LFVN Lifevantage Corporation - Common Stock
关于 Lifevantage Corporation - Common Stock 公司概况(来自维基百科)
Protandim is a herbal dietary supplement marketed with unsupported claims that it can treat a number of medical conditions. The product is a patented mix of five herbal ingredients and sold by LifeVantage Corporation, a Utah-based multi-level marketing company. The manufacturers of Protandim make no claims that it can prevent or cure any medical conditions. In 2017, LifeVantage was issued a warning letter by the U.S. Food and Drug Administration (FDA) regarding illegal advertising claims on the company's websites suggesting that Protandim can help to cure various ailments, including cancer and diabetes.
阅读更多
Protandim is a herbal dietary supplement marketed with unsupported claims that it can treat a number of medical conditions. The product is a patented mix of five herbal ingredients and sold by LifeVantage Corporation (formerly LifeLine Therapeutics, Lifeline Nutraceuticals, and Yaak River Resources, Inc), a Utah-based multi-level marketing company. The manufacturers of Protandim make no claims that it can prevent or cure any medical conditions. In 2017, LifeVantage was issued a warning letter by the U.S. Food and Drug Administration (FDA) regarding illegal advertising claims on the company's websites suggesting that Protandim can help to cure various ailments, including cancer and diabetes.
History
In 2003, Lifeline Therapeutics, a privately held Denver-based nutraceutical licensing and marketing company, entered into an agreement with Massachusetts biotechnology company CereMedix for the rights to market CMX-1152, an experimental peptide-based compound, under the brand name "Protandim" (also sometimes referred to at that time as "Rholen," "Rejuven8r" and "ependymin"). CereMedix was a ten percent owner of Lifeline and members of the CereMedix management board served on Lifeline's board of directors. CMX-1152 was claimed to upregulate the production of the endogenous antioxidant enzymes superoxide dismutase, catalase, and glutathione peroxidase, and to offset the aging process.
CMX-1152 was due to be marketed as an over the counter anti-aging pill in June 2004 after completing human clinical trials. However, plans to market the CMX-1152 version of Protandim fell through and in April 2004 Lifeline Therapeutics announced that it would instead be marketing a different (non-peptide) dietary supplement under the name "Protandim CF" (to distinguish it from the peptide version initially developed by Cermedix). The new version of Protandim, a combination of five common herbal ingredients including turmeric and green tea was invented following "months of extensive research and development" by Lifeline employees Paul Myhill and William Driscoll (a former oil company executive), who together hold the patent on the product, and it was launched in February 2005. Myhill and Driscoll resigned from the company later that year.
Like CMX-1152, the herbal mixture known as Protandim that supplanted it was marketed by Lifeline as an "anti-aging" supplement that increases the body's antioxidant defenses by upregulating superoxide dismutase, catalase, and glutathione peroxidase. According to the company, the product was initially sold through retail channels such as GNC; however, in 2009, after several consecutive years of multimillion-dollar losses, the company, which by then was doing business under the name LifeVantage, stopped marketing it through retailers and switched to multi-level marketing, selling it instead through a network of commissioned independent distributors. According to LifeVantage, the move from retail to multi-level marketing was prompted by the January 2008 hiring of David W. Brown, (formerly CEO and president of Metabolife) as the company's CEO and president.
Beginning in 2005, Protandim was produced under a manufacturing agreement with The Chemins Company of Colorado Springs, Colorado. In July 2008, LifeVantage entered into a new manufacturing agreement with Cornerstone Research & Development to produce Protandim, and with Wasatch Product Development to produce a Protandim-based skin cream (TrueScience).
In 2006, biochemist Joe M. McCord joined the LifeVantage board of directors as the company's director of science. McCord, who is listed by the U.S. Securities and Exchange Commission as a LifeVantage insider shareholder, served as a spokesperson for Protandim and was responsible for distributor training and product research. Under the terms of his 2011 employment agreement, McCord received $529,994 in direct compensation as well as a 50-cent commission on every bottle of Protandim sold. McCord served as LifeVantage's Chief Scientific Officer from June 2011 until September 2012, and then became a member of its science advisory board. LifeVantage announced McCord's retirement in June 2013. Under the terms of the separation agreement, McCord was to receive a payment of $1.7 million from the company.
In January 2014, McCord was replaced by Shawn Talbott (developer of CortiSlim), who served as the company's chief science officer until being relieved of his duties in June 2015 and replaced in August 2015 by Natalie Chevreau, who was hired as the company's senior vice president of research and development and is credited with the invention of the company's TruScience skin care product.
Product invention
As recently as July 21, 2011, LifeVantage credited McCord as the creator of Protandim on its website. At a 2011 conference for LifeVantage distributors, McCord stated, "I was presented with a list of 41 potential ingredients for a product they wanted to call Protandim, and I went through the list and penciled out, rapidly, about 36 of those ingredients," leaving the 5 ingredients in the current formulation of Protandim. In March 2009, former LifeLine Therapeutics executive, Paul Myhill stated, "We initially decided to hide that fact [that Myhill derived the core composition for Protandim] for marketing purposes and instead rely on the impeccable background of Dr. McCord." In April, 2005, Myhill produced a signed letter from McCord in which McCord stated, "I do not honestly feel that I have made contributions to the intellectual property, up to this point, that would qualify me as an inventor...I must congratulate you and Paul for having framed the concept of Protandim so close to its final embodiment, prior to the beginnings of our association."
Composition
Protandim consists mainly of a blend of five herbal ingredients (amounts per caplet listed in parentheses):
Milk thistle (Silybum marianum) extract (70–80% Silymarin) (225 mg)
Bacopa (Bacopa monnieri) extract (45% bacosides) (150 mg)
Ashwagandha (Withania somnifera) powder (150 mg)
Green tea (Camellia sinensis) extract (98% polyphenols, 45% EGCG) (75 mg)
Turmeric (Curcuma longa) extract (95% curcumin) (75 mg)
Effectiveness
Marketing claims that Protadim can prevent or treat cancer are unproven and have been deemed fraudulent by the FDA. Research into use as a treatment for amyotrophic lateral sclerosis is of poor quality, casting doubt on its usefulness for drawing any conclusions about efficacy.
In 2011, Harriet A. Hall wrote for Science-Based Medicine that "we simply don't know enough at this point to recommend Protandim for treatment or prevention of any disease, for anti-aging, for making people feel healthier or more energetic, or for anything else".
