VRA Vera Bradley, Inc. - Common Stock
$3,20
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 3 27, 2026
Phạm vi 52 tuần
$1–$4
60% of range
Đánh giá của nhà phân tích
SELL
8 analysts
Mục tiêu giá
—
P/E (TTM)
-1.4
ROE
-30.8%
Biên lợi nhuận ròng
-17.7%
VRA Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$3.20
Vốn Hóa
$66M
P/E (TTM)
-1.4
EPS (TTM)
$-1.71
Doanh thu (TTM)
$270M
Tỷ suất cổ tức
—
ROE
-30.8%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$1 – $4
VRA 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
$270M
2017-01-28
→
2026-01-31
EPS
$-1.71
2017-01-28
→
2026-01-31
Dòng tiền tự do
$-13M
2017-01-28
→
2026-01-31
Biên lợi nhuận
-17.7%
2017-01-28
→
2026-01-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
VRA
Trung vị ngành
P/E (TTM)
-1.4
15.5
P/S (TTM)
0.2
0.5
P/B
0.5
0.9
Price / FCF (Giá / FCF)
-5.0
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
VRA
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
46.4%
50.5%
Operating Margin (Biên lợi nhuận hoạt động)
-11.8%
—
Net Profit Margin (Biên lợi nhuận ròng)
-17.7%
-4.1%
ROA
-17.7%
-3.4%
ROE
-30.8%
-15.6%
ROIC
-24.5%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
VRA
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
2.4
2.4
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.7
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
VRA
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-15.4%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-18.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-10.4%
—
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
VRA
Trung vị ngành
VRA 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
BÁN
8 nhà phân tích
- 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
Bất ngờ trung bình
-0.05%
Báo cáo tiếp theo
Tháng 6 10, 2026
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.09 | $0.01 | 0.08% |
| Ngày 31 tháng 12 năm 2025 | $-0.30 | $-0.11 | -0.19% |
| Ngày 30 tháng 9 năm 2025 | $-0.02 | $-0.15 | 0.13% |
| Ngày 30 tháng 6 năm 2025 | $-0.36 | $-0.12 | -0.24% |
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 |
|---|---|---|---|---|---|---|
| VRA | $66M | -1.4 | -15.4% | -17.7% | -30.8% | 46.4% |
| FOSL | — | -2.6 | -12.3% | — | — | — |
| SGC | $152M | 21.0 | 0.09% | 1.2% | 3.6% | 37.6% |
| PLBY | $212M | -14.5 | 4.1% | -10.5% | -2863.7% | 71.0% |
| LAKE | — | -3.5 | 15.2% | — | — | — |
| VNCE | $36M | 5.7 | 2.2% | 2.1% | 12.8% | 49.7% |
| JRSH | $43M | -48.6 | 24.4% | -0.58% | -1.3% | 15.3% |
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 14
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $270M | $319M | $384M | $500M | $540M | $468M | $495M | $416M | $455M | $486M | $503M | $509M | |
| Cost of Revenue | $145M | $160M | $180M | $261M | $253M | $203M | $223M | $178M | $201M | $210M | $221M | $240M | |
| Gross Profit | $125M | $159M | $204M | $239M | $288M | $266M | $272M | $239M | $254M | $276M | $281M | $269M | |
| SG&A Expense | $158M | $188M | $193M | $265M | $262M | $253M | $253M | $212M | $240M | $249M | $237M | $209M | |
| Operating Income | $-32M | $-29M | $12M | $-95M | $27M | $13M | $19M | $27M | $15M | $28M | $47M | $64M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $178.0K | $263.0K | $407.0K | |
