ACNT Ascent Industries Co. - Common Stock
$14.11
가격 · 5월 20, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$12–$18
40% of range
애널리스트 평점
STRONG BUY
7 analysts
목표 주가
—
P/E (TTM)
179.9
ROE
0.98%
순이익률
1.2%
ACNT 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$14.11
시가총액
$152M
P/E (TTM)
179.9
EPS (TTM)
$0.09
매출 (TTM)
$75M
배당 수익률
—
ROE
0.98%
부채/자본
0.0
52주 범위
$12 – $18
ACNT 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
$75M
2016-12-31
→
2025-12-31
EPS
$0.09
2019-12-31
→
2025-12-31
잉여현금흐름
$-2M
2016-12-31
→
2025-12-31
마진
1.2%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ACNT
동종업계 중앙값
P/E (TTM)
179.9
59.2
P/S (TTM)
2.0
1.1
P/B
1.7
1.1
EV / EBITDA
-16.1
—
Price / FCF (주가 / FCF)
-73.8
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ACNT
동종업계 중앙값
Gross Margin (매출 총이익률)
23.0%
23.9%
Operating Margin (영업이익률)
-9.4%
—
Net Profit Margin (순이익률)
1.2%
0.43%
ROA
0.67%
0.34%
ROE
0.98%
0.49%
ROIC
-8.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ACNT
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
11.9
Current Ratio (유동비율)
6.7
2.4
Quick Ratio (당좌 비율)
5.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ACNT
동종업계 중앙값
Revenue YoY (매출 YoY)
-7.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-34.1%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-21.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ACNT
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2018년 11월 29일 | $0.2500 |
| 2017년 10월 24일 | $0.1300 |
| 2015년 11월 24일 | $0.3000 |
| 2014년 11월 20일 | $0.3000 |
| 2013년 11월 14일 | $0.2600 |
| 2012년 11월 21일 | $0.2500 |
| 2011년 11월 22일 | $0.2500 |
| 2010년 11월 18일 | $0.2500 |
| 2010년 3월 4일 | $0.2500 |
| 2009년 2월 20일 | $0.1000 |
| 2008년 2월 19일 | $0.2500 |
| 2007년 2월 21일 | $0.1500 |
| 2001년 8월 13일 | $0.0500 |
| 2001년 5월 11일 | $0.0500 |
| 2001년 2월 13일 | $0.0500 |
| 2000년 11월 13일 | $0.0500 |
| 2000년 8월 11일 | $0.0500 |
| 2000년 5월 11일 | $0.0500 |
| 2000년 2월 11일 | $0.0500 |
| 1999년 11월 10일 | $0.0500 |
ACNT 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 3 42.9%
- 매수 3 42.9%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.04%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 3월 31일 | $-0.08 | $0.12 | -0.20% |
| 2024년 12월 31일 | $0.01 | $0.03 | -0.02% |
| 2024년 9월 30일 | $-0.08 | $0.07 | -0.15% |
| 2024년 6월 30일 | $-0.02 | $-0.22 | 0.20% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ACNT | $152M | 179.9 | -7.2% | 1.2% | 0.98% | 23.0% |
| ASPI | — | -2.5 | 475.5% | — | — | — |
| RYAM | $395M | -0.9 | -10.1% | -28.7% | -127.7% | 8.1% |
| ASPN | $234M | -0.6 | -40.1% | -143.7% | -143.1% | 17.0% |
| VHI | $357M | -6.0 | -1.3% | -2.8% | -5.6% | 14.2% |
| ALTO | $223M | 18.0 | -4.9% | 1.5% | 5.9% | 3.8% |
| ARQ | $140M | -2.6 | 10.4% | -43.7% | -27.4% | — |
| SLSN | — | 80.0 | 18.6% | — | — | — |
| NTIC | $70M | — | -0.97% | 0.02% | 0.02% | 37.6% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $75M | $81M | $193M | $262M | $335M | $256M | $305M | $281M | $201M | $139M | $175M | $200M | |
| Cost of Revenue | $58M | $70M | $192M | $219M | $274M | $233M | $274M | · | · | · | · | · | |
| Gross Profit | $17M | $11M | $2M | $43M | $61M | $23M | $31M | $51M | $28M | $17M | $25M | $33M | |