Side effects
According to the manufacturer, Protandim can cause allergic responses, gastrointestinal disturbances (stomach ache, diarrhea, vomiting), headache, and a rash on the hands and feet.
Legal and regulatory issues
Protandim voluntary recall
In December 2012, LifeVantage issued a voluntary recall of select lots (ten lots in total comprising 247,896 bottles) of Protandim due to potential health risks arising from the possible inclusion of small metal fragments in the final product. In February 2013, the company announced that it was extending the recall to include additional lots of the product, estimating the total cost of the recall at $5.9 million.
FDA Warning for illegal marketing
On April 17, 2017, LifeVantage was issued a warning letter by the U.S. Food and Drug Administration (FDA) regarding illegal advertising claims on the company's websites suggesting that Protandim can play a role in helping to cure various ailments, including cancer and diabetes. The claims were deemed to be in violation of Section 201(g)(1)(B) of the Federal Food, Drug, and Cosmetic Act [21 U.S.C. § 321(g)(1)(B)].
Other
In 2009, LifeVantage was sued by Utah-based Zrii LLC, a marketer of nutritional fruit drinks endorsed by Deepak Chopra, based on allegations that LifeVantage had conspired with former Zrii executives to "ruin the company" and take it over “on the cheap” following a "mass exodus". The case was closed in December 2009 following LifeVantage's settlement payment of $400,000 to Zrii.
On October 14, 2011, Burke Hedges, a former LifeVantage distributor (hired for his background as a speaker and trainer) filed a lawsuit with the Utah District Court against LifeVantage and its executives, seeking $3 million in punitive damages over allegations of wrongful termination and tortious interference.
In September 2016, a class action lawsuit was filed against LifeVantage in Utah alleging that the company and its executive Darren Jensen and Mark Jaggi made false and/or misleading statements, as well as failed to disclose material adverse facts about the Company's business, operations, and prospects. Specifically, the case alleged that the defendants made false and/or misleading statements and/or failed to disclose that: (i) LifeVantage lacked effective internal financial controls; (ii) as a result, the Company had improperly accounted for sales in certain international markets, along with associated revenue and income tax accruals; and (iii) as a result of the foregoing, LifeVantage's public statements were materially false and misleading at all relevant times. The case was dismissed in June 2017.
In January 2018, a class action lawsuit was filed against LifeVantage in Connecticut alleging that the company and its chief executive officer Darren Jensen, chief sales officer Justin Rose, and chief marketing officer Ryan Goodwin were operating an illegal pyramid scheme in violation of the RICO Act, federal securities laws, and the Connecticut Unfair Trade Practices Act.
Promotional sponsorship
Major League Soccer team Real Salt Lake announced on October 29, 2013, that it had partnered with LifeVantage for a long-term, multimillion-dollar jersey-front sponsorship. The partnership was set to formally go into effect on January 1, 2014, with the LifeVantage logo appearing on the Real Salt Lake jersey starting in the next season. In July 2015, Real Salt Lake owner Dell Loy Hansen was reported by the U.S. Securities and Exchange Commission to have bought a 5.1 percent ownership stake in LifeVantage.
来源:维基百科 (英语), CC BY-SA 4.0 · 在维基百科上查看 ↗
LFVN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
LFVN 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
10年表现 收入、净利润、利润率和每股收益趋势
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜?
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)
财务健康 债务、流动性、偿付能力 — 资产负债表强度
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)
资本效率 资产周转率、库存周转率、应收账款周转率
股息 收益率、派息率、股息历史、5年CAGR
| 除息日 | 金额 |
|---|---|
| 2026年6月1日 | $0.0500 |
| 2026年3月2日 | $0.0450 |
| 2025年12月1日 | $0.0450 |
| 2025年9月8日 | $0.0450 |
| 2025年5月30日 | $0.0450 |
| 2025年3月3日 | $0.0400 |
| 2024年12月2日 | $0.0400 |
| 2024年9月9日 | $0.0400 |
| 2024年5月31日 | $0.0400 |
| 2024年2月29日 | $0.0350 |
| 2023年11月30日 | $0.0350 |
| 2023年9月7日 | $0.4350 |
| 2023年5月31日 | $0.0350 |
| 2023年2月28日 | $0.0300 |
| 2022年11月30日 | $0.0300 |
| 2022年9月1日 | $0.0300 |
| 2022年5月16日 | $0.0300 |
LFVN 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
- 强烈买入 2 25.0%
- 买入 4 50.0%
- 持有 2 25.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-08-20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
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.12 | $0.16 | -0.04% |
| 2025年12月31日 | $0.15 | $0.15 | -0.00% |
