HGBL Heritage Global Inc. - Common Stock
$1.16
价格 · 八月 19, 2026
截至...的财报数据 八月 13, 2026
52周区间
$1–$2
16% of range
分析师评级
BUY
10 analysts
目标价
$3
+143% upside
P/E (TTM)
11.6
ROE
5.4%
净利润率
7.0%
HGBL 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$1.16
市值
$40M
P/E (TTM)
11.6
每股收益 (TTM)
$0.10
营收 (TTM)
$51M
股息收益率
—
ROE
5.4%
负债/权益
—
52周区间
$1 – $2
HGBL 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
$51M
2016-12-31
→
2025-12-31
EPS
$0.10
2016-12-31
→
2025-12-31
自由现金流
$-2M
2016-12-31
→
2025-12-31
利润率
7.0%
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
HGBL
同行中位数
P/E (TTM)
11.6
22.9
P/S (TTM) (市销率 (TTM))
0.8
3.9
P/B (市净率)
0.6
0.7
Price / FCF (股价/自由现金流)
-17.3
—
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
HGBL
同行中位数
Operating Margin (营业利润率)
11.2%
—
Net Profit Margin (净利润率)
7.0%
10.7%
ROA
4.2%
1.9%
ROE
5.4%
4.9%
ROIC
5.2%
—
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
HGBL
同行中位数
Current Ratio (流动比率)
2.2
1.8
Quick Ratio (速动比率)
1.4
—
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
HGBL
同行中位数
Revenue YoY (营收同比增长)
12.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
2.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
14.2%
—
EPS YoY
-28.6%
—
Net Income YoY (净利润同比增长)
-30.8%
—
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
HGBL
同行中位数
HGBL 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 7 70.0%
- 持有 1 10.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
4 位分析师 · 2026-08-20
中位数
$2.90
← 低于所有目标
$1.16
最低
$2.00
最高
$3.50
中位数目标
$2.90
+149.6%
平均目标
$2.83
+143.1%
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
-0.01%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $0.06 | $0.03 | 0.03% |
| 2026年3月31日 | $0.02 | $0.02 | -0.00% |
| 2025年12月31日 | $0.00 | $0.03 | -0.03% |
| 2025年9月30日 | $0.02 | $0.04 | -0.02% |
| 2025年6月30日 | $0.05 | $0.04 | 0.01% |
| 2025年3月31日 | $0.03 | $0.04 | -0.01% |
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 |
|---|---|---|---|---|---|---|
| HGBL | $43M | 12.4 | 12.4% | 7.0% | 5.4% | — |
| OFS | — | — | — | — | — | — |
| GROW | — | -86.7 | -23.1% | — | — | — |
| BENF | — | — | — | — | — | — |
| RAND | $34M | -4.2 | — | — | -14.8% | — |
| BCG | — | — | — | — | — | — |
| BLK | $165.98B | 30.3 | 18.7% | 22.9% | 10.7% | — |
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 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $51M | $45M | $61M | $47M | $26M | $26M | $26M | $24M | $20M | $24M | $17M | $20M | |
| Cost of Revenue | $37M | · | · | · | · | · | · | · | $2M | $7M | $3M | $5M | |
| SG&A Expense | $25M | $24M | $26M | $21M | $15M | $14M | $16M | $15M | $14M | $12M | $13M | $11M | |
| Operating Expenses | $45M | $39M | $47M | $43M | $23M | $24M | $24M | $20M | $20M | · | $28M | $22M | |
| Operating Income | $6M | $9M | $14M | $11M | $3M | $6M | $3M | $4M | $364.0K | $190.0K | $-10M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $182.0K | $349.0K | $495.0K | |
| Other Non-op | · | · | · | · | · | · | · | · | · | $119.0K | $69.0K | $52.0K | |
| Pretax Income | $6M | $9M | $14M | $11M | $3M | $6M | $3M | $4M | $-669.0K | $35.0K | $-10M | $-2M | |
| Income Tax | $2M | $4M | $2M | $-4M | $-61.0K | $-4M | $-913.0K | $270.0K | $-420.0K | $21.0K | $15.0K | $25M | |
| Net Income | $4M | $5M | $12M | $15M | $3M | $10M | $4M | $4M | $-249.0K | $14.0K | $-10M | $-27M | |
