PESI Perma-Fix Environmental Services, Inc. - Common Stock
$8,77
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 7, 2026
Phạm vi 52 tuần
$8–$16
9% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$17
+94% upside
P/E (TTM)
-16.8
ROE
-25.8%
Biên lợi nhuận ròng
-2147.0%
PESI Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$8.77
Vốn Hóa
$233M
P/E (TTM)
-16.8
EPS (TTM)
$-0.75
Doanh thu (TTM)
$642.0K
Tỷ suất cổ tức
—
ROE
-25.8%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$8 – $17
PESI 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
$642.0K
2016-12-31
→
2025-12-31
EPS
$-0.75
2016-12-31
→
2025-12-31
Dòng tiền tự do
$-15M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-2147.0%
2016-12-31
→
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
PESI
Trung vị ngành
P/E (TTM)
-16.8
33.6
P/S (TTM)
363.2
2.2
P/B
4.7
1.8
EV / EBITDA
-22.4
—
Price / FCF (Giá / FCF)
-15.1
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
PESI
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
930.4%
30.0%
Operating Margin (Biên lợi nhuận hoạt động)
-1827.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-2147.0%
-8.9%
ROA
-14.9%
-7.4%
ROE
-25.8%
-19.4%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
PESI
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
81.2
Current Ratio (Tỷ số thanh toán hiện hành)
1.6
1.4
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.0
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
PESI
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-98.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-79.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-63.3%
—
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
PESI
Trung vị ngành
PESI 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
1 nhà phân tích · 2026-05-18
Thấp
$17.00
Cao
$17.00
Mục tiêu trung vị
$17.00
+93,8%
Mục tiêu trung bình
$17.00
+93,8%
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
-0.08%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.40 | $-0.24 | -0.16% |
| Ngày 31 tháng 12 năm 2025 | $-0.31 | $-0.09 | -0.22% |
| Ngày 30 tháng 9 năm 2025 | $-0.10 | $-0.12 | 0.02% |
| Ngày 30 tháng 6 năm 2025 | $-0.15 | $-0.14 | -0.01% |
| Ngày 31 tháng 3 năm 2025 | $-0.19 | $-0.14 | -0.05% |
| Ngày 31 tháng 12 năm 2024 | $-0.22 | $-0.12 | -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 |
|---|---|---|---|---|---|---|
| PESI | $233M | -16.8 | -98.9% | -2147.0% | -25.8% | 930.4% |
| CWST | — | 816.2 | 17.9% | 0.43% | 0.50% | — |
| ABM | $2.59B | 16.6 | 4.6% | 1.9% | 9.1% | — |
| NVRI | — | -8.6 | -4.4% | — | — | — |
| BV | $1.27B | 103.1 | -3.4% | 2.1% | 4.4% | 23.3% |
| BEEP | $101M | — | -5.2% | -61.1% | -13.8% | — |
| LNZA | — | — | — | — | — | — |
| TISI | $64M | -1.2 | 5.2% | -5.5% | 207.6% | 25.9% |
| FTEK | $48M | -19.5 | 6.1% | -8.7% | -5.8% | 46.4% |
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 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $642.0K | $59M | $90M | $71M | $61M | $97M | $60M | $36M | $50M | $4M | $62M | $57M | |
| Cost of Revenue | $56M | $59M | $73M | $61M | $65M | $90M | $58M | $41M | $41M | $44M | $48M | $45M | |
| Gross Profit | $6M | $2.0K | $16M | $10M | $7M | $16M | $16M | $8M | $9M | $7M | $14M | $12M | |
