UPLD Upland Software, Inc. - Common Stock
$0,72
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 1, 2026
Phạm vi 52 tuần
$0–$4
7% of range
Đánh giá của nhà phân tích
BUY
8 analysts
Mục tiêu giá
$4
+420% upside
P/E (TTM)
-0.9
ROE
85.7%
Biên lợi nhuận ròng
-17.9%
UPLD Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$0.72
Vốn Hóa
$42M
P/E (TTM)
-0.9
EPS (TTM)
$-1.56
Doanh thu (TTM)
$217M
Tỷ suất cổ tức
—
ROE
85.7%
D/E Nợ/Vốn chủ sở hữu
-5.0
Phạm vi 52 tuần
$0 – $4
UPLD 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
$217M
2016-12-31
→
2025-12-31
EPS
$-1.56
2019-12-31
→
2025-12-31
Dòng tiền tự do
$24M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-17.9%
2016-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
UPLD
Trung vị ngành
P/E (TTM)
-0.9
144.8
P/S (TTM)
0.2
1.5
P/B
-0.9
1.3
EV / EBITDA
6.9
—
Price / FCF (Giá / FCF)
1.7
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
UPLD
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
74.8%
73.1%
Operating Margin (Biên lợi nhuận hoạt động)
2.0%
—
Net Profit Margin (Biên lợi nhuận ròng)
-17.9%
-42.0%
ROA
-8.2%
-18.4%
ROE
85.7%
-63.4%
ROIC
2.3%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
UPLD
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
-5.0
25.0
Current Ratio (Tỷ số thanh toán hiện hành)
0.8
1.5
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
UPLD
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-21.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-11.9%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-5.8%
—
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
UPLD
Trung vị ngành
UPLD 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
8 nhà phân tích
- Mua mạnh 2 25,0%
- Mua 5 62,5%
- Giữ 1 12,5%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
2 nhà phân tích · 2026-05-19
Trung vị
$3.75
← Dưới tất cả các mục tiêu
$0.72
Thấp
$3.00
Cao
$4.50
Mục tiêu trung vị
$3.75
+420,0%
Mục tiêu trung bình
$3.75
+420,0%
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
0.04%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.16 | $0.13 | 0.03% |
| Ngày 31 tháng 12 năm 2025 | $0.24 | $0.20 | 0.04% |
| Ngày 30 tháng 9 năm 2025 | $0.30 | $0.18 | 0.12% |
| Ngày 30 tháng 6 năm 2025 | $0.15 | $0.19 | -0.04% |
| Ngày 31 tháng 3 năm 2025 | $0.23 | $0.18 | 0.05% |
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 |
|---|---|---|---|---|---|---|
| UPLD | $42M | -0.9 | -21.1% | -17.9% | 85.7% | 74.8% |
| GREE | $23M | 4.4 | -1.3% | 9.0% | -9.8% | — |
| SAIH | — | — | — | — | — | — |
| SMSI | $14M | -0.4 | -15.5% | -168.9% | -143.7% | 74.1% |
| CYN | $19M | -0.5 | -40.5% | -10717.7% | -54.9% | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $217M | $275M | $298M | $317M | $302M | $292M | $223M | $150M | $98M | $75M | $70M | $65M | |
| Cost of Revenue | $55M | $81M | $96M | $104M | $99M | $98M | $69M | $49M | $34M | $28M | $27M | $23M | |
