CERT 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$9.36
시가총액 (MRQ)$1.43B
P/E (TTM)-20.8
EPS (TTM)$-0.45
매출 (TTM)$408M
ROE (TTM)-6.7%
부채/자본 (MRQ)0.3
52주 범위$4–$14
CERT 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$419M2019-12-31 → 2025-12-31
EPS$-0.012019-12-31 → 2025-12-31
잉여현금흐름$95M2021-12-31 → 2025-12-31
순이익률-16.7%2021-12-31 → 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
CERT
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-20.85년 평균 ≈-240.3
≈-240.3
·
·
P/S (TTM)
3.55년 평균 ≈7.8
≈7.8
3.3
저평가
P/B (MRQ)
1.55년 평균 ≈2.4
≈2.4
2.9
저평가
EV / EBITDA
17.05년 평균 ≈1837.4
≈1837.4
·
·
주가 / FCF (TTM)
17.85년 평균 ≈35.3
≈35.3
·
·
주가 / 현금 흐름 (TTM)
17.25년 평균 ≈34.7
≈34.7
13.8
적정 가치
EV / Revenue (EV / 매출)
3.95년 평균 ≈8.1
≈8.1
·
·
EV / FCF
17.35년 평균 ≈36.6
≈36.6
·
·
주가 / 유형 장부 가치 (MRQ)
2.3
·
·
·
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
CERT
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-0.16%5년 평균 ≈4.8%
≈4.8%
7.9%
약함
EBITDA 마진 (TTM)
17.0%5년 평균 ≈9.7%
≈9.7%
12.7%
약함
세전 마진 (TTM)
-4.3%5년 평균 ≈0.44%
≈0.44%
9.1%
약함
순이익률 (TTM)
-16.7%5년 평균 ≈-0.94%
≈-0.94%
6.1%
약함
ROA (TTM)
-4.6%5년 평균 ≈-0.21%
≈-0.21%
1.3%
약함
ROE (TTM)
-6.7%5년 평균 ≈-0.31%
≈-0.31%
4.0%
약함
ROIC
-0.32%5년 평균 ≈1.4%
≈1.4%
1.8%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CERT
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.35년 평균 ≈0.3
≈0.3
·
·
유동비율 (MRQ)
2.65년 평균 ≈2.6
≈2.6
2.2
강한 유동성
Quick Ratio (당좌 비율)
1.95년 평균 ≈2.3
≈2.3
1.2
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.35년 평균 ≈0.3
≈0.3
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CERT
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
8.8%5년 평균 ≈11.6%
≈11.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
7.7%5년 평균 ≈10.5%
≈10.5%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
11.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CERT
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.015년 평균 ≈$-0.09
≈$-0.09
·
·
Revenue / Share (주당 매출)
$2.615년 평균 ≈$2.26
≈$2.26
·
·
Cash Flow / Share (주당 현금 흐름)
$0.605년 평균 ≈$0.52
≈$0.52
·
·
Cash / Share (주당 현금)
$1.195년 평균 ≈$1.24
≈$1.24
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CERT
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.35년 평균 ≈0.2
≈0.2
0.6
약함
Receivables Turnover (매출 채권 회전율)
4.55년 평균 ≈4.9
≈4.9
5.2
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$276.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-6.4%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.08
$0.10
-16.1%
2026년 3월 31일
