LIQT LiqTech International, Inc. - Common Stock
$1,91
Giá · Tháng 5 19, 2026
Cơ bản tính đến Tháng 5 13, 2026
Phạm vi 52 tuần
$1–$3
32% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$4
+125% upside
P/E (TTM)
-3.6
ROE
—
Biên lợi nhuận ròng
—
LIQT Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.91
Vốn Hóa
—
P/E (TTM)
-3.6
EPS (TTM)
—
Doanh thu (TTM)
$17M
Tỷ suất cổ tức
—
ROE
—
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$1 – $3
LIQT 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
$17M
2019-12-31
→
2025-12-31
EPS
—
2019-12-31
→
2020-12-31
Dòng tiền tự do
—
2019-12-31
→
2024-12-31
Biên lợi nhuận
—
2019-12-31
→
2024-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
LIQT
Trung vị ngành
P/E (TTM)
-3.6
14.9
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
LIQT
Trung vị ngành
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
LIQT
Trung vị ngành
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
LIQT
Trung vị ngành
Revenue YoY (Doanh thu YoY)
13.0%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
1.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-6.0%
—
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
LIQT
Trung vị ngành
LIQT 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 · 2026-05-20
Thấp
$4.30
Cao
$4.30
Mục tiêu trung vị
$4.30
+125,1%
Mục tiêu trung bình
$4.30
+125,1%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
-0.04%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.28 | $-0.21 | -0.07% |
| Ngày 31 tháng 12 năm 2025 | $-0.27 | $-0.17 | -0.10% |
| Ngày 30 tháng 9 năm 2025 | $-0.15 | $-0.17 | 0.02% |
| Ngày 30 tháng 6 năm 2025 | $-0.22 | $-0.21 | -0.01% |
| Ngày 31 tháng 3 năm 2025 | $-0.25 | $-0.18 | -0.07% |
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 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17M | $15M | $18M | $16M | $18M | $23M | $33M | $12M | $11M | $14M | $16M | $15M | |
| Cost of Revenue | $15M | $14M | $15M | $15M | $17M | $20M | $25M | $11M | $11M | $12M | $13M | $12M | |
| Gross Profit | $1M | $250.9K | $3M | $567.1K | $2M | $2M | $7M | $1M | $206.8K | $1M | $3M | $2M | |
| R&D Expense | $1M | $1M | $1M | $2M | $2M | $1M | $749.2K | $661.0K | $536.8K | $626.1K | $707.8K | $336.1K | |
| SG&A Expense | $6M | $6M | $5M | $6M | $6M | $6M | $5M | $3M | $2M | $4M | $3M | $3M | |
| Operating Expenses | $10M | $10M | $11M | $13M | $12M | $10M | $8M | $6M | $5M | $15M | $7M | $7M | |
| Operating Income | $-8M | $-9M | $-8M | $-13M | $-11M | $-8M | $-577.1K | $-4M | $-5M | $-13M | $-3M | $-5M | |
| Interest Expense | · | · | · | · | · | $120.9K | $18.8K | $71.8K | $45.9K | $38.9K | $51.2K | $53.4K | |
| Other Non-op | $-294.7K | $-896.2K | $-978.3K | $-2M | $-502.7K | $-2M | $319.5K | $305.6K | $-170.9K | $-64.2K | $513.5K | $406.5K | |
| Pretax Income | $-9M | $-10M | $-9M | $-14M | $-11M | $-10M | $-257.6K | $-4M | $-5M | $-13M | $-3M | $-5M | |
| Income Tax | $-1.5K | $-38.8K | $-206.2K | $-237.4K | $-63.0K | $-465.1K | $-297.3K | $-365.4K | $-317.8K | $3M | $-697.8K | $-2M | |
| Net Income | $-9M | $-10M | $-9M | $-14M | $-11M | $-10M | $39.6K | $-4M | $-4M | $-16M | $-2M | $-3M | |
