가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CLFD
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-65.65년 평균 ≈-30.6
≈-30.6
·
·
P/S (TTM)
3.35년 평균 ≈3.2
≈3.2
1.9
고평가
P/B (MRQ)
1.95년 평균 ≈1.8
≈1.8
1.8
더 비싼
주가 / FCF (TTM)
35.95년 평균 ≈33.7
≈33.7
·
·
주가 / 현금 흐름 (TTM)
28.85년 평균 ≈21.6
≈21.6
15.0
더 비싼
주가 / 유형 장부 가치 (MRQ)
1.95년 평균 ≈1.8
≈1.8
·
·
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
CLFD
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
36.0%5년 평균 ≈27.6%
≈27.6%
40.2%
약함
영업이익률 (TTM)
0.80%5년 평균 ≈0.45%
≈0.45%
-1.5%
최상위권
EBITDA 마진 (TTM)
4.9%5년 평균 ≈4.0%
≈4.0%
-1.1%
최상위권
세전 마진 (TTM)
5.3%5년 평균 ≈3.8%
≈3.8%
0.14%
최상위권
순이익률 (TTM)
-5.3%5년 평균 ≈-0.24%
≈-0.24%
-0.63%
최상위권
ROA (TTM)
-2.5%5년 평균 ≈0.89%
≈0.89%
-2.4%
동일
ROE (TTM)
-2.8%5년 평균 ≈0.92%
≈0.92%
-3.9%
최상위권
ROIC
0.60%5년 평균 ≈1.1%
≈1.1%
0.38%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CLFD
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
12.55년 평균 ≈8.4
≈8.4
2.5
강한 유동성
당좌 비율 (MRQ)
9.05년 평균 ≈5.5
≈5.5
1.1
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CLFD
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
19.6%5년 평균 ≈-13.8%
≈-13.8%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-17.9%5년 평균 ≈4.3%
≈4.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.0%
·
·
·
EPS YoY
-38.9%
·
·
·
Net Income YoY (순이익 YoY)
-34.1%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
60.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
64.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CLFD
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.585년 평균 ≈$0.25
≈$0.25
·
·
Revenue / Share (주당 매출)
$10.735년 평균 ≈$13.35
≈$13.35
·
·
Cash Flow / Share (주당 현금 흐름)
$1.905년 평균 ≈$1.58
≈$1.58
·
·
Cash / Share (주당 현금)
$1.555년 평균 ≈$1.72
≈$1.72
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CLFD
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.6
≈0.6
0.7
약함
Inventory Turnover (재고 회전율)
2.05년 평균 ≈1.9
≈1.9
2.8
약함
Receivables Turnover (매출 채권 회전율)
9.45년 평균 ≈8.2
≈8.2
4.8
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$617.8K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-95.6%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
$0.22
$0.19
15.5%
2026년 3월 31일
$-0.04
$-0.05
16.0%
2025년 12월 31일
$-0.04
$-0.06
28.7%
2025년 9월 30일
$-0.65
$0.08
-896.6%
2025년 6월 30일
$0.11
$0.05
