OSBC Old Second Bancorp, Inc. - Common Stock
$20.99
价格 · 五月 20, 2026
截至...的财报数据 五月 7, 2026
52周区间
$16–$22
77% of range
分析师评级
BUY
11 analysts
目标价
$23
+11% upside
P/E (TTM)
12.0
ROE
9.9%
净利润率
23.7%
OSBC 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$20.99
市值
$1.03B
P/E (TTM)
12.0
每股收益 (TTM)
$1.62
营收 (TTM)
—
股息收益率
1.2%
ROE
9.9%
负债/权益
—
52周区间
$16 – $22
OSBC 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
—
EPS
$1.62
2016-12-31
→
2025-12-31
自由现金流
$118M
2016-12-31
→
2025-12-31
利润率
23.7%
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
OSBC
同行中位数
P/E (TTM)
12.0
11.0
P/S (TTM) (市销率 (TTM))
3.0
2.3
P/B (市净率)
1.1
1.0
Price / FCF (股价/自由现金流)
8.7
—
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
OSBC
同行中位数
Net Profit Margin (净利润率)
23.7%
27.4%
ROA
1.3%
1.1%
ROE
9.9%
9.6%
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
OSBC
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
OSBC
同行中位数
Revenue YoY (营收同比增长)
18.9%
—
Revenue CAGR 3Y (营收3年复合年增长率)
10.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
21.3%
—
EPS YoY
-13.4%
—
Net Income YoY (净利润同比增长)
-5.8%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
OSBC
同行中位数
Payout Ratio (派息率)
15.2%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
1.2%
派息率
15.2%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2026年5月1日 | $0.0700 |
| 2026年1月30日 | $0.0700 |
| 2025年10月31日 | $0.0700 |
| 2025年7月25日 | $0.0600 |
| 2025年4月25日 | $0.0600 |
| 2025年1月31日 | $0.0600 |
| 2024年10月25日 | $0.0600 |
| 2024年7月26日 | $0.0500 |
| 2024年4月25日 | $0.0500 |
| 2024年1月25日 | $0.0500 |
| 2023年10月26日 | $0.0500 |
| 2023年7月27日 | $0.0500 |
| 2023年4月27日 | $0.0500 |
| 2023年1月26日 | $0.0500 |
| 2022年10月27日 | $0.0500 |
| 2022年7月28日 | $0.0500 |
| 2022年4月28日 | $0.0500 |
| 2022年1月27日 | $0.0500 |
| 2021年10月28日 | $0.0500 |
| 2021年7月29日 | $0.0500 |
OSBC 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
11 位分析师
- 强烈买入 3 27.3%
- 买入 6 54.5%
- 持有 2 18.2%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
5 位分析师 · 2026-05-19
中位数
$23.00
← 低于所有目标
$20.99
最低
$22.00
最高
$25.00
中位数目标
$23.00
+9.6%
平均目标
$23.20
+10.5%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
-0.05%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.48 | $0.52 | -0.04% |
| 2025年12月31日 | $0.54 | $0.51 | 0.03% |
| 2025年9月30日 | $0.18 | $0.37 | -0.19% |
| 2025年6月30日 | $0.48 | $0.49 | -0.01% |
| 2025年3月31日 | $0.43 | $0.45 | -0.02% |
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 |
|---|---|---|---|---|---|---|
| OSBC | $1.03B | 12.0 | 18.9% | 23.7% | 9.9% | — |
| CTBI | $1.02B | 10.4 | 13.7% | 34.7% | 11.8% | — |
| FMBH | $935M | 10.2 | 7.4% | 26.3% | 9.9% | — |
| MCB | $770M | 11.5 | -53.8% | 643.2% | 9.7% | — |
| HFWA | $803M | 12.1 | 13.5% | 27.4% | 7.5% | — |
| OCFC | $1.03B | 15.3 | 5.4% | 17.5% | 4.2% | — |
| CCB | $1.73B | 37.4 | -6.8% | 8.7% | 9.9% | — |
| UVSP | $922M | 10.5 | 9.6% | 27.7% | 9.8% | — |
| HBT | $813M | 10.6 | 5.6% | 32.5% | 12.9% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | $56M | $40M | $10M | $8M | $12M | · | $19M | $17M | $13M | $10M | $9M | |