| R&D Expense | $71.0K | $0 | · | · | · | $500.0K | $600.0K | $500.0K | $600.0K | $603.1K | $548.3K | $531.0K | |
| SG&A Expense | $23M | $20M | $27M | $28M | $30M | $29M | $33M | $28M | $25M | · | · | · | |
| Operating Income | $-7M | $-11M | $-37M | $15M | $27M | $-31M | $-2M | $21M | $2M | $-8M | $-13M | $16M | |
| Interest Expense | · | · | $4M | $3M | $1M | $2M | $4M | $2M | $985.0K | $932.6K | $1M | $1M | |
| Other Non-op | $753.0K | $448.0K | $593.0K | $209.0K | $-143.0K | $1M | $2M | $-3M | $310.0K | $0 | $134.4K | $6.7K | |
| Pretax Income | $-6M | $-11M | $-41M | $12M | $25M | $-32M | $-4M | $16M | $1M | $-9M | $-8M | $18M | |
| Income Tax | $22.0K | $2M | $-7M | $-6M | $5M | $-5M | $-727.0K | $3M | $137.0K | $-2M | $2M | $5M | |
| Net Income | $867.0K | $-14M | $-27M | $22M | $20M | $-27M | $-3M | $13M | $1M | $-7M | $-12M | $5M | |
| EPS (Basic) | $0.09 | $-1.35 | $-2.63 | $2.16 | $2.17 | $-2.98 | $-0.34 | · | · | · | · | · | |
| EPS (Diluted) | $0.09 | $-1.35 | $-2.63 | $2.12 | $2.14 | $-2.98 | $-0.34 | · | · | · | · | · | |
| Shares (Basic) | 9,643,000 | 10,106,000 | 10,140,000 | 10,230,000 | 9,340,000 | 9,140,000 | 8,983,000 | 8,806,000 | 8,705,000 | 8,649,745 | 8,710,361 | 8,702,094 | |
| Shares (Diluted) | 9,643,000 | 10,106,000 | 10,140,000 | 10,410,000 | 9,456,000 | 9,140,000 | 8,983,000 | 8,878,000 | 8,728,000 | 8,649,745 | 8,710,361 | 8,715,102 | |
| EBITDA | $-6M | $-5M | $-37M | $33M | $38M | $-20M | $9M | $30M | $10M | $-2M | $-6M | $22M |
대차대조표 30
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $58M | $16M | $2M | $1M | $2M | $236.0K | $626.0K | $2M | $14.7K | $62.9K | $391.4K | $26.6K | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Receivables | $10M | $12M | $15M | $33M | $33M | $28M | $35M | $41M | $29M | $18M | $18M | $29M | |
| Inventory | $9M | $6M | $52M | $68M | $103M | $85M | $98M | $114M | $72M | $61M | $64M | $68M | |
| Prepaid Expense | $1M | $1M | $5M | $8M | $4M | $13M | $13M | $10M | · | · | · | · | |
| Current Assets | $83M | $83M | $89M | $170M | $160M | $127M | $147M | $167M | $108M | $98M | $85M | $105M | |
| PP&E (Net) | · | · | · | · | · | · | $41M | $41M | $35M | $27M | $46M | $40M | |
| PP&E (Gross) | · | · | · | · | · | · | $105M | $98M | $86M | $73M | $96M | $86M | |
| Accum. Depreciation | · | · | · | · | · | · | $65M | $57M | $50M | $45M | $50M | $46M | |
| Goodwill | · | $0 | $0 | $11M | $13M | $1M | $18M | $10M | $6M | $1M | $1M | $23M | |
| Intangibles | $3M | $3M | $8M | $10M | $14M | $11M | $16M | $10M | $11M | $12M | $15M | $17M | |
| Other Non-current Assets | $553.0K | $512.0K | $2M | $2M | $4M | $0 | · | · | · | · | · | · | |
| Total Assets | $112M | $147M | $163M | $269M | $266M | $207M | $257M | $228M | $160M | $139M | $149M | $188M | |
| Accounts Payable | $5M | $7M | $16M | $14M | $32M | $20M | $21M | $25M | $24M | $17M | $12M | $21M | |
| Accrued Liabilities | $5M | $4M | $5M | $6M | $12M | $6M | $6M | $12M | $9M | $16M | $10M | $15M | |
| Short-term Debt | $433.0K | $369.0K | $360.0K | $387.0K | $0 | · | · | · | · | · | · | · | |
