FRAF Franklin Financial Services Corporation - Common Stock
$56.79
价格 · 五月 19, 2026
截至...的财报数据 五月 11, 2026
52周区间
$33–$60
88% of range
分析师评级
BUY
7 analysts
目标价
$64
+13% upside
P/E (TTM)
10.6
ROE
12.8%
净利润率
23.9%
FRAF 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$56.79
市值
$225M
P/E (TTM)
10.6
每股收益 (TTM)
$4.74
营收 (TTM)
—
股息收益率
2.6%
ROE
12.8%
负债/权益
—
52周区间
$33 – $60
FRAF 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
—
EPS
$4.74
2019-12-31
→
2025-12-31
自由现金流
—
利润率
23.9%
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
FRAF
同行中位数
P/E (TTM)
10.6
12.7
P/S (TTM) (市销率 (TTM))
2.5
1.7
P/B (市净率)
1.3
1.0
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
FRAF
同行中位数
Net Profit Margin (净利润率)
23.9%
22.8%
ROA
0.96%
0.75%
ROE
12.8%
8.5%
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
FRAF
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
FRAF
同行中位数
Revenue YoY (营收同比增长)
24.8%
—
Revenue CAGR 3Y (营收3年复合年增长率)
9.9%
—
Revenue CAGR 5Y (营收5年复合年增长率)
9.3%
—
EPS YoY
88.8%
—
Net Income YoY (净利润同比增长)
91.2%
—
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
FRAF
同行中位数
Payout Ratio (派息率)
27.5%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
2.6%
派息率
27.5%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年5月1日 | $0.3400 |
| 2026年2月6日 | $0.3300 |
| 2025年11月7日 | $0.3300 |
| 2025年8月1日 | $0.3300 |
| 2025年5月2日 | $0.3300 |
| 2025年2月7日 | $0.3200 |
| 2024年11月1日 | $0.3200 |
| 2024年8月2日 | $0.3200 |
| 2024年5月1日 | $0.3200 |
| 2024年1月31日 | $0.3200 |
| 2023年11月2日 | $0.3200 |
| 2023年8月3日 | $0.3200 |
| 2023年5月4日 | $0.3200 |
| 2023年2月2日 | $0.3200 |
| 2022年11月1日 | $0.3200 |
| 2022年8月4日 | $0.3200 |
| 2022年5月5日 | $0.3200 |
| 2022年2月3日 | $0.3200 |
| 2021年11月4日 | $0.3200 |
| 2021年8月5日 | $0.3200 |
FRAF 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
7 位分析师
- 强烈买入 2 28.6%
- 买入 4 57.1%
- 持有 1 14.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
1 位分析师 · 2026-05-21
最低
$64.00
最高
$64.00
中位数目标
$64.00
+12.7%
平均目标
$64.00
+12.7%
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
0.11%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $1.48 | $1.37 | 0.11% |
| 2025年9月30日 | $1.19 | — | — |
| 2025年6月30日 | $1.32 | — | — |
| 2025年3月31日 | $0.88 | — | — |
| 2024年9月30日 | $0.95 | — | — |
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 |
|---|---|---|---|---|---|---|
| FRAF | $225M | 10.6 | 24.8% | 23.9% | 12.8% | — |
| WNEB | $257M | 16.8 | — | 18.5% | 6.3% | — |
| FDBC | $251M | 9.0 | 15.3% | 30.2% | 12.3% | — |
| ATLO | $203M | 15.6 | 21.9% | 28.5% | 9.5% | — |
| FXNC | $228M | 12.9 | 0.76% | 123.9% | 9.8% | — |
| HWBK | $241M | 10.2 | 10.0% | 29.7% | 14.4% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
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 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $23M | $5M | $3M | $4M | $7M | $4M | $2M | $2M | $2M | $3M | |
| Interest Income | $114M | $101M | $77M | $56M | $48M | $46M | $49M | $45M | $40M | $37M | $35M | $35M | |
| Pretax Income | $26M | $13M | $16M | $17M | $23M | $13M | $19M | $6M | $6M | $9M | $12M | $10M | |
| Income Tax | $5M | $2M | $2M | $3M | $3M | $258.0K | $3M | $-165.0K | $4M | $1M | $2M | $2M | |
| Net Income | $21M | $11M | $14M | $15M | $20M | $13M | $16M | $6M | $2M | $8M | $10M | $8M | |
| EPS (Basic) | $4.76 | $2.52 | $3.11 | $3.38 | $4.44 | $2.94 | $3.68 | $1.40 | $0.50 | $1.88 | $2.40 | $2.01 | |
