PAMT PAMT CORP - Common Stock
$10,52
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$7–$15
45% of range
Đánh giá của nhà phân tích
HOLD
6 analysts
Mục tiêu giá
—
P/E (TTM)
-4.9
ROE
-23.1%
Biên lợi nhuận ròng
-8.8%
PAMT Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$10.52
Vốn Hóa
$253M
P/E (TTM)
-4.9
EPS (TTM)
$-2.48
Doanh thu (TTM)
$598M
Tỷ suất cổ tức
—
ROE
-23.1%
D/E Nợ/Vốn chủ sở hữu
1.6
Phạm vi 52 tuần
$7 – $15
PAMT 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
$598M
2016-12-31
→
2025-12-31
EPS
$-2.48
2016-12-31
→
2025-12-31
Dòng tiền tự do
$-23M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-8.8%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
PAMT
Trung vị ngành
P/E (TTM)
-4.9
47.9
P/S (TTM)
0.4
0.6
P/B
1.2
1.5
EV / EBITDA
-7.9
—
Price / FCF (Giá / FCF)
-10.8
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
PAMT
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-10.7%
—
Net Profit Margin (Biên lợi nhuận ròng)
-8.8%
0.62%
ROA
-7.3%
0.71%
ROE
-23.1%
1.7%
ROIC
-8.8%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
PAMT
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
1.6
23.7
Current Ratio (Tỷ số thanh toán hiện hành)
1.2
1.2
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
PAMT
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-16.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-14.2%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
4.2%
—
EPS YoY
-79.5%
—
Net Income YoY (Lợi nhuận ròng YoY)
-79.7%
—
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
PAMT
Trung vị ngành
Cổ tức Tỷ suất cổ tức, tỷ lệ chi trả, lịch sử cổ tức, CAGR 5 năm
Tỷ Suất Cổ Tức
—
Tỷ lệ chi trả cổ tức
—
CAGR cổ tức 5 năm
—
| Ngày giao dịch không hưởng quyền | Số tiền |
|---|---|
| Ngày 13 tháng 12 năm 2012 | $0,2500 |
| Ngày 28 tháng 3 năm 2012 | $0,2500 |
PAMT 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
BÁN
6 nhà phân tích
- Mua mạnh 0 0,0%
- Mua 0 0,0%
- Giữ 3 50,0%
- Bán 1 16,7%
- Bán mạnh 2 33,3%
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
-0.19%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 30 tháng 6 năm 2025 | $-0.46 | $-0.22 | -0.24% |
| Ngày 31 tháng 3 năm 2025 | $-0.37 | $-0.20 | -0.17% |
| Ngày 31 tháng 12 năm 2024 | $-0.36 | $0.10 | -0.46% |
| Ngày 30 tháng 9 năm 2024 | $0.11 | $0.02 | 0.09% |
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 |
|---|---|---|---|---|---|---|
| PAMT | $253M | -4.9 | -16.3% | -8.8% | -23.1% | — |
| WERN | $1.80B | -125.0 | -1.8% | -0.48% | -1.0% | — |
| MRTN | $928M | 54.2 | -8.3% | 2.0% | 2.3% | — |
| HTLD | $699M | -13.5 | -23.1% | -6.5% | -6.8% | — |
| CVLG | — | 81.6 | 2.9% | 0.62% | 1.8% | — |
| ULH | $400M | -4.0 | -15.6% | -6.4% | -16.7% | — |
| PAL | $268M | — | — | — | -11.1% | — |
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 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $598M | $715M | $811M | $947M | $707M | $487M | $514M | $533M | $438M | $433M | $417M | $411M | |
