AMPY Amplify Energy Corp. Common Stock
$3.92
가격 · 6월 25, 2026
기준 재무 정보 5월 11, 2026
52주 범위
$3–$7
22% of range
애널리스트 평점
BUY
8 analysts
목표 주가
$9
+133% upside
P/E (TTM)
4.4
ROE
10.1%
순이익률
16.7%
AMPY 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$3.92
시가총액
$186M
P/E (TTM)
4.4
EPS (TTM)
$1.03
매출 (TTM)
$263M
배당 수익률
—
ROE
10.1%
부채/자본
0.0
52주 범위
$3 – $7
AMPY 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
$263M
2017-12-31
→
2025-12-31
EPS
$1.03
2017-12-31
→
2025-12-31
잉여현금흐름
—
마진
16.7%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AMPY
동종업계 중앙값
P/E (TTM)
4.4
18.5
P/S (TTM)
0.7
2.5
P/B
0.4
1.3
EV / EBITDA
1.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AMPY
동종업계 중앙값
Operating Margin (영업이익률)
29.2%
—
Net Profit Margin (순이익률)
16.7%
13.6%
ROA
6.5%
6.5%
ROE
10.1%
11.0%
ROIC
12.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AMPY
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
—
Current Ratio (유동비율)
2.2
1.2
Quick Ratio (당좌 비율)
1.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AMPY
동종업계 중앙값
Revenue YoY (매출 YoY)
-10.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-16.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
5.4%
—
EPS YoY
232.3%
—
Net Income YoY (순이익 YoY)
239.6%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AMPY
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 3월 13일 | $0.1000 |
| 2019년 12월 3일 | $0.2000 |
| 2019년 9월 3일 | $0.2000 |
AMPY 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
8 명의 애널리스트
- 적극 매수 2 25.0%
- 매수 5 62.5%
- 보유 1 12.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
2 명의 애널리스트 · 2026-06-27
중앙값
$9.12
← 모든 목표가 하회
$3.92
저가
$7.25
고가
$11.00
중앙값 목표
$9.12
+132.8%
평균 목표
$9.12
+132.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.16%
다음 실적
8월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.93 | $0.06 | -0.99% |
| 2025년 12월 31일 | $1.50 | $0.12 | 1.4% |
| 2025년 9월 30일 | $0.36 | $0.13 | 0.23% |
| 2025년 6월 30일 | $0.36 | $0.10 | 0.26% |
| 2025년 3월 31일 | $0.09 | $0.16 | -0.07% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AMPY | $186M | 4.4 | -10.6% | 16.7% | 10.1% | — |
| PNRG | $279M | 15.7 | -20.5% | 13.9% | 12.5% | — |
| EPSN | $140M | -18.6 | 63.6% | -11.2% | -5.2% | — |
| SJT | — | — | — | — | — | — |
| GLND | — | — | — | — | — | — |
| COP | — | 14.7 | 7.7% | 13.6% | 12.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $263M | $295M | $308M | $458M | $343M | $202M | $276M | $340M | $229M | · | · | $365M | |
| Cost of Revenue | $18M | $18M | $21M | $29M | $21M | $21M | · | · | · | · | · | · | |
| SG&A Expense | $52M | $36M | $33M | $30M | $25M | $28M | $55M | $43M | $29M | · | · | $39M | |
| Operating Expenses | $186M | $264M | $231M | $386M | $369M | $644M | $288M | $259M | $308M | · | · | $2.01B | |
| Operating Income | $77M | $30M | $76M | $72M | $-26M | $-442M | $-12M | $82M | $-79M | · | · | $-1.64B | |
| Interest Expense | · | · | · | · | · | · | · | $4M | $6M | · | · | $163M | |
