KIDS OrthoPediatrics Corp. - Common Stock
$18.37
价格 · 五月 20, 2026
截至...的财报数据 五月 1, 2026
52周区间
$14–$24
43% of range
分析师评级
BUY
15 analysts
目标价
$25
+34% upside
P/E (TTM)
-10.5
ROE
-11.3%
净利润率
-16.8%
KIDS 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$18.37
市值
$446M
P/E (TTM)
-10.5
每股收益 (TTM)
$-1.69
营收 (TTM)
$236M
股息收益率
—
ROE
-11.3%
负债/权益
0.3
52周区间
$14 – $24
KIDS 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
$236M
2016-12-31
→
2025-12-31
EPS
$-1.69
2019-12-31
→
2025-12-31
自由现金流
$-16M
2017-12-31
→
2025-12-31
利润率
-16.8%
2017-12-31
→
2025-12-31
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
KIDS
同行中位数
P/E (TTM)
-10.5
11.4
P/S (TTM) (市销率 (TTM))
1.9
1.8
P/B (市净率)
1.3
1.8
EV / EBITDA (企业价值 / EBITDA)
-26.9
—
Price / FCF (股价/自由现金流)
-27.9
—
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
KIDS
同行中位数
Gross Margin (毛利率)
73.0%
63.9%
Operating Margin (营业利润率)
-16.6%
—
Net Profit Margin (净利润率)
-16.8%
-29.0%
ROA
-8.1%
-14.2%
ROE
-11.3%
-23.3%
ROIC
-8.9%
—
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
KIDS
同行中位数
Debt / Equity (负债/股东权益比率)
0.3
1.8
Current Ratio (流动比率)
5.6
5.0
Quick Ratio (速动比率)
2.5
—
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
KIDS
同行中位数
Revenue YoY (营收同比增长)
15.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
24.6%
—
Revenue CAGR 5Y (营收5年复合年增长率)
27.2%
—
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
KIDS
同行中位数
KIDS 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
15 位分析师
- 强烈买入 4 26.7%
- 买入 9 60.0%
- 持有 2 13.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
9 位分析师 · 2026-05-15
中位数
$24.00
现在
$18.37
最低
$17.00
最高
$34.00
中位数目标
$24.00
+30.6%
平均目标
$24.67
+34.3%
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
-0.06%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.45 | $-0.48 | 0.03% |
| 2025年12月31日 | $-0.43 | $-0.34 | -0.09% |
| 2025年9月30日 | $-0.50 | $-0.26 | -0.24% |
| 2025年6月30日 | $-0.30 | $-0.31 | 0.01% |
| 2025年3月31日 | $-0.46 | $-0.46 | -0.00% |
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 |
|---|---|---|---|---|---|---|
| KIDS | $446M | -10.5 | 15.4% | -16.8% | -11.3% | 73.0% |
| STAA | $1.17B | -14.6 | -23.7% | -33.6% | -23.6% | 76.2% |
| AVNS | $522M | -7.2 | 1.9% | -10.4% | -9.1% | 50.5% |
| BVS | — | 22.5 | -0.91% | 4.0% | 13.7% | 68.3% |
| CERS | $396M | -25.8 | 16.1% | -6.7% | -26.0% | — |
| RXST | $430M | -11.0 | -3.9% | -29.0% | -14.0% | 76.6% |
| OSUR | $170M | -2.6 | -38.1% | -59.8% | -19.1% | 41.9% |
| SMTI | $209M | -5.4 | 19.0% | -36.4% | -165.7% | 92.7% |
| UTMD | $178M | 16.1 | -5.8% | 29.3% | 9.5% | 57.1% |
| EMBC | $825M | 8.7 | -3.8% | 8.8% | -13.8% | 62.6% |
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 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $236M | $205M | $149M | $122M | $98M | $71M | $73M | $58M | $46M | $37M | $31M | |
| Cost of Revenue | $64M | $56M | $37M | $32M | $25M | $16M | $18M | $15M | $11M | $11M | $9M | |
| Gross Profit | $173M | $149M | $111M | $91M | $73M | $55M | $55M | $43M | $34M | $26M | $22M | |
