ACEL Accel Entertainment, Inc.
$13.13
价格 · 六月 26, 2026
截至...的财报数据 五月 5, 2026
52周区间
$10–$14
80% of range
分析师评级
BUY
13 analysts
目标价
$16
+18% upside
P/E (TTM)
19.0
ROE
19.4%
净利润率
3.9%
ACEL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$13.13
市值
$939M
P/E (TTM)
19.0
每股收益 (TTM)
$0.60
营收 (TTM)
$1.33B
股息收益率
—
ROE
19.4%
负债/权益
2.3
52周区间
$10 – $14
ACEL 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$1.33B
2017-12-31
→
2025-12-31
EPS
$0.60
2017-12-31
→
2025-12-31
自由现金流
$62M
2019-12-31
→
2025-12-31
利润率
3.9%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
指标
5年趋势
ACEL
同行中位数
P/E (TTM)
19.0
21.0
P/S (TTM) (市销率 (TTM))
0.7
0.7
P/B (市净率)
3.5
1.4
EV / EBITDA (企业价值 / EBITDA)
7.8
—
Price / FCF (股价/自由现金流)
15.2
—
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
ACEL
同行中位数
Operating Margin (营业利润率)
8.1%
—
Net Profit Margin (净利润率)
3.9%
-5.6%
ROA
4.8%
-1.2%
ROE
19.4%
-1.7%
ROIC
8.8%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
ACEL
同行中位数
Debt / Equity (负债/股东权益比率)
2.3
0.1
Current Ratio (流动比率)
2.6
2.1
Quick Ratio (速动比率)
2.4
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
ACEL
同行中位数
Revenue YoY (营收同比增长)
8.1%
—
Revenue CAGR 3Y (营收3年复合年增长率)
11.1%
—
Revenue CAGR 5Y (营收5年复合年增长率)
33.3%
—
EPS YoY
46.3%
—
Net Income YoY (净利润同比增长)
46.0%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
ACEL
同行中位数
ACEL 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
13 位分析师
- 强烈买入 2 15.4%
- 买入 9 69.2%
- 持有 2 15.4%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
6 位分析师 · 2026-06-27
中位数
$16.00
平均值
$15.50
← 低于所有目标
$13.13
最低
$14.00
最高
$17.00
中位数目标
$16.00
+21.9%
平均目标
$15.50
+18.1%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
0.07%
下次报告
八月 03, 2026
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.31 | $0.20 | 0.11% |
| 2025年12月31日 | $0.33 | $0.20 | 0.13% |
| 2025年9月30日 | $0.28 | $0.21 | 0.07% |
| 2025年6月30日 | $0.26 | $0.23 | 0.03% |
| 2025年3月31日 | $0.23 | $0.20 | 0.03% |
同行比较 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| ACEL | $939M | 19.0 | 8.1% | 3.9% | 19.4% | — |
| CZR | $4.74B | -9.7 | 2.1% | -4.4% | -13.1% | — |
| CHDN | $7.92B | 8.0 | 7.0% | 13.1% | 37.3% | — |
| PENN | — | -2.5 | 5.8% | -12.1% | -35.9% | — |
| MCRI | $1.71B | 17.6 | 4.4% | 18.6% | 18.8% | 23.4% |
| SBET | $1.76B | -1.2 | 666.1% | -2618.4% | -51.2% | — |
| BALY | $802M | -1.5 | -0.58% | -26.7% | -126.8% | — |
| INSE | $252M | -16.1 | 2.4% | -5.6% | 132.3% | — |
| LVS | $43.94B | 27.7 | 15.2% | 12.5% | 72.7% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.33B | $1.23B | $1.17B | $970M | $735M | $316M | $429M | $335M | $248M | |
| SG&A Expense | $219M | $195M | $180M | $146M | $111M | $77M | $69M | $54M | $45M | |
| Operating Expenses | $1.22B | $1.14B | $1.06B | $873M | $665M | $341M | $415M | $310M | $230M | |
| Operating Income | $108M | $91M | $107M | $97M | $70M | $-25M | $13M | $25M | $18M | |
| Interest Expense | · | · | · | · | · | $14M | $13M | $10M | $8M | |
| Interest Income | · | · | · | · | · | · | · | $8M | $0 | |
| Pretax Income | $72M | $54M | $66M | $95M | $47M | $-17M | $-32M | $15M | $10M | |
