NEPH Nephros, Inc. - Common Stock
$3.65
价格 · 五月 20, 2026
截至...的财报数据 五月 7, 2026
NEPH 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$3.65
市值
—
P/E (TTM)
44.4
每股收益 (TTM)
$0.11
营收 (TTM)
$19M
股息收益率
—
ROE
—
负债/权益
—
52周区间
$2 – $6
NEPH 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
$19M
2016-12-31
→
2025-12-31
EPS
$0.11
2022-12-31
→
2025-12-31
自由现金流
—
2016-12-31
→
2024-12-31
利润率
—
2016-12-31
→
2024-12-31
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
NEPH
同行中位数
P/E (TTM)
44.4
34.1
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
NEPH
同行中位数
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
NEPH
同行中位数
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
NEPH
同行中位数
Revenue YoY (营收同比增长)
32.7%
—
Revenue CAGR 3Y (营收3年复合年增长率)
23.5%
—
Revenue CAGR 5Y (营收5年复合年增长率)
17.0%
—
EPS YoY
1000.0%
—
Net Income YoY (净利润同比增长)
1513.5%
—
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
NEPH
同行中位数
NEPH 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
8 位分析师
- 强烈买入 2 25.0%
- 买入 5 62.5%
- 持有 1 12.5%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-05-19
中位数
$7.00
← 低于所有目标
$3.65
最低
$6.00
最高
$8.00
中位数目标
$7.00
+91.8%
平均目标
$7.00
+91.8%
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
0.04%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.01 | $0.01 | -0.00% |
| 2025年12月31日 | $0.08 | $0.01 | 0.07% |
| 2025年9月30日 | $0.03 | $-0.02 | 0.05% |
| 2025年6月30日 | $0.02 | $-0.03 | 0.05% |
| 2025年3月31日 | $0.05 | $-0.01 | 0.06% |
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 |
|---|---|---|---|---|---|---|
| NEPH | — | 44.4 | 32.7% | — | — | — |
| SCWO | — | -1.5 | -51.7% | — | — | — |
| TPCS | $22M | -7.9 | 7.7% | -8.1% | -32.6% | 12.7% |
| CLIR | $3M | -0.6 | 45.6% | -105.0% | -55.1% | 27.2% |
| LASE | $56M | -2.4 | 144.3% | -209.2% | 4990.2% | 14.4% |
| CLIR | $3M | -0.6 | 45.6% | -105.0% | -55.1% | 27.2% |
| PH | — | 25.8 | -0.40% | 17.8% | 27.4% | — |
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 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19M | $14M | $14M | $10M | $10M | $9M | $10M | $6M | $4M | $2M | $2M | $2M | |
| Cost of Revenue | $7M | $5M | $6M | $5M | $5M | $4M | $4M | $2M | $2M | $1M | $884.0K | $549.0K | |
| Gross Profit | $12M | $9M | $8M | $5M | $6M | $5M | $6M | $3M | $2M | $1M | $1M | $1M | |
| R&D Expense | $1M | $906.0K | $873.0K | $1M | $1M | $3M | $3M | $2M | · | · | · | · | |
| SG&A Expense | $9M | $8M | $9M | $8M | $7M | $6M | $6M | $5M | $3M | $3M | $3M | $3M | |
| Operating Expenses | $10M | $9M | $10M | $9M | $9M | $9M | $9M | $6M | $5M | $4M | $4M | $4M | |
| Operating Income | $1M | $6.0K | $-2M | $-4M | $-3M | $-4M | $-3M | $-3M | $-2M | $-3M | $-3M | $-3M | |
| Interest Expense | · | · | $2.0K | $20.0K | $41.0K | $110.0K | $195.0K | $172.0K | $302.0K | $172.0K | $42.0K | $483.0K | |
| Interest Income | · | · | · | · | · | · | · | $4.0K | $4.0K | $5.0K | · | · | |
| Other Non-op | $-78.0K | $-10.0K | $-44.0K | $64.0K | $17.0K | $-152.0K | $-54.0K | $-35.0K | $-74.0K | $4.0K | $37.0K | $58.0K | |
