AIRG Airgain, Inc. - Common Stock
$6.97
가격 · 5월 20, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$3–$7
90% of range
애널리스트 평점
BUY
10 analysts
목표 주가
$9
+27% upside
P/E (TTM)
-7.5
ROE
-22.1%
순이익률
-12.4%
AIRG 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.97
시가총액
$49M
P/E (TTM)
-7.5
EPS (TTM)
$-0.54
매출 (TTM)
$52M
배당 수익률
—
ROE
-22.1%
부채/자본
—
52주 범위
$3 – $7
AIRG 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
$52M
2016-12-31
→
2025-12-31
EPS
$-0.54
2016-12-31
→
2025-12-31
잉여현금흐름
$-1M
2016-12-31
→
2025-12-31
마진
-12.4%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AIRG
동종업계 중앙값
P/E (TTM)
-7.5
87.5
P/S (TTM)
1.0
2.5
P/B
1.7
1.8
Price / FCF (주가 / FCF)
-38.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AIRG
동종업계 중앙값
Gross Margin (매출 총이익률)
43.5%
33.8%
Operating Margin (영업이익률)
-16.4%
—
Net Profit Margin (순이익률)
-12.4%
-10.0%
ROA
-13.7%
-9.2%
ROE
-22.1%
-12.5%
ROIC
-30.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AIRG
동종업계 중앙값
Current Ratio (유동비율)
2.0
2.5
Quick Ratio (당좌 비율)
1.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AIRG
동종업계 중앙값
Revenue YoY (매출 YoY)
-14.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-12.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AIRG
동종업계 중앙값
AIRG 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
10 명의 애널리스트
- 적극 매수 2 20.0%
- 매수 7 70.0%
- 보유 1 10.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-17
중앙값
$9.00
평균
$8.88
← 모든 목표가 하회
$6.97
저가
$8.50
고가
$9.00
중앙값 목표
$9.00
+29.1%
평균 목표
$8.88
+27.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.00%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.08 | $-0.07 | -0.01% |
| 2025년 12월 31일 | $-0.03 | $-0.02 | -0.01% |
| 2025년 9월 30일 | $0.01 | $0.00 | 0.01% |
| 2025년 6월 30일 | $-0.04 | $-0.06 | 0.02% |
| 2025년 3월 31일 | $-0.11 | $-0.10 | -0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AIRG | $49M | -7.5 | -14.5% | -12.4% | -22.1% | 43.5% |
| KN | $1.82B | 42.9 | 7.2% | 7.4% | 5.8% | 43.2% |
| ROG | $1.63B | -26.9 | -2.3% | -7.6% | -5.1% | 31.7% |
| LWLG | $473M | -20.2 | 147.7% | -8576.5% | -39.3% | — |
| AMPG | — | — | — | — | — | — |
| CPSH | $58M | 107.0 | 54.3% | 1.3% | 2.1% | 16.2% |
| GLW | — | 47.8 | 19.1% | 10.2% | 14.2% | 36.0% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $52M | $61M | $56M | $76M | $64M | $49M | $56M | $61M | $50M | $43M | $28M | $26M | |
| Cost of Revenue | $200.0K | $500.0K | $400.0K | $500.0K | $400.0K | $166.0K | $300.0K | $433.0K | $462.0K | $321.1K | $16M | $14M | |
| Gross Profit | $23M | $25M | $21M | $28M | $25M | $23M | $25M | $27M | $23M | $19M | $12M | $11M | |
| R&D Expense | $10M | $12M | $11M | $11M | $11M | $9M | $9M | $9M | $7M | $6M | $4M | $3M | |
| SG&A Expense | $12M | $13M | $14M | $14M | $14M | $10M | $9M | $10M | $8M | $5M | $3M | $3M | |