| Interest Income | · | · | · | · | · | · | · | $33.0K | $9.0K | · | · | · | |
| Other Non-op | $-524.0K | $-447.0K | $399.0K | $98.0K | $128.0K | $65.0K | $-1M | $190.0K | $-6M | · | · | $-163M | |
| Pretax Income | $61M | $15M | $144M | $58M | · | · | · | $50M | $-85M | · | · | $-1.81B | |
| Income Tax | $17M | $2M | $-249M | $111.0K | $0 | $115.0K | $-50.0K | $0 | · | · | · | $-10M | |
| Net Income | $44M | $13M | $393M | $58M | $-32M | $-464M | $-35M | $55M | $-85M | · | · | $-1.80B | |
| EPS (Basic) | $1.03 | $0.31 | $9.63 | $1.44 | $-0.84 | $-12.34 | $-1.20 | $2.09 | $-3.39 | · | · | · | |
| EPS (Diluted) | $1.03 | $0.31 | $9.63 | $1.44 | $-0.84 | $-12.34 | $-1.20 | $2.09 | $-3.39 | · | · | · | |
| Shares (Basic) | 40,391,000 | 39,655,000 | 38,961,000 | 38,351,000 | 37,959,000 | 37,612,000 | 29,301,000 | 24,959,000 | 25,119,000 | · | · | · | |
| Shares (Diluted) | 40,391,000 | 39,655,000 | 38,961,000 | 38,351,000 | 37,959,000 | 37,612,000 | 29,301,000 | 24,959,000 | 25,119,000 | · | · | · | |
| EBITDA | $109M | · | $104M | $96M | $2M | $-402M | $44M | $116M | $-14M | · | · | $-1.45B |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $61M | $0 | $21M | $0 | $19M | $10M | $0 | $50M | $6M | $77M | $77M | $81M | |
| Receivables | $30M | $40M | $39M | $80M | $92M | $31M | $33M | $30M | $32M | $37M | $34M | $34M | |
| Prepaid Expense | $24M | $26M | $21M | $19M | $15M | $16M | $13M | $7M | · | · | · | · | |
| Other Current Assets | · | · | · | · | · | · | · | $2M | $2M | $3M | $6M | $1M | |
| Current Assets | $131M | $72M | $98M | $99M | $126M | $57M | $53M | $106M | $107M | $124M | $121M | $146M | |
| PP&E (Net) | $189M | $386M | $347M | $339M | $320M | $317M | $804M | $628M | $574M | $632M | $625M | $524M | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | $13M | · | · | |
| Other Non-current Assets | $1M | $3M | $4M | $2M | $2M | $3M | $6M | $6M | $7M | $5M | $5M | $9M | |
| Total Assets | $601M | $747M | $738M | $459M | $455M | $385M | $878M | $837M | $688M | $761M | $751M | $679M | |
| Accounts Payable | $18M | $13M | $24M | $38M | $34M | $798.0K | $8M | $2M | $12M | $3M | $10M | $2M | |
| Accrued Liabilities | $35M | $43M | $51M | $58M | $58M | $23M | $23M | $23M | $43M | $54M | $50M | $92M | |
| Current Liabilities | $58M | $68M | $96M | $140M | $165M | $57M | $61M | $50M | $58M | $56M | $60M | $1.98B | |
| Capital Leases | $3M | $4M | $5M | $7M | $2M | $266.0K | $3M | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | $0 | $0 | · | · | · | · | |
| Other Non-current Liabilities | $9M | $10M | $8M | $13M | $11M | $3M | $4M | $0 | $592.0K | $614.0K | $129M | $2M | |
| Total Liabilities | $142M | $338M | $347M | $464M | $520M | $418M | $443M | $420M | · | · | · | · | |
| Long-term Debt | · | · | · | $190M | $230M | $261M | $285M | · | · | $128M | · | $1.89B | |
| Total Debt | $0 | · | $115M | $190M | $230M | $261M | $285M | $23M | $128M | $128M | · | $1.89B | |