| Income Tax | $21M | $18M | $20M | $21M | $15M | $-17M | $5M | $4M | $2M | |
| Net Income | $51M | $35M | $46M | $74M | $32M | $-410.0K | $-37M | $11M | $8M | |
| EPS (Basic) | $0.61 | $0.42 | $0.53 | $0.82 | $0.34 | $0.00 | $-0.59 | $0.19 | $0.15 | |
| EPS (Diluted) | $0.60 | $0.41 | $0.53 | $0.81 | $0.33 | $-0.02 | $-0.59 | $0.17 | $0.14 | |
| Shares (Basic) | 85,020,000 | 83,747,000 | 85,949,000 | 90,629,000 | 93,781,000 | 83,045,000 | 61,848,000 | 57,621,000 | 56,321,000 | |
| Shares (Diluted) | 86,367,000 | 84,977,000 | 86,803,000 | 91,229,000 | 94,638,000 | 83,113,000 | 61,848,000 | 62,182,000 | 59,408,000 | |
| EBITDA | $161M | $135M | $145M | $97M | $70M | $-25M | $13M | · | · |
资产负债表 29
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $297M | $281M | $262M | $224M | $199M | $134M | $125M | $92M | $372.1K | |
| Receivables | $14M | $11M | $13M | $11M | $5M | · | · | · | · | |
| Inventory | $8M | $8M | $8M | $7M | $0 | · | · | · | · | |
| Prepaid Expense | $7M | $9M | $6M | $7M | $7M | $6M | $4M | $3M | $134.7K | |
| Other Current Assets | $7M | $9M | $15M | $9M | $5M | $9M | $7M | $5M | · | |
| Current Assets | $343M | $326M | $313M | $299M | $248M | $152M | $151M | $102M | $506.8K | |
| PP&E (Net) | $350M | $308M | $261M | $212M | $152M | $144M | $119M | $92M | · | |
| PP&E (Gross) | $634M | $547M | $463M | $379M | $292M | $260M | $217M | $164M | · | |
| Accum. Depreciation | $283M | $239M | $202M | $167M | $139M | $116M | $97M | $72M | · | |
| Goodwill | $114M | $116M | $102M | $101M | $46M | $46M | $35M | $0 | · | |
| Intangibles | $186M | $203M | $176M | $189M | $151M | $168M | $167M | $126M | · | |
| Other Non-current Assets | $410M | $414M | $339M | $352M | $216M | $265M | $239M | $141M | · | |
| Total Assets | $1.10B | $1.05B | $913M | $863M | $616M | $560M | $509M | $335M | $451M | |
| Accrued Liabilities | · | · | · | · | · | · | · | $252.5K | $157.4K | |
| Current Liabilities | $131M | $118M | $110M | $90M | $72M | $52M | $55M | $86M | $157.4K | |
| Capital Leases | $6M | $6M | $6M | $3M | · | · | · | · | · | |
| Deferred Tax | $59M | $47M | $43M | $37M | $2M | $0 | $13M | $9M | · | |
| Other Non-current Liabilities | $9M | $8M | $7M | $3M | $17.0K | · | · | · | · | |
| Total Liabilities | $830M | · | · | · | · | · | · | $16M | $16M | |
| Long-term Debt | $607M | $595M | $543M | $542M | $342M | $340M | $350M | $231M | · | |
| Total Debt | $607M | $595M | $543M | $542M | $342M | · | $350M | · | · | |
| Common Stock | · | · | $8.0K | $9.0K | $9.0K | $9.0K | $8.0K | · | $204 | |
| Paid-in Capital | $229M | $222M | $203M | $194M | $188M | $180M | $8M | $80M | · | |
| Retained Earnings | $186M | $135M | $99M | $54M | $-20M | $-52M | $-51M | $-17M | $-376.4K | |
| Treasury Stock | $146M | $105M | $112M | $82M | $9M | $0 | $0 | $6M | · | |
| AOCI | $188.0K | $4M | $8M | $12M | $0 | $93.0K | $0 | · | · | |
| Stockholders' Equity | $270M | $255M | $198M | $179M | $158M | $128M | $-43M | $57M | $45M | |
| Liabilities + Equity | $1.10B | $1.05B | $913M | $863M | $616M | $560M | $509M | $335M | $451M | |