| Pretax Income | $-32M | $-28M | $12M | $-95M | $27M | $12M | $21M | $28M | $15M | $28M | $46M | $64M | |
| Income Tax | $303.0K | $5M | $4M | $-16M | $6M | $1M | $5M | $7M | $8M | $8M | $19M | $23M | |
| Net Income | $-48M | $-62M | $8M | $-60M | $18M | $9M | $16M | $21M | $7M | $20M | $28M | $38M | |
| EPS (Basic) | $-1.71 | $-2.15 | $0.25 | $-1.90 | $0.53 | $0.26 | $0.47 | $0.59 | $0.20 | $0.54 | $0.71 | $0.95 | |
| EPS (Diluted) | $-1.71 | $-2.15 | $0.25 | $-1.90 | $0.52 | $0.26 | $0.47 | $0.59 | $0.19 | $0.53 | $0.71 | $0.95 | |
| Shares (Basic) | 27,902,000 | 28,935,000 | 30,833,000 | 31,503,000 | 33,785,000 | 33,390,000 | 33,983,000 | 35,222,000 | 35,925,000 | 36,838,000 | 38,795,000 | 40,568,000 | |
| Shares (Diluted) | 27,902,000 | 28,935,000 | 31,314,000 | 31,503,000 | 34,437,000 | 33,914,000 | 34,288,000 | 35,467,000 | 36,026,000 | 36,970,000 | 38,861,000 | 40,632,000 | |
| EBITDA | $-24M | $-34M | $18M | $-86M | $36M | $27M | $38M | $44M | $35M | $48M | · | $79M |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $29M | $77M | $47M | $88M | $64M | $50M | $113M | $69M | $86M | $98M | $112M | |
| Short-term Investments | · | · | · | · | $0 | $1M | $9M | $19M | $54M | $30M | $0 | · | |
| Receivables | $17M | $14M | $17M | $22M | $21M | $28M | $24M | $16M | $16M | $23M | $31M | $31M | |
| Inventory | $76M | $91M | $118M | $142M | $145M | $141M | $124M | $92M | $88M | $102M | $114M | $98M | |
| Prepaid Expense | $6M | $8M | $13M | $14M | $16M | $18M | $11M | · | · | · | · | · | |
| Other Current Assets | · | $8M | $13M | $14M | $16M | $18M | $11M | $12M | $11M | $10M | $10M | $9M | |
| Current Assets | $120M | $165M | $226M | $227M | $279M | $260M | $219M | $252M | $242M | $256M | $254M | $268M | |
| PP&E (Net) | $46M | $53M | $54M | $59M | $60M | $64M | $73M | $78M | $86M | $102M | $114M | $109M | |
| PP&E (Gross) | $163M | $165M | $168M | $167M | $169M | $164M | $196M | $187M | $182M | $208M | $208M | $188M | |
| Accum. Depreciation | $117M | $113M | $113M | $109M | $109M | $100M | $123M | $109M | $95M | $107M | $94M | $79M | |
| Goodwill | · | · | · | $0 | $44M | $44M | $44M | $0 | · | · | · | · | |
| Intangibles | · | $0 | $8M | $16M | $44M | $47M | $56M | $0 | · | · | · | · | |
| Other Non-current Assets | $4M | $9M | $6M | $4M | $6M | $6M | $5M | $1M | $1M | $3M | $2M | $584.0K | |
| Total Assets | $234M | $307M | $381M | $405M | $518M | $514M | $535M | $362M | $351M | $374M | $381M | $377M | |
| Accounts Payable | $16M | $17M | $14M | $20M | $30M | $27M | $20M | $15M | $14M | $33M | $25M | $33M | |
| Current Liabilities | $50M | $58M | $58M | $68M | $78M | $77M | $87M | $44M | $40M | $63M | $67M | $63M | |
| Capital Leases | $52M | $66M | $63M | $75M | $81M | $92M | $114M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $0 | $5M | |
| Other Non-current Liabilities | $2.0K | $47.0K | $44.0K | $90.0K | $195.0K | $109.0K | $62.0K | · | · | · | $29M | $24M | |
| Total Liabilities | $102M | $128M | $121M | $142M | $159M | $169M | $201M | $67M | $65M | $90M | $95M | $93M | |
| Long-term Debt | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Paid-in Capital | $116M | $116M | $113M | $110M | $108M | $105M | $100M | $96M | $91M | $89M | $85M | $81M | |
