CAPL CrossAmerica Partners LP Common Units representing limited partner interests
$22.52
가격 · 7월 2, 2026
기준 재무 정보 5월 6, 2026
CAPL 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$22.52
시가총액
—
P/E (TTM)
20.2
EPS (TTM)
$1.02
매출 (TTM)
$3.66B
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$20 – $23
CAPL 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
$3.66B
2016-12-31
→
2025-12-31
EPS
$1.02
2016-12-31
→
2025-12-31
잉여현금흐름
$56M
2016-12-31
→
2025-12-31
마진
1.1%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CAPL
동종업계 중앙값
P/E (TTM)
20.2
15.7
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CAPL
동종업계 중앙값
Gross Margin (매출 총이익률)
11.0%
37.8%
Operating Margin (영업이익률)
2.7%
—
Net Profit Margin (순이익률)
1.1%
3.2%
ROA
4.0%
3.0%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CAPL
동종업계 중앙값
Current Ratio (유동비율)
0.7
1.1
Quick Ratio (당좌 비율)
0.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CAPL
동종업계 중앙값
Revenue YoY (매출 YoY)
-10.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-9.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
13.6%
—
EPS YoY
96.2%
—
Net Income YoY (순이익 YoY)
86.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CAPL
동종업계 중앙값
Payout Ratio (지급 비율)
191.2%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
191.2%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 4일 | $0.5250 |
| 2026년 2월 2일 | $0.5250 |
| 2025년 11월 3일 | $0.5250 |
| 2025년 8월 4일 | $0.5250 |
| 2025년 5월 5일 | $0.5250 |
| 2025년 2월 3일 | $0.5250 |
| 2024년 11월 4일 | $0.5250 |
| 2024년 8월 2일 | $0.5250 |
| 2024년 5월 2일 | $0.5250 |
| 2024년 2월 1일 | $0.5250 |
| 2023년 11월 2일 | $0.5250 |
| 2023년 8월 3일 | $0.5250 |
| 2023년 5월 2일 | $0.5250 |
| 2023년 2월 2일 | $0.5250 |
| 2022년 11월 2일 | $0.5250 |
| 2022년 8월 2일 | $0.5250 |
| 2022년 5월 2일 | $0.5250 |
| 2022년 2월 2일 | $0.5250 |
| 2021년 11월 2일 | $0.5250 |
| 2021년 8월 2일 | $0.5250 |
CAPL 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
6 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 50.0%
- 매도 1 16.7%
- 적극 매도 2 33.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.24%
다음 실적
8월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.26 | $-0.16 | 0.42% |
| 2025년 12월 31일 | $0.25 | $0.05 | 0.20% |
| 2025년 9월 30일 | $0.34 | $0.07 | 0.27% |
| 2025년 6월 30일 | $0.64 | $0.20 | 0.44% |
| 2025년 3월 31일 | $-0.20 | $-0.06 | -0.14% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CAPL | — | 20.2 | -10.6% | 1.1% | — | 11.0% |
| NEXT | — | -4.5 | — | — | -181.7% | — |
| NGL | — | — | -9.0% | -4.5% | — | — |
| GEL | — | -3.7 | -1.8% | -27.0% | — | — |
| GLP | — | — | 8.1% | 0.53% | — | 5.7% |
| LPG | $1.46B | 7.5 | 36.3% | 40.2% | 17.6% | — |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| OSG | $350M | -1.3 | 6.5% | -103.1% | -34.2% | — |
| SMC | $327M | -16.6 | 30.8% | -1.1% | -1.2% | — |
| NFE | — | -0.2 | -36.2% | — | — | — |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.66B | $4.10B | $4.39B | $4.97B | $3.58B | $1.93B | $2.15B | $2.45B | $2.09B | $1.87B | $2.23B | $2.66B | |
| Cost of Revenue | $3.26B | $3.70B | $4.00B | $4.59B | $3.30B | $1.72B | $1.99B | $2.27B | $1.93B | $1.71B | $2.06B | $2.54B | |
