가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CMTL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-0.6
·
·
·
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
CMTL
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
33.0%
·
34.0%
동일
영업이익률 (TTM)
-1.2%
·
-16.4%
최상위권
세전 마진 (TTM)
-5.0%
·
-19.1%
최상위권
순이익률 (TTM)
-5.5%
·
-19.2%
최상위권
ROA (TTM)
-3.5%
·
-3.6%
약함
ROE (TTM)
-29.8%
·
-11.5%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CMTL
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
2.1
·
0.3
높은 부채
유동비율 (MRQ)
1.6
·
1.1
강한 유동성
장기 부채 / 자기 자본 (MRQ)
2.0
·
0.3
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CMTL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-7.6%
·
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
0.90%
·
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-4.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
CMTL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-6.95
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CMTL
5년 평균
동종업계 중앙값
결론
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$389.6K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
연간 지급액≈$0.40분기별 납부
배당락일
금액
통화
수익률
1월 17, 2023
$0.10
USD
≈3.0%
10월 18, 2022
$0.10
USD
≈3.9%
7월 19, 2022
$0.10
USD
≈4.0%
4월 19, 2022
$0.10
USD
≈2.7%
1월 18, 2022
$0.10
USD
≈1.9%
10월 12, 2021
$0.10
USD
≈1.7%
7월 20, 2021
$0.10
USD
≈1.7%
4월 20, 2021
$0.10
USD
≈1.7%
1월 19, 2021
$0.10
USD
≈1.8%
10월 13, 2020
$0.10
USD
≈2.5%
7월 14, 2020
$0.10
USD
≈2.6%
4월 14, 2020
$0.10
USD
≈2.4%
1월 14, 2020
$0.10
USD
≈1.1%
10월 15, 2019
$0.10
USD
≈1.3%
7월 16, 2019
$0.10
USD
≈1.4%
4월 16, 2019
$0.10
USD
≈1.7%
1월 15, 2019
$0.10
USD
≈1.6%
10월 16, 2018
$0.10
USD
≈1.2%
7월 13, 2018
$0.10
USD
≈1.1%
4월 17, 2018
$0.10
USD
≈1.2%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈30.9%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
$-0.22
$-0.28
20.1%
2026년 3월 31일
$-0.18
$-0.31
41.2%
2025년 12월 31일
$-0.18
$-0.40
54.8%
2025년 9월 30일
$-0.25
$-0.45
44.3%
2025년 6월 30일
$-0.18
$-0.21
13.2%
2025년 3월 31일
$-0.35
$-0.40
12.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$500M
$540M
$550M
$486M
$582M
$617M
$672M
$571M
$550M
$411M
$307M
$347M
Cost of Revenue
$372M
$383M
$366M
$306M
$368M
$390M
$424M
$347M
$332M
$240M
$168M
$196M
Gross Profit
$128M
$157M
$184M
$180M
$214M
$227M
$247M
$224M
$218M
$171M
$139M
$151M
R&D Expense
$17M
$24M
$49M
$53M
$49M
$52M
$56M
$54M
$54M
$42M
$36M
$34M
SG&A Expense
$143M
$123M
$120M
$115M
$112M
$117M
$129M
$114M
$116M
$95M
$63M
$67M
Operating Expenses
$267M
$237M
$199M
$214M
$282M
$212M
$206M
$189M
$181M
$172M
$105M
$108M
Operating Income
$-139M
$-80M
$-15M
$-34M
$-68M