| 2025年9月30日 | $0.18 | $0.19 | -0.01% |
| 2025年6月30日 | $0.15 | $0.16 | -0.01% |
| 2025年3月31日 | $0.26 | $0.17 | 0.09% |
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 |
|---|---|---|---|---|---|---|
| LFVN | $163M | 17.4 | 14.2% | 4.3% | 30.4% | 80.4% |
| MED | $117M | -6.3 | -36.0% | -4.8% | -9.0% | 71.3% |
| FTLF | — | 25.8 | 26.4% | — | — | — |
| SKIN | $177M | -8.7 | -10.0% | -3.2% | -14.1% | 65.3% |
| UPXI | $114M | -1.7 | -39.2% | -86.6% | -29.2% | 68.7% |
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 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $229M | $200M | $213M | $206M | $220M | $233M | $226M | $203M | $199M | $207M | $190M | $214M | |
| Cost of Revenue | $45M | $41M | $43M | $38M | $38M | $38M | $38M | $35M | $33M | $34M | $28M | $33M | |
| Gross Profit | $184M | $159M | $170M | $168M | $182M | $195M | $188M | $168M | $166M | $173M | $162M | $181M | |
| R&D Expense | $1M | $700.0K | $600.0K | $700.0K | $700.0K | $900.0K | $1M | $1M | $1M | $1M | $2M | $2M | |
| SG&A Expense | $69M | $68M | $71M | $63M | $61M | $68M | $70M | $60M | $65M | $56M | $57M | $57M | |
| Operating Expenses | $171M | $154M | $166M | $161M | $164M | $179M | $178M | $158M | $162M | $159M | $148M | $161M | |
| Operating Income | $12M | $4M | $4M | $8M | $18M | $15M | $10M | $10M | $4M | $13M | $14M | $19M | |
| Interest Expense | · | $-430.0K | $-198.0K | $10.0K | $17.0K | $120.0K | $323.0K | $456.0K | $570.0K | $3M | $3M | $3M | |
| Other Non-op | $-387.0K | $-412.0K | $-458.0K | $-669.0K | $-366.0K | $-685.0K | $-261.0K | $-319.0K | $-969.0K | $-1M | $-159.0K | $384.0K | |
| Pretax Income | $12M | $4M | $4M | $5M | $17M | $15M | $9M | $10M | $3M | $9M | $11M | $17M | |
| Income Tax | $2M | $1M | $1M | $2M | $4M | $3M | $2M | $4M | $1M | $3M | $4M | $5M | |
| Net Income | $10M | $3M | $3M | $3M | $13M | $12M | $7M | $6M | $2M | $6M | $7M | $11M | |
| EPS (Basic) | $0.80 | $0.24 | $0.20 | $0.24 | $0.92 | $0.82 | $0.53 | $0.41 | $0.12 | $0.44 | $0.51 | $0.75 | |
| EPS (Diluted) | $0.75 | $0.23 | $0.20 | $0.24 | $0.90 | $0.79 | $0.50 | $0.41 | $0.11 | $0.42 | $0.50 | $0.71 | |
| Shares (Basic) | 12,251,000 | 12,458,000 | 12,557,000 | 12,886,000 | 14,070,000 | 14,105,000 | 14,055,000 | 13,992,000 | 13,881,000 | 13,730,000 | 13,899,000 | 15,113,000 | |
| Shares (Diluted) | 12,987,000 | 12,986,000 | 12,567,000 | 13,069,000 | 14,268,000 | 14,599,000 | 14,980,000 | 14,136,000 | 14,118,000 | 14,531,000 | 14,150,000 | 15,943,000 | |
| EBITDA | $15M | $8M | $8M | $11M | $21M | $18M | $12M | $12M | $6M | · | $16M | $22M |
资产负债表 25
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $20M | $17M | $22M | $20M | $23M | $22M | $19M | $17M | $11M | $8M | $14M | $20M | |
| Receivables | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $1M | $2M | $1M | $1M | |
| Inventory | $21M | $15M | $16M | $16M | $16M | $14M | $14M | $14M | $17M | $25M | $9M | $9M | |
| Prepaid Expense | $6M | $2M | $5M | $5M | $5M | $5M | $7M | $6M | $5M | $6M | $3M | $5M | |
| Current Assets | $51M | $38M | $44M | $47M | $48M | $44M | $43M | $39M | $36M | $43M | $30M | $40M | |
| PP&E (Net) | $6M | $8M | $9M | $10M | $11M | $7M | $7M | $7M | $3M | $3M | $6M | $7M | |
| Accum. Depreciation | $17M | $15M | $14M | $16M | $13M | $14M | $11M | $9M | $9M | $8M | $6M | $4M | |
| Goodwill | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $245.0K | $323.0K | $455.0K | $587.0K | $719.0K | $851.0K | $983.0K | $1M | $1M | $2M | $2M | $2M | |
| Other Non-current Assets | $601.0K | $680.0K | $569.0K | $1M | $2M | $2M | $1M | $1M | $1M | $2M | $1M | $2M | |
| Total Assets | $72M | $60M | $66M | $71M | $79M | $59M | $55M | $51M | $45M | $51M | $40M | $54M | |
| Accounts Payable | $5M | $6M | $4M | $7M | $7M | $4M | $5M | $4M | $5M | $9M | $3M | $3M | |
| Accrued Liabilities | $14M | $8M | $8M | $8M | $7M | $10M | $11M | $10M | · | · | · | · | |
| Current Liabilities | $27M | $22M | $20M | $26M | $25M | $25M | $26M | $24M | $23M | $31M | $26M | $23M | |
| Capital Leases | $10M | $12M | $12M | $13M | $16M | $0 | · | · | · | · | · | · | |
| Other Non-current Liabilities | $289.0K | $198.0K | $299.0K | $308.0K | $694.0K | $604.0K | $2M | $2M | $2M | $2M | $2M | $2M | |
| Total Liabilities | $37M | $34M | $31M | $39M | $42M | $26M | $28M | $29M | $31M | $40M | $36M | $50M | |
| Long-term Debt | · | · | · | · | · | · | $1M | $5M | $7M | $9M | $20M | $30M | |
| Total Debt | · | · | · | · | · | $0 | $1M | $5M | $7M | · | $21M | $30M | |
| Common Stock | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $14.0K | $14.0K | $14.0K | $102.0K | |
| Retained Earnings | $-104M | $-109M | $-98M | $-98M | $-92M | $-93M | $-100M | $-103M | $-107M | $-109M | $-114M | $-111M | |
