PRTH Priority Technology Holdings, Inc. - Common Stock
$5.74
价格 · 五月 20, 2026
截至...的财报数据 五月 11, 2026
52周区间
$4–$9
29% of range
分析师评级
BUY
11 analysts
目标价
$10
+71% upside
P/E (TTM)
8.0
ROE
-41.7%
净利润率
5.8%
PRTH 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$5.74
市值
$446M
P/E (TTM)
8.0
每股收益 (TTM)
$0.68
营收 (TTM)
$953M
股息收益率
0.00%
ROE
-41.7%
负债/权益
-10.4
52周区间
$4 – $9
PRTH 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
$953M
2016-12-31
→
2025-12-31
EPS
$0.68
2018-12-31
→
2025-12-31
自由现金流
$75M
2019-12-31
→
2025-12-31
利润率
5.8%
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
PRTH
同行中位数
P/E (TTM)
8.0
14.4
P/S (TTM) (市销率 (TTM))
0.5
0.8
P/B (市净率)
-4.4
2.5
EV / EBITDA (企业价值 / EBITDA)
6.9
—
Price / FCF (股价/自由现金流)
5.9
—
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
PRTH
同行中位数
Operating Margin (营业利润率)
14.8%
—
Net Profit Margin (净利润率)
5.8%
7.7%
ROA
2.6%
3.0%
ROE
-41.7%
15.2%
ROIC
18.1%
—
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
PRTH
同行中位数
Debt / Equity (负债/股东权益比率)
-10.4
181.6
Current Ratio (流动比率)
1.1
1.1
Quick Ratio (速动比率)
0.1
—
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
PRTH
同行中位数
Revenue YoY (营收同比增长)
8.3%
—
Revenue CAGR 3Y (营收3年复合年增长率)
12.8%
—
Revenue CAGR 5Y (营收5年复合年增长率)
18.7%
—
Net Income YoY (净利润同比增长)
131.9%
—
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
PRTH
同行中位数
Payout Ratio (派息率)
0.00%
—
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
0.00%
派息率
0.00%
5年股息复合年增长率 (CAGR)
—
PRTH 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 2 18.2%
- 买入 7 63.6%
- 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
$10.00
← 低于所有目标
$5.74
最低
$6.00
最高
$13.00
中位数目标
$10.00
+74.2%
平均目标
$9.80
+70.7%
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
0.03%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $0.28 | $0.22 | 0.06% |
| 2025年12月31日 | $0.27 | $0.29 | -0.02% |
| 2025年9月30日 | $0.28 | $0.27 | 0.01% |
| 2025年6月30日 | $0.26 | $0.21 | 0.05% |
| 2025年3月31日 | $0.22 | $0.18 | 0.04% |
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 |
|---|---|---|---|---|---|---|
| PRTH | $446M | 8.0 | 8.3% | 5.8% | -41.7% | — |
| MQ | $2.05B | — | 23.2% | -2.2% | -1.7% | 70.0% |
| PAYO | $1.96B | 29.6 | 7.7% | 7.0% | 9.9% | — |
| CASS | $536M | 15.9 | 5.3% | 18.4% | 14.5% | — |
| IMXI | — | 14.2 | -7.7% | — | — | — |
| PAYS | $284M | 39.6 | 40.5% | 9.2% | 16.7% | 59.4% |
| RPAY | — | -1.2 | -1.2% | — | — | — |
| V | — | — | 11.3% | 50.1% | 52.8% | — |
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 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $953M | $880M | $756M | $664M | $515M | $404M | $372M | $376M | $382M | $344M | |
| Cost of Revenue | · | · | · | · | · | $277M | $253M | $269M | $279M | · | |
| SG&A Expense | $62M | $47M | $45M | $35M | $28M | $26M | $31M | $32M | $22M | $17M | |
