COLL 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$22.02
시가총액 (MRQ)$716M
P/E (TTM)17.8
EPS (TTM)$1.24
매출 (TTM)$808M
ROE (TTM)17.6%
52주 범위$21–$51
COLL 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$781M2016-12-31 → 2025-12-31
EPS$1.732018-12-31 → 2025-12-31
잉여현금흐름$328M2016-12-31 → 2025-12-31
순이익률5.9%2016-12-31 → 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
COLL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
17.85년 평균 ≈8.9
≈8.9
22.4
고평가
P/S (TTM)
0.95년 평균 ≈1.8
≈1.8
4.9
저평가
P/B (MRQ)
2.35년 평균 ≈4.2
≈4.2
3.8
적정 가치
주가 / FCF (TTM)
2.25년 평균 ≈5.0
≈5.0
·
·
주가 / 현금 흐름 (TTM)
2.25년 평균 ≈5.0
≈5.0
·
·
주가 / 유형 장부 가치 (MRQ)
-0.8
·
·
·
PEG Ratio (PEG 비율)
≈1.0
·
·
·
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
COLL
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
60.0%5년 평균 ≈55.2%
≈55.2%
71.8%
약함
영업이익률 (TTM)
19.5%5년 평균 ≈18.6%
≈18.6%
-5.4%
최상위권
EBITDA Margin (EBITDA 마진)
23.0%5년 평균 ≈18.6%
≈18.6%
-5.3%
최상위권
세전 마진 (TTM)
9.6%5년 평균 ≈6.7%
≈6.7%
-8.3%
최상위권
순이익률 (TTM)
5.9%5년 평균 ≈9.6%
≈9.6%
-9.6%
최상위권
ROA (TTM)
2.6%5년 평균 ≈4.2%
≈4.2%
-21.7%
최상위권
ROE (TTM)
17.6%5년 평균 ≈19.6%
≈19.6%
52.3%
약함
ROIC
40.4%5년 평균 ≈-4.5%
≈-4.5%
41.2%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
COLL
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
1.05년 평균 ≈1.2
≈1.2
3.0
낮은 유동성
당좌 비율 (MRQ)
0.75년 평균 ≈1.0
≈1.0
2.0
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
COLL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
23.6%5년 평균 ≈22.8%
≈22.8%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
18.9%5년 평균 ≈24.3%
≈24.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
20.3%
·
·
·
EPS YoY
-7.0%5년 평균 ≈60.6%
≈60.6%
·
·
Net Income YoY (순이익 YoY)
-9.1%5년 평균 ≈67.3%
≈67.3%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
0.00%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
17.9%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-1.1%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
18.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
COLL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.735년 평균 ≈$1.20
≈$1.20
·
·
Revenue / Share (주당 매출)
$19.665년 평균 ≈$13.86
≈$13.86
·
·
Cash Flow / Share (주당 현금 흐름)
$8.295년 평균 ≈$5.23
≈$5.23
·
·
Cash / Share (주당 현금)
$7.295년 평균 ≈$5.54
≈$5.54
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
COLL
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.5