| AOCI | $-1M | $-2M | $-1M | $-1M | $104.0K | $144.0K | $62.0K | $14.0K | $-94.0K | $-7.0K | $-251.0K | $-116.0K | |
| Stockholders' Equity | $35M | $26M | $35M | $32M | $37M | $33M | $27M | $22M | $15M | $11M | $2M | $2M | |
| Liabilities + Equity | $72M | $60M | $66M | $71M | $79M | $59M | $55M | $51M | $45M | $51M | $40M | $54M | |
| Shares Outstanding | 12,429,000 | 12,510,000 | 12,622,000 | 12,493,000 | 13,609,000 | 14,313,000 | 14,114,000 | 14,073,000 | 14,232,000 | 14,028,000 | 13,958,000 | 102,173,000 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $4M | $4M | $3M | $3M | $3M | $2M | $1M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $6M | $3M | $3M | $2M | $2M | $5M | $6M | $3M | $3M | $3M | $2M | $3M | |
| Deferred Tax | $-2M | $-1M | $-2M | $-116.0K | $952.0K | $370.0K | $570.0K | $817.0K | $-669.0K | $-3M | $-1M | $2M | |
| Amort. of Intangibles | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | |
| Other Non-cash | $-5M | $4M | $-804.0K | $-74.0K | $-3M | $-1M | $2M | $2M | $1M | · | $2M | $-7M | |
| Operating Cash Flow | $12M | $12M | $7M | $8M | $16M | $18M | $18M | $13M | $7M | $6M | $13M | $12M | |
| CapEx | $1M | $2M | $3M | $2M | $4M | $3M | $3M | $5M | $1M | $562.0K | $1M | $2M | |
| Investing Cash Flow | $-1M | $-2M | $-3M | $-2M | $-4M | $-3M | $-5M | $-5M | $-1M | $-562.0K | $-1M | $-2M | |
| Debt Issued | · | · | · | · | · | · | · | $0 | $0 | $10M | $0 | $46M | |
| Net Debt Issued | · | · | · | $0 | $0 | $-2M | $-4M | $-2M | $-2M | · | $-9M | $30M | |
| Stock Repurchased | $3M | $6M | $822.0K | $9M | $12M | $5M | $5M | $2M | $0 | $0 | $10M | $46M | |
| Net Stock Activity | $-3M | $-6M | $-822.0K | $-9M | $-12M | $-5M | $-5M | $-2M | $0 | · | $-10M | $-46M | |
| Dividends Paid | $2M | $7M | $2M | $378.0K | $0 | $0 | · | · | · | · | · | · | |
| Financing Cash Flow | $-8M | $-14M | $-2M | $-9M | $-11M | $-12M | $-11M | $-3M | $-2M | $-12M | $-18M | $-16M | |
| Net Change in Cash | $3M | $-5M | $1M | $-3M | $1M | $3M | $2M | $5M | $4M | $-6M | $-6M | $-6M | |
| Free Cash Flow | $11M | $10M | $4M | $6M | $13M | $16M | $15M | $9M | $6M | · | $12M | $10M | |
| Levered FCF | · | $10M | $4M | $6M | $13M | $16M | $15M | $8M | $5M | · | $10M | $8M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 80.4% | 79.3% | 79.7% | 81.5% | 82.7% | 83.7% | 83.2% | 82.8% | 83.2% | · | 85.3% | 84.5% | |
| Operating Margin | 5.3% | 2.2% | 2.0% | 3.7% | 8.0% | 6.6% | 4.3% | 5.1% | 2.2% | · | 7.3% | 9.1% | |
| Net Margin | 4.3% | 1.5% | 1.2% | 1.5% | 5.9% | 5.0% | 3.3% | 2.8% | 0.81% | · | 3.7% | 5.3% | |
| Pretax Margin | 5.4% | 2.2% | 1.9% | 2.3% | 7.8% | 6.3% | 4.1% | 4.7% | 1.5% | · | 5.6% | 7.8% | |
| EBITDA Margin | 6.7% | 4.0% | 3.7% | 5.2% | 9.6% | 7.8% | 5.2% | 5.7% | 3.0% | · | 8.5% | 10.1% | |
| ROA | 14.8% | 4.7% | 3.7% | 4.2% | 18.7% | 20.2% | 14.0% | 11.9% | 3.4% | · | 14.7% | 20.8% | |
| ROE | 30.4% | 11.1% | 7.5% | 9.5% | 35.6% | 37.3% | 30.8% | 31.6% | 12.8% | · | 247.0% | 60.0% | |
| ROIC | 28.2% | 11.2% | 7.8% | 16.0% | 35.8% | 36.6% | 27.6% | 22.8% | 11.2% | · | 37.8% | 39.4% |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | 1.7 | 2.3 | 1.8 | 1.9 | 1.8 | 1.6 | 1.6 | 1.5 | · | 1.2 | 1.8 | |
| Quick Ratio | 0.9 | 0.9 | 1.2 | 0.9 | 1.0 | 1.0 | 0.8 | 0.8 | 0.5 | · | 0.6 | 1.0 | |
| Debt / Equity | · | · | · | · | · | 0.0 | 0.1 | 0.2 | 0.5 | · | 6.2 | 7.5 | |
| LT Debt / Equity | · | · | · | · | · | · | 0.0 | 0.2 | 0.4 | · | 2.9 | 6.3 | |
| Interest Coverage | · | -10.1 | -21.5 | 757.5 | 1036.2 | 128.9 | 30.4 | 22.6 | 7.8 | · | 4.5 | 6.1 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 3.5 | 3.2 | 3.1 | 2.8 | 3.2 | 4.1 | 4.2 | 4.2 | 4.2 | · | 4.0 | 3.9 | |
| Inventory Turnover | 2.5 | 2.7 | 2.7 | 2.3 | 2.5 | 2.7 | 2.8 | 2.3 | 1.6 | · | 3.1 | 3.4 | |
| Receivables Turnover | 73.2 | 87.8 | 86.2 | 65.9 | 79.6 | 99.6 | 109.3 | 119.5 | 138.2 | · | 162.1 | 137.8 |
增长率 9
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.2% | -6.2% | 3.4% | -6.3% | -5.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.5% | -3.1% | -2.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.38% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 226.1% | 15.0% | -16.7% | -73.3% | 13.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 46.2% | -36.5% | -36.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -1.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 233.8% | 15.6% | -18.6% | -75.8% | 11.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 46.5% | -38.9% | -39.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -3.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $229M | $200M | $213M | $206M | $220M | $233M | $226M | $203M | $199M | $207M | $190M | $214M | |