5월 11, 2026
$0.09
$0.11
-17.4%
2025년 12월 31일
$0.09
$0.11
-21.1%
2025년 9월 30일
$0.14
$0.11
25.8%
2025년 6월 30일
$0.07
$0.10
-33.2%
2025년 3월 31일
$0.14
$0.11
23.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue
$419M
$385M
$354M
$336M
$286M
$244M
$209M
Cost of Revenue
·
·
$141M
$133M
$112M
$101M
$80M
R&D Expense
$41M
$37M
$34M
$28M
$20M
$20M
$12M
SG&A Expense
$85M
$94M
$95M
$72M
$80M
$88M
$48M
Operating Expenses
$237M
$232M
$254M
$171M
$161M
$167M
$109M
Operating Income
$21M
$-2M
$-41M
$33M
$14M
$-24M
$20M
Interest Expense
·
·
$23M
$18M
$17M
$25M
$28M
Other Non-op
$6M
$6M
$9M
$-14M
$-17M
$-26M
$-29M
Pretax Income
$8M
$-17M
$-55M
$19M
$-3M
$-50M
$-9M
Income Tax
$9M
$-5M
$214.0K
$4M
$10M
$-784.0K
$-225.0K
Net Income
$-2M
$-12M
$-55M
$15M
$-13M
$-49M
$-9M
EPS (Basic)
$-0.01
$-0.08
$-0.35
$0.09
$-0.09
$-0.37
$-0.07
EPS (Diluted)
$-0.01
$-0.08
$-0.35
$0.09
$-0.09
$-0.37
$-0.07
Shares (Basic)
160,394,418
160,392,805
158,936,251
156,876,942
149,842,668
133,247,212
132,407,786
Shares (Diluted)
160,394,418
160,392,805
158,936,251
159,354,394
149,842,668
133,247,212
132,407,786
EBITDA
$96M
$263.0K
·
$34M
$16M
·
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$189M
$179M
$235M
$237M
$186M
$271M
$29M
Receivables
$95M
$91M
$75M
$72M
$60M
$46M
·
Prepaid Expense
$22M
$29M
$20M
$20M
$19M
$19M
·
Other Current Assets
$1M
$2M
$1M
$732.0K
$767.0K
$1M
·
Current Assets
$315M
$311M
$340M
$342M
$275M
$347M
·
PP&E (Net)
$2M
$2M
$3M
$2M
$3M
$4M
·
PP&E (Gross)
$8M
$8M
$9M
$9M
$11M
·
·
Accum. Depreciation
$6M
$6M
$7M
$7M
$9M
·
·
Goodwill
$745M
$757M
$716M
$718M
$703M
$519M
$515M
Intangibles
$362M
$485M
$487M
$487M
$512M
$396M
·
Other Non-current Assets
$2M
$2M
$3M
$6M
$2M
$1M
·
Total Assets
$1.56B
$1.58B
$1.56B
$1.57B
$1.51B
$1.27B
·
Accounts Payable
$3M
$4M
$5M
$8M
$7M
$6M
·
Accrued Liabilities
$60M
$56M
$57M
$35M
$30M
$31M
·
Current Liabilities
$153M
$146M
$130M
$103M
$92M
$75M
·
Capital Leases
$8M
$11M
$7M
$10M
$8M
$318.0K
·
Deferred Tax
$34M
$40M
$51M
$65M
$76M
$76M
·
Other Non-current Liabilities
$5M
$25M
$39M
$22M
$25.0K
$1M
·
Total Liabilities
$494M
$516M
$516M
$493M
$470M
$447M
·
Long-term Debt
$293M
$295M
$291M
$293M
$295M
$299M
·
Total Debt
$293M
$295M
·
$293M
$295M
·
·
Common Stock
·
·
·
$2M
$2M
$2M
·
Paid-in Capital
$1.26B
$1.22B
$1.18B
$1.15B
$1.12B
$885M
·
Retained Earnings
$-130M
$-128M
$-116M
$-61M
$-76M
$-62M
·
Treasury Stock
$67M
$18M
$9M
$3M
$38.0K
·
·
AOCI
$2M
$-13M
$-8M
$-8M
$-4M
$-2M
·
Stockholders' Equity
$1.06B