| R&D Expense | $9M | $11M | $11M | $8M | $6M | $5M | $6M | $5M | $3M | $2M | $2M | |
| SG&A Expense | $120M | $103M | $73M | $58M | $46M | $38M | $27M | $21M | $17M | $12M | $11M | |
| Operating Expenses | $212M | $184M | $138M | $116M | $91M | $82M | $64M | $52M | $41M | $32M | $28M | |
| Operating Income | $-39M | $-35M | $-27M | $-25M | $-18M | $-27M | $-9M | $-10M | $-6M | $-6M | $-7M | |
| Interest Expense | · | · | · | · | · | $3M | $4M | $2M | $2M | $1M | $1M | |
| Other Non-op | $6M | $-1M | $2M | $-2M | $1M | $20.0K | $-70.0K | $-217.0K | $30.0K | $1M | $-31.0K | |
| Pretax Income | $-39M | $-42M | $-21M | $-4M | $-17M | $-34M | $-13M | $-12M | $-9M | · | · | |
| Income Tax | $460.0K | $-4M | $-338.0K | $-5M | $-1M | $-723.0K | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-40M | $-38M | $-21M | $1M | $-16M | $-33M | $-14M | $-12M | $-9M | $-7M | $-8M | |
| EPS (Basic) | $-1.69 | $-1.64 | $-0.92 | $0.06 | $-0.84 | $-1.82 | $-0.94 | · | · | · | · | |
| EPS (Diluted) | $-1.69 | $-1.64 | $-0.92 | $0.06 | $-0.84 | $-1.82 | $-0.94 | · | · | · | · | |
| Shares (Basic) | 23,459,425 | 23,077,704 | 22,675,477 | 20,704,556 | 19,268,255 | 18,056,828 | 14,624,194 | · | · | · | · | |
| Shares (Diluted) | 23,459,425 | 23,077,704 | 22,675,477 | 20,947,727 | 19,268,255 | 18,056,828 | 14,624,194 | · | · | · | · | |
| EBITDA | $-18M | $-16M | $-9M | $-12M | $-7M | $-19M | $-4M | $-7M | $-4M | · | · |
资产负债表 30
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $20M | $44M | $31M | $9M | $8M | $29M | $71M | $61M | $43M | $2M | $4M | |
| Short-term Investments | $41M | $25M | $49M | $109M | $46M | $55M | $0 | · | · | · | · | |
| Receivables | $54M | $42M | $35M | $25M | $18M | $17M | $16M | $9M | $6M | $4M | · | |
| Inventory | $134M | $117M | $106M | $78M | $58M | $53M | $38M | $26M | · | · | · | |
| Prepaid Expense | $6M | $7M | $4M | $4M | $3M | $3M | $1M | $1M | $831.0K | $233.0K | · | |
| Current Assets | $256M | $237M | $226M | $227M | $134M | $158M | $128M | $97M | $70M | $21M | · | |
| PP&E (Net) | $50M | $51M | $41M | $34M | $29M | $27M | $21M | $13M | $10M | $9M | · | |
| PP&E (Gross) | $107M | $97M | $81M | $65M | $52M | $45M | $34M | $23M | $18M | $16M | · | |
| Accum. Depreciation | $58M | $46M | $40M | $31M | $23M | $18M | $13M | $10M | $8M | $7M | · | |
| Goodwill | $109M | $94M | $84M | $87M | $72M | $71M | $14M | $0 | · | · | · | |
| Intangibles | $65M | $64M | $69M | $65M | $55M | $50M | $14M | $2M | $2M | $1M | · | |
| Other Non-current Assets | $16M | $10M | $3M | $0 | · | · | · | · | · | · | · | |
| Total Assets | $509M | $473M | $439M | $428M | $304M | $320M | $182M | $112M | $82M | $31M | · | |
| Accounts Payable | $19M | $9M | $13M | $11M | $9M | $10M | $6M | $4M | $5M | $4M | · | |
| Short-term Debt | · | · | · | · | · | · | · | $0 | · | · | · | |
| Current Liabilities | $46M | $34M | $42M | $31M | $30M | $35M | $14M | $9M | $9M | $7M | · | |
