DIBS 1stdibs.com, Inc. - Common Stock
$5.07
가격 · 8월 19, 2026
기준 재무 정보 8월 5, 2026
52주 범위
$3–$7
62% of range
애널리스트 평점
BUY
8 analysts
목표 주가
$7
+38% upside
P/E (TTM)
-12.8
ROE
-14.5%
순이익률
-15.2%
1stdibs.com, Inc. - Common Stock 정보 위키백과 회사 개요
1stdibs.com, Inc. is an American e-commerce company. It has an online marketplace, which sells luxury items such as high-end furniture for interior design, fine art and jewelry. The company has been recognized for "pushing the antiques business into the 21st century." Originally, founded in Paris, it is headquartered in New York City.
더 보기
1stdibs.com, Inc. (stylized as 1stDibs) is an American e-commerce company. It has an online marketplace, which sells luxury items such as high-end furniture for interior design, fine art and jewelry. The company has been recognized for "pushing the antiques business into the 21st century." Originally, founded in Paris, it is headquartered in New York City.
## History
1stDibs was founded in 2000 by Michael Bruno as an online luxury marketplace for antiques after he visited the Marché aux Puces in Paris, France. 1stDibs.com started as a listings site for art dealers to sell offline, but the site was redesigned in 2013 to give buyers the option to purchase items online. The company has received praise for restricting its listings to authorized dealers for authenticity, and scrutiny for preventing dealers from completing a negotiation offline to avoid the company's commission fees.
In 2015, 1stDibs raised $50 million from venture capital firm Insight Partners. Part of that funding went to buy out all shares held by Bruno, who had stepped away from day-to-day operations. The raise added Deven Parekh from Insight to the company's board.
In March 2019, the company completed a series D funding round of $76 million. It has received $170 million in funding to date and has a valuation of more than $500 million. As of February 2019, 1stDibs works with 4,000 dealers in 28 countries.
In December 2019, 1stDibs closed its brick-and-mortar location at Terminal Stores after the new owner of the building began a large-scale construction project.
In June 2021, the company went public on the Nasdaq, under the symbol DIBS, raising $112 million at a valuation of roughly $773 million. The years that followed were turbulent -- revenue fell 13% in 2023 to $84.7 million -- before a restructuring effort stabilized the business. The company exited 2025 as its first Adjusted EBITDA-positive year as a public company, though a return to GMV growth is not expected until Q4 2026, with a depressed housing market remaining a key headwind.
출처: 위키백과 (영어), CC BY-SA 4.0 · 위키백과에서 보기 ↗
DIBS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$5.07
시가총액
$180M
P/E (TTM)
-12.8
EPS (TTM)
$-0.38
매출 (TTM)
$90M
배당 수익률
—
ROE
-14.5%
부채/자본
—
52주 범위
$3 – $7
DIBS 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
$90M
2019-12-31
→
2025-12-31
EPS
$-0.38
2019-12-31
→
2025-12-31
잉여현금흐름
$-3M
2021-12-31
→
2025-12-31
마진
-15.2%
2021-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
DIBS
동종업계 중앙값
P/E (TTM)
-12.8
22.1
P/S (TTM)
2.0
1.7
P/B
1.9
3.6
Price / FCF (주가 / FCF)
-56.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
DIBS
동종업계 중앙값
Gross Margin (매출 총이익률)
73.0%
50.8%
Operating Margin (영업이익률)
-21.2%
—
Net Profit Margin (순이익률)
-15.2%
0.56%
ROA
-9.8%
1.6%
ROE
-14.5%
6.1%
ROIC