| Operating Expenses | $662M | $751M | $780M | $823M | $607M | $453M | $502M | $492M | $425M | $413M | $381M | $388M | |
| Operating Income | $-64M | $-37M | $30M | $124M | $100M | $34M | $13M | $42M | $13M | $20M | $36M | $23M | |
| Interest Expense | $17M | $13M | $9M | $8M | $8M | $9M | $9M | $6M | $4M | $4M | $3M | $3M | |
| Other Non-op | $11M | $8M | $7M | $3M | $10M | $-2M | $6M | $-4M | $6M | $1M | $2M | $2M | |
| Pretax Income | $-70M | $-42M | $29M | $119M | $103M | $23M | $10M | $31M | $15M | $18M | $35M | $22M | |
| Income Tax | $-18M | $-10M | $10M | $28M | $26M | $6M | $2M | $7M | $-24M | $7M | $13M | $9M | |
| Net Income | $-53M | $-32M | $18M | $91M | $77M | $18M | $8M | $24M | $39M | $11M | $21M | $13M | |
| EPS (Basic) | $-2.48 | $-1.45 | $0.83 | $4.08 | $3.37 | $0.77 | $0.68 | $3.94 | $6.14 | $1.68 | $2.94 | $1.69 | |
| EPS (Diluted) | $-2.48 | $-1.45 | $0.83 | $4.04 | $3.35 | $0.77 | $0.67 | $3.90 | $6.08 | $1.67 | $2.93 | $1.68 | |
| Shares (Basic) | 21,209,000 | 21,878,000 | 22,056,000 | 22,246,000 | 22,715,000 | 23,008,000 | 11,663,000 | 6,083,000 | 6,331,000 | 6,627,000 | 7,288,000 | 7,990,000 | |
| Shares (Diluted) | 21,209,000 | 21,878,000 | 22,197,000 | 22,436,000 | 22,864,000 | 23,072,000 | 11,760,000 | 6,159,000 | 6,398,000 | 6,649,000 | 7,325,000 | 8,034,000 | |
| EBITDA | $-64M | $-37M | · | $124M | $100M | $34M | $13M | $42M | $13M | $20M | $36M | $23M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $35M | $68M | $101M | $74M | $19M | $337.0K | $318.0K | $282.0K | $224.0K | $137.0K | $157.0K | $28M | |
| Short-term Investments | $48M | $43M | $43M | $42M | $39M | $28M | $30M | $28M | $27M | $28M | $25M | $25M | |
| Receivables | $67M | $80M | $81M | $135M | $122M | $78M | $62M | $63M | $59M | $56M | $49M | $53M | |
| Inventory | $2M | $2M | $2M | $3M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | |
| Prepaid Expense | $10M | $12M | $13M | $16M | $11M | $10M | $9M | $10M | $10M | $9M | $8M | $10M | |
| Current Assets | $171M | $212M | $251M | $281M | $200M | $124M | $106M | $109M | $102M | $100M | $93M | $129M | |
| PP&E (Net) | $517M | $527M | $505M | $464M | $384M | $451M | $387M | $355M | $287M | $277M | $263M | $193M | |
| PP&E (Gross) | $792M | $836M | $771M | $706M | $585M | $654M | $563M | $492M | $410M | $390M | $372M | $309M | |
| Accum. Depreciation | $276M | $309M | $266M | $242M | $201M | $203M | $176M | $138M | $123M | $113M | $109M | $116M | |
| Other Non-current Assets | $10M | $3M | $5M | $5M | $4M | $4M | $5M | $3M | $3M | $2M | $2M | $2M | |
| Total Assets | $698M | $742M | $760M | $749M | $587M | $579M | $498M | $466M | $392M | $380M | $358M | $325M | |
| Accounts Payable | $33M | $31M | $63M | $49M | $43M | $46M | $17M | $20M | $20M | $16M | $18M | $42M | |
| Accrued Liabilities | $41M | $15M | $17M | $34M | $14M | $27M | $41M | $23M | $18M | $22M | $27M | $28M | |
| Current Liabilities | $139M | $119M | $137M | $142M | $111M | $130M | $125M | $107M | $111M | $81M | $85M | $115M | |