$15M
$41M
$35M
$37M
$-576.0K
$34M
$44M
Interest Expense
$46M
$22M
$15M
$5M
$7M
$6M
$9M
$10M
$12M
$8M
$479.0K
$6M
Interest Income
·
·
·
·
·
·
·
·
$68.0K
$134.0K
$405.0K
$913.0K
Other Non-op
$-155.0K
$-678.0K
$-1M
$703.0K
$139.0K
$190.0K
$-35.0K
·
·
·
·
·
Pretax Income
$-155M
$-100M
$-31M
$-37M
$-75M
$9M
$29M
$25M
$25M
$-8M
$34M
$39M
Income Tax
$-80.0K
$-295.0K
$-4M
$-4M
$-2M
$2M
$4M
$-5M
$10M
$-454.0K
$11M
$13M
Net Income
$-155M
$-100M
$-27M
$-33M
$-73M
$7M
$25M
$30M
$16M
$-8M
$23M
$25M
EPS (Basic)
$-6.95
$-4.70
$-1.21
$-1.63
$-2.86
$0.28
$1.04
$1.25
$0.68
$-0.46
$1.43
$1.58
EPS (Diluted)
$-6.95
$-4.70
$-1.21
$-1.63
$-2.86
$0.28
$1.03
$1.24
$0.67
$-0.46
$1.42
$1.37
Shares (Basic)
29,405,000
28,799,000
28,002,000
26,506,000
25,685,000
24,798,000
24,124,000
23,825,000
23,433,000
16,972,000
16,203,000
15,943,000
Shares (Diluted)
29,405,000
28,799,000
28,002,000
26,506,000
25,685,000
24,899,000
24,302,000
24,040,000
23,489,000
16,972,000
16,418,000
20,906,000
EBITDA
·
$-80M
$-15M
$-34M
$-68M
$15M
$41M
$35M
$37M
$-576.0K
$34M
$44M
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$40M
$32M
$19M
$22M
$31M
$48M
$46M
$43M
$42M
$67M
$151M
$154M
Receivables
$145M
$196M
$163M
$124M
$158M
$127M
$145M
$147M
$125M
$151M
$69M
$55M
Inventory
$69M
$93M
$106M
$96M
$80M
$82M
$75M
$75M
$61M
$71M
$62M
$61M
Prepaid Expense
$16M
$15M
$18M
$22M
$18M
$20M
$15M
$14M
$14M
$15M
$7M
$10M
Current Assets
$270M
$337M
$305M
$263M
$287M
$277M
$280M
$280M
$241M
$304M
$301M
$291M
PP&E (Net)
$43M
$47M
$53M
$50M
$35M
$27M
$28M
$29M
$33M
$39M
$15M
$19M
PP&E (Gross)
$190M
$188M
$204M
$201M
$186M
$172M
$174M
$168M
$160M
$151M
$121M
$118M
Accum. Depreciation
$147M
$141M
$150M
$151M
$151M
$145M
$146M
$139M
$127M
$113M
$105M
$100M
Goodwill
$205M
$284M
$348M
$348M
$348M
$331M
$310M
$291M
$291M
$288M
$137M
$137M
Intangibles
$173M
$195M
$226M
$247M
$269M
$258M
$262M
$241M
$262M
$285M
$20M
$26M
Other Non-current Assets
$17M
$15M
$17M
$15M
$8M
$5M
$4M
$3M
$3M
$3M
$388.0K
$833.0K
Total Assets
$741M
$793M
$996M
$974M
$993M
$930M
$888M
$845M
$832M
$921M
$474M
$474M
Accounts Payable
$26M
$42M
$64M
$45M
$36M
$23M
$24M
$44M
$29M
$33M
$16M
$19M
Accrued Liabilities
$58M
$62M
$67M
$73M
$90M
$85M
$79M
$65M
$69M
$98M
$29M
$30M
Current Liabilities
$158M
$184M
$212M
$193M
$204M
$160M
$145M
$165M
$144M
$184M
$64M
$66M
Capital Leases
$29M
$30M
$42M
$44M
$40M
$24M
$0
$765.0K
$2M
$4M
$0
·
Deferred Tax
$5M
$6M
$9M
$15M
$21M
$18M
$12M
$11M
$17M
$10M
$3M
$4M
Other Non-current Liabilities
$4M
$4M
$2M
$6M
$15M
$18M
$19M
$4M
$3M
$4M
$4M
$4M
Total Liabilities
$447M
$426M
$446M
$403M
$492M
$380M
$353M
$339M
$352M
$451M
$72M
$77M
