CERS 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$2.28
시가총액$438M
P/E-28.5
EPS$-0.08
매출$234M
ROE-26.0%
52주 범위$1–$3
CERS 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$234M2016-12-31 → 2025-12-31
EPS$-0.082016-12-31 → 2025-12-31
잉여현금흐름$1M2017-12-31 → 2025-12-31
순이익률-6.7%2017-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CERS
5년 평균
동종업계 중앙값
결론
P/E
-28.55년 평균 ≈-17.3
≈-17.3
·
·
P/S
1.95년 평균 ≈3.2
≈3.2
2.0
저평가
P/B
6.85년 평균 ≈8.5
≈8.5
1.8
고평가
Price / FCF (주가 / FCF)
395.45년 평균 ≈65.0
≈65.0
·
·
Price / Cash Flow (주가 / 현금 흐름)
90.65년 평균 ≈7.6
≈7.6
21.5
고평가
Price / Tangible Book (주가 / 유형 장부 가치)
7.05년 평균 ≈8.6
≈8.6
·
·
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
CERS
5년 평균
동종업계 중앙값
결론
Operating Margin (영업이익률)
-3.7%5년 평균 ≈-15.1%
≈-15.1%
10.8%
약함
EBITDA Margin (EBITDA 마진)
-3.1%5년 평균 ≈-13.8%
≈-13.8%
10.8%
약함
Pretax Margin (세전 마진)
-6.5%5년 평균 ≈-18.6%
≈-18.6%
10.0%
약함
Net Profit Margin (순이익률)
-6.7%5년 평균 ≈-18.8%
≈-18.8%
7.8%
약함
ROA
-7.4%5년 평균 ≈-15.7%
≈-15.7%
-8.1%
동일
ROE
-26.0%5년 평균 ≈-48.9%
≈-48.9%
-14.0%
약함
ROIC
-13.8%5년 평균 ≈-41.2%
≈-41.2%
-11.3%
평균 이하
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CERS
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
1.85년 평균 ≈2.0
≈2.0
4.1
낮은 유동성
Quick Ratio (당좌 비율)
0.55년 평균 ≈0.7
≈0.7
2.2
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CERS
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
16.1%5년 평균 ≈16.2%
≈16.2%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
7.5%5년 평균 ≈11.1%
≈11.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
15.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CERS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.085년 평균 ≈$-0.19
≈$-0.19
·
·
Revenue / Share (주당 매출)
$1.235년 평균 ≈$1.07
≈$1.07
·
·
Cash Flow / Share (주당 현금 흐름)
$0.035년 평균 ≈$-0.10
≈$-0.10
·
·
Cash / Share (주당 현금)
$0.105년 평균 ≈$0.15
≈$0.15
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CERS
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈0.9
≈0.9
0.5
최상위권
Receivables Turnover (매출 채권 회전율)
7.85년 평균 ≈6.5
≈6.5
5.0
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$895.8K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈46.2%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 3, 2026
$-0.01
$-0.01
26.5%
2026년 3월 31일
$-0.01
$-0.04
75.5%
2025년 12월 31일
$-0.01
$-0.04
75.5%
2025년 9월 30일
$0.00
$-0.03
100.0%
2025년 6월 30일
$-0.03
$-0.03
-6.8%
2025년 3월 31일
$-0.04
$-0.04
6.5%
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
$234M
$201M
$187M
$188M
$160M
$114M
$94M
$76M
$51M
$39M
$34M
$36M
Cost of Revenue
·
·
·
·
·
$41M
$33M
$32M
$23M
$20M
$23M
$21M
