TCX Tucows Inc. - Common Stock
Về Tucows Inc. - Common Stock Tổng quan công ty từ Wikipedia
Tucows Inc. is an American–Canadian, publicly traded Internet services and telecommunications company headquartered in Toronto, Ontario, Canada, and incorporated in Pennsylvania, United States. The company is composed of three independent businesses: Tucows Domains, Ting Internet, and Wavelo.
Đọc thêm
Tucows Inc. is an American–Canadian, publicly traded Internet services and telecommunications company headquartered in Toronto, Ontario, Canada, and incorporated in Pennsylvania, United States. The company is composed of three independent businesses: Tucows Domains, Ting Internet, and Wavelo.
Tucows, which stands for "The Ultimate Collection Of Winsock Software", was founded in Flint, Michigan, in 1993 as a shareware and freeware software download site. Its original logo was two cow heads, a play on the homophone "two cows". The company shuttered its downloads business in 2021.
In 2012, Tucows launched Ting Mobile, a wireless service provider, and used the same brand to launch its fiber Internet provider business, Ting Internet, in 2015. In 2020, Tucows sold its wireless business to Dish Network while continuing to operate Ting Internet. The billing platform Tucows built for Ting Mobile was spun off into an independent OSS/BSS SaaS business, Wavelo.
Company history
In the early 1990s, Tucows was hosted on university and public servers (much like Yahoo! and Google were in their early stages). Tucows' mission was to provide users with downloads of both freeware and trial versions of shareware. Internet Direct, owned and operated by John Nemanic, Bill Campbell, and Colin Campbell, acquired Tucows in 1996. STI Ventures acquired Tucows in 1999.
In 2000, Tucows acquired Linux Weekly News (which was then "unacquired" in 2002).
In 2001, Tucows was acquired by Infonautics, which then changed its name to Tucows, a business tactic called a "reverse takeover". On August 26, 2002, Tucows sold eLibrary and Encyclopedia.com, its search and reference services properties inherited from Infonautics, to Alacritude. The Internet Archive preserves a full copy of the Tucows Software Library, with thousands of software titles both in the latest versions, as well as in older versions not yet available through Tucows.
In 2004, Tucows acquired Boardtown Corporation, a billing software provider based in Starkville, Mississippi.
On August 19, 2005, Tucows went public, after completing a secondary offering, listing on the Toronto Stock Exchange as TC and the NASDAQ as TCX.
In January 2006, Tucows completed its acquisition of certain assets of Critical Path, an outsourced email services provider.
In June 2006 Tucows paid $18 million to purchase Mailbank.com Inc, a company that owns over 17,000 domain names for common surnames, such as smith.net and brown.org. Mailbank generates income from ads on its websites (from domain parking) and from customers who want e-mail accounts with their surname in the domain name.
On June 15, 2006, Noss disclosed that the portfolio of NetIdentity's domain names acquired by Tucows represents at least 68% of surnames in the United States and Europe, and that the cost of the acquisition was $18 million. On February 19, 2008, Tucows announced that they were launching a "Personal Names Service" using their portfolio of 39,000 domain names. "The launch of the Personal Names Service marks the complete integration of the surname assets we acquired with NetIdentity into our wholesale channel", said Elliot Noss, President and CEO of Tucows.
On August 26, 2006, Tucows won an eBay auction for the web calendar site Kiko.com. The company planned to roll Kiko's features into their existing email platform.
On July 27, 2007, Tucows acquired ItsYourDomain.com (IYD), another privately held ICANN-accredited wholesale registrar offering domain services through a network of over 2,500 affiliates with over 700,000 domains under management, paying US$10.35 million. ItsYourDomain.com managed 699,951 domains compared to Tucows's 5,919,987, at the time of the sale in July 2007 ItsYourDomain.com's monthly growth of 29,181 exceeded Tucows growth of 21,126.
By June 2008, Tucows had a total of three domain name registration services called ItsYourDomain (IYD), NetIdentity, and DomainDirect. Tucows decided to discontinue these three services, and merge them into one new domain name registration service, called Hover. Hover is a simple domain name registration service powered by Tucows Inc, that started in July 2008. All IYD, DomainDirect, and NetIdentity customers are fulfilled by Hover.com.
On November 6, 2008, Tucows announced that they were launching Butterscotch.com, an online video network with video tutorials to explain Internet technology, starting with 35 video tutorials and plans to reach 500 clips by Spring 2009. On October 14, 2011, Butterscotch.com producer Sean Carruthers stated production had been shut down.
In December 2014, Tucows launched RealNames, offering e-mail service using domain names acquired from Mailbank.com Inc.
On January 20, 2017, the company acquired eNom for $83.5 million, making Tucows the second-largest domain registrar in the world.
The company announced in January 2021 it was shuttering its Downloads business, as it was no longer essential to the rest of the company's business, but had transferred all of its assets and content to the Internet Archive prior to its closure.
Business lines
In July 2008, Tucows rebranded its wholesale services as "Open SRS".
As of July 2023, Tucows is the third-largest accredited registrar in the world.
Domain portfolio management
Tucows has three sources of income from its domain portfolio: 1) Advertising from pages of domains within their domain name portfolio; 2) Sales of domains from their portfolio, which is constantly being replenished; 3) Auction of the steady stream of thousands of domain names that expire every day and become available for resale.
On November 14, 2007, Tucows disclosed that they offer pay-per-click advertising on the pages of domains within their domain name portfolio. When a user types one of these domain names into the address of the browser (direct navigation), they are presented with dynamically generated links which are pay-per-click advertising. Every time a user clicks on one of the links listed on a web page, it generates revenue for Tucows through its partnership with third parties who provide syndicated pay-per-click results.
On February 7, 2008, Tucows disclosed that it had switched from Google Ads to a new advertising partner in 2007, which led to a one-third increase in its revenue.
On May 7, 2008, Tucows announced it put a process in place for the regular sale of direct navigation names. These domain names would come from names that expire each month from customers who decide they no longer want the domain names and that Tucows is able to select the ones they want to keep from these domain names.
Tucows announced on June 12, 2008, that they have reached an agreement with Afternic to auction Tucows’ large daily inventory of expired domain names. "We have over eight million domains under management and thousands expiring every day, so this deal provides us with a great way to share revenue with our resellers while participating in Afternic’s popular secondary domain name marketplace”, said Bill Sweetman, General Manager of Tucows Domain Portfolio. Tucows will share 10% of the gross sale price with the reseller for the sale of expired domains that were originally registered through the reseller. Revenue will be shared automatically without the reseller having to take any additional action. Tucows chose Afternic as a partner even though SnapNames with Register.com and NameJet with NetSol/eNom are the dominant players in expired domains.
On October 29, 2008, Tucows announced that it would begin direct sales from their inventory of premium domain names under the brand name of Yummy Names. The service was created especially for marketers to obtain a high-quality domain name from Tucows inventory. Customers have the option of purchasing a premium domain name outright or leasing the name. In 2009 one of Tucows' subsidiaries, Buydomains Holdings, sold another premium domain name for a record $50,000 for Myhomepage.com.
On February 20, 2008, Tucows announced a portfolio of over 1,000 domain names that have the high potential value such as "Jewellers.com", "Actresses.com", "BasketballPlayers.com", and "ProjectManagers.com".
In February 2008, Tucows successfully defended against an arbitration proceeding over Batchelor.com, which it had acquired as part of its NetIdentity purchase. The complaint had been filed by Ken Batchelor Cadillac Company, a car dealership. A National Arbitration Forum panel determined that the dealership had not established rights in the mark "Batchelor". In fact, Tucows has won all surname-related arbitration proceedings.