| EPS (Diluted) | $4.74 | $2.51 | $3.10 | $3.36 | $4.42 | $2.93 | $3.67 | $1.39 | $0.50 | $1.88 | $2.40 | $2.00 | |
| Shares (Basic) | 4,463,000 | 4,403,000 | 4,374,000 | 4,421,000 | 4,420,000 | 4,357,000 | 4,375,000 | 4,382,000 | 4,337,000 | 4,297,000 | 4,244,000 | 4,190,000 | |
| Shares (Diluted) | 4,476,000 | 4,414,000 | 4,381,000 | 4,445,000 | 4,440,000 | 4,366,000 | 4,396,000 | 4,404,000 | 4,359,000 | 4,302,000 | 4,250,000 | 4,196,000 |
资产负债表 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $128M | $204M | $23M | $65M | $175M | $57M | $84M | $53M | $59M | $37M | $39M | $49M | |
| PP&E (Net) | $27M | $29M | $29M | $30M | $19M | $13M | $14M | $14M | $14M | $14M | $15M | $15M | |
| PP&E (Gross) | $49M | $49M | $49M | $49M | $37M | $41M | $41M | $40M | $40M | $39M | $39M | $38M | |
| Accum. Depreciation | $22M | $20M | $20M | $19M | $18M | $28M | $28M | $26M | $26M | $25M | $24M | $23M | |
| Goodwill | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | $181.0K | |
| Total Assets | $2.24B | $2.20B | $1.84B | $1.70B | $1.77B | $1.54B | $1.27B | $1.21B | $1.18B | $1.13B | $1.04B | $1.00B | |
| Short-term Debt | · | · | · | · | $0 | $0 | · | · | · | $24M | · | · | |
| Total Liabilities | $2.06B | $2.05B | $1.70B | $1.59B | $1.62B | $1.39B | $1.14B | $1.09B | $1.06B | $1.01B | $924M | $898M | |
| Total Debt | · | · | · | · | $0 | · | · | · | · | $24M | · | · | |
| Common Stock | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Retained Earnings | $155M | $139M | $134M | $126M | $117M | $103M | $95M | $84M | $82M | $83M | $79M | $71M | |
| Treasury Stock | $7M | $8M | $9M | $9M | $7M | $8M | $8M | $5M | $6M | $7M | $7M | $7M | |
| AOCI | $-22M | $-36M | $-41M | $-51M | $-547.0K | $3M | $-6M | $-6M | $-6M | $-4M | $-4M | $-3M | |
| Stockholders' Equity | $175M | $145M | $132M | $114M | $157M | $145M | $128M | $118M | $115M | $116M | $111M | $104M | |
| Liabilities + Equity | $2.24B | $2.20B | $1.84B | $1.70B | $1.77B | $1.54B | $1.27B | $1.21B | $1.18B | $1.13B | $1.04B | $1.00B | |
| Shares Outstanding | 4,481,149 | 4,427,362 | 4,371,231 | 4,390,397 | 4,441,443 | 4,389,355 | 4,352,753 | 4,408,761 | 4,354,788 | 4,316,836 | 4,275,879 | 4,218,330 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | · | |
| Stock-based Comp | $819.0K | $634.0K | $483.0K | $462.0K | $204.0K | $197.0K | $0 | $185.0K | $161.0K | $88.0K | $74.0K | $0 | |
| Deferred Tax | $-751.0K | $-473.0K | $1M | $1M | $90.0K | $-839.0K | $2M | $-1.0K | $-831.0K | $-832.0K | $-111.0K | $294.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $181.0K | $517.0K | |
| Operating Cash Flow | $25M | $22M | $27M | $25M | $26M | $6M | $19M | $9M | $16M | $15M | $13M | $14M | |
| CapEx | · | · | · | · | · | · | · | · | · | $579.0K | $1M | $345.0K | |
| Investing Cash Flow | $-107M | $-184M | $-178M | $-95M | $-134M | $-277M | $-23M | $-47M | $-32M | $-103M | $-49M | · | |
| Debt Issued | · | $200M | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | · | $200M | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $1M | $827.0K | $2M | $3M | $1M | $1M | $4M | $88.0K | · | $795.0K | · | · | |
| Net Stock Activity | $-1M | $-827.0K | $-2M | $-3M | $-1M | $-1M | $-4M | $-88.0K | · | $-795.0K | · | · | |
| Dividends Paid | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $3M | $3M | |