| Capital Leases | $6M | · | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $74M | $93M | $104M | $101M | $87M | $69M | $64M | $62M | $55M | $80M | $72M | $57M | |
| Other Non-current Liabilities | $6M | $250.0K | $750.0K | $103.0K | $420.0K | $919.0K | $1M | · | · | · | · | $131.0K | |
| Total Liabilities | $487M | $464M | $446M | $449M | $371M | $429M | $364M | $327M | $265M | $286M | $256M | $225M | |
| Long-term Debt | $334M | $326M | $262M | $264M | $222M | $286M | $242M | $221M | $173M | $167M | $139M | $95M | |
| Total Debt | $334M | $326M | · | $264M | $222M | $286M | $242M | $221M | $173M | $167M | $139M | $95M | |
| Common Stock | $224.0K | $224.0K | $223.0K | $223.0K | $234.0K | $117.0K | $117.0K | $116.0K | $115.0K | $115.0K | $115.0K | $115.0K | |
| Paid-in Capital | $42M | $41M | $41M | $40M | $84M | $84M | $84M | $83M | $82M | $81M | $80M | $80M | |
| Retained Earnings | $198M | $250M | $282M | $263M | $301M | $225M | $207M | $199M | $168M | $129M | $117M | $96M | |
| Treasury Stock | $29M | $14M | $9M | $4M | $170M | $159M | $157M | $143M | $129M | $123M | $102M | $83M | |
| AOCI | · | $0 | $0 | $0 | $0 | $0 | $0 | · | $7M | $7M | $5M | $6M | |
| Stockholders' Equity | $210M | $278M | $314M | $300M | $216M | $150M | $134M | $139M | $128M | $94M | $102M | $100M | |
| Liabilities + Equity | $698M | $742M | $760M | $749M | $587M | $579M | $498M | $466M | $392M | $380M | $358M | $325M | |
| Shares Outstanding | 20,926,020 | 21,782,534 | 22,021,341 | 22,166,450 | 22,348,022 | 11,455,790 | 5,748,897 | 5,956,558 | 6,160,889 | 6,396,803 | 7,116,661 | 7,423,115 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $548.0K | $723.0K | $553.0K | $715.0K | $441.0K | $460.0K | $912.0K | $732.0K | $614.0K | $302.0K | $267.0K | $270.0K | |
| Deferred Tax | $-19M | $-12M | $3M | $15M | $18M | $5M | $2M | $7M | $-25M | $7M | $13M | $8M | |
| Operating Cash Flow | $17M | $59M | $115M | $169M | $102M | $68M | $84M | $82M | $51M | $48M | $62M | $55M | |
| CapEx | $41M | $141M | $34M | $64M | $19M | $48M | $79M | $74M | $68M | $86M | $126M | $29M | |
| Investing Cash Flow | $18M | $-100M | $-11M | $-114M | $9M | $-33M | $-62M | $-55M | $-45M | $-53M | $-86M | $-49.0K | |
| Debt Issued | $30M | $81M | $0 | $75M | $21M | $27M | $60M | $53M | $55M | $84M | $88M | $43M | |
| Net Debt Issued | $-54M | $14M | · | $8M | $-54M | $-38M | $-11M | $-30M | $7M | $36M | $34M | $-15M | |
| Stock Repurchased | $15M | $5M | $5M | $7M | $11M | $2M | $14M | $13M | $6M | $21M | $48M | $16M | |
| Net Stock Activity | $-15M | $-5M | · | $-7M | $-11M | $-2M | $-14M | $-13M | $-6M | $-21M | $-48M | $-16M | |
| Financing Cash Flow | $-69M | $9M | $-77M | $290.0K | $-93M | $-35M | $-22M | $-27M | $-5M | $5M | $-4M | $-29M | |
| Net Change in Cash | $-33M | $-33M | $27M | $56M | $18M | $19.0K | $36.0K | $58.0K | $87.0K | $-20.0K | $-27M | $26M | |
| Taxes Paid | $636.0K | $500.0K | $6M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-23M | $-82M | · | $103M | $83M | $19M | $5M | $8M | $-17M | $-39M | $-64M | $27M | |