| EPS (Basic) | $-0.89 | $-1.64 | $-1.51 | $-3.20 | $-0.52 | $-0.46 | $0.00 | $-0.24 | $-0.11 | $-0.45 | $-0.06 | $-0.09 | |
| EPS (Diluted) | · | · | · | · | · | $-0.46 | $0.00 | $-0.24 | $-0.11 | $-0.45 | $-0.06 | $-0.09 | |
| Shares (Basic) | 9,614,426 | 6,310,379 | 5,688,281 | 4,424,433 | 21,567,112 | 21,209,118 | 19,652,277 | 15,960,909 | 41,595,856 | 36,835,514 | 36,790,420 | 32,398,941 | |
| Shares (Diluted) | · | · | · | · | · | 21,209,118 | 19,667,752 | 15,960,909 | 41,595,856 | 36,835,514 | 36,790,420 | 32,398,941 | |
| EBITDA | · | $-7M | · | · | $-8M | $-5M | $950.9K | $-4M | $-4M | $-12M | $-2M | $-4M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | · | $10M | · | $15M | $12M | $7M | $4M | $2M | $1M | $1M | $6M | |
| Receivables | $3M | $2M | $3M | $2M | $2M | $3M | $6M | $1M | $1M | $1M | $3M | $2M | |
| Inventory | $6M | $6M | $5M | $4M | $5M | $6M | $5M | $4M | $5M | $5M | $5M | $5M | |
| Prepaid Expense | $245.7K | $168.4K | $337.4K | $2M | $1M | $1M | $566.4K | $133.8K | $28.2K | $62.2K | $13.7K | $56.0K | |
| Current Assets | $16M | $21M | $22M | $28M | $28M | $26M | $27M | $11M | $9M | $9M | $13M | $15M | |
| PP&E (Net) | $6M | $7M | $9M | $8M | $9M | $10M | $5M | $1M | $2M | $3M | $4M | $5M | |
| PP&E (Gross) | $22M | $19M | $21M | $17M | $16M | $19M | $16M | $11M | $12M | $12M | $12M | $13M | |
| Accum. Depreciation | · | · | $12M | $9M | $8M | $9M | $11M | $10M | $10M | $9M | $9M | $8M | |
| Goodwill | $248.1K | $220.7K | $233.7K | $226.1K | $240.3K | $260.2K | $236.1K | · | · | · | $8M | $8M | |
| Intangibles | $36.1K | $39.4K | $114.6K | $212.9K | $334.7K | $480.1K | $488.7K | $748 | $3.3K | $5.6K | $10.4K | $16.7K | |
| Total Assets | $27M | $32M | $36M | $40M | $45M | $42M | $39M | $13M | $12M | $11M | $28M | $31M | |
| Accrued Liabilities | $2M | $2M | $4M | $3M | $5M | $5M | $3M | $2M | $2M | $2M | $1M | $1M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | $15.0K | · | · | |
| Current Liabilities | $5M | $5M | $7M | $6M | $17M | $10M | $10M | $5M | $5M | $5M | $5M | $4M | |
| Capital Leases | $4M | $4M | $4M | $3M | $6M | $4M | $4M | · | · | $93.9K | $165.6K | $368.6K | |
| Deferred Tax | $63.7K | $58.0K | $101.1K | $154.6K | $224.8K | $305.2K | $338.8K | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | $0 | $346.9K | $0 | · | · | · | · | · | · | |
| Total Liabilities | $17M | $16M | $19M | $17M | $32M | $17M | $16M | $5M | $5M | $5M | $6M | $4M | |
| Total Debt | · | · | · | · | $6M | · | · | · | · | $15.0K | · | · | |
| Common Stock | $9.6K | $9.5K | $5.7K | $5.5K | $21.3K | $21.7K | $20.5K | $18.2K | $44.4K | $36.8K | $39.5K | $39.4K | |
| Paid-in Capital | $110M | $109M | $99M | $97M | $71M | $70M | $61M | $47M | $40M | $36M | $36M | $36M | |
| Retained Earnings | $-95M | $-86M | $-76M | $-67M | $-53M | $-42M | $-32M | $-32M | $-28M | $-24M | $-8M | $-5M | |
| AOCI | $-5M | $-6M | $-6M | $-6M | $-5M | $-3M | $-6M | $-6M | $-5M | $-6M | $-5M | $-3M | |
| Stockholders' Equity | $10M | $17M | $17M | $23M | $13M | $25M | $23M | $9M | $7M | $6M | $23M | $27M | |