$1.06B
$1.05B
$1.08B
$1.04B
$822M
$492M
Liabilities + Equity
$1.56B
$1.58B
$1.56B
$1.57B
$1.51B
$1.27B
·
Shares Outstanding
159,139,562
161,958,810
160,284,901
159,676,150
159,660,048
152,979,479
·
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
D&A
$75M
$68M
$56M
$2M
$2M
$2M
$3M
Deferred Tax
$-8M
$-13M
$-17M
$-12M
$-1M
$-8M
$-7M
Amort. of Intangibles
$73M
$66M
$55M
$51M
$43M
$40M
$39M
Other Non-cash
$31M
$103M
·
$88M
$73M
·
·
Operating Cash Flow
$96M
$80M
$83M
$93M
$60M
$45M
$38M
CapEx
$2M
$2M
$2M
$1M
$1M
$863.0K
$2M
Investing Cash Flow
$-27M
$-112M
$-80M
$-28M
$-270M
$-9M
$-10M
Debt Issued
·
·
$0
$0
$89.0K
·
·
Net Debt Issued
·
·
·
·
$89.0K
·
·
Stock Issued
·
·
$0
$0
$133M
$316M
·
Stock Repurchased
$43M
$0
$0
·
·
$1M
$703.0K
Net Stock Activity
$-43M
·
·
·
$133M
·
·
Financing Cash Flow
$-64M
$-21M
$-9M
$-7M
$123M
$208M
$-8M
Net Change in Cash
$10M
$-56M
$-5M
$53M
$-87M
$244M
$18M
Taxes Paid
$12M
$15M
$19M
$10M
$9M
$12M
$4M
Free Cash Flow
$95M
$79M
·
$91M
$59M
·
·
Levered FCF
·
·
·
$77M
$-7M
·
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
Operating Margin
5.0%
-0.45%
·
9.7%
4.8%
·
·
Net Margin
-0.38%
-3.1%
·
4.4%
-4.6%
·
·
Pretax Margin
1.8%
-4.5%
·
5.6%
-1.2%
·
·
EBITDA Margin
23.0%
0.07%
·
10.2%
5.5%
·
·
ROA
-0.10%
-0.77%
·
0.96%
-0.95%
·
·
ROE
-0.15%
-1.1%
·
1.4%
-1.3%
·
·
ROIC
-0.32%
-0.09%
·
1.9%
4.0%
·
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Current Ratio
2.1
2.1
·
3.3
3.0
·
·
Quick Ratio
1.9
1.8
·
3.0
2.7
·
·
Debt / Equity
0.3
0.3
·
0.3
0.3
·
·
LT Debt / Equity
0.3
0.3
·
0.3
0.3
·
·
Interest Coverage
·
·
·
1.8
0.8
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.3
0.2
·
0.2
0.2
·
·
Receivables Turnover
4.5
4.6
·
5.1
5.4
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$6.68
$6.58
·
$6.77
$6.53
·
·
Revenue / Share
$2.61
$2.40
·
$2.11
$1.91
·
·
Cash Flow / Share
$0.60
$0.50
·
$0.58
$0.40
·
·
Cash / Share
$1.19
$1.11
·
$1.48
$1.16
·
·
EPS (TTM)
$-0.01
$-0.08
$-0.35
$0.09
$-0.09
$-0.37
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
8.8%
8.7%
5.6%
17.3%
17.5%
·
·
Revenue CAGR 3Y
7.7%
10.4%
13.3%
·
·
·
·
Revenue CAGR 5Y
11.5%
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$419M
$385M
$354M
$336M
$286M
$244M
·
Net Income TTM
$-2M
$-12M
$-55M
$15M
$-13M
$-49M
·
Market Cap
$1.40B
$1.71B
·
$2.56B
$4.54B
·
·
Enterprise Value
$1.51B
$1.83B
·
$2.62B
$4.65B
·
·
P/E
-881.0
-133.1
-50.3
178.6
-315.8
-91.1
·
P/S
3.3
4.5
·
7.6
15.9
·
·
P/B
1.3
1.6
·
2.4
4.4
·
·
P / Cash Flow