Long-term Debt
$118M
$178M
$164M
$130M
·
·
$165M
$165M
$192M
$251M
$0
·
Total Debt
·
$175M
$164M
$130M
$201M
$150M
$165M
$165M
$192M
$251M
·
·
Common Stock
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
Paid-in Capital
$549M
$640M
$637M
$625M
$605M
$570M
$553M
$538M
$533M
$525M
$427M
$421M
Retained Earnings
$-7M
$104M
$239M
$279M
$333M
$417M
$420M
$405M
$385M
$384M
$413M
$409M
Treasury Stock
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$437M
Stockholders' Equity
$104M
$306M
$438M
$467M
$501M
$549M
$535M
$506M
$480M
$470M
$401M
$397M
Liabilities + Equity
$741M
$912M
$996M
$974M
$993M
$930M
$888M
$845M
$832M
$921M
$474M
$474M
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$12M
$12M
$12M
$10M
$9M
$11M
$12M
$14M
·
·
·
·
Deferred Tax
$-2M
$-3M
$-6M
$-6M
$-3M
$860.0K
$4M
$-6M
$9M
$-3M
$-2M
$-404.0K
Amort. of Intangibles
$22M
$21M
$21M
$21M
$21M
$22M
$18M
$21M
$23M
$13M
$6M
$6M
Operating Cash Flow
$-8M
$-54M
$-4M
$2M
$-41M
$53M
$68M
$50M
$67M
$15M
$22M
$35M
CapEx
$9M
$13M
$18M
$20M
$16M
$7M
$9M
$9M
$8M
$6M
$3M
$5M
Investing Cash Flow
$-9M
$20M
$-18M
$-20M
$-15M
$-20M
$-45M
$-9M
$-8M
$-286M
$-3M
$-5M
Net Debt Issued
·
$-49M
$-2M
·
·
·
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
$0
$0
$5M
$71M
Net Stock Activity
·
·
·
·
·
·
·
·
$0
$0
$-5M
$-71M
Dividends Paid
$158.0K
$268.0K
$9M
$11M
$10M
$10M
$10M
$10M
$19M
$19M
$19M
$19M
Financing Cash Flow
$24M
$48M
$20M
$8M
$39M
$-30M
$-21M
$-40M
$-84M
$187M
$-22M
$-232M
Net Change in Cash
$8M
$13M
$-3M
$-9M
$-17M
$2M
$2M
$2M
$-25M
$-84M
$-4M
$-202M
Taxes Paid
$2M
$5M
$361.0K
$3M
$-1M
$3M
$2M
$1M
$-758.0K
$4M
$11M
$15M
Free Cash Flow
·
$-68M
$-23M
$-18M
$-57M
$46M
$59M
$42M
$59M
$9M
$18M
$30M
Levered FCF
·
$-90M
$-36M
$-22M
$-63M
$41M
$51M
$29M
$51M
$2M
$18M
$26M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
29.1%
33.5%
37.0%
36.8%
36.8%
36.8%
39.2%
39.6%
41.7%
45.2%
43.6%
Operating Margin
·
-14.8%
-2.7%
-6.9%
-11.7%
2.5%
6.2%
6.2%
6.7%
-0.14%
11.1%
12.7%
Net Margin
·
-18.5%
-4.9%
-6.8%
-12.6%
1.1%
3.7%
5.2%
2.9%
-1.9%
7.6%
7.2%
Pretax Margin
·
-18.6%
-5.6%
-7.6%
-12.9%
1.5%
4.3%
4.3%
4.6%
-2.0%
11.1%
11.1%
EBITDA Margin
·
-14.8%
-2.7%
-6.9%
-11.7%
2.5%
6.2%
6.2%
6.7%
-0.14%
11.1%
12.7%
ROA
·
-10.5%
-2.7%
-3.4%
-7.4%
0.75%
2.8%
3.5%
1.9%
-0.85%
4.9%
4.5%
ROE
·
-26.9%
-5.9%
-6.8%
-14.0%
1.3%
4.8%
6.0%
3.3%
-1.8%
5.8%
6.3%
ROIC
·
-16.6%
-2.1%
-5.0%
-9.5%
1.6%
5.1%
6.3%
3.4%
-0.08%
5.8%
7.2%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
1.8
1.4
1.4
1.4
1.7
1.9
1.7
1.7
1.6
4.7
4.4
Quick Ratio
·
1.2
0.9
0.8
0.9
1.1
1.3
1.2
1.2
1.2
3.4
3.2
Debt / Equity
·
0.6
0.4
0.3
0.4
0.3
0.3
0.3
0.4
0.5
·
·
LT Debt / Equity
