CRSR Corsair Gaming, Inc. - Common Stock
$6.77
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$5–$10
38% of range
애널리스트 평점
BUY
14 analysts
목표 주가
$9
+30% upside
P/E (TTM)
-49.5
ROE
-2.6%
순이익률
-1.1%
CRSR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.77
시가총액
$633M
P/E (TTM)
-49.5
EPS (TTM)
$-0.12
매출 (TTM)
$1.47B
배당 수익률
—
ROE
-2.6%
부채/자본
0.2
52주 범위
$5 – $10
CRSR 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
$1.47B
2018-12-31
→
2025-12-31
EPS
$-0.12
2018-12-31
→
2025-12-31
잉여현금흐름
$35M
2020-12-31
→
2025-12-31
마진
-1.1%
2020-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CRSR
동종업계 중앙값
P/E (TTM)
-49.5
31.8
P/S (TTM)
0.4
0.9
P/B
1.0
2.2
EV / EBITDA
316.8
—
Price / FCF (주가 / FCF)
18.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CRSR
동종업계 중앙값
Gross Margin (매출 총이익률)
28.9%
24.0%
Operating Margin (영업이익률)
0.14%
—
Net Profit Margin (순이익률)
-1.1%
3.1%
ROA
-1.3%
2.5%
ROE
-2.6%
9.8%
ROIC
0.34%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CRSR
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.2
103.5
Current Ratio (유동비율)
1.5
2.3
Quick Ratio (당좌 비율)
0.8
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CRSR
동종업계 중앙값
Revenue YoY (매출 YoY)
11.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
2.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-2.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CRSR
동종업계 중앙값
CRSR 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
14 명의 애널리스트
- 적극 매수 3 21.4%
- 매수 6 42.9%
- 보유 5 35.7%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
8 명의 애널리스트 · 2026-05-15
중앙값
$8.50
← 모든 목표가 하회
$6.77
저가
$7.00
고가
$11.00
중앙값 목표
$8.50
+25.5%
평균 목표
$8.81
+30.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.04%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.27 | $0.17 | 0.10% |
| 2025년 12월 31일 | $0.43 | $0.28 | 0.15% |
| 2025년 9월 30일 | $0.06 | $0.09 | -0.03% |
| 2025년 6월 30일 | $0.01 | $0.03 | -0.02% |
| 2025년 3월 31일 | $0.11 | $0.12 | -0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CRSR | $633M | -49.5 | 11.9% | -1.1% | -2.6% | 28.9% |
| INFQ | — | — | — | — | 172.0% | — |
| QUBT | $2.30B | -93.3 | 82.8% | -2738.1% | -1.9% | 9.8% |
| KODK | $824M | -4.8 | 2.5% | -12.0% | -22.4% | 21.7% |
| OSS | $177M | 32.6 | 31.2% | 15.8% | 14.1% | 49.6% |
| XRX | — | — | — | — | — | — |
| TBCH | $269M | 18.2 | -14.2% | 4.9% | 12.6% | 37.3% |
| IMMR | — | 3.8 | -11.8% | — | — | — |
| PMTS | $168M | 11.7 | 13.1% | 2.8% | -64.5% | 31.3% |
| QMCO | $100M | -0.6 | -12.0% | -42.0% | 63.8% | 40.1% |
| AAPL | $3.77T | 34.2 | 6.4% | 26.9% | 159.4% | 46.9% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.47B | $1.32B | $1.46B | $1.38B | $1.90B | $1.70B | $1.10B | |
| Cost of Revenue | $1.05B | $989M | $1.10B | $1.08B | $1.39B | $1.24B | $873M | |
| Gross Profit | $426M | $328M | $360M | $297M | $514M | $465M | $224M | |
| R&D Expense | $69M | $68M | $65M | $66M | $60M | $50M | $38M | |
| SG&A Expense | $355M | $310M | $285M | $285M | $316M | $257M | $163M | |
