CETX Cemtrex Inc. - Common Stock
$0.82
가격 · 5월 20, 2026
기준 재무 정보 5월 15, 2026
CETX 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.82
시가총액
—
P/E (TTM)
-15.7
EPS (TTM)
—
매출 (TTM)
$76M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$1 – $43
CETX 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
$76M
2018-09-30
→
2025-09-30
EPS
—
2018-09-30
→
2021-09-30
잉여현금흐름
—
2022-09-30
→
2023-09-30
마진
—
2020-09-30
→
2023-09-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CETX
동종업계 중앙값
P/E (TTM)
-15.7
47.8
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CETX
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CETX
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CETX
동종업계 중앙값
Revenue YoY (매출 YoY)
14.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
19.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
11.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CETX
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2017년 3월 29일 | $176400.0000 |
CETX 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
19443.0%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2024년 6월 30일 | $-0.18 | $-0.07 | -0.11% |
| 2024년 3월 31일 | $-1.46 | $-0.07 | -1.4% |
| 2023년 12월 31일 | $-36225.00 | $-27631.80 | -8593.2% |
| 2023년 9월 30일 | $-28980.00 | $-115346.70 | 86366.7% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CETX | — | -15.7 | 14.4% | — | — | — |
| ELSE | $14M | 46.2 | 8.2% | 3.0% | 2.1% | 50.8% |
| MSAI | — | — | — | — | — | — |
| VRME | $8M | -1.5 | -32.3% | -29.9% | -38.6% | 38.6% |
| ASTC | $10M | -48.2 | -41.2% | -1385.0% | -55.2% | 47.5% |
| SOBR | — | 0.3 | 105.6% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $76M | $67M | $59M | $45M | $43M | $44M | $39M | $23M | $121M | $94M | $57M | $48M | |
| Cost of Revenue | $44M | $39M | $34M | $28M | $26M | $26M | $24M | $14M | $81M | $35M | $25M | $32M | |
| Gross Profit | $32M | $27M | $26M | $17M | $17M | $18M | $16M | $8M | $40M | $29M | $16M | $16M | |
| R&D Expense | $2M | $3M | $3M | $4M | $3M | $2M | $1M | $6M | · | · | · | · | |
| SG&A Expense | $28M | $28M | $23M | $21M | $23M | $20M | $22M | $15M | $35M | $24M | $14M | $13M | |
| Operating Expenses | $32M | $33M | $27M | $31M | $26M | $22M | $23M | $21M | $35M | $24M | $14M | $13M | |
| Operating Income | $509.8K | $-5M | $-2M | $-14M | $-9M | $-5M | $-7M | $-13M | $5M | $5M | $3M | $3M | |
| Interest Expense | · | · | $5M | $4M | $3M | $5M | $5M | $800.4K | $924.0K | $673.6K | $496.3K | $436.9K | |
| Other Non-op | $159.0K | $-622.6K | $476.7K | $7M | $9M | $2M | $-62.7K | $676.5K | $313.8K | $1M | $338.0K | $-283.3K | |
| Pretax Income | $-27M | $-7M | $-6M | $-11M | $769.2K | $-7M | $-13M | $-14M | $5M | $6M | $3M | $3M | |
| Income Tax | $734.9K | $202.3K | $394.3K | $-209.3K | $375.4K | $2M | $-1M | $-3M | $-115.6K | $1M | $917 | $61.0K | |
| Net Income | $-28M | $-7M | $-2M | $-13M | $8M | $-10M | $-22M | $-9M | $4M | $5M | $3M | $3M | |
