MASS 908 Devices Inc. - Common Stock
$6,90
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 6, 2026
Phạm vi 52 tuần
$4–$9
50% of range
Đánh giá của nhà phân tích
STRONG BUY
10 analysts
Mục tiêu giá
$11
+59% upside
P/E (TTM)
9.7
ROE
13.3%
Biên lợi nhuận ròng
34.7%
MASS Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$6.90
Vốn Hóa
$191M
P/E (TTM)
9.7
EPS (TTM)
$0.54
Doanh thu (TTM)
$56M
Tỷ suất cổ tức
—
ROE
13.3%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$4 – $9
MASS 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
$56M
2020-12-31
→
2025-12-31
EPS
$0.54
2020-12-31
→
2025-12-31
Dòng tiền tự do
$-25M
2021-12-31
→
2025-12-31
Biên lợi nhuận
34.7%
2021-12-31
→
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
MASS
Trung vị ngành
P/E (TTM)
9.7
27.8
P/S (TTM)
3.4
6.5
P/B
1.3
1.7
Price / FCF (Giá / FCF)
-7.7
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
MASS
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
50.6%
36.8%
Operating Margin (Biên lợi nhuận hoạt động)
-70.2%
—
Net Profit Margin (Biên lợi nhuận ròng)
34.7%
-13.1%
ROA
11.2%
-6.0%
ROE
13.3%
-9.8%
ROIC
-27.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
MASS
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
4.2
4.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
3.6
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
MASS
Trung vị ngành
Revenue YoY (Doanh thu YoY)
17.7%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
6.2%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
15.9%
—
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
MASS
Trung vị ngành
MASS 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 5 50,0%
- Mua 4 40,0%
- Giữ 1 10,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
2 nhà phân tích · 2026-05-16
Trung vị
$11.00
← Dưới tất cả các mục tiêu
$6.90
Thấp
$10.00
Cao
$12.00
Mục tiêu trung vị
$11.00
+59,4%
Mục tiêu trung bình
$11.00
+59,4%
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
-0.03%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.32 | $-0.16 | -0.16% |
| Ngày 31 tháng 12 năm 2025 | $0.10 | $-0.07 | 0.17% |
| Ngày 30 tháng 9 năm 2025 | $-0.41 | $-0.17 | -0.24% |
| Ngày 30 tháng 6 năm 2025 | $-0.18 | $-0.19 | 0.01% |
| Ngày 31 tháng 3 năm 2025 | $-0.28 | $-0.33 | 0.05% |
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 |
|---|---|---|---|---|---|---|
| MASS | $191M | 9.7 | 17.7% | 34.7% | 13.3% | 50.6% |
| FEIM | $180M | 7.6 | 26.3% | 33.9% | 44.1% | 43.1% |
| AIOT | $732M | -12.8 | 171.1% | -14.1% | -21.0% | 53.7% |
| VUZI | $307M | -9.0 | 9.1% | -513.8% | -120.5% | -16.9% |
| SMRT | $383M | -6.3 | -12.9% | -39.8% | -25.7% | — |
| MVIS | — | -2.4 | -74.3% | — | — | — |
| CODA | $116M | 27.7 | 30.8% | 15.6% | 7.2% | 66.5% |
| INVE | — | -4.9 | -19.3% | — | — | — |
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 |
|---|---|---|---|---|---|---|---|
| Revenue | $56M | $48M | $50M | $47M | $42M | $27M | |
| Cost of Revenue | $28M | $23M | $25M | $21M | $19M | $12M | |