-20.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
DIBS
동종업계 중앙값
Current Ratio (유동비율)
4.2
1.5
Quick Ratio (당좌 비율)
1.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
DIBS
동종업계 중앙값
Revenue YoY (매출 YoY)
1.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-2.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
DIBS
동종업계 중앙값
DIBS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
8 명의 애널리스트
- 적극 매수 3 37.5%
- 매수 4 50.0%
- 보유 1 12.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
1 명의 애널리스트 · 2026-08-18
저가
$7.00
고가
$7.00
중앙값 목표
$7.00
+38.1%
평균 목표
$7.00
+38.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.03%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $-0.03 | $-0.06 | 0.03% |
| 2026년 3월 31일 | $-0.04 | $-0.04 | 0.00% |
| 2025년 12월 31일 | $-0.03 | $-0.04 | 0.01% |
| 2025년 9월 30일 | $-0.10 | $-0.17 | 0.07% |
| 2025년 6월 30일 | $-0.12 | $-0.17 | 0.05% |
| 2025년 3월 31일 | $-0.14 | $-0.13 | -0.01% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| DIBS | $221M | -15.8 | 1.5% | -15.2% | -14.5% | 73.0% |
| KSS | — | 7.3 | -4.3% | 1.8% | 6.9% | — |
| SVV | $1.47B | 67.5 | 9.2% | 1.4% | 5.3% | — |
| GRPN | $717M | -8.5 | 1.2% | -16.8% | 9561.5% | 90.8% |
| ORBS | $356M | -0.4 | -16.8% | -794.4% | -214.3% | 1.6% |
| HOUR | $63M | 36.0 | 3.0% | 1.2% | 24.1% | 52.4% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $90M | $88M | $85M | $97M | $103M | $82M | $71M | |
| Cost of Revenue | $24M | $25M | $25M | $30M | $32M | $26M | $24M | |
| Gross Profit | $65M | $63M | $60M | $67M | $71M | $56M | $47M | |
| R&D Expense | $23M | $21M | $22M | $24M | $19M | $17M | $15M | |
| SG&A Expense | $27M | $27M | $29M | $28M | $21M | $13M | $15M | |
| Operating Expenses | $84M | $90M | $91M | $93M | $93M | $69M | $78M | |
| Operating Income | $-19M | $-26M | $-31M | $-26M | $-22M | $-14M | $-31M | |
| Interest Expense | · | · | $0 | $11.0K | $16.0K | $14.0K | $536.0K | |
| Interest Income | $4M | $6M | $7M | $2M | $146.0K | $194.0K | $718.0K | |
| Other Non-op | $1M | $2M | $2M | $2M | $1M | $809.0K | $738.0K | |
| Pretax Income | $-14M | $-19M | $-23M | $-23M | $-21M | $-13M | $-30M | |
| Income Tax | $98.0K | $44.0K | $14.0K | $37.0K | $21.0K | $11.0K | $-409.0K | |
| Net Income | $-14M | $-19M | $-23M | $-23M | $-21M | $-13M | $-30M | |
| EPS (Basic) | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 | $-2.50 | $-4.05 | |
| EPS (Diluted) | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 | $-2.50 | $-4.05 | |
| Shares (Basic) | 36,096,469 | 37,820,400 | 39,724,697 | 38,479,437 | 26,059,744 | 11,034,620 | 10,772,486 | |
| Shares (Diluted) | 36,096,469 | 37,820,400 | 39,724,697 | 38,479,437 | 26,059,744 | 11,034,620 | 10,772,486 | |
| EBITDA | $-17M | $-24M | $-29M | $-23M | $-19M | · | · |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $26M | $37M | $153M | $168M | $55M | $55M | |
| Receivables | $422.0K | $490.0K | $643.0K | $972.0K | $701.0K | $887.0K | · | |
| Prepaid Expense | $3M | $3M | $3M | $4M | $4M | $2M | · | |
| Other Current Assets | $2M | $2M | $2M | $800.0K | $867.0K | $4M | · | |
| Current Assets | $102M | $112M | $148M | $162M | $176M | $64M | · | |
| PP&E (Net) | $3M | $4M | $3M | $4M | $4M | $5M | · | |
| PP&E (Gross) | $26M | $26M | $26M | $25M | $23M | $21M | · | |
| Accum. Depreciation | $24M | $22M | $22M | $21M | $19M | $16M | · | |
| Goodwill | $4M | $4M | $4M | $4M | $7M | $7M | $7M | |