| Shares Outstanding | 82,287,349 | 85,670,255 | 84,123,385 | 86,674,390 | 93,410,563 | 93,379,508 | 76,637,470 | · | · |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $53M | $44M | $38M | $29M | $25M | · | · | · | · | |
| Stock-based Comp | $12M | $12M | $9M | $7M | $6M | $6M | $2M | $453.0K | $804.0K | |
| Deferred Tax | $13M | $-2M | $7M | $13M | $6M | $-17M | $5M | $4M | $2M | |
| Amort. of Intangibles | $2M | $2M | $2M | $1M | · | · | · | · | · | |
| Other Non-cash | $21M | $32M | $32M | · | · | · | · | · | · | |
| Operating Cash Flow | $151M | $121M | $133M | $108M | $111M | $-4M | $46M | $44M | $33M | |
| CapEx | $89M | $67M | $82M | $47M | $30M | $26M | $21M | $23M | $24M | |
| Investing Cash Flow | $-101M | $-124M | $-60M | $-189M | $-35M | $-61M | $-152M | $-74M | $-71M | |
| Stock Issued | · | · | · | $0 | $0 | $90M | $0 | $0 | · | |
| Stock Repurchased | $40M | $25M | $30M | $79M | $9M | $0 | $0 | $3M | $123.0K | |
| Net Stock Activity | $-40M | $-25M | $-30M | $-79M | $-9M | $90M | $0 | · | · | |
| Financing Cash Flow | $-35M | $23M | $-35M | $107M | $-12M | $74M | $139M | $46M | $59M | |
| Net Change in Cash | $15M | $20M | $37M | $25M | $64M | $9M | $33M | $17M | $21M | |
| Taxes Paid | $16M | $22M | $12M | $8M | $9M | $0 | $2M | $2M | $0 | |
| Free Cash Flow | $62M | $55M | $51M | $61M | $81M | $-29M | $25M | · | · | |
| Levered FCF | · | · | · | · | · | $-30M | $-89M | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 8.1% | 7.4% | 9.2% | 10.0% | 9.6% | -7.8% | 3.1% | · | · | |
| Net Margin | 3.9% | 2.9% | 3.9% | 7.6% | 4.3% | -0.13% | -1.4% | · | · | |
| Pretax Margin | 5.4% | 4.4% | 5.6% | 9.8% | 6.3% | -5.5% | -0.16% | · | · | |
| EBITDA Margin | 12.1% | 11.0% | 12.4% | 10.0% | 9.6% | -7.8% | 3.1% | · | · | |
| ROA | 4.8% | 3.6% | 5.1% | 10.0% | 5.4% | · | -1.4% | · | · | |
| ROE | 19.4% | 15.3% | 23.0% | 41.2% | 19.6% | · | -7.5% | · | · | |
| ROIC | 8.8% | 7.0% | 10.1% | 10.5% | 9.5% | · | 27.0% | · | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.6 | 2.8 | 2.9 | 3.3 | 3.5 | · | 2.8 | · | 3.2 | |
| Quick Ratio | 2.4 | 2.5 | 2.5 | 2.6 | 2.8 | · | 2.3 | · | 2.4 | |
| Debt / Equity | 2.3 | 2.3 | 2.7 | 3.0 | 2.2 | · | 4.1 | · | · | |
| LT Debt / Equity | 2.1 | 2.2 | 2.6 | 2.9 | 2.0 | · | 3.9 | · | · | |
| Interest Coverage | · | · | · | · | · | -1.8 | 1.0 | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | · | 1.0 | · | 0.0 | |
| Receivables Turnover | 107.6 | 102.5 | 95.0 | 119.1 | · | · | · | · | · |
增长率 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.1% | 5.2% | 20.7% | 32.0% | 132.2% | · | · | · | · | |
| Revenue CAGR 3Y | 11.1% | 18.8% | 54.7% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 33.3% | · | · | · | · | · | · | · | · | |
| EPS YoY | 46.3% | -22.6% | -34.6% | 145.4% | · | · | · | · | · | |
| EPS CAGR 3Y | -9.5% | 7.5% | · | · | · | · | · | · | · | |
| Net Income YoY | 46.0% | -22.7% | -38.5% | 134.8% | · | · | · | · | · | |
| Net Income CAGR 3Y | -11.4% | 3.8% | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.33B | $1.23B | $1.17B | $970M | $735M | $316M | $429M | $335M | $248M | |