≈0.5
0.5
동일
Inventory Turnover (재고 회전율)
8.35년 평균 ≈7.5
≈7.5
2.1
최상위권
Receivables Turnover (매출 채권 회전율)
3.55년 평균 ≈3.2
≈3.2
3.5
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.8M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈2.6%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 5, 2026
$1.92
$1.75
9.7%
2026년 3월 31일
5월 7, 2026
$1.76
$1.62
8.4%
2025년 12월 31일
$2.04
$2.37
-14.1%
2025년 9월 30일
$2.25
$2.08
7.9%
2025년 6월 30일
$1.68
$1.65
1.9%
2025년 3월 31일
$1.49
$1.46
2.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$781M
$631M
$567M
$464M
$277M
$310M
$297M
$280M
$28M
$2M
Cost of Revenue
$317M
$254M
$241M
$254M
$126M
$130M
$194M
$166M
$3M
$213.0K
Gross Profit
$463M
$377M
$326M
$209M
$151M
$180M
$103M
$115M
·
·
R&D Expense
·
$0
$0
$4M
$9M
$10M
$10M
$9M
$9M
$15M
SG&A Expense
$285M
$210M
$159M
$172M
$119M
$114M
$116M
$127M
$93M
$81M
Operating Expenses
$284M
$207M
$159M
$176M
$133M
$124M
$127M
$135M
$104M
$96M
Operating Income
$180M
$170M
$167M
$33M
$18M
$56M
$-24M
$-21M
$-75M
$-94M
Interest Expense
·
·
$83M
$63M
$21M
$29M
$909.0K
$20M
·
$94.0K
Other Non-op
·
·
·
·
·
·
·
·
$582.0K
$-94.0K
Pretax Income
$93M
$99M
$76M
$-29M
$-3M
$28M
$-23M
$-39M
·
·
Income Tax
$30M
$29M
$28M
$-4M
$-75M
$830.0K
$0
·
·
·
Net Income
$63M
$69M
$48M
$-25M
$72M
$27M
$-23M
$-39M
$-75M
$-94M
EPS (Basic)
$1.98
$2.14
$1.43
$-0.74
$2.05
$0.78
$-0.68
$-1.19
·
$-3.88
EPS (Diluted)
$1.73
$1.86
$1.29
$-0.74
$1.86
$0.76
$-0.68
$-1.19
·
·
Shares (Basic)
31,706,429
32,273,850
33,741,213
33,829,495
34,936,817
34,407,959
33,453,844
32,953,808
·
·
Shares (Diluted)
39,701,693
40,424,180
41,788,125
33,829,495
41,045,805
35,151,353
33,453,844
32,953,808
·
·
EBITDA
$180M
$170M
$167M
$33M
$18M
$56M
$-23M
$-20M
$-75M
$-93M
대차대조표30
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$231M
$71M
$239M
$174M
$186M
$174M
$170M
$147M
$119M
$153M
Short-term Investments
$155M
$92M
$72M
$0
·
·
·
·
·
·
Receivables
$211M
$229M
$180M
$183M
$106M
$83M
$73M
$78M
$10M
$2M
Inventory
$41M
$36M
$32M
$47M
$17M
$16M
$10M
$8M
$2M
$1M
Prepaid Expense
$33M
$30M
$15M
$17M
$6M
$5M
$3M
$5M
$3M
$2M
Other Current Assets
$3M
$3M
$93.0K
$57.0K
$27.0K
$60.0K
$141.0K
$1M
$456.0K
$304.0K
Current Assets
$691M
$482M
$538M
$420M
$316M
$278M
$256M
$238M
$133M
$159M
PP&E (Net)
$12M
$14M
$16M
$20M
$19M
$19M
$12M
$9M
$2M
$1M
PP&E (Gross)
$29M
$28M
$26M
$26M
$24M
$22M
$14M
$11M
$3M
