ACFN Acorn Energy, Inc. - Common Stock
$16.90
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
ACFN 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$16.90
시가총액
$38M
P/E (TTM)
15.3
EPS (TTM)
$0.99
매출 (TTM)
$11M
배당 수익률
—
ROE
36.4%
부채/자본
—
52주 범위
$12 – $33
ACFN 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$11M
2016-12-31
→
2025-12-31
EPS
$0.99
2022-12-31
→
2025-12-31
잉여현금흐름
—
2016-12-31
→
2016-12-31
마진
21.9%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ACFN
동종업계 중앙값
P/E (TTM)
15.3
36.7
P/S (TTM)
3.3
5.3
P/B
4.6
4.3
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ACFN
동종업계 중앙값
Gross Margin (매출 총이익률)
76.8%
53.2%
Operating Margin (영업이익률)
17.3%
—
Net Profit Margin (순이익률)
21.9%
-2.4%
ROA
21.0%
-2.9%
ROE
36.4%
-3.1%
ROIC
29.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ACFN
동종업계 중앙값
Current Ratio (유동비율)
1.8
5.3
Quick Ratio (당좌 비율)
1.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ACFN
동종업계 중앙값
Revenue YoY (매출 YoY)
4.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
17.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
14.1%
—
EPS YoY
-60.6%
—
Net Income YoY (순이익 YoY)
-60.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ACFN
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2013년 2월 15일 | $0.5600 |
| 2012년 11월 13일 | $0.5600 |
| 2012년 8월 15일 | $0.5600 |
| 2012년 5월 11일 | $0.5600 |
| 2012년 2월 15일 | $0.5600 |
| 2011년 12월 28일 | $0.8000 |
| 2011년 11월 14일 | $0.5600 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 12월 31일 | $0.14 | — | — |
| 2025년 6월 30일 | $0.28 | — | — |
| 2024년 9월 30일 | $0.29 | — | — |
| 2024년 6월 30일 | $0.11 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ACFN | $38M | 15.3 | 4.5% | 21.9% | 36.4% | 76.8% |
| WRAP | $123M | -10.8 | 3.7% | -221.2% | -88.9% | 57.8% |
| SOTK | $58M | 46.2 | 4.1% | 6.2% | 7.2% | 47.5% |
| LINK | $61M | -29.8 | 1.8% | -13.6% | -16.8% | 38.9% |
| REFR | — | -21.8 | -16.0% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $11M | $11M | $8M | $7M | $7M | $6M | $5M | $5M | $4M | $9M | $17M | $20M | |
| Cost of Revenue | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $5M | $10M | $13M | |
| Gross Profit | $9M | $8M | $6M | $5M | $5M | $4M | $4M | $3M | $2M | $4M | $6M | $7M | |
| R&D Expense | $1M | $1M | $875.0K | $845.0K | $739.0K | $619.0K | $559.0K | $542.0K | $518.0K | $927.0K | · | $3M | |
| SG&A Expense | $6M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $6M | $10M | $12M | |
| Operating Expenses | $7M | $6M | $6M | $6M | $5M | $4M | $4M | $5M | $4M | $7M | $11M | $17M | |
| Operating Income | $2M | $2M | $74.0K | $-629.0K | $-8.0K | $-310.0K | $-699.0K | $-1M | $-2M | $-3M | $-5M | $-10M | |
| Interest Expense | · | · | · | · | $1.0K | $28.0K | · | $21.0K | $107.0K | · | · | · | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $26.0K | $19.0K | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | $-330.0K | $-129.0K | |
| Pretax Income | $2M | $2M | $138.0K | $-631.0K | $-13.0K | $76.0K | $-697.0K | $-1M | $-2M | $-82.0K | $-5M | $-10M | |
| Income Tax | $-434.0K | $-4M | $9.0K | · | · | · | · | · | $41.0K | $19.0K | $209.0K | $164.0K | |
