PPSI Pioneer Power Solutions, Inc. - Common Stock
$4.02
价格 · 五月 20, 2026
截至...的财报数据 四月 8, 2026
52周区间
$2–$6
50% of range
分析师评级
BUY
8 analysts
目标价
$10
+136% upside
P/E (TTM)
-8.8
ROE
-19.2%
净利润率
-21.7%
PPSI 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$4.02
市值
$52M
P/E (TTM)
-8.8
每股收益 (TTM)
$-0.54
营收 (TTM)
$28M
股息收益率
31.8%
ROE
-19.2%
负债/权益
—
52周区间
$2 – $6
PPSI 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
$28M
2022-12-31
→
2025-12-31
EPS
$-0.54
2022-12-31
→
2025-12-31
自由现金流
$-8M
2022-12-31
→
2025-12-31
利润率
-21.7%
2022-12-31
→
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
PPSI
同行中位数
P/E (TTM)
-8.8
10.9
P/S (TTM) (市销率 (TTM))
1.9
4.5
P/B (市净率)
1.8
7.2
Price / FCF (股价/自由现金流)
-6.2
—
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
PPSI
同行中位数
Gross Margin (毛利率)
12.4%
24.3%
Operating Margin (营业利润率)
-23.9%
—
Net Profit Margin (净利润率)
-21.7%
-19.8%
ROA
-11.8%
-14.4%
ROE
-19.2%
-14.7%
ROIC
-22.8%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
PPSI
同行中位数
Current Ratio (流动比率)
5.2
2.3
Quick Ratio (速动比率)
3.7
—
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
PPSI
同行中位数
Revenue YoY (营收同比增长)
20.8%
—
Revenue CAGR 3Y (营收3年复合年增长率)
2.2%
—
Revenue CAGR 5Y (营收5年复合年增长率)
7.2%
—
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
PPSI
同行中位数
Payout Ratio (派息率)
-277.8%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
31.8%
派息率
-277.8%
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2024年12月17日 | $1.5000 |
| 2021年6月21日 | $0.1200 |
| 2019年10月8日 | $1.3700 |
PPSI 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 · 2026-05-15
中位数
$9.50
← 低于所有目标
$4.02
最低
$7.00
最高
$12.00
中位数目标
$9.50
+136.3%
平均目标
$9.50
+136.3%
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
0.41%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.23 | $-0.11 | -0.12% |
| 2025年12月31日 | $-0.73 | $-0.13 | -0.60% |
| 2025年9月30日 | $-0.16 | $-0.17 | 0.01% |
| 2025年6月30日 | $-0.11 | $-0.14 | 0.03% |
| 2025年3月31日 | $-0.09 | $-0.05 | -0.04% |
| 2024年12月31日 | $3.30 | $0.13 | 3.2% |
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 |
|---|---|---|---|---|---|---|
| PPSI | $52M | -8.8 | 20.8% | -21.7% | -19.2% | 12.4% |
| NPWR | — | -0.3 | — | — | -134.6% | — |
| BWEN | — | 12.3 | 10.4% | 3.3% | 8.4% | 10.2% |
| POLA | $4M | -0.5 | -54.9% | -144.9% | -256.3% | -50.1% |
| GEV | $176.16B | 36.9 | 9.0% | 12.8% | 47.1% | 19.8% |
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 | $28M | $23M | $11M | $26M | $18M | $19M | $21M | $20M | $114M | $100M | $107M | $92M | |
| Cost of Revenue | $24M | $17M | $9M | $23M | $17M | $19M | $19M | $18M | $96M | $77M | $85M | $74M | |
| Gross Profit | $3M | $6M | $2M | $3M | $1M | $881.0K | $1M | $2M | $18M | $22M | $21M | $18M | |
| R&D Expense | $875.0K | $1M | $885.0K | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $9M | $10M | $8M | $9M | $5M | $5M | $13M | $11M | $21M | $17M | $22M | $15M | |
