RIGL Rigel Pharmaceuticals, Inc. - Common Stock
$28,53
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 5, 2026
Phạm vi 52 tuần
$18–$52
30% of range
Đánh giá của nhà phân tích
STRONG BUY
12 analysts
Mục tiêu giá
$53
+86% upside
P/E (TTM)
2.2
ROE
155.1%
Biên lợi nhuận ròng
124.7%
RIGL Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$28.53
Vốn Hóa
$784M
P/E (TTM)
2.2
EPS (TTM)
$19.48
Doanh thu (TTM)
$294M
Tỷ suất cổ tức
—
ROE
155.1%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$18 – $52
RIGL 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
$294M
2016-12-31
→
2025-12-31
EPS
$19.48
2019-12-31
→
2025-12-31
Dòng tiền tự do
—
2016-12-31
→
2022-12-31
Biên lợi nhuận
124.7%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
RIGL
Trung vị ngành
P/E (TTM)
2.2
15.7
P/S (TTM)
2.7
20.1
P/B
2.0
4.1
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
RIGL
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
42.6%
—
Net Profit Margin (Biên lợi nhuận ròng)
124.7%
-242.9%
ROA
108.3%
-63.5%
ROE
155.1%
-91.3%
ROIC
96.5%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
RIGL
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
2.4
4.6
Quick Ratio (Tỷ lệ thanh toán nhanh)
2.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
RIGL
Trung vị ngành
Revenue YoY (Doanh thu YoY)
64.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
34.8%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
22.1%
—
EPS YoY
1867.7%
—
Net Income YoY (Lợi nhuận ròng YoY)
1999.1%
—
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
RIGL
Trung vị ngành
RIGL 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
12 nhà phân tích
- Mua mạnh 4 33,3%
- Mua 4 33,3%
- Giữ 4 33,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
5 nhà phân tích · 2026-05-18
Trung vị
$50.00
← Dưới tất cả các mục tiêu
$28.53
Thấp
$38.00
Cao
$81.00
Mục tiêu trung vị
$50.00
+75,3%
Mục tiêu trung bình
$53.20
+86,5%
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
0.28%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.44 | $0.70 | -0.26% |
| Ngày 31 tháng 12 năm 2025 | $1.15 | $1.27 | -0.12% |
| Ngày 30 tháng 9 năm 2025 | $1.46 | $0.87 | 0.59% |
| Ngày 30 tháng 6 năm 2025 | $3.28 | $2.63 | 0.65% |
| Ngày 31 tháng 3 năm 2025 | $0.63 | $0.09 | 0.54% |
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 |
|---|---|---|---|---|---|---|
| RIGL | $784M | 2.2 | 64.1% | 124.7% | 155.1% | — |
| MDXG | $1.00B | 21.2 | 20.0% | 11.6% | 20.5% | 82.6% |
| CABA | $220M | -1.0 | — | — | -115.5% | — |
| ALT | $400M | -3.6 | 105.0% | -214861.0% | -45.6% | — |
| CBIO | $327M | -24.2 | -86.7% | -1419.6% | -90.0% | — |
| TECX | $391M | -5.2 | — | — | -27.7% | — |
| KYTX | $568M | -2.6 | — | — | -77.4% | — |
| XOMA | $315M | 18.2 | 83.1% | 60.8% | 43.5% | — |
| STRO | $99M | -0.5 | 65.2% | -186.5% | 232.2% | — |
| PRME | $626M | -2.6 | 55.3% | -4342.4% | -221.4% | — |
| PROK | — | — | 1075.0% | -7725.2% | 6.9% | — |