| Common Stock | $407.0K | $399.0K | $393.0K | $386.0K | $382.0K | $378.0K | $209.0K | $3.0K | $253.0K | $250.0K | $247.0K | $110.0K | |
| Paid-in Capital | $446M | $440M | $435M | $432M | $425M | $424M | $424M | $356M | · | · | · | · | |
| Retained Earnings | $12M | $-31M | $-44M | $-437M | $-495M | $-463M | $5M | $56M | $-75M | $10M | · | $-2.21B | |
| Treasury Stock | · | · | · | · | · | · | · | $2M | $2M | · | · | $3M | |
| Stockholders' Equity | $459M | $409M | $391M | $-5M | $-65M | $-34M | $434M | $417M | $394M | $562M | $548M | $-1.33B | |
| Liabilities + Equity | $601M | $747M | $738M | $459M | $455M | $385M | $878M | $837M | $688M | $761M | $751M | $679M | |
| Shares Outstanding | 40,719,957 | 39,795,138 | 39,147,205 | 38,459,731 | 38,024,142 | 37,663,509 | 37,566,540 | 22,181,881 | 25,000,000 | 24,994,867 | · | 10,865,814 |
현금 흐름 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $32M | $33M | $28M | $24M | $28M | $40M | $56M | $52M | $66M | · | · | $199M | |
| Stock-based Comp | $8M | $7M | $5M | $3M | $1M | $-112.0K | $5M | $4M | $9M | · | · | $4M | |
| Deferred Tax | $18M | $2M | $-254M | $0 | $0 | $0 | $0 | $0 | · | · | · | $-10M | |
| Other Non-cash | $-54M | · | $-31M | $-20M | $66M | $498M | $22M | $-10M | $130M | · | · | $1.82B | |
| Operating Cash Flow | $49M | $51M | $142M | $64M | $63M | $74M | $47M | $142M | $120M | · | · | $213M | |
| Investing Cash Flow | $141M | $-82M | $-39M | $-42M | $-29M | $-36M | $35M | $24M | $-126M | · | · | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $625M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $625M | |
| Stock Repurchased | · | · | · | · | · | $0 | $26M | $0 | · | · | · | $489.0K | |
| Net Stock Activity | · | · | · | · | · | $0 | $-26M | · | · | · | · | $-489.0K | |
| Financing Cash Flow | $-130M | $10M | $-82M | $-42M | $-25M | $-28M | $-132M | $-122M | $-2M | · | · | · | |
| Net Change in Cash | · | · | · | · | · | · | · | $-57M | $-8M | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 29.2% | · | 24.8% | 15.7% | -7.5% | -218.6% | -4.3% | 26.0% | -34.8% | · | · | -450.2% | |
| Net Margin | 16.7% | · | 127.7% | 12.6% | -9.3% | -229.6% | -12.8% | 23.9% | -37.2% | · | · | -492.2% | |
| Pretax Margin | 23.1% | · | 46.7% | · | · | · | · | 23.9% | -37.2% | · | · | -494.8% | |
| EBITDA Margin | 41.5% | · | 33.9% | 20.9% | 0.72% | -198.7% | 15.9% | 55.7% | -6.0% | · | · | -395.8% | |
| ROA | 6.5% | · | 65.6% | 12.7% | -7.6% | -73.5% | -4.1% | 7.7% | -10.2% | · | · | -115.0% | |
| ROE | 10.1% | · | 106.6% | -290.2% | 38.9% | 3124.7% | -7.7% | 10.9% | -15.6% | · | · | 167.8% | |
| ROIC | 12.1% | · | 41.1% | · | · | · | · | · | · | · | · | -289.4% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | · | 1.0 | 0.7 | 0.8 | 1.0 | 0.9 | 1.4 | 1.8 | 2.2 | · | 0.1 | |
| Quick Ratio | 1.6 | · | 0.6 | 0.6 | 0.7 | 0.7 | 0.5 | 1.0 | 1.7 | 2.0 | · | 0.1 | |
