CMCO 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$16.73
시가총액 (MRQ)$483M
P/E (TTM)-1.8
EPS (TTM)$-9.38
매출 (TTM)$1.49B
배당 수익률1.7%
ROE (TTM)-27.8%
부채/자본 (MRQ)1.7
52주 범위$12–$24
CMCO 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$1.19B2017-03-31 → 2026-03-31
EPS$-7.402017-03-31 → 2026-03-31
잉여현금흐름$-164M2017-03-31 → 2026-03-31
순이익률-21.2%2021-03-31 → 2026-03-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CMCO
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-1.85년 평균 ≈-1.1
≈-1.1
·
·
P/S (TTM)
0.35년 평균 ≈0.9
≈0.9
1.5
저평가
P/B (MRQ)
0.45년 평균 ≈1.0
≈1.0
2.7
저평가
EV / EBITDA
-65.45년 평균 ≈-4.0
≈-4.0
·
·
주가 / FCF (TTM)
-3.95년 평균 ≈19.3
≈19.3
·
·
주가 / 현금 흐름 (TTM)
-4.75년 평균 ≈12.9
≈12.9
·
·
EV / Revenue (EV / 매출)
2.35년 평균 ≈1.6
≈1.6
·
·
EV / FCF
-16.95년 평균 ≈25.2
≈25.2
·
·
주가 / 유형 장부 가치 (MRQ)
-2.4
·
·
·
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
CMCO
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
28.8%5년 평균 ≈34.5%
≈34.5%
26.6%
동일
영업이익률 (TTM)
-9.6%5년 평균 ≈5.0%
≈5.0%
-2.8%
평균 이하
EBITDA 마진 (TTM)
-1.6%5년 평균 ≈10.0%
≈10.0%
-0.34%
최상위권
세전 마진 (TTM)
-18.3%5년 평균 ≈0.08%
≈0.08%
-7.6%
약함
순이익률 (TTM)
-21.2%5년 평균 ≈-1.3%
≈-1.3%
-8.7%
약함
ROA (TTM)
-9.8%5년 평균 ≈0.05%
≈0.05%
0.22%
약함
ROE (TTM)
-27.8%5년 평균 ≈-0.98%
≈-0.98%
-0.01%
약함
ROIC
-3.5%5년 평균 ≈3.0%
≈3.0%
-2.2%
평균 이하
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CMCO
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.75년 평균 ≈0.8
≈0.8
0.3
높은 부채
유동비율 (MRQ)
2.05년 평균 ≈1.9
≈1.9
2.2
낮은 유동성
Quick Ratio (당좌 비율)
0.85년 평균 ≈1.0
≈1.0
0.9
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.65년 평균 ≈0.7
≈0.7
0.3
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CMCO
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
23.9%5년 평균 ≈14.0%
≈14.0%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
8.4%5년 평균 ≈8.8%
≈8.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
12.9%
·
·
·
EPS YoY
-4.2%5년 평균 ≈77.0%
≈77.0%
·
·
Net Income YoY (순이익 YoY)
-3.7%5년 평균 ≈95.1%
≈95.1%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
61.8%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
72.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CMCO
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-7.405년 평균 ≈$-0.65
≈$-0.65
·
·
Revenue / Share (주당 매출)
$41.565년 평균 ≈$34.88
≈$34.88
·
·
Cash Flow / Share (주당 현금 흐름)
$-5.095년 평균 ≈$0.69
≈$0.69
·
·
Cash / Share (주당 현금)
$3.365년 평균 ≈$3.58
≈$3.58
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CMCO
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.5
≈0.5
0.7
약함
Inventory Turnover (재고 회전율)
2.15년 평균 ≈3.3
≈3.3
2.7
약함
Receivables Turnover (매출 채권 회전율)
4.45년 평균 ≈6.0
≈6.0
7.1
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$163.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률1.7%
지급 비율-3.5%
연간 지급액≈$0.28분기별 납부
5년 배당 CAGR≈3.1%주당, 분할 조정 기준
배당락일
금액
통화
수익률
8월 7, 2026
$0.07
USD
≈1.4%
5월 1, 2026
$0.07
USD
≈1.8%
