VSECU VSE Corporation - Tangible Equity Units
$56,00
Giá · Tháng 6 24, 2026
Cơ bản tính đến Tháng 2 27, 2026
Phạm vi 52 tuần
$38–$66
64% of range
Đánh giá của nhà phân tích
STRONG BUY
15 analysts
Mục tiêu giá
—
P/E (TTM)
—
ROE
0.97%
Biên lợi nhuận ròng
1.1%
VSECU Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$56.00
Vốn Hóa
—
P/E (TTM)
—
EPS (TTM)
$0.55
Doanh thu (TTM)
$1.11B
Tỷ suất cổ tức
—
ROE
0.97%
D/E Nợ/Vốn chủ sở hữu
0.2
Phạm vi 52 tuần
$38 – $66
VSECU 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
$1.11B
2016-12-31
→
2025-12-31
EPS
$0.55
2016-12-31
→
2025-12-31
Dòng tiền tự do
$6M
2016-12-31
→
2025-12-31
Biên lợi nhuận
1.1%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
VSECU
Trung vị ngành
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
VSECU
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
8.1%
—
Net Profit Margin (Biên lợi nhuận ròng)
1.1%
—
ROA
0.62%
—
ROE
0.97%
—
ROIC
4.0%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
VSECU
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.2
—
Current Ratio (Tỷ số thanh toán hiện hành)
3.8
—
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.1
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
VSECU
Trung vị ngành
Revenue YoY (Doanh thu YoY)
41.5%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
18.4%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
10.9%
—
EPS YoY
-35.3%
—
Net Income YoY (Lợi nhuận ròng YoY)
-23.6%
—
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
VSECU
Trung vị ngành
Payout Ratio (Tỷ lệ chi trả cổ tức)
70.6%
—
Cổ tức Tỷ suất cổ tức, tỷ lệ chi trả, lịch sử cổ tức, CAGR 5 năm
Tỷ Suất Cổ Tức
—
Tỷ lệ chi trả cổ tức
70.6%
CAGR cổ tức 5 năm
—
| Ngày giao dịch không hưởng quyền | Số tiền |
|---|---|
| Ngày 30 tháng 4 năm 2026 | $0,6870 |
VSECU 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
15 nhà phân tích
- Mua mạnh 7 46,7%
- Mua 7 46,7%
- Giữ 1 6,7%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
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
0.21%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $1.17 | $0.92 | 0.25% |
| Ngày 31 tháng 12 năm 2025 | $1.16 | $0.91 | 0.25% |
| Ngày 30 tháng 9 năm 2025 | $0.99 | $0.86 | 0.13% |
| Ngày 30 tháng 6 năm 2025 | $0.97 | $0.72 | 0.25% |
| Ngày 31 tháng 3 năm 2025 | $0.78 | $0.59 | 0.19% |
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 |
|---|---|---|---|---|---|---|
| VSECU | — | — | 41.5% | 1.1% | 0.97% | — |
| HXL | $5.59B | 194.5 | -0.48% | 5.8% | 7.8% | 23.0% |
| LOAR | $6.37B | 90.7 | 23.2% | 14.5% | 6.4% | 52.7% |
| AVAV | $4.28B | 97.8 | 14.5% | 5.3% | 5.0% | 38.8% |
| MRCY | $3.15B | -82.2 | 9.2% | -4.2% | -2.6% | 27.9% |
| KRMN | $9.68B | 562.8 | 36.6% | 3.7% | 4.7% | 40.3% |
| VSEC | — | — | — | — | — | — |
| AIR | — | 175.5 | 19.9% | 0.45% | 1.0% | 19.0% |
| YSS | — | — | — | — | — | — |
| LUNR | — | -22.2 | -7.9% | -39.6% | 9.4% | — |
| FLY | $3.56B | -4.6 | 162.9% | -186.6% | -219.4% | 19.2% |
