TXG 10x Genomics, Inc. - Common Stock
$22,50
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$8–$26
79% of range
Đánh giá của nhà phân tích
HOLD
22 analysts
Mục tiêu giá
$25
+12% upside
P/E (TTM)
-46.6
ROE
-5.5%
Biên lợi nhuận ròng
-6.8%
TXG Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$22.50
Vốn Hóa
$2.08B
P/E (TTM)
-46.6
EPS (TTM)
$-0.35
Doanh thu (TTM)
$643M
Tỷ suất cổ tức
—
ROE
-5.5%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$8 – $26
TXG 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
$643M
2017-12-31
→
2025-12-31
EPS
$-0.35
2019-12-31
→
2025-12-31
Dòng tiền tự do
$130M
2019-12-31
→
2025-12-31
Biên lợi nhuận
-6.8%
2019-12-31
→
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
TXG
Trung vị ngành
P/E (TTM)
-46.6
28.9
P/S (TTM)
3.2
4.4
P/B
2.6
3.0
Price / FCF (Giá / FCF)
16.0
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
TXG
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
69.0%
46.0%
Operating Margin (Biên lợi nhuận hoạt động)
-9.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
-6.8%
-8.1%
ROA
-4.4%
-3.6%
ROE
-5.5%
-4.5%
ROIC
-8.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
TXG
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
4.5
3.9
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.3
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
TXG
Trung vị ngành
Revenue YoY (Doanh thu YoY)
5.2%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
7.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
16.6%
—
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
TXG
Trung vị ngành
TXG 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
22 nhà phân tích
- Mua mạnh 5 22,7%
- Mua 4 18,2%
- Giữ 13 59,1%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
13 nhà phân tích · 2026-05-19
Trung vị
$25.00
Bây giờ
$22.50
Thấp
$20.00
Cao
$32.00
Mục tiêu trung vị
$25.00
+11,1%
Mục tiêu trung bình
$25.23
+12,1%
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
0.22%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.10 | $-0.29 | 0.19% |
| Ngày 31 tháng 12 năm 2025 | $-0.13 | $-0.21 | 0.08% |
| Ngày 30 tháng 9 năm 2025 | $-0.22 | $-0.29 | 0.07% |
| Ngày 30 tháng 6 năm 2025 | $0.28 | $-0.38 | 0.66% |
| Ngày 31 tháng 3 năm 2025 | $-0.36 | $-0.48 | 0.12% |
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 |
|---|---|---|---|---|---|---|
| TXG | $2.08B | -46.6 | 5.2% | -6.8% | -5.5% | 69.0% |
| TECH | $7.97B | 111.8 | 5.2% | 6.0% | 3.7% | 64.8% |
| BRKR | $7.17B | -314.1 | 2.1% | -0.25% | -0.40% | 45.9% |
| RGEN | $9.23B | 190.5 | 16.4% | 6.6% | 2.4% | — |
| AVTR | $7.82B | -14.7 | -3.4% | -8.1% | -8.9% | 32.6% |
| SHC | $5.02B | 65.3 | 5.7% | 6.7% | 14.0% | 55.5% |
| ADPT | $2.50B | -41.6 | 54.8% | -21.5% | -28.2% | — |
| ALMR | — | — | — | — | — | — |
| FTRE | $1.61B | -1.6 | 1.0% | -36.2% | -171.1% | — |
