XPEL XPEL, Inc. - Common Stock
$44,30
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 8, 2026
Phạm vi 52 tuần
$31–$56
53% of range
Đánh giá của nhà phân tích
BUY
9 analysts
Mục tiêu giá
$55
+25% upside
P/E (TTM)
27.0
ROE
20.3%
Biên lợi nhuận ròng
10.8%
XPEL Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$44.30
Vốn Hóa
$1.38B
P/E (TTM)
27.0
EPS (TTM)
$1.85
Doanh thu (TTM)
$476M
Tỷ suất cổ tức
—
ROE
20.3%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$31 – $56
XPEL 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
$476M
2018-12-31
→
2025-12-31
EPS
$1.85
2019-12-31
→
2025-12-31
Dòng tiền tự do
$63M
2019-12-31
→
2025-12-31
Biên lợi nhuận
10.8%
2019-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
XPEL
Trung vị ngành
P/E (TTM)
27.0
21.9
P/S (TTM)
2.9
0.8
P/B
4.9
2.3
EV / EBITDA
21.2
—
Price / FCF (Giá / FCF)
21.9
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
XPEL
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
42.2%
22.9%
Operating Margin (Biên lợi nhuận hoạt động)
13.2%
—
Net Profit Margin (Biên lợi nhuận ròng)
10.8%
3.8%
ROA
15.3%
3.6%
ROE
20.3%
9.4%
ROIC
18.0%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
XPEL
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
26.3
Current Ratio (Tỷ số thanh toán hiện hành)
3.2
2.6
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.4
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
XPEL
Trung vị ngành
Revenue YoY (Doanh thu YoY)
13.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
13.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
24.5%
—
EPS YoY
12.1%
—
Net Income YoY (Lợi nhuận ròng YoY)
12.6%
—
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
XPEL
Trung vị ngành
XPEL 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
9 nhà phân tích
- Mua mạnh 2 22,2%
- Mua 6 66,7%
- Giữ 1 11,1%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-14
Trung vị
$55.00
Trung bình
$55.33
← Dưới tất cả các mục tiêu
$44.30
Thấp
$55.00
Cao
$56.00
Mục tiêu trung vị
$55.00
+24,2%
Mục tiêu trung bình
$55.33
+24,9%
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
0.01%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $0.37 | $0.37 | 0.00% |
| Ngày 31 tháng 12 năm 2025 | $0.49 | $0.46 | 0.03% |
| Ngày 30 tháng 9 năm 2025 | $0.47 | $0.53 | -0.06% |
| Ngày 30 tháng 6 năm 2025 | $0.59 | $0.54 | 0.05% |
| Ngày 31 tháng 3 năm 2025 | $0.31 | $0.28 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| XPEL | $1.38B | 27.0 | 13.3% | 10.8% | 20.3% | 42.2% |
| VC | $2.55B | 13.1 | -2.5% | 5.3% | 13.0% | 14.1% |
| PHIN | $2.38B | 19.3 | 2.4% | 3.7% | 8.1% | 21.9% |
| LCII | $2.94B | 16.0 | 10.2% | 4.6% | 13.7% | 23.8% |
| KDK | — | — | — | — | — | — |
| DCH | $761M | -37.7 | -4.7% | -0.34% | -3.3% | 12.1% |