·
0.6
0.4
0.3
0.4
0.3
0.3
0.3
0.4
0.5
·
·
Interest Coverage
·
-3.6
-1.0
-6.7
-10.0
2.5
4.5
3.4
3.2
-0.1
71.1
7.0
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
0.6
0.6
0.5
0.6
0.7
0.8
0.7
0.6
0.5
0.6
0.6
Inventory Turnover
·
3.9
3.6
3.5
4.5
5.0
5.7
5.1
5.0
3.6
2.7
3.1
Receivables Turnover
·
3.0
3.8
3.5
4.1
4.5
4.6
4.2
4.0
3.7
5.0
6.6
주당4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
·
$18.76
$19.64
$18.34
$22.65
$24.77
$27.64
$23.73
$23.43
$24.22
$18.72
$16.61
Cash Flow / Share
·
$-1.89
$-0.16
$0.08
$-1.58
$2.12
$2.80
$2.09
$2.84
$0.88
$1.32
$1.65
Dividend / Share
·
·
$0.20
$0.40
$0.40
$0.40
$0.40
$0.40
$0.60
$1.20
$1.20
$1.18
EPS (TTM)
$-6.95
$-4.70
$-1.21
$-1.63
$-2.86
$0.28
$1.03
$1.24
$0.67
$-0.46
$1.42
$1.37
성장률4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-7.6%
-1.7%
13.1%
-16.4%
-5.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
0.90%
-2.4%
-3.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-4.1%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-56.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$500M
$540M
$550M
$486M
$582M
$617M
$672M
$571M
$550M
$411M
$307M
$347M
Net Income TTM
$-155M
$-100M
$-27M
$-33M
$-73M
$7M
$25M
$30M
$16M
$-8M
$23M
$25M
P/E
-0.3
-0.7
-8.4
-7.1
-8.7
58.6
28.9
27.1
26.9
-28.4
20.3
24.7
Earnings Yield
-320.3%
-145.1%
-11.9%
-14.0%
-11.5%
1.7%
3.5%
3.7%
3.7%
-3.5%
4.9%
4.0%
Payout Ratio
·
-0.27%
-32.2%
-33.4%
-14.1%
142.7%
39.1%
32.0%
119.2%
-250.8%
83.6%
74.3%
Annual Payout
$158.0K
$268.0K
$9M
$11M
$10M
$10M
$10M
$10M
$19M
$19M
$19M
$19M
손익계산서17
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
$106M
$107M
$111M
$130M
$127M
$127M
$116M
$126M
$128M
$134M
$152M
$149M
$136M
$134M
$131M
$127M
Cost of Revenue
$70M
$71M
$74M
$90M
$88M
$93M
$101M
$99M
$89M
$91M
$104M
$100M
$93M
$88M
$84M
$81M
Gross Profit
$36M
$36M
$37M
$41M
$39M
$34M
$15M
$27M
$39M
$43M
$48M
$49M
$43M
$46M
$47M
$46M
R&D Expense
$5M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
$6M
$7M
$8M
$12M
$12M
$12M
$13M
$13M
SG&A Expense
$29M
$28M
$30M
$28M
$30M
$34M
$52M
$31M
$29M
$30M
$33M
$30M
$31M
$29M
$29M
$29M
Operating Expenses
$39M
$37M
$40M
$39M
$40M
$44M
$144M
$109M
$42M
$40M
$46M
$47M
$48M
$47M
$57M
$48M
Operating Income
$-3M
$-1M
$-3M
$2M
$-2M
$-10M
$-129M
$-81M
$-3M
$3M
$2M
$1M
$-5M
$-781.0K
$-10M
$-2M
Interest Expense
$12M
$11M
$12M
$12M
$13M
$11M
$10M
$7M
$5M
$5M
$5M
$5M
$4M
$4M
$2M
$1M
Other Non-op
$-5.0K
$208.0K
$223.0K
$-155.0K
$509.0K
$126.0K
$-635.0K
$568.0K
$-409.0K
$-902.0K
$65.0K
$-298.0K
$-728.0K
$-455.0K
$255.0K
$443.0K
Pretax Income
$-2M
$-14M
$-15M
$8M
$32M
$-50M
$-146M
$-92M
$-3M
$-3M
$-3M
$-4M
$-10M
$-5M
