MTRX Matrix Service Company - Common Stock
$12,22
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 7, 2026
Phạm vi 52 tuần
$10–$16
37% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$20
+64% upside
P/E (TTM)
-12.7
ROE
-20.0%
Biên lợi nhuận ròng
-3.8%
MTRX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$12.21
Vốn Hóa
$373M
P/E (TTM)
-12.7
EPS (TTM)
$-1.06
Doanh thu (TTM)
$769M
Tỷ suất cổ tức
—
ROE
-20.0%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$10 – $16
MTRX 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
$769M
2016-06-30
→
2025-06-30
EPS
$-1.06
2016-06-30
→
2025-06-30
Dòng tiền tự do
$110M
2016-06-30
→
2025-06-30
Biên lợi nhuận
-3.8%
2016-06-30
→
2025-06-30
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
MTRX
Trung vị ngành
P/E (TTM)
-12.7
34.2
P/S (TTM)
0.5
0.9
P/B
2.6
2.5
Price / FCF (Giá / FCF)
3.4
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
MTRX
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
5.2%
16.0%
Operating Margin (Biên lợi nhuận hoạt động)
-4.6%
—
Net Profit Margin (Biên lợi nhuận ròng)
-3.8%
-2.9%
ROA
-5.6%
-4.1%
ROE
-20.0%
-7.1%
ROIC
-25.0%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
MTRX
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
1.0
1.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.9
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
MTRX
Trung vị ngành
Revenue YoY (Doanh thu YoY)
5.6%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
2.8%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-6.9%
—
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
MTRX
Trung vị ngành
MTRX 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
2 nhà phân tích · 2026-05-15
Trung vị
$20.00
← Dưới tất cả các mục tiêu
$12.21
Thấp
$16.00
Cao
$24.00
Mục tiêu trung vị
$20.00
+63,7%
Mục tiêu trung bình
$20.00
+63,7%
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
-0.08%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.13 | $0.07 | 0.06% |
| Ngày 31 tháng 12 năm 2025 | $-0.02 | $0.03 | -0.05% |
| Ngày 30 tháng 9 năm 2025 | $-0.01 | $0.02 | -0.03% |
| Ngày 30 tháng 6 năm 2025 | $-0.28 | $0.02 | -0.30% |
| Ngày 31 tháng 3 năm 2025 | $-0.12 | $-0.05 | -0.07% |
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 |
|---|---|---|---|---|---|---|
| MTRX | $373M | -12.7 | 5.6% | -3.8% | -20.0% | 5.2% |
| LMB | $905M | 24.1 | 24.7% | 6.0% | 21.3% | 26.2% |
| IMSR | — | — | — | — | — | — |
| ORN | $397M | 165.7 | 7.0% | 0.29% | 1.6% | 12.4% |
| BWMN | $568M | 45.2 | 14.9% | 2.6% | 5.0% | — |
| BBCP | $328M | 71.0 | -7.8% | 1.6% | 2.4% | 38.5% |
| BBCP | $328M | 71.0 | -7.8% | 1.6% | 2.4% | 38.5% |
| VATE | $62M | -0.9 | 12.6% | -4.9% | 28.8% | 16.0% |
| SHIM | $110M | -4.1 | 2.6% | -5.2% | 48.2% | 6.8% |
| JFB | — | -47.2 | 32.3% | — | — | — |