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 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.11B | $786M | $544M | $669M | $481M | $662M | $753M | $697M | $760M | $692M | $534M | $424M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $292M | $280M | $258M | $135M | |
| SG&A Expense | $13M | $14M | $7M | $4M | $3M | $3M | $4M | $4M | $2M | $7M | $3M | $4M | |
| Operating Income | $90M | $59M | $50M | $54M | $-3M | $14M | $60M | $54M | $54M | $52M | $51M | $37M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| Pretax Income | $69M | $24M | $19M | $36M | $-15M | $427.0K | $46M | $45M | $45M | $42M | $41M | $33M | |
| Income Tax | $16M | $4M | $4M | $9M | $-4M | $6M | $9M | $10M | $6M | $15M | $16M | $12M | |
| Net Income | $12M | $15M | $39M | $28M | $8M | $-5M | $37M | $35M | $39M | $27M | $25M | $19M | |
| EPS (Basic) | $0.55 | $0.86 | $2.77 | $2.20 | $0.63 | $-0.47 | $3.38 | $3.23 | $3.61 | $2.48 | $2.32 | $1.81 | |
| EPS (Diluted) | $0.55 | $0.85 | $2.76 | $2.19 | $0.63 | $-0.47 | $3.35 | $3.21 | $3.60 | $2.47 | $2.31 | $1.81 | |
| Shares (Basic) | 21,138,691 | 17,878,608 | 14,130,334 | 12,780,117 | 12,551,459 | 11,034,256 | 10,957,750 | 10,876,201 | 10,834,562 | 10,793,723 | 10,747,226 | 10,707,824 | |
| Shares (Diluted) | 21,238,718 | 17,975,295 | 14,184,729 | 12,827,894 | 12,632,874 | 11,034,256 | 11,044,731 | 10,936,057 | 10,867,834 | 10,828,152 | 10,787,270 | 10,742,400 | |
| EBITDA | $130M | $110M | $111M | $81M | $47M | $38M | $87M | $79M | $80M | $78M | $76M | $56M |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $69M | $30M | $8M | $305.0K | $518.0K | $378.0K | $734.0K | $162.0K | $624.0K | $428.0K | $740.0K | $263.0K | |
| Receivables | $191M | $158M | $128M | $91M | $77M | $55M | $71M | $60M | $56M | $101M | $78M | $59M | |
| Prepaid Expense | $38M | $31M | $36M | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | · | · | $36M | $15M | $32M | $23M | $19M | $13M | $17M | $20M | $9M | $12M | |
| Current Assets | $893M | $965M | $774M | $549M | $464M | $355M | $355M | $281M | $249M | $258M | $197M | $122M | |
| PP&E (Net) | $91M | $71M | $58M | $41M | $42M | $36M | $43M | $50M | $55M | $62M | $64M | $53M | |
| PP&E (Gross) | $125M | $92M | $96M | $71M | $109M | $97M | $106M | $118M | $117M | $117M | $112M | $96M | |
| Accum. Depreciation | $34M | $21M | $37M | $31M | $66M | $61M | $62M | $68M | $61M | $55M | $48M | $43M | |
| Goodwill | $641M | $428M | $289M | $217M | $217M | $238M | $276M | $199M | $199M | $199M | $199M | $92M | |
| Intangibles | $296M | $197M | $114M | $87M | $108M | $104M | $132M | $95M | $111M | $127M | $143M | $72M | |
| Other Non-current Assets | $30M | $38M | $24M | $29M | $28M | $27M | $17M | $14M | $16M | $16M | $14M | $16M | |
| Total Assets | $2.03B | $1.74B | $1.35B | $1000M | $919M | $780M | $846M | $639M | $629M | $662M | $617M | $355M | |
| Accounts Payable | $155M | $145M | $173M | $129M | $115M | $73M | $68M | $57M | $66M | $94M | $40M | $29M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | $40M | $33M | $29M | $23M | |
| Current Liabilities | $238M | $298M | $287M | $225M | $180M | $139M | $164M | $105M | $114M | $148M | $97M | $87M | |