| Operating Expenses | $31M | $34M | $33M | $37M | $37M | $26M | $25M | $30M | $22M | $16M | $12M | $11M | |
| Operating Income | $-8M | $-9M | $-12M | $-9M | $-12M | $-3M | $380.0K | $-3M | $969.0K | $3M | $-330.7K | $850.6K | |
| Interest Expense | · | · | · | · | · | · | $5.0K | $31.0K | $99.0K | $178.4K | $39.5K | $42.7K | |
| Other Non-op | $2M | $88.0K | $100.0K | $5.0K | $-12.0K | $178.0K | $709.0K | $903.0K | $198.0K | $289.7K | $61.0K | $3M | |
| Pretax Income | $-6M | $-9M | $-12M | $-9M | $-12M | $-3M | $1M | $-2M | $1M | $4M | $-269.7K | $4M | |
| Income Tax | $73.0K | $-152.0K | $128.0K | $84.0K | $-2M | $273.0K | $163.0K | $101.0K | $26.0K | $8.2K | $622 | $6.2K | |
| Net Income | $-6M | $-9M | $-12M | $-9M | $-10M | $-3M | $926.0K | $-3M | $1M | $4M | $-270.3K | $4M | |
| EPS (Basic) | $-0.54 | $-0.79 | $-1.20 | $-0.85 | $-1.01 | $-0.34 | $0.10 | $-0.27 | $0.12 | $0.65 | $-4.17 | $2.08 | |
| EPS (Diluted) | $-0.54 | $-0.79 | $-1.20 | $-0.85 | $-1.01 | $-0.34 | $0.09 | $-0.27 | $0.11 | $0.40 | $-4.30 | $-2.86 | |
| Shares (Basic) | 11,840,000 | 11,053,000 | 10,392,000 | 10,190,000 | 10,019,000 | 9,714,000 | 9,684,000 | 9,521,000 | 9,485,000 | 3,373,316 | 651,593 | 555,805 | |
| Shares (Diluted) | 11,840,000 | 11,053,000 | 10,392,000 | 10,190,000 | 10,019,000 | 9,714,000 | 10,097,000 | 9,521,000 | 10,361,000 | 4,667,503 | 651,593 | 555,805 | |
| EBITDA | $-8M | $-9M | $-12M | $-9M | $-12M | $-3M | $380.0K | $-3M | $969.2K | $3M | · | · |
대차대조표 30
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $9M | $8M | $12M | $15M | $38M | $13M | $14M | $15M | $45M | $5M | $4M | |
| Short-term Investments | · | · | · | · | · | $0 | $0 | · | · | · | · | · | |
| Receivables | $13M | $12M | $7M | $9M | $11M | $5M | $8M | $7M | $8M | $5M | $4M | · | |
| Inventory | $4M | $4M | $2M | $4M | $9M | $1M | $1M | $1M | $741.6K | $146.8K | $119.7K | · | |
| Prepaid Expense | $868.0K | $1M | $1M | $2M | $1M | $1M | $1M | $931.0K | $609.8K | $349.6K | $191.5K | · | |
| Other Current Assets | $1M | $532.0K | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $26M | $26M | $19M | $27M | $35M | $45M | $45M | $43M | $46M | $51M | $9M | · | |
| PP&E (Net) | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $1M | $1M | $807.1K | $1M | · | |
| PP&E (Gross) | $8M | $7M | $8M | $7M | $7M | $6M | $5M | $4M | $3M | $3M | $3M | · | |
| Accum. Depreciation | $6M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | · | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $4M | $4M | $4M | $4M | $1M | $1M | · | |
| Intangibles | $3M | $6M | $8M | $11M | $14M | $3M | $687.0K | $859.0K | $1M | $286.7K | $345.1K | · | |
| Other Non-current Assets | $85.0K | $74.0K | $170.0K | $216.0K | $352.0K | $249.0K | $10.0K | $269.0K | $349.7K | $84.1K | $121.5K | · | |