| Liabilities + Equity | $27M | $32M | $36M | $40M | $45M | $42M | $39M | $13M | $12M | $11M | $28M | $31M | |
| Shares Outstanding | 9,627,064 | 9,627,064 | 5,727,310 | 5,498,260 | 21,285,706 | 21,655,461 | 20,547,668 | 18,228,887 | 44,229,264 | 36,835,514 | 39,532,035 | 39,404,782 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $3M | $3M | $3M | $3M | $1M | $648.7K | $939.5K | $1M | $1M | $2M | |
| Stock-based Comp | $987.1K | $664.4K | $627.9K | $934.4K | $481.1K | $343.8K | $197.9K | $116.4K | $178.9K | $435.8K | $369.5K | $573.0K | |
| Deferred Tax | $-1.5K | $-38.8K | $-57.5K | $-56.0K | $-63.0K | $-63.2K | $13.9K | · | · | $4M | $-432.2K | $-1M | |
| Amort. of Intangibles | $7.8K | $71.4K | $105.5K | $81.0K | $108.5K | $113.7K | · | · | · | · | · | · | |
| Restructuring | · | · | $0 | $2M | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | · | $24.8K | · | · | $764.8K | $4M | $-6M | $-864.8K | $26.5K | $11M | $-1M | $-4M | |
| Operating Cash Flow | $-6M | $-8M | $-4M | $-12M | $-7M | $-3M | $-5M | $-4M | $-3M | $415.8K | $-2M | $-6M | |
| CapEx | $395.2K | $1M | $3M | $2M | $1M | $4M | $3M | $178.9K | $137.7K | $373.7K | $576.3K | $456.4K | |
| Investing Cash Flow | $-217.9K | $-424.0K | $-3M | $-2M | $-1M | $-4M | $-4M | $-170.9K | $-123.7K | $-373.7K | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $-54.9K | $-26.7K | · | · | |
| Stock Issued | · | · | · | · | $0 | $5M | $15M | $6M | $2M | · | · | · | |
| Net Stock Activity | · | · | · | · | $0 | $5M | $15M | $7M | $2M | · | · | · | |
| Financing Cash Flow | $719.3K | $8M | $580.6K | $14M | $14M | $7M | $15M | $6M | $4M | $-202.6K | $-223.1K | $10M | |
| Net Change in Cash | $-6M | $446.5K | $-6M | $-892.0K | $4M | $3M | $6M | $1M | $1M | $-161.9K | $-4M | $969.5K | |
| Taxes Paid | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $-9M | · | · | $-8M | $-6M | $-7M | $-4M | $-3M | $42.1K | $-3M | $-6M | |
| Levered FCF | · | · | · | · | · | $-6M | $-7M | $-4M | $-3M | $-6.4K | $-3M | $-6M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 1.7% | · | · | 8.6% | 9.5% | 21.9% | 8.7% | 1.8% | 10.3% | 20.3% | 14.4% | |
| Operating Margin | · | -65.0% | · | · | -58.5% | -36.6% | -1.2% | -36.7% | -40.6% | -94.5% | -21.5% | -35.6% | |
| Net Margin | · | -70.8% | · | · | -60.9% | -43.5% | 0.12% | -31.2% | -39.3% | -118.1% | -14.0% | -21.1% | |
| Pretax Margin | · | -71.1% | · | · | -61.2% | -45.6% | -0.79% | -34.2% | -42.1% | -94.9% | -18.2% | -32.9% | |
| EBITDA Margin | · | -50.2% | · | · | -43.5% | -24.1% | 2.9% | -31.4% | -32.3% | -84.5% | -12.4% | -24.5% | |
| ROA | · | -30.2% | · | · | -25.5% | -20.9% | 0.15% | -30.7% | -38.6% | -83.2% | -7.4% | -11.9% | |
| ROE | · | -71.5% | · | · | -78.2% | -37.9% | 0.17% | -49.4% | -67.7% | -113.9% | -8.9% | -14.6% | |
| ROIC | · | -56.8% | · | · | -56.0% | -31.8% | 0.26% | -47.9% | -62.2% | -260.0% | -11.4% | -12.4% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 4.2 | · | · | 1.7 | 2.6 | 2.7 | 2.5 | 2.0 | 1.7 | 2.4 | 3.6 | |
| Quick Ratio | · | 0.5 | · | · | 1.0 | 0.3 | 1.3 | 1.1 | 0.8 | 0.5 | 0.9 | 1.9 | |