In 2007, Weidner Investment Services filed a complaint claiming that Weidner was its trademark or service mark and asked the National Arbitration Forum to order the transfer of Weidner.com from Tucows to Weidner. Tucows failed to respond, and the National Arbitration Forum ordered Tucows to transfer Weidner.com to Weidner Investment Services.
In January 2017, eNom was sold to Canadian domain seller Tucows for $83.5M Canadian.
Email services
Tucows provides millions of email boxes through their network of over 9,000 service providers. Customers of Tucows fully hosted email service are provided with POP3, IMAP, WAP and webmail access. Providers using Tucows Email Service have the option of using Tucows' spam and virus filtering with their current email infrastructure.
As part of the NetIdentity acquisition, Tucows had problems migrating retail customers' email from a third-party provider to Tucows in-house mail systems in September 2006.
Starting August 12, 2008, Tucows Email Service running on their servers designated as Cluster A experienced a multi-day outage lasting until August 15, 2008. On October 6, 2008, Cluster A again suffered another multi-day outage affecting at least 50% of users and at times all users. As of the afternoon of October 9, 2008, this cluster was still partially down ("degraded") preventing an unknown number of users from being able to retrieve email.
Retail services
Tucows sells services to consumers and small businesses and offers personalized email through net identity. Tucows also offers customers hosting and other services with NetIdentity. Tucows also expected to receive income for pay per click advertising revenue from domain parking the surnames.
Mobile phone services
In February 2012, Tucows launched a new mobile virtual network operator in the United States known as Ting, which resells voice and data services on the T-Mobile US network. As of July 2018, the service had approximately 286,000 subscribers.
In 2017, Tucows acquired Canadian MVNO Roam Mobility from Otono Networks. Roam Mobility ran for three years until it was shut down in June 2020, likely due to travel slowdown from the COVID-19 pandemic.
On August 3, 2020, Tucows announced that it would sell the Ting Mobile business to Dish Network (owner of Boost Mobile) and serve as its provider of backend services for its new wireless businesses.
As of 2022, Tucows no longer runs its mobile phone service and has shifted focus to software enablement for other providers.
Internet services
On December 15, 2014, Tucows announced its acquisition of the Charlottesville, Virginia ISP Blue Ridge InternetWorks, which was building a fiber to the home network. The services were brought under Tucows' Ting branding. They began offering symmetrical gigabit fiber internet without bandwidth caps. Since expanding the existing fiber network in Charlottesville, Ting Internet is currently in 12 markets with more on the way.
Software (SaaS)
In January 2022, Tucows launched Wavelo, a software as a service (SaaS) company that builds telecom billing and operations software for Mobile Virtual Network Operators and Fiber Internet Services. They have two products: MONOS (Mobile Network Operating System) currently used by Dish Network and ISOS (Internet Services Operating System) currently used by Ting Internet.
Controversy
On 15 February 2023, Delhi High Court ordered the Indian IT Ministry to block Tucows and other domain registrars over cybersquatting and non-compliance with India's IT Rules, 2021.
De-emphasis and divestment of business lines
De-emphasis of software downloads
Tucows maintained a download archive that included more than 30,000 software titles in its worldwide network of partner sites. Although some listing features now have fees, basic listing remains free. Tucows founder Scott Swedorski announced his resignation in November 2003. On March 10, 2006, Tucows Content division closed its satellite office located in Flint, Michigan, and relocated the remaining editorial functions to its corporate head office in Toronto. On February 7, 2008, Tucows disclosed that Tucows plans to de-emphasize the software download aspect of their business. The download service was finally closed down in January 2021.
Divestment of web hosting accounts
On May 6, 2008, Tucows announced that they are getting out of the web hosting business. As part of the divestment Tucows signed an agreement for Hostopia to purchase about 14,000 Domain Direct, NetIdentity and ItsYourDomain.com (IYD) customer web hosting accounts and would migrate the web hosting accounts to Hostopia's unified web service platform by July 2008.
Divestment of equity interest in Afilias
On November 5, 2008, Tucows announced that it was selling its entire 7.38% equity interest in Afilias for $7.4 million. Afilias is the registry operator of the .info and .aero TLDs, and the service provider of the .org generic top-level domain (gTLD), .mobi mobile phone TLD, and a provider of domain name registry services for several countries around the world, including .AG (Antigua and Barbuda), .BZ (Belize), .GI (Gibraltar), .HN (Honduras), .IN (India), .ME (Montenegro), .SC (the Seychelles), and .VC (St. Vincent and the Grenadines).
Reputation
Domain name add grace period (AGP) abuse
On January 8, 2008, Tucows explained its values and position on domain name front running: "We work to uphold the rights of Registrants. That means, for example, not putting 60-day locks on domains when a Registrant makes a change to their WHOIS information effectively locking some into a renewal and blocking domain name transfers to other Registrars. That also means having a clear, defined policy surrounding expiry and redemption periods." Tucows addresses domain tasting "by charging our Resellers a monetary fee on domain name registrations that are cancelled within the five-day Add Grace Period (AGP)", but it "doesn’t use WHOIS query data or search data from our API to front-run domain names".
Although it supports ICANN’s fee to discourage domain tasting and Google's decision to drop names added and deleted during the AGP from its AdSense program, Tucows claimed that AGP abuse could be further curbed by shortening the AGP period to 12 hours or less, sufficient time for registrants to correct spelling mistakes—AGP's original purpose.
Registrations to sites selling illegal goods and connections to terrorism
In 2015, the U.S. Trade Representative included Tucows on its annual "notorious markets" list—the first time it has named a domain name registrar—in order to set an example for what happens to registrars that do not block or suspend sites that sell illegal goods. Tucows responded that it suspended dozens of sites every day, but that "unlike some competitors, it considered all complaints carefully to ensure they were justified".
Tucows used to be the domain name registrar for the notorious American imageboard 8chan, which has been delisted by Google for hosting child pornography, and seen numerous swatting attacks and terrorist attacks announced and planned by users, notably the 2019 New Zealand Terror Attack. It is also a domain name registrar for the social media platform Truth Social, the white nationalist website Stormfront, and the shadow library search engine Anna's Archive.
in 2021, Tucows launched a framework to explain their role in dealing with domain name abuse.