| Operating Expenses | $10M | $11M | $9M | $9M | $5M | $5M | $13M | $11M | $21M | $19M | $27M | $16M | |
| Operating Income | $-7M | $-5M | $-7M | $-6M | $-4M | $-4M | $-12M | $-9M | $-3M | $4M | $-5M | $2M | |
| Interest Income | $739.0K | $431.0K | $232.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-518.0K | $50.0K | $524.0K | $-67.0K | $1M | $969.0K | $-3M | $-64.0K | $-411.0K | $554.0K | $-3M | $-913.0K | |
| Pretax Income | $-6M | $-5M | $-6M | $-5M | $-2M | $-3M | $-11M | $-10M | $-6M | $2M | $-9M | $255.0K | |
| Income Tax | $74.0K | $-1M | · | $7.0K | $-16.0K | $5.0K | $1M | $-796.0K | $3M | $925.0K | $-3M | $523.0K | |
| Net Income | $-6M | $32M | $-2M | $-5M | $-2M | $-3M | $-1M | $-6M | $-9M | $-1M | $-6M | $-268.0K | |
| EPS (Basic) | $-0.54 | $2.97 | $-0.19 | $-0.56 | $-0.24 | $-0.34 | $-0.12 | $-0.65 | $-1.06 | $-0.12 | $-0.76 | $-0.04 | |
| EPS (Diluted) | $-0.54 | $2.90 | $-0.20 | $-0.56 | $-0.24 | $-0.34 | $-0.12 | $-0.65 | $-1.06 | $-0.12 | $-0.76 | $-0.04 | |
| Shares (Basic) | 11,103,623 | 10,745,217 | 9,905,234 | 9,727,542 | 8,857,942 | 8,726,000 | 8,726,000 | 8,726,000 | 8,717,000 | 8,700,000 | 7,746,000 | 7,185,000 | |
| Shares (Diluted) | 11,187,868 | 10,953,861 | 10,127,188 | 9,727,542 | 8,857,942 | 8,726,000 | 8,726,000 | 8,726,000 | 8,717,000 | 8,700,000 | 7,746,000 | 7,185,000 | |
| EBITDA | $-7M | $-5M | $-3M | $-4M | $-4M | $-4M | · | $-673.0K | $4M | $1M | $-5M | $2M |
资产负债表 31
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $42M | $4M | $10M | $10M | $8M | $8M | $211.0K | $218.0K | $246.0K | $648.0K | $4M | |
| Short-term Investments | · | · | · | · | · | · | $936.0K | · | · | · | · | · | |
| Receivables | $3M | $8M | $1M | $10M | $2M | $3M | $4M | $3M | $15M | $14M | $14M | $13M | |
| Inventory | $6M | $6M | $3M | $8M | $4M | $2M | $5M | $4M | $26M | $22M | $18M | $14M | |
| Prepaid Expense | $1M | $1M | $6M | $3M | $1M | $897.0K | $795.0K | $2M | $3M | $2M | $2M | $2M | |
| Other Current Assets | · | · | · | · | · | · | · | $600.0K | $600.0K | · | · | · | |
| Current Assets | $26M | $57M | $28M | $31M | $25M | $14M | $20M | $47M | $45M | $46M | $35M | $34M | |
| PP&E (Net) | $5M | $7M | $4M | $2M | $516.0K | $433.0K | $640.0K | $878.0K | $7M | $6M | $7M | $11M | |
| PP&E (Gross) | $8M | $9M | $5M | $4M | $2M | $2M | $2M | $2M | $16M | $13M | $14M | $18M | |
| Accum. Depreciation | $3M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $9M | $7M | $6M | $7M | |
| Goodwill | · | · | · | · | · | · | · | $3M | $9M | $9M | $10M | $10M | |
| Intangibles | · | · | · | · | · | · | · | $124.0K | $6M | $7M | $10M | $10M | |
| Other Non-current Assets | $44.0K | $40.0K | $40.0K | $162.0K | $39.0K | $7M | $7M | · | · | · | · | · | |
| Total Assets | $35M | $66M | $33M | $35M | $28M | $21M | $28M | $73M | $74M | $77M | $67M | $73M | |
| Accounts Payable | $2M | $3M | $2M | $6M | $2M | $2M | $8M | $7M | $20M | $14M | $20M | $14M | |