| Net Income | $3M | $6M | $119.0K | $-633.0K | $-21.0K | $69.0K | $-618.0K | $-2M | $-1M | $145.0K | $-11M | $-27M | |
| EPS (Basic) | $1.01 | $2.53 | $0.05 | $-0.25 | $0.00 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $0.99 | $2.51 | $0.05 | $-0.25 | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 2,496,000 | 2,487,000 | 2,484,000 | 2,481,000 | 39,688 | 39,674,000 | 35,495,000 | 29,540,000 | 29,423,000 | 28,488,000 | 26,803,000 | 22,844 | |
| Shares (Diluted) | 2,538,000 | 2,512,000 | 2,503,000 | 2,481,000 | 39,688 | 39,713,000 | 35,495,000 | 29,540,000 | 29,423,000 | 28,531,000 | 26,803,000 | 22,844 | |
| EBITDA | $2M | $2M | $235.0K | $-507.0K | $67.0K | $-288.0K | $-643.0K | $-1M | $-2M | $-3M | $-9M | $-10M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $2M | $1M | $1M | $2M | $2M | $1M | $973.0K | $481.0K | $241.0K | $124.0K | $5M | |
| Receivables | $887.0K | $2M | $536.0K | $597.0K | $876.0K | $608.0K | $962.0K | $665.0K | $1M | $1M | $6M | $5M | |
| Inventory | $1M | $436.0K | $962.0K | $789.0K | $617.0K | $236.0K | $291.0K | $261.0K | $229.0K | $202.0K | $506.0K | $1M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | $69.0K | $83.0K | $260.0K | $492.0K | |
| Other Current Assets | $267.0K | $288.0K | $280.0K | $288.0K | $229.0K | $126.0K | $189.0K | $144.0K | $91.0K | $932.0K | $2M | $2M | |
| Current Assets | $7M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $9M | $9M | $16M | $21M | |
| PP&E (Net) | $383.0K | $505.0K | $570.0K | $653.0K | $517.0K | $268.0K | $189.0K | $73.0K | $139.0K | $214.0K | $954.0K | $1M | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $1M | $812.0K | $711.0K | $539.0K | $539.0K | $635.0K | $3M | $3M | |
| Accum. Depreciation | $844.0K | $729.0K | $902.0K | $741.0K | $619.0K | $544.0K | $522.0K | $466.0K | $400.0K | $421.0K | $2M | $2M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | $516.0K | $1M | |
| Intangibles | $17.0K | · | · | · | · | · | · | · | · | · | · | $1M | |
| Other Non-current Assets | $119.0K | $103.0K | $174.0K | $215.0K | $169.0K | $100.0K | $778.0K | $710.0K | $380.0K | $309.0K | $470.0K | $905.0K | |
| Total Assets | $13M | $11M | $5M | $6M | $6M | $5M | $5M | $4M | $9M | $9M | $24M | $30M | |
| Accounts Payable | $306.0K | $297.0K | $288.0K | $243.0K | $457.0K | $229.0K | $197.0K | $246.0K | $489.0K | $708.0K | $2M | $2M | |
| Accrued Liabilities | $171.0K | $290.0K | $132.0K | $171.0K | $164.0K | $168.0K | $136.0K | $430.0K | $466.0K | $518.0K | $2M | $3M | |
| Current Liabilities | $4M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $8M | $5M | $17M | $18M | |
| Capital Leases | $884.0K | · | $98.0K | $220.0K | $336.0K | $443.0K | $542.0K | · | · | · | · | · | |
| Other Non-current Liabilities | $26.0K | $24.0K | $20.0K | $16.0K | $12.0K | $45.0K | $2.0K | $2.0K | $139.0K | $202.0K | $849.0K | $1M | |
| Total Liabilities | $5M | $5M | $6M | $7M | · | · | · | · | · | · | · | · | |
| Common Stock | $25.0K | $25.0K | $25.0K | $25.0K | $397.0K | $397.0K | $396.0K | $296.0K | $303.0K | $301.0K | $281.0K | $272.0K | |