| Levered FCF | $-36M | $-92M | · | $97M | $77M | $13M | $-2M | $4M | $-28M | $-41M | $-66M | $25M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -10.7% | -5.1% | · | 13.1% | 14.2% | 7.0% | 2.4% | 7.8% | 2.9% | 4.6% | 8.7% | 5.6% | |
| Net Margin | -8.8% | -4.5% | · | 9.6% | 10.8% | 3.7% | 1.5% | 4.5% | 8.9% | 2.6% | 5.1% | 3.3% | |
| Pretax Margin | -11.8% | -5.8% | · | 12.6% | 14.5% | 4.8% | 2.0% | 5.9% | 3.3% | 4.1% | 8.4% | 5.4% | |
| EBITDA Margin | -10.7% | -5.1% | · | 13.1% | 14.2% | 7.0% | 2.4% | 7.8% | 2.9% | 4.6% | 8.7% | 5.6% | |
| ROA | -7.3% | -4.2% | · | 13.6% | 13.1% | 3.3% | 1.6% | 5.6% | 10.1% | 3.0% | 6.3% | 4.1% | |
| ROE | -23.1% | -10.8% | · | 31.1% | 37.9% | 12.4% | 5.6% | 17.4% | 35.1% | 11.3% | 21.3% | 12.5% | |
| ROIC | -8.8% | -4.7% | · | 16.7% | 17.1% | 5.9% | 2.6% | 8.8% | 11.2% | 4.8% | 9.2% | 7.2% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.8 | · | 2.0 | 1.8 | 0.9 | 0.8 | 1.0 | 0.9 | 1.2 | 1.1 | 0.6 | |
| Quick Ratio | 1.1 | 1.6 | · | 1.8 | 1.6 | 0.8 | 0.7 | 0.8 | 0.8 | 1.0 | 0.9 | 0.5 | |
| Debt / Equity | 1.6 | 1.2 | · | 0.9 | 1.0 | 1.9 | 1.8 | 1.6 | 1.4 | 1.8 | 1.4 | 1.0 | |
| LT Debt / Equity | 1.3 | 0.9 | · | 0.7 | 0.8 | 1.5 | 1.3 | 1.1 | 0.8 | 1.3 | 1.0 | 0.5 | |
| Interest Coverage | -3.7 | -2.8 | · | 15.6 | 12.5 | 3.8 | 1.4 | 6.7 | 3.2 | 5.5 | 12.9 | 7.9 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 1.0 | · | 1.4 | 1.2 | 0.9 | 1.1 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 | |
| Receivables Turnover | 8.1 | 8.9 | · | 7.4 | 7.1 | 7.0 | 8.2 | 8.7 | 7.6 | 8.2 | 8.2 | 7.4 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -16.3% | -11.9% | -14.4% | 33.9% | 45.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -14.2% | 0.35% | 18.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -79.5% | 20.6% | 335.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | 2.5% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -79.7% | 18.5% | 329.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 1.1% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $598M | $715M | $811M | $947M | $707M | $487M | $514M | $533M | $438M | $433M | $417M | $411M | |
| Net Income TTM | $-53M | $-32M | $18M | $91M | $77M | $18M | $8M | $24M | $39M | $11M | $21M | $13M | |
| Market Cap | $253M | $357M | · | $574M | $397M | $70M | $83M | $59M | $53M | $42M | $49M | $96M | |
| Enterprise Value | $503M | $572M | · | $723M | $561M | $328M | $295M | $252M | $199M | $181M | $164M | $139M | |
| P/E | -4.9 | -11.3 | 25.0 | 6.4 | 10.6 | 15.9 | 21.5 | 2.5 | 1.4 | 3.9 | 2.4 | 7.7 | |
| P/S | 0.4 | 0.5 | · | 0.6 | 0.6 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |
| P/B | 1.2 | 1.3 | · | 1.9 | 1.8 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 1.0 | |
| P / Tangible Book | 1.2 | 1.3 | 1.5 | 1.9 | 1.8 | 0.5 | · | · | · | · | · | · | |
| P / Cash Flow | 14.6 | 6.0 | · | 3.4 | 3.9 | 1.0 | 1.0 | 0.7 | 1.1 | 0.9 | 0.8 | 1.7 | |