| Accrued Liabilities | $1M | $1M | $6M | $2M | $1M | $1M | · | · | · | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | · | $5M | $4M | · | · | |
| Current Liabilities | $5M | $30M | $18M | $19M | $7M | $6M | $10M | $52M | $47M | $44M | $38M | $24M | |
| Capital Leases | $936.0K | $301.0K | $215.0K | $797.0K | $1M | · | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | $2M | $2M | $2M | $781.0K | $8M | |
| Other Non-current Liabilities | $101.0K | $122.0K | $49.0K | $65.0K | $274.0K | $1M | $2M | $2M | $4M | $892.0K | $372.0K | $0 | |
| Total Liabilities | $6M | $31M | $19M | $20M | $8M | $7M | $12M | $61M | $57M | $51M | $39M | $42M | |
| Long-term Debt | · | · | · | · | · | $1M | · | $4M | · | · | $6M | $10M | |
| Total Debt | · | · | · | · | · | $1M | · | $3M | $10M | $8M | $21.0K | · | |
| Common Stock | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | $7.0K | |
| Paid-in Capital | $35M | $35M | $34M | $33M | $32M | $24M | $24M | $24M | $24M | $23M | $23M | $18M | |
| Retained Earnings | $-6M | · | $-20M | $-18M | $-12M | $-10M | $-7M | $-6M | $-463.0K | $9M | $10M | $16M | |
| AOCI | · | · | · | $14.0K | $14.0K | $14.0K | $14.0K | $-6M | $-6M | $-6M | $-6M | $-3M | |
| Stockholders' Equity | $29M | $35M | $14M | $15M | $20M | $14M | $17M | $12M | $18M | $26M | $27M | $31M | |
| Liabilities + Equity | $35M | $66M | $33M | $35M | $28M | $21M | $28M | $73M | $74M | $77M | $67M | $73M | |
| Shares Outstanding | 11,095,266 | 11,120,266 | 9,930,022 | 9,644,545 | 9,640,545 | 8,726,045 | 8,726,045 | 8,726,045 | 8,726,045 | 8,699,712 | 8,699,712 | 7,405,962 |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $721.0K | $228.0K | $153.0K | $203.0K | $269.0K | $352.0K | $1M | $1M | $3M | · | |
| Stock-based Comp | $35.0K | $1M | $1M | $1M | $186.0K | $3.0K | $12.0K | $165.0K | $466.0K | $62.0K | $231.0K | $226.0K | |
| Deferred Tax | · | · | · | · | · | · | $1M | $-329.0K | $2M | $-405.0K | $-3M | $461.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | $150.0K | $1M | $2M | $2M | $2M | $318.0K | |
| Restructuring | · | · | · | · | · | · | · | $219.0K | $215.0K | $2M | $6M | · | |
| Other Non-cash | · | · | · | $-3M | $-513.0K | $-833.0K | · | $7M | $7M | · | · | · | |
| Operating Cash Flow | $-6M | $-6M | $-4M | $-6M | $-3M | $-4M | $-6M | $2M | $2M | $-9M | $-4M | $95.0K | |
| CapEx | $3M | $4M | $2M | $2M | $237.0K | · | $153.0K | $589.0K | $1M | $668.0K | $1M | $723.0K | |
| Investing Cash Flow | $-4M | $39M | $-2M | $5M | $-237.0K | $3M | $40M | $173.0K | $-1M | $-618.0K | $-3M | $-2M | |
| Debt Issued | · | · | · | · | · | · | $15M | $41M | $40M | $36M | $36M | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $41M | $40M | $36M | · | $-4M | |
| Stock Issued | · | $5M | $177.0K | · | $9M | · | · | · | $120.0K | · | $5M | $-15.0K | |
| Net Stock Activity | · | $5M | $177.0K | · | $9M | · | · | · | $120.0K | · | · | $-15.0K | |