| Gross Profit | $28M | $24M | $25M | $26M | $23M | $15M | |
| R&D Expense | $16M | $15M | $22M | $18M | $13M | $8M | |
| SG&A Expense | $39M | $39M | $46M | $44M | $32M | $13M | |
| Operating Expenses | $68M | $82M | $68M | $61M | $45M | $21M | |
| Operating Income | $-39M | $-57M | $-43M | $-35M | $-22M | $-6M | |
| Interest Expense | · | · | $201.0K | $129.0K | $486.0K | $976.0K | |
| Other Non-op | $-346.0K | $-241.0K | $-131.0K | $-83.0K | $-162.0K | $-6M | |
| Pretax Income | $-33M | $-53M | $-37M | $-34M | · | · | |
| Income Tax | $-66.0K | $-282.0K | $-211.0K | $0 | · | · | |
| Net Income | $19M | $-72M | $-36M | $-34M | $-22M | $-13M | |
| EPS (Basic) | $0.54 | $-2.12 | $-1.13 | $-1.07 | $-0.79 | $-2.35 | |
| EPS (Diluted) | $0.54 | $-2.12 | $-1.13 | $-1.07 | $-0.79 | $-2.35 | |
| Shares (Basic) | 35,898,542 | 34,076,321 | 32,239,394 | 31,492,531 | 27,957,904 | 5,485,032 | |
| Shares (Diluted) | 35,898,542 | 34,076,321 | 32,239,394 | 31,492,531 | 27,957,904 | 5,485,032 | |
| EBITDA | $-35M | $-72M | $-40M | $-34M | $-21M | · |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $71M | $44M | $121M | $188M | $224M | $159M | |
| Short-term Investments | $42M | $26M | $25M | $0 | · | · | |
| Receivables | $11M | $9M | $9M | $10M | $16M | $7M | |
| Inventory | $13M | $11M | $15M | $13M | $8M | $5M | |
| Prepaid Expense | $7M | $4M | $4M | $5M | $5M | $347.0K | |
| Current Assets | $145M | $103M | $174M | $216M | $253M | $171M | |
| PP&E (Net) | $4M | $2M | $3M | $3M | $2M | $850.0K | |
| PP&E (Gross) | $9M | $5M | $9M | $8M | $5M | $5M | |
| Accum. Depreciation | $4M | $4M | $6M | $5M | $3M | $4M | |
| Goodwill | $0 | $0 | $10M | $10M | · | · | |
| Intangibles | $36M | $39M | $8M | $8M | · | · | |
| Other Non-current Assets | $471.0K | $511.0K | $1M | $1M | $1M | $723.0K | |
| Total Assets | $190M | $159M | $203M | $243M | $261M | $179M | |
| Accounts Payable | $2M | $1M | $1M | $1M | $1M | $1M | |
| Accrued Liabilities | $7M | $7M | $9M | $9M | $7M | $5M | |
| Current Liabilities | $34M | $25M | $23M | $19M | $15M | $11M | |
| Capital Leases | $4M | $3M | $4M | $3M | $5M | $6M | |
| Deferred Tax | · | $2M | $2M | $3M | · | · | |
| Other Non-current Liabilities | $30.0K | $2M | · | $555.0K | · | $194.0K | |
| Total Liabilities | $46M | $45M | $37M | $52M | $46M | $40M | |
| Long-term Debt | · | · | · | · | · | $15M | |
| Total Debt | · | · | · | $15M | $15M | · | |
| Common Stock | $36.0K | $35.0K | $33.0K | $32.0K | $31.0K | $27.0K | |
| Paid-in Capital | $367M | $356M | $335M | $324M | $315M | $217M | |
| Retained Earnings | $-223M | $-243M | $-171M | $-134M | $-101M | $-78M | |
| AOCI | $54.0K | $1M | $1M | $798.0K | · | · | |
| Stockholders' Equity | $144M | $115M | $165M | $191M | $215M | $139M | |
| Liabilities + Equity | $190M | $159M | $203M | $243M | $261M | $179M | |
