가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CDNA
5년 평균
동종업계 중앙값
결론
P/E (TTM)
32.45년 평균 ≈-22.5
≈-22.5
27.9
저평가
P/S (TTM)
7.55년 평균 ≈3.7
≈3.7
11.9
저평가
P/B (MRQ)
8.15년 평균 ≈3.0
≈3.0
4.2
저평가
Price / Cash Flow (주가 / 현금 흐름)
81.95년 평균 ≈-25.8
≈-25.8
·
·
주가 / 유형 장부 가치 (MRQ)
8.55년 평균 ≈3.9
≈3.9
·
·
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
CDNA
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
23.6%5년 평균 ≈-20.5%
≈-20.5%
12.5%
최상위권
EBITDA 마진 (TTM)
26.8%5년 평균 ≈-17.8%
≈-17.8%
12.5%
최상위권
세전 마진 (TTM)
25.1%5년 평균 ≈-18.4%
≈-18.4%
16.4%
최상위권
순이익률 (TTM)
24.2%5년 평균 ≈-18.4%
≈-18.4%
10.2%
최상위권
ROA (TTM)
22.7%5년 평균 ≈-10.4%
≈-10.4%
-13.8%
최상위권
ROE (TTM)
29.5%5년 평균 ≈-14.5%
≈-14.5%
-10.7%
최상위권
ROIC
-10.3%5년 평균 ≈-20.3%
≈-20.3%
-12.3%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CDNA
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.65년 평균 ≈4.3
≈4.3
4.6
동일
당좌 비율 (MRQ)
4.45년 평균 ≈4.0
≈4.0
4.1
동일
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CDNA
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
13.8%5년 평균 ≈16.6%
≈16.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
5.7%5년 평균 ≈7.7%
≈7.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
14.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CDNA
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.405년 평균 ≈$-1.01
≈$-1.01
·
·
Revenue / Share (주당 매출)
$7.135년 평균 ≈$5.99
≈$5.99
·
·
Cash Flow / Share (주당 현금 흐름)
$0.795년 평균 ≈$0.06
≈$0.06
·
·
Cash / Share (주당 현금)
$1.285년 평균 ≈$2.65
≈$2.65
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CDNA
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.85년 평균 ≈0.7
≈0.7
0.4
최상위권
Receivables Turnover (매출 채권 회전율)
7.15년 평균 ≈5.8
≈5.8
8.4
평균 이하
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$499.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈44.4%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$0.37
$0.24
55.8%
2026년 3월 31일
$0.34
$0.14
149.6%
2025년 12월 31일
$0.12
$0.24
-50.8%
2025년 9월 30일
$0.28
$0.14
93.8%
2025년 6월 30일
$0.10
$0.12
-18.1%
2025년 3월 31일
$0.09
$0.07
36.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$380M
$334M
$280M
$322M
$296M
$192M
$127M
$77M
$48M
$41M
$28M
$27M
Cost of Revenue
·
·
·
·
·
·
$45M
$33M
$21M
$10M
$0
$0
Gross Profit
·
·
·
·
·
·
$82M
$44M
$27M
·
·
·
R&D Expense
$71M
$73M
$82M
$90M
$77M
$49M
$31M
$15M
$12M
$12M
$9M
$4M
SG&A Expense
$108M
$125M
$119M
$100M
$75M
$49M
$37M
$23M
$20M
$21M
$12M
$8M
Operating Expenses
$411M
$293M
$484M
$399M
$326M
$215M
$152M
$92M
$47M
$78M
$40M
$26M
Operating Income
$-31M
$41M
$-203M
$-77M
$-30M
$-23M
$-25M
$-16M
$-20M
$-37M
$-12M
