CXDO Crexendo, Inc. - Common Stock
$9.59
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$5–$10
93% of range
애널리스트 평점
BUY
12 analysts
목표 주가
$11
+14% upside
P/E (TTM)
40.4
ROE
8.3%
순이익률
7.4%
CXDO 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$9.59
시가총액
$201M
P/E (TTM)
40.4
EPS (TTM)
$0.16
매출 (TTM)
$68M
배당 수익률
—
ROE
8.3%
부채/자본
0.0
52주 범위
$5 – $10
CXDO 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
$68M
2016-12-31
→
2025-12-31
EPS
$0.16
2016-12-31
→
2025-12-31
잉여현금흐름
$9M
2022-12-31
→
2025-12-31
마진
7.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
CXDO
동종업계 중앙값
P/E (TTM)
40.4
59.8
P/S (TTM)
2.9
4.5
P/B
3.1
3.1
Price / FCF (주가 / FCF)
21.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
CXDO
동종업계 중앙값
Operating Margin (영업이익률)
6.9%
—
Net Profit Margin (순이익률)
7.4%
-8.4%
ROA
7.1%
-6.4%
ROE
8.3%
-12.9%
ROIC
6.9%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
CXDO
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
—
Current Ratio (유동비율)
3.4
2.0
Quick Ratio (당좌 비율)
0.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
CXDO
동종업계 중앙값
Revenue YoY (매출 YoY)
12.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
22.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
33.0%
—
EPS YoY
166.7%
—
Net Income YoY (순이익 YoY)
202.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
CXDO
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2023년 3월 30일 | $0.0050 |
| 2022년 11월 25일 | $0.0050 |
| 2022년 8월 22일 | $0.0050 |
| 2022년 5월 26일 | $0.0050 |
| 2022년 2월 17일 | $0.0050 |
CXDO 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
12 명의 애널리스트
- 적극 매수 2 16.7%
- 매수 9 75.0%
- 보유 1 8.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-05-15
중앙값
$11.00
지금
$9.59
저가
$9.50
고가
$12.00
중앙값 목표
$11.00
+14.8%
평균 목표
$10.92
+13.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.10 | $0.08 | 0.02% |
| 2025년 12월 31일 | $0.09 | $0.08 | 0.01% |
| 2025년 9월 30일 | $0.10 | $0.07 | 0.03% |
| 2025년 6월 30일 | $0.09 | $0.06 | 0.03% |
| 2025년 3월 31일 | $0.08 | $0.06 | 0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| CXDO | $201M | 40.4 | 12.0% | 7.4% | 8.3% | — |
| RXT | $238M | -1.0 | -1.9% | -8.4% | 19.3% | 18.9% |
| WYFI | $606M | -20.3 | 66.2% | -31.2% | -6.2% | 60.2% |
| SHAZ | — | — | 257.4% | -2529.2% | -401.0% | 6.4% |
| BLZE | — | -10.1 | 14.3% | -17.6% | -31.4% | 60.9% |
| CMRC | $336M | -17.2 | 2.8% | -5.7% | -49.5% | 78.8% |
| CSAI | — | -1.5 | 271.4% | -167.0% | -99.7% | 29.4% |
| DTST | — | — | — | — | — | — |
| NET | — | -679.8 | 29.8% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $68M | $61M | $53M | $38M | $28M | $16M | $14M | $12M | $10M | $9M | $8M | $8M | |
| Cost of Revenue | · | · | · | · | · | $5M | $4M | · | $549.0K | $632.0K | $4M | $4M | |
| R&D Expense | $6M | $6M | $5M | $4M | $1M | $1M | $853.0K | $801.0K | $750.0K | $826.0K | $779.0K | $2M | |
| SG&A Expense | $15M | $14M | $14M | $13M | $11M | $5M | $4M | $4M | $4M | $5M | $6M | $7M | |
| Operating Expenses | $63M | $59M | $55M | $75M | $31M | $15M | $13M | $12M | $11M | $12M | $13M | $14M | |