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 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $769M | $728M | $795M | $708M | $673M | · | $1.10B | $1.42B | $1.09B | $1.20B | $1.31B | $1.34B | |
| Cost of Revenue | $730M | $688M | $764M | $709M | $641M | · | $999M | $1.28B | $1000M | $1.12B | $1.19B | $1.26B | |
| Gross Profit | $40M | $40M | $31M | $-1M | $33M | · | $102M | $132M | $92M | $81M | $126M | $87M | |
| SG&A Expense | $71M | $70M | $68M | $68M | $70M | · | $86M | $94M | $84M | $76M | $85M | $79M | |
| Operating Income | $-35M | $-30M | $-53M | $-88M | $-44M | · | $-37M | $38M | $-10M | $5M | $41M | $9M | |
| Interest Expense | $518.0K | $1M | $2M | $3M | $2M | · | $2M | $1M | $3M | $2M | $852.0K | $1M | |
| Interest Income | $7M | $1M | $290.0K | $90.0K | $126.0K | · | $1M | $1M | $381.0K | $132.0K | $190.0K | $468.0K | |
| Other Non-op | $-64.0K | $5M | $2M | $32M | $2M | · | $308.0K | $611.0K | $550.0K | $-334.0K | $-567.0K | $158.0K | |
| Pretax Income | $-29M | $-25M | $-53M | $-58M | $-43M | · | $-37M | $38M | $-12M | $2M | $40M | $8M | |
| Income Tax | $464.0K | $-36.0K | $-400.0K | $6M | $-12M | · | $-4M | $10M | $-668.0K | $2M | $14M | $10M | |
| Net Income | $-29M | $-25M | $-52M | $-64M | $-31M | · | $-33M | $28M | $-11M | $-183.0K | $29M | $17M | |
| EPS (Basic) | $-1.06 | $-0.91 | $-1.94 | $-2.39 | $-1.18 | · | $-1.24 | $1.04 | $-0.43 | $-0.01 | $1.09 | $0.64 | |
| EPS (Diluted) | $-1.06 | $-0.91 | $-1.94 | $-2.39 | $-1.18 | · | $-1.24 | $1.01 | $-0.43 | $-0.01 | $1.07 | $0.63 | |
| Shares (Basic) | 27,769,000 | 27,379,000 | 26,988,000 | 26,733,000 | 26,451,000 | · | 26,621,000 | 26,891,000 | 26,769,000 | 26,533,000 | 26,597,000 | 26,603,000 | |
| Shares (Diluted) | 27,769,000 | 27,379,000 | 26,988,000 | 26,733,000 | 26,451,000 | · | 26,621,000 | 27,587,000 | 26,769,000 | 26,533,000 | 27,100,000 | 27,177,000 | |
| EBITDA | $-25M | $-19M | $-39M | $-73M | $-26M | · | $-18M | $56M | $10M | $26M | $62M | $32M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $225M | $116M | $55M | $52M | $84M | · | $100M | $90M | $64M | $44M | $72M | $79M | |
| Receivables | $155M | $139M | $146M | $154M | $148M | · | $161M | $218M | $203M | $211M | $190M | $199M | |
| Inventory | $6M | $9M | $7M | $10M | $7M | · | $6M | $8M | $5M | $4M | $4M | $3M | |
| Prepaid Expense | $4M | $4M | $6M | $4M | · | · | · | · | · | · | · | · | |
| Other Current Assets | · | $12.0K | $3M | $9M | $4M | · | $5M | $5M | $4M | $5M | $5M | $6M | |
| Current Assets | $420M | $302M | $262M | $287M | $291M | · | $335M | $417M | $357M | $359M | $375M | $373M | |
| PP&E (Net) | $42M | $43M | $48M | $54M | $69M | · | $81M | $79M | $73M | $80M | $85M | $85M | |
| PP&E (Gross) | $188M | $189M | $200M | $222M | $230M | · | $236M | $237M | $220M | $224M | $216M | $202M | |
| Accum. Depreciation | $146M | $146M | $153M | $168M | $160M | · | $156M | $157M | $148M | $144M | $131M | $117M | |