| Retained Earnings | $172M | $220M | $282M | $275M | $334M | $317M | $307M | $292M | $271M | $264M | $244M | $216M | |
| Treasury Stock | $157M | $157M | $135M | $133M | $115M | $107M | $104M | $93M | $77M | $69M | $44M | $13M | |
| AOCI | $-132.0K | $-19.0K | $-72.0K | $-105.0K | $-29.0K | $8.0K | $158.0K | $-24.0K | $-114.0K | $-50.0K | $-43.0K | $-15.0K | |
| Stockholders' Equity | $132M | $179M | $260M | $251M | $327M | $315M | $304M | $295M | $285M | $284M | $285M | $284M | |
| Liabilities + Equity | $234M | $307M | $381M | $405M | $518M | $514M | $535M | $362M | $351M | $374M | $381M | $377M | |
| Shares Outstanding | 27,966,000 | 27,701,000 | 30,813,616 | 30,766,024 | 33,170,430 | 33,414,490 | 33,503,249 | 34,347,420 | 35,459,025 | 36,218,071 | 37,701,171 | 40,074,310 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $9M | $8M | $9M | $9M | $13M | $18M | $17M | $20M | $20M | $19M | $15M | |
| Stock-based Comp | $870.0K | $4M | $3M | $3M | $5M | $6M | $6M | $5M | $3M | $4M | $5M | $4M | |
| Deferred Tax | $0 | $5M | $2M | $-18M | $-327.0K | $4M | $-864.0K | $-1M | $8M | $-2M | $-3M | $428.0K | |
| Amort. of Intangibles | $0 | $1M | $3M | $3M | $3M | $9M | $5M | $0 | $0 | · | · | · | |
| Other Non-cash | $29M | $16M | $27M | $52M | $8M | $-11M | $-19M | $3M | $5M | $24M | · | $46M | |
| Operating Cash Flow | $-10M | $-14M | $48M | $-13M | $40M | $21M | $21M | $44M | $43M | $65M | $43M | $104M | |
| CapEx | $3M | $10M | $4M | $8M | $5M | $6M | $13M | $8M | $12M | $21M | $26M | $37M | |
| Investing Cash Flow | $-2M | $-10M | $-14M | $-8M | $-4M | $18M | $-70M | $18M | $-52M | $-51M | $-26M | $-37M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | $0 | $22M | $2M | $18M | $8M | $3M | $11M | $16M | $8M | $25M | $31M | $13M | |
| Net Stock Activity | $0 | $-22M | $-2M | $-18M | $-8M | $-3M | $-11M | $-16M | $-8M | $-25M | · | $-13M | |
| Financing Cash Flow | $-233.0K | $-23M | $-4M | $-20M | $-11M | $-24M | $-14M | $-17M | $-9M | $-26M | $-32M | $-14M | |
| Net Change in Cash | $-12M | $-47M | $31M | $-42M | $24M | $14M | $-64M | $45M | $-18M | $-11M | $-15M | $53M | |
| Taxes Paid | $65.0K | $1M | $837.0K | $-7M | $9M | $5M | $6M | $4M | $2M | $25M | $9M | $26M | |
| Free Cash Flow | $-13M | $-24M | $44M | $-22M | $34M | $15M | $7M | $35M | $31M | $44M | · | $67M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $44M | · | $66M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 46.4% | 50.2% | 54.5% | 47.8% | 53.3% | 56.7% | 54.9% | 57.3% | 55.9% | 56.8% | · | 52.8% | |
| Operating Margin | -11.8% | -11.4% | 2.2% | -19.0% | 5.0% | 2.8% | 3.9% | 6.5% | 3.3% | 5.8% | · | 12.6% | |
| Net Margin | -17.7% | -16.7% | 1.7% | -11.9% | 3.3% | 1.8% | 3.2% | 5.0% | 1.5% | 4.1% | · | 7.5% | |
| Pretax Margin | -12.0% | -11.1% | 2.4% | -19.0% | 4.9% | 2.5% | 4.2% | 6.8% | 3.4% | 5.8% | · | 12.5% | |
| EBITDA Margin | -8.9% | -9.1% | 3.9% | -17.2% | 6.7% | 5.7% | 7.7% | 10.5% | 7.6% | 9.8% | · | 15.6% | |
| ROA | -17.7% | -18.1% | 2.0% | -13.0% | 3.5% | 1.7% | 3.6% | 5.8% | 1.9% | 5.2% | · | 10.8% | |
| ROE | -30.8% | -28.3% | 3.1% | -20.6% | 5.5% | 2.8% | 5.4% | 7.2% | 2.5% | 6.9% | · | 14.2% | |
| ROIC | -24.5% | -35.7% | 2.8% | -31.5% | 6.2% | 3.7% | 4.8% | 6.8% | 2.4% | 7.0% | · | 14.4% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 2.8 | 3.9 | 3.3 | 3.6 | 3.4 | 2.5 | 5.8 | 6.0 | 4.1 | · | 4.2 | |