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 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $294M | $179M | $117M | $120M | $149M | $109M | $59M | $45M | $4M | $20M | |
| Cost of Revenue | $20M | $19M | $7M | $2M | $1M | $895.0K | $906.0K | $287.0K | · | · | |
| R&D Expense | $33M | $23M | $25M | · | · | · | · | · | · | · | |
| SG&A Expense | $116M | $113M | $106M | $112M | $92M | $77M | $75M | $70M | $38M | $21M | |
| Operating Expenses | $169M | $155M | $137M | $176M | $162M | $138M | $128M | $117M | $84M | $90M | |
| Operating Income | $125M | $24M | $-20M | $-56M | $-12M | $-29M | $-69M | $-73M | $-80M | $-70M | |
| Interest Expense | · | $8M | $7M | $4M | $5M | $1M | $335.0K | · | · | · | |
| Interest Income | $4M | $2M | $2M | $684.0K | $47.0K | $582.0K | $3M | $2M | $892.0K | $437.0K | |
| Pretax Income | $122M | $18M | $-25M | $-59M | $-17M | $-30M | $-67M | · | · | · | |
| Income Tax | $-245M | $881.0K | $0 | · | $605.0K | · | · | $0 | $0 | $0 | |
| Net Income | $367M | $17M | $-25M | $-59M | $-18M | $-30M | $-67M | $-70M | $-78M | $-69M | |
| EPS (Basic) | $20.40 | $0.99 | $-1.44 | $-3.44 | $-0.11 | $-0.18 | $-0.40 | · | · | · | |
| EPS (Diluted) | $19.48 | $0.99 | $-1.44 | $-3.44 | $-0.11 | $-0.18 | $-0.40 | · | · | · | |
| Shares (Basic) | 17,987,000 | 17,579,000 | 17,401,000 | 17,049,000 | 170,492,000 | 168,754,000 | 167,400,000 | · | · | · | |
| Shares (Diluted) | 18,840,000 | 17,687,000 | 17,401,000 | 17,049,000 | 170,492,000 | 168,754,000 | 167,400,000 | · | · | · | |
| EBITDA | $128M | $26M | $-19M | $-55M | $-11M | $-28M | $-68M | $-72M | · | $-69M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $41M | $57M | $33M | $24M | $19M | $30M | $23M | $76M | $38M | $18M | |
| Short-term Investments | $114M | $21M | $24M | $34M | $106M | $27M | $76M | $52M | $77M | $57M | |
| Receivables | $52M | $42M | $31M | $40M | $15M | $16M | $10M | $4M | $0 | $0 | |
| Inventory | $12M | $6M | $6M | $9M | $7M | $2M | $1M | $894.0K | · | · | |
| Prepaid Expense | $22M | $10M | $6M | $8M | $7M | $14M | $9M | $3M | $2M | $1M | |
| Other Current Assets | $5M | $5M | · | · | · | · | · | · | · | · | |
| Current Assets | $240M | $135M | $99M | $116M | $154M | $89M | $119M | $137M | $117M | $76M | |
| PP&E (Net) | $30.0K | $92.0K | $165.0K | $857.0K | $2M | $3M | $2M | $1M | $875.0K | $1M | |
| PP&E (Gross) | $347.0K | $353.0K | $2M | $12M | $17M | $16M | $15M | $14M | $13M | $20M | |
| Accum. Depreciation | $317.0K | $261.0K | $2M | $11M | $15M | $14M | $13M | $13M | $12M | $19M | |
| Intangibles | $25M | $27M | $14M | $15M | · | · | · | · | · | · | |
| Other Non-current Assets | $2M | $2M | $3M | $640.0K | $974.0K | $824.0K | $696.0K | $735.0K | $803.0K | $764.0K | |
| Total Assets | $514M | $164M | $117M | $134M | $167M | $110M | $148M | $139M | $119M | $78M | |
| Accounts Payable | $7M | $3M | $7M | $23M | $4M | $4M | $4M | $6M | $3M | $6M | |
