IRIX IRIDEX Corporation - Common Stock
$1,00
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 2, 2026
Phạm vi 52 tuần
$1–$2
17% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$3
+175% upside
P/E (TTM)
-4.5
ROE
-80.8%
Biên lợi nhuận ròng
-8.4%
IRIX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.00
Vốn Hóa
$20M
P/E (TTM)
-4.5
EPS (TTM)
$-0.26
Doanh thu (TTM)
$53M
Tỷ suất cổ tức
—
ROE
-80.8%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$1 – $2
IRIX 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
$53M
2016-12-31
→
2026-01-03
EPS
$-0.26
2016-12-31
→
2026-01-03
Dòng tiền tự do
$-2M
2016-12-31
→
2026-01-03
Biên lợi nhuận
-8.4%
2016-12-31
→
2026-01-03
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
IRIX
Trung vị ngành
P/E (TTM)
-4.5
73.1
P/S (TTM)
0.4
13.5
P/B
4.1
3.4
Price / FCF (Giá / FCF)
-9.0
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
IRIX
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
36.5%
64.2%
Operating Margin (Biên lợi nhuận hoạt động)
-4.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-8.4%
-410.3%
ROA
-15.2%
-86.2%
ROE
-80.8%
-161.3%
ROIC
-52.9%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
IRIX
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
1.9
3.0
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.0
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
IRIX
Trung vị ngành
Revenue YoY (Doanh thu YoY)
8.2%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-2.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
7.7%
—
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
IRIX
Trung vị ngành
IRIX 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 4 57,1%
- Giữ 1 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
1 nhà phân tích · 2026-05-14
Thấp
$2.75
Cao
$2.75
Mục tiêu trung vị
$2.75
+175,0%
Mục tiêu trung bình
$2.75
+175,0%
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 | $-0.03 | $-0.07 | 0.04% |
| Ngày 31 tháng 12 năm 2025 | $-0.01 | $-0.02 | 0.01% |
| Ngày 30 tháng 9 năm 2025 | $-0.09 | $-0.06 | -0.03% |
| Ngày 30 tháng 6 năm 2025 | $-0.06 | $-0.09 | 0.03% |
| Ngày 31 tháng 3 năm 2025 | $-0.10 | $-0.10 | 0.00% |
| Ngày 31 tháng 12 năm 2024 | $-0.05 | $-0.06 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| IRIX | $20M | -4.5 | 8.2% | -8.4% | -80.8% | 36.5% |
| FEMY | $34M | -1.2 | 40.8% | -812.3% | -505.0% | — |
| MODD | $59M | -2.1 | — | — | -137.7% | — |
| ADGM | $23M | -0.7 | — | — | -238.1% | — |
| ICU | — | — | — | — | — | — |
| ISRG | $201.11B | 72.0 | 20.5% | 28.4% | 16.7% | 66.0% |
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 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $53M | $49M | $52M | $57M | $54M | $36M | $43M | $43M | $42M | $46M | $42M | $43M | |
| Cost of Revenue | $33M | $29M | $30M | $32M | $31M | $21M | $26M | $25M | $26M | $25M | $22M | $21M | |