| Quick Ratio | 0.7 | 0.8 | 1.6 | 1.0 | 1.4 | 1.2 | 1.0 | 3.4 | 3.4 | 2.2 | · | 2.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | 158.5 | · | 157.4 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.1 | 1.2 | 1.1 | 1.0 | 0.9 | 1.1 | 1.2 | 1.3 | 1.3 | · | 1.4 | |
| Inventory Turnover | 1.7 | 1.6 | 1.6 | 1.8 | 1.8 | 1.5 | 2.1 | 2.0 | 2.1 | 1.9 | · | 2.0 | |
| Receivables Turnover | 17.3 | 23.3 | 24.0 | 23.4 | 22.4 | 18.1 | 24.8 | 26.7 | 23.4 | 17.8 | · | 16.8 |
Tỷ lệ tăng trưởng 7
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -15.4% | -16.9% | -23.2% | -7.5% | 15.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -18.6% | -16.1% | -6.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -10.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 100.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | -1.3% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | 105.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | -3.4% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $270M | $319M | $384M | $500M | $540M | $468M | $495M | $416M | $455M | $486M | $503M | $509M | |
| Net Income TTM | $-48M | $-62M | $8M | $-60M | $18M | $9M | $16M | $21M | $7M | $20M | $28M | $38M | |
| Market Cap | $66M | $104M | $242M | $171M | $262M | $282M | $321M | $304M | $331M | $420M | · | $764M | |
| P/E | -1.4 | -1.7 | 31.4 | -2.9 | 15.2 | 32.5 | 20.4 | 15.0 | 49.1 | 21.9 | 20.8 | 20.1 | |
| P/S | 0.2 | 0.3 | 0.6 | 0.3 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | · | 1.5 | |
| P/B | 0.5 | 0.6 | 0.9 | 0.7 | 0.8 | 0.9 | 1.1 | 1.0 | 1.2 | 1.5 | · | 2.7 | |
| P / Tangible Book | 0.5 | 0.6 | 1.0 | 0.7 | 1.1 | 1.3 | · | · | · | · | · | · | |
| P / Cash Flow | -6.6 | -7.3 | 5.0 | -12.7 | 6.6 | 13.6 | 15.6 | 7.0 | 7.8 | 6.4 | · | 7.4 | |
| P / FCF | -5.0 | -4.2 | 5.5 | -7.9 | 7.6 | 18.9 | 43.9 | 8.6 | 10.7 | 9.5 | · | 11.5 | |
| Earnings Yield | -72.2% | -57.5% | 3.2% | -34.2% | 6.6% | 3.1% | 4.9% | 6.7% | 2.0% | 4.6% | 4.8% | 5.0% |
Báo cáo kết quả hoạt động kinh doanh 15
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $85M | $62M | $71M | $52M | $76M | $70M | $94M | $68M | $46M | $115M | $128M | $94M | $147M | $124M | $130M | $98M | |
| Cost of Revenue | $44M | $36M | $35M | $29M | $40M | $32M | $47M | $34M | $29M | $52M | $56M | $43M | $87M | $58M | $70M | $46M | |
| Gross Profit | $41M | $26M | $35M | $23M | $36M | $38M | $47M | $34M | $17M | $63M | $72M | $52M | $60M | $66M | $61M | $53M | |
| SG&A Expense | $38M | $39M | $40M | $41M | $45M | $47M | $44M | $45M | $19M | $56M | $59M | $59M | $70M | $60M | $74M | $61M | |
| Operating Expenses | · | $36M | $35M | $29M | · | $32M | $47M | $34M | · | · | · | · | · | · | · | · | |
| Operating Income | $3M | $-12M | $-5M | $-18M | $-9M | $-8M | $2M | $-11M | $-2M | $7M | $13M | $-6M | $-50M | $6M | $-43M | $-8M | |
| Interest Income | · | · | · | $4.0K | · | · | · | $470.0K | · | · | · | · | · | · | · | · | |
| Pretax Income | $3M | $-12M | $-5M | $-18M | $-10M | $-8M | $3M | $-10M | $-1M | $7M | $13M | $-6M | $-50M | $6M | $-43M | $-8M | |
| Income Tax | $-143.0K | $56.0K | $-17.0K | $407.0K | $16M | $5M | $-5M | $-3M | $-137.0K | $2M | $4M | $-2M | $-9M | $1M | $-6M | $-2M | |
