OSS One Stop Systems, Inc. - Common Stock
$15,15
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 6, 2026
Phạm vi 52 tuần
$2–$17
85% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$18
+19% upside
P/E (TTM)
32.6
ROE
14.1%
Biên lợi nhuận ròng
15.8%
OSS Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$15.15
Vốn Hóa
$177M
P/E (TTM)
32.6
EPS (TTM)
$0.22
Doanh thu (TTM)
$32M
Tỷ suất cổ tức
—
ROE
14.1%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$2 – $17
OSS 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
$32M
2017-12-31
→
2025-12-31
EPS
$0.22
2017-12-31
→
2025-12-31
Dòng tiền tự do
$-7M
2018-12-31
→
2025-12-31
Biên lợi nhuận
15.8%
2018-12-31
→
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
OSS
Trung vị ngành
P/E (TTM)
32.6
23.7
P/S (TTM)
5.5
0.9
P/B
3.8
2.1
Price / FCF (Giá / FCF)
-26.5
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
OSS
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
49.6%
27.6%
Operating Margin (Biên lợi nhuận hoạt động)
-10.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
15.8%
0.82%
ROA
11.3%
-1.0%
ROE
14.1%
3.4%
ROIC
-7.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
OSS
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
9.1
1.8
Quick Ratio (Tỷ lệ thanh toán nhanh)
7.7
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
OSS
Trung vị ngành
Revenue YoY (Doanh thu YoY)
31.2%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-23.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-9.1%
—
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
OSS
Trung vị ngành
OSS 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 1 14,3%
- Mua 5 71,4%
- Giữ 1 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-19
Thấp
$18.00
Cao
$18.00
Mục tiêu trung vị
$18.00
+18,8%
Mục tiêu trung bình
$18.00
+18,8%
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
-0.00%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.01 | $-0.05 | 0.06% |
| Ngày 31 tháng 12 năm 2025 | $0.10 | $0.04 | 0.06% |
| Ngày 30 tháng 9 năm 2025 | $0.03 | $0.02 | 0.01% |
| Ngày 30 tháng 6 năm 2025 | $-0.07 | $-0.07 | -0.00% |
| Ngày 31 tháng 3 năm 2025 | $-0.07 | $-0.05 | -0.02% |
| Ngày 31 tháng 12 năm 2024 | $-0.12 | $0.01 | -0.13% |
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 |
|---|---|---|---|---|---|---|
| OSS | $177M | 32.6 | 31.2% | 15.8% | 14.1% | 49.6% |
| QUBT | $2.30B | -93.3 | 82.8% | -2738.1% | -1.9% | 9.8% |
| KODK | $824M | -4.8 | 2.5% | -12.0% | -22.4% | 21.7% |
| CRSR | $633M | -49.5 | 11.9% | -1.1% | -2.6% | 28.9% |
| XRX | — | — | — | — | — | — |
| TBCH | $269M | 18.2 | -14.2% | 4.9% | 12.6% | 37.3% |
| IMMR | — | 3.8 | -11.8% | — | — | — |
| PMTS | $168M | 11.7 | 13.1% | 2.8% | -64.5% | 31.3% |
| QMCO | $100M | -0.6 | -12.0% | -42.0% | 63.8% | 40.1% |
| VTIX | — | — | — | — | — | — |
