LEGH Legacy Housing Corporation - Common Stock
$22,34
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 7, 2026
Phạm vi 52 tuần
$18–$29
36% of range
Đánh giá của nhà phân tích
BUY
10 analysts
Mục tiêu giá
$26
+16% upside
P/E (TTM)
11.2
ROE
8.0%
Biên lợi nhuận ròng
25.4%
LEGH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$22.34
Vốn Hóa
$465M
P/E (TTM)
11.2
EPS (TTM)
$1.74
Doanh thu (TTM)
$165M
Tỷ suất cổ tức
—
ROE
8.0%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$18 – $29
LEGH 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
$165M
2018-12-31
→
2025-12-31
EPS
$1.74
2018-12-31
→
2025-12-31
Dòng tiền tự do
$28M
2019-12-31
→
2025-12-31
Biên lợi nhuận
25.4%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
LEGH
Trung vị ngành
P/E (TTM)
11.2
12.0
P/S (TTM)
2.8
0.5
P/B
0.9
1.0
Price / FCF (Giá / FCF)
16.5
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
LEGH
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
29.4%
—
Net Profit Margin (Biên lợi nhuận ròng)
25.4%
3.9%
ROA
7.5%
3.2%
ROE
8.0%
9.1%
ROIC
7.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
LEGH
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
3.5
6.8
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.3
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
LEGH
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-10.7%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-13.8%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-1.4%
—
EPS YoY
-29.8%
—
Net Income YoY (Lợi nhuận ròng YoY)
-32.2%
—
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
LEGH
Trung vị ngành
LEGH 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
10 nhà phân tích
- Mua mạnh 2 20,0%
- Mua 5 50,0%
- Giữ 3 30,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
2 nhà phân tích · 2026-05-21
Trung vị
$26.00
← Dưới tất cả các mục tiêu
$22.34
Thấp
$24.00
Cao
$28.00
Mục tiêu trung vị
$26.00
+16,4%
Mục tiêu trung bình
$26.00
+16,4%
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
-0.10%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.46 | $0.45 | 0.01% |
| Ngày 31 tháng 12 năm 2025 | $0.37 | $0.50 | -0.13% |
| Ngày 30 tháng 9 năm 2025 | $0.35 | $0.58 | -0.23% |
| Ngày 30 tháng 6 năm 2025 | $0.60 | $0.55 | 0.05% |
| Ngày 31 tháng 3 năm 2025 | $0.41 | $0.59 | -0.18% |
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 |
|---|---|---|---|---|---|---|
| LEGH | $465M | 11.2 | -10.7% | 25.4% | 8.0% | — |
| DFH | — | 8.0 | -2.9% | 5.0% | 16.3% | — |
| LGIH | $994M | 13.8 | -22.6% | 4.2% | 3.5% | — |
| BZH | $731M | 16.2 | 1.8% | 1.9% | 3.7% | 14.2% |
| HOV | — | — | — | — | — | — |
| SDHC | — | 14.1 | -0.45% | 1.1% | 13.3% | 21.9% |
| DHI | $49.90B | 14.6 | -6.9% | 10.5% | 14.5% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $165M | $184M | $189M | $257M | $198M | $177M | $169M | $162M | |
| Cost of Revenue | $85M | $90M | $100M | $150M | $114M | $110M | $105M | $107M | |
