NTWK NETSOL Technologies Inc. - Common Stock
$4,03
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 14, 2026
Phạm vi 52 tuần
$3–$6
44% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
—
P/E (TTM)
12.4
ROE
8.0%
Biên lợi nhuận ròng
4.0%
NTWK Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$4.03
Vốn Hóa
$37M
P/E (TTM)
12.4
EPS (TTM)
$0.25
Doanh thu (TTM)
$73M
Tỷ suất cổ tức
—
ROE
8.0%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$3 – $6
NTWK 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
$73M
2018-06-30
→
2025-06-30
EPS
$0.25
2018-06-30
→
2025-06-30
Dòng tiền tự do
$-935.5K
2018-06-30
→
2025-06-30
Biên lợi nhuận
4.0%
2018-06-30
→
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
NTWK
Trung vị ngành
P/E (TTM)
12.4
70.8
P/S (TTM)
0.5
4.0
P/B
1.0
4.0
EV / EBITDA
3.9
—
Price / FCF (Giá / FCF)
-39.1
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
NTWK
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
44.6%
81.2%
Operating Margin (Biên lợi nhuận hoạt động)
4.8%
—
Net Profit Margin (Biên lợi nhuận ròng)
4.0%
-2.5%
ROA
4.6%
-7.0%
ROE
8.0%
-12.8%
ROIC
7.0%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
NTWK
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
0.0
Current Ratio (Tỷ số thanh toán hiện hành)
2.3
3.0
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.3
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
NTWK
Trung vị ngành
Revenue YoY (Doanh thu YoY)
13.4%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
8.5%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
5.3%
—
EPS YoY
316.7%
—
Net Income YoY (Lợi nhuận ròng YoY)
327.5%
—
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
NTWK
Trung vị ngành
NTWK 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%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 30 tháng 9 năm 2026 | $0.11 | — | — |
| Ngày 30 tháng 6 năm 2026 | $0.02 | — | — |
| Ngày 31 tháng 3 năm 2026 | $-0.20 | — | — |
| Ngày 30 tháng 9 năm 2025 | $0.12 | — | — |
| Ngày 30 tháng 6 năm 2025 | $-0.10 | — | — |
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 |
|---|---|---|---|---|---|---|
| NTWK | $37M | 12.4 | 13.4% | 4.0% | 8.0% | 44.6% |
| FATN | — | — | -8.8% | 12.1% | 13.2% | 93.5% |
| MAPS | — | — | — | — | — | — |
| VHC | $70M | -3.3 | 3140.0% | -11250.0% | -65.5% | — |
| PHUN | $37M | -3.2 | -19.9% | -446.6% | -11.6% | 50.6% |
| TAOX | $27M | -0.4 | — | -9609.2% | -150.1% | — |
| NTRP | $7M | -1.8 | 9.3% | -2018.3% | -340.2% | 0.66% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
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 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $73M | $64M | $52M | $57M | $55M | $56M | $68M | · | $61M | $65M | · | · | |
| Cost of Revenue | $34M | $32M | $35M | $34M | $29M | $29M | $33M | · | $32M | $37M | · | · | |
| Gross Profit | $33M | $29M | $17M | $24M | $26M | $27M | $35M | · | $29M | $28M | · | · | |
| R&D Expense | $1M | $1M | $2M | $1M | $674.2K | $1M | $2M | · | $854.0K | $393.3K | · | · | |
| SG&A Expense | $28M | $24M | · | $15M | $15M | $17M | $17M | · | $17M | $17M | · | · | |