| Current Liabilities | $12M | $22M | $25M | $33M | $50M | $31M | $41M | $37M | $33M | $33M | $27M | $41M | |
| Capital Leases | $11M | $30M | $30M | $31M | $32M | $33M | $34M | $0 | · | · | · | · | |
| Deferred Tax | $241.0K | $320.0K | $0 | $0 | $2M | $2M | $790.0K | $253.0K | $635.9K | $2M | $3M | $6M | |
| Other Non-current Liabilities | $45.0K | $51.0K | $60.0K | $68.0K | $89.0K | $92.0K | $127.0K | $2M | $1M | $728.9K | $669.6K | $713.2K | |
| Total Liabilities | $25M | $54M | $56M | $135M | $154M | $127M | · | · | · | · | · | · | |
| Long-term Debt | · | $0 | $0 | $72M | $70M | $61M | $76M | $76M | · | $9M | $28M | $32M | |
| Total Debt | $433.0K | $369.0K | $360.0K | $72M | $70M | $61M | $76M | $76M | $26M | $9M | $28M | $32M | |
| Common Stock | $11M | $11M | $11M | $11M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Retained Earnings | $46M | $45M | $59M | $85M | $63M | $43M | $71M | $69M | $58M | $58M | $65M | $79M | |
| Treasury Stock | $18M | $10M | $10M | $9M | $9M | $11M | $12M | $13M | $14M | $14M | $15M | $14M | |
| AOCI | · | · | · | · | · | · | $0 | $0 | $-10.9K | $0 | · | · | |
| Stockholders' Equity | $87M | $94M | $107M | $134M | $112M | $80M | $107M | $102M | $90M | $89M | $95M | $109M | |
| Liabilities + Equity | $112M | $147M | $163M | $269M | $266M | $207M | $257M | $228M | $160M | $139M | $149M | $188M | |
| Shares Outstanding | 9,400,898 | 10,072,590 | 10,072,590 | 10,094,821 | 10,160,599 | · | · | · | · | · | · | · |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | · | $13M | $10M | $11M | $11M | $9M | $8M | $7M | $7M | $5M | |
| Stock-based Comp | $1M | $760.0K | $1M | $1M | $799.0K | $2M | $2M | $827.0K | $638.0K | $459.5K | $521.7K | $364.2K | |
| Deferred Tax | $-86.0K | $2M | $-7M | $-6M | $-2M | $1M | $-774.0K | $-383.0K | $-1M | $-1M | $150.2K | $797.0K | |
| Amort. of Intangibles | $612.0K | $695.0K | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | |
| Other Non-cash | $-4M | · | · | $-26M | $-10M | $32M | $19M | $-44M | $-6M | $3M | $21M | $17M | |
| Operating Cash Flow | $-519.0K | $15M | $23M | $6M | $19M | $18M | $29M | $-21M | $2M | $2M | $17M | $29M | |
| CapEx | $2M | $1M | $3M | $3M | $1M | $4M | $5M | $7M | $5M | $3M | $11M | $8M | |
| Investing Cash Flow | $51M | $905.0K | $51M | $-5M | $-33M | $994.0K | $-26M | $-23M | $-17M | $18M | $-9M | $-36M | |
| Debt Issued | $137M | $198M | $257M | $443M | $216M | $0 | $20M | $0 | $0 | $0 | $0 | $10M | |
| Net Debt Issued | $0 | $0 | $-72M | $1M | $9M | $-4M | $16M | $0 | $0 | $-26M | $-5M | $7M | |
| Stock Issued | · | · | · | $0 | $10M | $0 | $0 | $983.0K | $0 | $0 | · | · | |
| Stock Repurchased | $9M | $1M | $1M | $1M | $0 | $635.0K | $0 | $0 | $0 | $253.9K | $820.5K | $0 | |
| Net Stock Activity | $-9M | $-1M | $-1M | $-1M | $10M | $-635.0K | $0 | $982.5K | $0 | $-253.9K | $-820.5K | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | $1M | $0 | · | · | |
| Financing Cash Flow | $-9M | $-1M | $-73M | $-1M | $15M | $-19M | $-5M | $46M | $15M | $-20M | $-7M | $6M | |
| Net Change in Cash | $41M | $14M | $410.0K | $-580.0K | $2M | $-390.0K | $-2M | $2M | $-48.0K | $-328.6K | $364.8K | $-2M | |