| Operating Expenses | $424M | $378M | $351M | $351M | $376M | $307M | $201M | |
| Operating Income | $2M | $-50M | $10M | $-55M | $138M | $158M | $24M | |
| Interest Income | $2M | $3M | $7M | $374.0K | · | · | · | |
| Pretax Income | $-12M | $-62M | $-3M | $-64M | $115M | $122M | $-13M | |
| Income Tax | $3M | $22M | $-2M | $-10M | $14M | $19M | $-5M | |
| Net Income | $-16M | $-85M | $-3M | $-54M | $101M | $103M | $-8M | |
| EPS (Basic) | $-0.12 | $-0.95 | $0.03 | $-0.63 | $1.08 | $1.20 | $0.11 | |
| EPS (Diluted) | $-0.12 | $-0.95 | $0.03 | $-0.63 | $1.01 | $1.14 | $0.11 | |
| Shares (Basic) | 106,005,000 | 104,164,000 | 102,482,000 | 96,280,000 | 93,260,000 | 86,256,000 | 76,223,000 | |
| Shares (Diluted) | 106,005,000 | 104,164,000 | 106,276,000 | 96,280,000 | 100,004,000 | 90,577,000 | 76,223,000 | |
| EBITDA | $2M | $-50M | $10M | $-55M | $138M | $158M | · |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $97M | $107M | $176M | $151M | $62M | $130M | $48M | |
| Receivables | $234M | $219M | $253M | $236M | $291M | $294M | $202M | |
| Inventory | $303M | $260M | $240M | $193M | $298M | $226M | $151M | |
| Prepaid Expense | $30M | $35M | $40M | $41M | $51M | $38M | $25M | |
| Current Assets | $665M | $623M | $712M | $623M | $706M | $691M | $430M | |
| PP&E (Net) | $32M | $30M | $32M | $35M | $17M | $16M | $15M | |
| PP&E (Gross) | $81M | $71M | $68M | $67M | $45M | $40M | $28M | |
| Accum. Depreciation | $49M | $42M | $36M | $32M | $29M | $23M | $13M | |
| Goodwill | $358M | $354M | $355M | $348M | $317M | $313M | $313M | |
| Intangibles | $125M | $164M | $188M | $216M | $226M | $259M | $291M | |
| Other Non-current Assets | $74M | $64M | $71M | $75M | $72M | $34M | $11M | |
| Total Assets | $1.25B | $1.24B | $1.36B | $1.30B | $1.34B | $1.31B | $1.06B | |
| Accounts Payable | $213M | $207M | $240M | $172M | $236M | $300M | $182M | |
| Current Liabilities | $431M | $396M | $418M | $343M | $447M | $505M | $300M | |
| Capital Leases | $53M | $48M | $39M | $45M | $51M | $18M | · | |
| Deferred Tax | $6M | $7M | $17M | $18M | $26M | $30M | $34M | |
| Other Non-current Liabilities | $56M | $51M | $42M | $49M | $54M | $20M | $6M | |
| Total Liabilities | $608M | $616M | $663M | $642M | $769M | $877M | $843M | |
| Long-term Debt | $121M | $174M | $198M | $239M | $248M | $321M | · | |
| Total Debt | $121M | $174M | $198M | $239M | $248M | $321M | · | |
| Common Stock | $11.0K | $10.0K | $10.0K | $10.0K | $9.0K | $9.0K | $8.0K | |
| Retained Earnings | $-71M | $-59M | $40M | $37M | $98M | $-3M | $-106M | |
| AOCI | $-585.0K | $-5M | $-3M | $-7M | $-340.0K | $2M | $-2M | |
| Stockholders' Equity | $634M | $604M | $668M | $624M | $568M | $437M | $217M | |
| Liabilities + Equity | $1.25B | $1.24B | $1.36B | $1.30B | $1.34B | $1.31B | $1.06B | |
| Shares Outstanding | 106,639,000 | 104,763,000 | 103,255,000 | 101,385,000 | 94,510,000 | 91,935,000 | 84,079,000 |