14.6
21.3
·
27.7
75.1
·
·
P / FCF
14.8
21.7
·
28.1
76.6
·
·
EV / EBITDA
15.7
6961.9
·
76.5
295.7
·
·
EV / FCF
15.9
23.2
·
28.8
78.4
·
·
EV / Revenue
3.6
4.8
·
7.8
16.2
·
·
Earnings Yield
-0.11%
-0.75%
-2.0%
0.56%
-0.32%
-1.1%
·
손익계산서16
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
$93M
$107M
$104M
$105M
$92M
$106M
$100M
$95M
$93M
$97M
$88M
$86M
$90M
$90M
$87M
$85M
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$36M
$36M
$35M
·
$33M
R&D Expense
$10M
$12M
$11M
$10M
$9M
$11M
$8M
$8M
$9M
$12M
$8M
$9M
$8M
$9M
$7M
$6M
SG&A Expense
$22M
$29M
$24M
$25M
$17M
$20M
$21M
$22M
$28M
$23M
$34M
$28M
$14M
$20M
$18M
$17M
Operating Expenses
$58M
$70M
$64M
$62M
$50M
$57M
$56M
$55M
$63M
$59M
$62M
$102M
$41M
$48M
$43M
$41M
Operating Income
$-196.0K
$-4M
$836.0K
$3M
$8M
$8M
$6M
$3M
$-9M
$-1M
$-8M
$-53M
$13M
$7M
$11M
$11M
Interest Expense
·
·
·
·
·
·
·
·
·
$6M
·
$6M
$6M
$5M
·
$5M
Other Non-op
$-1M
$1M
$1M
$2M
$2M
$2M
$1M
$932.0K
$2M
$2M
$2M
$5M
$1M
$506.0K
$-8M
$-2M
Pretax Income
$-6M
$-8M
$-3M
$-267.0K
$4M
$5M
$2M
$-2M
$-12M
$-5M
$-12M
$-54M
$8M
$2M
$4M
$8M
Income Tax
$-307.0K
$820.0K
$3M
$-2M
$3M
$-201.0K
$-4M
$-290.0K
$305.0K
$-751.0K
$72.0K
$-5M
$4M
$1M
$-5M
$5M
Net Income
$-55M
$-9M
$-6M
$2M
$-2M
$5M
$7M
$-1M
$-13M
$-5M
$-12M
$-49M
$5M
$1M
$9M
$4M
EPS (Basic)
$-0.36
$-0.06
$-0.04
$0.01
$-0.01
$0.03
$0.04
$-0.01
$-0.08
$-0.03
$-0.08
$-0.31
$0.03
$0.01
$0.05
$0.03
EPS (Diluted)
$-0.36
$-0.06
$-0.04
$0.01
$-0.01
$0.03
$0.04
$-0.01
$-0.08
$-0.03
$-0.08
$-0.31
$0.03
$0.01
$0.06
$0.02
Shares (Basic)
154,356,779
157,754,647
·
160,403,011
160,916,057
160,996,258
·
160,642,052
160,505,223
159,524,270
·
159,165,206
158,955,822
158,177,025
·
157,140,166
Shares (Diluted)
154,356,779
157,754,647
·
160,600,570
161,849,002
161,350,292
·
160,642,052
160,505,223
159,524,270
·
159,165,206
159,906,972
159,727,412
·
159,587,645
EBITDA
$-196.0K
$15M
·
$3M
$10M
$8M
·
$3M
$-9M
$-855.0K
·
$-53M
$13M
$8M
·
$11M
대차대조표29
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
$184M
$149M
$189M
$173M
$162M
$179M
$179M
$233M
$225M
$225M
·
$272M
$245M
$244M
·
$211M
Receivables
$81M
$83M
$95M
$77M
$83M
$78M
$91M
$96M
$90M
$81M
·
$77M
$84M
$70M
·
$75M
Prepaid Expense
$27M
$25M
$22M
$22M
$22M
$28M
$29M
$22M
$22M
$23M
·
$21M
$21M
$19M
·
$17M
Other Current Assets
$2M
$2M
$1M
$3M
$1M
$2M
$2M
$2M
$2M
$1M
·
$825.0K
$1M
$880.0K
·
$1M
Current Assets
$312M
$271M
$315M
$283M
$281M
$300M
$311M
$351M
$337M
$328M
·
$370M
$353M
$348M
·
$305M
PP&E (Net)
