FLNT Fluent, Inc. - Common Stock
$4.24
价格 · 八月 19, 2026
截至...的财报数据 八月 13, 2026
FLNT 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$4.24
市值
—
P/E (TTM)
-2.3
每股收益 (TTM)
$-1.05
营收 (TTM)
$209M
股息收益率
—
ROE
—
负债/权益
—
52周区间
$2 – $4
FLNT 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
$209M
2018-12-31
→
2025-12-31
EPS
$-1.05
2019-12-31
→
2025-12-31
自由现金流
—
2018-12-31
→
2024-12-31
利润率
—
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
FLNT
同行中位数
P/E (TTM)
-2.3
97.5
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
FLNT
同行中位数
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
FLNT
同行中位数
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
FLNT
同行中位数
Revenue YoY (营收同比增长)
-18.0%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-16.7%
—
Revenue CAGR 5Y (营收5年复合年增长率)
-7.6%
—
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
FLNT
同行中位数
FLNT 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
10 位分析师
- 强烈买入 2 20.0%
- 买入 5 50.0%
- 持有 3 30.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-08-16
中位数
$5.00
← 低于所有目标
$4.24
最低
$4.50
最高
$5.50
中位数目标
$5.00
+18.1%
平均目标
$5.00
+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
-0.04%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.17 | $-0.24 | 0.07% |
| 2025年12月31日 | $-0.13 | $-0.08 | -0.05% |
| 2025年9月30日 | $-0.27 | $-0.13 | -0.14% |
| 2025年6月30日 | $-0.30 | $-0.28 | -0.02% |
| 2025年3月31日 | $-0.39 | $-0.31 | -0.08% |
同行比较（GICS 子行业） 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 |
|---|---|---|---|---|---|---|
| FLNT | — | -2.3 | -18.0% | — | — | — |
| ADV | $287M | -1.7 | -0.66% | -6.4% | -36.8% | — |
| BOC | — | -30.9 | 5.6% | — | — | — |
| TTGT | $390M | -0.4 | 70.9% | -207.1% | -159.6% | 60.2% |
| NCMI | $363M | -35.4 | 1.0% | -4.4% | -2.7% | — |
| THRY | $265M | 605.0 | -4.8% | 0.04% | 0.14% | 67.9% |
| SCOR | $97M | 1.5 | 0.40% | -2.8% | -22.3% | — |
| MCHX | — | -13.8 | -5.6% | — | — | — |
| GOAI | — | — | 82.6% | 47.7% | 102.4% | — |
| CREX | $27M | -4.4 | 12.5% | -14.5% | -32.5% | 44.9% |
| SWAG | — | — | — | — | — | — |
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 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $209M | $255M | $298M | $361M | $329M | $311M | $282M | $250M | $212M | $187M | $14M | $817.0K | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | $3M | |
| Gross Profit | · | · | · | · | · | · | · | · | · | $53M | $4M | $480.0K | |
| R&D Expense | $12M | $17M | $18M | $18M | $16M | $13M | $8M | $5M | $3M | · | · | · | |
| SG&A Expense | $35M | $38M | $35M | $53M | $48M | $47M | $48M | $36M | $55M | $54M | $44M | $915.0K | |
| Operating Expenses | $229M | $278M | $359M | $481M | $334M | $302M | $276M | $239M | $233M | $221M | $58M | $1M | |
| Operating Income | $-20M | $-24M | $-60M | $-120M | $-5M | $8M | $5M | $11M | $-21M | $-34M | $-44M | $-777.0K | |
| Interest Expense | $3M | $5M | $3M | $2M | $2M | $5M | $7M | $8M | $10M | $8M | $468.0K | · | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $75.0K | |
| Other Non-op | · | · | · | · | · | · | · | · | $-1M | $-1M | $-15M | $-48.0K | |
| Pretax Income | $-27M | $-31M | $-63M | $-122M | $-10M | $3M | $-2M | $3M | $-32M | $-43M | $-59M | $-777.0K | |
| Income Tax | $-2.0K | $-2M | $-116.0K | $2M | $246.0K | $822.0K | $74.0K | $46.0K | $0 | $-14M | $-17M | $-167.0K | |
| Net Income | $-27M | $-29M | $-63M | $-123M | $-10M | $2M | $-2M | $-18M | $-53M | $-29M | $-85M | $-610.0K | |