| Debt / Equity | 0.0 | · | 0.3 | -41.6 | -3.5 | -7.7 | 0.7 | 0.0 | 0.3 | 0.2 | · | -1.4 | |
| LT Debt / Equity | 0.0 | · | 0.3 | -41.6 | -3.5 | -7.7 | 0.7 | 0.0 | 0.3 | 0.2 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | 12.1 | -14.2 | · | · | -10.1 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | · | 0.5 | 1.0 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | · | · | 0.2 | |
| Receivables Turnover | 7.5 | · | 5.1 | 5.3 | 5.6 | 6.3 | 8.8 | 7.6 | 6.9 | · | · | 7.1 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -10.6% | -4.2% | -32.9% | 33.7% | 69.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -16.9% | -4.9% | 15.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 232.3% | -96.8% | 568.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -10.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 239.6% | -96.7% | 578.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -8.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $263M | $295M | $308M | $458M | $343M | $202M | $276M | $340M | $229M | $289M | · | $365M | |
| Net Income TTM | $44M | $13M | $393M | $58M | $-32M | $-464M | $-35M | $55M | $-85M | $-703M | · | $-1.80B | |
| Market Cap | $186M | · | $232M | $338M | $118M | $49M | $248M | $190M | $417M | $518M | · | $2.19B | |
| Enterprise Value | $125M | · | $326M | $528M | $329M | $299M | $533M | $202M | $477M | $570M | · | $4.00B | |
| P/E | 4.4 | 19.4 | 0.6 | 6.1 | -3.7 | -0.1 | -5.5 | 3.6 | -4.9 | · | · | · | |
| P/S | 0.7 | · | 0.8 | 0.7 | 0.3 | 0.2 | 0.9 | 0.6 | 1.8 | 1.8 | · | 6.0 | |
| P/B | 0.4 | · | 0.6 | -74.1 | -1.8 | -1.5 | 0.6 | 0.4 | 0.9 | 0.9 | · | -1.7 | |
| P / Tangible Book | 0.4 | 0.6 | 0.6 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 3.8 | · | 1.6 | 5.2 | 1.9 | 0.7 | 5.3 | 1.8 | 3.5 | · | · | 10.3 | |
| EV / EBITDA | 1.1 | · | 3.1 | 5.5 | 134.0 | -0.7 | 12.2 | 1.7 | -34.9 | · | · | -2.8 | |
| EV / Revenue | 0.5 | · | 1.1 | 1.2 | 1.0 | 1.5 | 1.9 | 0.6 | 2.1 | 2.0 | · | 11.0 | |
| Earnings Yield | 22.5% | 5.2% | 162.4% | 16.4% | -27.0% | -942.0% | -18.1% | 27.8% | -20.4% | · | · | · |
손익계산서 14
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $37M | $57M | $66M | $68M | $72M | $69M | $70M | $80M | $76M | $77M | $72M | $80M | $126M | $122M | $111M | $93M | |
| Cost of Revenue | $759.0K | $4M | $5M | $5M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $7M | $7M | $8M | $6M | |
| SG&A Expense | $9M | $18M | $12M | $11M | $11M | $9M | $8M | $8M | $10M | $8M | $8M | $9M | $7M | $9M | $8M | $6M | |
| Operating Expenses | $87M | $-38M | $93M | $56M | $76M | $76M | $37M | $66M | $85M | $89M | $65M | $53M | $75M | $89M | $158M | $55M | |
| Operating Income | $-49M | $95M | $-27M | $13M | $-4M | $-7M | $33M | $14M | $-9M | $-12M | $7M | $27M | $51M | $32M | $-46M | $38M | |
| Other Non-op | $624.0K | $-45.0K | $72.0K | $-666.0K | $115.0K | $-113.0K | $-130.0K | $-109.0K | $-95.0K | $124.0K | $122.0K | $73.0K | $25.0K | $26.0K | $22.0K | $269.0K | |