| R&D Expense | $1M | $1M | $561.0K | $336.0K | $746.0K | $762.0K | $750.0K | $1M | $2M | $2M | $2M | $1M | |
| SG&A Expense | $16M | $14M | $15M | $15M | $13M | $12M | $12M | $11M | $11M | $11M | $11M | $12M | |
| Operating Income | $-12M | $-16M | $756.0K | $-5M | $-7M | $3M | $3M | $-4M | $-5M | $-16M | $1M | $-2M | |
| Interest Expense | $461.0K | $473.0K | $323.0K | $175.0K | $247.0K | $398.0K | $432.0K | $251.0K | $315.0K | $489.0K | $489.0K | $616.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | $110.0K | $53.0K | $27.0K | |
| Other Non-op | $261.0K | $166.0K | $-11.0K | $2M | $-86.0K | $211.0K | $223.0K | $-8.0K | $123.0K | $22.0K | $11.0K | $-51.0K | |
| Pretax Income | $-11M | $-15M | $935.0K | $-4M | $-3M | $3M | $3M | $-2M | $-5M | $-16M | $480.0K | $-3M | |
| Income Tax | · | $4M | $17.0K | $-378.0K | $-4M | $-189.0K | $157.0K | $-936.0K | $1M | $-3M | $543.0K | $417.0K | |
| Net Income | $-14M | $-20M | $485.0K | $-4M | $835.0K | $3M | $2M | $-1M | $-4M | $-13M | $-1M | $-1M | |
| EPS (Basic) | $-0.75 | $-1.33 | $0.04 | $-0.29 | $0.07 | $0.24 | $0.19 | $-0.12 | $-0.31 | $-1.15 | $-0.09 | $-0.11 | |
| EPS (Diluted) | $-0.75 | $-1.33 | $0.04 | $-0.29 | $0.07 | $0.23 | $0.19 | $-0.12 | $-0.31 | $-1.15 | $-0.09 | $-0.11 | |
| Shares (Basic) | 18,464,000 | 15,072,000 | 13,506,000 | 13,280,000 | 12,433,000 | 12,139 | 12,046 | 11,855,000 | 11,706,000 | 11,608,000 | 11,516,000 | 11,443,000 | |
| Shares (Diluted) | 18,464,000 | 15,072,000 | 13,739,000 | 13,280,000 | 12,673,000 | 12,347 | 12,060 | 11,855,000 | 11,706,000 | 11,608,000 | 11,552,000 | 11,443,000 | |
| EBITDA | $-10M | $-14M | $3M | $-3M | $-5M | $5M | $4M | $-2M | $-933.0K | $-12M | $5M | $3M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $12M | $29M | $8M | $2M | $4M | $8M | $390.0K | $810.0K | $1M | $163.0K | $1M | $4M | |
| Receivables | $11M | $12M | $10M | $9M | $11M | $10M | $13M | $8M | $8M | $9M | $10M | $8M | |
| Inventory | $2M | $1M | $1M | $814.0K | $680.0K | $610.0K | $487.0K | $449.0K | $393.0K | $370.0K | $377.0K | $498.0K | |
| Prepaid Expense | $3M | $3M | $4M | $5M | $4M | $4M | $3M | $3M | $3M | $2M | · | · | |
| Current Assets | $36M | $50M | $31M | $24M | $30M | $37M | $25M | $15M | $17M | $15M | $20M | $23M | |
| PP&E (Net) | $25M | $21M | $19M | $19M | $19M | $18M | $17M | $16M | $15M | $17M | $20M | $23M | |
| PP&E (Gross) | $58M | $53M | $50M | $48M | $48M | $46M | $43M | $42M | $71M | $70M | $70M | $70M | |
| Accum. Depreciation | $33M | $32M | $31M | $29M | $29M | $28M | $27M | $27M | $56M | $53M | $50M | $47M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Intangibles | $362.0K | · | · | $629.0K | $894.0K | $875.0K | $9M | $8M | $8M | $8M | $17M | $2.7K | |
| Other Non-current Assets | $1M | $461.0K | $370.0K | $438.0K | $809.0K | $890.0K | $989.0K | $1M | $1M | $1M | $1M | $1M | |
| Total Assets | $88M | $97M | $79M | $71M | $77M | $79M | $67M | $57M | $60M | $65M | $83M | $88M | |
| Accounts Payable | $7M | $6M | $10M | $10M | $12M | $15M | $9M | $5M | $4M | $4M | $6M | $5M | |
| Accrued Liabilities | $5M | $5M | $7M | $5M | $5M | $6M | $6M | $5M | $5M | $4M | $4M | $5M | |