$-12M
$-3M
Income Tax
$1M
$17.0K
$442.0K
$555.0K
$-2M
$-968.0K
$2M
$-934.0K
$-5M
$7M
$-1M
$-186.0K
$-3M
$-222.0K
$-608.0K
$2M
Net Income
$-3M
$-14M
$-16M
$8M
$34M
$-49M
$-148M
$-91M
$3M
$-11M
$-1M
$-4M
$-7M
$-5M
$-11M
$-5M
EPS (Basic)
$-0.47
$-0.68
$-0.67
$-0.41
$-0.49
$-0.76
$-5.29
$-3.48
$-0.04
$-1.07
$-0.11
$-0.19
$-0.33
$-0.23
$-0.46
$-0.25
EPS (Diluted)
$-0.47
$-0.68
$-0.67
$-0.41
$-0.49
$-0.76
$-5.29
$-3.48
$-0.04
$-1.07
$-0.11
$-0.19
$-0.33
$-0.23
$-0.46
$-0.25
Shares (Basic)
30,034,000
29,824,000
29,618,000
·
29,399,000
29,339,000
29,446,000
·
28,854,000
28,662,000
28,745,000
·
28,071,000
27,954,000
27,830,000
·
Shares (Diluted)
30,034,000
29,824,000
29,618,000
·
29,399,000
29,339,000
29,446,000
·
28,854,000
28,662,000
28,745,000
·
28,071,000
27,954,000
27,830,000
·
EBITDA
$-3M
$-1M
$-3M
·
$-2M
$-10M
$-129M
·
$-3M
$3M
$2M
·
$-5M
$-781.0K
$-10M
·
대차대조표27
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
$28M
$33M
$44M
$40M
$28M
$27M
$30M
$32M
$27M
$40M
$18M
·
$21M
$22M
$22M
·
Receivables
$128M
$128M
$140M
$145M
$151M
$167M
$181M
$196M
$200M
$199M
$185M
·
$144M
$135M
$129M
·
Inventory
$62M
$66M
$68M
$69M
$78M
$81M
$82M
$93M
$96M
$86M
$85M
·
$107M
$100M
$100M
·
Prepaid Expense
$19M
$15M
$15M
$16M
$17M
$14M
$14M
$15M
$21M
$19M
$20M
·
$18M
$20M
$20M
·
Current Assets
$237M
$242M
$267M
$270M
$275M
$290M
$307M
$337M
$344M
$343M
$354M
·
$291M
$276M
$270M
·
PP&E (Net)
$45M
$45M
$44M
$43M
$44M
$45M
$46M
$47M
$51M
$52M
$51M
·
$54M
$54M
$53M
·
PP&E (Gross)
·
·
·
$190M
·
·
·
$188M
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
·
$147M
·
·
·
$141M
·
·
·
·
·
·
·
·
Goodwill
$205M
$205M
$205M
$205M
$205M
$205M
$205M
$284M
$333M
$333M
$333M
·
$348M
$348M
$348M
·
Intangibles
$158M
$163M
$168M
$173M
$178M
$183M
$188M
$195M
$210M
$215M
$221M
·
$231M
$237M
$242M
·
Other Non-current Assets
$17M
$16M
$17M
$17M
$16M
$16M
$16M
$15M
$17M
$15M
$15M
·
$18M
$18M
$15M
·
Total Assets
$693M
$704M
$734M
$741M
$751M
$771M
$793M
$912M
$991M
$997M
$1.01B
$996M
$990M
$984M
$978M
$974M
Accounts Payable
$22M
$24M
$26M
$26M
$27M
$43M
$44M
$42M
$55M
$43M
$67M
·
$63M
$38M
$42M
·
Accrued Liabilities
$49M
$51M
$61M
$58M
$59M
$53M
$56M
$62M
$65M
$60M
$58M
·
$65M
$69M
$75M
·
Current Liabilities
$147M
$143M
$157M
$158M
$373M
$385M
$383M
$184M
$193M
$347M
$391M
·
$209M
$186M
$189M
·
Capital Leases
$30M
$31M
$31M
$29M
$30M
$29M
$29M
$30M
$31M
$33M
$35M
·
$43M
$43M
$44M
·
Deferred Tax
$5M
$4M
$4M
$5M
$6M
$6M
$6M
$6M
$8M
$11M
$11M
·
$11M
$14M
$14M
·
Other Non-current Liabilities
$4M
$5M
$4M
$4M
$4M
$4M
$52M
$4M
$2M
$8M
$2M
·
$3M
$5M
$5M
·
Total Liabilities
$430M
$438M
$455M
$447M
$466M
$520M
$494M