| Pretax Income | $1M | $89.0K | $-2M | · | · | $-5M | $-3M | $-3M | $-3M | $-3M | · | · | |
| Income Tax | $12.0K | $15.0K | · | $0 | $0 | · | $-225.0K | $-93.0K | $-2M | · | · | · | |
| Net Income | $1M | $74.0K | $-2M | $-7M | $-4M | $-5M | $-3M | $-3M | $-809.0K | $-3M | $-3M | $-7M | |
| EPS (Basic) | $0.11 | $0.01 | $-0.15 | $-0.73 | $-0.41 | · | · | · | · | · | · | $-0.31 | |
| EPS (Diluted) | $0.11 | $0.01 | $-0.15 | $-0.73 | · | · | · | · | · | · | · | $-0.31 | |
| Shares (Basic) | 10,612,288 | 10,525,197 | 10,386,018 | 10,297,134 | 10,017,830 | · | · | · | · | · | · | 23,817,184 | |
| Shares (Diluted) | 10,968,063 | 10,602,004 | 10,386,018 | 10,297,134 | · | · | · | · | · | · | · | 23,817,184 | |
| EBITDA | · | $6.0K | $-2M | $-4M | $-4M | $-4M | $-3M | $-3M | $-2M | $-3M | $-3M | $-3M |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $4M | $4M | $4M | $7M | $8M | $4M | $5M | $2M | $275.0K | $1M | $1M | |
| Receivables | $2M | $2M | $1M | $1M | $2M | $1M | $1M | $1M | $836.0K | $388.0K | $397.0K | $110.0K | |
| Inventory | $3M | $3M | $2M | $3M | $4M | $5M | $3M | $2M | $674.0K | $479.0K | $591.0K | $186.0K | |
| Prepaid Expense | $177.0K | $142.0K | $132.0K | $188.0K | $207.0K | $237.0K | $526.0K | $369.0K | $85.0K | $95.0K | $228.0K | $104.0K | |
| Other Current Assets | · | · | · | · | · | · | · | $276.0K | $85.0K | $95.0K | $228.0K | $104.0K | |
| Current Assets | $11M | $8M | $8M | $8M | $14M | $15M | $8M | $8M | $4M | $1M | $2M | $2M | |
| PP&E (Net) | $106.0K | $161.0K | $152.0K | $116.0K | $72.0K | $295.0K | $81.0K | $91.0K | $52.0K | $70.0K | $12.0K | $1.0K | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $901.0K | $1M | $899.0K | $885.0K | $817.0K | $807.0K | $728.0K | $734.0K | |
| Accum. Depreciation | $1M | $1M | $962.0K | $923.0K | $829.0K | $843.0K | $818.0K | $794.0K | $765.0K | $737.0K | $716.0K | $733.0K | |
| Goodwill | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $748.0K | · | · | · | · | |
| Intangibles | $318.0K | $349.0K | $381.0K | $423.0K | $465.0K | $506.0K | $548.0K | $590.0K | · | $2M | · | · | |
| Other Non-current Assets | $50.0K | $50.0K | $86.0K | $54.0K | $84.0K | $89.0K | $32.0K | $18.0K | $11.0K | $21.0K | $21.0K | $2M | |
| Total Assets | $14M | $11M | $12M | $11M | $18M | $19M | $12M | $11M | $5M | $3M | $4M | $3M | |
| Accounts Payable | $914.0K | $649.0K | $873.0K | $740.0K | $1M | $423.0K | $959.0K | $836.0K | $872.0K | $585.0K | $652.0K | $835.0K | |
| Accrued Liabilities | $1M | $565.0K | $794.0K | $285.0K | $444.0K | $341.0K | $136.0K | $396.0K | $218.0K | $240.0K | $237.0K | $342.0K | |
| Current Liabilities | $3M | $2M | $2M | $1M | $2M | $1M | $2M | $3M | $2M | $895.0K | $959.0K | $1M | |
| Capital Leases | $661.0K | $1M | $1M | $700.0K | $340.0K | $735.0K | $889.0K | · | · | · | · | · | |
| Total Liabilities | $3M | $3M | $4M | $2M | $3M | $3M | $4M | $4M | $3M | $2M | $1M | $9M | |
| Long-term Debt | · | · | · | $71.0K | $343.0K | $593.0K | $824.0K | $1M | · | · | · | · | |
| Common Stock | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | $8.0K | $7.0K | $55.0K | $50.0K | $49.0K | $30.0K | |