$1M
Other Non-op
$524.0K
$329.0K
$1M
$-3M
$-3M
$-811.0K
$-719.0K
$-178.0K
$-1M
$-2M
$-188.0K
$-78.0K
Pretax Income
$-21M
$53M
$-190M
$-76M
$-32M
$-20M
$-24M
$-48M
$-57M
$-41M
$-14M
$-719.0K
Income Tax
$271.0K
$310.0K
$141.0K
$379.0K
$-1M
$-1M
$-2M
$-1M
$-2M
$-2M
$0
$-2M
Net Income
$-21M
$53M
$-190M
$-77M
$-31M
$-19M
$-22M
$-47M
$-55M
$-39M
$-14M
$781.0K
EPS (Basic)
$-0.40
$1.00
$-3.54
$-1.44
$-0.59
$-0.40
$-0.52
$-1.31
$-2.38
$-2.39
$-1.16
$0.13
EPS (Diluted)
$-0.40
$0.93
$-3.54
$-1.44
$-0.59
$-0.40
$-0.52
$-1.31
$-2.38
$-2.39
$-1.16
$0.10
Shares (Basic)
53,287,546
52,773,247
53,764,705
53,321,625
52,241,076
46,481,772
42,151,617
35,638,956
23,332,503
16,496,911
11,860,885
5,815,928
Shares (Diluted)
53,287,546
56,620,590
53,764,705
53,321,625
52,241,076
46,481,772
42,151,617
35,638,956
23,332,503
16,496,911
11,860,885
9,283,001
EBITDA
$-16M
$55M
$-189M
$-77M
$-30M
$-23M
$-25M
$-16M
$-20M
·
·
$2M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$65M
$115M
$82M
$90M
$348M
$135M
$38M
$65M
$17M
$17M
$30M
$36M
Short-term Investments
$112M
$146M
$153M
$203M
$0
$90M
$0
·
·
·
·
·
Receivables
$43M
$65M
$51M
$66M
$60M
$35M
$24M
$10M
$3M
$3M
·
·
Inventory
$27M
$20M
$19M
$19M
$17M
$10M
$6M
$5M
$6M
$5M
$766.0K
$686.0K
Prepaid Expense
$11M
$7M
$8M
$9M
$8M
$4M
$4M
$2M
$1M
$1M
$1M
$542.0K
Current Assets
$257M
$352M
$314M
$388M
$433M
$273M
$72M
$81M
$27M
$27M
$34M
$40M
PP&E (Net)
$33M
$34M
$35M
$36M
$22M
$11M
$4M
$4M
$2M
$3M
$2M
$2M
PP&E (Gross)
·
·
·
·
·
·
·
$18M
$18M
$17M
$14M
$13M
Accum. Depreciation
·
·
·
·
·
·
·
$14M
$15M
$14M
$12M
$11M
Goodwill
$40M
$40M
$40M
$38M
$37M
$24M
$24M
$12M
$12M
$14M
$12M
$12M
Intangibles
$32M
$38M
$46M
$43M
$50M
$44M
$46M
$33M
$33M
$33M
$7M
$7M
Other Non-current Assets
$3M
$2M
$1M
$4M
$6M
$1M
$1M
$0
$0
$20.0K
$49.0K
$25.0K
Total Assets
$413M
$491M
$467M
$543M
$567M
$369M
$152M
$131M
$84M
$77M
$56M
$61M
Accounts Payable
$10M
$8M
$13M
$10M
$13M
$10M
$6M
$5M
$3M
$3M
$2M
$1M
Current Liabilities
$90M
$89M
$78M
$76M
$77M
$69M
$35M
$20M
$43M
$41M
$10M
$11M
Capital Leases
$20M
$22M
$28M
$33M
$17M
$16M
$2M
$249.0K
$14.0K
$26.0K
$57.0K
$106.0K
Deferred Tax
$181.0K
$164.0K
$136.0K
$0
$415.0K
$1M
$2M
$3M
$5M
$6M
$0
·
Other Non-current Liabilities
$418.0K
$645.0K
$97M
$249.0K
$455.0K
$240.0K
$2M
$2M
$1M
$1M
$28.0K
$28.0K
Total Liabilities
$110M
$113M
$205M
$112M
$101M
$91M
$53M
$35M
$90M
$57M
$26M
$20M
Long-term Debt
·
·
·
·
·
$0
$0
$0
$34M
$24M
$16M
$11M
Total Debt
·
·
·
·
·
$0
$0
$0
$34M
·
·
$11M
Common Stock
$50.0K
$51.0K
$49.0K
$52.0K
$52.0K
$49.0K
$42.0K
$41.0K
$29.0K
$21.0K
$12.0K