| EPS (Basic) | · | · | · | · | $0.02 | $-1.00 | · | $-0.90 | $0.32 | $0.59 | $0.41 | $0.39 | |
| EPS (Diluted) | · | · | · | · | $0.02 | $-1.00 | · | $-0.90 | $0.31 | $0.59 | $0.40 | $0.39 | |
| Shares (Basic) | 132,396 | 27,240 | 414 | 709,488 | 18,911,746 | 9,611,516 | 2,267,501 | 1,404,533 | 10,013,378 | 8,441,620 | 6,843,666 | 6,766,587 | |
| Shares (Diluted) | 132,396 | 27,240 | 414 | 709,488 | 18,911,746 | 9,611,516 | 2,267,501 | 1,404,533 | 10,175,736 | 8,514,772 | 6,911,235 | 6,766,587 | |
| EBITDA | · | · | $-485.4K | $-15M | · | $-4M | · | · | $5M | · | $3M | $3M |
대차대조표 31
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $4M | $5M | $10M | $15M | $19M | $2M | $973.8K | $10M | $6M | $1M | $146.1K | |
| Short-term Investments | · | · | · | $13.7K | $15.0K | $887.7K | $412.7K | · | · | · | · | $559.8K | |
| Receivables | · | · | $9M | $5M | $8M | $7M | $6M | $14M | $15M | $14M | $5M | $4M | |
| Inventory | $7M | $7M | $9M | $8M | $6M | $5M | $5M | $11M | $17M | $14M | $6M | $6M | |
| Prepaid Expense | $2M | $1M | $2M | $2M | $3M | $1M | $1M | $4M | $2M | $2M | $893.8K | $531.3K | |
| Other Current Assets | · | · | $2M | $2M | $1M | $1M | $925.3K | $1M | $410.7K | $274.0K | $773.5K | · | |
| Current Assets | $29M | $27M | $29M | $32M | $35M | $36M | $19M | $32M | $46M | $37M | $14M | $12M | |
| PP&E (Net) | $10M | $9M | $9M | $5M | $7M | $6M | $17M | $27M | $20M | $18M | $8M | $7M | |
| PP&E (Gross) | $23M | $21M | $20M | $16M | $18M | $18M | $31M | $38M | $27M | $21M | $10M | $8M | |
| Accum. Depreciation | $13M | $12M | $10M | $11M | $12M | $12M | $14M | $11M | $7M | $4M | $2M | $652.0K | |
| Goodwill | $4M | $4M | $4M | $4M | $8M | $7M | $4M | $3M | $3M | $918.8K | $845.0K | $845.0K | |
| Intangibles | · | $11M | $16M | $12M | $18M | · | · | · | · | · | · | · | |
| Other Non-current Assets | $2M | $2M | $2M | $1M | $697.2K | $381.9K | $497.9K | $126.1K | $311.6K | $540.1K | $35.6K | $52.4K | |
| Total Assets | $48M | $44M | $48M | $46M | $53M | $61M | $44M | $65M | $70M | $56M | $23M | $20M | |
| Accounts Payable | $4M | $5M | · | $3M | $4M | $5M | $4M | $7M | $7M | $8M | $4M | $3M | |
| Accrued Liabilities | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $4M | $5M | $309.1K | $440.4K | |
| Short-term Debt | · | · | $15M | $17M | $10M | $7M | $7M | $11M | $7M | · | $0 | · | |
| Current Liabilities | $24M | $19M | $27M | $26M | $20M | $16M | $16M | $22M | $20M | $25M | $9M | $6M | |
| Capital Leases | $1M | $1M | $2M | $2M | $2M | · | · | $44.1K | · | · | · | · | |
| Other Non-current Liabilities | $289.5K | $275.0K | $501.4K | $807.9K | $839.2K | $768.6K | $1M | · | · | · | · | · | |
| Total Liabilities | $39M | $39M | $40M | $31M | $29M | $32M | $22M | $30M | $31M | $40M | $15M | $16M | |
| Long-term Debt | $14M | $18M | $24M | $21M | $16M | $19M | $5M | $10M | · | · | · | · | |
| Total Debt | · | · | $15M | $17M | · | $7M | · | · | $2M | · | $654.0K | $689.8K | |
