HFFG HF Foods Group Inc. - Common Stock
$2,01
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 11, 2026
Phạm vi 52 tuần
$1–$4
22% of range
Đánh giá của nhà phân tích
BUY
8 analysts
Mục tiêu giá
$6
+183% upside
P/E (TTM)
-2.9
ROE
-17.6%
Biên lợi nhuận ròng
-3.2%
HFFG Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$2.00
Vốn Hóa
$114M
P/E (TTM)
-2.9
EPS (TTM)
$-0.73
Doanh thu (TTM)
$1.23B
Tỷ suất cổ tức
—
ROE
-17.6%
D/E Nợ/Vốn chủ sở hữu
0.5
Phạm vi 52 tuần
$1 – $4
HFFG 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
$1.23B
2020-12-31
→
2025-12-31
EPS
$-0.73
2020-12-31
→
2025-12-31
Dòng tiền tự do
$7M
2020-12-31
→
2025-12-31
Biên lợi nhuận
-3.2%
2020-12-31
→
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
HFFG
Trung vị ngành
P/E (TTM)
-2.9
22.1
P/S (TTM)
0.1
0.1
P/B
0.6
1.0
EV / EBITDA
-45.8
—
Price / FCF (Giá / FCF)
17.4
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
HFFG
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
16.9%
15.2%
Operating Margin (Biên lợi nhuận hoạt động)
-2.7%
—
Net Profit Margin (Biên lợi nhuận ròng)
-3.2%
0.19%
ROA
-7.1%
0.48%
ROE
-17.6%
0.29%
ROIC
-9.3%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
HFFG
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.5
65.6
Current Ratio (Tỷ số thanh toán hiện hành)
1.2
1.3
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
HFFG
Trung vị ngành
Revenue YoY (Doanh thu YoY)
2.2%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
1.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
16.7%
—
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
HFFG
Trung vị ngành
HFFG 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
8 nhà phân tích
- Mua mạnh 2 25,0%
- Mua 5 62,5%
- Giữ 1 12,5%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-13
Trung vị
$6.00
Trung bình
$5.67
← Dưới tất cả các mục tiêu
$2.00
Thấp
$5.00
Cao
$6.00
Mục tiêu trung vị
$6.00
+199,3%
Mục tiêu trung bình
$5.67
+182,6%
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
0.01%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.06 | $0.02 | 0.04% |
| Ngày 31 tháng 12 năm 2025 | $0.05 | $0.08 | -0.03% |
| Ngày 30 tháng 9 năm 2025 | $0.08 | $0.04 | 0.04% |
| Ngày 30 tháng 6 năm 2025 | $0.12 | $0.05 | 0.07% |
| Ngày 31 tháng 3 năm 2025 | $0.07 | $0.13 | -0.06% |
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 |
|---|---|---|---|---|---|---|
| HFFG | $114M | -2.9 | 2.2% | -3.2% | -17.6% | 16.9% |
| UNFI | $1.64B | -13.9 | 2.6% | -0.37% | -7.4% | 13.3% |
| ANDE | — | 32.6 | -2.2% | 0.87% | 7.3% | 6.5% |
| SYY | $57.40B | 20.1 | 3.2% | 2.2% | 95.1% | 18.4% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.23B | $1.20B | $1.15B | $1.17B | $797M | $567M | $388M | $291M | $296M | |
| Cost of Revenue | $1.02B | $996M | $944M | $965M | $645M | $466M | $324M | $241M | $252M | |
| Gross Profit | $208M | $205M | $204M | $206M | $152M | $101M | $64M | $50M | $44M | |
| SG&A Expense | $202M | $198M | $195M | $195M | $122M | $106M | $56M | $41M | $33M | |
| Operating Income | $-33M | $-39M | $9M | $11M | $29M | $-344M | $8M | $9M | $11M | |
| Interest Expense | · | · | $11M | $7M | $4M | $4M | $2M | · | · | |
| Interest Income | · | · | · | · | · | $529 | $418.5K | $493.4K | $21.1K | |