| Gross Profit | $19M | $20M | $22M | $25M | $23M | $16M | $18M | $17M | $16M | $21M | $20M | $21M | |
| R&D Expense | $4M | $5M | $7M | $7M | $7M | $3M | $4M | $4M | $5M | $5M | $5M | $5M | |
| SG&A Expense | $8M | $10M | $9M | $8M | $9M | $7M | $8M | $10M | $9M | $8M | $6M | $6M | |
| Operating Expenses | $22M | $28M | $32M | $33M | $30M | $22M | $27M | $30M | $28M | $23M | $20M | $19M | |
| Operating Income | $-3M | $-8M | $-10M | $-8M | $-8M | $-7M | $-9M | $-13M | $-13M | $-3M | $288.0K | $3M | |
| Other Non-op | $-2M | $-540.0K | $527.0K | $60.0K | $2M | $280.0K | $209.0K | $92.0K | $-107.0K | $-91.0K | $3.0K | $-1M | |
| Pretax Income | $-4M | $-9M | $-9M | $-7M | $-5M | $-6M | $-9M | $-13M | $-13M | $-3M | $291.0K | $1M | |
| Income Tax | $57.0K | $68.0K | $90.0K | $65.0K | $40.0K | $26.0K | $48.0K | $37.0K | $-128.0K | $9M | $-183.0K | $-9M | |
| Net Income | $-4M | $-9M | $-10M | $-8M | $-5M | $-6M | $-9M | $-13M | $-13M | $-12M | $474.0K | $10M | |
| EPS (Basic) | $-0.26 | $-0.54 | $-0.59 | $-0.47 | $-0.34 | $-0.46 | $-0.64 | $-1.05 | $-1.11 | $-1.15 | $0.05 | $1.01 | |
| EPS (Diluted) | $-0.26 | $-0.54 | $-0.59 | $-0.47 | $-0.34 | $-0.46 | $-0.64 | $-1.05 | $-1.11 | $-1.15 | $0.05 | $0.97 | |
| Shares (Basic) | 16,934,000 | 16,439,000 | 16,128,000 | 15,938,000 | 15,421,000 | 13,842,000 | 13,707,000 | 12,199,000 | 11,555,000 | 10,173,000 | 9,962,000 | 9,892,000 | |
| Shares (Diluted) | 16,934,000 | 16,439,000 | 16,128,000 | 15,938,000 | 15,421,000 | 13,842,000 | 13,707,000 | 12,199,000 | 11,555,000 | 10,173,000 | 10,128,000 | 10,357,000 | |
| EBITDA | $-3M | $-8M | $-10M | $-8M | $-8M | $-7M | $-9M | · | $-13M | $-3M | $288.0K | $3M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $2M | $7M | $14M | $24M | $12M | $13M | $21M | $22M | $24M | $10M | $13M | |
| Receivables | $8M | $6M | $7M | $6M | $7M | $7M | $9M | $9M | $8M | $10M | $9M | $8M | |
| Inventory | $8M | $11M | $10M | $11M | $8M | $6M | $8M | $9M | $9M | $12M | $11M | $9M | |
| Prepaid Expense | $2M | $2M | $856.0K | $1M | $1M | $730.0K | $401.0K | $547.0K | $500.0K | $450.0K | $386.0K | $510.0K | |
| Current Assets | $25M | $24M | $27M | $36M | $42M | $25M | $31M | $40M | $39M | $46M | $31M | $33M | |
| PP&E (Net) | $58.0K | $115.0K | $351.0K | $462.0K | $428.0K | $449.0K | $730.0K | $1M | $1M | $2M | $1M | $735.0K | |
| Accum. Depreciation | $14M | $14M | $14M | $14M | $13M | $13M | $12M | $12M | $11M | $10M | $10M | $9M | |
| Goodwill | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $533.0K | $533.0K | $533.0K | $533.0K | $533.0K | $533.0K | $533.0K | |
| Intangibles | $984.0K | $1M | $2M | $2M | $2M | $68.0K | $84.0K | $100.0K | $116.0K | $132.0K | $268.0K | $284.0K | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | $271.0K | $132.0K | $151.0K | $201.0K | $143.0K | $80.0K | $164.0K | $221.0K | |