| Accrued Liabilities | · | · | · | · | $4M | $4M | $3M | · | · | · | |
| Current Liabilities | $99M | $63M | $53M | $65M | $64M | $41M | $58M | $28M | $18M | $23M | |
| Capital Leases | $395.0K | $0 | $285.0K | $972.0K | $759.0K | $11M | $19M | · | · | · | |
| Other Non-current Liabilities | $0 | $40M | $40M | $42M | $53M | $5M | $5M | · | $38.0K | $2.0K | |
| Total Liabilities | $122M | $161M | $146M | $148M | $137M | · | · | · | · | · | |
| Long-term Debt | $52M | $60M | $60M | $40M | $20M | $20M | $10M | · | · | · | |
| Common Stock | $18.0K | $18.0K | $17.0K | $174.0K | $172.0K | $169.0K | $168.0K | $167.0K | $147.0K | $100.0K | |
| Retained Earnings | $-1.02B | $-1.39B | $-1.41B | $-1.38B | $-1.32B | $-1.31B | $-1.28B | $-1.21B | $-1.14B | $-1.06B | |
| AOCI | $181.0K | $10.0K | $8.0K | $-153.0K | $-102.0K | $-4.0K | $23.0K | $-24.0K | $-82.0K | $-18.0K | |
| Stockholders' Equity | $391M | $3M | $-29M | $-14M | $30M | $34M | $54M | $110M | $101M | $55M | |
| Liabilities + Equity | $514M | $164M | $117M | $134M | $167M | $110M | $148M | $139M | $119M | $78M | |
| Shares Outstanding | 18,310,934 | 17,710,216 | 17,482,513 | 173,398,645 | 171,602,226 | 169,316,782 | 167,987,850 | 167,171,505 | 146,814,906 | 99,269,418 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $1M | $998.0K | $1M | $706.0K | $683.0K | $594.0K | $465.0K | $941.0K | |
| Stock-based Comp | $13M | $12M | $9M | $12M | $9M | $7M | $9M | $8M | $6M | $7M | |
| Deferred Tax | $-246M | $0 | $0 | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $2M | $2M | $1M | $100.0K | · | · | · | · | · | · | |
| Restructuring | · | · | · | $1M | $4M | · | · | · | · | $6M | |
| Other Non-cash | $-61M | $-635.0K | $9M | $-29M | $13M | $-30M | $16M | $3M | · | · | |
| Operating Cash Flow | $76M | $31M | $-6M | $-74M | $6M | $-52M | $-42M | $-59M | $-78M | $-76M | |
| CapEx | · | · | · | $450.0K | $627.0K | $1M | $1M | $1M | $164.0K | $804.0K | |
| Investing Cash Flow | $-92M | $4M | $-4M | $73M | $-80M | $47M | $-24M | $25M | $-19M | $25M | |
| Stock Issued | · | · | · | · | · | · | · | $67M | $114M | $24M | |
| Net Stock Activity | · | · | · | · | · | · | · | $67M | · | $30M | |
| Financing Cash Flow | $601.0K | $-12M | $18M | $7M | $63M | $13M | $11M | $72M | $118M | $25M | |
| Net Change in Cash | · | · | · | · | · | · | · | $38M | $21M | $-26M | |
| Taxes Paid | $1M | $331.0K | $81.0K | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | $-74M | $5M | $-53M | $-43M | $-60M | · | $-77M | |
| Levered FCF | · | · | · | · | $221.1K | · | · | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 42.6% | 13.5% | -17.5% | -46.2% | -8.4% | -26.7% | -116.5% | -163.3% | · | · | |
| Net Margin | 124.7% | 9.8% | -21.5% | -48.7% | -12.0% | -27.4% | -112.8% | -158.3% | · | · | |
| Pretax Margin | 41.4% | 10.2% | -21.5% | -48.7% | -11.6% | · | · | · | · | · | |