현금 흐름 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $33M | $31M | $31M | $22M | $17M | $6M | $4M | |
| Deferred Tax | $-7M | $11M | $-6M | $-22M | $-12M | $-7M | $-12M | |
| Amort. of Intangibles | $40M | $38M | $38M | $40M | $35M | $34M | $30M | |
| Operating Cash Flow | $50M | $36M | $89M | $66M | $20M | $169M | $37M | |
| CapEx | $15M | $10M | $13M | $26M | $11M | $9M | $9M | |
| Investing Cash Flow | $-15M | $-53M | $-27M | $-47M | $-21M | $-10M | $-145M | |
| Stock Issued | · | · | · | · | · | · | $54M | |
| Stock Repurchased | · | · | · | · | · | · | $2M | |
| Financing Cash Flow | $-49M | $-51M | $-37M | $73M | $-65M | $-79M | $132M | |
| Net Change in Cash | $-11M | $-69M | $25M | $89M | $-68M | $82M | $24M | |
| Taxes Paid | $10M | $5M | $7M | $14M | $41M | · | · | |
| Free Cash Flow | $35M | $26M | $76M | $40M | $9M | $160M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.9% | 24.9% | 24.7% | 21.6% | 27.0% | 27.3% | · | |
| Operating Margin | 0.14% | -3.8% | 0.66% | -4.0% | 7.2% | 9.3% | · | |
| Net Margin | -1.1% | -6.5% | -0.18% | -4.0% | 5.3% | 6.1% | · | |
| Pretax Margin | -0.83% | -4.7% | -0.24% | -4.6% | 6.0% | 7.2% | · | |
| EBITDA Margin | 0.14% | -3.8% | 0.66% | -4.0% | 7.2% | 9.3% | · | |
| ROA | -1.3% | -6.6% | -0.20% | -4.1% | 7.6% | 8.7% | · | |
| ROE | -2.6% | -13.4% | -0.40% | -9.1% | 18.4% | 25.0% | · | |
| ROIC | 0.34% | -8.7% | 0.33% | -5.4% | 14.9% | 17.6% | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.6 | 1.7 | 1.8 | 1.6 | 1.4 | · | |
| Quick Ratio | 0.8 | 0.8 | 1.0 | 1.1 | 0.8 | 0.8 | · | |
| Debt / Equity | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | · | |
| LT Debt / Equity | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.0 | 1.1 | 1.0 | 1.4 | 1.4 | · | |
| Inventory Turnover | 3.7 | 4.0 | 5.1 | 4.4 | 5.3 | 6.6 | · | |
| Receivables Turnover | 6.5 | 5.6 | 6.0 | 5.2 | 6.5 | 6.9 | · |
성장률 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.9% | -9.8% | 6.2% | -27.8% | 11.8% | · | · | |
| Revenue CAGR 3Y | 2.3% | -11.6% | -5.0% | · | · | · | · | |
| Revenue CAGR 5Y | -2.9% | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -11.4% | · | · | |
| EPS CAGR 3Y | · | · | -70.3% | · | · | · | · | |
| Net Income YoY | · | · | · | · | -2.2% | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.47B | $1.32B | $1.46B | $1.38B | $1.90B | $1.70B | · | |
| Net Income TTM | $-16M | $-85M | $-3M | $-54M | $101M | $103M | · | |
| Market Cap | $633M | $683M | $1.43B | $1.28B | $1.99B | $3.33B | · | |
| Enterprise Value | $658M | $749M | $1.45B | $1.37B | $2.17B | $3.52B | · | |
| P/E | -49.5 | -7.0 | 470.0 | -21.5 | 20.8 | 31.8 | · | |
| P/S | 0.4 | 0.5 | 1.0 | 0.9 | 1.0 | 2.0 | · | |
| P/B | 1.0 | 1.1 | 2.1 | 2.1 | 3.5 | 7.6 | · | |
| P / Tangible Book | 4.2 | 8.0 | 11.4 | 21.4 | 78.1 | · | · | |
| P / Cash Flow | 12.6 | 19.0 | 16.0 | 19.3 | 98.3 | 19.7 | · | |
| P / FCF | 18.2 | 26.2 | 18.7 | 32.0 | 215.4 | 20.8 | · | |
| EV / EBITDA | 316.8 | -15.0 | 149.9 | -25.0 | 15.7 | 22.2 | · | |