| Taxes Paid | · | $0 | $864.0K | $8M | $2M | · | · | · | · | · | · | · | |
| Free Cash Flow | $-2M | $13M | $20M | $503.0K | $18M | $14M | $24M | $-29M | $-3M | $-2M | $6M | $21M | |
| Levered FCF | · | · | $17M | $-3M | $16M | $12M | $21M | $-30M | $-4M | $-2M | $4M | $20M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 23.0% | 12.4% | 0.79% | 13.7% | 18.1% | 8.8% | 10.1% | 18.2% | 14.0% | 12.2% | 14.4% | 16.5% | |
| Operating Margin | -9.4% | -2.9% | -19.4% | 4.9% | 8.2% | -12.1% | -0.56% | 7.6% | 1.4% | -5.9% | -7.5% | 8.2% | |
| Net Margin | 1.2% | -7.6% | -13.8% | 5.3% | 6.0% | -10.7% | -0.99% | 4.7% | 0.67% | -5.1% | -6.6% | 2.7% | |
| Pretax Margin | -7.4% | -2.9% | -21.3% | 4.3% | 7.6% | -12.5% | -1.2% | 5.9% | 0.74% | -6.6% | -4.8% | 9.0% | |
| EBITDA Margin | -7.9% | -2.9% | -19.4% | 8.0% | 11.3% | -8.0% | 3.1% | 10.7% | 5.2% | -1.1% | -3.6% | 10.8% | |
| ROA | 0.67% | -8.8% | -12.3% | 8.2% | 8.6% | -11.8% | -1.2% | 6.8% | 0.90% | -4.9% | -6.8% | 3.1% | |
| ROE | 0.98% | -14.4% | -26.1% | 16.4% | 19.8% | -32.4% | -2.8% | 12.8% | 1.5% | -7.7% | -11.3% | 5.1% | |
| ROIC | -8.1% | -12.0% | -28.9% | 12.2% | 11.9% | -18.7% | -0.76% | 9.4% | 2.1% | -6.4% | -12.9% | 8.1% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.7 | 3.7 | 3.6 | 5.1 | 3.2 | 4.1 | 3.6 | 4.5 | 3.2 | 3.0 | 3.2 | 2.6 | |
| Quick Ratio | 5.5 | 1.8 | 1.1 | 1.4 | 1.0 | 0.9 | 0.9 | 1.2 | 0.9 | 0.6 | 0.7 | 0.7 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.8 | 0.7 | 0.7 | 0.3 | 0.1 | 0.3 | 0.3 | |
| LT Debt / Equity | · | · | 0.0 | 0.5 | 0.6 | 0.8 | 0.7 | 0.7 | 0.3 | 0.1 | 0.2 | 0.2 | |
| Interest Coverage | · | · | -8.8 | 7.4 | 18.4 | -14.7 | -0.4 | 9.6 | 2.8 | -8.8 | -10.7 | 15.0 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 1.1 | 0.9 | 1.5 | 1.4 | 1.1 | 1.3 | 1.4 | 1.3 | 1.0 | 1.0 | 1.1 | |
| Inventory Turnover | 8.0 | 3.3 | 3.2 | 3.3 | 2.9 | 2.5 | · | · | · | · | · | · | |
| Receivables Turnover | 6.7 | 9.1 | 6.5 | 10.5 | 8.5 | 8.1 | 8.0 | 8.1 | 8.6 | 7.7 | 7.5 | 6.7 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.2% | -58.2% | -26.3% | -21.7% | 30.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -34.1% | -37.7% | -9.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -21.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -0.93% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -65.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | 9.0% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -66.0% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $75M | $81M | $193M | $262M | $335M | $256M | $305M | $281M | $201M | $139M | $175M | $200M | |
| Net Income TTM | $867.0K | $-14M | $-27M | $22M | $20M | $-27M | $-3M | $13M | $1M | $-7M | $-12M | $5M | |
| Market Cap | $152M | $124M | $106M | $96M | · | · | · | · | · | · | · | · | |
| Enterprise Value | $95M | $108M | $104M | $167M | · | · | · | · | · | · | · | · | |
| P/E | 179.9 | -8.3 | -3.6 | 4.1 | 7.7 | -2.6 | -38.0 | · | · | -22.3 | · | · | |
| P/S | 2.0 | 1.5 | 0.5 | 0.4 | · | · | · | · | · | · | · | · | |
| P/B | 1.7 | 1.3 | 1.0 | 0.7 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 1.8 | 1.4 | 1.1 | 0.9 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -293.3 | 8.4 | 4.6 | 17.2 | · | · | · | · | · | · | · | · | |