| Total Assets | $29M | $29M | $34M | $42M | $49M | $28M | $35M | $42M | $42M | $48M | $42M | $42M | |
| Accounts Payable | $5M | $7M | $4M | $4M | $3M | $1M | $3M | $3M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | $608.0K | $477.0K | $2M | $2M | $2M | $990.0K | $2M | $3M | $2M | $2M | $2M | $2M | |
| Short-term Debt | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $13M | $17M | $13M | $12M | $13M | $9M | $10M | $11M | $10M | $8M | $7M | $7M | |
| Capital Leases | $98.0K | $811.0K | $2M | $732.0K | $2M | $282.0K | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | $387.0K | $314.0K | $164.0K | $26.0K | $25.0K | $22.0K | $19.0K | $385.0K | $533.0K | $523.0K | $704.0K | $1M | |
| Total Liabilities | $24M | $27M | $25M | $25M | $25M | $11M | $12M | $12M | $11M | $9M | $8M | $8M | |
| Long-term Debt | · | $1M | · | · | · | $1M | · | · | · | · | · | · | |
| Total Debt | · | $2M | · | · | · | $1M | · | · | · | · | · | · | |
| Common Stock | $174.0K | $174.0K | $172.0K | $169.0K | $168.0K | $148.0K | $147.0K | $145.0K | $126.0K | $124.0K | $111.0K | $108.0K | |
| Retained Earnings | $-92M | $-88M | $-79M | $-70M | $-62M | $-57M | $-51M | $-42M | $-29M | $-16M | $-4M | $-5M | |
| AOCI | $-14.0K | $51.0K | $-52.0K | $-24.0K | $45.0K | $-19.0K | $80.0K | $70.0K | · | · | · | · | |
| Stockholders' Equity | $5M | $2M | $10M | $17M | $23M | $17M | $23M | $30M | $31M | $39M | $34M | $34M | |
| Liabilities + Equity | $29M | $29M | $34M | $42M | $49M | $28M | $35M | $42M | $42M | $48M | $42M | $42M | |
| Shares Outstanding | 17,306,521 | 16,636,380 | 16,252,813 | 15,989,662 | 15,876,171 | 13,899,683 | 13,785,233 | 13,602,052 | 11,596,274 | 11,304,736 | 10,009,408 | 9,786,695 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $523.0K | $584.0K | $1M | $485.0K | $803.0K | $504.0K | $688.0K | $809.0K | $858.0K | $648.0K | $522.0K | $420.0K | |
| Stock-based Comp | · | · | · | · | · | · | · | · | · | · | · | $972.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $9M | $-209.0K | $-9M | |
| Amort. of Intangibles | $323.0K | $333.0K | $333.0K | $228.0K | $163.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $44.0K | |
| Operating Cash Flow | $-2M | $-7M | $-7M | $-10M | $8M | $-3M | $-8M | $-10M | $-4M | $-144.0K | $-593.0K | $4M | |
| CapEx | $143.0K | $13.0K | $109.0K | $286.0K | $213.0K | $97.0K | $128.0K | $440.0K | $575.0K | $1M | $875.0K | $568.0K | |
| Investing Cash Flow | $-143.0K | $-13.0K | $-109.0K | $-286.0K | $-6M | $-93.0K | $-509.0K | $-827.0K | $-782.0K | · | $-1M | $-1M | |
| Debt Issued | · | · | · | · | · | $2M | · | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | $2M | · | · | · | · | · | · | |
| Stock Issued | · | · | · | $0 | $10M | · | · | $10M | $2M | $15M | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $59.0K | $2M | $5M | |