| Net Income TTM | $10M | $3M | $3M | $3M | $13M | $12M | $7M | $6M | $2M | $6M | $7M | $11M | |
| Market Cap | $163M | $80M | $55M | $54M | $100M | $194M | $183M | $90M | $62M | · | $362M | $1.03B | |
| Enterprise Value | · | · | · | · | · | $171M | $166M | $78M | $58M | · | $369M | $1.04B | |
| P/E | 17.4 | 27.9 | 21.8 | 18.1 | 8.2 | 17.1 | 26.0 | 15.5 | 39.4 | 32.4 | 7.4 | 14.2 | |
| P/S | 0.7 | 0.4 | 0.3 | 0.3 | 0.5 | 0.8 | 0.8 | 0.4 | 0.3 | · | 1.9 | 4.8 | |
| P/B | 4.7 | 3.1 | 1.6 | 1.7 | 2.7 | 5.8 | 6.7 | 4.1 | 4.2 | · | 109.0 | 258.1 | |
| P / Tangible Book | 4.7 | 3.1 | 1.6 | 1.8 | 2.8 | 6.0 | · | · | · | · | · | · | |
| P / Cash Flow | 13.7 | 6.6 | 8.0 | 6.8 | 6.1 | 10.6 | 10.3 | 6.8 | 9.3 | · | 27.4 | 85.1 | |
| P / FCF | 15.5 | 8.1 | 14.6 | 8.5 | 8.0 | 12.4 | 12.0 | 10.4 | 11.1 | · | 30.0 | 100.9 | |
| EV / EBITDA | · | · | · | · | · | 9.4 | 14.2 | 6.7 | 9.5 | · | 22.8 | 48.2 | |
| EV / FCF | · | · | · | · | · | 11.0 | 10.9 | 9.1 | 10.4 | · | 30.6 | 101.8 | |
| EV / Revenue | · | · | · | · | · | 0.7 | 0.7 | 0.4 | 0.3 | · | 1.9 | 4.9 | |
| Dividend Yield | 1.3% | 8.6% | 2.9% | 0.70% | 0.00% | 0.00% | · | · | · | · | · | · | |
| Earnings Yield | 5.7% | 3.6% | 4.6% | 5.5% | 12.2% | 5.8% | 3.9% | 6.4% | 2.5% | 3.1% | 13.5% | 7.0% | |
| Payout Ratio | 21.1% | 236.3% | 62.4% | 12.1% | · | · | · | · | · | · | · | · | |
| Annual Payout | $2M | $7M | $2M | $378.0K | $0 | $0 | · | · | · | · | · | · |
损益表 17
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $44M | $49M | $48M | $55M | $58M | $68M | $47M | $49M | $48M | $52M | $51M | $54M | $54M | $54M | $52M | $51M | |
| Cost of Revenue | $9M | $13M | $10M | $11M | $11M | $13M | $9M | $10M | $10M | $11M | $10M | $11M | $11M | $12M | $10M | $9M | |
| Gross Profit | $35M | $36M | $38M | $44M | $47M | $55M | $38M | $39M | $38M | $41M | $41M | $43M | $43M | $42M | $42M | $42M | |
| R&D Expense | $200.0K | $200.0K | $300.0K | $500.0K | $400.0K | $200.0K | $300.0K | $200.0K | $200.0K | $100.0K | $200.0K | $100.0K | $200.0K | $200.0K | $100.0K | $200.0K | |
| SG&A Expense | $14M | $16M | $15M | $19M | $17M | $19M | $15M | $14M | $16M | $20M | $18M | $17M | $18M | $20M | $17M | $16M | |
| Operating Expenses | $33M | $36M | $36M | $42M | $43M | $51M | $35M | $36M | $36M | $42M | $40M | $41M | $42M | $43M | $41M | $40M | |
| Operating Income | $2M | $487.0K | $2M | $2M | $4M | $3M | $3M | $3M | $2M | $-1M | $749.0K | $3M | $2M | $-1M | $1M | $1M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-op | $-46.0K | $-34.0K | $-114.0K | $137.0K | $-4.0K | $-469.0K | $-51.0K | $-276.0K | $-89.0K | $41.0K | $-88.0K | $-152.0K | $7.0K | $125.0K | $-438.0K | $-284.0K | |
| Pretax Income | $2M | $473.0K | $2M | $2M | $4M | $3M | $3M | $3M | $2M | $-1M | $829.0K | $3M | $2M | $-1M | $852.0K | $-994.0K | |
| Income Tax | $294.0K | $197.0K | $86.0K | $437.0K | $710.0K | $539.0K | $752.0K | $1M | $262.0K | $-456.0K | $200.0K | $591.0K | $643.0K | $-17.0K | $242.0K | $422.0K | |
| Net Income | $1M | $276.0K | $2M | $2M | $3M | $3M | $2M | $1M | $2M | $-656.0K | $629.0K | $2M | $1M | $-1M | $610.0K | $-1M | |
| EPS (Basic) | $0.11 | $0.02 | $0.17 | $0.16 | $0.28 | $0.21 | $0.15 | $0.11 | $0.13 | $-0.05 | $0.05 | $0.15 | $0.08 | $-0.08 | $0.05 | $-0.11 | |
| EPS (Diluted) | $0.11 | $0.02 | $0.17 | $0.16 | $0.26 | $0.19 | $0.14 | $0.10 | $0.13 | $-0.05 | $0.05 | $0.15 | $0.08 | $-0.08 | $0.05 | $-0.11 | |
| Shares (Basic) | 12,625,000 | 12,643,000 | 12,398,000 | -24,472,000 | 12,350,000 | 12,211,000 | 12,162,000 | -25,115,000 | 12,424,000 | 12,612,000 | 12,537,000 | -25,058,000 | 12,615,000 | 12,543,000 | 12,457,000 | -26,898,000 | |
| Shares (Diluted) | 12,660,000 | 12,745,000 | 12,946,000 | -26,314,000 | 13,300,000 | 13,177,000 | 12,824,000 | -25,721,000 | 12,986,000 | 12,612,000 | 13,109,000 | -25,241,000 | 12,770,000 | 12,543,000 | 12,495,000 | -26,942,000 | |
| EBITDA | $2M | $487.0K | $3M | · | $4M | $3M | $3M | · | $2M | $-1M | $2M | · | $2M | $-1M | $2M | · |
资产负债表 23
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | $20M | · | · | · | $17M | · | · | · | $22M | · | · | · | $20M | |
| Receivables | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | |
| Inventory | $18M | $19M | $21M | $21M | $22M | $17M | $17M | $15M | $15M | $15M | $16M | $16M | $18M | $20M | $19M | $16M | |
| Prepaid Expense | $4M | $4M | $4M | $6M | $6M | $5M | $3M | $2M | $3M | $4M | $5M | $5M | $3M | $3M | $5M | $5M | |
| Current Assets | $39M | $39M | $45M | $51M | $54M | $46M | $39M | $38M | $38M | $39M | $42M | $44M | $44M | $44M | $43M | $47M | |
| PP&E (Net) | $7M | $6M | $6M | $6M | $7M | $7M | $7M | $8M | $8M | $9M | $9M | $9M | $9M | $9M | $9M | $10M | |
| Accum. Depreciation | · | · | · | $17M | · | · | · | $15M | · | · | · | $14M | · | · | · | $16M | |