| Gross Profit | $403M | $398M | $382M | $376M | $277M | $212M | $155M | $173M | $161M | $156M | $169M | $125M | |
| SG&A Expense | $28M | $29M | $27M | $26M | $31M | $21M | $17M | $18M | $28M | $24M | $36M | $37M | |
| Operating Expenses | $349M | $333M | $299M | $281M | $243M | $181M | $124M | $146M | $147M | $140M | $157M | $118M | |
| Operating Income | $98M | $71M | $88M | $96M | $36M | $116M | $43M | $35M | $32M | $32M | $26M | $9M | |
| Interest Expense | $48M | $52M | $44M | $32M | $18M | $17M | $27M | $33M | $28M | $23M | $18M | $17M | |
| Other Non-op | $577.0K | $780.0K | $790.0K | $504.0K | $544.0K | $503.0K | $524.0K | $373.0K | $439.0K | $848.0K | $396.0K | $466.0K | |
| Pretax Income | $50M | $19M | $45M | $64M | $18M | $100M | $17M | $3M | $5M | $10M | $8M | $-8M | |
| Income Tax | $8M | $-3M | $3M | $714.0K | $-3M | $-8M | $-1M | $-3M | $-18M | $-453.0K | $-4M | $-1M | |
| Net Income | $42M | $22M | $43M | $64M | $22M | $107M | $18M | $5M | $23M | $11M | $11M | $-6M | |
| EPS (Basic) | $1.03 | $0.52 | $1.06 | $1.63 | $0.57 | · | · | · | · | $0.22 | $0.35 | $-0.32 | |
| EPS (Diluted) | $1.02 | $0.52 | $1.05 | $1.63 | $0.57 | · | · | · | · | $0.22 | $0.35 | $-0.32 | |
| Shares (Basic) | 38,101,239 | 38,027,587 | 37,957,727 | 37,916,829 | 37,880,910 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 38,247,289 | 38,172,434 | 38,119,461 | 38,059,774 | 37,884,124 | · | · | · | · | · | · | · | |
| EBITDA | $187M | $147M | $165M | $177M | $114M | $184M | $98M | $102M | $90M | $87M | $74M | $42M |
대차대조표 23
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $3M | $5M | $16M | $8M | $513.0K | $2M | $3M | $4M | $1M | $1M | $15M | |
| Receivables | $29M | $32M | $31M | $31M | $33M | $29M | $38M | $16M | $28M | $29M | $22M | $23M | |
| Inventory | $60M | $63M | $52M | $47M | $46M | $23M | $6M | $14M | $15M | $13M | $16M | $12M | |
| Other Current Assets | $9M | $8M | $10M | $9M | $13M | $12M | $6M | $6M | $8M | $7M | $5M | $7M | |
| Current Assets | $111M | $119M | $109M | $118M | $106M | $75M | $69M | $51M | $81M | $65M | $58M | $75M | |
| PP&E (Net) | $548M | $656M | $705M | $728M | $755M | $571M | $566M | $647M | $681M | $677M | $629M | $391M | |
| PP&E (Gross) | $961M | $1.06B | $1.07B | $1.04B | $1.02B | $789M | $763M | $841M | $846M | $809M | $723M | $455M | |
| Accum. Depreciation | $382M | $407M | $364M | $312M | $262M | $218M | $197M | $194M | $165M | $131M | $94M | $63M | |
| Goodwill | $99M | $99M | $99M | $99M | $100M | $89M | $89M | $89M | $89M | $89M | $81M | $40M | |
| Intangibles | $62M | $77M | $95M | $114M | $114M | $93M | $45M | $59M | $76M | $81M | $82M | $78M | |
| Other Non-current Assets | $22M | $20M | $24M | $26M | $21M | $19M | $21M | $21M | $21M | $19M | $12M | $12M | |
| Total Assets | $965M | $1.11B | $1.18B | $1.26B | $1.27B | $1.01B | $911M | $867M | $947M | $932M | $861M | $597M | |
| Accounts Payable | $63M | $74M | $69M | $77M | $67M | $64M | $57M | $33M | $36M | $35M | $33M | $34M | |
| Accrued Liabilities | $27M | $24M | $24M | $23M | $21M | $23M | $16M | $18M | $17M | $16M | $17M | $21M | |