| Net Stock Activity | · | · | · | $0 | $10M | · | · | · | $2M | $15M | $-2M | $-5M | |
| Financing Cash Flow | $6M | $3M | $-5.0K | $-73.0K | $9M | $2M | $-156.0K | $10M | $2M | · | $-1M | $-3M | |
| Net Change in Cash | $4M | $-5M | $-7M | $-10M | $12M | $-1M | $-9M | $-513.0K | $-2M | $14M | $-3M | $-141.0K | |
| Taxes Paid | $-22.0K | $15.0K | $53.0K | $73.0K | $15.0K | $-74.0K | $14.0K | $13.0K | $7.0K | $22.0K | $27.0K | $35.0K | |
| Free Cash Flow | $-2M | $-7M | $-7M | $-10M | $8M | $-3M | $-8M | · | $-4M | $-1M | $-1M | $3M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.5% | 40.1% | 42.0% | 44.5% | 42.4% | 42.8% | 41.3% | · | 37.3% | 45.1% | 47.8% | 50.0% | |
| Operating Margin | -4.9% | -17.1% | -19.3% | -13.2% | -14.0% | -18.1% | -20.7% | · | -31.0% | -5.6% | 0.69% | 6.0% | |
| Net Margin | -8.4% | -18.3% | -18.4% | -13.2% | -9.7% | -17.4% | -20.3% | · | -30.9% | -25.4% | 1.1% | 23.4% | |
| Pretax Margin | -8.3% | -18.2% | -18.3% | -13.1% | -9.6% | -17.3% | -20.2% | · | -31.2% | -5.8% | 0.70% | 3.1% | |
| EBITDA Margin | -4.9% | -17.1% | -19.3% | -13.2% | -14.0% | -18.1% | -20.7% | · | -31.0% | -5.6% | 0.69% | 6.0% | |
| ROA | -15.2% | -28.0% | -24.9% | -16.6% | -13.6% | -20.2% | -23.1% | · | -28.7% | -26.0% | 1.1% | 26.6% | |
| ROE | -80.8% | -377.5% | -88.7% | -42.8% | -21.5% | -36.6% | -37.8% | · | -36.9% | -32.2% | 1.4% | 33.7% | |
| ROIC | -52.9% | -220.3% | -106.1% | -44.1% | -32.6% | -35.5% | -39.7% | · | -41.8% | -28.9% | 1.4% | 57.8% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | 1.4 | 2.1 | 2.9 | 3.3 | 2.9 | 3.1 | · | 3.8 | 5.4 | 4.1 | 4.7 | |
| Quick Ratio | 1.0 | 0.5 | 1.1 | 1.6 | 2.4 | 2.2 | 2.2 | · | 2.8 | 4.0 | 2.6 | 3.1 | |
| Debt / Equity | · | 0.8 | · | · | · | 0.1 | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.5 | 1.4 | 1.3 | 1.4 | 1.2 | 1.1 | · | 0.9 | 1.0 | 1.0 | 1.1 | |
| Inventory Turnover | 3.6 | 2.8 | 2.9 | 3.5 | 4.7 | 3.0 | 3.0 | · | 2.5 | 2.2 | 2.2 | 2.2 | |
| Receivables Turnover | 7.8 | 7.7 | 8.0 | 8.9 | 7.8 | 4.4 | 4.7 | · | 4.7 | 4.8 | 4.7 | 5.5 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.2% | -6.2% | -9.0% | 5.7% | 48.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.6% | -3.4% | 12.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.7% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $53M | $49M | $52M | $57M | $54M | $36M | $43M | $43M | $42M | $46M | $42M | $43M | |
| Net Income TTM | $-4M | $-9M | $-10M | $-8M | $-5M | $-6M | $-9M | $-13M | $-13M | $-12M | $474.0K | $10M | |
| Market Cap | $20M | $28M | $46M | $32M | $97M | $35M | $32M | · | $88M | $159M | $93M | $84M | |
| Enterprise Value | · | $27M | · | · | · | $25M | · | · | · | · | · | · | |
| P/E | -4.5 | -3.1 | -4.8 | -4.3 | -18.0 | -5.5 | -3.7 | -4.2 | -6.9 | -12.2 | 185.8 | 8.9 | |
| P/S | 0.4 | 0.6 | 0.9 | 0.6 | 1.8 | 1.0 | 0.7 | · | 2.1 | 3.4 | 2.2 | 2.0 | |