$2M
Accum. Depreciation
$17M
$14M
$10M
$6M
$5M
$3M
$2M
$2M
$2M
$1M
Goodwill
$146M
$162M
$134M
$134M
·
·
·
·
·
·
Intangibles
$670M
$891M
$422M
$567M
$269M
$336M
$30M
$44M
·
·
Other Non-current Assets
$20M
$8M
$825.0K
$100.0K
$87.0K
$123.0K
$178.0K
$204.0K
$161.0K
$204.0K
Total Assets
$1.66B
$1.66B
$1.14B
$1.17B
$692M
$644M
$306M
$291M
$136M
$162M
Accounts Payable
$11M
$4M
$9M
$3M
$4M
$10M
$6M
$12M
$6M
$9M
Accrued Liabilities
$62M
$72M
$38M
$36M
$29M
$25M
$33M
$31M
$9M
$9M
Current Liabilities
$440M
$510M
$458M
$434M
$280M
$239M
$202M
$189M
$31M
$26M
Capital Leases
$4M
$6M
$6M
$7M
$8M
$9M
$9M
·
·
·
Deferred Tax
$0
$54M
$71M
$95M
$5M
·
·
·
·
·
Other Non-current Liabilities
·
·
·
·
·
·
·
$676.0K
·
·
Total Liabilities
$1.36B
$1.43B
$948M
$979M
$489M
$458M
$219M
$200M
$31M
$27M
Long-term Debt
·
·
·
·
·
·
$12M
$12M
·
$4M
Common Stock
$41.0K
$40.0K
$38.0K
$37.0K
$36.0K
$35.0K
$34.0K
$33.0K
$33.0K
$29.0K
Paid-in Capital
$625M
$590M
$566M
$538M
$502M
$519M
$447M
$429M
$402M
$358M
Retained Earnings
$-101M
$-164M
$-233M
$-281M
$-256M
$-333M
$-360M
$-337M
$-298M
$-223M
Treasury Stock
$223M
$198M
$137M
$62M
$43M
·
·
·
·
·
AOCI
$319.0K
$55.0K
$14.0K
·
·
·
·
·
·
·
Stockholders' Equity
$302M
$229M
$195M
$195M
$203M
$186M
$87M
$92M
$104M
$135M
Liabilities + Equity
$1.66B
$1.66B
$1.14B
$1.17B
$692M
$644M
$306M
$291M
$136M
$162M
Shares Outstanding
31,707,608
31,440,155
31,868,549
33,848,936
33,655,402
34,612,054
33,678,840
33,265,629
32,770,678
29,364,100
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
·
·
·
·
·
·
$731.0K
$1M
$594.0K
$655.0K
Stock-based Comp
$42M
$32M
$27M
$23M
$24M
$22M
$17M
$14M
$8M
$6M
Deferred Tax
$-26M
$-27M
$-2M
$-8M
$-78M
·
·
·
·
·
Amort. of Intangibles
$222M
$165M
$146M
·
$67M
$61M
$15M
$110M
$258.0K
$397.0K
Restructuring
·
·
·
·
$5M
·
·
·
·
·
Other Non-cash
·
·
·
·
·
·
$33M
$194M
$-692.0K
$13M
Operating Cash Flow
$329M
$205M
$275M
$124M
$104M
$94M
$28M
$169M
$-67M
$-75M
CapEx
$2M
$2M
$461.0K
$2M
$2M
$6M
$6M
$5M
$990.0K
$477.0K
Investing Cash Flow
$-64M
$-288M
$-71M
$-574M
$-2M
$-374M
$-6M
$-24M
$-990.0K
$-3M
Debt Issued
·
·
·
·
·
·
·
$10M
·
·
Net Debt Issued
·
·
·
·
·
$-12M
·
$10M
$-3M
·
Stock Issued
·
·
·
·
·
·
·
$-30.0K
$34M
$137M
Stock Repurchased
$25M
$60M
$75M
$14M
$48M
·
·
·
·
·
Net Stock Activity
$-25M
$-60M
$-75M
$-14M
$-48M
·
·
$-30.0K
$34M
$137M
Financing Cash Flow
$-110M
$-61M