| EPS (Basic) | $-1.05 | $-1.80 | $-4.59 | $-1.51 | $-0.13 | $0.03 | $-0.02 | · | · | · | · | · | |
| EPS (Diluted) | $-1.05 | $-1.80 | $-4.59 | $-1.51 | $-0.13 | $0.03 | $-0.02 | · | · | · | · | · | |
| Shares (Basic) | 25,970,637 | 16,259,943 | 13,770,356 | 81,412,595 | 79,977,313 | 78,611,145 | 79,373,789 | 76,705,877 | 61,153,069 | · | · | · | |
| Shares (Diluted) | 25,970,637 | 16,259,943 | 13,770,356 | 81,412,595 | 79,977,313 | 79,525,176 | 79,373,789 | 76,705,877 | 61,153,069 | · | · | · | |
| EBITDA | · | $-14M | $-49M | $-106M | $9M | $24M | $19M | $25M | $-28M | $-21M | $-44M | $-3M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $13M | $9M | $16M | $26M | $34M | $21M | $19M | $18M | $17M | $10M | $13M | $6M | |
| Receivables | $28M | $26M | $33M | $63M | $70M | $63M | $61M | $49M | $36M | $31M | $21M | $295.0K | |
| Prepaid Expense | $8M | $9M | $6M | $4M | $3M | $2M | $2M | $2M | $2M | $2M | $3M | $292.0K | |
| Current Assets | $67M | $66M | $78M | $92M | $107M | $86M | $82M | $68M | $57M | $43M | $38M | $7M | |
| PP&E (Net) | $104.0K | $304.0K | $591.0K | $964.0K | $1M | $2M | $3M | $1M | $687.0K | $1M | $1M | $301.0K | |
| PP&E (Gross) | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $1M | $2M | $1M | $313.0K | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $2M | $1M | $695.0K | $1M | $740.0K | $702.0K | $155.0K | $12.0K | |
| Goodwill | $0 | $0 | $1M | $55M | $165M | $165M | $166M | $160M | $160M | $166M | $162M | $5M | |
| Intangibles | $17M | $22M | $27M | $29M | $36M | $45M | $56M | $62M | $74M | $99M | $87M | $796.0K | |
| Other Non-current Assets | $715.0K | $4M | $1M | $2M | $2M | $2M | $993.0K | $414.0K | $1M | $3M | $1M | $38.0K | |
| Total Assets | $89M | $94M | $94M | $184M | $318M | $310M | $317M | $293M | $317M | $312M | $289M | $13M | |
| Accounts Payable | $7M | $9M | $11M | $6M | $16M | $8M | $22M | $8M | $7M | · | · | $890.0K | |
| Current Liabilities | $65M | $65M | $49M | $50M | $58M | $50M | $52M | $33M | $33M | $26M | $21M | $1M | |
| Capital Leases | $2M | $9.0K | $2M | $4M | $6M | $7M | $9M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $14M | · | |
| Other Non-current Liabilities | $168.0K | $1.0K | $1M | $458.0K | $811.0K | $3M | $775.0K | $766.0K | $0 | · | · | · | |
| Total Liabilities | $71M | $69M | $77M | $90M | $105M | $93M | $106M | $86M | $93M | $82M | $83M | $1M | |
| Long-term Debt | $35M | $36M | $30M | $41M | $40M | $41M | $51M | $55M | $63M | $50M | $51M | · | |
| Total Debt | · | $36M | $30M | $41M | $45M | $41M | $51M | $4M | $63M | $50M | $51M | · | |
| Common Stock | $53.0K | $47.0K | $43.0K | $42.0K | $42.0K | $40.0K | $39.0K | $38.0K | $31.0K | $27.0K | $8.0K | $3.0K | |
| Paid-in Capital | $468M | $447M | $427M | $423M | $419M | $412M | $406M | $396M | $393M | $344M | $291M | $13M | |
| Retained Earnings | $-438M | $-411M | $-382M | $-318M | $-195M | $-185M | $-187M | $-185M | $-167M | $-114M | $-85M | $-610.0K | |
| Treasury Stock | $11M | $11M | $11M | $11M | $11M | $10M | $8M | $3M | $1M | $531.0K | · | · | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stockholders' Equity | $18M | $25M | $34M | $94M | $213M | $217M | $211M | $207M | $224M | $230M | $206M | $12M | |
| Liabilities + Equity | $89M | $94M | $112M | $184M | $318M | $310M | $317M | $293M | $317M | $312M | $289M | $13M | |