| Gross Profit | $162M | $194M | $201M | $214M | $203M | $193M | $154M | $101M | $64M | $47M | $43M | $41M | |
| R&D Expense | $37M | $47M | $49M | $46M | $43M | $39M | $29M | $21M | $16M | $15M | $16M | $26M | |
| SG&A Expense | $38M | $49M | $61M | $70M | $77M | $68M | $48M | $32M | $23M | $18M | $18M | $14M | |
| Operating Expenses | $158M | $296M | $365M | $254M | $237M | $217M | $178M | $107M | $75M | $56M | $53M | $60M | |
| Operating Income | $4M | $-102M | $-164M | $-40M | $-35M | $-24M | $-24M | $-6M | $-11M | $-9M | $-10M | $-18M | |
| Other Non-op | $-652.0K | $1M | $236.0K | $-781.0K | $-253.0K | $-111.0K | $-3M | $-2M | $289.0K | $-678.0K | $-544.0K | $101.0K | |
| Pretax Income | $-39M | $-110M | $-182M | $-70M | $-67M | $-55M | $-52M | $-21M | $-17M | $-12M | $-13M | $-20M | |
| Income Tax | $232.0K | $3M | $-2M | $-2M | $-8M | $-4M | $-7M | $-10M | $1M | $2M | $1M | $-78.0K | |
| Net Income | $-39M | $-113M | $-180M | $-68M | $-58M | $-51M | $-45M | $-11M | $-19M | $-14M | $-14M | $-20M | |
| EPS (Basic) | $-1.56 | $-4.26 | $-5.77 | $-2.23 | $-1.92 | $-1.92 | $-1.96 | · | · | · | · | · | |
| EPS (Diluted) | $-1.56 | $-4.26 | $-5.77 | $-2.23 | $-1.92 | $-1.92 | $-1.96 | · | · | · | · | · | |
| Shares (Basic) | 28,615,649 | 27,789,248 | 32,074,906 | 31,528,881 | 30,295,769 | 26,632,116 | 23,099,549 | · | · | · | · | · | |
| Shares (Diluted) | 28,615,649 | 27,789,248 | 32,074,906 | 31,528,881 | 30,295,769 | 26,632,116 | 23,099,549 | · | · | · | · | · | |
| EBITDA | $37M | · | $-92M | $16M | $18M | $23M | $10M | $16M | $778.0K | $1M | $-2M | $-11M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $29M | $56M | $237M | $249M | $189M | $250M | $175M | $17M | $22M | $29M | $18M | $31M | |
| Receivables | $26M | $39M | $39M | $48M | $50M | $44M | $51M | $41M | $27M | $15M | $14M | $15M | |
| Prepaid Expense | $8M | $10M | $8M | $8M | $9M | $13M | $5M | $3M | $2M | $3M | $3M | $2M | |
| Current Assets | $75M | $118M | $300M | $321M | $263M | $318M | $239M | $67M | $52M | $47M | $35M | $48M | |
| PP&E (Net) | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $3M | $3M | $4M | $6M | $4M | |
| Accum. Depreciation | $5M | $5M | $5M | $6M | $15M | $13M | $12M | $9M | $8M | $8M | $7M | $5M | |
| Goodwill | $260M | $261M | $354M | $477M | $457M | $384M | $346M | $225M | $155M | $69M | $47M | $45M | |
| Intangibles | $62M | $124M | $182M | $249M | $280M | $280M | $283M | $180M | $70M | $29M | $32M | $35M | |
| Other Non-current Assets | $4M | $529.0K | $308.0K | $1M | $1M | $2M | $4M | $324.0K | $800.0K | $346.0K | $399.0K | $284.0K | |
| Total Assets | $413M | $530M | $870M | $1.11B | $1.03B | $1.01B | $897M | $483M | $281M | $151M | $122M | $136M | |
| Accounts Payable | $2M | $9M | $8M | $15M | $20M | $5M | $6M | $3M | $4M | $1M | $3M | $2M | |
| Accrued Liabilities | $4M | $7M | $7M | $11M | $9M | $13M | $15M | $17M | $12M | $6M | $5M | $4M | |
| Short-term Debt | $8M | $3M | $3M | $3M | $3M | $3M | $3M | $6M | $2M | $2M | $2M | $11M | |