| AAPL | $3.77T | 34.2 | 6.4% | 26.9% | 159.4% | 46.9% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $32M | $25M | $61M | $72M | $62M | $52M | $58M | $37M | $28M | |
| Cost of Revenue | $16M | $24M | $43M | $52M | $42M | $35M | $39M | $26M | $19M | |
| Gross Profit | $16M | $622.9K | $18M | $20M | $20M | $16M | $19M | $11M | $9M | |
| R&D Expense | $5M | $3M | $4M | $5M | $4M | $4M | $5M | $4M | $3M | |
| SG&A Expense | $7M | $7M | $9M | $7M | $8M | $8M | $9M | $7M | $4M | |
| Operating Expenses | $19M | $16M | $26M | $19M | $18M | $17M | $20M | $15M | $9M | |
| Operating Income | $-3M | $-16M | $-8M | $2M | $2M | $-424.3K | $-779.0K | $-3M | $-450.4K | |
| Interest Expense | $2.5K | $4.0K | $117.8K | $162.4K | $527.1K | $550.8K | $165.6K | $65.7K | $199.3K | |
| Other Non-op | $16.3K | $24.0K | $-9.8K | $550.9K | $-40.2K | $-53.6K | $130.4K | $271.9K | $30.4K | |
| Pretax Income | $-3M | $-15M | $-6M | $2M | $3M | $-610.3K | $-663.1K | $-3M | $-619.3K | |
| Income Tax | $11.3K | $2.6K | $927.1K | $4M | $605.7K | $-603.7K | $237.3K | $-1M | $-402.7K | |
| Net Income | $5M | $-14M | $-7M | $-2M | $2M | $-6.5K | $-900.3K | $-1M | $96.6K | |
| EPS (Basic) | $0.23 | $-0.65 | $-0.32 | $-0.11 | $0.13 | $0.00 | $-0.06 | $-0.09 | $0.02 | |
| EPS (Diluted) | $0.22 | $-0.65 | $-0.32 | $-0.11 | $0.12 | $0.00 | $-0.06 | $-0.09 | $0.01 | |
| Shares (Basic) | 22,403,267 | 20,953,397 | 20,854,777 | 19,730,698 | 18,305,878 | 16,512,203 | 15,148,613 | 12,586,513 | 5,449,413 | |
| Shares (Diluted) | 23,205,705 | 21,432,890 | 20,854,777 | 19,730,698 | 19,503,737 | 16,512,203 | 15,148,613 | 12,586,513 | 10,689,047 | |
| EBITDA | $-3M | $-12M | $-8M | $2M | $2M | $-424.3K | $-779.0K | $-3M | · |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $31M | $4M | $4M | $3M | $5M | $6M | $5M | $2M | $185.7K | |
| Short-term Investments | $0 | $3M | $8M | $10M | $15M | · | · | · | · | |
| Receivables | $12M | $4M | $8M | $11M | $5M | $7M | $12M | $11M | $5M | |
| Inventory | $5M | $6M | $22M | $21M | $12M | $10M | $7M | $7M | $4M | |
| Prepaid Expense | $472.9K | $603.5K | $611.1K | $502.2K | $580.7K | $655.7K | $453.9K | $666.3K | $978.4K | |
| Current Assets | $51M | $32M | $42M | $46M | $38M | $24M | $25M | $20M | $10M | |
| PP&E (Net) | $674.7K | $1M | $2M | $3M | $3M | $3M | $4M | $2M | $2M | |
| PP&E (Gross) | $8M | $8M | $9M | $8M | $7M | $7M | $6M | $3M | $3M | |
| Accum. Depreciation | $7M | $7M | $6M | $5M | $4M | $3M | $3M | $2M | $2M | |
| Goodwill | · | $1M | $1M | $7M | $7M | $7M | $7M | $8M | $3M | |
| Intangibles | $73.9K | $0 | $0 | $42.2K | $105.4K | $662.3K | $1M | $4M | $608.4K | |
| Total Assets | $53M | $37M | $48M | $56M | $52M | $39M | $40M | $36M | $17M | |
| Accounts Payable | $2M | $955.1K | $1M | $5M | $2M | $976.4K | $4M | $4M | $4M | |
| Accrued Liabilities | · | $1M | · | · | · | · | · | · | · | |