| Pretax Income | $-50M | $90M | $-30M | $8M | $-7M | $-10M | $29M | $10M | $-13M | $-17M | $3M | $106M | $47M | $29M | $-49M | · | |
| Income Tax | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | |
| Net Income | $-38M | $64M | $-21M | $6M | $-6M | $-7M | $23M | $7M | $-9M | $-13M | $10M | $353M | $47M | $29M | $-49M | $36M | |
| EPS (Basic) | $-0.93 | $1.55 | $-0.52 | $0.15 | $-0.15 | $-0.16 | $0.54 | $0.17 | $-0.24 | $-0.34 | $0.24 | $8.69 | $1.17 | $0.73 | $-1.27 | $0.94 | |
| EPS (Diluted) | $-0.93 | $1.55 | $-0.52 | $0.15 | $-0.15 | $-0.16 | $0.54 | $0.17 | $-0.24 | $-0.34 | $0.24 | $8.69 | $1.17 | $0.73 | $-1.27 | $0.94 | |
| Shares (Basic) | 41,143,000 | -80,617,000 | 40,471,000 | 40,349,000 | 40,188,000 | -79,167,000 | 39,783,000 | 39,629,000 | 39,410,000 | 39,063,000 | 38,971,000 | 38,694,000 | 38,441,000 | 38,330,000 | 38,181,000 | -75,849,000 | |
| Shares (Diluted) | 41,143,000 | -80,617,000 | 40,471,000 | 40,349,000 | 40,188,000 | -79,167,000 | 39,783,000 | 39,629,000 | 39,410,000 | 39,063,000 | 38,971,000 | 38,694,000 | 38,441,000 | 38,330,000 | 38,181,000 | -75,849,000 | |
| EBITDA | $-44M | · | $-18M | $22M | $4M | · | $41M | $21M | $-843.0K | $-5M | $14M | $32M | $57M | $38M | $-41M | · |
대차대조표 21
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $41M | $61M | $0 | $0 | · | · | · | $502.0K | $3M | $6M | $2M | $13M | $11M | $17M | $16M | $19M | |
| Receivables | $20M | $30M | $33M | $35M | $36M | $40M | $32M | $36M | $37M | $48M | $63M | $66M | $79M | $78M | $92M | $92M | |
| Prepaid Expense | $24M | $24M | $26M | $25M | $24M | $26M | $22M | $23M | $18M | $24M | $23M | $16M | $16M | $15M | $14M | $15M | |
| Current Assets | $85M | $131M | $70M | $70M | $60M | $72M | $70M | $62M | $62M | $78M | $88M | $95M | $106M | $110M | $122M | $126M | |
| PP&E (Net) | $204M | $189M | $359M | $384M | $401M | $386M | $379M | $369M | $358M | $347M | $345M | $344M | $334M | $330M | $322M | $320M | |
| Other Non-current Assets | $1M | $1M | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $4M | $719.0K | $871.0K | $1M | $1M | $2M | $2M | |
| Total Assets | $581M | $601M | $731M | $771M | $754M | $747M | $739M | $720M | $712M | $717M | $715M | $719M | $458M | $457M | $456M | $455M | |
| Accounts Payable | $22M | $18M | $29M | $30M | $20M | $13M | $18M | $25M | $22M | $19M | $23M | $22M | $25M | $35M | $27M | $34M | |
| Accrued Liabilities | $21M | $35M | $30M | $41M | $40M | $43M | $37M | $36M | $37M | $55M | $55M | $67M | $60M | $49M | $54M | $58M | |
| Current Liabilities | $73M | $58M | $69M | $83M | $79M | $68M | $66M | $74M | $79M | $108M | $101M | $112M | $155M | $188M | $206M | $165M | |
| Capital Leases | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | $6M | $7M | $6M | $3M | $2M | |
| Other Non-current Liabilities | $9M | $9M | $10M | $10M | $10M | $10M | $7M | $8M | $8M | $10M | $12M | $13M | $13M | $10M | $10M | $11M | |