| Debt / Equity | · | · | · | · | 0.5 | · | · | · | · | 0.0 | · | · | |
| LT Debt / Equity | · | · | · | · | 0.5 | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | -68.3 | -1.9 | -62.5 | -100.4 | -337.3 | -66.4 | -97.3 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | · | · | 0.4 | 0.5 | 1.3 | 1.0 | 1.0 | 0.7 | 0.5 | 0.6 | |
| Inventory Turnover | · | 2.7 | · | · | 3.1 | 3.8 | 5.3 | 2.5 | 2.3 | 2.5 | 2.6 | 2.7 | |
| Receivables Turnover | · | 5.2 | · | · | 7.2 | 4.8 | 8.6 | 10.1 | 10.1 | 6.5 | 6.1 | 6.7 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.0% | -18.9% | 12.6% | -12.5% | -18.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.1% | -7.2% | -7.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -6.0% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $17M | $15M | $18M | $16M | $18M | $23M | $33M | $12M | $11M | $14M | $16M | $15M | |
| Net Income TTM | $-9M | $-10M | $-9M | $-14M | $-11M | $-10M | $39.6K | $-4M | $-4M | $-16M | $-2M | $-3M | |
| Market Cap | · | $17M | · | · | $974M | $1.39B | $962M | $3.20B | $807M | $754M | $1.28B | $1.37B | |
| Enterprise Value | · | · | · | · | $965M | · | · | · | · | $753M | · | · | |
| P/E | -3.6 | -4.6 | -8.5 | -7.6 | -114.4 | -139.1 | · | -182.7 | -165.8 | -45.5 | -538.7 | -387.6 | |
| P/S | · | 1.2 | · | · | 53.3 | 61.5 | 29.5 | 261.3 | 71.1 | 54.2 | 80.8 | 94.4 | |
| P/B | · | 1.0 | · | · | 76.2 | 55.8 | 41.8 | 374.3 | 116.7 | 120.3 | 56.6 | 51.0 | |
| P / Tangible Book | 1.4 | 1.1 | 1.2 | 5.8 | 79.8 | 57.6 | · | · | · | · | · | · | |
| P / Cash Flow | · | -2.3 | · | · | -135.2 | -533.3 | -211.5 | -816.7 | -243.3 | 1814.3 | -611.0 | -239.7 | |
| P / FCF | · | -2.0 | · | · | -116.8 | -218.2 | -135.6 | -781.0 | -233.6 | 17938.6 | -479.0 | -222.0 | |
| EV / EBITDA | · | · | · | · | -121.4 | · | · | · | · | -64.1 | · | · | |
| EV / FCF | · | · | · | · | -115.7 | · | · | · | · | 17910.3 | · | · | |
| EV / Revenue | · | · | · | · | 52.8 | · | · | · | · | 54.2 | · | · | |
| Earnings Yield | -27.4% | -21.7% | -11.7% | -13.2% | -0.87% | -0.72% | 0.00% | -0.55% | -0.60% | -2.2% | -0.19% | -0.26% |
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 | $4M | $3M | $4M | $5M | $5M | $3M | $2M | $4M | $4M | $4M | $5M | $5M | $4M | $4M | $3M | $5M | |
| Cost of Revenue | $4M | $3M | $3M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $5M | |
| Gross Profit | $393.7K | $-107.0K | $747.9K | $484.6K | $125.1K | $-527.9K | $-209.5K | $717.2K | $271.1K | $273.0K | $948.6K | $1M | $391.3K | $66.2K | $107.3K | $148.1K | |
| R&D Expense | $276.1K | $421.5K | $269.4K | $242.6K | $230.1K | $411.6K | $278.4K | $407.3K | $254.8K | $287.8K | $428.6K | $359.8K | $342.6K | $458.8K | $283.5K | $490.8K | |
| SG&A Expense | $1M | $2M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Expenses | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $2M | $2M | $5M | |
| Operating Income | $-2M | $-3M | $-1M | $-2M | $-2M | $-3M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-5M | |
| Other Non-op | $-448.3K | $57.1K | $-127.1K | $-51.3K | $-173.4K | $-239.6K | $-260.6K | $-39.3K | $-356.7K | $-1M | $270.1K | $33.4K | $-211.1K | $-31.6K | $514.1K | $-2M | |
