IPM Intelligent Protection Management Corp. - Common Stock
$1.92
价格 · 五月 19, 2026
截至...的财报数据 五月 12, 2026
52周区间
$1–$3
32% of range
分析师评级
BUY
5 analysts
目标价
$6
+239% upside
P/E (TTM)
-11.5
ROE
-10.3%
净利润率
-8.3%
IPM 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$1.92
市值
$16M
P/E (TTM)
-11.5
每股收益 (TTM)
$-0.15
营收 (TTM)
$24M
股息收益率
—
ROE
-10.3%
负债/权益
—
52周区间
$1 – $3
IPM 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
$24M
2016-12-31
→
2025-12-31
EPS
$-0.15
2018-12-31
→
2025-12-31
自由现金流
$796.6K
2017-12-31
→
2025-12-31
利润率
-8.3%
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
IPM
同行中位数
P/E (TTM)
-11.5
180.0
P/S (TTM) (市销率 (TTM))
0.7
0.5
P/B (市净率)
0.9
1.2
Price / FCF (股价/自由现金流)
19.6
—
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
IPM
同行中位数
Operating Margin (营业利润率)
-20.0%
—
Net Profit Margin (净利润率)
-8.3%
-11.6%
ROA
-9.3%
-23.9%
ROE
-10.3%
-49.0%
ROIC
-11.8%
—
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
IPM
同行中位数
Current Ratio (流动比率)
1.6
1.3
Quick Ratio (速动比率)
1.0
—
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
IPM
同行中位数
Revenue YoY (营收同比增长)
2050.0%
—
Revenue CAGR 3Y (营收3年复合年增长率)
29.0%
—
Revenue CAGR 5Y (营收5年复合年增长率)
13.0%
—
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
IPM
同行中位数
IPM 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
5 位分析师
- 强烈买入 1 20.0%
- 买入 3 60.0%
- 持有 1 20.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
1 位分析师 · 2026-05-16
最低
$6.50
最高
$6.50
中位数目标
$6.50
+238.5%
平均目标
$6.50
+238.5%
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
-0.05%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.04 | $0.02 | -0.06% |
| 2025年12月31日 | $-0.03 | $-0.06 | 0.03% |
| 2025年9月30日 | $-0.04 | $-0.07 | 0.03% |
| 2025年6月30日 | $-0.08 | $-0.09 | 0.01% |
| 2025年3月31日 | $0.06 | $-0.08 | 0.14% |
| 2024年12月31日 | $-0.60 | $-0.16 | -0.44% |
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 |
|---|---|---|---|---|---|---|
| IPM | $16M | -11.5 | 2050.0% | -8.3% | -10.3% | — |
| GIFT | $36M | -3.1 | -6.5% | -12.6% | -47.8% | 18.6% |
| PSQH | — | -1.3 | 81.1% | — | — | — |
| SST | — | -0.5 | -22.6% | — | — | — |
| AEHL | — | — | — | — | — | — |
| SLE | — | — | -29.9% | — | — | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $24M | $1M | $962.0K | $11M | $13M | $13M | $15M | $20M | $25M | $21M | |
| Cost of Revenue | $11M | $262.9K | $284.9K | $3M | $37M | $3M | $3M | $4M | $5M | $5M | |
| R&D Expense | · | $215.5K | $210.2K | $6M | $5M | $5M | $7M | $7M | $9M | $9M | |
| SG&A Expense | $11M | $5M | $4M | $4M | $3M | $3M | $6M | $8M | $9M | $4M | |
| Operating Expenses | $28M | $6M | $5M | $15M | $13M | $12M | $24M | $293.4K | $31M | $23M | |
| Operating Income | $-5M | $-5M | $-4M | $-4M | $519.5K | $1M | $-9M | $451.1K | $-6M | $-2M | |
| Other Non-op | · | · | $343.0K | · | · | $-56.0K | · | · | · | · | |
| Pretax Income | $-4M | $-4M | $-3M | $-4M | $1M | $1M | $-9M | $-2M | $-6M | $-1M | |