| Current Liabilities | $94M | $120M | $131M | $151M | $156M | $121M | $129M | $108M | $75M | $40M | $34M | $45M | |
| Capital Leases | $2M | $762.0K | $2M | $5M | $7M | $8M | $6M | $0 | $524.0K | $2M | $3M | $2M | |
| Deferred Tax | $7M | $11M | $16M | $18M | $23M | $24M | $26M | $13M | $3M | $3M | $3M | $3M | |
| Other Non-current Liabilities | $505.0K | $428.0K | $461.0K | $1M | $1M | $650.0K | $676.0K | $640.0K | $1M | $2M | $3M | $2M | |
| Total Liabilities | $332M | $425M | $626M | $692M | $713M | $705M | $684M | $396M | $190M | $92M | $62M | $64M | |
| Long-term Debt | $232M | $290M | $477M | $515M | $518M | $522M | $525M | $280M | $111M | $48M | $24M | $23M | |
| Total Debt | $240M | · | $477M | $518M | $521M | $525M | $528M | $286M | $113M | $50M | $25M | $34M | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | |
| Paid-in Capital | $607M | $605M | $609M | $607M | $568M | $515M | $345M | $180M | $175M | $125M | $112M | $108M | |
| Retained Earnings | $-641M | $-602M | $-489M | $-309M | $-241M | $-182M | $-131M | $-86M | $-81M | $-62M | $-49M | $-35M | |
| AOCI | $-15M | $-22M | $6M | $11M | $-12M | $-26M | $-1M | $-8M | $-2M | $-3M | $-3M | $-2M | |
| Stockholders' Equity | $-48M | $-18M | $126M | $309M | $316M | $307M | $213M | $87M | $91M | $59M | $60M | $71M | |
| Liabilities + Equity | $413M | $530M | $870M | $1.11B | $1.03B | $1.01B | $897M | $483M | $281M | $151M | $122M | $136M | |
| Shares Outstanding | 29,118,178 | 28,168,267 | 29,908,407 | 32,221,855 | 31,096,548 | 29,987,114 | 25,250,120 | 21,489,112 | 20,768,401 | 17,785,288 | 15,746,288 | 15,249,118 |
Dòng tiền 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $32M | $55M | $72M | $56M | $53M | $47M | $35M | $21M | $12M | $10M | $8M | $7M | |
| Stock-based Comp | $9M | $15M | $23M | $42M | $54M | $42M | $26M | $14M | $10M | $4M | $3M | $1M | |
| Deferred Tax | $-5M | $-4M | $-5M | $-7M | $-11M | $-7M | $-9M | $-13M | $-262.0K | $529.0K | $207.0K | $-295.0K | |
| Amort. of Intangibles | $31M | $54M | $71M | $55M | $51M | $45M | $32M | $19M | $10M | $7M | $6M | $5M | |
| Other Non-cash | $29M | · | $140M | $8M | $4M | $5M | $6M | $-5M | $5M | $3M | $762.0K | $13M | |
| Operating Cash Flow | $26M | $24M | $50M | $30M | $42M | $36M | $12M | $7M | $8M | $4M | $-2M | $1M | |
| CapEx | $1M | $882.0K | $1M | $866.0K | $1M | $1M | $1M | $935.0K | $396.0K | $670.0K | $956.0K | $861.0K | |
| Investing Cash Flow | $9M | $-882.0K | $-1M | $-63M | $-94M | $-69M | $-218M | $-162M | $-111M | $-13M | $-9M | $-7M | |
| Stock Issued | $0 | $0 | $5.0K | $191.0K | $274.0K | $131M | $152M | $807.0K | $44M | $-515.0K | $-18.0K | $39M | |
| Net Stock Activity | $0 | · | $5.0K | $191.0K | $274.0K | $131M | $152M | $807.0K | $44M | $-515.0K | $-18.0K | $39M | |
| Financing Cash Flow | $-63M | $-202M | $-61M | $94M | $-8M | $108M | $364M | $150M | $96M | $20M | $-1M | $32M | |
