가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
P/E (TTM)
564.75년 평균 ≈-61.8
≈-61.8
32.2
고평가
P/S (TTM)
7.85년 평균 ≈6.8
≈6.8
11.4
적정 가치
P/B (MRQ)
7.65년 평균 ≈6.2
≈6.2
9.8
고평가
EV / EBITDA
86.55년 평균 ≈57.1
≈57.1
62.5
고평가
주가 / FCF (TTM)
83.85년 평균 ≈106.5
≈106.5
·
·
주가 / 현금 흐름 (TTM)
59.75년 평균 ≈46.1
≈46.1
34.2
적정 가치
EV / Revenue (EV / 매출)
8.45년 평균 ≈6.8
≈6.8
·
·
EV / FCF
59.65년 평균 ≈108.7
≈108.7
·
·
주가 / 유형 장부 가치 (MRQ)
10.15년 평균 ≈9.5
≈9.5
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
47.2%5년 평균 ≈50.4%
≈50.4%
57.8%
약함
영업이익률 (TTM)
4.9%5년 평균 ≈9.7%
≈9.7%
9.8%
동일
EBITDA 마진 (TTM)
12.2%5년 평균 ≈16.9%
≈16.9%
12.3%
최상위권
세전 마진 (TTM)
1.3%5년 평균 ≈6.7%
≈6.7%
11.2%
약함
순이익률 (TTM)
1.5%5년 평균 ≈5.5%
≈5.5%
10.9%
약함
ROA (TTM)
1.0%5년 평균 ≈5.8%
≈5.8%
5.8%
약함
ROE (TTM)
1.5%5년 평균 ≈7.0%
≈7.0%
8.2%
약함
ROIC
1.5%5년 평균 ≈7.4%
≈7.4%
7.9%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.35년 평균 ≈0.2
≈0.2
0.3
동일
유동비율 (MRQ)
3.75년 평균 ≈4.2
≈4.2
3.7
동일
Quick Ratio (당좌 비율)
1.85년 평균 ≈2.3
≈2.3
2.1
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
0.35년 평균 ≈0.2
≈0.2
0.3
동일
Interest Coverage (이자 보상 배율)
0.85년 평균 ≈26.4
≈26.4
3.2
평균 이하
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
22.8%5년 평균 ≈11.3%
≈11.3%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-2.9%5년 평균 ≈5.4%
≈5.4%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
8.5%
·
·
·
EPS YoY
-19.6%5년 평균 ≈185.6%
≈185.6%
·
·
Net Income YoY (순이익 YoY)
-18.5%5년 평균 ≈201.2%
≈201.2%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
98.3%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
104.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.085년 평균 ≈$0.38
≈$0.38
·
·
Revenue / Share (주당 매출)
$4.815년 평균 ≈$4.77
≈$4.77
·
·
Cash Flow / Share (주당 현금 흐름)
$0.885년 평균 ≈$0.79
≈$0.79
·
·
Cash / Share (주당 현금)
$0.915년 평균 ≈$1.13
≈$1.13
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ALGM
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.65년 평균 ≈0.7
≈0.7
0.6
동일
Inventory Turnover (재고 회전율)
2.65년 평균 ≈2.7
≈2.7
3.3
약함
Receivables Turnover (매출 채권 회전율)
10.05년 평균 ≈9.0
≈9.0
7.4
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$209.4K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈6.3%
다음 실적10월 28, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
$0.23
$0.21
7.4%
2026년 3월 31일