| P/B | 4.1 | 13.2 | 4.8 | 1.9 | 4.2 | 2.0 | 1.4 | · | 2.9 | 4.1 | 2.8 | 2.5 | |
| P / Tangible Book | 6.8 | · | 6.6 | 2.2 | 4.8 | 2.1 | · | · | · | · | · | · | |
| P / Cash Flow | -9.6 | -3.8 | -6.8 | -3.4 | 11.8 | -10.8 | -4.1 | · | -24.8 | -1103.8 | -156.8 | 21.0 | |
| P / FCF | -9.0 | -3.8 | -6.7 | -3.3 | 12.1 | -10.5 | -4.0 | · | -21.3 | -131.8 | -63.3 | 24.5 | |
| EV / EBITDA | · | -3.3 | · | · | · | -3.7 | · | · | · | · | · | · | |
| EV / FCF | · | -3.7 | · | · | · | -7.4 | · | · | · | · | · | · | |
| EV / Revenue | · | 0.6 | · | · | · | 0.7 | · | · | · | · | · | · | |
| Earnings Yield | -22.2% | -32.3% | -21.0% | -23.4% | -5.6% | -18.3% | -27.2% | -23.6% | -14.6% | -8.2% | 0.54% | 11.3% |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17M | $12M | $14M | $12M | $13M | $12M | $13M | $12M | $12M | $13M | $13M | $14M | $18M | $15M | $14M | $13M | |
| Cost of Revenue | $11M | $8M | $9M | $7M | $7M | $7M | $7M | $7M | $8M | $7M | $7M | $8M | $10M | $8M | $7M | $7M | |
| Gross Profit | $5M | $4M | $5M | $5M | $6M | $4M | $5M | $4M | $5M | $6M | $5M | $6M | $8M | $6M | $6M | $6M | |
| R&D Expense | $-668.0K | $972.0K | $871.0K | $876.0K | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $233.0K | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Operating Expenses | $81.0K | $5M | $6M | $5M | $6M | $6M | $8M | $8M | $8M | $7M | $8M | $8M | $9M | $8M | $8M | $8M | |
| Operating Income | $5M | $-1M | $-940.0K | $-205.0K | $-501.0K | $-2M | $-3M | $-3M | $-3M | $-2M | $-3M | $-2M | $-1M | $-2M | $-2M | $-2M | |
| Other Non-op | $-2M | $-158.0K | $-33.0K | $-1M | $-339.0K | $-46.0K | $-22.0K | $-133.0K | $181.0K | $-58.0K | $138.0K | $266.0K | $379.0K | $-58.0K | $-64.0K | $-94.0K | |
| Pretax Income | $4M | $-2M | $-973.0K | $-2M | $-840.0K | $-2M | $-3M | $-3M | $-3M | $-2M | $-3M | $-2M | $-885.0K | $-2M | $-2M | $-2M | |
| Income Tax | $-17.0K | $4.0K | $21.0K | $12.0K | $-6.0K | $17.0K | $19.0K | $38.0K | $60.0K | $8.0K | $10.0K | $12.0K | $20.0K | $14.0K | $17.0K | $20.0K | |
| Net Income | $4M | $-2M | $-994.0K | $-2M | $-834.0K | $-2M | $-3M | $-3M | $-3M | $-2M | $-3M | $-2M | $-905.0K | $-2M | $-2M | $-2M | |
| EPS (Basic) | $0.23 | $-0.09 | $-0.06 | $-0.10 | $-0.05 | $-0.12 | $-0.16 | $-0.21 | $-0.18 | $-0.11 | $-0.17 | $-0.13 | $-0.04 | $-0.11 | $-0.14 | $-0.15 | |
| EPS (Diluted) | $0.23 | $-0.09 | $-0.06 | $-0.10 | $-0.05 | $-0.12 | $-0.16 | $-0.21 | $-0.18 | $-0.11 | $-0.17 | $-0.13 | $-0.04 | $-0.11 | $-0.14 | $-0.15 | |
| Shares (Basic) | -32,187,000 | 17,009,000 | 16,793,000 | 16,727,000 | -32,682,000 | 16,581,000 | 16,287,000 | 16,253,000 | 39,000 | 16,231,000 | 16,036,000 | 16,001,000 | -30,183,000 | 15,986,000 | 15,894,000 | 15,881,000 | |
| Shares (Diluted) | -32,187,000 | 17,009,000 | 16,793,000 | 16,727,000 | -32,682,000 | 16,581,000 | 16,287,000 | 16,253,000 | 39,000 | 16,231,000 | 16,036,000 | 16,001,000 | -30,183,000 | 15,986,000 | 15,894,000 | 15,881,000 | |