| Net Change in Cash | $-27M | $-180M | $-12M | $59M | $-61M | $75M | $158M | $-6M | $-6M | $10M | $-13M | $26M | |
| Taxes Paid | $7M | $2M | $7M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $24M | · | $49M | $29M | $41M | $35M | $11M | $6M | $7M | $3M | $-2M | $316.0K |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 74.8% | · | 67.7% | 67.3% | 67.1% | 66.3% | 69.0% | 67.6% | 65.6% | 63.1% | 61.9% | -2124.7% | |
| Operating Margin | 2.0% | · | -55.0% | -12.7% | -11.5% | -8.2% | -10.9% | -3.7% | -11.4% | -11.4% | -14.6% | 940.3% | |
| Net Margin | -17.9% | · | -60.4% | -21.6% | -19.3% | -17.5% | -20.4% | -7.2% | -19.1% | -18.1% | -19.5% | 1031.1% | |
| Pretax Margin | -17.8% | · | -61.2% | -22.1% | -22.0% | -19.0% | -23.4% | -13.8% | -17.8% | -16.0% | -18.1% | 1035.1% | |
| EBITDA Margin | 16.9% | · | -30.9% | 5.0% | 6.0% | 8.0% | 4.6% | 10.5% | 0.79% | 1.7% | -2.5% | 558.1% | |
| ROA | -8.2% | · | · | -6.4% | -5.7% | -5.4% | -6.6% | -2.8% | -8.7% | -9.9% | -10.6% | -17.4% | |
| ROE | 85.7% | · | · | -22.1% | -18.7% | -17.2% | -30.2% | -12.1% | -24.9% | -22.7% | -20.8% | -72.5% | |
| ROIC | 2.3% | · | -33.9% | -4.7% | -3.6% | -2.6% | -2.9% | -0.79% | -5.8% | -8.8% | -12.9% | -17.3% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | · | · | 2.1 | 1.7 | 2.6 | 1.8 | 0.6 | 0.7 | 1.2 | 1.0 | 1.0 | |
| Quick Ratio | 0.6 | · | · | 2.0 | 1.5 | 2.4 | 1.7 | 0.5 | 0.6 | 1.1 | 1.0 | 1.0 | |
| Debt / Equity | -5.0 | · | · | 1.7 | 1.6 | 1.7 | 2.5 | 3.3 | 1.2 | 0.8 | 0.4 | 0.5 | |
| LT Debt / Equity | -4.6 | · | · | 1.7 | 1.6 | 1.7 | 2.5 | 3.1 | 1.2 | 0.8 | 0.4 | 0.2 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | · | · | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | -0.0 | |
| Receivables Turnover | 6.8 | · | · | 6.5 | 6.4 | 6.1 | 4.9 | 4.5 | 4.7 | 5.1 | 4.9 | -0.2 |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -21.1% | -7.7% | -6.1% | 5.1% | 3.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -11.9% | -3.1% | 0.69% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -5.8% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $217M | $275M | $298M | $317M | $302M | $292M | $223M | $150M | $98M | $75M | $70M | $65M | |
| Net Income TTM | $-39M | $-113M | $-180M | $-68M | $-58M | $-51M | $-45M | $-11M | $-19M | $-14M | $-14M | $-20M | |
| Market Cap | $42M | · | · | $230M | $558M | $1.38B | $902M | $584M | $450M | $159M | $111M | $146M | |
| Enterprise Value | $252M | · | · | $499M | $890M | $1.65B | $1.25B | $853M | $541M | $181M | $118M | $149M | |
| P/E | -0.9 | -1.0 | -0.7 | -3.2 | -9.3 | -23.9 | -18.2 | -50.3 | -21.0 | · | · | · | |
| P/S | 0.2 | · | · | 0.7 | 1.8 | 4.7 | 4.0 | 3.9 | 4.6 | 2.1 | 1.6 | 2.3 | |
| P/B | -0.9 | · | · | 0.7 | 1.8 | 4.5 | 4.2 | 6.7 | 4.9 | 2.7 | 1.8 | 2.0 | |
| P / Cash Flow | 1.6 | · | · | 7.7 | 13.4 | 38.6 | 74.7 | 79.5 | 58.3 | 41.1 | -73.9 | 123.9 | |
| P / FCF | 1.7 | · | · | 7.9 | 13.7 | 39.9 | 81.7 | 91.1 | 61.5 | 49.7 | -45.1 | 461.3 | |