| EV / FCF | 18.9 | 28.8 | 19.0 | 34.2 | 235.5 | 22.0 | · | |
| EV / Revenue | 0.4 | 0.6 | 1.0 | 1.0 | 1.1 | 2.1 | · | |
| Earnings Yield | -2.0% | -14.4% | 0.21% | -4.6% | 4.8% | 3.1% | · |
손익계산서 17
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $355M | $437M | $346M | $320M | $370M | $414M | $304M | $261M | $337M | $417M | $363M | $325M | $354M | $399M | $312M | $284M | |
| Cost of Revenue | $238M | $292M | $253M | $234M | $267M | $305M | $235M | $198M | $251M | $315M | $274M | $243M | $269M | $301M | $240M | $247M | |
| Gross Profit | $116M | $145M | $93M | $86M | $102M | $108M | $70M | $63M | $87M | $103M | $89M | $83M | $85M | $98M | $72M | $36M | |
| R&D Expense | $17M | $17M | $17M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | $16M | $16M | $17M | $16M | $16M | $18M | |
| SG&A Expense | $85M | $100M | $82M | $85M | $87M | $85M | $74M | $70M | $80M | $74M | $74M | $70M | $68M | $68M | $67M | $73M | |
| Operating Expenses | $102M | $118M | $99M | $103M | $105M | $102M | $91M | $88M | $97M | $91M | $90M | $86M | $84M | $84M | $83M | $91M | |
| Operating Income | $14M | $27M | $-6M | $-17M | $-2M | $6M | $-21M | $-25M | $-10M | $12M | $-758.0K | $-3M | $1M | $14M | $-11M | $-55M | |
| Interest Income | $421.0K | $253.0K | $197.0K | $580.0K | $630.0K | $327.0K | $297.0K | $1M | $2M | $2M | $2M | $2M | $1M | · | · | · | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | $-2M | $-4M | $-3M | · | $-1M | $-1M | |
| Pretax Income | $13M | $25M | $-8M | $-21M | $-8M | $3M | $-25M | $-28M | $-13M | $8M | $-3M | $-6M | $-2M | $9M | $-12M | $-56M | |
| Income Tax | $-157.0K | $-956.0K | $2M | $-369.0K | $2M | $496.0K | $27M | $-4M | $-2M | $581.0K | $-97.0K | $-2M | $-639.0K | $1M | $-6M | $-4M | |
| Net Income | $13M | $26M | $-11M | $-21M | $-10M | $2M | $-52M | $-24M | $-12M | $7M | $-3M | $-4M | $-2M | $7M | $-6M | $-52M | |
| EPS (Basic) | $0.11 | $0.23 | $-0.09 | $-0.16 | $-0.10 | $0.01 | $-0.56 | $-0.28 | $-0.12 | $0.06 | $-0.03 | $0.01 | $-0.01 | $0.13 | $-0.09 | $-0.62 | |
| EPS (Diluted) | $0.11 | $0.23 | $-0.09 | $-0.16 | $-0.10 | $0.01 | $-0.56 | $-0.28 | $-0.12 | $0.06 | $-0.03 | $0.01 | $-0.01 | $0.13 | $-0.09 | $-0.62 | |
| Shares (Basic) | 106,867,000 | -211,388,000 | 106,289,000 | 105,864,000 | 105,240,000 | -207,752,000 | 104,397,000 | 103,956,000 | 103,563,000 | -204,370,000 | 102,863,000 | 102,304,000 | 101,685,000 | -190,320,000 | 95,858,000 | 95,467,000 | |
| Shares (Diluted) | 107,774,000 | -211,388,000 | 106,289,000 | 105,864,000 | 105,240,000 | -207,752,000 | 104,397,000 | 103,956,000 | 103,563,000 | -204,774,000 | 102,863,000 | 106,502,000 | 101,685,000 | -190,320,000 | 95,858,000 | 95,467,000 | |
| EBITDA | $14M | · | $-6M | $-17M | $-2M | · | $-21M | $-25M | $-10M | · | $-758.0K | $-3M | $1M | · | $-11M | $-55M |
대차대조표 26
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $118M | $97M | $64M | $105M | $100M | $107M | $59M | $92M | $128M | · | $145M | $181M | $179M | · | $57M | $36M | |