115.7%
2025년 3월 31일
$0.09
$-0.19
147.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$150M
$126M
·
$271M
$141M
$93M
$85M
$78M
$74M
$75M
$60M
Cost of Revenue
$100M
$100M
·
$158M
$80M
$55M
$52M
$47M
$44M
$42M
$35M
Gross Profit
$51M
$26M
·
$113M
$61M
$38M
$33M
$31M
$30M
$33M
$25M
R&D Expense
$2M
$3M
·
$895.0K
$243.0K
$1M
$1M
$787.4K
$865.6K
$838.1K
$750.1K
SG&A Expense
$48M
$45M
·
$49M
$36M
$30M
$28M
$26M
$25M
$22M
$18M
Operating Income
$2M
$-19M
·
$64M
$25M
$8M
$5M
$5M
$5M
$11M
$7M
Interest Expense
·
$506.0K
·
$311.0K
·
·
·
·
·
·
·
Interest Income
$7M
$7M
·
$328.0K
$500.0K
$771.0K
$738.5K
$457.1K
$273.9K
$157.4K
$105.9K
Pretax Income
$9M
$-12M
·
$64M
$26M
$9M
$6M
$6M
$6M
$11M
$7M
Income Tax
$2M
$-3M
·
$14M
$5M
$2M
$1M
$1M
$2M
$3M
$2M
Net Income
$-8M
$-12M
·
$49M
$20M
$7M
$5M
$4M
$4M
$8M
$5M
EPS (Basic)
$-0.58
$-0.85
·
$3.58
$1.48
$0.53
$0.34
$0.32
$0.28
$0.60
$0.35
EPS (Diluted)
$-0.58
$-0.85
·
$3.55
$1.47
$0.53
$0.34
$0.32
$0.28
$0.59
$0.34
Shares (Basic)
13,989,489
14,582,450
·
13,771,665
13,720,699
13,643,355
13,442,871
13,429,232
13,532,375
13,372,579
13,216,010
Shares (Diluted)
13,989,489
14,582,450
·
13,905,984
13,784,294
13,643,355
13,451,214
13,452,860
13,660,806
13,663,349
13,587,532
EBITDA
$8M
$-16M
·
$67M
$28M
$11M
$7M
$7M
$7M
$12M
$8M
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$21M
$14M
$34M
$17M
$13M
$16M
$10M
$9M
$19M
$28M
$18M
Short-term Investments
$84M
$115M
$128M
$6M
$10M
$11M
$14M
$9M
$6M
$6M
$8M
Receivables
$18M
$14M
$17M
$54M
$19M
$10M
$9M
$13M
$7M
$8M
$6M
Inventory
$42M
$56M
$95M
$82M
$28M
$14M
$9M
$10M
$8M
$8M
$7M
Other Current Assets
$11M
$11M
$2M
$2M
$953.0K
$585.4K
$769.2K
$742.1K
$978.9K
$1M
$416.8K
Current Assets
$198M
$230M
$277M
$160M
$72M
$53M
$43M
$41M
$41M
$51M
$41M
PP&E (Net)
$10M
$16M
$23M
$18M
$5M
$5M
$5M
$5M
$5M
$6M
$6M
PP&E (Gross)
$31M
$34M
·
$30M
$15M
$13M
$14M
$12M
$12M
$11M
$9M
Accum. Depreciation
$21M
$18M
·
$11M
$10M
$9M
$8M
$7M
$6M
$5M
$4M
Goodwill
$5M
$7M
$7M
$6M
$5M
$5M
$5M
$5M
$3M
$3M
$3M
Intangibles
$9M
$5M
$6M
$6M
$5M
$5M
$5M
$5M
$284.8K
·
·
Other Non-current Assets
$608.0K
$963.0K
$988.0K
$582.0K
$419.0K
$266.9K
$210.9K
$227.5K
$245.2K
$428.3K
$323.8K
Total Assets
$306M
$315M
$336M
$229M
$126M
$95M
$82M
$74M
$69M
$71M
$58M
Accounts Payable
$7M
$3M
$7M
$24M
$9M
$4M
$3M
$2M
$2M
$3M
$2M