| Retained Earnings | $-92M | $-95M | $-101M | $-101M | $-101M | $-101M | $-101M | $-100M | $-98M | $-97M | $-97M | $-87M | |
| Treasury Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| AOCI | · | · | · | · | · | · | · | · | · | $-254.0K | $-262.0K | $-212.0K | |
| Stockholders' Equity | $8M | $6M | $-838.0K | $-1M | $-469.0K | $-523.0K | $-646.0K | $-1M | $471.0K | $1M | $366.0K | $10M | |
| Liabilities + Equity | $13M | $11M | $5M | $6M | $6M | $5M | $5M | $4M | $9M | $9M | $24M | $30M | |
| Shares Outstanding | 2,504,626 | 2,491,130 | 2,484,791 | 2,482,604 | 39,687,589 | 39,687,589 | 39,591,339 | 29,555,786 | 29,500,351 | 29,322,574 | 27,325,591 | 26,475,591 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $115.0K | $121.0K | $161.0K | $122.0K | $75.0K | $22.0K | $56.0K | $66.0K | $75.0K | $146.0K | $297.0K | $646.0K | |
| Stock-based Comp | $129.0K | $56.0K | $55.0K | $80.0K | $75.0K | $35.0K | $22.0K | $26.0K | $22.0K | $89.0K | $661.0K | $865.0K | |
| Deferred Tax | $-464.0K | $-4M | · | · | · | $-21.0K | · | · | · | $19.0K | $259.0K | $43.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $123.0K | $282.0K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $294.0K | |
| Other Non-cash | · | $-1M | $-263.0K | $462.0K | $3.0K | $359.0K | $-681.0K | $-514.0K | $-604.0K | $-5M | $9M | $7M | |
| Operating Cash Flow | $2M | $905.0K | $72.0K | $31.0K | $132.0K | $464.0K | $-1M | $-2M | $-2M | $-5M | $-981.0K | $-18M | |
| CapEx | · | · | · | · | · | · | · | · | · | $33.0K | $159.0K | $393.0K | |
| Investing Cash Flow | $-33.0K | $-56.0K | $-78.0K | $-308.0K | $-324.0K | $-101.0K | $-1M | $5M | $679.0K | $5M | $-4M | $-2M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $292.0K | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $-43.0K | $-129.0K | $236.0K | |
| Stock Issued | · | · | · | · | · | · | $2M | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | $2M | · | · | · | · | · | |
| Financing Cash Flow | $71.0K | $28.0K | $5.0K | $5.0K | $-149.0K | $453.0K | $2M | $-2M | $1M | $-484.0K | $99.0K | $8M | |
| Net Change in Cash | $2M | $877.0K | $-1.0K | $-272.0K | $-341.0K | $816.0K | $-16.0K | $782.0K | $240.0K | $69.0K | $-5M | $-12M | |
| Taxes Paid | $42.0K | $108.0K | · | · | · | · | · | $388.0K | $42.0K | $270.0K | $-26.0K | $18.0K | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | $-5M | $-1M | $-19M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 76.8% | 72.8% | 74.5% | 72.4% | 72.3% | 69.8% | 65.4% | 61.4% | 56.2% | 40.7% | 32.5% | 33.9% | |
| Operating Margin | 17.3% | 17.6% | 0.92% | -9.0% | -0.12% | -5.2% | -12.7% | -27.1% | -43.9% | -35.3% | -47.7% | -52.0% | |
| Net Margin | 21.9% | 57.3% | 1.5% | -9.0% | -0.31% | 1.2% | -11.3% | -39.3% | -26.9% | 1.7% | -55.6% | -138.8% | |
| Pretax Margin | 18.4% | 18.3% | 1.7% | -9.0% | -0.19% | 1.3% | -12.7% | -41.0% | -49.2% | -0.95% | -49.4% | -52.6% | |
| EBITDA Margin | 17.3% | 18.7% | 2.9% | -7.2% | 0.99% | -4.9% | -11.7% | -25.8% | -42.2% | -33.6% | -45.3% | -48.7% | |
| ROA | 21.0% | 78.5% | 2.1% | -10.5% | -0.37% | 1.4% | -13.9% | -30.4% | -12.7% | 0.86% | -39.4% | -67.4% | |