| Goodwill | $472.0K | $472.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $3M | $3M | $245.0K | $245.0K | $224.0K | $257.0K | $290.0K | $323.0K | $356.0K | $389.0K | $422.0K | $455.0K | $488.0K | $521.0K | $554.0K | $587.0K | |
| Other Non-current Assets | $591.0K | $610.0K | $636.0K | $601.0K | $674.0K | $645.0K | $685.0K | $680.0K | $496.0K | $518.0K | $476.0K | $569.0K | $1M | $1M | $1M | $1M | |
| Total Assets | $62M | $61M | $62M | $72M | $77M | $69M | $61M | $60M | $61M | $63M | $67M | $66M | $67M | $68M | $68M | $71M | |
| Accounts Payable | $5M | $5M | $4M | $5M | $7M | $6M | $5M | $6M | $7M | $6M | $7M | $4M | $6M | $8M | $8M | $7M | |
| Accrued Liabilities | · | · | · | $14M | · | · | · | $8M | · | · | · | $8M | · | · | · | $8M | |
| Current Liabilities | $20M | $19M | $19M | $27M | $33M | $28M | $22M | $22M | $22M | $23M | $25M | $20M | $21M | $23M | $23M | $26M | |
| Capital Leases | $8M | $9M | $9M | $10M | $10M | $11M | $11M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $13M | $13M | |
| Other Non-current Liabilities | $366.0K | $369.0K | $283.0K | $289.0K | $218.0K | $206.0K | $225.0K | $198.0K | $211.0K | $225.0K | $151.0K | $299.0K | $319.0K | $321.0K | $299.0K | $308.0K | |
| Total Liabilities | $29M | $28M | $28M | $37M | $43M | $39M | $34M | $34M | $35M | $35M | $37M | $31M | $34M | $36M | $36M | $39M | |
| Common Stock | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | |
| Retained Earnings | $-104M | $-103M | $-103M | $-104M | $-104M | $-106M | $-109M | $-109M | $-108M | $-107M | $-104M | $-98M | $-99M | $-100M | $-98M | $-98M | |
| AOCI | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | $-1M | $-2M | $-2M | $-1M | $-2M | $-1M | $-979.0K | $-993.0K | $-2M | $-1M | |
| Stockholders' Equity | $33M | $33M | $33M | $35M | $34M | $30M | $28M | $26M | $27M | $27M | $29M | $35M | $33M | $32M | $32M | $32M | |
| Liabilities + Equity | $62M | $61M | $62M | $72M | $77M | $69M | $61M | $60M | $61M | $63M | $67M | $66M | $67M | $68M | $68M | $71M | |
| Shares Outstanding | 12,609,000 | 12,787,000 | 12,691,000 | 12,429,000 | 12,581,000 | 12,550,000 | 12,484,000 | 12,510,000 | 12,688,000 | 12,880,000 | 12,707,000 | 12,622,000 | 12,771,000 | 12,707,000 | 12,560,000 | 12,493,000 |
现金流 15
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $714.0K | $752.0K | $610.0K | $750.0K | $803.0K | $806.0K | $797.0K | $806.0K | $895.0K | $962.0K | $918.0K | $901.0K | $869.0K | $968.0K | $841.0K | $818.0K | |
| Stock-based Comp | $704.0K | $553.0K | $826.0K | $2M | $2M | $2M | $917.0K | $756.0K | $796.0K | $750.0K | $978.0K | $946.0K | $817.0K | $823.0K | $602.0K | $406.0K | |
| Deferred Tax | $-291.0K | $-2M | $4M | $934.0K | $-1M | $-1M | $-515.0K | $662.0K | $-309.0K | $76.0K | $-2M | $-722.0K | $277.0K | $525.0K | $-2M | $-247.0K | |
| Amort. of Intangibles | $100.0K | $100.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | $-10M | · | · | · | $-4M | · | · | · | $4M | · | · | · | $-2M | · | |
| Operating Cash Flow | $5M | $3M | $-2M | $1M | $2M | $9M | $-583.0K | $3M | $3M | $2M | $5M | $4M | $3M | $967.0K | $-1M | $3M | |
| CapEx | $1M | $1M | $439.0K | $199.0K | $331.0K | $492.0K | $349.0K | $278.0K | $291.0K | $543.0K | $1M | $513.0K | $990.0K | $837.0K | $727.0K | $266.0K | |
| Investing Cash Flow | $-1M | $-5M | $-439.0K | $-199.0K | $-331.0K | $-492.0K | $-345.0K | $-278.0K | $-291.0K | $-543.0K | $-1M | $-505.0K | $-990.0K | $-837.0K | $-727.0K | $-266.0K | |
| Stock Repurchased | $1M | $-1.0K | $578.0K | $2M | $0 | $0 | $1M | $2M | $2M | $2M | $795.0K | $822.0K | $0 | $0 | $0 | $441.0K | |
| Net Stock Activity | · | · | $-578.0K | · | $0 | $0 | $-1M | · | $-2M | $-2M | $-795.0K | · | · | · | $0 | · | |
| Dividends Paid | $573.0K | $575.0K | $571.0K | $562.0K | $503.0K | $502.0K | $500.0K | $503.0K | $448.0K | $455.0K | $6M | $445.0K | $383.0K | $381.0K | $377.0K | $378.0K | |
| Financing Cash Flow | $-2M | $-738.0K | $-4M | $-3M | $-1M | $-1M | $-2M | $-3M | $-2M | $-3M | $-7M | $-1M | $-306.0K | $-400.0K | $-328.0K | $-882.0K | |
| Net Change in Cash | $2M | $-3M | $-7M | $-2M | $874.0K | $7M | $-2M | $-491.0K | $46.0K | $-1M | $-3M | $2M | $2M | $-249.0K | $-3M | $2M | |
| Free Cash Flow | · | · | $-3M | · | · | · | $-932.0K | · | · | · | $4M | · | · | · | $-2M | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-2M | · |
盈利能力 8
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 79.0% | 74.0% | 79.5% | · | 81.0% | 80.5% | 79.9% | · | 78.9% | 78.6% | 80.2% | · | 80.2% | 78.1% | 80.8% | · | |
| Operating Margin | 3.8% | 1.0% | 4.8% | · | 6.9% | 5.1% | 5.4% | · | 4.0% | -2.4% | 1.5% | · | 3.0% | -2.3% | 2.5% | · | |