| Shares Outstanding | 29,636,184 | 20,022,836 | 13,616,341 | 80,085,306 | 78,965,260 | 76,349,274 | 75,873,679 | 75,292,383 | 61,279,050 | 53,557,761 | 15,709,786 | 6,597,155 |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $10M | $11M | $13M | $13M | $15M | $14M | $13M | $13M | $13M | $841.0K | $17.0K | |
| Stock-based Comp | $2M | $2M | $4M | $4M | $5M | $5M | $10M | $15M | $31M | $29M | $34M | $23.0K | |
| Deferred Tax | $140.0K | $-276.0K | $-145.0K | $-225.0K | $198.0K | $120.0K | $35.0K | $46.0K | · | · | · | $-37.0K | |
| Amort. of Intangibles | $9M | $10M | $10M | $13M | $12M | $15M | $13M | $13M | $13M | $12M | $698.0K | $6.0K | |
| Other Non-cash | · | $4M | $57M | $108M | $4M | $-3M | $14M | $14M | $7M | $-11M | $39M | $2M | |
| Operating Cash Flow | $-1M | $-14M | $8M | $2M | $12M | $20M | $26M | $23M | $3M | $2M | $-11M | $-474.0K | |
| CapEx | $69.0K | $13.0K | $25.0K | $17.0K | $36.0K | $64.0K | $2M | $238.0K | $732.0K | $762.0K | $662.0K | $85.0K | |
| Investing Cash Flow | $-6M | $-6M | $-7M | $-5M | $-3M | $-4M | $-12M | $-23M | $-8M | $-12M | $-94M | $-6M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $55M | · | |
| Net Debt Issued | · | $-68M | $-10M | $-5M | $-47M | $-12M | $-8M | $-77M | $-4M | $-2M | $55M | · | |
| Stock Issued | · | · | · | $0 | $136.0K | $0 | · | $13M | $0 | $10M | $59M | $13M | |
| Stock Repurchased | · | · | · | · | $0 | $1M | $2M | $9.0K | $0 | · | · | · | |
| Net Stock Activity | · | · | · | $0 | $136.0K | $-1M | $-2M | $13M | · | $10M | · | · | |
| Financing Cash Flow | $11M | $15M | $-11M | $-5M | $2M | $-14M | $-13M | $2M | $12M | $7M | $112M | $13M | |
| Net Change in Cash | $3M | $-5M | $-10M | $-9M | $12M | $2M | $910.0K | $3M | $7M | $-3M | $7M | $6M | |
| Taxes Paid | $-69.0K | $-323.0K | $-272.0K | $1M | $356.0K | $843.0K | $135.0K | · | $0 | $87.0K | $-123.0K | · | |
| Free Cash Flow | · | $-14M | $8M | $2M | $12M | $20M | $24M | $23M | $1M | $1M | $-11M | $-1M | |
| Levered FCF | · | · | $5M | $-46.7K | $10M | $16M | $17M | $15M | · | $-4M | $-12M | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | 28.4% | 27.2% | 7.1% | |
| Operating Margin | · | -9.3% | -20.2% | -33.1% | -1.4% | 2.7% | 1.8% | 4.5% | -19.3% | -18.2% | -315.1% | -119.8% | |
| Net Margin | · | -11.5% | -21.2% | -34.2% | -3.1% | 0.71% | -0.62% | -7.2% | -24.2% | -15.6% | -599.9% | -117.5% | |
| Pretax Margin | · | -12.2% | -21.2% | -33.7% | -3.0% | 0.97% | -0.59% | 1.3% | -24.2% | -23.1% | -419.9% | -118.9% | |
| EBITDA Margin | · | -5.4% | -16.5% | -29.5% | 2.6% | 7.6% | 6.8% | 9.8% | -12.9% | -11.5% | -309.1% | -107.6% | |
| ROA | · | -34.2% | -42.7% | -49.1% | -3.2% | 0.70% | -0.57% | -5.9% | -16.9% | -9.7% | -55.9% | -31.3% | |
| ROE | · | -130.3% | -180.9% | -97.1% | -4.8% | 1.0% | -0.83% | -8.8% | -23.5% | -13.4% | -77.5% | -39.2% | |
| ROIC | · | -36.8% | -92.5% | -90.2% | -1.8% | 2.4% | 2.1% | 5.3% | · | -8.2% | -12.4% | -47.6% |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.0 | 1.6 | 1.8 | 1.9 | 1.7 | 1.6 | 2.0 | 1.7 | 1.6 | 1.8 | 2.4 | |
| Quick Ratio | · | 0.9 | 1.5 | 1.8 | 1.8 | 1.7 | 1.5 | 2.0 | 1.7 | 1.6 | 1.6 | 2.3 | |
| Debt / Equity | · | 1.4 | 0.9 | 0.4 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.2 | 0.2 | · | |
| LT Debt / Equity | · | 0.2 | 0.7 | 0.4 | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | |
| Interest Coverage | · | · | -18.8 | -60.9 | -2.1 | 1.6 | 0.8 | 1.4 | -4.4 | -4.5 | -94.9 | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 3.0 | 2.0 | 1.4 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | 0.6 | 0.1 | 0.3 | |