| SG&A Expense | $30M | $22M | $24M | $28M | $23M | $19M | $25M | $21M | |
| Operating Expenses | $116M | $121M | $125M | $179M | · | · | · | · | |
| Operating Income | $48M | $64M | $65M | $78M | $59M | $48M | $38M | $33M | |
| Interest Expense | · | · | $930.0K | $375.0K | $887.0K | $1M | $702.0K | $3M | |
| Interest Income | · | · | $3M | $3M | $2M | $915.0K | $300.0K | $190.0K | |
| Other Non-op | $2M | $10M | $2M | $2M | $503.0K | $288.0K | $152.0K | $162.0K | |
| Pretax Income | $52M | $76M | $69M | $82M | $61M | $49M | $38M | $31M | |
| Income Tax | $10M | $14M | $14M | $14M | $11M | $11M | $9M | $9M | |
| Net Income | $42M | $62M | $54M | $68M | $50M | $38M | $29M | $22M | |
| EPS (Basic) | $1.74 | $2.55 | $2.23 | $2.78 | $2.06 | $1.57 | $1.18 | $1.07 | |
| EPS (Diluted) | $1.74 | $2.48 | $2.17 | $2.74 | $2.05 | $1.57 | $1.18 | $1.07 | |
| Shares (Basic) | 23,979,349 | 24,217,631 | 24,385,190 | 24,357,785 | 24,204,437 | 24,226,128 | 24,379,667 | 20,197,260 | |
| Shares (Diluted) | 23,983,093 | 24,853,778 | 25,070,626 | 24,742,419 | 24,275,989 | 24,236,395 | 24,436,954 | 20,197,260 | |
| EBITDA | $50M | $66M | $66M | · | $61M | $49M | $39M | · |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $8M | $1M | $748.0K | $3M | $1M | $768.0K | $2M | $3M | |
| Receivables | $5M | $4M | $5M | $5M | $5M | $4M | $2M | $3M | |
| Inventory | $40M | $38M | $41M | $32M | $42M | $27M | $27M | $42M | |
| Prepaid Expense | $1M | $5M | $5M | $4M | $4M | $3M | $5M | $3M | |
| Current Assets | $165M | $124M | $116M | $107M | $93M | $55M | $53M | $63M | |
| PP&E (Net) | $60M | $48M | $38M | $30M | $28M | $23M | $21M | $17M | |
| PP&E (Gross) | $73M | $59M | $48M | $40M | $36M | $30M | $27M | $22M | |
| Accum. Depreciation | $13M | $12M | $10M | $9M | $8M | $7M | $6M | $5M | |
| Goodwill | $2M | · | · | · | · | · | · | · | |
| Intangibles | $5M | · | · | · | · | · | · | · | |
| Other Non-current Assets | $14M | $5M | $3M | $1M | $1M | $9M | $4M | $3M | |
| Total Assets | $580M | $534M | $507M | $437M | $367M | $339M | $284M | $235M | |
| Accounts Payable | $6M | $5M | $4M | $5M | $4M | $10M | $5M | $3M | |
| Accrued Liabilities | $25M | $14M | $19M | $17M | $21M | $15M | $9M | $9M | |
| Short-term Debt | · | · | · | · | · | · | · | $228.0K | |
| Current Liabilities | $47M | $33M | $37M | $41M | $42M | $36M | $52M | $20M | |
| Capital Leases | $860.0K | $920.0K | $1M | $2M | · | · | · | · | |
| Deferred Tax | · | $2M | $2M | $3M | $3M | $2M | $2M | $2M | |
| Total Liabilities | $52M | $40M | $70M | $55M | $57M | $79M | $61M | $46M | |
| Common Stock | · | · | · | · | · | · | · | $24.0K | |
| Paid-in Capital | $183M | $182M | $181M | $181M | $176M | $175M | $175M | $168M | |
| Retained Earnings | $363M | $321M | $260M | $206M | $138M | $88M | $50M | $22M | |
| Treasury Stock | $17M | $10M | $4M | $4M | $4M | $4M | $3M | · | |