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
·
$2M
$2M
$2M
·
$3M
PP&E (Gross)
·
·
$8M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$6M
·
·
·
$6M
·
·
·
·
·
·
·
·
·
Goodwill
$718M
$771M
$773M
$773M
$772M
$764M
$757M
$718M
$716M
$716M
$716M
$673M
$722M
$719M
$718M
$697M
Intangibles
$345M
$433M
$447M
$460M
$469M
$475M
$485M
$453M
$463M
$474M
·
$463M
$474M
$477M
·
$482M
Other Non-current Assets
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
·
$5M
$5M
$4M
·
$7M
Total Assets
$1.40B
$1.50B
$1.56B
$1.54B
$1.54B
$1.56B
$1.58B
$1.54B
$1.54B
$1.54B
·
$1.53B
$1.57B
$1.57B
·
$1.51B
Accounts Payable
$3M
$4M
$3M
$3M
$5M
$5M
$4M
$2M
$5M
$4M
·
$5M
$4M
$4M
·
$3M
Accrued Liabilities
$36M
$57M
$67M
$60M
$47M
$23M
$56M
$53M
$56M
$33M
·
$45M
$39M
$30M
·
$27M
Current Liabilities
$122M
$144M
$153M
$136M
$130M
$108M
$146M
$123M
$129M
$101M
·
$105M
$103M
$94M
·
$77M
Capital Leases
$7M
$8M
$8M
$9M
$9M
$10M
$11M
$10M
$11M
$12M
·
$7M
$8M
$9M
·
$9M
Deferred Tax
$9M
$35M
$34M
$31M
$37M
$39M
$40M
$38M
$38M
$46M
·
$46M
$55M
$63M
·
$76M
Other Non-current Liabilities
$3M
$4M
$5M
$4M
$4M
$27M
$25M
$25M
$24M
$40M
·
$26M
$18M
$23M
·
$1M
Total Liabilities
$433M
$483M
$494M
$471M
$473M
$477M
$516M
$490M
$496M
$488M
·
$475M
$475M
$482M
·
$454M
Long-term Debt
$292M
$292M
$293M
$294M
$294M
$295M
$295M
$296M
$297M
$291M
·
$292M
$292M
$293M
·
$293M
Total Debt
$292M
$292M
·
$294M
$294M
$295M
·
$296M
$297M
$291M
·
$292M
$292M
$293M
·
$293M
Common Stock
·
·
·
·
·
·
·
·
·
·
·
·
·
$2M
·
$2M
Paid-in Capital
$1.28B
$1.26B
$1.26B
$1.25B
$1.24B
$1.23B
$1.22B
$1.21B
$1.20B
$1.19B
·
$1.17B
$1.16B
$1.16B
·
$1.14B
Retained Earnings
$-194M
$-139M
$-130M
$-124M
$-126M
$-124M
$-128M
$-135M
$-133M
$-121M
·
$-104M
$-55M
$-60M
·
$-70M
Treasury Stock
$128M
$107M
$67M
$62M
$48M
$18M
$18M
$18M
$17M
$11M
·
$9M
$9M
$8M
·
$3M
AOCI
$9M
$-2M
$2M
$2M
$5M
$-5M
$-13M
$-5M
$-8M
$-7M
·
$-8M
$-3M
$-7M
·
$-18M
Stockholders' Equity
$967M
$1.02B
$1.06B
$1.06B
$1.07B
$1.08B
$1.06B
$1.05B
$1.04B
$1.05B
$1.05B
$1.05B
$1.10B
$1.09B
$1.08B
$1.05B
Liabilities + Equity
$1.40B
$1.50B
$1.56B
$1.54B
$1.54B
$1.56B
$1.58B
$1.54B
$1.54B
$1.54B
·
$1.53B
$1.57B
$1.57B
·
$1.51B
Shares Outstanding
152,499,023
153,325,078
159,139,562
159,396,847
160,614,890
161,475,707
161,009,112
160,900,211
160,881,314
160,191,094
160,284,901
159,848,766
159,777,284
159,839,743
159,676,150
159,781,270
현금 흐름13
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
$13M
$19M
$19M
$19M
$37M
$19M
$18M
$49M
$33M