| Net Income | $3M | $-12M | $-5M | $-33M | $-52M | $-13M | $6M | $-8M | $-2M | $5M | $9M | $-5M | $-28M | $5M | $-30M | $-7M | |
| EPS (Basic) | $0.10 | $-0.44 | $-0.17 | $-1.20 | $-1.82 | $-0.46 | $0.19 | $-0.26 | $-0.07 | $0.17 | $0.30 | $-0.15 | $-0.91 | $0.17 | $-0.95 | $-0.21 | |
| EPS (Diluted) | $0.09 | $-0.44 | $-0.17 | $-1.20 | $-1.82 | $-0.46 | $0.19 | $-0.26 | $-0.06 | $0.16 | $0.30 | $-0.15 | $-0.91 | $0.17 | $-0.95 | $-0.21 | |
| Shares (Basic) | -82,000 | 27,937,000 | 27,935,000 | 27,773,000 | -61,675,000 | 28,074,000 | 29,290,000 | 30,660,000 | -61,676,000 | 30,814,000 | 30,901,000 | 30,794,000 | -63,659,000 | 31,061,000 | 31,429,000 | 32,672,000 | |
| Shares (Diluted) | -82,000 | 27,937,000 | 27,935,000 | 27,773,000 | -62,202,000 | 28,074,000 | 29,817,000 | 30,660,000 | -61,941,000 | 31,322,000 | 31,139,000 | 30,794,000 | -63,827,000 | 31,229,000 | 31,429,000 | 32,672,000 | |
| EBITDA | · | $-12M | $-5M | $-16M | · | $-10M | $3M | $-9M | · | $7M | $13M | $-4M | · | $6M | $-43M | $-6M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $11M | $15M | $11M | $29M | $14M | $44M | $55M | · | $52M | $49M | $25M | · | $25M | $38M | $64M | |
| Receivables | $17M | $19M | $17M | $15M | $14M | $24M | $25M | $18M | · | $26M | $24M | $20M | · | $25M | $26M | $20M | |
| Inventory | $76M | $83M | $97M | $99M | $91M | $131M | $133M | $125M | · | $129M | $139M | $143M | · | $178M | $180M | $162M | |
| Prepaid Expense | $6M | · | · | · | $8M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | · | $7M | $9M | $9M | · | $12M | $15M | $16M | · | $13M | $15M | $15M | · | $15M | $17M | $17M | |
| Current Assets | $120M | $122M | $140M | $136M | $165M | $185M | $223M | $218M | · | $221M | $229M | $208M | · | $248M | $265M | $267M | |
| PP&E (Net) | $46M | $48M | $49M | $51M | $53M | $54M | $56M | $53M | · | $56M | $56M | $58M | · | $60M | $60M | $60M | |
| PP&E (Gross) | $163M | · | · | · | $165M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $117M | · | · | · | $113M | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | $25M | $25M | $44M | |
| Intangibles | · | · | · | · | · | $6M | $6M | $7M | · | $14M | $14M | $15M | · | $32M | $33M | $43M | |
| Other Non-current Assets | $4M | $5M | $9M | $9M | $9M | $10M | $10M | $6M | · | $6M | $2M | $3M | · | $4M | $5M | $5M | |
| Total Assets | $234M | $244M | $266M | $268M | $307M | $359M | $379M | $369M | · | $383M | $392M | $380M | · | $461M | $483M | $504M | |
| Accounts Payable | $16M | $15M | $21M | $23M | $17M | $20M | $38M | $22M | · | $12M | $22M | $17M | · | $31M | $44M | $39M | |
| Current Liabilities | $50M | $49M | $58M | $60M | $58M | $60M | $78M | $63M | · | $57M | $68M | $61M | · | $78M | $101M | $82M | |
| Capital Leases | $52M | $57M | $58M | $62M | $66M | $74M | $58M | $60M | · | $64M | $67M | $72M | · | $80M | $84M | $82M | |
| Other Non-current Liabilities | $2.0K | $47.0K | $47.0K | $46.0K | $47.0K | $46.0K | $44.0K | $42.0K | · | $71.0K | $82.0K | $81.0K | · | $85.0K | $157.0K | $168.0K | |
| Total Liabilities | $102M | $116M | $126M | $122M | $128M | $134M | $137M | $123M | · | $121M | $135M | $133M | · | $159M | $186M | $163M | |