Gross Profit
·
·
·
·
·
·
·
·
·
$17M
$11M
$15M
SG&A Expense
$81M
$76M
$76M
$83M
$81M
$67M
$66M
$57M
$53M
$49M
$46M
$38M
Operating Expenses
$149M
$135M
$147M
$147M
$145M
$131M
$127M
$99M
$86M
$80M
$72M
$60M
Operating Income
$-9M
$-14M
$-30M
$-34M
$-49M
$-58M
$-66M
$-55M
$-58M
$-61M
$-61M
$-45M
Interest Expense
·
·
$8M
$6M
$5M
$4M
$6M
$4M
$3M
$2M
$2M
$599.0K
Other Non-op
$3M
$2M
$2M
$-2M
$374.0K
$2M
$1M
$2M
$4M
$1M
$71.0K
$130.0K
Pretax Income
$-15M
$-21M
$-37M
$-42M
$-54M
$-60M
$-71M
$-57M
$-57M
$-63M
$-60M
$-39M
Income Tax
$354.0K
$205.0K
$325.0K
$488.0K
$319.0K
$284.0K
$263.0K
$229.0K
$4M
$175.0K
$-4M
$195.0K
Net Income
$-16M
$-21M
$-37M
$-43M
$-54M
$-60M
$-71M
$-58M
$-61M
$-63M
$-56M
$-39M
EPS (Basic)
$-0.08
$-0.11
$-0.21
$-0.24
$-0.32
$-0.37
·
$-0.44
$-0.56
$-0.62
$-0.58
$-0.52
EPS (Diluted)
$-0.08
$-0.11
$-0.21
$-0.24
$-0.32
$-0.37
·
$-0.44
$-0.56
$-0.62
$-0.61
$-0.61
Shares (Basic)
190,594,000
184,563,000
180,270,000
176,545,000
171,279,000
163,949,000
139,831,000
131,663,000
108,221,000
101,826,000
96,068,000
74,767,000
Shares (Diluted)
190,594,000
184,563,000
180,270,000
176,545,000
171,279,000
163,949,000
139,831,000
131,663,000
108,221,000
101,826,000
96,905,000
76,534,000
EBITDA
$-7M
$-12M
$-27M
$-31M
$-46M
$-55M
$-64M
$-54M
$-56M
·
$-59M
$-43M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$20M
$20M
$12M
$36M
$49M
$37M
$35M
$29M
$14M
$23M
$71M
$23M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$29M
Receivables
$30M
$30M
$36M
$34M
$25M
$21M
$17M
$9M
$12M
$7M
$6M
$5M
Inventory
$56M
$38M
$40M
$29M
$27M
$23M
$19M
$14M
$14M
$13M
$11M
$15M
Prepaid Expense
$5M
$4M
$3M
$5M
$6M
$5M
$6M
$7M
$2M
$1M
$1M
$1M
Other Current Assets
·
·
·
·
·
·
·
·
$2M
$2M
$5M
$2M
Current Assets
$174M
$152M
$144M
$170M
$187M
$183M
$128M
$147M
$90M
$94M
$130M
$75M
PP&E (Net)
$9M
$7M
$9M
$11M
$12M
$14M
$15M
$8M
$2M
$3M
$4M
$4M
PP&E (Gross)
$29M
$26M
$25M
$25M
$24M
$23M
$23M
$20M
$14M
$13M
$13M
$13M
Accum. Depreciation
$20M
$18M
$16M
$14M
$12M
$10M
$8M
$12M
$11M
$10M
$9M
$9M
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Intangibles
·
·
·
·
·
·
$132.0K
$334.0K
$536.0K
$738.0K
$940.0K
$1M
Other Non-current Assets
$11M
$17M
$11M
$6M
$22M
$7M
$5M
$4M
$4M
$4M
$3M
$144.0K
Total Assets
$222M
$201M
$198M
$218M
$237M
$221M
$166M
$163M
$98M
$103M
$139M
$82M
Accounts Payable
$28M
$22M
$24M
$33M
$36M
$24M
$22M
$19M
$11M
$9M
$5M
$10M
Accrued Liabilities
$25M
$19M
$19M
$25M
$26M
$25M
$21M
$20M
$12M
$11M
$10M
$8M
Current Liabilities
$101M
$64M
$68M
$117M
$79M
$60M
$50M
$53M
$23M
$27M
$22M
$29M
Capital Leases
$10M
$12M
$14M
$15M
$16M
$17M