| Operating Income | $5M | $2M | $-2M | $-37M | $-3M | $991.0K | $1M | $-206.0K | $-734.0K | $-3M | $-5M | $-7M | |
| Interest Expense | · | · | $115.0K | $78.0K | $84.0K | $76.0K | $12.0K | $12.0K | $209.0K | $138.0K | $28.0K | $3.0K | |
| Interest Income | · | · | · | $0 | $1.0K | $3.0K | $6.0K | $7.0K | $10.0K | $15.0K | $24.0K | $150.0K | |
| Other Non-op | $63.0K | $-84.0K | $79.0K | $1M | $-100.0K | $-26.0K | $16.0K | $3.0K | $11.0K | $106.0K | $290.0K | $153.0K | |
| Pretax Income | $5M | $2M | $-264.0K | $-36M | $-3M | $2M | $1M | $-208.0K | $-1M | $-3M | $-5M | $-6M | |
| Income Tax | $300.0K | $212.0K | $98.0K | $-762.0K | $-465.0K | $6M | $6.0K | $15.0K | $7.0K | $12.0K | $-12.0K | $77.0K | |
| Net Income | $5M | $2M | $-362.0K | $-35M | $-2M | $8M | $1M | $-223.0K | $-929.0K | $-3M | $-5M | $-6M | |
| EPS (Basic) | $0.17 | $0.06 | $-0.01 | $-1.54 | $-0.12 | $0.50 | $0.08 | $-0.02 | $-0.07 | $-0.21 | $-0.35 | $-0.57 | |
| EPS (Diluted) | $0.16 | $0.06 | $-0.01 | $-1.54 | $-0.12 | $0.46 | $0.07 | $-0.02 | $-0.07 | $-0.21 | $-0.35 | $-0.57 | |
| Shares (Basic) | 29,681,847 | 26,757,242 | 25,944,748 | 22,939,514 | 20,275,691,000 | 15,767,874 | 14,570,286 | 14,332,092 | 13,938,342 | 13,358,311 | 12,960,625 | 11,163,592 | |
| Shares (Diluted) | 31,641,294 | 30,019,359 | 25,944,748 | 22,939,514 | 20,275,691,000 | 17,420,476 | 15,559,863 | 14,332,092 | 13,938,342 | 13,358,311 | 12,960,625 | 11,163,592 | |
| EBITDA | $5M | $2M | $-1M | $274M | $-1M | $1M | $1M | · | $-719.0K | $-3M | $-5M | $-6M |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | $5M | $7M | $18M | $4M | $2M | $1M | $0 | $1M | $3M | |
| Receivables | $5M | $4M | $3M | $3M | $2M | $538.0K | $380.0K | $419.0K | $372.0K | $346.0K | $364.0K | $543.0K | |
| Inventory | $454.0K | $393.0K | $382.0K | $679.0K | $231.0K | $504.0K | $382.0K | $270.0K | $131.0K | $170.0K | $134.0K | $72.0K | |
| Prepaid Expense | $892.0K | $876.0K | $508.0K | $431.0K | $358.0K | $190.0K | $141.0K | $244.0K | $251.0K | $686.0K | $1M | $1M | |
| Other Current Assets | $292.0K | $13.0K | $35.0K | $674.0K | $74.0K | $0 | · | $0 | $10.0K | $8.0K | $15.0K | $1.0K | |
| Current Assets | $42M | $27M | $17M | $12M | $12M | $20M | $6M | $3M | $3M | $2M | $3M | $5M | |
| PP&E (Net) | $195.0K | $394.0K | $670.0K | $3M | $3M | $3M | $155.0K | $124.0K | $8.0K | $18.0K | $33.0K | $68.0K | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Goodwill | $9M | $9M | $9M | $9M | $37M | $272.0K | $272.0K | $272.0K | $272.0K | $272.0K | $272.0K | $272.0K | |
| Intangibles | $18M | $21M | $24M | $27M | $22M | $252.0K | $465.0K | $167.0K | $239.0K | $335.0K | $466.0K | $676.0K | |
| Other Non-current Assets | $330.0K | $507.0K | $139.0K | $150.0K | $313.0K | $156.0K | $106.0K | $117.0K | $121.0K | $136.0K | $169.0K | $114.0K | |
| Total Assets | $78M | $65M | $56M | $56M | $77M | $31M | $8M | $5M | $4M | $4M | $6M | $8M | |
| Accounts Payable | $649.0K | $1M | $769.0K | $1M | $476.0K | $56.0K | $86.0K | $155.0K | $79.0K | $116.0K | $76.0K | $47.0K | |
| Accrued Liabilities | $8M | $7M | $6M | $5M | $5M | $2M | $2M | $1M | $961.0K | $997.0K | $812.0K | $1M | |