| Interest Income | $355M | $298M | $292M | $216M | $105M | $104M | · | $116M | $108M | $88M | $73M | $68M | |
| Pretax Income | $108M | $113M | $124M | $92M | $28M | $37M | · | $52M | $44M | $34M | $25M | $24M | |
| Income Tax | $27M | $28M | $33M | $24M | $8M | $10M | · | $12M | $10M | $19M | $9M | $9M | |
| Net Income | $80M | $85M | $92M | $67M | $20M | $28M | · | $39M | $34M | $15M | $16M | $15M | |
| EPS (Basic) | $1.64 | $1.90 | $2.05 | $1.51 | $0.66 | $0.94 | · | $1.32 | $1.14 | $0.51 | $0.53 | $0.46 | |
| EPS (Diluted) | $1.62 | $1.87 | $2.02 | $1.49 | $0.65 | $0.92 | · | $1.30 | $1.12 | $0.50 | $0.53 | $0.46 | |
| Shares (Basic) | 48,875,540 | 44,828,290 | 44,663,722 | 44,526,655 | 30,208,663 | 29,623,333 | · | 29,891,046 | 29,728,308 | 29,600,702 | 29,532,510 | 29,476,821 | |
| Shares (Diluted) | 49,669,539 | 45,639,351 | 45,395,010 | 45,213,088 | 30,737,862 | 30,174,072 | · | 30,416,348 | 30,308,935 | 30,038,417 | 29,838,931 | 29,730,074 | |
| EBITDA | $6M | $6M | $4M | $4M | $3M | $3M | · | $2M | $2M | $2M | $2M | $2M |
资产负债表 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $124M | $99M | $100M | $115M | $752M | $330M | · | $51M | $55M | $56M | $47M | $40M | |
| PP&E (Net) | $87M | $87M | $79M | $72M | $88M | $45M | · | $44M | $42M | $38M | $39M | $40M | |
| PP&E (Gross) | $172M | $167M | $153M | $145M | $162M | $116M | · | $112M | $108M | $101M | $101M | $100M | |
| Accum. Depreciation | $85M | $79M | $74M | $72M | $74M | $70M | · | $68M | $65M | $63M | $62M | $61M | |
| Goodwill | $129M | $93M | $86M | $86M | $86M | $19M | · | · | · | · | · | · | |
| Intangibles | $24M | $22M | $11M | $14M | $16M | $2M | · | · | · | · | · | · | |
| Total Assets | $6.90B | $5.65B | $5.72B | $5.89B | $6.21B | $3.04B | · | $2.64B | $2.68B | $2.38B | $2.25B | $2.08B | |
| Total Liabilities | $6.01B | $4.98B | $5.15B | $5.43B | $5.71B | $2.73B | · | $2.36B | $2.45B | $2.18B | $2.08B | $1.92B | |
| Common Stock | $53M | $45M | $45M | $45M | $45M | $35M | · | $35M | $35M | $35M | $35M | $34M | |
| Paid-in Capital | $341M | $205M | $202M | $202M | $202M | $122M | · | $121M | $119M | $118M | $117M | $116M | |
| Retained Earnings | $537M | $469M | $393M | $311M | $252M | $237M | · | $214M | $175M | $143M | $129M | $114M | |
| Treasury Stock | $6M | $575.0K | $177.0K | $3M | $6M | $101M | · | $96M | $96M | $96M | $96M | $96M | |
| AOCI | $-29M | $-48M | $-63M | $-93M | $9M | $15M | · | $5M | $-4M | $1M | $-9M | $-13M | |
| Stockholders' Equity | $897M | $671M | $577M | $461M | $502M | $307M | · | $278M | $229M | $200M | $175M | $156M | |
| Liabilities + Equity | $6.90B | $5.65B | $5.72B | $5.89B | $6.21B | $3.04B | · | $2.64B | $2.68B | $2.38B | $2.25B | $2.08B | |
| Shares Outstanding | 52,669,224 | 44,873,467 | 44,697,917 | 44,582,311 | 44,461,045 | 29,328,723 | · | 29,931,809 | 29,763,078 | 29,627,086 | 29,556,216 | 29,483,429 |