| Operating Expenses | $812M | $746M | $674M | $607M | $482M | $383M | $365M | $359M | $348M | $318M | |
| Operating Income | $141M | $133M | $82M | $56M | $33M | $21M | $7M | $16M | $34M | $26M | |
| Interest Expense | · | · | $76M | $54M | $36M | $45M | $41M | $30M | $25M | $5M | |
| Interest Income | · | · | · | · | $700.0K | $800.0K | $600.0K | · | $399.2K | $37.7K | |
| Other Non-op | $8M | $3M | $2M | $589.0K | $202.0K | $596.0K | $710.0K | $-7M | $-6M | $-877.0K | |
| Pretax Income | $46M | $37M | $7M | · | · | · | · | · | · | · | |
| Income Tax | $-9M | $13M | $8M | $5M | $-5M | $11M | $830.0K | $-2M | $0 | $0 | |
| Net Income | $56M | $24M | $-1M | $-2M | $1M | $26M | $-34M | $-18M | $4M | $20M | |
| EPS (Basic) | $0.70 | $-0.31 | $-0.63 | $-0.50 | $-0.34 | $0.38 | $-0.50 | $-0.29 | · | · | |
| EPS (Diluted) | $0.68 | $-0.31 | $-0.63 | $-0.50 | $-0.34 | $0.38 | $-0.50 | $-0.29 | · | · | |
| Shares (Basic) | 79,798,000 | 77,993,000 | 78,333,000 | 78,233,000 | 71,902,000 | 67,158,000 | 67,086,000 | 61,607,000 | · | · | |
| Shares (Diluted) | 81,468,000 | 77,993,000 | 78,333,000 | 78,233,000 | 71,902,000 | 67,263,000 | 67,086,000 | 61,607,000 | · | · | |
| EBITDA | $204M | $191M | $150M | $127M | $83M | $62M | $46M | · | · | · |
资产负债表 29
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $77M | $59M | $40M | $18M | $20M | $9M | $3M | $16M | $172.2K | $362.5K | |
| Receivables | $91M | $68M | $59M | $78M | $58M | $41M | $38M | $36M | $47M | · | |
| Inventory | $8M | $8M | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $32M | $23M | $13M | $12M | $16M | $4M | $4M | $4M | $4M | $56.2K | |
| Current Assets | $1.52B | $1.11B | $881M | $652M | $603M | $136M | $94M | $75M | $106M | $418.8K | |
| PP&E (Net) | $59M | $52M | $45M | $35M | $25M | $23M | $24M | $17M | $12M | · | |
| PP&E (Gross) | · | · | $92M | $87M | $72M | $64M | $57M | $44M | $34M | · | |
| Accum. Depreciation | $86M | $70M | $56M | $58M | $49M | $41M | $33M | $27M | $22M | · | |
| Goodwill | $417M | $376M | $376M | $369M | $366M | $107M | $110M | $110M | $102M | · | |
| Intangibles | $315M | $241M | $273M | $289M | $340M | $98M | $183M | $125M | $42M | · | |
| Other Non-current Assets | $29M | $23M | $14M | $8M | $9M | $2M | $380.0K | $1M | $1M | · | |
| Total Assets | $2.40B | $1.83B | $1.62B | $1.37B | $1.35B | $418M | $465M | $379M | $267M | $55M | |
| Accounts Payable | $71M | $15M | $11M | $52M | $43M | $30M | $27M | $28M | $19M | $111.0K | |
| Accrued Liabilities | · | · | · | · | · | $14M | · | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | $0 | $27.5K | $27.5K | |
| Current Liabilities | $1.41B | $1.05B | $852M | $630M | $584M | $149M | $93M | $63M | $66M | $150.1K | |
| Capital Leases | $6M | $7M | $5M | $4M | $6M | · | · | · | · | · | |