2월 13, 2026
$0.07
USD
≈1.4%
11월 7, 2025
$0.07
USD
≈1.8%
8월 8, 2025
$0.07
USD
≈2.0%
5월 2, 2025
$0.07
USD
≈1.8%
2월 7, 2025
$0.07
USD
≈0.82%
11월 8, 2024
$0.07
USD
≈0.77%
8월 9, 2024
$0.07
USD
≈0.86%
5월 2, 2024
$0.07
USD
≈0.67%
2월 8, 2024
$0.07
USD
≈0.67%
11월 9, 2023
$0.07
USD
≈0.83%
8월 10, 2023
$0.07
USD
≈0.73%
5월 4, 2023
$0.07
USD
≈0.82%
2월 9, 2023
$0.07
USD
≈0.77%
11월 3, 2022
$0.07
USD
≈0.97%
8월 4, 2022
$0.07
USD
≈0.80%
5월 5, 2022
$0.07
USD
≈0.71%
2월 10, 2022
$0.06
USD
≈0.54%
11월 4, 2021
$0.06
USD
≈0.47%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈7.2%
다음 실적10월 28, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 12월 31일
6월 4, 2026
$0.24
$0.45
-47.1%
2026년 6월 30일
$0.61
$0.28
119.4%
2026년 3월 31일
$0.24
$0.45
-47.1%
2025년 12월 31일
$0.62
$0.59
4.3%
2025년 9월 30일
$0.62
$0.54
14.7%
2025년 6월 30일
$0.50
$0.48
4.8%
2025년 3월 31일
$0.60
$0.59
1.3%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$1.19B
$963M
$1.01B
$936M
$907M
$650M
$809M
$876M
$839M
$637M
$597M
$580M
Cost of Revenue
$834M
$637M
$639M
$594M
$591M
$429M
$526M
$571M
$554M
$444M
$410M
$398M
Gross Profit
$359M
$326M
$375M
$342M
$316M
$220M
$283M
$305M
$285M
$193M
$187M
$182M
R&D Expense
$21M
$24M
$26M
$21M
$15M
$12M
$11M
$13M
$14M
$10M
$7M
$5M
SG&A Expense
$178M
$107M
$107M
$95M
$102M
$76M
$78M
$84M
$86M
$72M
$61M
$55M
Operating Income
$-119M
$55M
$107M
$98M
$74M
$42M
$90M
$69M
$68M
$24M
$41M
$55M
Other Non-op
$2M
$-26M
$-8M
$2M
$1M
$-21M
$-839.0K
$716.0K
$2M
$2M
$377.0K
$462.0K
Pretax Income
$-207M
$-6M
$62M
$74M
$38M
$10M
$77M
$53M
$50M
$13M
$32M
$36M
Income Tax
$23M
$-367.0K
$15M
$26M
$9M
$970.0K
$17M
$10M
$28M
$4M
$12M
$9M
Net Income
$-230M
$-5M
$47M
$48M
$30M
$9M
$60M
$43M
·
·
·
·
EPS (Basic)
$-7.40
$-0.18
$1.62
$1.69
$1.06
$0.38
$2.53
$1.83
$0.97
$0.44
$0.98
$1.36
EPS (Diluted)
$-7.40
$-0.18
$1.61
$1.68
$1.04
$0.38
$2.50
$1.80
$0.95
$0.43
$0.96
$1.34
Shares (Basic)
28,714,000
28,738,000
28,728,000
28,600,000
28,040,000
23,897,000
23,619,000
23,276,000
22,841,000
20,591,000
20,079,000
19,939,000
Shares (Diluted)
28,714,000
28,738,000
29,026,000
28,818,000
28,401,000
24,173,000
23,855,000
23,660,000
23,335,000
20,888,000
20,315,000
20,224,000
EBITDA
$-42M
$103M
$153M
$140M
$116M
$70M
$119M
$102M
$106M
$51M
$61M
$69M
대차대조표28
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$97M
$54M
$114M
$133M
$115M
$202M
$114M
$71M
$63M
$78M
$52M
$63M
Receivables
$380M
$165M
$171M
$151M
$148M
$105M
$124M
$129M
$128M
$112M
$84M
$81M
Inventory
$609M
$199M
$186M
$179M
$172M
$111M
$127M
$146M
$153M
$131M
$118M
$103M
Prepaid Expense
$95M
$48M
$43M
$32M
$32M
$23M
$17M
$16M
$17M
$21M
$19M
$27M
Current Assets
$1.18B
$466M
$514M
$496M
$467M
$442M
$383M
$363M
$360M
$341M
$273M
$274M
PP&E (Net)
$409M
$106M
$106M
$94M
$98M
$75M
$79M
$87M
$113M
$113M
$105M
$91M
PP&E (Gross)
$1.10B
$359M
$349M
$326M
$327M
$288M
$286M
$287M
$339M
$280M
$262M
$217M