| Receivables | $178M | $234M | $192M | $179M | $219M | $219M | $178M | $189M | $205M | · | $251M | $220M | $221M | · | $156M | $170M | |
| Inventory | $273M | $303M | $314M | $296M | $277M | $260M | $293M | $266M | $252M | · | $236M | $213M | $188M | · | $250M | $293M | |
| Prepaid Expense | $28M | $30M | $36M | $35M | $35M | $35M | $39M | $31M | $35M | · | $45M | $45M | $42M | · | $48M | $53M | |
| Current Assets | $599M | $665M | $608M | $617M | $633M | $623M | $572M | $580M | $621M | · | $679M | $662M | $633M | · | $515M | $555M | |
| PP&E (Net) | $31M | $32M | $31M | $29M | $28M | $30M | $32M | $31M | $31M | · | $33M | $34M | $34M | · | $27M | $23M | |
| PP&E (Gross) | $84M | $81M | $84M | $79M | $74M | $71M | $77M | $72M | $69M | · | $74M | $72M | $70M | · | $60M | $55M | |
| Accum. Depreciation | $52M | $49M | $53M | $50M | $46M | $42M | $45M | $41M | $38M | · | $41M | $39M | $36M | · | $33M | $32M | |
| Goodwill | $357M | $358M | $358M | $360M | $355M | $354M | $358M | $354M | $354M | $355M | $355M | $349M | $348M | $348M | $346M | $348M | |
| Intangibles | $115M | $125M | $136M | $146M | $155M | $164M | $175M | $169M | $178M | · | $196M | $198M | $207M | · | $224M | $236M | |
| Other Non-current Assets | $74M | $74M | $66M | $70M | $67M | $64M | $66M | $100M | $72M | · | $74M | $77M | $75M | · | $70M | $70M | |
| Total Assets | $1.18B | $1.25B | $1.20B | $1.22B | $1.24B | $1.24B | $1.20B | $1.23B | $1.26B | · | $1.34B | $1.32B | $1.30B | · | $1.18B | $1.23B | |
| Accounts Payable | $158M | $213M | $246M | $258M | $240M | $207M | $191M | $168M | $191M | · | $215M | $196M | $188M | · | $162M | $194M | |
| Current Liabilities | $344M | $431M | $410M | $426M | $417M | $396M | $361M | $323M | $342M | · | $395M | $366M | $349M | · | $325M | $357M | |
| Capital Leases | $51M | $53M | $49M | $50M | $51M | $48M | $51M | $53M | $38M | · | $40M | $42M | $43M | · | $45M | $46M | |
| Deferred Tax | $5M | $6M | $8M | $8M | $7M | $7M | $8M | $11M | $14M | · | $15M | $17M | $18M | · | $16M | $23M | |
| Other Non-current Liabilities | $54M | $56M | $53M | $54M | $55M | $51M | $55M | $58M | $41M | · | $43M | $45M | $46M | · | $48M | $49M | |
| Total Liabilities | $517M | $608M | $588M | $607M | $616M | $616M | $590M | $560M | $568M | · | $663M | $645M | $633M | · | $628M | $670M | |
| Long-term Debt | $120M | $121M | $123M | $124M | $149M | $174M | $177M | $180M | $183M | · | $223M | $228M | $229M | · | $244M | $245M | |
| Total Debt | $120M | · | $123M | $124M | $149M | · | $177M | $180M | $183M | · | $223M | $228M | $229M | · | $244M | $245M | |
| Common Stock | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | · | $10.0K | $10.0K | $10.0K | · | $10.0K | $10.0K | |
| Retained Earnings | $-59M | $-71M | $-95M | $-86M | $-69M | $-59M | $-60M | $-2M | $28M | · | $34M | $37M | $36M | · | $25M | $34M | |
| AOCI | $-2M | $-585.0K | $-373.0K | $885.0K | $-2M | $-5M | $-1M | $-5M | $-5M | · | $-7M | $-4M | $-5M | · | $-13M | $-8M | |