| Stockholders' Equity | $529M | $494M | $437M | $382M | $309M | $259M | $222M | $189M | |
| Liabilities + Equity | $580M | $534M | $507M | $437M | $367M | $339M | $284M | $235M | |
| Shares Outstanding | 23,812,341 | 24,158,311 | 24,398,429 | 24,369,630 | 24,209,556 | 24,194,060 | 24,320,079 | 24,000,000 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $838.0K | |
| Stock-based Comp | $458.0K | $777.0K | $769.0K | $5M | $230.0K | $226.0K | $630.0K | · | |
| Deferred Tax | $2M | $-132.0K | $-524.0K | $61.0K | $1M | $205.0K | $-76.0K | $2M | |
| Amort. of Intangibles | $162.0K | · | · | · | · | · | · | · | |
| Other Non-cash | $-9M | $-28M | $-70M | · | $8M | $-42M | $-35M | · | |
| Operating Cash Flow | $37M | $36M | $-14M | $-2M | $60M | $-2M | $-4M | $3M | |
| CapEx | $9M | $9M | $8M | $4M | $6M | $3M | $4M | $6M | |
| Investing Cash Flow | $-22M | $-7M | $-10M | $9M | $-32M | $-3M | $-15M | $-4M | |
| Stock Repurchased | $8M | $5M | · | · | · | $1M | $3M | · | |
| Net Stock Activity | $-8M | $-5M | · | · | · | $-1M | $-3M | · | |
| Financing Cash Flow | $-8M | $-29M | $21M | $-6M | $-28M | $4M | $18M | $4M | |
| Net Change in Cash | $7M | $401.0K | $-2M | $2M | $274.0K | $-956.0K | $-875.0K | $2M | |
| Taxes Paid | $6M | $15M | $19M | $10M | $8M | $7M | $9M | $5M | |
| Free Cash Flow | $28M | $27M | $-21M | · | $54M | $-5M | $-8M | · | |
| Levered FCF | · | · | $-22M | · | $54M | $-6M | $-9M | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 29.4% | 34.5% | 34.2% | · | 29.8% | 26.9% | 22.4% | · | |
| Net Margin | 25.4% | 33.5% | 28.8% | · | 25.2% | 21.5% | 17.1% | · | |
| Pretax Margin | 31.3% | 41.3% | 36.3% | · | 30.7% | 27.6% | 22.2% | · | |
| EBITDA Margin | 30.5% | 35.6% | 35.1% | · | 30.6% | 27.6% | 23.0% | · | |
| ROA | 7.5% | 11.8% | 11.5% | · | 14.1% | 12.2% | 11.1% | · | |
| ROE | 8.0% | 12.7% | 12.6% | · | 16.5% | 15.0% | 13.2% | · | |
| ROIC | 7.4% | 10.4% | 11.7% | · | 15.7% | 14.3% | 13.1% | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.5 | 3.8 | 2.9 | · | 2.2 | 1.5 | 1.0 | · | |
| Quick Ratio | 0.3 | 0.2 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | |
| Interest Coverage | · | · | 69.4 | · | 66.4 | 45.2 | 53.9 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.4 | 0.4 | · | 0.6 | 0.6 | 0.7 | · | |
| Inventory Turnover | 2.2 | 2.3 | 3.1 | · | 3.3 | 4.0 | 3.0 | · | |
| Receivables Turnover | 34.8 | 42.4 | 39.7 | · | 32.5 | 62.7 | 71.6 | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -10.7% | -2.6% | -26.4% | 30.1% | 11.8% | · | · | · | |
| Revenue CAGR 3Y | -13.8% | -2.3% | 2.3% | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.4% | · | · | · | · | · | · | · | |
| EPS YoY | -29.8% | 14.3% | -20.8% | 33.7% | 30.6% | · | · | · | |
| EPS CAGR 3Y | -14.1% | 6.6% | 11.4% | · | · | · | · | · | |
| EPS CAGR 5Y | 2.1% | · | · | · | · | · | · | · | |