Accum. Depreciation
$687M
$253M
$243M
$232M
$229M
$213M
$207M
$200M
$225M
$167M
$-157M
$-126M
Goodwill
$1.41B
$711M
$710M
$645M
$649M
$331M
$320M
$323M
$347M
$319M
$171M
$121M
Intangibles
$1.61B
$357M
$386M
$363M
$391M
$213M
$218M
$233M
$264M
$256M
$122M
$19M
Other Non-current Assets
$165M
$86M
$96M
$88M
$69M
$61M
$60M
$21M
$18M
$15M
$11M
$12M
Total Assets
$4.78B
$1.74B
$1.83B
$1.70B
$1.69B
$1.15B
$1.09B
$1.06B
$1.14B
$1.11B
$773M
$566M
Accrued Liabilities
$249M
$114M
$128M
$124M
$118M
$111M
$94M
$99M
$100M
$97M
$53M
$50M
Short-term Debt
·
·
·
$40M
$40M
·
·
·
·
·
·
·
Current Liabilities
$584M
$258M
$262M
$242M
$250M
$184M
$155M
$211M
$207M
$191M
$133M
$97M
Capital Leases
$64M
$60M
$61M
$47M
$24M
$27M
$32M
$0
·
·
·
·
Deferred Tax
$324M
$28M
$40M
$46M
$42M
$18M
$18M
$20M
$30M
$29M
$59.0K
$3M
Other Non-current Liabilities
$525M
$179M
$203M
$192M
$193M
$192M
$228M
$184M
$224M
$213M
$130M
$87M
Total Liabilities
$3.34B
$857M
$944M
$865M
$913M
$620M
$630M
$630M
$734M
$772M
$487M
$298M
Long-term Debt
$2.39B
$459M
$517M
$458M
$497M
$249M
$251M
$300M
$363M
$421M
$268M
$127M
Total Debt
$2.38B
$459M
$517M
$499M
$551M
$249M
$251M
$300M
$363M
$421M
$267M
$127M
Common Stock
$287.0K
$286.0K
$288.0K
$286.0K
$285.0K
$240.0K
$238.0K
$234.0K
$230.0K
$226.0K
$201.0K
$200.0K
Retained Earnings
$136M
$382M
$395M
$357M
$316M
$294M
$290M
$236M
$198M
$180M
$174M
$158M
Treasury Stock
$11M
$11M
$1M
$1M
$0
·
·
·
·
·
·
·
AOCI
$-7M
$-21M
$-40M
$-38M
$-50M
$-60M
$-114M
$-83M
$-59M
$-97M
$-95M
$-92M
Stockholders' Equity
$1.45B
$882M
$882M
$834M
$773M
$530M
$464M
$431M
$408M
$341M
$286M
$269M
Liabilities + Equity
$4.78B
$1.74B
$1.83B
$1.70B
$1.69B
$1.15B
$1.09B
$1.06B
$1.14B
$1.11B
$773M
$566M
Shares Outstanding
28,747,733
28,618,289
28,799,110
28,611,721
28,517,333
23,984,299
23,771,620
23,391,101
23,045,479
22,565,613
20,109,868
19,989,548
현금 흐름19
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$77M
$48M
$46M
$42M
$42M
$28M
$29M
$33M
$36M
$25M
$21M
$15M
Stock-based Comp
$10M
$6M
$12M
$10M
$11M
$8M
$5M
$6M
$6M
$6M
$4M
$4M
Deferred Tax
$-11M
$-20M
$-15M
$-300.0K
$-2M
$-9M
$7M
$-958.0K
$20M
$489.0K
$7M
$2M
Amort. of Intangibles
$49M
$30M
$29M
$26M
$25M
$13M
$13M
$15M
$16M
$8M
$5M
$2M
Restructuring
·
·
·
·
·
·
·
·
·
$1M
$0
$0
Other Non-cash
$7M
$17M
$-22M
$-17M
$-32M
$62M
·
·
·
·
·
·
Operating Cash Flow
$-146M
$46M
$67M
$84M
$49M
$99M
$107M
$79M
$70M
$60M
$53M
$38M
CapEx
$18M
$21M
$25M
$13M
$13M
$12M
$9M
$12M
$15M
$14M
$22M
$17M
Investing Cash Flow
$-2.46B
$-20M
$-133M
$-14M
$-554M
$-6M
$-10M
$2M
$-33M
$-224M
$-203M
$-34M
Debt Issued
$2.59B
$0
$120M
$0
$725M
$0
$0
·
·
·
·
·
Net Debt Issued
$2.59B
$0
$120M
$0
$725M
·
·
·
·
·
·
·
Stock Issued
$30.0K
$371.0K
$2M
$713.0K
$3M
·
·
·
·
·
·
·
Stock Repurchased
$0
$10M
$0
$1M
$0
$0
$0
$0
·
·
·
·
Net Stock Activity
$30.0K
$-10M
$2M
$206M
$207M
$0
$0
$0
·
·
·
·
Dividends Paid
$8M
$8M
$8M