| Paid-in Capital | $153M | $153M | $153M | $148M | $147M | $144M | $132M | $128M | $123M | $121M | $120M | $108M | |
| Retained Earnings | $-143M | $-144M | $-144M | $-143M | $-136M | $-132M | $-127M | $-124M | $-121M | $-120M | $-117M | $-114M | |
| AOCI | · | · | · | · | $64.0K | $74.0K | $65.0K | $71.0K | $77.0K | $67.0K | $71.0K | $72.0K | |
| Stockholders' Equity | $10M | $9M | $8M | $9M | $12M | $13M | $5M | $4M | $2M | $667.0K | $-3M | $-6M | |
| Liabilities + Equity | $14M | $11M | $12M | $11M | $18M | $19M | $12M | $11M | $5M | $3M | $4M | $3M | |
| Shares Outstanding | 10,644,268 | 10,544,691 | 10,543,675 | 10,297,429 | 10,258,444 | 9,873,006 | 8,058,850 | 7,184,609 | 55,293,267 | 49,782,797 | 48,580,355 | 30,391,513 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $140.0K | $135.0K | $214.0K | $218.0K | $192.0K | $192.0K | $186.0K | $163.0K | $218.0K | $19.0K | $1.0K | $6.0K | |
| Stock-based Comp | $296.0K | $153.0K | $1M | $982.0K | $1M | $779.0K | $1M | $985.0K | $772.0K | $551.0K | $489.0K | · | |
| Deferred Tax | · | · | · | · | $0 | $0 | · | · | · | · | · | · | |
| Amort. of Intangibles | $32M | $32M | $42.0K | $42.0K | $42.0K | $42.0K | $42.0K | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | $350.0K | $-728.0K | $5M | |
| Operating Cash Flow | $2M | $-492.0K | $827.0K | $-3M | $-1M | $-7M | $-2M | $-4M | $-77.0K | $-2M | $-4M | $-2M | |
| CapEx | · | $55.0K | $75.0K | $137.0K | $36.0K | $239.0K | $14.0K | · | · | $45.0K | $13.0K | · | |
| Investing Cash Flow | $0 | $-50.0K | $-75.0K | $-137.0K | $-85.0K | $-239.0K | $-151.0K | $-991.0K | · | · | · | · | |
| Stock Issued | · | · | · | · | · | $11M | $2M | $4M | $1M | · | $1M | $5M | |
| Net Stock Activity | · | · | · | · | · | $11M | $2M | $4M | $1M | · | $1M | $5M | |
| Financing Cash Flow | $-5.0K | $-5.0K | $-79.0K | $34.0K | $237.0K | $11M | $2M | $7M | $2M | · | · | · | |
| Net Change in Cash | $2M | $-547.0K | $673.0K | $-3M | $-1M | $4M | $-415.0K | $2M | · | · | · | · | |
| Taxes Paid | · | · | · | · | $79.0K | $22.0K | $5.0K | $4.0K | $7.0K | $11.0K | $5.0K | $6.0K | |
| Free Cash Flow | · | $-547.0K | $752.0K | $-3M | $-1M | $-7M | $-2M | · | · | $-2M | $-4M | · | |
| Levered FCF | · | · | · | · | · | · | $-2M | · | · | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 61.6% | 59.0% | 47.4% | 55.2% | 57.4% | 58.9% | 56.3% | 60.2% | 55.8% | 54.5% | 68.6% | |
| Operating Margin | · | 0.04% | -11.2% | -43.5% | -41.7% | -49.9% | -30.5% | -53.0% | -58.4% | -123.7% | -176.0% | -152.7% | |
| Net Margin | · | 0.52% | -11.1% | -71.2% | -37.2% | -52.9% | -33.1% | -59.8% | -21.2% | -130.7% | -158.8% | -421.7% | |
| Pretax Margin | · | 0.63% | · | · | · | -52.9% | -32.9% | -60.1% | -68.2% | · | · | · | |
| EBITDA Margin | · | 0.04% | -11.2% | -43.5% | -41.7% | -49.9% | -30.5% | -53.0% | -58.4% | -122.8% | -175.9% | -152.3% | |
| ROA | · | 0.64% | -13.8% | -49.6% | -21.4% | -30.0% | -30.8% | -43.8% | -21.1% | -91.2% | -84.2% | -235.6% | |