| EV / EBITDA | 6.9 | · | · | 31.4 | 48.8 | 70.7 | 121.7 | 54.2 | 695.3 | 142.2 | -66.5 | -13.7 | |
| EV / FCF | 10.3 | · | · | 17.1 | 21.9 | 47.8 | 113.7 | 133.0 | 73.9 | 56.3 | -47.9 | 471.9 | |
| EV / Revenue | 1.2 | · | · | 1.6 | 2.9 | 5.7 | 5.6 | 5.7 | 5.5 | 2.4 | 1.7 | 2.3 | |
| Earnings Yield | -109.1% | -98.2% | -136.4% | -31.3% | -10.7% | -4.2% | -5.5% | -2.0% | -4.8% | · | · | · |
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 | $49M | $49M | $51M | $53M | $64M | $68M | $67M | $69M | $71M | $72M | $74M | $74M | $77M | $79M | $80M | $80M | |
| Cost of Revenue | $12M | $12M | $12M | $13M | $18M | $20M | $20M | $20M | $21M | $24M | $23M | $24M | $26M | $27M | $26M | $27M | |
| Gross Profit | $37M | $38M | $39M | $40M | $46M | $48M | $47M | $49M | $50M | $48M | $51M | $50M | $52M | $52M | $54M | $54M | |
| R&D Expense | $8M | $7M | $8M | $10M | $12M | $11M | $11M | $12M | $12M | $12M | $13M | $12M | $13M | $11M | $12M | $12M | |
| SG&A Expense | $9M | $7M | $9M | $10M | $12M | $11M | $11M | $14M | $13M | $14M | $15M | $16M | $17M | $14M | $15M | $22M | |
| Operating Expenses | $32M | $31M | $34M | $47M | $47M | $50M | $50M | $54M | $141M | $58M | $59M | $60M | $189M | $66M | $54M | $65M | |
| Operating Income | $5M | $7M | $5M | $-7M | $-1M | $-2M | $-3M | $-5M | $-92M | $-9M | $-8M | $-9M | $-137M | $-14M | $-554.0K | $-11M | |
| Other Non-op | $-834.0K | $935.0K | $249.0K | $-2M | $-241.0K | $1M | $-229.0K | $198.0K | $-78.0K | $-675.0K | $103.0K | $-617.0K | $1M | $-2M | $339.0K | $2M | |
| Pretax Income | $-244.0K | $3M | $-1M | $-13M | $-27M | $-2M | $-1M | $-10M | $-97M | $-15M | $-10M | $-15M | $-141M | $-23M | $-8M | $-17M | |
| Income Tax | $986.0K | $2M | $-259.0K | $-171.0K | $-1M | $1M | $530.0K | $1M | $-547.0K | $633.0K | $-1M | $-233.0K | $-1M | $-87.0K | $-1M | $-472.0K | |
| Net Income | $-1M | $1M | $-1M | $-13M | $-26M | $-3M | $-2M | $-11M | $-96M | $-16M | $-9M | $-15M | $-140M | $-23M | $-7M | $-16M | |
| EPS (Basic) | $-0.09 | $0.01 | $-0.09 | $-0.51 | $-0.97 | $-0.30 | $-0.12 | $-0.47 | $-3.37 | $-0.57 | $-0.31 | $-0.51 | $-4.38 | $-0.76 | $-0.22 | $-0.52 | |
| EPS (Diluted) | $-0.09 | $0.01 | $-0.09 | $-0.51 | $-0.97 | $-0.30 | $-0.12 | $-0.47 | $-3.37 | $-0.57 | $-0.31 | $-0.51 | $-4.38 | $-0.76 | $-0.22 | $-0.52 | |
| Shares (Basic) | 29,159,015 | -56,908,982 | 28,784,856 | 28,518,839 | 28,220,936 | -55,769,731 | 27,292,410 | 27,348,672 | 28,917,897 | -65,237,620 | 32,579,544 | 32,473,872 | 32,259,110 | -62,670,103 | 31,655,206 | 31,380,505 | |
| Shares (Diluted) | 29,159,015 | -56,908,982 | 28,784,856 | 28,518,839 | 28,220,936 | -55,769,731 | 27,292,410 | 27,348,672 | 28,917,897 | -65,237,620 | 32,579,544 | 32,473,872 | 32,259,110 | -62,670,103 | 31,655,206 | 31,380,505 | |
| EBITDA | $12M | · | $5M | $-7M | $9M | · | $-3M | · | · | · | $-8M | $-9M | $-119M | · | $-554.0K | $-11M |
Bảng cân đối kế toán 27