$0.17
$0.17
2.0%
2025년 12월 31일
$0.15
$0.15
2.7%
2025년 9월 30일
$0.13
$0.13
3.1%
2025년 6월 30일
$0.09
$0.09
5.1%
2025년 3월 31일
$0.06
$0.05
17.6%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2026
2025
2024
2023
2022
2021
2020
Revenue
$890M
$725M
$1.05B
$974M
$769M
$591M
$650M
Cost of Revenue
$478M
$403M
$472M
$348M
$287M
$254M
$389M
Gross Profit
$412M
$322M
$575M
$546M
$407M
$279M
$261M
R&D Expense
$206M
$180M
$177M
$151M
$122M
$109M
$102M
SG&A Expense
$181M
$162M
$188M
$192M
$149M
$153M
$106M
Operating Expenses
$393M
$341M
$378M
$343M
$271M
$267M
$208M
Operating Income
$18M
$-20M
$196M
$203M
$137M
$12M
$53M
Interest Expense
$22M
$30M
$11M
$2M
$2M
$4M
·
Interest Income
$776.0K
$2M
$3M
$2M
$1M
·
·
Other Non-op
$579.0K
$-1M
$2M
$8M
$5M
$-475.0K
$-831.0K
Pretax Income
$-15M
$-86M
$195M
$211M
$141M
$-1M
$53M
Income Tax
$-248.0K
$-13M
$42M
$24M
$21M
$-20M
$16M
Net Income
$-15M
$-73M
$153M
$187M
$119M
$18M
$37M
EPS (Basic)
$-0.08
$-0.39
$0.79
$0.98
$0.63
$0.22
$3.70
EPS (Diluted)
$-0.08
$-0.39
$0.78
$0.97
$0.62
$0.10
$3.70
Shares (Basic)
185,035,670
187,707,391
192,573,169
191,197,452
189,748,427
83,448,055
10,000,000
Shares (Diluted)
185,035,670
187,707,391
194,674,352
193,688,102
191,811,205
176,416,645
10,000,000
EBITDA
$86M
$45M
$268M
$254M
·
$60M
·
대차대조표26
지표
추세
2026
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$169M
$121M
$212M
$352M
$282M
$197M
$214M
Receivables
$93M
$85M
$119M
$111M
$87M
$70M
$59M
Inventory
$182M
$184M
$162M
$151M
$86M
$87M
$127M
Prepaid Expense
$30M
$28M
$34M
$23M
$15M
$18M
$9M
Current Assets
$504M
$483M
$572M
$666M
$512M
$431M
$448M
PP&E (Net)
$308M
$303M
$321M
$263M
$210M
$192M
$332M
PP&E (Gross)
$869M
$829M
$820M
$743M
$647M
$600M
$908M
Accum. Depreciation
$561M
$526M
$499M
$480M
$437M
$408M
$576M
Goodwill
$203M
$202M
$202M
$28M
$20M
$20M
$1M
Intangibles
$239M
$262M
$277M
$52M
$36M
$36M
$20M
Other Non-current Assets
$31M
$49M
$52M
$69M
$48M
$15M
$9M
Total Assets
$1.42B
$1.42B
$1.53B
$1.18B
$893M
$748M
$818M
Current Liabilities
$146M
$112M
$118M
$165M
$104M
$117M
$150M
Capital Leases
$13M
$17M
$16M
$13M
$13M
$0
·
Deferred Tax
·
·
·
·
$0
·
·
Other Non-current Liabilities
$15M
$16M
$15M
$11M
$15M
$19M
$16M
Total Liabilities
$460M
$490M
$399M
$214M
$157M
$161M
$184M