| Income Tax | $-2M | $-137.6K | $-27.9K | $-171.7K | $10.0K | $387 | $-141.6K | $3.0K | $229.0K | · | |
| Net Income | $-2M | $-8M | $-1M | $-3M | $1M | $1M | $-8M | $-4M | $-6M | $-1M | |
| EPS (Basic) | $-0.15 | $-0.91 | $-0.12 | $-0.35 | $0.17 | $0.20 | $-1.22 | $-0.56 | · | · | |
| EPS (Diluted) | $-0.15 | $-0.91 | $-0.12 | $-0.35 | $0.17 | $0.20 | $-1.22 | $-0.56 | · | · | |
| Shares (Basic) | 13,146,786 | 9,227,197 | 9,222,206 | 9,638,567 | 7,766,111 | 6,884,690 | 6,873,652 | · | · | · | |
| Shares (Diluted) | 13,146,786 | 9,227,197 | 9,222,206 | 9,638,567 | 7,809,132 | 6,887,808 | 6,873,652 | · | · | · | |
| EBITDA | $-4M | $-5M | $-2M | $-4M | $519.5K | $1M | $-9M | $-1M | $-6M | · |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $11M | $14M | $15M | $22M | $6M | $3M | $7M | $4M | $4M | |
| Receivables | $2M | · | $92.7K | $122.3K | $153.4K | $71.4K | $130.7K | $326.8K | $479.1K | $958.7K | |
| Prepaid Expense | $1M | $462.4K | $744.5K | $543.2K | $239.3K | $236.7K | $167.4K | $269.7K | $228.3K | $1M | |
| Current Assets | $11M | $11M | $15M | $15M | $22M | $6M | $4M | $7M | $5M | $6M | |
| PP&E (Net) | $550.6K | · | · | · | $69.6K | $255.8K | $620.1K | $577.9K | $622.7K | $793.3K | |
| PP&E (Gross) | $1M | · | · | · | $4M | $4M | $7M | $7M | $6M | $6M | |
| Accum. Depreciation | $606.5K | · | · | · | $4M | $4M | $6M | $6M | $6M | $5M | |
| Goodwill | $5M | · | $6M | $6M | $6M | $6M | $6M | $13M | $13M | $14M | |
| Intangibles | $8M | $2M | $3M | $4M | $196.5K | $381.2K | $627.9K | $884.2K | $4M | $6M | |
| Other Non-current Assets | $602.7K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $86.9K | $116.8K | $149.5K | · | |
| Total Assets | $26M | $16M | $24M | $25M | $29M | $14M | $12M | $24M | $23M | $28M | |
| Accounts Payable | $2M | $380.3K | $99.3K | $1M | $1M | $742.1K | $1M | $3M | $2M | $2M | |
| Accrued Liabilities | · | · | · | $225.2K | $344.4K | $254.1K | $434.7K | $737.9K | $405.6K | $472.4K | |
| Current Liabilities | $7M | $4M | $3M | $4M | $4M | $4M | $3M | $9M | $5M | $5M | |
| Capital Leases | $387.9K | · | · | $77.0K | $159.2K | · | $583.1K | $117.6K | · | · | |
| Deferred Tax | $148.9K | $429.0K | $614.0K | $716.9K | · | · | · | · | · | $1M | |
| Total Liabilities | $8M | $4M | $4M | $4M | $4M | $4M | $4M | $9M | $5M | $7M | |
| Long-term Debt | · | · | · | · | · | $506.5K | · | · | · | · | |
| Total Debt | · | · | · | $77.0K | · | $506.5K | · | · | · | · | |
| Common Stock | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $6.9K | $6.9K | $6.9K | $6.9K | $6.7K | |
| Paid-in Capital | $45M | $36M | $36M | $36M | $36M | $22M | $21M | $20M | $18M | $16M | |
| Retained Earnings | $-25M | $-23M | $-15M | $-14M | $-10M | $-12M | $-13M | $-5M | $-923.1K | $5M | |
| Treasury Stock | $2M | $1M | $1M | $1M | $194.2K | $10.9K | $2.0K | · | · | · | |
| Stockholders' Equity | $18M | $12M | $20M | $21M | $25M | $10M | $8M | $15M | $17M | $21M | |