$8M
$7M
$6M
$6M
$5M
$4M
$3M
$3M
·
Financing Cash Flow
$2.65B
$-87M
$48M
$-50M
$421M
$-10M
$-52M
$-68M
$-60M
$191M
$137M
$-48M
Net Change in Cash
$43M
$-60M
$-19M
$18M
$-87M
$88M
$43M
$8M
$-15M
$26M
$-11M
$-49M
Taxes Paid
$46M
$21M
$28M
$22M
$10M
·
·
·
·
·
·
·
Free Cash Flow
$-164M
$24M
$42M
$71M
$36M
$87M
$97M
$67M
$55M
$46M
$30M
$21M
수익성8
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
30.1%
33.8%
37.0%
36.5%
34.8%
33.9%
35.0%
34.8%
33.9%
30.3%
31.4%
31.3%
Operating Margin
-10.0%
5.7%
10.6%
10.4%
8.1%
6.5%
11.1%
7.9%
8.3%
4.1%
6.8%
9.4%
Net Margin
-19.2%
-0.53%
4.6%
5.2%
3.3%
1.4%
·
·
·
·
·
·
Pretax Margin
-17.3%
-0.57%
6.1%
8.0%
4.2%
1.6%
9.5%
6.0%
5.9%
2.0%
5.3%
6.2%
EBITDA Margin
-3.5%
10.7%
15.1%
14.9%
12.8%
10.8%
14.7%
11.7%
12.7%
8.0%
10.2%
11.9%
ROA
-7.0%
-0.29%
2.6%
2.9%
2.1%
0.81%
·
·
·
·
·
·
ROE
-19.4%
-0.59%
5.3%
5.9%
3.9%
1.8%
·
·
·
·
·
·
ROIC
-3.5%
3.8%
5.8%
4.8%
4.3%
4.9%
9.7%
7.6%
4.0%
2.4%
4.5%
10.4%
유동성 및 지급능력4
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.0
1.8
2.0
2.1
1.9
2.4
2.5
1.7
1.7
1.8
2.1
2.8
Quick Ratio
0.8
0.8
1.1
1.2
1.1
1.7
1.5
0.9
0.9
1.0
1.0
1.5
Debt / Equity
1.6
0.5
0.6
0.6
0.7
0.5
0.5
0.7
0.9
1.2
0.9
0.5
LT Debt / Equity
1.5
0.5
0.5
0.5
0.6
0.5
0.5
0.5
0.7
1.1
0.8
0.4
효율성3
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.4
0.5
0.6
0.6
0.6
0.6
0.8
0.8
0.7
0.7
0.9
1.0
Inventory Turnover
2.1
3.3
3.5
3.4
4.2
3.6
3.8
3.8
3.9
3.6
3.7
4.0
Receivables Turnover
4.4
5.7
6.3
6.3
7.2
5.7
6.4
6.8
7.0
6.5
7.3
6.7
주당6
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$50.39
$30.82
$30.63
$29.14
$27.10
$22.10
$19.50
$18.43
$17.71
$15.13
$14.24
$13.44
Revenue / Share
$41.56
$33.51
$34.92
$32.49
$31.92
$26.87
$33.92
$37.04
$35.97
$30.50
$29.39
$28.66
Cash Flow / Share
$-5.09
$1.59
$2.32
$2.90
$1.72
$4.09
$4.48
$3.36
$2.99
$2.89
$2.59
$1.89
Cash / Share
$3.36
$1.88
$3.96
$4.65
$4.05
$8.43
$4.81
$3.04
$2.73
$3.44
$2.57
$3.15
Dividend / Share
$0.28
$0.28
$0.28
$0.28
$0.25
$0.24
$0.24
$0.21
$0.17
$0.16
$0.16
$0.16
EPS (TTM)
$-7.40
$-0.18
$1.61
$1.68
$1.04
$0.38
$2.50
$1.80
$0.95
$0.43
$0.96
$1.34
성장률8
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
23.9%
-5.0%
8.3%
3.3%
39.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
8.4%
2.0%
16.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-4.2%
61.5%
173.7%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
61.8%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-3.7%
63.3%
225.7%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
72.4%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
7.0%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)16
지표
추세
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$1.19B
$963M
$1.01B
$936M
$907M
$650M
$809M
$876M
$839M
$637M
$597M
$580M
Net Income TTM
$-230M
$-5M
$47M
$48M
$30M
$9M
$60M
$43M
$22M
$9M
$20M
$27M
Market Cap
$418M
$485M
$1.29B
$1.06B
$1.21B