Long-term Debt
$281M
$339M
$245M
$25M
$25M
$25M
$43M
Total Debt
$287M
$346M
$254M
$25M
·
$25M
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$0
Paid-in Capital
$1.05B
$1.01B
$694M
$674M
$628M
$592M
$459M
Retained Earnings
$-68M
$-54M
$463M
$310M
$123M
$4M
$194M
AOCI
$-29M
$-31M
$-29M
$-21M
$-18M
$-12M
$-20M
Stockholders' Equity
$955M
$930M
$1.13B
$966M
$734M
$586M
$633M
Liabilities + Equity
$1.42B
$1.42B
$1.53B
$1.18B
$893M
$748M
$818M
Shares Outstanding
185,357,343
184,286,567
193,164,609
191,754,292
190,473,595
189,588,161
0
현금 흐름18
지표
추세
2026
2025
2024
2023
2022
2021
2020
D&A
$68M
$65M
$71M
$51M
$49M
$48M
$64M
Stock-based Comp
$48M
$42M
$42M
$62M
$34M
$50M
$1M
Deferred Tax
$-12M
$-16M
$-19M
$-40M
$7M
$-19M
$-5M
Amort. of Intangibles
$26.9K
$25.7K
$14.6K
$5.2K
$4.2K
$3M
$2M
Restructuring
·
$5M
·
·
·
·
·
Other Non-cash
$74M
$45M
$-66M
$-67M
·
$23M
·
Operating Cash Flow
$163M
$62M
$182M
$193M
$156M
$121M
$81M
CapEx
$38M
$40M
$125M
$80M
$70M
$41M
$46M
Investing Cash Flow
$-42M
$-41M
$-517M
$-100M
$-66M
$-68M
$-42M
Stock Issued
$0
$666M
$0
$0
·
·
·
Stock Repurchased
$0
$854M
$0
$0
·
·
·
Net Stock Activity
$0
$-188M
·
·
·
·
·
Dividends Paid
·
·
·
$0
$0
$400M
$0
Financing Cash Flow
$-77M
$-112M
$199M
$-20M
$-5M
$-72M
$82M
Net Change in Cash
$44M
$-91M
$-137M
$69M
$86M
$-16M
$117M
Taxes Paid
$-27M
$12M
$90M
$58M
$22M
$9M
$16M
Free Cash Flow
$125M
$22M
$57M
$113M
·
$80M
·
Levered FCF
$103M
$-4M
$48M
$111M
·
·
·
수익성8
지표
추세
2026
2025
2024
2023
2022
2021
2020
Gross Margin
46.3%
44.4%
54.8%
56.1%
·
47.2%
·
Operating Margin
2.1%
-2.7%
18.7%
20.9%
·
2.1%
·
Net Margin
-1.7%
-10.1%
14.5%
19.2%
·
3.0%
·
Pretax Margin
-1.7%
-11.8%
18.6%
21.7%
·
-0.25%
·
EBITDA Margin
9.7%
6.2%
25.5%
26.1%
·
10.2%
·
ROA
-1.1%
-5.0%
11.3%
18.1%
·
2.3%
·
ROE
-1.6%
-7.1%
14.6%
22.0%
·
2.9%
·
ROIC
1.5%
-1.3%
11.1%
18.2%
·
-24.8%
·
유동성 및 지급능력5
지표
추세
2026
2025
2024
2023
2022
2021
2020
Current Ratio
3.5
4.3
4.9
4.0
·
3.7
·
Quick Ratio
1.8
1.8
2.8
2.8
·
2.3
·
Debt / Equity
0.3
0.4
0.2
0.0
·
0.0
·
LT Debt / Equity
0.3
0.4
0.2
0.0
·
0.0
·
Interest Coverage
0.8
-0.7
18.2
87.0
·
·
·
효율성3
지표
추세
2026
2025
2024
2023
2022
2021
2020
Asset Turnover
0.6
0.5
0.8
0.9
·
0.8
·
Inventory Turnover
2.6
2.3
3.0
2.9
·
2.9
·
Receivables Turnover
10.0
7.1
9.1