Accrued Liabilities
$2M
$2M
$3M
$6M
$2M
$1M
$208.6K
$568.5K
$93.3K
$75.3K
$80.8K
Current Liabilities
$37M
$24M
$25M
$52M
$20M
$10M
$7M
$5M
$4M
$7M
$5M
Capital Leases
$6M
$9M
$10M
$10M
$2M
$2M
·
·
·
·
·
Deferred Tax
·
$161.0K
$607.0K
$774.0K
$0
·
$101.7K
·
·
$411.8K
$1M
Total Liabilities
$50M
$40M
$36M
$82M
$22M
$13M
$7M
$5M
$5M
$8M
$6M
Long-term Debt
·
$2M
·
·
$0
·
·
·
·
·
·
Common Stock
$138.0K
$142.0K
$149.0K
$138.0K
$137.0K
$136.5K
$136.4K
$136.5K
$138.1K
$141.3K
$137.1K
Paid-in Capital
$147M
$160M
$177M
$55M
$58M
$58M
$57M
$55M
$55M
$57M
$56M
Retained Earnings
$107M
$115M
$122M
$95M
$45M
$25M
$18M
$13M
$9M
$5M
$-5M
AOCI
$2M
$1M
$476.0K
$-2M
$0
·
·
·
·
·
·
Stockholders' Equity
$256M
$276M
$300M
$148M
$104M
$83M
$75M
$69M
$65M
$63M
$51M
Liabilities + Equity
$306M
$315M
$336M
$229M
$126M
$95M
$82M
$74M
$69M
$71M
$58M
Shares Outstanding
13,839,675
14,229,107
14,939,671
13,818,452
13,732,188
13,649,962
13,641,805
13,646,553
13,812,821
14,126,279
13,705,658
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$6M
$6M
·
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
Stock-based Comp
$5M
$4M
·
$2M
$1M
$774.0K
$2M
$2M
$2M
$1M
$1M
Deferred Tax
$2M
$-4M
·
$-334.0K
$-187.0K
$-280.0K
$-3.2K
$-339.1K
$32.3K
$2M
$2M
Amort. of Intangibles
$219.4K
$1M
·
$766.0K
$602.0K
$478.0K
$472.8K
$298.8K
$7.8K
$3.3K
·
Other Non-cash
$22M
$27M
·
$-54M
$-13M
$-4M
$6M
$-3M
$-2M
$-2M
$-2M
Operating Cash Flow
$27M
$18M
·
$2M
$11M
$7M
$15M
$5M
$6M
$12M
$7M
CapEx
$5M
$8M
·
$8M
$2M
$2M
$3M
$1M
$2M
$2M
$5M
Investing Cash Flow
·
$-7M
·
$-8M
$-14M
$-41.0K
$-13M
$-13M
$-12M
$-2M
$-6M
Net Debt Issued
$0
$-2M
·
·
·
·
·
·
·
·
·
Stock Issued
$0
$0
·
$0
$0
$349.0K
$313.9K
$297.9K
$334.7K
$254.4K
$211.5K
Stock Repurchased
$17M
$33M
·
$0
$0
$429.0K
·
$2M
$4M
$333.8K
$849.2K
Net Stock Activity
$-17M
$-33M
·
$544.0K
$383.7K
$-79.9K
$313.9K
$-1M
$-3M
$-79.3K
$-637.7K
Financing Cash Flow
·
$-37M
·
$9M
$-536.0K
$-247.0K
$-236.7K
$-2M
$-4M
$32.0K
$-1M
Net Change in Cash
$6M
$-22M
·
$3M
$-3M
$6M
$2M
$-10M
$-9M
$10M
$-120.3K
Taxes Paid
$2M
$160.0K
·
$14M
$6M
$1M
$2M
$719.7K
$1M
$1M
·
Free Cash Flow
$22M
$13M
·
$-7M
$9M
$5M
$12M
$3M
$4M
$10M
$2M
Levered FCF
·
$12M
·
$-8M
·
·
·
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
33.7%
17.3%
·
41.7%
43.5%
40.7%
38.4%
39.9%
40.9%
43.7%
41.2%