| Net Income TTM | $51M | $35M | $46M | $74M | $32M | $-410.0K | $-37M | $11M | $8M | |
| Market Cap | $939M | $915M | $864M | $667M | $1.22B | $943M | · | · | · | |
| Enterprise Value | $1.25B | $1.23B | $1.14B | $985M | $1.36B | · | · | · | · | |
| P/E | 19.0 | 26.0 | 19.4 | 9.5 | 39.5 | -505.0 | -21.2 | 58.8 | 69.5 | |
| P/S | 0.7 | 0.7 | 0.7 | 0.7 | 1.7 | 3.0 | · | · | · | |
| P/B | 3.5 | 3.6 | 4.4 | 3.7 | 7.7 | · | · | · | · | |
| P / Cash Flow | 6.2 | 7.5 | 6.5 | 6.2 | 11.0 | -254.6 | · | · | · | |
| P / FCF | 15.2 | 16.7 | 17.0 | 11.0 | 15.0 | -32.0 | · | · | · | |
| EV / EBITDA | 7.8 | 9.1 | 7.9 | 10.2 | 19.4 | · | · | · | · | |
| EV / FCF | 20.2 | 22.5 | 22.5 | 16.3 | 16.8 | · | · | · | · | |
| EV / Revenue | 0.9 | 1.0 | 1.0 | 1.0 | 1.8 | · | · | · | · | |
| Earnings Yield | 5.3% | 3.8% | 5.2% | 10.5% | 2.5% | -0.20% | -4.7% | 1.7% | 1.4% |
损益表 12
| 指标 | 趋势 | 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 | $352M | $341M | $330M | $336M | $324M | $318M | $302M | $309M | $302M | $297M | $287M | $293M | $293M | $278M | $267M | $228M | |
| SG&A Expense | $58M | $56M | $56M | $55M | $53M | $53M | $48M | $47M | $48M | $48M | $45M | $44M | $43M | $42M | $40M | $33M | |
| Operating Expenses | $324M | $312M | $304M | $309M | $298M | $297M | $280M | $287M | $276M | $272M | $262M | $263M | $266M | $253M | $244M | $201M | |
| Operating Income | $27M | $30M | $25M | $27M | $26M | $21M | $22M | $23M | $26M | $25M | $25M | $29M | $28M | $25M | $23M | $27M | |
| Pretax Income | $20M | $22M | $18M | $12M | $20M | $15M | $8M | $19M | $12M | $19M | $15M | $16M | $15M | $18M | $27M | $29M | |
| Income Tax | $5M | $6M | $4M | $5M | $5M | $6M | $4M | $4M | $5M | $3M | $5M | $6M | $6M | $4M | $5M | $7M | |
| Net Income | $15M | $16M | $13M | $7M | $15M | $8M | $5M | $15M | $7M | $16M | $10M | $10M | $9M | $13M | $22M | $22M | |
| EPS (Basic) | $0.18 | $0.19 | $0.16 | $0.09 | $0.17 | $0.10 | $0.06 | $0.17 | $0.09 | $0.18 | $0.12 | $0.12 | $0.11 | $0.16 | $0.25 | $0.24 | |
| EPS (Diluted) | $0.17 | $0.19 | $0.16 | $0.08 | $0.17 | $0.09 | $0.06 | $0.17 | $0.09 | $0.19 | $0.12 | $0.11 | $0.11 | $0.15 | $0.25 | $0.24 | |
| Shares (Basic) | 82,562,000 | -171,412,000 | 84,719,000 | 85,710,000 | 86,003,000 | -167,414,000 | 82,952,000 | 83,911,000 | 84,298,000 | -172,985,000 | 85,865,000 | 86,184,000 | 86,885,000 | -184,684,000 | 89,992,000 | 92,328,000 | |
| Shares (Diluted) | 84,094,000 | -173,886,000 | 86,087,000 | 86,943,000 | 87,223,000 | -169,699,000 | 84,322,000 | 85,054,000 | 85,300,000 | -174,263,000 | 87,114,000 | 86,820,000 | 87,132,000 | -186,041,000 | 90,528,000 | 93,001,000 | |
| EBITDA | $41M | · | $39M | $40M | $38M | · | $33M | $33M | $36M | · | $35M | $39M | $37M | · | $23M | $27M |
资产负债表 28
| 指标 | 趋势 | 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 | $274M | $297M | $290M | $265M | $272M | $281M | $265M | $255M | $254M | · | $230M | $233M | $229M | · | $212M | $220M | |