现金流 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $4M | $4M | $3M | $3M | · | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $6M | $4M | $4M | $3M | $1M | $2M | · | $3M | $2M | $1M | $657.0K | $613.0K | |
| Deferred Tax | $2M | $-1M | $2M | · | $6M | $-646.0K | · | $6M | $10M | $22M | $8M | $9M | |
| Amort. of Intangibles | $5M | $2M | $2M | $3M | $644.0K | $494.0K | · | $539.0K | $387.0K | $96.0K | $16.0K | · | |
| Other Non-cash | $29M | $37M | $17M | $23M | $-63.0K | $-6M | · | $2M | $6M | $-3M | $205.0K | $-6M | |
| Operating Cash Flow | $122M | $132M | $116M | $97M | $31M | $26M | · | $53M | $55M | $37M | $27M | $21M | |
| CapEx | $5M | $11M | $12M | $4M | $2M | $4M | · | $4M | $2M | $1M | $2M | $1M | |
| Investing Cash Flow | $160M | $323M | $162M | $-433M | $133M | $-104M | · | $42M | $-26M | $-132M | $-123M | $-32M | |
| Stock Repurchased | $7M | $1M | $605.0K | $455.0K | $10M | $6M | · | $666.0K | $505.0K | $236.0K | $254.0K | $117.0K | |
| Net Stock Activity | $-7M | $-1M | $-605.0K | $-455.0K | $-10M | $-6M | · | $-666.0K | $-505.0K | $-236.0K | $-254.0K | $-117.0K | |
| Dividends Paid | $12M | $9M | $9M | $9M | $5M | $1M | · | $1M | $1M | $1M | $888.0K | · | |
| Financing Cash Flow | $-257M | $-455M | $-293M | $-301M | $258M | $357M | · | $-99M | $-30M | $104M | $103M | $7M | |
| Net Change in Cash | $25M | $-816.0K | $-15M | $-637M | $422M | $279M | · | $-5M | $-598.0K | $8M | $7M | $-4M | |
| Taxes Paid | $21M | $23M | $36M | $11M | $11M | $8M | · | $4M | $20.0K | $430.0K | $211.0K | $118.0K | |
| Free Cash Flow | $118M | $121M | $104M | $93M | $29M | $22M | · | $48M | $53M | $36M | $25M | $20M | |
| Levered FCF | · | $78M | $75M | $85M | $23M | $13M | · | $34M | $40M | $30M | $19M | $14M |
盈利能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 23.7% | 29.9% | 32.1% | 27.0% | 14.7% | 21.5% | · | 29.8% | 27.8% | 14.4% | 17.1% | 17.4% | |
| Pretax Margin | 31.8% | 39.6% | 43.5% | 36.7% | 20.5% | 28.9% | · | 39.1% | 35.9% | 32.6% | 26.6% | 27.6% | |
| EBITDA Margin | 1.8% | 2.0% | 1.6% | 1.6% | 2.3% | 2.2% | · | 1.9% | 2.0% | 2.2% | 2.5% | 2.7% | |
| ROA | 1.3% | 1.5% | 1.6% | 1.1% | 0.43% | 0.98% | · | 1.5% | 1.3% | 0.65% | 0.72% | 0.74% | |
| ROE | 9.9% | 12.8% | 16.5% | 15.1% | 4.9% | 9.2% | · | 14.4% | 15.2% | 7.5% | 9.0% | 9.9% |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
增长率 10
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 18.9% | -0.23% | 14.8% | 83.3% | 5.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 10.8% | 28.0% | 30.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 21.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -13.4% | -7.4% | 35.6% | 129.2% | -29.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 2.8% | 42.2% | 30.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 12.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -5.8% | -7.0% | 36.1% | 236.3% | -28.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 6.0% | 62.0% | 48.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 23.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 59.5% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $339M | $285M | $286M | $249M | $136M | $129M | $129M | $133M | $122M | $105M | $92M | $88M | |