| Financing Cash Flow | $6M | $343M | $110M | $-40M | $226M | $244M | $35M | $33M | $38M | $85M | $26M | · | |
| Net Change in Cash | · | · | · | · | · | · | · | $-6M | $22M | $-3M | $-9M | $8M | |
| Taxes Paid | $5M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | $14M | $13M | $14M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $12M | $11M | · |
盈利能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 23.9% | 15.6% | 19.9% | 22.4% | 30.6% | 22.4% | 28.0% | 11.5% | 4.4% | 17.4% | 22.7% | 19.8% | |
| Pretax Margin | 29.6% | 18.7% | 23.0% | 26.2% | 35.9% | 22.9% | 33.0% | 11.2% | 11.6% | 20.3% | 27.8% | 24.5% | |
| ROA | 0.96% | 0.51% | 0.77% | 0.86% | 1.2% | 0.91% | 1.3% | 0.51% | 0.19% | 0.75% | 1.0% | 0.85% | |
| ROE | 12.8% | 7.5% | 11.0% | 13.4% | 12.7% | 9.0% | 12.7% | 5.3% | 1.8% | 6.9% | 9.2% | 8.2% |
流动性与偿付能力 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | 0.0 | · | · | · | · | 0.2 | · | · |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 24.8% | 4.0% | 2.5% | 4.2% | 12.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.9% | 3.5% | 6.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 88.8% | -19.0% | -7.7% | -24.0% | 50.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 12.2% | -17.2% | 1.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 91.2% | -18.4% | -9.0% | -23.8% | 53.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 12.4% | -17.3% | 2.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 2.3% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $89M | $71M | $68M | $67M | $64M | $57M | $58M | $53M | $50M | $46M | $45M | $43M | |
| Net Income TTM | $21M | $11M | $14M | $15M | $20M | $13M | $16M | $6M | $2M | $8M | $10M | $8M | |
| Market Cap | $225M | $132M | $138M | $158M | $147M | $119M | $168M | $139M | $163M | $123M | $100M | $93M | |
| Enterprise Value | · | · | · | · | $-28M | · | · | · | · | $111M | · | · | |
| P/E | 10.6 | 11.9 | 10.2 | 10.7 | 7.5 | 9.2 | 10.5 | 22.7 | 74.7 | 15.2 | 9.8 | 11.0 | |
| P/S | 2.5 | 1.9 | 2.0 | 2.4 | 2.3 | 2.1 | 2.9 | 2.6 | 3.3 | 2.7 | 2.2 | 2.2 | |
| P/B | 1.3 | 0.9 | 1.0 | 1.4 | 0.9 | 0.8 | 1.3 | 1.2 | 1.4 | 1.1 | 0.9 | 0.9 | |
| P / Tangible Book | 1.4 | 1.0 | 1.1 | 1.5 | 1.0 | 0.9 | · | · | · | · | · | · | |
| P / Cash Flow | 8.8 | 6.1 | 5.2 | 6.3 | 5.6 | 18.4 | 8.9 | 14.9 | 10.0 | 8.3 | 7.3 | 6.5 | |
| P / FCF | · | · | · | · | · | · | · | · | · | 8.6 | 8.0 | 6.6 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | 7.8 | · | · | |
| EV / Revenue | · | · | · | · | -0.4 | · | · | · | · | 2.4 | · | · | |
| Dividend Yield | 2.6% | 4.2% | 4.1% | 3.6% | 3.8% | 4.4% | 3.0% | 3.3% | 2.5% | 2.9% | 3.1% | 3.1% | |
| Earnings Yield | 9.4% | 8.4% | 9.8% | 9.3% | 13.4% | 10.8% | 9.5% | 4.4% | 1.3% | 6.6% | 10.2% | 9.1% | |
| Payout Ratio | 27.5% | 50.7% | 41.1% | 37.9% | 28.2% | 40.8% | 31.7% | 75.1% | 185.2% | 43.6% | 30.8% | 33.9% | |
| Annual Payout | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $3M | $3M |
损益表 9
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $11M | $10M | · | $6M | $5M | $4M | $2M | $980.0K | $764.0K | |
| Interest Income | $28M | $29M | $30M | $29M | $27M | $27M | $26M | $25M | $24M | $22M | $20M | $19M | $17M | $17M | $15M | $13M | |
| Pretax Income | $8M | $7M | $7M | $7M | $5M | $528.0K | $5M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $6M | $4M | |