| EPS (Basic) | $0.10 | $0.14 | $0.34 | $0.43 | $0.09 | $0.32 | $0.14 | $0.13 | $-0.01 | $0.00 | $-0.37 | · | |
| EPS (Diluted) | $0.10 | $0.14 | $0.33 | $0.42 | $0.08 | $0.30 | $0.13 | $0.13 | $-0.01 | $0.00 | $-0.37 | · | |
| Shares (Basic) | 34,834,540 | 36,430,211 | 36,677,098 | 36,016,619 | 35,458,938 | 30,200,053 | 28,662,297 | 28,581,654 | 28,468,545 | 28,400,886 | 28,252,219 | · | |
| Shares (Diluted) | 35,434,939 | 37,131,115 | 37,587,308 | 37,097,270 | 36,901,390 | 32,708,235 | 29,271,375 | 28,894,927 | 28,468,545 | 28,434,832 | 28,252,219 | · | |
| EBITDA | $6M | $9M | $14M | $11M | $3M | $6M | $3M | $4M | $364.0K | $190.0K | $-10M | $-2M |
资产负债表 29
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $21M | $22M | $12M | $13M | $14M | $23M | $3M | $4M | $2M | $3M | $3M | $4M | |
| Receivables | $2M | $2M | $2M | $988.0K | $3M | $1M | $2M | $400.0K | $384.0K | · | · | · | |
| Inventory | $6M | $5M | $5M | $5M | $3M | $235.0K | $104.0K | $2M | $170.0K | $263.0K | $395.0K | $139.0K | |
| Prepaid Expense | $756.0K | $1M | $448.0K | $1M | $1M | $498.0K | $784.0K | $607.0K | $357.0K | $393.0K | $453.0K | $587.0K | |
| Current Assets | $34M | $33M | $26M | $24M | $23M | $27M | $7M | $8M | $3M | $4M | $4M | $7M | |
| PP&E (Net) | $11M | $2M | $2M | $2M | $1M | $130.0K | $221.0K | $175.0K | $145.0K | $156.0K | $110.0K | $150.0K | |
| PP&E (Gross) | $12M | $2M | $2M | $2M | $2M | $543.0K | $547.0K | $554.0K | $455.0K | $398.0K | $340.0K | $401.0K | |
| Accum. Depreciation | $878.0K | $545.0K | $346.0K | $218.0K | $103.0K | $413.0K | $326.0K | $379.0K | $310.0K | $242.0K | $230.0K | $251.0K | |
| Goodwill | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $9M | |
| Intangibles | $3M | $3M | $4M | $4M | $5M | $3M | $955.0K | $1M | $1M | $2M | $2M | $8M | |
| Other Non-current Assets | $2M | $64.0K | $67.0K | $64.0K | $49.0K | $250.0K | $212.0K | $224.0K | $236.0K | $275.0K | $173.0K | $186.0K | |
| Total Assets | $88M | $81M | $83M | $68M | $50M | $45M | $22M | $21M | $13M | $15M | $19M | $32M | |
| Accounts Payable | $6M | $5M | $7M | $9M | $5M | $14M | $8M | $8M | $5M | $7M | $7M | $7M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $2M | $4M | |
| Current Liabilities | $16M | $15M | $15M | $16M | $14M | $14M | $9M | $10M | $9M | $9M | $9M | $12M | |
| Capital Leases | $790.0K | $2M | $2M | $2M | $2M | $623.0K | $942.0K | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | $584.0K | $512.0K | $960.0K | $960.0K | $960.0K | |
| Other Non-current Liabilities | $1M | $0 | · | · | · | · | · | $2M | · | · | · | · | |
| Total Liabilities | $21M | $16M | $22M | $19M | $18M | $15M | $10M | $13M | $10M | $12M | $15M | $18M | |
| Long-term Debt | · | · | $7M | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $2M | $4M | |
| Common Stock | $376.0K | $374.0K | $372.0K | $369.0K | $366.0K | $353.0K | $293.0K | $293.0K | $285.0K | $285.0K | $285.0K | $282.0K | |
| Paid-in Capital | $296M | $296M | $295M | $294M | $293M | $293M | $285M | $285M | $284M | $284M | $284M | $284M | |
| Retained Earnings | $-224M | $-228M | $-233M | $-245M | $-261M | $-264M | $-273M | $-277M | $-281M | $-281M | $-281M | $-270M | |
| Treasury Stock | $6M | $3M | $794.0K | $395.0K | $0 | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | $0 | $0 | $-77.0K | $-77.0K | $-75.0K | $-71.0K | $-54.0K | $-34.0K | |