$1.27B
$594M
$803M
$826M
$560M
$317M
$539M
Enterprise Value
$2.70B
$890M
$1.69B
$1.43B
$1.64B
$1.31B
$731M
$1.03B
$1.13B
$904M
$532M
$602M
P/E
-2.0
-94.1
27.7
22.1
40.8
138.8
10.0
19.1
37.7
57.7
16.4
20.1
P/S
0.3
0.5
1.3
1.1
1.3
1.9
0.7
0.9
1.0
0.9
0.5
0.9
P/B
0.3
0.5
1.5
1.3
1.6
2.4
1.3
1.9
2.0
1.6
1.1
2.0
P / Cash Flow
-2.9
10.6
19.1
12.7
24.7
12.8
5.6
10.1
11.9
9.3
6.0
14.1
P / FCF
-2.5
20.0
30.3
15.0
33.8
14.6
6.1
12.0
15.0
12.2
10.5
25.6
EV / EBITDA
-63.9
8.7
11.0
10.2
14.2
18.6
6.1
10.1
10.6
17.7
8.7
8.7
EV / FCF
-16.5
36.8
39.8
20.1
46.0
15.2
7.5
15.4
20.4
19.6
17.6
28.7
EV / Revenue
2.3
0.9
1.7
1.5
1.8
2.0
0.9
1.2
1.3
1.4
0.9
1.0
Dividend Yield
1.9%
1.7%
0.63%
0.75%
0.54%
0.45%
0.95%
0.58%
0.44%
0.59%
1.0%
·
Earnings Yield
-50.9%
-1.1%
3.6%
4.5%
2.5%
0.72%
10.0%
5.2%
2.6%
1.7%
6.1%
5.0%
Payout Ratio
-3.5%
-156.5%
17.2%
16.5%
22.1%
63.0%
·
·
·
·
·
·
Annual Payout
$8M
$8M
$8M
$8M
$7M
$6M
$6M
$5M
$4M
$3M
$3M
·
손익계산서17
지표
추세
Q1 2027
Q4 2026
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
Revenue
$531M
$438M
$259M
$261M
$236M
$247M
$234M
$242M
$240M
$266M
$254M
$258M
$235M
$254M
$230M
$232M
Cost of Revenue
$385M
$335M
$169M
$171M
$159M
$167M
$152M
$168M
$151M
$171M
$160M
$158M
$149M
$163M
$148M
$145M
Gross Profit
$146M
$103M
$89M
$90M
$77M
$80M
$82M
$75M
$89M
$94M
$94M
$100M
$87M
$91M
$82M
$86M
R&D Expense
$9M
$7M
$4M
$5M
$5M
$6M
$5M
$6M
$6M
$7M
$7M
$7M
$6M
$6M
$5M
$5M
SG&A Expense
$65M
$79M
$32M
$36M
$31M
$33M
$24M
$23M
$26M
$27M
$26M
$26M
$27M
$26M
$25M
$21M
Operating Expenses
$164M
·
$73M
$78M
$72M
·
$64M
$64M
$68M
·
$67M
$67M
$65M
·
$62M
$59M
Operating Income
$-18M
$-153M
$16M
$12M
$5M
$5M
$18M
$11M
$21M
$25M
$27M
$33M
$21M
$27M
$20M
$27M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$10M
$10M
$9M
·
$7M
$7M
Other Non-op
$249.0K
$1M
$20.0K
$-59.0K
$177.0K
$-264.0K
$-1M
$-24M
$-676.0K
$-2M
$-5M
$-393.0K
$-214.0K
$70.0K
$-79.0K
$-222.0K
Pretax Income
$-67M
$-216M
$8M
$3M
$-2M
$-3M
$6M
$-20M
$12M
$14M
$14M
$21M
$13M
$21M
$17M
$19M
Income Tax
$21M
$22M
$2M
$-1M
$260.0K
$-809.0K
$2M
$-5M
$3M
$2M
$4M
$5M
$3M
$7M
$5M
$5M
Net Income
$-89M
$-238M
$6M
$5M
$-2M
$-3M
$4M
$-15M
$9M
$12M
$10M
$16M
$9M
$14M
$12M
$14M
EPS (Basic)
$-2.05
$-7.70
$0.21
$0.16
$-0.07
$-0.10
$0.14
$-0.52
$0.30
$0.41
$0.34
$0.55
$0.32
$0.49
$0.42
$0.49
EPS (Diluted)
$-2.05
$-7.70
$0.21
$0.16
$-0.07
$-0.10
$0.14
$-0.52
$0.30
$0.40
$0.34
$0.55
$0.32
$0.48
$0.42
$0.49
Shares (Basic)
28,793,000
·
28,729,000
28,726,000
28,658,000
·
28,631,000
28,869,000
28,834,000
·
28,744,000
28,725,000
28,662,000
·
28,626,000
28,619,000
Shares (Diluted)
28,793,000
·
28,941,000
28,874,000
28,658,000
·
28,888,000
28,869,000
29,127,000
·
28,991,000
29,001,000
28,906,000
·
28,778,000
28,748,000
EBITDA
$36M
·
$16M
$12M
$18M
·
$18M
$11M
$33M
·
$27M
$33M
$32M
·
$20M
$27M
대차대조표28
지표
추세
Q1 2027
Q4 2026
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