| Long-term Debt | · | $10M | $10M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | $0 | |
| Paid-in Capital | $116M | $115M | $115M | $116M | $116M | $114M | $114M | $113M | · | $112M | $112M | $111M | · | $109M | $108M | $107M | |
| Retained Earnings | $172M | $170M | $182M | $187M | $220M | $267M | $280M | $274M | · | $284M | $279M | $270M | · | $303M | $298M | $327M | |
| Treasury Stock | $157M | $157M | $157M | $157M | $157M | $156M | $151M | $141M | · | $135M | $134M | $134M | · | $132M | $131M | $125M | |
| AOCI | $-132.0K | $-110.0K | $-127.0K | $-63.0K | $-19.0K | $14.0K | $-72.0K | $-64.0K | · | $-74.0K | $-69.0K | $-115.0K | · | $-181.0K | $-135.0K | $-60.0K | |
| Stockholders' Equity | $132M | $128M | $140M | $146M | $179M | $225M | $243M | $246M | · | $262M | $257M | $247M | · | $280M | $274M | $309M | |
| Liabilities + Equity | $234M | $244M | $266M | $268M | $307M | $359M | $379M | $369M | · | $383M | $392M | $380M | · | $461M | $483M | $504M | |
| Shares Outstanding | 27,966,000 | 27,955,000 | 27,937,000 | 27,918,000 | 27,701,000 | 27,802,000 | 28,705,000 | 30,048,000 | 30,813,616 | 30,785,000 | 30,848,000 | 30,968,000 | 30,766,024 | 30,953,000 | 31,166,000 | 32,152,000 |
Dòng tiền 14
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $957.0K | $-58.0K | · | $754.0K | $1M | $893.0K | · | $804.0K | $577.0K | $764.0K | $910.0K | $691.0K | $648.0K | $1M | $901.0K | $543.0K | |
| Deferred Tax | $0 | $0 | · | $0 | $5M | $-192.0K | · | $409.0K | $-789.0K | $1M | $1M | $1M | $-12M | $-105.0K | $-5M | $-123.0K | |
| Amort. of Intangibles | $0 | $0 | · | $0 | $0 | $0 | · | $729.0K | $729.0K | $729.0K | $729.0K | $729.0K | $998.0K | $768.0K | $768.0K | $769.0K | |
| Other Non-cash | · | · | · | $13M | · | · | · | $-10M | · | · | · | $-8M | · | · | · | $-7M | |
| Operating Cash Flow | $17M | $-4M | · | $-18M | $22M | $-23M | · | $-15M | $27M | $5M | $25M | $-9M | $23M | $-10M | $-16M | $-11M | |
| CapEx | $225.0K | $452.0K | · | $2M | $4M | $2M | · | $863.0K | $1M | $819.0K | $909.0K | $818.0K | $1M | $3M | $3M | $2M | |
| Investing Cash Flow | $492.0K | $-452.0K | · | $-968.0K | $-4M | $-2M | · | $-863.0K | $-1M | $-819.0K | $-909.0K | $-11M | $-1M | $-3M | $-3M | $-2M | |
| Stock Repurchased | $0 | $0 | · | $0 | $585.0K | $5M | · | $6M | $292.0K | $485.0K | $683.0K | $732.0K | $784.0K | $801.0K | $6M | $10M | |
| Net Stock Activity | · | · | · | $0 | · | · | · | $-6M | · | · | · | $-732.0K | · | · | · | $-10M | |
| Financing Cash Flow | $-10M | $-17.0K | · | $-171.0K | $-644.0K | $-6M | · | $-7M | $-676.0K | $-515.0K | $-683.0K | $-2M | $-784.0K | $-821.0K | $-7M | $-12M | |
| Net Change in Cash | $8M | $-4M | · | $-19M | $17M | $-30M | · | $-22M | $25M | $4M | $23M | $-21M | $21M | $-13M | $-26M | $-24M | |
| Taxes Paid | $-187.0K | $0 | · | $85.0K | $41.0K | $146.0K | · | $924.0K | $89.0K | $86.0K | $406.0K | $256.0K | $64.0K | $118.0K | $604.0K | $-7M | |
| Free Cash Flow | · | · | · | $-20M | · | · | · | $-15M | · | · | · | $-10M | · | · | · | $-13M |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 42.1% | 50.1% | 44.1% | · | 54.1% | 50.9% | 52.0% | · | 54.8% | 56.2% | 54.8% | · | 53.1% | 46.4% | 53.3% | |
| Operating Margin | · | -19.6% | -6.5% | -34.6% | · | -13.0% | 2.6% | -14.2% | · | 5.9% | 10.0% | -6.8% | · | 4.8% | -32.9% | -8.4% | |
