TZOO Travelzoo - Common Stock
$9,08
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 14, 2026
Phạm vi 52 tuần
$5–$14
46% of range
Đánh giá của nhà phân tích
BUY
10 analysts
Mục tiêu giá
$21
+131% upside
P/E (TTM)
17.4
ROE
-117.8%
Biên lợi nhuận ròng
5.1%
TZOO Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$9.08
Vốn Hóa
$78M
P/E (TTM)
17.4
EPS (TTM)
$0.41
Doanh thu (TTM)
$92M
Tỷ suất cổ tức
—
ROE
-117.8%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$5 – $14
TZOO 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
$92M
2016-12-31
→
2025-12-31
EPS
$0.41
2016-12-31
→
2025-12-31
Dòng tiền tự do
$6M
2016-12-31
→
2025-12-31
Biên lợi nhuận
5.1%
2018-12-31
→
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
TZOO
Trung vị ngành
P/E (TTM)
17.4
15.8
P/S (TTM)
0.8
0.5
P/B
-10.4
1.0
Price / FCF (Giá / FCF)
13.9
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
TZOO
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
80.3%
81.5%
Operating Margin (Biên lợi nhuận hoạt động)
7.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
5.1%
-9.4%
ROA
9.4%
-5.7%
ROE
-117.8%
-13.2%
ROIC
-59.7%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
TZOO
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
0.7
1.1
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.6
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
TZOO
Trung vị ngành
Revenue YoY (Doanh thu YoY)
9.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
9.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
11.3%
—
EPS YoY
-61.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
-65.4%
—
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
TZOO
Trung vị ngành
TZOO 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
10 nhà phân tích
- Mua mạnh 3 30,0%
- Mua 6 60,0%
- Giữ 1 10,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
4 nhà phân tích · 2026-05-17
Trung vị
$21.00
← Dưới tất cả các mục tiêu
$9.08
Thấp
$12.00
Cao
$30.00
Mục tiêu trung vị
$21.00
+131,3%
Mục tiêu trung bình
$21.00
+131,3%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
-0.07%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.23 | $0.16 | 0.07% |
| Ngày 31 tháng 12 năm 2025 | $-0.00 | $0.11 | -0.11% |
| Ngày 30 tháng 9 năm 2025 | $0.01 | $0.19 | -0.18% |
| Ngày 30 tháng 6 năm 2025 | $0.13 | $0.24 | -0.11% |
| Ngày 31 tháng 3 năm 2025 | $0.25 | $0.25 | -0.00% |
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 |
|---|---|---|---|---|---|---|
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| BZFD | — | — | — | — | — | — |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $92M | $84M | $84M | $71M | $63M | $54M | $105M | $111M | $107M | $114M | |
| Cost of Revenue | $18M | $10M | $11M | $10M | $11M | $11M | $11M | $12M | $13M | $14M | |
| Gross Profit | $74M | $73M | $74M | $61M | $51M | $43M | $93M | $99M | $94M | $100M | |
| R&D Expense | $3M | $2M | $2M | $2M | $3M | $3M | $7M | $9M | $9M | $9M | |
| SG&A Expense | $19M | $18M | $18M | $18M | $20M | $20M | $18M | $23M | $23M | $23M | |
| Operating Expenses | $67M | $55M | $58M | $53M | $53M | $57M | $76M | $91M | $89M | $90M | |