| Operating Expenses | $29M | $26M | $26M | $25M | $24M | $26M | $28M | · | $26M | $29M | · | · | |
| Operating Income | $4M | $3M | $-9M | $-1M | $3M | $1M | $7M | · | $3M | $-1M | · | · | |
| Interest Expense | · | $1M | $765.0K | $369.8K | $394.3K | $346.9K | $311.8K | · | $422.3K | $310.0K | · | · | |
| Interest Income | $73.1K | $42.8K | $28.0K | $38.0K | $53.1K | · | · | · | · | · | · | · | |
| Other Non-op | $3M | $-270.1K | $-605.6K | $-424.1K | $987.4K | $1M | $6M | · | $5M | $50.4K | · | · | |
| Pretax Income | $6M | $3M | $-3M | $2M | $3M | $2M | $13M | · | $8M | $-804.5K | · | · | |
| Income Tax | $1M | $1M | $926.6K | $988.9K | $1M | $1M | $1M | · | $873.0K | $932.0K | · | · | |
| Net Income | $3M | $683.9K | $-5M | $-851.2K | $2M | $937.1K | $9M | · | $4M | $-5M | · | · | |
| EPS (Basic) | $0.25 | $0.06 | $-0.46 | $-0.08 | $0.15 | $0.08 | $0.74 | · | $0.38 | $-0.46 | · | · | |
| EPS (Diluted) | $0.25 | $0.06 | $-0.46 | $-0.08 | $0.15 | $0.08 | $0.74 | · | $0.38 | $-0.46 | · | · | |
| Shares (Basic) | 11,576,287 | 11,378,595 | 11,279,966 | 11,250,219 | 11,499,983 | 11,734,648 | 11,599,290 | · | 11,197,319 | 10,912,284 | · | · | |
| Shares (Diluted) | 11,576,287 | 11,421,940 | 11,279,966 | 11,250,219 | 11,499,983 | 11,784,414 | 11,621,990 | · | 11,197,319 | 10,912,284 | · | · | |
| EBITDA | $5M | $5M | $-6M | $-215.1K | $4M | $2M | $8M | · | $4M | $113.1K | · | · |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $17M | $19M | $16M | $24M | $34M | $20M | $17M | $22M | $22M | $14M | $10M | $11M | |
| Receivables | $8M | $13M | $12M | $9M | $4M | $10M | $12M | $13M | $13M | $7M | $6M | $7M | |
| Prepaid Expense | $2M | $1M | $1M | $1M | $2M | $1M | $991.5K | · | $662.4K | $597.7K | · | · | |
| Other Current Assets | $3M | $3M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | |
| Current Assets | $46M | $47M | $42M | $49M | $56M | $52M | $51M | $50M | $57M | $44M | $41M | $43M | |
| PP&E (Net) | $5M | $5M | $6M | $9M | $12M | $11M | $12M | $16M | $16M | $20M | $22M | $23M | |
| PP&E (Gross) | $18M | $18M | $18M | $23M | $33M | $33M | $32M | · | $40M | $46M | · | · | |
| Accum. Depreciation | $13M | $12M | $11M | $14M | $21M | $21M | $20M | · | $24M | $26M | · | · | |
| Goodwill | $9M | $9M | $9M | $9M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Intangibles | · | · | $127.9K | $2M | $4M | $5M | $7M | $12M | $12M | $17M | $18M | $19M | |
| Other Non-current Assets | $32.3K | $32.3K | $32.3K | $25.5K | $55.1K | $42.0K | $23.6K | $70.3K | $70.3K | $244.3K | $2M | $2M | |
| Total Assets | $62M | $64M | $58M | $73M | $87M | $88M | $87M | $91M | $100M | $100M | $93M | $96M | |
| Accounts Payable | $981.5K | $1M | $1M | $1M | $1M | $1M | $1M | · | $2M | $1M | · | · | |
| Accrued Liabilities | $5M | $4M | $4M | $4M | $3M | $3M | $5M | · | $6M | $4M | · | · | |
| Current Liabilities | $20M | $24M | $21M | $21M | $23M | $20M | $20M | $23M | $23M | $21M | $15M | $15M | |
| Capital Leases | $333.4K | $688.7K | $652.2K | $447.3K | $564.3K | $1M | · | · | $330.6K | $366.8K | · | · | |