| Current Liabilities | $150M | $163M | $161M | $175M | $164M | $147M | $113M | $88M | $93M | $75M | $75M | $94M | |
| Capital Leases | $97M | $106M | $119M | $135M | $140M | $141M | $100M | $75M | $77M | · | $56M | $60M | |
| Deferred Tax | $7M | $7M | $13M | $13M | $12M | $15M | $19M | $20M | $48M | $73M | $73.1K | $23M | |
| Other Non-current Liabilities | $49M | $50M | $53M | $46M | $41M | $33M | $30M | $96M | $98M | $100M | $47M | $35M | |
| Total Liabilities | $1.04B | $1.14B | $1.15B | $1.18B | $1.21B | $905M | $833M | $756M | $776M | $711M | $593M | $406M | |
| Long-term Debt | $693M | $772M | $764M | $768M | $819M | $531M | $539M | $521M | $531M | $469M | $408M | $228M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $439M | $228M | |
| AOCI | $-1M | $8M | $5M | $16M | $3M | $-2M | · | · | · | · | · | · | |
| Liabilities + Equity | $965M | $1.11B | $1.18B | $1.26B | $1.27B | $1.01B | $911M | $867M | $947M | $932M | $861M | $597M |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $90M | $76M | $77M | $81M | $78M | $69M | $55M | $67M | $57M | $54M | $48M | $33M | |
| Stock-based Comp | $2M | $2M | $3M | $2M | $1M | $172.0K | $1M | $481.0K | $2M | $4M | $5M | $12M | |
| Deferred Tax | $-161.0K | $-6M | $2M | $-2M | $-4M | $-4M | $4M | $-4M | $-19M | $-687.0K | $-6M | $-2M | |
| Amort. of Intangibles | $16M | $18M | $21M | $21M | $20M | $16M | $11M | $15M | $14M | $14M | $13M | $11M | |
| Restructuring | · | · | · | · | · | · | · | · | $700.0K | · | · | · | |
| Other Non-cash | $-41M | $-9M | $-13M | $31M | $-3M | $-48M | $-14M | $32M | $39M | $7M | $3M | $-18M | |
| Operating Cash Flow | $91M | $88M | $117M | $161M | $95M | $104M | $72M | $90M | $89M | $79M | $64M | $29M | |
| CapEx | $36M | $26M | $35M | $30M | $42M | $37M | $25M | $14M | $12M | $21M | $10M | $14M | |
| Investing Cash Flow | $68M | $-16M | $-28M | $-46M | $-299M | $-20M | $-16M | $-7M | $-60M | $-97M | $-312M | $-156M | |
| Net Debt Issued | · | · | $-159M | $-25M | · | · | · | · | · | $-2M | $-3M | $-51.0K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $145M | $135M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $3M | $4M | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $-3M | $-4M | $135M | |
| Dividends Paid | $80M | $80M | $80M | $80M | $80M | $78M | $72M | $76M | $84M | $3M | $1M | $245.0K | |
| Financing Cash Flow | $-160M | $-73M | $-100M | $-107M | $210M | $-86M | $-58M | $-84M | $-26M | $18M | $233M | $139M | |
| Net Change in Cash | $-244.0K | $-2M | $-11M | $8M | $7M | $-1M | $-1M | $-706.0K | $3M | $158.0K | $-14M | $11M | |
| Taxes Paid | $3M | $10.0K | $3M | $-3M | $331.0K | $759.0K | $3M | $2M | · | · | · | $632.0K | |
| Free Cash Flow | $56M | $61M | $82M | $131M | $54M | $67M | $48M | $76M | $76M | $59M | $63M | $15M | |
| Levered FCF | $16M | $-299.5K | $41M | $99M | $32M | $50M | $19M | $7M | $-55M | $35M | $36M | $920.5K |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 11.0% | 9.7% | 8.7% | 7.6% | 7.7% | 11.0% | 7.2% | 7.1% | 7.7% | 8.3% | 7.1% | · | |