| Short-term Debt | · | $1M | $2M | $3M | $1M | $1M | $1M | $1M | $640.1K | |
| Current Liabilities | $6M | $8M | $7M | $11M | $10M | $8M | $11M | $9M | $10M | |
| Capital Leases | $1M | $1M | $2M | $397.2K | · | · | · | · | · | |
| Deferred Tax | · | $52.6K | $44.7K | $138.7K | · | · | · | · | · | |
| Total Liabilities | $7M | $10M | $9M | $12M | $10M | $10M | $11M | $9M | $10M | |
| Long-term Debt | · | · | · | $3M | $4M | $6M | $2M | · | · | |
| Total Debt | · | $1M | $2M | $6M | $5M | $7M | $4M | · | · | |
| Common Stock | $2.5K | $2.1K | $2.1K | $2.0K | $1.9K | $1.7K | $1.6K | $1.4K | $551 | |
| Paid-in Capital | $63M | $49M | $47M | $46M | $41M | $31M | $31M | $27M | $3M | |
| Retained Earnings | $-17M | $-22M | $-8M | $-2M | $571.0K | $-2M | $-2M | $-854.9K | $281.4K | |
| AOCI | · | $140.3K | $675.3K | $510.5K | $153.4K | $287.5K | $-17.8K | $1.1K | · | |
| Stockholders' Equity | $46M | $27M | $40M | $44M | $42M | $29M | $29M | $27M | $7M | |
| Liabilities + Equity | $53M | $37M | $48M | $56M | $52M | $39M | $40M | $36M | $17M | |
| Shares Outstanding | 24,583,775 | 21,148,810 | 20,661,341 | 20,084,528 | 18,772,214 | 16,684,424 | 16,121,747 | 14,216,328 | 5,514,917 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $771.6K | $927.3K | $1M | · | · | · | · | $1M | $836.3K | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $724.4K | $649.5K | $527.3K | $160.1K | |
| Deferred Tax | $-43.5K | $28.1K | $-95.5K | $4M | $54.9K | $-742.8K | $-222.1K | $-1M | $-459.7K | |
| Amort. of Intangibles | $0 | $0 | $42.2K | $63.2K | $556.9K | $683.9K | $984.1K | $630.3K | $395.6K | |
| Other Non-cash | $-14M | $10M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-7M | $-3M | $-439.7K | $-8M | $6M | $-250.2K | $2M | $-4M | $-381.8K | |
| CapEx | $114.6K | $228.3K | $821.8K | $529.9K | $563.8K | $820.3K | $2M | $623.2K | $425.5K | |
| Investing Cash Flow | · | $4M | $2M | $4M | $-15M | $-818.8K | $-2M | $-6M | $-425.5K | |
| Stock Issued | $12M | · | · | · | $10M | · | $3M | $20M | · | |
| Net Stock Activity | $12M | · | · | · | $10M | · | $3M | $20M | · | |
| Financing Cash Flow | · | $-1M | $-171.3K | $2M | $8M | $2M | $3M | $12M | $978.8K | |
| Net Change in Cash | $27M | $3M | · | · | · | · | · | · | · | |
| Free Cash Flow | $-7M | $-470.8K | $-1M | $-8M | $5M | $-1M | $-11.4K | $-5M | · | |
| Levered FCF | $-7M | $-549.1K | $-1M | $-8M | $5M | $-1M | $-236.2K | $-5M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 49.6% | 14.1% | 29.5% | 28.2% | 31.7% | 31.7% | 33.3% | 30.6% | · | |
| Operating Margin | -10.5% | -24.4% | -13.0% | 2.2% | 2.8% | -0.82% | -1.3% | -8.6% | · | |
| Net Margin | 15.8% | -24.9% | -11.0% | -3.1% | 3.8% | -0.01% | -1.5% | -3.1% | · | |
| Pretax Margin | -9.6% | -23.6% | -9.5% | 3.0% | 4.7% | -1.2% | -1.1% | -8.0% | · | |
| EBITDA Margin | -8.1% | -22.5% | -13.0% | 2.2% | 2.8% | -0.82% | -1.3% | -8.6% | · | |