| Dividends Paid | $17M | · | · | · | $1M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-17M | $5M | $-323.0K | $-353.0K | $8M | $337.0K | $-26M | $-3M | $642.0K | $10M | $5M | $6M | |
| Net Change in Cash | $-27M | $38M | $-7M | $-1M | $4M | · | · | $-1M | $914.0K | $-117.0K | $-3M | $4M | |
| Taxes Paid | $5M | $7.0K | $2.0K | $-20.0K | $-395.0K | $507.0K | $477.0K | $587.0K | $2M | $-322.0K | $435.0K | $1M | |
| Free Cash Flow | $-8M | $-10M | $-6M | $-7M | $-3M | · | · | $2M | $-51.0K | $-10M | $-5M | $-628.0K |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 12.4% | 24.1% | 20.1% | 17.1% | 7.6% | 4.5% | · | 18.1% | 19.7% | 20.5% | 19.8% | 19.7% | |
| Operating Margin | -23.9% | -22.9% | -6.4% | -14.9% | -21.1% | -22.0% | · | -1.8% | 3.3% | 1.2% | -5.0% | 1.9% | |
| Net Margin | -21.7% | 139.2% | -4.6% | -13.5% | -11.8% | -15.3% | · | -5.3% | -9.2% | -0.93% | -5.5% | -0.29% | |
| Pretax Margin | -23.1% | -20.8% | -4.6% | -13.5% | -11.9% | -15.3% | · | -5.0% | 0.85% | -0.15% | -8.1% | 0.28% | |
| EBITDA Margin | -23.9% | -22.9% | -6.4% | -14.1% | -20.3% | -20.9% | · | -0.63% | 4.4% | 1.2% | -5.0% | 1.9% | |
| ROA | -11.8% | 64.4% | -5.5% | -11.2% | -8.8% | -12.0% | · | -7.7% | -12.7% | -1.5% | -8.4% | -0.42% | |
| ROE | -19.2% | 127.1% | -11.6% | -23.5% | -13.7% | -21.0% | · | -40.2% | -42.8% | -4.0% | -20.2% | -0.87% | |
| ROIC | -22.8% | -10.4% | · | -23.8% | -19.6% | -28.1% | · | -13.6% | -39.4% | 23.9% | -13.2% | -6.0% |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.2 | 1.9 | 1.5 | 1.7 | 3.8 | 2.5 | · | 0.9 | 1.0 | 1.1 | 0.9 | 1.4 | |
| Quick Ratio | 3.7 | 1.6 | 0.7 | 1.1 | 1.9 | 1.8 | · | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | |
| Debt / Equity | · | · | · | · | · | 0.1 | · | 0.2 | 0.5 | 0.3 | 0.0 | · | |
| LT Debt / Equity | · | · | · | · | · | 0.0 | · | 0.2 | 0.2 | 0.2 | 0.0 | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 1.2 | 0.8 | 0.7 | 0.8 | · | 1.4 | 1.4 | 1.6 | 1.5 | 1.5 | |
| Inventory Turnover | 3.9 | 3.8 | 4.0 | 2.9 | 5.2 | 5.3 | · | 3.3 | 3.6 | 4.2 | 5.3 | 5.5 | |
| Receivables Turnover | 5.0 | 2.7 | 4.9 | 4.0 | 7.3 | 6.2 | · | 6.8 | 7.3 | 7.2 | 7.8 | 8.1 |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 20.8% | 105.8% | -57.0% | 41.3% | -6.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 7.7% | -17.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 7.2% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28M | $23M | $11M | $26M | $18M | $19M | $21M | $20M | $114M | $100M | $107M | $92M | |
| Net Income TTM | $-6M | $32M | $-2M | $-5M | $-2M | $-3M | $-1M | $-6M | $-9M | $-1M | $-6M | $-268.0K | |
| Market Cap | $52M | $46M | $67M | $26M | $72M | $34M | · | $46M | $66M | $52M | $34M | $69M | |
| Enterprise Value | · | · | · | · | · | $28M | · | $48M | $76M | $59M | $34M | · | |
| P/E | -8.8 | 1.4 | -34.0 | -4.8 | -31.2 | -11.4 | -18.9 | -8.1 | -7.2 | -49.6 | -5.2 | -233.5 | |