| Common Stock | $831 | $1 | $1 | $755 | $20.8K | $17.6K | $4.0K | $1.6K | $10.4K | $9.5K | $7.2K | $6.8K | |
| Paid-in Capital | $106M | $73M | $69M | $67M | $62M | $60M | $40M | $31M | $25M | $5M | $1M | $199.6K | |
| Retained Earnings | $-99M | $-71M | $-64M | $-55M | $-42M | $-34M | $-24M | $4M | $14M | $11M | $6M | $4M | |
| Treasury Stock | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | · | · | · | · | · | · | |
| AOCI | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $-483.3K | $-133.5K | $-974.1K | $-333.9K | $-156.6K | |
| Stockholders' Equity | $9M | $5M | $8M | $14M | $23M | $28M | $17M | $35M | $39M | $15M | $7M | $4M | |
| Liabilities + Equity | $48M | $44M | $48M | $46M | $53M | $61M | $44M | $65M | $70M | $56M | $23M | $20M | |
| Shares Outstanding | 830,606 | 946 | 498 | 754,711 | 20,782,194 | 17,622,539 | 3,962,790 | 1,621,719 | 10,404,434 | 9,460,283 | 7,158,087 | 6,766,587 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $2M | $1M | $2M | $3M | $2M | $3M | $2M | $772.4K | $494.7K | |
| Stock-based Comp | $14.2K | $30.2K | $106.8K | $155.5K | $156.4K | $191.4K | $622.2K | · | $67.5K | $51.9K | $57.3K | $0 | |
| Deferred Tax | · | · | · | · | · | $2M | $-1M | $-3M | $-540.0K | $102.0K | · | · | |
| Other Non-cash | · | · | $6M | $-5M | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $159.3K | $-4M | $-2M | $-16M | $-10M | $-4M | $4M | $-2M | $995.5K | $8M | $4M | $-2M | |
| CapEx | $2M | $1M | $3M | $2M | $1M | · | $2M | $12M | $6M | $663.8K | $2M | $3M | |
| Investing Cash Flow | $-3M | $-1M | $-6M | $7M | $840.9K | $-2M | $7M | $-12M | $-6M | $-17M | $-956.0K | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | $528.6K | · | · | · | |
| Financing Cash Flow | $4M | $4M | $2M | $5M | $4M | $24M | $-12M | $5M | $10M | $14M | $-2M | · | |
| Net Change in Cash | $926.6K | $-929.2K | · | · | $-5M | $18M | · | $-10M | $5M | $5M | $1M | $79.1K | |
| Taxes Paid | $792.6K | $196.7K | $293.8K | $353.3K | $-358.9K | $75.7K | $162.9K | $852.1K | $73.9K | $5.0K | $5.0K | · | |
| Free Cash Flow | · | · | $-5M | $-18M | · | · | · | · | $-5M | · | $3M | · | |
| Levered FCF | · | · | $-10M | $-22M | · | · | · | · | · | · | $2M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | 43.3% | 37.9% | · | 44.5% | · | · | 33.1% | · | 28.7% | 32.7% | |
| Operating Margin | · | · | -2.5% | -33.6% | · | -9.3% | · | · | 4.2% | · | 4.4% | 6.3% | |
| Net Margin | · | · | -15.5% | -25.9% | · | -22.8% | · | · | 3.6% | · | 5.0% | 5.6% | |
| Pretax Margin | · | · | -10.1% | -26.9% | · | -15.7% | · | · | 3.7% | · | 5.0% | 5.7% | |
| EBITDA Margin | · | · | -0.82% | -29.8% | · | -9.3% | · | · | 4.2% | · | 4.4% | 6.3% | |
| ROA | · | · | -19.5% | -26.4% | · | -16.3% | · | · | 7.2% | · | 13.4% | 23.5% | |
| ROE | · | · | -121.0% | -83.7% | · | -33.6% | · | · | 16.2% | · | 52.7% | 111.8% | |