| Net Margin | 3.1% | 0.56% | 4.5% | · | 5.9% | 3.8% | 3.9% | · | 3.4% | -1.3% | 1.2% | · | 1.9% | -2.0% | 1.2% | · | |
| Pretax Margin | 3.8% | 0.97% | 4.7% | · | 7.1% | 4.6% | 5.5% | · | 4.0% | -2.1% | 1.6% | · | 3.1% | -2.0% | 1.7% | · | |
| EBITDA Margin | 3.8% | 1.0% | 6.0% | · | 6.9% | 5.1% | 7.1% | · | 4.0% | -2.4% | 3.2% | · | 3.0% | -2.3% | 4.1% | · | |
| ROA | 1.9% | 0.43% | 3.5% | · | 5.0% | 3.9% | 2.9% | · | 2.5% | -1.0% | 0.94% | · | · | -1.5% | 0.85% | · | |
| ROE | 4.0% | 0.88% | 7.1% | · | 11.4% | 8.9% | 6.4% | · | 5.5% | -2.2% | 2.1% | · | · | -3.2% | 1.8% | · | |
| ROIC | 4.1% | 0.86% | 6.6% | · | 9.9% | 9.5% | 6.6% | · | 6.2% | -2.7% | 1.9% | · | · | -3.8% | 2.9% | · |
流动性与偿付能力 2
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 2.0 | 2.4 | · | 1.7 | 1.7 | 1.8 | · | 1.7 | 1.7 | 1.7 | · | · | 1.9 | 1.9 | · | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | 0.1 | 0.1 | · |
效率 3
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.8 | 0.8 | · | 0.8 | 1.0 | 0.7 | · | 0.7 | 0.8 | 0.8 | · | · | 0.8 | 0.7 | · | |
| Inventory Turnover | 0.5 | 0.7 | 0.5 | · | 0.6 | 0.8 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | · | 0.7 | 0.6 | · | |
| Receivables Turnover | 15.4 | 22.5 | 17.6 | · | 21.7 | 30.6 | 17.3 | · | 19.6 | 22.0 | 23.2 | · | · | 22.2 | 20.0 | · |
估值 (TTM) 11
| 指标 | 趋势 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $199M | $223M | $221M | · | $222M | $215M | $198M | · | $205M | $210M | $211M | · | $210M | $206M | · | · | |
| Net Income TTM | $7M | $8M | $10M | · | $10M | $5M | $3M | · | $3M | $-63.0K | $1M | · | $-842.0K | $-723.0K | · | · | |
| Market Cap | $54M | $79M | $123M | · | $183M | $220M | $151M | · | $77M | $77M | $82M | · | · | $47M | $47M | · | |
| P/E | 7.7 | 9.6 | 12.8 | · | 20.2 | 42.8 | 44.7 | · | 28.8 | · | 64.5 | · | -59.8 | -74.4 | · | · | |
| P/S | 0.3 | 0.4 | 0.6 | · | 0.8 | 1.0 | 0.8 | · | 0.4 | 0.4 | 0.4 | · | · | 0.2 | · | · | |
| P/B | 1.6 | 2.4 | 3.7 | · | 5.4 | 7.4 | 5.4 | · | 2.9 | 2.8 | 2.8 | · | · | 1.5 | 1.5 | · | |
| P / Tangible Book | 1.8 | 2.7 | 3.8 | · | 5.4 | 7.4 | 5.5 | · | 2.9 | 2.9 | 2.8 | · | · | 1.5 | 1.5 | · | |
| P / Cash Flow | · | · | -53.6 | · | · | · | -258.7 | · | · | · | 17.2 | · | · | · | -35.0 | · | |
| P / FCF | · | · | -45.0 | · | · | · | -161.8 | · | · | · | 22.6 | · | · | · | -22.7 | · | |
| Earnings Yield | 13.0% | 10.4% | 7.8% | · | 4.9% | 2.3% | 2.2% | · | 3.5% | 0.00% | 1.6% | · | -1.7% | -1.3% | · | · | |
| Payout Ratio | · | · | 26.5% | · | · | · | 27.4% | · | · | · | 879.8% | · | · | · | 61.8% | · |
财务报表 损益表、资产负债表、现金流量表 — 年度,近5年
损益表
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 收入 | $229M | $200M | $213M | $206M | $220M |
| 毛利率 % | 80.4% | 79.3% | 79.7% | 81.5% | 82.7% |
| 营业利润率 % | 5.3% | 2.2% | 2.0% | 3.7% | 8.0% |
| 净收入 | $10M | $3M | $3M | $3M | $13M |
| 稀释后每股收益 (EPS) | $0.75 | $0.23 | $0.20 | $0.24 | $0.90 |
资产负债表
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 流动比率 | 1.9 | 1.7 | 2.3 | 1.8 | 1.9 |
| 速动比率 | 0.9 | 0.9 | 1.2 | 0.9 | 1.0 |
现金流
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 自由现金流 | $11M | $10M | $4M | $6M | $13M |
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) 99 家申报者 · $34.1M 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。
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 25 (+4 与上一季度对比) | 28 (+6 与上一季度对比) | 29 (-9 与上一季度对比) | 25 (+3 与上一季度对比) | -927K |
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 56 位内幕人士 · 28 位高管 · 31 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 |
|---|---|---|---|---|---|---|
| Steven R Fife | President and CEO | 2026年4月1日 F | 735471 | 0 | 0 | $0 |
| Darren Jay Jensen | Chief Executive Officer | 2020年8月28日 A | 459590 | 0 | 0 | $0 |
| Douglas C. Robinson | President & CEO | 2015年1月2日 A | 291720 | 0 | 0 | $0 |
| James Krejci | CEO | 2006年12月21日 A | 25000 | 0 | 0 | $0 |
| Brenda March | Interim CEO | 2005年12月31日 A | — | 0 | 0 | $0 |
| Carl Aure | Chief Financial Officer | 2026年7月1日 F | 155554 | 0 | 0 | $0 |
| Mark R. Jaggi | Chief Financial Officer | 2016年8月24日 F | 15665 | 0 | 0 | $0 |
| David Colbert | Chief Financial Officer | 2015年6月24日 F | 193850 | 0 | 0 | $0 |
| Carrie E Carlander | Chief Financial Officer | 2012年2月3日 A | — | 0 | 0 | $0 |
| Bradford K. Amman | CFO, Treasurer, Secretary | 2009年4月7日 P | 78614 | 0 | 0 | $0 |
| Myhill Paul Robert | VP, Treasurer, Secretary, CFO | 2005年7月6日 S | 1299945 | 0 | 0 | $0 |
| William Joseph Driscoll | VP, Treas, Secy, CFO | 2005年6月2日 J | 1697546 | 0 | 0 | $0 |
| David Whitney Brown | President, LifeVantage Network | 2012年2月9日 M | 86631 | 0 | 0 | $0 |
| Matthew Cooley | Chief Operating Officer | 2023年4月1日 F | 64111 | 0 | 0 | $0 |
| Charles J. Wach | Chief Operating Officer | 2021年4月1日 M | 35729 | 0 | 0 | $0 |