| 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 | $30M | $29M | $23M | $41M | $34M | $56M | $60M | $232M | $232M | · | $240M | $263M | $258M | · | $242M | $138M | |
| Receivables | $24M | $26M | $19M | $20M | $26M | $39M | $32M | $30M | $29M | · | $37M | $34M | $40M | · | $38M | $35M | |
| Prepaid Expense | $7M | $8M | $9M | $8M | $11M | $10M | $11M | $10M | $10M | · | $10M | $12M | $10M | · | $13M | $17M | |
| Current Assets | $74M | $75M | $65M | $83M | $84M | $118M | $118M | $290M | $289M | · | $307M | $323M | $326M | · | $309M | $206M | |
| PP&E (Net) | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Accum. Depreciation | · | $5M | · | · | · | $5M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $258M | $260M | $259M | $261M | $260M | $261M | $269M | $264M | $264M | $354M | $348M | $353M | $350M | $477M | $480M | $492M | |
| Intangibles | $55M | $62M | $69M | $77M | $91M | $124M | $143M | $153M | $167M | · | $196M | $216M | $232M | · | $254M | $277M | |
| Other Non-current Assets | $3M | $4M | $4M | $3M | $600.0K | $529.0K | $414.0K | $358.0K | $434.0K | · | $2M | $2M | $3M | · | $1M | $1M | |
| Total Assets | $403M | $413M | $409M | $442M | $457M | $530M | $555M | $740M | $755M | · | $894M | $956M | $965M | · | $1.11B | $1.03B | |
| Accounts Payable | $2M | $2M | $2M | $3M | $2M | $9M | $9M | $7M | $5M | · | $14M | $14M | $15M | · | $20M | $21M | |
| Accrued Liabilities | $2M | $4M | $4M | $4M | $6M | $7M | $6M | $6M | $7M | · | $7M | $7M | $8M | · | $11M | $14M | |
| Short-term Debt | $4M | $8M | $5M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Current Liabilities | $87M | $94M | $84M | $90M | $101M | $120M | $119M | $122M | $123M | · | $129M | $136M | $145M | · | $152M | $171M | |
| Capital Leases | $2M | $2M | $2M | $2M | $2M | $762.0K | $843.0K | $969.0K | $1M | · | $3M | $3M | $4M | · | $6M | $6M | |
| Deferred Tax | $7M | $7M | $8M | $9M | $8M | $11M | $15M | $14M | $15M | · | $18M | $19M | $19M | · | $19M | $23M | |
| Other Non-current Liabilities | $519.0K | $505.0K | $457.0K | $457.0K | $454.0K | $428.0K | $489.0K | $459.0K | $447.0K | · | $410.0K | $1M | $1M | · | $1M | $1M | |
| Total Liabilities | $324M | $332M | $329M | $358M | $370M | $425M | $432M | $613M | $616M | · | $628M | $673M | $685M | · | $694M | $718M | |
| Long-term Debt | · | $232M | · | · | · | $290M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $4M | · | $5M | $3M | $3M | · | $3M | · | · | · | $3M | $3M | $3M | · | $3M | $3M | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | · | $3.0K | $3.0K | $3.0K | · | $3.0K | $3.0K | |
| Paid-in Capital | $607M | $607M | $608M | $607M | $606M | $605M | $605M | $604M | $603M | · | $617M | $617M | $612M | · | $601M | $594M | |
| Retained Earnings | $-642M | $-641M | $-642M | $-640M | $-627M | $-602M | $-598M | $-596M | $-585M | · | $-473M | $-464M | $-449M | · | $-286M | $-280M | |
| AOCI | $-17M | $-15M | $-14M | $-9M | $-16M | $-22M | $-6M | $-600.0K | $2M | · | $5M | $15M | $4M | · | $-6M | $-2M | |