Nguồn: Wikipedia (Tiếng Anh), CC BY-SA 4.0 · Xem trên Wikipedia ↗
TCX Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
TCX 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
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Cổ tức Tỷ suất cổ tức, tỷ lệ chi trả, lịch sử cổ tức, CAGR 5 năm
| Ngày giao dịch không hưởng quyền | Số tiền |
|---|---|
| Ngày 11 tháng 5 năm 2001 | $0,2680 |
TCX 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 mạnh 0 0,0%
- Mua 0 0,0%
- Giữ 3 37,5%
- Bán 4 50,0%
- Bán mạnh 1 12,5%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 30 tháng 6 năm 2026 | $-1.57 | — | — |
| Ngày 31 tháng 3 năm 2026 | $-1.51 | — | — |
| Ngày 31 tháng 12 năm 2025 | $-1.73 | — | — |
| Ngày 30 tháng 9 năm 2025 | $-1.42 | — | — |
| Ngày 30 tháng 6 năm 2025 | $-1.41 | — | — |
| Ngày 31 tháng 3 năm 2025 | $-1.37 | — | — |
So sánh các công ty cùng ngành (ngành phụ GICS) 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 |
|---|---|---|---|---|---|---|
| TCX | $249M | -7.3 | 7.7% | -19.4% | 53.0% | 24.1% |
| SHOP | — | 171.2 | 30.1% | — | — | — |
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 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $390M | $362M | $339M | $321M | $304M | $311M | $337M | $346M | $329M | $190M | $172M | $147M | |
| Cost of Revenue | $296M | $279M | $273M | $243M | $226M | $226M | $236M | $249M | $245M | $120M | $120M | $107M | |
| Gross Profit | $94M | $83M | $67M | $78M | $78M | $85M | $101M | $97M | $85M | $63M | $52M | $39M | |
| R&D Expense | $18M | $19M | $19M | $14M | $14M | $12M | $10M | $9M | $7M | $4M | $5M | $4M | |
| SG&A Expense | $43M | $37M | $33M | $31M | $22M | $20M | $18M | $18M | $14M | $11M | $11M | $9M | |
| Operating Expenses | $117M | $148M | $130M | $110M | $86M | $79M | $71M | $67M | $57M | $38M | $34M | $30M | |
| Operating Income | $-23M | $-65M | $-64M | $-32M | $-8M | $7M | $29M | $29M | $27M | $25M | $18M | $10M | |
| Interest Expense | · | · | $46M | $15M | $5M | · | · | · | · | · | · | · | |
| Interest Income | $2M | $3M | $4M | $100.0K | $0 | · | · | · | · | · | · | · | |
| Other Non-op | $11M | $14M | $17M | $-177.0K | $-370.0K | $-158.0K | $0 | $518.0K | $560.0K | $516.0K | $85.9K | · | |
| Pretax Income | $-67M | $-102M | $-103M | $-28M | $7M | $11M | $25M | $26M | $24M | $25M | $18M | $9M | |
| Income Tax | $9M | $8M | $-7M | $-217.0K | $4M | $5M | $9M | $9M | $2M | $9M | $7M | $3M | |
| Net Income | $-76M | $-110M | $-96M | $-28M | $3M | $6M | $15M | $17M | $22M | $16M | $11M | $6M | |
| EPS (Basic) | $-6.85 | $-10.02 | $-8.85 | $-2.56 | $0.32 | $0.55 | $1.45 | $1.62 | $2.12 | $1.53 | $1.04 | $0.57 | |
| EPS (Diluted) | · | · | $-8.85 | $-2.56 | $0.31 | $0.54 | $1.43 | $1.59 | $2.07 | $1.50 | $1.00 | $0.54 | |
| Shares (Basic) | 11,065,708 | 10,967,581 | 10,864,086 | 10,769,280 | 10,662,337 | 10,590,684 | 10,623,799 | 10,604,722 | 10,537,356 | 10,524,856 | 10,968,500 | 11,220,874 | |
| Shares (Diluted) | 11,065,708 | 10,967,581 | 10,864,086 | 10,769,280 | 10,817,468 | 10,692,281 | 10,772,812 | 10,794,170 | 10,793,622 | 10,713,595 | 11,360,084 | 11,730,398 | |
| EBITDA | $-23M | $-65M | $-64M | $-32M | $-8M | $7M | $29M | $29M | $27M | $25M | $18M | $10M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $47M | $57M | $93M | $23M | $9M | $8M | $20M | $13M | $18M | $15M | $8M | $8M | |
| Receivables | $24M | $21M | $22M | $18M | $15M | $16M | $15M | $11M | $12M | $11M | $7M | $7M | |
| Inventory | $4M | $4M | $7M | $7M | $3M | $2M | $3M | $4M | $3M | $1M | $903.8K | $393.8K | |
| Prepaid Expense | $29M | $22M | $17M | $17M | $21M | $17M | $13M | $15M | $103M | $49M | $45M | $45M | |
| Other Current Assets | $1M | $0 | · | · | · | · | · | · | · | · | · | $8M | |
| Current Assets | $203M | $205M | $243M | $170M | $147M | $141M | $146M | $132M | $154M | $83M | $68M | $74M | |
| PP&E (Net) | $282M | $331M | $340M | $281M | $173M | $118M | $82M | $48M | $25M | $13M | $7M | $2M | |
| PP&E (Gross) | $416M | $488M | $456M | $360M | $227M | $154M | $107M | $65M | $37M | $22M | $14M | $8M | |
| Accum. Depreciation | $134M | $157M | $117M | $78M | $54M | $37M | $25M | $17M | $13M | $9M | $7M | $6M | |
| Goodwill | $130M | $130M | $130M | $130M | $130M | $116M | $110M | $90M | $90M | $21M | $21M | $19M | |
| Intangibles | $20M | $25M | $29M | $40M | $50M | $47M | $58M | $49M | $58M | $20M | $14M | $14M | |
| Other Non-current Assets | $4M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $731M | $759M | $798M | $665M | $540M | $452M | $426M | $340M | $351M | $154M | $129M | $126M | |
| Accounts Payable | $10M | $9M | $13M | $17M | $10M | $6M | $7M | $8M | $7M | $5M | $4M | $4M | |
| Accrued Liabilities | $25M | $31M | $35M | $23M | $15M | $10M | $9M | $6M | $6M | $7M | $6M | $4M | |
| Current Liabilities | $330M | $200M | $201M | $188M | $174M | $163M | $157M | $165M | $179M | $84M | $78M | $70M | |
| Capital Leases | $58M | $26M | $18M | $12M | $12M | $9M | $9M | · | · | · | · | · | |
| Deferred Tax | $3M | $3M | $3M | $16M | $23M | $25M | $25M | $21M | $20M | $5M | $5M | $5M | |
| Other Non-current Liabilities | $1M | $0 | · | $0 | $2M | $3M | $0 | · | $429.0K | $944.7K | $1M | · | |
| Long-term Debt | $190M | $195M | $212M | $240M | $191M | $122M | $114M | $65M | $78M | $11M | · | · | |
| Common Stock | $38M | $37M | $34M | $32M | $29M | $21M | $17M | $16M | $15M | $14M | $15M | $14M | |
| Retained Earnings | $-226M | $-150M | $-40M | $56M | $83M | $80M | $76M | $61M | $43M | $20M | $4M | $-7M | |
| AOCI | $-57.0K | $-964.0K | $2M | $784.0K | $343.0K | $2M | $473.0K | $-810.0K | $0 | $100.0K | $-1M | $-622.4K | |