| ROIC | · | · | -7.3% | -53.8% | · | -13.9% | · | · | 12.1% | · | 32.1% | 68.0% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 1.1 | 1.2 | · | 2.6 | · | · | 2.3 | · | 1.5 | 2.9 | |
| Quick Ratio | · | · | 0.2 | 0.7 | · | 1.8 | · | · | 1.3 | · | 0.7 | 1.2 | |
| Debt / Equity | · | · | 1.9 | 1.2 | · | 0.2 | · | · | 0.1 | · | 0.1 | 0.2 | |
| Interest Coverage | · | · | -0.3 | -4.3 | · | -0.9 | · | · | · | · | 5.0 | 6.9 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 1.3 | 1.0 | · | 0.7 | · | · | 2.0 | · | 2.7 | 4.2 | |
| Inventory Turnover | · | · | 3.9 | 4.1 | · | 4.0 | · | · | 2.6 | · | 6.4 | 10.0 | |
| Receivables Turnover | · | · | · | 7.3 | · | 6.6 | · | · | 8.7 | · | 12.9 | 20.4 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.4% | 12.6% | 31.9% | 4.4% | -0.89% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 19.3% | 15.7% | 10.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.9% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $76M | $67M | $59M | $45M | $43M | $44M | $39M | $23M | $121M | $94M | $57M | $48M | |
| Net Income TTM | $-28M | $-7M | $-2M | $-13M | $8M | $-10M | $-22M | $-9M | $4M | $5M | $3M | $3M | |
| Market Cap | · | · | $157.46B | $6.12T | · | $21.57T | · | · | $274.38T | · | $216.55T | · | |
| Enterprise Value | · | · | $157.47B | $6.12T | · | $21.57T | · | · | $274.38T | · | $216.55T | · | |
| P/E | -15.7 | -10062.5 | -418250.0 | -643125.0 | 63945000.0 | -1223775.0 | -339811.6 | -14014000.0 | 85070322.6 | 59198644.1 | 75631500.0 | · | |
| P/S | · | · | 2652.3 | 135815.6 | · | 495561.2 | · | · | 2274622.8 | · | 3806656.4 | · | |
| P/B | · | · | 20482.9 | 438539.2 | · | 698678.5 | · | · | 7036866.7 | · | 30390659.7 | · | |
| P / Tangible Book | · | · | · | · | · | 1047715.5 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | -70525.7 | -379988.0 | · | -5268928.0 | · | · | 247699706.3 | · | 53661932.4 | · | |
| P / FCF | · | · | -31530.5 | -340912.9 | · | · | · | · | -60040988.0 | · | 85946408.5 | · | |
| EV / EBITDA | · | · | -324398.2 | -407535.6 | · | -5346716.9 | · | · | 53635831.7 | · | 86584831.6 | · | |
| EV / FCF | · | · | -31532.3 | -340913.3 | · | · | · | · | -60040986.1 | · | 85946408.2 | · | |
| EV / Revenue | · | · | 2652.5 | 135815.7 | · | 495560.9 | · | · | 2274622.7 | · | 3806656.4 | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | 0.00% | · | · | · | |
| Earnings Yield | -6.4% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | · | |
| Payout Ratio | · | · | · | · | · | · | · | · | 12.0% | · | · | · | |
| Annual Payout | · | · | · | · | · | · | · | · | $528.6K | · | · | · |
손익계산서 17
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $18M | $16M | $19M | $17M | $27M | $14M | $18M | $15M | $17M | $17M | $17M | $15M | $16M | $12M | $12M | $12M | |
| Cost of Revenue | $11M | $11M | $11M | $10M | $15M | $8M | $11M | $9M | $10M | $10M | $10M | $8M | $9M | $7M | $7M | $7M | |