$18M
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
$150.0K
$122.0K
$115.0K
Other Non-current Liabilities
$5M
$4M
$3M
$3M
$2M
$1M
$327.0K
$4M
$609.0K
$2M
$1M
$1M
Total Liabilities
$157M
$144M
$144M
$150M
$152M
$118M
$108M
$79M
$59M
$46M
$45M
$40M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
$20M
$10M
Common Stock
$192.0K
$186.0K
$181.0K
$177.0K
$174.0K
$168.0K
$144.0K
$136.0K
$115.0K
$103.0K
$99.0K
$80.0K
Retained Earnings
$-1.08B
$-1.07B
$-1.04B
$-1.01B
$-964M
$-910M
$-850M
$-779M
$-721M
$-661M
$-598M
$-542M
AOCI
$-156.0K
$-400.0K
$-1M
$-3M
$-149.0K
$674.0K
$114.0K
$-281.0K
$-97.0K
$103.0K
$7M
$-31.0K
Stockholders' Equity
$64M
$56M
$53M
$68M
$85M
$104M
$57M
$85M
$39M
$58M
$95M
$42M
Liabilities + Equity
$222M
$201M
$198M
$218M
$237M
$221M
$166M
$163M
$98M
$103M
$139M
$82M
Shares Outstanding
192,142,000
185,766,000
181,248,000
177,582,000
173,670,000
168,170,000
144,291,000
136,853,000
115,555,000
103,475,000
99,095,000
80,404,000
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$1M
$2M
$3M
$3M
$3M
$3M
$2M
$1M
$2M
$2M
$2M
$1M
Stock-based Comp
$23M
$23M
$20M
$24M
$24M
$18M
$13M
$10M
$9M
$8M
$7M
$5M
Deferred Tax
·
·
·
·
·
·
·
$4.0K
$-119.0K
$28.0K
$7.0K
$26.0K
Amort. of Intangibles
·
·
·
·
·
·
·
·
$202.0K
$202.0K
$202.0K
$202.0K
Restructuring
·
·
$4M
·
·
·
·
·
·
·
·
·
Other Non-cash
$-4M
$8M
$-29M
$-10M
$-6M
$-2M
$-10M
$14M
$-3M
·
$-4M
$-8M
Operating Cash Flow
$5M
$11M
$-43M
$-26M
$-34M
$-42M
$-65M
$-31M
$-52M
$-54M
$-51M
$-40M
CapEx
$4M
$3M
$5M
$2M
$910.0K
$2M
$9M
$1M
$353.0K
$563.0K
$722.0K
$2M
Investing Cash Flow
$-6M
$-8M
$9M
$8M
$13M
$-50M
$28M
$-44M
$421.0K
$-20M
·
·
Debt Issued
·
·
·
·
$15M
·
$39M
·
$30M
·
$10M
$10M
Net Debt Issued
·
·
·
·
$15M
·
$8M
$-133.0K
$10M
·
$10M
$6M
Stock Issued
$-35.0K
$-137.0K
$-175.0K
$-104.0K
$3M
$77M
$27M
$85M
$30M
$22M
$75M
$18M
Net Stock Activity
$-35.0K
$-137.0K
$-175.0K
$-104.0K
$3M
$77M
$27M
$85M
$30M
·
$75M
$18M
Financing Cash Flow
$231.0K
$5M
$11M
$4M
$34M
$92M
$43M
$93M
$43M
$25M
·
·
Net Change in Cash
$-761.0K
$8M
$-24M
$-14M
$12M
$1M
$6M
$18M
$-9M
$-49M
$48M
$-7M
Taxes Paid
$301.0K
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$1M
$9M
$-48M
$-28M
$-35M
$-42M
$-75M
$-32M
$-53M
·
$-52M
$-42M
Levered FCF
·
·
$-56M
$-34M
$-40M
$-46M
$-81M
$-36M
$-56M
·
$-53M
$-43M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
·
·
·
·
31.4%
41.8%
Operating Margin
-3.7%
-7.1%
-16.1%
-18.1%
-30.7%
-51.1%
-70.6%
-72.3%
-112.1%
·
-178.5%
-122.2%
Net Margin
-6.7%
-10.4%
-20.1%
-22.7%
-34.1%
-52.4%
-76.0%
-75.7%
-118.0%
·
-163.2%
-106.4%
Pretax Margin
-6.5%
-10.3%