| Net Income TTM | $80M | $85M | $92M | $67M | $20M | $28M | $30M | $39M | $34M | $15M | $16M | $15M | |
| Market Cap | $1.03B | $798M | $690M | $715M | $560M | $296M | · | $403M | $387M | $404M | $327M | $231M | |
| P/E | 12.0 | 9.5 | 7.6 | 10.8 | 19.4 | 11.0 | 7.8 | 10.4 | 11.6 | 27.3 | 20.8 | 17.0 | |
| P/S | 3.0 | 2.8 | 2.4 | 2.9 | 4.1 | 2.3 | · | 3.0 | 3.2 | 3.8 | 3.5 | 2.6 | |
| P/B | 1.1 | 1.2 | 1.2 | 1.6 | 1.1 | 1.0 | · | 1.5 | 1.7 | 2.0 | 1.9 | 1.5 | |
| P / Tangible Book | 1.4 | 1.4 | 1.4 | 2.0 | 1.4 | 1.0 | · | · | · | · | · | · | |
| P / Cash Flow | 8.4 | 6.1 | 5.9 | 7.3 | 18.0 | 11.4 | · | 7.7 | 7.0 | 10.9 | 12.0 | 10.9 | |
| P / FCF | 8.7 | 6.6 | 6.6 | 7.7 | 19.3 | 13.4 | · | 8.4 | 7.3 | 11.2 | 12.9 | 11.6 | |
| Dividend Yield | 1.2% | 1.2% | 1.3% | 1.2% | 0.82% | 0.40% | · | 0.30% | 0.31% | 0.29% | 0.27% | · | |
| Earnings Yield | 8.3% | 10.5% | 13.1% | 9.3% | 5.2% | 9.1% | 12.7% | 9.7% | 8.6% | 3.7% | 4.8% | 5.9% | |
| Payout Ratio | 15.2% | 11.0% | 9.8% | 13.2% | 23.0% | 4.3% | · | 3.0% | 3.5% | 7.8% | 5.7% | · | |
| Annual Payout | $12M | $9M | $9M | $9M | $5M | $1M | · | $1M | $1M | $1M | $888.0K | · |
损益表 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | $11M | · | $15M | $14M | $14M | · | $11M | $10M | $6M | $4M | $2M | $2M | |
| Interest Income | $98M | $102M | $104M | $75M | $74M | $75M | $76M | $73M | $73M | $74M | $74M | $74M | $70M | $68M | $58M | $47M | |
| Pretax Income | $34M | $39M | $13M | $29M | $26M | $25M | $30M | $29M | $29M | $25M | $32M | $35M | $32M | $32M | $27M | $17M | |
| Income Tax | $8M | $10M | $3M | $7M | $6M | $6M | $7M | $7M | $7M | $7M | $8M | $9M | $8M | $8M | $7M | $4M | |
| Net Income | $26M | $29M | $10M | $22M | $20M | $19M | $23M | $22M | $21M | $18M | $24M | $26M | $24M | $24M | $20M | $12M | |
| EPS (Basic) | $0.49 | $0.52 | $0.19 | $0.49 | $0.44 | $0.42 | $0.52 | $0.48 | $0.48 | $0.40 | $0.55 | $0.57 | $0.53 | $0.53 | $0.43 | $0.28 | |
| EPS (Diluted) | $0.48 | $0.53 | $0.18 | $0.48 | $0.43 | $0.42 | $0.50 | $0.48 | $0.47 | $0.40 | $0.54 | $0.56 | $0.52 | $0.52 | $0.43 | $0.27 | |
| Shares (Basic) | 52,450,306 | -93,832,227 | 52,686,391 | 45,053,650 | 44,967,726 | -89,627,442 | 44,850,325 | 44,846,848 | 44,758,559 | -89,296,012 | 44,675,489 | 44,665,127 | 44,619,118 | -88,999,411 | 44,565,626 | 44,499,395 | |
| Shares (Diluted) | 53,303,072 | -95,400,721 | 53,509,690 | 45,839,465 | 45,721,105 | -91,245,912 | 45,679,140 | 45,682,239 | 45,523,884 | -90,774,415 | 45,428,409 | 45,424,418 | 45,316,598 | -90,416,904 | 45,221,541 | 45,246,736 | |
| EBITDA | $2M | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · |
资产负债表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $116M | $124M | $117M | $142M | $256M | $99M | $116M | $121M | $98M | · | $109M | $113M | $103M | · | $116M | $281M | |