| Stockholders' Equity | $67M | $65M | $61M | $48M | $33M | $30M | $12M | $8M | $3M | $3M | $3M | $13M | |
| Liabilities + Equity | $88M | $81M | $83M | $68M | $50M | $45M | $22M | $21M | $13M | $15M | $19M | $32M | |
| Shares Outstanding | 34,741,553 | 35,718,361 | 36,761,441 | 36,932,177 | 36,574,702 | 35,281,183 | 29,339,101 | 29,253,278 | 28,470,148 | 28,470,148 | 28,467,648 | 28,167,408 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $472.0K | $591.0K | $514.0K | $536.0K | $460.0K | $362.0K | $305.0K | $319.0K | $313.0K | $316.0K | $575.0K | $566.0K | |
| Stock-based Comp | $900.0K | $1M | $776.0K | $540.0K | $408.0K | $353.0K | $283.0K | $289.0K | $246.0K | $99.0K | $358.0K | $484.0K | |
| Deferred Tax | $2M | $3M | $418.0K | $-5M | $-86.0K | $-4M | $-956.0K | $72.0K | · | · | · | · | |
| Amort. of Intangibles | $262.0K | $391.0K | $391.0K | $421.0K | $358.0K | $269.0K | $235.0K | $250.0K | $245.0K | $260.0K | $526.0K | $500.0K | |
| Operating Cash Flow | $6M | $8M | $13M | $6M | $-3M | $9M | $794.0K | $7M | $1M | $4M | $-836.0K | $621.0K | |
| CapEx | $8M | $137.0K | $257.0K | $215.0K | $1M | $7.0K | $116.0K | $99.0K | $44.0K | $99.0K | $9.0K | $127.0K | |
| Investing Cash Flow | $-9M | $11M | $-16M | $-8M | $-10M | $5M | $-1M | $-3M | $-44.0K | · | · | $-1M | |
| Stock Issued | · | · | · | · | $0 | $8M | $0 | · | · | · | · | · | |
| Stock Repurchased | $3M | $2M | $400.0K | $395.0K | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-3M | $-2M | $-400.0K | $-395.0K | $0 | $8M | · | · | · | · | · | · | |
| Financing Cash Flow | $2M | $-9M | $2M | $78.0K | $3M | $7M | $-1M | $-2M | $-2M | · | · | $2M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | · | $420.0K | |
| Taxes Paid | $700.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-2M | $8M | $13M | $6M | $-4M | $9M | $678.0K | $7M | $1M | $4M | $-845.0K | $-484.0K | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $4M | $-1M | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.2% | 20.0% | 23.6% | 23.7% | 11.7% | 23.1% | 11.7% | 17.2% | 1.8% | 0.80% | -59.4% | -13.4% | |
| Net Margin | 7.0% | 11.4% | 20.6% | 33.0% | 11.8% | 36.9% | 14.9% | 15.8% | -1.2% | 0.06% | -59.8% | -186.9% | |
| Pretax Margin | 11.5% | 19.8% | 23.1% | 23.5% | 11.6% | 23.0% | 11.4% | 17.0% | -3.3% | 0.15% | -59.7% | -12.6% | |
| EBITDA Margin | 11.2% | 20.0% | 23.6% | 23.7% | 11.7% | 23.1% | 11.7% | 17.2% | 1.8% | 0.80% | -59.4% | -13.4% | |
| ROA | 4.2% | 6.3% | 16.6% | 26.2% | 6.4% | 29.1% | 18.3% | 22.0% | -1.7% | 0.08% | -41.1% | -64.8% | |
| ROE | 5.4% | 7.9% | 21.2% | 35.8% | 9.5% | 42.1% | 33.9% | 51.0% | -7.1% | 0.41% | -123.5% | -100.1% | |
| ROIC | 5.2% | 8.0% | 20.9% | 32.4% | 9.4% | 32.5% | 33.6% | 50.0% | 3.9% | 2.2% | -202.7% | -165.3% |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 2.3 | 1.8 | 1.5 | 1.6 | 1.9 | 0.7 | 0.8 | 0.3 | 0.5 | 0.5 | 0.7 | |
| Quick Ratio | 1.4 | 1.6 | 1.0 | 0.8 | 1.1 | 1.8 | 0.5 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.5 | 0.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | 1.0 | -29.7 | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.8 | 0.8 | 0.5 | 0.8 | 1.2 | 1.4 | 1.4 | 1.4 | 0.7 | 0.3 | |
| Inventory Turnover | 6.6 | · | · | · | · | · | · | · | 7.9 | 21.7 | 12.8 | 12.9 | |