| Current Liabilities | $23M | $22M | $26M | $23M | $26M | $33M | $25M | $22M | $20M | $17M | $17M | $22M | |
| Capital Leases | $1M | $1M | $2M | $2M | $2M | $2M | $2M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | $471.0K | $590.0K | $586.0K | $2M | $2M | $5M | $5M | |
| Other Non-current Liabilities | · | · | · | · | · | $626.0K | · | $255.0K | $1M | $931.0K | $867.0K | $803.0K | |
| Total Liabilities | $38M | $35M | $39M | $33M | $37M | $46M | $37M | $31M | $31M | $33M | $37M | $42M | |
| Long-term Debt | $2M | $2M | $3M | $1M | $993.0K | $7M | $4M | $3M | $4M | $9M | $10M | $11M | |
| Total Debt | $2M | $2M | $3M | $1M | $993.0K | $7M | $4M | $3M | $4M | $9M | $10M | $11M | |
| Common Stock | $18.0K | $18.0K | $14.0K | $13.0K | $13.0K | $12.0K | $12.0K | $12.0K | $12.0K | $11.0K | $11.0K | $11.0K | |
| Paid-in Capital | $161M | $160M | $117M | $115M | $114M | $109M | $108M | $108M | $106M | $106M | $106M | $105M | |
| Retained Earnings | $-111M | $-97M | $-77M | $-77M | $-74M | $-74M | $-77M | $-80M | $-78M | $-74M | $-61M | $-60M | |
| Treasury Stock | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | |
| Stockholders' Equity | $50M | $62M | $39M | $38M | $41M | $32M | $31M | $28M | $28M | $32M | $45M | $45M | |
| Liabilities + Equity | $88M | $97M | $79M | $71M | $77M | $79M | $67M | $57M | $60M | $65M | $83M | $88M | |
| Shares Outstanding | 18,518,181 | 18,377,237 | 13,646,559 | 13,324,756 | 13,214,910 | 12,153,897 | 12,115,878 | 11,936,573 | 11,730,981 | 11,669,383 | 11,543,590 | 11,468,843 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $3M | $2M | $2M | $2M | $1M | $1M | $4M | $4M | $4M | $4M | |
| Stock-based Comp | $818.0K | $656.0K | $548.0K | $408.0K | $250.0K | $236.0K | $179.0K | $198.0K | · | · | · | · | |
| Deferred Tax | · | $4M | $-66.0K | $-390.0K | $-4M | $-119.0K | $4.0K | $-1M | $-668.0K | $-3M | $418.0K | $539.0K | |
| Amort. of Intangibles | $57.0K | $117.0K | $198.0K | $237.0K | $211.0K | $239.0K | $7.0K | $55.0K | $55.0K | $55.0K | $471.0K | $638.0K | |
| Other Non-cash | $455.0K | $-2M | $3M | $1M | $-6M | $3M | $-9M | $3M | $987.0K | $12M | $-4M | $-5M | |
| Operating Cash Flow | $-11M | $-15M | $6M | $-553.0K | $-7M | $7M | $-5M | $2M | $442.0K | $104.0K | $-1M | $-1M | |
| CapEx | $5M | $3M | $2M | $1M | $2M | $2M | $2M | $1M | $439.0K | $436.0K | $623.0K | $464.0K | |
| Investing Cash Flow | $-5M | $-4M | $-2M | $-997.0K | $-2M | $-2M | $-1M | $-1M | $-340.0K | $-415.0K | $-492.0K | $7M | |
| Debt Issued | · | · | $2M | $524.0K | · | $6M | $2M | · | · | · | · | · | |
| Net Debt Issued | $-631.0K | $-832.0K | $2M | $22.0K | $-440.0K | $3M | $1M | $-1M | $-1M | $-2M | $-2M | $-2M | |
| Stock Issued | · | $42M | · | $-61.0K | $6M | · | · | $36.0K | · | $156.0K | $10.0K | $7.0K | |
| Net Stock Activity | · | $42M | · | $-61.0K | $6M | · | · | $36.0K | · | $156.0K | $10.0K | $7.0K | |
| Financing Cash Flow | $-981.0K | $41M | $2M | $-921.0K | $5M | $2M | $992.0K | $-580.0K | $-5M | · | $-490.0K | $-2M | |
| Net Change in Cash | $-17M | $22M | $6M | $-2M | $-3M | $8M | $-5M | $42.0K | $-5M | $-1M | $-2M | $3M | |
| Taxes Paid | · | $53.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-15M | $-18M | $4M | $-2M | $-8M | $6M | $-6M | $528.0K | $3.0K | $-332.0K | $-2M | $-2M | |