| THRM | $1.11B | 61.6 | 2.9% | 1.2% | 2.6% | 24.2% |
| SMP | — | 20.0 | 22.4% | 2.3% | 6.4% | 31.2% |
| FOXF | $728M | -1.3 | 5.3% | -37.1% | -66.9% | 30.2% |
| SLDP | — | — | — | — | — | — |
| CPS | $579M | -142.7 | 0.37% | -0.15% | 4.0% | 11.9% |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $476M | $420M | $396M | $324M | $259M | $159M | $130M | $110M | |
| Cost of Revenue | $275M | $243M | $234M | $196M | $167M | $105M | $86M | $76M | |
| Gross Profit | $201M | $177M | $162M | $128M | $93M | $54M | $44M | $33M | |
| R&D Expense | $3M | $3M | $3M | $400.0K | $400.0K | $100.0K | $602.4K | $223.9K | |
| SG&A Expense | $87M | $75M | $64M | $48M | $34M | $21M | $19M | $15M | |
| Operating Expenses | $138M | $118M | $95M | $74M | $53M | $31M | $26M | $22M | |
| Operating Income | $63M | $59M | $67M | $54M | $40M | $23M | $17M | $12M | |
| Interest Expense | · | · | $1M | $1M | $303.0K | $249.0K | $96.6K | $168.4K | |
| Pretax Income | $64M | $57M | $66M | $52M | $39M | $23M | $17M | $11M | |
| Income Tax | $12M | $11M | $13M | $11M | $8M | $5M | $3M | $3M | |
| Net Income | $51M | $45M | $53M | $41M | $32M | $18M | $14M | $9M | |
| EPS (Basic) | $1.85 | $1.65 | $1.91 | $1.50 | $1.14 | $0.66 | $0.51 | · | |
| EPS (Diluted) | $1.85 | $1.65 | $1.91 | $1.50 | $1.14 | $0.66 | $0.51 | · | |
| Shares (Basic) | 27,657,000 | 27,639,000 | 27,622,000 | 27,614,000 | 27,613,000 | 27,613,000 | 27,612,597 | · | |
| Shares (Diluted) | 27,683,000 | 27,643,000 | 27,634,000 | 27,616,000 | 27,613,000 | 27,613,000 | 27,612,597 | · | |
| EBITDA | $63M | $59M | $67M | $54M | $40M | · | $17M | · |
Bảng cân đối kế toán 29
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $51M | $22M | $12M | $8M | $10M | $29M | $12M | $4M | |
| Receivables | $50M | $29M | $24M | $15M | $13M | $10M | $7M | $6M | |
| Inventory | $123M | $111M | $107M | $81M | $52M | $22M | $15M | $11M | |
| Prepaid Expense | $7M | $5M | $4M | $3M | $4M | $1M | $2M | $706.7K | |
| Current Assets | $231M | $168M | $146M | $107M | $79M | $63M | $36M | $21M | |
| PP&E (Net) | $16M | $18M | $17M | $14M | $10M | $5M | $4M | $3M | |
| PP&E (Gross) | $40M | $35M | $31M | $23M | $16M | $9M | $7M | $6M | |
| Accum. Depreciation | $24M | $17M | $14M | $9M | $6M | $5M | $3M | $2M | |
| Goodwill | $59M | $44M | $37M | $27M | $26M | $4M | $2M | $2M | |
| Intangibles | $50M | $35M | $35M | $29M | $33M | $5M | $4M | $4M | |
| Other Non-current Assets | $6M | $1M | $782.0K | $972.0K | $791.0K | $486.5K | $0 | $0 | |
| Total Assets | $383M | $286M | $252M | $193M | $161M | $84M | $52M | $31M | |
| Accounts Payable | $54M | $36M | $32M | $23M | $33M | $17M | $10M | $6M | |
| Short-term Debt | $59.0K | $63.0K | $62.0K | $77.0K | $375.0K | $3M | $462.2K | $853.1K | |