| BLFS | — | -241.8 | 28.9% | — | — | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $643M | $611M | $619M | $516M | $490M | $299M | $246M | $146M | |
| Cost of Revenue | $199M | $196M | $209M | $120M | $74M | $58M | $61M | $29M | |
| Gross Profit | $444M | $414M | $409M | $396M | $416M | $240M | $185M | $118M | |
| SG&A Expense | $316M | $344M | $343M | $298M | $258M | $202M | $131M | $88M | |
| Operating Expenses | $505M | $609M | $675M | $564M | $469M | $775M | $215M | $228M | |
| Operating Income | $-61M | $-195M | $-265M | $-168M | $-52M | $-534M | $-31M | $-111M | |
| Interest Expense | · | · | $33.0K | $476.0K | $866.0K | $2M | $3M | $2M | |
| Interest Income | $20M | $19M | $17M | $7M | $206.0K | $2M | $3M | $1M | |
| Other Non-op | $1M | $-2M | $-286.0K | $-198.0K | $-802.0K | $1M | $-186.0K | $-249.0K | |
| Pretax Income | $-40M | $-178M | $-249M | $-162M | $-54M | $-534M | $-31M | $-112M | |
| Income Tax | $4M | $5M | $6M | $4M | $5M | $8M | $218.0K | $87.0K | |
| Net Income | $-44M | $-183M | $-255M | $-166M | $-58M | $-543M | $-31M | $-112M | |
| EPS (Basic) | $-0.35 | $-1.52 | $-2.18 | $-1.46 | $-0.53 | $-5.37 | $-0.80 | · | |
| EPS (Diluted) | $-0.35 | $-1.52 | $-2.18 | $-1.46 | $-0.53 | $-5.37 | $-0.80 | · | |
| Shares (Basic) | 124,749,885 | 120,451,550 | 117,165,036 | 113,858,684 | 110,347,937 | 101,151,675 | 39,091,366 | · | |
| Shares (Diluted) | 124,749,885 | 120,451,550 | 117,165,036 | 113,858,684 | 110,347,937 | 101,151,675 | 39,091,366 | · | |
| EBITDA | $-25M | $-159M | $-230M | $-143M | $-31M | · | $-24M | · |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | $344M | $359M | $220M | $587M | $664M | $424M | $65M | |
| Receivables | $47M | $88M | $115M | $104M | $85M | $51M | $33M | $28M | |
| Inventory | $56M | $83M | $74M | $82M | $60M | $30M | $15M | $9M | |
| Prepaid Expense | $22M | $19M | $19M | $17M | $14M | $13M | $8M | $4M | |
| Current Assets | $684M | $584M | $596M | $635M | $748M | $774M | $481M | $106M | |
| PP&E (Net) | $227M | $253M | $280M | $289M | $169M | $73M | $49M | $11M | |
| PP&E (Gross) | $380M | $376M | $383M | $358M | $219M | $103M | $68M | $25M | |
| Accum. Depreciation | $153M | $123M | $103M | $69M | $49M | $31M | $19M | $14M | |
| Goodwill | $5M | $5M | $5M | $5M | $5M | $0 | · | · | |
| Intangibles | $62M | $16M | $17M | $23M | $25M | $22M | $22M | $642.0K | |
| Other Non-current Assets | $3M | $4M | $3M | $2M | $3M | $4M | $24M | $2M | |
| Total Assets | $1.04B | $919M | $965M | $1.03B | $1.02B | $929M | $606M | $124M | |
| Accounts Payable | $13M | $13M | $16M | $22M | $17M | $5M | $13M | $9M | |
| Current Liabilities | $153M | $118M | $127M | $131M | $110M | $118M | $63M | $32M | |
| Capital Leases | $73M | $73M | $84M | $86M | $77M | $57M | $0 | · | |
| Other Non-current Liabilities | $6M | $5M | $4M | $3M | $8M | $4M | $2M | $771.0K | |
| Total Liabilities | $245M | $209M | $224M | $223M | $201M | $190M | $186M | $101M | |