| ROE | 36.4% | 267.7% | -12.8% | 85.2% | 4.2% | -11.8% | 62.3% | 461.6% | -129.7% | 17.1% | -211.0% | -129.0% | |
| ROIC | 29.1% | 109.9% | -8.2% | · | · | · | · | · | -413.5% | -282.3% | -2538.7% | -106.7% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 1.3 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 0.8 | 1.2 | 1.7 | 0.9 | 1.2 | |
| Quick Ratio | 1.4 | 1.0 | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | 0.4 | 0.2 | 0.2 | 0.4 | 0.6 | |
| Interest Coverage | · | · | · | · | -8.0 | -310.0 | · | -65.5 | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 | 0.5 | 0.5 | 0.7 | 0.5 | |
| Inventory Turnover | 3.2 | 4.3 | 2.3 | 2.7 | 4.4 | 6.8 | 6.9 | 8.0 | 8.8 | 14.5 | 10.8 | 7.1 | |
| Receivables Turnover | 8.1 | 8.9 | 14.2 | 9.5 | 9.1 | 7.5 | 6.7 | 5.8 | 4.1 | 2.3 | 3.3 | 3.7 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.5% | 36.3% | 15.1% | 3.3% | 14.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 17.9% | 17.5% | 10.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 14.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -60.6% | 4920.0% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -60.1% | 5189.1% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 19.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 105.2% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $11M | $11M | $8M | $7M | $7M | $6M | $5M | $5M | $4M | $9M | $17M | $20M | |
| Net Income TTM | $3M | $6M | $119.0K | $-633.0K | $-21.0K | $69.0K | $-618.0K | $-2M | $-1M | $145.0K | $-11M | $-27M | |
| Market Cap | $38M | $45M | $15M | $222M | $400M | $235M | $234M | $123M | $109M | $84M | $48M | $326M | |
| P/E | 15.3 | 7.1 | 121.8 | -22.4 | · | · | · | · | · | · | · | · | |
| P/S | 3.3 | 4.1 | 1.9 | 31.8 | 59.0 | 39.7 | 42.7 | 24.2 | 25.0 | 9.8 | 2.9 | 16.7 | |
| P/B | 4.6 | 8.0 | -18.1 | -218.7 | -853.0 | -449.2 | -362.8 | -91.9 | 230.5 | 63.4 | 131.4 | 33.7 | |
| P / Tangible Book | 4.6 | 8.0 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 18.1 | 49.2 | 210.2 | 7175.7 | 3030.7 | 506.4 | -192.0 | -50.7 | -64.8 | -18.7 | -49.0 | -17.9 | |
| P / FCF | · | · | · | · | · | · | · | · | · | -18.6 | -42.0 | -17.5 | |
| Earnings Yield | 6.6% | 14.0% | 0.82% | -4.5% | · | · | · | · | · | · | · | · |
손익계산서 15
| 지표 | 추세 | 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 | $2M | $2M | $2M | $4M | $3M | $4M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Cost of Revenue | $442.0K | $472.0K | $533.0K | $886.0K | $772.0K | $973.0K | $863.0K | $610.0K | $541.0K | $602.0K | $537.0K | $483.0K | $433.0K | $493.0K | $568.0K | $375.0K | |
| Gross Profit | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | |
| R&D Expense | $255.0K | $271.0K | $267.0K | $265.0K | $291.0K | $314.0K | $234.0K | $226.0K | $238.0K | $261.0K | $212.0K | $188.0K | $214.0K | $208.0K | $227.0K | $212.0K | |
| SG&A Expense | $2M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Expenses | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | |
| Operating Income | $-129.0K | $279.0K | $159.0K | $947.0K | $604.0K | $845.0K | $756.0K | $258.0K | $78.0K | $78.0K | $8.0K | $83.0K | $-95.0K | $-75.0K | $-210.0K | $-222.0K | |
| Pretax Income | $-98.0K | $315.0K | $193.0K | $974.0K | $628.0K | $865.0K | $776.0K | $276.0K | $93.0K | $96.0K | $27.0K | $99.0K | $-84.0K | $-76.0K | $-210.0K | $-223.0K | |
| Income Tax | $-25.0K | $-765.0K | $-65.0K | $242.0K | $154.0K | $-4M | $42.0K | · | $25.0K | · | · | · | · | · | · | · | |
| Net Income | $-77.0K | $1M | $252.0K | $720.0K | $464.0K | $5M | $725.0K | $271.0K | $65.0K | $84.0K | $24.0K | $96.0K | $-85.0K | $-77.0K | $-210.0K | $-223.0K | |
| EPS (Basic) | $-0.03 | $0.43 | $0.10 | $0.29 | $0.19 | $2.10 | $0.29 | $0.11 | $0.03 | $0.03 | $0.01 | $0.04 | $-0.03 | $-0.16 | $-0.08 | $-0.01 | |
| EPS (Diluted) | $-0.03 | $0.42 | $0.10 | $0.28 | $0.19 | $2.08 | $0.29 | $0.11 | $0.03 | $0.03 | $0.01 | $0.04 | $-0.03 | $-0.03 | $-0.08 | $-0.01 | |
| Shares (Basic) | 2,506,000 | -4,997,000 | 2,509,000 | 2,493,000 | 2,491,000 | -4,973,000 | 2,487,000 | 2,487,000 | 2,486,000 | -4,969,000 | 2,485,000 | 2,485,000 | 2,483,000 | -79,376 | 2,481,000 | 39,688 | |
| Shares (Diluted) | 2,506,000 | -5,048,000 | 2,554,000 | 2,534,000 | 2,498,000 | -5,000,000 | 2,511,000 | 2,507,000 | 2,494,000 | -4,999,000 | 2,532,000 | 2,487,000 | 2,483,000 | -79,376 | 2,481,000 | 39,688 | |
| EBITDA | $-129.0K | · | $159.0K | $947.0K | $604.0K | · | $789.0K | $288.0K | $106.0K | · | $49.0K | $121.0K | $-57.0K | · | $-174.0K | $-193.0K |
대차대조표 23
| 지표 | 추세 | 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 | $4M | $4M | $3M | $3M | · | $2M | $1M | $1M | · | $2M | $2M | $1M | · | $1M | $1M | |
| Receivables | $840.0K | $887.0K | $1M | $2M | $2M | $2M | $894.0K | $540.0K | $487.0K | $536.0K | $583.0K | $701.0K | $771.0K | $597.0K | $917.0K | $584.0K | |
| Inventory | $1M | $1M | $1M | $953.0K | $920.0K | $436.0K | $659.0K | $731.0K | $788.0K | $962.0K | $909.0K | $803.0K | $804.0K | $789.0K | $903.0K | $915.0K | |
| Other Current Assets | $225.0K | $267.0K | $238.0K | $262.0K | $282.0K | $288.0K | $318.0K | $392.0K | $285.0K | $280.0K | $343.0K | $398.0K | $312.0K | $288.0K | $258.0K | $221.0K | |
| Current Assets | $7M | $7M | $7M | $7M | $6M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| PP&E (Net) | $364.0K | $400.0K | $422.0K | $447.0K | $481.0K | $505.0K | $527.0K | $552.0K | $544.0K | $570.0K | $610.0K | $614.0K | $641.0K | $653.0K | $675.0K | $687.0K | |
| PP&E (Gross) | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Accum. Depreciation | · | $844.0K | · | · | · | $729.0K | · | · | · | $902.0K | · | · | · | $741.0K | · | · | |
| Intangibles | $266.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $112.0K | $119.0K | $113.0K | $94.0K | $92.0K | $103.0K | $99.0K | $118.0K | $142.0K | $174.0K | $209.0K | $224.0K | $211.0K | $215.0K | $202.0K | $178.0K | |
| Total Assets | $13M | $13M | $12M | $13M | $11M | $11M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Accounts Payable | $213.0K | $306.0K | $348.0K | $424.0K | $684.0K | $297.0K | $313.0K | $288.0K | $208.0K | $288.0K | $444.0K | $321.0K | $361.0K | $243.0K | $373.0K | $340.0K | |