| Operating Income | $7M | $18M | $16M | $8M | $-1M | $-14M | $17M | $8M | $5M | $10M | |
| Interest Expense | · | · | · | · | · | $25.0K | · | · | · | · | |
| Other Non-op | $753.0K | $588.0K | $2M | $2M | $4M | $455.0K | $-42.0K | $48.0K | $173.0K | $-187.0K | |
| Pretax Income | $8M | $19M | $17M | $10M | $3M | $-14M | $17M | $8M | $5M | $10M | |
| Income Tax | $3M | $5M | $5M | $3M | $2M | $-2M | $5M | $4M | $3M | $4M | |
| Net Income | $5M | $14M | $12M | $7M | $911.0K | $-13M | $4M | $5M | $4M | $7M | |
| EPS (Basic) | $0.42 | $1.08 | $0.83 | $0.54 | $0.08 | $-1.18 | $0.35 | $0.38 | $0.27 | $0.47 | |
| EPS (Diluted) | $0.41 | $1.06 | $0.83 | $0.53 | $0.07 | $-1.18 | $0.35 | $0.37 | $0.27 | $0.47 | |
| Shares (Basic) | 11,180,000 | 12,594,000 | 14,897,000 | 12,372,000 | 11,646,000 | 11,344,000 | 11,809,000 | 12,323,000 | 12,882,000 | 13,997,000 | |
| Shares (Diluted) | 11,477,000 | 12,852,000 | 14,964,000 | 12,561,000 | 12,991,000 | 11,344,000 | 12,035,000 | 12,510,000 | 12,894,000 | 13,997,000 | |
| EBITDA | $7M | $18M | $16M | $8M | $-1M | $-14M | $9M | $8M | $5M | $11M |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $17M | $16M | $19M | $44M | $63M | $19M | $18M | $23M | $27M | |
| Receivables | $11M | $13M | $13M | $14M | $15M | $5M | $11M | $13M | $12M | $14M | |
| Inventory | $124.0K | $0 | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | |
| Other Current Assets | $90.0K | $144.0K | $91.0K | $140.0K | $81.0K | $93.0K | $67.0K | $167.0K | $282.0K | $439.0K | |
| Current Assets | $23M | $32M | $31M | $36M | $65M | $70M | $36M | $33M | $37M | $44M | |
| PP&E (Net) | $231.0K | $423.0K | $578.0K | $657.0K | $659.0K | $1M | $3M | $4M | $5M | $6M | |
| PP&E (Gross) | $5M | $5M | $5M | $14M | $18M | $19M | $21M | $22M | $22M | $23M | |
| Accum. Depreciation | $5M | $5M | $5M | $13M | $18M | $18M | $18M | $18M | $17M | $17M | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $0 | · | · | · | |
| Intangibles | $1M | $1M | $2M | $4M | $3M | $5M | $0 | · | · | · | |
| Total Assets | $45M | $55M | $55M | $67M | $100M | $102M | $55M | $43M | $46M | $54M | |
| Accounts Payable | $8M | $6M | $5M | $4M | $3M | $7M | $6M | $17M | $19M | $20M | |
| Accrued Liabilities | $4M | $3M | $4M | $5M | $10M | $9M | $6M | $8M | $9M | $9M | |
| Short-term Debt | · | · | · | · | $0 | $3M | $0 | · | · | · | |
| Current Liabilities | $34M | $36M | $34M | $48M | $88M | $83M | $35M | $27M | $30M | $30M | |
| Capital Leases | $4M | $6M | $7M | $8M | $9M | $11M | $8M | · | · | · | |
| Deferred Tax | · | · | · | · | $0 | $357.0K | $0 | · | · | · | |
| Other Non-current Liabilities | $0 | $376.0K | $911.0K | $994.0K | $2M | $1M | $443.0K | · | · | · | |
| Total Liabilities | $48M | $50M | $46M | $58M | $99M | $96M | $44M | · | · | · | |
| Total Debt | · | · | · | · | $0 | $3M | · | · | · | · | |
| Common Stock | $109.0K | $118.0K | $136.0K | $165.0K | $126.0K | $114.0K | $115.0K | $120.0K | $125.0K | $135.0K | |
| Retained Earnings | $7M | $14M | $20M | $7M | $508.0K | $-403.0K | $14M | $18M | $17M | $22M | |