| Stockholders' Equity | $648M | $634M | $600M | $604M | $609M | $604M | $598M | $643M | $664M | · | $650M | $648M | $633M | · | $516M | $525M | |
| Liabilities + Equity | $1.18B | $1.25B | $1.20B | $1.22B | $1.24B | $1.24B | $1.20B | $1.23B | $1.26B | · | $1.34B | $1.32B | $1.30B | · | $1.18B | $1.23B | |
| Shares Outstanding | 106,879,000 | 106,639,000 | 104,763,000 | 104,763,000 | 104,763,000 | 104,763,000 | 103,255,000 | 103,255,000 | 103,255,000 | · | 101,385,000 | 101,385,000 | 101,385,000 | · | 95,950,000 | 95,780,000 |
현금 흐름 12
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $7M | $9M | $5M | $9M | $9M | $7M | $7M | $8M | $8M | $8M | $8M | $8M | $7M | $5M | $6M | $6M | |
| Deferred Tax | $-3M | $-3M | $96.0K | $-2M | $-1M | $-1M | $28M | $-9M | $-6M | $1M | $-2M | $-3M | $-2M | $-2M | $-9M | $-7M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | $9M | $10M | $10M | $10M | $6M | $10M | $13M | |
| Operating Cash Flow | $30M | $38M | $-37M | $30M | $19M | $56M | $25M | $-18M | $-26M | $57M | $-12M | $2M | $42M | $21M | $35M | $16M | |
| CapEx | $4M | $5M | $4M | $3M | $3M | $1M | $3M | $3M | $3M | $2M | $3M | $3M | $5M | $6M | $8M | $8M | |
| Investing Cash Flow | $-4M | $-5M | $-4M | $-3M | $-3M | $-2M | $-34M | $-15M | $-1M | $-2M | $-18M | $-3M | $-5M | $-7M | $-8M | $-9M | |
| Stock Repurchased | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-5M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-5M | $-1M | $-365.0K | $-25M | $-22M | $-4M | $-24M | $-2M | $-20M | $-24M | $-6M | $3M | $-10M | $77M | $-3M | $1M | |
| Net Change in Cash | $21M | $33M | $-41M | $5M | $-7M | $48M | $-33M | $-36M | $-48M | $31M | $-36M | $2M | $28M | $92M | $23M | $7M | |
| Taxes Paid | $2M | $-866.0K | $5M | $5M | $2M | $-123.0K | $1M | $3M | $626.0K | $3M | $4M | $1M | $-546.0K | $5M | $1M | $4M | |
| Free Cash Flow | $26M | · | · | · | $16M | · | · | · | $-29M | · | · | · | $37M | · | · | · |
수익성 8
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 32.7% | · | 26.9% | 26.8% | 27.7% | · | 22.9% | 24.1% | 25.7% | · | 24.6% | 25.4% | 24.1% | · | 22.9% | 12.8% | |
| Operating Margin | 3.9% | · | -1.6% | -5.3% | -0.61% | · | -6.9% | -9.5% | -3.0% | · | -0.21% | -0.83% | 0.29% | · | -3.5% | -19.4% | |
| Net Margin | 3.6% | · | -3.1% | -6.5% | -2.8% | · | -17.0% | -9.3% | -3.4% | · | -0.85% | -1.4% | -0.57% | · | -2.0% | -18.3% | |
| Pretax Margin | 3.6% | · | -2.4% | -6.5% | -2.2% | · | -8.1% | -10.5% | -3.8% | · | -0.82% | -2.0% | -0.65% | · | -3.9% | -19.7% | |
| EBITDA Margin | 3.9% | · | -1.6% | -5.3% | -0.61% | · | -6.9% | -9.5% | -3.0% | · | -0.21% | -0.83% | 0.29% | · | -3.5% | -19.4% | |
| ROA | 1.1% | · | -0.89% | -1.7% | -0.84% | · | -4.1% | -1.9% | -0.91% | · | -0.24% | -0.35% | -0.15% | · | -0.49% | -4.0% | |
| ROE | 2.0% | · | -1.8% | -3.4% | -1.6% | · | -8.3% | -3.8% | -1.8% | · | -0.53% | -0.76% | -0.33% | · | -1.2% | -9.9% | |