-20.0%
-22.5%
-33.9%
-52.1%
-75.7%
-75.4%
-110.5%
·
-174.0%
-105.9%
EBITDA Margin
-3.1%
-6.1%
-14.7%
-16.5%
-28.7%
-48.3%
-68.1%
-70.4%
-108.6%
·
-173.5%
-118.3%
ROA
-7.4%
-10.5%
-18.0%
-18.8%
-23.7%
-30.9%
-43.3%
-44.0%
-60.1%
·
-50.5%
-46.9%
ROE
-26.0%
-38.5%
-62.4%
-56.2%
-61.4%
-54.8%
-120.9%
-65.3%
-125.3%
·
-82.0%
-91.9%
ROIC
-13.8%
-25.6%
-57.6%
-51.0%
-58.2%
-56.5%
-116.5%
-65.3%
-157.9%
·
-60.5%
-107.7%
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
2.4
2.1
1.5
2.4
3.1
2.5
2.8
3.9
·
6.0
2.6
Quick Ratio
0.5
0.8
0.7
0.6
0.9
1.0
1.0
0.7
1.1
·
3.5
1.9
Interest Coverage
·
·
-3.6
-5.8
-9.9
-15.6
-10.9
-13.7
-19.0
·
-35.8
-74.3
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.0
0.9
0.8
0.7
0.6
0.6
0.6
0.5
·
0.3
0.4
Inventory Turnover
·
·
·
·
·
1.9
2.0
2.3
1.7
·
1.8
1.5
Receivables Turnover
7.8
6.2
5.3
6.3
6.9
6.0
7.3
7.2
5.3
·
6.1
6.3
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.33
$0.30
$0.29
$0.38
$0.49
$0.62
$0.40
$0.62
$0.38
·
$0.96
$0.52
Revenue / Share
$1.23
$1.09
$1.04
$1.07
$0.93
$0.70
$0.67
$0.58
$0.47
·
$0.35
$0.48
Cash Flow / Share
$0.03
$0.06
$-0.24
$-0.15
$-0.20
$-0.25
$-0.47
$-0.24
$-0.48
·
$-0.53
$-0.52
Cash / Share
$0.10
$0.11
$0.06
$0.20
$0.28
$0.22
$0.24
$0.21
$0.13
·
$0.72
$0.28
EPS (TTM)
$-0.08
$-0.11
$-0.21
$-0.24
$-0.32
$-0.37
$-0.52
$-0.44
$-0.56
$-0.62
$-0.61
$-0.61
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
16.1%
7.8%
-0.81%
18.1%
39.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
7.5%
8.1%
17.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
15.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$234M
$201M
$187M
$188M
$160M
$114M
$94M
$76M
$51M
$39M
$34M
$36M
Net Income TTM
$-16M
$-21M
$-37M
$-43M
$-54M
$-60M
$-71M
$-58M
$-61M
$-63M
$-56M
$-39M
Market Cap
$396M
$286M
$391M
$648M
$1.18B
$1.16B
$609M
$694M
$350M
·
$626M
$502M
P/E
-25.8
-14.0
-10.3
-15.2
-21.3
-18.7
-8.1
-11.5
-6.0
-7.0
-10.4
-10.2
P/S
1.7
1.4
2.1
3.4
7.4
10.2
6.5
9.1
6.8
·
18.3
13.8
P/B
6.2
5.1
7.4
9.6
14.0
11.2
10.7
8.2
9.0
·
6.6
12.1
P / Tangible Book
6.3
5.2
7.6
9.8
14.2
11.4
·
·
·
·
·
·
P / Cash Flow
81.8
25.2
-9.1
-25.3
-34.9
-28.6
-9.2
-22.2
-6.7
·
-12.2
-12.6
P / FCF
357.2
33.6
-8.2
-23.5
-34.0
-27.5
-8.1
-21.4
-6.7
·
-12.1
-12.0
Earnings Yield
-3.9%
-7.1%
-9.7%
-6.6%
-4.7%
-5.3%
-12.3%
-8.7%
-16.6%
-14.2%
-9.7%
-9.8%
손익계산서14
지표
추세
Q2 2026
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
Revenue
$57M
$54M
·
·
$52M
$43M
·
·
·
·
·
·
·
·
·
·
SG&A Expense
$23M
$20M
$21M
$19M
$21M
$20M
$19M
$18M
$19M
$20M
$16M
$21M
$22M
$20M
$20M
$21M
Operating Expenses
$37M
$34M
$37M
$34M