$432.0K
$55M
$367.0K
$361.0K
$411.0K
$410.0K
$417.0K
Deferred Tax
$-3M
$-6M
$-866.0K
$-5M
$-12M
$11M
$-69.0K
$789.0K
$-9M
$-5M
$2M
$-8M
$-9M
$-2M
$-8M
$2M
Other Non-cash
·
$7M
·
·
·
$1M
·
·
·
$13M
·
·
·
$10M
·
·
Operating Cash Flow
$10M
$12M
$29M
$32M
$18M
$17M
$49M
$17M
$10M
$4M
$23M
$31M
$18M
$10M
$35M
$24M
CapEx
$621.0K
$631.0K
$1M
$221.0K
$-64.0K
$600.0K
$415.0K
$164.0K
$427.0K
$619.0K
$878.0K
$311.0K
$271.0K
$317.0K
$181.0K
$390.0K
Investing Cash Flow
$62M
$-7M
$-7M
$-7M
$-7M
$-6M
$-97M
$-6M
$-6M
$-4M
$-61M
$-4M
$-12M
$-3M
$-13M
$-3M
Stock Repurchased
$17M
$40M
$4M
$14M
$25M
$0
$0
$0
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-40M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-39M
$-44M
$-5M
$-14M
$-31M
$-14M
$-1M
$-6M
$-4M
$-10M
$-1M
$-925.0K
$-6M
$-850.0K
$-968.0K
$-1M
Net Change in Cash
$35M
$-40M
$17M
$10M
$-17M
$-97.0K
$-54M
$8M
$-177.0K
$-10M
$-37M
$24M
$972.0K
$8M
$26M
$16M
Taxes Paid
$10M
$2M
$3M
$3M
$5M
$688.0K
$3M
$3M
$5M
$4M
$7M
$3M
$9M
$517.0K
$2M
$2M
Free Cash Flow
·
$11M
·
·
·
$17M
·
·
·
$4M
·
·
·
$10M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-1M
·
·
·
$7M
·
·
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
-0.21%
-4.0%
·
2.9%
9.1%
7.2%
·
2.7%
-9.7%
-1.3%
·
-61.7%
14.4%
8.2%
·
12.8%
Net Margin
-59.3%
-8.2%
·
1.5%
-1.9%
4.5%
·
-1.5%
-13.5%
-4.9%
·
-57.2%
5.2%
1.5%
·
4.7%
Pretax Margin
-6.9%
-7.4%
·
-0.26%
6.0%
4.3%
·
-1.8%
-13.2%
-5.6%
·
-62.6%
9.3%
2.7%
·
10.0%
EBITDA Margin
-0.21%
13.8%
·
2.9%
9.1%
8.0%
·
2.7%
-9.7%
-0.88%
·
-61.7%
14.4%
8.7%
·
13.3%
ROA
-3.8%
-0.57%
·
0.10%
-0.13%
0.31%
·
-0.09%
-0.81%
-0.30%
·
-3.2%
0.31%
0.09%
·
0.27%
ROE
-5.4%
-0.83%
·
0.14%
-0.19%
0.44%
·
-0.13%
-1.2%
-0.44%
·
-4.7%
0.44%
0.13%
·
0.39%
ROIC
-0.01%
-0.36%
·
-1.3%
-0.22%
0.58%
·
0.16%
-0.69%
-0.08%
·
-3.6%
0.53%
0.30%
·
0.37%
유동성 및 지급능력5
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
2.6
1.9
·
2.1
2.2
2.8
·
2.9
2.6
3.3
·
3.5
3.4
3.7
·
4.0
Quick Ratio
2.2
1.6
·
1.8
1.9
2.4
·
2.7
2.4
3.0
·
3.3
3.2
3.3
·
3.7
Debt / Equity
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
LT Debt / Equity
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
Interest Coverage
·
·
·
·
·
·
·
·
·
-0.2
·
-8.9
2.3
1.4
·
2.1
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Receivables Turnover
1.1
1.3
·
1.2
1.2
1.3
·
1.1
1.1
1.3
·
1.1
1.1
1.3
·
1.2
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
$6.34
$6.63
·
$6.68
$6.67
$6.71
·
$6.55
$6.49
$6.58
·
$6.58
$6.87
$6.79
·
$6.60