| Shares Outstanding | 36,321,866 | 35,098,493 | 32,519,023 | 31,859,847 | 31,077,004 | 27,273,095 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $4M | $5M | $2M | $2M | $925.0K | $831.0K | |
| Stock-based Comp | $10M | $12M | $10M | $7M | $3M | $525.0K | |
| Deferred Tax | · | $-283.0K | $-305.0K | $-129.0K | · | · | |
| Amort. of Intangibles | $3M | $2M | $877.0K | $343.0K | · | · | |
| Restructuring | $1M | $710.0K | · | · | · | · | |
| Other Non-cash | $-57M | $26M | $-526.0K | $4M | $-10M | · | |
| Operating Cash Flow | $-24M | $-30M | $-25M | $-21M | $-29M | $4M | |
| CapEx | $955.0K | $602.0K | $2M | $2M | $737.0K | $9.0K | |
| Investing Cash Flow | $51M | $-46M | $-26M | $-16M | $-737.0K | $-9.0K | |
| Financing Cash Flow | $-697.0K | $-376.0K | $-16M | $1M | $95M | $137M | |
| Net Change in Cash | $26M | $-77M | $-67M | $-36M | $65M | $141M | |
| Taxes Paid | $-66.0K | $184.0K | · | · | · | · | |
| Free Cash Flow | $-25M | $-31M | $-27M | $-23M | $-30M | · | |
| Levered FCF | · | · | $-27M | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 50.6% | 50.1% | 50.4% | 55.5% | 55.0% | · | |
| Operating Margin | -70.2% | -128.7% | -85.1% | -75.5% | -52.3% | · | |
| Net Margin | 34.7% | -121.1% | -72.5% | -71.6% | -52.5% | · | |
| Pretax Margin | -59.3% | -121.6% | -72.9% | · | · | · | |
| EBITDA Margin | -62.2% | -120.8% | -80.4% | -72.1% | -50.1% | · | |
| ROA | 11.2% | -39.8% | -16.3% | -13.3% | -10.1% | · | |
| ROE | 13.3% | -58.8% | -21.7% | -17.3% | -13.1% | · | |
| ROIC | -27.4% | -66.7% | -25.7% | · | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 4.2 | 4.1 | 7.7 | 11.2 | 17.0 | · | |
| Quick Ratio | 3.6 | 3.3 | 6.9 | 10.3 | 16.2 | · | |
| Debt / Equity | · | · | · | 0.1 | 0.1 | · | |
| LT Debt / Equity | · | · | · | 0.1 | 0.1 | · | |
| Interest Coverage | · | · | -212.7 | -274.3 | -45.4 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | · | |
| Inventory Turnover | 2.3 | 1.9 | 1.8 | 2.0 | 3.0 | · | |
| Receivables Turnover | 5.6 | 5.5 | 5.3 | 3.5 | 3.6 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 17.7% | -4.9% | 7.2% | 11.0% | 56.9% | · | |
| Revenue CAGR 3Y | 6.2% | 4.2% | 23.2% | · | · | · | |
| Revenue CAGR 5Y | 15.9% | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $56M | $48M | $50M | $47M | $42M | $27M | |
| Net Income TTM | $19M | $-72M | $-36M | $-34M | $-22M | $-13M | |
| Market Cap | $191M | $77M | $365M | $243M | $804M | · | |
| Enterprise Value | · | · | · | $69M | $595M | · | |
| P/E | 9.7 | -1.0 | -9.9 | -7.1 | -32.7 | -24.2 | |
| P/S | 3.4 | 1.6 | 7.3 | 5.2 | 19.0 | · | |
| P/B | 1.3 | 0.7 | 2.2 | 1.3 | 3.7 | · | |
| P / Tangible Book | 1.8 | 1.0 | 2.5 | 1.4 | 3.7 | · | |
| P / Cash Flow | -8.1 | -2.6 | -14.6 | -11.6 | -27.6 | · | |
| P / FCF | -7.7 | -2.5 | -13.5 | -10.6 | -27.0 | · | |
| EV / EBITDA | · | · | · | -2.1 | -28.1 | · | |
| EV / FCF | · | · | · | -3.0 | -19.9 | · | |
| EV / Revenue | · | · | · | 1.5 | 14.1 | · | |
| Earnings Yield | 10.3% | -96.4% | -10.1% | -14.0% | -3.0% | -4.1% |