| Income Tax | $2M | $1M | $1M | $1M | $890.0K | $41.0K | $885.0K | $646.0K | $644.0K | $577.0K | $788.0K | $568.0K | $222.0K | $653.0K | $895.0K | $595.0K | |
| Net Income | $7M | $6M | $5M | $6M | $4M | $487.0K | $4M | $3M | $3M | $3M | $4M | $3M | $3M | $4M | $5M | $4M | |
| EPS (Basic) | $1.48 | $1.36 | $1.20 | $1.32 | $0.88 | $0.12 | $0.96 | $0.67 | $0.77 | $0.79 | $0.89 | $0.68 | $0.75 | $0.85 | $1.05 | $0.80 | |
| EPS (Diluted) | $1.48 | $1.35 | $1.19 | $1.32 | $0.88 | $0.13 | $0.95 | $0.66 | $0.77 | $0.79 | $0.88 | $0.68 | $0.75 | $0.84 | $1.05 | $0.80 | |
| Shares (Basic) | 4,474,000 | -8,908,000 | 4,474,000 | 4,461,000 | 4,436,000 | -8,942,000 | 4,412,000 | 4,555,000 | 4,378,000 | -8,756,000 | 4,355,000 | 4,380,000 | 4,395,000 | -8,876,000 | 4,401,000 | 4,450,000 | |
| Shares (Diluted) | 4,486,000 | -8,944,000 | 4,498,000 | 4,471,000 | 4,451,000 | -8,957,000 | 4,423,000 | 4,562,000 | 4,386,000 | -8,793,000 | 4,369,000 | 4,388,000 | 4,417,000 | -8,915,000 | 4,424,000 | 4,466,000 |
资产负债表 16
| 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 | $211M | $128M | $188M | $208M | $225M | $204M | $236M | $180M | $183M | $23M | $74M | $65M | $87M | $65M | $210M | $198M | |
| PP&E (Net) | $27M | $27M | $28M | $28M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $30M | $30M | $29M | $27M | |
| PP&E (Gross) | · | $49M | · | · | · | $49M | · | · | · | $49M | · | · | · | $49M | · | · | |
| Accum. Depreciation | · | $22M | · | · | · | $20M | · | · | · | $20M | · | · | · | $19M | · | · | |
| Goodwill | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Total Assets | $2.30B | $2.24B | $2.30B | $2.29B | $2.26B | $2.20B | $2.15B | $2.04B | $2.01B | $1.84B | $1.83B | $1.74B | $1.71B | $1.70B | $1.85B | $1.83B | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $70M | $50M | · | · | · | |
| Total Liabilities | $2.12B | $2.06B | $2.13B | $2.13B | $2.11B | $2.05B | $2.00B | $1.90B | $1.88B | $1.70B | $1.71B | $1.62B | $1.59B | $1.59B | $1.74B | $1.71B | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $70M | $50M | · | · | · | |
| Common Stock | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Retained Earnings | $160M | $155M | $150M | $146M | $142M | $139M | $140M | $138M | $136M | $134M | $132M | $129M | $128M | $126M | $124M | $120M | |
| Treasury Stock | $6M | $7M | $7M | $7M | $7M | $8M | $8M | $8M | $9M | $9M | $10M | $10M | $8M | $9M | $8M | $8M | |
| AOCI | $-23M | $-22M | $-26M | $-31M | $-32M | $-36M | $-31M | $-41M | $-41M | $-41M | $-56M | $-48M | $-44M | $-51M | $-55M | $-39M | |
| Stockholders' Equity | $179M | $175M | $166M | $157M | $151M | $145M | $150M | $137M | $134M | $132M | $115M | $120M | $124M | $114M | $108M | $122M | |
| Liabilities + Equity | $2.30B | $2.24B | $2.30B | $2.29B | $2.26B | $2.20B | $2.15B | $2.04B | $2.01B | $1.84B | $1.83B | $1.74B | $1.71B | $1.70B | $1.85B | $1.83B | |
| Shares Outstanding | 4,493,002 | 4,481,149 | 4,478,089 | 4,468,004 | 4,454,382 | 4,427,362 | 4,418,753 | 4,412,374 | 4,393,873 | 4,371,231 | 4,361,511 | 4,349,988 | 4,402,675 | 4,390,397 | 4,395,650 | 4,422,280 |
现金流 10
| 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 | $513.0K | $538.0K | $537.0K | $534.0K | $537.0K | $523.0K | $527.0K | $502.0K | $538.0K | $510.0K | $518.0K | $509.0K | $479.0K | $388.0K | $505.0K | $277.0K | |