| Liabilities + Equity | $26M | $16M | $24M | $25M | $29M | $14M | $12M | $24M | $23M | $28M | |
| Shares Outstanding | 9,085,729 | 9,236,987 | 9,222,157 | 9,864,120 | 9,864,120 | 6,906,454 | 6,877,004 | 6,868,679 | 6,881,794 | 6,714,915 |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $467.6K | $821.7K | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $343.9K | $151.4K | $235.0K | $333.8K | $-35.7K | $243.2K | $829.0K | $2M | $2M | $353.1K | |
| Deferred Tax | $-2M | $-185.0K | $-102.9K | $-171.7K | · | · | · | · | · | · | |
| Amort. of Intangibles | $2M | $821.7K | $822.3K | $601.3K | $184.7K | $246.7K | $256.3K | $2M | $2M | $834.5K | |
| Other Non-cash | $5M | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $1M | $-3M | $-1M | $-3M | $1M | $1M | $-4M | $3M | $-730.8K | $-406.7K | |
| CapEx | $280.1K | · | · | $242.3K | · | · | $391.2K | $342.7K | $294.2K | $345.1K | |
| Investing Cash Flow | $-4M | · | $-85.0K | $-3M | $858.8K | $225.4K | $1M | $-342.7K | $-219.2K | $-2M | |
| Stock Issued | · | · | · | · | $14M | · | · | $28.2K | $1M | · | |
| Stock Repurchased | · | · | $7.2K | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | $14M | · | · | $28.2K | · | · | |
| Dividends Paid | · | · | · | $65.0K | · | · | · | · | · | · | |
| Financing Cash Flow | $1M | $39.8K | $-7.2K | $-997.9K | $14M | $497.7K | $-2.0K | $28.2K | $924.4K | $-22.7K | |
| Net Change in Cash | · | · | · | $-7M | $16M | $2M | $-3M | $2M | $-25.5K | $-3M | |
| Taxes Paid | $52.6K | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $796.6K | · | · | · | · | · | $-5M | $2M | $-1M | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -20.0% | -466.3% | -18.9% | -33.3% | 3.9% | 9.7% | -56.4% | -5.1% | -22.8% | · | |
| Net Margin | -8.3% | -767.2% | -9.7% | -31.1% | 10.0% | 10.7% | -54.8% | -14.4% | -23.7% | · | |
| Pretax Margin | -18.1% | -401.2% | -9.9% | -32.6% | 10.1% | 10.7% | -59.4% | -14.4% | -22.8% | · | |
| EBITDA Margin | -18.0% | -466.3% | -18.9% | -33.3% | 3.9% | 9.7% | -56.4% | -5.1% | -22.8% | · | |
| ROA | -9.3% | -42.4% | -4.3% | -12.6% | 6.2% | 10.6% | -45.7% | -16.1% | -23.4% | · | |
| ROE | -10.3% | -57.7% | -5.3% | -15.9% | 6.7% | 14.4% | -69.5% | -24.8% | -30.8% | · | |
| ROIC | -11.8% | -41.7% | -10.1% | -16.6% | 2.1% | 12.0% | -103.6% | -8.8% | -33.8% | · |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 3.2 | 4.7 | 4.2 | 6.0 | 1.6 | 1.1 | 0.8 | 0.9 | · | |
| Quick Ratio | 1.0 | 3.0 | 4.4 | 4.1 | 5.9 | 1.6 | 1.0 | 0.8 | 0.9 | · | |
| Debt / Equity | · | · | · | 0.0 | · | 0.1 | · | · | · | · | |
| LT Debt / Equity | · | · | · | 0.0 | · | 0.0 | · | · | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 0.1 | 0.4 | 0.4 | 0.6 | 1.0 | 0.8 | 1.1 | 1.0 | · | |
| Receivables Turnover | 29.5 | · | 102.1 | 79.7 | 118.1 | 127.0 | 66.8 | 65.4 | 34.6 | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2050.0% | 14.2% | -91.2% | -17.2% | 3.4% | · | · | · | · | · | |