| Operating Margin | 2.7% | 1.7% | 2.0% | 1.9% | 1.0% | 6.0% | 2.0% | 1.4% | 1.6% | 1.7% | 1.2% | 0.32% | |
| Net Margin | 1.1% | 0.55% | 0.97% | 1.3% | 0.60% | 5.6% | 0.84% | 0.21% | 1.1% | 0.57% | 0.52% | -0.23% | |
| Pretax Margin | 1.4% | 0.46% | 1.0% | 1.3% | 0.51% | 5.1% | 0.78% | 0.10% | 0.24% | 0.55% | 0.36% | -0.28% | |
| EBITDA Margin | 5.1% | 3.6% | 3.8% | 3.6% | 3.2% | 9.5% | 4.6% | 4.2% | 4.3% | 4.6% | 3.4% | 1.6% | |
| ROA | 4.0% | 2.0% | 3.5% | 5.1% | 1.9% | 11.2% | · | 0.58% | 2.5% | · | 1.6% | -1.2% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | 8.6% | 3.1% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | · | 0.6 | 0.9 | · | 0.7 | 0.8 | |
| Quick Ratio | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.3 | · | 0.3 | 0.4 | |
| Interest Coverage | 2.0 | 1.3 | 2.0 | 3.0 | 2.0 | 7.0 | 1.6 | 1.1 | 1.2 | 1.4 | 1.4 | 0.5 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 3.5 | 3.6 | 3.6 | 3.9 | 3.1 | 2.0 | · | 2.7 | 2.2 | · | 3.1 | 5.4 | |
| Inventory Turnover | 53.1 | 64.1 | 80.4 | 98.3 | 95.2 | 116.7 | · | 155.7 | 136.8 | · | 148.0 | · | |
| Receivables Turnover | 121.7 | 130.5 | 141.5 | 154.9 | 115.7 | 58.1 | · | 111.3 | 73.4 | · | 105.4 | 173.5 |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -10.6% | -6.6% | -11.7% | 38.8% | 85.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -9.7% | 4.6% | 31.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 96.2% | -50.5% | -35.6% | 186.0% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -14.5% | -3.0% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 86.3% | -47.3% | -33.1% | 194.2% | -79.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -13.1% | 1.2% | -26.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -17.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 0.57% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.66B | $4.10B | $4.39B | $4.97B | $3.58B | $1.93B | $2.15B | $2.45B | $2.09B | $1.87B | $2.23B | $2.66B | |
| Net Income TTM | $42M | $22M | $43M | $64M | $22M | $107M | $18M | $5M | $23M | $11M | $11M | $-6M | |
| P/E | 20.2 | 42.3 | 21.7 | 12.2 | 33.4 | 85.8 | 90.2 | 70.8 | 118.8 | 114.5 | 74.1 | -125.9 | |
| Earnings Yield | 5.0% | 2.4% | 4.6% | 8.2% | 3.0% | 1.2% | 1.1% | 1.4% | 0.84% | 0.87% | 1.4% | -0.79% | |
| Payout Ratio | 191.2% | 355.7% | 187.2% | 125.0% | 367.4% | 72.4% | 400.2% | 30.1% | 18.7% | 31.7% | 12.1% | -4.0% | |
| Annual Payout | $80M | $80M | $80M | $80M | $80M | $78M | $72M | $76M | $84M | $3M | $1M | $245.0K |
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 | $842M | $866M | $972M | $962M | $862M | $944M | $1.08B | $1.13B | $942M | $1.01B | $1.21B | $1.15B | $1.02B | $1.12B | $1.27B | $1.48B | |
| Cost of Revenue | $744M | $759M | $867M | $861M | $773M | $843M | $968M | $1.03B | $860M | $913M | $1.11B | $1.05B | $934M | $1.03B | $1.16B | $1.39B | |
| Gross Profit | $98M | $107M | $105M | $101M | $90M | $101M | $111M | $105M | $81M | $102M | $100M | $98M | $82M | $93M | $115M | $89M | |
| SG&A Expense | $6M | $7M | $6M | $7M | $8M | $7M | $7M | $8M | $7M | $7M | $7M | $7M | $6M | $7M | $7M | $6M | |