$-140M
$437M
$-89M
$286M
$2M
$-117M
$33M
$136M
Net Change in Cash
·
·
·
·
·
·
·
·
$-35M
$58M
Taxes Paid
$60M
$52M
$24M
$10M
$3M
$483.0K
·
·
·
·
Free Cash Flow
$328M
$203M
$274M
$123M
$102M
$88M
$21M
$164M
$-68M
$-76M
Levered FCF
·
·
$221M
$68M
$547M
$60M
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
59.4%
59.8%
57.6%
45.1%
54.4%
58.0%
·
·
·
·
Operating Margin
23.0%
26.9%
29.5%
7.2%
6.4%
18.1%
-8.0%
-7.4%
-265.0%
-5498.7%
Net Margin
8.1%
11.0%
8.5%
-5.4%
25.8%
8.6%
-7.7%
-14.0%
-262.9%
-5504.1%
Pretax Margin
11.9%
15.6%
13.4%
-6.2%
-1.2%
8.9%
·
·
·
·
EBITDA Margin
23.0%
26.9%
29.5%
7.2%
6.4%
18.1%
-7.8%
-7.0%
-262.9%
-5460.4%
ROA
3.8%
4.9%
4.2%
-2.7%
10.7%
5.6%
-7.6%
-18.3%
-50.3%
-72.5%
ROE
23.5%
29.9%
25.7%
-12.8%
31.5%
14.9%
-26.5%
-48.2%
-62.6%
-85.6%
ROIC
40.4%
52.1%
54.3%
14.8%
-184.1%
29.3%
·
·
·
·
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.6
0.9
1.2
1.0
1.1
1.2
1.3
1.3
4.2
6.2
Quick Ratio
1.4
0.8
1.1
0.8
1.0
1.1
1.2
1.2
4.1
6.1
Interest Coverage
·
·
2.0
0.5
0.8
1.9
-26.1
-1.0
·
-1000.9
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.5
0.4
0.5
0.5
0.4
0.7
1.0
1.3
0.2
0.0
Inventory Turnover
8.3
7.5
6.1
8.0
7.6
10.3
22.2
34.4
1.7
0.3
Receivables Turnover
3.5
3.1
3.1
3.2
2.9
4.0
3.9
6.4
4.7
1.6
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$9.51
$7.28
$6.13
$5.76
$6.03
$5.37
$2.60
$2.75
$3.18
$4.59
Revenue / Share
$19.66
$15.62
$13.56
$13.71
$6.75
$8.82
·
·
·
·
Cash Flow / Share
$8.29
$5.07
$6.57
$3.67
$2.52
$2.67
·
·
·
·
Cash / Share
$7.29
$2.24
$7.50
$5.13
$5.54
$5.03
$5.05
$4.41
$3.62
$5.22
EPS (TTM)
$1.73
$1.86
$1.29
$-0.74
$1.86
$0.76
$-0.68
$-1.19
$-2.05
$-2.05
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
23.6%
11.4%
22.2%
67.6%
-10.7%
·
·
·
·
·
Revenue CAGR 3Y
18.9%
31.6%
22.3%
·
·
·
·
·
·
·
Revenue CAGR 5Y
20.3%
·
·
·
·
·
·
·
·
·
EPS YoY
-7.0%
44.2%
·
·
144.7%
·
·
·
·
·
EPS CAGR 3Y
·
0.00%
19.3%
·
·
·
·
·
·
·
EPS CAGR 5Y
17.9%
·
·
·
·
·
·
·
·
·
Net Income YoY
-9.1%
43.7%
·
·
167.3%
·
·
·
·
·
Net Income CAGR 3Y
·
-1.1%
21.6%
·
·
·
·
·
·
·
Net Income CAGR 5Y
18.6%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$781M
$631M
$567M
$464M
$277M
$310M
$297M
$280M
$28M
$2M
Net Income TTM
$63M
$69M
$48M
$-25M
$72M
$27M
$-23M
$-39M
$-75M
$-94M
Market Cap
$1.47B
$901M
$981M
$785M
$629M
$693M
$693M
$571M
$605M
$457M
P/E
26.8
15.4
23.9
-31.4
10.0
26.4
-30.3