| Other Non-op | $1M | $-3M | $1M | $2M | $508.0K | $1M | $1M | $671.4K | $-308.8K | |
| Pretax Income | $-45M | $-46M | $-3M | $4.0K | $27M | $-348M | $8M | $9M | $11M | |
| Income Tax | $-6M | $2M | $41.0K | $-231.0K | $5M | $-5M | $2M | $2M | $623.3K | |
| Net Income | $-39M | $-49M | $-2M | $460.0K | $22M | $-344M | $5M | $6M | $10M | |
| EPS (Basic) | $-0.73 | $-0.92 | $-0.04 | $0.01 | $0.43 | $-6.59 | $0.18 | · | · | |
| EPS (Diluted) | $-0.73 | $-0.92 | $-0.04 | $0.01 | $0.43 | $-6.59 | $0.18 | · | · | |
| Shares (Basic) | 52,946,655 | 52,552,490 | 53,878,237 | 53,757,162 | 51,918,323 | 52,095,585 | 27,113,288 | · | · | |
| Shares (Diluted) | 52,946,655 | 52,552,490 | 53,878,237 | 53,863,448 | 52,091,822 | 52,095,585 | 27,113,288 | · | · | |
| EBITDA | $-5M | $-12M | $35M | $35M | $49M | $12M | $15M | $11M | · |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $14M | $15M | $24M | $15M | $10M | $15M | $5M | $6M | |
| Receivables | · | · | · | $44M | $36M | $25M | $50M | $14M | $15M | |
| Inventory | $107M | $98M | $106M | $120M | $103M | $59M | $78M | $22M | $23M | |
| Prepaid Expense | $10M | $12M | $10M | $9M | $6M | · | · | · | $49.6K | |
| Other Current Assets | $3M | $1M | $2M | $3M | $6M | $5M | $4M | $1M | $554.9K | |
| Current Assets | $194M | $178M | $179M | $198M | $160M | $99M | $151M | $59M | $50M | |
| PP&E (Net) | · | · | · | · | · | · | $38M | $23M | $22M | |
| PP&E (Gross) | · | · | · | · | · | · | $66M | $41M | $38M | |
| Accum. Depreciation | · | · | · | · | · | · | $29M | $18M | $16M | |
| Goodwill | $0 | $39M | $85M | $85M | $80M | $69M | $407M | · | · | |
| Intangibles | $151M | $162M | $178M | $194M | $195M | $176M | $187M | · | · | |
| Other Non-current Assets | $4M | $6M | $7M | $3M | $2M | $694.0K | $372.5K | $242.4K | $1M | |
| Total Assets | $542M | $550M | $597M | $638M | $597M | $491M | $803M | $82M | $81M | |
| Accounts Payable | · | · | · | $56M | $58M | $27M | $40M | $17M | $17M | |
| Accrued Liabilities | $15M | $18M | $17M | $20M | $12M | $9M | $3M | $2M | $991.4K | |
| Current Liabilities | $165M | $145M | $143M | $164M | $155M | $80M | $110M | $34M | $39M | |
| Capital Leases | $23M | $10M | $9M | $11M | $9M | $996.0K | $13M | · | $118.5K | |
| Deferred Tax | $24M | $29M | $29M | $34M | $39M | $46M | $52M | $1M | $436.2K | |
| Other Non-current Liabilities | $2M | $728.0K | $7M | $5M | · | · | · | · | · | |
| Total Liabilities | $338M | $309M | $309M | $341M | $302M | $227M | $195M | $48M | $54M | |
| Long-term Debt | $106M | $109M | $114M | $122M | $87M | $94M | $21M | $15M | $16M | |
| Total Debt | $106M | $109M | $114M | $122M | · | $94M | $21M | $15M | · | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.3K | $2.2K | $2.0K | |
| Paid-in Capital | $606M | $604M | $603M | $598M | $597M | $588M | $600M | $23M | $22M | |
| Retained Earnings | $-396M | $-357M | $-309M | $-307M | $-306M | $-328M | $16M | $10M | $4M | |
| Treasury Stock | $8M | $8M | $8M | $0 | · | $0 | $12M | · | · | |
| Stockholders' Equity | $202M | $239M | $287M | $292M | $291M | $259M | $603M | $33M | $26M | |
| Liabilities + Equity | $542M | $550M | $597M | $638M | $597M | $491M | $803M | $82M | $81M | |