| Stockholders' Equity | $-164M | $-95M | $10M | $97M | $115M | $105M | $94M | $80M | $60M | $38M | $26M | $36M | |
| Liabilities + Equity | $731M | $759M | $798M | $665M | $540M | $452M | $426M | $340M | $351M | $154M | $129M | $126M | |
| Shares Outstanding | 11,111,453 | 11,014,655 | 10,903,405 | 10,817,110 | 10,747,417 | 10,612,414 | 10,585,159 | 10,627,988 | 10,583,879 | 10,461,574 | 10,685,599 | 11,329,732 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $10M | $598.0K | $534.0K | $488.0K | $486.0K | $424.0K | $585.0K | $504.0K | $259.3K | $226.4K | |
| Stock-based Comp | $7M | $7M | $8M | $8M | $5M | $4M | $3M | $3M | $1M | $799.0K | $526.0K | $542.7K | |
| Deferred Tax | $-289.0K | $854.0K | $-13M | $-7M | $-1M | $-4M | $1M | $1M | $-3M | $1M | $134.9K | $-1M | |
| Amort. of Intangibles | $5M | $5M | $11M | $11M | $10M | $11M | $10M | $9M | $8M | $953.0K | $262.7K | $596.6K | |
| Restructuring | $0 | $11M | $0 | $0 | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-6M | $-20M | $-5M | $20M | $30M | $36M | $40M | $37M | $32M | $23M | $17M | $9M | |
| CapEx | $17M | $56M | $92M | $137M | $73M | $44M | $44M | $28M | $13M | $8M | $3M | $711.7K | |
| Investing Cash Flow | $2M | $-56M | $-93M | $-137M | $-102M | $-53M | $-76M | $-30M | $-94M | $-14M | $3M | $-9M | |
| Stock Repurchased | · | · | · | $0 | $0 | $3M | $5M | $0 | · | $7M | $24M | $1M | |
| Net Stock Activity | · | · | · | $0 | $0 | $-3M | $-5M | · | · | $-7M | $-24M | $-1M | |
| Financing Cash Flow | $-5M | $44M | $179M | $132M | $73M | $5M | $43M | $-13M | $65M | $-680.0K | $-21M | $-4M | |
| Net Change in Cash | $-9M | $-32M | $81M | $14M | $794.0K | $-12M | $8M | $-5M | $3M | $7M | $-548.1K | $-4M | |
| Taxes Paid | $6M | $8M | $5M | $4M | $9M | $9M | $8M | $7M | $8M | $4M | $3M | $2M | |
| Free Cash Flow | $-23M | $-76M | $-97M | $-117M | $-44M | $-8M | $-4M | $9M | $19M | $14M | $10M | $8M | |
| Levered FCF | · | · | $-140M | · | · | · | · | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.1% | 22.9% | 19.7% | 24.4% | 25.7% | 27.5% | 29.9% | 28.0% | 25.7% | 33.2% | 30.8% | 27.5% | |
| Operating Margin | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% | 2.2% | 8.7% | 8.5% | 8.2% | 13.2% | 10.4% | 6.5% | |
| Net Margin | -19.4% | -30.3% | -28.3% | -8.6% | 1.1% | 1.9% | 4.6% | 5.0% | 6.8% | 8.5% | 6.6% | 4.3% | |
| Pretax Margin | -17.2% | -28.1% | -30.4% | -8.6% | 2.4% | 3.5% | 7.3% | 7.6% | 7.3% | 13.2% | 10.4% | 6.4% | |
| EBITDA Margin | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% | 2.2% | 8.7% | 8.5% | 8.2% | 13.2% | 10.4% | 6.5% | |
| ROA | -10.2% | -14.1% | -13.2% | -4.6% | 0.68% | 1.3% | 4.0% | 5.0% | 8.8% | 11.3% | 8.9% | 5.2% | |
| ROE | 53.0% | 171.2% | -315.5% | -26.2% | 3.0% | 5.7% | 17.0% | 23.0% | 42.4% | 47.9% | 37.6% | 19.1% | |
| ROIC | 16.1% | 73.6% | -601.6% | -32.5% | -3.1% | 3.5% | 19.5% | 24.1% | 41.7% | 42.4% | 43.4% | 18.3% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 1.0 | 1.2 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | 0.9 | 1.1 | |
| Quick Ratio | 0.2 | 0.4 | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | |
| Interest Coverage | · | · | -1.4 | · | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 1.0 | 1.3 | 1.3 | 1.4 | 1.2 | |
| Inventory Turnover | 75.1 | 51.9 | 38.8 | 46.0 | 87.8 | 84.7 | 65.4 | 69.1 | 117.9 | 119.9 | 184.6 | 304.5 | |
| Receivables Turnover | 17.2 | 16.8 | 16.7 | 19.5 | 20.2 | 20.7 | 26.5 | 29.8 | 28.3 | 21.0 | 24.8 | 24.4 |
Tỷ lệ tăng trưởng 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.7% | 6.8% | 5.7% | 5.5% | -2.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.7% | 6.0% | 2.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -42.6% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -41.8% | · | · | · | · | · | · | · |
Định giá (TTM) 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $390M | $362M | $339M | $321M | $304M | $311M | $337M | $346M | $329M | $190M | $172M | $147M | |
| Net Income TTM | $-76M | $-110M | $-96M | $-28M | $3M | $6M | $15M | $17M | $22M | $16M | $11M | $6M | |
| Market Cap | $249M | $189M | $294M | $367M | $901M | $784M | $654M | $638M | $741M | $369M | $225M | $220M | |
| P/E | -7.3 | -5.6 | -3.1 | -13.2 | 270.4 | 136.8 | 43.2 | 37.8 | 33.8 | 23.5 | 21.1 | 35.9 | |
| P/S | 0.6 | 0.5 | 0.9 | 1.1 | 3.0 | 2.5 | 1.9 | 1.8 | 2.3 | 1.9 | 1.3 | 1.5 | |
| P/B | -1.5 | -2.0 | 29.8 | 3.8 | 7.8 | 7.5 | 6.9 | 8.0 | 12.3 | 9.8 | 8.6 | 6.2 | |
| P / Cash Flow | -43.3 | -9.6 | -61.7 | 18.5 | 30.4 | 21.7 | 16.2 | 17.2 | 23.2 | 17.0 | 16.9 | 24.8 | |
| P / FCF | -10.9 | -2.5 | -3.0 | -3.1 | -20.7 | -93.8 | -177.3 | 68.7 | 39.1 | 26.9 | 21.7 | 26.9 | |
| Earnings Yield | -13.7% | -18.0% | -32.8% | -7.5% | 0.37% | 0.73% | 2.3% | 2.6% | 3.0% | 4.3% | 4.7% | 2.8% |
Báo cáo kết quả hoạt động kinh doanh 18
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $101M | $97M | $99M | $99M | $98M | $95M | $93M | $92M | $89M | $87M | $87M | $87M | $85M | $80M | $79M | $78M | |
| Cost of Revenue | $75M | $73M | $75M | $74M | $76M | $71M | $71M | $70M | $69M | $69M | $69M | $70M | $67M | $66M | $62M | $60M | |
| Gross Profit | $26M | $24M | $24M | $24M | $22M | $24M | $22M | $22M | $21M | $18M | $18M | $17M | $18M | $14M | $17M | $18M | |
| R&D Expense | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $3M | |
| SG&A Expense | $13M | $10M | $14M | $10M | $10M | $9M | $7M | $11M | $9M | $10M | $8M | $9M | $8M | $8M | $9M | $8M | |
| Operating Expenses | $31M | $28M | $33M | $34M | $25M | $26M | $52M | $32M | $29M | $35M | $34M | $34M | $31M | $31M | $30M | $27M | |