| Accrued Liabilities | $140.0K | $171.0K | $229.0K | $303.0K | $198.0K | $290.0K | $202.0K | $123.0K | $124.0K | $132.0K | $127.0K | $157.0K | $137.0K | $171.0K | $157.0K | $156.0K | |
| Current Liabilities | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | |
| Capital Leases | $838.0K | $884.0K | $930.0K | $973.0K | · | · | · | $33.0K | $66.0K | $98.0K | $129.0K | $160.0K | $190.0K | $220.0K | · | · | |
| Other Non-current Liabilities | $27.0K | $26.0K | $26.0K | $27.0K | $25.0K | $24.0K | $23.0K | $22.0K | $21.0K | $20.0K | $19.0K | $18.0K | $18.0K | $16.0K | · | · | |
| Total Liabilities | $5M | $5M | $5M | $6M | $5M | $5M | $5M | $5M | $6M | $6M | · | · | · | $7M | · | · | |
| Common Stock | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $397.0K | $397.0K | $25.0K | $397.0K | $397.0K | |
| Retained Earnings | $-92M | $-92M | $-93M | $-94M | $-94M | $-95M | $-100M | $-101M | $-101M | $-101M | $-101M | $-101M | $-101M | $-101M | $-101M | $-101M | |
| Treasury Stock | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Stockholders' Equity | $8M | $8M | $7M | $7M | $6M | $6M | $288.0K | $-451.0K | $-733.0K | $-838.0K | $-931.0K | $-971.0K | $-1M | $-1M | $-951.0K | $-762.0K | |
| Liabilities + Equity | $13M | $13M | $12M | $13M | $11M | $11M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Shares Outstanding | 2,506,846 | 2,504,626 | 2,504,626 | 2,499,159 | 2,491,130 | 2,491,130 | 2,487,307 | 2,487,307 | 2,487,307 | 2,484,791 | 2,484,791 | 39,757,589 | 39,757,589 | 2,482,604 | 39,712,589 | 39,687,589 |
현금 흐름 9
| 지표 | 추세 | 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 | $30.0K | $30.0K | $29.0K | $26.0K | $30.0K | $30.0K | $33.0K | $30.0K | $28.0K | $44.0K | $41.0K | $38.0K | $38.0K | $37.0K | $36.0K | $29.0K | |
| Stock-based Comp | $197.0K | $3.0K | $33.0K | $32.0K | $61.0K | $4.0K | $14.0K | $11.0K | $27.0K | $9.0K | $16.0K | $13.0K | $17.0K | $11.0K | $16.0K | $22.0K | |
| Deferred Tax | $28.0K | $-719.0K | $-65.0K | $195.0K | $125.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | $-163.0K | · | · | · | $-53.0K | · | · | · | |
| Operating Cash Flow | $53.0K | $295.0K | $895.0K | $629.0K | $271.0K | $166.0K | $698.0K | $84.0K | $-43.0K | $-294.0K | $211.0K | $238.0K | $-83.0K | $342.0K | $-117.0K | $-415.0K | |
| Investing Cash Flow | $-260.0K | $-8.0K | $-4.0K | $-15.0K | $-6.0K | $-8.0K | $-8.0K | $-38.0K | $-2.0K | $-6.0K | $-35.0K | $-11.0K | $-26.0K | $-16.0K | $-23.0K | $-110.0K | |
| Financing Cash Flow | $10.0K | $0 | $23.0K | · | · | $15.0K | $0 | $0 | $13.0K | $0 | $0 | $0 | $5.0K | $0 | · | · | |
| Net Change in Cash | $-197.0K | $287.0K | $914.0K | $662.0K | $265.0K | $173.0K | $690.0K | $46.0K | $-32.0K | $-300.0K | $176.0K | $227.0K | $-104.0K | $326.0K | $-135.0K | $-525.0K | |
| Taxes Paid | · | $3.0K | $5.0K | $30.0K | $4.0K | $106.0K | $0 | $0 | $2.0K | · | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | 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 | 80.2% | · | 78.5% | 74.9% | 75.1% | · | 71.7% | 73.2% | 74.6% | · | 74.3% | 75.5% | 75.2% | · | 68.1% | 76.9% | |