| Goodwill | $29M | $29M | $29M | $42M | $61M | · | $60M | $93M | $96M | $114M | $78M | $72M | |
| Intangibles | $555.0K | $2M | $3M | $5M | $7M | · | $9M | $19M | $23M | $26M | $21M | $24M | |
| Other Non-current Assets | $66M | $31M | $12M | $6M | $12M | · | $5M | $21M | $5M | $4M | $2M | $4M | |
| Total Assets | $600M | $451M | $401M | $441M | $468M | · | $517M | $633M | $558M | $586M | $565M | $562M | |
| Accounts Payable | $80M | $66M | $76M | $75M | $61M | · | $73M | $115M | $79M | $106M | $141M | $126M | |
| Current Liabilities | $436M | $265M | $188M | $178M | $153M | · | $176M | $275M | $238M | $219M | $246M | $267M | |
| Capital Leases | $17M | $19M | $21M | $20M | $21M | · | $20M | $0 | · | · | · | · | |
| Deferred Tax | $25.0K | $25.0K | $26.0K | $26.0K | $34.0K | · | $61.0K | $298.0K | $429.0K | $128.0K | $3M | $1M | |
| Other Non-current Liabilities | $4M | $3M | $799.0K | $372.0K | · | · | · | $293.0K | · | · | · | · | |
| Total Liabilities | $458M | $287M | $219M | $213M | $182M | · | $209M | $281M | $239M | $264M | $249M | $277M | |
| Common Stock | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | · | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | |
| Paid-in Capital | $150M | $146M | $141M | $140M | $138M | · | $139M | $138M | $132M | $128M | $127M | $123M | |
| Retained Earnings | $4M | $34M | $59M | $111M | $175M | · | $206M | $239M | $211M | $223M | $223M | $194M | |
| Treasury Stock | $3M | $6M | $10M | $16M | $21M | · | $29M | $18M | $18M | $23M | $27M | $18M | |
| Stockholders' Equity | $143M | $164M | $181M | $228M | $286M | $304M | $308M | $352M | $319M | $322M | $316M | $285M | |
| Liabilities + Equity | $600M | $451M | $401M | $441M | $468M | · | $517M | $633M | $558M | $586M | $565M | $562M | |
| Shares Outstanding | 27,610,486 | 27,888,217 | 27,888,217 | 27,888,217 | 27,888,217 | · | · | · | · | · | · | · |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $11M | $14M | $15M | $18M | · | $19M | $18M | $20M | $22M | $21M | $23M | |
| Stock-based Comp | $9M | $8M | $7M | $8M | $8M | · | $10M | $12M | $9M | $7M | $6M | $6M | |
| Deferred Tax | $0 | $0 | $0 | $5M | $889.0K | · | $-4M | $2M | $-1M | $-3M | $2M | $-842.0K | |
| Amort. of Intangibles | $1M | $1M | $2M | $2M | $2M | · | $3M | $3M | $5M | $5M | $4M | $5M | |
| Restructuring | · | · | $3M | $646.0K | $7M | $19M | $14M | $0 | $0 | · | · | · | |
| Other Non-cash | $128M | $79M | $42M | $-19M | $1M | · | $52M | $-19M | $58M | $-45M | $-28M | $-22M | |
| Operating Cash Flow | $117M | $73M | $10M | $-54M | $-3M | · | $44M | $41M | $75M | $-19M | $34M | $26M | |
| CapEx | $8M | $7M | $9M | $3M | $4M | · | $19M | $20M | $9M | $12M | $14M | $16M | |
| Investing Cash Flow | $-7M | $-945.0K | $-3M | $36M | $-2M | · | $-17M | $-14M | $-9M | $-51M | $-27M | $-21M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | $0 | $-2M | · | |