| Treasury Stock | · | · | $0 | $7M | $5M | $0 | · | · | · | · | |
| AOCI | $-5M | $-5M | $-5M | $-5M | $-4M | $-4M | $-3M | $-4M | $-4M | $-4M | |
| Stockholders' Equity | $-8M | $-462.0K | $4M | $4M | $-4M | $2M | $11M | $14M | $13M | $18M | |
| Liabilities + Equity | $45M | $55M | $55M | $67M | $100M | $102M | $55M | $43M | $46M | $54M | |
| Shares Outstanding | 10,932,000 | 11,836,000 | 13,575,000 | 16,505,000 | 12,551,000 | 11,365,000 | 11,479,000 | 11,962,000 | 12,462,000 | 13,462,000 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $305.0K | $907.0K | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $3M | |
| Stock-based Comp | $1M | $2M | $2M | $2M | $4M | $6M | $993.0K | $915.0K | $1M | $933.0K | |
| Deferred Tax | $-558.0K | $-518.0K | $48.0K | $774.0K | $805.0K | $-5M | $258.0K | $-424.0K | $35.0K | $-197.0K | |
| Amort. of Intangibles | $48.0K | $593.0K | $2M | $2M | $1M | $1M | · | · | · | · | |
| Operating Cash Flow | $6M | $21M | $11M | $-23M | $-8M | $47M | $11M | $5M | $2M | $9M | |
| CapEx | $65.0K | $177.0K | $255.0K | $462.0K | $29.0K | $253.0K | $474.0K | $752.0K | $738.0K | $909.0K | |
| Investing Cash Flow | $-65.0K | $-177.0K | $-39.0K | $-1M | $104.0K | $2M | $-1M | $-4M | $2M | $-909.0K | |
| Stock Issued | · | · | $0 | $1M | $0 | · | · | · | · | · | |
| Stock Repurchased | $13M | $19M | $17M | $2M | $5M | $1M | $11M | $5M | $10M | $10M | |
| Net Stock Activity | $-13M | $-19M | $-17M | $-636.0K | $-5M | $-1M | $-11M | $-5M | $-10M | $-10M | |
| Financing Cash Flow | $-13M | $-19M | $-14M | $1M | $-11M | $-7M | $-9M | $-5M | $-10M | $-15M | |
| Net Change in Cash | $-7M | $1M | $-3M | $-26M | $-19M | $44M | $1M | $-5M | $-4M | $-8M | |
| Taxes Paid | $4M | $2M | $-1.0K | $1M | $3M | $2M | $5M | $4M | $6M | $3M | |
| Free Cash Flow | $6M | $21M | $10M | $-24M | $-8M | $47M | $11M | $5M | $1M | $8M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 80.3% | 87.5% | 87.1% | 85.8% | 81.8% | 80.3% | 89.3% | 89.0% | · | · | |
| Operating Margin | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% | -26.3% | 8.5% | 7.4% | · | · | |
| Net Margin | 5.1% | 16.2% | 14.6% | 9.4% | 1.5% | -25.0% | 3.7% | 4.2% | · | · | |
| Pretax Margin | 8.3% | 22.8% | 20.3% | 14.1% | 4.3% | -25.4% | 8.0% | 7.4% | · | · | |
| EBITDA Margin | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% | -26.3% | 8.5% | 7.4% | · | · | |
| ROA | 9.4% | 24.6% | 20.2% | · | 0.90% | -17.1% | 8.5% | 10.5% | 7.1% | 10.9% | |
| ROE | -117.8% | 728.5% | 293.0% | · | -77.2% | -1369.7% | 35.7% | 32.1% | 22.7% | 33.6% | |
| ROIC | -59.7% | -2870.2% | 261.0% | · | 10.5% | -243.8% | 40.5% | 33.0% | 11.7% | 37.3% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.9 | 0.9 | · | 0.7 | 0.8 | 1.0 | 1.2 | 1.3 | 1.5 | |
| Quick Ratio | 0.6 | 0.8 | 0.8 | · | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | |
| Debt / Equity | · | · | · | · | 0.0 | 1.5 | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.5 | 1.4 | · | 0.6 | 0.7 | 2.3 | 2.5 | · | · | |