| Gross Profit | $7M | $6M | $7M | $7M | $12M | $6M | $8M | $6M | $7M | $7M | $7M | $6M | $7M | $5M | $5M | $5M | |
| R&D Expense | $546.9K | $501.4K | $298.6K | $386.6K | $777.9K | $890.1K | $692.8K | $864.5K | $951.4K | $848.8K | $-935.5K | $1M | $2M | $2M | $942.4K | $1M | |
| SG&A Expense | $8M | $8M | $8M | $7M | $6M | $7M | $6M | $8M | $7M | $7M | $8M | $5M | $5M | $5M | $5M | $5M | |
| Operating Expenses | $9M | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $8M | $8M | $7M | $6M | $7M | $7M | $11M | $7M | |
| Operating Income | $-2M | $-3M | $-1M | $-642.4K | $5M | $-2M | $-319.7K | $-3M | $-1M | $-738.4K | $-18.7K | $53.8K | $404.9K | $-2M | $-6M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | $592.8K | $583.7K | · | $1M | $1M | $1M | $237.3K | $925.5K | |
| Other Non-op | $6.0K | $35.3K | $206.2K | $68.0K | $-150.2K | $35.0K | $87.8K | $-933.5K | $144.8K | $78.4K | $82.6K | $34.7K | $376.5K | $-17.1K | $4M | $2M | |
| Pretax Income | $1M | $-20M | $-3M | $-5M | $9M | $-29M | $4M | $-9M | $-1M | $-1M | $-1M | $-1M | $-553.8K | $-3M | $-3M | $-141.3K | |
| Income Tax | $73.9K | $266.3K | $489.8K | $14.0K | $110.5K | $120.5K | $-35.8K | $67.3K | $100.0K | $70.8K | $374.6K | $19.6K | · | · | $38.6K | $-247.9K | |
| Net Income | $907.0K | $-21M | $-3M | $-5M | $9M | $-29M | $4M | $-9M | $-1M | $-1M | $-1M | $-1M | $-594.8K | $-6M | $-3M | $-680.8K | |
| EPS (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-0.03 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-0.03 | |
| Shares (Basic) | 9,946,752 | 2,601,444 | -4,517,235 | 2,542,677 | 118,972 | 74,210 | 11,302 | 14,936 | 503 | 499 | -2,474,552 | 897,897 | 815,498 | 761,571 | -1,375,192 | 736,506 | |
| Shares (Diluted) | 10,237,983 | 2,601,444 | -4,517,235 | 2,542,677 | 440,146 | 74,210 | 11,302 | 14,936 | 503 | 499 | -2,474,552 | 897,897 | 815,498 | 761,571 | -23,812,414 | 736,506 | |
| EBITDA | $-2M | $-2M | · | $-642.4K | $5M | $-2M | · | $-3M | $-1M | $-370.1K | · | $53.8K | $404.9K | $-1M | · | $-2M |
대차대조표 31
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $21M | $5M | $7M | $5M | $4M | $4M | $6M | $3M | $3M | $5M | $6M | $7M | $6M | $10M | $11M | |
| Short-term Investments | $5M | · | · | · | · | · | · | $13.9K | $13.9K | $13.3K | · | $13.7K | $13.7K | $13.7K | $13.7K | $280.6K | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | · | $7M | · | $8M | |
| Inventory | $7M | $7M | $7M | $6M | $6M | $11M | $7M | $8M | $7M | $8M | $9M | $9M | $9M | $9M | $8M | $8M | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $386.3K | $2M | $3M | $3M | $3M | $2M | $2M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | $3M | $1M | $1M | $2M | $1M | |
| Current Assets | $38M | $43M | $29M | $29M | $29M | $29M | $27M | $26M | $28M | $26M | $29M | $26M | $26M | $26M | $32M | $33M | |
| PP&E (Net) | $17M | $9M | $10M | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $9M | $6M | $5M | $5M | $5M | $6M | |