| Levered FCF | · | $-19M | $4M | $-2M | $-8M | $5M | $-7M | $160.1K | $-228.1K | $-730.9K | $-2M | $-3M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 930.4% | 0.00% | 18.2% | 16.0% | 11.2% | 16.5% | 26.0% | 17.1% | 136.6% | 13.8% | 23.0% | 20.9% | |
| Operating Margin | -1827.9% | -26.5% | 0.84% | -9.0% | -11.1% | 3.5% | 5.0% | -7.3% | -75.0% | -30.8% | 1.8% | -3.0% | |
| Net Margin | -2147.0% | -33.8% | 0.54% | -6.4% | 1.4% | 3.0% | 3.9% | -2.9% | -58.3% | -26.2% | -1.7% | -2.1% | |
| Pretax Margin | -1661.2% | -25.6% | 1.0% | -6.0% | -4.6% | 3.1% | 4.8% | -4.1% | -76.4% | -31.7% | 0.77% | -4.5% | |
| EBITDA Margin | -1553.9% | -23.5% | 3.7% | -5.5% | -8.4% | 5.1% | 7.2% | -4.3% | -14.8% | -22.7% | 7.8% | 4.4% | |
| ROA | -14.9% | -22.7% | 0.65% | -5.1% | 1.1% | 3.9% | 3.7% | -2.4% | -5.9% | -18.1% | -1.2% | -1.4% | |
| ROE | -25.8% | -38.1% | 1.2% | -10.0% | 2.1% | 8.8% | 7.9% | -5.1% | -12.3% | -35.2% | -2.4% | -2.8% | |
| ROIC | · | -31.3% | 1.8% | -12.5% | 6.3% | 8.6% | 8.1% | -17.1% | -10.8% | -31.9% | -0.27% | -3.6% |
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 | 1.6 | 2.3 | 1.2 | 1.0 | 1.2 | 1.1 | 1.0 | 0.7 | 0.9 | 0.9 | 1.2 | 1.0 | |
| Quick Ratio | 1.0 | 1.8 | 0.7 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | |
| Debt / Equity | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | |
| LT Debt / Equity | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | |
| Interest Coverage | -25.5 | -33.2 | 2.3 | -30.8 | -27.4 | 8.4 | 6.9 | -14.4 | -15.0 | -32.3 | 2.3 | -2.8 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.7 | 1.2 | 0.8 | 0.8 | 1.3 | 1.0 | 0.8 | 0.1 | 0.7 | 0.7 | 0.6 | |
| Inventory Turnover | 38.2 | 47.2 | 74.5 | 81.6 | 101.3 | 163.2 | 123.7 | 97.6 | 107.9 | 118.2 | 109.8 | 88.7 | |
| Receivables Turnover | 0.1 | 5.8 | 7.2 | 5.8 | 5.8 | 8.5 | 5.7 | 6.3 | 0.8 | 5.6 | 7.0 | 6.9 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -98.9% | -34.1% | 27.1% | 16.1% | -37.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -79.1% | -0.94% | -2.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -63.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -69.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | -44.2% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -70.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | -44.6% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $642.0K | $59M | $90M | $71M | $61M | $97M | $60M | $36M | $50M | $4M | $62M | $57M | |
| Net Income TTM | $-14M | $-20M | $485.0K | $-4M | $835.0K | $3M | $2M | $-1M | $-4M | $-13M | $-1M | $-1M | |
| Market Cap | $233M | $203M | $107M | $47M | $84M | $73M | $110M | $28M | $43M | $46M | $43M | $50M | |
| Enterprise Value | $223M | $177M | $103M | $46M | $80M | $71M | $114M | $31M | $46M | $54M | $51M | $58M | |
| P/E | -16.8 | -8.3 | 196.5 | -12.2 | 90.4 | 26.0 | 47.9 | -19.6 | -11.8 | -3.4 | -41.3 | -39.5 | |
| P/S | 363.2 | 3.4 | 1.2 | 0.7 | 1.4 | 0.8 | 1.8 | 0.8 | 0.9 | 10.3 | 0.7 | 0.9 | |
| P/B | 4.7 | 3.3 | 2.7 | 1.3 | 2.1 | 2.1 | 3.6 | 1.0 | 1.5 | 1.4 | 1.0 | 1.1 | |
| P / Tangible Book | 4.7 | 3.3 | 2.7 | 1.3 | 2.1 | 2.3 | · | · | · | · | · | · | |