-14.4
-9.0
-7.6
P/S
1.9
1.4
1.7
1.7
2.3
2.2
2.3
2.0
21.2
267.2
P/B
4.9
3.9
5.0
4.0
3.1
3.7
7.9
6.2
5.8
3.4
P / Cash Flow
4.5
4.4
3.6
6.3
6.1
7.4
24.9
3.4
-9.0
-6.1
P / FCF
4.5
4.4
3.6
6.4
6.2
7.8
32.5
3.5
-8.9
-6.1
Earnings Yield
3.7%
6.5%
4.2%
-3.2%
10.0%
3.8%
-3.3%
-6.9%
-11.1%
-13.2%
손익계산서17
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
$200M
$194M
$205M
$209M
$188M
$178M
$182M
$159M
$145M
$145M
$150M
$137M
$136M
$145M
$130M
$127M
Cost of Revenue
$90M
$76M
$77M
$80M
$80M
$80M
$84M
$63M
$54M
$53M
$55M
$56M
$62M
$67M
$80M
$68M
Gross Profit
$110M
$117M
$128M
$129M
$108M
$97M
$98M
$97M
$91M
$91M
$95M
$80M
$74M
$77M
$50M
$59M
R&D Expense
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
SG&A Expense
$107M
$86M
$68M
$67M
$74M
$76M
$63M
$62M
$43M
$42M
$33M
$35M
$38M
$53M
$38M
$38M
Operating Expenses
$107M
$86M
$68M
$67M
$73M
$76M
$60M
$62M
$43M
$42M
$33M
$35M
$38M
$53M
$38M
$38M
Operating Income
$4M
$31M
$61M
$62M
$35M
$22M
$38M
$35M
$47M
$49M
$62M
$45M
$36M
$25M
$12M
$20M
Interest Expense
·
·
·
·
·
·
·
·
·
$17M
$19M
$21M
$22M
$21M
$21M
$19M
Interest Income
·
·
·
$3M
$2M
$2M
·
$3M
$4M
$4M
·
·
·
·
·
·
Pretax Income
$-14M
$19M
$29M
$43M
$17M
$3M
$17M
$16M
$29M
$37M
$47M
$29M
$18M
$-18M
$-8M
$1M
Income Tax
$2M
$4M
$12M
$12M
$5M
$705.0K
$5M
$6M
$9M
$9M
$15M
$8M
$5M
$-131.0K
$-592.0K
$975.0K
Net Income
$-15M
$14M
$17M
$32M
$12M
$2M
$13M
$9M
$20M
$28M
$32M
$21M
$13M
$-17M
$-7M
$457.0K
EPS (Basic)
$-0.46
$0.45
$0.54
$1.00
$0.38
$0.08
$0.39
$0.29
$0.60
$0.86
$0.95
$0.61
$0.38
$-0.51
$-0.21
$0.01
EPS (Diluted)
$-0.46
$0.40
$0.46
$0.84
$0.34
$0.07
$0.36
$0.27
$0.52
$0.71
$0.93
$0.53
$0.34
$-0.51
$-0.21
$0.01
Shares (Basic)
32,460,783
32,087,472
31,652,987
31,571,410
31,810,612
31,793,739
32,078,621
32,259,468
32,433,025
32,326,589
32,301,211
33,744,209
34,622,284
34,319,291
33,582,202
34,058,802
Shares (Diluted)
32,460,783
40,065,665
40,076,457
39,439,890
39,075,703
32,840,153
40,109,649
40,163,266
40,383,694
41,438,466
41,279,981
42,058,821
42,849,952
34,319,291
33,582,202
34,570,319
EBITDA
$4M
$31M
·
$62M
$35M
$22M
·
$35M
$47M
$49M
·
$45M
$36M
$25M
·
$20M
대차대조표28
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
$129M
$269M
$231M
$150M
$117M
$96M
$71M
$39M
$173M
$229M
$239M
$259M
$284M
$269M
$174M
$134M
Short-term Investments
$0
$153M
$155M
$136M
$105M
$102M
$92M
$81M
$99M
$89M
·
$46M
$42M
·
·
·