| Receivables Turnover | 29.8 | 26.2 | 41.9 | 25.2 | 12.2 | 15.6 | 23.2 | 60.4 | · | · | · | · |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 12.4% | -25.1% | 29.1% | 81.9% | -1.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.8% | 20.7% | 32.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 14.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -28.6% | -57.6% | -21.4% | 425.0% | -73.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -38.0% | 20.5% | 3.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -19.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -30.8% | -58.5% | -19.5% | 407.5% | -68.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -38.6% | 19.3% | 8.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -18.0% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $51M | $45M | $61M | $47M | $26M | $26M | $26M | $24M | $20M | $24M | $17M | $20M | |
| Net Income TTM | $4M | $5M | $12M | $15M | $3M | $10M | $4M | $4M | $-249.0K | $14.0K | $-10M | $-27M | |
| Market Cap | $43M | $66M | $103M | $87M | $68M | $94M | $29M | $13M | $11M | $13M | $7M | $9M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $5M | $9M | |
| P/E | 12.4 | 13.2 | 8.4 | 5.6 | 23.4 | 8.9 | 7.5 | 3.5 | -37.0 | · | -0.6 | · | |
| P/S | 0.8 | 1.5 | 1.7 | 1.9 | 2.7 | 3.6 | 1.1 | 0.6 | 0.5 | 0.6 | 0.4 | 0.5 | |
| P/B | 0.6 | 1.0 | 1.7 | 1.8 | 2.1 | 3.1 | 2.4 | 1.7 | 3.0 | 3.8 | 1.9 | 0.7 | |
| P / Tangible Book | 0.8 | 1.2 | 2.1 | 2.4 | 3.3 | 4.4 | · | · | · | · | · | · | |
| P / Cash Flow | 7.0 | 8.5 | 7.9 | 13.4 | -26.0 | 10.3 | 36.2 | 1.8 | 8.9 | 3.4 | -7.8 | -25.2 | |
| P / FCF | -18.5 | 8.7 | 8.1 | 13.8 | -16.9 | 10.3 | 42.4 | 1.8 | 9.3 | 3.5 | -7.7 | -18.6 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | -0.5 | -4.7 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | -6.5 | -18.4 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.4 | |
| Earnings Yield | 8.1% | 7.6% | 11.9% | 17.9% | 4.3% | 11.3% | 13.3% | 28.9% | -2.7% | 0.00% | -160.9% | · |
损益表 13
| 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 | $12M | $13M | $12M | $11M | $14M | $13M | $11M | $10M | $12M | $12M | $15M | $16M | $13M | $17M | $14M | $13M | |
| Cost of Revenue | $6M | $49M | $11M | $12M | · | · | · | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $11M | $8M | $6M | $6M | $6M | $7M | $6M | $6M | $6M | $6M | $6M | $7M | $6M | $6M | $6M | $6M | |
| Operating Expenses | $15M | $12M | $11M | $10M | $12M | $12M | $9M | $9M | $10M | $10M | $11M | $13M | $10M | $13M | $12M | $11M | |
| Operating Income | $-21M | $1M | $775.0K | $1M | $2M | $1M | $1M | $1M | $4M | $3M | $5M | $3M | $3M | $4M | $3M | $3M | |
| Pretax Income | $-21M | $988.0K | $801.0K | $1M | $2M | $1M | $2M | $1M | $3M | $2M | $4M | $3M | $3M | $4M | $3M | $3M | |
| Income Tax | $-5M | $271.0K | $2M | $-750.0K | $613.0K | $395.0K | $2M | $407.0K | $939.0K | $667.0K | $-434.0K | $736.0K | $221.0K | $997.0K | $-7M | $1M | |
| Net Income | $-16M | $717.0K | $301.0K | $585.0K | $2M | $1M | $-203.0K | $1M | $2M | $2M | $5M | $2M | $3M | $3M | $10M | $2M | |
| EPS (Basic) | $-0.46 | $0.02 | $0.00 | $0.02 | $0.05 | $0.03 | $-0.01 | $0.03 | $0.07 | $0.05 | $0.13 | $0.05 | $0.08 | $0.08 | $0.28 | $0.06 | |
| EPS (Diluted) | $-0.46 | $0.02 | $0.00 | $0.02 | $0.05 | $0.03 | $-0.01 | $0.03 | $0.07 | $0.05 | $0.13 | $0.05 | $0.07 | $0.08 | $0.27 | $0.06 | |