| PP&E (Gross) | $30M | $23M | $23M | $22M | $22M | $22M | $21M | $20M | $20M | $20M | $20M | $16M | $15M | $16M | $16M | $18M | |
| Accum. Depreciation | $14M | $13M | $13M | $13M | $12M | $12M | $12M | $11M | $11M | $11M | $10M | $10M | $10M | $11M | $11M | $12M | |
| Goodwill | $8M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $8M | |
| Intangibles | $3M | · | $12M | · | · | · | $11M | · | · | · | $16M | · | · | · | $12M | · | |
| Other Non-current Assets | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Total Assets | $71M | $60M | $48M | $47M | $46M | $47M | $44M | $44M | $47M | $45M | $48M | $42M | $40M | $41M | $46M | $51M | |
| Accounts Payable | $5M | $4M | $4M | $5M | $4M | $3M | $5M | · | · | · | · | · | · | $3M | · | $5M | |
| Accrued Liabilities | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $3M | $4M | $3M | $3M | $2M | $1M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $17M | $16M | $17M | $17M | $17M | |
| Current Liabilities | $24M | $18M | $24M | $24M | $24M | $25M | $19M | $14M | $18M | $29M | $27M | $27M | $26M | $27M | $26M | $27M | |
| Capital Leases | $2M | $1M | $1M | $1M | $902.2K | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | |
| Other Non-current Liabilities | $290.0K | $290.0K | $289.5K | $285.8K | $282.2K | $307.5K | $275.0K | $300.0K | $317.1K | $405.6K | $501.4K | $529.0K | $575.9K | $582.4K | $807.9K | $825.6K | |
| Total Liabilities | $36M | $31M | $39M | $43M | $40M | $48M | $39M | $43M | $42M | $38M | $40M | $34M | $32M | $32M | $31M | $33M | |
| Long-term Debt | $18M | $13M | $14M | $18M | $19M | $19M | $18M | $18M | $22M | · | $24M | $21M | $21M | $20M | · | · | |
| Total Debt | $18M | $13M | · | $18M | $19M | $19M | · | $18M | $914.2K | $16M | · | $38M | $37M | $37M | · | $17M | |
| Common Stock | $10.1K | $8.6K | $831 | $3.5K | $1.8K | $1.8K | $1 | $16.4K | $1.1K | $1.1K | $1 | $958 | $828 | $794 | $755 | $26.3K | |
| Paid-in Capital | $151M | $147M | $106M | $97M | $96M | $96M | $73M | $73M | $69M | $69M | $69M | $68M | $67M | $67M | $67M | $67M | |
| Retained Earnings | $-119M | $-120M | $-99M | $-96M | $-92M | $-100M | $-71M | $-76M | $-67M | $-65M | $-64M | $-63M | $-62M | $-61M | $-55M | $-52M | |
| Treasury Stock | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $218.0K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | $148.3K | |
| AOCI | $3M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $3M | |
| Stockholders' Equity | $35M | $29M | $9M | $4M | $6M | $-2M | $5M | $48.0K | $5M | $7M | $8M | $8M | $7M | $8M | $14M | $17M | |
| Liabilities + Equity | $71M | $60M | $48M | $47M | $46M | $47M | $44M | $44M | $47M | $45M | $48M | $42M | $40M | $41M | $46M | $51M | |
| Shares Outstanding | 10,078,089 | 8,600,552 | 830,606 | 3,509,606 | 1,784,581 | 1,784,575 | 946 | 16,352,270 | 1,055,636 | 1,055,636 | 498 | 957,760 | 828,570 | 793,727 | 754,711 | 26,263,296 |
현금 흐름 11