Revenue / Share
$0.60
$0.68
·
$0.65
$0.65
$0.66
·
$0.59
$0.58
$0.61
·
$0.54
$0.57
$0.57
·
$0.53
Cash Flow / Share
·
$0.07
·
·
·
$0.11
·
·
·
$0.03
·
·
·
$0.06
·
·
Cash / Share
$1.21
$0.97
·
$1.08
$1.01
$1.11
·
$1.45
$1.40
$1.40
·
$1.70
$1.53
$1.53
·
$1.32
EPS (TTM)
$-0.45
$-0.10
·
$0.07
$0.05
$-0.02
·
$-0.20
$-0.50
$-0.39
·
$-0.21
$0.12
$0.09
·
$-0.04
가치 평가 (TTM)10
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
$408M
$408M
·
$403M
$394M
$394M
·
$373M
$364M
$361M
·
$353M
$352M
$344M
·
$324M
Net Income TTM
$-68M
$-15M
·
$11M
$8M
$-3M
·
$-31M
$-79M
$-61M
·
$-34M
$19M
$14M
·
$-4M
Market Cap
$999M
$874M
·
$1.95B
$1.88B
$1.60B
·
$1.88B
$2.23B
$2.86B
·
$2.32B
$2.91B
$3.85B
·
$2.12B
Enterprise Value
$1.11B
$1.02B
·
$2.07B
$2.01B
$1.71B
·
$1.95B
$2.30B
$2.93B
·
$2.34B
$2.96B
$3.90B
·
$2.20B
P/E
-14.6
-57.0
·
174.6
234.0
-495.0
·
-58.5
-27.7
-45.8
·
-69.2
151.8
267.9
·
-332.0
P/S
2.4
2.1
·
4.8
4.8
4.1
·
5.1
6.1
7.9
·
6.6
8.3
11.2
·
6.5
P/B
1.0
0.9
·
1.8
1.8
1.5
·
1.8
2.1
2.7
·
2.2
2.7
3.6
·
2.0
P / Cash Flow
·
74.7
·
·
·
92.1
·
·
·
666.7
·
·
·
387.0
·
·
EV / Revenue
2.7
2.5
·
5.1
5.1
4.3
·
5.2
6.3
8.1
·
6.6
8.4
11.3
·
6.8
Earnings Yield
-6.9%
-1.8%
·
0.57%
0.43%
-0.20%
·
-1.7%
-3.6%
-2.2%
·
-1.4%
0.66%
0.37%
·
-0.30%
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
$419M
$385M
$354M
$336M
$286M
영업이익률 %
5.0%
-0.45%
·
9.7%
4.8%
순이익
$-2M
$-12M
$-55M
$15M
$-13M
희석 EPS
$-0.01
$-0.08
$-0.35
$0.09
$-0.09
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.3
0.3
·
0.3
0.3
유동비율
2.1
2.1
·
3.3
3.0
당좌 비율
1.9
1.8
·
3.0
2.7
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$95M
$79M
·
$91M
$59M
기관 투자자 (13F)
256개의 제출자
· $988.6M 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.
보유자256
보유 가치$988.6M
신규 포지션57
청산 포지션66
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
57 (-8 이전 분기 대비)
66 (+18 이전 분기 대비)
92 (-9 이전 분기 대비)
65 (+6 이전 분기 대비)
-2.4M
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.
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
제출자
제출됨
지분
상태
목적
제출
Arsenal Capital Partners III LP, Arsenal Capital Partners III-B LP, Arsenal Saturn Holdings LP, Arsenal Capital Investment VI LP, Arsenal Capital Investment III LP, Terry M. Mullen
Arsenal Capital Partners III LP (2), Arsenal Capital Partners III-B LP (2), Arsenal Saturn Holdings LP (2), Arsenal Capital Investment VI LP (2), Arsenal Capital Investment III LP (2), Terry M. Mullen (2), Jeffrey B. Kovach (2)
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.