| P / Cash Flow | -21.7 | -13.8 | 17.4 | -85.1 | -12.2 | 9.8 | -23.5 | 14.3 | 96.9 | 437.6 | -37.1 | -34.8 | |
| P / FCF | -15.1 | -11.2 | 24.2 | -29.8 | -9.9 | 12.8 | -17.7 | 53.1 | 14272.7 | -137.1 | -24.1 | -26.3 | |
| EV / EBITDA | -22.4 | -12.7 | 30.8 | -14.1 | -15.8 | 14.5 | 26.4 | -14.2 | -48.9 | -4.7 | 10.6 | 22.8 | |
| EV / FCF | -14.4 | -9.7 | 23.1 | -29.3 | -9.5 | 12.6 | -18.3 | 57.8 | 15200.7 | -163.2 | -28.9 | -30.4 | |
| EV / Revenue | 347.7 | 3.0 | 1.1 | 0.7 | 1.3 | 0.7 | 1.9 | 0.8 | 0.9 | 12.3 | 0.8 | 1.0 | |
| Earnings Yield | -6.0% | -12.0% | 0.51% | -8.2% | 1.1% | 3.9% | 2.1% | -5.1% | -8.5% | -29.5% | -2.4% | -2.5% |
Báo cáo kết quả hoạt động kinh doanh 16
| 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 | $11M | $-45M | $17M | $15M | $14M | · | $17M | $14M | $14M | $23M | $22M | $25M | $20M | $17M | $18M | $19M | |
| Cost of Revenue | $14M | $15M | $15M | $13M | $13M | $14M | $15M | $15M | $14M | $18M | $17M | $21M | $17M | $15M | $15M | $17M | |
| Gross Profit | $-3M | $1M | $3M | $2M | $657.0K | $594.0K | $1M | $-1M | $-620.0K | $4M | $5M | $5M | $3M | $2M | $3M | $3M | |
| R&D Expense | $303.0K | $254.0K | $342.0K | $312.0K | $383.0K | $300.0K | $303.0K | $273.0K | $296.0K | $221.0K | $120.0K | $121.0K | $99.0K | $91.0K | $69.0K | $80.0K | |
| SG&A Expense | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | |
| Operating Income | $-7M | $-3M | $-2M | $-3M | $-4M | $-4M | $-3M | $-5M | $-4M | $-8.0K | $496.0K | $844.0K | $-576.0K | $-2M | $-928.0K | $-880.0K | |
| Interest Expense | $59.0K | $109.0K | $116.0K | $124.0K | $112.0K | $127.0K | $121.0K | $109.0K | $116.0K | $134.0K | $89.0K | $47.0K | $53.0K | $52.0K | $47.0K | $41.0K | |
| Other Non-op | $8.0K | $91.0K | $-18.0K | $155.0K | $33.0K | $105.0K | $59.0K | $1.0K | $1.0K | $0 | $-17.0K | $6.0K | · | $-15.0K | $2M | $-3.0K | |
| Pretax Income | $-7M | $-3M | $-2M | $-3M | $-4M | $-3M | $-2M | $-5M | $-4M | $6.0K | $500.0K | $951.0K | $-522.0K | $-2M | $1M | $-910.0K | |
| Income Tax | · | · | · | · | · | $135.0K | $6M | $-1M | $-956.0K | $-465.0K | $254.0K | $432.0K | $-204.0K | $-231.0K | $179.0K | $347.0K | |
| Net Income | $-7M | $-6M | $-2M | $-3M | $-4M | $-3M | $-9M | $-4M | $-4M | $81.0K | $341.0K | $474.0K | $-411.0K | $-2M | $664.0K | $-1M | |
| EPS (Basic) | $-0.40 | $-0.31 | $-0.10 | $-0.15 | $-0.19 | $-0.23 | $-0.57 | $-0.27 | $-0.26 | $0.00 | $0.03 | $0.04 | $-0.03 | $-0.13 | $0.05 | $-0.11 | |
| EPS (Diluted) | $-0.40 | $-0.31 | $-0.10 | $-0.15 | $-0.19 | $-0.23 | $-0.57 | $-0.27 | $-0.26 | $0.02 | $0.02 | $0.03 | $-0.03 | $-0.13 | $0.05 | $-0.11 | |
| Shares (Basic) | 18,542,000 | -36,880,000 | 18,472,000 | 18,448,000 | 18,424,000 | -29,000,000 | 15,803,000 | 14,593,000 | 13,676,000 | -26,894,000 | 13,568,000 | 13,474,000 | 13,358,000 | -26,515,000 | 13,297,000 | 13,264,000 | |
| Shares (Diluted) | 18,542,000 | -36,880,000 | 18,472,000 | 18,448,000 | 18,424,000 | -29,000,000 | 15,803,000 | 14,593,000 | 13,676,000 | -27,446,000 | 13,979,000 | 13,848,000 | 13,358,000 | -26,665,000 | 13,447,000 | 13,264,000 | |
| EBITDA | $-7M | · | $-1M | $-2M | $-3M | · | $-3M | $-5M | $-4M | · | $496.0K | $844.0K | $171.0K | · | $-928.0K | $-880.0K |