| P/S | 1.9 | 2.0 | 6.1 | 1.0 | 3.9 | 1.7 | · | 2.3 | 0.6 | 0.5 | 0.3 | 0.8 | |
| P/B | 1.8 | 1.3 | 4.7 | 1.5 | 3.7 | 2.4 | · | 3.8 | 3.8 | 2.0 | 1.3 | 2.2 | |
| P / Tangible Book | 1.8 | 1.3 | 4.7 | 1.7 | 3.7 | 2.4 | · | · | · | · | · | · | |
| P / Cash Flow | -9.0 | -7.4 | -17.3 | -4.5 | -30.9 | -9.3 | · | 21.3 | 47.5 | -5.5 | -8.7 | 728.1 | |
| P / FCF | -6.2 | -4.6 | -10.6 | -3.5 | -28.0 | · | · | 29.3 | -1302.4 | -5.1 | -6.9 | -110.1 | |
| EV / EBITDA | · | · | · | · | · | -6.8 | · | -71.6 | 16.9 | 43.9 | -6.4 | · | |
| EV / FCF | · | · | · | · | · | · | · | 30.8 | -1486.0 | -5.9 | -6.7 | · | |
| EV / Revenue | · | · | · | · | · | 1.4 | · | 2.4 | 0.7 | 0.6 | 0.3 | · | |
| Dividend Yield | 31.8% | · | · | · | 1.5% | · | · | · | · | · | · | · | |
| Earnings Yield | -11.4% | 70.2% | -2.9% | -20.9% | -3.2% | -8.8% | -5.3% | -12.4% | -13.9% | -2.0% | -19.2% | -0.43% | |
| Payout Ratio | -277.8% | · | · | · | -48.3% | · | · | · | · | · | · | · | |
| Annual Payout | $17M | · | · | · | $1M | · | · | · | · | · | · | · |
损益表 17
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6M | $7M | $8M | $7M | $10M | $6M | $3M | $3M | $-22M | $11M | $12M | $10M | $8M | $6M | $5M | $6M | |
| Cost of Revenue | $4M | $6M | $7M | $7M | $7M | $5M | $3M | $3M | $-14M | $8M | $8M | $7M | $7M | $4M | $6M | $7M | |
| Gross Profit | $1M | $640.0K | $1M | $148.0K | $3M | $2M | $641.0K | $535.0K | $-8M | $4M | $4M | $3M | $979.0K | $2M | $-1M | $-888.0K | |
| R&D Expense | $150.0K | $111.0K | $534.0K | $80.0K | $345.0K | $256.0K | $238.0K | $211.0K | · | · | · | · | · | · | · | · | |
| SG&A Expense | $2M | $2M | $2M | $2M | $4M | $2M | $2M | $2M | $370.0K | $3M | $3M | $2M | $2M | $2M | $3M | $2M | |
| Operating Expenses | $2M | $2M | $3M | $2M | $4M | $2M | $2M | $2M | $1M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | |
| Operating Income | $-1M | $-1M | $-2M | $-2M | $-1M | $-714.0K | $-2M | $-2M | $-9M | $940.0K | $789.0K | $675.0K | $-1M | $-131.0K | $-4M | $-3M | |
| Interest Income | · | · | $183.0K | $247.0K | · | · | $20.0K | $31.0K | · | · | · | · | · | · | · | · | |
| Other Non-op | $-400.0K | $-438.0K | $297.0K | $23.0K | $10.0K | · | · | $40.0K | $520.0K | $11.0K | $-20.0K | $13.0K | $44.0K | $17.0K | $-117.0K | $-11.0K | |
| Pretax Income | $-1M | $-2M | $-1M | $-2M | $-659.0K | $-738.0K | $-2M | $-2M | $-9M | $1M | $848.0K | $742.0K | $-833.0K | $2.0K | $-4M | $-3M | |
| Income Tax | $5.0K | $69.0K | · | · | · | · | · | · | · | · | · | · | $0 | · | · | $7.0K | |
| Net Income | $-1M | $-2M | $-1M | $-929.0K | $36M | $-1M | $-2M | $-1M | $-4M | $1M | $848.0K | $742.0K | $-833.0K | $2.0K | $-4M | $-3M | |
| EPS (Basic) | $-0.12 | $-0.21 | $-0.12 | $-0.09 | $3.38 | $-0.10 | $-0.21 | $-0.10 | $-0.45 | $0.10 | $0.09 | $0.07 | $-0.09 | $0.00 | $-0.39 | $-0.26 | |