| Capital Leases | $9M | $6M | $660.0K | · | · | · | $63.0K | · | · | · | · | |
| Deferred Tax | $4M | $3M | $5M | $6M | $5M | $6M | $0 | · | · | · | · | |
| Other Non-current Liabilities | $10M | $6M | $1M | $492.0K | $293.0K | $323.0K | $63.0K | $0 | · | · | · | |
| Total Liabilities | $162M | $119M | $62M | $49M | $79M | $86M | $40M | $30M | $35M | $25M | · | |
| Long-term Debt | $106M | $77M | $11M | $907.0K | $1M | $1M | $26M | $21M | $25M | $18M | · | |
| Total Debt | $102M | $74M | $10M | $907.0K | $1M | $1M | $26M | $21M | $25M | · | · | |
| Common Stock | $6.0K | $6.0K | $6.0K | $6.0K | $5.0K | $5.0K | $4.0K | $4.0K | $2.0K | $1.0K | · | |
| Paid-in Capital | $622M | $601M | $580M | $561M | $395M | $389M | $271M | $197M | $150M | $13M | · | |
| Retained Earnings | $-275M | $-236M | $-198M | $-177M | $-178M | $-162M | $-129M | $-115M | $-115M | $-78M | · | |
| Treasury Stock | · | · | · | · | · | · | $0 | · | · | · | · | |
| AOCI | $-523.0K | $-11M | $-6M | $-5M | $8M | $8M | $-3.0K | $-623.0K | $135.0K | $0 | · | |
| Stockholders' Equity | $347M | $355M | $377M | $379M | $225M | $235M | $142M | $82M | $47M | $-65M | $-54M | |
| Liabilities + Equity | $509M | $473M | $439M | $428M | $304M | $320M | $182M | $112M | $82M | $31M | · | |
| Shares Outstanding | 25,093,792 | 24,217,508 | 23,378,408 | 22,877,962 | 19,677,214 | 19,560,291 | 16,723,128 | 14,538,202 | 12,621,781 | 2,421,599 | 2,338,010 |
现金流 19
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $21M | $19M | $17M | $13M | $11M | $8M | $5M | $3M | $2M | $2M | $2M | |
| Stock-based Comp | $18M | $14M | $11M | $7M | $6M | $6M | $3M | $3M | $3M | $1M | $1M | |
| Deferred Tax | $-153.0K | $-5M | $-1M | $-5M | · | · | $0 | · | · | · | · | |
| Amort. of Intangibles | $8M | $8M | $7M | $6M | $5M | $3M | $887.0K | $378.0K | $246.0K | $35.0K | $6.0K | |
| Restructuring | $6M | $4M | $0 | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-4M | $-17M | $-34M | $-43M | $-13M | $208.0K | $-11M | $-10M | $-4M | · | · | |
| Operating Cash Flow | $-5M | $-27M | $-27M | $-22M | $-13M | $-19M | $-18M | $-16M | $-7M | $-1M | $-892.0K | |
| CapEx | $11M | $14M | $17M | $10M | $8M | $11M | $12M | $5M | $5M | $4M | $2M | |
| Investing Cash Flow | $-44M | $-13M | $42M | $-113M | $-7M | $-70M | $-62M | $-6M | $-7M | $-5M | $-2M | |
| Debt Issued | · | · | · | $31M | $0 | $0 | $30M | $0 | $8M | $4M | $0 | |
| Net Debt Issued | · | · | · | $31M | $0 | $0 | $30M | $-113.0K | $8M | · | · | |
| Stock Issued | · | $0 | $0 | $139M | $0 | $70M | $60M | $43M | $54M | $0 | $0 | |
| Net Stock Activity | · | $0 | $0 | $139M | $0 | $70M | $60M | $43M | $54M | · | · | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $6M | $0 | $0 | |
| Financing Cash Flow | $24M | $53M | $7M | $136M | $6.0K | $47M | $91M | $40M | $55M | $4M | $-98.0K | |
| Net Change in Cash | $-24M | $13M | $23M | $1M | $-21M | $-42M | $11M | $18M | $41M | $-2M | $-3M | |