| EBITDA | · | $-1M | $-940.0K | $-205.0K | · | $-2M | $-3M | $-3M | · | $-2M | $-3M | $-2M | · | $-2M | $-2M | $-2M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $6M | $7M | $7M | $2M | $4M | $4M | $5M | $7M | $8M | $10M | $11M | $14M | $16M | $18M | $21M | |
| Receivables | $8M | $7M | $7M | $7M | $6M | $6M | $6M | $7M | $7M | $6M | $6M | $7M | $6M | $6M | $7M | $7M | |
| Inventory | $8M | $7M | $8M | $10M | $11M | $11M | $11M | $11M | $10M | $10M | $11M | $11M | $11M | $11M | $10M | $9M | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $856.0K | $1M | $1M | $2M | $1M | $2M | $2M | $2M | |
| Current Assets | $25M | $24M | $27M | $29M | $24M | $24M | $25M | $28M | $27M | $27M | $31M | $35M | $36M | $38M | $39M | $42M | |
| PP&E (Net) | $58.0K | $23.0K | $40.0K | $75.0K | $115.0K | $157.0K | $209.0K | $265.0K | $351.0K | $524.0K | $397.0K | $449.0K | $462.0K | $435.0K | $431.0K | $363.0K | |
| Accum. Depreciation | $14M | · | · | · | $14M | · | · | · | $14M | · | · | · | $14M | · | · | · | |
| Goodwill | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | $965.0K | |
| Intangibles | $984.0K | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $599.0K | $278.0K | |
| Total Assets | $29M | $28M | $32M | $34M | $29M | $30M | $31M | $34M | $34M | $35M | $37M | $41M | $42M | $45M | $46M | $48M | |
| Accounts Payable | $5M | $4M | $5M | $6M | $7M | $6M | $8M | $8M | $4M | $3M | $4M | $4M | $4M | $5M | $4M | $3M | |
| Accrued Liabilities | $608.0K | $592.0K | $584.0K | $969.0K | $477.0K | $1M | $868.0K | $1M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | |
| Short-term Debt | · | · | · | · | $2M | $1M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $13M | $12M | $14M | $15M | $17M | $16M | $16M | $16M | $13M | $10M | $12M | $13M | $12M | $14M | $12M | $13M | |
| Capital Leases | $98.0K | $52.0K | $248.0K | $535.0K | $811.0K | $1M | $1M | $2M | $2M | $2M | $210.0K | $472.0K | $732.0K | $961.0K | $1M | $1M | |
| Other Non-current Liabilities | $387.0K | $315.0K | $307.0K | $290.0K | $314.0K | $321.0K | $303.0K | $304.0K | $164.0K | $26.0K | $25.0K | $26.0K | $26.0K | $27.0K | $24.0K | $24.0K | |
| Total Liabilities | $24M | $24M | $26M | $27M | $27M | $28M | $27M | $28M | $25M | $23M | $23M | $25M | $25M | $27M | $26M | $27M | |
| Long-term Debt | · | · | · | · | $1M | $1M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $174.0K | $174.0K | $174.0K | $174.0K | $174.0K | $174.0K | $172.0K | $172.0K | $172.0K | $172.0K | $171.0K | $169.0K | $169.0K | $169.0K | $169.0K | $168.0K | |
| Retained Earnings | $-92M | $-92M | $-91M | $-90M | $-88M | $-87M | $-85M | $-83M | $-79M | $-76M | $-74M | $-72M | $-70M | $-69M | $-67M | $-65M | |