| Long-term Debt | · | · | · | · | · | $0 | $30M | $30M | |
| Total Debt | · | · | · | · | · | · | $30M | · | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | |
| Retained Earnings | $-1.51B | $-1.47B | $-1.28B | $-1.03B | $-863M | $-805M | $-262M | $-231M | |
| AOCI | $225.0K | $-493.0K | $-429.0K | $-4M | $22.0K | $-50.0K | $-46.0K | $-37.0K | |
| Stockholders' Equity | $796M | $710M | $741M | $806M | $818M | $739M | $420M | $-220M | |
| Liabilities + Equity | $1.04B | $919M | $965M | $1.03B | $1.02B | $929M | $606M | $124M | |
| Shares Outstanding | 127,691,329 | 122,291,837 | 119,095,362 | 115,195,009 | 112,514,977 | 108,485,909 | 96,241,596 | 14,549,801 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $36M | $36M | $36M | $25M | $21M | $14M | $7M | $4M | |
| Stock-based Comp | $109M | $141M | $167M | $137M | $96M | $49M | $13M | $3M | |
| Deferred Tax | $-310.0K | $709.0K | $-447.0K | $136.0K | $-690.0K | $82.0K | $-6.0K | · | |
| Restructuring | $11M | $259.0K | $2M | $4M | · | · | · | · | |
| Other Non-cash | $35M | $12M | $38M | $-30M | $-80M | · | $45M | · | |
| Operating Cash Flow | $136M | $7M | $-15M | $-34M | $-21M | $-218M | $35M | $-76M | |
| CapEx | $6M | $12M | $49M | $132M | $101M | $37M | $43M | $6M | |
| Investing Cash Flow | $-13M | $-33M | $133M | $-351M | $-107M | $-38M | $-43M | $-7M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $20M | |
| Net Debt Issued | · | · | · | $0 | $0 | · | · | · | |
| Stock Issued | · | · | · | $0 | $0 | $482M | $411M | $0 | |
| Net Stock Activity | · | · | · | $0 | $0 | · | $411M | · | |
| Financing Cash Flow | $7M | $11M | $14M | $16M | $35M | $469M | $415M | $105M | |
| Net Change in Cash | $130M | $-15M | $132M | $-369M | $-93M | $212M | $406M | $22M | |
| Taxes Paid | $2M | $6M | $5M | $4M | $9M | $280.0K | $22.0K | $6.0K | |
| Free Cash Flow | $130M | $-6M | $-64M | $-165M | $-123M | · | $-8M | · | |
| Levered FCF | · | · | $-64M | $-166M | $-124M | · | $-11M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 69.0% | 67.9% | 66.1% | 76.7% | 84.9% | · | 75.2% | · | |
| Operating Margin | -9.5% | -31.9% | -42.9% | -32.5% | -10.7% | · | -12.4% | · | |
| Net Margin | -6.8% | -29.9% | -41.2% | -32.1% | -11.9% | · | -12.7% | · | |
| Pretax Margin | -6.2% | -29.1% | -40.2% | -31.4% | -10.9% | · | -12.6% | · | |
| EBITDA Margin | -3.9% | -26.0% | -37.1% | -27.6% | -6.3% | · | -9.6% | · | |
| ROA | -4.4% | -19.4% | -25.6% | -16.2% | -6.0% | · | -8.6% | · | |
| ROE | -5.5% | -25.5% | -34.3% | -21.0% | -7.2% | · | -7.4% | · | |
| ROIC | -8.4% | -28.2% | -36.7% | -21.4% | -6.9% | · | -6.8% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.5 | 5.0 | 4.7 | 4.8 | 6.8 | · | 7.6 | · | |
| Quick Ratio | 0.3 | 3.7 | 3.7 | 2.5 | 6.1 | · | 7.3 | · | |
| Debt / Equity | · | · | · | · | · | · | 0.1 | · | |
| LT Debt / Equity | · | · | · | · | · | · | 0.0 | · | |