Báo cáo kết quả hoạt động kinh doanh 17
| 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 | $13M | $17M | $14M | $13M | $12M | $14M | $15M | $11M | $7M | $14M | $14M | $12M | $9M | $12M | $16M | $11M | |
| Cost of Revenue | $6M | $8M | $7M | $7M | $6M | $8M | $7M | $5M | $4M | $7M | $6M | $6M | $5M | $6M | $6M | $4M | |
| Gross Profit | $7M | $9M | $7M | $6M | $6M | $7M | $8M | $6M | $4M | $7M | $8M | $6M | $4M | $6M | $9M | $7M | |
| R&D Expense | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $5M | $6M | $6M | $5M | $5M | $5M | $4M | |
| SG&A Expense | $10M | $9M | $9M | $10M | $10M | $10M | $10M | $11M | $8M | $12M | $11M | $11M | $12M | $12M | $12M | $11M | |
| Operating Expenses | $20M | $6M | $24M | $22M | $17M | $23M | $32M | $15M | $11M | $17M | $17M | $17M | $17M | $16M | $16M | $15M | |
| Operating Income | $-13M | $3M | $-16M | $-15M | $-11M | $-17M | $-24M | $-9M | $-8M | $-10M | $-9M | $-11M | $-13M | $-10M | $-7M | $-8M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $-350.0K | $0 | $551.0K | $61.0K | $33.0K | $15.0K | |
| Other Non-op | $-7.0K | $-116.0K | $-89.0K | $-108.0K | $-33.0K | $-28.0K | $-33.0K | $-167.0K | $-13.0K | $-93.0K | $110.0K | $-167.0K | $19.0K | $23.0K | $-53.0K | $-8.0K | |
| Pretax Income | · | $4M | $-15M | $-13M | · | $-11M | $-24M | $-8M | $-11M | $-7M | $-7M | $-9M | $-13M | $-10M | $-6M | $-8M | |
| Income Tax | · | $-166.0K | $29.0K | $71.0K | · | · | $-72.0K | $-69.0K | $-70.0K | $-2.0K | $-87.0K | $-71.0K | · | · | · | · | |
| Net Income | $-12M | $4M | $-15M | $-13M | $44M | $-19M | $-29M | $-13M | $-11M | $-7M | $-7M | $-9M | $-13M | $-10M | $-6M | $-8M | |
| EPS (Basic) | $-0.32 | $0.09 | $-0.41 | $-0.37 | $1.23 | $-0.58 | $-0.84 | $-0.37 | $-0.33 | $-0.23 | $-0.22 | $-0.29 | $-0.39 | $-0.31 | $-0.20 | $-0.26 | |
| EPS (Diluted) | $-0.32 | $0.09 | $-0.41 | $-0.37 | $1.23 | $-0.58 | $-0.84 | $-0.37 | $-0.33 | $-0.23 | $-0.22 | $-0.29 | $-0.39 | $-0.31 | $-0.20 | $-0.26 | |
| Shares (Basic) | 36,818,652 | -71,466,939 | 36,101,051 | 35,877,947 | 35,386,483 | -67,367,144 | 34,670,638 | 34,061,933 | 32,710,894 | -64,271,486 | 32,345,925 | 32,199,156 | 31,965,799 | -62,737,951 | 31,606,484 | 31,413,431 | |
| Shares (Diluted) | 36,818,652 | -71,466,939 | 36,101,051 | 35,877,947 | 35,386,483 | -67,367,144 | 34,670,638 | 34,061,933 | 32,710,894 | -64,271,486 | 32,345,925 | 32,199,156 | 31,965,799 | -62,737,951 | 31,606,484 | 31,413,431 | |
| EBITDA | $-12M | · | $-16M | $-15M | $-10M | · | $-30M | $-14M | $-11M | · | $-9M | $-11M | $-12M | · | $-7M | $-8M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $68M | $71M | $63M | $62M | $79M | $44M | $45M | $47M | $105M | $121M | $118M | $133M | $161M | $188M | $194M | $213M | |
| Short-term Investments | $44M | $42M | $49M | $57M | $45M | $26M | $27M | $31M | $30M | $25M | $30M | $20M | · | · | · | · | |
| Receivables | $10M | $11M | $11M | $6M | $7M | $9M | $17M | $11M | $7M | $9M | $13M | $10M | $8M | $10M | $15M | $11M | |