| Other Non-current Liabilities | $41M | $19M | $19M | $12M | $18M | $10M | $7M | $8M | $6M | · | |
| Total Liabilities | $2.49B | $1.99B | $1.50B | $1.24B | $1.21B | $516M | $585M | $473M | $357M | $1M | |
| Long-term Debt | $1.04B | $921M | $632M | $599M | $604M | $358M | $486M | $402M | $268M | · | |
| Total Debt | $1.04B | $930M | $639M | $605M | $610M | $377M | $490M | · | $27.5K | $27.5K | |
| Common Stock | $82.0K | $77.0K | $77.0K | $76.0K | $77.0K | $68.0K | $68.0K | $67.0K | $73.0K | $2.3K | |
| Paid-in Capital | $14M | $0 | $0 | $10M | $40M | $6M | $4M | $0 | · | · | |
| Retained Earnings | $-91M | $-147M | $-135M | $-102M | $-100M | $-102M | $-128M | $-94M | $-90M | $-118.2K | |
| Treasury Stock | $23M | $20M | $13M | $12M | $4M | $2M | $2M | $0 | · | · | |
| AOCI | $-210.0K | $-176.0K | $-29.0K | $0 | · | · | · | · | · | · | |
| Stockholders' Equity | $-100M | $-167M | $-148M | $-104M | $-64M | $-99M | $-121M | $-94M | $-90M | $116M | |
| Liabilities + Equity | $2.40B | $1.83B | $1.62B | $1.37B | $1.35B | $418M | $465M | $379M | $267M | $55M | |
| Shares Outstanding | 81,907,304 | 77,480,000 | 76,957,000 | 76,044,000 | 76,740,000 | 67,391,000 | 67,061,000 | 67,038,304 | 73,110,114 | · |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $63M | $58M | $68M | $71M | $50M | $41M | $39M | $20M | $15M | $15M | |
| Stock-based Comp | $11M | $6M | $7M | $6M | $3M | $2M | $4M | $2M | $1M | $2M | |
| Deferred Tax | · | · | · | · | · | · | $-9M | $-3M | $0 | $0 | |
| Amort. of Intangibles | $44M | $44M | $57M | $61M | $41M | $33M | $32M | $15M | $10M | $12M | |
| Restructuring | · | · | $4M | $300.0K | · | · | · | · | · | · | |
| Other Non-cash | $-30M | $-3M | $7M | · | · | $-22M | $39M | · | · | · | |
| Operating Cash Flow | $100M | $86M | $81M | $71M | $9M | $12M | $12M | $31M | $37M | $22M | |
| CapEx | $25M | $22M | $21M | $19M | $10M | $7M | $11M | $11M | $7M | $4M | |
| Investing Cash Flow | $-174M | $-36M | $-56M | $-37M | $-451M | $166M | $-98M | $-109M | $-9M | $-6M | |
| Debt Issued | $1.07B | $945M | $50M | $0 | $607M | $0 | $70M | $127M | $276M | $0 | |
| Net Debt Issued | $106M | $286M | $43M | $-6M | $246M | $-111M | $66M | · | · | · | |
| Stock Repurchased | · | · | $1M | $7M | $2M | $0 | $2M | $0 | $0 | · | |
| Net Stock Activity | · | · | $-1M | $-7M | $-2M | $0 | $-2M | · | · | · | |
| Dividends Paid | $0 | $24M | $25M | $11M | $7M | $0 | $0 | $7M | $3M | $10M | |
| Financing Cash Flow | $426M | $148M | $210M | $9M | $872M | $-141M | $102M | $67M | $-25M | $-11M | |
| Net Change in Cash | $352M | $198M | $236M | $43M | $430M | $38M | $17M | · | $-190.3K | $357.5K | |
| Taxes Paid | $11M | $19M | $13M | $7M | $2M | $8M | $0 | $0 | · | · | |