| Receivables | $14M | $14M | $9M | $12M | $13M | $11M | $8M | $15M | $14M | · | $13M | $10M | $8M | · | $9M | $9M | |
| Inventory | $9M | $8M | $10M | $10M | $9M | $8M | $9M | $8M | $8M | · | $7M | $7M | $7M | · | $7M | $6M | |
| Prepaid Expense | $9M | $7M | $8M | $9M | $9M | $9M | $8M | $9M | $8M | · | $8M | $8M | $7M | · | $8M | $8M | |
| Other Current Assets | $8M | $7M | $7M | $12M | $10M | $9M | $9M | $11M | $17M | · | $14M | $12M | $8M | · | $8M | $7M | |
| Current Assets | $317M | $343M | $334M | $310M | $316M | $326M | $323M | $322M | $309M | · | $283M | $281M | $299M | · | $284M | $288M | |
| PP&E (Net) | $349M | $350M | $341M | $328M | $322M | $308M | $282M | $276M | $271M | · | $246M | $236M | $226M | · | $207M | $190M | |
| PP&E (Gross) | $644M | $634M | $613M | $589M | $572M | $547M | $510M | $499M | $483M | · | $438M | $420M | $401M | · | $366M | $341M | |
| Accum. Depreciation | $295M | $283M | $272M | $261M | $250M | $239M | $228M | $222M | $212M | · | $193M | $184M | $175M | · | $159M | $151M | |
| Goodwill | $114M | $114M | $114M | $116M | $116M | $116M | $102M | $102M | $102M | $102M | $102M | $102M | $102M | $101M | $99M | $99M | |
| Intangibles | $182M | $186M | $188M | $193M | $198M | $203M | $177M | $181M | $173M | · | $21M | $22M | $22M | · | $24M | $24M | |
| Other Non-current Assets | · | $410M | $411M | $418M | $409M | $414M | $345M | $352M | $338M | · | $343M | $347M | $345M | · | $348M | $339M | |
| Total Assets | $1.07B | $1.10B | $1.09B | $1.06B | $1.05B | $1.05B | $950M | $950M | $919M | · | $871M | $863M | $870M | · | $838M | $817M | |
| Current Liabilities | $117M | $131M | $130M | $117M | $131M | $118M | $119M | $106M | $109M | · | $92M | $93M | $93M | · | $93M | $86M | |
| Capital Leases | · | $6M | · | · | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $59M | $59M | $52M | $44M | $46M | $47M | $38M | $42M | $44M | · | $46M | $43M | $39M | · | $35M | $29M | |
| Other Non-current Liabilities | $9M | $9M | $7M | $7M | $8M | $8M | $6M | $7M | $7M | · | $6M | $6M | $3M | · | · | · | |
| Total Liabilities | $795M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Long-term Debt | $581M | $607M | $595M | $595M | $581M | $595M | $554M | $566M | $540M | · | $512M | $518M | $538M | · | $521M | $502M | |
| Total Debt | $581M | · | $595M | $595M | $581M | · | $554M | $566M | $540M | · | $512M | $518M | $538M | · | $521M | $502M | |
| Common Stock | · | · | · | · | · | · | · | · | $8.0K | · | $9.0K | $9.0K | $9.0K | · | $9.0K | $9.0K | |
| Paid-in Capital | $229M | $229M | $225M | $224M | $222M | $222M | $210M | $207M | $204M | · | $201M | $198M | $195M | · | $192M | $191M | |
| Retained Earnings | $201M | $186M | $170M | $157M | $149M | $135M | $126M | $121M | $107M | · | $83M | $73M | $63M | · | $40M | $18M | |
| Treasury Stock | $158M | $146M | $129M | $123M | $116M | $105M | $134M | $128M | $118M | · | $98M | $94M | $86M | · | $65M | $42M | |
| AOCI | $140.0K | $188.0K | $1M | $2M | $3M | $4M | $4M | $8M | $9M | · | $12M | $12M | $10M | · | $13M | $7M | |