| ROA | 11.3% | -32.0% | -12.8% | -4.1% | 5.1% | -0.02% | -2.4% | -4.3% | · | |
| ROE | 14.1% | -47.2% | -17.1% | -4.9% | 5.5% | -0.02% | -3.2% | -4.3% | · | |
| ROIC | -7.4% | -50.0% | -22.1% | -3.1% | 3.0% | -0.01% | -3.3% | -6.3% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 9.1 | 3.9 | 6.2 | 4.1 | 3.9 | 3.1 | 2.3 | 2.2 | · | |
| Quick Ratio | 7.7 | 2.2 | 2.9 | 2.2 | 2.6 | 1.8 | 1.6 | 1.4 | · | |
| Debt / Equity | · | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | · | · | |
| LT Debt / Equity | · | · | · | 0.0 | · | 0.1 | 0.0 | · | · | |
| Interest Coverage | -1339.3 | -180.2 | -67.3 | 9.7 | 3.3 | -0.8 | -4.7 | -48.3 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 1.3 | 1.2 | 1.3 | 1.4 | 1.3 | 1.5 | 1.4 | · | |
| Inventory Turnover | 2.9 | 2.7 | 2.0 | 3.1 | 3.9 | 4.2 | 5.5 | 4.9 | · | |
| Receivables Turnover | 4.1 | 6.6 | 6.2 | 8.8 | 9.9 | 5.4 | 5.3 | 4.7 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 31.2% | -59.7% | -15.9% | 16.8% | 19.4% | · | · | · | · | |
| Revenue CAGR 3Y | -23.7% | -26.6% | 5.5% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -9.1% | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $32M | $25M | $61M | $72M | $62M | $52M | $58M | $37M | $28M | |
| Net Income TTM | $5M | $-14M | $-7M | $-2M | $2M | $-6.5K | $-900.3K | $-1M | $96.6K | |
| Market Cap | $177M | $71M | $43M | $60M | $93M | $67M | $33M | $28M | · | |
| Enterprise Value | · | $62M | $34M | $54M | $78M | $67M | $31M | · | · | |
| P/E | 32.6 | -5.2 | -6.6 | -27.4 | 41.2 | · | -33.7 | -21.6 | · | |
| P/S | 5.5 | 2.9 | 0.7 | 0.8 | 1.5 | 1.3 | 0.6 | 0.7 | · | |
| P/B | 3.8 | 2.6 | 1.1 | 1.4 | 2.2 | 2.3 | 1.1 | 1.0 | · | |
| P / Tangible Book | 3.8 | 2.8 | 1.1 | 1.6 | 2.7 | 3.1 | · | · | · | |
| P / Cash Flow | -26.9 | -655.4 | -98.7 | -7.7 | 16.5 | -266.8 | 13.7 | -7.1 | · | |
| P / FCF | -26.5 | -150.5 | -34.4 | -7.3 | 18.4 | -62.3 | -2867.0 | -6.1 | · | |
| EV / EBITDA | · | -5.0 | -4.2 | 34.1 | 44.7 | -159.0 | -39.9 | · | · | |
| EV / FCF | · | -131.4 | -26.7 | -6.4 | 15.4 | -63.0 | -2736.7 | · | · | |
| EV / Revenue | · | 2.5 | 0.6 | 0.7 | 1.3 | 1.3 | 0.5 | · | · | |
| Earnings Yield | 3.1% | -19.4% | -15.2% | -3.6% | 2.4% | 0.00% | -3.0% | -4.6% | · |
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 | $8M | $-13M | $19M | $14M | $5M | $-15M | $14M | $13M | $13M | $13M | $14M | $17M | $17M | $18M | $19M | $18M | |
| Cost of Revenue | $4M | $-14M | $12M | $10M | $3M | $-10M | $15M | $10M | $9M | $9M | $10M | $12M | $12M | $13M | $14M | $13M | |
| Gross Profit | $4M | $880.8K | $7M | $4M | $2M | $-5M | $-2M | $3M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | |
| R&D Expense | $817.0K | $1M | $1M | $2M | $1M | $619.2K | $950.4K | $925.6K | $970.9K | $1M | $1M | $954.6K | $1M | $1M | $1M | $1M | |