| P / FCF | -73.8 | 9.7 | 5.2 | 191.1 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -16.1 | -21.2 | -2.8 | 5.0 | · | · | · | · | · | · | · | · | |
| EV / FCF | -46.1 | 8.5 | 5.2 | 331.2 | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.3 | 1.3 | 0.5 | 0.6 | · | · | · | · | · | · | · | · | |
| Earnings Yield | 0.56% | -12.1% | -27.5% | 24.4% | 13.0% | -38.2% | -2.6% | · | · | -4.5% | · | · | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | 0.00% | · | · | |
| Annual Payout | · | · | · | · | · | · | · | · | $1M | $0 | · | · |
손익계산서 16
| 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 | $19M | $12M | $20M | $19M | $18M | $10M | $21M | $21M | $28M | $41M | $47M | $50M | $55M | $54M | $64M | $72M | |
| Cost of Revenue | $17M | $10M | $14M | $14M | $15M | $8M | $18M | $19M | $26M | $43M | $44M | $51M | $53M | $-4M | $64M | $64M | |
| Gross Profit | $3M | $2M | $6M | $5M | $3M | $3M | $3M | $3M | $2M | $-2M | $3M | $-777.0K | $1M | $5M | $8M | $14M | |
| R&D Expense | $63.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $5M | $5M | $6M | $6M | $5M | $4M | $5M | $5M | $7M | $6M | $7M | $6M | $8M | $2M | $9M | $8M | |
| Operating Income | $-2M | $-2M | $-810.0K | $-3M | $-2M | $-3M | $-2M | $-2M | $-4M | $-9M | $-15M | $-7M | $-6M | $-15M | $5M | $12M | |
| Interest Expense | · | · | · | · | · | · | · | · | $127.0K | · | $1M | $1M | $1M | $1M | $827.0K | $407.0K | |
| Other Non-op | $216.0K | $173.0K | $296.0K | $136.0K | $148.0K | $145.0K | $91.0K | $93.0K | $119.0K | $247.0K | $97.0K | $154.0K | $95.0K | $33.0K | $118.0K | $23.0K | |
| Pretax Income | $-2M | $-2M | $-67.0K | $-3M | $-2M | $-3M | $-2M | $-2M | $-4M | $-10M | $-16M | $-8M | $-7M | $-16M | $4M | $12M | |
| Income Tax | $114.0K | $53.0K | $58.0K | $-89.0K | $169.0K | $-3M | $6M | $-372.0K | $-585.0K | $-2M | $-1M | $-2M | $-2M | $-10M | $871.0K | $699.0K | |
| Net Income | $-2M | $-1M | $-2M | $6M | $-2M | $-1M | $-6M | $-926.0K | $-5M | $11M | $-18M | $-15M | $-5M | $127.0K | $624.0K | $11M | |
| EPS (Basic) | $-0.21 | $-0.11 | $-0.22 | $0.65 | $-0.23 | $-0.11 | $-0.61 | $-0.09 | $-0.54 | $1.09 | $-1.77 | $-1.44 | $-0.51 | $0.01 | $0.06 | $1.08 | |
| EPS (Diluted) | $-0.21 | $-0.11 | $-0.22 | $0.65 | $-0.23 | $-0.11 | $-0.61 | $-0.09 | $-0.54 | $1.09 | $-1.77 | $-1.44 | $-0.51 | $0.01 | $0.06 | $1.06 | |
| Shares (Basic) | 9,418,000 | -19,563,000 | 9,379,000 | 9,751,000 | 10,076,000 | -20,228,000 | 10,114,000 | 10,126,000 | 10,094,000 | -20,313,000 | 10,135,000 | 10,170,000 | 10,148,000 | 10,213,000 | 10,253,000 | 10,244,000 | |
| Shares (Diluted) | 9,418,000 | -19,563,000 | 9,379,000 | 9,751,000 | 10,076,000 | -20,228,000 | 10,114,000 | 10,126,000 | 10,094,000 | -20,313,000 | 10,135,000 | 10,170,000 | 10,148,000 | 10,416,000 | 10,465,000 | 10,431,000 | |
| EBITDA | $-2M | · | $-810.0K | $-3M | $-1M | · | $496.0K | $-263.0K | $-5M | · | $-13M | $-4M | $-6M | · | $2M | $12M |
대차대조표 25
| 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 | $48M | $58M | $58M | $60M | $14M | $16M | $9M | $4M | $1M | $2M | $730.0K | $717.0K | $421.0K | $1M | $532.0K | $245.0K | |