| ROE | · | 0.88% | -18.6% | -82.2% | -31.9% | -52.6% | -80.7% | -118.4% | -61.8% | 303.7% | 204.7% | 156.8% | |
| ROIC | · | 0.06% | · | · | · | · | -63.0% | -77.2% | -35.5% | · | · | · |
流动性与偿付能力 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 5.3 | 4.0 | 5.9 | 5.7 | 11.4 | 3.4 | 3.1 | 2.0 | 1.4 | 2.6 | 1.4 | |
| Quick Ratio | · | 3.5 | 2.7 | 3.5 | 3.6 | 7.3 | 2.1 | 2.3 | 1.6 | 0.7 | 1.7 | 1.1 | |
| Interest Coverage | · | · | -796.5 | -216.8 | -105.7 | -38.9 | -16.2 | -17.5 | -7.4 | -16.7 | -81.5 | -5.5 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 1.2 | 1.2 | 0.7 | 0.6 | 0.6 | 0.9 | 0.7 | 1.0 | 0.7 | 0.5 | 0.6 | |
| Inventory Turnover | · | 2.1 | 2.1 | 1.4 | 0.9 | 0.9 | 1.9 | 2.0 | 2.6 | 1.9 | 2.3 | 3.2 | |
| Receivables Turnover | · | 8.6 | 10.2 | 6.8 | 6.9 | 7.1 | 8.6 | 5.0 | 6.2 | 5.9 | 7.7 | 15.1 |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 32.7% | -0.53% | 42.7% | -2.4% | 19.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 23.5% | 11.5% | 18.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 17.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 1000.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 1513.5% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $19M | $14M | $14M | $10M | $10M | $9M | $10M | $6M | $4M | $2M | $2M | $2M | |
| Net Income TTM | $1M | $74.0K | $-2M | $-7M | $-4M | $-5M | $-3M | $-3M | $-809.0K | $-3M | $-3M | $-7M | |
| Market Cap | · | $16M | $36M | $12M | $61M | $85M | $80M | $331M | $224M | $166M | $96M | $216M | |
| P/E | 44.4 | 147.0 | -23.1 | -1.6 | · | · | · | · | · | · | · | -22.9 | |
| P/S | · | 1.1 | 2.6 | 1.2 | 5.9 | 9.9 | 7.8 | 58.3 | 58.8 | 71.5 | 49.5 | 123.6 | |
| P/B | · | 1.8 | 4.4 | 2.1 | 5.2 | 6.8 | 17.2 | 87.3 | 114.8 | 248.5 | 36.1 | -38.0 | |
| P / Tangible Book | 5.7 | 2.1 | 5.1 | 1.6 | 5.8 | 7.5 | · | · | · | · | · | · | |
| P / Cash Flow | · | -31.5 | 44.1 | -3.7 | -42.7 | -12.3 | -35.2 | -90.5 | -2908.3 | -78.5 | -25.2 | -86.6 | |
| P / FCF | · | -28.3 | 48.5 | -3.5 | -41.7 | -11.9 | -35.0 | · | · | -76.9 | -25.1 | · | |
| Earnings Yield | 2.2% | 0.68% | -4.3% | -62.9% | · | · | · | · | · | · | · | -4.4% |
损益表 17
| 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 | $5M | $5M | $5M | $4M | $5M | $4M | $4M | $3M | $4M | $3M | $4M | $4M | $4M | $3M | $2M | $3M | |
| Cost of Revenue | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $1M | $2M | $1M | |
| Gross Profit | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $762.0K | $1M | |
| R&D Expense | $346.0K | $395.0K | $338.0K | $311.0K | $295.0K | $252.0K | $188.0K | $254.0K | $212.0K | $208.0K | $205.0K | $221.0K | $239.0K | $358.0K | $252.0K | $273.0K | |
| SG&A Expense | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Operating Income | $97.0K | $18.0K | $314.0K | $248.0K | $566.0K | $317.0K | $206.0K | $-317.0K | $-200.0K | $-649.0K | $-203.0K | $-435.0K | $-306.0K | $-693.0K | $-1M | $-814.0K | |
| Interest Expense | · | · | · | · | · | · | · | · | $1.0K | · | · | · | $1.0K | $3.0K | $4.0K | $6.0K | |