| Total Liabilities | $161M | $142M | $338M | $360M | $351M | $338M | $325M | $330M | $331M | $371M | $357M | $372M | $494M | $540M | $569M | $520M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | $125M | $205M | $215M | $225M | $230M | |
| Total Debt | · | · | $123M | $130M | $125M | · | $120M | $118M | $115M | $120M | $120M | $125M | $205M | $215M | $225M | · | |
| Common Stock | $413.0K | $407.0K | $405.0K | $404.0K | $404.0K | $399.0K | $400.0K | $398.0K | $398.0K | $392.0K | $391.0K | $391.0K | $386.0K | $385.0K | $384.0K | $382.0K | |
| Paid-in Capital | $446M | $446M | $444M | $442M | $440M | $440M | $438M | $437M | $434M | $434M | $432M | $431M | $432M | $431M | $426M | $425M | |
| Retained Earnings | $-26M | $12M | $-52M | $-31M | $-37M | $-31M | $-24M | $-47M | $-54M | $-88M | $-75M | $-84M | $-467M | $-514M | $-544M | $-495M | |
| Stockholders' Equity | $421M | $459M | $393M | $411M | $403M | $409M | $415M | $390M | $381M | $346M | $358M | $347M | $-35M | $-83M | $-113M | $-65M | |
| Liabilities + Equity | $581M | $601M | $731M | $771M | $754M | $747M | $739M | $720M | $712M | $717M | $715M | $719M | $458M | $457M | $456M | $455M | |
| Shares Outstanding | 41,288,706 | 40,719,957 | 40,475,997 | 40,396,165 | 40,334,284 | 39,795,138 | 39,789,500 | 39,637,947 | 39,612,030 | 39,062,856 | 38,971,426 | 38,969,742 | 38,440,803 | 38,331,368 | 38,260,182 | 38,024,142 |
현금 흐름 7
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $5M | $9M | $10M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | |
| Stock-based Comp | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $941.0K | $850.0K | $856.0K | $518.0K | $-389.0K | |
| Deferred Tax | $-12M | $28M | $-9M | $1M | $-2M | $-886.0K | $6M | $2M | $-5M | $-5M | $48.0K | $-259M | $0 | $0 | $0 | · | |
| Other Non-cash | $46M | · | · | · | $23M | · | · | · | $12M | · | · | $-10M | · | · | $52M | · | |
| Operating Cash Flow | $4M | $-13M | $13M | $24M | $26M | $12M | $16M | $15M | $8M | $18M | $5M | $90M | $19M | $21M | $10M | $8M | |
| Investing Cash Flow | $-22M | $198M | $-6M | $-29M | $-21M | $-19M | $-18M | $-21M | $-24M | $-9M | $-11M | $-10M | $-15M | $-9M | $-8M | $-6M | |
| Financing Cash Flow | $-2M | $-124M | $-7M | $5M | $-4M | $7M | $2M | $3M | $-2M | $-5M | $-5M | $-67M | $-10M | $-11M | $-5M | $-52.0K |
수익성 6
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -131.6% | · | -40.0% | 18.4% | -5.5% | · | 46.7% | 17.1% | -11.9% | -16.1% | 9.2% | 33.3% | 40.5% | 26.5% | -41.5% | · | |
| Net Margin | -101.7% | · | -31.6% | 9.3% | -8.1% | · | 32.4% | 8.9% | -12.3% | -17.5% | 13.6% | 441.7% | 37.4% | 24.0% | -43.6% | · | |
| Pretax Margin | -132.6% | · | -45.6% | 12.1% | -10.3% | · | 41.1% | 12.3% | -16.7% | -21.7% | 4.2% | 132.5% | · | · | · | · | |
| EBITDA Margin | -116.5% | · | -26.4% | 32.7% | 6.2% | · | 58.3% | 26.9% | -1.1% | -6.3% | 19.0% | 40.6% | 45.5% | 31.3% | -36.4% | · | |