| Total Assets | $45M | $48M | $42M | $54M | $66M | $55M | $55M | $53M | $56M | $56M | $15M | · | |
| Accounts Payable | $9M | $9M | $6M | $7M | $5M | $3M | $4M | $4M | $4M | $4M | $3M | · | |
| Accrued Liabilities | · | · | · | · | · | · | $1M | $1M | $1M | $1M | $661.0K | · | |
| Short-term Debt | · | · | · | · | · | · | · | · | $1M | $1M | $2M | · | |
| Current Liabilities | $13M | $14M | $10M | $13M | $20M | $7M | $7M | $8M | $10M | $9M | $8M | · | |
| Capital Leases | $4M | $4M | $674.0K | $2M | $2M | $0 | · | · | · | · | · | · | |
| Deferred Tax | $186.0K | $163.0K | $151.0K | $139.0K | $109.0K | $58.0K | $52.0K | $38.0K | $8.0K | $6.2K | · | · | |
| Total Liabilities | $17M | $17M | $11M | $15M | $22M | $7M | $7M | $8M | $10M | $11M | $12M | · | |
| Total Debt | · | · | · | · | · | · | · | · | $1M | $1M | · | · | |
| Common Stock | · | · | · | · | · | · | $1.0K | $1.0K | $961 | $928 | $1M | · | |
| Paid-in Capital | · | · | · | · | · | · | · | · | $90M | $89M | · | · | |
| Retained Earnings | $-94M | $-87M | $-79M | $-66M | $-57M | $-47M | $-44M | $-45M | $-42M | $-44M | $-46M | · | |
| Treasury Stock | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $3M | $1M | · | · | · | |
| AOCI | $-4.0K | $-4.0K | $3.0K | $0 | $0 | $0 | $8.0K | $-11.0K | $-16.9K | · | · | · | |
| Stockholders' Equity | $28M | $31M | $31M | $40M | $44M | $48M | $48M | $45M | $46M | $45M | $-39M | $-38M | |
| Liabilities + Equity | $45M | $48M | $42M | $54M | $66M | $55M | $55M | $53M | $56M | $56M | $15M | · | |
| Shares Outstanding | 12,125,000 | 11,529,000 | 10,469,000 | 10,226,000 | 10,097,000 | 9,784,000 | 9,681,000 | 9,601,000 | 9,481,992 | 9,275,062 | 665,842 | · |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $5M | $4M | $5M | $4M | $3M | $2M | $3M | $736.0K | $298.5K | $341.6K | $657.7K | |
| Deferred Tax | $23.0K | $11.0K | $12.0K | $30.0K | $-2M | $6.0K | $14.0K | $30.0K | $2.0K | $6.2K | · | · | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $3M | $629.0K | $655.0K | $677.0K | $581.0K | $373.4K | $14.0K | $0 | |
| Operating Cash Flow | $-1M | $-4M | $-3M | $4M | $-11M | $4M | $2M | $1M | $-255.0K | $5M | $2M | $2M | |
| CapEx | $166.0K | $178.0K | $346.0K | $763.0K | $736.0K | $727.0K | $1M | $990.0K | $263.0K | $275.6K | $132.9K | $984.7K | |
| Investing Cash Flow | $-389.0K | $-178.0K | $-346.0K | $-750.0K | $-15M | $21M | $-2M | $336.0K | $-28M | $-275.6K | · | · | |
| Stock Issued | $374.0K | $279.0K | $232.0K | $228.0K | $3M | $1M | $835.0K | $765.0K | $588.0K | $15M | · | · | |
| Stock Repurchased | · | · | · | $0 | $97.0K | $608.0K | $1M | $2M | $1M | · | · | · | |
| Net Stock Activity | $374.0K | $279.0K | $232.0K | $228.0K | $2M | $561.0K | $-392.0K | $13M | $14M | $15M | · | · | |
| Financing Cash Flow | $350.0K | $4M | $-458.0K | $-6M | $2M | $561.0K | $-392.0K | $-3M | $-2M | $35M | · | · | |