| Other Non-op | $11.0K | $-10.0K | $-15.0K | $-32.0K | $-21.0K | $19.0K | $-43.0K | $7.0K | $7.0K | $-32.0K | $10.0K | $-11.0K | $-11.0K | $-25.0K | $31.0K | $72.0K | |
| Pretax Income | · | $62.0K | $340.0K | $246.0K | · | $364.0K | $183.0K | $-289.0K | · | · | · | · | · | · | · | · | |
| Income Tax | $0 | $0 | $3.0K | $9.0K | $0 | $15.0K | · | · | $0 | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $140.0K | $62.0K | $337.0K | $237.0K | $558.0K | $349.0K | $183.0K | $-289.0K | $-169.0K | $-654.0K | $-182.0K | $-433.0K | $-306.0K | $-848.0K | $-3M | $-1M | |
| EPS (Basic) | $0.01 | $0.01 | $0.03 | $0.02 | $0.05 | $0.04 | $0.02 | $-0.03 | $-0.02 | $-0.06 | $-0.02 | $-0.04 | $-0.03 | $-0.10 | $-0.31 | $-0.12 | |
| EPS (Diluted) | $0.01 | $0.01 | $0.03 | $0.02 | $0.05 | $0.04 | $0.02 | $-0.03 | $-0.02 | $-0.06 | $-0.02 | $-0.04 | $-0.03 | $-0.10 | $-0.31 | $-0.12 | |
| Shares (Basic) | 10,650,819 | -21,200,483 | 10,612,012 | 10,600,409 | 10,600,350 | -21,030,650 | 10,544,139 | 10,509,937 | 10,501,771 | -20,669,706 | 10,460,866 | 10,297,429 | 10,297,429 | -20,519,730 | 10,303,818 | 10,299,148 | |
| Shares (Diluted) | 10,990,904 | -21,501,656 | 11,040,925 | 10,813,028 | 10,615,766 | -20,990,610 | 10,580,906 | 10,509,937 | 10,501,771 | -20,669,706 | 10,460,866 | 10,297,429 | 10,297,429 | 18,876 | 10,303,818 | 10,299,148 | |
| EBITDA | $97.0K | · | $314.0K | $248.0K | $566.0K | · | $206.0K | $-317.0K | $-200.0K | · | $-203.0K | $-435.0K | $-306.0K | · | $-1M | $-1M |
资产负债表 24
| 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 | $4M | $5M | $5M | $5M | $4M | $4M | $2M | $3M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | |
| Receivables | $4M | $2M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $1M | $1M | $2M | |
| Inventory | $4M | $3M | $3M | $2M | $2M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $5M | |
| Prepaid Expense | $338.0K | $177.0K | $136.0K | $227.0K | $280.0K | $142.0K | $109.0K | $165.0K | $200.0K | $132.0K | $173.0K | $152.0K | $177.0K | $188.0K | $186.0K | $151.0K | |
| Current Assets | $11M | $11M | $11M | $10M | $9M | $8M | $7M | $8M | $8M | $8M | $9M | $8M | $8M | $8M | $9M | $11M | |
| PP&E (Net) | $95.0K | $106.0K | $119.0K | $131.0K | $143.0K | $161.0K | $173.0K | $186.0K | $142.0K | $152.0K | $88.0K | $98.0K | $107.0K | $116.0K | $128.0K | $450.0K | |
| PP&E (Gross) | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $1M | · | · | · | $962.0K | · | · | · | $923.0K | · | · | |
| Goodwill | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | $759.0K | |
| Intangibles | $310.0K | $318.0K | $326.0K | $334.0K | $341.0K | $349.0K | $357.0K | $365.0K | $373.0K | $381.0K | $392.0K | $402.0K | $412.0K | $423.0K | $433.0K | $1M | |
| Other Non-current Assets | $50.0K | $50.0K | $50.0K | $50.0K | $50.0K | $50.0K | $50.0K | $70.0K | $75.0K | $86.0K | $123.0K | $54.0K | $60.0K | $54.0K | $58.0K | $67.0K | |
| Total Assets | $14M | $14M | $13M | $12M | $12M | $11M | $10M | $11M | $11M | $12M | $11M | $10M | $11M | $11M | $11M | $15M | |
| Accounts Payable | $1M | $914.0K | $936.0K | $632.0K | $557.0K | $649.0K | $398.0K | $1M | $1M | $873.0K | $805.0K | $302.0K | $719.0K | $740.0K | $779.0K | $1M | |