| Taxes Paid | $171.0K | $592.0K | $321.0K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-16M | $-41M | $-44M | $-32M | $-21M | $-29M | $-30M | $-21M | $-12M | · | · | |
| Levered FCF | · | · | · | · | · | $-32M | $-33M | · | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | 72.6% | 74.8% | 74.1% | 74.9% | 77.4% | 75.3% | 74.2% | 75.5% | · | · | |
| Operating Margin | -16.6% | -17.1% | -18.0% | -20.8% | -18.4% | -37.6% | -12.5% | -16.6% | -14.2% | · | · | |
| Net Margin | -16.8% | -18.5% | -14.1% | 1.0% | -16.6% | -46.4% | -18.9% | -20.9% | -19.6% | · | · | |
| Pretax Margin | -16.6% | -20.5% | -14.3% | -3.0% | -17.7% | -47.4% | -17.5% | · | · | · | · | |
| EBITDA Margin | -7.7% | -7.8% | -6.3% | -10.1% | -7.5% | -26.4% | -6.1% | -11.6% | -8.9% | · | · | |
| ROA | -8.1% | -8.3% | -4.8% | 0.34% | -5.2% | -13.1% | -8.9% | -12.4% | -15.8% | · | · | |
| ROE | -11.3% | -10.4% | -5.6% | 0.33% | -7.3% | -13.9% | -12.0% | -19.7% | 100.3% | · | · | |
| ROIC | -8.9% | -7.4% | -6.8% | 2.3% | -7.4% | -11.1% | -5.4% | · | · | · | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.6 | 7.0 | 5.4 | 7.3 | 4.5 | 4.5 | 9.4 | 10.5 | 7.3 | · | · | |
| Quick Ratio | 2.5 | 3.3 | 2.8 | 4.6 | 2.4 | 2.9 | 6.4 | 7.6 | 5.1 | · | · | |
| Debt / Equity | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.5 | · | · | |
| LT Debt / Equity | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.5 | · | · | |
| Interest Coverage | · | · | · | · | · | -7.8 | -2.6 | -4.2 | -2.6 | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.8 | · | · | |
| Inventory Turnover | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.6 | · | · | · | · | |
| Receivables Turnover | 4.9 | 5.3 | 5.0 | 5.7 | 5.6 | 4.3 | 5.8 | 7.9 | 9.4 | · | · |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 15.4% | 37.6% | 21.6% | 24.7% | 38.0% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 24.6% | 27.8% | 27.9% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 27.2% | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $236M | $205M | $149M | $122M | $98M | $71M | $73M | $58M | $46M | · | · | |
| Net Income TTM | $-40M | $-38M | $-21M | $1M | $-16M | $-33M | $-14M | $-12M | $-9M | · | · | |
| Market Cap | $446M | $561M | $760M | $909M | $1.18B | $807M | $786M | $507M | $242M | · | · | |
| Enterprise Value | $486M | $566M | $690M | $792M | $1.13B | $724M | $741M | $468M | $225M | · | · | |
| P/E | -10.5 | -14.1 | -35.3 | 662.2 | -71.3 | -22.7 | -50.0 | · | · | · | · | |
| P/S | 1.9 | 2.7 | 5.1 | 7.4 | 12.0 | 11.4 | 10.8 | 8.8 | 5.3 | · | · | |
| P/B | 1.3 | 1.6 | 2.0 | 2.4 | 5.2 | 3.4 | 5.5 | 6.2 | 5.1 | · | · | |
| P / Tangible Book | 2.6 | 2.9 | 3.4 | 4.0 | 12.1 | 7.1 | · | · | · | · | · | |
| P / Cash Flow | -91.9 | -20.8 | -28.1 | -41.8 | -90.2 | -43.5 | -44.2 | -32.5 | -33.6 | · | · | |
| P / FCF | -27.9 | -13.6 | -17.3 | -28.6 | -55.6 | -27.8 | -26.6 | -24.3 | -19.5 | · | · | |
| EV / EBITDA | -26.9 | -35.6 | -73.6 | -64.4 | -153.2 | -38.6 | -168.2 | -70.2 | -55.3 | · | · | |