$426M
$414M
$423M
$462M
·
$439M
$429M
$417M
·
Long-term Debt
$108M
$112M
$121M
·
$149M
$186M
$182M
·
$161M
$168M
$184M
·
$159M
$168M
·
·
Total Debt
$108M
$112M
$121M
·
$149M
$186M
$182M
·
$161M
$168M
$184M
·
$159M
$168M
$149M
·
Common Stock
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
·
$4M
$4M
$4M
·
Paid-in Capital
$530M
$539M
$546M
$549M
$568M
$615M
$588M
$640M
$640M
$639M
$639M
·
$634M
$630M
$629M
·
Retained Earnings
$-40M
$-36M
$-23M
$-7M
$-15M
$-49M
$0
$104M
$204M
$205M
$236M
·
$244M
$253M
$263M
·
Treasury Stock
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
$442M
·
$442M
$442M
$442M
·
Stockholders' Equity
$52M
$66M
$86M
$104M
$115M
$129M
$150M
$306M
$406M
$407M
$437M
·
$441M
$446M
$454M
·
Liabilities + Equity
$693M
$704M
$734M
$741M
$751M
$771M
$793M
$912M
$991M
$997M
$1.01B
·
$990M
$984M
$978M
·
현금 흐름12
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
Deferred Tax
$1M
$-254.0K
$-332.0K
$-1M
$-91.0K
$-327.0K
$-166.0K
$-2M
$-2M
$21.0K
$1M
$-1M
$-3M
$-817.0K
$-1M
$-603.0K
Amort. of Intangibles
$5M
$5M
$5M
$5M
$5M
$5M
$7M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
Operating Cash Flow
$6M
$5M
$8M
$11M
$2M
$-234.0K
$-22M
$-9M
$-4M
$-27M
$-15M
$-4M
$17M
$-11M
$-6M
$-6M
CapEx
$5M
$4M
$3M
$2M
$2M
$2M
$2M
$3M
$3M
$4M
$3M
$3M
$5M
$3M
$7M
$5M
Investing Cash Flow
$-5M
$-4M
$-3M
$-2M
$-2M
$-2M
$-2M
$-4M
$-615.0K
$28M
$-3M
$-3M
$-5M
$-3M
$-7M
$-5M
Net Debt Issued
·
·
$-1M
·
·
·
$0
·
·
·
$-625.0K
·
·
·
·
·
Dividends Paid
$4.0K
$4.0K
$24.0K
$1.0K
$0
$118.0K
$39.0K
$1.0K
$2.0K
$154.0K
$111.0K
$3.0K
$3M
$3M
$3M
$3M
Financing Cash Flow
$-5M
$-11M
$-1M
$2M
$2M
$-1M
$21M
$19M
$-8M
$20M
$17M
$5M
$-12M
$13M
$13M
$446.0K
Net Change in Cash
·
·
·
·
·
·
$-3M
·
·
·
$-845.0K
$-2M
$-100.0K
$-24.0K
$-126.0K
$-11M
Taxes Paid
$-252.0K
$305.0K
$-94.0K
$480.0K
$757.0K
$602.0K
$37.0K
$1M
$2M
$932.0K
$1M
$238.0K
$-486.0K
$790.0K
$-181.0K
$1M
Free Cash Flow
·
·
$5M
·
·
·
$-24M
·
·
·
$-18M
·
·
·
$-13M
·
Levered FCF
·
·
$-7M
·
·
·
$-34M
·
·
·
$-20M
·
·
·
$-16M
·
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
34.0%
33.9%
33.1%
·
30.7%
26.7%
12.5%
·
30.4%
32.2%
31.5%
·
31.6%
34.3%
35.7%
·
Operating Margin
-2.9%
-1.2%
-2.5%
·
-1.2%
-8.1%
-111.5%
·
-2.7%
2.2%
1.4%
·
-3.9%
-0.58%
-7.4%
·
Net Margin
-3.3%
-12.8%
-14.3%
·
26.8%
-38.5%
-128.2%
·
2.2%
-7.9%
-0.95%
·
-5.5%
-3.6%
-8.5%
·
Pretax Margin
-2.1%
-12.8%
-13.9%
·
25.3%
-39.3%
-126.3%
·
-2.0%
-2.4%
-1.8%
·
-7.6%
-3.8%
-8.9%
·
EBITDA Margin
-2.9%
-1.2%
-2.5%
·
-1.2%
-8.1%
-111.5%
·
-2.7%
2.2%
1.4%
·
-3.9%
-0.58%
-7.4%
·
ROA
-0.48%
-1.8%
-2.1%
·
3.9%
-5.5%
-16.4%
·
0.28%
-1.1%
-0.14%
·
-0.76%
-0.49%
-1.1%
·
ROE