| Stockholders' Equity | $-52M | $-48M | $-47M | $-42M | $-38M | $-18M | $907.0K | $6M | $20M | $126M | $149M | $168M | $167M | $309M | $309M | $312M | |
| Liabilities + Equity | $403M | $413M | $409M | $442M | $457M | $530M | $555M | $740M | $755M | · | $894M | $956M | $965M | · | $1.11B | $1.03B | |
| Shares Outstanding | 29,363,201 | 29,118,178 | 28,891,348 | 28,708,922 | 28,484,279 | 28,168,267 | 27,440,968 | 27,265,746 | 27,996,656 | 29,908,407 | 32,141,013 | 32,654,615 | 32,441,010 | 32,221,855 | 31,777,122 | 31,632,628 |
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 | $7M | $7M | $8M | $8M | $10M | $14M | $14M | $14M | $14M | $18M | $18M | $18M | $18M | $15M | $13M | $14M | |
| Stock-based Comp | $961.0K | $1M | $2M | $3M | $3M | $3M | $3M | $5M | $4M | $5M | $5M | $6M | $6M | $8M | $8M | $15M | |
| Amort. of Intangibles | $6M | $7M | $7M | $8M | $9M | $13M | $14M | $14M | $14M | $17M | $17M | $18M | $18M | $14M | $13M | $14M | |
| Other Non-cash | $-752.0K | · | · | · | $22M | · | · | · | · | · | · | · | $131M | · | · | · | |
| Operating Cash Flow | $6M | $7M | $7M | $3M | $8M | $9M | $4M | $5M | $5M | $9M | $18M | $7M | $16M | $6M | $2M | $14M | |
| CapEx | $81.0K | $87.0K | $207.0K | $634.0K | $424.0K | $320.0K | $105.0K | $274.0K | $183.0K | $186.0K | $530.0K | $289.0K | $215.0K | $148.0K | $421.0K | $121.0K | |
| Investing Cash Flow | $96.0K | $835.0K | $-40.0K | $4M | $4M | $-320.0K | $-105.0K | $-274.0K | $-183.0K | $-186.0K | $-530.0K | $-289.0K | $-215.0K | $-148.0K | $-421.0K | $-144.0K | |
| Stock Issued | · | · | · | · | · | $0 | $0 | · | · | $3.0K | $1.0K | $1.0K | $0 | $1.0K | $8.0K | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-5M | $-2M | $-25M | $-2M | $-35M | $-9M | $-179M | $-5M | $-10M | $-13M | $-40M | $-2M | $-7M | $-3M | $104M | $-2M | |
| Net Change in Cash | $383.0K | $7M | $-18M | $7M | $-23M | $-3M | $-173M | $761.0K | $-5M | $-3M | $-23M | $5M | $9M | $7M | $103M | $8M | |
| Taxes Paid | $3M | $824.0K | $974.0K | $3M | $2M | $213.0K | $-1M | $1M | $2M | $879.0K | · | · | · | · | · | · | |
| Free Cash Flow | $6M | · | · | · | $8M | · | · | · | · | · | · | · | $16M | · | · | · |
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 | 75.5% | · | 76.9% | 74.8% | 71.7% | · | 70.5% | · | · | · | 69.0% | 67.5% | 66.9% | · | 67.7% | 66.9% | |
| Operating Margin | 10.4% | · | 10.6% | -13.2% | -1.7% | · | -5.0% | · | · | · | -10.4% | -12.6% | -178.4% | · | -0.70% | -13.6% | |
| Net Margin | -2.5% | · | -2.2% | -24.4% | -40.6% | · | -2.6% | · | · | · | -11.7% | -20.3% | -181.7% | · | -8.2% | -20.4% | |
| Pretax Margin | -0.50% | · | -2.7% | -24.7% | -42.7% | · | -1.8% | · | · | · | -13.7% | -20.6% | -183.6% | · | -9.5% | -21.0% | |
| EBITDA Margin | 24.0% | · | 10.6% | -13.2% | 13.5% | · | -5.0% | · | · | · | -10.4% | -12.6% | -154.3% | · | -0.70% | -13.6% | |
| ROA | -0.29% | · | -0.23% | -2.2% | -4.3% | · | -0.24% | · | · | · | -0.86% | -1.5% | -13.8% | · | -0.61% | -1.6% | |