| Capital Leases | $44M | $39M | $25M | $19M | $27M | $23M | $24M | $0 | $20M | $22M | · | · | |
| Deferred Tax | $12M | $0 | $7M | $5M | $9M | $15M | $18M | $18M | $19M | $30M | $32M | $2M | |
| Other Non-current Liabilities | $5M | $9M | $0 | $0 | $250.0K | $83.0K | $0 | · | · | · | · | $0 | |
| Total Liabilities | $590M | $754M | $734M | $550M | $501M | $424M | $483M | $310M | $336M | $407M | $388M | $150M | |
| Long-term Debt | $293M | $430M | $429M | $286M | $285M | $251M | $270M | $161M | $173M | $216M | $235M | $49M | |
| Total Debt | $293M | $430M | $429M | $286M | $285M | $251M | $270M | $161M | $173M | $215M | $234M | $48M | |
| Common Stock | $1M | $1M | $788.0K | $641.0K | $636.0K | $553.0K | $549.0K | $544.0K | $542.0K | $540.0K | $538.0K | $268.0K | |
| Retained Earnings | $396M | $392M | $385M | $351M | $328M | $325M | $334M | $301M | $268M | $232M | $207M | $185M | |
| AOCI | $512.0K | $3M | $2M | $5M | $-176.0K | $-1M | $-1M | $146.0K | $181.0K | $45.0K | $-75.0K | $0 | |
| Stockholders' Equity | $1.44B | $988M | $617M | $450M | $417M | $356M | $363M | $328M | $293M | $255M | $229M | $205M | |
| Liabilities + Equity | $2.03B | $1.74B | $1.35B | $1000M | $919M | $780M | $846M | $639M | $629M | $662M | $617M | $355M | |
| Shares Outstanding | 23,398,046 | 20,590,496 | 15,757,000 | 12,817,000 | 12,727,000 | 11,055,000 | 10,970,000 | 10,886,000 | 10,839,000 | 10,799,000 | 10,751,000 | 10,716,000 |
Dòng tiền 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $40M | $29M | $23M | $25M | $25M | $24M | $27M | $25M | $26M | $26M | $26M | $19M | |
| Stock-based Comp | $13M | $8M | $8M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | |
| Deferred Tax | $1M | $-8M | $-5M | $-2M | $-5M | $106.0K | $-505.0K | $-1M | $-11M | $-1M | $84.0K | $3M | |
| Amort. of Intangibles | $26M | $18M | $12M | $16M | $16M | $18M | $19M | $16M | $16M | $16M | $16M | $10M | |
| Other Non-cash | $-39M | $-78M | $-91M | $-49M | $-51M | $14M | $-49M | $-43M | $-7M | $-7M | $-15M | $7M | |
| Operating Cash Flow | $27M | $-31M | $-22M | $8M | $-18M | $36M | $18M | $19M | $50M | $47M | $38M | $50M | |
| CapEx | $21M | $21M | $19M | $11M | $11M | $4M | $10M | $3M | $4M | $7M | $11M | $3M | |
| Investing Cash Flow | $-276M | $-264M | $-236M | $-2M | $-62M | $20M | $-123M | $-1M | $-3M | $-6M | $-205M | $-3M | |
| Debt Issued | $667M | $739M | $844M | $520M | $492M | $433M | $752M | $539M | $349M | $322M | $519M | $296M | |
| Net Debt Issued | $-136M | $-500.0K | $144M | $2M | $33M | $-19M | $110M | $-11M | $-43M | $-18M | $186M | $-41M | |
| Stock Issued | $442M | $326M | $130M | $899.0K | $52M | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $442M | $326M | $130M | $899.0K | $52M | · | · | · | · | · | · | · | |
| Dividends Paid | $8M | $7M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | |
| Financing Cash Flow | $290M | $316M | $265M | $-6M | $79M | $-56M | $105M | $-18M | $-47M | $-41M | $168M | $-46M | |
| Net Change in Cash | $40M | $21M | $7M | $-40.0K | $140.0K | $-356.0K | $572.0K | $-462.0K | $196.0K | $-312.0K | $477.0K | $43.0K | |