| Current Liabilities | $71M | $42M | $36M | $27M | $36M | $21M | $12M | $8M | |
| Capital Leases | $17M | $16M | $13M | $12M | $10M | $4M | $4M | · | |
| Deferred Tax | $120.0K | $469.0K | $3M | $2M | $3M | $627.8K | $604.7K | $478.9K | |
| Other Non-current Liabilities | $10M | $2M | $890.0K | $1M | $3M | $729.4K | $0 | · | |
| Total Liabilities | $97M | $60M | $72M | $69M | $77M | $30M | $17M | $10M | |
| Long-term Debt | · | · | · | · | $458.2K | $6M | $806.9K | · | |
| Total Debt | $59.0K | $63.0K | $62.0K | $77.0K | $375.4K | · | $462.2K | · | |
| Common Stock | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | $27.6K | $27.6K | $27.6K | |
| Paid-in Capital | $18M | $16M | $13M | $11M | $11M | $10M | $11M | $11M | |
| Retained Earnings | $265M | $214M | $169M | $116M | $74M | $43M | $25M | $11M | |
| Treasury Stock | $3M | $0 | · | · | · | · | · | · | |
| AOCI | $-135.0K | $-4M | $-1M | $-2M | $-590.0K | $66.2K | $-908.8K | $-1M | |
| Stockholders' Equity | $280M | $225M | $180M | $125M | $84M | $53M | $35M | $21M | |
| Liabilities + Equity | $383M | $286M | $252M | $193M | $161M | $84M | $52M | $31M | |
| Shares Outstanding | 27,604,183 | 27,652,000 | 27,630,000 | 27,616,000 | 27,613,000 | 27,613,000 | 27,613,000 | 27,612,597 |
Dòng tiền 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $3M | $2M | $522.0K | $169.0K | $0 | $0 | · | |
| Deferred Tax | $-305.0K | $-3M | $-916.0K | $-483.0K | $1M | $-273.0K | $21.6K | $-86.2K | |
| Amort. of Intangibles | $7M | $6M | $5M | $4M | $3M | $956.0K | $781.1K | $642.8K | |
| Operating Cash Flow | $67M | $48M | $37M | $12M | $18M | $18M | $11M | $7M | |
| CapEx | $4M | $7M | $6M | $8M | $7M | $2M | $2M | $2M | |
| Investing Cash Flow | $-34M | $-18M | $-26M | $-14M | $-57M | $-5M | $-2M | $-3M | |
| Stock Repurchased | $3M | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $-3M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-4M | $-19M | $-7M | $602.0K | $19M | $4M | $-1M | $-3M | |
| Net Change in Cash | $29M | $10M | $4M | $-2M | $-19M | $18M | $8M | $472.3K | |
| Taxes Paid | $13M | $14M | $15M | $10M | $8M | $4M | $4M | $3M | |
| Free Cash Flow | $63M | $41M | $31M | $4M | $12M | · | $9M | · | |
| Levered FCF | · | · | $30M | $3M | $11M | · | $9M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 42.2% | 42.2% | 41.0% | 39.4% | 35.8% | · | 33.5% | · | |
| Operating Margin | 13.2% | 14.1% | 16.9% | 16.7% | 15.5% | · | 13.2% | · | |
| Net Margin | 10.8% | 10.8% | 13.3% | 12.8% | · | · | 10.8% | · | |
| Pretax Margin | 13.5% | 13.5% | 16.7% | 16.0% | 15.2% | · | 13.1% | · | |
| EBITDA Margin | 13.2% | 14.1% | 16.9% | 16.7% | 15.5% | · | 13.2% | · | |
| ROA | 15.3% | 16.9% | 23.7% | 23.4% | · | · | 34.0% | · | |