Receivables
$285M
$229M
$211M
$234M
$213M
$229M
$229M
$228M
$184M
$175M
·
$182M
$167M
$179M
·
$195M
Inventory
$113M
$43M
$41M
$38M
$38M
$37M
$36M
$38M
$28M
$31M
·
$34M
$26M
$33M
·
$65M
Prepaid Expense
$60M
$33M
$33M
$36M
$56M
$44M
$30M
$32M
$27M
$15M
·
$17M
$18M
$17M
·
$11M
Other Current Assets
·
·
$3M
·
·
·
$3M
·
·
·
·
·
·
·
·
·
Current Assets
$608M
$746M
$691M
$614M
$549M
$528M
$482M
$444M
$510M
$539M
·
$537M
$537M
$498M
·
$405M
PP&E (Net)
$11M
$12M
$12M
$12M
$13M
$14M
$14M
$15M
$15M
$15M
·
$17M
$18M
$19M
·
$20M
PP&E (Gross)
·
·
$29M
·
·
·
$28M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$17M
·
·
·
$14M
·
·
·
·
·
·
·
·
·
Goodwill
$190M
$146M
$146M
$146M
$148M
$151M
$162M
$146M
$134M
$134M
$134M
$134M
$134M
$134M
$134M
$130M
Intangibles
$1.19B
$614M
$670M
$725M
$780M
$836M
$891M
$947M
$353M
$387M
·
$456M
$493M
$530M
·
$610M
Other Non-current Assets
$15M
$16M
$20M
$2M
$4M
$5M
$8M
$4M
$858.0K
$954.0K
·
$740.0K
$74.0K
$87.0K
·
$57.0K
Total Assets
$2.14B
$1.65B
$1.66B
$1.61B
$1.59B
$1.63B
$1.66B
$1.64B
$1.05B
$1.11B
·
$1.18B
$1.21B
$1.21B
·
$1.20B
Accounts Payable
$9M
$7M
$11M
$8M
$11M
$18M
$4M
$3M
$2M
$6M
·
$4M
$2M
$3M
·
$8M
Accrued Liabilities
$71M
$58M
$62M
$51M
$59M
$54M
$72M
$48M
$39M
$38M
·
$32M
$35M
$24M
·
$23M
Current Liabilities
$590M
$435M
$440M
$453M
$465M
$487M
$510M
$459M
$462M
$446M
·
$465M
$435M
$413M
·
$414M
Capital Leases
$3M
$4M
$4M
$5M
$5M
$5M
$6M
$6M
$6M
$6M
·
$6M
$7M
$7M
·
$7M
Deferred Tax
$41M
·
$29M
·
·
·
$54M
·
·
·
·
·
·
·
·
·
Total Liabilities
$1.82B
$1.34B
$1.36B
$1.33B
$1.36B
$1.40B
$1.43B
$1.40B
$837M
$892M
·
$999M
$1.01B
$1.03B
·
$1.00B
Common Stock
$41.0K
$41.0K
$41.0K
$41.0K
$40.0K
$40.0K
$40.0K
$40.0K
$40.0K
$39.0K
·
$38.0K
$38.0K
$38.0K
·
$37.0K
Paid-in Capital
$636M
$622M
$625M
$615M
$599M
$593M
$590M
$583M
$568M
$565M
·
$546M
$548M
$540M
·
$526M
Retained Earnings
$-102M
$-87M
$-101M
$-118M
$-150M
$-162M
$-164M
$-177M
$-186M
$-205M
·
$-265M
$-286M
$-299M
·
$-274M
Treasury Stock
$223M
$223M
$223M
$223M
$218M
$198M
$198M
$172M
$165M
$137M
·
$102M
$62M
$62M
·
$54M
AOCI
$0
$-219.0K
$319.0K
$292.0K
$337.0K
$241.0K
$55.0K
$393.0K
$-182.0K
$-124.0K
·
$-52.0K
$-38.0K
·
·
·
Stockholders' Equity
$312M
$312M
$302M
$275M
$232M
$234M
$229M
$234M
$217M
$222M
$195M
$179M
$201M
$180M
$195M
$197M
Liabilities + Equity
$2.14B
$1.65B
$1.66B
$1.61B
$1.59B
$1.63B
$1.66B
$1.64B
$1.05B
$1.11B