| Short-term Debt | $114.0K | $478.0K | $457.0K | $420.0K | $2M | $71.0K | $0 | $56.0K | $69.0K | $66.0K | $57.0K | $110.0K | |
| Current Liabilities | $12M | $12M | $10M | $10M | $11M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | |
| Capital Leases | $529.0K | $1M | $473.0K | $752.0K | $164.0K | $0 | $1.0K | $0 | $0 | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | $0 | $16.0K | $109.0K | $203.0K | |
| Total Liabilities | $14M | $14M | $12M | $14M | $11M | $5M | $3M | $3M | $2M | $3M | $3M | $3M | |
| Long-term Debt | $114.0K | $592.0K | · | $1M | $2M | $2M | · | $56.0K | $79.0K | $1M | $1M | · | |
| Total Debt | $114.0K | $478.0K | $457.0K | $420.0K | $2M | $71.0K | $0 | · | $79.0K | $1M | $1M | · | |
| Common Stock | $31.0K | $28.0K | $26.0K | $26.0K | $22.0K | $18.0K | $15.0K | $14.0K | $14.0K | $14.0K | $13.0K | $13.0K | |
| Paid-in Capital | $145M | $138M | $133M | $129M | $118M | $76M | $62M | $61M | $61M | $59M | $58M | $55M | |
| Retained Earnings | $-82M | $-87M | $-88M | $-88M | $-53M | $-50M | $-58M | $-59M | $-59M | $-58M | $-55M | $-51M | |
| AOCI | $184.0K | $160.0K | $166.0K | $187.0K | $12.0K | $0 | · | · | · | · | · | · | |
| Stockholders' Equity | $64M | $51M | $45M | $41M | $66M | $26M | $4M | $2M | $2M | $515.0K | $2M | $5M | |
| Liabilities + Equity | $78M | $65M | $56M | $56M | $77M | $31M | $8M | $5M | $4M | $4M | $6M | $8M | |
| Shares Outstanding | 31,004,327 | 27,621,557 | 26,130,218 | 25,670,773 | 22,054,239 | 17,983,177 | 14,884,755 | 14,394,113 | 14,287,556 | 13,578,556 | 13,227,489 | 12,681,617 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $217.0K | $303.0K | $404.0K | $311.0K | $235M | $258.0K | $94.0K | $92.0K | $106.0K | $146.0K | $270.0K | $663.0K | |
| Stock-based Comp | $3M | $3M | $4M | $4M | $2M | $623.0K | $399.0K | $438.0K | $573.0K | $653.0K | · | · | |
| Deferred Tax | $0 | $0 | $0 | $936.0K | $500.0K | $6M | $0 | · | · | · | · | · | |
| Amort. of Intangibles | $3M | $3M | · | · | · | $92.0K | $53.0K | · | · | · | · | · | |
| Other Non-cash | $1M | $1M | $-392.0K | $-281M | $-2M | $-2M | $6.0K | · | $635.0K | $2M | $1M | $1M | |
| Operating Cash Flow | $9M | $6M | $3M | $-411.0K | $-1M | $647.0K | $2M | $452.0K | $294.0K | $-1M | $-3M | $-4M | |
| CapEx | $18.0K | $27.0K | $92.0K | $289.0K | $101.0K | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-18.0K | $-27.0K | $4M | $-2M | $-10M | $14M | $-72.0K | $-7.0K | $252.0K | $11.0K | $-4.0K | $2M | |
| Stock Issued | · | · | · | · | $0 | $11M | $0 | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | $0 | $11M | · | · | · | · | · | · | |
| Dividends Paid | · | $0 | $130.0K | $462.0K | $0 | · | · | · | · | · | · | · | |
| Financing Cash Flow | $4M | $2M | $-2M | $-54.0K | $650.0K | $-921.0K | $765.0K | $122.0K | $117.0K | $237.0K | $2M | $2M | |
| Net Change in Cash | $13M | $8M | $5M | $-2M | $-10M | $13M | $2M | $567.0K | $663.0K | $-878.0K | $-1M | $-170.0K | |
| Taxes Paid | $-361.0K | $-300.0K | $-121.0K | $-118.0K | $-15.0K | · | · | · | · | · | · | · | |