| Stock Repurchased | · | · | · | $0 | $0 | · | $17M | $5M | $0 | $0 | $10M | $5M | |
| Net Stock Activity | · | · | · | $0 | $0 | · | $-17M | $-5M | $0 | $0 | $-10M | $-5M | |
| Financing Cash Flow | $-1M | $-10M | $-5M | $13M | $-12M | · | $-16M | $-1M | $-45M | $43M | $-14M | $-1M | |
| Net Change in Cash | · | $61M | $2M | $-7M | $-16M | · | $10M | $26M | $20M | $-28M | $-8M | $2M | |
| Taxes Paid | $328.0K | $-165.0K | $-13M | $-3M | $451.0K | · | $6M | $3M | $1M | $12M | $9M | $7M | |
| Free Cash Flow | $110M | $66M | $1M | $-58M | $-7M | · | $26M | $22M | $66M | $-31M | $16M | $9M | |
| Levered FCF | $109M | $64M | $-770.7K | $-61M | $-8M | · | $24M | $21M | $64M | $-31M | $16M | $9M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 5.2% | 5.6% | 3.9% | -0.17% | 4.9% | · | 9.3% | 9.3% | 8.4% | 6.8% | 9.6% | 6.5% | |
| Operating Margin | -4.6% | -4.1% | -6.7% | -12.4% | -6.5% | · | -3.3% | 2.7% | -0.96% | 0.41% | 3.1% | 0.66% | |
| Net Margin | -3.8% | -3.4% | -6.6% | -9.0% | -4.6% | · | -3.0% | 2.0% | -1.1% | -0.02% | 2.2% | 1.3% | |
| Pretax Margin | -3.8% | -3.4% | -6.6% | -8.2% | -6.4% | · | -3.3% | 2.7% | -1.1% | 0.20% | 3.0% | 0.61% | |
| EBITDA Margin | -3.3% | -2.6% | -4.9% | -10.3% | -3.8% | · | -1.6% | 4.0% | 0.90% | 2.2% | 4.8% | 2.4% | |
| ROA | -5.6% | -5.9% | -12.4% | -14.1% | -6.3% | · | -5.8% | 4.7% | -2.0% | -0.03% | 5.1% | 3.0% | |
| ROE | -20.0% | -15.1% | -29.0% | -29.0% | -10.8% | · | -10.7% | 8.3% | -3.6% | -0.06% | 9.6% | 6.0% | |
| ROIC | -25.0% | -18.3% | -28.9% | -42.3% | -11.1% | · | -10.7% | 7.8% | -3.1% | 0.09% | 8.3% | -0.70% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.1 | 1.4 | 1.6 | 1.9 | · | 1.9 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | |
| Quick Ratio | 0.9 | 1.0 | 1.1 | 1.2 | 1.5 | · | 1.5 | 1.1 | 1.1 | 1.2 | 1.1 | 1.0 | |
| Interest Coverage | -67.7 | -26.6 | -26.1 | -29.8 | -28.1 | · | -22.9 | 29.3 | -4.0 | 2.2 | 48.0 | 7.1 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.7 | 1.9 | 1.6 | 1.4 | · | 1.9 | 2.4 | 1.9 | 2.1 | 2.3 | 2.4 | |
| Inventory Turnover | 98.9 | 84.5 | 87.8 | 81.9 | 92.8 | · | 138.0 | 195.1 | 224.9 | 291.1 | 353.6 | 431.7 | |
| Receivables Turnover | 5.2 | 5.1 | 5.3 | 4.7 | 4.4 | · | 5.8 | 6.7 | 5.3 | 6.0 | 6.7 | 6.7 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.6% | -8.4% | 12.3% | 5.1% | -38.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.8% | 2.6% | -10.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -6.9% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $769M | $728M | $795M | $708M | $673M | $794M | $1.10B | $1.42B | $1.09B | $1.20B | $1.31B | $1.34B | |
| Net Income TTM | $-29M | $-25M | $-52M | $-64M | $-31M | $-19M | $-33M | $28M | $-11M | $-183.0K | $29M | $17M | |
| Market Cap | $373M | $277M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -12.7 | -10.9 | -3.0 | -2.1 | -8.9 | -15.3 | -7.8 | 20.1 | -42.7 | -935.0 | 15.4 | 29.0 | |