| Taxes Paid | $16M | $12M | $14M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $6M | $-52M | $-40M | $-3M | $-28M | $31M | $8M | $16M | $47M | $41M | $27M | $46M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | $45M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 8.1% | 7.5% | 10.2% | 5.8% | 2.9% | 2.1% | 8.0% | 7.8% | 7.1% | 7.4% | 9.5% | 8.7% | |
| Net Margin | 1.1% | 1.4% | 4.5% | 2.9% | 1.1% | -0.78% | 4.9% | 5.0% | 5.1% | 3.9% | 4.7% | 4.6% | |
| Pretax Margin | 6.2% | 4.3% | 6.6% | 3.9% | 1.3% | 0.06% | 6.2% | 6.5% | 5.9% | 6.0% | 7.7% | 7.8% | |
| EBITDA Margin | 11.6% | 10.2% | 13.0% | 8.5% | 6.3% | 5.8% | 11.6% | 11.4% | 10.5% | 11.2% | 14.2% | 13.1% | |
| ROA | 0.62% | 0.99% | 3.3% | 2.9% | 0.94% | -0.64% | 5.0% | 5.5% | 6.1% | 4.2% | 5.1% | 5.3% | |
| ROE | 0.97% | 1.7% | 6.4% | 6.3% | 1.9% | -1.5% | 10.3% | 10.8% | 14.3% | 11.1% | 11.5% | 9.9% | |
| ROIC | 4.0% | 4.5% | 6.4% | 5.6% | 2.6% | -27.8% | 7.6% | 8.6% | 10.1% | 7.0% | 6.6% | 9.0% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 3.1 | 2.7 | 2.4 | 2.6 | 2.5 | 2.2 | 2.7 | 2.2 | 1.7 | 2.1 | 1.4 | |
| Quick Ratio | 1.1 | 0.8 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.9 | 0.7 | 0.8 | 0.7 | |
| Debt / Equity | 0.2 | 0.4 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.6 | 0.8 | 1.0 | 0.2 | |
| LT Debt / Equity | 0.2 | 0.4 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.6 | 0.8 | 0.9 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 18.5 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.7 | 1.0 | 0.9 | 0.8 | 1.0 | 1.1 | 1.2 | 1.1 | 1.1 | 1.2 | |
| Receivables Turnover | 6.4 | 6.6 | 7.9 | 10.6 | 11.4 | 10.5 | 11.5 | 12.0 | 7.6 | 7.7 | 7.7 | 6.2 |
Tỷ lệ tăng trưởng 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 41.5% | 44.5% | -18.7% | 39.1% | -27.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 18.4% | 17.8% | -6.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -35.3% | -69.2% | 26.0% | 247.6% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -36.9% | 10.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -23.6% | -60.8% | 39.5% | 252.2% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -25.3% | 24.4% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 15.8% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.11B | $786M | $544M | $669M | $481M | $662M | $753M | $697M | $760M | $692M | $534M | $424M | |
| Net Income TTM | $12M | $15M | $39M | $28M | $8M | $-5M | $37M | $35M | $39M | $27M | $25M | $19M | |
| Payout Ratio | 70.6% | 46.1% | 13.9% | 18.2% | 55.6% | -76.8% | 10.1% | 9.3% | 7.2% | 9.3% | 9.1% | 10.5% | |
| Annual Payout | $8M | $7M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M |
Báo cáo kết quả hoạt động kinh doanh 11
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $301M | $283M | $272M | $256M | $227M | $204M | $193M | $162M | $-81M | $231M | $205M | $189M | $101M | $167M | $170M | $231M | |
| SG&A Expense | $2M | $667.0K | $9M | $2M | $4M | $3M | $4M | $3M | $1M | $3M | $2M | $2M | $2M | $594.0K | $473.0K | $906.0K | |
| Operating Income | $32M | $10M | $23M | $25M | $20M | $20M | $3M | $16M | $-13M | $25M | $21M | $17M | $16M | $15M | $11M | $12M | |