| Net Change in Cash | $-1M | $589.0K | $-4M | $-3M | $-24M | $25M | $-424.0K | $-1M | $-30M | $40M | $2M | $802.5K | |
| Taxes Paid | $-55.0K | $17.0K | $112.0K | $197.0K | $153.0K | $164.0K | $71.0K | $46.0K | $103.0K | · | $6.2K | $10.8K | |
| Free Cash Flow | $-1M | $-4M | $-4M | $4M | $-12M | $3M | $1M | $386.6K | $-517.7K | $4M | · | · | |
| Levered FCF | · | · | · | · | · | · | $1M | $354.4K | $-614.3K | $4M | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.5% | 40.9% | 37.0% | 36.9% | 38.3% | 46.6% | 45.4% | 43.7% | 47.1% | 44.4% | · | · | |
| Operating Margin | -16.4% | -14.7% | -22.1% | -11.3% | -18.9% | -6.6% | 0.68% | -5.6% | 2.0% | 8.0% | · | · | |
| Net Margin | -12.4% | -14.3% | -22.2% | -11.4% | -15.7% | -6.8% | 1.7% | -4.3% | 2.3% | 8.6% | · | · | |
| Pretax Margin | -12.3% | -14.6% | -21.9% | -11.3% | -18.9% | -6.2% | 1.9% | -4.1% | 2.4% | 8.6% | · | · | |
| EBITDA Margin | -16.4% | -14.7% | -22.1% | -11.3% | -18.9% | -6.6% | 0.68% | -5.6% | 2.0% | 8.0% | · | · | |
| ROA | -13.7% | -19.2% | -25.7% | -14.3% | -16.6% | -6.0% | 1.7% | -4.7% | 2.0% | 10.5% | · | · | |
| ROE | -22.1% | -28.1% | -37.0% | -21.2% | -21.9% | -6.9% | 1.9% | -5.8% | 2.5% | 132.9% | · | · | |
| ROIC | -30.3% | -28.3% | -39.9% | -21.8% | -22.8% | -7.3% | 0.67% | -7.8% | 2.0% | 7.4% | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 1.9 | 1.9 | 2.1 | 1.8 | 6.6 | 6.7 | 5.7 | 4.7 | 5.5 | · | · | |
| Quick Ratio | 1.6 | 1.5 | 1.5 | 1.6 | 1.3 | 6.3 | 3.1 | 2.7 | 2.4 | 5.4 | · | · | |
| Debt / Equity | · | · | · | · | · | · | · | · | 0.0 | 0.0 | · | · | |
| Interest Coverage | · | · | · | · | · | · | 76.0 | -109.3 | 9.8 | 19.4 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.3 | 1.2 | 1.3 | 1.1 | 0.9 | 1.0 | 1.1 | 0.9 | 1.2 | · | · | |
| Inventory Turnover | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 59.0 | 181.3 | · | · | |
| Receivables Turnover | 4.2 | 6.4 | 7.0 | 7.8 | 8.3 | 7.8 | 7.6 | 7.9 | 7.3 | 9.8 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -14.5% | 8.1% | -26.2% | 18.1% | 32.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -12.0% | -1.9% | 4.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.3% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $52M | $61M | $56M | $76M | $64M | $49M | $56M | $61M | $50M | $43M | · | · | |
| Net Income TTM | $-6M | $-9M | $-12M | $-9M | $-10M | $-3M | $926.0K | $-3M | $1M | $4M | · | · | |
| Market Cap | $49M | $81M | $37M | $67M | $107M | $174M | $103M | $95M | $85M | $134M | · | · | |
| Enterprise Value | · | · | · | · | · | · | · | · | $72M | $90M | · | · | |
| P/E | -7.5 | -8.9 | -3.0 | -7.7 | -10.5 | -52.3 | 118.8 | -36.7 | 81.7 | 36.0 | · | · | |
| P/S | 1.0 | 1.3 | 0.7 | 0.9 | 1.7 | 3.6 | 1.9 | 1.6 | 1.7 | 3.1 | · | · | |