| EBITDA Margin | 43.5% | 14.7% | -16.5% | -45.4% | -7.6% | -26.0% | -115.4% | -162.0% | · | · | |
| ROA | 108.3% | 12.4% | -20.0% | -38.8% | -12.9% | -23.1% | -46.7% | -54.6% | · | · | |
| ROE | 155.1% | -308.2% | 83.0% | 350.2% | -44.8% | -70.0% | -109.0% | -66.1% | · | · | |
| ROIC | 96.5% | 700.5% | · | · | -42.6% | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 2.1 | 1.9 | 1.8 | 2.4 | 2.2 | 2.0 | 4.9 | · | 3.4 | |
| Quick Ratio | 2.1 | 1.9 | 1.6 | 1.5 | 2.2 | 1.8 | 1.9 | 4.8 | · | 3.3 | |
| Interest Coverage | · | 3.1 | -3.0 | -15.0 | -2.6 | -21.4 | -206.2 | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 1.3 | 0.9 | 0.8 | 1.1 | 0.8 | 0.4 | 0.3 | · | · | |
| Inventory Turnover | 2.2 | 3.2 | 1.0 | 0.2 | 0.3 | 0.6 | 0.8 | 0.6 | · | · | |
| Receivables Turnover | 6.3 | 5.0 | 3.3 | 4.3 | 9.5 | 8.3 | 8.4 | 21.8 | · | · |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 64.1% | 53.4% | -2.8% | -19.4% | 37.4% | · | · | · | · | · | |
| Revenue CAGR 3Y | 34.8% | 6.3% | 2.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 22.1% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 1867.7% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 1999.1% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $294M | $179M | $117M | $120M | $149M | $109M | $59M | $45M | $4M | $20M | |
| Net Income TTM | $367M | $17M | $-25M | $-59M | $-18M | $-30M | $-67M | $-70M | $-78M | $-69M | |
| Market Cap | $784M | $298M | $2.53B | $2.60B | $4.55B | $5.93B | $3.59B | $3.84B | · | $2.36B | |
| P/E | 2.2 | 17.0 | -10.1 | -4.4 | -240.9 | -194.4 | -53.5 | · | · | · | |
| P/S | 2.7 | 1.7 | 21.7 | 21.6 | 30.5 | 54.6 | 60.6 | 86.4 | · | 115.9 | |
| P/B | 2.0 | 90.6 | -88.5 | -191.0 | 149.7 | 174.2 | 66.8 | 35.0 | · | 42.9 | |
| P / Tangible Book | 2.1 | · | · | · | 149.7 | 174.2 | · | · | · | · | |
| P / Cash Flow | 10.4 | 9.5 | -441.4 | -35.3 | 773.6 | -113.6 | -86.6 | -65.4 | · | -31.1 | |
| P / FCF | · | · | · | -35.0 | 866.0 | -110.9 | -83.7 | -64.2 | · | -30.8 | |
| Earnings Yield | 45.5% | 5.9% | -9.9% | -22.9% | -0.42% | -0.51% | -1.9% | · | · | · |
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 | $59M | $70M | $69M | $102M | $53M | $58M | $55M | $37M | $30M | $36M | $28M | $27M | $26M | $51M | $22M | $30M | |
| Cost of Revenue | $5M | $6M | $5M | $5M | $4M | $6M | $8M | $3M | $2M | $4M | $1M | $1M | $977.0K | $342.0K | $250.0K | $1M | |
| R&D Expense | $12M | · | · | · | $8M | · | · | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $31M | $30M | $29M | $29M | $28M | $30M | $27M | $28M | $28M | $27M | $25M | $26M | $28M | $32M | $26M | $27M | |
| Operating Expenses | $47M | $47M | $41M | $41M | $41M | $41M | $41M | $36M | $36M | $34M | $33M | $32M | $39M | $49M | $41M | $43M | |
| Operating Income | $12M | $23M | $28M | $61M | $13M | $17M | $14M | $447.0K | $-7M | $2M | $-4M | $-5M | $-13M | $2M | $-18M | $-13M | |
| Interest Expense | · | · | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | $1M | $1M | $826.0K | $569.0K | |