| Operating Expenses | $80M | $85M | $84M | $88M | $93M | $84M | $89M | $82M | $78M | $75M | $77M | $77M | $71M | $69M | $75M | $68M | |
| Operating Income | $24M | $26M | $28M | $41M | $2M | $28M | $27M | $28M | $-13M | $27M | $24M | $28M | $9M | $26M | $40M | $21M | |
| Interest Expense | $11M | $11M | $12M | $13M | $13M | $13M | $14M | $14M | $11M | $10M | $11M | $11M | $12M | $10M | $8M | $7M | |
| Other Non-op | $157.0K | $159.0K | $152.0K | $136.0K | $130.0K | $176.0K | $197.0K | $158.0K | $249.0K | $192.0K | $174.0K | $163.0K | $261.0K | $152.0K | $120.0K | $102.0K | |
| Pretax Income | $13M | $15M | $16M | $29M | $-11M | $15M | $13M | $14M | $-23M | $17M | $14M | $17M | $-3M | $16M | $31M | $14M | |
| Income Tax | $2M | $5M | $3M | $4M | $-4M | $-2M | $2M | $2M | $-6M | $-78.0K | $1M | $3M | $-2M | $-1M | $4M | $-113.0K | |
| Net Income | $11M | $10M | $14M | $25M | $-7M | $17M | $11M | $12M | $-18M | $17M | $12M | $15M | $-979.0K | $17M | $28M | $14M | |
| EPS (Basic) | $0.26 | $0.25 | $0.34 | $0.64 | $-0.20 | $0.42 | $0.27 | $0.31 | $-0.48 | $0.42 | $0.31 | $0.37 | $-0.04 | $0.43 | $0.71 | $0.35 | |
| EPS (Diluted) | $0.26 | $0.24 | $0.34 | $0.64 | $-0.20 | $0.42 | $0.27 | $0.31 | $-0.48 | $0.42 | $0.31 | $0.36 | $-0.04 | $0.43 | $0.71 | $0.35 | |
| Shares (Basic) | 38,142,565 | -76,182,602 | 38,112,342 | 38,097,513 | 38,073,986 | -76,035,707 | 38,041,815 | 38,027,194 | 37,994,285 | -75,902,029 | 37,966,474 | 37,952,950 | 37,940,332 | 4,092 | 37,925,082 | 37,912,710 | |
| Shares (Diluted) | 38,301,882 | -77,640,754 | 38,268,579 | 39,545,478 | 38,073,986 | -76,222,174 | 38,200,833 | 38,199,490 | 37,994,285 | -76,110,365 | 38,139,258 | 38,150,236 | 37,940,332 | 109,412 | 39,037,660 | 37,957,434 | |
| EBITDA | $41M | · | $48M | $65M | $28M | · | $48M | $47M | $6M | · | $43M | $47M | $29M | · | $61M | $41M |
대차대조표 22
| 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 | $3M | $6M | $10M | $7M | $3M | $8M | $5M | $6M | · | $6M | $4M | $8M | · | $12M | $4M | |
| Receivables | $31M | $29M | $34M | $32M | $29M | $32M | $32M | $39M | $35M | · | $39M | $35M | $29M | · | $34M | $48M | |
| Inventory | $65M | $60M | $61M | $59M | $61M | $63M | $61M | $64M | $58M | · | $54M | $52M | $48M | · | $47M | $57M | |
| Other Current Assets | $12M | $9M | $9M | $7M | $10M | $8M | $11M | $8M | $11M | · | $11M | $8M | $12M | · | $22M | $21M | |
| Current Assets | $125M | $111M | $117M | $125M | $151M | $119M | $126M | $126M | $123M | · | $123M | $116M | $111M | · | $123M | $135M | |
| PP&E (Net) | $589M | $548M | $569M | $587M | $606M | $656M | $665M | $685M | $693M | · | $706M | $709M | $717M | · | $738M | $746M | |
| PP&E (Gross) | $979M | $961M | $976M | $986M | $1.01B | $1.06B | $1.06B | $1.07B | $1.07B | · | $1.06B | $1.05B | $1.04B | · | $1.04B | $1.03B | |
| Accum. Depreciation | $388M | $413M | $407M | $400M | $405M | $407M | $396M | $386M | $374M | · | $350M | $337M | $324M | · | $300M | $289M | |
| Goodwill | $99M | $99M | $99M | $99M | $99M | $99M | $99M | $99M | $99M | · | $99M | $99M | $99M | · | $99M | $99M | |