| Accrued Liabilities | $662.0K | $1M | $1M | $771.0K | $603.0K | $565.0K | $322.0K | $435.0K | $413.0K | $794.0K | $712.0K | $572.0K | $383.0K | $285.0K | $272.0K | $185.0K | |
| Current Liabilities | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $2M | $2M | |
| Capital Leases | $556.0K | $661.0K | $761.0K | $858.0K | $953.0K | $1M | $1M | $1M | $1M | $1M | $469.0K | $534.0K | $616.0K | $700.0K | $195.0K | $350.0K | |
| Total Liabilities | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $3M | $3M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $141.0K | $210.0K | |
| Common Stock | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | |
| Paid-in Capital | $154M | $153M | $153M | $153M | $153M | $153M | $153M | $153M | $153M | $153M | $152M | $152M | $152M | $148M | $148M | $148M | |
| Retained Earnings | $-143M | $-143M | $-143M | $-144M | $-144M | $-144M | $-145M | $-145M | $-145M | $-144M | $-144M | $-144M | $-143M | $-143M | $-142M | $-139M | |
| Stockholders' Equity | $11M | $10M | $10M | $10M | $9M | $9M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $6M | $6M | $9M | |
| Liabilities + Equity | $14M | $14M | $13M | $12M | $12M | $11M | $10M | $11M | $11M | $12M | $11M | $10M | $11M | $11M | $11M | $15M | |
| Shares Outstanding | 10,843,493 | 10,644,268 | 10,626,683 | 10,600,604 | 10,600,350 | 10,544,691 | 10,544,139 | 10,544,139 | 10,544,139 | 10,543,675 | 10,484,932 | 10,484,932 | 10,484,932 | 10,297,429 | 10,303,818 | 10,318,818 |
现金流 9
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $29.0K | $32.0K | $34.0K | $35.0K | $39.0K | $34.0K | $34.0K | $34.0K | $33.0K | $51.0K | $55.0K | $54.0K | $54.0K | $68.0K | $48.0K | $51.0K | |
| Stock-based Comp | $60.0K | $79.0K | $70.0K | $71.0K | $76.0K | $62.0K | $65.0K | $35.0K | $-9.0K | $390.0K | $149.0K | $194.0K | $319.0K | $179.0K | $254.0K | $277.0K | |
| Amort. of Intangibles | $8M | $32M | $8.0K | $0 | $8M | $32M | $8.0K | $8.0K | $8.0K | $9.0K | $11.0K | $11.0K | $11.0K | $9.0K | $11.0K | $11.0K | |
| Operating Cash Flow | $-2M | $230.0K | $99.0K | $994.0K | $322.0K | $1M | $-623.0K | $-501.0K | $-672.0K | $-237.0K | $562.0K | $226.0K | $276.0K | $-195.0K | $-170.0K | $-1M | |
| CapEx | · | · | · | · | · | $0 | $0 | · | · | · | · | · | · | $0 | $0 | $103.0K | |
| Investing Cash Flow | · | · | · | · | · | $0 | $0 | · | · | · | · | · | · | $0 | $0 | $-103.0K | |
| Financing Cash Flow | $289.0K | $-1.0K | $-2.0K | $-1.0K | $-1.0K | $-1.0K | $0 | $-2.0K | $-2.0K | $-3.0K | $0 | $-2.0K | $-74.0K | $-111.0K | $-69.0K | $-67.0K | |
| Net Change in Cash | $-1M | $229.0K | $97.0K | $993.0K | $321.0K | $1M | $-623.0K | $-553.0K | $-674.0K | $-315.0K | $562.0K | $224.0K | $202.0K | $-306.0K | $-239.0K | $-1M | |
| Taxes Paid | · | · | $0 | $0 | $6.0K | · | · | · | · | · | · | · | · | · | · | · |
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 | 57.4% | · | 61.2% | 63.2% | 64.7% | · | 61.1% | 58.8% | 62.1% | · | 58.6% | 58.7% | 57.1% | · | 31.6% | 47.2% | |