| Interest Income | $1M | $1M | $1M | $753.0K | $591.0K | $522.0K | $425.0K | $552.0K | $593.0K | $678.0K | $672.0K | $529.0K | $393.0K | $429.0K | $192.0K | $42.0K | |
| Pretax Income | $12M | $23M | $28M | $60M | $12M | $15M | $12M | $-1M | $-8M | · | · | · | · | $1M | $-19M | $-13M | |
| Income Tax | $3M | $-245M | $-280.0K | $369.0K | $65.0K | $881.0K | $0 | $0 | $0 | · | · | · | · | · | $0 | $0 | |
| Net Income | $9M | $268M | $28M | $60M | $11M | $14M | $12M | $-1M | $-8M | $737.0K | $-6M | $-7M | $-14M | $1M | $-19M | $-13M | |
| EPS (Basic) | $0.47 | $14.88 | $1.55 | $3.33 | $0.64 | $0.81 | $0.71 | $-0.06 | $-0.47 | $-0.65 | $-0.33 | $-0.38 | $-0.08 | $-3.09 | $-0.11 | $-0.08 | |
| EPS (Diluted) | $0.44 | $14.11 | $1.46 | $3.28 | $0.63 | $0.82 | $0.70 | $-0.06 | $-0.47 | $-0.65 | $-0.33 | $-0.38 | $-0.08 | $-3.09 | $-0.11 | $-0.08 | |
| Shares (Basic) | 18,412,000 | -35,744,000 | 18,038,000 | 17,885,000 | 17,808,000 | -35,090,000 | 17,600,000 | 17,549,000 | 17,520,000 | -190,959,000 | 17,436,000 | 17,356,000 | 173,568,000 | -499,708,000 | 172,836,000 | 172,147,000 | |
| Shares (Diluted) | 19,686,000 | -36,647,000 | 19,156,000 | 18,162,000 | 18,169,000 | -35,030,000 | 17,648,000 | 17,549,000 | 17,520,000 | -190,959,000 | 17,436,000 | 17,356,000 | 173,568,000 | -499,708,000 | 172,836,000 | 172,147,000 | |
| EBITDA | $12M | · | $28M | $61M | $13M | · | $14M | $447.0K | $-7M | · | $-4M | $-5M | $-12M | · | $-18M | $-13M |
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 | $24M | $41M | $49M | $53M | $46M | $57M | $52M | $36M | $26M | · | $45M | $49M | $40M | · | $30M | $27M | |
| Short-term Investments | $122M | $114M | $89M | $55M | $31M | $21M | $9M | $13M | $24M | · | $17M | $16M | $18M | · | $52M | $62M | |
| Receivables | $50M | $52M | $46M | $40M | $42M | $42M | $31M | $29M | $28M | · | $24M | $21M | $29M | · | $16M | $17M | |
| Inventory | $12M | $12M | $13M | $10M | $5M | $6M | $5M | $8M | $7M | · | $6M | $11M | $11M | · | $7M | $6M | |
| Prepaid Expense | $26M | $22M | $19M | $17M | $23M | $10M | $10M | $9M | $9M | · | $3M | $5M | $8M | · | $6M | $8M | |
| Other Current Assets | $7M | $5M | $6M | $5M | $6M | $5M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $234M | $240M | $215M | $175M | $147M | $135M | $106M | $95M | $92M | · | $95M | $101M | $107M | · | $110M | $121M | |
| PP&E (Net) | · | $30.0K | $54.0K | $57.0K | $76.0K | $92.0K | $99.0K | $115.0K | $140.0K | · | $190.0K | $215.0K | $294.0K | · | $2M | $2M | |
| PP&E (Gross) | · | $347.0K | · | · | · | $353.0K | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $317.0K | · | · | · | $261.0K | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $24M | $25M | $25M | $26M | $27M | $27M | $28M | $28M | $29M | · | · | · | · | · | · | · | |
| Other Non-current Assets | $2M | $2M | $1M | $4M | $2M | $2M | $5M | $5M | $4M | · | $5M | $541.0K | $542.0K | · | $484.0K | $403.0K | |