| Shares (Basic) | 34,627,501 | 34,596,265 | -69,867,559 | 34,547,477 | 34,871,767 | 35,282,855 | -73,480,960 | 36,576,931 | 36,741,439 | 36,592,801 | -72,770,900 | 36,742,018 | 36,700,830 | 36,005,150 | -72,174,984 | 36,084,696 | |
| Shares (Diluted) | 34,627,501 | 34,991,982 | -71,333,108 | 35,205,152 | 35,506,250 | 36,056,645 | -74,241,792 | 37,189,029 | 36,816,610 | 37,367,268 | -75,046,166 | 37,647,321 | 37,651,694 | 37,334,459 | -73,872,972 | 37,221,430 | |
| EBITDA | $-21M | · | · | $1M | $2M | $1M | · | $1M | $4M | $3M | · | $3M | $3M | $4M | · | $3M |
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 | $13M | $12M | $21M | $19M | $20M | $19M | $22M | $27M | $25M | $16M | $12M | $16M | $15M | $16M | $13M | $17M | |
| Receivables | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $877.0K | $1M | $2M | $2M | $3M | $3M | $1M | $988.0K | $2M | |
| Inventory | $5M | $5M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $5M | $5M | $4M | $5M | $3M | $5M | $5M | |
| Prepaid Expense | $1M | $755.0K | $756.0K | $762.0K | $841.0K | $542.0K | $1M | $833.0K | $953.0K | $490.0K | $448.0K | $681.0K | $988.0K | $1M | $1M | $1M | |
| Current Assets | $23M | $24M | $34M | $32M | $32M | $29M | $33M | $37M | $36M | $29M | $26M | $34M | $33M | $30M | $24M | $26M | |
| PP&E (Net) | $12M | $12M | $11M | $9M | $9M | $9M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| PP&E (Gross) | $13M | $13M | $12M | $10M | $10M | $10M | $2M | · | · | · | $2M | · | · | · | $2M | · | |
| Accum. Depreciation | $1M | $958.0K | $753.0K | $702.0K | $651.0K | $597.0K | $545.0K | · | · | · | $346.0K | · | · | · | $218.0K | · | |
| Goodwill | $13M | $13M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Intangibles | $6M | $6M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-current Assets | $882.0K | $935.0K | $2M | $2M | $2M | $2M | $64.0K | $64.0K | $64.0K | $64.0K | $67.0K | $68.0K | $70.0K | $74.0K | $64.0K | $64.0K | |
| Total Assets | $70M | $85M | $88M | $87M | $88M | $87M | $81M | $89M | $90M | $84M | $83M | $84M | $80M | $76M | $68M | $55M | |
| Accounts Payable | $5M | $5M | $6M | $6M | $7M | $5M | $5M | $6M | $5M | $5M | $7M | $6M | $7M | $8M | $9M | $6M | |
| Current Liabilities | $14M | $12M | $16M | $14M | $16M | $15M | $15M | $21M | $18M | $14M | $15M | $20M | $17M | $22M | $16M | $13M | |
| Capital Leases | $509.0K | $619.0K | $790.0K | $976.0K | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Liabilities | $277.0K | $295.0K | $1M | $1M | $1M | $1M | $0 | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $18M | $17M | $21M | $20M | $22M | $21M | $16M | $22M | $24M | $21M | $22M | $28M | $26M | $24M | $19M | $17M | |
| Long-term Debt | $4M | $4M | · | $4M | $4M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $377.0K | $377.0K | $376.0K | $376.0K | $376.0K | $376.0K | $374.0K | $373.0K | $373.0K | $373.0K | $372.0K | $372.0K | $371.0K | $371.0K | $369.0K | $369.0K | |
| Paid-in Capital | $297M | $297M | $296M | $296M | $296M | $296M | $296M | $295M | $295M | $295M | $295M | $294M | $294M | $294M | $294M | $293M | |
| Retained Earnings | $-239M | $-224M | $-224M | $-225M | $-225M | $-227M | $-228M | $-228M | $-229M | $-231M | $-233M | $-238M | $-240M | $-243M | $-245M | $-255M | |