| P/B | 1.7 | 2.6 | 1.2 | 1.7 | 2.4 | 3.6 | 2.2 | 2.1 | 1.8 | 3.0 | · | · | |
| P / Tangible Book | 3.4 | 5.7 | 3.0 | 3.7 | 5.6 | 4.3 | · | · | · | · | · | · | |
| P / Cash Flow | -44.2 | -23.1 | -11.3 | 15.0 | -9.6 | 47.0 | 44.0 | 69.1 | -334.7 | 28.6 | · | · | |
| P / FCF | -38.5 | -22.0 | -10.2 | 18.1 | -9.0 | 58.4 | 89.7 | 246.1 | -164.7 | 30.4 | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | 73.8 | 26.0 | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | -138.2 | 20.4 | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | 1.4 | 2.1 | · | · | |
| Earnings Yield | -13.3% | -11.2% | -33.7% | -13.1% | -9.5% | -1.9% | 0.84% | -2.7% | 1.2% | 2.8% | · | · |
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 | $12M | $12M | $14M | $14M | $12M | $15M | $16M | $15M | $14M | $10M | $14M | $16M | $16M | $20M | $19M | $19M | |
| Cost of Revenue | $7M | $0 | $100.0K | $0 | $7M | $280.0K | $100.0K | $100.0K | $20.0K | $100.0K | $100.0K | $100.0K | $100.0K | $0 | $100.0K | $200.0K | |
| Gross Profit | $5M | $5M | $6M | $6M | $5M | $6M | $7M | $6M | $6M | $3M | $5M | $6M | $6M | $6M | $7M | $7M | |
| R&D Expense | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $3M | $3M | |
| SG&A Expense | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | $3M | |
| Operating Expenses | $7M | $8M | $7M | $8M | $8M | $8M | $9M | $9M | $8M | $8M | $7M | $8M | $9M | $9M | $9M | $9M | |
| Operating Income | $-2M | $-2M | $-967.0K | $-2M | $-3M | $-2M | $-2M | $-3M | $-3M | $-5M | $-2M | $-2M | $-3M | $-3M | $-1M | $-2M | |
| Other Non-op | $288.0K | $4.0K | $13.0K | $539.0K | $2M | $10.0K | $18.0K | $26.0K | $34.0K | $48.0K | $33.0K | $5.0K | $14.0K | $7.0K | $17.0K | $-9.0K | |
| Pretax Income | $-2M | $-2M | $-954.0K | $-1M | $-2M | $-2M | $-2M | $-2M | $-3M | $-5M | $-2M | $-2M | $-3M | $-3M | $-1M | $-2M | |
| Income Tax | $72.0K | $25.0K | $10.0K | $14.0K | $24.0K | $-7.0K | $-39.0K | $34.0K | $-140.0K | $44.0K | $4.0K | $-2.0K | $82.0K | $-50.0K | $52.0K | $-3.0K | |
| Net Income | $-2M | $-2M | $-964.0K | $-1M | $-2M | $-2M | $-2M | $-3M | $-2M | $-5M | $-2M | $-2M | $-3M | $-3M | $-1M | $-2M | |
| EPS (Basic) | $-0.15 | $-0.21 | $-0.08 | $-0.12 | $-0.13 | $-0.17 | $-0.16 | $-0.23 | $-0.23 | $-0.53 | $-0.18 | $-0.21 | $-0.28 | $-0.31 | $-0.13 | $-0.16 | |
| EPS (Diluted) | $-0.15 | $-0.21 | $-0.08 | $-0.12 | $-0.13 | $-0.17 | $-0.16 | $-0.23 | $-0.23 | $-0.53 | $-0.18 | $-0.21 | $-0.28 | $-0.31 | $-0.13 | $-0.16 | |
| Shares (Basic) | 12,306,000 | -23,371,000 | 11,791,000 | 11,841,000 | 11,579,000 | -21,732,000 | 11,315,000 | 10,938,000 | 10,532,000 | -20,717,000 | 10,430,000 | 10,413,000 | 10,266,000 | -20,369,000 | 10,210,000 | 10,219,000 | |
| Shares (Diluted) | 12,306,000 | -23,371,000 | 11,791,000 | 11,841,000 | 11,579,000 | -21,732,000 | 11,315,000 | 10,938,000 | 10,532,000 | -20,717,000 | 10,430,000 | 10,413,000 | 10,266,000 | -20,369,000 | 10,210,000 | 10,219,000 | |