9.8
·
9.2
·
주당5
지표
추세
2026
2025
2024
2023
2022
2021
2020
Book Value / Share
$5.15
$5.04
$5.85
$5.04
·
$3.09
·
Revenue / Share
$4.81
$3.86
$5.39
$5.03
·
$3.35
·
Cash Flow / Share
$0.88
$0.33
$0.93
$1.00
·
$0.68
·
Cash / Share
$0.91
$0.66
$1.10
$1.83
·
$1.04
·
EPS (TTM)
$-0.08
$-0.39
$0.78
$0.97
$0.62
$0.10
·
성장률7
지표
추세
2026
2025
2024
2023
2022
2021
2020
Revenue YoY
22.8%
-30.9%
7.8%
26.7%
30.0%
·
·
Revenue CAGR 3Y
-2.9%
-1.9%
21.1%
·
·
·
·
Revenue CAGR 5Y
8.5%
·
·
·
·
·
·
EPS YoY
·
·
-19.6%
56.5%
520.0%
·
·
EPS CAGR 3Y
·
·
98.3%
·
·
·
·
Net Income YoY
·
·
-18.5%
56.9%
565.1%
·
·
Net Income CAGR 3Y
·
·
104.1%
·
·
·
·
가치 평가 (TTM)17
지표
추세
2026
2025
2024
2023
2022
2021
2020
Revenue TTM
$890M
$725M
$1.05B
$974M
$769M
$591M
·
Net Income TTM
$-15M
$-73M
$153M
$187M
$119M
$18M
·
Market Cap
$5.58B
$4.58B
$5.21B
$9.20B
·
$4.79B
·
Enterprise Value
$5.70B
$4.81B
$5.25B
$8.88B
·
$4.62B
·
P/E
-376.5
-63.7
34.6
49.5
47.1
252.7
·
P/S
6.3
6.3
5.0
9.5
·
8.1
·
P/B
5.8
4.9
4.6
9.5
·
8.2
·
P / Tangible Book
10.9
9.9
8.0
10.4
8.2
9.1
·
P / Cash Flow
34.2
74.0
28.7
47.6
·
39.7
·
P / FCF
44.7
208.6
91.5
81.1
·
60.0
·
EV / EBITDA
66.2
107.5
19.6
34.9
·
76.4
·
EV / FCF
45.7
218.9
92.2
78.2
·
57.8
·
EV / Revenue
6.4
6.6
5.0
9.1
·
7.8
·
Dividend Yield
·
·
·
0.00%
·
8.3%
·
Earnings Yield
-0.27%
-1.6%
2.9%
2.0%
2.1%
0.40%
·
Payout Ratio
·
·
·
0.00%
·
2228.0%
·
Annual Payout
·
·
·
$0
$0
$400M
·
손익계산서18
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue
$259M
$243M
$229M
$214M
$203M
$193M
$178M
$187M
$167M
$241M
$255M
$276M
$278M
$269M
$249M
$238M
Cost of Revenue
$134M
$129M
$122M
$115M
$112M
$113M
$97M
$102M
$92M
$116M
$121M
$114M
$120M
$101M
$85M
$84M
Gross Profit
$126M
$114M
$107M
$99M
$91M
$80M
$81M
$86M
$75M
$123M
$134M
$160M
$158M
$153M
$143M
$132M
R&D Expense
$55M
$56M
$53M
$51M
$46M
$48M
$43M
$44M
$45M
$46M
$44M
$43M
$43M
$42M
$40M
$36M
SG&A Expense
$45M
$47M
$45M
$42M
$48M
$45M
$38M
$38M
$40M
$48M
$53M
$43M
$44M
$48M
$37M
$37M
Operating Expenses
$100M
$109M
$98M
$93M
$94M
$93M
$81M
$82M
$85M
$107M
$97M
$87M
$87M
$90M
$77M
$72M
Operating Income
$25M
$5M
$10M
$6M
$-3M
$-13M
$-41.0K
$4M
$-11M
$16M
$37M
$73M
$71M
$63M
$66M
$60M
Interest Expense
$4M
$5M
$5M
$6M
$6M
$7M
$8M
$10M
$5M
$5M
$4M
$758.0K
$769.0K
$914.0K
$613.0K