| Total Liabilities | $20M | $25M | $22M | $22M | $25M | $23M | $21M | $23M | $23M | $21M | $15M | $16M | |
| Long-term Debt | $76.6K | $56.8K | $334.5K | $1M | $2M | $2M | · | · | · | · | · | · | |
| Total Debt | $76.6K | $56.8K | $334.5K | $630.7K | $1M | $553.4K | · | · | · | · | · | · | |
| Common Stock | $127.0K | $123.6K | $122.8K | $122.0K | $121.8K | $121.2K | $119.1K | $117.1K | $117.1K | $112.3K | $109.9K | $108.8K | |
| Paid-in Capital | $130M | $129M | $128M | $128M | $129M | $129M | $128M | $126M | $126M | $124M | $123M | $122M | |
| Retained Earnings | $-41M | $-44M | $-45M | $-40M | $-39M | $-34M | $-35M | $-44M | $-38M | $-42M | $-40M | $-38M | |
| Treasury Stock | $4M | $4M | $4M | $4M | $4M | $1M | $1M | $1M | $1M | $454.3K | $454.3K | $415.4K | |
| AOCI | $-47M | $-46M | $-46M | $-39M | $-32M | $-34M | $-33M | $-24M | $-24M | $-18M | $-19M | $-18M | |
| Stockholders' Equity | $38M | $35M | $34M | $45M | $55M | $59M | $58M | $57M | $63M | $63M | $64M | $66M | |
| Liabilities + Equity | $62M | $64M | $58M | $73M | $87M | $88M | $87M | $91M | $100M | $100M | $93M | $96M | |
| Shares Outstanding | 11,761,434 | 11,420,891 | 11,345,856 | 11,257,539 | 11,265,064 | 11,874,646 | 11,664,239 | · | 11,502,616 | 11,190,606 | 10,713,372 | 10,855,002 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $2M | $3M | $4M | $965.6K | $834.6K | $897.8K | · | $962.7K | $1M | · | · | |
| Stock-based Comp | $208.1K | $308.6K | $317.5K | $104.3K | $342.2K | $808.6K | $1M | · | $2M | $3M | · | · | |
| Amort. of Intangibles | · | · | · | · | · | · | $25M | · | $27M | $27M | · | · | |
| Other Non-cash | $-4M | $195.1K | $4M | $3M | $13M | $1M | $-6M | · | $9M | $2M | · | · | |
| Operating Cash Flow | $447.3K | $3M | $2M | $3M | $16M | $4M | $5M | · | $16M | $454.4K | · | · | |
| CapEx | $1M | $515.4K | $2M | $3M | $3M | $1M | $3M | · | $2M | $2M | · | · | |
| Investing Cash Flow | $-1M | $-291.5K | $-1M | $-2M | $-3M | $-2M | $-4M | · | $-4M | $-3M | · | · | |
| Stock Repurchased | $2M | · | $61.1K | $100.1K | $2M | · | $250.9K | · | $750.7K | $38.9K | · | · | |
| Net Stock Activity | $-2M | · | · | $-100.1K | $-2M | · | $-250.9K | · | $-750.7K | · | · | · | |
| Dividends Paid | · | · | · | · | · | $2M | $566.5K | · | $417.9K | $2M | · | · | |
| Financing Cash Flow | $822.9K | $239.6K | $-719.0K | $-1M | $-1M | $2M | $17.2K | · | $-1M | $4M | · | · | |
| Net Change in Cash | $-2M | $4M | $-8M | $-10M | $14M | $3M | $-5M | · | $8M | $3M | · | · | |
| Taxes Paid | $1M | $704.9K | $982.7K | $1M | $601.7K | $1M | $848.5K | · | $700.1K | $195.7K | · | · | |
| Free Cash Flow | $-935.5K | $2M | $370.1K | $451.4K | $13M | $3M | $2M | · | $13M | $-2M | · | · | |
| Levered FCF | · | $2M | $-615.2K | $256.6K | $13M | $2M | $2M | · | $13M | $-2M | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 44.6% | 47.7% | 32.3% | 41.5% | 48.0% | 47.8% | 50.8% | · | 47.9% | 43.5% | · | · | |
| Operating Margin | 4.8% | 5.7% | -16.8% | -1.9% | 5.0% | 1.9% | 10.1% | · | 5.0% | -1.5% | · | · | |