| Inventory | $13M | $13M | $15M | $15M | $13M | $11M | $18M | $19M | $16M | $15M | $16M | $14M | $13M | $13M | $12M | $11M | |
| Prepaid Expense | $7M | $7M | $7M | $8M | $5M | $4M | $3M | $3M | $4M | $4M | $3M | $4M | $5M | $5M | $3M | $3M | |
| Current Assets | $142M | $145M | $145M | $148M | $149M | $103M | $109M | $110M | $162M | $174M | $180M | $181M | $188M | $216M | $224M | $239M | |
| PP&E (Net) | $4M | $4M | $4M | $2M | $2M | $2M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| PP&E (Gross) | · | $9M | $8M | · | · | $5M | · | · | · | $9M | · | · | · | $8M | · | · | |
| Accum. Depreciation | · | $4M | $4M | · | · | $4M | · | · | · | $6M | · | · | · | $5M | · | · | |
| Goodwill | · | $0 | · | · | · | $0 | $10M | $40M | $10M | $10M | $10M | $10M | $10M | $10M | $9M | · | |
| Intangibles | $36M | $36M | $37M | $37M | $38M | $39M | $47M | $47M | $7M | $8M | $8M | $8M | $8M | $8M | $8M | · | |
| Other Non-current Assets | $656.0K | $471.0K | $494.0K | $636.0K | $4M | $511.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Total Assets | $187M | $190M | $191M | $192M | $196M | $159M | $178M | $209M | $190M | $203M | $208M | $211M | $218M | $243M | $249M | $247M | |
| Accounts Payable | $2M | $2M | $2M | $4M | $4M | $1M | $2M | $2M | $1M | $1M | $3M | $1M | $2M | $1M | $2M | $1M | |
| Accrued Liabilities | $5M | $7M | $7M | $5M | $5M | $7M | $8M | $6M | $5M | $9M | $7M | $6M | $7M | $9M | $9M | $6M | |
| Current Liabilities | $40M | $34M | $41M | $30M | $20M | $25M | $26M | $22M | $19M | $23M | $22M | $20M | $19M | $19M | $19M | $15M | |
| Capital Leases | $4M | $4M | $4M | $4M | $3M | $3M | $5M | $3M | $3M | $4M | $4M | $5M | $5M | $3M | $3M | $4M | |
| Deferred Tax | · | · | · | · | · | · | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | · | |
| Other Non-current Liabilities | $30.0K | $30.0K | $30.0K | · | $5M | · | $3M | $16M | · | · | · | $156.0K | $125.0K | $555.0K | $542.0K | · | |
| Total Liabilities | $53M | $46M | $55M | $43M | $37M | $45M | $47M | $52M | $33M | $37M | $39M | $36M | $38M | $52M | $53M | $46M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $15M | $15M | |
| Common Stock | $37.0K | $36.0K | $36.0K | $36.0K | $36.0K | $35.0K | $35.0K | $35.0K | $33.0K | $33.0K | $32.0K | $32.0K | $32.0K | $32.0K | $32.0K | $32.0K | |
| Paid-in Capital | $369M | $367M | $364M | $361M | $359M | $356M | $353M | $350M | $337M | $335M | $332M | $329M | $326M | $324M | $321M | $319M | |
| Retained Earnings | $-235M | $-223M | $-227M | $-213M | $-199M | $-243M | $-223M | $-194M | $-182M | $-171M | $-163M | $-156M | $-147M | $-134M | $-124M | $-118M | |
| AOCI | $2.0K | $54.0K | $43.0K | $-16.0K | $-2.0K | $1M | $2M | $858.0K | $980.0K | $1M | $988.0K | $1M | $1M | $798.0K | $-613.0K | · | |
| Stockholders' Equity | $134M | $144M | $136M | $149M | $159M | $115M | $131M | $156M | $157M | $165M | $170M | $174M | $181M | $191M | $196M | $201M | |