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $603.5K | $412.4K | $394.6K | $312.9K | $310.8K | $337.3K | $330.1K | $325.5K | $304.9K | $368.3K | $327.8K | $249.9K | $-82.4K | $530.8K | $714.0K | $175.5K | |
| Stock-based Comp | · | · | $4.0K | $3.1K | $3.1K | $4.1K | $7.6K | $7.6K | $7.6K | $7.6K | $13.5K | $26.7K | $26.7K | $39.8K | $44.1K | $39.0K | |
| Other Non-cash | · | $19M | · | · | · | $27M | · | · | · | $-2M | · | · | · | $2M | · | · | |
| Operating Cash Flow | $-4M | $-891.9K | $-3M | $2M | $3M | $-1M | $-2M | $675.8K | $386.8K | $-3M | $686.5K | $-24.3K | $476.0K | $-3M | $-5M | $-3M | |
| CapEx | $153.2K | $183.6K | $495.8K | $75.8K | $435.5K | $924.4K | $868.0K | $74.0K | $64.6K | $290.7K | $2M | $497.7K | $-307.9K | $571.7K | $1M | $-207.5K | |
| Investing Cash Flow | $-14M | $-253.1K | $-1M | $-45.8K | $-427.6K | $-1M | $-851.2K | $49.1K | $-65.0K | $-390.3K | $-5M | $-482.6K | $108.1K | $-360.8K | $6M | $6M | |
| Financing Cash Flow | $4M | $17M | $3M | $85.6K | $-1M | $2M | $531.1K | $3M | $252.4K | $998.1K | $3M | $-360.9K | $-319.2K | $-600.9K | $-879.8K | $-582.0K | |
| Net Change in Cash | · | · | $-2M | $2M | · | · | $-2M | $4M | · | · | · | · | · | $-4M | · | · | |
| Taxes Paid | · | · | $554.7K | $-31.7K | $0 | $269.7K | $0 | $50.3K | $-30.0K | $176.4K | $248.0K | $8.1K | $-57.1K | $94.8K | $46.6K | $-6.1K | |
| Free Cash Flow | · | $-1M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | $-4M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-4M | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 37.9% | 34.8% | · | 43.4% | 44.6% | 41.5% | · | 40.0% | 40.4% | 42.0% | · | 44.0% | 45.7% | 42.1% | · | 43.1% | |
| Operating Margin | -12.0% | -17.4% | · | -3.8% | 16.9% | -16.6% | · | -21.6% | -6.0% | -4.4% | · | 0.37% | 2.5% | -16.3% | · | -15.6% | |
| Net Margin | 5.0% | -127.4% | · | -26.8% | 30.8% | -209.3% | · | -61.2% | -8.6% | -7.1% | · | -7.8% | -3.7% | -52.4% | · | -5.0% | |
| Pretax Margin | 7.2% | -126.0% | · | -27.0% | 32.0% | -207.8% | · | -61.8% | -8.6% | -7.4% | · | -7.9% | -3.5% | -25.9% | · | -7.2% | |
| EBITDA Margin | -12.0% | -14.8% | · | -3.8% | 16.9% | -14.1% | · | -21.6% | -6.0% | -2.2% | · | 0.37% | 2.5% | -11.9% | · | -15.6% | |
| ROA | 1.6% | -38.4% | · | -10.0% | 17.9% | -62.5% | · | -21.0% | -3.4% | -2.8% | · | -2.5% | -1.3% | -14.3% | · | -1.2% | |
| ROE | 4.4% | -149.3% | · | -247.9% | 151.2% | -1106.8% | · | -237.5% | -24.4% | -16.2% | · | -9.3% | -4.8% | -42.3% | · | -2.9% | |
| ROIC | -3.9% | -6.8% | · | -2.9% | 18.1% | -13.4% | · | -18.2% | -19.7% | -3.5% | · | 0.12% | · | · | · | -4.6% |
유동성 및 지급능력 5
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 2.4 | · | 1.2 | 1.2 | 1.2 | · | 1.9 | 1.6 | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.2 | |
| Quick Ratio | 0.5 | 1.1 | · | 0.3 | 0.2 | 0.2 | · | 0.5 | 0.2 | 0.1 | · | 0.2 | 0.3 | 0.5 | · | 0.7 | |
| Debt / Equity | 0.5 | 0.4 | · | 5.1 | 2.9 | -12.0 | · | 366.1 | 0.2 | 2.3 | · | 5.1 | 5.0 | 4.6 | · | 1.0 | |