| Inventory Turnover | 291.5 | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 7.8 | 6.5 | 6.3 | · | 6.5 | 6.8 | 8.7 | 9.1 | · | · |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.3% | -0.68% | 19.7% | 12.6% | 17.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.1% | 10.2% | 16.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.3% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -61.3% | 27.7% | 56.6% | 657.1% | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.2% | 147.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -65.4% | 9.7% | 86.4% | 628.2% | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.9% | 146.0% | · | · | · | · | · | · | · | · |
Định giá (TTM) 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $92M | $84M | $84M | $71M | $63M | $54M | $105M | $111M | $107M | $114M | |
| Net Income TTM | $5M | $14M | $12M | $7M | $911.0K | $-13M | $4M | $5M | $4M | $7M | |
| Market Cap | $78M | $236M | $129M | · | $114M | $107M | $123M | $118M | $80M | $127M | |
| Enterprise Value | · | · | · | · | $70M | $47M | · | · | · | · | |
| P/E | 17.4 | 18.8 | 11.5 | 8.4 | 134.6 | -8.0 | 30.6 | 26.6 | 23.9 | 20.0 | |
| P/S | 0.8 | 2.8 | 1.5 | · | 1.8 | 2.0 | 1.2 | 1.1 | 0.8 | 1.1 | |
| P/B | -10.4 | -511.1 | 30.9 | · | -26.8 | 56.7 | 11.3 | 8.4 | 6.1 | 7.0 | |
| P / Cash Flow | 13.7 | 11.2 | 12.1 | · | -14.1 | 2.3 | 10.9 | 22.1 | 38.7 | 14.5 | |
| P / FCF | 13.9 | 11.3 | 12.4 | · | -14.0 | 2.3 | 11.4 | 25.8 | 60.1 | 16.2 | |
| EV / EBITDA | · | · | · | · | -53.1 | -3.3 | · | · | · | · | |
| EV / FCF | · | · | · | · | -8.6 | 1.0 | · | · | · | · | |
| EV / Revenue | · | · | · | · | 1.1 | 0.9 | · | · | · | · | |
| Earnings Yield | 5.8% | 5.3% | 8.7% | 11.9% | 0.74% | -12.5% | 3.3% | 3.8% | 4.2% | 5.0% |
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 | $24M | $22M | $22M | $24M | $23M | $21M | $20M | $21M | $22M | $21M | $21M | $21M | $22M | $19M | $16M | $18M | |
| Cost of Revenue | $5M | $4M | $5M | $5M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Gross Profit | $19M | $18M | $18M | $19M | $19M | $18M | $18M | $19M | $19M | $18M | $18M | $18M | $19M | $16M | $14M | $16M | |
| R&D Expense | $664.0K | $588.0K | $631.0K | $698.0K | $634.0K | $644.0K | $594.0K | $603.0K | $566.0K | $580.0K | $525.0K | $518.0K | $490.0K | $673.0K | $484.0K | $454.0K | |
| SG&A Expense | $4M | $6M | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $5M | |
| Operating Expenses | $16M | $18M | $17M | $17M | $15M | $13M | $14M | $15M | $14M | $14M | $15M | $15M | $14M | $12M | $13M | $14M | |
| Operating Income | $3M | $552.0K | $488.0K | $2M | $4M | $5M | $4M | $4M | $6M | $4M | $3M | $3M | $5M | $4M | $273.0K | $2M | |
| Other Non-op | $-5.0K | $27.0K | $-64.0K | $161.0K | $629.0K | $-86.0K | $359.0K | $176.0K | $139.0K | $398.0K | $314.0K | $479.0K | $350.0K | $-53.0K | $836.0K | $195.0K | |
| Pretax Income | $3M | $579.0K | $424.0K | $2M | $4M | $5M | $4M | $4M | $6M | $5M | $3M | $4M | $5M | $4M | $1M | $2M | |
| Income Tax | $942.0K | $521.0K | $245.0K | $740.0K | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $317.0K | $928.0K | |