Cash & Equivalents
$98M
$97M
$35M
$28M
$29M
$54M
$41M
$56M
$68M
$114M
$103M
$99M
$107M
·
$82M
$89M
Receivables
$373M
$380M
$174M
$179M
$180M
$165M
$157M
$171M
$167M
$171M
$173M
$166M
$165M
·
$147M
$140M
Inventory
$558M
$609M
$222M
$217M
$216M
$199M
$201M
$201M
$201M
$186M
$204M
$205M
$205M
·
$201M
$193M
Prepaid Expense
$93M
$95M
$50M
$56M
$53M
$48M
$41M
$40M
$42M
$43M
$36M
$41M
$37M
·
$35M
$38M
Current Assets
$1.12B
$1.18B
$482M
$480M
$478M
$466M
$440M
$468M
$478M
$514M
$516M
$511M
$514M
·
$464M
$459M
PP&E (Net)
·
$409M
·
·
·
$106M
·
·
·
$106M
·
$101M
$98M
·
$94M
$93M
PP&E (Gross)
·
$1.10B
·
·
·
$359M
·
·
·
$349M
·
·
·
·
·
·
Accum. Depreciation
·
$687M
·
·
·
$253M
·
·
·
$243M
·
·
·
·
·
·
Goodwill
$1.42B
$1.41B
$732M
$731M
$732M
$711M
$701M
$718M
$709M
$710M
$728M
$718M
$732M
$645M
$642M
$628M
Intangibles
$1.57B
$1.61B
$346M
$353M
$361M
$357M
$358M
$376M
$378M
$386M
$396M
$397M
$410M
·
$368M
$365M
Other Non-current Assets
$161M
$165M
$80M
$83M
$86M
$86M
$94M
$96M
$99M
$96M
$99M
$88M
$93M
·
$70M
$72M
Total Assets
$4.67B
$4.78B
$1.76B
$1.77B
$1.78B
$1.74B
$1.71B
$1.78B
$1.78B
$1.83B
$1.86B
$1.83B
$1.86B
$1.70B
$1.65B
$1.63B
Accrued Liabilities
$248M
$249M
$121M
$119M
$122M
$114M
$94M
$107M
$108M
$128M
$143M
$142M
$146M
·
$104M
$105M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$50M
$40M
·
$40M
$40M
Current Liabilities
$562M
$584M
$263M
$266M
$259M
$258M
$217M
$230M
$232M
$262M
$269M
$264M
$264M
·
$215M
$222M
Capital Leases
$65M
$64M
$54M
$56M
$58M
$60M
$62M
$63M
$65M
$61M
$59M
$47M
$49M
·
$27M
$23M
Deferred Tax
·
$324M
·
·
·
$28M
·
·
·
$40M
·
·
·
·
·
·
Other Non-current Liabilities
$523M
$525M
$177M
$181M
$186M
$179M
$187M
$201M
$205M
$203M
$210M
$196M
$209M
·
$182M
$172M
Total Liabilities
$3.31B
$3.34B
$840M
$855M
$868M
$857M
$839M
$881M
$896M
$944M
$979M
$973M
$1.01B
·
$839M
$845M
Long-term Debt
$2.38B
$2.38B
·
·
·
$459M
·
·
·
$517M
$550M
$565M
$580M
·
$750M
$750M
Total Debt
$2.38B
·
$50M
$50M
$50M
·
$50M
$50M
$50M
·
$550M
$615M
$620M
·
$522M
$531M
Common Stock
$288.0K
$287.0K
$287.0K
$287.0K
$287.0K
$286.0K
$286.0K
$287.0K
$289.0K
$288.0K
$288.0K
$287.0K
$287.0K
·
$286.0K
$286.0K
Retained Earnings
$33M
$136M
$387M
$383M
$380M
$382M
$389M
$387M
$404M
$395M
$388M
$380M
$366M
·
$347M
$337M
Treasury Stock
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$6M
$1M
·
$1M
$1M
$1M
$1M
$1M
·
AOCI
$-2M
$-7M
$8M
$7M
$8M
$-21M
$-39M
$-15M
$-44M
$-40M
$-31M
$-45M
$-35M
·
$-48M
$-62M
Stockholders' Equity
$1.37B
$1.45B
$923M
$915M
$911M
$882M
$872M
$896M
$886M
$882M
$878M
$854M
$847M
$834M
$811M
$784M
Liabilities + Equity
$4.67B
$4.78B
$1.76B
$1.77B
$1.78B
$1.74B
$1.71B
$1.78B
$1.78B
$1.83B
$1.86B
$1.83B
$1.86B
·
$1.65B
$1.63B
Shares Outstanding
28,833,743
28,747,733
28,730,349
28,728,261
28,690,128
28,618,289
28,609,335
28,745,933
28,866,233
28,799,110
28,755,651
28,736,911
28,707,702
