12M | $-14M | $-11M | $-8M | $-32M | $-28M | $-21M | $-14M | $-22M | $-11M | |
| CapEx | $2M | $2M | $2M | $2M | $753.0K | $531.0K | $1M | $798.0K | $3M | $655.0K | $4M | $3M | $432.0K | $966.0K | $480.0K | $607.0K | |
| Investing Cash Flow | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-3M | $-4M | $-7M | $-5M | $-7M | $-9M | $-4M | $-10M | $-5M | $-14M | |
| Stock Issued | · | $0 | $0 | $0 | $0 | $50M | $0 | $0 | $50M | $0 | $0 | $85M | $0 | $0 | $0 | · | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $50M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-864.0K | $6M | $29M | $5M | $-203.0K | $74M | $-28.0K | $389.0K | $51M | $65.0K | $487.0K | $84M | $1M | $25M | $1M | $72M | |
| Net Change in Cash | $-7M | $5M | $16M | $-15M | $-21M | $51M | $-15M | $-18M | $33M | $-12M | $-38M | $47M | $-24M | $1M | $-26M | $47M | |
| Taxes Paid | $1M | $131.0K | $154.0K | $56.0K | $79.0K | $921.0K | $68.0K | $70.0K | $676.0K | $355.0K | $812.0K | $780.0K | $218.0K | $827.0K | $453.0K | $686.0K | |
| Free Cash Flow | $-6M | · | · | · | $-21M | · | · | · | $-14M | · | · | · | $-21M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-19M | · | · | · | $-25M | · | · | · |
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 | 70.7% | · | 70.1% | 68.8% | 67.2% | · | 63.9% | 65.6% | 65.6% | · | 67.7% | 62.3% | 64.6% | · | 68.1% | 66.6% | |
| Operating Margin | -10.9% | · | -7.5% | -27.5% | -41.0% | · | -32.7% | -21.2% | -23.8% | · | -54.6% | -28.2% | -17.5% | · | -27.5% | -25.3% | |
| Net Margin | -22.4% | · | -20.7% | -32.4% | -50.0% | · | -41.5% | -38.9% | -43.6% | · | -76.0% | -34.5% | -25.7% | · | -48.6% | -90.1% | |
| Pretax Margin | -21.9% | · | -19.9% | -30.4% | -47.8% | · | -40.2% | -38.0% | -42.4% | · | -74.3% | -32.6% | -23.9% | · | -47.1% | -88.7% | |
| EBITDA Margin | -8.2% | · | -4.7% | -24.4% | -37.1% | · | -29.4% | -19.1% | -21.3% | · | -52.8% | -27.0% | -17.5% | · | -27.5% | -25.3% | |
| ROA | -3.9% | · | -3.6% | -5.4% | -6.5% | · | -6.0% | -6.0% | -6.3% | · | -12.8% | -6.9% | -6.8% | · | -11.1% | -21.1% | |
| ROE | -50.2% | · | -45.4% | -49.0% | -43.4% | · | -52.8% | -34.4% | -79.2% | · | -182.9% | -47.3% | -75.0% | · | -59.0% | -87.6% | |
| ROIC | -2.5% | · | -1.5% | -6.0% | -6.9% | · | -6.0% | -4.0% | -3.6% | · | -10.0% | -6.1% | -5.4% | · | -715.5% | -66.6% |
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 | 3.0 | · | 3.3 | 2.8 | 3.4 | · | 3.6 | 4.4 | 4.2 | · | 3.7 | 4.8 | 3.4 | · | 4.3 | 4.5 | |
| Quick Ratio | 1.7 | · | 2.0 | 1.5 | 1.9 | · | 2.1 | 2.7 | 2.6 | · | 2.1 | 3.3 | 2.0 | · | 3.0 | 3.5 | |
| Debt / Equity | 16.8 | · | 15.7 | 9.9 | 5.7 | · | 5.9 | 4.3 | 3.4 | · | 6.1 | 3.3 | -11.2 | · | · | · | |