| Receivables Turnover | · | 6.4 | 5.0 | 5.4 | 5.0 | 5.0 | 5.1 | 5.9 | 6.4 | 7.2 | 1.3 | 1.8 |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -18.0% | -14.7% | -17.4% | 9.7% | 6.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -16.7% | -8.2% | -1.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -7.6% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $209M | $255M | $298M | $361M | $329M | $311M | $282M | $250M | $212M | $187M | $14M | $817.0K | |
| Net Income TTM | $-27M | $-29M | $-63M | $-123M | $-10M | $2M | $-2M | $-18M | $-53M | $-29M | $-85M | $-610.0K | |
| Market Cap | · | $50M | $327M | $524M | $943M | $2.43B | $1.14B | $1.63B | $1.62B | $1.11B | $692M | $179M | |
| Enterprise Value | · | $77M | $342M | $539M | $954M | $2.45B | $1.17B | $1.61B | $1.66B | $1.15B | $729M | · | |
| P/E | -2.3 | -1.4 | -0.9 | -4.3 | -91.8 | 1062.0 | -750.0 | · | · | · | · | · | |
| P/S | · | 0.2 | 1.1 | 1.5 | 2.9 | 7.8 | 4.0 | 6.5 | 7.6 | 5.9 | 49.1 | 219.5 | |
| P/B | · | 2.0 | 9.5 | 5.6 | 4.4 | 11.2 | 5.4 | 7.9 | 7.2 | 4.8 | 3.4 | 24.0 | |
| P / Tangible Book | 76.0 | 16.0 | 51.6 | 51.9 | 75.0 | 381.3 | · | · | · | · | · | · | |
| P / Cash Flow | · | -3.6 | 40.2 | 266.7 | 75.9 | 119.8 | 43.7 | 69.3 | 687.8 | 528.2 | -64.8 | -199.3 | |
| P / FCF | · | -3.6 | 40.3 | 269.0 | 76.1 | 120.2 | 47.6 | 70.0 | 1464.0 | 829.2 | -61.0 | -123.9 | |
| EV / EBITDA | · | -5.6 | -6.9 | -5.1 | 112.1 | 103.5 | 61.1 | 65.7 | -58.8 | -53.7 | -16.7 | · | |
| EV / FCF | · | -5.4 | 42.1 | 276.7 | 77.0 | 121.2 | 48.9 | 69.3 | 1506.0 | 859.1 | -64.3 | · | |
| EV / Revenue | · | 0.3 | 1.1 | 1.5 | 2.9 | 7.9 | 4.2 | 6.4 | 7.9 | 6.1 | 51.8 | · | |
| Earnings Yield | -43.8% | -71.4% | -114.2% | -23.1% | -1.1% | 0.09% | -0.13% | · | · | · | · | · |
损益表 14
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $48M | $45M | $62M | $47M | $45M | $55M | $65M | $65M | $59M | $66M | $73M | $66M | $82M | $77M | $85M | $89M | |
| R&D Expense | $3M | $3M | $3M | $3M | $2M | $3M | $4M | $4M | $5M | $5M | $4M | $5M | $5M | $5M | $4M | $5M | |
| SG&A Expense | $9M | $6M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $10M | $10M | $9M | $4M | $12M | $20M | $11M | |
| Operating Expenses | $53M | $49M | $62M | $53M | $52M | $62M | $71M | $68M | $69M | $70M | $75M | $100M | $75M | $108M | $152M | $88M | |
| Operating Income | $-5M | $-4M | $163.0K | $-6M | $-7M | $-7M | $-5M | $-4M | $-10M | $-4M | $-2M | $-34M | $7M | $-31M | $-67M | $627.0K | |
| Interest Expense | $637.0K | $605.0K | $781.0K | $711.0K | $702.0K | $880.0K | $1M | $1M | $1M | $1M | · | $936.0K | $795.0K | $689.0K | $634.0K | $517.0K | |
| Pretax Income | $-6M | $-5M | $-4M | $-8M | $-7M | $-8M | $-5M | $-8M | $-12M | $-5M | $-3M | $-35M | $6M | $-32M | $-68M | $110.0K | |
| Income Tax | $5.0K | $3.0K | $-116.0K | $-12.0K | $-107.0K | $233.0K | $-2M | $-35.0K | $-775.0K | $908.0K | $-667.0K | $-1M | $2M | $101.0K | $-343.0K | $-3M | |
| Net Income | $-6M | $-5M | $-4M | $-8M | $-7M | $-8M | $-3M | $-8M | $-12M | $-6M | $-2M | $-34M | $4M | $-32M | $-67M | $3M | |
| EPS (Basic) | $-0.20 | $-0.17 | $-0.09 | $-0.27 | $-0.30 | $-0.39 | $-0.12 | $-0.48 | $-0.75 | $-0.45 | $-0.13 | $-2.43 | $0.31 | $-2.34 | $-0.83 | $0.04 | |
| EPS (Diluted) | $-0.20 | $-0.17 | $-0.09 | $-0.27 | $-0.30 | $-0.39 | $-0.12 | $-0.48 | $-0.75 | $-0.45 | $-0.13 | $-2.43 | $0.31 | $-2.34 | $-0.83 | $0.04 | |