·
28,608,331
28,629,360
현금 흐름19
지표
추세
Q1 2027
Q4 2026
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
D&A
$53M
$40M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$11M
$11M
$10M
$10M
Stock-based Comp
$3M
$2M
$3M
$3M
$2M
$-421.0K
$3M
$3M
$1M
$4M
$3M
$3M
$2M
$3M
$3M
$3M
Deferred Tax
$2M
$761.0K
$-4M
$-3M
$-5M
$-5M
$-1M
$-15M
$942.0K
$-9M
$-398.0K
$-4M
$-2M
$483.0K
$-85.0K
$-2M
Amort. of Intangibles
$35M
$26M
$8M
$8M
$8M
$7M
$8M
$8M
$8M
$8M
$7M
$8M
$7M
$7M
$6M
$6M
Other Non-cash
·
·
·
·
$-26M
·
·
·
$-33M
·
·
·
$-38M
·
·
·
Operating Cash Flow
$26M
$-167M
$20M
$18M
$-18M
$36M
$11M
$9M
$-11M
$39M
$29M
$17M
$-17M
$67M
$11M
$17M
CapEx
$6M
$8M
$4M
$3M
$3M
$6M
$5M
$5M
$5M
$8M
$6M
$5M
$5M
$3M
$4M
$2M
Investing Cash Flow
$-5M
$-2.45B
$-485.0K
$-3M
$-3M
$-6M
$-5M
$-5M
$-4M
$-7M
$-7M
$-6M
$-113M
$-3M
$-4M
$-2M
Debt Issued
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$0
$120M
$0
$0
$0
Net Debt Issued
·
·
·
·
·
·
·
·
$0
·
·
·
$120M
·
·
·
Stock Issued
·
$30.0K
$0
$0
$0
$7.0K
$278.0K
$22.0K
$64.0K
$1M
$64.0K
$267.0K
$225.0K
·
·
·
Stock Repurchased
·
$0
$0
·
·
$55.0K
$5M
·
·
$0
$0
·
·
$0
·
·
Net Stock Activity
·
·
·
·
$0
·
·
·
$64.0K
·
·
·
·
·
·
·
Dividends Paid
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Financing Cash Flow
$-21M
$2.68B
$-12M
$-18M
$-977.0K
$-17M
$-22M
$-17M
$-31M
$-20M
$-18M
$-18M
$104M
$-12M
$-13M
$-12M
Net Change in Cash
$2M
$61M
$7M
$-683.0K
$-25M
$12M
$-14M
$-13M
$-46M
$11M
$4M
$-8M
$-26M
$52M
$-7M
$3M
Taxes Paid
$14M
$31M
$3M
$5M
$7M
$4M
$307.0K
$13M
$4M
$7M
$6M
$10M
$5M
$4M
$8M
$6M
Free Cash Flow
·
·
·
·
$-21M
·
·
·
$-15M
·
·
·
$-23M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
$-29M
·
·
·
수익성8
지표
추세
Q1 2027
Q4 2026
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
Gross Margin
27.5%
·
34.5%
34.5%
32.7%
·
35.1%
30.9%
37.1%
·
37.0%
38.7%
36.8%
·
35.6%
37.2%
Operating Margin
-3.3%
·
6.2%
4.7%
2.3%
·
7.6%
4.5%
8.8%
·
10.6%
12.9%
9.1%
·
8.8%
11.8%
Net Margin
-16.7%
·
2.3%
1.8%
-0.80%
·
1.7%
-6.2%
3.6%
·
3.8%
6.1%
3.9%
·
5.2%
6.1%
Pretax Margin
-12.7%
·
3.0%
1.2%
-0.69%
·
2.5%
-8.2%
5.0%
·
5.4%
8.1%
5.4%
·
7.3%
8.2%
EBITDA Margin
6.7%
·
6.2%
4.7%
7.5%
·
7.6%
4.5%
13.8%
·
10.6%
12.9%
13.7%
·
8.8%
11.8%
ROA
-2.8%
·
0.35%
0.26%
-0.11%
·
0.22%
-0.83%
0.47%
·
0.55%
0.91%
0.53%
·
0.72%
0.88%
ROE
-7.8%
·
0.67%
0.51%
-0.21%
·
0.45%
-1.7%
1.0%
·
1.1%
1.9%
1.1%
·
1.6%
1.9%
ROIC
-0.62%
·
1.3%
1.8%
0.66%
·
1.3%
0.86%
1.6%
·
1.3%
1.7%
1.1%
·
1.1%
1.5%
유동성 및 지급능력5
지표
추세
Q1 2027
Q4 2026
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
Current Ratio
2.0
·
1.8
1.8
1.8
·
2.0
2.0
2.1
·
1.9
1.9
1.9
·
2.2
2.1
Quick Ratio
0.8
·
0.8
0.8
0.8
·
0.9
1.0
1.0
·
1.0
1.0
1.0
·
1.1
1.0
Debt / Equity
1.7
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.6
0.7
0.7
·
0.6
0.7
LT Debt / Equity
1.6
·
·
·
·
·
·
·
·
·
0.6
0.6
0.6
·
0.5
0.6
Interest Coverage
·
·
·
·
·
·
·
·
·
·
2.7