| Shares Outstanding | 53,043,832 | 52,737,650 | 52,155,968 | 53,813,777 | 53,706,392 | 51,913,411 | 52,145,096 | 22,167,486 | 19,969,831 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $28M | $27M | $26M | $25M | $19M | $19M | $5M | $2M | $2M | |
| Stock-based Comp | $2M | $2M | $3M | $1M | $635.0K | $0 | $0 | · | · | |
| Deferred Tax | $-6M | $364.0K | $-5M | $-5M | $-7M | $-6M | $-251.0K | $641.9K | $-125.9K | |
| Amort. of Intangibles | $16M | $16M | $16M | $16M | $11M | $11M | $2M | $0 | · | |
| Other Non-cash | $40M | $42M | $-6M | $10M | $-18M | $375M | $-7M | $3M | · | |
| Operating Cash Flow | $25M | $23M | $-2M | $35M | $18M | $46M | $5M | $12M | $15M | |
| CapEx | $19M | $13M | $4M | $6M | $2M | $664.0K | $5M | $3M | $2M | |
| Investing Cash Flow | $-20M | $-13M | $-2M | $-51M | $-41M | $-94M | $3M | $-6M | $-5M | |
| Debt Issued | $4M | $0 | $0 | $46M | $0 | $76M | $8M | $2M | $3M | |
| Net Debt Issued | $-3M | $-5M | $-8M | $35M | $-7M | $69M | $2M | $-1M | · | |
| Financing Cash Flow | $-11M | $-11M | $-6M | $25M | $29M | $44M | $1M | $-6M | $-10M | |
| Net Change in Cash | $-6M | $-765.0K | $-9M | $9M | $5M | $-5M | $9M | $-596.6K | $129.9K | |
| Taxes Paid | $358.0K | · | · | · | · | · | · | $2M | $288.9K | |
| Free Cash Flow | $7M | $10M | $12M | $25M | $15M | $43M | $-169.4K | $9M | · | |
| Levered FCF | · | · | $632.5K | $-413M | $12M | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 16.9% | 17.1% | 17.8% | 17.6% | 19.0% | 17.7% | 16.3% | 17.0% | · | |
| Operating Margin | -2.7% | -3.3% | 0.78% | 0.90% | 3.7% | -1.0% | 2.1% | 2.9% | · | |
| Net Margin | -3.2% | -4.0% | -0.19% | 0.04% | 2.8% | -60.5% | 1.4% | 2.2% | · | |
| Pretax Margin | -3.7% | -3.8% | -0.23% | 0.00% | 3.4% | -61.3% | 2.1% | 3.0% | · | |
| EBITDA Margin | -0.38% | -1.0% | 3.0% | 3.0% | 6.1% | 2.1% | 3.9% | 3.7% | · | |
| ROA | -7.1% | -8.5% | -0.35% | 0.07% | · | -70.0% | 1.2% | 7.7% | 0.24% | |
| ROE | -17.6% | -18.4% | -0.75% | 0.16% | · | -132.4% | 1.7% | 21.2% | 2.2% | |
| ROIC | -9.3% | -11.7% | 2.3% | 150.0% | · | -1.6% | 0.97% | 12.8% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.4 | 1.8 | 16.3 | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | 0.4 | · | 0.4 | 0.6 | 0.6 | 15.0 | |
| Debt / Equity | 0.5 | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.0 | 0.4 | · | |
| LT Debt / Equity | 0.5 | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.0 | 0.4 | · | |
| Interest Coverage | · | · | 0.8 | 1.4 | 7.2 | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.3 | 2.1 | 1.9 | 1.9 | · | 1.2 | 0.9 | 3.6 | · | |
| Inventory Turnover | 10.0 | 9.8 | 8.4 | 8.7 | · | 6.9 | 6.5 | 10.8 | · | |
| Receivables Turnover | · | · | · | 29.1 | · | 15.1 | 12.0 | 20.2 | · |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.2% | 4.6% | -1.9% | 46.9% | 40.6% | · | · | · | · | |
| Revenue CAGR 3Y | 1.6% | 14.7% | 26.5% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 16.7% | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -97.7% | · | · | · | · | · | |
| Net Income YoY | · | · | · | -97.9% | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.23B | $1.20B | $1.15B | $1.17B | $797M | $567M | $388M | $291M | $296M | |