| EV / FCF | -30.5 | -13.7 | -15.7 | -24.9 | -53.2 | -24.9 | -25.1 | -22.4 | -18.1 | · | · | |
| EV / Revenue | 2.1 | 2.8 | 4.6 | 6.5 | 11.5 | 10.2 | 10.2 | 8.1 | 4.9 | · | · | |
| Dividend Yield | · | · | · | · | · | · | 0.00% | 0.00% | 2.5% | · | · | |
| Earnings Yield | -9.5% | -7.1% | -2.8% | 0.15% | -1.4% | -4.4% | -2.0% | · | · | · | · | |
| Payout Ratio | · | · | · | · | · | · | 0.00% | 0.00% | -66.8% | · | · | |
| Annual Payout | · | · | · | · | · | · | $0 | $0 | $6M | · | · |
损益表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $59M | $62M | $61M | $61M | $52M | $53M | $55M | $53M | $45M | $38M | $40M | $40M | $32M | $31M | $35M | $33M | |
| Cost of Revenue | $16M | $16M | $16M | $17M | $14M | $17M | $15M | $12M | $13M | $11M | $9M | $10M | $8M | $10M | $9M | $8M | |
| Gross Profit | $43M | $45M | $45M | $44M | $38M | $36M | $40M | $41M | $32M | $27M | $31M | $30M | $24M | $21M | $26M | $25M | |
| R&D Expense | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $31M | $30M | $29M | $30M | $30M | $24M | $26M | $27M | $25M | $19M | $18M | $19M | $17M | $15M | $15M | $15M | |
| Operating Expenses | $52M | $53M | $55M | $55M | $49M | $50M | $46M | $46M | $42M | $35M | $35M | $36M | $32M | $30M | $33M | $29M | |
| Operating Income | $-8M | $-8M | $-9M | $-11M | $-11M | $-14M | $-6M | $-6M | $-10M | $-8M | $-5M | $-6M | $-9M | $-8M | $-7M | $-4M | |
| Other Non-op | $-421.0K | $341.0K | $-648.0K | $5M | $2M | $-1M | $63.0K | $-120.0K | $24.0K | $854.0K | $787.0K | $289.0K | $331.0K | $-129.0K | $-945.0K | $-827.0K | |
| Pretax Income | $-11M | $-10M | $-12M | $-7M | $-10M | $-16M | $-9M | $-6M | $-10M | $-7M | $-4M | $-3M | $-7M | $-8M | $14M | $-772.0K | |
| Income Tax | $-171.0K | $340.0K | $-125.0K | $49.0K | $196.0K | $-340.0K | $-1M | $-18.0K | $-3M | $-212.0K | $849.0K | $-401.0K | $-574.0K | $-48.0K | $-4M | $-439.0K | |
| Net Income | $-11M | $-10M | $-12M | $-7M | $-11M | $-16M | $-8M | $-6M | $-8M | $-7M | $-5M | $-3M | $-7M | $-8M | $19M | $-333.0K | |
| EPS (Basic) | $-0.45 | $-0.43 | $-0.50 | $-0.30 | $-0.46 | $-0.70 | $-0.34 | $-0.26 | $-0.34 | $-0.29 | $-0.20 | $-0.13 | $-0.30 | $-0.33 | $0.88 | $-0.02 | |
| EPS (Diluted) | $-0.45 | $-0.43 | $-0.50 | $-0.30 | $-0.46 | $-0.70 | $-0.34 | $-0.26 | $-0.34 | $-0.29 | $-0.20 | $-0.13 | $-0.30 | $-0.32 | $0.87 | $-0.02 | |
| Shares (Basic) | 23,685,055 | -46,797,369 | 23,565,779 | 23,460,144 | 23,230,871 | -46,059,388 | 23,171,249 | 23,145,064 | 22,820,779 | -45,298,093 | 22,762,823 | 22,704,723 | 22,506,024 | -39,604,860 | 21,150,219 | 19,792,286 | |
| Shares (Diluted) | 23,685,055 | -46,797,369 | 23,565,779 | 23,460,144 | 23,230,871 | -46,059,388 | 23,171,249 | 23,145,064 | 22,820,779 | -45,298,093 | 22,762,823 | 22,704,723 | 22,506,024 | -39,506,793 | 21,295,323 | 19,792,286 | |
| EBITDA | $-3M | · | $-9M | $-11M | $-6M | · | $-6M | $-6M | $-5M | · | $-5M | $-6M | $-5M | · | $-7M | $-4M |
资产负债表 28