| Interest Coverage | · | · | -8040.3 | -352.8 | -60.3 | · | -9.9 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | · | 0.7 | · | |
| Inventory Turnover | 2.9 | 2.5 | 2.7 | 1.7 | 1.6 | · | 5.1 | · | |
| Receivables Turnover | 9.5 | 6.0 | 5.6 | 5.5 | 7.2 | · | 8.0 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.2% | -1.3% | 19.8% | 5.3% | 64.1% | · | · | · | |
| Revenue CAGR 3Y | 7.6% | 7.6% | 27.5% | · | · | · | · | · | |
| Revenue CAGR 5Y | 16.6% | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $643M | $611M | $619M | $516M | $490M | $299M | $246M | · | |
| Net Income TTM | $-44M | $-183M | $-255M | $-166M | $-58M | $-543M | $-31M | · | |
| Market Cap | $2.08B | $1.76B | $6.66B | $4.20B | $16.76B | · | $7.34B | · | |
| Enterprise Value | · | · | · | · | · | · | $6.94B | · | |
| P/E | -46.6 | -9.4 | -25.7 | -25.0 | -281.1 | -26.4 | -95.3 | · | |
| P/S | 3.2 | 2.9 | 10.8 | 8.1 | 34.2 | · | 29.8 | · | |
| P/B | 2.6 | 2.5 | 9.0 | 5.2 | 20.5 | · | 17.5 | · | |
| P / Tangible Book | 2.9 | 2.5 | 9.3 | 5.4 | 21.3 | 21.4 | · | · | |
| P / Cash Flow | 15.3 | 263.5 | -438.5 | -124.9 | -784.2 | · | 211.9 | · | |
| P / FCF | 16.0 | -306.5 | -104.5 | -25.4 | -136.6 | · | -904.3 | · | |
| EV / EBITDA | · | · | · | · | · | · | -295.4 | · | |
| EV / FCF | · | · | · | · | · | · | -855.7 | · | |
| EV / Revenue | · | · | · | · | · | · | 28.2 | · | |
| Earnings Yield | -2.1% | -10.6% | -3.9% | -4.0% | -0.36% | -3.8% | -1.1% | · |
Báo cáo kết quả hoạt động kinh doanh 17
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $151M | $166M | $149M | $173M | $155M | $165M | $152M | $153M | $141M | $184M | $154M | $147M | $134M | $156M | $131M | $115M | |
| Cost of Revenue | $45M | $53M | $49M | $48M | $49M | $54M | $45M | $49M | $48M | $68M | $58M | $47M | $36M | $37M | $30M | $28M | |
| Gross Profit | $106M | $113M | $100M | $125M | $105M | $111M | $106M | $104M | $93M | $116M | $96M | $100M | $98M | $119M | $101M | $87M | |
| SG&A Expense | $66M | $77M | $75M | $74M | $90M | $94M | $82M | $83M | $86M | $86M | $82M | $92M | $83M | $79M | $73M | $79M | |
| Operating Expenses | $123M | $133M | $133M | $95M | $145M | $161M | $148M | $146M | $154M | $171M | $190M | $163M | $150M | $143M | $141M | $150M | |
| Operating Income | $-17M | $-20M | $-32M | $30M | $-39M | $-50M | $-41M | $-42M | $-61M | $-55M | $-95M | $-63M | $-52M | $-23M | $-40M | $-63M | |
| Interest Expense | · | · | · | · | · | · | · | · | $1.0K | · | $1.0K | $5.0K | $19.0K | · | $114.0K | $109.0K | |
| Interest Income | $5M | $7M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $3M | $2M | $1M | |
| Other Non-op | $-815.0K | $-3M | $-1M | $3M | $2M | $-3M | $2M | $-56.0K | $-1M | $4M | $-1M | $-2M | $-2M | $4M | $-2M | $-2M | |
| Pretax Income | $-13M | $-15M | $-28M | $37M | $-34M | $-48M | $-34M | $-37M | $-58M | $-47M | $-92M | $-61M | $-50M | $-16M | $-40M | $-64M | |