| Net Margin | 4.0% | 1.1% | -10.0% | -1.5% | 3.2% | 1.7% | 12.7% | · | 7.1% | -7.6% | · | · | |
| Pretax Margin | 8.3% | 5.2% | -6.1% | 3.6% | 6.0% | 4.1% | 19.3% | · | 13.2% | -1.2% | · | · | |
| EBITDA Margin | 6.8% | 8.5% | -10.6% | -0.38% | 6.7% | 3.4% | 11.4% | · | 6.6% | 0.17% | · | · | |
| ROA | 4.6% | 1.1% | -8.0% | -1.1% | 2.0% | 1.1% | 9.6% | · | 4.3% | -5.2% | · | · | |
| ROE | 8.0% | 2.0% | -13.2% | -1.7% | 3.1% | 1.6% | 14.9% | · | 6.8% | -7.8% | · | · | |
| ROIC | 7.0% | 6.5% | -33.1% | -1.2% | 3.4% | 0.92% | 10.8% | · | 4.3% | -3.4% | · | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 2.0 | 2.0 | 2.4 | 2.4 | 2.6 | 2.7 | · | 2.5 | 2.1 | · | · | |
| Quick Ratio | 1.3 | 1.3 | 1.3 | 1.6 | 1.6 | 1.5 | 1.5 | · | 1.5 | 1.0 | · | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | 3.1 | -11.5 | -2.9 | 6.9 | 3.1 | 21.9 | · | 7.2 | -3.2 | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.0 | 0.8 | 0.7 | 0.6 | 0.6 | 0.8 | · | 0.6 | 0.7 | · | · | |
| Receivables Turnover | 7.1 | 5.0 | 5.1 | 8.9 | 7.7 | 5.0 | 5.4 | · | 6.3 | 10.5 | · | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.4% | 23.0% | -8.5% | 4.2% | -2.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.5% | 5.5% | -2.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 316.7% | · | · | · | 87.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -26.3% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 25.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 327.5% | · | · | · | 89.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -27.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 25.6% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $73M | $64M | $52M | $57M | $55M | $56M | $68M | · | $61M | $65M | · | · | |
| Net Income TTM | $3M | $683.9K | $-5M | $-851.2K | $2M | $937.1K | $9M | · | $4M | $-5M | · | · | |
| Market Cap | $37M | $29M | $27M | $36M | $53M | $32M | $65M | · | $64M | $44M | · | · | |
| Enterprise Value | $19M | $10M | $12M | $13M | $20M | $12M | · | · | · | · | · | · | |
| P/E | 12.4 | 42.3 | -5.1 | -39.9 | 31.4 | 33.8 | 7.6 | · | 14.6 | -8.6 | · | · | |
| P/S | 0.5 | 0.5 | 0.5 | 0.6 | 1.0 | 0.6 | 1.0 | · | 1.0 | 0.7 | · | · | |
| P/B | 1.0 | 0.8 | 0.8 | 0.8 | 1.0 | 0.5 | 1.1 | · | 1.0 | 0.7 | · | · | |
| P / Tangible Book | 1.3 | 1.1 | 1.1 | 1.0 | 1.3 | 0.7 | · | · | · | · | · | · | |
| P / Cash Flow | 81.8 | 10.0 | 13.3 | 11.7 | 3.4 | 8.1 | 13.2 | · | 4.1 | 97.3 | · | · | |
| P / FCF | -39.1 | 12.1 | 72.3 | 79.6 | 4.0 | 12.4 | 29.5 | · | 4.8 | -25.3 | · | · | |
| EV / EBITDA | 3.9 | 1.9 | -2.1 | -58.5 | 5.6 | 6.5 | · | · | · | · | · | · | |
| EV / FCF | -20.6 | 4.2 | 31.3 | 27.9 | 1.6 | 4.8 | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | 6.0% | 0.87% | · | 0.65% | 4.9% | · | · | |
| Earnings Yield | 8.0% | 2.4% | -19.5% | -2.5% | 3.2% | 3.0% | 13.2% | · | 6.9% | -11.7% | · | · | |
| Payout Ratio | · | · | · | · | · | 205.0% | 6.6% | · | 9.7% | -43.3% | · | · | |
| Annual Payout | · | · | · | · | · | $2M | $566.5K | · | $417.9K | $2M | · | · |
Báo cáo kết quả hoạt động kinh doanh 18