| P / FCF | -10.8 | -4.4 | · | 5.6 | 4.8 | 3.6 | 16.8 | 6.9 | -3.1 | -1.1 | -0.8 | 3.6 | |
| EV / EBITDA | -7.9 | -15.6 | · | 5.8 | 5.6 | 9.7 | 23.5 | 6.1 | 15.7 | 9.1 | 4.5 | 6.0 | |
| EV / FCF | -21.5 | -7.0 | · | 7.0 | 6.8 | 16.9 | 59.7 | 29.8 | -11.6 | -4.7 | -2.5 | 5.2 | |
| EV / Revenue | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | |
| Earnings Yield | -20.5% | -8.8% | 4.0% | 15.6% | 9.4% | 6.3% | 4.6% | 39.6% | 70.6% | 25.7% | 42.5% | 13.0% |
Báo cáo kết quả hoạt động kinh doanh 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 | $142M | $141M | $150M | $151M | $155M | $167M | $183M | $183M | $183M | $180M | $202M | $207M | $222M | $238M | $253M | $237M | |
| Operating Expenses | $142M | $179M | $156M | $162M | $165M | $204M | $180M | $184M | $183M | $181M | $193M | $194M | $213M | $217M | $217M | $200M | |
| Operating Income | $-271.0K | $-38M | $-6M | $-11M | $-9M | $-38M | $2M | $-705.0K | $-677.0K | $-811.0K | $9M | $14M | $8M | $20M | $35M | $37M | |
| Interest Expense | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-op | $5M | $4M | $3M | $2M | $2M | $568.0K | $4M | $209.0K | $4M | $4M | $2M | $1M | $899.0K | $6M | $-2M | $-3M | |
| Pretax Income | $-10.0K | $-39M | $-8M | $-13M | $-11M | $-41M | $3M | $-4M | $378.0K | $294.0K | $8M | $13M | $7M | $24M | $32M | $32M | |
| Income Tax | $-2.0K | $-10M | $-2M | $-3M | $-3M | $-10M | $705.0K | $-870.0K | $97.0K | $3M | $2M | $3M | $2M | $6M | $7M | $8M | |
| Net Income | $-8.0K | $-29M | $-6M | $-10M | $-8M | $-32M | $2M | $-3M | $281.0K | $-2M | $6M | $9M | $5M | $18M | $25M | $24M | |
| EPS (Basic) | $0.00 | $-1.38 | $-0.27 | $-0.46 | $-0.37 | $-1.44 | $0.11 | $-0.13 | $0.01 | $-0.11 | $0.28 | $0.42 | $0.24 | $0.82 | $1.10 | $1.09 | |
| EPS (Diluted) | $0.00 | $-1.38 | $-0.27 | $-0.46 | $-0.37 | $-1.44 | $0.11 | $-0.13 | $0.01 | $-0.10 | $0.28 | $0.42 | $0.23 | $0.81 | $1.09 | $1.08 | |
| Shares (Basic) | 20,936,000 | -42,599,000 | 20,926,000 | 21,095,000 | 21,787,000 | -43,856,000 | 21,771,000 | 21,932,000 | 22,031,000 | -44,149,000 | 22,021,000 | 22,036,000 | 22,148,000 | -44,577,000 | 22,263,000 | 22,268,000 | |
| Shares (Diluted) | 20,936,000 | -42,599,000 | 20,926,000 | 21,095,000 | 21,787,000 | -44,006,000 | 21,825,000 | 21,932,000 | 22,127,000 | -44,441,000 | 22,139,000 | 22,182,000 | 22,317,000 | -44,932,000 | 22,440,000 | 22,445,000 | |
| EBITDA | $-271.0K | · | $-6M | $-11M | $-9M | · | $2M | $-705.0K | $-677.0K | · | $9M | $14M | $8M | · | $35M | $37M |
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 | $41M | $35M | $69M | $69M | $57M | $68M | $48M | $72M | $80M | · | $102M | $98M | $92M | · | $43M | $17M | |
| Short-term Investments | $41M | $48M | $47M | $48M | $46M | $43M | $44M | $42M | $46M | · | $41M | $41M | $41M | · | $36M | $38M | |
| Receivables | $80M | $67M | $76M | $76M | $83M | $80M | $94M | $92M | $92M | · | $96M | $101M | $131M | · | $155M | $156M | |
| Inventory | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $3M | $3M | $3M | · | $2M | $2M | |