| Income Tax | $623.0K | $1M | $-733.0K | $2M | $852.0K | $648.0K | $1M | $818.0K | $2M | $2M | $1M | $2M | $1M | $804.0K | $2M | $627.0K | |
| Net Income | $-13M | $-16M | $-27M | $35M | $-34M | $-49M | $-36M | $-38M | $-60M | $-49M | $-93M | $-62M | $-51M | $-17M | $-42M | $-64M | |
| EPS (Basic) | $-0.10 | $-0.13 | $-0.22 | $0.28 | $-0.28 | $-0.40 | $-0.30 | $-0.32 | $-0.50 | $-0.42 | $-0.79 | $-0.53 | $-0.44 | $-0.14 | $-0.37 | $-0.57 | |
| EPS (Diluted) | $-0.10 | $-0.13 | $-0.22 | $0.28 | $-0.28 | $-0.40 | $-0.30 | $-0.32 | $-0.50 | $-0.42 | $-0.79 | $-0.53 | $-0.44 | $-0.14 | $-0.37 | $-0.57 | |
| Shares (Basic) | 128,291,153 | -247,113,906 | 125,502,291 | 123,755,409 | 122,606,091 | -239,742,632 | 120,733,030 | 120,066,972 | 119,394,180 | -232,890,798 | 117,728,293 | 116,707,672 | 115,619,869 | -226,794,651 | 114,112,382 | 113,574,757 | |
| Shares (Diluted) | 128,291,153 | -247,868,217 | 125,502,291 | 124,509,720 | 122,606,091 | -239,742,632 | 120,733,030 | 120,066,972 | 119,394,180 | -232,890,798 | 117,728,293 | 116,707,672 | 115,619,869 | -226,794,651 | 114,112,382 | 113,574,757 | |
| EBITDA | $-7M | · | $-32M | $30M | $-31M | · | $-41M | $-42M | $-52M | · | $-95M | $-63M | $-46M | · | $-40M | $-63M |
Bảng cân đối kế toán 23
| 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 | · | · | · | · | · | · | · | · | · | · | · | · | · | $220M | · | · | |
| Receivables | $39M | $47M | $44M | $50M | $53M | $88M | $84M | $91M | $91M | · | $104M | $88M | $78M | · | $84M | $76M | |
| Inventory | $53M | $56M | $62M | $69M | $75M | $83M | $94M | $88M | $83M | · | $81M | $84M | $82M | · | $79M | $71M | |
| Prepaid Expense | $20M | $22M | $19M | $20M | $26M | $19M | $18M | $20M | $21M | · | $20M | $19M | $21M | · | $14M | $19M | |
| Current Assets | $670M | $684M | $660M | $656M | $580M | $584M | $594M | $579M | $567M | · | $562M | $583M | $602M | · | $629M | $666M | |
| PP&E (Net) | $221M | $227M | $233M | $240M | $246M | $253M | $259M | $263M | $269M | · | $285M | $285M | $292M | · | $258M | $223M | |
| PP&E (Gross) | $382M | $380M | $378M | $380M | $377M | $376M | $383M | $379M | $380M | · | $379M | $370M | · | · | · | · | |
| Accum. Depreciation | $161M | $153M | $146M | $140M | $131M | $123M | $125M | $115M | $110M | · | $94M | $86M | · | · | · | · | |
| Goodwill | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | · | $5M | $5M | $5M | · | $5M | $5M | |
| Intangibles | $60M | $62M | $65M | $15M | $15M | $16M | $16M | $17M | $16M | · | $22M | $22M | $23M | · | $23M | $24M | |
| Other Non-current Assets | $3M | $3M | $2M | $3M | $2M | $4M | $5M | $5M | $3M | · | $3M | $20M | $13M | · | $3M | $3M | |
| Total Assets | $1.02B | $1.04B | $1.03B | $980M | $903M | $919M | $938M | $930M | $923M | · | $949M | $990M | $1.01B | · | $996M | $1.00B | |
| Accounts Payable | $17M | $13M | $18M | $16M | $10M | $13M | $26M | $21M | $20M | · | $19M | $23M | $29M | · | $22M | $27M | |