| Operating Income | $-5M | $-4M | $-9M | $-10M | $-3M | $-2M | $-30M | $-10M | $-9M | $-17M | $-16M | $-17M | $-13M | $-17M | $-13M | $-9M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $13M | · | · | · | $8M | · | · | |
| Interest Income | $210.0K | $303.0K | $405.0K | $527.0K | $460.0K | $515.0K | $774.0K | $708.0K | $676.0K | $1M | $1M | $3M | $107.0K | $100.0K | · | · | |
| Other Non-op | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $17M | $0 | $0 | $0 | $-50.0K | $-27.0K | |
| Pretax Income | $-17M | $-16M | $-20M | $-21M | $-13M | $-13M | $-41M | $-19M | $-17M | $-25M | $-25M | $-24M | $-34M | $-21M | $-14M | $-9M | |
| Income Tax | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $2M | $-1M | $-822.0K | $-3M | $-2M | $-1M | $-1M | |
| Net Income | $-20M | $-18M | $-22M | $-23M | $-16M | $-15M | $-42M | $-22M | $-19M | $-26M | $-23M | $-23M | $-31M | $-19M | $-13M | $-8M | |
| EPS (Basic) | $-1.84 | $-1.63 | $-1.99 | $-2.08 | $-1.41 | $-1.37 | $-3.87 | $-2.03 | $-1.70 | $-2.42 | $-2.13 | $-2.09 | $-2.86 | $-1.77 | $-1.25 | $-0.74 | |
| EPS (Diluted) | $-1.84 | · | · | · | $-1.41 | · | · | · | · | · | · | · | · | $-1.77 | · | $-0.74 | |
| Shares (Basic) | 11,148,826 | 11,124,592 | -22,106,682 | 11,079,486 | 11,060,818 | 11,032,086 | -21,893,434 | 10,982,820 | 10,954,596 | 10,923,599 | -21,653,546 | 10,874,659 | 10,836,652 | 10,806,321 | -21,530,421 | 10,779,348 | |
| Shares (Diluted) | 11,148,826 | 11,124,592 | -22,106,682 | 11,079,486 | 11,060,818 | 11,032,086 | -21,893,434 | 10,982,820 | 10,954,596 | 10,923,599 | -21,653,546 | 10,874,659 | 10,836,652 | 10,806,321 | -21,530,421 | 10,779,348 | |
| EBITDA | $-5M | $-4M | · | $-10M | $-3M | $-2M | · | $-10M | $-9M | $-17M | · | $-17M | $-13M | $-17M | · | $-9M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $44M | $44M | $47M | $54M | $52M | $38M | $57M | $75M | $39M | $67M | $93M | $111M | $148M | $12M | $23M | $31M | |
| Receivables | $23M | $28M | $24M | $28M | $24M | $24M | $21M | $19M | $18M | $20M | · | $24M | $24M | $24M | · | $15M | |
| Inventory | $4M | $3M | $4M | $4M | $3M | $4M | $4M | $5M | $6M | $6M | · | $8M | $8M | $7M | · | $6M | |
| Prepaid Expense | $26M | $21M | $29M | $23M | $24M | $22M | $22M | $16M | $21M | $16M | · | $19M | $20M | $18M | · | $19M | |
| Other Current Assets | $1M | $485.0K | $1M | $1M | $848.0K | · | $0 | · | · | · | · | · | · | · | · | · | |
| Current Assets | $198M | $200M | $203M | $209M | $212M | $194M | $205M | $222M | $189M | $214M | · | $266M | $309M | $168M | · | $172M | |
| PP&E (Net) | $268M | $276M | $282M | $288M | $305M | $322M | $331M | $356M | $354M | $350M | · | $331M | $319M | $304M | · | $254M | |
| PP&E (Gross) | $421M | $419M | $416M | $473M | · | · | $488M | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $153M | $143M | $134M | $185M | · | · | $157M | · | · | · | · | · | · | · | · | · | |
| Goodwill | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | · | $130M | $130M | $130M | · | $130M | |
| Intangibles | $19M | $19M | $20M | $21M | $22M | $24M | $25M | $26M | $27M | $28M | $29M | $32M | $35M | $37M | $40M | $42M | |
| Other Non-current Assets | $5M | $5M | $4M | $4M | $4M | $4M | $4M | · | · | · | · | · | · | · | · | · | |
| Total Assets | $728M | $729M | $731M | $735M | $742M | $742M | $759M | $799M | $758M | $780M | · | $814M | $843M | $682M | · | $645M | |
| Accounts Payable | $9M | $10M | $10M | $10M | $9M | $11M | $9M | $9M | $11M | $13M | · | $12M | $12M | $17M | · | $19M | |
| Accrued Liabilities | $27M | $24M | $25M | $22M | $27M | $18M | $31M | $30M | $33M | $36M | · | $23M | $27M | $22M | · | $17M | |
| Current Liabilities | $346M | $337M | $330M | $195M | $201M | $193M | $200M | $199M | $204M | $208M | · | $188M | $194M | $192M | · | $186M | |
| Capital Leases | $74M | $65M | $58M | $49M | $35M | $30M | $26M | $24M | $19M | $19M | · | $17M | $13M | $14M | · | $13M | |
| Deferred Tax | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $6M | $10M | $13M | · | $19M | |
| Other Non-current Liabilities | $59.0K | $1M | $1M | · | · | · | $0 | · | · | · | · | · | · | · | · | $0 | |
| Long-term Debt | · | · | $190M | · | · | · | · | · | · | · | · | · | $230M | $237M | · | $240M | |
| Common Stock | $39M | $39M | $38M | $38M | $37M | $37M | $37M | $36M | $36M | $35M | · | $34M | $33M | $32M | · | $31M | |
| Retained Earnings | $-265M | $-244M | $-226M | $-204M | $-181M | $-165M | $-150M | $-108M | $-85M | $-67M | · | $-17M | $6M | $37M | · | $69M | |
| AOCI | $-130.0K | $-190.0K | $-57.0K | $-431.0K | $362.0K | $-364.0K | $-964.0K | $537.0K | $129.0K | $433.0K | $2M | $140.0K | $804.0K | $616.0K | $784.0K | $-276.0K | |
| Stockholders' Equity | $-201M | $-181M | $-164M | $-144M | $-122M | $-108M | $-95M | $-53M | $-33M | $-16M | $10M | $30M | $51M | $80M | $97M | $106M | |
| Liabilities + Equity | $728M | $729M | $731M | $735M | $742M | $742M | $759M | $799M | $758M | $780M | · | $814M | $843M | $682M | · | $645M | |
| Shares Outstanding | 11,161,011 | 11,134,174 | 11,111,453 | 11,089,663 | 11,065,641 | 11,034,947 | 11,014,655 | 10,985,238 | 10,957,269 | 10,928,623 | · | 10,879,140 | · | 10,831,435 | · | 10,790,630 |
Dòng tiền 12
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $778.0K | $1M | $989.0K | $785.0K | $828.0K | $924.0K | $943.0K | $955.0K | $951.0K | $1M | $9M | $137.0K | $150.0K | $152.0K | $155.0K | $149.0K | |
| Stock-based Comp | $1M | $1M | $3M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Deferred Tax | $-20.0K | $43.0K | $-119.0K | $252.0K | $-231.0K | $-191.0K | $504.0K | $-129.0K | $94.0K | $385.0K | $-4M | $-3M | $-3M | $-3M | $-4M | $-2M | |