$12.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
$236M
$203M
$201M
Retained Earnings
$-619M
$-626M
$-678M
$-460M
$-383M
$-353M
$-334M
$-312M
$-268M
$-213M
$-173M
$-159M
AOCI
$-6M
$-9M
$-7M
$-8M
$-5M
$-2M
$-5M
$-4M
$-2M
$-4M
$0
·
Stockholders' Equity
$303M
$378M
$261M
$431M
$466M
$278M
$99M
$96M
$-6M
$19M
$29M
$41M
Liabilities + Equity
$413M
$491M
$467M
$543M
$567M
$369M
$152M
$131M
$84M
$77M
$56M
$61M
Shares Outstanding
50,916,644
54,771,203
51,503,377
53,533,250
52,923,360
49,441,166
42,498,430
41,384,960
28,825,019
21,278,373
11,902,363
11,803,970
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$15M
$14M
$14M
$12M
$9M
$7M
$6M
$4M
$4M
$3M
$796.0K
$512.0K
Stock-based Comp
$35M
$66M
$49M
$47M
$36M
$23M
$22M
$7M
$2M
$2M
$1M
$535.0K
Deferred Tax
$-149.0K
$101.0K
$72.0K
$-278.0K
$-1M
$-1M
$-1M
$-2M
$-2M
$-2M
$0
$-2M
Amort. of Intangibles
$6M
$6M
$6M
$6M
$6M
$5M
$4M
$2M
$3M
$2M
$0
·
Restructuring
·
$2M
$2M
$0
$0
·
·
·
·
·
·
·
Other Non-cash
$14M
$-95M
$108M
·
·
·
·
·
·
·
·
$-5M
Operating Cash Flow
$42M
$38M
$-18M
$-25M
$-19M
$33M
$-3M
$-4M
$-14M
$-17M
$-10M
$-3M
CapEx
·
·
·
·
·
·
·
$2M
$186.0K
$549.0K
$1M
$733.0K
Investing Cash Flow
$2M
$-483.0K
$40M
$-229M
$48M
$-100M
$-23M
$-8M
$-6M
$-21M
·
·
Stock Issued
·
·
$0
$0
$189M
·
·
·
·
·
·
·
Stock Repurchased
$88M
$522.0K
$28M
$642.0K
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-88M
$-522.0K
$-28M
$-642.0K
·
·
·
·
·
·
·
·
Financing Cash Flow
$-93M
$-6M
$-30M
$-5M
$186M
$163M
$-132.0K
$50M
$29M
$25M
·
·
Net Change in Cash
$-49M
$32M
$-8M
$-258M
$214M
$96M
$-26M
$38M
$9M
$-13M
$-7M
$31M
Taxes Paid
$284.0K
$317.0K
$738.0K
$392.0K
$14.0K
$80.0K
$0
$0
·
·
·
·
Free Cash Flow
·
·
·
·
·
·
·
$-6M
$-14M
·
·
$-4M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
64.2%
·
·
·
·
·
Operating Margin
-8.1%
12.2%
-72.5%
-24.0%
-10.0%
-11.7%
-19.3%
-20.3%
-42.0%
·
·
4.6%
Net Margin
-5.6%
15.7%
-67.9%
-23.8%
-10.3%
-9.7%
-17.3%
-61.1%
-114.8%
·
·
2.9%
Pretax Margin
-5.5%
15.8%
-67.8%
-23.7%
-10.8%
-10.3%
-18.9%
-63.0%
-118.5%
·
·
-2.6%
EBITDA Margin
-4.2%
16.5%
-67.4%
-24.0%
-10.0%
-11.7%
-19.3%
-20.3%
-42.0%
·
·
6.5%
ROA
-4.7%
11.0%
-37.7%
-13.8%
-6.6%
-7.2%
-15.6%
-43.6%
-69.9%
·
·
2.2%
ROE
-6.8%
16.1%
-58.1%
-17.1%
-6.5%
-6.9%
-22.4%
-104.1%
-831.1%
·
·
-1.4%
ROIC
-10.3%
10.7%
-77.9%
-18.0%
-6.1%
-7.7%
-22.7%
-15.8%
-70.5%
·
·
-2.6%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.9
3.9
4.0
5.1
5.6
3.9
2.1
4.2
0.6
·
·
3.6
Quick Ratio
2.4
3.6
3.7
4.7
5.3
3.7
1.8
3.8
0.5
·
·
3.3
Debt / Equity
·
·
·
·
·
0.0
0.0
0.0
-5.6
·
·
0.3
LT Debt / Equity
·
·
·
·
·
0.0
0.0
0.0
-3.0
·