| Total Assets | $505M | $514M | $243M | $207M | $176M | $164M | $139M | $128M | $127M | · | $115M | $117M | $124M | · | $116M | $128M | |
| Accounts Payable | $4M | $7M | $4M | $7M | $4M | $3M | $4M | $6M | $9M | · | $8M | $5M | $6M | · | $3M | $2M | |
| Current Liabilities | $89M | $99M | $94M | $87M | $67M | $63M | $54M | $59M | $73M | · | $48M | $44M | $46M | · | $47M | $55M | |
| Capital Leases | $228.0K | $395.0K | $556.0K | $714.0K | $864.0K | $0 | · | · | $100.0K | · | $466.0K | $628.0K | $802.0K | · | · | · | |
| Other Non-current Liabilities | · | $0 | · | · | $40M | $40M | $40M | $40M | $40M | · | $39M | $41M | $42M | · | $49M | $47M | |
| Total Liabilities | $105M | $122M | $125M | $125M | $157M | $161M | $154M | $158M | $158M | · | $147M | $145M | $148M | · | · | · | |
| Long-term Debt | $45M | $52M | $60M | $60M | $60M | · | $60M | $60M | $60M | · | $60M | $60M | $60M | · | $40M | $30M | |
| Common Stock | $18.0K | $18.0K | $18.0K | $18.0K | $18.0K | $18.0K | $17.0K | $17.0K | $175.0K | · | $175.0K | $175.0K | $174.0K | · | $173.0K | $173.0K | |
| Retained Earnings | $-1.01B | $-1.02B | $-1.29B | $-1.32B | $-1.38B | $-1.39B | $-1.40B | $-1.42B | $-1.42B | · | $-1.41B | $-1.40B | $-1.40B | · | $-1.38B | $-1.36B | |
| AOCI | $-128.0K | $181.0K | $96.0K | $6.0K | $-2.0K | $10.0K | $11.0K | $-9.0K | $-5.0K | · | $-15.0K | $-25.0K | $-27.0K | · | $-286.0K | $-438.0K | |
| Stockholders' Equity | $400M | $391M | $118M | $82M | $19M | $3M | $-15M | $-30M | $-32M | $-29M | $-32M | $-28M | $-24M | $-14M | $-20M | $-4M | |
| Liabilities + Equity | $505M | $514M | $243M | $207M | $176M | $164M | $139M | $128M | $127M | · | $115M | $117M | $124M | · | $116M | $128M | |
| Shares Outstanding | · | 18,310,934 | · | · | · | 17,710,216 | · | · | · | · | · | · | · | · | · | · |
Dòng tiền 10
| 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 | $597.0K | $601.0K | $603.0K | $607.0K | $604.0K | $604.0K | $611.0K | $613.0K | $400.0K | $293.0K | $292.0K | $296.0K | $357.0K | $284.0K | $240.0K | $237.0K | |
| Stock-based Comp | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $5M | $2M | $2M | $2M | $3M | $4M | $3M | $2M | |
| Amort. of Intangibles | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $500.0K | $600.0K | $600.0K | $400.0K | $200.0K | $300.0K | $300.0K | $300.0K | · | · | · | |
| Other Non-cash | $-10M | · | · | · | $-16M | · | · | · | $-2M | · | · | · | $6M | · | · | · | |
| Operating Cash Flow | $3M | $22M | $24M | $31M | $-893.0K | $15M | $22M | $302.0K | $-5M | $-6M | $-1M | $6M | $-4M | $-22M | $-13M | $-13M | |
| CapEx | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $189.0K | $-36.0K | |
| Investing Cash Flow | $-8M | $-25M | $-33M | $-23M | $-11M | $-11M | $4M | $11M | $313.0K | $-7M | $-1M | $3M | $777.0K | $19M | $10M | $21M | |