| EBITDA | $-2M | · | $-967.0K | $-2M | $-3M | · | $-2M | $-3M | $-3M | · | $-2M | $-2M | $-3M | · | $-1M | $-2M |
대차대조표 24
| 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 | $7M | $7M | $7M | $8M | $7M | $9M | $7M | $8M | $7M | $8M | $10M | $9M | $10M | $12M | $9M | $9M | |
| Receivables | $11M | $13M | $13M | $12M | $11M | $12M | $12M | $9M | $10M | $7M | $6M | $9M | $8M | $9M | $9M | $10M | |
| Inventory | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $4M | $5M | $4M | $4M | $9M | $9M | |
| Prepaid Expense | $972.0K | $868.0K | $2M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Current Assets | $407.0K | $1M | · | · | · | $532.0K | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $24M | $26M | $25M | $25M | $24M | $26M | $23M | $21M | $21M | $19M | $22M | $24M | $24M | $27M | $30M | $30M | |
| PP&E (Net) | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | |
| PP&E (Gross) | $7M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $8M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Accum. Depreciation | $5M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Intangibles | $3M | $3M | $4M | $4M | $5M | $6M | $6M | $7M | $7M | $8M | $9M | $10M | $10M | $11M | $12M | $13M | |
| Other Non-current Assets | $157.0K | $85.0K | $75.0K | $74.0K | $74.0K | $74.0K | $69.0K | $164.0K | $155.0K | $170.0K | $170.0K | $210.0K | $216.0K | $216.0K | $243.0K | $277.0K | |
| Total Assets | $43M | $45M | $46M | $46M | $46M | $48M | $43M | $42M | $43M | $42M | $46M | $50M | $50M | $54M | $58M | $59M | |
| Accounts Payable | $7M | $9M | $8M | $7M | $8M | $9M | $7M | $6M | $7M | $6M | $5M | $6M | $7M | $7M | $8M | $7M | |
| Current Liabilities | $12M | $13M | $12M | $12M | $11M | $14M | $12M | $10M | $12M | $10M | $10M | $11M | $11M | $13M | $14M | $15M | |
| Capital Leases | $4M | $4M | $4M | $4M | $4M | $4M | $181.0K | $370.0K | $476.0K | $674.0K | $878.0K | $1M | $1M | $2M | $2M | $2M | |
| Deferred Tax | $190.0K | $186.0K | $161.0K | $165.0K | $167.0K | $163.0K | $163.0K | $170.0K | $158.0K | $151.0K | $145.0K | $146.0K | $142.0K | $139.0K | $132.0K | $127.0K | |
| Total Liabilities | $15M | $17M | $16M | $16M | $16M | $17M | $12M | $11M | $12M | $11M | $11M | $12M | $12M | $15M | $16M | $17M | |
| Retained Earnings | $-96M | $-94M | $-91M | $-90M | $-89M | $-87M | $-85M | $-83M | $-81M | $-79M | $-73M | $-71M | $-69M | $-66M | $-63M | $-62M | |
| Treasury Stock | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| AOCI | $0 | $-4.0K | $-12.0K | $1.0K | $-3.0K | $-4.0K | $9.0K | $-1.0K | $1.0K | $3.0K | · | · | · | $0 | · | · | |
| Stockholders' Equity | $28M | $28M | $30M | $30M | $30M | $31M | $31M | $32M | $31M | $31M | $36M | $37M | $38M | $40M | $42M | $42M | |