·
0.1
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
0.7
0.6
0.6
0.6
0.7
0.9
0.7
0.6
·
·
0.8
Inventory Turnover
·
·
·
·
·
·
8.3
·
1.6
·
·
14.2
Receivables Turnover
7.1
5.8
4.8
5.1
6.3
6.6
7.5
12.0
16.8
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$5.95
$6.91
$5.07
$8.05
$8.80
$5.62
$2.33
$2.32
$-0.21
·
·
$3.50
Revenue / Share
$7.13
$5.90
$5.21
$6.03
$5.67
$4.13
$3.01
$2.15
$2.07
·
·
$2.94
Cash Flow / Share
$0.79
$0.67
$-0.34
$-0.47
$-0.37
$0.72
$-0.07
$-0.11
$-0.61
·
·
$-0.36
Cash / Share
$1.28
$2.09
$1.60
$1.68
$6.58
$2.72
$0.90
$1.56
$0.59
·
·
$3.09
EPS (TTM)
$-0.40
$0.93
$-3.54
$-1.44
$-0.59
$-0.40
$-0.52
$-1.31
$-2.38
$-2.39
$-1.16
$0.10
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
13.8%
19.1%
-12.9%
8.6%
54.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.7%
4.0%
13.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
14.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$380M
$334M
$280M
$322M
$296M
$192M
$127M
$77M
$48M
$41M
$28M
$27M
Net Income TTM
$-21M
$53M
$-190M
$-77M
$-31M
$-19M
$-22M
$-47M
$-55M
$-39M
$-14M
$781.0K
Market Cap
$959M
$1.17B
$618M
$611M
$2.41B
$3.58B
$917M
$1.04B
$212M
·
·
$86M
Enterprise Value
·
·
·
·
·
$3.36B
$878M
$976M
$229M
·
·
$61M
P/E
-47.1
23.0
-3.4
-7.9
-77.1
-181.1
-41.5
-19.2
-3.1
-1.1
-5.5
72.5
P/S
2.5
3.5
2.2
1.9
8.1
18.6
7.2
13.6
4.4
·
·
3.1
P/B
3.2
3.1
2.4
1.4
5.2
12.9
9.3
10.8
-34.5
·
·
2.1
P / Tangible Book
4.2
3.9
3.5
1.7
6.4
17.1
·
·
·
·
·
·
P / Cash Flow
22.8
30.8
-33.6
-24.2
-124.8
107.1
-331.1
-259.7
-14.8
·
·
-25.5
P / FCF
·
·
·
·
·
·
·
-172.2
-14.6
·
·
-21.0
EV / EBITDA
·
·
·
·
·
-149.0
-35.8
-62.6
-11.3
·
·
34.4
EV / FCF
·
·
·
·
·
·
·
-161.5
-15.8
·
·
-14.8
EV / Revenue
·
·
·
·
·
17.5
6.9
12.7
4.7
·
·
2.2
Earnings Yield
-2.1%
4.3%
-29.5%
-12.6%
-1.3%
-0.55%
-2.4%
-5.2%
-32.4%
-88.5%
-18.1%
1.4%
손익계산서14
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue
$132M
$118M
$108M
$100M
$87M
$85M
$87M
$83M
$92M
$72M
$66M
$67M
$70M
$77M
$82M
$79M
R&D Expense
$22M
$21M
$19M
$17M
$17M
$19M
$17M
$17M
$20M
$19M
$19M
$19M
$20M
$24M
$24M
$22M
SG&A Expense
$41M
$30M
$29M
$28M
$28M
$23M
$32M
$32M
$31M
$30M
$28M
$34M
$29M
$28M
$25M
$24M
Operating Expenses
$19M
$117M
$114M
$100M
$98M
$98M
$2M
$97M
$100M
$95M
$188M
$96M
$98M
$102M
$102M
$97M
Operating Income
$113M
$1M
$-6M
$-246.0K
$-11M
$-13M
$84M
$-14M
$-7M
$-23M
$-123M
$-29M
$-28M
$-24M
$-19M
$-17M
Other Non-op
$-440.0K
$-330.0K
$264.0K
$-107.0K
$72.0K
$295.0K
$436.0K
$283.0K
$-100.0K
$-290.0K
$2M
$2M
$-271.0K
$-2M
$-924.0K
$-572.0K
Pretax Income
$115M
$3M
$-4M
$2M
$-9M
$-10M
$88M
$-10M
$-5M