| Pretax Income | $31M | $6M | $16M | $17M | $13M | $11M | $-7M | $6M | $-22M | $17M | $13M | $11M | $10M | $10M | $7M | $8M | |
| Income Tax | $8M | $2M | $2M | $3M | $3M | $2M | $-2M | $911.0K | $-6M | $5M | $3M | $3M | $2M | $3M | $2M | $2M | |
| Net Income | $14M | $4M | $3M | $-9M | $13M | $12M | $-3M | $-7M | $12M | $10M | $9M | $9M | $5M | $9M | $8M | $6M | |
| EPS (Basic) | $0.64 | $0.19 | $0.15 | $-0.43 | $0.81 | $0.63 | $-0.16 | $-0.42 | $0.74 | $0.64 | $0.68 | $0.71 | $0.38 | $0.74 | $0.59 | $0.49 | |
| EPS (Diluted) | $0.64 | $0.19 | $0.16 | $-0.44 | $0.79 | $0.63 | $-0.16 | $-0.41 | $0.74 | $0.63 | $0.68 | $0.71 | $0.38 | $0.73 | $0.59 | $0.49 | |
| Shares (Basic) | -40,830,700 | 20,681,203 | 20,670,239 | 20,617,949 | -33,483,611 | 18,425,643 | 17,152,661 | 15,783,915 | -26,602,132 | 15,001,908 | 12,886,100 | 12,844,458 | -25,537,359 | 12,797,727 | 12,778,355 | 12,741,394 | |
| Shares (Diluted) | -40,989,506 | 20,756,508 | 20,731,397 | 20,740,319 | -33,645,893 | 18,479,123 | 17,202,115 | 15,939,950 | -26,708,755 | 15,050,062 | 12,916,998 | 12,926,424 | -25,620,547 | 12,834,084 | 12,811,078 | 12,803,279 | |
| EBITDA | · | $10M | $23M | $34M | · | $24M | $6M | $30M | · | $25M | $21M | $24M | · | $17M | $14M | $18M |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $69M | $9M | $17M | $6M | $30M | $8M | $19M | $11M | · | $21M | $4M | $532.0K | · | $90.0K | $371.0K | $498.0K | |
| Receivables | $191M | $176M | $183M | $170M | $158M | $163M | $168M | $145M | · | $129M | $114M | $114M | · | $91M | $102M | $84M | |
| Prepaid Expense | $38M | $39M | $56M | $62M | $31M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | · | · | · | · | · | $41M | $48M | $55M | · | $22M | $15M | $24M | · | $28M | $25M | $27M | |
| Current Assets | $893M | $722M | $754M | $969M | $965M | $775M | $796M | $743M | · | $770M | $674M | $591M | · | $513M | $507M | $475M | |
| PP&E (Net) | $91M | $83M | $80M | $71M | $71M | $75M | $73M | $67M | · | $53M | $44M | $50M | · | $45M | $42M | $44M | |
| PP&E (Gross) | $125M | · | · | · | $92M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $34M | $31M | $27M | $24M | $21M | $45M | $43M | $47M | · | $35M | $34M | $76M | · | $72M | $70M | $68M | |
| Goodwill | $641M | $429M | $429M | $424M | $428M | $391M | $390M | $351M | $289M | $346M | $222M | $254M | $217M | $249M | $249M | $249M | |
| Intangibles | $296M | $202M | $209M | $191M | $197M | $161M | $165M | $111M | · | $119M | $83M | $90M | · | $95M | $99M | $104M | |
| Other Non-current Assets | $30M | $55M | $39M | $33M | $38M | $29M | $35M | $30M | · | $30M | $30M | $27M | · | $32M | $25M | $23M | |
| Total Assets | $2.03B | $1.56B | $1.60B | $1.73B | $1.74B | $1.46B | $1.49B | $1.34B | · | $1.34B | $1.07B | $1.04B | · | $958M | $947M | $921M | |
| Accounts Payable | $155M | $112M | $140M | $141M | $145M | $123M | $145M | $155M | · | $138M | $105M | $142M | · | $119M | $113M | $95M | |
| Current Liabilities | $238M | $183M | $202M | $248M | $298M | $210M | $226M | $223M | · | $252M | $210M | $197M | · | $180M | $177M | $157M | |