| Current Liabilities | $114M | $153M | $147M | $112M | $108M | $118M | $121M | $111M | $109M | · | $105M | $98M | $112M | · | $127M | $118M | |
| Capital Leases | $70M | $73M | $76M | $77M | $71M | $73M | $76M | $79M | $81M | · | $88M | $90M | $93M | · | $88M | $91M | |
| Other Non-current Liabilities | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $5M | · | $10M | $8M | $7M | · | $6M | $9M | |
| Total Liabilities | $201M | $245M | $242M | $207M | $196M | $209M | $215M | $206M | $204M | · | $203M | $196M | $212M | · | $220M | $218M | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | |
| Retained Earnings | $-1.52B | $-1.51B | $-1.49B | $-1.47B | $-1.50B | $-1.47B | $-1.42B | $-1.38B | $-1.34B | · | $-1.24B | $-1.14B | $-1.08B | · | $-1.01B | $-970M | |
| AOCI | $114.0K | $225.0K | $138.0K | $220.0K | $-367.0K | $-493.0K | $32.0K | $-430.0K | $-456.0K | · | $-677.0K | $-969.0K | $-1M | · | $-5M | $-4M | |
| Stockholders' Equity | $814M | $796M | $785M | $773M | $707M | $710M | $723M | $724M | $719M | $741M | $745M | $793M | $802M | $806M | $776M | $784M | |
| Liabilities + Equity | $1.02B | $1.04B | $1.03B | $980M | $903M | $919M | $938M | $930M | $923M | · | $949M | $990M | $1.01B | · | $996M | $1.00B | |
| Shares Outstanding | · | 127,691,329 | · | · | · | 122,291,837 | · | · | · | · | · | · | · | · | · | · |
Dòng tiền 12
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $10M | $10M | $8M | $8M | $9M | $9M | $9M | $9M | $10M | $9M | $10M | $6M | $7M | $6M | $6M | |
| Stock-based Comp | $23M | $25M | $25M | $28M | $31M | $33M | $34M | $38M | $36M | $39M | $40M | $46M | $42M | $41M | $34M | $36M | |
| Restructuring | · | $5M | $6M | $6M | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Other Non-cash | $7M | · | · | · | $30M | · | · | · | $-1M | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $26M | $41M | $43M | $18M | $34M | $-7M | $22M | $7M | $-16M | $26M | $-25M | $-12M | $-4M | $14M | $-10M | $-17M | |
| CapEx | $2M | $2M | $687.0K | $2M | $2M | $3M | $4M | $3M | $3M | $3M | $15M | $25M | $5M | $40M | $37M | $27M | |
| Investing Cash Flow | $-1M | $-2M | $-9M | $-939.0K | $-2M | $-52M | $-4M | $12M | $11M | $13M | $5M | $-4M | $120M | $-33M | $-33M | $-28M | |
| Financing Cash Flow | $-8M | $2M | $617.0K | $4M | $422.0K | $5M | $156.0K | $5M | $2M | $6M | $4M | $7M | $-3M | $5M | $2M | $6M | |
| Net Change in Cash | $16M | $41M | $35M | $21M | $33M | $-54M | $18M | $24M | $-4M | $45M | $-16M | $-9M | $112M | $-14M | $-40M | $-38M | |
| Taxes Paid | $-278.0K | $456.0K | $617.0K | $856.0K | $462.0K | $778.0K | $3M | $1M | $961.0K | $476.0K | $599.0K | $1M | $3M | $276.0K | $330.0K | $419.0K | |
| Free Cash Flow | $25M | · | · | · | $32M | · | · | · | $-19M | · | · | · | $-9M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-19M | · | · | · | $-9M | · | · | · |