| ROE | 20.3% | 22.1% | 31.7% | 34.5% | · | · | 50.2% | · | |
| ROIC | 18.0% | 21.0% | 29.7% | 34.4% | 37.9% | · | 39.7% | · |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.2 | 4.1 | 4.0 | 3.9 | 2.2 | · | 3.1 | · | |
| Quick Ratio | 1.4 | 1.2 | 1.0 | 0.8 | 0.6 | · | 1.6 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| Interest Coverage | · | · | 53.7 | 38.3 | 132.5 | · | 176.8 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.6 | 1.8 | 1.8 | 2.1 | · | 3.2 | · | |
| Inventory Turnover | 2.4 | 2.2 | 2.5 | 3.0 | 4.5 | · | 6.7 | · | |
| Receivables Turnover | 12.1 | 15.8 | 20.4 | 23.2 | 22.4 | · | 20.4 | · |
Tỷ lệ tăng trưởng 9
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.3% | 6.1% | 22.3% | 25.0% | 63.1% | · | · | · | |
| Revenue CAGR 3Y | 13.7% | 17.5% | 35.6% | · | · | · | · | · | |
| Revenue CAGR 5Y | 24.5% | · | · | · | · | · | · | · | |
| EPS YoY | 12.1% | -13.6% | 27.3% | 31.6% | 72.7% | · | · | · | |
| EPS CAGR 3Y | 7.2% | 13.1% | 42.5% | · | · | · | · | · | |
| EPS CAGR 5Y | 22.9% | · | · | · | · | · | · | · | |
| Net Income YoY | 12.6% | -13.9% | 27.6% | 31.1% | 72.7% | · | · | · | |
| Net Income CAGR 3Y | 7.4% | 13.0% | 42.4% | · | · | · | · | · | |
| Net Income CAGR 5Y | 22.9% | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $476M | $420M | $396M | $324M | $259M | $159M | $130M | · | |
| Net Income TTM | $51M | $45M | $53M | $41M | $32M | $18M | $14M | · | |
| Market Cap | $1.38B | $1.10B | $1.49B | $1.66B | $1.89B | · | $405M | · | |
| Enterprise Value | $1.33B | $1.08B | $1.48B | $1.65B | $1.88B | · | $393M | · | |
| P/E | 27.0 | 24.2 | 28.2 | 40.0 | 59.9 | 78.1 | 28.7 | · | |
| P/S | 2.9 | 2.6 | 3.8 | 5.1 | 7.3 | · | 3.1 | · | |
| P/B | 4.9 | 4.9 | 8.3 | 13.3 | 22.3 | · | 11.5 | · | |
| P / Tangible Book | 8.0 | 7.5 | 13.8 | 24.2 | 72.3 | 32.7 | · | · | |
| P / Cash Flow | 20.6 | 23.1 | 39.8 | 137.6 | 103.2 | · | 36.9 | · | |
| P / FCF | 21.9 | 26.9 | 48.0 | 402.5 | 163.3 | · | 43.1 | · | |
| EV / EBITDA | 21.2 | 18.3 | 22.0 | 30.6 | 46.8 | · | 23.0 | · | |
| EV / FCF | 21.1 | 26.3 | 47.6 | 400.5 | 162.5 | · | 41.9 | · | |
| EV / Revenue | 2.8 | 2.6 | 3.7 | 5.1 | 7.2 | · | 3.0 | · | |
| Earnings Yield | 3.7% | 4.1% | 3.5% | 2.5% | 1.7% | 1.3% | 3.5% | · |
Báo cáo kết quả hoạt động kinh doanh 15
| 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 | $117M | $122M | $125M | $125M | $104M | $108M | $113M | $110M | $90M | $106M | $103M | $102M | $86M | $78M | $90M | $84M | |
| Cost of Revenue | $66M | $71M | $73M | $71M | $60M | $64M | $65M | $62M | $52M | $65M | $61M | $58M | $50M | $47M | $54M | $51M | |
| Gross Profit | $51M | $51M | $52M | $54M | $44M | $44M | $48M | $48M | $38M | $41M | $42M | $44M | $36M | $31M | $36M | $33M | |