| 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 | $21M | $20M | $16M | $22M | $21M | $18M | $15M | $20M | $15M | $15M | $14M | $14M | $14M | $12M | $13M | $14M | |
| Cost of Revenue | $9M | $10M | $9M | $8M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $8M | $9M | |
| Gross Profit | $11M | $9M | $6M | $10M | $9M | $7M | $7M | $8M | $7M | $7M | $6M | $5M | $5M | $3M | $4M | $5M | |
| R&D Expense | $166.4K | $247.7K | $214.3K | $277.5K | $304.8K | $333.7K | $359.9K | $337.2K | $345.6K | $341.4K | $378.4K | $356.8K | $302.3K | $472.9K | $469.6K | $580.5K | |
| SG&A Expense | $8M | $7M | $8M | $7M | $7M | $7M | $7M | · | · | · | · | · | $4M | $4M | $4M | · | |
| Operating Expenses | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $8M | $6M | $6M | $6M | $8M | $6M | $6M | $6M | $6M | |
| Operating Income | $3M | $1M | $-2M | $3M | $2M | $-486.9K | $-760.2K | $798.2K | $1M | $1M | $350.6K | $-3M | $-930.4K | $-3M | $-2M | $-2M | |
| Interest Expense | · | · | · | · | $194.7K | $236.4K | $258.2K | · | $289.7K | $290.3K | $276.0K | $252.9K | $188.1K | $202.4K | $121.6K | $92.1K | |
| Interest Income | $12.5K | $12.5K | $24.8K | $18.2K | $18.1K | $18.4K | $18.4K | $12.0K | $12.3K | $12.3K | $6.2K | $0 | $9.4K | $9.3K | $9.4K | $9.4K | |
| Other Non-op | $89.7K | $142.5K | $-162.9K | $2M | $432.4K | $-367.6K | $1M | $-292.3K | $21.6K | $-57.3K | $57.9K | $-663.0K | $-62.9K | $94.7K | $25.6K | $-416.5K | |
| Pretax Income | $3M | $1M | $-2M | $4M | $2M | $-854.6K | $447.5K | $1M | $462.4K | $1M | $413.0K | $-5M | $4M | $-2M | $-244.6K | $-1M | |
| Income Tax | $781.2K | $480.2K | $215.8K | $763.6K | $151.3K | $331.6K | $229.8K | $727.0K | $146.6K | $150.1K | $121.9K | $285.4K | $227.7K | $220.1K | $193.3K | $462.2K | |
| Net Income | $1M | $246.8K | $-2M | $3M | $1M | $-1M | $70.8K | $-82.9K | $327.5K | $408.3K | $30.9K | $-5M | $3M | $-2M | $-620.7K | $-2M | |
| EPS (Basic) | $0.11 | $0.02 | $-0.20 | $0.22 | $0.12 | $-0.10 | $0.01 | $-0.01 | $0.03 | $0.04 | $0.00 | $-0.44 | $0.23 | $-0.19 | $-0.06 | $-0.21 | |
| EPS (Diluted) | $0.11 | $0.02 | $-0.20 | $0.22 | $0.12 | $-0.10 | $0.01 | $-0.01 | $0.03 | $0.04 | $0.00 | $-0.44 | $0.23 | $-0.19 | $-0.06 | $-0.21 | |
| Shares (Basic) | 11,823,170 | 11,797,068 | 11,767,811 | -23,021,114 | 11,683,408 | 11,484,298 | 11,429,695 | -22,730,968 | 11,390,888 | 11,372,819 | 11,345,856 | -22,531,726 | 11,283,954 | 11,270,199 | 11,257,539 | -22,498,131 | |
| Shares (Diluted) | 11,836,930 | 11,812,098 | 11,767,811 | -23,074,173 | 11,683,408 | 11,484,298 | 11,482,754 | -22,727,228 | 11,430,493 | 11,372,819 | 11,345,856 | -22,531,726 | 11,283,954 | 11,270,199 | 11,257,539 | -22,498,131 | |
| EBITDA | $3M | $1M | $-2M | · | $2M | $-114.4K | $-394.2K | · | $2M | $1M | $881.4K | · | $-750.3K | $-3M | $-2M | · |
Bảng cân đối kế toán 27
| 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 | $15M | $18M | $23M | $17M | $19M | $21M | $25M | $19M | $12M | $16M | $17M | $16M | $15M | $21M | $21M | $24M | |
| Receivables | $17M | $8M | $6M | $8M | $5M | $8M | $6M | $13M | $16M | $6M | $7M | $12M | $9M | $5M | $7M | $9M | |