| Receivables | $13M | $10M | $13M | $12M | $17M | $12M | $28M | $30M | $28M | $27M | $33M | $35M | $47M | $33M | $56M | $64M | |
| Inventory | $7M | $9M | $7M | $7M | $11M | $6M | $43M | $46M | $51M | $52M | $83M | $74M | $100M | $68M | $138M | $135M | |
| Prepaid Expense | $1M | $1M | $2M | $2M | $2M | $1M | $3M | $4M | $4M | $5M | $9M | $9M | $11M | $8M | $5M | $5M | |
| Current Assets | $74M | $83M | $85M | $87M | $90M | $83M | $83M | $85M | $87M | $89M | $135M | $140M | $158M | $170M | $199M | $204M | |
| Goodwill | · | · | · | · | · | · | · | · | · | $0 | $0 | $11M | $11M | $11M | $11M | $13M | |
| Intangibles | $3M | $3M | $3M | $3M | $7M | $3M | $7M | $8M | $8M | $8M | $9M | $9M | $10M | $10M | $12M | $13M | |
| Other Non-current Assets | $547.0K | $553.0K | $511.0K | $511.0K | $860.0K | $512.0K | $3M | $3M | $3M | $2M | $2M | $2M | $4M | $2M | $4M | $4M | |
| Total Assets | $103M | $112M | $120M | $123M | $153M | $147M | $149M | $158M | $161M | $163M | $215M | $232M | $255M | $269M | $299M | $306M | |
| Accounts Payable | $4M | $5M | $5M | $5M | $9M | $7M | $12M | $17M | $21M | $16M | $26M | $22M | $26M | $14M | $45M | $56M | |
| Accrued Liabilities | $3M | $5M | $6M | $5M | $6M | $4M | $7M | $6M | $5M | $5M | $6M | $6M | $8M | $6M | $11M | $11M | |
| Short-term Debt | $107.0K | $433.0K | $758.0K | $1M | $97.0K | $369.0K | $641.0K | $914.0K | $88.0K | $360.0K | $630.0K | $900.0K | $98.0K | $387.0K | $580.0K | $871.0K | |
| Current Liabilities | $9M | $12M | $13M | $13M | $30M | $22M | $22M | $27M | $28M | $25M | $37M | $34M | $38M | $33M | $61M | $72M | |
| Capital Leases | $11M | $11M | $19M | $19M | $30M | $30M | $30M | $29M | $29M | $30M | $30M | $30M | $31M | $31M | $31M | $31M | |
| Deferred Tax | $356.0K | $241.0K | $153.0K | $49.0K | $386.0K | $320.0K | $369.0K | · | · | $0 | · | · | · | · | $2M | $2M | |
| Other Non-current Liabilities | $43.0K | $45.0K | $45.0K | $48.0K | $50.0K | $51.0K | $54.0K | $54.0K | $57.0K | $60.0K | $59.0K | $64.0K | $58.0K | $68.0K | $67.0K | $70.0K | |
| Total Liabilities | $21M | $25M | $33M | $33M | $61M | $54M | $54M | $57M | $59M | $56M | $119M | $118M | · | $135M | · | · | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $53M | $55M | $59M | $72M | $73M | $68M | |
| Total Debt | $107.0K | · | $758.0K | $1M | $97.0K | · | $641.0K | $914.0K | $88.0K | · | $54M | $55M | $59M | · | $73M | $69M | |
| Common Stock | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Retained Earnings | $44M | $46M | $47M | $49M | $43M | $45M | $46M | $52M | $53M | $59M | $47M | $65M | $80M | $85M | $85M | $84M | |
| Treasury Stock | $21M | $18M | $18M | $18M | $10M | $10M | $10M | $9M | $9M | $10M | $9M | $9M | $9M | $9M | $8M | $8M | |
| Stockholders' Equity | $82M | $87M | $87M | $90M | $91M | $94M | $95M | $101M | $102M | $107M | $96M | $114M | $129M | $134M | $135M | $134M | |
| Liabilities + Equity | $103M | $112M | $120M | $123M | $153M | $147M | $149M | $158M | $161M | $163M | $215M | $232M | $255M | $269M | $299M | $306M | |