| Net Margin | · | -19.9% | -6.6% | -64.8% | · | -15.9% | 5.1% | -10.1% | · | 4.5% | 7.2% | -5.0% | · | 4.2% | -22.8% | -7.1% | |
| Pretax Margin | · | -19.8% | -6.7% | -34.6% | · | -12.9% | 2.9% | -13.4% | · | 6.2% | 10.0% | -6.8% | · | 4.8% | -32.9% | -8.4% | |
| EBITDA Margin | · | -19.6% | -6.5% | -30.3% | · | -13.0% | 2.6% | -11.8% | · | 5.9% | 10.0% | -4.6% | · | 4.8% | -32.9% | -6.1% | |
| ROA | · | · | · | · | · | -3.5% | 1.5% | -2.2% | · | 1.2% | 2.1% | -1.1% | · | 1.1% | -5.9% | -1.4% | |
| ROE | · | · | · | · | · | -5.3% | 2.3% | -3.3% | · | 1.9% | 3.5% | -1.7% | · | 1.7% | -10.0% | -2.2% | |
| ROIC | · | · | · | · | · | -5.8% | 2.1% | -3.5% | · | 1.9% | 3.6% | -1.9% | · | 1.7% | -13.5% | -2.2% |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | 3.1 | 2.9 | 3.5 | · | 3.9 | 3.4 | 3.4 | · | 3.2 | 2.6 | 3.3 | |
| Quick Ratio | · | · | · | · | · | 0.6 | 0.9 | 1.2 | · | 1.4 | 1.1 | 0.7 | · | 0.6 | 0.6 | 1.0 |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.2 | |
| Inventory Turnover | · | · | · | · | · | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.4 | 0.3 | · | 0.4 | 0.4 | 0.3 | |
| Receivables Turnover | · | · | · | · | · | 3.2 | 4.5 | 4.2 | · | 4.5 | 5.2 | 4.7 | · | 4.5 | 4.7 | 4.7 |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | Q4 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $271M | $289M | · | · | · | · | $392M | · | $462M | $477M | $447M | · | $488M | $511M | $489M | |
| Net Income TTM | · | $-97M | $-98M | · | · | · | · | $-2M | · | $15M | $-20M | $-36M | · | $-26M | $-22M | $6M | |
| Market Cap | · | · | · | · | · | $140M | $175M | $206M | · | $221M | $200M | $162M | · | $99M | $131M | $198M | |
| P/E | · | -0.7 | -0.6 | · | · | · | · | -114.0 | · | 15.0 | -10.3 | -4.6 | · | -3.9 | -5.7 | 38.4 | |
| P/S | · | · | · | · | · | · | · | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.2 | 0.3 | 0.4 | |
| P/B | · | · | · | · | · | 0.6 | 0.7 | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.4 | 0.5 | 0.6 | |
| P / Tangible Book | · | · | · | · | · | 0.6 | 0.7 | 0.9 | · | 0.9 | 0.8 | 0.7 | · | 0.4 | 0.6 | 0.9 | |
| P / Cash Flow | · | · | · | · | · | · | · | -14.1 | · | · | · | -18.5 | · | · | · | -17.8 | |
| P / FCF | · | · | · | · | · | · | · | -13.3 | · | · | · | -17.0 | · | · | · | -15.4 | |
| Earnings Yield | · | -148.9% | -181.4% | · | · | · | · | -0.88% | · | 6.7% | -9.7% | -21.8% | · | -25.7% | -17.4% | 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
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Doanh thu | $270M | $319M | $384M | $500M | $540M |
| Biên lợi nhuận gộp % | 46.4% | 50.2% | 54.5% | 47.8% | 53.3% |
| Biên lợi nhuận hoạt động % | -11.8% | -11.4% | 2.2% | -19.0% | 5.0% |
| Thu nhập ròng | $-48M | $-62M | $8M | $-60M | $18M |
| EPS pha loãng | $-1.71 | $-2.15 | $0.25 | $-1.90 | $0.52 |
Bảng cân đối kế toán
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 2.4 | 2.8 | 3.9 | 3.3 | 3.6 |
| Tỷ lệ thanh toán nhanh | 0.7 | 0.8 | 1.6 | 1.0 | 1.4 |
Dòng tiền
| 2026-01-31 | 2025-02-01 | 2024-02-03 | 2023-01-28 | 2022-01-29 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-13M | $-24M | $44M | $-22M | $34M |
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.