| Pretax Income | $-3M | $-3M | $-1M | $-2M | $-2M | $-3M | $-3M | $-2M | $-2M | $-3M | $-1M | $-2M | $-2M | $-2M | $-2M | $-7M | |
| Income Tax | $-377 | $-380 | $-375 | $-360 | $-339 | $-187 | $-10.1K | $-14.2K | $-14.4K | $-163.1K | $-14.5K | $-14.3K | $-14.3K | $-195.1K | $-13.3K | $-14.0K | |
| Net Income | $-3M | $-3M | $-1M | $-2M | $-2M | $-3M | $-3M | $-2M | $-2M | $-3M | $-1M | $-2M | $-2M | $-2M | $-2M | $-7M | |
| EPS (Basic) | $-0.28 | $-0.27 | $-0.15 | $-0.22 | $-0.25 | $-0.38 | $-0.49 | $-0.36 | $-0.41 | $-0.57 | $-0.25 | $-0.27 | $-0.42 | $-1.08 | $-0.32 | $-1.62 | |
| Shares (Basic) | 9,847,218 | -19,211,421 | 9,616,591 | 9,606,902 | 9,602,354 | -11,122,675 | 5,820,225 | 5,808,127 | 5,804,702 | -11,331,029 | 5,705,729 | 5,660,007 | 5,653,574 | -26,424,684 | 5,486,475 | 4,012,187 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | 5,705,729 | 5,660,007 | 45,228,596 | · | 5,486,475 | 4,012,187 | |
| EBITDA | $-2M | · | $-1M | $-2M | $-2M | · | $-3M | $-2M | $-2M | · | $-2M | $-2M | $-1M | · | $-2M | $-5M |
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 | $3M | $5M | · | · | · | · | $5M | $5M | $8M | · | $12M | · | · | · | · | · | |
| Receivables | $4M | $3M | $4M | $4M | $3M | $2M | $2M | $3M | $3M | $3M | $4M | $3M | $3M | $2M | $3M | $2M | |
| Inventory | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $4M | $4M | $4M | $5M | $5M | |
| Prepaid Expense | $636.0K | $245.7K | $255.6K | $367.6K | $459.6K | $168.4K | $310.7K | $389.2K | $618.9K | $337.4K | $1M | $3M | $2M | $2M | $3M | $3M | |
| Current Assets | $14M | $16M | $19M | $20M | $21M | $21M | $16M | $17M | $19M | $22M | $25M | $26M | $27M | $28M | $30M | $34M | |
| PP&E (Net) | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $7M | $9M | $9M | $8M | $8M | $8M | $7M | $7M | |
| PP&E (Gross) | · | $22M | · | · | · | $19M | · | · | · | $21M | · | · | · | $17M | · | · | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | $12M | · | $11M | $10M | $10M | $9M | $8M | $8M | |
| Goodwill | $242.5K | $248.1K | $247.9K | $247.6K | $228.5K | $220.7K | $236.7K | $226.3K | $228.6K | $233.7K | $224.0K | $230.0K | $230.2K | $226.1K | $206.6K | $220.1K | |
| Intangibles | $33.3K | $36.1K | $38.1K | $40.1K | $38.9K | $39.4K | $44.2K | $60.1K | $86.3K | $114.6K | $135.4K | $165.0K | $190.8K | $212.9K | $218.2K | $257.3K | |
| Total Assets | $25M | $27M | $30M | $32M | $33M | $32M | $29M | $29M | $31M | $36M | $37M | $37M | $39M | $40M | $41M | $46M | |
| Accrued Liabilities | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $3M | $3M | $4M | |
| Current Liabilities | $6M | $5M | $5M | $5M | $6M | $5M | $6M | $6M | $7M | $7M | $8M | $7M | $7M | $6M | $7M | $8M | |
| Capital Leases | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $2M | $2M | $3M | $3M | $3M | $3M | |
| Deferred Tax | $61.8K | $63.7K | $64.0K | $64.3K | $59.7K | $58.0K | $62.5K | $69.5K | $84.5K | $101.1K | $111.1K | $128.5K | $142.9K | $154.6K | $154.5K | $178.4K | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $17M | $17M | $18M | $18M | $18M | $16M | $17M | $16M | $17M | $19M | $18M | $17M | $17M | $17M | $17M | $18M | |