| Net Income TTM | $-39M | $-49M | $-2M | $460.0K | $22M | $-344M | $5M | $6M | $10M | |
| Market Cap | $114M | $169M | $279M | $218M | · | $390M | $1.02B | $295M | $20M | |
| Enterprise Value | $212M | $264M | $377M | $316M | · | $474M | $1.02B | $304M | · | |
| P/E | -2.9 | -3.5 | -133.5 | 406.0 | 19.7 | -1.1 | 108.3 | · | · | |
| P/S | 0.1 | 0.1 | 0.2 | 0.2 | · | 0.7 | 2.6 | 1.0 | 0.1 | |
| P/B | 0.6 | 0.7 | 1.0 | 0.7 | · | 1.5 | 1.7 | 8.8 | 3.9 | |
| P / Tangible Book | 2.3 | 4.3 | 11.7 | 17.3 | · | 26.3 | · | · | · | |
| P / Cash Flow | 4.5 | 7.5 | 17.6 | 7.0 | · | 8.8 | 217.9 | 24.7 | -139.1 | |
| P / FCF | 17.4 | 16.8 | 22.7 | 8.7 | · | 9.0 | -6002.5 | 33.2 | · | |
| EV / EBITDA | -45.8 | -21.2 | 10.8 | 8.9 | · | 39.4 | 68.1 | 28.5 | · | |
| EV / FCF | 32.2 | 26.1 | 30.7 | 12.6 | · | 10.9 | -6042.2 | 34.2 | · | |
| EV / Revenue | 0.2 | 0.2 | 0.3 | 0.3 | · | 0.8 | 2.6 | 1.0 | · | |
| Earnings Yield | -34.0% | -28.7% | -0.75% | 0.25% | 5.1% | -87.6% | 0.92% | · | · |
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 | $312M | $308M | $307M | $315M | $298M | $305M | $298M | $302M | $296M | $281M | $281M | $292M | $294M | $292M | $301M | $300M | |
| Cost of Revenue | $261M | $257M | $257M | $260M | $247M | $253M | $248M | $250M | $245M | $229M | $231M | $242M | $244M | $241M | $249M | $247M | |
| Gross Profit | $51M | $51M | $50M | $55M | $51M | $52M | $50M | $52M | $50M | $52M | $51M | $51M | $50M | $51M | $51M | $53M | |
| SG&A Expense | $49M | $52M | $49M | $51M | $50M | $48M | $50M | $50M | $50M | $41M | $49M | $52M | $53M | $54M | $55M | $46M | |
| Operating Income | $1M | $-39M | $1M | $4M | $1M | $-42M | $511.0K | $3M | $-85.0K | $11M | $2M | $-2M | $-3M | $-3M | $-3M | $7M | |
| Interest Expense | · | · | · | · | · | · | · | · | $3M | · | $3M | $3M | $3M | · | $2M | $2M | |
| Other Non-op | $2M | $232.0K | $234.0K | $414.0K | $177.0K | $222.0K | $332.0K | $-3M | $94.0K | $246.0K | $490.0K | $127.0K | $228.0K | $428.0K | $462.0K | $163.0K | |
| Pretax Income | $959.0K | $-42M | $-2M | $1M | $-2M | $-42M | $-5M | $2M | $-740.0K | $5M | $2M | $-1M | $-8M | $-5M | $-5M | $6M | |
| Income Tax | $-397.0K | $-5M | $-760.0K | $521.0K | $-932.0K | $2M | $-1M | $2M | $-181.0K | $2M | $-36.0K | $209.0K | $-2M | $-2M | $-672.0K | $1M | |
| Net Income | $1M | $-37M | $-1M | $1M | $-2M | $-44M | $-4M | $17.0K | $-694.0K | $3M | $2M | $-850.0K | $-6M | $-3M | $-4M | $5M | |
| EPS (Basic) | $0.02 | $-0.70 | $-0.02 | $0.02 | $-0.03 | $-0.84 | $-0.07 | $0.00 | $-0.01 | $0.06 | $0.03 | $-0.02 | $-0.11 | $-0.06 | $-0.07 | $0.08 | |
| EPS (Diluted) | $0.02 | $-0.70 | $-0.02 | $0.02 | $-0.03 | $-0.84 | $-0.07 | $0.00 | $-0.01 | $0.06 | $0.03 | $-0.02 | $-0.11 | $-0.06 | $-0.07 | $0.08 | |
| Shares (Basic) | 53,053,610 | -105,791,833 | 53,031,801 | 52,969,037 | 52,737,650 | -104,915,876 | 52,726,683 | 52,585,715 | 52,155,968 | -108,133,281 | 54,142,396 | 54,046,328 | 53,822,794 | -107,453,753 | 53,798,131 | 53,706,392 | |
| Shares (Diluted) | 53,933,051 | -106,237,511 | 53,031,801 | 53,414,715 | 52,737,650 | -104,991,280 | 52,726,683 | 52,661,119 | 52,155,968 | -108,504,199 | 54,513,314 | 54,046,328 | 53,822,794 | -107,720,076 | 53,798,131 | 53,900,883 | |