Operating Margin
1.4%
-13.9%
·
23.6%
17.9%
9.0%
6.1%
6.5%
7.2%
14.2%
11.7%
Net Margin
-5.4%
-7.5%
·
18.2%
14.4%
7.8%
5.4%
5.5%
5.2%
10.6%
7.8%
Pretax Margin
5.8%
-9.8%
·
23.6%
18.3%
9.8%
7.0%
7.1%
7.5%
14.5%
11.9%
EBITDA Margin
5.5%
-9.5%
·
24.8%
19.6%
11.6%
8.7%
9.2%
9.4%
16.2%
13.7%
ROA
-2.6%
-3.8%
·
27.8%
18.4%
8.2%
5.9%
5.9%
5.5%
12.5%
8.6%
ROE
-3.1%
-4.5%
·
34.7%
20.3%
9.0%
6.2%
6.3%
6.0%
14.1%
9.6%
ROIC
0.60%
-6.5%
·
33.4%
19.2%
8.1%
5.3%
5.7%
5.7%
12.6%
9.0%
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
5.4
9.4
·
3.1
3.5
5.0
6.4
8.2
9.7
7.0
8.1
Quick Ratio
3.4
6.3
·
1.5
2.1
3.6
5.0
6.1
7.5
5.7
6.4
Interest Coverage
·
-45.9
·
205.2
·
·
·
·
·
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.5
0.5
·
1.5
1.3
1.1
1.1
1.1
1.1
1.2
1.1
Inventory Turnover
2.0
1.7
·
2.9
3.8
4.7
5.5
5.0
5.2
5.5
5.6
Receivables Turnover
9.4
8.6
·
7.4
9.4
9.5
7.8
7.7
9.7
10.7
10.9
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$18.51
$19.38
·
$10.68
$7.56
$6.06
$5.49
$5.05
$4.67
$4.43
$3.74
Revenue / Share
$10.73
$11.43
·
$19.48
$10.21
$6.82
$6.32
$5.77
$5.41
$5.51
$4.44
Cash Flow / Share
$1.90
$1.52
·
$0.07
$0.79
$0.49
$1.10
$0.34
$0.46
$0.85
$0.50
Cash / Share
$1.55
$1.14
·
$1.20
$0.96
$1.21
$0.74
$0.63
$1.34
$1.98
$1.32
EPS (TTM)
$-0.58
$-0.85
·
$3.55
$1.47
$0.53
$0.34
$0.32
$0.28
$0.59
$0.34
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
19.6%
-44.4%
·
92.5%
51.2%
·
·
·
·
·
·
Revenue CAGR 3Y
-17.9%
-3.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.0%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
141.5%
177.4%
·
·
·
·
·
·
Net Income YoY
·
·
·
142.8%
178.7%
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$150M
$126M
·
$271M
$141M
$93M
$85M
$78M
$74M
$75M
$60M
Net Income TTM
$-8M
$-12M
·
$49M
$20M
$7M
$5M
$4M
$4M
$8M
$5M
Market Cap
$476M
$554M
·
$1.45B
$606M
$275M
$162M
$184M
$188M
$266M
$184M
P/E
-59.3
-45.8
·
29.5
30.0
38.1
34.9
42.0
48.6
31.9
39.5
P/S
3.2
4.4
·
5.3
4.3
3.0
1.9
2.4
2.5
3.5
3.1
P/B
1.9
2.0
·
9.8
5.8
3.3
2.2
2.7
2.9
4.2
3.6
P / Tangible Book
2.0
2.1
·
10.7
6.4
3.8
·
·
·
·
·
P / Cash Flow
17.9
24.9
·
1444.5
55.6
41.4
11.0
40.4
29.8
23.0
26.9
P / FCF
21.8
43.8
·
-192.8
68.5
56.8
13.2
52.7
43.2
26.6
79.0
Earnings Yield
-1.7%
-2.2%
·
3.4%
3.3%
2.6%
2.9%
2.4%
2.1%
3.1%
2.5%
손익계산서15
지표
추세
Q3 2026