| Net Income YoY | -32.2% | 13.2% | -19.6% | 35.9% | 31.3% | · | · | · | |
| Net Income CAGR 3Y | -14.9% | 7.3% | 12.8% | · | · | · | · | · | |
| Net Income CAGR 5Y | 1.9% | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $165M | $184M | $189M | $257M | $198M | $177M | $169M | $162M | |
| Net Income TTM | $42M | $62M | $54M | $68M | $50M | $38M | $29M | $22M | |
| Market Cap | $465M | $596M | $615M | · | $641M | $366M | $405M | · | |
| P/E | 11.2 | 10.0 | 11.6 | 6.9 | 12.9 | 9.6 | 14.1 | 11.1 | |
| P/S | 2.8 | 3.2 | 3.3 | · | 3.2 | 2.1 | 2.4 | · | |
| P/B | 0.9 | 1.2 | 1.4 | · | 2.1 | 1.4 | 1.8 | · | |
| P / Tangible Book | 0.9 | 1.2 | 1.4 | 1.2 | 2.1 | 1.4 | · | · | |
| P / Cash Flow | 12.5 | 16.6 | -45.5 | · | 10.6 | -179.5 | -96.5 | · | |
| P / FCF | 16.5 | 22.3 | -29.0 | · | 11.8 | -74.9 | -48.2 | · | |
| Earnings Yield | 8.9% | 10.1% | 8.6% | 14.4% | 7.7% | 10.4% | 7.1% | 9.0% |
Báo cáo kết quả hoạt động kinh doanh 16
| 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 | $34M | $38M | $40M | $50M | $36M | $54M | $44M | $42M | $43M | $34M | $50M | $53M | $53M | $76M | $57M | $64M | |
| Cost of Revenue | $15M | $19M | $23M | $26M | $17M | $27M | $21M | $22M | $20M | $16M | $25M | $30M | $29M | $45M | $34M | $37M | |
| SG&A Expense | $6M | $9M | $7M | $7M | $6M | $5M | $6M | $6M | $6M | $7M | $6M | $6M | $5M | $7M | $7M | $6M | |
| Operating Expenses | $22M | $28M | $31M | $33M | $24M | $39M | $29M | $26M | $26M | $24M | $31M | $35M | $35M | · | · | · | |
| Operating Income | $12M | $10M | $10M | $17M | $12M | $16M | $15M | $16M | $17M | $10M | $19M | $18M | $18M | $22M | $17M | $20M | |
| Interest Expense | · | · | · | · | · | · | · | · | $276.0K | · | $303.0K | $195.0K | $91.0K | $48.0K | $88.0K | $183.0K | |
| Interest Income | · | · | · | · | · | · | · | $986.0K | $1M | · | $794.0K | $626.0K | $695.0K | $695.0K | $611.0K | $783.0K | |
| Other Non-op | $307.0K | $375.0K | $250.0K | $489.0K | $675.0K | $3M | $4M | $3M | $737.0K | $1M | $-37.0K | $159.0K | $753.0K | $774.0K | $186.0K | $17.0K | |
| Pretax Income | $13M | $11M | $10M | $18M | $13M | $18M | $19M | $20M | $19M | $11M | $19M | $18M | $20M | $24M | $18M | $21M | |
| Income Tax | $2M | $3M | $2M | $3M | $2M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | $3M | $4M | $3M | $4M | |
| Net Income | $11M | $8M | $9M | $15M | $10M | $15M | $16M | $16M | $15M | $7M | $16M | $15M | $16M | $20M | $15M | $17M | |
| EPS (Basic) | $0.46 | $0.34 | $0.36 | $0.61 | $0.43 | $0.61 | $0.65 | $0.67 | $0.62 | $0.28 | $0.66 | $0.62 | $0.67 | $0.81 | $0.60 | $0.71 | |
| EPS (Diluted) | $0.46 | $0.38 | $0.35 | $0.60 | $0.41 | $0.59 | $0.64 | $0.65 | $0.60 | $0.28 | $0.64 | $0.60 | $0.65 | $0.82 | $0.58 | $0.69 | |
| Shares (Basic) | 23,808,350 | -48,072,883 | 23,868,727 | 24,050,252 | 24,133,253 | -48,495,471 | 24,154,779 | 24,165,320 | 24,393,003 | -48,762,178 | 24,391,797 | 24,380,894 | 24,374,677 | -48,805,478 | 24,406,020 | 24,406,020 | |