Bảng cân đối kế toán 25
| 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 | $7M | $12M | $16M | $23M | $26M | $29M | $11M | $18M | $2M | $8M | $2M | $5M | $2M | $2M | $2M | $163.0K | |
| Receivables | $9M | $11M | $12M | $9M | $9M | $12M | $9M | $6M | $9M | $10M | $15M | $12M | $11M | $9M | $10M | $13M | |
| Inventory | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $965.0K | $1M | $1M | $1M | $1M | $1M | $814.0K | $1M | $1M | |
| Prepaid Expense | $4M | $3M | $4M | $3M | $4M | $3M | $4M | $3M | $4M | $4M | $5M | $3M | $4M | $5M | $6M | $3M | |
| Current Assets | $29M | $36M | $42M | $42M | $45M | $50M | $32M | $35M | $25M | $31M | $32M | $28M | $25M | $24M | $25M | $24M | |
| PP&E (Net) | $25M | $25M | $23M | $22M | $21M | $21M | $20M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $20M | $19M | |
| PP&E (Gross) | $58M | $58M | $55M | $54M | $53M | $53M | $52M | $50M | $50M | $50M | $49M | $49M | $48M | $48M | $49M | $49M | |
| Accum. Depreciation | $33M | $33M | $33M | $32M | $32M | $32M | $32M | $31M | $31M | $31M | $31M | $30M | $29M | $29M | $30M | $30M | |
| Intangibles | $503.0K | · | · | · | · | · | $133.0K | $155.0K | · | · | $477.0K | $529.0K | $567.0K | · | $719.0K | $814.0K | |
| Other Non-current Assets | $1M | $1M | $585.0K | $624.0K | $505.0K | $461.0K | $381.0K | $339.0K | $351.0K | $370.0K | $383.0K | $405.0K | $421.0K | $438.0K | $448.0K | $442.0K | |
| Total Assets | $82M | $88M | $91M | $90M | $93M | $97M | $78M | $87M | $74M | $79M | $80M | $75M | $73M | $71M | $73M | $71M | |
| Accounts Payable | $7M | $7M | $6M | $5M | $7M | $6M | $8M | $9M | $8M | $10M | $10M | $14M | $12M | $10M | $10M | $11M | |
| Accrued Liabilities | $6M | $5M | $6M | $5M | $5M | $5M | $6M | $4M | $6M | $7M | $7M | $4M | $5M | $5M | $6M | $5M | |
| Current Liabilities | $24M | $23M | $24M | $21M | $21M | $22M | $23M | $23M | $25M | $26M | $27M | $26M | $25M | $23M | $24M | $23M | |
| Capital Leases | $995.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | |
| Total Liabilities | $39M | $38M | $36M | $33M | $34M | $35M | $36M | $36M | $38M | $39M | $41M | $36M | $35M | $33M | $34M | $33M | |
| Long-term Debt | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $772.0K | $889.0K | $1M | $1M | $1M | |
| Total Debt | $2M | · | $2M | $2M | $2M | · | $2M | $2M | $3M | · | $3M | $772.0K | $889.0K | · | $1M | $1M | |
| Common Stock | $18.0K | $18.0K | $18.0K | $18.0K | $18.0K | $18.0K | $16.0K | $16.0K | $14.0K | $14.0K | $14.0K | $14.0K | $13.0K | $13.0K | $13.0K | $13.0K | |
| Paid-in Capital | $161M | $161M | $161M | $160M | $160M | $160M | $136M | $136M | $117M | $117M | $116M | $116M | $115M | $115M | $115M | $115M | |
| Retained Earnings | $-118M | $-111M | $-105M | $-103M | $-101M | $-97M | $-93M | $-84M | $-81M | $-77M | $-77M | $-77M | $-78M | $-77M | $-76M | $-76M | |
| Treasury Stock | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | $88.0K | |
| Stockholders' Equity | $43M | $50M | $55M | $57M | $59M | $62M | $42M | $51M | $36M | $39M | $39M | $38M | $37M | $38M | $39M | $38M | |
| Liabilities + Equity | $82M | $88M | $91M | $90M | $93M | $97M | $78M | $87M | $74M | $79M | $80M | $75M | $73M | $71M | $73M | $71M | |