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
Revenue
$44M
$34M
$34M
$23M
$39M
$41M
$30M
$6M
$49M
$37M
$34M
$7M
$61M
$72M
$86M
$95M
Cost of Revenue
$30M
$23M
$23M
$11M
$25M
$27M
$21M
$-2M
$38M
$34M
$30M
$116.0K
$42M
$48M
$55M
$58M
Gross Profit
$14M
$11M
$11M
$12M
$14M
$14M
$9M
$8M
$11M
$3M
$5M
$7M
$19M
$24M
$31M
$38M
SG&A Expense
$11M
$13M
$13M
$10M
$12M
$12M
$11M
$7M
$13M
$13M
$13M
$5M
$13M
$12M
$13M
$15M
Operating Income
$3M
$-2M
$-2M
$2M
$2M
$2M
$-2M
$975.0K
$-2M
$-10M
$-8M
$2M
$6M
$12M
$18M
$22M
Interest Expense
·
·
·
·
$106.0K
$69.0K
$100.0K
·
$153.0K
$102.0K
$126.0K
·
$195.0K
$112.0K
$243.0K
·
Interest Income
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$303.0K
$44.0K
Pretax Income
$4M
$-704.0K
$-278.0K
$4M
$3M
$3M
$-302.0K
$3M
$-724.0K
$-8M
$-6M
$4M
$7M
$13M
$18M
$22M
Income Tax
$934.0K
$-176.0K
$-1.0K
$477.0K
$787.0K
$722.0K
$53.0K
$63.0K
$-277.0K
$-2M
$-951.0K
$372.0K
$2M
$3M
$4M
$5M
Net Income
$3M
$-528.0K
$-614.0K
$-9M
$2M
$1M
$-2M
$-827.0K
$-447.0K
$-6M
$-5M
$3M
$5M
$10M
$14M
$17M
EPS (Basic)
$0.22
$-0.04
$-0.04
$-0.65
$0.11
$0.09
$-0.13
$-0.06
$-0.04
$-0.40
$-0.35
$0.16
$0.33
$0.67
$1.01
$1.22
EPS (Diluted)
$0.22
$-0.04
$-0.04
$-0.65
$0.11
$0.09
$-0.13
$-0.06
$-0.04
$-0.40
$-0.35
$0.17
$0.33
$0.67
$1.00
$1.22
Shares (Basic)
13,592,072
13,670,470
13,869,510
·
13,833,748
14,095,341
14,213,025
·
14,249,755
14,629,489
15,212,945
·
15,254,341
15,233,848
14,165,550
·
Shares (Diluted)
13,592,072
13,670,470
13,869,510
·
13,833,748
14,095,341
14,213,025
·
14,249,755
14,629,489
15,212,945
·
15,254,341
15,260,769
14,284,847
·
EBITDA
$3M
$-2M
·
·
$3M
$2M
$-2M
·
$-396.0K
$-8M
$-6M
·
$7M
$14M
$19M
·
대차대조표28
지표
추세
Q3 2026
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
Cash & Equivalents
$20M
$9M
$14M
$21M
$34M
$29M
$30M
$14M
$26M
$16M
·
·
$31M
$137M
$30M
·
Short-term Investments
$81M
$82M
$83M
$84M
$83M
$83M
$83M
$115M
$98M
$127M
·
·
$131M
$20M
$118M
·
Receivables
$22M
$21M
$15M
$18M
$27M
$24M
$14M
$14M
$28M
$22M
·
·
$32M
$39M
$55M
·
Inventory
$33M
$37M
$40M
$42M
$54M
$56M
$59M
$56M
$75M
$84M
·
·
$105M
$101M
$90M
·
Other Current Assets
$14M
$14M
$14M
$11M
$15M
$14M
$12M
$11M
$10M
$9M
·
·
$4M
$4M
$1M
·
Current Assets
$171M
$163M
$166M
$198M
$213M
$206M
$198M
$230M
$236M
$257M
·
·
$303M
$301M
$294M
·
PP&E (Net)
$9M
$9M
$9M
$10M
$20M
$25M