| Shares (Basic) | 31,544,934 | 31,332,710 | -47,399,621 | 28,097,016 | 24,061,803 | 21,211,439 | -29,629,484 | 16,452,273 | 15,534,989 | 13,902,165 | -27,482,214 | 13,813,423 | 13,787,995 | 13,651,152 | -162,562,594 | 81,592,316 | |
| Shares (Diluted) | 31,544,934 | 31,332,710 | -47,399,621 | 28,097,016 | 24,061,803 | 21,211,439 | -29,629,484 | 16,452,273 | 15,534,989 | 13,902,165 | -27,486,327 | 13,813,423 | 13,792,108 | 13,651,152 | -162,670,244 | 81,699,966 | |
| EBITDA | $-3M | $-2M | · | $-4M | $-5M | $-5M | · | $-2M | · | $-1M | · | $-31M | $10M | $-29M | · | $4M |
资产负债表 25
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $10M | $13M | $9M | $5M | $5M | $9M | $7M | $5M | $12M | $16M | $21M | $21M | $27M | $26M | $33M | |
| Receivables | $27M | $20M | $28M | $32M | $31M | $37M | $26M | $53M | $55M | $53M | $57M | $49M | $58M | $57M | $63M | $68M | |
| Prepaid Expense | $6M | $7M | $8M | $8M | $9M | $8M | $9M | $7M | $7M | $6M | $6M | $8M | $10M | $6M | $4M | $2M | |
| Current Assets | $53M | $49M | $67M | $50M | $47M | $51M | $66M | $66M | $67M | $71M | $78M | $77M | $89M | $89M | $92M | $103M | |
| PP&E (Net) | $150.0K | $128.0K | $104.0K | $140.0K | $193.0K | $233.0K | $304.0K | $362.0K | $431.0K | $502.0K | $591.0K | $687.0K | $783.0K | $861.0K | $964.0K | $1M | |
| PP&E (Gross) | · | · | $3M | · | · | · | $4M | · | · | · | $4M | · | · | · | $4M | · | |
| Accum. Depreciation | · | · | $3M | · | · | · | $3M | · | · | · | $3M | · | · | · | $3M | · | |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1M | $1M | $1M | $31M | $33M | $55M | $111M | |
| Intangibles | $17M | $17M | $17M | $19M | $20M | $21M | $22M | $23M | $24M | $26M | $27M | $28M | $29M | $28M | $29M | $31M | |
| Other Non-current Assets | $2M | $3M | $715.0K | $4M | $4M | $4M | $4M | $3M | $3M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | |
| Total Assets | $75M | $72M | $89M | $76M | $74M | $77M | $94M | $96M | $98M | $104M | $112M | $112M | $155M | $157M | $184M | $253M | |
| Accounts Payable | $8M | $7M | $7M | $9M | $9M | $9M | $9M | $8M | $8M | $9M | $11M | $12M | $13M | $13M | $6M | $15M | |
| Current Liabilities | $60M | $52M | $65M | $48M | $50M | $52M | $65M | $70M | $70M | $74M | $49M | $72M | $54M | $54M | $50M | $51M | |
| Capital Leases | $2M | $2M | $2M | $2M | $2M | $0 | $9.0K | $152.0K | $673.0K | $1M | $2M | $2M | $3M | $3M | $4M | $4M | |
| Other Non-current Liabilities | $613.0K | $420.0K | $168.0K | $0 | $0 | $0 | $1.0K | $47.0K | $75.0K | $115.0K | $1M | $2M | $2M | $2M | $458.0K | $723.0K | |
| Total Liabilities | $67M | $59M | $71M | $54M | $55M | $55M | $69M | $76M | $71M | $75M | $77M | $77M | $87M | $94M | $90M | $93M | |
| Long-term Debt | $32M | $28M | $35M | $26M | $23M | $26M | $36M | $38M | $33M | $31M | $30M | $32M | $38M | $39M | $41M | $42M | |
| Total Debt | $32M | $28M | · | $26M | $23M | $26M | · | $38M | · | $31M | · | $32M | $38M | $39M | · | $42M | |
| Common Stock | $55.0K | $54.0K | $53.0K | $53.0K | $50.0K | $47.0K | $47.0K | $46.0K | $44.0K | $43.0K | $43.0K | $43.0K | $43.0K | $43.0K | $42.0K | $42.0K | |
| Paid-in Capital | $469M | $468M | $468M | $467M | $457M | $452M | $447M | $439M | $438M | $428M | $427M | $426M | $425M | $425M | $423M | $422M | |
| Retained Earnings | $-449M | $-443M | $-438M | $-434M | $-426M | $-419M | $-411M | $-407M | $-399M | $-388M | $-382M | $-380M | $-346M | $-350M | $-318M | $-251M | |