$531.0K
Interest Income
$405.0K
$269.0K
$114.0K
$159.0K
$234.0K
$222.0K
$388.0K
$420.0K
$494.0K
$594.0K
$857.0K
$850.0K
$843.0K
$739.0K
$360.0K
$467.0K
Other Non-op
$-4M
$9M
$-4M
$-3M
$-1M
$2M
$-187.0K
$-2M
$-1M
$2M
$3M
$64.0K
$-3M
$4M
$7M
$-688.0K
Pretax Income
$17M
$-3M
$494.0K
$-3M
$-10M
$-18M
$-8M
$-43M
$-17M
$17M
$36M
$73M
$68M
$68M
$72M
$59M
Income Tax
$2M
$14M
$-8M
$-9M
$3M
$-4M
$-803.0K
$-9M
$1M
$24M
$3M
$7M
$7M
$6M
$8M
$8M
Net Income
$16M
$-16M
$8M
$7M
$-13M
$-15M
$-7M
$-34M
$-18M
$-7M
$33M
$66M
$61M
$62M
$65M
$51M
EPS (Basic)
$0.09
$-0.09
$0.04
$0.04
$-0.07
$-0.08
$-0.04
$-0.18
$-0.09
$-0.04
$0.17
$0.34
$0.32
$0.33
$0.34
$0.26
EPS (Diluted)
$0.08
$-0.08
$0.04
$0.03
$-0.07
$-0.08
$-0.04
$-0.18
$-0.09
$-0.04
$0.17
$0.34
$0.31
$0.33
$0.33
$0.26
Shares (Basic)
185,806,543
·
185,172,199
185,074,119
184,587,027
·
184,011,189
189,182,850
193,465,708
·
192,724,541
192,431,094
191,997,330
·
191,328,538
191,284,631
Shares (Diluted)
187,770,061
·
186,208,258
186,305,785
184,587,027
·
184,011,189
189,182,850
193,465,708
·
194,570,380
195,100,855
194,991,906
·
193,935,908
192,639,576
EBITDA
$42M
·
$10M
$6M
$13M
·
$-41.0K
$4M
$6M
·
$37M
$73M
$85M
·
$66M
$60M
대차대조표26
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Cash & Equivalents
$162M
$169M
$155M
$117M
$129M
$121M
$138M
$189M
$173M
$212M
$214M
$370M
$353M
$352M
$334M
$294M
Receivables
$99M
$93M
$100M
$106M
$89M
$85M
$84M
$77M
$63M
$119M
$114M
$119M
$122M
·
$97M
$87M
Inventory
$188M
$182M
$178M
$171M
$174M
$184M
$193M
$177M
$176M
$162M
$166M
$173M
$174M
·
$120M
$98M
Prepaid Expense
$27M
$30M
$48M
$40M
$27M
$28M
$34M
$32M
$34M
$34M
$42M
$40M
$38M
·
$22M
$19M
Current Assets
$508M
$504M
$515M
$469M
$447M
$483M
$496M
$524M
$490M
$572M
$549M
$715M
$700M
·
$620M
$545M
PP&E (Net)
$304M
$308M
$301M
$300M
$305M
$303M
$321M
$325M
$320M
$321M
$326M
$312M
$285M
·
$232M
$219M
PP&E (Gross)
$874M
$869M
$854M
$843M
$842M
$829M
$845M
$843M
$826M
$820M
$830M
$801M
$774M
·
$699M
$673M
Accum. Depreciation
$570M
$561M
$553M
$543M
$537M
$526M
$524M
$518M
$506M
$499M
$505M
$489M
$489M
·
$467M
$453M
Goodwill
$203M
$203M
$203M
$203M
$203M
$202M
$202M
$203M
$202M
$202M
$215M
$28M
$28M
$28M
$28M
$28M
Intangibles
$233M
$239M
$245M
$251M
$256M
$262M
$262M
$267M
$272M
$277M
$294M