$24M
$16M
$21M
$22M
·
·
$21M
$21M
$20M
·
PP&E (Gross)
·
·
·
$31M
·
·
·
$34M
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
·
$21M
·
·
·
$18M
·
·
·
·
·
·
·
·
Goodwill
·
·
·
$5M
$7M
$7M
$6M
$7M
$7M
$7M
·
$7M
·
$7M
·
·
Intangibles
$8M
$8M
$9M
$9M
$11M
$6M
$6M
$5M
$6M
$6M
·
·
$6M
$6M
$6M
·
Other Non-current Assets
$451.0K
$489.0K
$534.0K
$608.0K
$689.0K
$962.0K
$2M
$963.0K
$2M
$991.0K
·
·
$1M
$899.0K
$868.0K
·
Total Assets
$267M
$264M
$268M
$306M
$315M
$311M
$303M
$315M
$318M
$315M
·
·
$361M
$357M
$352M
·
Accounts Payable
$5M
$4M
$4M
$7M
$9M
$9M
$4M
$3M
$9M
$6M
·
·
$12M
$17M
$18M
·
Accrued Liabilities
$1M
$1M
$2M
$2M
$5M
$3M
$3M
$2M
$3M
$3M
·
·
$3M
$5M
$12M
·
Current Liabilities
$14M
$13M
$13M
$37M
$36M
$30M
$19M
$24M
$28M
$26M
·
·
$37M
$40M
$45M
·
Capital Leases
$8M
$8M
$5M
$6M
$14M
$14M
$15M
$9M
$13M
$9M
·
·
$12M
$9M
$10M
·
Deferred Tax
·
·
·
·
$0
$0
$0
·
$67.0K
$721.0K
·
·
$782.0K
$822.0K
$756.0K
·
Total Liabilities
$21M
$21M
$18M
$50M
$50M
$45M
$36M
$40M
$44M
$36M
·
·
$49M
$52M
$58M
·
Long-term Debt
·
·
·
·
$2M
$2M
·
·
·
·
·
·
·
·
·
·
Total Debt
·
·
·
·
$2M
$2M
$2M
·
·
·
·
·
·
·
·
·
Common Stock
$136.0K
$136.0K
$138.0K
$138.0K
$138.0K
$140.0K
$141.0K
$142.0K
$142.0K
$144.0K
·
·
$153.0K
$153.0K
$152.0K
·
Paid-in Capital
$137M
$137M
$143M
$147M
$147M
$151M
$154M
$160M
$159M
$163M
·
·
$187M
$186M
$185M
·
Retained Earnings
$109M
$106M
$106M
$107M
$116M
$114M
$113M
$115M
$116M
$116M
·
·
$125M
$119M
$109M
·
AOCI
$-339.0K
$-144.0K
$163.0K
$2M
$2M
$586.0K
$-17.0K
$1M
$15.0K
$130.0K
·
·
$-268.0K
$-234.0K
$-733.0K
·
Stockholders' Equity
$246M
$243M
$250M
$256M
$264M
$266M
$267M
$276M
$275M
$279M
·
$315M
$312M
$305M
$294M
$148M
Liabilities + Equity
$267M
$264M
$268M
$306M
$315M
$311M
$303M
$315M
$318M
$315M
·
·
$361M
$357M
$352M
·
Shares Outstanding
13,597,691
13,618,216
13,838,883
13,839,675
13,805,717
13,991,769
14,131,537
14,229,107
14,238,693
14,409,995
·
·
15,262,409
15,254,711
15,218,428
·
현금 흐름16
지표
추세
Q3 2026
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
D&A
$2M
$2M
$2M
$815.0K
$2M
$2M
$2M
$443.0K
$2M
$2M
$2M
$205.0K
$2M
$1M
$1M
$1M
Stock-based Comp
$1M
$1M
$1M
$852.0K
$1M
$1M
$1M
$938.0K
$1M
$1M
$1M
$1M
$1M
$784.0K
$660.0K
$692.0K
Amort. of Intangibles
·
·
$1M
$-2M
$648.0K
$567.0K
$1M
$291.0K
$427.0K
$353.0K
$310.0K
$134.0K
$280.0K