$-20M
$-118M
$-24M
$-25M
$-24M
$-18M
$-17M
Income Tax
$4M
$-32.0K
$345.0K
$-15.0K
$-117.0K
$58.0K
$171.0K
$200.0K
$22.0K
$-83.0K
$165.0K
$-80.0K
$-68.0K
$124.0K
$173.0K
$267.0K
Net Income
$111M
$3M
$-4M
$2M
$-9M
$-10M
$88M
$-11M
$-5M
$-20M
$-118M
$-23M
$-25M
$-24M
$-18M
$-17M
EPS (Basic)
$2.15
$0.05
$-0.08
$0.03
$-0.16
$-0.19
$1.67
$-0.20
$-0.09
$-0.38
$-2.21
$-0.43
$-0.46
$-0.44
$-0.34
$-0.32
EPS (Diluted)
$2.07
$0.05
$-0.08
$0.03
$-0.16
$-0.19
$1.60
$-0.20
$-0.09
$-0.38
$-2.21
$-0.43
$-0.46
$-0.44
$-0.34
$-0.32
Shares (Basic)
51,469,375
51,151,794
·
52,507,582
54,304,754
55,262,459
·
52,903,338
52,195,620
51,692,358
·
54,178,759
53,846,260
53,643,216
·
53,489,418
Shares (Diluted)
53,422,523
53,129,928
·
53,736,790
54,304,754
55,262,459
·
52,903,338
52,195,620
51,692,358
·
54,178,759
53,846,260
53,643,216
·
53,489,418
EBITDA
$113M
$5M
·
$-246.0K
$-11M
$-10M
·
$-10M
$-4M
$-16M
·
$-29M
$-28M
$-21M
·
$-17M
대차대조표24
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$374M
$78M
$65M
$91M
$68M
$89M
$115M
$95M
$96M
$93M
$82M
$76M
$88M
$75M
$90M
$83M
Short-term Investments
$0
$109M
$112M
$103M
$118M
$142M
$146M
$145M
$133M
$123M
·
$192M
$195M
$211M
·
$208M
Receivables
$34M
$45M
$43M
$48M
$67M
$71M
$65M
$67M
$66M
$60M
·
$52M
$52M
$59M
·
$70M
Inventory
$7M
$26M
$27M
$28M
$28M
$23M
$20M
$19M
$19M
$20M
·
$18M
$19M
$18M
·
$18M
Prepaid Expense
$14M
$11M
$11M
$30M
$26M
$25M
$7M
$7M
$6M
$7M
·
$7M
$8M
$8M
·
$8M
Current Assets
$429M
$269M
$257M
$300M
$307M
$350M
$352M
$334M
$321M
$303M
·
$345M
$361M
$371M
·
$388M
PP&E (Net)
$27M
$33M
$33M
$31M
$32M
$33M
$34M
$34M
$34M
$34M
·
$35M
$36M
$36M
·
$34M
Goodwill
$36M
$40M
$40M
$40M
$40M
$40M
$40M
$40M
$40M
$40M
·
$40M
$40M
$40M
$38M
$38M
Intangibles
$19M
$32M
$32M
$33M
$36M
$37M
$38M
$40M
$42M
$43M
·
$46M
$44M
$46M
·
$44M
Other Non-current Assets
$6M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$5M
Total Assets
$533M
$411M
$413M
$432M
$444M
$490M
$491M
$477M
$467M
$452M
·
$501M
$515M
$528M
·
$545M
Accounts Payable
$9M
$9M
$10M
$12M
$10M
$8M
$8M
$6M
$6M
$10M
·
$9M
$10M
$13M
·
$11M
Current Liabilities
$94M
$79M
$90M
$99M
$93M
$85M
$89M
$81M
$78M
$70M
·
$73M
$74M
$72M
·
$70M
Capital Leases
$13M
$18M
$20M
$21M
$23M
$24M
$22M
$24M
$25M
$27M
·
$29M
$31M
$32M
·
$35M
Deferred Tax
$86.0K
$130.0K
$181.0K
$117.0K
$131.0K
$129.0K
$164.0K
$202.0K
$50.0K
$43.0K
·
$140.0K
$51.0K
·
·
$13.0K
Other Non-current Liabilities
$406.0K
$407.0K
$257.0K
$634.0K
$636.0K
$644.0K
$645.0K
$97M
$97M
$98M
·
$245.0K
$247.0K
$248.0K
·
$251.0K
Total Liabilities
$107M
$98M
$110M
$121M
$117M
$110M
$113M
$204M