| Stock-based Comp | $156.0K | $186.0K | $158.0K | $281.0K | $194.0K | $169.0K | $169.0K | $166.0K | $130.0K | $117.0K | $113.0K | $118.0K | $135.0K | $110.0K | $131.0K | $151.0K | |
| Operating Cash Flow | $24M | $3M | $8M | $5M | $9M | $4M | $8M | $2M | $7M | $6M | $7M | $6M | $8M | $7M | $8M | $5M | |
| Investing Cash Flow | $7M | $5M | $-27M | $-47M | $-38M | $-88M | $-47M | $-31M | $-18M | $-46M | $-91M | $-55M | $15M | $2M | $-20M | $-61M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | $0 | $200M | · | $40M | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $200M | · | · | · | · | · | · | · | |
| Stock Repurchased | $405.0K | $366.0K | $300.0K | $296.0K | $142.0K | $231.0K | $156.0K | $401.0K | $39.0K | $0 | $0 | $2M | $316.0K | $670.0K | $1M | $1M | |
| Net Stock Activity | $-405.0K | · | · | · | $-142.0K | · | · | · | $-39.0K | · | · | · | $-316.0K | · | · | · | |
| Dividends Paid | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $52M | $-69M | $-1M | $25M | $51M | $51M | $96M | $26M | $170M | $-11M | $93M | $28M | $-768.0K | $-155M | $23M | $80M |
盈利能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 27.8% | · | 23.3% | 26.4% | 19.4% | · | 21.6% | 16.3% | 18.9% | · | 21.8% | 17.8% | 20.5% | · | 26.1% | 22.1% | |
| Pretax Margin | 34.8% | · | 28.9% | 32.8% | 23.9% | · | 26.2% | 19.8% | 22.5% | · | 26.2% | 21.2% | 21.9% | · | 31.2% | 25.8% | |
| ROA | 0.29% | · | 0.24% | 0.27% | 0.18% | · | 0.21% | 0.16% | 0.18% | · | 0.21% | 0.17% | 0.19% | · | 0.26% | 0.20% | |
| ROE | 4.0% | · | 3.4% | 4.0% | 2.8% | · | 3.2% | 2.4% | 2.6% | · | 3.5% | 2.5% | 2.5% | · | 3.5% | 2.6% |
流动性与偿付能力 1
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.6 | 0.4 | · | · | · |
效率 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
估值 (TTM) 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 TTM | $89M | · | $85M | $81M | $76M | · | $74M | $71M | $68M | · | $68M | $67M | $65M | · | $66M | $64M | |
| Net Income TTM | $22M | · | $19M | $17M | $15M | · | $14M | $13M | $13M | · | $15M | $14M | $15M | · | $17M | $18M | |
| Market Cap | $230M | · | $206M | $155M | $158M | · | $133M | $125M | $115M | · | $124M | $121M | $130M | · | $139M | $133M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | $126M | $94M | · | · | · | |
| P/E | 10.5 | · | 10.6 | 9.1 | 10.9 | · | 9.2 | 9.5 | 8.5 | · | 8.5 | 8.5 | 9.1 | · | 8.2 | 7.6 | |
| P/S | 2.6 | · | 2.4 | 1.9 | 2.1 | · | 1.8 | 1.8 | 1.7 | · | 1.8 | 1.8 | 2.0 | · | 2.1 | 2.1 | |
| P/B | 1.3 | · | 1.2 | 1.0 | 1.0 | · | 0.9 | 0.9 | 0.9 | · | 1.1 | 1.0 | 1.1 | · | 1.3 | 1.1 | |
| P / Tangible Book | 1.4 | · | 1.3 | 1.0 | 1.1 | · | 0.9 | 1.0 | 0.9 | · | 1.2 | 1.1 | 1.1 | · | 1.4 | 1.2 | |
| P / Cash Flow | 9.5 | · | · | · | 17.9 | · | · | · | 15.8 | · | · | · | 16.9 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | 1.9 | 1.5 | · | · | · | |
| Earnings Yield | 9.5% | · | 9.4% | 11.0% | 9.2% | · | 10.8% | 10.6% | 11.8% | · | 11.8% | 11.8% | 11.0% | · | 12.1% | 13.2% | |
| Payout Ratio | 22.3% | · | · | · | 36.2% | · | · | · | 41.6% | · | · | · | 42.7% | · | · | · |
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 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| 净收入 | $21M | — | $11M | — | — |
| 稀释后每股收益 (EPS) | $4.74 | — | $2.51 | — | — |
交易信号 近期买入/卖出信号，包含入场价和风险/回报比
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。