| Revenue CAGR 3Y | 29.0% | -56.4% | -57.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -15.0% | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -3.4% | · | · | · | · | · |
估值 (TTM) 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $24M | $1M | $962.0K | $11M | $13M | $13M | $15M | $20M | $25M | $21M | |
| Net Income TTM | $-2M | $-8M | $-1M | $-3M | $1M | $1M | $-8M | $-4M | $-6M | $-1M | |
| Market Cap | $16M | $18M | $22M | $12M | $28M | $10M | $8M | $31M | $50M | · | |
| Enterprise Value | · | · | · | $-2M | · | $5M | · | · | · | · | |
| P/E | -11.5 | -2.2 | -19.5 | -3.8 | 16.7 | 7.3 | -1.0 | -8.0 | · | · | |
| P/S | 0.7 | 16.7 | 22.4 | 1.1 | 2.1 | 0.8 | 0.5 | 1.5 | 2.0 | · | |
| P/B | 0.9 | 1.5 | 1.1 | 0.6 | 1.1 | 1.0 | 1.0 | 2.0 | 2.9 | · | |
| P / Tangible Book | 2.6 | 2.5 | 1.9 | 1.1 | 1.5 | 3.2 | · | · | · | · | |
| P / Cash Flow | 14.5 | -6.1 | -20.0 | -4.1 | 22.1 | 7.0 | -1.8 | 11.3 | -68.0 | · | |
| P / FCF | 19.6 | · | · | · | · | · | -1.7 | 12.9 | -48.5 | · | |
| EV / EBITDA | · | · | · | 0.7 | · | 4.0 | · | · | · | · | |
| EV / Revenue | · | · | · | -0.2 | · | 0.4 | · | · | · | · | |
| Dividend Yield | · | · | · | 0.53% | · | · | · | · | · | · | |
| Earnings Yield | -8.7% | -45.7% | -5.1% | -26.5% | 6.0% | 13.7% | -102.5% | -12.4% | · | · | |
| Payout Ratio | · | · | · | -1.9% | · | · | · | · | · | · | |
| Annual Payout | · | · | · | $65.0K | · | · | · | · | · | · |
损益表 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 | $6M | $6M | $6M | $6M | $6M | $279.9K | $275.4K | $271.4K | $271.6K | $-7M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Cost of Revenue | $3M | $3M | $3M | $3M | $2M | $71.9K | $56.3K | $73.0K | $61.6K | $-2M | $826.7K | $774.0K | $802.5K | $734.6K | $775.3K | $661.5K | |
| R&D Expense | · | · | · | · | $765.4K | · | $1M | $1M | $265.8K | $-3M | $1M | $1M | $1M | $1M | $1M | $2M | |
| SG&A Expense | $3M | $3M | $3M | $2M | $3M | $2M | $1M | $786.4K | $743.6K | $903.3K | $926.7K | $1M | $1M | $1M | $1M | $1M | |
| Operating Expenses | $7M | $7M | $8M | $7M | $7M | $2M | $2M | $1M | $1M | $-5M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Operating Income | $-768.2K | $-819.8K | $-1M | $-1M | $-1M | $-2M | $-1M | $-1M | $-1M | $-2M | $-389.4K | $-277.7K | $-909.0K | $-801.7K | $-1M | $-1M | |
| Pretax Income | $-684.8K | $-720.9K | $-1M | $-978.0K | $-1M | $-1M | $-1M | $-760.6K | $-853.0K | $-2M | $-219.5K | $236.7K | $-787.9K | $-696.4K | $-1M | $-1M | |
| Income Tax | $-24.6K | $-88.9K | $-249.8K | $72.0K | $-2M | $-49.4K | $-22.0K | $532.5K | $-598.7K | $-41.5K | $-37.9K | $101.1K | $-49.6K | $-202.2K | $9.7K | · | |
| Net Income | $-660.2K | $-632.0K | $-1M | $-1M | $808.5K | $-5M | $-2M | $-934.2K | $-492.3K | $-283.1K | $-181.6K | $135.6K | $-738.3K | $-494.2K | $-1M | $-1M | |
| EPS (Basic) | $-0.05 | $-0.05 | $-0.08 | $-0.08 | $0.06 | $-0.60 | $-0.16 | $-0.10 | $-0.05 | $-0.03 | $-0.02 | $0.01 | $-0.08 | $-0.04 | $-0.11 | $-0.12 | |