| Prepaid Expense | $1M | $1M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | |
| Other Current Assets | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | |
| Current Assets | $52M | $46M | $47M | $46M | $42M | $43M | $47M | $47M | $46M | $40M | $39M | $42M | $41M | $43M | $44M | $49M | |
| PP&E (Net) | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $7M | $9M | $9M | $9M | |
| PP&E (Gross) | $19M | $19M | $19M | $18M | $18M | $18M | $18M | $18M | $18M | $18M | $17M | $18M | $18M | $23M | $22M | $23M | |
| Accum. Depreciation | $14M | $14M | $14M | $13M | $13M | $13M | $13M | $12M | $12M | $12M | $11M | $11M | $11M | $14M | $13M | $14M | |
| Goodwill | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Intangibles | $1M | · | · | · | · | · | · | · | · | · | · | $127.9K | $381.9K | $801.0K | $1M | $2M | |
| Other Non-current Assets | $7.2K | $6.9K | $6.9K | $32.3K | $32.3K | $32.3K | $32.3K | $32.3K | $32.3K | $32.3K | $32.3K | $32.3K | $425 | $532 | $529 | $25.5K | |
| Total Assets | $72M | $63M | $63M | $62M | $58M | $59M | $63M | $64M | $63M | $57M | $56M | $58M | $60M | $65M | $66M | $73M | |
| Accounts Payable | $1M | $896.2K | $1M | $981.5K | $1M | $969.5K | $1M | $1M | $1M | $1M | $1M | $1M | $988.0K | $942.7K | $1M | $1M | |
| Accrued Liabilities | $4M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Current Liabilities | $27M | $20M | $22M | $20M | $19M | $20M | $22M | $24M | $23M | $18M | $18M | $21M | $18M | $19M | $19M | $21M | |
| Capital Leases | $363.4K | $414.7K | $224.4K | $333.4K | $422.4K | $512.1K | $594.6K | $688.7K | $837.8K | $1M | $795.9K | $652.2K | $651.4K | $789.6K | $836.9K | $447.3K | |
| Total Liabilities | $28M | $21M | $22M | $20M | $19M | $21M | $23M | $25M | $24M | $19M | $19M | $22M | $19M | $20M | $20M | $22M | |
| Long-term Debt | $386.2K | $386.8K | $203.9K | $76.6K | $19.0K | $31.6K | $44.7K | · | $149.1K | $260.3K | $294.2K | · | $376.7K | $484.9K | $621.9K | · | |
| Total Debt | $386.2K | $386.8K | $203.9K | · | $19.0K | $31.6K | $44.7K | · | $149.1K | $260.3K | $294.2K | · | $376.7K | $484.9K | $621.9K | · | |
| Common Stock | $127.9K | $127.5K | $127.3K | $127.0K | $126.5K | $125.9K | $123.8K | $123.6K | $123.4K | $123.3K | $123.1K | $122.8K | $122.4K | $122.2K | $122.1K | $122.0K | |
| Paid-in Capital | $130M | $130M | $130M | $130M | $129M | $129M | $129M | $129M | $129M | $129M | $129M | $128M | $129M | $128M | $128M | $128M | |
| Retained Earnings | $-42M | $-43M | $-44M | $-41M | $-44M | $-45M | $-44M | $-44M | $-44M | $-44M | $-45M | $-45M | $-40M | $-42M | $-40M | $-40M | |
| Treasury Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| AOCI | $-47M | $-46M | $-46M | $-47M | $-46M | $-46M | $-46M | $-46M | $-46M | $-46M | $-46M | $-46M | $-47M | $-42M | $-42M | $-39M | |
| Stockholders' Equity | $37M | $36M | $36M | $38M | $35M | $34M | $35M | $35M | $35M | $34M | $33M | $34M | $38M | $40M | $42M | $45M | |
| Liabilities + Equity | $72M | $63M | $63M | $62M | $58M | $59M | $63M | $64M | $63M | $57M | $56M | $58M | $60M | $65M | $66M | $73M | |