$202M
$196M
·
$107M
$110M
$108M
·
$108M
Long-term Debt
·
·
·
·
·
·
·
$0
$0
·
·
·
·
·
·
·
Common Stock
$51.0K
$51.0K
$50.0K
$51.0K
$53.0K
$51.0K
$51.0K
$50.0K
$50.0K
$49.0K
·
$52.0K
$52.0K
$52.0K
·
$52.0K
Retained Earnings
$-505M
$-733M
$-735M
$-719M
$-695M
$-637M
$-626M
$-704M
$-697M
$-695M
·
$-534M
$-510M
$-485M
·
$-441M
AOCI
$0
$-6M
$-6M
$-6M
$-6M
$-7M
$-9M
$-7M
$-8M
$-8M
·
$-9M
$-8M
$-7M
·
$-9M
Stockholders' Equity
$426M
$314M
$303M
$311M
$327M
$379M
$378M
$273M
$265M
$256M
$261M
$394M
$405M
$420M
$431M
$437M
Liabilities + Equity
$533M
$411M
$413M
$432M
$444M
$490M
$491M
$477M
$467M
$452M
·
$501M
$515M
$528M
·
$545M
Shares Outstanding
51,482,536
51,274,651
50,916,644
51,407,335
53,220,123
55,462,730
54,771,203
53,106,871
52,617,443
51,782,612
51,503,377
54,153,496
54,013,601
53,653,182
53,533,250
53,523,453
현금 흐름14
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
D&A
$3M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
Stock-based Comp
$11M
$10M
$8M
$8M
$9M
$9M
$17M
$23M
$20M
$17M
$10M
$13M
$13M
$14M
$12M
$11M
Amort. of Intangibles
$529.0K
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Restructuring
·
·
·
·
·
·
·
$0
$68.0K
·
·
$0
$848.0K
$60.0K
$0
$0
Other Non-cash
·
$-12M
·
·
·
$-29M
·
·
·
$-16M
·
·
·
$7M
·
·
Operating Cash Flow
$31M
$4M
$21M
$37M
$10M
$-27M
$22M
$13M
$19M
$-15M
$-8M
$-10M
$-499.0K
$671.0K
$7M
$-7M
CapEx
$2M
$4M
·
·
$1M
$2M
·
·
·
·
·
·
·
·
·
·
Investing Cash Flow
$281M
$11M
$-35M
$12M
$23M
$1M
$-2M
$-14M
$-12M
$28M
$41M
$-1M
$15M
$-15M
$2M
$-76M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Stock Repurchased
·
·
$12M
$26M
$50M
$0
$0
$0
$0
$522.0K
$26M
$814.0K
$67.0K
$690.0K
$642.0K
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$-522.0K
·
·
·
$-690.0K
·
·
Financing Cash Flow
$-15M
$-3M
$-12M
$-26M
$-54M
$-643.0K
$-903.0K
$1M
$-5M
$-1M
$-27M
$-25.0K
$-2M
$-1M
$-2M
$-1M
Net Change in Cash
$296M
$12M
$-26M
$23M
$-21M
$-26M
$19M
$-378.0K
$2M
$11M
$6M
$-12M
$13M
$-15M
$7M
$-84M
Free Cash Flow
·
$514.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
수익성7
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Operating Margin
85.8%
1.0%
·
-0.25%
-12.8%
-15.8%
·
-12.7%
-4.4%
-26.8%
·
-42.8%
-39.3%
-31.5%
·
-21.9%
Net Margin
83.9%
2.4%
·
1.7%
-9.9%
-12.2%
·
-8.9%
-1.5%
-23.1%
·
-34.9%
-35.5%
-30.7%
·
-21.3%
Pretax Margin
86.8%
2.4%
·
1.7%
-10.0%
-12.2%
·
-8.7%
-1.5%
-23.2%
·
-35.1%
-35.6%
-30.6%
·
-21.0%
EBITDA Margin
85.8%
4.3%
·
-0.25%
-12.8%
-11.5%
·
-12.7%
-4.4%
-21.5%
·
-42.8%
-39.3%
-27.1%
·
-21.9%
ROA
22.6%
0.62%
·
0.37%
-1.9%
-2.2%
·
-1.5%
-0.28%
-3.4%
·
-4.5%