| Shares Outstanding | 9,212,814 | 9,400,898 | 9,373,680 | 9,430,183 | 11,085,103 | 10,072,590 | 11,085,103 | 11,085,103 | 11,085,103 | 10,072,590 | 11,085,103 | 11,085,103 | 11,085,103 | 10,094,821 | · | · |
현금 흐름 16
| 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 | $250.0K | · | · | · | $236.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $157.0K | $790.0K | $290.0K | $104.0K | $118.0K | $168.0K | $224.0K | $151.0K | $204.0K | $322.0K | $287.0K | $93.0K | $319.0K | $404.0K | $499.0K | $314.0K | |
| Amort. of Intangibles | $117.0K | $153.0K | $153.0K | $-25.0K | $153.0K | $173.0K | $-222.0K | $-20.0K | $367.0K | $377.0K | $375.0K | $356.0K | $376.0K | $-587.0K | $998.0K | $622.0K | |
| Other Non-cash | $-4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-5M | $266.0K | $1M | $-1M | $-700.0K | $9M | $3M | $2M | $263.0K | $2M | $3M | $5M | $13M | $5M | $-2M | $2M | |
| CapEx | $422.0K | $462.0K | $616.0K | $144.0K | $318.0K | $383.0K | $-33.0K | $153.0K | $238.0K | $474.0K | $928.0K | $411.0K | $586.0K | $519.0K | $545.0K | $864.0K | |
| Investing Cash Flow | $-422.0K | $-462.0K | $-3M | $55M | $-570.0K | $-611.0K | $2M | $-465.0K | $-305.0K | $53M | $-1M | $-801.0K | $-824.0K | $-2M | $-1M | $-1M | |
| Debt Issued | $27M | $23M | $25M | $45M | $45M | $41M | $49M | $57M | $51M | $55M | $62M | $72M | $67M | $91M | $115M | $116M | |
| Net Debt Issued | $0 | · | · | · | $0 | · | · | · | $0 | · | · | · | $-13M | · | · | · | |
| Stock Repurchased | $4M | $262.0K | $831.0K | $8M | $215.0K | $299.0K | $418.0K | $157.0K | $163.0K | $384.0K | $399.0K | $177.0K | $327.0K | $851.0K | $492.0K | $0 | |
| Net Stock Activity | $-4M | · | · | · | $-215.0K | · | · | · | $-163.0K | · | · | · | $-327.0K | · | · | · | |
| Financing Cash Flow | $-4M | $-240.0K | $-1M | $-7M | $-566.0K | $-651.0K | $-762.0K | $594.0K | $-510.0K | $-54M | $-2M | $-4M | $-14M | $-2M | $3M | $-2M | |
| Net Change in Cash | $-10M | $-436.0K | $-2M | $46M | $-2M | $8M | $5M | $2M | $-552.0K | $1M | $13.0K | $296.0K | $-1M | $909.0K | $287.0K | $-996.0K | |
| Taxes Paid | · | · | · | · | · | · | $0 | $0 | $0 | $47.0K | $0 | $0 | $817.0K | $4M | $374.0K | $4M | |
| Free Cash Flow | $-6M | · | · | · | $-1M | · | · | · | $-42.0K | · | · | · | $13M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-140.8K | · | · | · | $12M | · | · | · |
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 | 14.5% | · | 29.6% | 26.1% | 19.3% | · | 15.1% | 11.7% | 5.7% | · | 10.7% | 5.3% | 5.2% | · | 11.6% | 18.0% | |
| Operating Margin | -12.2% | · | -4.1% | -14.4% | -4.2% | · | 1.2% | -0.52% | -11.9% | · | -22.8% | -6.2% | -6.8% | · | 1.6% | 10.5% | |
| Net Margin | -10.2% | · | -10.6% | 33.7% | -9.3% | · | -14.3% | -1.8% | -12.4% | · | -32.0% | -24.1% | -6.3% | · | 0.62% | 9.5% | |
| Pretax Margin | -9.6% | · | -0.34% | -13.6% | -4.0% | · | 1.1% | -0.48% | -11.9% | · | -24.5% | -7.7% | -8.0% | · | 0.86% | 10.2% | |
| EBITDA Margin | -10.9% | · | -4.1% | -14.4% | -4.2% | · | 1.2% | -0.52% | -11.9% | · | -22.8% | -6.2% | -6.8% | · | 1.6% | 10.5% | |
| ROA | -1.6% | · | -1.6% | 4.5% | -1.5% | · | -3.4% | -0.47% | -2.6% | · | -7.0% | -5.4% | -1.9% | · | 0.24% | 4.2% | |
| ROE | -2.3% | · | -2.3% | 6.6% | -2.4% | · | -6.4% | -0.86% | -4.8% | · | -15.5% | -11.8% | -4.1% | · | 0.55% | 10.1% | |