| Stockholders' Equity | $272M | $270M | $267M | $261M | $259M | $255M | $207M | $209M | $202M | $198M | $199M | $189M | $182M | $179M | $181M | $174M | |
| Liabilities + Equity | $1.07B | $1.10B | $1.09B | $1.06B | $1.05B | $1.05B | $950M | $950M | $919M | · | $871M | $863M | $870M | · | $838M | $817M | |
| Shares Outstanding | 81,575,213 | 82,287,349 | 83,765,542 | 84,471,410 | 84,927,240 | 85,670,255 | 82,430,205 | 82,958,153 | 83,778,268 | 84,123,385 | 85,389,889 | 85,605,725 | 86,444,825 | 86,674,390 | 88,569,672 | 90,759,331 |
现金流 14
| 指标 | 趋势 | 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 | $14M | $14M | $13M | $13M | $12M | $12M | $11M | $11M | $10M | $10M | $9M | $9M | $9M | $9M | $8M | $7M | |
| Stock-based Comp | $2M | $4M | $4M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | $2M | $2M | $1M | $2M | |
| Deferred Tax | $-103.0K | $7M | $8M | $-2M | $-715.0K | $688.0K | $-3M | $-935.0K | $646.0K | $-2M | $3M | $4M | $2M | $2M | $4M | $4M | |
| Amort. of Intangibles | $600.0K | $500.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $-1M | $2M | $1M | $600.0K | $600.0K | $800.0K | · | |
| Other Non-cash | $12M | · | · | · | $16M | · | · | · | $8M | · | · | · | $16M | · | · | · | |
| Operating Cash Flow | $43M | $31M | $55M | $20M | $45M | $14M | $50M | $29M | $29M | $41M | $28M | $26M | $38M | $30M | $37M | $19M | |
| CapEx | $23M | $15M | $21M | $26M | $27M | $11M | $17M | $18M | $21M | $22M | $19M | $20M | $21M | $14M | $20M | $6M | |
| Investing Cash Flow | $-23M | $-20M | $-21M | $-34M | $-26M | $-34M | $-21M | $-43M | $-26M | $-24M | $-19M | $7M | $-24M | $-20M | $-32M | $-131M | |
| Stock Repurchased | $12M | $16M | $7M | $7M | $10M | $4M | $6M | $9M | $6M | $14M | $3M | $8M | $4M | $17M | $25M | $23M | |
| Net Stock Activity | $-12M | · | · | · | $-10M | · | · | · | $-6M | · | · | · | $-4M | · | · | · | |
| Financing Cash Flow | $-42M | $-5M | $-9M | $7M | $-28M | $37M | $-19M | $16M | $-11M | $15M | $-12M | $-28M | $-10M | $3M | $-14M | $137M | |
| Net Change in Cash | $-22M | $6M | $26M | $-7M | $-9M | $16M | $10M | $1M | $-8M | $31M | $-3M | $5M | $4M | $12M | $-8M | $25M | |
| Taxes Paid | · | $17.0K | $1.0K | $16M | $0 | $7M | $4M | $11M | $0 | $4M | $1M | $6M | $0 | $621.0K | $813.0K | · | |
| Free Cash Flow | $20M | · | · | · | $18M | · | · | · | $8M | · | · | · | $17M | · | · | · |
盈利能力 7
| 指标 | 趋势 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 7.7% | · | 7.7% | 8.0% | 8.0% | · | 7.2% | 7.3% | 8.5% | · | 8.7% | 10.0% | 9.4% | · | 8.7% | 12.0% | |
| Net Margin | 4.2% | · | 4.0% | 2.2% | 4.5% | · | 1.6% | 4.7% | 2.5% | · | 3.6% | 3.4% | 3.1% | · | 8.4% | 9.9% | |
| Pretax Margin | 5.7% | · | 5.4% | 3.7% | 6.0% | · | 2.8% | 6.0% | 4.0% | · | 5.2% | 5.5% | 5.2% | · | 10.2% | 12.8% | |
| EBITDA Margin | 11.7% | · | 11.7% | 11.9% | 11.8% | · | 10.9% | 10.8% | 11.9% | · | 12.0% | 13.2% | 12.5% | · | 8.7% | 12.0% | |
| ROA | 1.4% | · | 1.3% | 0.73% | 1.5% | · | 0.54% | 1.6% | 0.83% | · | 1.2% | 1.2% | 1.2% | · | 3.1% | 3.2% | |
| ROE | 5.5% | · | 5.6% | 3.1% | 6.3% | · | 2.4% | 7.3% | 3.9% | · | 5.5% | 5.5% | 5.3% | · | 13.0% | 13.8% | |