| Treasury Stock | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Stockholders' Equity | $8M | $13M | $18M | $22M | $19M | $22M | $25M | $20M | $27M | $29M | $34M | $35M | $68M | $63M | $94M | $160M | |
| Liabilities + Equity | $75M | $72M | $89M | $76M | $74M | $77M | $94M | $96M | $98M | $104M | $112M | $112M | $155M | $157M | $184M | $253M | |
| Shares Outstanding | 31,593,682 | 29,815,712 | 29,636,184 | 29,519,002 | 24,268,739 | 20,643,660 | 20,022,836 | 16,876,773 | 13,911,651 | 13,660,598 | 13,616,341 | 81,192,158 | 81,139,657 | 80,933,828 | 80,085,306 | 79,942,810 |
现金流 15
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | |
| Stock-based Comp | $2M | $954.0K | $1M | $478.0K | $331.0K | $335.0K | $480.0K | $460.0K | $430.0K | $600.0K | $798.0K | $961.0K | $936.0K | $1M | $1M | $801.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $-2M | $-3M | |
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | $6M | $3M | |
| Other Non-cash | · | $8M | · | · | · | $8M | · | · | · | $3M | · | · | · | $33M | · | · | |
| Operating Cash Flow | $-5M | $5M | $3M | $-7M | $935.0K | $2M | $-2M | $1M | $-13M | $-132.0K | $-2M | $8M | $-3M | $5M | $-5M | $9M | |
| CapEx | $31.0K | $57.0K | $21.0K | $17.0K | $31.0K | $0 | $12.0K | $1.0K | · | · | $0 | $3.0K | · | · | $7.0K | $4.0K | |
| Investing Cash Flow | $-2M | $-1M | $-1M | $-2M | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-1M | $-1M | |
| Net Debt Issued | · | · | · | · | · | $-32M | · | · | · | $-1M | · | · | · | $-1M | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | $3M | $-6M | $2M | $12M | $2M | $-5M | $6M | $1M | $10M | $-2M | $-1M | $-6M | $-1M | $-1M | $-1M | $-1M | |
| Net Change in Cash | $-3M | $-3M | $4M | $3M | $1M | $-5M | $3M | $1M | $-5M | $-4M | $-5M | $-470.0K | $-6M | $1M | $-8M | $7M | |
| Taxes Paid | $1.0K | $-120.0K | $0 | $-61.0K | $8.0K | $-16.0K | $-367.0K | $0 | $13.0K | $31.0K | $-386.0K | $36.0K | $23.0K | $55.0K | $411.0K | $568.0K | |
| Free Cash Flow | · | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Levered FCF | · | $4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
盈利能力 7
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -10.2% | -8.7% | · | -13.4% | -15.9% | -12.8% | · | -6.0% | · | -6.0% | · | -51.2% | 8.2% | -40.3% | · | 0.70% | |
| Net Margin | -12.8% | -11.9% | · | -16.1% | -16.2% | -15.0% | · | -12.3% | · | -9.5% | · | -50.8% | 5.2% | -41.3% | · | 3.5% | |
| Pretax Margin | -12.7% | -11.9% | · | -16.1% | -16.4% | -14.6% | · | -12.4% | · | -8.1% | · | -52.6% | 7.2% | -41.2% | · | 0.12% | |
| EBITDA Margin | -6.7% | -5.0% | · | -8.1% | -10.3% | -8.4% | · | -2.4% | · | -2.1% | · | -47.2% | 12.0% | -37.3% | · | 4.5% | |
| ROA | -8.3% | -7.1% | · | -8.8% | -8.3% | -9.1% | · | -7.6% | · | -4.8% | · | -18.4% | 2.1% | -13.8% | · | 1.1% | |
| ROE | -45.4% | -30.3% | · | -36.4% | -31.0% | -32.6% | · | -28.6% | · | -13.7% | · | -34.4% | 3.8% | -23.2% | · | 1.7% | |
| ROIC | -12.4% | -9.5% | · | -13.2% | -16.6% | -15.3% | · | -6.7% | · | -7.7% | · | -48.6% | 4.5% | -30.5% | · | 8.8% |
流动性与偿付能力 5
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | · | 1.0 | 0.9 | 1.0 | · | 0.9 | · | 1.0 | · | 1.1 | 1.6 | 1.6 | · | 2.0 | |
| Quick Ratio | 0.6 | 0.6 | · | 0.9 | 0.7 | 0.8 | · | 0.8 | · | 0.9 | · | 1.0 | 1.5 | 1.5 | · | 2.0 | |
| Debt / Equity | 3.9 | 2.1 | · | 1.2 | 1.2 | 1.2 | · | 1.9 | · | 1.1 | · | 0.9 | 0.6 | 0.6 | · | 0.3 | |
| LT Debt / Equity | 0.6 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | · | 0.0 | · | 0.0 | 0.4 | 0.5 | · | 0.2 | |