| EPS (Diluted) | $-0.05 | $-0.05 | $-0.08 | $-0.08 | $0.06 | $-0.60 | $-0.16 | $-0.10 | $-0.05 | $-0.03 | $-0.02 | $0.01 | $-0.08 | $-0.04 | $-0.11 | $-0.12 | |
| Shares (Basic) | 13,071,393 | -26,356,220 | 13,108,805 | 13,201,658 | 13,192,543 | -18,444,424 | 9,227,307 | 9,222,157 | 9,222,157 | -18,444,464 | 9,222,157 | 9,222,157 | 9,222,356 | -19,687,355 | 9,722,157 | 9,771,608 | |
| Shares (Diluted) | 13,071,393 | -26,356,220 | 13,108,805 | 13,201,658 | 13,192,543 | -18,444,424 | 9,227,307 | 9,222,157 | 9,222,157 | -18,444,464 | 9,222,157 | 9,222,157 | 9,222,356 | -19,687,355 | 9,722,157 | 9,771,608 | |
| EBITDA | $-768.2K | · | $-1M | $-1M | $-1M | · | $-2M | $-1M | $-762.2K | · | $-389.4K | $-277.7K | $-909.0K | · | $-1M | $-1M |
资产负债表 25
| 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 | $6M | $6M | $7M | $7M | $10M | $11M | $12M | $13M | $13M | $14M | $14M | $14M | $14M | $15M | $15M | $17M | |
| Receivables | $2M | $2M | $1M | $2M | $2M | · | $114.9K | $92.8K | $95.4K | · | $143.2K | $126.7K | $107.1K | $122.3K | $120.3K | $106.8K | |
| Prepaid Expense | $2M | $1M | $2M | $2M | $2M | $462.4K | $868.4K | $721.6K | $795.9K | $744.5K | $822.6K | $789.1K | $422.7K | $543.2K | $308.1K | $359.9K | |
| Current Assets | $12M | $11M | $12M | $13M | $15M | $11M | $13M | $14M | $14M | $15M | $15M | $15M | $14M | $15M | $16M | $17M | |
| PP&E (Net) | $507.7K | $550.6K | $638.0K | $790.7K | $632.1K | · | · | · | · | · | · | · | · | · | $4.3K | $17.7K | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $877.0K | · | · | · | · | · | · | · | · | · | $3M | $3M | |
| Accum. Depreciation | $719.6K | $606.5K | $519.1K | $366.4K | $244.9K | · | · | · | · | · | · | · | · | · | $3M | $2M | |
| Goodwill | $5M | $5M | $5M | $6M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | $6M | $6M | $6M | $6M | |
| Intangibles | $7M | $8M | $8M | $9M | $9M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Other Non-current Assets | $552.8K | $602.7K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | $13.9K | |
| Total Assets | $30M | $26M | $27M | $30M | $31M | $16M | $22M | $22M | $23M | $24M | $24M | $24M | $24M | $25M | $26M | $28M | |
| Accounts Payable | $2M | $2M | $2M | $2M | $2M | $380.3K | $1M | $812.2K | $711.6K | $99.3K | $680.2K | $679.1K | $802.4K | $1M | $985.1K | $1M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | $65.5K | $211.2K | $124.9K | · | $193.4K | $182.4K | |
| Current Liabilities | $8M | $7M | $8M | $9M | $9M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $4M | |
| Capital Leases | $4M | $387.9K | $564.6K | $710.9K | $879.1K | · | $13.7K | $34.1K | · | · | $20.8K | · | · | $77.0K | · | · | |
| Deferred Tax | $121.8K | $148.9K | $257.0K | $506.7K | $418.4K | $429.0K | $511.9K | $542.5K | $483.0K | $614.0K | $698.7K | $732.7K | $661.9K | $716.9K | · | · | |