| Treasury Stock | $6M | $6M | $6M | $6M | $6M | $4M | $3M | $2M | $794.0K | $794.0K | $794.0K | $395.0K | $395.0K | $395.0K | $395.0K | $296.0K | |
| Stockholders' Equity | $52M | $68M | $67M | $66M | $66M | $65M | $65M | $66M | $66M | $63M | $61M | $56M | $54M | $51M | $48M | $38M | |
| Liabilities + Equity | $70M | $85M | $88M | $87M | $88M | $87M | $81M | $89M | $90M | $84M | $83M | $84M | $80M | $76M | $68M | $55M | |
| Shares Outstanding | 34,639,445 | 34,734,754 | 34,741,553 | 34,741,553 | 34,741,553 | 35,484,532 | 35,718,361 | 36,343,561 | 36,945,010 | 36,940,217 | 36,761,441 | 36,908,456 | 36,901,683 | 36,854,492 | 36,932,177 | 36,932,177 |
现金流 11
| 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 | $240.0K | $174.0K | $116.0K | $120.0K | $118.0K | $118.0K | $151.0K | $152.0K | $147.0K | $141.0K | $141.0K | $132.0K | $121.0K | $120.0K | $136.0K | $134.0K | |
| Stock-based Comp | $171.0K | $211.0K | $187.0K | $204.0K | $229.0K | $280.0K | $452.0K | $283.0K | $290.0K | $228.0K | $194.0K | $175.0K | $228.0K | $179.0K | $156.0K | $170.0K | |
| Deferred Tax | $-5M | $-84.0K | $427.0K | $624.0K | $270.0K | $285.0K | $2M | $419.0K | $478.0K | $478.0K | $-752.0K | $722.0K | $-368.0K | $816.0K | $-6M | $875.0K | |
| Amort. of Intangibles | $93.0K | $94.0K | $64.0K | $67.0K | $65.0K | $100.0K | $91.0K | $105.0K | $102.0K | $300.0K | $91.0K | $105.0K | $102.0K | $100.0K | $121.0K | $90.0K | |
| Operating Cash Flow | $2M | $-3M | $2M | $61.0K | $2M | $3M | $-6M | $6M | $6M | $2M | $446.0K | $6M | $-2M | $9M | $4M | $1M | |
| CapEx | $209.0K | $562.0K | $609.0K | $294.0K | $159.0K | $7M | $3.0K | $35.0K | $77.0K | $22.0K | $20.0K | $17.0K | $131.0K | $89.0K | $121.0K | $55.0K | |
| Investing Cash Flow | $155.0K | $-5M | $-471.0K | $-339.0K | $896.0K | $-9M | $2M | $3M | $3M | $2M | $-1M | $-7M | $-1M | $-7M | $-11M | $2M | |
| Stock Repurchased | $134.0K | $141.0K | $0 | $0 | $2M | $1M | $1M | $1M | $0 | $0 | $400.0K | $0 | · | · | $99.0K | $191.0K | |
| Net Stock Activity | · | · | · | · | · | $-1M | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-159.0K | $-875.0K | $-21.0K | $-134.0K | $-2M | $4M | $-1M | $-7M | $-436.0K | $-497.0K | $-2M | $1M | $3M | $907.0K | $3M | $-2M | |
| Free Cash Flow | · | · | · | · | · | $-5M | · | · | · | $2M | · | · | · | $9M | · | · |
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 | -170.5% | · | · | 11.5% | 15.6% | 10.4% | · | 14.2% | 29.5% | 21.0% | · | 17.8% | 23.7% | 23.4% | · | 27.4% | |
| Net Margin | -129.5% | · | · | 5.1% | 11.4% | 7.9% | · | 10.5% | 20.8% | 14.8% | · | 12.7% | 21.2% | 17.0% | · | 18.2% | |
| Pretax Margin | -171.0% | · | · | 11.8% | 15.7% | 10.8% | · | 14.4% | 28.6% | 20.3% | · | 17.4% | 22.9% | 23.0% | · | 27.3% | |
| EBITDA Margin | -170.5% | · | · | 11.5% | 15.6% | 10.4% | · | 14.2% | 29.5% | 21.0% | · | 17.8% | 23.7% | 23.4% | · | 27.4% | |
| ROA | -20.1% | · | · | 0.67% | 1.8% | 1.2% | · | 1.3% | 2.9% | 2.3% | · | 2.8% | 4.2% | 4.4% | · | 4.6% | |
| ROE | -27.0% | · | · | 0.88% | 2.5% | 1.7% | · | 1.8% | 4.2% | 3.1% | · | 4.2% | 6.2% | 6.7% | · | 6.6% | |
| ROIC | -30.5% | · | · | 3.1% | 2.5% | 1.6% | · | 1.6% | 3.9% | 3.0% | · | 3.6% | 5.3% | 5.6% | · | 6.0% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | · | 2.3 | 2.0 | 2.0 | · | 1.8 | 2.0 | 2.1 | · | 1.7 | 1.9 | 1.4 | · | 2.0 | |