| Interest Coverage | -7.8 | -6.5 | · | -8.9 | -10.1 | -8.0 | · | -3.0 | · | -2.8 | · | -36.3 | 8.5 | -45.2 | · | 1.2 |
效率 2
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.6 | · | 0.6 | · | 0.5 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | |
| Receivables Turnover | 1.7 | 1.6 | · | 1.1 | 1.0 | 1.2 | · | 1.3 | · | 1.2 | · | 1.1 | 1.2 | 1.3 | · | 1.2 |
估值 (TTM) 14
| 指标 | 趋势 | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $185M | $192M | · | $211M | $223M | $244M | · | $255M | $273M | $292M | · | $315M | $347M | $354M | · | $362M | |
| Net Income TTM | $-26M | $-28M | · | $-31M | $-35M | $-34M | · | $-59M | $-47M | $-68M | · | $-58M | $-82M | $-88M | · | $-58M | |
| Market Cap | $118M | $94M | · | $66M | $49M | $45M | · | $62M | · | $40M | · | $214M | $307M | $398M | · | $648M | |
| Enterprise Value | $143M | $112M | · | $82M | $67M | $66M | · | $93M | · | $59M | · | $226M | $324M | $411M | · | $656M | |
| P/E | -4.0 | -2.8 | · | -1.5 | -1.0 | -1.1 | · | -0.9 | -1.1 | -0.6 | · | -0.6 | -1.4 | -1.6 | · | -11.4 | |
| P/S | 0.6 | 0.5 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | · | 0.1 | · | 0.7 | 0.9 | 1.1 | · | 1.8 | |
| P/B | 14.5 | 7.1 | · | 3.0 | 2.5 | 2.0 | · | 3.1 | · | 1.4 | · | 6.0 | 4.5 | 6.3 | · | 4.0 | |
| P / Tangible Book | · | · | · | 24.0 | · | 42.9 | · | · | 13.6 | 29.9 | · | 32.9 | 35.5 | 207.4 | · | 34.9 | |
| P / Cash Flow | · | 18.4 | · | · | · | 21.3 | · | · | · | -304.3 | · | · | · | 81.4 | · | · | |
| P / FCF | · | 18.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -44.1 | -50.2 | · | -21.5 | -14.4 | -14.3 | · | -61.3 | · | -43.0 | · | -7.2 | 32.9 | -14.3 | · | 163.0 | |
| EV / FCF | · | 22.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.8 | 0.6 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | · | 0.2 | · | 0.7 | 0.9 | 1.2 | · | 1.8 | |
| Earnings Yield | -25.2% | -35.8% | · | -64.9% | -96.0% | -95.0% | · | -112.3% | -92.0% | -167.0% | · | -167.4% | -71.2% | -61.4% | · | -8.8% |
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 | 2024-09-30 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 收入 | $209M | $255M | — | $298M | $361M |
| 营业利润率 % | — | -9.3% | — | -20.2% | -33.1% |
| 净收入 | $-27M | $-29M | — | $-63M | $-123M |
| 稀释后每股收益 (EPS) | $-1.05 | $-1.80 | — | $-4.59 | $-1.51 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | — | 1.4 | — | 0.9 | 0.4 |
| 流动比率 | — | 1.0 | — | 1.6 | 1.8 |
| 速动比率 | — | 0.9 | — | 1.5 | 1.8 |
现金流
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | — | $-14M | — | $8M | $2M |
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。
机构持有人 (13F) 32 家申报者 · $26.6M 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 7 (0 与上一季度对比) | 5 (+4 与上一季度对比) | 5 (-3 与上一季度对比) | 6 (+1 与上一季度对比) | +1.0M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。
公司内部人士 34 位内幕人士 · 15 位高管 · 18 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Donald Huntley Patrick | Chief Executive Officer | 2026年6月23日 M | 558792 | 0 | 1 | $-2449 |
| Derek Dubner | Chief Executive Officer | 2017年12月14日 P | 589513 | 0 | 0 | $0 |
| Wei Han Tan | Co-Chief Executive Officer | 2015年7月28日 M | 169800 | 0 | 0 | $0 |
| Paul Matthew Conway | Chief Executive Officer | 2010年2月1日 A | 100000 | 0 | 0 | $0 |
| Ryan Macnab Perfit | Chief Financial Officer | 2025年9月9日 S | 28938 | 0 | 1 | $-7507 |
| Daniel Maclachlan | Chief Financial Officer | 2017年12月14日 P | 3500 | 0 | 0 | $0 |