| Net Income | $2M | $-20.0K | $150.0K | $1M | $3M | $3M | $3M | $3M | $4M | $4M | $2M | $3M | $4M | $2M | $795.0K | $1M | |
| EPS (Basic) | $0.23 | $0.01 | $0.01 | $0.13 | $0.27 | $0.28 | $0.26 | $0.23 | $0.31 | $0.27 | $0.16 | $0.17 | $0.23 | $0.20 | $0.06 | $0.08 | |
| EPS (Diluted) | $0.23 | $0.02 | $0.01 | $0.12 | $0.26 | $0.26 | $0.26 | $0.23 | $0.31 | $0.27 | $0.16 | $0.17 | $0.23 | $0.20 | $0.06 | $0.08 | |
| Shares (Basic) | 10,837,000 | -22,616,000 | 10,987,000 | 11,139,000 | 11,670,000 | -25,966,000 | 12,176,000 | 12,895,000 | 13,489,000 | -30,844,000 | 14,769,000 | 15,275,000 | 15,697,000 | -24,686,000 | 12,489,000 | 12,513,000 | |
| Shares (Diluted) | 10,837,000 | -23,490,000 | 11,213,000 | 11,505,000 | 12,249,000 | -26,135,000 | 12,386,000 | 12,976,000 | 13,625,000 | -30,973,000 | 14,821,000 | 15,337,000 | 15,779,000 | -25,198,000 | 12,578,000 | 12,637,000 | |
| EBITDA | $3M | · | $488.0K | $2M | $4M | · | $4M | $4M | $6M | · | $3M | $3M | $5M | · | $273.0K | · |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $11M | $10M | $8M | $10M | $11M | $17M | $11M | $13M | $16M | $16M | $16M | $20M | $19M | $19M | $19M | $26M | |
| Receivables | $14M | $11M | $12M | $12M | $12M | $13M | $13M | $13M | $13M | $13M | $11M | $10M | $14M | $14M | $12M | $15M | |
| Inventory | · | $124.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $3M | $1M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $1M | $2M | $1M | $2M | $1M | $1M | $2M | |
| Other Current Assets | · | $90.0K | · | · | · | $144.0K | · | · | · | $91.0K | · | · | · | $140.0K | · | · | |
| Current Assets | $28M | $23M | $24M | $24M | $26M | $32M | $27M | $29M | $32M | $31M | $29M | $32M | $36M | $36M | $36M | $45M | |
| PP&E (Net) | $181.0K | $231.0K | $278.0K | $320.0K | $399.0K | $423.0K | $470.0K | $499.0K | $532.0K | $578.0K | $621.0K | $652.0K | $692.0K | $657.0K | $505.0K | $550.0K | |
| PP&E (Gross) | · | $5M | · | · | · | $5M | · | · | · | $5M | · | · | · | $14M | · | · | |
| Accum. Depreciation | · | $5M | · | · | · | $5M | · | · | · | $5M | · | · | · | $13M | · | · | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $4M | $5M | |
| Total Assets | $51M | $45M | $46M | $47M | $49M | $55M | $51M | $52M | $55M | $55M | $56M | $59M | $66M | $67M | $68M | $78M | |
| Accounts Payable | $8M | $8M | $8M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | $3M | $2M | $3M | $4M | $4M | $1M | |
| Accrued Liabilities | $5M | $4M | $5M | $6M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | $8M | |
| Current Liabilities | $39M | $34M | $36M | $35M | $37M | $36M | $34M | $33M | $34M | $34M | $37M | $36M | $42M | $48M | $53M | $62M | |
| Capital Leases | $5M | $4M | $4M | $5M | $5M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $8M | $8M | $8M | $8M | |
| Other Non-current Liabilities | · | $0 | $0 | $0 | $0 | $376.0K | $376.0K | $376.0K | $376.0K | $911.0K | $5M | $4M | $4M | $994.0K | $2M | $2M | |
| Total Liabilities | $54M | $48M | $49M | $49M | $50M | $50M | $48M | $46M | $46M | $46M | $49M | $48M | $53M | $58M | $63M | $72M | |