·
$1.18B
$1.21B
$1.21B
·
$1.20B
Shares Outstanding
32,498,310
32,406,969
31,707,608
31,600,879
31,549,272
32,131,798
31,440,155
32,230,016
32,319,577
32,705,747
·
33,061,932
34,717,575
34,581,020
·
33,775,236
현금 흐름12
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
Stock-based Comp
$14M
$11M
$10M
$10M
$11M
$12M
$8M
$7M
$10M
$7M
$7M
$7M
$7M
$6M
$6M
$5M
Deferred Tax
$-7M
$-968.0K
$-10M
$-12M
$-3M
$-539.0K
$-10M
$-9M
$-4M
$-4M
$-338.0K
$-1M
$-636.0K
$-46.0K
$-1M
$2M
Amort. of Intangibles
$63M
$55M
·
·
$55M
$55M
$55M
$41M
$35M
$35M
$35M
$36M
$37M
$37M
·
$38M
Operating Cash Flow
$71M
$57M
$123M
$78M
$72M
$55M
$85M
$-9M
$67M
$62M
$73M
$74M
$100M
$28M
$66M
$43M
CapEx
$496.0K
$270.0K
$689.0K
$188.0K
$65.0K
$798.0K
$570.0K
$244.0K
$270.0K
$568.0K
$164.0K
$65.0K
$56.0K
$176.0K
$940.0K
$113.0K
Investing Cash Flow
$-503M
$2M
$-20M
$-31M
$-3M
$-10M
$-12M
$-249M
$-9M
$-18M
$-25M
$-4M
$-42M
$-176.0K
$-940.0K
$-113.0K
Stock Repurchased
$0
·
$0
$0
$25M
·
$25M
$0
·
·
$25M
·
·
·
$8M
·
Net Stock Activity
$0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$292M
$-21M
$-22M
$-15M
$-48M
$-25M
$-41M
$149M
$-114M
$-54M
$-68M
$-95M
$-45M
$68M
$-26M
$-31M
Taxes Paid
$37M
$44.0K
$12M
$15M
$30M
$2M
$621.0K
$16M
$36M
$173.0K
$7M
$7M
$9M
$743.0K
$363.0K
$3M
Free Cash Flow
·
$57M
·
·
·
$55M
·
·
·
$61M
·
·
·
$27M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$48M
·
·
·
$6M
·
·
수익성8
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
Gross Margin
55.2%
60.6%
·
61.7%
57.6%
54.8%
·
60.8%
62.5%
63.1%
·
58.8%
54.5%
53.5%
·
46.3%
Operating Margin
1.8%
16.0%
·
29.7%
18.7%
12.2%
·
21.9%
32.7%
34.1%
·
32.9%
26.3%
17.0%
·
16.1%
Net Margin
-7.5%
7.5%
·
15.0%
6.4%
1.4%
·
5.9%
13.5%
19.1%
·
15.1%
9.6%
-12.0%
·
0.36%
Pretax Margin
-6.8%
9.7%
·
20.8%
9.1%
1.8%
·
9.8%
20.0%
25.3%
·
21.1%
13.1%
-12.1%
·
1.1%
EBITDA Margin
1.8%
16.0%
·
29.7%
18.7%
12.2%
·
21.9%
32.7%
34.1%
·
32.9%
26.3%
17.0%
·
16.1%
ROA
-0.81%
0.88%
·
1.9%
0.91%
0.18%
·
0.66%
1.7%
2.4%
·
1.7%
1.1%
-1.4%
·
0.05%
ROE
-5.5%
5.3%
·
12.4%
5.3%
1.1%
·
4.5%
9.4%
13.8%
·
11.0%
6.5%
-9.3%
·
0.20%
ROIC
1.3%
7.6%
·
16.4%
10.6%
7.2%
·
8.9%
14.8%
16.9%
·
18.0%
13.0%
13.6%
·
3.3%
유동성 및 지급능력3
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
1.0
1.7
·
1.4
1.2
1.1
·
1.0
1.1
1.2
·
1.2
1.2
1.2
·
1.0
Quick Ratio
0.7
1.5
·
1.1
0.9
0.9
·
0.8
1.0
1.1
·
1.0
1.1
1.1
·
0.8
Interest Coverage