-4.1%
-14.0%
-13.5%
·
13.0%
-18.2%
-50.5%
·
0.66%
-2.5%
-0.32%
·
-1.7%
-1.1%
-2.4%
·
ROIC
-3.1%
-0.70%
-1.4%
·
-0.61%
-3.2%
-39.4%
·
0.66%
1.7%
0.17%
·
-0.63%
-0.12%
-1.5%
·
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
1.6
1.7
1.7
·
0.7
0.8
0.8
·
1.8
1.0
0.9
·
1.4
1.5
1.4
·
Quick Ratio
1.1
1.1
1.2
·
0.5
0.5
0.5
·
1.2
0.7
0.5
·
0.8
0.8
0.8
·
Debt / Equity
2.1
1.7
1.4
·
1.3
1.4
1.2
·
0.4
0.4
0.4
·
0.4
0.4
0.3
·
LT Debt / Equity
2.0
1.6
1.4
·
0.0
0.0
0.0
·
0.4
0.0
0.0
·
0.4
0.4
0.3
·
Interest Coverage
-0.3
-0.1
-0.2
·
-0.1
-0.9
-13.6
·
-0.7
0.6
0.4
·
-1.2
-0.2
-4.4
·
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
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.2
·
0.1
0.1
0.1
·
Inventory Turnover
1.0
1.0
1.0
·
1.0
1.1
1.2
·
0.9
1.0
1.1
·
0.9
0.9
0.9
·
Receivables Turnover
0.8
0.7
0.7
·
0.7
0.7
0.6
·
0.7
0.8
1.0
·
1.0
1.0
1.0
·
주당4
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 / Share
$3.53
$3.58
$3.75
·
$4.31
$4.31
$3.93
·
$4.44
$4.68
$5.28
·
$4.86
$4.78
$4.71
·
Cash Flow / Share
·
·
$0.27
·
·
·
$-0.74
·
·
·
$-0.51
·
·
·
$-0.22
·
Dividend / Share
·
·
·
·
·
·
·
·
·
·
·
$0.00
$0.00
$0.10
$0.10
$0.10
EPS (TTM)
$-2.23
$-2.25
$-2.33
·
$-10.02
$-9.57
$-9.88
·
$-1.41
$-1.70
$-0.86
·
$-1.27
$-1.00
$-1.66
·
가치 평가 (TTM)6
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
$454M
$475M
$495M
·
$495M
$497M
$504M
·
$563M
$571M
$571M
·
$528M
$514M
$501M
·
Net Income TTM
$-25M
$12M
$-23M
·
$-254M
$-285M
$-247M
·
$-13M
$-23M
$-17M
·
$-29M
$-21M
$-38M
·
P/E
-1.6
-2.5
-1.2
·
-0.1
-0.2
-0.4
·
-1.3
-3.7
-14.2
·
-8.1
-15.9
-6.7
·
Earnings Yield
-63.3%
-40.2%
-82.0%
·
-731.4%
-478.5%
-265.6%
·
-75.0%
-26.9%
-7.0%
·
-12.3%
-6.3%
-15.0%
·
Payout Ratio
·
·
-0.15%
·
·
·
-0.03%
·
·
·
-7.7%
·
·
·
-27.9%
·
Annual Payout
$33.0K
$29.0K
$143.0K
·
$158.0K
$160.0K
$196.0K
·
$270.0K
$3M
$6M
·
$11M
$11M
$11M
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-07-31
2025-04-30
2025-01-31
2024-07-31
2024-04-30
매출
$500M
·
·
$540M
·
매출 총이익률 %
·
·
·
29.1%
·
영업이익률 %
·
·
·
-14.8%
·
순이익
$-155M
·
·
$-100M
·
희석 EPS
$-6.95
·
·
$-4.70
·
지표
2025-07-31
2025-04-30
2025-01-31
2024-07-31
2024-04-30
부채 / 자기자본 비율
·
·
·
0.6
·
유동비율
·
·
·
1.8
·
당좌 비율
·
·
·
1.2
·
지표
2025-07-31
2025-04-30
2025-01-31
2024-07-31
2024-04-30
잉여현금흐름
·
·
·
$-68M
·
기관 투자자 (13F)
85개의 제출자
· $34.6M 전체
· 기준일 2026년 6월 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.
보유자85
보유 가치$34.6M
신규 포지션12
청산 포지션16
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
12 (-9 이전 분기 대비)
16 (+10 이전 분기 대비)
23 (-9 이전 분기 대비)
31 (+14 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.
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.