| SG&A Expense | $2M | $260.0K | $2M | $2M | $2M | $644.8K | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $5M | $1M | $6M | $6M | $5M | $696.7K | $5M | $6M | $5M | $5M | $8M | $8M | $5M | $5M | $5M | $5M | |
| Operating Income | $-671.2K | $-180.4K | $570.1K | $-2M | $-2M | $-5M | $-7M | $-2M | $-1M | $-331.1K | $-4M | $-3M | $-196.3K | $352.9K | $163.4K | $401.9K | |
| Interest Expense | · | $-40.4K | $15.1K | $13.7K | $14.2K | $-66.9K | $16.5K | $19.1K | $35.3K | $29.7K | $31.5K | $23.9K | $32.7K | $28.7K | $30.0K | $44.9K | |
| Other Non-op | $12.5K | $108.2K | $-61.1K | $-9.2K | $-1.3K | $9.3K | $-14.4K | $21.8K | $7.3K | $-34.5K | $13.0K | $31.8K | $-20.2K | $464.0K | $-11.1K | $-4.2K | |
| Pretax Income | $-362.6K | $87.8K | $530.4K | $-2M | $-2M | $-5M | $-7M | $-2M | $-1M | $-235.8K | $-3M | $-2M | $-139.0K | $873.0K | $168.7K | $408.3K | |
| Income Tax | · | $-589.2K | $266.9K | $224.2K | $109.5K | $-566.8K | $167.1K | $211.0K | $191.3K | $41.8K | $227.0K | $396.9K | $261.5K | $4M | $36.2K | $85.5K | |
| Net Income | $-519.9K | $9M | $263.5K | $-2M | $-2M | $-3M | $-7M | $-2M | $-1M | $-277.6K | $-4M | $-2M | $-400.5K | $-3M | $132.5K | $322.8K | |
| EPS (Basic) | $-0.02 | $0.40 | $0.01 | $-0.09 | $-0.09 | $-0.16 | $-0.32 | $-0.11 | $-0.06 | $0.00 | $-0.18 | $-0.12 | $-0.02 | $-0.17 | $0.01 | $0.02 | |
| EPS (Diluted) | $-0.02 | $0.39 | $0.01 | $-0.09 | $-0.09 | $-0.16 | $-0.32 | $-0.11 | $-0.06 | $0.00 | $-0.18 | $-0.12 | $-0.02 | $-0.17 | $0.01 | $0.02 | |
| Shares (Basic) | 24,680,886 | -42,622,103 | 21,952,963 | 21,687,808 | 21,384,599 | -41,736,905 | 21,049,270 | 20,931,798 | 20,709,234 | -40,363,584 | 20,569,111 | 20,397,741 | 20,251,509 | -39,116,768 | 20,019,625 | 19,940,902 | |
| Shares (Diluted) | 24,680,886 | -42,707,463 | 22,840,761 | 21,687,808 | 22,000,265 | -41,257,412 | 21,049,270 | 20,931,798 | 20,709,234 | -40,363,584 | 20,569,111 | 20,397,741 | 20,251,509 | -42,352,818 | 21,138,957 | 21,180,490 | |
| EBITDA | $-671.2K | · | $795.9K | $-2M | $-2M | · | $-7M | $-2M | $-1M | · | $-4M | $-3M | $-196.3K | · | $163.4K | $401.9K |
Bảng cân đối kế toán 27
| 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 | $24M | $31M | $7M | $8M | $6M | $4M | $9M | $7M | $7M | $4M | $4M | $6M | $3M | $3M | $3M | $3M | |
| Short-term Investments | $10M | $0 | · | $1M | $3M | $3M | $3M | $5M | $6M | $8M | $9M | $9M | $9M | $10M | $10M | $12M | |
| Receivables | $5M | $12M | $12M | $7M | $7M | $4M | $9M | $8M | $7M | $8M | $9M | $9M | $10M | $11M | $11M | $10M | |
| Inventory | $7M | $5M | $15M | $15M | $15M | $6M | $15M | $20M | $21M | $22M | $22M | $21M | $24M | $21M | $20M | $20M | |
| Prepaid Expense | $730.0K | $472.9K | $2M | $1M | $1M | $603.5K | $960.2K | $1M | $832.0K | $611.1K | $668.7K | $1M | $1M | $502.2K | $1M | $1M | |