| Free Cash Flow | $9M | $6M | $3M | $-700.0K | · | · | · | · | · | · | · | · | |
| Levered FCF | · | · | $3M | $-776.4K | · | · | · | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 6.9% | 3.0% | -3.2% | -99.6% | -10.0% | 6.0% | 7.9% | · | -8.0% | -30.3% | -61.9% | -86.9% | |
| Net Margin | 7.4% | 2.8% | -0.68% | -94.3% | -8.7% | 48.4% | 7.9% | · | -9.8% | -30.6% | -58.1% | -84.0% | |
| Pretax Margin | 7.9% | 3.1% | -0.50% | -96.3% | -10.4% | 11.6% | 7.9% | · | -9.8% | -30.5% | -58.2% | -83.0% | |
| EBITDA Margin | 7.2% | 3.5% | -2.4% | 728.6% | -4.2% | 7.6% | 8.5% | · | -6.9% | -28.7% | -58.4% | -78.2% | |
| ROA | 7.1% | 2.8% | -0.65% | -53.3% | -4.5% | 41.3% | 18.5% | · | -29.2% | -60.7% | -68.9% | -74.5% | |
| ROE | 8.3% | 3.3% | -0.82% | -65.8% | -3.7% | 37.9% | 35.7% | · | -110.0% | -205.4% | -134.6% | -113.4% | |
| ROIC | 6.9% | 3.1% | -5.1% | -87.4% | -4.8% | 16.0% | 25.7% | · | -58.6% | -179.4% | -149.6% | -147.0% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.4 | 2.2 | 1.7 | 1.2 | 1.1 | 7.7 | 2.0 | · | 1.2 | 1.0 | 1.4 | 1.8 | |
| Quick Ratio | 0.4 | 0.4 | 0.3 | 0.8 | 0.9 | 7.1 | 1.6 | · | 0.8 | 0.5 | 0.8 | 1.3 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.1 | 2.0 | 0.5 | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | 0.0 | 1.9 | 0.4 | · | |
| Interest Coverage | · | · | -14.7 | -479.4 | -33.5 | 13.0 | 94.6 | · | -3.9 | -20.0 | -172.8 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.0 | 1.0 | 0.6 | 0.5 | 0.9 | 2.3 | · | 3.0 | 2.0 | 1.2 | 0.9 | |
| Inventory Turnover | · | · | · | · | · | 11.2 | · | · | 3.6 | 23.8 | 34.7 | 24.8 | |
| Receivables Turnover | 14.7 | 15.5 | 15.7 | 13.7 | 20.7 | 35.7 | 36.1 | · | 28.8 | 25.7 | 17.3 | 9.3 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 12.0% | 14.4% | 41.7% | 33.7% | 71.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 22.0% | 29.4% | 48.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 33.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 166.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -19.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 202.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -8.6% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $68M | $61M | $53M | $38M | $28M | $16M | $14M | $12M | $10M | $9M | $8M | $8M | |
| Net Income TTM | $5M | $2M | $-362.0K | $-35M | $-2M | $8M | $1M | $-223.0K | $-929.0K | $-3M | $-5M | $-6M | |
| Market Cap | $201M | $144M | $127M | $49M | $110M | $125M | $63M | · | · | · | · | · | |
| Enterprise Value | · | · | · | $44M | $105M | $107M | $59M | · | · | · | · | · | |
| P/E | 40.4 | 87.2 | -485.0 | -1.2 | -41.7 | 15.1 | 60.7 | -100.0 | · | · | · | · | |
| P/S | 2.9 | 2.4 | 2.4 | 1.3 | 3.9 | 7.6 | 4.4 | · | · | · | · | · | |
| P/B | 3.1 | 2.8 | 2.8 | 1.2 | 1.7 | 4.8 | 14.4 | · | · | · | · | · | |
| P / Tangible Book | 5.5 | 6.7 | 10.9 | 9.2 | 16.2 | 4.9 | · | · | · | · | · | · | |
| P / Cash Flow | 21.6 | 23.0 | 36.2 | -118.7 | -109.6 | 192.6 | 38.6 | · | · | · | · | · | |