| Aaron Solomon | Interim CFO | 2016年3月21日 F | 33333 | 0 | 0 | $0 |
| Wilfred Chow | Chief Financial Officer | 2010年1月4日 A | — | 0 | 0 | $0 |
| James Patrick Reilly | President | 2017年9月13日 S | 379946 | 0 | 0 | $0 |
| Garbo Lee | President | 2010年1月11日 A | — | 0 | 0 | $0 |
| Harry Baker Jordan III | Chief Operating Officer | 2017年9月7日 A | 50000 | 0 | 0 | $0 |
| Matthew Conlin | Chief Customer Officer | 2026年6月25日 M | 498466 | 1 | 0 | $10350 |
| Ryan Schulke | Chief Strategy Officer | 2026年6月23日 M | 4153794 | 1 | 0 | $10350 |
| Jinbo Wang | Chief Accounting Officer | 2018年3月8日 A | 87714 | 0 | 0 | $0 |
| Jeffrey Alan Dell | Chief Information Officer | 2018年2月15日 P | 49094 | 0 | 0 | $0 |
| James Geygan | 董事 | 2026年6月24日 M | 3127499 | 5 | 0 | $455347 |
| Donald H Mathis | 董事 | 2024年6月5日 A | 86088 | 0 | 0 | $0 |
| David Allen Graff | 董事 | 2024年6月4日 A | 50660 | 0 | 0 | $0 |
| Richard C Pfenniger JR | 董事 | 2024年6月4日 A | 50660 | 0 | 0 | $0 |
| Barbara Z Shattuck | 董事 | 2024年6月4日 A | 70782 | 0 | 0 | $0 |
| Peter Benz | 董事 | 2018年5月11日 P | 110000 | 0 | 0 | $0 |
| Andrew J Frawley | 董事 | 2018年4月19日 A | 25000 | 0 | 0 | $0 |
| Robert Swayman | 董事 | 2017年4月13日 A | 5000 | 0 | 0 | $0 |
| Steven D Rubin | 董事 | 2017年4月13日 A | 5000 | 0 | 0 | $0 |
| Yunan Ren | 董事 | 2015年6月2日 M | 16075 | 0 | 0 | $0 |
| Chi-Chuan Chen | 董事 | 2015年6月2日 M | 9075 | 0 | 0 | $0 |
| Daniel Brauser | 董事 | 2015年6月2日 A | 85000 | 0 | 0 | $0 |
| Jianzhong Qu | 董事 | 2010年1月11日 A | — | 0 | 0 | $0 |
| Lu Xiaoming | 董事 | 2010年1月11日 A | — | 0 | 0 | $0 |
| Glenn L Halpryn | 董事 | 2010年1月11日 A | 12688 | 0 | 0 | $0 |
| Global Value Investment Corporation | 10% 所有者 | 2026年3月13日 P | 3089676 | 2 | 0 | $286116 |
| Michael Brauser | 10% 所有者 | 2018年8月15日 S | 4114895 | 0 | 0 | $0 |
| Robert N Fried | — | 2017年4月13日 A | 15000 | 0 | 0 | $0 |
| Earl Ching-Hwa Yen | — | 2010年1月11日 A | — | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士；净额=仅公开市场买卖
激进投资者及 5%+ 股东 12 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权，意图影响发行人（激进股东持股、董事会活动、并购）。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| Phillip Frost, M.D., Frost Gamma Investments Trust ×21 申报 | 2026年1月28日 | 24.70% | 修订 | — | SEC |
| Schulke Ryan | 2025年6月20日 | 21.10% | 修订 | — | SEC |
| Conlin Matthew | 2025年6月20日 | 16.10% | 修订 | — | SEC |
| Global Value Investment Corporation, Jeffrey R. Geygan, James P. Geygan, Stacy A. Wilke, Kathleen M. Geygan, Shawn G. Rice | 2025年1月22日 | 14.97% | 修订 | 被动投资 | SEC |
| Global Value Investment Corp. (2), Jeffrey R. Geygan (2), James P. Geygan (2), Stacy A. Wilke (2), Kathleen M. Geygan (2), Shawn G. Rice (2) ×4 申报 | 2024年12月3日 | — | 初始申报 | 被动投资 | SEC |
| Ryan Schulke ×7 申报 | 2024年8月23日 | — | 初始申报 | — | SEC |
| Matthew Conlin ×5 申报 | 2024年8月23日 | — | 初始申报 | — | SEC |
| Michael Brauser, Grander Holdings, Inc. 401K, Birchtree Capital, LLC, BSIG, LLC, Betsy & Michael Brauser Charitable Family Foundation ×4 申报 | 2018年11月7日 | — | 初始申报 | — | SEC |
| Mathew R. Conlin | 2018年7月9日 | — | 初始申报 | — | SEC |
| Phillip Frost, M.D. (2), Frost Gamma Investments Trust ×2 申报 | 2016年12月28日 | — | 初始申报 | — | SEC |
| MOJICA LIMITED, TGC Partners Limited, Peter Tan, Stephen Zhu ×3 申报 | 2015年4月6日 | — | 初始申报 | — | SEC |
| Earl Ching-Hwa Yen, China Seed Ventures, L.P. | 2010年1月21日 | — | 初始申报 | 被动投资 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF持仓 由 4 只交易所交易基金持有
权重仅反映直接股权持仓（N-PORT）；杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。