| Prepaid Expense | $9M | $10M | $8M | $9M | $10M | $12M | $9M | $9M | $11M | · | $11M | $12M | $14M | · | $12M | $10M | |
| Current Assets | $181M | $171M | $210M | $209M | $204M | $212M | $208M | $229M | $242M | · | $270M | $265M | $293M | · | $256M | $229M | |
| PP&E (Net) | $490M | $517M | $501M | $495M | $506M | $527M | $546M | $502M | $501M | · | $457M | $437M | $447M | · | $459M | $449M | |
| PP&E (Gross) | $760M | $792M | $784M | $776M | $800M | $836M | $828M | $781M | $772M | · | $715M | $690M | $691M | · | $693M | $674M | |
| Accum. Depreciation | $270M | $276M | $283M | $281M | $295M | $309M | $282M | $280M | $271M | · | $258M | $253M | $244M | · | $234M | $225M | |
| Other Non-current Assets | $10M | $10M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | · | $5M | $4M | $4M | · | $5M | $5M | |
| Total Assets | $681M | $698M | $715M | $708M | $713M | $742M | $757M | $734M | $746M | · | $732M | $705M | $744M | · | $719M | $683M | |
| Accounts Payable | $28M | $33M | $33M | $31M | $31M | $31M | $38M | $40M | $39M | · | $58M | $41M | $46M | · | $55M | $51M | |
| Accrued Liabilities | $42M | $41M | $16M | $17M | $15M | $15M | $17M | $17M | $17M | · | $22M | $21M | $43M | · | $25M | $24M | |
| Current Liabilities | $139M | $139M | $118M | $118M | $127M | $119M | $116M | $112M | $108M | · | $136M | $115M | $148M | · | $132M | $128M | |
| Capital Leases | $6M | $6M | $499.0K | $579.0K | · | · | · | · | $0 | · | · | · | · | · | · | · | |
| Deferred Tax | $74M | $74M | $84M | $82M | $81M | $93M | $104M | $104M | $104M | · | $107M | $103M | $101M | · | $99M | $96M | |
| Other Non-current Liabilities | $6M | $6M | $499.0K | $578.0K | $0 | $250.0K | $250.0K | $500.0K | $500.0K | · | $750.0K | $0 | $22.0K | · | $185.0K | $265.0K | |
| Total Liabilities | $471M | $487M | $476M | $463M | $443M | $464M | $448M | $427M | $432M | · | $415M | $395M | $442M | · | $436M | $422M | |
| Long-term Debt | $321M | $334M | $342M | $331M | $309M | $326M | $289M | $266M | $272M | · | $228M | $230M | $251M | · | $257M | $249M | |
| Total Debt | $321M | · | $342M | $331M | $309M | · | $289M | $266M | $272M | · | $228M | $230M | $251M | · | $257M | $249M | |
| Common Stock | $224.0K | $224.0K | $224.0K | $224.0K | $224.0K | $224.0K | $224.0K | $223.0K | $223.0K | · | $223.0K | $223.0K | $223.0K | · | $223.0K | $223.0K | |
| Paid-in Capital | $42M | $42M | $41M | $41M | $41M | $41M | $41M | $41M | $41M | · | $41M | $41M | $41M | · | $40M | $40M | |
| Retained Earnings | $197M | $198M | $227M | $232M | $242M | $250M | $282M | $279M | $282M | · | $284M | $278M | $269M | · | $246M | $221M | |
| Treasury Stock | $29M | $29M | $29M | $29M | $14M | $14M | $14M | $14M | $9M | · | $9M | $8M | $8M | · | $3M | $0 | |
| Stockholders' Equity | $210M | $210M | $240M | $245M | $270M | $278M | $309M | $307M | $315M | $314M | $316M | $311M | $302M | $300M | $283M | $262M | |