| Liabilities + Equity | $43M | $45M | $46M | $46M | $46M | $48M | $43M | $42M | $43M | $42M | $46M | $50M | $50M | $54M | $58M | $59M | |
| Shares Outstanding | 12,659,000 | 12,125,000 | 11,942,000 | 11,903,000 | 11,794,000 | 11,529,000 | 11,340,000 | 11,301,000 | 10,761,000 | 10,469,000 | 10,444,000 | 10,423,000 | 10,407,000 | 10,226,000 | 10,224,000 | 10,200,000 |
현금 흐름 12
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $707.0K | $1M | $380.0K | $603.0K | $907.0K | $1M | $1M | $1M | $1M | $1M | $523.0K | $968.0K | $981.0K | $1M | $1M | $1M | |
| Deferred Tax | $4.0K | $24.0K | $-4.0K | $-2.0K | $5.0K | $-1.0K | $-7.0K | $12.0K | $7.0K | $5.0K | $0 | $4.0K | $3.0K | $6.0K | $6.0K | $10.0K | |
| Amort. of Intangibles | $216.0K | $820.0K | $822.0K | $797.0K | $796.0K | $887.0K | $700.0K | $700.0K | $742.0K | $826.0K | $700.0K | $700.0K | $743.0K | $669.0K | $800.0K | $800.0K | |
| Operating Cash Flow | $-759.0K | $194.0K | $-411.0K | $129.0K | $-1M | $-26.0K | $-1M | $-1M | $-1M | $-2M | $640.0K | $-570.0K | $-1M | $2M | $103.0K | $-2M | |
| CapEx | $55.0K | $101.0K | $7.0K | $16.0K | $42.0K | $1.0K | $27.0K | $90.0K | $60.0K | $174.0K | $68.0K | $15.0K | $89.0K | $129.0K | $460.0K | $46.0K | |
| Investing Cash Flow | $-143.0K | $-101.0K | $-230.0K | $-16.0K | $-42.0K | $-1.0K | $-27.0K | $-90.0K | $-60.0K | $-174.0K | $-68.0K | $-15.0K | $-89.0K | $-126.0K | $-460.0K | $-36.0K | |
| Stock Issued | $628.0K | $374.0K | $0 | $0 | $0 | $-3M | $0 | $3M | $488.0K | $232.0K | $-165.0K | $-137.0K | · | $-7.0K | $99.0K | $16.0K | |
| Net Stock Activity | $628.0K | · | · | · | $0 | · | · | · | $488.0K | · | · | · | $137.0K | · | · | · | |
| Financing Cash Flow | $722.0K | $166.0K | $67.0K | $160.0K | $-43.0K | $1M | $86.0K | $3M | $469.0K | $0 | $67.0K | $16.0K | $-541.0K | $476.0K | $99.0K | $-7M | |
| Net Change in Cash | $-176.0K | $267.0K | $-587.0K | $277.0K | $-1M | $1M | $-1M | $1M | $-712.0K | $-2M | $639.0K | $-569.0K | $-2M | $3M | $-258.0K | $-9M | |
| Taxes Paid | · | $-88.0K | $8.0K | $25.0K | $0 | $-25.0K | $4.0K | $31.0K | $7.0K | $34.0K | $14.0K | · | · | $1.0K | $86.0K | · | |
| Free Cash Flow | $-814.0K | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $-2M | · | · | · |
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 | 43.2% | · | 43.6% | 42.9% | 43.0% | · | 41.7% | 40.5% | 39.2% | · | 38.2% | 39.7% | 38.4% | · | 38.8% | 38.9% | |
| Operating Margin | -18.4% | · | -6.9% | -14.7% | -25.8% | · | -11.3% | -16.5% | -18.5% | · | -14.0% | -14.0% | -17.0% | · | -6.6% | -8.4% | |
| Net Margin | -16.5% | · | -6.9% | -10.8% | -12.9% | · | -10.9% | -16.6% | -17.2% | · | -13.7% | -13.9% | -17.4% | · | -6.8% | -8.4% | |
| Pretax Margin | -15.8% | · | -6.8% | -10.7% | -12.7% | · | -11.2% | -16.3% | -18.2% | · | -13.7% | -13.9% | -16.9% | · | -6.5% | -8.4% | |