| LT Debt / Equity | 0.3 | 0.3 | · | 2.3 | 1.5 | -7.6 | · | 352.3 | · | · | · | 0.5 | 0.5 | 0.4 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -1.7 | -1.3 | · | 0.0 | 0.3 | -1.7 | · | -2.3 |
효율성 3
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | · | 0.4 | 0.6 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | |
| Inventory Turnover | 1.7 | 1.1 | · | 1.4 | 2.2 | 0.8 | · | 1.1 | 1.3 | 1.2 | · | 1.0 | 1.1 | 0.9 | · | 0.9 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | 1.9 | · | 2.1 |
가치 평가 (TTM) 14
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $78M | $74M | · | $73M | $73M | $62M | · | $63M | $65M | $60M | · | $55M | $52M | $45M | · | $44M | |
| Net Income TTM | $-16M | $-45M | · | $-34M | $-31M | $-40M | · | $-13M | $-4M | $-9M | · | $-9M | $-12M | $-16M | · | $-9M | |
| Market Cap | $6M | $22M | · | $58M | $39M | $77M | · | $113.32B | $139.33B | $166.60B | · | $230.25B | $214.80B | $108.51B | · | $8.08T | |
| Enterprise Value | $12M | $15M | · | $69M | $54M | $92M | · | $113.33B | $139.33B | $166.61B | · | $230.29B | $214.83B | $108.54B | · | $8.08T | |
| P/E | -1.7 | -7.2 | · | -45.8 | -61.2 | -120.4 | · | -19250.0 | -366625.0 | -438375.0 | · | -667800.0 | -720125.0 | -379750.0 | · | -854437.5 | |
| P/S | 0.1 | 0.3 | · | 0.8 | 0.5 | 1.2 | · | 1785.9 | 2148.8 | 2792.8 | · | 4195.4 | 4138.9 | 2398.6 | · | 185309.6 | |
| P/B | 0.2 | 0.8 | · | 16.0 | 6.1 | -49.6 | · | 2363025.1 | 29711.3 | 24660.9 | · | 30633.3 | 29104.6 | 13292.7 | · | 470514.0 | |
| P / Tangible Book | 0.3 | 0.9 | · | · | 14.6 | · | · | · | 453089.3 | 70188.2 | · | 63790.3 | 61840.9 | 25494.4 | · | 864171.2 | |
| P / Cash Flow | · | -25.0 | · | · | · | -64.4 | · | · | · | -53071.5 | · | · | · | -32190.5 | · | · | |
| P / FCF | · | -20.7 | · | · | · | -36.4 | · | · | · | -48573.7 | · | · | · | -27523.0 | · | · | |
| EV / EBITDA | -5.6 | -6.1 | · | -107.7 | 11.6 | -47.2 | · | -35644.5 | -134987.5 | -450205.7 | · | 4282469.2 | 530617.6 | -76405.4 | · | -3809101.7 | |
| EV / FCF | · | -13.5 | · | · | · | -43.2 | · | · | · | -48577.5 | · | · | · | -27531.0 | · | · | |
| EV / Revenue | 0.2 | 0.2 | · | 1.0 | 0.7 | 1.5 | · | 1786.0 | 2148.7 | 2793.0 | · | 4196.0 | 4139.5 | 2399.3 | · | 185309.7 | |
| Earnings Yield | -57.6% | -13.9% | · | -2.2% | -1.6% | -0.83% | · | -0.01% | 0.00% | 0.00% | · | 0.00% | 0.00% | 0.00% | · | 0.00% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 매출 | $76M | $67M | $59M | $45M | $43M |
| 매출 총이익률 % | — | — | 43.3% | 37.9% | — |
| 영업이익률 % | — | — | -2.5% | -33.6% | — |
| 순이익 | $-28M | $-7M | $-2M | $-13M | $8M |
| 희석 EPS | — | — | — | — | $0.02 |
대차대조표
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | 1.9 | 1.2 | — |
| 유동비율 | — | — | 1.1 | 1.2 | — |
| 당좌 비율 | — | — | 0.2 | 0.7 | — |
현금 흐름
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | $-5M | $-18M | — |
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.