| Amort. of Intangibles | $698.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Operating Cash Flow | $2M | $4M | $-3M | $2M | $7M | $-11M | $-5M | $-5M | $-5M | $-6M | $9M | $-7M | $-2M | $-5M | $3M | $-1M | |
| CapEx | $5M | $6M | $4M | $4M | $3M | $5M | $12M | $15M | $16M | $14M | $15M | $23M | $23M | $32M | $37M | $47M | |
| Investing Cash Flow | $-4M | $-6M | $-4M | $4M | $7M | $-4M | $-11M | $-15M | $-16M | $-14M | $-15M | $-23M | $-23M | $-32M | $-37M | $-47M | |
| Financing Cash Flow | $0 | $0 | $0 | $-3M | $31.0K | $-2M | $-2M | $58M | $-7M | $-6M | $-12M | $-8M | $173M | $25M | $27M | $72M | |
| Net Change in Cash | $-2M | $-2M | $-7M | $2M | $14M | $-18M | $-18M | $39M | $-27M | $-26M | $-17M | $-37M | $148M | $-12M | $-7M | $24M | |
| Taxes Paid | $3M | $4M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $695.0K | $2M | $1M | $1M | $501.0K | $1M | $472.0K | |
| Free Cash Flow | $-3M | $-2M | · | $-2M | $3M | $-17M | · | $-19M | $-21M | $-20M | · | $-30M | $-25M | $-37M | · | $-48M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-34M | · | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.6% | 25.0% | · | 24.5% | 22.5% | 24.9% | · | 24.0% | 23.3% | 20.9% | · | 19.3% | 21.2% | 17.5% | · | 23.1% | |
| Operating Margin | -5.4% | -4.5% | · | -9.7% | -2.9% | -2.1% | · | -10.9% | -9.6% | -18.9% | · | -19.7% | -15.4% | -21.5% | · | -12.0% | |
| Net Margin | -20.4% | -18.7% | · | -23.4% | -15.9% | -16.0% | · | -24.2% | -20.8% | -30.3% | · | -26.2% | -36.4% | -23.7% | · | -10.2% | |
| Pretax Margin | -17.2% | -16.3% | · | -20.9% | -13.6% | -13.7% | · | -20.8% | -19.4% | -28.2% | · | -27.1% | -40.0% | -25.9% | · | -11.5% | |
| EBITDA Margin | -5.4% | -4.5% | · | -9.7% | -2.9% | -2.1% | · | -10.9% | -9.6% | -18.9% | · | -19.7% | -15.4% | -21.5% | · | -12.0% | |
| ROA | -2.8% | -2.5% | · | -3.0% | -2.1% | -2.0% | · | -2.8% | -2.3% | -3.6% | · | -3.1% | -4.3% | -3.1% | · | -1.4% | |
| ROE | 12.7% | 12.5% | · | 23.4% | 20.2% | 24.4% | · | 193.6% | -206.3% | -83.1% | · | -33.6% | -37.6% | -19.6% | · | -7.3% | |
| ROIC | 3.2% | 2.7% | · | 7.4% | 2.8% | 2.2% | · | 22.0% | 27.8% | 111.0% | · | -55.1% | -23.4% | -19.9% | · | -7.9% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.6 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 0.9 | 1.0 | · | 1.4 | 1.6 | 0.9 | · | 0.9 | |
| Quick Ratio | 0.2 | 0.2 | · | 0.4 | 0.4 | 0.3 | · | 0.5 | 0.3 | 0.4 | · | 0.7 | 0.9 | 0.2 | · | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -1.3 | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | |
| Inventory Turnover | 20.2 | 20.5 | · | 16.8 | 17.0 | 14.2 | · | 11.1 | 10.3 | 10.9 | · | 10.3 | 10.6 | 13.1 | · | 13.3 | |
| Receivables Turnover | 4.3 | 3.7 | · | 4.2 | 4.7 | 4.3 | · | 4.3 | 4.3 | 4.0 | · | 4.5 | 4.6 | 4.0 | · | 5.3 |
Định giá (TTM) 9
| Chỉ Số | Xu hướng | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $394M | $388M | · | $384M | $375M | $364M | · | $356M | $349M | $340M | · | $330M | $327M | $323M | · | $325M | |
| Net Income TTM | $-77M | $-72M | · | $-76M | $-72M | $-83M | · | $-90M | $-99M | $-99M | · | $-81M | $-61M | $-33M | · | $-16M | |
| Market Cap | $150M | $191M | · | $206M | $218M | $186M | · | $229M | $212M | $203M | · | $222M | · | $211M | · | $404M | |
| P/E | · | -5.6 | · | -6.0 | -6.4 | -5.5 | · | -6.8 | -6.3 | -6.0 | · | -6.6 | -9.0 | -6.3 | · | -25.1 | |
| P/S | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | · | 0.7 | · | 1.2 | |
| P/B | -0.7 | -1.1 | · | -1.4 | -1.8 | -1.7 | · | -4.3 | -6.4 | -12.7 | · | 7.4 | · | 2.6 | · | 3.8 | |
| P / Cash Flow | 77.7 | 54.2 | · | 134.2 | 33.2 | -16.6 | · | -50.3 | -45.0 | -35.7 | · | -32.0 | · | -40.1 | · | -400.5 | |
| P / FCF | -48.2 | -95.3 | · | -88.8 | 70.4 | -11.2 | · | -12.0 | -10.2 | -10.1 | · | -7.5 | · | -5.7 | · | -8.5 | |
| Earnings Yield | · | -17.9% | · | -16.6% | -15.6% | -18.2% | · | -14.7% | -15.9% | -16.6% | · | -15.1% | -11.1% | -15.8% | · | -4.0% |
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 | $390M | $362M | $339M | $321M | $304M |
| Biên lợi nhuận gộp % | 24.1% | 22.9% | 19.7% | 24.4% | 25.7% |
| Biên lợi nhuận hoạt động % | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% |
| Thu nhập ròng | $-76M | $-110M | $-96M | $-28M | $3M |
| EPS pha loãng | — | — | $-8.85 | $-2.56 | $0.31 |
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 | 0.6 | 1.0 | 1.2 | 0.9 | 0.8 |
| Tỷ lệ thanh toán nhanh | 0.2 | 0.4 | 0.6 | 0.2 | 0.1 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-23M | $-76M | $-97M | $-117M | $-44M |
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.
Chủ sở hữu tổ chức (13F) 75 người nộp hồ sơ · $75.0M tổng cộng · Tính đến Ngày 30 tháng 6 năm 2026
Các tổ chức báo cáo nắm giữ cổ phiếu này trong Mẫu 13F hàng quý của SEC. Chỉ các vị thế mua; một người nộp hồ sơ có thể xuất hiện hai lần cho các hợp đồng quyền chọn riêng biệt. Các vị thế quyền chọn bán/quyền chọn mua bù trừ lớn thường phản ánh hoạt động tạo lập thị trường hoặc hàng tồn kho được phòng ngừa rủi ro, không phải sự tin tưởng vào xu hướng.
| Các vị thế mới | Các vị thế đã đóng | Tăng | Giảm | Thay đổi ròng cổ phiếu |
|---|---|---|---|---|
| 14 (+7 so với Quý trước) | 8 (-2 so với Quý trước) | 27 (+7 so với Quý trước) | 17 (-11 so với Quý trước) | -558K |
So với Q1 2026. Các hồ sơ Mẫu 13F của SEC phải nộp trong vòng 45 ngày kể từ ngày kết thúc quý cộng thêm một khoảng thời gian ngắn cho những người nộp muộn — các quý vẫn còn trong khoảng thời gian đó sẽ bị bỏ qua để ưu tiên cặp báo cáo đầy đủ gần nhất.