·
·
·
Other Non-cash
·
·
$-4M
·
·
·
$6M
·
·
·
$10M
·
·
·
$-15M
·
Operating Cash Flow
$10M
$-1M
$-1M
$8M
$8M
$3M
$8M
$9M
$5M
$-3M
$11M
$11M
$3M
$9M
$1M
$12M
CapEx
$910.0K
$1M
$988.0K
$191.0K
$407.0K
$2M
$2M
$2M
$1M
$2M
$2M
$1M
$2M
$3M
$2M
·
Investing Cash Flow
·
·
·
·
$838.0K
$-2M
$13M
·
$11M
$248.0K
$908.0K
·
$-109M
$98M
$-101M
$-19M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$-17M
·
Stock Issued
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$0
$130M
$0
Stock Repurchased
$897.0K
$7M
$5M
$-12.0K
$6M
$5M
$6M
$0
$6M
$16M
$12M
$0
$0
$0
$0
·
Net Stock Activity
·
·
$-5M
·
·
·
$-6M
·
·
·
$-12M
·
·
·
$130M
·
Financing Cash Flow
·
·
·
·
$-4M
$-2M
$-6M
·
$-6M
$-16M
$-15M
·
$291.0K
$-129.0K
$114M
$10M
Net Change in Cash
$11M
$-4M
$-8M
$-11M
$5M
$-2M
$14M
$-9M
$10M
$-19M
$-3M
$6M
$-106M
$107M
$14M
$2M
Taxes Paid
$8.0K
$-9.0K
$-12.0K
$433.0K
$834.0K
$-2.0K
$405.0K
$-5.0K
$8.0K
$96.0K
$61.0K
$171.0K
$2M
$10M
$0
$4M
Free Cash Flow
·
·
·
·
·
·
$5M
·
·
·
$5M
·
·
·
$-881.0K
·
Levered FCF
·
·
·
·
·
·
$5M
·
·
·
$5M
·
·
·
$-1M
·
수익성8
지표
추세
Q3 2026
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
Gross Margin
31.8%
32.5%
·
·
30.5%
30.1%
23.1%
·
21.9%
7.7%
13.7%
·
31.1%
32.8%
35.7%
·
Operating Margin
5.9%
-6.0%
·
·
3.0%
0.56%
-11.2%
·
-4.7%
-26.4%
-23.8%
·
9.2%
16.8%
20.8%
·
Net Margin
6.8%
-1.5%
·
·
3.2%
2.8%
-5.4%
·
-0.92%
-16.0%
-15.4%
·
8.5%
14.4%
16.6%
·
Pretax Margin
9.0%
-2.1%
·
·
6.0%
3.8%
-6.6%
·
-1.5%
-21.7%
-18.2%
·
11.5%
18.6%
20.9%
·
EBITDA Margin
5.9%
-6.0%
·
·
6.8%
4.5%
-6.0%
·
-0.81%
-21.2%
-18.9%
·
11.8%
18.8%
22.4%
·
ROA
1.0%
-0.18%
·
·
0.51%
0.42%
-0.58%
·
-0.13%
-2.5%
·
·
1.9%
·
5.8%
·
ROE
1.2%
-0.21%
·
·
0.60%
0.49%
-0.67%
·
-0.15%
-2.9%
·
·
2.3%
·
7.0%
·
ROIC
0.80%
-0.64%
·
·
0.30%
0.07%
-1.2%
·
-0.52%
-2.6%
·
·
1.3%
·
4.8%
·
유동성 및 지급능력5
지표
추세
Q3 2026
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
Current Ratio
12.5
12.8
·
·
5.9
6.8
10.6
·
8.4
9.8
·
·
8.2
·
6.5
·
Quick Ratio
9.0
8.8
·
·
4.0
4.5
6.8
·
5.4
6.2
·
·
5.3
·
4.5
·
Debt / Equity
·
·
·
·
0.0
0.0
0.0
·
·
·
·
·
·
·
·
·
LT Debt / Equity
·
·
·
·
0.0
0.0
0.0
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
14.1
3.8
-39.8
·
-15.1
-95.5
-64.8
·
28.8
107.6
73.6
·
효율성3
지표
추세
Q3 2026
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
Asset Turnover
0.2
0.1
·