| P/S | 0.5 | 0.4 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 2.6 | 1.7 | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 3.3 | 2.1 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 3.2 | 3.8 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 3.4 | 4.2 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -7.8% | -9.2% | -32.9% | -47.2% | -11.2% | -6.5% | -12.8% | 5.0% | -2.3% | -0.11% | 6.5% | 3.5% |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $207M | $211M | $212M | $216M | $200M | $187M | $166M | $189M | $166M | $175M | $198M | $206M | $187M | $194M | $208M | $201M | |
| Cost of Revenue | $190M | $197M | $198M | $208M | $187M | $176M | $158M | $177M | $160M | $164M | $186M | $191M | $182M | $195M | $195M | $200M | |
| Gross Profit | $17M | $13M | $14M | $8M | $13M | $11M | $8M | $12M | $6M | $11M | $12M | $15M | $4M | $-1M | $13M | $858.0K | |
| SG&A Expense | $15M | $15M | $16M | $18M | $18M | $17M | $19M | $17M | $20M | $16M | $17M | $17M | $17M | $18M | $17M | $18M | |
| Operating Income | $-1M | $-2M | $-6M | $-13M | $-5M | $-6M | $-11M | $-5M | $-14M | $-5M | $-5M | $-3M | $-13M | $-32M | $-5M | $-18M | |
| Interest Expense | $85.0K | $118.0K | $127.0K | $150.0K | $134.0K | $145.0K | $89.0K | $343.0K | $143.0K | $319.0K | $325.0K | $468.0K | $268.0K | $916.0K | $372.0K | $246.0K | |
| Interest Income | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $862.0K | $165.0K | $162.0K | $150.0K | $126.0K | $94.0K | $46.0K | $24.0K | $21.0K | |
| Other Non-op | $-187.0K | $23.0K | $231.0K | $249.0K | $182.0K | $-556.0K | $61.0K | $411.0K | $-235.0K | $2M | $2M | $3M | $-116.0K | $484.0K | $-1M | $32M | |
| Pretax Income | · | · | · | $-11M | $-3M | $-6M | $-9M | $-4M | $-15M | $-3M | $-3M | $-373.0K | $-13M | $-33M | $-7M | $14M | |
| Income Tax | $35.0K | $163.0K | $69.0K | $448.0K | $0 | $16.0K | $0 | $-40.0K | $-2.0K | $6.0K | $0 | $-37.0K | $-363.0K | $0 | $0 | $53.0K | |
| Net Income | $835.0K | $-894.0K | $-4M | $-11M | $-3M | $-6M | $-9M | $-4M | $-15M | $-3M | $-3M | $-336.0K | $-13M | $-33M | $-7M | $13M | |
| EPS (Basic) | $0.03 | $-0.03 | $-0.13 | $-0.41 | $-0.12 | $-0.20 | $-0.33 | $-0.16 | $-0.53 | $-0.10 | $-0.12 | $-0.01 | $-0.47 | $-1.22 | $-0.24 | $0.50 | |
| EPS (Diluted) | $0.03 | $-0.03 | $-0.13 | $-0.41 | $-0.12 | $-0.20 | $-0.33 | $-0.16 | $-0.53 | $-0.10 | $-0.12 | $-0.01 | $-0.47 | $-1.22 | $-0.24 | $0.50 | |
| Shares (Basic) | 28,380,000 | 28,352,000 | 28,008,000 | -55,427,000 | 27,836,000 | 27,801,000 | 27,559,000 | -54,554,000 | 27,443,000 | 27,377,000 | 27,113,000 | -53,911,000 | 27,038,000 | 26,999,000 | 26,862,000 | -53,410,000 | |
| Shares (Diluted) | 28,533,000 | 28,352,000 | 28,008,000 | -55,427,000 | 27,836,000 | 27,801,000 | 27,559,000 | -54,554,000 | 27,443,000 | 27,377,000 | 27,113,000 | -53,911,000 | 27,038,000 | 26,999,000 | 26,862,000 | -53,410,000 | |