$40M
$37M
$35M
$32M
$34M
$34M
$35M
$42M
$39M
$36M
$35M
$35M
Operating Income
$-2M
$-354.0K
$-641.0K
$1M
$-3M
$-6M
$-1M
$-961.0K
$-4M
$-8M
$-5M
$-12M
$-14M
$-7M
$-7M
$-10M
Interest Expense
·
·
·
·
·
·
·
·
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Other Non-op
$734.0K
$519.0K
$589.0K
$976.0K
$845.0K
$606.0K
$508.0K
$604.0K
$412.0K
$452.0K
$233.0K
$539.0K
$387.0K
$165.0K
$-30.0K
$-782.0K
Pretax Income
$-3M
$-2M
$-2M
$65.0K
$-6M
$-8M
$-2M
$-3M
$-6M
$-10M
$-7M
$-13M
$-16M
$-8M
$-8M
$-12M
Income Tax
$95.0K
$91.0K
$119.0K
$85.0K
$76.0K
$74.0K
$111.0K
$76.0K
$-56.0K
$74.0K
$78.0K
$98.0K
$77.0K
$67.0K
$78.0K
$76.0K
Net Income
$-3M
$-2M
$-2M
$-19.0K
$-6M
$-8M
$-3M
$-3M
$-6M
$-10M
$-7M
$-13M
$-16M
$-8M
$-8M
$-12M
EPS (Basic)
$-0.01
$-0.01
$-0.01
$0.00
$-0.03
$-0.04
$-0.01
$-0.02
$-0.03
$-0.05
$-0.04
$-0.07
$-0.09
$-0.05
$-0.05
$-0.07
EPS (Diluted)
$-0.01
$-0.01
$-0.01
$0.00
$-0.03
$-0.04
$-0.01
$-0.02
$-0.03
$-0.05
$-0.04
$-0.07
$-0.09
$-0.05
$-0.05
$-0.07
Shares (Basic)
200,565,000
194,142,000
·
191,830,000
191,301,000
187,066,000
·
185,424,000
184,982,000
182,090,000
180,938,000
180,611,000
178,273,000
177,236,000
176,944,000
174,478,000
Shares (Diluted)
200,565,000
194,142,000
·
191,830,000
191,301,000
187,066,000
·
185,424,000
184,982,000
182,090,000
180,938,000
180,611,000
178,273,000
177,236,000
176,944,000
174,478,000
EBITDA
$-2M
·
·
$1M
$-3M
$-6M
·
$-961.0K
$-4M
$-7M
$-5M
$-12M
$-14M
$-7M
$-7M
$-9M
대차대조표23
지표
추세
Q2 2026
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
Cash & Equivalents
$18M
$28M
$20M
$16M
$16M
$19M
$20M
$22M
$12M
$21M
$17M
$21M
$28M
$29M
$32M
$38M
Receivables
$31M
$29M
$30M
$30M
$31M
$26M
$30M
$24M
$24M
$23M
$25M
$22M
$25M
$28M
$27M
$26M
Inventory
$66M
$61M
$56M
$53M
$55M
$48M
$38M
$37M
$36M
$40M
$43M
$41M
$37M
$28M
$28M
$29M
Prepaid Expense
$4M
$4M
$5M
$6M
$5M
$6M
$4M
$4M
$4M
$4M
$5M
$4M
$6M
$4M
$3M
$10M
Current Assets
$157M
$175M
$174M
$167M
$169M
$162M
$152M
$141M
$135M
$138M
$151M
$151M
$162M
$165M
$165M
$173M
PP&E (Net)
$9M
$9M
$9M
$7M
$7M
$7M
$7M
$7M
$8M
$8M
$9M
$10M
$11M
$11M
$11M
$12M
PP&E (Gross)
·
·
$29M
·
·
·
$26M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$20M
·
·
·
$18M
·
·
·
·
·
·
·
·
·
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Other Non-current Assets
$12M
$11M
$11M
$16M
$12M
$12M
$17M
$15M
$13M
$12M
$10M
$22M
$21M
$24M
$24M
$20M
Total Assets
$205M
$223M
$222M
$215M
$213M
$207M
$201M
$190M
$185M
$189M
$206M
$199M
$209M
$215M
$216M
$222M
Accounts Payable
$34M
$32M
$28M
$25M
$31M
$28M
$22M
$16M
$17M
$17M
$39M
$37M
$36M
$30M
$29M
$31M
Accrued Liabilities