| P / FCF | 21.6 | 23.1 | 37.2 | -69.7 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | 0.2 | -88.4 | 85.8 | 48.1 | · | · | · | · | · | |
| EV / FCF | · | · | · | -62.5 | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | 1.2 | 3.7 | 6.5 | 4.1 | · | · | · | · | · | |
| Dividend Yield | · | 0.00% | 0.10% | 0.95% | 0.00% | · | · | · | · | · | · | · | |
| Earnings Yield | 2.5% | 1.1% | -0.21% | -81.0% | -2.4% | 6.6% | 1.7% | -1.0% | · | · | · | · | |
| Payout Ratio | · | 0.00% | -35.9% | -1.3% | · | · | · | · | · | · | · | · | |
| Annual Payout | · | $0 | $130.0K | $462.0K | $0 | · | · | · | · | · | · | · |
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 | $21M | $18M | $17M | $17M | $16M | $16M | $16M | $15M | $14M | $14M | $14M | $13M | $12M | $11M | $9M | $9M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1M | · | |
| R&D Expense | $2M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| SG&A Expense | $5M | $4M | $4M | $4M | $4M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | |
| Operating Expenses | $20M | $17M | $16M | $15M | $15M | $16M | $15M | $14M | $14M | $14M | $14M | $13M | $14M | $46M | $10M | $10M | |
| Operating Income | $440.0K | $1M | $1M | $1M | $1M | $626.0K | $135.0K | $580.0K | $483.0K | $38.0K | $364.0K | $-517.0K | $-2M | $-35M | $-544.0K | $-852.0K | |
| Interest Expense | · | · | · | · | · | · | $7.0K | $11.0K | $13.0K | · | $36.0K | $33.0K | $42.0K | $21.0K | $19.0K | $19.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-op | $8.0K | $24.0K | $-8.0K | $57.0K | $-10.0K | $-60.0K | $-3.0K | $-7.0K | $-14.0K | $42.0K | $-50.0K | $29.0K | $58.0K | $1M | $-165.0K | $-107.0K | |
| Pretax Income | $607.0K | $1M | $1M | $1M | $1M | $619.0K | $194.0K | $615.0K | $461.0K | $78.0K | $2M | $-521.0K | $-2M | $-33M | $-728.0K | $-978.0K | |
| Income Tax | $29.0K | $165.0K | $43.0K | $48.0K | $44.0K | $112.0K | $46.0K | $27.0K | $27.0K | $65.0K | $33.0K | $24.0K | $-24.0K | $-447.0K | $-32.0K | $-82.0K | |
| Net Income | $578.0K | $1M | $1M | $1M | $1M | $507.0K | $148.0K | $588.0K | $434.0K | $61.0K | $2M | $-545.0K | $-2M | $-33M | $-696.0K | $-896.0K | |
| EPS (Basic) | $0.02 | $0.04 | $0.05 | $0.04 | $0.04 | $0.02 | $0.01 | $0.02 | $0.02 | $0.00 | $0.07 | $-0.02 | $-0.06 | $-1.33 | $-0.03 | $-0.04 | |
| EPS (Diluted) | $0.02 | $0.04 | $0.05 | $0.04 | $0.04 | $0.02 | $0.00 | $0.02 | $0.01 | $0.00 | $0.06 | $-0.02 | $-0.06 | $-1.33 | $-0.03 | $-0.04 | |
| Shares (Basic) | 31,533,566 | -58,169,627 | 30,397,144 | 29,430,050 | 28,024,280 | -53,070,525 | 26,848,644 | 26,664,220 | 26,314,903 | · | · | · | 25,734,049 | -44,373,971 | 22,620,703 | 22,456,420 | |
| Shares (Diluted) | 32,683,949 | -62,594,930 | 31,818,738 | 31,324,711 | 31,092,775 | -59,490,905 | 29,857,261 | 29,510,903 | 30,142,100 | -53,444,693 | 27,682,764 | 25,972,628 | 25,734,049 | -44,373,971 | 22,620,703 | 22,456,420 | |
| EBITDA | $485.0K | · | $1M | $1M | $1M | · | $209.0K | $658.0K | $593.0K | · | $458.0K | $-409.0K | $-1M | · | $-544.0K | $-852.0K |
대차대조표 27
| 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 | · | · | · | · | · | · | · | · | · | · | · | · | $4M | · | $5M | $5M | |