| EBITDA | $963.0K | $53.0K | $-3M | · | $-5M | $-6M | $-8M | · | $-14M | $-5M | $-2M | · | $-13M | $-32M | $-1M | · |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $233M | $199M | $192M | $225M | $186M | $157M | $125M | $116M | $70M | $47M | $27M | · | $48M | $31M | $14M | · | |
| Receivables | $139M | $206M | $160M | $155M | $205M | $135M | $133M | $139M | $173M | $158M | $152M | · | $163M | $182M | $149M | · | |
| Inventory | $6M | $7M | $6M | $6M | $6M | $7M | $8M | $9M | $9M | $8M | $9M | · | $8M | $8M | $8M | · | |
| Prepaid Expense | $8M | $11M | $14M | $4M | $8M | $10M | $12M | $4M | $7M | $8M | $10M | · | $6M | $8M | $10M | · | |
| Other Current Assets | · | · | · | · | · | · | · | · | $0 | $4M | $3M | · | $5M | $5M | $6M | · | |
| Current Assets | $412M | $450M | $410M | $420M | $444M | $344M | $309M | $302M | $293M | $267M | $245M | · | $285M | $294M | $261M | · | |
| PP&E (Net) | $37M | $38M | $41M | $42M | $42M | $41M | $43M | $43M | $45M | $42M | $45M | · | $51M | $51M | $52M | · | |
| PP&E (Gross) | · | · | · | $188M | · | · | · | $189M | · | · | · | · | $216M | $220M | $218M | · | |
| Accum. Depreciation | · | · | · | $146M | · | · | · | $146M | · | · | · | · | $166M | $169M | $166M | · | |
| Goodwill | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $30M | $30M | $42M | $42M | |
| Intangibles | $12.0K | $51.0K | $281.0K | $555.0K | $829.0K | $1M | $1M | $2M | $2M | $2M | $3M | · | $3M | $4M | $4M | · | |
| Other Non-current Assets | $99M | $93M | $76M | $66M | $55M | $55M | $43M | $31M | $28M | $20M | $15M | · | $10M | $10M | $6M | · | |
| Total Assets | $617M | $650M | $598M | $600M | $614M | $514M | $470M | $451M | $440M | $405M | $382M | · | $426M | $438M | $411M | $441M | |
| Accounts Payable | $90M | $88M | $98M | $80M | $79M | $80M | $62M | $66M | $55M | $62M | $74M | · | $66M | $81M | $69M | · | |
| Current Liabilities | $460M | $495M | $443M | $436M | $442M | $341M | $292M | $265M | $252M | $205M | $171M | · | $208M | $209M | $155M | · | |
| Capital Leases | $14M | $15M | $16M | $17M | $18M | $18M | $19M | $19M | $18M | $19M | $20M | · | $22M | $23M | $20M | · | |
| Deferred Tax | $150.0K | $152.0K | $24.0K | $25.0K | $23.0K | $23.0K | $25.0K | $25.0K | $25.0K | $26.0K | $25.0K | · | $26.0K | $27.0K | $23.0K | · | |
| Other Non-current Liabilities | $3M | $2M | $3M | $4M | $3M | $3M | $2M | $3M | $4M | $2M | $2M | · | $782.0K | · | · | · | |
| Total Liabilities | $477M | $513M | $462M | $458M | $463M | $362M | $314M | $287M | $274M | $226M | $203M | · | $246M | $247M | $190M | · | |
| Common Stock | $281.0K | $281.0K | $281.0K | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | $279.0K | · | $279.0K | $279.0K | $279.0K | · | |
| Paid-in Capital | $149M | $147M | $145M | $150M | $148M | $146M | $144M | $146M | $143M | $141M | $140M | · | $139M | $138M | $138M | · | |