| EBITDA | $9M | · | $1M | $4M | $8M | · | $511.0K | $3M | $7M | · | $2M | $-2M | $4M | · | $-3M | $7M |
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 | $11M | $9M | $12M | $16M | $16M | $14M | $11M | $14M | $18M | $15M | $14M | $15M | $17M | · | $18M | $19M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | $43M | · | $44M | $43M | |
| Inventory | $107M | $107M | $135M | $127M | $106M | $98M | $120M | $119M | $108M | $106M | $116M | $111M | $110M | · | $133M | $130M | |
| Prepaid Expense | $6M | $10M | $6M | $7M | $8M | $12M | $10M | $9M | $9M | $10M | $24M | $12M | $8M | · | · | · | |
| Other Current Assets | $3M | $3M | $414.0K | $1M | $1M | $1M | $2M | $791.0K | $1M | $2M | $5M | · | · | · | $10M | $10M | |
| Current Assets | $192M | $194M | $208M | $202M | $188M | $178M | $193M | $194M | $185M | $179M | $197M | $185M | $179M | · | $205M | $203M | |
| Goodwill | · | $0 | $39M | $39M | $39M | $39M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | |
| Intangibles | $148M | $151M | $155M | $159M | $158M | $162M | $166M | $170M | $174M | $178M | $182M | $186M | $190M | · | $198M | $202M | |
| Other Non-current Assets | $4M | $4M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | $7M | $8M | $5M | $4M | · | $3M | $3M | |
| Total Assets | $546M | $542M | $595M | $594M | $582M | $550M | $613M | $617M | $603M | $597M | $623M | $612M | $613M | · | $651M | $651M | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | · | $58M | · | $49M | $57M | |
| Accrued Liabilities | $14M | $15M | $15M | $18M | $16M | $18M | $20M | $16M | $17M | $17M | $17M | $20M | $16M | · | $16M | $12M | |
| Current Liabilities | $172M | $165M | $175M | $170M | $158M | $145M | $163M | $164M | $151M | $143M | $162M | $150M | $145M | · | $169M | $164M | |
| Capital Leases | $24M | $23M | $24M | $25M | $26M | $10M | $11M | $12M | $8M | $9M | $9M | $9M | $10M | · | $12M | $11M | |
| Deferred Tax | $24M | $24M | $27M | $27M | $28M | $29M | $28M | $28M | $29M | $29M | $32M | $33M | $33M | · | $36M | $37M | |
| Other Non-current Liabilities | $863.0K | $2M | $2M | $2M | $2M | $728.0K | $3M | $160.0K | $5M | $7M | $5M | $5M | $8M | · | · | · | |
| Total Liabilities | $341M | $338M | $354M | $352M | $342M | $309M | $327M | $328M | $315M | $309M | $330M | $321M | $322M | · | $351M | $347M | |
| Long-term Debt | $101M | $106M | $107M | $106M | $107M | $109M | $110M | $111M | $113M | $114M | $117M | $119M | $120M | · | $123M | $125M | |
| Total Debt | $101M | · | $107M | $106M | $107M | · | $110M | $111M | $113M | · | · | $119M | $120M | · | $123M | $125M | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | · | $5.0K | $5.0K | |
| Paid-in Capital | $606M | $606M | $606M | $605M | $605M | $604M | $604M | $603M | $604M | $603M | $601M | $600M | $599M | · | $598M | $598M | |
| Retained Earnings | $-395M | $-396M | $-359M | $-358M | $-359M | $-357M | $-313M | $-309M | $-309M | $-309M | $-311M | $-313M | $-312M | · | $-302M | $-299M | |
| Treasury Stock | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | · | · | · | · | · | · | |
| Stockholders' Equity | $204M | $202M | $239M | $240M | $238M | $239M | $283M | $286M | $287M | $287M | $289M | $287M | $287M | · | $295M | $299M | |