$52M
$52M
·
$53M
$52M
Other Non-current Assets
$32M
$31M
$40M
$41M
$52M
$49M
$44M
$59M
$55M
$52M
$49M
$57M
$55M
·
$52M
$51M
Total Assets
$1.41B
$1.42B
$1.42B
$1.38B
$1.39B
$1.42B
$1.44B
$1.49B
$1.45B
$1.53B
$1.57B
$1.28B
$1.23B
·
$1.08B
$980M
Current Liabilities
$137M
$146M
$141M
$121M
$121M
$112M
$101M
$124M
$106M
$118M
$120M
$134M
$154M
·
$137M
$113M
Capital Leases
$11M
$13M
$15M
$15M
$17M
$17M
$17M
$18M
$16M
$16M
$16M
$16M
$16M
·
$11M
$11M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$28M
·
·
·
$4M
$4M
Other Non-current Liabilities
$12M
$15M
$16M
$16M
$17M
$16M
$15M
$16M
$15M
$15M
$15M
$11M
$11M
·
$11M
$11M
Total Liabilities
$446M
$460M
$458M
$438M
$465M
$490M
$507M
$553M
$339M
$399M
$430M
$187M
$206M
·
$190M
$164M
Long-term Debt
$281M
$281M
$281M
$280M
$305M
$339M
$369M
$393M
$196M
$245M
$254M
·
·
·
·
·
Total Debt
$287M
·
$288M
$288M
$312M
·
$376M
$402M
$204M
·
$254M
·
·
·
·
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
Paid-in Capital
$1.05B
$1.05B
$1.04B
$1.03B
$1.01B
$1.01B
$1.00B
$994M
$693M
$694M
$684M
$684M
$675M
·
$668M
$662M
Retained Earnings
$-53M
$-68M
$-52M
$-60M
$-67M
$-54M
$-39M
$-32M
$445M
$463M
$470M
$437M
$371M
·
$248M
$184M
AOCI
$-32M
$-29M
$-28M
$-26M
$-26M
$-31M
$-34M
$-27M
$-32M
$-29M
$-22M
$-26M
$-21M
·
$-25M
$-33M
Stockholders' Equity
$964M
$955M
$963M
$944M
$923M
$930M
$933M
$937M
$1.11B
$1.13B
$1.13B
$1.10B
$1.03B
·
$893M
$815M
Liabilities + Equity
$1.41B
$1.42B
$1.42B
$1.38B
$1.39B
$1.42B
$1.44B
$1.49B
$1.45B
$1.53B
$1.57B
$1.28B
$1.23B
·
$1.08B
$980M
Shares Outstanding
186,322,415
185,357,343
185,226,632
185,111,604
184,941,989
184,286,567
184,042,782
183,983,240
193,836,578
193,164,609
193,047,658
192,469,731
192,371,784
191,754,292
191,435,869
191,308,141
현금 흐름14
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
D&A
$17M
$18M
$17M
$17M
$16M
$16M
$16M
$16M
$16M
$22M
$20M
$15M
$14M
$14M
$13M
$12M
Stock-based Comp
$14M
$11M
$13M
$14M
$11M
$10M
$11M
$12M
$10M
$10M
$11M
$11M
$11M
$11M
$9M
$8M
Deferred Tax
$-2M
$-4M
$-4M
$890.0K
$-5M
$-5M
$-4M
$-3M
$-5M
$10M
$-10M
$-10M
$-8M
$-12M
$-12M
$-9M
Amort. of Intangibles
$7M
$-20M
$7M
$7M
$7M
$-19M
$6M
$6M
$6M
$-8M
$5M
$2M
$2M
$-4M
$1M
$1M
Other Non-cash
$-23M
·
·
·
$53M
·
·
·
$30M
·
·
·
$-28M
·
·
·