| Retained Earnings | $757.0K | $-78.0K | $816.0K | $4M | $16M | $19M | $25M | $34M | $38M | $53M | $56M | · | $59M | $72M | $105M | · | |
| Treasury Stock | $0 | $0 | $0 | $3M | $3M | $3M | $3M | $6M | $6M | $6M | $7M | · | $10M | $10M | $12M | · | |
| Stockholders' Equity | $139M | $138M | $136M | $143M | $151M | $152M | $157M | $164M | $166M | $179M | $179M | $181M | $180M | $191M | $221M | $228M | |
| Liabilities + Equity | $617M | $650M | $598M | $600M | $614M | $514M | $470M | $451M | $440M | $405M | $382M | · | $426M | $438M | $411M | · | |
| Shares Outstanding | 28,128,405 | 28,124,527 | 28,070,427 | 27,610,486 | 27,888,217 | 27,602,825 | 27,550,202 | 27,308,795 | 27,304,734 | 27,300,485 | · | 27,888,217 | · | · | · | 27,888,217 |
Dòng tiền 13
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Stock-based Comp | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $500.0K | $400.0K | $400.0K | $400.0K | $500.0K | |
| Restructuring | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $316.0K | $1M | $1M | · | |
| Other Non-cash | · | · | $-27M | · | · | · | $16M | · | · | · | $-30M | · | · | · | $-34M | · | |
| Operating Cash Flow | $34M | $7M | $-26M | $41M | $31M | $34M | $12M | $47M | $25M | $30M | $-29M | $8M | $20M | $18M | $-35M | $-32M | |
| CapEx | $917.0K | $1M | $2M | $2M | $3M | $915.0K | $2M | $1M | $5M | $381.0K | $478.0K | $3M | $3M | $1M | $2M | $2M | |
| Investing Cash Flow | $82.0K | $-914.0K | $-2M | $-2M | $-2M | $-752.0K | $-2M | $-791.0K | $-2M | $-193.0K | $2M | $4M | $-3M | $-1M | $-2M | $36M | |
| Financing Cash Flow | $46.0K | $55.0K | $-4M | $46.0K | $47.0K | $56.0K | $-1M | $-48.0K | $41.0K | $-10M | $-411.0K | $-5M | $64.0K | $71.0K | $-245.0K | $15M | |
| Net Change in Cash | $34M | $7M | $-32M | · | $29M | $32M | $9M | · | $22M | $20M | $-27M | · | $17M | $17M | $-38M | $18M | |
| Taxes Paid | $60.0K | $0 | $34.0K | $289.0K | $21.0K | $18.0K | $0 | $-17.0K | $-105.0K | $-16.0K | $-27.0K | $-51.0K | $-13M | $0 | $0 | $-23.0K | |
| Free Cash Flow | · | · | $-28M | · | · | · | $10M | · | · | · | $-29M | · | · | · | $-37M | · | |
| Levered FCF | · | · | · | · | · | · | $10M | · | · | · | $-30M | · | · | · | $-37M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 8.3% | 6.2% | 6.7% | · | 6.4% | 5.8% | 4.7% | · | 3.4% | 6.0% | 6.0% | · | 2.4% | -0.67% | 6.2% | · | |
| Operating Margin | -0.51% | -1.0% | -2.6% | · | -2.5% | -3.4% | -6.5% | · | -8.7% | -2.9% | -2.7% | · | -6.8% | -16.7% | -2.4% | · | |
| Net Margin | 0.40% | -0.42% | -1.7% | · | -1.7% | -3.0% | -5.6% | · | -8.8% | -1.6% | -1.6% | · | -6.8% | -16.9% | -3.1% | · | |
| Pretax Margin | · | · | · | · | -1.7% | -2.9% | -5.6% | · | -8.8% | -1.6% | -1.6% | · | -7.0% | -16.9% | -3.1% | · | |
| EBITDA Margin | 0.47% | 0.03% | -1.4% | · | -2.5% | -3.4% | -5.0% | · | -8.7% | -2.9% | -1.2% | · | -6.8% | -16.7% | -0.69% | · | |