| ROIC | -3.1% | · | -1.7% | -2.9% | -1.1% | · | -7.9% | -0.21% | -4.0% | · | -7.9% | -1.8% | -2.3% | · | 0.55% | 5.6% |
유동성 및 지급능력 5
| 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 | 8.7 | · | 6.4 | 6.6 | 3.0 | · | 3.8 | 3.2 | 3.1 | · | 3.7 | 4.1 | 4.2 | · | 3.3 | 2.8 | |
| Quick Ratio | 7.1 | · | 5.3 | 5.6 | 1.0 | · | 1.7 | 1.3 | 1.0 | · | 0.9 | 1.0 | 1.3 | · | 0.9 | 0.9 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -41.4 | · | -12.0 | -3.6 | -5.1 | · | 1.9 | 30.0 |
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 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.4 | 0.4 | |
| Inventory Turnover | 1.8 | · | 0.6 | 0.5 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.5 | 0.6 | 0.7 | · | 0.8 | 0.8 | |
| Receivables Turnover | 1.3 | · | 1.0 | 0.9 | 1.1 | · | 1.4 | 1.5 | 1.2 | · | 1.3 | 1.2 | 1.4 | · | 2.0 | 2.2 |
가치 평가 (TTM) 14
| 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 | $76M | · | $84M | $86M | $95M | · | $112M | $137M | $166M | · | $206M | $224M | $246M | · | $294M | $313M | |
| Net Income TTM | $-74.0K | · | $-4M | $-3M | $-15M | · | $-1M | $-13M | $-27M | · | $-38M | $-19M | $7M | · | $30M | $32M | |
| Market Cap | $123M | · | $121M | $119M | $140M | · | $108M | $108M | $113M | · | $98M | $101M | $101M | · | · | · | |
| Enterprise Value | $75M | · | $63M | $60M | $126M | · | $100M | $106M | $112M | · | $151M | $155M | $160M | · | · | · | |
| P/E | -1331.0 | · | -31.4 | -45.0 | -8.6 | · | -57.1 | -7.3 | -3.8 | · | -2.4 | -4.8 | 14.8 | · | 4.7 | 4.4 | |
| P/S | 1.6 | · | 1.4 | 1.4 | 1.5 | · | 1.0 | 0.8 | 0.7 | · | 0.5 | 0.5 | 0.4 | · | · | · | |
| P/B | 1.5 | · | 1.4 | 1.3 | 1.5 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 0.9 | 0.8 | · | · | · | |
| P / Tangible Book | 1.6 | · | 1.4 | 1.4 | 1.7 | · | 1.2 | 1.2 | 1.2 | · | 1.1 | 1.1 | 0.9 | · | · | · | |
| P / Cash Flow | -22.6 | · | · | · | -200.5 | · | · | · | 429.5 | · | · | · | 7.6 | · | · | · | |
| P / FCF | -21.0 | · | · | · | -137.3 | · | · | · | -2689.5 | · | · | · | 8.1 | · | · | · | |
| EV / EBITDA | -35.2 | · | -78.3 | -22.2 | -121.9 | · | 200.8 | -401.2 | -21.3 | · | -11.8 | -41.4 | -28.6 | · | · | · | |
| EV / FCF | -12.8 | · | · | · | -123.4 | · | · | · | -2660.6 | · | · | · | 12.7 | · | · | · | |
| EV / Revenue | 1.0 | · | 0.8 | 0.7 | 1.3 | · | 0.9 | 0.8 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | · | · | |
| Earnings Yield | -0.08% | · | -3.2% | -2.2% | -11.6% | · | -1.8% | -13.6% | -26.3% | · | -41.8% | -20.7% | 6.8% | · | 21.3% | 23.0% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $75M | $81M | $193M | $262M | $335M |
| 매출 총이익률 % | 23.0% | 12.4% | 0.79% | 13.7% | 18.1% |
| 영업이익률 % | -9.4% | -2.9% | -19.4% | 4.9% | 8.2% |
| 순이익 | $867.0K | $-14M | $-27M | $22M | $20M |
| 희석 EPS | $0.09 | $-1.35 | $-2.63 | $2.12 | $2.14 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 |
| 유동비율 | 6.7 | 3.7 | 3.6 | 5.1 | 3.2 |
| 당좌 비율 | 5.5 | 1.8 | 1.1 | 1.4 | 1.0 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-2M | $13M | $20M | $503.0K | $18M |
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.