| Capital Leases | $44M | $38M | $38M | $39M | $39M | $29M | $37M | $31M | · | $22M | $18M | $31M | · | $23M | $25M | $26M | |
| Deferred Tax | $12M | · | · | · | $0 | $0 | $4M | $7M | · | $10M | $4M | $9M | · | $10M | $8M | $10M | |
| Other Non-current Liabilities | $5M | $220.0K | $3M | $3M | $9M | $9M | $5M | $3M | · | $440.0K | · | · | · | $0 | $0 | $0 | |
| Total Liabilities | $590M | $577M | $622M | $757M | $754M | $676M | $713M | $724M | · | $733M | $604M | $587M | · | $512M | $516M | $497M | |
| Long-term Debt | $293M | $356M | $379M | $465M | $430M | $450M | $464M | $482M | · | $461M | $375M | $352M | · | $298M | $309M | $304M | |
| Total Debt | · | $356M | $379M | $465M | · | $450M | $464M | $482M | · | $461M | $375M | $352M | · | $298M | $309M | $304M | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $921.0K | $921.0K | $792.0K | · | $787.0K | $645.0K | $644.0K | · | $640.0K | $640.0K | $638.0K | |
| Retained Earnings | $396M | $384M | $383M | $381M | $392M | $382M | $372M | $377M | · | $375M | $367M | $359M | · | $348M | $340M | $333M | |
| AOCI | $512.0K | $680.0K | $920.0K | $2M | $3M | $212.0K | $5M | $5M | · | $7M | $5M | $3M | · | $5M | $0 | $0 | |
| Stockholders' Equity | $1.44B | $983M | $980M | $976M | $988M | $788M | $781M | $613M | $617M | $610M | $469M | $457M | $450M | $445M | $431M | $424M | |
| Liabilities + Equity | $2.03B | $1.56B | $1.60B | $1.73B | $1.74B | $1.46B | $1.49B | $1.34B | · | $1.34B | $1.07B | $1.04B | · | $958M | $947M | $921M | |
| Shares Outstanding | 23,398,046 | 20,686,361 | 20,676,320 | 20,669,684 | 20,590,496 | 18,428,955 | 18,420,008 | 15,834,164 | 15,757,000 | 15,747,289 | 12,897,544 | 12,885,937 | 12,817,000 | 12,799,678 | 12,794,421 | 12,768,983 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $10M | $10M | $10M | $8M | $8M | $7M | $6M | $6M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Stock-based Comp | $3M | $3M | $3M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $868.0K | $922.0K | $1M | $1M | |
| Amort. of Intangibles | $7M | $7M | $6M | $6M | $5M | $5M | $4M | $3M | $999.0K | $3M | $4M | $4M | $3M | $4M | $4M | $5M | |
| Other Non-cash | · | · | · | $-51M | · | · | · | $-81M | · | · | · | $-66M | · | · | · | $-32M | |
| Operating Cash Flow | $38M | $24M | $12M | $-47M | $55M | $10M | $-18M | $-79M | $28M | $15M | $-16M | $-49M | $12M | $16M | $-2M | $-18M | |
| CapEx | $7M | $6M | $6M | $3M | $3M | $6M | $4M | $8M | $8M | $5M | $3M | $3M | $4M | $5M | $1M | $1M | |
| Investing Cash Flow | $-353M | $-6M | $83M | $-129.0K | $-176M | $-6M | $-115M | $33M | $-8M | $-212M | $-2M | $-15M | $804.0K | $-4M | $-1M | $1M | |
| Debt Issued | $19M | $23M | $550M | $74M | $212M | $107M | $209M | $211M | $234M | $287M | $146M | $177M | $162M | $122M | $124M | $112M | |
| Net Debt Issued | · | · | · | $34M | · | · | · | $52M | · | · | · | $65M | · | · | · | $19M | |