| ROA | 0.14% | -0.15% | -0.69% | · | -0.65% | -1.2% | -2.2% | · | -3.4% | -0.68% | -0.80% | · | -3.0% | -7.5% | -1.5% | · | |
| ROE | 0.58% | -0.62% | -2.5% | · | -2.2% | -3.3% | -5.5% | · | -8.4% | -1.5% | -1.6% | · | -6.5% | -15.0% | -2.7% | · | |
| ROIC | · | · | · | · | -3.3% | -4.2% | -6.9% | · | -8.7% | -2.9% | -2.9% | · | -6.9% | -16.9% | -2.3% | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | 0.9 | · | 1.0 | 1.0 | 1.1 | · | 1.2 | 1.3 | 1.4 | · | 1.4 | 1.4 | 1.7 | · | |
| Quick Ratio | 0.8 | 0.8 | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.1 | · | |
| Interest Coverage | -12.3 | -18.5 | -43.3 | · | -37.3 | -44.1 | -121.0 | · | -100.5 | -16.1 | -16.2 | · | -47.6 | -35.4 | -13.7 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | |
| Inventory Turnover | 30.6 | 28.2 | 30.2 | · | 24.3 | 22.6 | 18.9 | · | 18.8 | 20.0 | 21.2 | · | 24.4 | 27.3 | 26.6 | · | |
| Receivables Turnover | 1.2 | 1.2 | 1.4 | · | 1.1 | 1.3 | 1.2 | · | 1.0 | 1.0 | 1.3 | · | 1.2 | 1.3 | 1.4 | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $829M | $810M | $765M | · | $719M | $694M | $704M | · | $726M | $753M | $787M | · | $766M | $741M | $715M | · | |
| Net Income TTM | $-7M | $-14M | $-22M | · | $-33M | $-32M | $-30M | · | $-33M | $-52M | $-55M | · | $-87M | $-99M | $-84M | · | |
| Market Cap | $323M | $329M | $367M | · | $347M | $330M | $318M | · | $356M | $267M | · | · | · | · | · | · | |
| P/E | -45.9 | -24.4 | -16.8 | · | -10.5 | -10.3 | -10.7 | · | -10.7 | -5.1 | -5.8 | · | -1.7 | -1.7 | -1.3 | · | |
| P/S | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | · | · | · | · | · | · | |
| P/B | 2.3 | 2.4 | 2.7 | · | 2.3 | 2.2 | 2.0 | · | 2.1 | 1.5 | · | · | · | · | · | · | |
| P / Tangible Book | 2.9 | 3.0 | 3.4 | · | 2.9 | 2.7 | 2.5 | · | 2.6 | 1.8 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | -14.2 | · | · | · | 26.7 | · | · | · | · | · | · | · | · | · | |
| P / FCF | · | · | -13.2 | · | · | · | 31.8 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -2.2% | -4.1% | -6.0% | · | -9.5% | -9.7% | -9.4% | · | -9.4% | -19.5% | -17.4% | · | -59.8% | -59.3% | -75.6% | · |
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
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Doanh thu | $769M | $728M | $795M | $708M | $673M |
| Biên lợi nhuận gộp % | 5.2% | 5.6% | 3.9% | -0.17% | 4.9% |
| Biên lợi nhuận hoạt động % | -4.6% | -4.1% | -6.7% | -12.4% | -6.5% |
| Thu nhập ròng | $-29M | $-25M | $-52M | $-64M | $-31M |
| EPS pha loãng | $-1.06 | $-0.91 | $-1.94 | $-2.39 | $-1.18 |
Bảng cân đối kế toán
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 1.0 | 1.1 | 1.4 | 1.6 | 1.9 |
| Tỷ lệ thanh toán nhanh | 0.9 | 1.0 | 1.1 | 1.2 | 1.5 |
Dòng tiền
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $110M | $66M | $1M | $-58M | $-7M |
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.