| LT Debt / Equity | 16.8 | · | 15.1 | 9.7 | 5.7 | · | 5.9 | 4.3 | 3.4 | · | 6.1 | 3.3 | -11.2 | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | -2.5 | -1.8 | -2.0 | · | -5.7 | -3.8 | -2.2 | · | -2.7 | -3.1 |
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 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.5 | |
| Receivables Turnover | 0.9 | · | 0.8 | 0.8 | 0.7 | · | 0.7 | 0.8 | 0.8 | · | 0.9 | 1.2 | 1.3 | · | 1.4 | 1.5 |
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 | $206M | · | $187M | $177M | $163M | · | $160M | $168M | $171M | · | $172M | $175M | $164M | · | $147M | $141M | |
| Net Income TTM | $-62M | · | $-65M | $-71M | $-71M | · | $-79M | $-79M | $-74M | · | $-77M | $-84M | $-74M | · | $-76M | $-63M | |
| Market Cap | $1.67B | · | $1.19B | $1.24B | $1.18B | · | $1.21B | $1.27B | $1.40B | · | $1.27B | $1.77B | $1.66B | · | $1.33B | $1.32B | |
| Enterprise Value | $1.85B | · | $1.38B | $1.41B | $1.33B | · | $1.36B | $1.41B | $1.52B | · | $1.40B | $1.86B | $1.79B | · | · | · | |
| P/E | -27.0 | · | -18.3 | -17.2 | -16.4 | · | -14.9 | -15.3 | -18.0 | · | -16.3 | -20.1 | -22.6 | · | -17.4 | -21.0 | |
| P/S | 8.1 | · | 6.4 | 7.0 | 7.2 | · | 7.6 | 7.5 | 8.2 | · | 7.4 | 10.1 | 10.1 | · | 9.0 | 9.4 | |
| P/B | 112.9 | · | 72.8 | 54.4 | 30.6 | · | 37.0 | 28.2 | 24.6 | · | 41.5 | 32.2 | -103.6 | · | 875.1 | 83.0 | |
| P / Tangible Book | 390.7 | · | 250.5 | 119.3 | 45.8 | · | 53.9 | 36.8 | 29.8 | · | 52.1 | 35.2 | · | · | · | 119.9 | |
| P / Cash Flow | -387.1 | · | · | · | -56.9 | · | · | · | -125.4 | · | · | · | -80.4 | · | · | · | |
| P / FCF | -270.7 | · | · | · | -54.9 | · | · | · | -96.7 | · | · | · | -78.7 | · | · | · | |
| EV / EBITDA | -376.5 | · | -545.3 | -112.6 | -86.7 | · | -115.3 | -166.8 | -191.3 | · | -68.8 | -141.8 | -219.7 | · | · | · | |
| EV / FCF | -300.0 | · | · | · | -62.0 | · | · | · | -104.9 | · | · | · | -85.2 | · | · | · | |
| EV / Revenue | 9.0 | · | 7.4 | 8.0 | 8.2 | · | 8.5 | 8.4 | 8.9 | · | 8.1 | 10.7 | 10.9 | · | · | · | |
| Earnings Yield | -3.7% | · | -5.5% | -5.8% | -6.1% | · | -6.7% | -6.5% | -5.6% | · | -6.1% | -5.0% | -4.4% | · | -5.7% | -4.8% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $211M | $166M | $165M | $162M | $127M |
| Biên lợi nhuận gộp % | 69.3% | 66.0% | 64.8% | 65.9% | 67.4% |
| Biên lợi nhuận hoạt động % | -18.5% | -30.1% | -39.4% | -24.5% | -19.8% |
| Thu nhập ròng | $-51M | $-85M | $-79M | $-75M | $-41M |
| EPS pha loãng | $-1.72 | $-3.00 | $-3.07 | $-3.08 | $-1.72 |
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 | 10.5 | 4.1 | 10.3 | — | — |
| Tỷ số thanh toán hiện hành | 3.0 | 3.6 | 3.1 | 3.8 | 3.6 |
| Tỷ lệ thanh toán nhanh | 1.9 | 2.3 | 1.5 | 2.6 | 2.4 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-57M | $-65M | $-96M | $-55M | $-30M |
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.