| Tổ chức | Giá trị | Cổ phiếu | % của 13F được theo dõi | Loại |
|---|---|---|---|---|
| EdgePoint Investment Group Inc. | $28696908 | 2118575 | 38,27% | Cổ phiếu |
| Blacksheep Fund Management Ltd | $14709038 | 13 | 19,62% | Cổ phiếu |
| Universal- Beteiligungs- und Servicegesellschaft mbH | $7352910 | 545873 | 9,81% | Cổ phiếu |
| VANGUARD CAPITAL MANAGEMENT LLC | $4738746 | 351800 | 6,32% | Cổ phiếu |
| INVESTMENTAKTIENGESELLSCHAFT FUER LANGFRISTIGE INVESTOREN TGV | $2899833 | 175005 | 3,87% | Cổ phiếu |
| STATE STREET CORP | $2512397 | 186518 | 3,35% | Cổ phiếu |
| GEODE CAPITAL MANAGEMENT, LLC | $2258852 | 167629 | 3,01% | Cổ phiếu |
| Baader Bank Aktiengesellschaft | $2198304 | 163200 | 2,93% | Cổ phiếu |
| RENAISSANCE TECHNOLOGIES LLC | $1736970 | 128951 | 2,32% | Cổ phiếu |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | $979175 | 72693 | 1,31% | Cổ phiếu |
| Quantinno Capital Management LP | $979161 | 72692 | 1,31% | Cổ phiếu |
| Blackhawk Capital Partners, LLC | $855049 | 63478 | 1,14% | Cổ phiếu |
| VANGUARD FIDUCIARY TRUST CO | $756179 | 56138 | 1,01% | Cổ phiếu |
| VANGUARD PORTFOLIO MANAGEMENT LLC | $633373 | 47021 | 0,84% | Cổ phiếu |
| D. E. Shaw & Co., Inc. | $624119 | 46334 | 0,83% | Cổ phiếu |
| K.J. Harrison & Partners Inc | $426608 | 31671 | 0,57% | Cổ phiếu |
| GOLDMAN SACHS GROUP INC | $285052 | 21162 | 0,38% | Cổ phiếu |
| Connor, Clark & Lunn Investment Management Ltd. | $264135 | 19500 | 0,35% | Cổ phiếu |
| DIMENSIONAL FUND ADVISORS LP | $215264 | 15981 | 0,29% | Cổ phiếu |
| ALLIANCEBERNSTEIN L.P. | $214328 | 12490 | 0,29% | Cổ phiếu |
| Crawford Fund Management, LLC | $200703 | 14900 | 0,27% | Quyền chọn bán |
| CITADEL ADVISORS LLC | $156508 | 11619 | 0,21% | Cổ phiếu |
| RHUMBLINE ADVISERS | $116424 | 8644 | 0,16% | Cổ phiếu |
| Bank of New York Mellon Corp | $112326 | 8339 | 0,15% | Cổ phiếu |
| MERCER GLOBAL ADVISORS INC /ADV | $109403 | 8122 | 0,15% | Cổ phiếu |
| FMR LLC | $103652 | 7695 | 0,14% | Cổ phiếu |
| BlackRock, Inc. | $102156 | 7584 | 0,14% | Cổ phiếu |
| WELLS FARGO & COMPANY/MN | $79621 | 5911 | 0,11% | Cổ phiếu |
| VANGUARD GROUP INC | $76721 | 3422 | 0,10% | Cổ phiếu |
| Versant Capital Management, Inc | $71607 | 5316 | 0,10% | Cổ phiếu |
| UBS Group AG | $54163 | 4021 | 0,07% | Cổ phiếu |
| CITIGROUP INC | $52385 | 3889 | 0,07% | Cổ phiếu |
| TD Waterhouse Canada Inc. | $49558 | 3600 | 0,07% | Cổ phiếu |
| Vanguard Global Advisers, LLC | $46094 | 3422 | 0,06% | Cổ phiếu |
| Arax Advisory Partners | $43872 | 3257 | 0,06% | Cổ phiếu |
| MIRAE ASSET GLOBAL ETFS HOLDINGS Ltd. | $43010 | 3193 | 0,06% | Cổ phiếu |
| MORGAN STANLEY | $25539 | 1896 | 0,03% | Cổ phiếu |
| Police & Firemen's Retirement System of New Jersey | $21579 | 1602 | 0,03% | Cổ phiếu |
| CWM, LLC | $20558 | 1198 | 0,03% | Cổ phiếu |
| BNP PARIBAS FINANCIAL MARKETS | $15262 | 1133 | 0,02% | Cổ phiếu |
| NEW YORK STATE COMMON RETIREMENT FUND | $14076 | 1045 | 0,02% | Cổ phiếu |
| NORTHERN TRUST CORP | $13524 | 1004 | 0,02% | Cổ phiếu |
| Tower Research Capital LLC (TRC) | $13389 | 994 | 0,02% | Cổ phiếu |
| BARCLAYS PLC | $12446 | 924 | 0,02% | Cổ phiếu |
| CIBC Private Wealth Group LLC | $11133 | 600 | 0,01% | Cổ phiếu |
| Ameritas Investment Partners, Inc. | $10641 | 790 | 0,01% | Cổ phiếu |
| Legal & General Group Plc | $8715 | 647 | 0,01% | Cổ phiếu |
| Russell Investments Group, Ltd. | $8069 | 599 | 0,01% | Cổ phiếu |
| UBS AM, a distinct business unit of UBS ASSET MANAGEMENT AMERICAS LLC | $6933 | 404 | 0,01% | Cổ phiếu |
| NATIONAL BANK OF CANADA /FI/ | $6659 | 405 | 0,01% | Cổ phiếu |
| CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM | $6246 | 364 | 0,01% | Cổ phiếu |
| Nuveen Asset Management, LLC | $4285 | 250 | 0,01% | Cổ phiếu |
| Integrated Wealth Concepts LLC | $3850 | 286 | 0,01% | Cổ phiếu |
| AQR CAPITAL MANAGEMENT LLC | $3502 | 260 | 0,00% | Cổ phiếu |
| JPMORGAN CHASE & CO | $3414 | 246 | 0,00% | Cổ phiếu |
| Nuveen, LLC | $3368 | 250 | 0,00% | Cổ phiếu |
| PNC Financial Services Group, Inc. | $3219 | 239 | 0,00% | Cổ phiếu |
| ROYAL BANK OF CANADA | $2000 | 184 | 0,00% | Cổ phiếu |
| GAMMA Investing LLC | $1845 | 137 | 0,00% | Cổ phiếu |
| Sterling Capital Management LLC | $1495 | 111 | 0,00% | Cổ phiếu |
| Allworth Financial LP | $1455 | 108 | 0,00% | Cổ phiếu |
| Steward Partners Investment Advisory, LLC | $994 | 74 | 0,00% | Cổ phiếu |
| MassMutual Private Wealth & Trust, FSB | $781 | 58 | 0,00% | Cổ phiếu |
| DEUTSCHE BANK AG\ | $700 | 52 | 0,00% | Cổ phiếu |
| Private Wealth Management Group, LLC | $687 | 51 | 0,00% | Cổ phiếu |
| IFP Advisors, Inc | $620 | 46 | 0,00% | Cổ phiếu |
| Global Retirement Partners, LLC | $579 | 43 | 0,00% | Cổ phiếu |
| True Wealth Design, LLC | $512 | 38 | 0,00% | Cổ phiếu |
| Essential Partners LLC | $391 | 29 | 0,00% | Cổ phiếu |
| ROTHSCHILD INVESTMENT LLC | $323 | 24 | 0,00% | Cổ phiếu |
| GSA CAPITAL PARTNERS LLP | $285 | 21126 | 0,00% | Cổ phiếu |
| Farther Finance Advisors, LLC | $148 | 11 | 0,00% | Cổ phiếu |
| EverSource Wealth Advisors, LLC | $54 | 4 | 0,00% | Cổ phiếu |
| Clearstead Advisors, LLC | $27 | 2 | 0,00% | Cổ phiếu |
| SJS Investment Consulting Inc. | $14 | 1 | 0,00% | Cổ phiếu |
Người nội bộ công ty 30 người nội bộ · 9 giám đốc điều hành · 18 giám đốc
| Người nội bộ | Vai trò | Hoạt động cuối cùng | Cổ phiếu sở hữu | Mua 12 tháng | Bán 12 tháng | Ròng 12 tháng |
|---|---|---|---|---|---|---|
| Elliot Noss | Chief Executive Officer | Ngày 04 tháng 3 năm 2011 P | 24000 | 0 | 0 | $0 |
| Michael Cooperman | CFO, Tucows | Ngày 17 tháng 5 năm 2010 A | 13750 | 0 | 0 | $0 |
| Graham Morris | COO, Tucows | Ngày 06 tháng 8 năm 2003 A | — | 0 | 0 | $0 |
| David John Woroch | Vice President Sales | Ngày 04 tháng 6 năm 2010 P | 163602 | 0 | 0 | $0 |
| Kenneth Derrick Schafer | VP Marketing | Ngày 17 tháng 5 năm 2010 A | 100 | 0 | 0 | $0 |
| Carla Anne Goertz | VP Human Resources | Ngày 17 tháng 5 năm 2010 A | 100 | 0 | 0 | $0 |
| Alain-Marie Chesnais | VP Product Development | Ngày 19 tháng 3 năm 2007 A | — | 0 | 0 | $0 |