Operating Cash Flow
$22M
$36M
$45M
$20M
$62M
$20M
$-8M
$16M
$34M
$13M
$73M
$47M
$50M
$48M
$54M
$55M
CapEx
$8M
$17M
$4M
$6M
$11M
$5M
$14M
$10M
$11M
$14M
$34M
$31M
$45M
$30M
$14M
$21M
Investing Cash Flow
$-8M
$-21M
$-4M
$-6M
$-11M
$-7M
$-13M
$-10M
$-11M
$-14M
$-443M
$-25M
$-35M
$-30M
$-14M
$-41M
Stock Issued
·
·
·
·
·
$0
$0
·
·
$0
$0
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
$0
$116.0K
·
·
$0
$0
·
·
·
·
·
Financing Cash Flow
$-18M
$-2M
$-4M
$-27M
$-44M
$-33M
$-26M
$7M
$-60M
$730.0K
$214M
$-5M
$-11M
$-3M
$-2M
$-5M
Net Change in Cash
$-5M
$12M
$37M
$-13M
$8M
$-18M
$-50M
$15M
$-38M
$-2M
$-155M
$16M
$4M
$15M
$41M
$7M
Free Cash Flow
$14M
·
·
·
$51M
·
·
·
$23M
·
·
·
$5M
·
·
·
Levered FCF
$10M
·
·
·
$43M
·
·
·
$18M
·
·
·
$4M
·
·
·
수익성8
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Gross Margin
48.4%
·
46.7%
46.3%
44.9%
·
45.7%
45.7%
44.8%
·
52.5%
57.9%
56.8%
·
57.3%
55.5%
Operating Margin
9.8%
·
4.2%
2.9%
-1.4%
·
-0.02%
2.2%
-6.4%
·
14.4%
26.5%
25.4%
·
26.4%
25.2%
Net Margin
6.1%
·
3.6%
3.0%
-6.5%
·
-3.9%
-18.0%
-10.6%
·
13.1%
23.8%
21.9%
·
25.9%
21.3%
Pretax Margin
6.7%
·
0.22%
-1.3%
-4.9%
·
-4.3%
-23.0%
-9.9%
·
14.3%
26.5%
24.5%
·
29.0%
24.9%
EBITDA Margin
16.3%
·
4.2%
2.9%
6.6%
·
-0.02%
2.2%
3.5%
·
14.4%
26.5%
30.6%
·
26.4%
25.2%
ROA
1.1%
·
0.58%
0.45%
-0.93%
·
-0.46%
-2.4%
-1.3%
·
2.5%
5.8%
5.6%
·
6.7%
5.7%
ROE
1.7%
·
0.88%
0.69%
-1.3%
·
-0.66%
-3.3%
-1.7%
·
3.3%
6.9%
6.8%
·
8.1%
6.9%
ROIC
1.9%
·
13.0%
-1.2%
-0.29%
·
0.00%
0.24%
-0.86%
·
2.4%
6.0%
6.2%
·
6.6%
6.3%
유동성 및 지급능력5
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Current Ratio
3.7
·
3.7
3.9
3.7
·
4.9
4.2
4.6
·
4.6
5.3
4.6
·
4.5
4.8
Quick Ratio
1.9
·
1.8
1.9
1.8
·
2.2
2.1
2.2
·
2.7
3.6
3.1
·
3.1
3.4
Debt / Equity
0.3
·
0.3
0.3
0.3
·
0.4
0.4
0.2
·
0.2
·
·
·
·
·
LT Debt / Equity
0.3
·
0.3
0.3
0.3
·
0.4
0.4
0.2
·
0.2
·
·
·
·
·
Interest Coverage
5.8
·
1.9
1.1
-0.4
·
-0.0
0.4
-2.0
·
9.5
96.2
92.0
·
107.1
·
효율성3
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Asset Turnover
0.2
·
0.2
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.2
0.3
·
0.3
0.3
Inventory Turnover
0.7
·
0.7
0.7
0.6
·
0.5
0.6
0.5
·
0.8
0.8
0.9
·
0.9
1.0
Receivables Turnover
2.8
·
2.5
2.3
2.7
·
1.8
1.9
1.8
·
2.4
2.7
2.6
·
2.9
3.0
주당5