| Receivables | $6M | $5M | $5M | $6M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $3M | $4M | $4M | |
| Inventory | $1M | $454.0K | $640.0K | $618.0K | $576.0K | $393.0K | $518.0K | $554.0K | $381.0K | $382.0K | $472.0K | $693.0K | $639.0K | $679.0K | $178.0K | $258.0K | |
| Prepaid Expense | $1M | $892.0K | $1M | $1M | $993.0K | $876.0K | $1M | $1M | $899.0K | $508.0K | $991.0K | $1M | $621.0K | $431.0K | $996.0K | $678.0K | |
| Other Current Assets | $36.0K | $292.0K | $118.0K | $96.0K | $25.0K | $13.0K | $35.0K | $36.0K | $23.0K | $35.0K | $468.0K | $483.0K | $495.0K | $674.0K | · | · | |
| Current Assets | $23M | $42M | $39M | $35M | $30M | $27M | $24M | $22M | $19M | $17M | $16M | $14M | $13M | $12M | $12M | $11M | |
| PP&E (Net) | $439.0K | $195.0K | $238.0K | $292.0K | $329.0K | $394.0K | $438.0K | $512.0K | $590.0K | $670.0K | $756.0K | $851.0K | $875.0K | $3M | $3M | $3M | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Goodwill | $14M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $37M | $37M | |
| Intangibles | $40M | $18M | $19M | $19M | $20M | $21M | $21M | $22M | $23M | $24M | $24M | $25M | $26M | $27M | $21M | $21M | |
| Other Non-current Assets | $343.0K | $330.0K | $366.0K | $335.0K | $499.0K | $507.0K | $208.0K | $145.0K | $137.0K | $139.0K | $146.0K | $176.0K | $166.0K | $150.0K | $254.0K | $270.0K | |
| Total Assets | $91M | $78M | $76M | $71M | $67M | $65M | $62M | $60M | $57M | $56M | $55M | $54M | $54M | $56M | $76M | $76M | |
| Accounts Payable | $3M | $649.0K | $737.0K | $519.0K | $861.0K | $1M | $746.0K | $908.0K | $619.0K | $769.0K | $874.0K | $715.0K | $691.0K | $1M | $416.0K | $388.0K | |
| Accrued Liabilities | $10M | $8M | $8M | $7M | $6M | $7M | $7M | $6M | $5M | $6M | $5M | $5M | $4M | $5M | $4M | $5M | |
| Short-term Debt | $0 | $114.0K | $236.0K | $356.0K | $475.0K | $478.0K | $473.0K | $467.0K | $462.0K | $457.0K | $452.0K | $525.0K | $511.0K | $420.0K | $76.0K | $2M | |
| Current Liabilities | $17M | $12M | $14M | $12M | $11M | $12M | $11M | $10M | $10M | $10M | $10M | $10M | $9M | $10M | $8M | $9M | |
| Capital Leases | $400.0K | $529.0K | $655.0K | $780.0K | $903.0K | $1M | $1M | $372.0K | $412.0K | $473.0K | $597.0K | $582.0K | $666.0K | $752.0K | $150.0K | $186.0K | |
| Total Liabilities | $19M | $14M | $15M | $13M | $12M | $14M | $13M | $11M | $11M | $12M | $12M | $13M | $13M | $14M | $10M | $10M | |
| Long-term Debt | · | $114.0K | $236.0K | $356.0K | $475.0K | · | $709.0K | $823.0K | $937.0K | · | $1M | $3M | $3M | $1M | $2M | · | |
| Total Debt | $0 | · | $236.0K | $356.0K | $475.0K | · | $473.0K | $467.0K | $462.0K | · | $452.0K | $525.0K | $511.0K | · | $76.0K | $2M | |
| Common Stock | $32.0K | $31.0K | $31.0K | $30.0K | $29.0K | $28.0K | $27.0K | $27.0K | $27.0K | $26.0K | $26.0K | $26.0K | $26.0K | $26.0K | $23.0K | $23.0K | |
| Paid-in Capital | $154M | $145M | $144M | $142M | $141M | $138M | $137M | $135M | $135M | $133M | $132M | $131M | $130M | $129M | $121M | $120M | |