| EBITDA Margin | -18.4% | · | -6.9% | -14.7% | -25.8% | · | -11.3% | -16.5% | -18.5% | · | -14.0% | -14.0% | -17.0% | · | -6.6% | -8.4% | |
| ROA | -4.2% | · | -2.2% | -3.4% | -3.5% | · | -3.9% | -5.5% | -5.3% | · | -3.6% | -4.1% | -4.9% | · | -2.0% | -2.5% | |
| ROE | -6.5% | · | -3.2% | -4.8% | -5.1% | · | -5.3% | -7.3% | -7.1% | · | -4.8% | -5.6% | -7.0% | · | -2.9% | -3.5% | |
| ROIC | -7.8% | · | -3.3% | -6.8% | -10.4% | · | -5.8% | -8.0% | -8.2% | · | -5.3% | -6.0% | -7.5% | · | -2.9% | -3.8% |
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 | 2.1 | · | 2.1 | 2.1 | 2.1 | · | 1.9 | 2.1 | 1.8 | · | 2.3 | 2.2 | 2.3 | · | 2.1 | 2.0 | |
| Quick Ratio | 1.6 | · | 1.7 | 1.7 | 1.6 | · | 1.6 | 1.7 | 1.4 | · | 1.7 | 1.6 | 1.7 | · | 1.3 | 1.3 |
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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 1.7 | · | 0.0 | · | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | 1.0 | · | 1.1 | 1.3 | 1.1 | · | 1.8 | 1.8 | 1.6 | · | 1.7 | 1.7 | 2.0 | · | 1.9 | 1.8 |
가치 평가 (TTM) 10
| 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 | $51M | · | $56M | $57M | $58M | · | $59M | $59M | $60M | · | $65M | $71M | $72M | · | $71M | $70M | |
| Net Income TTM | $-6M | · | $-6M | $-7M | $-8M | · | $-9M | $-9M | $-9M | · | $-8M | $-8M | $-8M | · | $-9M | $-10M | |
| Market Cap | $70M | · | $52M | $50M | $40M | · | $86M | $68M | $59M | · | $38M | $56M | $56M | · | $74M | $83M | |
| P/E | -11.5 | · | -8.9 | -6.5 | -4.5 | · | -9.4 | -7.1 | -6.1 | · | -4.6 | -6.9 | -6.5 | · | -8.6 | -8.4 | |
| P/S | 1.4 | · | 0.9 | 0.9 | 0.7 | · | 1.4 | 1.2 | 1.0 | · | 0.6 | 0.8 | 0.8 | · | 1.0 | 1.2 | |
| P/B | 2.5 | · | 1.7 | 1.7 | 1.3 | · | 2.8 | 2.2 | 1.9 | · | 1.1 | 1.5 | 1.5 | · | 1.8 | 2.0 | |
| P / Tangible Book | 4.9 | · | 3.4 | 3.4 | 2.7 | · | 6.1 | 4.9 | 4.8 | · | 2.4 | 3.4 | 3.3 | · | 3.8 | 4.4 | |
| P / Cash Flow | -91.7 | · | · | · | -38.8 | · | · | · | -52.4 | · | · | · | -39.0 | · | · | · | |
| P / FCF | -85.5 | · | · | · | -37.2 | · | · | · | -49.7 | · | · | · | -36.7 | · | · | · | |
| Earnings Yield | -8.7% | · | -11.3% | -15.3% | -22.3% | · | -10.6% | -14.1% | -16.5% | · | -21.8% | -14.4% | -15.3% | · | -11.7% | -11.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $52M | $61M | $56M | $76M | $64M |
| 매출 총이익률 % | 43.5% | 40.9% | 37.0% | 36.9% | 38.3% |
| 영업이익률 % | -16.4% | -14.7% | -22.1% | -11.3% | -18.9% |
| 순이익 | $-6M | $-9M | $-12M | $-9M | $-10M |
| 희석 EPS | $-0.54 | $-0.79 | $-1.20 | $-0.85 | $-1.01 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 2.0 | 1.9 | 1.9 | 2.1 | 1.8 |
| 당좌 비율 | 1.6 | 1.5 | 1.5 | 1.6 | 1.3 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-1M | $-4M | $-4M | $4M | $-12M |
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.