| EPS (Diluted) | $-0.12 | $-0.21 | $-0.12 | $-0.09 | $3.31 | $-0.10 | $-0.21 | $-0.10 | $-0.45 | $0.10 | $0.08 | $0.07 | $-0.09 | $0.00 | $-0.39 | $-0.26 | |
| Shares (Basic) | -22,215,967 | 11,095,266 | 11,104,058 | 11,120,266 | -21,204,256 | 10,917,038 | 10,920,125 | 10,112,310 | -19,782,971 | 10,010,226 | 9,908,434 | 9,769,545 | -19,410,426 | 9,769,545 | 9,727,878 | 9,640,545 | |
| Shares (Diluted) | -22,198,940 | 11,095,266 | 11,104,058 | 11,187,484 | -21,226,538 | 10,917,038 | 10,920,125 | 10,343,236 | -20,639,077 | 10,250,099 | 10,746,601 | 9,769,565 | -19,410,426 | 10,441 | 9,727,878 | 9,640,545 | |
| EBITDA | · | $-1M | $-2M | $-2M | · | $-1M | $-2M | $-1M | · | $953.0K | $-281.0K | $185.0K | · | $-1M | $-2M | $-835.0K |
资产负债表 23
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $17M | $18M | $26M | $42M | $3M | $7M | $6M | · | $8M | $10M | $12M | · | $7M | $10M | $13M | |
| Receivables | $3M | $5M | $5M | $5M | $8M | $10M | $6M | $11M | $1M | $9M | $6M | $8M | $10M | $4M | $5M | $4M | |
| Inventory | $6M | $7M | $6M | $6M | $6M | $16M | $13M | $10M | $3M | $8M | $8M | $10M | $8M | $8M | $9M | $7M | |
| Prepaid Expense | $1M | $325.0K | $658.0K | $985.0K | $1M | $2M | $8M | $7M | $6M | $6M | $3M | $3M | $3M | $840.0K | $1M | $2M | |
| Current Assets | $26M | $29M | $29M | $39M | $57M | $31M | $33M | $34M | $28M | $30M | $27M | $32M | $31M | $26M | $31M | $32M | |
| PP&E (Net) | $5M | $6M | $5M | $6M | $7M | $5M | $4M | $4M | $4M | $4M | $2M | $2M | $2M | $794.0K | $619.0K | $592.0K | |
| PP&E (Gross) | $8M | · | · | · | $9M | $8M | $7M | $7M | $5M | $6M | $5M | $4M | $4M | $3M | $3M | $3M | |
| Accum. Depreciation | $3M | · | · | · | $2M | $3M | $3M | $3M | $1M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Assets | $44.0K | · | · | $44.0K | $40.0K | $75.0K | $75.0K | $75.0K | $40.0K | $82.0K | $138.0K | $150.0K | $162.0K | · | · | · | |
| Total Assets | $35M | $38M | $39M | $47M | $66M | $40M | $38M | $39M | $33M | $36M | $31M | $36M | $35M | $29M | $34M | $35M | |
| Accounts Payable | $2M | $3M | $3M | $3M | $3M | $10M | $6M | $6M | $2M | $5M | $6M | $5M | $6M | $3M | $4M | $5M | |
| Accrued Liabilities | $1M | $1M | $801.0K | $1M | $1M | $1M | $7M | $7M | $6M | $5M | $1M | $2M | $2M | $1M | $1M | $1M | |
| Current Liabilities | $5M | $6M | $5M | $12M | $30M | $22M | $22M | $21M | $18M | $17M | $12M | $18M | $19M | $12M | $16M | $15M | |
| Capital Leases | $936.0K | $233.0K | $248.0K | $262.0K | $301.0K | $3M | $121.0K | $169.0K | $215.0K | $276.0K | $423.0K | $612.0K | $797.0K | · | · | · | |
| Other Non-current Liabilities | $101.0K | $118.0K | $141.0K | $127.0K | $122.0K | $36.0K | $40.0K | $45.0K | $49.0K | $53.0K | $57.0K | $61.0K | $65.0K | $1M | $1M | $1M | |
| Total Liabilities | $6M | $7M | $6M | $13M | $31M | $25M | $22M | $21M | $19M | $17M | $13M | $19M | $20M | $14M | $17M | $16M | |
| 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 | $35M | $35M | $35M | $35M | $35M | $39M | $39M | $39M | $34M | $34M | $34M | $33M | $33M | $33M | $33M | $32M | |