| ROE | 2.7% | · | 4.8% | 72.6% | 292.0% | · | -2.3% | · | · | · | -3.8% | -6.3% | -56.5% | · | -2.1% | -5.3% | |
| ROIC | -52.7% | · | -10.2% | 17.7% | 2.9% | · | -111.3% | · | · | · | -4.3% | -5.4% | -80.1% | · | -0.15% | -3.4% |
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 | 0.8 | · | 0.8 | 0.9 | 0.8 | · | 1.0 | · | · | · | 2.4 | 2.4 | 2.2 | · | 2.0 | 1.2 | |
| Quick Ratio | 0.6 | · | 0.5 | 0.7 | 0.6 | · | 0.8 | · | · | · | 2.2 | 2.2 | 2.1 | · | 1.8 | 1.0 | |
| Debt / Equity | -0.1 | · | -0.1 | -0.1 | -0.1 | · | 3.7 | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | · | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 2.0 | · | 2.0 | 2.1 | 2.3 | · | 1.9 | · | · | · | 2.0 | 2.1 | 1.7 | · | 2.1 | 2.2 |
Định giá (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $216M | · | $234M | $253M | $270M | · | $281M | $289M | $296M | · | $305M | $311M | $316M | · | $315M | $311M | |
| Net Income TTM | $-41M | · | $-42M | $-52M | $-135M | · | $-118M | $-131M | $-260M | · | $-170M | $-178M | $-186M | · | $-57M | $-69M | |
| Market Cap | $20M | · | $68M | $56M | $81M | · | $68M | · | · | · | $148M | $118M | $139M | · | $258M | $459M | |
| Enterprise Value | $-6M | · | $51M | $18M | $51M | · | $12M | · | · | · | $-88M | $-142M | $-115M | · | $20M | $324M | |
| P/E | -0.4 | · | -1.4 | -0.9 | -0.6 | · | -0.6 | -0.5 | -0.4 | · | -0.9 | -0.6 | -0.7 | · | -4.4 | -6.5 | |
| P/S | 0.1 | · | 0.3 | 0.2 | 0.3 | · | 0.2 | · | · | · | 0.5 | 0.4 | 0.4 | · | 0.8 | 1.5 | |
| P/B | -0.4 | · | -1.4 | -1.3 | -2.2 | · | 75.3 | · | · | · | 1.0 | 0.7 | 0.8 | · | 0.8 | 1.5 | |
| P / Cash Flow | 3.5 | · | · | · | 9.8 | · | · | · | · | · | · | · | 8.8 | · | · | · | |
| P / FCF | 3.5 | · | · | · | 10.3 | · | · | · | · | · | · | · | 8.9 | · | · | · | |
| EV / EBITDA | -0.5 | · | 9.4 | -2.6 | 5.9 | · | -3.6 | · | · | · | 11.4 | 15.1 | 1.0 | · | -35.7 | -29.8 | |
| EV / FCF | -1.1 | · | · | · | 6.5 | · | · | · | · | · | · | · | -7.4 | · | · | · | |
| EV / Revenue | -0.0 | · | 0.2 | 0.1 | 0.2 | · | 0.0 | · | · | · | -0.3 | -0.5 | -0.4 | · | 0.1 | 1.0 | |
| Earnings Yield | -249.3% | · | -71.3% | -106.2% | -172.4% | · | -171.5% | -187.2% | -277.3% | · | -117.3% | -156.4% | -136.1% | · | -22.5% | -15.4% |
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 | $217M | $275M | $298M | $317M | $302M |
| Biên lợi nhuận gộp % | 74.8% | — | 67.7% | 67.3% | 67.1% |
| Biên lợi nhuận hoạt động % | 2.0% | — | -55.0% | -12.7% | -11.5% |
| Thu nhập ròng | $-39M | $-113M | $-180M | $-68M | $-58M |
| EPS pha loãng | $-1.56 | $-4.26 | $-5.77 | $-2.23 | $-1.92 |
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 | -5.0 | — | — | 1.7 | 1.6 |
| Tỷ số thanh toán hiện hành | 0.8 | — | — | 2.1 | 1.7 |
| Tỷ lệ thanh toán nhanh | 0.6 | — | — | 2.0 | 1.5 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $24M | — | $49M | $29M | $41M |
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.