| Current Assets | $49M | $51M | $36M | $32M | $33M | $32M | $38M | $42M | $43M | $42M | $45M | $47M | $48M | $46M | $45M | $46M | |
| PP&E (Net) | $505.5K | $674.7K | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | |
| PP&E (Gross) | · | $8M | · | · | · | $8M | · | · | · | $9M | · | · | · | $8M | · | · | |
| Accum. Depreciation | · | $7M | · | · | · | $7M | · | · | · | $6M | · | · | · | $5M | · | · | |
| Goodwill | · | · | $1M | $1M | $1M | · | $1M | $1M | $1M | $1M | $1M | $4M | $7M | $7M | $7M | $7M | |
| Intangibles | $73.9K | $73.9K | · | · | · | · | · | · | · | $0 | · | $10.5K | $26.3K | $42.2K | $58.0K | $73.8K | |
| Total Assets | $51M | $53M | $43M | $39M | $37M | $37M | $44M | $47M | $48M | $48M | $52M | $55M | $58M | $56M | $60M | $60M | |
| Accounts Payable | $2M | $2M | $6M | $4M | $4M | $955.1K | $4M | $3M | $3M | $1M | $3M | $3M | $6M | $5M | $5M | $6M | |
| Short-term Debt | · | · | $1M | $1M | $1M | · | $1M | $1M | $1M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | |
| Current Liabilities | $5M | $6M | $13M | $9M | $10M | $8M | $11M | $9M | $8M | $7M | $11M | $11M | $13M | $11M | $12M | $13M | |
| Capital Leases | $1M | $1M | $4M | $4M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $148.8K | $257.7K | $397.2K | $504.1K | $640.4K | |
| Deferred Tax | · | · | $39.8K | $77.6K | $45.6K | · | · | · | · | $44.7K | · | $136.7K | $137.2K | $138.7K | · | · | |
| Total Liabilities | $6M | $7M | $17M | $13M | $11M | $10M | $13M | $11M | $10M | $9M | $12M | $12M | $14M | $12M | $13M | $14M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | $3M | $3M | · | $3M | $4M | |
| Total Debt | · | · | $3M | $1M | $1M | · | $1M | $1M | $1M | · | $2M | $6M | $6M | · | $6M | $7M | |
| Common Stock | $2.5K | $2.5K | $2.2K | $2.2K | $2.2K | $2.1K | $2.1K | $2.1K | $2.1K | $2.1K | $2.1K | $2.1K | $2.0K | $2.0K | $2.0K | $2.0K | |
| Paid-in Capital | $63M | $63M | $51M | $51M | $50M | $49M | $49M | $48M | $48M | $47M | $47M | $46M | $46M | $46M | $45M | $45M | |
| Retained Earnings | $-17M | $-17M | $-26M | $-26M | $-24M | $-22M | $-19M | $-12M | $-10M | $-8M | $-8M | $-5M | $-2M | $-2M | $2M | $1M | |
| AOCI | $-21.0K | · | $996.9K | $1M | $293.6K | $140.3K | $977.7K | $487.1K | $513.8K | $675.3K | $386.9K | $1M | $863.5K | $510.5K | $-270.9K | $-66.8K | |
| Stockholders' Equity | $45M | $46M | $26M | $26M | $26M | $27M | $31M | $37M | $38M | $40M | $39M | $43M | $44M | $44M | $46M | $46M | |
| Liabilities + Equity | $51M | $53M | $43M | $39M | $37M | $37M | $44M | $47M | $48M | $48M | $52M | $55M | $58M | $56M | $60M | $60M | |
| Shares Outstanding | 24,769,017 | 24,583,775 | 22,008,583 | 21,920,779 | 21,582,196 | 21,148,810 | 21,114,534 | 20,997,383 | 20,873,070 | 20,661,341 | 20,604,050 | 20,543,024 | 20,359,119 | 20,084,528 | 20,024,086 | 20,008,885 |