| Stock Repurchased | $4M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-11M | $-5M | $4M | $418.0K | $484.0K | $1M | $-10M | $-752.0K | $-3M | $486.0K | $-869.0K | $-373.0K | $19M | $-2M | $6M | $-6M |
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 | 20.2% | · | 40.9% | 60.1% | 23.9% | · | 25.4% | 1.2% | -23.6% | · | -15.9% | -19.6% | -48.8% | · | -82.1% | -43.5% | |
| Net Margin | 14.7% | · | 40.2% | 58.6% | 21.5% | · | 22.5% | -2.8% | -27.9% | · | -20.2% | -24.6% | -51.9% | · | -85.0% | -45.2% | |
| Pretax Margin | 19.8% | · | 39.8% | 59.0% | 21.6% | · | · | · | · | · | · | · | · | · | -85.0% | -45.2% | |
| EBITDA Margin | 21.2% | · | 40.9% | 60.1% | 25.1% | · | 25.4% | 1.2% | -22.2% | · | -15.9% | -19.6% | -47.4% | · | -82.1% | -43.5% | |
| ROA | 2.5% | · | 14.6% | 35.6% | 7.6% | · | 9.8% | -0.84% | -6.6% | · | -4.9% | -5.4% | -9.9% | · | -12.6% | -8.2% | |
| ROE | 4.1% | · | 54.2% | 229.2% | -174.7% | · | -53.5% | 3.5% | 29.5% | · | 22.0% | 41.5% | 155.1% | · | -127.6% | -41.9% | |
| ROIC | 2.2% | · | 24.4% | 74.1% | 68.4% | · | · | · | · | · | · | · | · | · | 92.8% | 352.6% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | · | 2.3 | 2.0 | 2.2 | · | 2.0 | 1.6 | 1.3 | · | 2.0 | 2.3 | 2.4 | · | 2.3 | 2.2 | |
| Quick Ratio | 2.2 | · | 1.9 | 1.7 | 1.8 | · | 1.7 | 1.3 | 1.1 | · | 1.8 | 1.9 | 1.9 | · | 2.1 | 1.9 | |
| Interest Coverage | · | · | 15.0 | 32.6 | 6.9 | · | 6.8 | 0.2 | -3.7 | · | -2.4 | -2.8 | -10.6 | · | -22.3 | -22.8 |
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 | 0.6 | 0.4 | · | 0.4 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.2 | |
| Inventory Turnover | 0.6 | · | 0.5 | 0.5 | 0.8 | · | 1.5 | 0.3 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 0.0 | 0.2 | |
| Receivables Turnover | 1.3 | · | 1.8 | 3.0 | 1.5 | · | 2.0 | 1.5 | 1.0 | · | 1.4 | 1.4 | 1.2 | · | 1.5 | 1.7 |
Định giá (TTM) 4
| 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 | $283M | · | $280M | $247M | $175M | · | $150M | $121M | $111M | · | $104M | $105M | $95M | · | $91M | $94M | |
| Net Income TTM | $108M | · | $111M | $82M | $15M | · | $-3M | $-22M | $-34M | · | $-45M | $-53M | $-74M | · | $-81M | $-76M | |
| P/E | 4.7 | · | 4.7 | 4.1 | 22.5 | · | -101.1 | -6.6 | -11.7 | · | -12.0 | -19.8 | -30.7 | · | -25.1 | -25.7 | |
| Earnings Yield | 21.5% | · | 21.4% | 24.3% | 4.5% | · | -0.99% | -15.1% | -8.5% | · | -8.3% | -5.0% | -3.3% | · | -4.0% | -3.9% |
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 | $294M | $179M | $117M | $120M | $149M |
| Biên lợi nhuận hoạt động % | 42.6% | 13.5% | -17.5% | -46.2% | -8.4% |
| Thu nhập ròng | $367M | $17M | $-25M | $-59M | $-18M |
| EPS pha loãng | $19.48 | $0.99 | $-1.44 | $-3.44 | $-0.11 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 2.4 | 2.1 | 1.9 | 1.8 | 2.4 |
| Tỷ lệ thanh toán nhanh | 2.1 | 1.9 | 1.6 | 1.5 | 2.2 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | — | — | $-74M | $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.