| Common Stock | $9.9K | $9.6K | $9.6K | $9.6K | $9.6K | $9.5K | $5.8K | $5.8K | $5.8K | $5.7K | $5.7K | $5.7K | $45.3K | $5.5K | $43.9K | $43.9K | |
| Paid-in Capital | $110M | $110M | $110M | $110M | $110M | $109M | $100M | $99M | $99M | $99M | $99M | $97M | $97M | $97M | $97M | $96M | |
| Retained Earnings | $-98M | $-95M | $-92M | $-91M | $-89M | $-86M | $-83M | $-80M | $-78M | $-76M | $-73M | $-71M | $-70M | $-67M | $-65M | $-63M | |
| AOCI | $-5M | $-5M | $-5M | $-5M | $-6M | $-6M | $-6M | $-6M | $-6M | $-6M | $-7M | $-6M | $-6M | $-6M | $-8M | $-6M | |
| Stockholders' Equity | $8M | $10M | $13M | $14M | $15M | $17M | $11M | $12M | $15M | $17M | $19M | $20M | $21M | $23M | $24M | $27M | |
| Liabilities + Equity | $25M | $27M | $30M | $32M | $33M | $32M | $29M | $29M | $31M | $36M | $37M | $37M | $39M | $40M | $41M | $46M | |
| Shares Outstanding | 9,947,841 | 9,627,064 | 9,627,064 | 9,614,043 | · | 9,475,443 | 5,848,499 | 5,819,272 | 5,807,340 | 5,727,310 | 5,727,310 | 5,700,226 | 45,271,441 | 5,498,260 | 43,896,871 | 43,888,538 |
Dòng tiền 11
| 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 | $356.9K | $376.0K | $415.5K | $458.8K | $442.0K | $538.9K | $554.6K | $525.9K | $541.4K | $669.2K | $375.8K | $493.7K | $617.9K | $325.8K | $576.4K | $937.3K | |
| Stock-based Comp | $218.3K | $256.7K | $258.5K | $230.6K | $241.2K | $142.6K | $161.9K | $166.6K | $193.3K | $133.6K | $143.2K | $193.9K | $157.2K | $152.1K | $382.1K | $221.5K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $0 | $0 | · | $106.3K | $-2.0K | $2M | |
| Other Non-cash | $193.4K | · | · | · | $371.0K | · | · | · | $-303.1K | · | · | · | $-809.6K | · | · | · | |
| Operating Cash Flow | $-2M | $-2M | $-1M | $-2M | $-1M | $-2M | $-2M | $-2M | $-2M | $-1M | $783.0K | $-1M | $-2M | $-556.1K | $-450.7K | $-6M | |
| CapEx | $269.7K | $166.3K | $126.6K | $-61.1K | $163.5K | $390.3K | $365.3K | $222.6K | $389.4K | $632.2K | $2M | $203.0K | $87.5K | $898.1K | $562.7K | $46.8K | |
| Investing Cash Flow | $-269.7K | $-44.8K | $-125.3K | $63.0K | $-110.9K | $-395.3K | $-361.9K | $-218.6K | $551.8K | $-624.9K | $-2M | $-203.0K | $-87.5K | $-898.1K | $-562.7K | $-46.2K | |
| Financing Cash Flow | $-309.3K | $-67.7K | $-69.5K | $-133.2K | $989.7K | $9M | $989.4K | $-105.7K | $-1M | $-137.7K | $918.4K | $-101.2K | $-98.9K | $337.1K | $-114.4K | $14M | |
| Net Change in Cash | $-2M | $-2M | $-1M | $-2M | $-421.3K | $6M | $-954.5K | $-2M | $-3M | $-1M | $-761.7K | $-2M | $-2M | $-1M | $-2M | $8M | |
| Taxes Paid | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | |
| Free Cash Flow | $-2M | · | · | · | $-1M | · | · | · | $-2M | · | · | · | $-2M | · | · | · |
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 | 9.5% | · | 19.6% | 9.8% | 2.7% | · | -8.5% | 16.0% | 6.4% | · | 18.7% | 23.3% | 9.8% | · | 3.2% | 2.9% | |
| Operating Margin | -55.0% | · | -35.0% | -42.6% | -47.3% | · | -104.5% | -46.5% | -48.3% | · | -33.5% | -32.1% | -54.7% | · | -69.0% | -91.5% | |