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 | 70.4% | · | 67.3% | 72.3% | 68.1% | · | 70.2% | 68.1% | 65.9% | · | 62.2% | 67.8% | 73.3% | · | 76.8% | 75.8% | |
| Operating Margin | -11.3% | · | -21.6% | 17.4% | -25.4% | · | -27.4% | -27.3% | -43.6% | · | -61.7% | -43.1% | -38.7% | · | -30.5% | -55.1% | |
| Net Margin | -8.9% | · | -18.4% | 20.0% | -22.2% | · | -23.6% | -24.8% | -42.5% | · | -60.5% | -42.5% | -37.8% | · | -32.0% | -56.2% | |
| Pretax Margin | -8.5% | · | -18.9% | 21.4% | -21.6% | · | -22.7% | -24.2% | -41.0% | · | -59.7% | -41.4% | -37.0% | · | -30.5% | -55.7% | |
| EBITDA Margin | -4.7% | · | -21.6% | 17.4% | -20.2% | · | -27.4% | -27.3% | -37.1% | · | -61.7% | -43.1% | -33.9% | · | -30.5% | -55.1% | |
| ROA | -1.4% | · | -2.8% | 3.6% | -3.8% | · | -3.8% | -4.0% | -6.2% | · | -9.6% | -6.3% | -5.0% | · | -4.2% | -6.5% | |
| ROE | -1.8% | · | -3.6% | 4.6% | -4.8% | · | -4.9% | -5.0% | -7.9% | · | -12.2% | -7.9% | -6.3% | · | -5.3% | -8.2% | |
| ROIC | -2.2% | · | -4.0% | 3.6% | -5.7% | · | -6.0% | -5.9% | -8.9% | · | -12.9% | -8.2% | -6.6% | · | -5.4% | -8.1% |
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 | 5.9 | · | 4.5 | 5.8 | 5.4 | · | 4.9 | 5.2 | 5.2 | · | 5.4 | 5.9 | 5.4 | · | 5.0 | 5.7 | |
| Quick Ratio | 0.3 | · | 0.3 | 0.4 | 0.5 | · | 0.7 | 0.8 | 0.8 | · | 1.0 | 0.9 | 0.7 | · | 0.7 | 0.6 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -61498.0 | · | -94795.0 | -12671.6 | -2736.2 | · | -350.8 | -579.1 |
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 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.6 | 0.5 | · | 0.5 | 0.5 | |
| Receivables Turnover | 3.3 | · | 2.3 | 2.4 | 2.2 | · | 1.6 | 1.7 | 1.7 | · | 1.6 | 1.8 | 1.7 | · | 1.6 | 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 | $628M | · | $628M | $633M | $601M | · | $599M | $595M | $576M | · | $566M | $527M | $494M | · | $485M | $470M | |
| Net Income TTM | $-41M | · | $-63M | $-73M | $-168M | · | $-227M | $-253M | $-266M | · | $-248M | $-220M | $-200M | · | $-166M | $-135M | |
| P/E | -66.3 | · | -22.5 | -18.7 | -6.2 | · | -11.8 | -9.1 | -16.6 | · | -19.4 | -29.2 | -31.7 | · | -19.4 | -37.7 | |
| Earnings Yield | -1.5% | · | -4.5% | -5.3% | -16.0% | · | -8.5% | -11.0% | -6.0% | · | -5.2% | -3.4% | -3.1% | · | -5.2% | -2.6% |
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 | $643M | $611M | $619M | $516M | $490M |
| Biên lợi nhuận gộp % | 69.0% | 67.9% | 66.1% | 76.7% | 84.9% |
| Biên lợi nhuận hoạt động % | -9.5% | -31.9% | -42.9% | -32.5% | -10.7% |
| Thu nhập ròng | $-44M | $-183M | $-255M | $-166M | $-58M |
| EPS pha loãng | $-0.35 | $-1.52 | $-2.18 | $-1.46 | $-0.53 |
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 | 4.5 | 5.0 | 4.7 | 4.8 | 6.8 |
| Tỷ lệ thanh toán nhanh | 0.3 | 3.7 | 3.7 | 2.5 | 6.1 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $130M | $-6M | $-64M | $-165M | $-123M |
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.