| Liabilities + Equity | $681M | $698M | $715M | $708M | $713M | $742M | $757M | $734M | $746M | · | $732M | $705M | $744M | · | $719M | $683M | |
| Shares Outstanding | 20,943,237 | 20,926,020 | 20,926,020 | 20,926,020 | 21,790,658 | 21,782,534 | 21,782,534 | 21,755,011 | 22,034,762 | · | 22,021,341 | 22,035,245 | 22,050,556 | · | 22,187,063 | 22,269,157 |
Dòng tiền 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $98.0K | $223.0K | $185.0K | $-126.0K | $266.0K | $173.0K | $157.0K | $201.0K | $192.0K | $166.0K | $145.0K | $34.0K | $208.0K | $187.0K | $175.0K | $216.0K | |
| Deferred Tax | $-2.0K | $-10M | $2M | $547.0K | $-11M | $-12M | $696.0K | $-823.0K | $-8.0K | $-3M | $5M | $2M | $-560.0K | $2M | $3M | $5M | |
| Operating Cash Flow | $-3M | $-6M | $6M | $12M | $5M | $15M | $16M | $19M | $10M | $21M | $26M | $33M | $34M | $49M | $45M | $34M | |
| CapEx | $14M | $19M | $3M | $6M | $12M | $55M | $49M | $15M | $22M | $7M | $14M | $7M | $6M | $21M | $21M | $12M | |
| Investing Cash Flow | $29M | $-4M | $14M | $7M | $360.0K | $-45M | $-39M | $-6M | $-10M | $-381.0K | $-6M | $-6M | $1M | $-18M | $-14M | $-72M | |
| Debt Issued | · | $0 | $0 | · | · | $69M | $12M | · | · | $0 | $0 | $0 | $0 | $15M | $13M | $5M | |
| Net Debt Issued | $-21M | · | · | · | $-16M | · | · | · | $-20M | · | · | · | $-13M | · | · | · | |
| Stock Repurchased | $11.0K | $0 | $0 | $15M | $0 | $0 | $0 | $5M | $0 | $0 | $641.0K | $579.0K | $4M | $1M | $3M | $0 | |
| Net Stock Activity | $-11.0K | · | · | · | · | · | · | · | $0 | · | · | · | $-4M | · | · | · | |
| Financing Cash Flow | $-21M | $-24M | $-20M | $-8M | $-16M | $50M | $-600.0K | $-20M | $-20M | $-22M | $-16M | $-22M | $-17M | $445.0K | $-5M | $-23M | |
| Net Change in Cash | $5M | $-34M | $-155.0K | $12M | $-11M | $20M | $-24M | $-8M | $-21M | $-2M | $4M | $6M | $18M | $31M | $26M | $-61M | |
| Free Cash Flow | $-17M | · | · | · | $-7M | · | · | · | $-12M | · | · | · | $28M | · | · | · | |
| Levered FCF | $-21M | · | · | · | $-10M | · | · | · | $-14M | · | · | · | $26M | · | · | · |
Khả năng sinh lời 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -0.19% | · | -3.8% | -7.3% | -5.9% | · | 1.3% | -0.39% | -0.37% | · | 4.4% | 6.7% | 3.8% | · | 14.1% | 15.5% | |
| Net Margin | -0.01% | · | -3.7% | -6.4% | -5.2% | · | 1.3% | -1.6% | 0.15% | · | 3.0% | 4.5% | 2.4% | · | 9.7% | 10.2% | |
| Pretax Margin | -0.01% | · | -5.1% | -8.5% | -6.9% | · | 1.7% | -2.1% | 0.21% | · | 4.2% | 6.2% | 3.2% | · | 12.5% | 13.4% | |
| EBITDA Margin | -0.19% | · | -3.8% | -7.3% | -5.9% | · | 1.3% | -0.39% | -0.37% | · | 4.4% | 6.7% | 3.8% | · | 14.1% | 15.5% | |
| ROA | 0.00% | · | -0.76% | -1.3% | -1.1% | · | 0.32% | -0.40% | 0.04% | · | 0.84% | 1.3% | 0.74% | · | 3.8% | 3.9% | |
| ROE | 0.00% | · | -2.0% | -3.5% | -2.8% | · | 0.77% | -0.94% | 0.09% | · | 2.0% | 3.3% | 1.9% | · | 10.4% | 11.0% | |
| ROIC | -0.04% | · | -0.72% | -1.4% | -1.2% | · | 0.30% | -0.09% | -0.09% | · | 1.2% | 1.8% | 1.1% | · | 5.1% | 5.5% |