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $12M | $20M | $17M | $45M | $33M | $44M | $51M | $29M | $22M | · | $11M | $10M | $35M | · | $35M | $37M | |
| Short-term Investments | $37M | $41M | $41M | $26M | $25M | $25M | $25M | $0 | $26M | · | $72M | $83M | $73M | · | $85M | $14M | |
| Receivables | $54M | $54M | $51M | $54M | $44M | $42M | $43M | $42M | $36M | · | $38M | $34M | $27M | · | $26M | $25M | |
| Inventory | $134M | $134M | $129M | $125M | $120M | $117M | $121M | $116M | $113M | · | $101M | $91M | $85M | · | $74M | $67M | |
| Prepaid Expense | $7M | $6M | $6M | $6M | $8M | $7M | $6M | $4M | $5M | · | $4M | $4M | $4M | · | $3M | $3M | |
| Current Assets | $246M | $256M | $246M | $258M | $232M | $237M | $248M | $194M | $204M | · | $226M | $223M | $225M | · | $225M | $148M | |
| PP&E (Net) | $49M | $50M | $51M | $53M | $53M | $51M | $55M | $53M | $49M | · | $40M | $40M | $37M | · | $36M | $37M | |
| PP&E (Gross) | · | $107M | · | · | · | $97M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $58M | · | · | · | $46M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $115M | $109M | $104M | $99M | $94M | $94M | $91M | $91M | $91M | · | $81M | $83M | $84M | · | $88M | $72M | |
| Intangibles | $64M | $65M | $63M | $63M | $62M | $64M | $66M | $68M | $70M | · | $70M | $72M | $65M | · | $66M | $59M | |
| Other Non-current Assets | $16M | $16M | $14M | $14M | $13M | $10M | $10M | $6M | $4M | · | $621.0K | $614.0K | · | · | · | · | |
| Total Assets | $502M | $509M | $493M | $504M | $470M | $473M | $489M | $431M | $437M | · | $432M | $435M | $426M | · | $430M | $331M | |
| Accounts Payable | $20M | $19M | $7M | $13M | $14M | $9M | $12M | $17M | $20M | · | $23M | $21M | $17M | · | $11M | $15M | |
| Current Liabilities | $47M | $46M | $33M | $39M | $38M | $34M | $35M | $40M | $46M | · | $48M | $44M | $35M | · | $29M | $31M | |
| Capital Leases | · | $9M | · | · | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $3M | $4M | $4M | $4M | $3M | $3M | $4M | $5M | $5M | · | $5M | $6M | $6M | · | $5M | $6M | |
| Other Non-current Liabilities | $10M | $10M | $8M | $9M | $7M | $6M | $5M | $3M | $2M | · | $557.0K | $562.0K | $645.0K | · | $440.0K | $300.0K | |
| Total Liabilities | $163M | $162M | $144M | $148M | $123M | $119M | $118M | $59M | $67M | · | $58M | $55M | $53M | · | $47M | $104M | |
| Long-term Debt | $107M | $106M | $105M | $103M | $77M | $77M | $77M | $11M | $11M | · | · | · | · | · | · | $32M | |
| Total Debt | $103M | · | $101M | $98M | $74M | · | $73M | $10M | $10M | · | · | · | · | · | · | · | |
| Common Stock | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | · | $6.0K | $6.0K | $6.0K | · | $6.0K | $5.0K | |
| Paid-in Capital | $626M | $622M | $618M | $614M | $605M | $601M | $597M | $593M | $583M | · | $578M | $575M | $563M | · | $559M | $418M | |
| Retained Earnings | $-286M | $-275M | $-265M | $-253M | $-246M | $-236M | $-219M | $-212M | $-206M | · | $-191M | $-186M | $-184M | · | $-169M | $-187M | |