| Retained Earnings | $-6M | $-5M | $-2M | $-929.0K | · | $-24M | $-23M | $-21M | $-20M | $-15M | $-16M | $-16M | $-18M | $-17M | $-16M | $-13M | |
| AOCI | · | · | · | · | · | · | · | · | · | · | · | · | $14.0K | $14.0K | $14.0K | $14.0K | |
| Stockholders' Equity | $29M | $31M | $33M | $35M | $35M | $15M | $16M | $18M | $14M | $18M | $18M | $17M | $15M | $16M | $17M | $19M | |
| Liabilities + Equity | $35M | $38M | $39M | $47M | $66M | $40M | $38M | $39M | $33M | $36M | $31M | $36M | $35M | $29M | $34M | $35M | |
| Shares Outstanding | 11,095,266 | 11,095,266 | 11,095,266 | 11,120,266 | 11,120,266 | 10,917,038 | 10,917,038 | 10,821,860 | 9,930,022 | 9,930,022 | 9,994,545 | 9,769,545 | 9,644,545 | 9,644,545 | 9,644,545 | 9,644,545 |
现金流 13
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | $215.0K | $195.0K | $154.0K | · | $207.0K | $97.0K | $130.0K | $175.0K | $40.0K | $37.0K | $36.0K | |
| Stock-based Comp | $10.0K | $10.0K | $2.0K | $13.0K | $721.0K | $13.0K | $96.0K | $225.0K | $224.0K | $285.0K | $819.0K | $143.0K | $143.0K | $143.0K | $659.0K | $57.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | $1M | · | · | · | $3M | |
| Operating Cash Flow | $-1M | $-817.0K | $-5M | $2M | $-2M | $-3M | $571.0K | $-2M | $-4M | $-594.0K | $-1M | $2M | $-2M | $-2M | $-4M | $2M | |
| CapEx | $1M | $792.0K | $145.0K | $595.0K | $2M | $663.0K | $401.0K | $213.0K | $151.0K | $2M | $616.0K | $194.0K | $1M | $217.0K | $62.0K | $112.0K | |
| Investing Cash Flow | $-1M | $189.0K | $-2M | $-595.0K | $40M | $-663.0K | $-401.0K | $-213.0K | $-151.0K | $-2M | $-616.0K | $-194.0K | $5M | $-217.0K | $-62.0K | $-112.0K | |
| Stock Issued | · | · | · | · | $0 | $0 | $145.0K | $5M | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | $5M | · | · | · | · | · | · | · | · | |
| Dividends Paid | $0 | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-194.0K | $-35.0K | $-31.0K | $-17M | $483.0K | $-30.0K | $115.0K | $5M | $-181.0K | $86.0K | $-157.0K | $-71.0K | $-191.0K | $-43.0K | $-88.0K | $-31.0K | |
| Net Change in Cash | $-2M | $-663.0K | $-8M | $-16M | $39M | $-3M | $285.0K | $3M | $-4M | $-2M | $-2M | $1M | $3M | $-3M | $-4M | $2M | |
| Taxes Paid | $998.0K | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | $907.0K | · | · | · | $-2M | · | · | · | $1M | · | · | · | $2M |
盈利能力 8
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 9.3% | 15.7% | 2.2% | · | 18.9% | 10.3% | 20.1% | · | 29.8% | 22.4% | 26.0% | · | 13.8% | 1.9% | 14.5% | |
| Operating Margin | · | -21.0% | -20.4% | -34.8% | · | -10.1% | -36.3% | -12.9% | · | 7.7% | -3.1% | 0.65% | · | -23.1% | -58.4% | -14.4% | |
| Net Margin | · | -34.1% | -15.9% | -13.8% | · | -10.3% | -36.0% | -12.0% | · | 8.2% | -2.6% | 1.4% | · | -21.0% | -58.7% | -13.1% | |