| Retained Earnings | $-81M | $-82M | $-83M | $-84M | $-86M | $-87M | $-87M | $-87M | $-88M | $-88M | $-89M | $-90M | $-90M | $-88M | $-55M | $-55M | |
| AOCI | $167.0K | $184.0K | $187.0K | $206.0K | $173.0K | $160.0K | $152.0K | $166.0K | $167.0K | $166.0K | $186.0K | $163.0K | $166.0K | $187.0K | $258.0K | $94.0K | |
| Stockholders' Equity | $73M | $64M | $61M | $58M | $55M | $51M | $49M | $48M | $47M | $45M | $44M | $41M | $41M | $41M | $66M | $66M | |
| Liabilities + Equity | $91M | $78M | $76M | $71M | $67M | $65M | $62M | $60M | $57M | $56M | $55M | $54M | $54M | $56M | $76M | $76M | |
| Shares Outstanding | 32,392,643 | 31,004,327 | 30,701,950 | 30,160,217 | 28,990,386 | 27,621,557 | 27,031,433 | 26,712,685 | 26,628,022 | 26,130,218 | 26,030,104 | 25,972,804 | 25,972,604 | 25,670,773 | 22,686,911 | 22,537,435 |
현금 흐름 13
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $45.0K | $43.0K | $54.0K | $55.0K | $65.0K | $71.0K | $74.0K | $78.0K | $80.0K | $95.0K | $94.0K | $108.0K | $107.0K | $97.0K | $74.0K | $70.0K | |
| Stock-based Comp | $721.0K | $678.0K | $766.0K | $762.0K | $726.0K | $709.0K | $781.0K | $784.0K | $728.0K | $737.0K | $843.0K | $855.0K | $1M | $2M | $851.0K | $858.0K | |
| Amort. of Intangibles | $1M | $786.0K | $785.0K | · | $706.0K | $755.0K | $755.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $693.0K | · | · | · | $-724.0K | · | · | · | $-1M | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $2M | $2M | $4M | $1M | $1M | $2M | $2M | $3M | $-166.0K | $3M | $2M | $881.0K | $-2M | $2M | $-51.0K | $-876.0K | |
| CapEx | · | $0 | $0 | $18.0K | $0 | $27.0K | $0 | $0 | $0 | $0 | $1M | $83.0K | $9.0K | $289.0K | $0 | $6.0K | |
| Investing Cash Flow | $-26M | $0 | $0 | $-18.0K | $0 | $-27.0K | $0 | $0 | $0 | $0 | $4M | $-83.0K | $-9.0K | $-2M | $-152.0K | $-6.0K | |
| Dividends Paid | · | · | · | · | · | · | $0 | · | · | $0 | $0 | $130.0K | $0 | $126.0K | $113.0K | $112.0K | |
| Financing Cash Flow | $61.0K | $461.0K | $725.0K | $933.0K | $2M | $584.0K | $233.0K | $-81.0K | $859.0K | $18.0K | $-2M | $-283.0K | $-203.0K | $-18.0K | $-16.0K | $-23.0K | |
| Net Change in Cash | $-24M | $3M | $5M | $2M | $3M | $3M | $2M | $3M | $694.0K | $3M | $4M | $512.0K | $-2M | $654.0K | $-55.0K | $-814.0K | |
| Taxes Paid | $0 | $-676.0K | $558.0K | $-233.0K | $-10.0K | $-505.0K | $391.0K | $-186.0K | $0 | $-30.0K | $-9.0K | $-82.0K | $0 | $-22.0K | $0 | $-96.0K | |
| Free Cash Flow | · | · | · | · | $1M | · | · | · | $-166.0K | · | · | · | $-2M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-179.8K | · | · | · | $-2M | · | · | · |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 2.1% | · | 7.5% | 6.7% | 7.2% | · | 0.86% | 4.0% | 3.4% | · | 2.6% | -4.1% | -12.6% | · | -6.0% | -9.6% | |
| Net Margin | 2.8% | · | 8.3% | 7.4% | 7.3% | · | 0.95% | 4.0% | 3.0% | · | 12.3% | -4.3% | -12.7% | · | -7.6% | -10.1% | |
| Pretax Margin | 2.9% | · | 8.5% | 7.7% | 7.6% | · | 1.2% | 4.2% | 3.2% | · | 12.5% | -4.1% | -12.5% | · | -8.0% | -11.1% | |