| SG&A Expense | $23M | $22M | $22M | $22M | $21M | $20M | $19M | $18M | $18M | $17M | $16M | $16M | $14M | $13M | $12M | $11M | |
| Operating Expenses | $38M | $36M | $36M | $34M | $33M | $31M | $30M | $29M | $29M | $27M | $24M | $24M | $21M | $20M | $18M | $17M | |
| Operating Income | $13M | $15M | $17M | $19M | $11M | $12M | $18M | $19M | $9M | $14M | $18M | $20M | $15M | $11M | $17M | $16M | |
| Interest Expense | · | · | · | · | · | · | · | · | $473.0K | · | $85.0K | $338.0K | $523.0K | · | $391.0K | $322.0K | |
| Pretax Income | $13M | $16M | $17M | $20M | $11M | $11M | $19M | $19M | $8M | $15M | $17M | $20M | $14M | $11M | $17M | $15M | |
| Income Tax | $3M | $2M | $4M | $4M | $3M | $2M | $4M | $3M | $2M | $3M | $3M | $4M | $3M | $2M | $3M | $3M | |
| Net Income | $10M | $13M | $13M | $16M | $9M | $9M | $15M | $15M | $7M | $12M | $14M | $16M | $11M | $8M | $13M | $12M | |
| EPS (Basic) | $0.37 | $0.48 | $0.47 | $0.59 | $0.31 | $0.33 | $0.54 | $0.54 | $0.24 | $0.44 | $0.49 | $0.57 | $0.41 | $0.31 | $0.48 | $0.43 | |
| EPS (Diluted) | $0.37 | $0.48 | $0.47 | $0.59 | $0.31 | $0.33 | $0.54 | $0.54 | $0.24 | $0.44 | $0.49 | $0.57 | $0.41 | $0.31 | $0.48 | $0.43 | |
| Shares (Basic) | 27,589,000 | -55,339,000 | 27,675,000 | 27,666,000 | 27,655,000 | -55,268,000 | 27,642,000 | 27,635,000 | 27,630,000 | -55,236,000 | 27,623,000 | 27,619,000 | 27,616,000 | -55,228,000 | 27,616,000 | 27,613,000 | |
| Shares (Diluted) | 27,666,000 | -55,367,000 | 27,701,000 | 27,673,000 | 27,676,000 | -55,275,000 | 27,644,000 | 27,637,000 | 27,637,000 | -55,267,000 | 27,644,000 | 27,631,000 | 27,626,000 | -55,230,000 | 27,620,000 | 27,613,000 | |
| EBITDA | $13M | · | $17M | $19M | $11M | · | $18M | $19M | $9M | · | $18M | $20M | $15M | · | $17M | $16M |
Bảng cân đối kế toán 28
| 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 | $45M | $51M | $64M | $50M | $24M | $22M | $21M | $15M | $9M | · | $10M | $14M | $8M | · | $10M | $9M | |
| Receivables | $54M | $50M | $37M | $38M | $33M | $29M | $30M | $29M | $29M | · | $24M | $24M | $21M | · | $18M | $19M | |
| Inventory | $132M | $123M | $129M | $104M | $115M | $111M | $102M | $98M | $110M | · | $92M | $83M | $85M | · | $69M | $74M | |
| Prepaid Expense | $7M | $7M | $4M | $5M | $6M | $5M | $6M | $5M | $6M | · | $11M | $5M | $6M | · | $7M | $4M | |
| Current Assets | $237M | $231M | $235M | $197M | $178M | $168M | $159M | $148M | $153M | · | $138M | $126M | $120M | · | $105M | $108M | |
| PP&E (Net) | $24M | $16M | $16M | $17M | $17M | $18M | $18M | $18M | $18M | · | $16M | $16M | $15M | · | $13M | $12M | |
| PP&E (Gross) | $49M | $40M | $38M | $38M | $36M | $35M | $34M | $34M | $33M | · | $28M | $27M | $26M | · | $21M | $20M | |