| AOCI | $-1M | $-523.0K | $-4M | $-5M | $-12M | $-11M | $-7M | $-10M | $-7M | · | $-12M | $-8M | $-6M | · | $-7M | $-4M | |
| Stockholders' Equity | $339M | $347M | $349M | $356M | $347M | $355M | $371M | $371M | $371M | $377M | $374M | $380M | $373M | $379M | $383M | $227M | |
| Liabilities + Equity | $502M | $509M | $493M | $504M | $470M | $473M | $489M | $431M | $437M | · | $432M | $435M | $426M | · | $430M | $331M | |
| Shares Outstanding | 25,604,900 | 25,093,792 | 25,077,330 | 25,072,502 | 24,827,977 | 24,217,508 | 24,214,046 | 24,216,738 | 23,540,411 | 23,378,408 | 23,350,976 | 23,340,463 | 23,142,118 | 22,877,962 | 22,896,031 | 20,238,870 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $5M | $5M | $5M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Stock-based Comp | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Deferred Tax | $-314.0K | $-273.0K | $-125.0K | $49.0K | $196.0K | $-829.0K | $-952.0K | $-510.0K | $-2M | $-264.0K | $76.0K | $-401.0K | $-574.0K | $-228.0K | $-4M | $-439.0K | |
| Restructuring | · | $296.0K | $2M | · | · | $4M | $0 | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-2M | · | · | · | $-3M | · | · | · | $-4M | · | · | · | $-5M | · | · | · | |
| Operating Cash Flow | $-3M | $10M | $-581.0K | $-10M | $-4M | $-4M | $-10M | $-6M | $-7M | $-8M | $-9M | $-4M | $-6M | $-3M | $-6M | $-8M | |
| CapEx | $2M | $599.0K | $3M | $3M | $4M | $-262.0K | $1M | $7M | $6M | $4M | $2M | $6M | $5M | $-523.0K | $1M | $5M | |
| Investing Cash Flow | $-4M | $-7M | $-27M | $-4M | $-6M | $-2M | $-27M | $20M | $-4M | $18M | $10M | $-18M | $32M | $-23M | $-104M | $-528.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Financing Cash Flow | $-614.0K | $-417.0K | $-282.0K | $25M | $-126.0K | $-541.0K | $59M | $-4M | $-573.0K | $9M | $-15.0K | $-2M | $-36.0K | $-35.0K | $108M | $28M | |
| Net Change in Cash | $-7M | $3M | $-28M | $11M | $-10M | $-7M | $22M | $7M | $-9M | $21M | $923.0K | $-25M | $26M | $-26M | $-2M | $19M | |
| Free Cash Flow | $-5M | · | · | · | $-8M | · | · | · | $-13M | · | · | · | $-11M | · | · | · |
盈利能力 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.1% | · | 73.9% | 72.1% | 73.0% | · | 73.4% | 77.3% | 72.0% | · | 77.4% | 75.9% | 74.6% | · | 74.1% | 75.9% | |
| Operating Margin | -14.0% | · | -15.4% | -17.4% | -20.9% | · | -10.2% | -10.7% | -21.8% | · | -11.3% | -14.1% | -27.2% | · | -19.9% | -11.4% | |
| Net Margin | -18.0% | · | -19.2% | -11.7% | -20.3% | · | -14.5% | -11.4% | -17.5% | · | -11.5% | -7.3% | -21.6% | · | 53.0% | -1.0% | |
| Pretax Margin | -18.3% | · | -19.4% | -11.6% | -20.0% | · | -16.7% | -11.5% | -23.1% | · | -9.4% | -8.3% | -23.4% | · | 41.2% | -2.3% | |
| EBITDA Margin | -4.4% | · | -15.4% | -17.4% | -11.3% | · | -10.2% | -10.7% | -10.5% | · | -11.3% | -14.1% | -15.0% | · | -19.9% | -11.4% | |
| ROA | -2.2% | · | -2.4% | -1.5% | -2.4% | · | -1.7% | -1.4% | -1.8% | · | -1.1% | -0.75% | -1.9% | · | 5.1% | -0.10% | |