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 | 1.3 | · | 1.8 | 1.8 | 1.6 | · | 1.8 | 2.0 | 2.2 | · | 2.0 | 2.3 | 2.0 | · | 1.9 | 1.8 | |
| Quick Ratio | 1.2 | · | 1.6 | 1.6 | 1.5 | · | 1.6 | 1.8 | 2.0 | · | 1.8 | 2.1 | 1.8 | · | 1.8 | 1.6 | |
| Debt / Equity | 1.5 | · | 1.4 | 1.4 | 1.1 | · | 0.9 | 0.9 | 0.9 | · | 0.7 | 0.7 | 0.8 | · | 0.9 | 1.0 | |
| LT Debt / Equity | 1.2 | · | 1.1 | 1.1 | 0.9 | · | 0.7 | 0.7 | 0.7 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.8 | |
| Interest Coverage | -0.1 | · | -1.3 | -2.7 | -2.3 | · | 0.8 | -0.2 | -0.2 | · | 4.3 | 6.4 | 3.6 | · | 18.5 | 18.4 |
Hiệu quả 2
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | |
| Receivables Turnover | 1.7 | · | 1.8 | 1.8 | 1.8 | · | 1.9 | 1.9 | 1.6 | · | 1.6 | 1.6 | 1.6 | · | 2.0 | 1.9 |
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 | $599M | · | $639M | $672M | $703M | · | $750M | $774M | $813M | · | $883M | $919M | $931M | · | $892M | $801M | |
| Net Income TTM | $-23M | · | $-21M | $-18M | $-8M | · | $6M | $13M | $21M | · | $45M | $63M | $78M | · | $94M | $85M | |
| Market Cap | $177M | · | $239M | $269M | $265M | · | $403M | $378M | $357M | · | $475M | $590M | $631M | · | $687M | $610M | |
| Enterprise Value | $416M | · | $465M | $483M | $471M | · | $599M | $530M | $503M | · | $559M | $681M | $749M | · | $865M | $805M | |
| P/E | -7.7 | · | -11.5 | -15.1 | -31.9 | · | 68.5 | 29.9 | 17.2 | · | 10.7 | 9.5 | 8.3 | · | 7.4 | 7.3 | |
| P/S | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.6 | 0.7 | · | 0.8 | 0.8 | |
| P/B | 0.8 | · | 1.0 | 1.1 | 1.0 | · | 1.3 | 1.2 | 1.1 | · | 1.5 | 1.9 | 2.1 | · | 2.4 | 2.3 | |
| P / Tangible Book | 0.8 | · | 1.0 | 1.1 | 1.0 | · | 1.3 | 1.2 | 1.1 | · | 1.5 | 1.9 | 2.1 | · | 2.4 | 2.3 | |
| P / Cash Flow | -65.8 | · | · | · | 53.0 | · | · | · | 37.3 | · | · | · | 18.5 | · | · | · | |
| P / FCF | -10.4 | · | · | · | -38.9 | · | · | · | -29.2 | · | · | · | 22.5 | · | · | · | |
| EV / EBITDA | -1536.3 | · | -81.5 | -43.7 | -51.3 | · | 259.6 | -751.7 | -743.0 | · | 63.2 | 49.4 | 88.1 | · | 24.4 | 21.9 | |
| EV / FCF | -24.4 | · | · | · | -69.2 | · | · | · | -41.1 | · | · | · | 26.6 | · | · | · | |
| EV / Revenue | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 0.7 | 0.6 | · | 0.6 | 0.7 | 0.8 | · | 1.0 | 1.0 | |
| Earnings Yield | -13.0% | · | -8.7% | -6.6% | -3.1% | · | 1.5% | 3.3% | 5.8% | · | 9.4% | 10.5% | 12.1% | · | 13.4% | 13.7% |
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 | $598M | $715M | $811M | $947M | $707M |
| Biên lợi nhuận hoạt động % | -10.7% | -5.1% | — | 13.1% | 14.2% |
| Thu nhập ròng | $-53M | $-32M | $18M | $91M | $77M |
| EPS pha loãng | $-2.48 | $-1.45 | $0.83 | $4.04 | $3.35 |
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 | 1.6 | 1.2 | — | 0.9 | 1.0 |
| Tỷ số thanh toán hiện hành | 1.2 | 1.8 | — | 2.0 | 1.8 |
| Tỷ lệ thanh toán nhanh | 1.1 | 1.6 | — | 1.8 | 1.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-23M | $-82M | — | $103M | $83M |
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.