| ROIC | 2.3% | · | 2.2% | 1.8% | 2.3% | · | 1.7% | 2.3% | 2.1% | · | 2.5% | 2.6% | 2.3% | · | 2.7% | 3.1% |
流动性与偿付能力 4
| 指标 | 趋势 | 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 | 2.7 | · | 2.6 | 2.6 | 2.4 | · | 2.7 | 3.0 | 2.8 | · | 3.1 | 3.0 | 3.2 | · | 3.1 | 3.3 | |
| Quick Ratio | 2.5 | · | 2.3 | 2.4 | 2.2 | · | 2.3 | 2.6 | 2.5 | · | 2.6 | 2.6 | 2.5 | · | 2.4 | 2.7 | |
| Debt / Equity | 2.1 | · | 2.2 | 2.3 | 2.2 | · | 2.7 | 2.7 | 2.7 | · | 2.6 | 2.7 | 2.9 | · | 2.9 | 2.9 | |
| LT Debt / Equity | 2.0 | · | 2.1 | 2.2 | 2.1 | · | 2.5 | 2.6 | 2.5 | · | 2.4 | 2.6 | 2.8 | · | 2.8 | 2.8 |
效率 2
| 指标 | 趋势 | 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 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.3 | |
| Receivables Turnover | 26.8 | · | 40.0 | 25.0 | 24.5 | · | 28.5 | 24.9 | 28.1 | · | 25.9 | 30.9 | 75.8 | · | 60.3 | 49.5 |
估值 (TTM) 14
| 指标 | 趋势 | 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 | $1.34B | · | $1.29B | $1.27B | $1.24B | · | $1.20B | $1.19B | $1.18B | · | $1.14B | $1.08B | $985M | · | $885M | $820M | |
| Net Income TTM | $50M | · | $40M | $41M | $42M | · | $37M | $42M | $37M | · | $52M | $64M | $70M | · | $72M | $62M | |
| Market Cap | $890M | · | $927M | $994M | $842M | · | $958M | $851M | $988M | · | $935M | $904M | $788M | · | $692M | $964M | |
| Enterprise Value | $1.20B | · | $1.23B | $1.33B | $1.15B | · | $1.25B | $1.16B | $1.27B | · | $1.22B | $1.19B | $1.10B | · | $1.00B | $1.25B | |
| P/E | 18.8 | · | 23.6 | 24.5 | 20.2 | · | 26.4 | 20.9 | 27.4 | · | 18.6 | 14.9 | 11.8 | · | 10.1 | 16.3 | |
| P/S | 0.7 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 1.2 | |
| P/B | 3.3 | · | 3.5 | 3.8 | 3.3 | · | 4.6 | 4.1 | 4.9 | · | 4.7 | 4.8 | 4.3 | · | 3.8 | 5.5 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | 12.3 | 13.8 | 13.5 | · | 12.0 | 19.3 | |
| P / Cash Flow | 20.8 | · | · | · | 18.8 | · | · | · | 34.4 | · | · | · | 20.7 | · | · | · | |
| P / FCF | 44.8 | · | · | · | 46.8 | · | · | · | 121.7 | · | · | · | 47.7 | · | · | · | |
| EV / EBITDA | 29.2 | · | 31.9 | 33.1 | 30.1 | · | 38.0 | 34.7 | 35.4 | · | 35.3 | 30.8 | 29.9 | · | 43.1 | 45.6 | |
| EV / FCF | 60.2 | · | · | · | 64.0 | · | · | · | 157.0 | · | · | · | 66.4 | · | · | · | |
| EV / Revenue | 0.9 | · | 1.0 | 1.0 | 0.9 | · | 1.0 | 1.0 | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.5 | |
| Earnings Yield | 5.3% | · | 4.2% | 4.1% | 4.9% | · | 3.8% | 4.8% | 3.6% | · | 5.4% | 6.7% | 8.5% | · | 9.9% | 6.1% |
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $1.33B | $1.23B | $1.17B | $970M | $735M |
| 营业利润率 % | 8.1% | 7.4% | 9.2% | 10.0% | 9.6% |
| 净收入 | $51M | $35M | $46M | $74M | $32M |
| 稀释后每股收益 (EPS) | $0.60 | $0.41 | $0.53 | $0.81 | $0.33 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 2.3 | 2.3 | 2.7 | 3.0 | 2.2 |
| 流动比率 | 2.6 | 2.8 | 2.9 | 3.3 | 3.5 |
| 速动比率 | 2.4 | 2.5 | 2.5 | 2.6 | 2.8 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $62M | $55M | $51M | $61M | $81M |
最新新闻 提及该公司的近期头条新闻
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存，并会跟随您浏览所有股票。