| Free Cash Flow | $75M | $64M | $60M | $52M | $-342.0K | $40M | $28M | · | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 14.8% | 15.2% | 10.8% | 8.5% | 6.4% | 5.2% | 1.9% | · | · | · | |
| Net Margin | 5.8% | 2.7% | -0.17% | · | · | 6.3% | -9.0% | · | · | · | |
| Pretax Margin | 4.9% | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | 21.4% | 21.8% | 19.8% | 19.1% | 16.1% | 15.2% | 12.4% | · | · | · | |
| ROA | 2.6% | 1.4% | -0.09% | · | · | 5.8% | -8.0% | · | -0.23% | -0.39% | |
| ROE | -41.7% | -15.3% | 1.0% | · | · | -23.4% | 30.5% | · | -0.21% | -0.20% | |
| ROIC | 18.1% | · | · | · | · | · | · | · | · | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | · | 0.5 | 2.8 | |
| Quick Ratio | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | · | 0.4 | 2.4 | |
| Debt / Equity | -10.4 | -5.6 | -4.3 | -5.8 | -9.5 | -3.8 | -3.9 | · | 0.0 | 0.0 | |
| LT Debt / Equity | -10.4 | -5.5 | -4.3 | -5.8 | -9.4 | -3.6 | -3.8 | · | · | · | |
| Interest Coverage | · | · | 1.1 | 1.0 | 0.9 | 0.5 | 0.2 | · | · | · |
效率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.9 | 0.9 | · | · | · | |
| Receivables Turnover | 12.0 | 13.9 | 11.1 | 9.7 | 10.3 | 10.2 | 10.0 | · | · | · |
增长率 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 8.3% | 16.4% | 13.9% | 28.9% | 27.3% | · | · | · | · | · | |
| Revenue CAGR 3Y | 12.8% | 19.6% | 23.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 12.3% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 131.9% | · | · | · | -94.6% | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 158.6% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 16.8% | · | · | · | · | · | · | · | · | · |
估值 (TTM) 16
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $953M | $880M | $756M | $664M | $515M | $404M | $372M | $376M | $382M | $344M | |
| Net Income TTM | $56M | $24M | $-1M | $-2M | $1M | $26M | $-34M | $-18M | $4M | $20M | |
| Market Cap | $446M | $910M | $274M | $400M | $543M | $474M | $164M | · | · | · | |
| Enterprise Value | $1.41B | $1.78B | $873M | $987M | $1.13B | · | · | · | · | · | |
| P/E | 8.0 | -37.9 | -5.7 | -10.5 | -20.8 | 18.5 | -4.9 | -27.6 | · | · | |
| P/S | 0.5 | 1.0 | 0.4 | 0.6 | 1.1 | 1.2 | 0.4 | · | · | · | |
| P/B | -4.4 | -5.5 | -1.9 | -3.8 | -8.5 | -4.8 | -1.3 | · | · | · | |
| P / Cash Flow | 4.5 | 10.6 | 3.4 | 5.7 | 57.9 | 10.1 | 4.2 | · | · | · | |
| P / FCF | 5.9 | 14.2 | 4.6 | 7.7 | -1588.7 | 12.0 | 5.8 | · | · | · | |
| EV / EBITDA | 6.9 | 9.3 | 5.8 | 7.8 | 13.7 | · | · | · | · | · | |
| EV / FCF | 18.8 | 27.9 | 14.6 | 19.1 | -3313.8 | · | · | · | · | · | |
| EV / Revenue | 1.5 | 2.0 | 1.2 | 1.5 | 2.2 | · | · | · | · | · | |
| Dividend Yield | 0.00% | 2.6% | 9.0% | 2.9% | 1.4% | 0.00% | 0.00% | · | · | · | |
| Earnings Yield | 12.5% | -2.6% | -17.7% | -9.5% | -4.8% | 5.4% | -20.4% | -3.6% | · | · | |
| Payout Ratio | 0.00% | 98.5% | -1885.4% | · | · | 0.00% | 0.00% | · | · | · | |