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 | · | $94.8K | $225.8K | $227.2K | $223.8K | $168.2K | $252.1K | $217.4K | $289.5K | · | · | · | · | · | · | · | |
| Stock-based Comp | $655.1K | $247.7K | $444.6K | $515.8K | $578.4K | $432.5K | $458.0K | $557.2K | $408.7K | $454.5K | $518.7K | $898.0K | $474.2K | $533.5K | $542.2K | $532.6K | |
| Deferred Tax | · | $491.1K | $-238.7K | $-297.6K | $1.7K | $579.6K | $-363.7K | $829 | $-188.7K | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $0 | · | · | · | $0 | · | · | · | · | $0 | $10.5K | $15.8K | $15.8K | $15.8K | $15.8K | $15.8K | |
| Other Non-cash | · | · | · | · | $43.9K | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $4M | $-2M | $-3M | $-368.7K | $-2M | $-5M | $916.8K | $-816.6K | $2M | $-665.1K | $-2M | $2M | $24.0K | $868.9K | $-1M | $-3M | |
| CapEx | $15.0K | $-353.3K | $294.6K | $160.5K | $6.4K | $-70.5K | $94.7K | $36.9K | $167.2K | $447.3K | $74.6K | $214.8K | $85.1K | $244.4K | $143.8K | $55.8K | |
| Investing Cash Flow | · | · | $733.6K | $1M | $584.5K | · | $2M | $896.9K | $2M | $1M | $-204.7K | $-330.5K | $833.5K | $-809.6K | $2M | $2M | |
| Financing Cash Flow | · | · | $815.7K | $567.6K | $129.7K | · | $-129.3K | $-214.9K | $-800.0K | $-306.7K | $-278.2K | $939.5K | $-525.9K | $-293.3K | $-374.6K | $1M | |
| Net Change in Cash | $-7M | · | · | · | $-295.6K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $4M | · | · | · | $-1M | · | · | · | $2M | · | · | · | $-61.1K | · | · | · | |
| Levered FCF | · | · | · | · | $-1M | · | · | · | $2M | · | · | · | $-155.3K | · | · | · |
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 | 51.6% | · | 35.7% | 31.3% | 32.6% | · | -12.5% | 25.2% | 29.4% | · | 26.6% | 27.9% | 30.2% | · | 27.0% | 28.4% | |
| Operating Margin | -8.3% | · | 3.0% | -12.9% | -15.9% | · | -49.1% | -17.1% | -10.0% | · | -29.0% | -19.8% | -1.2% | · | 0.87% | 2.2% | |
| Net Margin | -6.4% | · | 1.4% | -14.3% | -16.5% | · | -49.7% | -17.8% | -10.6% | · | -26.5% | -13.9% | -2.4% | · | 0.70% | 1.8% | |
| Pretax Margin | -4.5% | · | 2.8% | -12.7% | -15.6% | · | -48.5% | -16.2% | -9.1% | · | -24.8% | -11.6% | -0.83% | · | 0.90% | 2.2% | |
| EBITDA Margin | -8.3% | · | 4.2% | -11.3% | -14.0% | · | -49.1% | -17.1% | -10.0% | · | -29.0% | -19.8% | -1.2% | · | 0.87% | 2.2% | |
| ROA | -1.2% | · | 0.61% | -4.7% | -4.7% | · | -14.3% | -4.6% | -2.5% | · | -6.6% | -4.2% | -0.70% | · | 0.23% | 0.57% | |
| ROE | -1.5% | · | 0.93% | -6.4% | -6.3% | · | -19.5% | -5.9% | -3.2% | · | -8.5% | -5.4% | -0.89% | · | 0.30% | 0.74% | |
| ROIC | · | · | 0.95% | -7.5% | -7.6% | · | -21.8% | -6.6% | -3.7% | · | -10.3% | -8.3% | -1.1% | · | 0.25% | 0.61% |
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 | 10.6 | · | 2.8 | 3.5 | 3.4 | · | 3.3 | 4.5 | 5.2 | · | 4.2 | 4.2 | 3.6 | · | 3.7 | 3.5 | |
| Quick Ratio | 8.5 | · | 1.4 | 1.8 | 1.7 | · | 1.9 | 2.2 | 2.5 | · | 2.1 | 2.2 | 1.7 | · | 2.0 | 1.9 | |