| Total Liabilities | $12M | $8M | $8M | $10M | $10M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $35.0K | $56.0K | · | $97.7K | $118.3K | |
| Common Stock | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | $9.9K | |
| Paid-in Capital | $45M | $45M | $45M | $45M | · | $36M | $36M | $36M | $36M | · | · | $36M | $36M | · | $36M | $36M | |
| Retained Earnings | $-26M | $-25M | $-25M | $-24M | $-23M | $-23M | $-18M | $-16M | $-15M | $-15M | $-15M | $-14M | $-15M | $-14M | $-13M | $-12M | |
| Treasury Stock | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $766.5K | $407.4K | |
| Stockholders' Equity | $17M | $18M | $19M | $20M | $21M | $12M | $17M | $19M | $20M | $20M | $20M | $20M | $20M | $21M | $22M | $23M | |
| Liabilities + Equity | $30M | $26M | $27M | $30M | $31M | $16M | $22M | $22M | $23M | $24M | $24M | $24M | $24M | $25M | $26M | $28M | |
| Shares Outstanding | 9,035,729 | 9,085,729 | 9,085,729 | 9,132,387 | 9,236,987 | 9,236,987 | 9,236,987 | 9,222,157 | 9,222,157 | 9,222,157 | 9,222,157 | 9,222,157 | 9,222,157 | 9,227,349 | 9,515,068 | 9,722,157 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $475.5K | $559.3K | $624.5K | $673.7K | $684.0K | $204.9K | $205.6K | $205.6K | $205.6K | · | · | · | · | · | $13.4K | $21.8K | |
| Stock-based Comp | $23.6K | $54.5K | $43.9K | $77.8K | $167.6K | $27.3K | $32.6K | $32.2K | $59.3K | $65.3K | $57.4K | $57.2K | $55.1K | $62.5K | $59.7K | $59.1K | |
| Deferred Tax | $-27.1K | $-15.4K | $-349.6K | $88.3K | $-2M | $-170.9K | $53.2K | $113.7K | $-117.9K | $-84.6K | · | · | $-49.6K | · | · | · | |
| Amort. of Intangibles | $362.4K | $471.9K | $471.9K | $552.1K | $578.1K | $204.9K | $205.6K | $205.6K | $205.6K | $205.6K | $205.6K | $205.6K | $205.6K | $262.0K | $206.7K | $86.4K | |
| Operating Cash Flow | $-195.7K | $87.6K | $133.0K | $-888.7K | $2M | $-1M | $-779.7K | $-251.3K | $-520.8K | $-99.0K | $16.1K | $-193.8K | $-803.0K | $-333.0K | $-979.7K | $-411.0K | |
| CapEx | $70.2K | $0 | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-70.2K | $0 | $0 | $-280.1K | $-4M | · | · | · | · | $0 | $0 | · | · | $0 | $-13.4K | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $2.0K | · | · | · | · | · | |
| Financing Cash Flow | $-83.5K | $0 | $-88.2K | $-212.8K | $1M | $0 | · | · | · | $0 | $0 | $0 | $-7.2K | $-425.6K | $-359.2K | · | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | · | · | $-810.2K | · | $-1M | $-4M | |
| Taxes Paid | · | · | · | · | · | · | $0 | $9.5K | $50 | · | $5.0K | · | · | · | · | · | |
| Free Cash Flow | $-265.9K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | -12.1% | · | -23.0% | -19.7% | -24.2% | · | -79.5% | -52.8% | -29.3% | · | -14.1% | -9.4% | -35.4% | · | -40.4% | -41.0% | |
| Net Margin | -10.4% | · | -17.4% | -18.4% | 14.6% | · | -71.2% | -42.0% | -18.9% | · | -6.6% | 4.6% | -28.8% | · | -40.0% | -42.7% | |
| Pretax Margin | -10.8% | · | -21.4% | -17.1% | -22.7% | · | -72.1% | -39.7% | -23.5% | · | -7.9% | 8.0% | -30.7% | · | -39.7% | -42.5% | |