| Intangibles | $58M | $62M | $65M | $69M | $73M | $77M | $82M | $86M | $90M | · | $99M | $103M | $108M | · | $95M | $100M | |
| Other Non-current Assets | $21M | $22M | $22M | $21M | $20M | $20M | $20M | $21M | $22M | · | $27M | $28M | $25M | · | $30M | $30M | |
| Total Assets | $1.00B | $965M | $999M | $1.03B | $1.09B | $1.11B | $1.13B | $1.16B | $1.18B | · | $1.22B | $1.22B | $1.22B | · | $1.25B | $1.28B | |
| Accounts Payable | $77M | $63M | $72M | $73M | $74M | $74M | $82M | $75M | $71M | · | $80M | $77M | $70M | · | $80M | $88M | |
| Accrued Liabilities | $29M | $27M | $29M | $25M | $26M | $24M | $26M | $24M | $25M | · | $28M | $25M | $24M | · | $23M | $21M | |
| Current Liabilities | $168M | $155M | $164M | $162M | $164M | $163M | $173M | $165M | $160M | · | $177M | $170M | $157M | · | $176M | $179M | |
| Capital Leases | $86M | $91M | $95M | $95M | $102M | $106M | $108M | $112M | $116M | · | $123M | $127M | $131M | · | $131M | $135M | |
| Deferred Tax | $7M | $7M | $5M | $6M | $5M | $7M | $7M | $8M | $8M | · | $12M | $11M | $9M | · | $12M | $10M | |
| Other Non-current Liabilities | $49M | $49M | $49M | $48M | $49M | $50M | $51M | $52M | $52M | · | $47M | $46M | $47M | · | $46M | $47M | |
| Total Liabilities | $1.08B | $1.04B | $1.06B | $1.08B | $1.14B | $1.14B | $1.16B | $1.17B | $1.18B | · | $1.17B | $1.16B | $1.17B | · | $1.16B | $1.20B | |
| Long-term Debt | $732M | $693M | · | · | · | · | · | · | · | · | $771M | $771M | $788M | · | $759M | $795M | |
| AOCI | $2M | $-1M | $-716.0K | $-172.0K | $3M | $8M | $-2M | $11M | $9M | · | $21M | $19M | $14M | · | $17M | $14M | |
| Liabilities + Equity | $1.00B | $965M | $999M | $1.03B | $1.09B | $1.11B | $1.13B | $1.16B | $1.18B | · | $1.22B | $1.22B | $1.22B | · | $1.25B | $1.28B |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $17M | $20M | $20M | $23M | $26M | $18M | $21M | $18M | $19M | $19M | $19M | $19M | $20M | $19M | $21M | $20M | |
| Stock-based Comp | $201.0K | $501.0K | $364.0K | $176.0K | $813.0K | $374.0K | $560.0K | $369.0K | $205.0K | $947.0K | $961.0K | $562.0K | $561.0K | $686.0K | $654.0K | $222.0K | |
| Deferred Tax | $-11.0K | $3M | $-222.0K | $996.0K | $-4M | $-1M | $330.0K | $832.0K | $-6M | $427.0K | $563.0K | $3M | $-2M | $-1M | $2M | $-791.0K | |
| Other Non-cash | $6M | · | · | · | $2M | · | · | · | $3M | · | · | · | $-15M | · | · | · | |
| Operating Cash Flow | $28M | $29M | $24M | $23M | $15M | $11M | $42M | $29M | $6M | $38M | $32M | $36M | $12M | $35M | $72M | $26M | |
| CapEx | $3M | $7M | $7M | $12M | $10M | $7M | $8M | $5M | $6M | $13M | $10M | $5M | $6M | $4M | $10M | $7M | |
| Investing Cash Flow | $8M | $2M | $15M | $52M | $-1M | $10M | $-448.0K | $-150.0K | $-26M | $-12M | $-10M | $-1M | $-5M | $-22M | $-10M | $-5M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $-159M | · | · | · | |
| Dividends Paid | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | $20M | |
| Financing Cash Flow | $-32M | $-34M | $-44M | $-72M | $-10M | $-26M | $-39M | $-30M | $21M | $-27M | $-21M | $-37M | $-15M | $-8M | $-54M | $-29M | |