| Operating Margin | -5.8% | · | 6.4% | 26.9% | 19.5% | · | 24.8% | 11.3% | 3.7% | · | 0.38% | 4.2% | -5.4% | · | -11.8% | -13.7% | |
| Net Margin | -3.5% | · | 10.2% | 20.4% | 15.0% | · | 23.8% | 11.9% | 3.0% | · | 1.1% | 4.9% | -4.9% | · | -11.8% | -13.8% | |
| Pretax Margin | -4.4% | · | 7.8% | 27.6% | 20.3% | · | 25.4% | 12.1% | 4.4% | · | 1.3% | 5.0% | -4.8% | · | -11.8% | -13.8% | |
| EBITDA Margin | -5.8% | · | 6.4% | 26.9% | 19.5% | · | 25.9% | 12.7% | 5.0% | · | 2.4% | 6.1% | -3.3% | · | -9.8% | -11.9% | |
| ROA | -0.63% | · | 2.8% | 8.3% | 5.8% | · | 12.6% | 4.9% | 1.2% | · | 0.39% | 1.6% | -1.4% | · | -3.5% | -4.0% | |
| ROE | -1.1% | · | 6.8% | 22.4% | 17.4% | · | -225.5% | -38.1% | -7.2% | · | -2.5% | -11.1% | 10.4% | · | 30.6% | 36.4% | |
| ROIC | -1.1% | · | 3.0% | 10.4% | 7.5% | · | 248.3% | · | -7.8% | · | · | · | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | 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 | 1.9 | · | 1.7 | 1.7 | 1.4 | · | 1.1 | 0.9 | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 0.9 | 0.9 | |
| Quick Ratio | 1.5 | · | 1.3 | 1.3 | 1.0 | · | 0.7 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 |
효율성 3
| 지표 | 추세 | 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 | 0.2 | · | 0.3 | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.4 | · | 0.6 | 1.1 | 0.9 | · | 1.1 | 0.8 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.8 | 0.6 | |
| Receivables Turnover | 1.5 | · | 2.6 | 2.6 | 2.4 | · | 4.1 | 3.7 | 3.4 | · | 2.8 | 3.1 | 2.2 | · | 2.1 | 2.5 |
가치 평가 (TTM) 9
| 지표 | 추세 | 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 | $11M | · | $12M | $12M | $11M | · | $10M | $8M | $8M | · | $8M | $7M | $7M | · | $7M | $7M | |
| Net Income TTM | $1M | · | $2M | $2M | $2M | · | $1M | $456.0K | $100.0K | · | $-175.0K | $-422.0K | $-641.0K | · | $-533.0K | $-321.0K | |
| Market Cap | $43M | · | $72M | $42M | $39M | · | $25M | $24M | $17M | · | $16M | $204M | $235M | · | $286M | $330M | |
| P/E | 31.5 | · | 33.3 | 19.5 | 25.4 | · | 22.5 | 51.3 | 140.0 | · | -104.2 | -64.0 | · | · | · | · | |
| P/S | 3.8 | · | 5.9 | 3.5 | 3.7 | · | 2.6 | 2.9 | 2.2 | · | 2.0 | 28.6 | 34.1 | · | 41.7 | 49.4 | |
| P/B | 5.1 | · | 10.0 | 6.2 | 6.5 | · | 85.5 | -53.8 | -23.8 | · | -16.7 | -209.6 | -217.9 | · | -300.7 | -433.3 | |
| P / Tangible Book | 5.3 | · | 10.0 | 6.2 | 6.5 | · | 85.5 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 804.1 | · | · | · | 144.6 | · | · | · | -404.9 | · | · | · | -2835.7 | · | · | · | |
| Earnings Yield | 3.2% | · | 3.0% | 5.1% | 3.9% | · | 4.4% | 1.9% | 0.71% | · | -0.96% | -1.6% | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $11M | $11M | $8M | $7M | $7M |
| 매출 총이익률 % | 76.8% | 72.8% | 74.5% | 72.4% | 72.3% |
| 영업이익률 % | 17.3% | 17.6% | 0.92% | -9.0% | -0.12% |
| 순이익 | $3M | $6M | $119.0K | $-633.0K | $-21.0K |
| 희석 EPS | $0.99 | $2.51 | $0.05 | $-0.25 | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 1.8 | 1.3 | 0.9 | 0.9 | 1.0 |
| 당좌 비율 | 1.4 | 1.0 | 0.4 | 0.4 | 0.6 |
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.