| ROIC | 1.8% | · | -0.97% | -2.3% | -0.37% | · | -5.7% | -2.6% | -1.0% | · | -0.08% | -0.20% | 0.09% | · | -0.71% | -6.6% |
유동성 및 지급능력 4
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | 1.5 | 1.4 | 1.5 | · | 1.6 | 1.8 | 1.8 | · | 1.7 | 1.8 | 1.8 | · | 1.6 | 1.6 | |
| Quick Ratio | 0.9 | · | 0.6 | 0.7 | 0.8 | · | 0.7 | 0.9 | 1.0 | · | 1.0 | 1.1 | 1.1 | · | 0.7 | 0.6 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.5 |
효율성 3
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.9 | · | 0.8 | 0.8 | 1.0 | · | 0.9 | 0.8 | 1.1 | · | 1.1 | 1.0 | 1.1 | · | 0.8 | 0.9 | |
| Receivables Turnover | 1.8 | · | 1.9 | 1.7 | 1.7 | · | 1.4 | 1.3 | 1.6 | · | 1.8 | 1.7 | 1.5 | · | 1.5 | 1.3 |
가치 평가 (TTM) 14
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.39B | · | $1.34B | $1.26B | $1.27B | · | $1.27B | $1.29B | $1.38B | · | $1.35B | $1.28B | $1.33B | · | $1.37B | $1.53B | |
| Net Income TTM | $-29M | · | $-94M | $-107M | $-98M | · | $-91M | $-43M | $-21M | · | $-16M | $-65M | $-63M | · | $-59M | $-25M | |
| Market Cap | $593M | · | $934M | $988M | $928M | · | $719M | $1.14B | $1.27B | · | $1.47B | $1.80B | $1.86B | · | $1.09B | $1.26B | |
| Enterprise Value | $595M | · | $993M | $1.01B | $977M | · | $837M | $1.23B | $1.33B | · | $1.55B | $1.85B | $1.91B | · | $1.28B | $1.47B | |
| P/E | -23.1 | · | -9.8 | -8.6 | -8.4 | · | -7.0 | -26.3 | -82.3 | · | -121.1 | -25.0 | -23.8 | · | -15.3 | -35.5 | |
| P/S | 0.4 | · | 0.7 | 0.8 | 0.7 | · | 0.6 | 0.9 | 0.9 | · | 1.1 | 1.4 | 1.4 | · | 0.8 | 0.8 | |
| P/B | 0.9 | · | 1.6 | 1.6 | 1.5 | · | 1.2 | 1.8 | 1.9 | · | 2.3 | 2.8 | 2.9 | · | 2.1 | 2.4 | |
| P / Tangible Book | 3.4 | · | 8.8 | 10.1 | 9.4 | · | 11.0 | 9.5 | 9.7 | · | 14.9 | 17.6 | 23.9 | · | · | · | |
| P / Cash Flow | 20.0 | · | · | · | 49.5 | · | · | · | -48.4 | · | · | · | 44.5 | · | · | · | |
| P / FCF | 22.8 | · | · | · | 59.2 | · | · | · | -44.2 | · | · | · | 50.1 | · | · | · | |
| EV / EBITDA | 43.1 | · | -176.5 | -59.5 | -431.7 | · | -40.0 | -49.7 | -130.1 | · | -2046.1 | -679.8 | 1841.9 | · | -116.1 | -26.7 | |
| EV / FCF | 22.8 | · | · | · | 62.3 | · | · | · | -46.1 | · | · | · | 51.4 | · | · | · | |
| EV / Revenue | 0.4 | · | 0.7 | 0.8 | 0.8 | · | 0.7 | 1.0 | 1.0 | · | 1.1 | 1.4 | 1.4 | · | 0.9 | 1.0 | |
| Earnings Yield | -4.3% | · | -10.2% | -11.7% | -12.0% | · | -14.2% | -3.8% | -1.2% | · | -0.83% | -4.0% | -4.2% | · | -6.5% | -2.8% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $1.47B | $1.32B | $1.46B | $1.38B | $1.90B |
| 매출 총이익률 % | 28.9% | 24.9% | 24.7% | 21.6% | 27.0% |
| 영업이익률 % | 0.14% | -3.8% | 0.66% | -4.0% | 7.2% |
| 순이익 | $-16M | $-85M | $-3M | $-54M | $101M |
| 희석 EPS | $-0.12 | $-0.95 | $0.03 | $-0.63 | $1.01 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 |
| 유동비율 | 1.5 | 1.6 | 1.7 | 1.8 | 1.6 |
| 당좌 비율 | 0.8 | 0.8 | 1.0 | 1.1 | 0.8 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $35M | $26M | $76M | $40M | $9M |
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.