| Common Stock | $104.0K | $109.0K | $109.0K | $111.0K | $112.0K | $118.0K | $119.0K | $124.0K | $132.0K | $136.0K | $142.0K | $152.0K | $165.0K | $165.0K | $131.0K | $131.0K | |
| Retained Earnings | $6M | $7M | $7M | $8M | $9M | $14M | $14M | $17M | $20M | $20M | $16M | $13M | $11M | $7M | $5M | $4M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | $7M | $7M | $5M | |
| AOCI | $-5M | $-5M | $-6M | $-6M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | |
| Stockholders' Equity | $-8M | $-8M | $-8M | $-7M | $-6M | $-462.0K | $-2M | $966.0K | $4M | $4M | $2M | $6M | $8M | $4M | $616.0K | $1M | |
| Liabilities + Equity | $51M | $45M | $46M | $47M | $49M | $55M | $51M | $52M | $55M | $55M | $56M | $59M | $66M | $67M | $68M | $78M | |
| Shares Outstanding | 10,432,000 | 10,932,000 | 10,932,000 | 11,081,000 | 11,245,000 | 11,836,000 | 11,880,000 | 12,402,000 | 13,202,000 | 13,575,000 | 14,166,000 | 15,170,000 | 15,669,000 | 15,704,000 | · | · |
Dòng tiền 13
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $56.0K | $66.0K | $57.0K | $106.0K | $76.0K | $170.0K | $179.0K | $175.0K | $383.0K | $476.0K | $472.0K | $467.0K | $478.0K | $537.0K | $534.0K | $544.0K | |
| Stock-based Comp | $35.0K | $338.0K | $400.0K | $339.0K | $369.0K | $407.0K | $456.0K | $688.0K | $95.0K | $381.0K | $359.0K | $432.0K | $396.0K | $349.0K | $325.0K | $589.0K | |
| Deferred Tax | $-25.0K | $-562.0K | $-1.0K | $1.0K | $4.0K | $-479.0K | $-12.0K | $-12.0K | $-15.0K | $159.0K | $-73.0K | $30.0K | $-68.0K | $73.0K | $151.0K | $453.0K | |
| Amort. of Intangibles | $0 | $4.0K | $2.0K | $16.0K | $27.0K | $93.0K | $95.0K | $87.0K | $318.0K | $429.0K | $381.0K | $388.0K | $402.0K | $482.0K | $440.0K | $445.0K | |
| Operating Cash Flow | $4M | $1M | $-373.0K | $1M | $3M | $8M | $5M | $3M | $5M | $1M | $4M | $5M | $535.0K | $-2M | $-4M | $-10M | |
| CapEx | $8.0K | $16.0K | $15.0K | $13.0K | $21.0K | $48.0K | $46.0K | $48.0K | $35.0K | $38.0K | $60.0K | $46.0K | $111.0K | $226.0K | $61.0K | $86.0K | |
| Investing Cash Flow | $-8.0K | $-16.0K | $-15.0K | $-13.0K | $-21.0K | $-48.0K | $-46.0K | $-48.0K | $-35.0K | $65.0K | $-60.0K | $28.0K | $-72.0K | $-226.0K | $-61.0K | $-86.0K | |
| Stock Repurchased | $3M | $0 | $2M | $2M | $9M | $2M | $6M | $7M | $4M | $5M | $7M | $5M | $186.0K | $472.0K | $1M | $0 | |
| Net Stock Activity | $-3M | · | · | · | $-9M | · | · | · | $-4M | · | · | · | $-186.0K | · | · | · | |
| Financing Cash Flow | $-3M | $0 | $-2M | $-3M | $-9M | $-2M | $-7M | $-7M | $-4M | $-2M | $-7M | $-5M | $-186.0K | $521.0K | $-1M | $2M | |
| Net Change in Cash | $562.0K | $2M | $-2M | $-1M | $-6M | $6M | $-1M | $-4M | $476.0K | $-193.0K | $-4M | $371.0K | $448.0K | $-1M | $-6M | $-10M | |
| Taxes Paid | $290.0K | $223.0K | $886.0K | $1M | $2M | $471.0K | $266.0K | $658.0K | $548.0K | $227.0K | $266.0K | $-568.0K | $74.0K | $-87.0K | $463.0K | $512.0K | |
| Free Cash Flow | $4M | · | · | · | $3M | · | · | · | $5M | · | · | · | $424.0K | · | · | · |
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 | 78.4% | · | 79.6% | 78.4% | 82.0% | · | 87.3% | 88.1% | 88.0% | · | 87.1% | 86.4% | 87.5% | · | 85.3% | · | |