| Quick Ratio | 1.2 | · | · | 1.5 | 1.4 | 1.4 | · | 1.3 | 1.4 | 1.2 | · | 0.9 | 1.1 | 0.8 | · | 1.4 |
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 | 0.2 | · | · | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | |
| Receivables Turnover | 5.2 | · | · | 8.4 | 8.9 | 8.4 | · | 5.5 | 6.1 | 8.5 | · | 6.8 | 5.4 | 7.9 | · | 5.0 |
估值 (TTM) 10
| 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 | $51M | $52M | · | $50M | $50M | $48M | · | $50M | $53M | $57M | · | $58M | $53M | $50M | · | $39M | |
| Net Income TTM | $-13M | $4M | · | $4M | $6M | $6M | · | $7M | $9M | $9M | · | $10M | $10M | $8M | · | $6M | |
| Market Cap | $42M | · | · | $58M | $77M | $77M | · | $62M | $91M | $98M | · | $115M | $134M | $106M | · | $59M | |
| P/E | -3.3 | 11.3 | · | 12.8 | 12.3 | 12.1 | · | 8.5 | 10.2 | 10.6 | · | 12.0 | 12.9 | 12.5 | · | 10.1 | |
| P/S | 0.8 | · | · | 1.2 | 1.5 | 1.6 | · | 1.2 | 1.7 | 1.7 | · | 2.0 | 2.5 | 2.1 | · | 1.5 | |
| P/B | 0.8 | · | · | 0.9 | 1.2 | 1.2 | · | 0.9 | 1.4 | 1.5 | · | 2.0 | 2.5 | 2.1 | · | 1.6 | |
| P / Tangible Book | 1.3 | 1.0 | · | 1.0 | 1.4 | 1.4 | · | 1.1 | 1.7 | 1.9 | · | 2.6 | 3.1 | 2.7 | · | 2.2 | |
| P / Cash Flow | · | · | · | · | · | 29.6 | · | · | · | 58.2 | · | · | · | 11.8 | · | · | |
| P / FCF | · | · | · | · | · | -16.1 | · | · | · | 59.0 | · | · | · | 11.9 | · | · | |
| Earnings Yield | -30.6% | 8.8% | · | 7.8% | 8.1% | 8.3% | · | 11.8% | 9.8% | 9.5% | · | 8.3% | 7.7% | 8.0% | · | 9.9% |
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 | $51M | $45M | $61M | $47M | $26M |
| 营业利润率 % | 11.2% | 20.0% | 23.6% | 23.7% | 11.7% |
| 净收入 | $4M | $5M | $12M | $15M | $3M |
| 稀释后每股收益 (EPS) | $0.10 | $0.14 | $0.33 | $0.42 | $0.08 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.2 | 2.3 | 1.8 | 1.5 | 1.6 |
| 速动比率 | 1.4 | 1.6 | 1.0 | 0.8 | 1.1 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-2M | $8M | $13M | $6M | $-4M |
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。
机构持有人 (13F) 40 家申报者 · $15.2M 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 |
|---|---|---|---|---|
| 3 (-4 与上一季度对比) | 5 (-2 与上一季度对比) | 8 (+3 与上一季度对比) | 9 (-5 与上一季度对比) | -814K |
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 38 位内幕人士 · 16 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 |
|---|---|---|---|---|---|---|
| Ross Dove | CEO | 2025年3月25日 F | 2321917 | 0 | 0 | $0 |
| Jonathan Steven Reich | Co-CEO | 2013年7月26日 J | 1621000 | 0 | 0 | $0 |
| Adam Marc Reich | Co-CEO | 2013年7月26日 J | 1621000 | 0 | 0 | $0 |
| Brian J. Cobb | CFO | 2025年3月25日 F | 225353 | 0 | 0 | $0 |
| Scott Allen West | CFO | 2020年3月18日 P | 407360 | 0 | 0 | $0 |
| Stephen Wentraub | CFO, EVP and Secretary | 2006年8月1日 A | — | 0 | 0 | $0 |
| Thomas Van Ludwig | President, NLEX | 2026年5月14日 M | 222608 | 0 | 0 | $0 |
| David Van Ludwig | President of subsidiary | 2024年11月19日 S | 1029304 | 0 | 0 | $0 |
| Kirk Dove | President and COO | 2018年11月8日 A | 1093200 | 0 | 0 | $0 |
| James Edward Sklar | EVP, Gen Counsel & Secretary | 2026年5月1日 S | 257391 | 0 | 8 | $-46975 |
| Kenneth William Mann | Snr Managing Director, EP | 2016年12月9日 A | 131967 | 0 | 0 | $0 |
| Gary Hilton Taylor | Director of Taxation | 2009年12月31日 S | 0 | 0 | 0 | $0 |
| Catherine Anne Moran | Corporate Controller | 2006年8月1日 A | 85 | 0 | 0 | $0 |
| David B Silverman | Senior VP and General Counsel | 2004年7月20日 A | — | 0 | 0 | $0 |