| Debt / Equity | · | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | 37.8 | -133.2 | -137.1 | · | · | -118.0 | -35.7 | · | -126.5 | -142.6 | -6.0 | · | 5.4 | 8.9 |
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 | 0.2 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.4 | · | 0.8 | 0.6 | 0.5 | · | 0.8 | 0.5 | 0.4 | · | 0.5 | 0.6 | 0.6 | · | 0.8 | 0.8 | |
| Receivables Turnover | 1.3 | · | 1.8 | 1.8 | 1.7 | · | 1.5 | 1.5 | 1.4 | · | 1.3 | 1.8 | 1.7 | · | 2.2 | 2.2 |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $46M | · | $59M | $53M | $52M | · | $53M | $57M | $60M | · | $67M | $71M | $71M | · | $70M | $66M | |
| Net Income TTM | $-4M | · | $-11M | $-13M | $-13M | · | $-14M | $-10M | $-8M | · | $-6M | $-2M | $634.1K | · | $2M | $4M | |
| Market Cap | $188M | · | $118M | $78M | $50M | · | $50M | $51M | $68M | · | $38M | $59M | $50M | · | $64M | $79M | |
| Enterprise Value | · | · | $115M | $70M | $42M | · | $39M | $40M | $57M | · | $27M | $50M | $44M | · | $57M | $71M | |
| P/E | -39.8 | · | -10.9 | -5.8 | -4.0 | · | -3.6 | -5.1 | -8.6 | · | -6.0 | -26.1 | 62.0 | · | 29.1 | 20.7 | |
| P/S | 4.1 | · | 2.0 | 1.5 | 1.0 | · | 0.9 | 0.9 | 1.1 | · | 0.6 | 0.8 | 0.7 | · | 0.9 | 1.2 | |
| P/B | 4.1 | · | 4.5 | 3.0 | 1.9 | · | 1.6 | 1.4 | 1.8 | · | 1.0 | 1.4 | 1.1 | · | 1.4 | 1.7 | |
| P / Tangible Book | 4.1 | · | 4.7 | 3.1 | 2.0 | · | 1.7 | 1.4 | 1.8 | · | 1.0 | 1.5 | 1.4 | · | 1.6 | 2.0 | |
| P / Cash Flow | 46.4 | · | · | · | -44.1 | · | · | · | 33.3 | · | · | · | 2106.9 | · | · | · | |
| P / FCF | 46.6 | · | · | · | -43.6 | · | · | · | 36.3 | · | · | · | -826.1 | · | · | · | |
| EV / EBITDA | · | · | 144.2 | -43.5 | -24.4 | · | -5.8 | -17.7 | -44.8 | · | -6.8 | -14.5 | -224.1 | · | 350.7 | 176.6 | |
| EV / FCF | · | · | · | · | -36.6 | · | · | · | 30.1 | · | · | · | -719.9 | · | · | · | |
| EV / Revenue | · | · | 2.0 | 1.3 | 0.8 | · | 0.7 | 0.7 | 0.9 | · | 0.4 | 0.7 | 0.6 | · | 0.8 | 1.1 | |
| Earnings Yield | -2.5% | · | -9.1% | -17.2% | -25.0% | · | -28.0% | -19.5% | -11.7% | · | -16.8% | -3.8% | 1.6% | · | 3.4% | 4.8% |
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 | $32M | $25M | $61M | $72M | $62M |
| Biên lợi nhuận gộp % | 49.6% | 14.1% | 29.5% | 28.2% | 31.7% |
| Biên lợi nhuận hoạt động % | -10.5% | -24.4% | -13.0% | 2.2% | 2.8% |
| Thu nhập ròng | $5M | $-14M | $-7M | $-2M | $2M |
| EPS pha loãng | $0.22 | $-0.65 | $-0.32 | $-0.11 | $0.12 |
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 | — | 0.0 | 0.1 | 0.1 | 0.1 |
| Tỷ số thanh toán hiện hành | 9.1 | 3.9 | 6.2 | 4.1 | 3.9 |
| Tỷ lệ thanh toán nhanh | 7.7 | 2.2 | 2.9 | 2.2 | 2.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-7M | $-470.8K | $-1M | $-8M | $5M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
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.