| Operating Margin | 14.2% | · | 2.2% | 8.6% | 16.4% | · | 20.1% | 19.0% | 25.4% | · | 15.1% | 15.5% | 21.8% | · | 1.7% | · | |
| Net Margin | 10.2% | · | 0.68% | 5.9% | 13.7% | · | 15.8% | 13.9% | 19.3% | · | 11.4% | 12.4% | 17.0% | · | 5.0% | · | |
| Pretax Margin | 14.2% | · | 1.9% | 9.3% | 19.2% | · | 21.9% | 19.8% | 26.1% | · | 16.6% | 17.8% | 23.4% | · | 7.0% | · | |
| EBITDA Margin | 14.2% | · | 2.2% | 8.6% | 16.4% | · | 20.1% | 19.0% | 25.4% | · | 15.1% | 15.5% | 21.8% | · | 1.7% | · | |
| ROA | 5.0% | · | 0.31% | 2.9% | 6.1% | · | 6.0% | 5.3% | 7.0% | · | 3.8% | 3.8% | 4.6% | · | 0.86% | · | |
| ROE | -34.6% | · | -2.9% | -46.0% | -325.3% | · | -3076.3% | 79.2% | 68.7% | · | 177.9% | 66.8% | 108.8% | · | 63.9% | · | |
| ROIC | -30.2% | · | -2.5% | -19.4% | -46.2% | · | -134.1% | 289.6% | 100.4% | · | 107.9% | 36.1% | 41.7% | · | 31.6% | · |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 0.9 | 0.9 | · | 0.8 | 0.9 | 0.9 | · | 0.7 | 0.7 | |
| Quick Ratio | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.8 | 0.8 | · | 0.6 | 0.7 |
Hiệu quả 2
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | · | |
| Receivables Turnover | 1.9 | · | 1.7 | 1.9 | 1.8 | · | 1.7 | 1.8 | 1.6 | · | 1.8 | 1.7 | 1.4 | · | 1.5 | · |
Định giá (TTM) 9
| 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 | $94M | · | $89M | $88M | $86M | · | $84M | $85M | $85M | · | $79M | $76M | $74M | · | $68M | $71M | |
| Net Income TTM | $7M | · | $8M | $11M | $14M | · | $13M | $12M | $13M | · | $9M | $8M | $8M | · | $7M | $9M | |
| Market Cap | $62M | · | $107M | $141M | $153M | · | $143M | $94M | $134M | · | $83M | $120M | $95M | · | · | · | |
| P/E | 9.5 | · | 15.1 | 14.6 | 12.9 | · | 12.6 | 8.7 | 11.7 | · | 9.4 | 14.6 | 10.8 | · | 8.1 | 8.5 | |
| P/S | 0.7 | · | 1.2 | 1.6 | 1.8 | · | 1.7 | 1.1 | 1.6 | · | 1.0 | 1.6 | 1.3 | · | · | · | |
| P/B | -7.5 | · | -13.3 | -20.0 | -25.3 | · | -64.2 | 97.4 | 32.7 | · | 40.8 | 18.6 | 11.5 | · | · | · | |
| P / Cash Flow | 16.0 | · | · | · | 46.7 | · | · | · | 29.1 | · | · | · | 176.9 | · | · | · | |
| P / FCF | 16.1 | · | · | · | 47.0 | · | · | · | 29.3 | · | · | · | 223.2 | · | · | · | |
| Earnings Yield | 10.5% | · | 6.6% | 6.8% | 7.8% | · | 8.0% | 11.5% | 8.6% | · | 10.6% | 6.8% | 9.3% | · | 12.4% | 11.7% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $92M | $84M | $84M | $71M | $63M |
| Biên lợi nhuận gộp % | 80.3% | 87.5% | 87.1% | 85.8% | 81.8% |
| Biên lợi nhuận hoạt động % | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% |
| Thu nhập ròng | $5M | $14M | $12M | $7M | $911.0K |
| EPS pha loãng | $0.41 | $1.06 | $0.83 | $0.53 | $0.07 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | — | — | — | — | 0.0 |
| Tỷ số thanh toán hiện hành | 0.7 | 0.9 | 0.9 | — | 0.7 |
| Tỷ lệ thanh toán nhanh | 0.6 | 0.8 | 0.8 | — | 0.7 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $6M | $21M | $10M | $-24M | $-8M |
Tín hiệu giao dịch Tín hiệu mua/bán gần đây với giá vào lệnh và tỷ lệ rủi ro/lợi nhuận
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.