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Book Value / Share
$5.18
·
$5.20
$5.10
$4.99
·
$5.07
$5.09
$5.72
·
$5.88
$5.70
$5.34
·
$4.67
$4.26
Revenue / Share
$1.38
·
$1.23
$1.15
$1.10
·
$0.97
$0.99
$0.86
·
$1.31
$1.41
$1.43
·
$1.28
$1.23
Cash Flow / Share
$0.12
·
·
·
$0.33
·
·
·
$0.18
·
·
·
$0.25
·
·
·
Cash / Share
$0.87
·
$0.84
$0.63
$0.70
·
$0.75
$1.03
$0.89
·
$1.11
$1.92
$1.84
·
$1.75
$1.53
EPS (TTM)
$0.07
·
$-0.08
$-0.16
$-0.37
·
$-0.35
$-0.14
$0.38
·
$1.15
$1.31
$1.23
$0.97
$0.78
$0.62
가치 평가 (TTM)12
지표
추세
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue TTM
$946M
·
$840M
$788M
$761M
·
$773M
$850M
$938M
·
$1.08B
·
·
$974M
·
·
Net Income TTM
$14M
·
$-13M
$-28M
$-69M
·
$-65M
$-25M
$74M
·
$222M
$253M
$238M
$187M
$151M
$119M
Market Cap
$10.79B
·
$4.98B
$5.50B
$6.32B
·
$4.10B
$4.47B
$5.47B
·
$5.84B
$6.15B
$8.68B
·
$5.79B
$4.13B
Enterprise Value
$10.91B
·
$5.11B
$5.67B
$6.50B
·
$4.34B
$4.69B
$5.50B
·
$5.88B
·
·
·
·
·
P/E
827.0
·
-335.9
-185.7
-92.4
·
-63.7
-173.6
74.3
·
26.3
24.4
36.7
49.5
38.8
34.8
P/S
11.4
·
5.9
7.0
8.3
·
5.3
5.3
5.8
·
5.4
·
·
·
·
·
P/B
11.2
·
5.2
5.8
6.9
·
4.4
4.8
4.9
·
5.2
5.6
8.5
·
6.5
5.1
P / Tangible Book
20.4
·
9.7
11.2
13.7
·
8.7
9.6
8.6
·
9.3
6.0
9.2
·
7.1
5.6
P / Cash Flow
490.5
·
·
·
102.6
·
·
·
160.1
·
·
·
174.9
·
·
·
EV / Revenue
11.5
·
6.1
7.2
8.5
·
5.6
5.5
5.9
·
5.5
·
·
·
·
·
Earnings Yield
0.12%
·
-0.30%
-0.54%
-1.1%
·
-1.6%
-0.58%
1.4%
·
3.8%
4.1%
2.7%
2.0%
2.6%
2.9%
Annual Payout
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-03-27
2025-03-28
2024-03-29
2023-03-31
2022-03-25
매출
$890M
$725M
$1.05B
$974M
$769M
매출 총이익률 %
46.3%
44.4%
54.8%
56.1%
·
영업이익률 %
2.1%
-2.7%
18.7%
20.9%
·
순이익
$-15M
$-73M
$153M
$187M
$119M
희석 EPS
$-0.08
$-0.39
$0.78
$0.97
$0.62
지표
2026-03-27
2025-03-28
2024-03-29
2023-03-31
2022-03-25
부채 / 자기자본 비율
0.3
0.4
0.2
0.0
·
유동비율
3.5
4.3
4.9
4.0
·
당좌 비율
1.8
1.8
2.8
2.8
·
지표
2026-03-27
2025-03-28
2024-03-29
2023-03-31
2022-03-25
잉여현금흐름
$125M
$22M
$57M
$113M
·
기관 투자자 (13F)
409개의 제출자
· $10.3B 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자409
보유 가치$10.3B
신규 포지션99
청산 포지션39
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
99 (+24 이전 분기 대비)
39 (+5 이전 분기 대비)
122 (0 이전 분기 대비)
107 (+16 이전 분기 대비)
+19.1M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.