| ROE | -3.1% | · | -3.3% | -2.0% | -3.0% | · | -2.1% | -1.6% | -2.1% | · | -1.2% | -0.95% | -2.3% | · | 6.1% | -0.15% | |
| ROIC | -1.9% | · | -2.1% | -2.4% | -2.7% | · | -1.1% | -1.5% | -1.9% | · | -1.5% | -1.3% | -2.1% | · | -2.3% | -0.71% |
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 | 5.2 | · | 7.4 | 6.7 | 6.2 | · | 7.2 | 4.9 | 4.4 | · | 4.7 | 5.0 | 6.4 | · | 7.8 | 4.7 | |
| Quick Ratio | 2.2 | · | 3.3 | 3.2 | 2.7 | · | 3.4 | 1.8 | 1.8 | · | 2.5 | 2.9 | 3.8 | · | 5.1 | 2.5 | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.0 | 0.0 | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.0 | 0.0 | · | · | · | · | · | · | · |
效率 3
| 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.3 | 1.3 | 1.4 | · | 1.6 | 1.5 |
估值 (TTM) 14
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $234M | · | $229M | $221M | $204M | · | $192M | $177M | $156M | · | $146M | $139M | $123M | · | $116M | $108M | |
| Net Income TTM | $-40M | · | $-37M | $-32M | $-32M | · | $-26M | $-21M | $-22M | · | $4M | $9M | $2M | · | $7M | $-15M | |
| Market Cap | $406M | · | $465M | $539M | $612M | · | $656M | $696M | $686M | · | $747M | $1.02B | $1.02B | · | $1.06B | $873M | |
| Enterprise Value | $460M | · | $508M | $566M | $627M | · | $654M | $677M | $649M | · | · | · | · | · | · | · | |
| P/E | -9.3 | · | -11.6 | -15.8 | -17.6 | · | -23.8 | -30.9 | -30.1 | · | 133.3 | 104.4 | 553.6 | · | 121.4 | -71.9 | |
| P/S | 1.7 | · | 2.0 | 2.4 | 3.0 | · | 3.4 | 3.9 | 4.4 | · | 5.1 | 7.4 | 8.3 | · | 9.1 | 8.1 | |
| P/B | 1.2 | · | 1.3 | 1.5 | 1.8 | · | 1.8 | 1.9 | 1.9 | · | 2.0 | 2.7 | 2.7 | · | 2.8 | 3.8 | |
| P / Tangible Book | 2.5 | · | 2.5 | 2.8 | 3.2 | · | 3.1 | 3.3 | 3.3 | · | 3.3 | 4.5 | 4.6 | · | 4.6 | 9.0 | |
| P / Cash Flow | -123.6 | · | · | · | -147.1 | · | · | · | -102.6 | · | · | · | -158.6 | · | · | · | |
| P / FCF | -80.5 | · | · | · | -72.9 | · | · | · | -52.2 | · | · | · | -89.9 | · | · | · | |
| EV / EBITDA | -176.0 | · | -53.8 | -53.1 | -105.6 | · | -117.4 | -119.6 | -138.2 | · | · | · | · | · | · | · | |
| EV / FCF | -91.2 | · | · | · | -74.8 | · | · | · | -49.4 | · | · | · | · | · | · | · | |
| EV / Revenue | 2.0 | · | 2.2 | 2.6 | 3.1 | · | 3.4 | 3.8 | 4.2 | · | · | · | · | · | · | · | |
| Earnings Yield | -10.8% | · | -8.6% | -6.3% | -5.7% | · | -4.2% | -3.2% | -3.3% | · | 0.75% | 0.96% | 0.18% | · | 0.82% | -1.4% |
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 | $236M | $205M | $149M | $122M | $98M |
| 毛利率 % | 73.0% | 72.6% | 74.8% | 74.1% | 74.9% |
| 营业利润率 % | -16.6% | -17.1% | -18.0% | -20.8% | -18.4% |
| 净收入 | $-40M | $-38M | $-21M | $1M | $-16M |
| 稀释后每股收益 (EPS) | $-1.69 | $-1.64 | $-0.92 | $0.06 | $-0.84 |
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 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 |
| 流动比率 | 5.6 | 7.0 | 5.4 | 7.3 | 4.5 |
| 速动比率 | 2.5 | 3.3 | 2.8 | 4.6 | 2.4 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-16M | $-41M | $-44M | $-32M | $-21M |
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。