| Accum. Depreciation | $25M | $24M | $22M | $21M | $19M | $17M | $16M | $16M | $15M | · | $12M | $11M | $10M | · | $8M | $8M | |
| Goodwill | $57M | $59M | $52M | $47M | $44M | $44M | $43M | $43M | $38M | $37M | $29M | $29M | $27M | $27M | $25M | $25M | |
| Intangibles | $48M | $50M | $56M | $32M | $34M | $35M | $34M | $33M | $34M | · | $29M | $31M | $28M | · | $29M | $30M | |
| Other Non-current Assets | $7M | $6M | $5M | $3M | $2M | $1M | $1M | $1M | $863.0K | · | $971.0K | $1M | $1M | · | $921.0K | $893.0K | |
| Total Assets | $394M | $383M | $388M | $318M | $295M | $286M | $273M | $262M | $258M | · | $227M | $217M | $208M | · | $188M | $189M | |
| Accounts Payable | $61M | $54M | $52M | $39M | $34M | $36M | $32M | $26M | $28M | · | $42M | $31M | $21M | · | $28M | $37M | |
| Short-term Debt | $0 | $59.0K | $69.0K | $69.0K | $65.0K | $63.0K | $66.0K | $64.0K | $63.0K | · | $0 | $0 | $0 | · | $140.0K | $159.0K | |
| Current Liabilities | $77M | $71M | $84M | $45M | $42M | $42M | $37M | $31M | $32M | · | $47M | $35M | $28M | · | $32M | $40M | |
| Capital Leases | $15M | $17M | $17M | $16M | $16M | $16M | $15M | $15M | $13M | · | $12M | $12M | $12M | · | $12M | $10M | |
| Deferred Tax | $0 | $120.0K | $0 | $0 | $0 | $469.0K | $1M | $2M | $2M | · | $1M | $1M | $2M | · | $3M | $2M | |
| Other Non-current Liabilities | $10M | $10M | $13M | $1M | $2M | $2M | $1M | $515.0K | $682.0K | · | $950.0K | $1M | $1M | · | $899.0K | $1M | |
| Total Liabilities | $102M | $97M | $114M | $62M | $59M | $60M | $54M | $60M | $72M | · | $60M | $63M | $71M | · | $73M | $86M | |
| Total Debt | $0 | · | $69.0K | $69.0K | $65.0K | · | $66.0K | $64.0K | $63.0K | · | $0 | $0 | $0 | · | $140.0K | $159.0K | |
| Common Stock | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | $28.0K | · | $28.0K | $28.0K | $28.0K | · | $28.0K | $28.0K | |
| Paid-in Capital | $19M | $18M | $18M | $17M | $16M | $16M | $15M | $14M | $13M | · | $12M | $12M | $11M | · | $11M | $11M | |
| Retained Earnings | $276M | $265M | $252M | $239M | $223M | $214M | $205M | $190M | $175M | · | $157M | $143M | $127M | · | $107M | $94M | |
| Treasury Stock | $6M | $3M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-943.0K | $-135.0K | $-843.0K | $-362.0K | $-3M | $-4M | $-1M | $-2M | $-2M | · | $-2M | $-1M | $-2M | · | $-3M | $-2M | |
| Stockholders' Equity | $288M | $280M | $269M | $256M | $235M | $225M | $219M | $202M | $186M | · | $167M | $153M | $137M | $125M | $115M | $103M | |
| Liabilities + Equity | $394M | $383M | $388M | $318M | $295M | $286M | $273M | $262M | $258M | · | $227M | $217M | $208M | · | $188M | $189M | |
| Shares Outstanding | 27,558,575 | 27,604,183 | 27,678,601 | 27,651,773 | 27,662,000 | 27,651,773 | 27,630,025 | 27,630,025 | 27,631,000 | 27,630,000 | 27,628,953 | 27,620,027 | 27,616,064 | 27,616,000 | 27,616,064 | 27,612,597 |