| Shares Outstanding | 18,547,539 | 18,518,181 | 18,477,401 | 18,452,227 | 18,428,393 | 18,377,237 | 15,809,404 | 15,788,386 | 13,722,938 | 13,646,559 | 13,581,291 | 13,555,101 | 13,389,794 | 13,324,756 | 13,298,108 | 13,272,623 |
Dòng tiền 15
| 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 | $490.0K | $460.0K | $426.0K | $437.0K | $436.0K | $469.0K | $433.0K | $430.0K | $431.0K | $444.0K | $685.0K | $692.0K | $747.0K | $676.0K | $497.0K | $480.0K | |
| Stock-based Comp | $216.0K | $221.0K | $215.0K | $186.0K | $196.0K | $190.0K | $182.0K | $132.0K | $152.0K | $156.0K | $149.0K | $125.0K | $118.0K | $98.0K | $105.0K | $103.0K | |
| Deferred Tax | · | · | · | · | · | $148.0K | $6M | $-1M | $-956.0K | $-548.0K | $254.0K | $432.0K | $-204.0K | $-243.0K | $179.0K | $347.0K | |
| Amort. of Intangibles | $17.0K | $16.0K | $13.0K | $13.0K | $15.0K | $47.0K | $22.0K | $23.0K | $25.0K | $33.0K | $55.0K | $55.0K | $55.0K | $61.0K | $65.0K | $55.0K | |
| Other Non-cash | $3M | · | · | · | $837.0K | · | · | · | $-658.0K | · | · | · | $1M | · | · | · | |
| Operating Cash Flow | $-4M | $-2M | $-5M | $-2M | $-2M | $-3M | $-5M | $-1M | $-5M | $6M | $-4M | $3M | $2M | $340.0K | $2M | $-3M | |
| CapEx | $859.0K | $2M | $1M | $909.0K | $523.0K | $1M | $1M | $597.0K | $244.0K | $328.0K | $339.0K | $298.0K | $748.0K | $77.0K | $189.0K | $412.0K | |
| Investing Cash Flow | $-965.0K | $-2M | $-1M | $-903.0K | $-586.0K | $-1M | $-2M | $-1M | $-318.0K | $-603.0K | $-388.0K | $-299.0K | $-748.0K | $-75.0K | $-189.0K | $-412.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | $0 | · | |
| Net Debt Issued | $-162.0K | · | · | · | $-157.0K | · | · | · | $-259.0K | · | · | · | $-137.0K | · | · | · | |
| Stock Issued | · | · | · | · | · | $23M | $-141.0K | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-227.0K | $-149.0K | $-206.0K | $-230.0K | $-396.0K | $23M | $-322.0K | $18M | $-125.0K | $-194.0K | $2M | $-86.0K | $-204.0K | $-227.0K | $-250.0K | $-255.0K | |
| Net Change in Cash | $-5M | $-5M | $-6M | $-3M | $-3M | $19M | $-7M | $16M | $-5M | $6M | $-3M | $2M | $612.0K | $38.0K | $2M | $-4M | |
| Free Cash Flow | $-5M | · | · | · | $-3M | · | · | · | $-5M | · | · | · | $816.0K | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-5M | · | · | · | $783.7K | · | · | · |
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 | -25.9% | · | 14.6% | 10.6% | 4.7% | · | 7.9% | -9.3% | -4.5% | · | 20.8% | 18.0% | 15.0% | · | 16.6% | 14.8% | |
| Operating Margin | -67.3% | · | -10.7% | -19.8% | -26.8% | · | -15.5% | -36.0% | -32.8% | · | 2.3% | 3.4% | -2.9% | · | -5.0% | -4.5% | |
| Net Margin | -67.3% | · | -10.5% | -18.6% | -25.7% | · | -53.4% | -28.2% | -26.1% | · | 1.6% | 1.9% | -2.0% | · | 3.6% | -7.4% | |
| Pretax Margin | -66.3% | · | -10.1% | -17.7% | -25.1% | · | -14.2% | -35.4% | -32.4% | · | 2.3% | 3.8% | -2.6% | · | 5.4% | -4.7% | |
| EBITDA Margin | -62.8% | · | -8.3% | -16.8% | -23.7% | · | -15.5% | -36.0% | -29.6% | · | 2.3% | 3.4% | 0.85% | · | -5.0% | -4.5% | |
| ROA | -8.6% | · | -2.2% | -3.1% | -4.3% | · | -11.4% | -4.9% | -4.9% | · | 0.45% | 0.65% | -0.57% | · | 0.89% | -2.1% | |
| ROE | -14.7% | · | -3.8% | -5.0% | -7.5% | · | -22.1% | -8.9% | -9.7% | · | 0.88% | 1.2% | -1.1% | · | 1.6% | -3.9% | |