$17M
$18M
$25M
$22M
$21M
$17M
$19M
$16M
$15M
$16M
$20M
$18M
$19M
$20M
$18M
$17M
Current Liabilities
$86M
$107M
$101M
$88M
$84M
$70M
$64M
$54M
$54M
$57M
$80M
$75M
$78M
$95M
$79M
$67M
Capital Leases
$9M
$9M
$10M
$11M
$11M
$12M
$12M
$12M
$13M
$13M
$14M
$14M
$15M
$16M
$16M
$17M
Other Non-current Liabilities
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
Total Liabilities
$134M
$155M
$157M
$153M
$157M
$151M
$144M
$135M
$135M
$139M
$157M
$147M
$150M
$141M
$140M
$141M
Common Stock
$201.0K
$200.0K
$192.0K
$192.0K
$191.0K
$191.0K
$186.0K
$185.0K
$185.0K
$185.0K
$181.0K
$181.0K
$180.0K
$177.0K
$177.0K
$177.0K
Retained Earnings
$-1.09B
$-1.08B
$-1.08B
$-1.08B
$-1.08B
$-1.07B
$-1.07B
$-1.06B
$-1.06B
$-1.05B
$-1.04B
$-1.04B
$-1.02B
$-993M
$-985M
$-977M
AOCI
$-383.0K
$-323.0K
$-156.0K
$-174.0K
$-273.0K
$-266.0K
$-400.0K
$-104.0K
$-867.0K
$-1M
$-2M
$-2M
$-2M
$-3M
$-2M
$-2M
Stockholders' Equity
$70M
$68M
$64M
$61M
$55M
$55M
$56M
$53M
$50M
$49M
$48M
$51M
$59M
$73M
$76M
$79M
Liabilities + Equity
$205M
$223M
$222M
$215M
$213M
$207M
$201M
$190M
$185M
$189M
$206M
$199M
$209M
$215M
$216M
$222M
Shares Outstanding
·
·
192,142,000
·
·
·
185,766,000
·
·
·
·
·
·
·
·
·
현금 흐름15
지표
추세
Q2 2026
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
D&A
$461.0K
$447.0K
$393.0K
$382.0K
$344.0K
$307.0K
$332.0K
$412.0K
$480.0K
$631.0K
$677.0K
$640.0K
$635.0K
$708.0K
$762.0K
$865.0K
Stock-based Comp
$5M
$5M
$5M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
$4M
$6M
$6M
$6M
$5M
$6M
Restructuring
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
·
·
Other Non-cash
·
$-7M
·
·
·
$-69.0K
·
·
·
$5M
·
·
$815.0K
·
·
$-16M
Operating Cash Flow
$-3M
$-3M
$6M
$2M
$-2M
$-844.0K
$5M
$4M
$401.0K
$2M
$-10M
$-9M
$-8M
$-2M
$-345.0K
$-21M
CapEx
$873.0K
$233.0K
$1M
$2M
$477.0K
$112.0K
$976.0K
$721.0K
$41.0K
$1M
$3M
$444.0K
$2M
$574.0K
$78.0K
$113.0K
Investing Cash Flow
$13M
$10M
$-1M
$-3M
$-1M
$-1M
$-7M
$5M
$-7M
$1M
$-275.0K
$2M
$-2M
$-2M
$-5M
$9M
Debt Issued
·
·
·
·
·
·
·
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
$-1M
·
·
·
Stock Issued
$-55.0K
$0
$0
$52.0K
$-31.0K
$-56.0K
$-30.0K
$-42.0K
$-65.0K
$0
$0
$-65.0K
$-72.0K
$52.0K
·
·
Net Stock Activity
·
$0
·
·
·
$-56.0K
·
·
·
·
·
·
$-72.0K
·
·
·
Financing Cash Flow
$-20M
$1M
$-1M
$320.0K
$-129.0K
$1M
$746.0K
$60.0K
$-1M
$6M
$8M
$-173.0K
$2M
$1M
$202.0K
$2M
Net Change in Cash
$-10M
$8M
$4M
$-322.0K
$-3M
$-776.0K
$-2M
$9M
$-8M
$9M
$-3M
$-7M
$-8M
$-3M
$-6M
$-11M
Free Cash Flow
·
·
·
·
·
$-956.0K
·
·
·
$860.0K
·
·
$-10M
·
·
$-22M
Levered FCF
·
·
·
·
·
·
·
·
·
$-1M
·
·
$-12M
·
·
$-23M
수익성7
지표
추세