| Annual Payout | $0 | $24M | $25M | $11M | $7M | $0 | $0 | $7M | $3M | $10M |
损益表 13
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $250M | $247M | $241M | $240M | $225M | $227M | $227M | $220M | $206M | $199M | $189M | $182M | $185M | $178M | $166M | $166M | |
| SG&A Expense | $19M | $18M | $16M | $14M | $15M | $13M | $12M | $11M | $11M | $14M | $11M | $11M | $9M | $8M | $10M | $9M | |
| Operating Expenses | $216M | $214M | $204M | $202M | $192M | $193M | $189M | $187M | $178M | $177M | $166M | $163M | $168M | $159M | $152M | $153M | |
| Operating Income | $33M | $33M | $38M | $37M | $33M | $34M | $38M | $33M | $28M | $22M | $24M | $19M | $17M | $18M | $14M | $13M | |
| Interest Expense | · | · | · | · | · | · | · | · | $21M | · | $20M | $18M | $18M | · | $13M | $12M | |
| Other Non-op | $1M | $2M | $5M | $1M | $1M | $1M | $711.0K | $668.0K | $632.0K | $417.0K | $732.0K | $375.0K | $212.0K | $278.0K | $231.0K | $29.0K | |
| Income Tax | $4M | $4M | $-20M | $4M | $2M | $3M | $5M | $3M | $3M | $2M | $4M | $2M | $-133.0K | $4M | $2M | $467.0K | |
| Net Income | $10M | $9M | $28M | $11M | $8M | $7M | $11M | $994.0K | $5M | $-106.0K | $-87.0K | $-612.0K | $-506.0K | $-1M | $-792.0K | $287.0K | |
| EPS (Basic) | $0.12 | $0.12 | $0.34 | $0.14 | $0.10 | $-0.05 | $0.07 | $-0.23 | $-0.10 | $-0.16 | $-0.16 | $-0.16 | $-0.15 | $-0.15 | $-0.13 | $-0.11 | |
| EPS (Diluted) | $0.12 | $0.10 | $0.34 | $0.14 | $0.10 | $-0.05 | $0.07 | $-0.23 | $-0.10 | $-0.16 | $-0.16 | $-0.16 | $-0.15 | $-0.15 | $-0.13 | $-0.11 | |
| Shares (Basic) | 81,373,000 | -158,282,000 | 80,325,000 | 78,981,000 | 78,774,000 | -155,737,000 | 77,973,000 | 77,736,000 | 78,021,000 | -156,473,000 | 78,381,000 | 78,292,000 | 78,133,000 | -156,951,000 | 77,984,000 | 78,603,000 | |
| Shares (Diluted) | 83,647,000 | -159,342,000 | 81,116,000 | 79,837,000 | 79,857,000 | -157,859,000 | 80,095,000 | 77,736,000 | 78,021,000 | -156,473,000 | 78,381,000 | 78,292,000 | 78,133,000 | -156,951,000 | 77,984,000 | 78,603,000 | |
| EBITDA | $51M | · | $38M | $37M | $46M | · | $38M | $33M | $43M | · | $24M | $19M | $35M | · | $14M | $13M |
资产负债表 27
| 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 | $92M | $77M | $57M | $51M | $48M | $59M | $41M | $35M | $34M | $40M | $25M | $18M | $16M | $18M | $13M | $22M | |
| Receivables | $89M | $91M | $92M | $86M | $80M | $68M | $73M | $66M | $67M | · | $61M | $60M | $78M | · | $70M | $70M | |
| Inventory | · | $8M | · | · | · | $8M | · | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $29M | $32M | $35M | $26M | $20M | $23M | $19M | $19M | $14M | · | $13M | $15M | $10M | · | $17M | $18M | |
| Current Assets | $1.58B | $1.52B | $1.39B | $1.31B | $1.16B | $1.11B | $1.03B | $937M | $882M | · | $827M | $818M | $729M | · | $628M | $627M | |