| Shares (Diluted) | 23,838,330 | -49,845,779 | 24,433,224 | 24,600,720 | 24,794,928 | -49,862,957 | 24,810,816 | 24,780,903 | 25,125,016 | -50,337,492 | 25,128,679 | 25,101,937 | 25,177,502 | -50,220,248 | 25,379,116 | 24,922,125 | |
| EBITDA | $13M | · | $10M | $17M | $12M | · | $15M | $16M | $17M | · | $19M | $18M | $19M | · | $17M | $20M |
Bảng cân đối kế toán 24
| 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 | $14M | $8M | $14M | $3M | $3M | $1M | $570.0K | $60.0K | $621.0K | $748.0K | $546.0K | $2M | $3M | $3M | $11M | $14M | |
| Receivables | $5M | $5M | $5M | $4M | $5M | $4M | $5M | $4M | $4M | $5M | $4M | $6M | $4M | $5M | $5M | $6M | |
| Inventory | $50M | $40M | $40M | $41M | $41M | $38M | $29M | $31M | $34M | $41M | $35M | $34M | $33M | $32M | $49M | $47M | |
| Prepaid Expense | $1M | $5M | $4M | $4M | $5M | $5M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | |
| Current Assets | $174M | $165M | $173M | $125M | $131M | $124M | $112M | $139M | $146M | $116M | $95M | $93M | $108M | $107M | $103M | $114M | |
| PP&E (Net) | $61M | $60M | $55M | $53M | $48M | $48M | $49M | $40M | $41M | $38M | $34M | $31M | $31M | $30M | $30M | $28M | |
| PP&E (Gross) | $74M | $73M | $68M | $65M | $60M | $59M | $61M | $51M | $52M | $48M | $44M | $41M | $40M | $40M | $39M | $37M | |
| Accum. Depreciation | $13M | $13M | $13M | $12M | $12M | $12M | $11M | $11M | $11M | $10M | $10M | $10M | $10M | $9M | $9M | $9M | |
| Goodwill | $2M | $2M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $5M | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $16M | $14M | $10M | $8M | $7M | $5M | $10M | $9M | $3M | $3M | $2M | $2M | $2M | $1M | $2M | $1M | |
| Total Assets | $591M | $580M | $558M | $552M | $545M | $534M | $521M | $515M | $510M | $507M | $496M | $466M | $455M | $437M | $418M | $413M | |
| Accounts Payable | $4M | $6M | $4M | $4M | $3M | $5M | $3M | $4M | $4M | $4M | $6M | $4M | $4M | $5M | $4M | $6M | |
| Accrued Liabilities | $19M | $25M | $11M | $12M | $15M | $14M | $13M | $13M | $20M | $19M | $21M | $16M | $18M | $17M | $18M | $15M | |
| Current Liabilities | $49M | $47M | $30M | $32M | $33M | $33M | $32M | $32M | $39M | $37M | $44M | $43M | $47M | $41M | $45M | $43M | |
| Capital Leases | $755.0K | $860.0K | $570.0K | $710.0K | $816.0K | $920.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Deferred Tax | · | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Total Liabilities | $52M | $52M | $36M | $39M | $41M | $40M | $42M | $52M | $60M | $70M | $66M | $53M | $57M | $55M | $56M | $66M | |
| Paid-in Capital | $183M | $183M | $183M | $183M | $183M | $182M | $182M | $182M | $182M | $181M | $181M | $181M | $181M | $181M | $180M | $180M | |
| Retained Earnings | $374M | $363M | $355M | $346M | $332M | $321M | $307M | $291M | $275M | $260M | $253M | $237M | $222M | $206M | $186M | $172M | |