| EBITDA Margin | -12.1% | · | -23.0% | -19.7% | -24.2% | · | -79.5% | -52.8% | -29.3% | · | -14.1% | -9.4% | -35.4% | · | -39.9% | -40.2% | |
| ROA | -2.2% | · | -4.4% | -4.0% | 3.0% | · | -6.6% | -4.0% | -2.1% | · | -0.72% | 0.52% | -2.9% | · | -4.7% | -5.3% | |
| ROE | -3.4% | · | -6.0% | -5.4% | 4.0% | · | -8.0% | -4.8% | -2.5% | · | -0.86% | 0.62% | -3.3% | · | -5.8% | -6.5% | |
| ROIC | -4.2% | · | -6.2% | -6.1% | 4.1% | · | -9.6% | -6.6% | -3.1% | · | -1.6% | · | -4.8% | · | · | · |
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 | 1.5 | · | 1.6 | 1.5 | 1.7 | · | 3.5 | 4.4 | 5.1 | · | 4.9 | 4.7 | 4.4 | · | 4.6 | 4.9 | |
| Quick Ratio | 1.0 | · | 1.1 | 1.1 | 1.4 | · | 3.2 | 4.2 | 4.8 | · | 4.6 | 4.4 | 4.3 | · | 4.5 | 4.8 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 |
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 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 2.9 | · | 8.0 | 4.6 | 4.9 | · | 16.4 | 20.3 | 25.7 | · | 21.0 | 25.3 | 23.7 | · | 22.1 | 33.3 |
估值 (TTM) 13
| 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 | $24M | · | $18M | $12M | $6M | · | $4M | $6M | $9M | · | $11M | $11M | $11M | · | $12M | $12M | |
| Net Income TTM | $-2M | · | $-3M | $-3M | $-2M | · | $-3M | $-1M | $-1M | · | $-2M | $-3M | $-4M | · | $-3M | $-1M | |
| Market Cap | $14M | · | $18M | $17M | $16M | · | $30M | $37M | $28M | · | $17M | $17M | $20M | · | $14M | $19M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | $4M | $6M | · | $-1M | $3M | |
| P/E | -10.2 | · | -7.7 | -6.8 | -7.0 | · | -9.8 | -25.1 | -22.0 | · | -9.1 | -6.2 | -5.5 | · | -4.2 | -15.2 | |
| P/S | 0.6 | · | 1.0 | 1.5 | 2.5 | · | 8.3 | 5.9 | 3.3 | · | 1.5 | 1.6 | 1.8 | · | 1.2 | 1.6 | |
| P/B | 0.8 | · | 1.0 | 0.9 | 0.8 | · | 1.7 | 2.0 | 1.4 | · | 0.8 | 0.8 | 1.0 | · | 0.7 | 0.8 | |
| P / Tangible Book | 2.5 | · | 3.3 | 3.0 | 2.5 | · | 3.3 | 3.6 | 2.6 | · | 1.5 | 1.6 | 1.8 | · | 1.2 | 1.5 | |
| P / Cash Flow | -70.6 | · | · | · | 9.2 | · | · | · | -54.5 | · | · | · | -24.5 | · | · | · | |
| P / FCF | -52.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | -13.1 | -6.3 | · | 1.0 | -2.4 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.5 | · | -0.1 | 0.2 | |
| Earnings Yield | -9.8% | · | -13.1% | -14.8% | -14.4% | · | -10.2% | -4.0% | -4.5% | · | -11.1% | -16.0% | -18.3% | · | -23.8% | -6.6% |
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 | $24M | $1M | $962.0K | $11M | $13M |
| 营业利润率 % | -20.0% | -466.3% | -18.9% | -33.3% | 3.9% |
| 净收入 | $-2M | $-8M | $-1M | $-3M | $1M |
| 稀释后每股收益 (EPS) | $-0.15 | $-0.91 | $-0.12 | $-0.35 | $0.17 |
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 | — | — | — | 0.0 | — |
| 流动比率 | 1.6 | 3.2 | 4.7 | 4.2 | 6.0 |
| 速动比率 | 1.0 | 3.0 | 4.4 | 4.1 | 5.9 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $796.6K | — | — | — | — |
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。