·
·
·
·
·
·
·
·
·
2.9
·
2.2
1.6
1.1
·
1.1
효율성3
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
Inventory Turnover
1.2
1.9
·
2.1
2.4
2.3
·
1.7
2.0
1.7
·
1.1
1.2
1.2
·
1.7
Receivables Turnover
0.8
0.8
·
0.9
0.9
0.9
·
0.8
0.8
0.8
·
0.7
0.7
0.8
·
0.7
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
$9.60
$9.64
·
$8.70
$7.36
$7.30
·
$7.27
$6.70
$6.79
·
$5.41
$5.78
$5.20
·
$5.84
Revenue / Share
$6.16
$4.83
·
$5.31
$4.81
$5.41
·
$3.97
$3.60
$3.50
·
$3.25
$3.16
$4.22
·
$3.67
Cash Flow / Share
·
$1.43
·
·
·
$1.69
·
·
·
$1.49
·
·
·
$0.81
·
·
Cash / Share
$3.98
$8.29
·
$4.75
$3.72
$2.99
·
$1.21
$5.35
$6.99
·
$7.82
$8.17
$7.79
·
$3.97
EPS (TTM)
$1.24
$2.04
·
$1.61
$1.04
$1.22
·
$2.43
$2.69
$2.51
·
$0.15
$-0.37
$-0.86
·
$-1.09
가치 평가 (TTM)8
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
$808M
$796M
·
$757M
$707M
$664M
·
$599M
$577M
$567M
·
$547M
$537M
$525M
·
$362M
Net Income TTM
$48M
$75M
·
$58M
$36M
$44M
·
$89M
$100M
$93M
·
$9M
$-11M
$-29M
·
$-43M
Market Cap
$1.18B
$1.07B
·
$1.11B
$933M
$959M
·
$1.25B
$1.04B
$1.27B
·
$739M
$746M
$830M
·
$541M
P/E
29.2
16.2
·
21.7
28.4
24.5
·
15.9
12.0
15.5
·
149.0
-58.1
-27.9
·
-14.7
P/S
1.5
1.3
·
1.5
1.3
1.4
·
2.1
1.8
2.2
·
1.4
1.4
1.6
·
1.5
P/B
3.8
3.4
·
4.0
4.0
4.1
·
5.3
4.8
5.7
·
4.1
3.7
4.6
·
2.7
P / Cash Flow
·
18.8
·
·
·
17.3
·
·
·
20.5
·
·
·
30.0
·
·
Earnings Yield
3.4%
6.2%
·
4.6%
3.5%
4.1%
·
6.3%
8.3%
6.5%
·
0.67%
-1.7%
-3.6%
·
-6.8%
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
$781M
$631M
$567M
$464M
$277M
매출 총이익률 %
59.4%
59.8%
57.6%
45.1%
54.4%
영업이익률 %
23.0%
26.9%
29.5%
7.2%
6.4%
순이익
$63M
$69M
$48M
$-25M
$72M
희석 EPS
$1.73
$1.86
$1.29
$-0.74
$1.86
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
1.6
0.9
1.2
1.0
1.1
당좌 비율
1.4
0.8
1.1
0.8
1.0
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$328M
$203M
$274M
$123M
$102M
기관 투자자 (13F)
295개의 제출자
· $1.5B 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.
보유자295
보유 가치$1.5B
신규 포지션46
청산 포지션29
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
46 (0 이전 분기 대비)
29 (-12 이전 분기 대비)
118 (+11 이전 분기 대비)
81 (+8 이전 분기 대비)
+640K
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.
Longitude Capital Partners, LLC, Longitude Capital Associates L.P., Longitude Venture Partners L.P., Juliet Tammenoms Bakker, Patrick G. Enright, David Hirsch
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.