| Net Change in Cash | $4M | $-3M | $-4M | $3M | $3M | $-4M | $2M | $-788.0K | $1M | $-800.0K | $1M | $-3M | $-9M | $4M | $8M | $-8M | |
| Taxes Paid | $200.0K | $525.0K | $-124.0K | $2M | $1M | · | $44.0K | $113.0K | $-17.0K | $781.0K | $500.0K | $1M | $560.0K | $763.0K | $-4M | $0 | |
| Free Cash Flow | $24M | · | · | · | $5M | · | · | · | $-289.0K | · | · | · | $6M | · | · | · | |
| Levered FCF | $16M | · | · | · | $-4M | · | · | · | $-8M | · | · | · | $1M | · | · | · |
수익성 6
| 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 | 11.6% | · | 10.8% | 10.5% | 10.4% | · | 10.3% | 9.2% | 8.6% | · | 8.3% | 8.5% | 8.1% | · | 9.0% | 6.0% | |
| Operating Margin | 2.8% | · | 2.9% | 4.3% | 0.23% | · | 2.5% | 2.5% | -1.4% | · | 2.0% | 2.4% | 0.90% | · | 3.1% | 1.4% | |
| Net Margin | 1.3% | · | 1.4% | 2.6% | -0.82% | · | 0.99% | 1.1% | -1.9% | · | 1.0% | 1.3% | -0.10% | · | 2.2% | 0.95% | |
| Pretax Margin | 1.6% | · | 1.7% | 3.0% | -1.2% | · | 1.2% | 1.2% | -2.5% | · | 1.1% | 1.5% | -0.26% | · | 2.5% | 0.94% | |
| EBITDA Margin | 4.9% | · | 5.0% | 6.7% | 3.3% | · | 4.4% | 4.1% | 0.60% | · | 3.6% | 4.1% | 2.9% | · | 4.8% | 2.8% | |
| ROA | 1.0% | · | 1.3% | 2.3% | -0.63% | · | 0.91% | 1.0% | -1.5% | · | 1.0% | 1.2% | -0.08% | · | 2.2% | 1.2% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.8 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.8 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.3 | 0.3 | |
| Interest Coverage | 2.2 | · | 2.4 | 3.3 | 0.2 | · | 1.9 | 2.0 | -1.2 | · | 2.3 | 2.6 | 0.8 | · | 4.7 | 2.9 |
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 | 0.8 | · | 0.9 | 0.9 | 0.8 | · | 0.9 | 1.0 | 0.8 | · | 1.0 | 0.9 | 0.8 | · | 1.0 | 1.3 | |
| Inventory Turnover | 11.8 | · | 14.2 | 14.0 | 13.0 | · | 16.9 | 17.8 | 16.2 | · | 22.0 | 19.3 | 18.6 | · | 26.7 | 34.1 | |
| Receivables Turnover | 28.1 | · | 29.4 | 27.0 | 27.0 | · | 30.5 | 30.8 | 29.6 | · | 33.5 | 27.5 | 32.3 | · | 35.0 | 35.3 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3.64B | · | $3.88B | $4.04B | $4.02B | · | $4.36B | $4.43B | $4.31B | · | $4.65B | $4.91B | $4.86B | · | $4.83B | $4.41B | |
| Net Income TTM | $42M | · | $42M | $41M | $-2M | · | $18M | $22M | $8M | · | $53M | $55M | $46M | · | $55M | $33M | |
| P/E | 20.0 | · | 20.0 | 20.5 | -245.7 | · | 50.5 | 39.7 | 151.9 | · | 16.2 | 14.3 | · | · | · | · | |
| Earnings Yield | 5.0% | · | 5.0% | 4.9% | -0.41% | · | 2.0% | 2.5% | 0.66% | · | 6.2% | 7.0% | · | · | · | · | |
| Payout Ratio | 187.8% | · | · | · | -280.8% | · | · | · | -113.7% | · | · | · | -2034.5% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $3.66B | $4.10B | $4.39B | $4.97B | $3.58B |
| 매출 총이익률 % | 11.0% | 9.7% | 8.7% | 7.6% | 7.7% |
| 영업이익률 % | 2.7% | 1.7% | 2.0% | 1.9% | 1.0% |
| 순이익 | $42M | $22M | $43M | $64M | $22M |
| 희석 EPS | $1.02 | $0.52 | $1.05 | $1.63 | $0.57 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
| 당좌 비율 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $56M | $61M | $82M | $131M | $54M |
최신 뉴스 이 회사 관련 최근 헤드라인
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.