| PP&E (Net) | $60M | $59M | $59M | $58M | $54M | $52M | $52M | $50M | $48M | · | $42M | $39M | $37M | · | $30M | $27M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $101M | $101M | · | $84M | $94M | $91M | · | $86M | $80M | |
| Accum. Depreciation | $91M | $86M | $82M | $78M | $74M | $70M | $66M | $63M | $60M | · | $53M | $64M | $61M | · | $56M | $54M | |
| Goodwill | $417M | $417M | $382M | $382M | $387M | $376M | $376M | $376M | $376M | · | $376M | $369M | $369M | · | $365M | $366M | |
| Intangibles | $303M | $315M | $302M | $225M | $232M | $241M | $249M | $259M | $262M | · | $285M | $269M | $277M | · | $302M | $317M | |
| Other Non-current Assets | $30M | $29M | $24M | $23M | $22M | $23M | $25M | $21M | $13M | · | $11M | $8M | $8M | · | $10M | $11M | |
| Total Assets | $2.47B | $2.40B | $2.22B | $2.03B | $1.89B | $1.83B | $1.76B | $1.67B | $1.61B | · | $1.56B | $1.53B | $1.45B | · | $1.35B | $1.36B | |
| Accounts Payable | $59M | $20M | $66M | $54M | $54M | $15M | $67M | $67M | $49M | · | $56M | $60M | $57M | · | $51M | $55M | |
| Current Liabilities | $1.46B | $1.41B | $1.30B | $1.23B | $1.10B | $1.05B | $991M | $913M | $850M | · | $810M | $814M | $720M | · | $610M | $604M | |
| Capital Leases | · | $6M | · | · | · | $7M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $40M | $41M | $23M | $25M | $26M | $19M | $19M | $15M | $17M | · | $19M | $12M | $12M | · | $14M | $16M | |
| Total Liabilities | $2.55B | $2.49B | $2.33B | $2.17B | $2.05B | $1.99B | $1.82B | $1.74B | $1.50B | · | $1.45B | $1.42B | $1.32B | · | $1.22B | $1.22B | |
| Long-term Debt | $1.05B | $1.04B | $998M | $917M | $919M | $921M | $808M | $809M | $631M | · | $617M | $590M | $592M | · | $593M | $602M | |
| Total Debt | $1.05B | · | $1.01B | $921M | $921M | · | $816M | $817M | $638M | · | $623M | $596M | $598M | · | $599M | $608M | |
| Common Stock | $82.0K | $82.0K | $82.0K | $80.0K | $80.0K | $77.0K | $77.0K | $76.0K | $76.0K | · | $77.0K | $76.0K | $76.0K | · | $78.0K | $78.0K | |
| Paid-in Capital | $16M | $14M | $13M | $4M | $2M | $0 | $0 | $0 | $0 | · | $0 | $0 | $328.0K | · | $18M | $26M | |
| Retained Earnings | $-82M | $-91M | $-100M | $-128M | $-139M | $-147M | $-147M | $-153M | $-141M | · | $-124M | $-113M | $-103M | · | $-101M | $-100M | |
| Treasury Stock | $24M | $23M | $23M | $22M | $21M | $20M | $19M | $19M | $18M | · | $13M | $13M | $12M | · | $9M | $6M | |
| AOCI | $-563.0K | $-210.0K | $-195.0K | $84.0K | $-133.0K | $-176.0K | $-66.0K | $-38.0K | $-42.0K | · | $-34.0K | $31.0K | $24.0K | · | · | · | |
| Stockholders' Equity | $-90M | $-100M | $-110M | $-146M | $-158M | $-167M | $-166M | $-172M | $-160M | · | $-136M | $-125M | $-115M | · | $-92M | $-80M | |