| Treasury Stock | $18M | $17M | $16M | $16M | $11M | $10M | $10M | $10M | $6M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Stockholders' Equity | $539M | $529M | $522M | $513M | $504M | $494M | $479M | $463M | $450M | $437M | $429M | $413M | $398M | $382M | $362M | $347M | |
| Liabilities + Equity | $591M | $580M | $558M | $552M | $545M | $534M | $521M | $515M | $510M | $507M | $496M | $466M | $455M | $437M | $418M | $413M | |
| Shares Outstanding | 23,781,601 | 23,812,341 | 23,868,727 | 23,868,727 | 24,129,362 | 24,158,311 | 24,158,311 | 24,153,496 | 24,316,488 | 24,398,429 | 24,391,797 | 24,391,797 | 24,378,201 | 24,369,630 | 24,406,020 | 24,406,020 |
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 | $670.0K | $579.0K | $419.0K | $435.0K | $423.0K | $504.0K | $504.0K | $475.0K | $423.0K | $447.0K | $430.0K | $419.0K | $430.0K | $550.0K | $506.0K | $450.0K | |
| Stock-based Comp | $24.0K | $-60.0K | $174.0K | $173.0K | $171.0K | $173.0K | $173.0K | $174.0K | $257.0K | $183.0K | $199.0K | $195.0K | $192.0K | $192.0K | $431.0K | $306.0K | |
| Amort. of Intangibles | $200.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-5M | · | · | · | $-6M | · | · | · | $-5M | · | · | · | $-20M | · | · | · | |
| Operating Cash Flow | $7M | $19M | $7M | $6M | $5M | $8M | $14M | $3M | $11M | $-8M | $2M | $-5M | $-3M | $-2M | $5M | $-3M | |
| CapEx | $2M | $3M | $2M | $2M | $1M | $2M | $5M | $2M | $871.0K | $3M | $3M | $776.0K | $761.0K | $532.0K | $2M | $643.0K | |
| Investing Cash Flow | $-654.0K | $-23M | $4M | $-1M | $-2M | $-5M | $-4M | $-579.0K | $3M | $-2M | $-11M | $6M | $-2M | $-9M | $8M | $7M | |
| Stock Repurchased | $573.0K | $1M | $-1.0K | $6M | $675.0K | $7.0K | $20.0K | $4M | $2M | · | · | · | · | · | · | · | |
| Net Stock Activity | $-573.0K | · | · | $-6M | $-675.0K | · | $-20.0K | $-4M | $-2M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-664.0K | $-1M | $-141.0K | $-6M | $-675.0K | $-2M | $-10M | $-3M | $-14M | $11M | $8M | $-3M | $5M | $3M | $-15M | $7M | |
| Net Change in Cash | $6M | $-5M | $11M | $-783.0K | $2M | $579.0K | $510.0K | $-561.0K | $-127.0K | $202.0K | $-985.0K | $-2M | $415.0K | $-8M | $-3M | $12M | |
| Taxes Paid | $1.0K | $-1M | $3M | $5M | $13.0K | $3M | $3M | · | · | $8M | $117.0K | $7M | $4M | · | $2M | $7M | |
| Free Cash Flow | $5M | · | · | · | $4M | · | · | · | $10M | · | · | · | $-3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $10M | · | · | · | $-4M | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 36.0% | · | 24.0% | 33.5% | 32.5% | · | 34.6% | 37.7% | 38.7% | · | 38.1% | 33.2% | 34.7% | · | 29.4% | 31.9% | |
| Net Margin | 31.8% | · | 21.4% | 29.3% | 28.8% | · | 35.7% | 38.1% | 35.0% | · | 32.2% | 28.5% | 30.8% | · | 25.7% | 26.9% | |
| Pretax Margin | 37.9% | · | 25.3% | 35.4% | 35.7% | · | 43.7% | 46.6% | 42.8% | · | 39.0% | 34.4% | 37.3% | · | 30.6% | 32.8% | |