| Operating Margin | 1.9% | · | 6.6% | 5.6% | 11.6% | · | 5.9% | -9.8% | -5.7% | · | -5.4% | -12.3% | -8.3% | · | -53.2% | -41.8% | |
| Net Margin | 2.7% | · | 7.1% | 5.4% | 11.4% | · | 5.2% | -8.9% | -4.8% | · | -4.9% | -12.2% | -8.3% | · | -134.1% | -39.4% | |
| Pretax Margin | · | · | 7.1% | 5.6% | · | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | 1.9% | · | 6.6% | 5.6% | 11.6% | · | 5.9% | -9.8% | -5.7% | · | -5.4% | -12.3% | -8.3% | · | -53.2% | -41.8% | |
| ROA | 1.1% | · | 2.9% | 2.0% | 4.8% | · | 1.7% | -2.7% | -1.5% | · | -1.6% | -3.4% | -2.3% | · | -22.2% | -6.9% | |
| ROE | 1.4% | · | 3.7% | 2.7% | 6.4% | · | 2.2% | -3.5% | -2.0% | · | -2.4% | -4.8% | -3.2% | · | -34.8% | -10.8% | |
| ROIC | · | · | 3.1% | 2.5% | · | · | · | · | · | · | · | · | · | · | · | · |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.5 | · | 4.3 | 5.4 | 5.9 | · | 7.0 | 4.1 | 4.2 | · | 4.7 | 6.6 | 5.9 | · | 5.9 | 5.3 | |
| Quick Ratio | 3.0 | · | 3.2 | 4.0 | 4.5 | · | 3.9 | 2.5 | 2.7 | · | 3.3 | 4.7 | 4.1 | · | 3.4 | 3.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -200.0 | · | · | · | -306.0 | · | -320.2 | -200.7 |
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 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.8 | · | 0.6 | 0.6 | 0.7 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.5 | · | 0.4 | 0.3 | |
| Receivables Turnover | 1.7 | · | 2.2 | 2.3 | 2.3 | · | 2.2 | 1.9 | 2.0 | · | 2.7 | 1.9 | 2.3 | · | 1.6 | 1.6 |
估值 (TTM) 9
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $19M | · | $18M | $16M | $15M | · | $14M | $14M | $15M | · | $13M | $13M | $11M | · | $10M | $10M | |
| Net Income TTM | $1M | · | $1M | $689.0K | $283.0K | · | $-457.0K | $-1M | $-1M | · | $-4M | $-5M | $-7M | · | $-7M | $-5M | |
| Market Cap | $32M | · | $50M | $43M | $18M | · | $18M | $22M | $23M | · | $16M | $16M | $11M | · | $9M | $16M | |
| P/E | 27.1 | · | 39.4 | 68.2 | 86.0 | · | -34.2 | -19.2 | -19.9 | · | -3.7 | -3.1 | · | · | · | · | |
| P/S | 1.7 | · | 2.9 | 2.7 | 1.2 | · | 1.3 | 1.6 | 1.6 | · | 1.2 | 1.3 | 1.0 | · | 0.9 | 1.6 | |
| P/B | 3.0 | · | 5.0 | 4.5 | 2.0 | · | 2.2 | 2.8 | 2.8 | · | 1.8 | 1.9 | 1.3 | · | 1.5 | 1.7 | |
| P / Tangible Book | 3.4 | · | 5.6 | 5.1 | 2.2 | · | 2.6 | 3.3 | 3.3 | · | 2.1 | 2.2 | 1.5 | · | 1.8 | 2.3 | |
| P / Cash Flow | -19.3 | · | · | · | 56.6 | · | · | · | -34.4 | · | · | · | 40.6 | · | · | · | |
| Earnings Yield | 3.7% | · | 2.5% | 1.5% | 1.2% | · | -2.9% | -5.2% | -5.0% | · | -27.0% | -32.3% | · | · | · | · |
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 | $19M | $14M | $14M | $10M | $10M |
| 毛利率 % | — | 61.6% | 59.0% | 47.4% | 55.2% |
| 营业利润率 % | — | 0.04% | -11.2% | -43.5% | -41.7% |
| 净收入 | $1M | $74.0K | $-2M | $-7M | $-4M |
| 稀释后每股收益 (EPS) | $0.11 | $0.01 | $-0.15 | $-0.73 | — |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流动比率 | — | 5.3 | 4.0 | 5.9 | 5.7 |
| 速动比率 | — | 3.5 | 2.7 | 3.5 | 3.6 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | — | $-547.0K | $752.0K | $-3M | $-1M |
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。