| Liabilities + Equity | $2.47B | $2.40B | $2.22B | $2.03B | $1.89B | $1.83B | $1.76B | $1.67B | $1.61B | · | $1.56B | $1.53B | $1.45B | · | $1.35B | $1.36B | |
| Shares Outstanding | 82,301,383 | 81,907,304 | 81,821,303 | 79,897,665 | 79,711,642 | 77,479,908 | 77,092,558 | 75,967,543 | 75,834,517 | 76,957,000 | 76,633,517 | 76,531,703 | 76,404,628 | 76,044,000 | 75,981,186 | 76,568,499 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $18M | $20M | $15M | $14M | $14M | $14M | $14M | $15M | $15M | $15M | $17M | $18M | $18M | $18M | $18M | $18M | |
| Stock-based Comp | $2M | $4M | $2M | $3M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | $12M | $15M | $15M | $15M | $15M | $15M | $15M | |
| Other Non-cash | $-6M | · | · | · | $-14M | · | · | · | $-9M | · | · | · | $8M | · | · | · | |
| Operating Cash Flow | $24M | $37M | $36M | $17M | $10M | $24M | $20M | $29M | $13M | $9M | $26M | $19M | $28M | $20M | $20M | $21M | |
| CapEx | $6M | $6M | $6M | $8M | $5M | $5M | $5M | $5M | $7M | $6M | $5M | $5M | $5M | $8M | $5M | $4M | |
| Investing Cash Flow | $11M | $-22M | $-131M | $-11M | $-10M | $-11M | $-4M | $-13M | $-8M | $-5M | $-38M | $-5M | $-8M | $-15M | $-8M | $-7M | |
| Debt Issued | $7M | $47M | $1.02B | $0 | $0 | $115M | $0 | · | · | $50M | $0 | · | · | $0 | $0 | · | |
| Net Debt Issued | $7M | · | · | · | $-10M | · | · | · | $-2M | · | · | · | $-2M | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | $777.0K | · | $3M | $2M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $-777.0K | · | · | · | |
| Dividends Paid | · | $0 | $0 | $0 | $0 | $2M | $6M | $9M | $7M | $7M | $0 | $6M | $11M | $-19.0K | $4M | $4M | |
| Financing Cash Flow | $71M | $138M | $111M | $131M | $47M | $63M | $67M | $28M | $-10M | $53M | $13M | $87M | $58M | $17M | $-9M | $-2M | |
| Net Change in Cash | $106M | $152M | $16M | $137M | $48M | $76M | $82M | $44M | $-5M | $57M | $572.0K | $100M | $78M | $21M | $3M | $12M | |
| Taxes Paid | $105.0K | · | · | · | $31.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $18M | · | · | · | $5M | · | · | · | $7M | · | · | · | $23M | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 13.4% | · | 15.6% | 15.6% | 14.5% | · | 16.8% | 15.1% | 13.6% | · | 12.4% | 10.5% | 9.1% | · | 8.5% | 7.8% | |
| Net Margin | 3.9% | · | 11.4% | 4.5% | 3.7% | · | 4.7% | 0.45% | 2.5% | · | -0.05% | -0.34% | -0.27% | · | -0.48% | 0.17% | |
| EBITDA Margin | 20.4% | · | 15.6% | 15.6% | 20.7% | · | 16.8% | 15.1% | 21.0% | · | 12.4% | 10.5% | 18.9% | · | 8.5% | 7.8% | |
| ROA | 0.45% | · | 1.4% | 0.59% | 0.47% | · | 0.64% | 0.06% | 0.34% | · | -0.01% | -0.04% | -0.04% | · | -0.06% | 0.03% | |
| ROE | -7.9% | · | -20.0% | -6.8% | -5.2% | · | -7.0% | -0.67% | -3.8% | · | 0.08% | 0.60% | 0.54% | · | 0.96% | -0.32% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 1.0 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | |
| Debt / Equity | -11.6 | · | -9.1 | -6.3 | -5.8 | · | -4.9 | -4.7 | -4.0 | · | -4.6 | -4.8 | -5.2 | · | -6.5 | -7.6 | |
| LT Debt / Equity | -11.6 | · | -9.0 | -6.3 | -5.8 | · | -4.9 | -4.7 | -3.9 | · | -4.5 | -4.7 | -5.2 | · | -6.5 | -7.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.3 | · | 1.2 | 1.1 | 1.0 | · | 1.0 | 1.1 |
效率 2
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | |
| Receivables Turnover | 3.0 | · | 2.9 | 3.2 | 3.0 | · | 3.4 | 3.5 | 2.8 | · | 2.9 | 2.8 | 2.5 | · | 2.7 | 2.8 |
估值 (TTM) 14
| 指标 | 趋势 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $955M | · | $933M | $911M | $877M | · | $842M | $797M | $762M | · | $723M | $700M | $671M | · | $619M | $577M | |
| Net Income TTM | $56M | · | $57M | $31M | $25M | · | $17M | $5M | $4M | · | $-2M | $-2M | $-1M | · | $-1M | $-10M | |
| Market Cap | $388M | · | $562M | $622M | $543M | · | $527M | $401M | $248M | · | $248M | $277M | $274M | · | $343M | $253M | |
| Enterprise Value | $1.34B | · | $1.51B | $1.49B | $1.42B | · | $1.30B | $1.18B | $852M | · | $847M | $856M | $857M | · | $929M | $839M | |
| P/E | 6.7 | · | 10.6 | 97.2 | -42.6 | · | -16.3 | -8.1 | -5.7 | · | -5.4 | -6.6 | -7.2 | · | -10.2 | -5.0 | |
| P/S | 0.4 | · | 0.6 | 0.7 | 0.6 | · | 0.6 | 0.5 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.6 | 0.4 | |
| P/B | -4.3 | · | -5.1 | -4.3 | -3.4 | · | -3.2 | -2.3 | -1.6 | · | -1.8 | -2.2 | -2.4 | · | -3.7 | -3.2 | |
| P / Cash Flow | 16.3 | · | · | · | 54.6 | · | · | · | 18.6 | · | · | · | 9.9 | · | · | · | |
| P / FCF | 21.2 | · | · | · | 111.8 | · | · | · | 37.0 | · | · | · | 12.1 | · | · | · | |
| EV / EBITDA | 26.3 | · | 40.0 | 40.0 | 30.5 | · | 34.2 | 35.7 | 19.7 | · | 36.0 | 44.7 | 24.6 | · | 66.0 | 64.2 | |
| EV / FCF | 73.3 | · | · | · | 291.4 | · | · | · | 127.2 | · | · | · | 37.9 | · | · | · | |
| EV / Revenue | 1.4 | · | 1.6 | 1.6 | 1.6 | · | 1.5 | 1.5 | 1.1 | · | 1.2 | 1.2 | 1.3 | · | 1.5 | 1.5 | |
| Earnings Yield | 14.8% | · | 9.5% | 1.0% | -2.4% | · | -6.2% | -12.3% | -17.4% | · | -18.5% | -15.2% | -13.9% | · | -9.8% | -20.0% | |
| Payout Ratio | · | · | · | · | 0.00% | · | · | · | 135.3% | · | · | · | -2259.9% | · | · | · |
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 | $953M | $880M | $756M | $664M | $515M |
| 营业利润率 % | 14.8% | 15.2% | 10.8% | 8.5% | 6.4% |
| 净收入 | $56M | $24M | $-1M | $-2M | $1M |
| 稀释后每股收益 (EPS) | $0.68 | $-0.31 | $-0.63 | $-0.50 | $-0.34 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | -10.4 | -5.6 | -4.3 | -5.8 | -9.5 |
| 流动比率 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 |
| 速动比率 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $75M | $64M | $60M | $52M | $-342.0K |
最新新闻 提及该公司的近期头条新闻
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。