| Liabilities + Equity | $187M | $190M | $191M | $192M | $196M | $159M | $178M | $209M | $190M | $203M | $208M | $211M | $218M | $243M | $249M | $247M | |
| Shares Outstanding | 37,413,853 | 36,321,866 | 36,118,576 | 36,057,576 | 35,739,556 | 35,098,493 | 34,712,488 | 34,630,883 | 32,924,097 | 32,519,023 | 32,371,428 | 32,326,861 | 32,061,517 | 31,859,847 | 31,652,058 | 31,531,115 |
Dòng tiền 12
| 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 | $1M | $1M | $1M | $972.0K | $1M | $1M | $1M | $504.0K | $1M | $405.0K | $740.0K | $605.0K | $634.0K | $577.0K | $459.0K | $311.0K | |
| Stock-based Comp | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | |
| Deferred Tax | · | · | · | · | · | $-73.0K | $-72.0K | $-68.0K | $-70.0K | $-66.0K | $-117.0K | $-72.0K | $-50.0K | · | · | · | |
| Amort. of Intangibles | $733.0K | $732.0K | $732.0K | $713.0K | $713.0K | $492.0K | $713.0K | $475.0K | $220.0K | $219.0K | $221.0K | $219.0K | $218.0K | $208.0K | $135.0K | · | |
| Restructuring | · | $10.0K | $119.0K | $1M | $100.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $10M | · | · | · | $-62M | · | · | · | $-2M | · | · | · | $-865.0K | · | · | · | |
| Operating Cash Flow | $1M | $1M | $-4M | $-6M | $-15M | $-2M | $-6M | $-13M | $-9M | $-2M | $-5M | $-8M | $-11M | $-5M | $-5M | $-10M | |
| CapEx | $40.0K | $-6.0K | $680.0K | $122.0K | $159.0K | $190.0K | $156.0K | $-647.0K | $903.0K | $333.0K | $207.0K | $320.0K | $1M | $612.0K | $744.0K | $72.0K | |
| Investing Cash Flow | $-2M | $7M | $5M | $-12M | $50M | $780.0K | $4M | $-45M | $-6M | $5M | $-10M | $-20M | $-1M | $-612.0K | $-15M | $-72.0K | |
| Financing Cash Flow | $-2M | $-414.0K | $-16.0K | $-78.0K | $-189.0K | $529.0K | $23.0K | $367.0K | $-1M | $95.0K | $-248.0K | $-401.0K | $-15M | $411.0K | $171.0K | $467.0K | |
| Net Change in Cash | $-3M | $8M | $991.0K | $-17M | $35M | $-993.0K | $-2M | $-58M | $-16M | $3M | $-15M | $-28M | $-27M | $-5M | $-19M | $-10M | |
| Free Cash Flow | $1M | · | · | · | $-15M | · | · | · | $-10M | · | · | · | $-12M | · | · | · |
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 | 51.4% | · | 52.5% | 48.9% | 47.0% | · | 49.7% | 52.8% | 50.1% | · | 55.0% | 47.9% | 46.2% | · | 59.1% | 59.7% | |
| Operating Margin | -96.3% | · | -116.6% | -116.3% | -93.6% | · | -180.2% | -96.5% | -127.0% | · | -63.6% | -90.5% | -137.2% | · | -45.3% | -75.4% | |
| Net Margin | -89.3% | · | -107.0% | -102.1% | 370.2% | · | -174.7% | -89.3% | -109.3% | · | -49.6% | -77.3% | -132.1% | · | -39.6% | -72.9% | |
| Pretax Margin | · | · | -106.2% | -98.5% | · | · | -175.1% | -89.8% | -110.0% | · | -50.2% | -77.9% | · | · | · | · | |
| EBITDA Margin | -87.8% | · | -116.6% | -116.3% | -82.7% | · | -180.2% | -96.5% | -113.7% | · | -63.6% | -90.5% | -130.5% | · | -45.3% | -75.4% | |
| ROA | -6.2% | · | -8.1% | -6.7% | 22.6% | · | -15.2% | -6.0% | -5.3% | · | -3.1% | -4.1% | -5.3% | · | -3.0% | -3.9% | |