Dòng tiền 12
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $934.0K | $-23.0K | $1M | $1M | $679.0K | $868.0K | $862.0K | $837.0K | $630.0K | $496.0K | $487.0K | $354.0K | $303.0K | $205.0K | $138.0K | $109.0K | |
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Cash Flow | $7M | $3M | $33M | $28M | $3M | $6M | $20M | $27M | $-5M | $-1M | $11M | $27M | $695.0K | $2M | $12M | $2M | |
| CapEx | $10M | $1M | $988.0K | $943.0K | $1M | $2M | $1M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | |
| Investing Cash Flow | $-10M | $-13M | $-18M | $-1M | $-2M | $-5M | $-2M | $-7M | $-3M | $-16M | $-2M | $-6M | $-2M | $-4M | $-5M | $-2M | |
| Stock Repurchased | $3M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-3M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-4M | $-3M | $-166.0K | $-89.0K | $-170.0K | $-34.0K | $-11M | $-13M | $5M | $19M | $-13M | $-15M | $2M | $-64.0K | $-6M | $-1M | |
| Net Change in Cash | $-6M | $-14M | $15M | $26M | $1M | $1M | $6M | $6M | $-3M | $1M | $-4M | $6M | $274.0K | $-2M | $924.0K | $-1M | |
| Taxes Paid | · | $2M | $3M | $7M | $519.0K | $3M | $3M | $6M | $1M | $4M | $3M | $7M | $748.0K | $3M | $3M | $4M | |
| Free Cash Flow | $-2M | · | · | · | $2M | · | · | · | $-7M | · | · | · | $-1M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-7M | · | · | · | $-2M | · | · | · |
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 | 43.6% | · | 41.8% | 42.9% | 42.3% | · | 42.5% | 43.5% | 42.0% | · | 40.5% | 43.0% | 41.9% | · | 39.9% | 39.3% | |
| Operating Margin | 11.1% | · | 13.4% | 15.5% | 10.7% | · | 16.3% | 17.4% | 10.2% | · | 17.2% | 19.8% | 17.4% | · | 19.3% | 18.8% | |
| Net Margin | 8.8% | · | 10.3% | 13.1% | 8.3% | · | 13.2% | 13.7% | 7.4% | · | 13.3% | 15.4% | 13.3% | · | 14.8% | 14.2% | |
| Pretax Margin | 11.3% | · | 13.3% | 16.3% | 10.9% | · | 16.5% | 16.9% | 9.4% | · | 16.7% | 19.4% | 16.8% | · | 18.4% | 17.8% | |
| EBITDA Margin | 11.1% | · | 13.4% | 15.5% | 10.7% | · | 16.3% | 17.4% | 10.2% | · | 17.2% | 19.8% | 17.4% | · | 19.3% | 18.8% | |
| ROA | 3.0% | · | 3.9% | 5.6% | 3.1% | · | 6.0% | 6.3% | 2.9% | · | 6.6% | 7.8% | 5.8% | · | 8.5% | 8.1% | |
| ROE | 4.0% | · | 5.3% | 7.1% | 4.1% | · | 7.7% | 8.5% | 4.1% | · | 9.7% | 12.3% | 10.0% | · | 13.8% | 13.7% | |
| ROIC | 3.6% | · | 4.9% | 6.0% | 3.6% | · | 6.7% | 7.7% | 3.9% | · | 8.4% | 10.5% | 8.7% | · | 12.1% | 12.1% |
Thanh khoản & Khả năng thanh toán 4
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | · | 2.8 | 4.4 | 4.3 | · | 4.3 | 4.8 | 4.8 | · | 3.0 | 3.5 | 4.4 | · | 3.3 | 2.7 | |