-4.7%
-4.4%
·
-3.1%
ROE
29.4%
0.81%
·
0.57%
-2.9%
-3.3%
·
-2.2%
-0.42%
-4.9%
·
-5.7%
-5.9%
-5.4%
·
-3.7%
ROIC
25.7%
0.39%
·
-0.08%
-3.4%
-3.5%
·
-4.0%
-1.6%
-7.5%
·
-7.3%
-6.8%
-5.8%
·
-4.0%
유동성 및 지급능력2
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Current Ratio
4.6
3.4
·
3.0
3.3
4.1
·
4.1
4.1
4.3
·
4.7
4.8
5.2
·
5.5
Quick Ratio
4.4
2.9
·
2.4
2.7
3.5
·
3.8
3.8
3.9
·
4.4
4.5
4.8
·
5.1
효율성2
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.3
0.3
·
0.2
0.2
0.2
·
0.2
0.2
0.1
·
0.1
0.1
0.1
·
0.1
Receivables Turnover
2.6
2.0
·
1.7
1.3
1.3
·
1.4
1.6
1.2
·
1.1
1.2
1.2
·
1.3
주당5
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$8.27
$6.11
·
$6.05
$6.15
$6.84
·
$5.15
$5.03
$4.95
·
$7.28
$7.50
$7.83
·
$8.16
Revenue / Share
$2.47
$2.22
·
$1.86
$1.60
$1.53
·
$1.57
$1.77
$1.39
·
$1.24
$1.31
$1.44
·
$1.48
Cash Flow / Share
·
$0.08
·
·
·
$-0.48
·
·
·
$-0.30
·
·
·
$0.01
·
·
Cash / Share
$7.26
$1.52
·
$1.78
$1.28
$1.60
·
$1.80
$1.82
$1.80
·
$1.40
$1.63
$1.39
·
$1.55
EPS (TTM)
$2.07
$-0.16
·
$1.28
$1.05
$1.12
·
$-2.88
$-3.11
$-3.48
·
$-1.67
$-1.56
$-1.51
·
$-1.41
가치 평가 (TTM)9
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$458M
$413M
·
$358M
$341M
$346M
·
$313M
$297M
$275M
·
$297M
$309M
$320M
·
$319M
Net Income TTM
$111M
$-8M
·
$70M
$58M
$62M
·
$-153M
$-166M
$-186M
·
$-91M
$-84M
$-81M
·
$-74M
Market Cap
$1.47B
$890M
·
$747M
$1.04B
$984M
·
$1.66B
$817M
$548M
·
$379M
$459M
$490M
·
$911M
P/E
13.8
-108.5
·
11.4
18.6
15.8
·
-10.8
-5.0
-3.0
·
-4.2
-5.4
-6.1
·
-12.1
P/S
3.2
2.2
·
2.1
3.1
2.8
·
5.3
2.8
2.0
·
1.3
1.5
1.5
·
2.9
P/B
3.4
2.8
·
2.4
3.2
2.6
·
6.1
3.1
2.1
·
1.0
1.1
1.2
·
2.1
P / Tangible Book
4.0
3.7
·
3.1
4.1
3.3
·
8.6
4.5
3.2
·
1.2
1.4
1.5
·
2.6
P / Cash Flow
·
205.4
·
·
·
-37.0
·
·
·
-35.8
·
·
·
730.8
·
·
Earnings Yield
7.3%
-0.92%
·
8.8%
5.4%
6.3%
·
-9.2%
-20.0%
-32.9%
·
-23.9%
-18.4%
-16.5%
·
-8.3%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$380M
$334M
$280M
$322M
$296M
영업이익률 %
-8.1%
12.2%
-72.5%
-24.0%
-10.0%
순이익
$-21M
$53M
$-190M
$-77M
$-31M
희석 EPS
$-0.40
$0.93
$-3.54
$-1.44
$-0.59
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
2.9
3.9
4.0
5.1
5.6
당좌 비율
2.4
3.6
3.7
4.7
5.3
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
기관 투자자 (13F)
241개의 제출자
· $1.6B 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.
보유자241
보유 가치$1.6B
신규 포지션54
청산 포지션13
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
54 (+25 이전 분기 대비)
13 (-16 이전 분기 대비)
77 (+6 이전 분기 대비)
66 (+8 이전 분기 대비)
+368K
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.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.