| Pretax Margin | · | -24.7% | -14.7% | -30.8% | · | -10.3% | -36.0% | -12.0% | · | 8.2% | -2.6% | 1.4% | · | -21.0% | -58.7% | -12.9% | |
| EBITDA Margin | · | -21.0% | -20.4% | -34.8% | · | -10.1% | -36.3% | -12.9% | · | 7.7% | -2.3% | 2.2% | · | -22.5% | -57.5% | -13.8% | |
| ROA | · | -6.0% | -3.4% | -2.1% | · | -3.0% | -6.6% | -2.8% | · | 3.1% | -0.98% | 0.34% | · | -5.2% | -9.0% | -2.8% | |
| ROE | · | -10.4% | -5.4% | -3.5% | · | -6.8% | -13.6% | -5.9% | · | 6.0% | -1.8% | 0.68% | · | -9.4% | -17.1% | -4.8% | |
| ROIC | · | -4.9% | · | · | · | · | · | · | · | · | · | · | · | · | · | -4.7% |
流动性与偿付能力 2
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 4.6 | 5.4 | 3.1 | · | 1.4 | 1.5 | 1.6 | · | 1.8 | 2.2 | 1.8 | · | 2.2 | 2.0 | 2.2 | |
| Quick Ratio | · | 3.5 | 4.2 | 2.5 | · | 0.6 | 0.6 | 0.8 | · | 1.0 | 1.3 | 1.1 | · | 0.9 | 1.0 | 1.2 |
效率 3
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.4 | 0.4 | 0.2 | · | 0.2 | 0.2 | 0.2 | |
| Inventory Turnover | · | 0.5 | 0.8 | 0.8 | · | 0.7 | 0.5 | 0.7 | · | 1.0 | 1.1 | 0.8 | · | 0.9 | 0.7 | 1.0 | |
| Receivables Turnover | · | 1.0 | 1.6 | 0.8 | · | 1.2 | 1.1 | 0.9 | · | 2.0 | 2.2 | 1.4 | · | 1.8 | 0.9 | 1.5 |
估值 (TTM) 10
| 指标 | 趋势 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $28M | $25M | $20M | · | $25M | $30M | $37M | · | $40M | $33M | $27M | · | $23M | $23M | $21M | |
| Net Income TTM | · | $-6M | $-6M | $-5M | · | $-3M | $-1M | $2M | · | $3M | $-2M | $-6M | · | $-7M | $-7M | $-3M | |
| Market Cap | · | $48M | $31M | $33M | · | $51M | $43M | $62M | · | $62M | $84M | $34M | · | $27M | $28M | $55M | |
| P/E | · | -8.3 | -5.3 | -6.0 | · | -15.1 | -30.5 | 38.1 | · | 25.0 | -35.0 | -6.1 | · | -4.0 | -3.7 | -16.2 | |
| P/S | · | 1.7 | 1.2 | 1.7 | · | 2.1 | 1.4 | 1.7 | · | 1.6 | 2.5 | 1.3 | · | 1.2 | 1.2 | 2.6 | |
| P/B | · | 1.6 | 0.9 | 1.0 | · | 3.5 | 2.7 | 3.4 | · | 3.4 | 4.7 | 2.0 | · | 1.7 | 1.6 | 2.9 | |
| P / Tangible Book | · | 1.6 | 0.9 | 1.0 | · | 3.5 | 2.7 | 3.4 | · | 3.4 | 4.7 | 2.0 | · | 1.7 | 1.6 | 2.9 | |
| P / Cash Flow | · | · | · | 22.1 | · | · | · | -31.7 | · | · | · | 22.6 | · | · | · | 26.2 | |
| P / FCF | · | · | · | 36.7 | · | · | · | -28.6 | · | · | · | 25.8 | · | · | · | 27.6 | |
| Earnings Yield | · | -12.0% | -18.9% | -16.7% | · | -6.6% | -3.3% | 2.6% | · | 4.0% | -2.9% | -16.5% | · | -24.7% | -27.2% | -6.2% |
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 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 收入 | $28M | $23M | $11M | — | — |
| 毛利率 % | 12.4% | 24.1% | 20.1% | — | — |
| 营业利润率 % | -23.9% | -22.9% | -6.4% | — | — |
| 净收入 | $-6M | $32M | $-2M | — | — |
| 稀释后每股收益 (EPS) | $-0.54 | $2.90 | $-0.20 | — | — |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 流动比率 | 5.2 | 1.9 | 1.5 | — | — |
| 速动比率 | 3.7 | 1.6 | 0.7 | — | — |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 自由现金流 | $-8M | $-10M | $-6M | — | — |
最新新闻 提及该公司的近期头条新闻
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。