| Liabilities + Equity | $546M | $542M | $595M | $594M | $582M | $550M | $613M | $617M | $603M | $597M | $623M | $612M | $613M | · | $651M | $651M | |
| Shares Outstanding | 53,198,832 | 53,043,832 | 53,043,832 | 53,014,705 | 52,737,650 | 52,737,650 | 52,737,162 | 52,670,746 | 52,155,968 | 52,155,968 | 54,152,903 | 54,086,164 | 53,844,492 | · | · | 53,706,392 |
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 | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $7M | $7M | $6M | $6M | |
| Stock-based Comp | $305.0K | $141.0K | $619.0K | $625.0K | $374.0K | $127.0K | $701.0K | $522.0K | $738.0K | $747.0K | $757.0K | $752.0K | $1M | $584.0K | $162.0K | $221.0K | |
| Deferred Tax | $-133.0K | $-3M | $-889.0K | $-883.0K | $-1M | $2M | $-351.0K | $-353.0K | $-471.0K | $-3M | $-1M | $0 | $-1M | $-2M | $-717.0K | $-520.0K | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-cash | $6M | · | · | · | $3M | · | · | · | $806.0K | · | · | · | $12M | · | · | · | |
| Operating Cash Flow | $15M | $21M | $-6M | $4M | $7M | $18M | $4M | $-5M | $11M | $-22M | $12M | $-4M | $13M | $28M | $-7M | $4M | |
| CapEx | $15M | $9M | $3M | $3M | $4M | $3M | $3M | $4M | $3M | $19.0K | $2M | $893.0K | $629.0K | $542.0K | $2M | $1M | |
| Investing Cash Flow | $-11M | $-11M | $-3M | $-3M | $-4M | $-3M | $-3M | $-4M | $-3M | $1M | $-1M | $-893.0K | $-629.0K | $-552.0K | $-2M | $-29M | |
| Debt Issued | $19.0K | $925.0K | · | · | $0 | $0 | · | · | · | $0 | $0 | · | · | $0 | $4.0K | · | |
| Net Debt Issued | $-5M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $-2M | · | · | · | |
| Financing Cash Flow | $-2M | $-14M | $6M | $-941.0K | $-2M | $-12M | $-4M | $5M | $-6M | $22M | $-11M | $2M | $-19M | $-21M | $7M | $28M | |
| Net Change in Cash | $2M | $-4M | $-3M | $-449.0K | $2M | $3M | $-3M | $-4M | $3M | $932.0K | $-646.0K | $-3M | $-7M | $6M | $-1M | $2M | |
| Taxes Paid | $225.0K | · | · | · | $-91.0K | · | · | · | · | · | · | · | · | · | $-167.0K | · | |
| Free Cash Flow | $-45.0K | · | · | · | $3M | · | · | · | $4M | · | · | · | $12M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $2M | · | · | · | $10M | · | · | · |
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 | 16.2% | · | 16.4% | 17.5% | 17.1% | · | 16.8% | 17.3% | 17.1% | · | 18.1% | 17.3% | 17.1% | · | 17.1% | 17.5% | |
| Operating Margin | 0.33% | · | 0.36% | 1.3% | 0.39% | · | 0.17% | 0.87% | -0.03% | · | 0.74% | -0.54% | -0.94% | · | -1.0% | 2.2% | |
| Net Margin | 0.39% | · | -0.36% | 0.39% | -0.55% | · | -1.3% | 0.01% | -0.23% | · | 0.67% | -0.29% | -2.0% | · | -1.3% | 1.5% | |
| Pretax Margin | 0.31% | · | -0.53% | 0.33% | -0.82% | · | -1.7% | 0.61% | -0.25% | · | 0.69% | -0.46% | -2.7% | · | -1.5% | 1.9% | |
| EBITDA Margin | 2.7% | · | 0.36% | 1.3% | 2.6% | · | 0.17% | 0.87% | 2.2% | · | 0.74% | -0.54% | 1.3% | · | -1.0% | 2.2% | |
| ROA | 0.22% | · | -0.18% | 0.20% | -0.28% | · | -0.62% | 0.00% | -0.11% | · | · | -0.13% | -0.96% | · | -0.66% | 0.79% | |
| ROE | 0.55% | · | -0.43% | 0.46% | -0.63% | · | -1.4% | 0.01% | -0.24% | · | · | -0.29% | -2.0% | · | -1.4% | 1.6% | |
| ROIC | 0.48% | · | 0.17% | 0.59% | 0.21% | · | 0.10% | 0.08% | -0.02% | · | · | -0.45% | -0.49% | · | -0.63% | 1.3% |