| Net Margin | -65.5% | · | -37.6% | -43.4% | -50.9% | · | -114.6% | -47.1% | -56.4% | · | -27.9% | -31.2% | -59.6% | · | -53.0% | -129.7% | |
| Pretax Margin | -65.9% | · | -38.4% | -43.6% | -51.1% | · | -115.0% | -47.4% | -56.7% | · | -28.2% | -31.5% | -59.9% | · | -53.4% | -130.0% | |
| EBITDA Margin | -46.4% | · | -35.0% | -42.6% | -37.8% | · | -104.5% | -46.5% | -35.5% | · | -33.5% | -32.1% | -35.8% | · | -69.0% | -91.5% | |
| ROA | -9.4% | · | -4.9% | -7.1% | -7.4% | · | -8.7% | -6.4% | -6.8% | · | -3.6% | -3.8% | -6.0% | · | -3.9% | -13.4% | |
| ROE | -23.9% | · | -11.8% | -16.4% | -15.9% | · | -18.5% | -13.1% | -13.3% | · | -6.5% | -6.6% | -15.8% | · | -8.8% | -28.2% | |
| ROIC | -29.9% | · | -10.4% | -15.1% | -14.5% | · | -22.6% | -16.9% | -14.0% | · | -8.7% | -7.9% | -10.1% | · | -9.4% | -16.9% |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | · | 3.5 | 3.6 | 3.8 | · | 2.7 | 2.7 | 2.9 | · | 3.2 | 3.8 | 4.0 | · | 4.6 | 4.3 | |
| Quick Ratio | 1.1 | · | 0.7 | 0.7 | 0.6 | · | 1.1 | 1.3 | 1.6 | · | 2.0 | 0.4 | 0.4 | · | 0.4 | 0.3 |
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 | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.6 | · | 0.5 | 0.8 | 0.8 | · | 0.5 | 0.8 | 0.8 | · | 0.9 | 0.8 | 0.7 | · | 0.7 | 0.9 | |
| Receivables Turnover | 1.2 | · | 1.2 | 1.4 | 1.5 | · | 0.8 | 1.6 | 1.6 | · | 1.5 | 1.9 | 1.6 | · | 1.3 | 2.1 |
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 | $18M | · | $16M | $17M | $16M | · | $16M | $19M | $18M | · | $17M | $17M | $16M | · | $16M | $17M | |
| Net Income TTM | $-9M | · | $-9M | $-9M | $-10M | · | $-9M | $-7M | $-8M | · | $-7M | $-12M | $-14M | · | $-15M | $-16M | |
| Market Cap | $19M | · | $25M | $15M | · | · | $15M | $14M | $18M | · | $22M | $18M | $170M | · | $133M | $158M | |
| P/E | -4.8 | · | -6.6 | -4.0 | -3.7 | · | -6.4 | -5.9 | -7.7 | · | -9.7 | -8.0 | -9.4 | · | -7.6 | -9.0 | |
| P/S | 1.1 | · | 1.6 | 0.9 | · | · | 0.9 | 0.7 | 1.0 | · | 1.3 | 1.1 | 10.7 | · | 8.3 | 9.4 | |
| P/B | 2.5 | · | 2.0 | 1.1 | · | · | 1.3 | 1.1 | 1.2 | · | 1.2 | 0.9 | 7.9 | · | 5.5 | 5.8 | |
| P / Tangible Book | 2.6 | · | 2.0 | 1.1 | · | · | 1.3 | 1.1 | 1.3 | · | 1.2 | 0.9 | 8.1 | · | 5.6 | 5.9 | |
| P / Cash Flow | -9.8 | · | · | · | · | · | · | · | -9.2 | · | · | · | -74.5 | · | · | · | |
| P / FCF | -8.6 | · | · | · | · | · | · | · | -7.6 | · | · | · | -71.7 | · | · | · | |
| Earnings Yield | -20.9% | · | -15.2% | -25.0% | -26.9% | · | -15.6% | -17.0% | -12.9% | · | -10.3% | -12.5% | -10.6% | · | -13.2% | -11.1% |
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 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $17M | — | $15M | $18M | $16M |
| Biên lợi nhuận gộp % | — | — | 1.7% | — | — |
| Biên lợi nhuận hoạt động % | — | — | -65.0% | — | — |
| Thu nhập ròng | $-9M | — | $-10M | $-9M | $-14M |
Bảng cân đối kế toán
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | — | — | 4.2 | — | — |
| Tỷ lệ thanh toán nhanh | — | — | 0.5 | — | — |
Dòng tiền
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | — | $-9M | — | — |
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.