Q2 2026
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
Operating Margin
-3.2%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Net Margin
-5.1%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Pretax Margin
-5.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
EBITDA Margin
-3.2%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
ROA
-1.4%
·
·
-0.01%
-2.9%
-3.9%
·
-1.5%
-3.0%
-4.9%
-3.5%
-6.4%
-7.2%
-3.9%
-3.8%
-5.5%
ROE
-4.7%
·
·
-0.03%
-10.9%
-14.7%
·
-5.8%
-11.5%
-17.9%
-12.0%
-21.0%
-22.6%
-11.1%
-10.5%
-14.3%
ROIC
-2.7%
·
·
-0.62%
-6.3%
-10.7%
·
-1.8%
-7.7%
-16.3%
-11.0%
-23.1%
-24.2%
-10.3%
-9.1%
-12.5%
유동성 및 지급능력3
지표
추세
Q2 2026
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
Current Ratio
1.8
·
·
1.9
2.0
2.3
·
2.6
2.5
2.4
1.9
2.0
2.1
1.7
2.1
2.6
Quick Ratio
0.6
·
·
0.5
0.6
0.7
·
0.8
0.7
0.8
0.5
0.6
0.7
0.6
0.7
1.0
Interest Coverage
·
·
·
·
·
·
·
·
-1.6
-3.6
-2.2
-5.3
-8.8
-5.3
-5.1
-7.1
효율성2
지표
추세
Q2 2026
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
Asset Turnover
0.3
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
1.8
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
주당3
지표
추세
Q2 2026
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
Revenue / Share
$0.29
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
·
·
·
·
$-0.00
·
·
·
$0.01
·
·
$-0.05
·
·
·
EPS (TTM)
$-0.03
$-0.08
·
$-0.08
$-0.10
$-0.10
·
$-0.11
$-0.13
$-0.17
$-0.27
$-0.28
$-0.26
$-0.22
$-0.24
·
가치 평가 (TTM)4
지표
추세
Q2 2026
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
Revenue TTM
·
·
·
·
·
·
·
$76M
$76M
$76M
$76M
$76M
$76M
$76M
$76M
$76M
Net Income TTM
$-7M
$-15M
·
$-16M
$-19M
$-19M
·
$-20M
$-24M
$-32M
$-50M
$-51M
$-46M
$-38M
$-42M
$-49M
P/E
-97.3
-22.8
·
-19.9
-14.1
-13.9
·
-15.8
-13.5
-11.1
-6.0
-8.8
-11.4
-16.4
-22.0
·
Earnings Yield
-1.0%
-4.4%
·
-5.0%
-7.1%
-7.2%
·
-6.3%
-7.4%
-9.0%
-16.7%
-11.4%
-8.8%
-6.1%
-4.5%
·
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
$234M
$201M
$187M
$188M
$160M
영업이익률 %
-3.7%
-7.1%
-16.1%
-18.1%
-30.7%
순이익
$-16M
$-21M
$-37M
$-43M
$-54M
희석 EPS
$-0.08
$-0.11
$-0.21
$-0.24
$-0.32
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
1.7
2.4
2.1
1.5
2.4
당좌 비율
0.5
0.8
0.7
0.6
0.9
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$1M
$9M
$-48M
$-28M
$-35M
기관 투자자 (13F)
197개의 제출자
· $453.1M 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.
보유자197
보유 가치$453.1M
신규 포지션38
청산 포지션17
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
38 (+9 이전 분기 대비)
17 (+4 이전 분기 대비)
73 (+16 이전 분기 대비)
51 (-2 이전 분기 대비)
-3.8M
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.