| PP&E (Net) | $86M | $87M | $88M | $86M | $87M | $87M | $83M | $83M | $81M | · | $76M | $73M | $73M | · | $77M | $82M | |
| PP&E (Gross) | · | $172M | · | · | · | $167M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $85M | · | · | · | $79M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $129M | $129M | $130M | $93M | $93M | $93M | $86M | $86M | $86M | · | $86M | $86M | $86M | · | $86M | $86M | |
| Intangibles | $23M | $24M | $25M | $20M | $21M | $22M | $9M | $10M | $11M | · | $12M | $12M | $13M | · | $14M | $15M | |
| Total Assets | $6.85B | $6.90B | $6.99B | $5.70B | $5.73B | $5.65B | $5.67B | $5.66B | $5.62B | · | $5.76B | $5.88B | $5.92B | · | $5.97B | $6.01B | |
| Total Liabilities | $5.96B | $6.01B | $6.13B | $4.98B | $5.03B | $4.98B | $5.01B | $5.04B | $5.02B | · | $5.23B | $5.37B | $5.42B | · | $5.53B | $5.56B | |
| Common Stock | $53M | $53M | $53M | $45M | $45M | $45M | $45M | $45M | $45M | · | $45M | $45M | $45M | · | $45M | $45M | |
| Paid-in Capital | $338M | $341M | $340M | $206M | $205M | $205M | $205M | $204M | $203M | · | $202M | $201M | $200M | · | $202M | $201M | |
| Retained Earnings | $559M | $537M | $512M | $505M | $486M | $469M | $453M | $432M | $412M | · | $377M | $355M | $332M | · | $289M | $272M | |
| Treasury Stock | $26M | $6M | $6M | $645.0K | $806.0K | $575.0K | $832.0K | $853.0K | $905.0K | · | $401.0K | $746.0K | $746.0K | · | $3M | $4M | |
| AOCI | $-31M | $-29M | $-32M | $-37M | $-41M | $-48M | $-40M | $-61M | $-63M | · | $-91M | $-86M | $-79M | · | $-98M | $-65M | |
| Stockholders' Equity | $893M | $897M | $867M | $719M | $694M | $671M | $661M | $619M | $596M | $577M | $533M | $514M | $497M | $461M | $434M | $449M | |
| Liabilities + Equity | $6.85B | $6.90B | $6.99B | $5.70B | $5.73B | $5.65B | $5.67B | $5.66B | $5.62B | · | $5.76B | $5.88B | $5.92B | · | $5.97B | $6.01B | |
| Shares Outstanding | 51,665,659 | 52,669,224 | 52,664,535 | 45,056,183 | 45,047,151 | 44,873,467 | 44,851,091 | 44,849,591 | 44,845,629 | · | 44,684,987 | 44,665,127 | 44,665,127 | · | 44,572,544 | 44,562,068 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $978.0K | $1M | |
| Stock-based Comp | $1M | $1M | $2M | $1M | $1M | $829.0K | $978.0K | $1M | $1M | $894.0K | $935.0K | $842.0K | $932.0K | $784.0K | $707.0K | $722.0K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $716.0K | $570.0K | $574.0K | $580.0K | $603.0K | $616.0K | $618.0K | $624.0K | $645.0K | $657.0K | $659.0K | |
| Other Non-cash | $8M | · | · | · | $-5M | · | · | · | $24M | · | · | · | $9M | · | · | · | |
| Operating Cash Flow | $37M | $44M | $36M | $24M | $18M | $24M | $48M | $12M | $47M | $29M | $82M | $-29M | $35M | $37M | $33M | $27M | |
| CapEx | $769.0K | $881.0K | $1M | $789.0K | $2M | $2M | $2M | $3M | $3M | $4M | $5M | $1M | $2M | $2M | $1M | $1M | |
| Investing Cash Flow | $30M | $81M | $92M | $-90M | $77M | $259M | $-7M | $-23M | $94M | $37M | $75M | $92M | $-43M | $74M | $-157M | $-173M | |
| Stock Repurchased | $24M | $36.0K | $6M | $62.0K | $1M | $257.0K | $0 | $15.0K | $776.0K | $0 | $0 | $0 | $605.0K | $8.0K | $47.0K | · | |