3.3
2.5
·
2.8
4.0
효율성3
지표
추세
Q1 2027
Q4 2026
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
Asset Turnover
0.2
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
Inventory Turnover
1.0
·
0.8
0.8
0.8
·
0.8
0.8
0.7
·
0.8
0.8
0.8
·
0.8
0.9
Receivables Turnover
1.9
·
1.6
1.5
1.4
·
1.4
1.4
1.4
·
1.6
1.7
1.6
·
1.7
1.7
주당6
지표
추세
Q1 2027
Q4 2026
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
Book Value / Share
$47.41
·
$32.12
$31.84
$31.75
·
$30.46
$31.17
$30.69
·
$30.55
$29.72
$29.50
·
$28.34
$27.40
Revenue / Share
$18.46
·
$8.94
$9.04
$8.23
·
$8.11
$8.39
$8.23
·
$8.77
$8.91
$8.15
·
$8.01
$8.06
Cash Flow / Share
$0.89
·
·
·
$-0.63
·
·
·
$-0.37
·
·
·
$-0.60
·
·
·
Cash / Share
$3.41
·
$1.24
$0.98
$1.00
·
$1.44
$1.94
$2.37
·
$3.58
$3.45
$3.73
·
$2.85
$3.10
Dividend / Share
·
$0.07
$0.07
$0.07
·
$0.14
$0.07
$0.07
·
$0.14
$0.07
$0.07
·
$0.14
$0.07
$0.07
EPS (TTM)
$-9.38
·
$0.20
$0.13
$-0.55
·
$0.32
$0.52
$1.59
·
$1.69
$1.77
$1.71
·
$1.64
$1.56
가치 평가 (TTM)13
지표
추세
Q1 2027
Q4 2026
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
Revenue TTM
$1.49B
·
$1.00B
$978M
$959M
·
$982M
$1.00B
$1.02B
·
$1.00B
$978M
$951M
·
$936M
$921M
Net Income TTM
$-316M
·
$6M
$4M
$-16M
·
$9M
$15M
$46M
·
$49M
$51M
$49M
·
$46M
$44M
Market Cap
$436M
·
$496M
$412M
$438M
·
$1.07B
$1.03B
$997M
·
$1.12B
$1.00B
$1.17B
·
$929M
$749M
Enterprise Value
$2.71B
·
$510M
$434M
$459M
·
$1.07B
$1.03B
$979M
·
$1.57B
$1.52B
$1.68B
·
$1.37B
$1.19B
P/E
-1.6
·
86.2
110.3
-27.8
·
116.4
69.2
21.7
·
23.1
19.7
23.8
·
19.8
16.8
P/S
0.3
·
0.5
0.4
0.5
·
1.1
1.0
1.0
·
1.1
1.0
1.2
·
1.0
0.8
P/B
0.3
·
0.5
0.5
0.5
·
1.2
1.2
1.1
·
1.3
1.2
1.4
·
1.1
1.0
P / Cash Flow
17.0
·
·
·
-24.1
·
·
·
-92.7
·
·
·
-67.7
·
·
·
EV / Revenue
1.8
·
0.5
0.4
0.5
·
1.1
1.0
1.0
·
1.6
1.6
1.8
·
1.5
1.3
Dividend Yield
1.8%
·
1.6%
1.9%
1.8%
·
0.76%
0.78%
0.81%
·
0.72%
0.80%
0.69%
·
0.83%
0.99%
Earnings Yield
-62.0%
·
1.2%
0.91%
-3.6%
·
0.86%
1.4%
4.6%
·
4.3%
5.1%
4.2%
·
5.1%
6.0%
Payout Ratio
-2.3%
·
·
·
-105.5%
·
·
·
23.4%
·
·
·
21.6%
·
·
·
Annual Payout
$8M
·
$8M
$8M
$8M
·
$8M
$8M
$8M
·
$8M
$8M
$8M
·
$8M
$7M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
매출
$1.19B
$963M
$1.01B
$936M
$907M
매출 총이익률 %
30.1%
33.8%
37.0%
36.5%
34.8%
영업이익률 %
-10.0%
5.7%
10.6%
10.4%
8.1%
순이익
$-230M
$-5M
$47M
$48M
$30M
희석 EPS
$-7.40
$-0.18
$1.61
$1.68
$1.04
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
부채 / 자기자본 비율
1.6
0.5
0.6
0.6
0.7
유동비율
2.0
1.8
2.0
2.1
1.9
당좌 비율
0.8
0.8
1.1
1.2
1.1
지표
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
잉여현금흐름
$-164M
$24M
$42M
$71M
$36M
기관 투자자 (13F)
202개의 제출자
· $408.3M 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.
보유자202
보유 가치$408.3M
신규 포지션23
청산 포지션39
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
23 (-23 이전 분기 대비)
39 (+14 이전 분기 대비)
63 (-3 이전 분기 대비)
67 (+5 이전 분기 대비)
-2.5M
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.