| EBITDA Margin | 2.3% | · | 7.8% | 7.0% | 7.6% | · | 1.3% | 4.5% | 4.2% | · | 3.3% | -3.2% | -11.7% | · | -6.0% | -9.6% | |
| ROA | 0.73% | · | 2.1% | 1.9% | 1.9% | · | 0.25% | 1.0% | 0.78% | · | 2.6% | -0.84% | -2.4% | · | -0.91% | -1.2% | |
| ROE | 0.90% | · | 2.6% | 2.3% | 2.3% | · | 0.32% | 1.3% | 0.99% | · | 3.1% | -1.0% | -3.0% | · | -1.1% | -1.4% | |
| ROIC | 0.58% | · | 2.1% | 1.8% | 2.0% | · | 0.21% | 1.1% | 1.1% | · | 0.81% | -1.3% | -3.9% | · | -0.78% | -1.1% |
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 | 1.4 | · | 2.9 | 2.9 | 2.7 | · | 2.1 | 2.1 | 2.0 | · | 1.5 | 1.5 | 1.4 | · | 1.5 | 1.2 | |
| Quick Ratio | 0.4 | · | 0.3 | 0.5 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.8 | · | 1.1 | 0.9 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | 19.3 | 52.7 | 37.2 | · | 10.1 | -15.7 | -37.5 | · | -28.6 | -44.8 |
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 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 4.2 | · | |
| Receivables Turnover | 4.0 | · | 4.1 | 3.4 | 3.9 | · | 4.1 | 3.9 | 3.6 | · | 3.5 | 3.6 | 3.8 | · | 3.4 | 3.6 |
가치 평가 (TTM) 15
| 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 | $71M | · | $66M | $63M | $61M | · | $59M | $57M | $55M | · | $50M | $46M | $42M | · | $35M | $35M | |
| Net Income TTM | $4M | · | $4M | $3M | $2M | · | $1M | $3M | $2M | · | $-33M | $-35M | $-36M | · | $-3M | $-3M | |
| Market Cap | $200M | · | $200M | $183M | $141M | · | $125M | $84M | $128M | · | $55M | $46M | $43M | · | $54M | $70M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | · | $40M | · | $50M | $67M | |
| P/E | 41.1 | · | 43.3 | 60.7 | 60.9 | · | 154.7 | 34.9 | 96.2 | · | -1.6 | -1.2 | -1.1 | · | -16.0 | -28.2 | |
| P/S | 2.8 | · | 3.0 | 2.9 | 2.3 | · | 2.1 | 1.5 | 2.3 | · | 1.1 | 1.0 | 1.0 | · | 1.6 | 2.0 | |
| P/B | 2.7 | · | 3.3 | 3.1 | 2.6 | · | 2.5 | 1.7 | 2.7 | · | 1.3 | 1.1 | 1.0 | · | 0.8 | 1.1 | |
| P / Tangible Book | 10.9 | · | 6.0 | 6.2 | 5.4 | · | 6.7 | 5.0 | 8.8 | · | 5.6 | 7.1 | 7.8 | · | 6.2 | 8.9 | |
| P / Cash Flow | 98.1 | · | · | · | 114.0 | · | · | · | -771.6 | · | · | · | -27.6 | · | · | · | |
| P / FCF | · | · | · | · | 114.0 | · | · | · | -771.6 | · | · | · | -27.4 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | · | -27.2 | · | -91.4 | -78.4 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | · | -25.4 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | 0.9 | · | 1.4 | 1.9 | |
| Earnings Yield | 2.4% | · | 2.3% | 1.7% | 1.6% | · | 0.65% | 2.9% | 1.0% | · | -64.0% | -81.8% | -88.5% | · | -6.2% | -3.5% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | · | 0.00% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $68M | $61M | $53M | $38M | $28M |
| 영업이익률 % | 6.9% | 3.0% | -3.2% | -99.6% | -10.0% |
| 순이익 | $5M | $2M | $-362.0K | $-35M | $-2M |
| 희석 EPS | $0.16 | $0.06 | $-0.01 | $-1.54 | $-0.12 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 유동비율 | 3.4 | 2.2 | 1.7 | 1.2 | 1.1 |
| 당좌 비율 | 0.4 | 0.4 | 0.3 | 0.8 | 0.9 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $9M | $6M | $3M | $-700.0K | — |
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.