| Shares Outstanding | 11,846,909 | 11,814,178 | 11,794,876 | 11,761,434 | 11,709,543 | 11,650,015 | 11,444,841 | 11,420,891 | 11,405,240 | 11,390,888 | 11,372,819 | 11,345,856 | 11,299,011 | 11,283,954 | 11,270,199 | 11,257,539 |
Dòng tiền 12
| 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 | $307.4K | $299.7K | $324.6K | $361.7K | $363.5K | $372.6K | $366.0K | $370.6K | $391.3K | $429.2K | $530.8K | $725.1K | $783.0K | $891.5K | $845.0K | $3M | |
| Stock-based Comp | $61.0K | $61.0K | $145.4K | $73.2K | $39.8K | $47.4K | $47.8K | $47.7K | $149.1K | $51.4K | $60.4K | $118.9K | $52.4K | $64.3K | $81.8K | $26.1K | |
| Other Non-cash | · | · | $7M | · | · | · | $5M | · | · | · | $1M | · | · | · | $2M | · | |
| Operating Cash Flow | $-1M | $-5M | $5M | $441.0K | $-363.4K | $-5M | $6M | $7M | $-4M | $-1M | $2M | $-555.0K | $875.1K | $390.7K | $1M | $-2M | |
| CapEx | $522.9K | $371.0K | $485.3K | $485.0K | $329.6K | $467.4K | $100.7K | $-432.9K | $377.8K | $199.0K | $371.6K | $64.4K | $322.7K | $-95.3K | $1M | $928.3K | |
| Investing Cash Flow | $-2M | $-310.2K | $-443.2K | $-431.8K | $-311.6K | $-422.8K | $-108.6K | $530.9K | $-253.1K | $-198.9K | $-370.4K | $22.4K | $-239.6K | $-288.0K | $-894.0K | $-900.5K | |
| Stock Repurchased | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | $-355.1K | $533.6K | $191.2K | $-43.4K | $-2M | $2M | $153.2K | $205.9K | $61.0K | $17.1K | $-44.5K | $-201.6K | $19.8K | $-91.4K | $-445.7K | $-545.6K | |
| Net Change in Cash | $-3M | $-5M | $5M | $-1M | $-2M | $-3M | $5M | $7M | $-3M | $-892.2K | $1M | $273.8K | $-6M | $23.8K | $-3M | $-7M | |
| Taxes Paid | $654.5K | $238.0K | $100.0K | $226.7K | $243.1K | $678.4K | $264.0K | $182.2K | $180.0K | $230.9K | $111.8K | $276.1K | $310.9K | $223.6K | $172.1K | $540.6K | |
| Free Cash Flow | · | · | $5M | · | · | · | $5M | · | · | · | $1M | · | · | · | $-48.7K | · | |
| Levered FCF | · | · | · | · | · | · | $5M | · | · | · | $1M | · | · | · | $-266.5K | · |
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 | 51.8% | 45.0% | 36.8% | · | 49.8% | 44.5% | 45.0% | · | 48.3% | 47.1% | 43.3% | · | 34.8% | 25.4% | 33.5% | · | |
| Operating Margin | 14.1% | 6.5% | -11.4% | · | 8.8% | -3.1% | -5.2% | · | 8.5% | 6.7% | 2.5% | · | -6.9% | -24.6% | -14.9% | · | |
| Net Margin | 6.1% | 1.2% | -14.7% | · | 8.1% | -7.4% | 0.48% | · | 2.1% | 2.7% | 0.22% | · | 18.8% | -16.9% | -4.9% | · | |
| Pretax Margin | 14.5% | 7.2% | -12.4% | · | 11.3% | -5.5% | 3.1% | · | 3.0% | 7.4% | 2.9% | · | 33.1% | -17.6% | -1.9% | · | |
| EBITDA Margin | 14.1% | 6.5% | -9.4% | · | 10.9% | -0.74% | -2.7% | · | 11.1% | 9.6% | 6.2% | · | -5.6% | -23.0% | -13.4% | · | |
| ROA | 2.0% | 0.41% | -3.8% | · | 2.3% | -2.0% | 0.12% | · | 0.53% | 0.67% | 0.05% | · | 3.6% | -2.9% | -0.84% | · | |
| ROE | 3.6% | 0.71% | -6.7% | · | 4.0% | -3.4% | 0.21% | · | 0.90% | 1.1% | 0.08% | · | 5.7% | -4.5% | -1.3% | · | |
| ROIC | 6.0% | 2.4% | -5.7% | · | 4.0% | -2.0% | -1.1% | · | 2.5% | 2.6% | 0.73% | · | -2.3% | -8.2% | -8.0% | · |