| Stock Issued | $442M | $0 | $463.0K | · | $164M | $1.0K | $162M | $0 | $454.0K | $129M | $208.0K | $248.0K | $413.0K | $0 | $486.0K | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | $0 | · | · | · | $248.0K | · | · | · | $0 | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $376M | $-26M | $-88M | $28M | $142M | $-16M | $141M | $48M | $-33M | $213M | $22M | $63M | $-13M | $-13M | $3M | $17M | |
| Net Change in Cash | $61M | $-8M | $6M | $-19M | $21M | $-11M | $8M | $3M | $-13M | $16M | $4M | $54.0K | $388.0K | $-281.0K | $-127.0K | $-20.0K | |
| Free Cash Flow | · | · | · | $-50M | · | · | · | $-87M | · | · | · | $-52M | · | · | · | $-19M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 3.6% | 8.3% | 9.6% | · | 8.7% | 2.3% | 10.0% | · | 10.9% | 10.1% | 7.0% | · | 7.1% | 5.9% | 5.1% | |
| Net Margin | · | 1.4% | 1.2% | -3.5% | · | 4.3% | -1.0% | -2.7% | · | 4.1% | 4.3% | 3.6% | · | 3.9% | 3.1% | 2.7% | |
| Pretax Margin | · | 2.0% | 5.9% | 6.5% | · | 5.4% | -1.4% | 6.2% | · | 7.3% | 6.5% | 4.7% | · | 5.1% | 4.2% | 3.6% | |
| EBITDA Margin | · | 3.6% | 8.3% | 13.4% | · | 8.7% | 2.3% | 12.5% | · | 10.9% | 10.1% | 9.5% | · | 7.1% | 5.9% | 8.0% | |
| ROA | · | 0.26% | 0.21% | -0.58% | · | 0.83% | -0.22% | -0.56% | · | 0.83% | 0.88% | 0.93% | · | 1.0% | 0.84% | 0.70% | |
| ROE | · | 0.44% | 0.36% | -1.1% | · | 1.7% | -0.44% | -1.2% | · | 1.8% | 2.0% | 2.1% | · | 2.2% | 1.8% | 1.5% | |
| ROIC | · | 0.47% | 1.4% | 1.4% | · | 1.5% | 0.37% | 1.8% | · | 1.7% | 1.9% | 1.7% | · | 1.8% | 1.4% | 1.2% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 3.9 | 3.7 | 3.9 | · | 3.7 | 3.5 | 3.3 | · | 3.1 | 3.2 | 3.0 | · | 2.8 | 2.9 | 3.0 | |
| Quick Ratio | · | 1.0 | 1.0 | 0.7 | · | 0.8 | 0.8 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.6 | 0.5 | |
| Debt / Equity | · | 0.4 | 0.4 | 0.5 | · | 0.6 | 0.6 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.7 | 0.7 | 0.7 | |
| LT Debt / Equity | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.7 | · | 0.7 | 0.8 | 0.7 | · | 0.6 | 0.7 | 0.7 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | |
| Receivables Turnover | · | 1.7 | 1.5 | 1.6 | · | 1.9 | 1.9 | 1.9 | · | 2.1 | 1.9 | 2.6 | · | 2.9 | 2.7 | 3.1 |
Định giá (TTM) 3
| Chỉ Số | Xu hướng | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $1.01B | $925M | $815M | · | $790M | $792M | $788M | · | $793M | $731M | $757M | · | $769M | $777M | $772M | |
| Net Income TTM | · | $10M | $3M | $-7M | · | $12M | $9M | $21M | · | $37M | $35M | $32M | · | $32M | $10M | $8M | |
| Payout Ratio | · | · | · | -23.0% | · | · | · | -23.8% | · | · | · | 14.1% | · | · | · | 20.4% |
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 | $1.11B | $786M | $544M | $669M | $481M |
| Biên lợi nhuận hoạt động % | 8.1% | 7.5% | 10.2% | 5.8% | 2.9% |
| Thu nhập ròng | $12M | $15M | $39M | $28M | $8M |
| EPS pha loãng | $0.55 | $0.85 | $2.76 | $2.19 | $0.63 |
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 | 0.2 | 0.4 | 0.7 | 0.6 | 0.7 |
| Tỷ số thanh toán hiện hành | 3.8 | 3.1 | 2.7 | 2.4 | 2.6 |
| Tỷ lệ thanh toán nhanh | 1.1 | 0.8 | 0.5 | 0.5 | 0.4 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $6M | $-52M | $-40M | $-3M | $-28M |
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.