| AOCI | $-14.0K | $-13.0K | $-13.0K | $29.0K | $51.0K | $2.0K | $2.0K | $-16.0K | $-52.0K | $-19.0K | $-40.0K | $-35.0K | $-24.0K | $188.0K | $129.0K | $73.0K | |
| Stockholders' Equity | $5M | $5M | $6M | $852.0K | $2M | $3M | $4M | $6M | $10M | $12M | $13M | $16M | $17M | $18M | $19M | $21M | |
| Liabilities + Equity | $29M | $28M | $32M | $34M | $29M | $30M | $31M | $34M | $34M | $35M | $37M | $41M | $42M | $45M | $46M | $48M | |
| Shares Outstanding | 17,306,521 | 17,049,561 | 16,814,713 | 16,789,027 | 16,636,380 | 16,636,380 | 16,449,283 | 16,252,813 | 16,252,813 | 16,232,473 | 16,206,382 | 16,007,161 | 15,989,662 | 15,989,525 | 15,955,536 | 15,885,307 |
Dòng tiền 10
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $74.0K | $110.0K | $127.0K | $135.0K | $135.0K | $137.0K | $139.0K | $173.0K | $619.0K | $105.0K | · | $144.0K | $86.0K | $34.0K | · | $119.0K | |
| Amort. of Intangibles | $72.0K | $80.0K | $79.0K | $84.0K | $33.0K | $84.0K | $83.0K | $84.0K | $33.0K | $133.0K | · | $83.0K | $84.0K | $77.0K | · | $48.0K | |
| Operating Cash Flow | $4M | $-1M | $-397.0K | $-1M | $-1M | $-3M | $-1M | $-2M | $-979.0K | $-2M | · | $-3M | $-2M | $-19M | · | $-3M | |
| CapEx | $139.0K | $13.0K | $13.0K | $11.0K | $9.0K | $1.0K | $0 | $3.0K | $-32.0K | $82.0K | · | $43.0K | $83.0K | $78.0K | · | $26.0K | |
| Investing Cash Flow | $-139.0K | $-13.0K | $-13.0K | $-11.0K | $-9.0K | $-1.0K | $0 | $-3.0K | $32.0K | $-82.0K | · | $-43.0K | $-83.0K | $5M | · | $-26.0K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $-10M | $-10M | · | |
| Financing Cash Flow | $3M | $-34.0K | $-14.0K | $6M | $-218.0K | $3M | $0 | $0 | $45.0K | $-24.0K | · | $37.0K | $0 | $-10M | · | $6.0K | |
| Net Change in Cash | $7M | $-1M | $-466.0K | $5M | $-1M | $-251.0K | $-1M | $-2M | $-947.0K | $-2M | · | $-3M | $-2M | $-23M | · | $-3M | |
| Taxes Paid | $-39.0K | $0 | $0 | $24.0K | $-2.0K | $-3.0K | $20.0K | $0 | $-1.0K | $1.0K | · | · | $-8.0K | $58.0K | · | · | |
| Free Cash Flow | · | · | · | $-1M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | $-3M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 32.1% | 34.5% | 42.5% | · | 37.3% | 40.6% | 37.9% | · | 43.7% | 41.7% | 43.3% | · | 44.1% | 45.6% | 44.6% | |
| Operating Margin | · | -11.3% | -6.9% | -1.7% | · | -16.2% | -20.9% | -28.0% | · | -13.1% | -22.5% | -17.1% | · | -11.6% | -15.7% | -17.0% | |
| Net Margin | · | -12.6% | -7.3% | -14.2% | · | -16.7% | -21.2% | -29.4% | · | -13.7% | -21.5% | -15.2% | · | -12.1% | -16.3% | -17.9% | |
| Pretax Margin | · | -12.6% | -7.2% | -14.1% | · | -16.5% | -21.1% | -29.1% | · | -13.6% | -21.4% | -15.2% | · | -12.0% | -16.2% | -17.7% | |
| EBITDA Margin | · | -11.3% | -6.9% | -1.7% | · | -16.2% | -20.9% | -28.0% | · | -13.1% | -22.5% | -17.1% | · | -11.6% | -15.7% | -17.0% | |
| ROA | · | -5.4% | -3.2% | -4.9% | · | -5.9% | -7.9% | -9.2% | · | -4.4% | · | · | · | · | · | · | |