| Net Stock Activity | $-24M | · | · | · | $-1M | · | · | · | $-776.0K | · | · | · | $-605.0K | · | · | · | |
| Dividends Paid | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | · | · | $2M | $2M | $2M | |
| Financing Cash Flow | $-75M | $-118M | $-153M | $-48M | $62M | $-300M | $-46M | $34M | $-143M | $-75M | $-161M | $-53M | $-4M | $-112M | $-41M | $-207M | |
| Net Change in Cash | $-8M | $8M | $-25M | $-114M | $157M | $-16M | $-5M | $23M | $-2M | $-9M | $-4M | $10M | $-12M | $-977.0K | $-165M | $-353M | |
| Free Cash Flow | $36M | · | · | · | $16M | · | · | · | $44M | · | · | · | $33M | · | · | · | |
| Levered FCF | · | · | · | · | $8M | · | · | · | $34M | · | · | · | $29M | · | · | · |
盈利能力 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 27.3% | · | 10.3% | 29.0% | 27.1% | · | 32.2% | 30.9% | 30.3% | · | 33.4% | 35.6% | 33.1% | · | 29.1% | 22.5% | |
| Pretax Margin | 36.3% | · | 13.6% | 38.9% | 35.8% | · | 41.9% | 41.2% | 40.6% | · | 44.6% | 48.7% | 44.8% | · | 39.6% | 30.6% | |
| EBITDA Margin | 1.8% | · | · | · | 1.9% | · | · | · | 1.9% | · | · | · | 1.5% | · | · | · | |
| ROA | 0.41% | · | 0.16% | 0.38% | 0.35% | · | 0.40% | 0.38% | 0.37% | · | 0.42% | 0.43% | 0.39% | · | 0.42% | 0.26% | |
| ROE | 3.2% | · | 1.3% | 3.3% | 3.1% | · | 3.8% | 3.9% | 3.9% | · | 5.0% | 5.3% | 4.9% | · | 5.2% | 3.2% |
效率 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
估值 (TTM) 11
| 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 | $338M | · | $315M | $290M | $285M | · | $285M | $286M | $286M | · | $283M | $265M | $248M | · | $208M | $171M | |
| Net Income TTM | $77M | · | $74M | $86M | $86M | · | $90M | $93M | $95M | · | $93M | $81M | $67M | · | $52M | $41M | |
| Market Cap | $1.04B | · | $911M | $799M | $750M | · | $699M | $664M | $621M | · | $608M | $583M | $628M | · | $582M | $596M | |
| P/E | 12.8 | · | 10.9 | 9.4 | 8.9 | · | 7.8 | 7.2 | 6.6 | · | 6.6 | 7.3 | 9.4 | · | 10.4 | 11.8 | |
| P/S | 3.1 | · | 2.9 | 2.8 | 2.6 | · | 2.5 | 2.3 | 2.2 | · | 2.1 | 2.2 | 2.5 | · | 2.8 | 3.5 | |
| P/B | 1.2 | · | 1.1 | 1.1 | 1.1 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 1.1 | 1.3 | · | 1.3 | 1.3 | |
| P / Tangible Book | 1.4 | · | 1.3 | 1.3 | 1.3 | · | 1.2 | 1.3 | 1.2 | · | 1.4 | 1.4 | 1.6 | · | 1.7 | 1.7 | |
| P / Cash Flow | 28.2 | · | · | · | 42.0 | · | · | · | 13.1 | · | · | · | 17.9 | · | · | · | |
| P / FCF | 28.8 | · | · | · | 46.2 | · | · | · | 14.1 | · | · | · | 18.8 | · | · | · | |
| Earnings Yield | 7.8% | · | 9.2% | 10.7% | 11.3% | · | 12.8% | 13.8% | 15.1% | · | 15.1% | 13.6% | 10.6% | · | 9.7% | 8.5% | |
| Payout Ratio | 14.4% | · | · | · | 13.6% | · | · | · | · | · | · | · | · | · | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 净收入 | $80M | $85M | $92M | $67M | $20M |
| 稀释后每股收益 (EPS) | $1.62 | $1.87 | $2.02 | $1.49 | $0.65 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $118M | $121M | $104M | $93M | $29M |
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。