| Judith Louise Fields | VP Operations & Planning | Ngày 19 tháng 3 năm 2007 A | — | 0 | 0 | $0 |
| Supriyo Sen | CTO, Tucows | Ngày 06 tháng 8 năm 2003 A | — | 0 | 0 | $0 |
| Allen Gordon Taylor | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Jeffrey Stewart Donald Tory | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Sandra Carola Matz-Cerf | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Christian Stephan Uhrenbacher | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Laurenz Malte Nienaber | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Lee Matheson | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Marlene Carl | Giám đốc | Ngày 02 tháng 6 năm 2026 A | — | 0 | 0 | $0 |
| Rawleigh Hazen Ralls IV | Giám đốc | Ngày 01 tháng 3 năm 2019 S | 2261 | 0 | 0 | $0 |
| Joichi Ito | Giám đốc | Ngày 07 tháng 9 năm 2010 A | — | 0 | 0 | $0 |
| Allen Karp | Giám đốc | Ngày 07 tháng 9 năm 2010 A | — | 0 | 0 | $0 |
| Eugene Lucas Fiume | Giám đốc | Ngày 07 tháng 9 năm 2010 A | — | 0 | 0 | $0 |
| Jeffrey Nathan Schwartz | Giám đốc | Ngày 07 tháng 9 năm 2010 A | — | 0 | 0 | $0 |
| Stanley Stern | Giám đốc | Ngày 07 tháng 9 năm 2010 A | 203850 | 0 | 0 | $0 |
| Frez Gissin | Giám đốc | Ngày 07 tháng 9 năm 2010 A | 10000 | 0 | 0 | $0 |
| Lloyd N Morrisett | Giám đốc | Ngày 07 tháng 9 năm 2010 A | 105000 | 0 | 0 | $0 |
| Alan Lipton | Giám đốc | Ngày 01 tháng 6 năm 2005 A | — | 0 | 0 | $0 |
| Stanley Stern | Giám đốc | Ngày 02 tháng 6 năm 2004 A | — | 0 | 0 | $0 |
| JVS Mediterranean Trading Ltd. | Người sở hữu 10% | Ngày 11 tháng 4 năm 2005 S | 0 | 0 | 0 | $0 |
| PARMAN HOLDING CORP | Người sở hữu 10% | Ngày 02 tháng 2 năm 2005 P | 0 | 0 | 0 | $0 |
| DIKER MANAGEMENT LLC | — | Ngày 27 tháng 10 năm 2010 S | 6724135 | 0 | 0 | $0 |
| Ann Elliott | — | Ngày 11 tháng 8 năm 2004 A | — | 0 | 0 | $0 |
Người nội bộ từ hồ sơ SEC Mẫu 3/4/5; ròng = chỉ giao dịch mua/bán trên thị trường mở
Nhà hoạt động & chủ sở hữu %5+ 10 khoản nắm giữ
Các nhà đầu tư đã nộp Mẫu 13D của SEC — quyền sở hữu hưởng lợi trên %5 với ý định ảnh hưởng đến tổ chức phát hành (cổ phần của nhà hoạt động, chiến dịch hội đồng quản trị, M&A). Mỗi hàng hiển thị trạng thái gần đây nhất đã biết về vị thế của người nộp hồ sơ đó.
| Người nộp hồ sơ | Đã nộp | Cổ phần | Trạng Thái | Mục đích | Hồ sơ |
|---|---|---|---|---|---|
| Blacksheep Fund Management Ltd., Blacksheep Master Fund Ltd, Herdwick Capital Ltd, Alexis Fortune ×2 hồ sơ | Ngày 07 tháng 2 năm 2023 | — | Hồ sơ ban đầu | Đầu tư thụ động | SEC |
| Lacuna Hedge Fund LLLP, Lacuna Hedge GP LLLP, Lacuna, LLC | Ngày 13 tháng 1 năm 2015 | — | Hồ sơ ban đầu | — | SEC |
| Lacuna Hedge Fund LLLP (2), Lacuna Hedge GP LLLP (2), Lacuna, LLC (2) ×2 hồ sơ | Ngày 27 tháng 1 năm 2012 | — | Hồ sơ ban đầu | — | SEC |
| Elliot Noss | Ngày 04 tháng 5 năm 2011 | — | Hồ sơ ban đầu | Đầu tư thụ động | SEC |
| Lacuna Venture Fund LLLP, Lacuna Hedge Fund LLLP, Lacuna Ventures GP LLLP, Lacuna Hedge GP LLLP, Lacuna, LLC ×4 hồ sơ | Ngày 07 tháng 1 năm 2011 | — | Hồ sơ ban đầu | — | SEC |
| Fertilemind Capital Fund I, L.P., Fertilemind Management, LLC, Aram Fuchs ×2 hồ sơ | Ngày 16 tháng 2 năm 2010 | — | Hồ sơ ban đầu | — | SEC |
| Mark Cuban ×3 hồ sơ | Ngày 21 tháng 8 năm 2008 | — | Hồ sơ ban đầu | — | SEC |
| Platinum Partners Value Arbitrage Fund LP (2), Platinum Management (NY) LLC (2), Mark Nordlicht (2) | Ngày 03 tháng 3 năm 2008 | — | Hồ sơ ban đầu | — | SEC |
| Platinum Partners Value Arbitrage Fund L.P., Platinum Management (NY) LLC, Mark Nordlicht | Ngày 07 tháng 12 năm 2007 | — | Hồ sơ ban đầu | Đầu tư thụ động | SEC |
| Người báo cáo chưa công bố | Ngày 07 tháng 9 năm 2001 | — | Hồ sơ ban đầu | Đầu tư thụ động | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Quyền sở hữu ETF Được nắm giữ bởi 21 quỹ ETF
Tỷ trọng chỉ phản ánh các khoản nắm giữ cổ phiếu trực tiếp (N-PORT); các quỹ đòn bẩy hoặc dựa trên công cụ phái sinh có thể nắm giữ thêm các khoản tiếp xúc hoán đổi không được hiển thị.
| Quỹ | Tỷ trọng | Đơn vị | Tính đến | Nguồn |
|---|---|---|---|---|
| IWC · iShares Trust | 0,02% | 23187 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| VTWV · VANGUARD SCOTTSDALE FUNDS | 0,01% | 5402 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| IWN · iShares Trust | 0,01% | 51905 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| IWO · iShares Trust | 0,00% | 43127 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| RSSL · Global X Funds | 0,00% | 2998 NS | Ngày 30 tháng 4 năm 2026 | N-PORT |
| IWM · iShares Trust | 0,00% | 173914 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| SCHA · SCHWAB STRATEGIC TRUST | 0,00% | 42613 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| ITWO · ProShares Trust | 0,00% | 317 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| UWM · ProShares Trust | 0,00% | 248 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| URTY · ProShares Trust | 0,00% | 250 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| MSSM · MORGAN STANLEY PATHWAY FUNDS | 0,00% | 328 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0,00% | 5261 NS | Ngày 30 tháng 4 năm 2026 | N-PORT |
| HDG · ProShares Trust | 0,00% | 6 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0,00% | 831 NS | Ngày 30 tháng 4 năm 2026 | N-PORT |
| SCHB · SCHWAB STRATEGIC TRUST | 0,00% | 7627 NS | Ngày 31 tháng 5 năm 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0,00% | 98374 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| VTI · VANGUARD INDEX FUNDS | 0,00% | 247111 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| VTWO · VANGUARD SCOTTSDALE FUNDS | 0,00% | 39758 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| VTWG · VANGUARD SCOTTSDALE FUNDS | 0,00% | 1212 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| VTHR · VANGUARD SCOTTSDALE FUNDS | 0,00% | 649 SH | Ngày 08 tháng 8 năm 2026 | Hàng ngày |
| DFAC · Dimensional ETF Trust | 0,00% | 741 NS | Ngày 30 tháng 4 năm 2026 | N-PORT |