·
0.2
0.2
0.1
·
0.1
0.2
·
·
0.2
·
0.4
·
Inventory Turnover
0.7
0.5
·
·
0.5
0.5
0.3
·
0.4
0.5
·
·
·
·
0.8
·
Receivables Turnover
1.8
1.5
·
·
1.8
2.0
1.3
·
1.6
1.7
·
·
1.9
·
2.4
·
주당5
지표
추세
Q3 2026
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
Book Value / Share
$18.09
$17.83
·
·
$19.16
$19.00
$18.92
·
$19.28
$19.38
·
·
$20.44
·
$19.31
·
Revenue / Share
$3.23
$2.52
·
·
$3.61
$3.35
$2.50
·
$3.42
$2.52
$2.25
·
$4.02
$4.71
$6.02
·
Cash Flow / Share
·
·
·
·
·
·
$0.50
·
·
·
$0.51
·
·
·
$0.08
·
Cash / Share
$1.50
$0.69
·
·
$2.45
$2.06
$2.15
·
$1.80
$1.10
·
·
$2.06
·
$1.99
·
EPS (TTM)
$-0.51
$-0.62
$-0.49
·
$0.01
$-0.14
$-0.63
·
$-0.62
$-0.25
$0.82
·
$3.22
$3.81
$3.80
·
가치 평가 (TTM)11
지표
추세
Q3 2026
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
Revenue TTM
$136M
$131M
$137M
·
$115M
$125M
$121M
·
$127M
$139M
$174M
·
$314M
$324M
$306M
·
Net Income TTM
$-7M
$-9M
$-7M
·
$200.0K
$-2M
$-9M
·
$-9M
$-3M
$13M
·
$47M
$54M
$53M
·
Market Cap
$541M
$360M
$403M
·
$599M
$416M
$438M
·
$549M
$444M
·
·
$723M
·
$1.43B
·
Enterprise Value
·
·
·
·
$484M
$306M
$327M
·
·
·
·
·
·
·
·
·
P/E
-78.0
-42.7
-59.5
·
4341.0
-212.3
-49.2
·
-62.2
-123.4
35.5
·
14.7
12.2
24.8
·
P/S
4.0
2.8
2.9
·
5.2
3.3
3.6
·
4.3
3.2
·
·
2.3
·
4.7
·
P/B
2.2
1.5
1.6
·
2.3
1.6
1.6
·
2.0
1.6
·
·
2.3
·
4.9
·
P / Tangible Book
2.3
1.5
1.7
·
2.4
1.6
1.7
·
2.1
1.7
·
·
2.4
·
5.0
·
P / Cash Flow
·
·
·
·
·
·
61.3
·
·
·
·
·
·
·
1298.9
·
EV / Revenue
·
·
·
·
4.2
2.5
2.7
·
·
·
·
·
·
·
·
·
Earnings Yield
-1.3%
-2.3%
-1.7%
·
0.02%
-0.47%
-2.0%
·
-1.6%
0.81%
2.8%
·
6.8%
8.2%
4.0%
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-09-30
2024-09-30
2023-12-31
2023-09-30
2023-03-31
매출
$150M
$126M
·
$226M
·
매출 총이익률 %
33.7%
17.3%
·
31.7%
·
영업이익률 %
1.4%
-13.9%
·
13.9%
·
순이익
$-8M
$-12M
·
$33M
·
희석 EPS
$-0.58
$-0.85
·
$2.17
·
지표
2025-09-30
2024-09-30
2023-12-31
2023-09-30
2023-03-31
유동비율
5.4
9.4
·
10.2
·
당좌 비율
3.4
6.3
·
6.8
·
지표
2025-09-30
2024-09-30
2023-12-31
2023-09-30
2023-03-31
잉여현금흐름
$22M
$13M
·
$12M
·
기관 투자자 (13F)
138개의 제출자
· $376.5M 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.
보유자138
보유 가치$376.5M
신규 포지션23
청산 포지션19
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
23 (-2 이전 분기 대비)
19 (+7 이전 분기 대비)
35 (-3 이전 분기 대비)
47 (+4 이전 분기 대비)
+729K
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.