| EBITDA Margin | 38.0% | · | 24.0% | 33.5% | 33.7% | · | 34.6% | 37.7% | 39.7% | · | 38.1% | 33.2% | 35.5% | · | 29.4% | 31.9% | |
| ROA | 1.9% | · | 1.6% | 2.8% | 1.9% | · | 3.1% | 3.3% | 3.1% | · | 3.5% | 3.4% | 3.9% | · | 3.8% | 4.4% | |
| ROE | 2.1% | · | 1.7% | 3.0% | 2.1% | · | 3.5% | 3.7% | 3.6% | · | 4.1% | 4.0% | 4.5% | · | 4.5% | 5.5% | |
| ROIC | 1.9% | · | 1.6% | 2.7% | 1.9% | · | 2.6% | 2.8% | 3.0% | · | 3.7% | 3.5% | 3.8% | · | 3.9% | 4.8% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.6 | · | 5.7 | 3.9 | 3.9 | · | 3.5 | 4.4 | 3.8 | · | 2.2 | 2.2 | 2.3 | · | 2.3 | 2.7 | |
| Quick Ratio | 0.4 | · | 0.6 | 0.2 | 0.3 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.4 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 60.7 | · | 62.8 | 89.7 | 201.7 | · | 191.6 | 111.8 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | |
| Inventory Turnover | 0.3 | · | 0.7 | 0.7 | 0.5 | · | 0.7 | 0.7 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.8 | 0.9 | |
| Receivables Turnover | 6.8 | · | 8.4 | 11.8 | 7.7 | · | 9.8 | 8.7 | 10.4 | · | 10.5 | 9.4 | 9.7 | · | 8.4 | 11.1 |
Định giá (TTM) 10
| 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 | $161M | · | $171M | $173M | $166M | · | $180M | $188M | $199M | · | $213M | $227M | $234M | · | $238M | $229M | |
| Net Income TTM | $45M | · | $49M | $57M | $57M | · | $63M | $62M | $63M | · | $62M | $63M | $64M | · | $61M | $59M | |
| Market Cap | $486M | · | $657M | $541M | $609M | · | $661M | $554M | $523M | · | $473M | $566M | $555M | · | $419M | $318M | |
| P/E | 11.2 | · | 13.8 | 9.9 | 11.0 | · | 10.8 | 9.2 | 8.6 | · | 7.9 | 9.2 | 8.9 | · | 7.0 | 5.4 | |
| P/S | 3.0 | · | 3.8 | 3.1 | 3.7 | · | 3.7 | 2.9 | 2.6 | · | 2.2 | 2.5 | 2.4 | · | 1.8 | 1.4 | |
| P/B | 0.9 | · | 1.3 | 1.1 | 1.2 | · | 1.4 | 1.2 | 1.2 | · | 1.1 | 1.4 | 1.4 | · | 1.2 | 0.9 | |
| P / Tangible Book | 0.9 | · | 1.3 | 1.1 | 1.2 | · | 1.4 | 1.2 | 1.2 | · | 1.1 | 1.4 | 1.4 | · | 1.2 | 0.9 | |
| P / Cash Flow | 69.9 | · | · | · | 124.0 | · | · | · | 48.4 | · | · | · | -206.2 | · | · | · | |
| P / FCF | 89.6 | · | · | · | 166.9 | · | · | · | 52.7 | · | · | · | -160.7 | · | · | · | |
| Earnings Yield | 8.9% | · | 7.3% | 10.2% | 9.1% | · | 9.2% | 10.8% | 11.6% | · | 12.7% | 10.9% | 11.3% | · | 14.3% | 18.4% |
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 | $165M | $184M | $189M | $257M | $198M |
| Biên lợi nhuận hoạt động % | 29.4% | 34.5% | 34.2% | — | 29.8% |
| Thu nhập ròng | $42M | $62M | $54M | $68M | $50M |
| EPS pha loãng | $1.74 | $2.48 | $2.17 | $2.74 | $2.05 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 3.5 | 3.8 | 2.9 | — | 2.2 |
| Tỷ lệ thanh toán nhanh | 0.3 | 0.2 | 0.1 | — | 0.2 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $28M | $27M | $-21M | — | $54M |
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.