| ROE | · | -43.1% | -19.3% | -45.9% | · | -26.3% | -30.3% | -31.0% | · | -11.6% | · | · | · | · | · | · | |
| ROIC | · | -30.2% | -15.8% | -24.2% | · | -48.1% | -62.6% | -51.3% | · | -14.1% | · | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.9 | 2.0 | 1.9 | · | 1.5 | 1.5 | 1.7 | · | 2.6 | · | · | · | · | · | · | |
| Quick Ratio | · | 1.0 | 1.0 | 0.9 | · | 0.6 | 0.6 | 0.7 | · | 1.4 | · | · | · | · | · | · | |
| Debt / Equity | · | · | · | · | · | 0.5 | · | · | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | · | · | · | · | · | · | |
| Inventory Turnover | · | 0.9 | 0.9 | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | · | · | · | · | · | · | |
| Receivables Turnover | · | 1.9 | 2.0 | 1.8 | · | 1.9 | 2.0 | 1.7 | · | 2.1 | · | · | · | · | · | · |
Định giá (TTM) 13
| Chỉ Số | Xu hướng | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $50M | $50M | $48M | · | $49M | $50M | $51M | · | $54M | $55M | $55M | · | $55M | $54M | $53M | |
| Net Income TTM | · | $-6M | $-7M | $-10M | · | $-10M | $-11M | $-10M | · | $-8M | $-9M | $-8M | · | $-9M | $-9M | $-5M | |
| Market Cap | · | $20M | $15M | $17M | · | $30M | $36M | $48M | · | $41M | · | · | · | · | · | · | |
| Enterprise Value | · | · | · | · | · | $27M | · | · | · | · | · | · | · | · | · | · | |
| P/E | · | -3.1 | -2.0 | -1.7 | · | -3.0 | -3.3 | -4.8 | · | -4.9 | -3.9 | -3.8 | · | -4.5 | -4.3 | -13.7 | |
| P/S | · | 0.4 | 0.3 | 0.4 | · | 0.6 | 0.7 | 0.9 | · | 0.8 | · | · | · | · | · | · | |
| P/B | · | 4.2 | 2.4 | 19.7 | · | 11.4 | 8.4 | 7.5 | · | 3.4 | · | · | · | · | · | · | |
| P / Tangible Book | · | 7.4 | 3.7 | · | · | 111.5 | 19.7 | 12.2 | · | 4.4 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | -14.6 | · | · | · | -29.4 | · | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | -14.5 | · | · | · | -29.3 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | · | · | -14.6 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | 0.6 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | -32.2% | -50.0% | -59.0% | · | -33.5% | -30.1% | -20.8% | · | -20.5% | -25.4% | -26.1% | · | -22.4% | -23.1% | -7.3% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Doanh thu | $53M | $49M | $52M | $57M | $54M |
| Biên lợi nhuận gộp % | 36.5% | 40.1% | 42.0% | 44.5% | 42.4% |
| Biên lợi nhuận hoạt động % | -4.9% | -17.1% | -19.3% | -13.2% | -14.0% |
| Thu nhập ròng | $-4M | $-9M | $-10M | $-8M | $-5M |
| EPS pha loãng | $-0.26 | $-0.54 | $-0.59 | $-0.47 | $-0.34 |
Bảng cân đối kế toán
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | — | 0.8 | — | — | — |
| Tỷ số thanh toán hiện hành | 1.9 | 1.4 | 2.1 | 2.9 | 3.3 |
| Tỷ lệ thanh toán nhanh | 1.0 | 0.5 | 1.1 | 1.6 | 2.4 |
Dòng tiền
| 2026-01-03 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-2M | $-7M | $-7M | $-10M | $8M |
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.