| Robert M. Urban | Chief Operating Officer | 2016年6月24日 F | 33881 | 0 | 0 | $0 |
| Kirby L Zenger | Chief Operating Officer | 2012年2月3日 A | — | 0 | 0 | $0 |
| Kristen Cunningham | Chief Sales Officer | 2026年7月1日 F | 131417 | 0 | 0 | $0 |
| Alissa Neufeld | General Counsel | 2026年7月1日 F | 112744 | 0 | 0 | $0 |
| Julie Boyster | Chief Marketing Officer | 2025年7月1日 M | 115214 | 0 | 0 | $0 |
| Justin Rose | Chief Sales Officer | 2022年1月1日 M | 174145 | 0 | 0 | $0 |
| Kevin Mcmurray | General Counsel | 2021年4月1日 M | 49870 | 0 | 0 | $0 |
| Ryan Goodwin | Chief Marketing Officer | 2020年8月28日 A | 149343 | 0 | 0 | $0 |
| Rob Cutler | General Counsel | 2015年4月6日 S | 302484 | 0 | 0 | $0 |
| Shawn M. Talbott | Chief Science Officer | 2015年2月17日 P | 56668 | 0 | 0 | $0 |
| Michelle Oborn | VP Human Resources | 2015年1月25日 F | 86855 | 0 | 0 | $0 |
| David N. Phelps | Chief Sales Officer | 2015年1月2日 A | 45956 | 0 | 0 | $0 |
| Ryan Thompson | Senior VP of Sales | 2012年9月14日 P | 6343 | 0 | 0 | $0 |
| Darwin Lewis | 董事 | 2026年6月15日 P | 137268 | 2 | 0 | $11581 |
| Michael A Beindorff | 董事 | 2026年6月3日 S | 41625 | 0 | 1 | $-85500 |
| Garry Paul Mauro | 董事 | 2025年5月9日 P | 6598 | 0 | 0 | $0 |
| Cynthia Latham | 董事 | 2025年2月10日 S | 51348 | 0 | 0 | $0 |
| Raymond B Greer | 董事 | 2025年2月10日 S | 99288 | 0 | 0 | $0 |
| Rajendran Anbalagan | 董事 | 2024年11月7日 A | 10468 | 0 | 0 | $0 |
| Judd Dayton | 董事 | 2024年11月7日 A | 33631 | 0 | 0 | $0 |
| Erin Brockovich | 董事 | 2023年11月16日 A | 62943 | 0 | 0 | $0 |
| Vinayak Hegde | 董事 | 2020年11月12日 A | 50373 | 0 | 0 | $0 |
| George Metzger | 董事 | 2018年2月2日 A | 48594 | 0 | 0 | $0 |
| David J Toole | 董事 | 2018年2月2日 A | 32619 | 0 | 0 | $0 |
| Richard Y Okumoto | 董事 | 2017年2月16日 A | 32708 | 0 | 0 | $0 |
| Elwood Spedden | 董事 | 2012年11月14日 A | 25000 | 0 | 0 | $0 |
| Mike C. Lu | 董事 | 2012年6月26日 X | 3104500 | 0 | 0 | $0 |
| James D Crapo | 董事 | 2011年12月13日 S | 575000 | 0 | 0 | $0 |
| Joe M Mccord | 董事 | 2011年5月25日 C | 1981425 | 0 | 0 | $0 |
| Kay Stout Manovich | 董事 | 2011年1月20日 A | — | 0 | 0 | $0 |
| Richard Doutre Jones | 董事 | 2011年1月20日 A | 100000 | 0 | 0 | $0 |
| Jack R. Thompson | 董事 | 2009年11月30日 A | 1211784 | 0 | 0 | $0 |
| John Van Heuvelen | 董事 | 2007年1月18日 A | 15264 | 0 | 0 | $0 |
| William L Lister | 董事 | 2006年10月4日 D | — | 0 | 0 | $0 |
| Leigh H Severance | 董事 | 2006年10月2日 D | 45864 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士;净额=仅公开市场买卖
激进投资者及 5%+ 股东 9 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 |
|---|---|---|---|---|---|
| The Radoff Family Foundation, Bradley L. Radoff ×5 申报 | 2024年7月31日 | — | 初始申报 | — | SEC |
| Sudbury Capital Fund, LP, Sudbury Capital GP, LP, Sudbury Holdings, LLC, Sudbury Capital Management, LLC, Dayton Judd ×3 申报 | 2024年2月15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, 未披露的报告人 | 2022年9月6日 | — | 初始申报 | 被动投资 | SEC |
| Dell Loy Hansen, Hansen Guaranty, LLC | 2015年7月17日 | — | 初始申报 | 被动投资 | SEC |
| Rodney Dale Dir (2) Check appropriate box if a member of a group (a) ? (b) ? (3) SEC USE ONLY (4) Source of Funds PF (5) Check box if disclosure of legal proceedings is required pursuant to Items 2(d) or 2(e) ? (6) Citizenship or place of organization USA | 2009年4月17日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人 | 2005年1月3日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人 | 2004年12月7日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人 | 2004年12月7日 | — | 初始申报 | 被动投资 | SEC |
| 未披露的报告人 | 2004年12月7日 | — | 初始申报 | 被动投资 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF持仓 由 16 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。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| GSSC · Goldman Sachs ETF Trust | 0.01% | 16349 NS | 2026年5月31日 | N-PORT |
| AVSC · AMERICAN CENTURY ETF TRUST | 0.00% | 16662 NS | 2026年5月31日 | N-PORT |
| AVUV · AMERICAN CENTURY ETF TRUST | 0.00% | 77413 NS | 2026年5月31日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 504 NS | 2026年5月31日 | N-PORT |
| RSSL · Global X Funds | 0.00% | 4814 NS | 2026年4月30日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 394 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 31854 NS | 2026年4月30日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 399 NS | 2026年5月31日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 10 NS | 2026年5月31日 | N-PORT |
| AVUS · AMERICAN CENTURY ETF TRUST | 0.00% | 6080 NS | 2026年5月31日 | N-PORT |
| DFUS · Dimensional ETF Trust | 0.00% | 16797 NS | 2026年4月30日 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 13233 NS | 2026年4月30日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 每日 |
| VTI · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 每日 |
| IWC · iShares Trust | — | — | 2026年8月18日 | 每日 |
| PRFZ · Invesco Exchange-Traded Fund Trust | — | — | 2026年7月13日 | 每日 |