Thanh khoản & Khả năng thanh toán 5
| 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 | 1.9 | 2.3 | 2.2 | · | 2.3 | 2.2 | 2.1 | · | 2.0 | 2.2 | 2.1 | · | 2.3 | 2.2 | 2.3 | · | |
| Quick Ratio | 1.2 | 1.3 | 1.3 | · | 1.3 | 1.5 | 1.4 | · | 1.2 | 1.2 | 1.3 | · | 1.4 | 1.3 | 1.5 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | · | · | · | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | |
| Interest Coverage | · | · | · | · | 8.0 | -2.1 | -2.9 | · | 4.5 | 3.5 | 1.3 | · | -4.9 | -15.1 | -15.6 | · |
Hiệu quả 2
| 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 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | |
| Receivables Turnover | 1.9 | 2.6 | 2.6 | · | 1.6 | 2.3 | 2.3 | · | 1.2 | 2.9 | 2.0 | · | 1.7 | 2.1 | 1.9 | · |
Định giá (TTM) 14
| 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 | $78M | $72M | $67M | · | $66M | $64M | $60M | · | $58M | $55M | $53M | · | $53M | $55M | $56M | · | |
| Net Income TTM | $614.4K | $-2M | $-2M | · | $675.3K | $-340.4K | $837.5K | · | $3M | $890.9K | $-138.1K | · | $-447.5K | $-2M | $695.6K | · | |
| Market Cap | $40M | $36M | $56M | · | $28M | $31M | $33M | · | $32M | $25M | $21M | · | $30M | $33M | $35M | · | |
| Enterprise Value | $26M | $18M | $34M | · | $10M | $9M | $8M | · | $19M | $10M | $4M | · | $15M | $12M | $15M | · | |
| P/E | 67.8 | -18.9 | -27.3 | · | 43.2 | -109.2 | 36.1 | · | 9.1 | 26.5 | -106.5 | · | -66.0 | -20.6 | 44.9 | · | |
| P/S | 0.5 | 0.5 | 0.8 | · | 0.4 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | 0.6 | 0.6 | · | |
| P/B | 1.1 | 1.0 | 1.6 | · | 0.8 | 0.9 | 0.9 | · | 0.9 | 0.7 | 0.6 | · | 0.8 | 0.8 | 0.8 | · | |
| P / Tangible Book | 1.5 | 1.3 | 2.1 | · | 1.1 | 1.2 | 1.3 | · | 1.2 | 1.0 | 0.9 | · | 1.1 | 1.1 | 1.1 | · | |
| P / Cash Flow | · | · | 10.6 | · | · | · | 5.9 | · | · | · | 12.4 | · | · | · | 27.2 | · | |
| P / FCF | · | · | 11.6 | · | · | · | 6.0 | · | · | · | 15.9 | · | · | · | -726.0 | · | |
| EV / EBITDA | 8.6 | 13.9 | -22.2 | · | 5.0 | -81.2 | -20.6 | · | 11.4 | 6.6 | 4.9 | · | -19.9 | -4.3 | -8.8 | · | |
| EV / FCF | · | · | 7.0 | · | · | · | 1.5 | · | · | · | 3.3 | · | · | · | -309.5 | · | |
| EV / Revenue | 0.3 | 0.3 | 0.5 | · | 0.1 | 0.1 | 0.1 | · | 0.3 | 0.2 | 0.1 | · | 0.3 | 0.2 | 0.3 | · | |
| Earnings Yield | 1.5% | -5.3% | -3.7% | · | 2.3% | -0.92% | 2.8% | · | 10.9% | 3.8% | -0.94% | · | -1.5% | -4.8% | 2.2% | · |
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 | $73M | $64M | $52M | $57M | $55M |
| Biên lợi nhuận gộp % | 44.6% | 47.7% | 32.3% | 41.5% | 48.0% |
| Biên lợi nhuận hoạt động % | 4.8% | 5.7% | -16.8% | -1.9% | 5.0% |
| Thu nhập ròng | $3M | $683.9K | $-5M | $-851.2K | $2M |
| EPS pha loãng | $0.25 | $0.06 | $-0.46 | $-0.08 | $0.15 |
Bảng cân đối kế toán
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tỷ số thanh toán hiện hành | 2.3 | 2.0 | 2.0 | 2.4 | 2.4 |
| Tỷ lệ thanh toán nhanh | 1.3 | 1.3 | 1.3 | 1.6 | 1.6 |
Dòng tiền
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-935.5K | $2M | $370.1K | $451.4K | $13M |
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.