| Quick Ratio | 1.3 | · | 1.2 | 2.0 | 1.4 | · | 1.4 | 1.4 | 1.2 | · | 0.7 | 1.1 | 1.1 | · | 0.9 | 0.7 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 19.5 | · | 207.4 | 59.7 | 28.5 | · | 44.3 | 48.9 |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | 0.6 | |
| Inventory Turnover | 0.5 | · | 0.6 | 0.7 | 0.5 | · | 0.7 | 0.7 | 0.5 | · | 0.8 | 0.7 | 0.6 | · | 1.0 | 1.0 | |
| Receivables Turnover | 2.7 | · | 3.8 | 3.7 | 3.4 | · | 4.2 | 4.1 | 3.6 | · | 4.9 | 4.7 | 4.7 | · | 5.6 | 5.3 |
Định giá (TTM) 14
| 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 | $471M | · | $467M | $451M | $417M | · | $416M | $405M | $381M | · | $381M | $362M | $331M | · | $314M | $293M | |
| Net Income TTM | $48M | · | $53M | $55M | $45M | · | $50M | $51M | $47M | · | $54M | $52M | $44M | · | $41M | $38M | |
| Market Cap | $1.22B | · | $915M | $993M | $813M | · | $1.20B | $983M | $1.49B | · | $2.13B | $2.33B | $1.88B | · | $1.78B | $1.27B | |
| Enterprise Value | $1.17B | · | $851M | $943M | $789M | · | $1.18B | $968M | $1.48B | · | $2.12B | $2.31B | $1.87B | · | $1.77B | $1.26B | |
| P/E | 25.4 | · | 17.3 | 18.1 | 18.0 | · | 24.0 | 19.3 | 31.6 | · | 39.5 | 44.6 | 42.5 | · | 43.2 | 33.3 | |
| P/S | 2.6 | · | 2.0 | 2.2 | 2.0 | · | 2.9 | 2.4 | 3.9 | · | 5.6 | 6.4 | 5.7 | · | 5.7 | 4.3 | |
| P/B | 4.2 | · | 3.4 | 3.9 | 3.5 | · | 5.5 | 4.9 | 8.0 | · | 12.8 | 15.2 | 13.7 | · | 15.5 | 12.3 | |
| P / Tangible Book | 6.7 | · | 5.7 | 5.6 | 5.2 | · | 8.5 | 7.8 | 13.0 | · | 19.6 | 24.7 | 23.0 | · | 29.6 | 26.3 | |
| P / Cash Flow | 165.3 | · | · | · | 251.8 | · | · | · | -301.0 | · | · | · | 2700.0 | · | · | · | |
| P / FCF | -522.2 | · | · | · | 365.3 | · | · | · | -214.0 | · | · | · | -1379.8 | · | · | · | |
| EV / EBITDA | 90.3 | · | 50.8 | 48.9 | 71.0 | · | 64.0 | 50.4 | 160.8 | · | 120.3 | 114.5 | 125.1 | · | 102.2 | 79.9 | |
| EV / FCF | -502.8 | · | · | · | 354.7 | · | · | · | -212.7 | · | · | · | -1373.7 | · | · | · | |
| EV / Revenue | 2.5 | · | 1.8 | 2.1 | 1.9 | · | 2.8 | 2.4 | 3.9 | · | 5.6 | 6.4 | 5.6 | · | 5.6 | 4.3 | |
| Earnings Yield | 3.9% | · | 5.8% | 5.5% | 5.5% | · | 4.2% | 5.2% | 3.2% | · | 2.5% | 2.2% | 2.4% | · | 2.3% | 3.0% |
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 | $476M | $420M | $396M | $324M | $259M |
| Biên lợi nhuận gộp % | 42.2% | 42.2% | 41.0% | 39.4% | 35.8% |
| Biên lợi nhuận hoạt động % | 13.2% | 14.1% | 16.9% | 16.7% | 15.5% |
| Thu nhập ròng | $51M | $45M | $53M | $41M | $32M |
| EPS pha loãng | $1.85 | $1.65 | $1.91 | $1.50 | $1.14 |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tỷ số thanh toán hiện hành | 3.2 | 4.1 | 4.0 | 3.9 | 2.2 |
| Tỷ lệ thanh toán nhanh | 1.4 | 1.2 | 1.0 | 0.8 | 0.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $63M | $41M | $31M | $4M | $12M |
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.