| ROA | -5.7% | · | -2.9% | 0.86% | -0.80% | · | 3.1% | 0.99% | -1.3% | -2.3% | 1.7% | 60.0% | 10.9% | 6.9% | -11.5% | · | |
| ROE | -9.3% | · | -5.2% | 1.6% | -1.5% | · | 6.0% | 1.9% | -2.6% | -8.6% | 7.1% | 301.5% | -69.7% | -34.2% | 58.5% | · |
유동성 및 지급능력 4
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | · | 1.0 | 0.8 | 0.8 | · | 1.1 | 0.8 | 0.8 | 0.7 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | · | |
| Quick Ratio | 0.8 | · | 0.5 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | · | |
| Debt / Equity | · | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | -5.8 | -2.6 | -2.0 | · | |
| LT Debt / Equity | · | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | -5.8 | -2.6 | -2.0 | · |
효율성 2
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | · | |
| Receivables Turnover | 1.3 | · | 2.0 | 1.9 | 2.0 | · | 1.7 | 1.6 | 1.5 | 1.2 | 1.0 | 1.0 | 2.0 | 2.1 | 1.7 | · |
가치 평가 (TTM) 12
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $244M | · | $277M | $290M | $298M | · | $302M | $305M | $305M | $355M | $400M | $439M | $457M | $411M | $361M | · | |
| Net Income TTM | $-59M | · | $2M | $30M | $15M | · | $7M | $-6M | $340M | $396M | $439M | $381M | $14M | $-68M | $-116M | · | |
| Market Cap | $258M | · | $212M | $129M | $151M | · | $260M | $269M | $262M | $287M | $264M | $268M | $253M | $251M | $210M | · | |
| Enterprise Value | · | · | $335M | $259M | · | · | · | $386M | $374M | $401M | $382M | $380M | $447M | $449M | $420M | · | |
| P/E | -4.3 | · | 262.5 | 4.5 | 11.7 | · | 50.2 | -39.9 | 0.8 | 0.8 | 0.6 | 0.7 | 23.5 | -3.6 | -1.8 | · | |
| P/S | 1.1 | · | 0.8 | 0.4 | 0.5 | · | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | · | |
| P/B | 0.6 | · | 0.5 | 0.3 | 0.4 | · | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | -7.1 | -3.0 | -1.9 | · | |
| P / Tangible Book | 0.6 | · | 0.5 | 0.3 | 0.4 | · | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | · | · | · | · | |
| P / Cash Flow | 57.6 | · | · | · | 5.9 | · | · | · | 34.0 | · | · | 3.0 | · | · | 21.7 | · | |
| EV / EBITDA | · | · | -19.2 | 11.6 | · | · | · | 18.1 | -443.5 | -82.9 | 28.0 | 11.7 | 7.8 | 11.8 | -10.4 | · | |
| EV / Revenue | · | · | 1.2 | 0.9 | · | · | · | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 1.0 | 1.1 | 1.2 | · | |
| Earnings Yield | -23.2% | · | 0.38% | 22.2% | 8.6% | · | 2.0% | -2.5% | 126.3% | 132.8% | 160.0% | 135.7% | 4.3% | -27.7% | -55.5% | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $263M | $295M | $308M | $458M | $343M |
| 영업이익률 % | 29.2% | — | 24.8% | 15.7% | -7.5% |
| 순이익 | $44M | $13M | $393M | $58M | $-32M |
| 희석 EPS | $1.03 | $0.31 | $9.63 | $1.44 | $-0.84 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | — | 0.3 | -41.6 | -3.5 |
| 유동비율 | 2.2 | — | 1.0 | 0.7 | 0.8 |
| 당좌 비율 | 1.6 | — | 0.6 | 0.6 | 0.7 |
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.