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 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.2 | 1.2 | 1.2 | · | · | 1.2 | 1.2 | · | 1.2 | 1.2 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | 0.1 | 0.4 | · | 0.4 | 0.4 | |
| Debt / Equity | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | · | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| LT Debt / Equity | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | · | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -0.0 | · | 0.8 | -0.6 | -1.0 | · | -1.4 | 4.3 |
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 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | · | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| Inventory Turnover | 2.5 | · | 2.0 | 2.1 | 2.3 | · | 2.0 | 2.1 | 2.2 | · | · | 2.0 | 2.2 | · | 2.4 | 2.5 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | 6.8 | · | 7.7 | 8.2 |
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 | $1.23B | · | $1.22B | $1.21B | $1.19B | · | $1.18B | $1.17B | $1.16B | · | $1.17B | $1.19B | $1.17B | · | $1.09B | $987M | |
| Net Income TTM | $-320.0K | · | $-5M | $-4M | $-6M | · | $-3M | $357.0K | $-6M | · | $-9M | $-6M | $-2M | · | $11M | $19M | |
| Market Cap | $98M | · | $146M | $169M | $258M | · | $188M | $158M | $183M | · | · | $254M | $211M | · | · | $280M | |
| Enterprise Value | $188M | · | $241M | $259M | $350M | · | $287M | $255M | $277M | · | · | $357M | $314M | · | · | $387M | |
| P/E | -185.0 | · | -27.6 | -39.8 | -44.5 | · | -71.4 | · | -31.8 | · | -23.4 | -39.1 | -98.0 | · | 17.6 | 14.5 | |
| P/S | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.1 | 0.2 | · | · | 0.2 | 0.2 | · | · | 0.3 | |
| P/B | 0.5 | · | 0.6 | 0.7 | 1.1 | · | 0.7 | 0.6 | 0.6 | · | · | 0.9 | 0.7 | · | · | 0.9 | |
| P / Tangible Book | 1.8 | · | 3.3 | 4.1 | 6.2 | · | 5.8 | 5.0 | 6.6 | · | · | 16.2 | 17.9 | · | · | 23.8 | |
| P / Cash Flow | 6.4 | · | · | · | 37.2 | · | · | · | 25.9 | · | · | · | 16.8 | · | · | · | |
| P / FCF | -2187.1 | · | · | · | 76.6 | · | · | · | 40.8 | · | · | · | 17.7 | · | · | · | |
| EV / EBITDA | 22.0 | · | 215.5 | 62.9 | 44.2 | · | 561.4 | 97.3 | 42.0 | · | · | -226.6 | 79.8 | · | · | 57.5 | |
| EV / FCF | -4179.1 | · | · | · | 103.6 | · | · | · | 62.0 | · | · | · | 26.3 | · | · | · | |
| EV / Revenue | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | · | 0.3 | 0.3 | · | · | 0.4 | |
| Earnings Yield | -0.54% | · | -3.6% | -2.5% | -2.2% | · | -1.4% | 0.00% | -3.1% | · | -4.3% | -2.6% | -1.0% | · | 5.7% | 6.9% |
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 | $1.23B | $1.20B | $1.15B | $1.17B | $797M |
| Biên lợi nhuận gộp % | 16.9% | 17.1% | 17.8% | 17.6% | 19.0% |
| Biên lợi nhuận hoạt động % | -2.7% | -3.3% | 0.78% | 0.90% | 3.7% |
| Thu nhập ròng | $-39M | $-49M | $-2M | $460.0K | $22M |
| EPS pha loãng | $-0.73 | $-0.92 | $-0.04 | $0.01 | $0.43 |
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 | 0.5 | 0.5 | 0.4 | 0.4 | — |
| Tỷ số thanh toán hiện hành | 1.2 | 1.2 | 1.2 | 1.2 | — |
| Tỷ lệ thanh toán nhanh | 0.1 | 0.1 | 0.1 | 0.4 | — |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $7M | $10M | $12M | $25M | $15M |
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.