| Kenneth L Hilton | Exec VP, Sales and Marketing | 2003年12月20日 A | 1000 | 0 | 0 | $0 |
| James G Ducay | Exec VP & Chief Operating Ofcr | 2003年12月20日 A | — | 0 | 0 | $0 |
| Kelly S Sharpe | 董事 | 2026年3月5日 A | 95800 | 0 | 0 | $0 |
| Barbara A Sinsley | 董事 | 2026年3月5日 A | 101300 | 0 | 0 | $0 |
| Michael Hexner | 董事 | 2026年3月5日 A | 272104 | 0 | 0 | $0 |
| Samuel L Shimer | 董事 | 2026年3月5日 A | 352500 | 0 | 0 | $0 |
| William L Burnham | 董事 | 2026年3月5日 A | 70000 | 0 | 0 | $0 |
| Shirley Cho | 董事 | 2023年3月31日 A | 30000 | 0 | 0 | $0 |
| James Brendan Ryan | 董事 | 2021年3月31日 A | 110000 | 0 | 0 | $0 |
| Emmett Demoss | 董事 | 2020年3月31日 A | 30000 | 0 | 0 | $0 |
| Morris Perlis | 董事 | 2020年3月31日 A | 287000 | 0 | 0 | $0 |
| David Turock | 董事 | 2016年3月31日 A | — | 0 | 0 | $0 |
| Hal B Heaton | 董事 | 2016年3月31日 A | 41750 | 0 | 0 | $0 |
| Henry Y L Toh | 董事 | 2016年3月31日 A | 40000 | 0 | 0 | $0 |
| Frank J Tanki | 董事 | 2004年8月10日 A | — | 0 | 0 | $0 |
| James J Meenan | 董事 | 2004年8月10日 A | — | 0 | 0 | $0 |
| William H Lomicka | 董事 | 2004年8月10日 A | — | 0 | 0 | $0 |
| Albert Reichmann | 董事 | 2004年1月2日 A | — | 0 | 0 | $0 |
| Allan C Silber | 10% 所有者 | 2021年9月2日 S | 3198296 | 0 | 0 | $0 |
| COUNSEL COMMUNICATIONS LLC | 10% 所有者 | 2008年6月18日 J | 16797006 | 0 | 0 | $0 |
| COUNSEL CORP US | 10% 所有者 | 2006年12月29日 S | 0 | 0 | 0 | $0 |
| COUNSEL CORP | 10% 所有者 | 2004年10月14日 P | 17517269 | 0 | 0 | $0 |
| Bruce Kenneth Hounsell | — | 2026年8月17日 P | 10000 | 1 | 0 | $11400 |
| Nicholas Kirk Dove | — | 2026年8月17日 P | 186000 | 2 | 0 | $97720 |
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 17 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 |
|---|---|---|---|---|---|
| Allan Silber (2), Anglian Holdings, LLC (2) ×5 申报 | 2023年3月20日 | — | 初始申报 | 被动投资 | SEC |
| Ross Dove (2), Kirk Dove (2), Dove Family Trust (2) | 2016年5月26日 | — | 初始申报 | 被动投资 | SEC |
| Allan C. Silber, Anglian Holdings, LLC | 2015年6月9日 | — | 初始申报 | 被动投资 | SEC |
| COUNSEL COMMUNICATIONS, LLC, COUNSEL LLC, COUNSEL CAPITAL CORPORATION, COUNSEL CORPORATION | 2011年3月25日 | — | 初始申报 | — | SEC |
| Jonathan Steven Reich | 2010年12月22日 | — | 初始申报 | — | SEC |
| Adam Marc Reich | 2010年12月22日 | — | 初始申报 | — | SEC |
| COUNSEL COMMUNICATIONS LLC, COUNSEL LLC, COUNSEL CAPITAL CORPORATION, COUNSEL CORPORATION (US), COUNSELCARE LTD, COUNSEL CORPORATION ×2 申报 | 2007年1月22日 | — | 初始申报 | — | SEC |
| Acceris Communications Inc. (f/k/a I-Link Incorporated) ×2 申报 | 2004年7月1日 | — | 初始申报 | — | SEC |
| I-Link Incorporated (2) | 2003年5月20日 | — | 初始申报 | 并购/出售 | SEC |
| COUNSEL SPRINGWELL COMMUNICATIONS LLC (2), COUNSEL LLC (2), COUNSEL CORPORATION (2), COUNSEL CAPITAL CORPORATION (2), ALLAN C. SILBER (2) | 2001年11月14日 | — | 初始申报 | 董事会活动 | SEC |
| COUNSEL COMMUNICATIONS LLC (2), COUNSEL CORPORATION (2), COUNSEL CAPITAL CORPORATION (2), ALLAN C. SILBER (2) | 2001年5月2日 | — | 初始申报 | 董事会活动 | SEC |
| 未披露的报告人, 未披露的报告人, 未披露的报告人 | 2001年3月21日 | — | 初始申报 | 被动投资 | SEC |
| COUNSEL COMMUNICATIONS, LLC (2), COUNSEL CORPORATION (2), COUNSEL CAPITAL CORPORATION (2), ALLAN C. SILBER (2) | 2001年3月13日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人 | 2001年1月25日 | — | 初始申报 | — | SEC |
| 2001年1月19日 | — | 初始申报 | — | 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 5 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。