| ROIC | · | · | · | · | · | · | -21.4% | -7.2% | -9.0% | · | 0.58% | 1.2% | -0.92% | · | -1.9% | -3.1% |
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 | 2.0 | 2.2 | · | 1.4 | 1.6 | 1.0 | · | 1.2 | 1.1 | 1.0 | · | 1.1 | 1.0 | |
| Quick Ratio | 0.7 | · | 1.2 | 1.5 | 1.7 | · | 0.9 | 1.1 | 0.4 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.6 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | -126.8 | · | -16.1 | -23.3 | -33.4 | · | -21.5 | -46.2 | -38.4 | · | 5.6 | 18.0 | -10.9 | · | -19.7 | -21.5 |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.3 | |
| Inventory Turnover | 8.7 | · | 13.3 | 11.0 | 11.1 | · | 14.3 | 15.3 | 13.1 | · | 16.6 | 20.1 | 16.6 | · | 19.3 | 19.3 | |
| Receivables Turnover | 1.2 | · | 1.7 | 1.9 | 1.5 | · | 1.4 | 1.5 | 1.4 | · | 1.7 | 2.0 | 1.9 | · | 1.7 | 1.8 |
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 | $57M | · | $63M | $59M | $58M | · | $66M | $75M | $81M | · | $85M | $83M | $74M | · | $70M | $67M | |
| Net Income TTM | $-16M | · | $-17M | $-19M | $-20M | · | $-16M | $-7M | $-3M | · | $1M | $-718.0K | $-3M | · | $-722.0K | $2M | |
| Market Cap | $198M | · | $187M | $194M | $134M | · | $194M | $160M | $163M | · | $142M | $149M | $158M | · | $60M | $69M | |
| Enterprise Value | $193M | · | $172M | $174M | $110M | · | $186M | $144M | $163M | · | $143M | $145M | $156M | · | $59M | $70M | |
| P/E | -12.7 | · | -10.0 | -8.9 | -5.6 | · | -11.4 | -21.1 | -49.5 | · | 149.3 | -183.0 | -62.0 | · | -89.6 | 37.1 | |
| P/S | 3.5 | · | 3.0 | 3.3 | 2.3 | · | 2.9 | 2.1 | 2.0 | · | 1.7 | 1.8 | 2.1 | · | 0.9 | 1.0 | |
| P/B | 4.6 | · | 3.4 | 3.4 | 2.3 | · | 4.6 | 3.1 | 4.5 | · | 3.7 | 3.9 | 4.2 | · | 1.5 | 1.8 | |
| P / Tangible Book | 4.7 | · | 3.4 | 3.4 | 2.3 | · | 4.6 | 3.1 | 4.5 | · | 3.7 | 3.9 | 4.3 | · | 1.6 | 1.8 | |
| P / Cash Flow | -52.4 | · | · | · | -63.7 | · | · | · | -35.5 | · | · | · | 100.9 | · | · | · | |
| P / FCF | -42.7 | · | · | · | -51.0 | · | · | · | -33.7 | · | · | · | 193.3 | · | · | · | |
| EV / EBITDA | -27.7 | · | -119.0 | -70.6 | -33.5 | · | -71.5 | -28.6 | -40.5 | · | 288.2 | 171.6 | 913.5 | · | -63.4 | -79.6 | |
| EV / FCF | -41.7 | · | · | · | -42.0 | · | · | · | -33.8 | · | · | · | 191.4 | · | · | · | |
| EV / Revenue | 3.4 | · | 2.7 | 2.9 | 1.9 | · | 2.8 | 1.9 | 2.0 | · | 1.7 | 1.7 | 2.1 | · | 0.8 | 1.0 | |
| Earnings Yield | -7.9% | · | -10.0% | -11.2% | -17.7% | · | -8.8% | -4.7% | -2.0% | · | 0.67% | -0.55% | -1.6% | · | -1.1% | 2.7% |
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 | $642.0K | $59M | $90M | $71M | $61M |
| Biên lợi nhuận gộp % | 930.4% | 0.00% | 18.2% | 16.0% | 11.2% |
| Biên lợi nhuận hoạt động % | -1827.9% | -26.5% | 0.84% | -9.0% | -11.1% |
| Thu nhập ròng | $-14M | $-20M | $485.0K | $-4M | $835.0K |
| EPS pha loãng | $-0.75 | $-1.33 | $0.04 | $-0.29 | $0.07 |
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 | 0.0 | 0.1 | 0.0 | 0.0 |
| Tỷ số thanh toán hiện hành | 1.6 | 2.3 | 1.2 | 1.0 | 1.2 |
| Tỷ lệ thanh toán nhanh | 1.0 | 1.8 | 0.7 | 0.5 | 0.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-15M | $-18M | $4M | $-2M | $-8M |
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.