| ROE | -8.1% | · | -11.2% | -8.7% | 27.6% | · | -19.5% | -7.6% | -6.5% | · | -3.9% | -5.0% | -6.5% | · | -3.9% | -4.9% | |
| ROIC | · | · | -12.0% | -10.2% | · | · | -23.0% | -8.6% | -8.0% | · | -5.3% | -6.2% | · | · | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.6 | · | 3.5 | 5.0 | 7.6 | · | 4.2 | 5.1 | 8.4 | · | 8.1 | 9.0 | 10.1 | · | 11.7 | 15.5 | |
| Quick Ratio | 3.1 | · | 3.0 | 4.2 | 6.7 | · | 3.4 | 4.1 | 7.3 | · | 7.2 | 8.1 | 9.1 | · | 11.0 | 14.5 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.1 | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 26.0 | · | -23.6 | · | -216.8 | -557.9 |
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 | 0.0 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.3 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | 0.5 | |
| Receivables Turnover | 1.6 | · | 1.0 | 1.5 | 1.6 | · | 1.1 | 1.3 | 1.3 | · | 1.0 | 1.1 | 1.3 | · | 1.3 | 1.4 |
Định giá (TTM) 13
| 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 | $52M | · | $53M | $51M | $45M | · | $48M | $45M | $43M | · | $52M | $48M | $45M | · | $48M | $40M | |
| Net Income TTM | $3M | · | $-14M | $-12M | $-9M | · | $-60M | $-40M | $-40M | · | $-35M | $-36M | $-36M | · | $-29M | $-30M | |
| Market Cap | $229M | · | $316M | $257M | $160M | · | $120M | $178M | $249M | · | $216M | $222M | $276M | · | $521M | $649M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $342M | $451M | |
| P/E | 47.1 | · | -22.5 | -20.4 | -14.5 | · | -2.0 | -4.3 | -6.1 | · | -6.1 | -6.0 | -7.5 | · | -17.3 | -20.2 | |
| P/S | 4.4 | · | 5.9 | 5.1 | 3.5 | · | 2.5 | 3.9 | 5.7 | · | 4.2 | 4.6 | 6.2 | · | 10.9 | 16.1 | |
| P/B | 1.7 | · | 2.3 | 1.7 | 1.0 | · | 0.9 | 1.1 | 1.6 | · | 1.3 | 1.3 | 1.5 | · | 2.6 | 3.2 | |
| P / Tangible Book | 2.3 | · | 3.2 | 2.3 | 1.3 | · | 1.6 | 2.6 | 1.8 | · | 1.4 | 1.4 | 1.7 | · | 2.9 | 3.2 | |
| P / Cash Flow | 190.0 | · | · | · | -10.7 | · | · | · | -26.6 | · | · | · | -25.9 | · | · | · | |
| P / FCF | 196.5 | · | · | · | -10.5 | · | · | · | -24.2 | · | · | · | -23.3 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -47.8 | -53.9 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 7.2 | 11.2 | |
| Earnings Yield | 2.1% | · | -4.5% | -4.9% | -6.9% | · | -50.7% | -23.5% | -16.3% | · | -16.5% | -16.6% | -13.4% | · | -5.8% | -5.0% |
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 | $56M | $48M | $50M | $47M | $42M |
| Biên lợi nhuận gộp % | 50.6% | 50.1% | 50.4% | 55.5% | 55.0% |
| Biên lợi nhuận hoạt động % | -70.2% | -128.7% | -85.1% | -75.5% | -52.3% |
| Thu nhập ròng | $19M | $-72M | $-36M | $-34M | $-22M |
| EPS pha loãng | $0.54 | $-2.12 | $-1.13 | $-1.07 | $-0.79 |
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 | — | — | — | 0.1 | 0.1 |
| Tỷ số thanh toán hiện hành | 4.2 | 4.1 | 7.7 | 11.2 | 17.0 |
| Tỷ lệ thanh toán nhanh | 3.6 | 3.3 | 6.9 | 10.3 | 16.2 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-25M | $-31M | $-27M | $-23M | $-30M |
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.