| Intangibles | · | · | · | $3.0K | $1M | $1M | · | |
| Other Non-current Assets | $2M | $3M | $2M | $249.0K | $209.0K | $4M | · | |
| Total Assets | $132M | $146M | $181M | $196M | $192M | $81M | · | |
| Accounts Payable | $2M | $2M | $4M | $3M | $5M | $5M | · | |
| Accrued Liabilities | $9M | $11M | $11M | $11M | $14M | $9M | · | |
| Current Liabilities | $24M | $28M | $28M | $26M | $32M | $23M | · | |
| Capital Leases | $14M | $18M | $19M | $22M | $0 | · | · | |
| Other Non-current Liabilities | $4.0K | $24.0K | $6.0K | $46.0K | $3M | $3M | · | |
| Total Liabilities | $39M | $46M | $47M | $48M | $35M | $27M | · | |
| Common Stock | $441.0K | $422.0K | $407.0K | $393.0K | $380.0K | $114.0K | · | |
| Paid-in Capital | $474M | $463M | $451M | $439M | $426M | $0 | · | |
| Retained Earnings | $-346M | $-332M | $-314M | $-291M | $-268M | $-244M | · | |
| Treasury Stock | $35M | $32M | $3M | $0 | · | · | · | |
| AOCI | $-153.0K | $-371.0K | $-186.0K | $-356.0K | $-229.0K | $-202.0K | · | |
| Stockholders' Equity | $94M | $99M | $134M | $148M | $157M | $-244M | $-219M | |
| Liabilities + Equity | $132M | $146M | $181M | $196M | $192M | $81M | · | |
| Shares Outstanding | 36,848,301 | 35,827,866 | 39,915,136 | 39,260,193 | 37,991,529 | 11,376,048 | 10,864,622 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $3M | $3M | $6M | $5M | |
| Stock-based Comp | $14M | $15M | $12M | $11M | $3M | $846.0K | $1M | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | $-424.0K | |
| Amort. of Intangibles | · | · | · | $100.0K | $200.0K | $200.0K | $100.0K | |
| Restructuring | $802.0K | $1M | $2M | $660.0K | · | · | · | |
| Other Non-cash | $-4M | $-1M | $-5M | $-19M | $11M | · | · | |
| Operating Cash Flow | $-2M | $-3M | $-14M | $-28M | $-4M | $-3M | $-18M | |
| CapEx | $763.0K | $2M | $2M | $93.0K | $129.0K | $44.0K | $2M | |
| Investing Cash Flow | $6M | $22M | $-100M | $13M | $-2M | $1M | $-8M | |
| Net Debt Issued | · | · | · | · | $0 | · | · | |
| Stock Issued | · | · | $0 | $0 | $123M | $0 | $0 | |
| Stock Repurchased | $3M | $28M | $3M | $0 | $0 | · | · | |
| Net Stock Activity | $-3M | $-28M | $-3M | $0 | $123M | · | · | |
| Financing Cash Flow | $-6M | $-31M | $-4M | $2M | $120M | $2M | $61M | |
| Net Change in Cash | $-3M | $-11M | $-117M | $-14M | $113M | $-609.0K | $34M | |
| Taxes Paid | $15.0K | $16.0K | $18.0K | $26.0K | $69.0K | $11.0K | $2.0K | |
| Free Cash Flow | $-3M | $-4M | $-14M | $-28M | $-5M | · | · | |
| Levered FCF | · | · | $-14M | $-28M | $-5M | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | 71.9% | 70.3% | 69.4% | 68.7% | · | · | |
| Operating Margin | -21.2% | -29.7% | -36.6% | -26.7% | -21.9% | · | · | |
| Net Margin | -15.2% | -21.1% | -26.8% | -23.3% | -20.4% | · | · | |
| Pretax Margin | -15.1% | -21.1% | -26.8% | -23.2% | -20.4% | · | · | |
| EBITDA Margin | -19.3% | -27.5% | -34.0% | -23.9% | -18.8% | · | · | |
| ROA | -9.8% | -11.4% | -12.0% | -11.6% | -15.3% | · | · | |
| ROE | -14.5% | -18.0% | -16.8% | -15.1% | -13.0% | · | · | |
| ROIC | -20.4% | -26.5% | -23.1% | -17.5% | -14.3% | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.2 | 3.9 | 5.3 | 6.2 | 5.5 | · | · | |
| Quick Ratio | 1.0 | 0.9 | 1.4 | 5.9 | 5.2 | · | · | |
| Interest Coverage | · | · | · | -2352.5 | -1402.8 | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.4 | 0.5 | 0.8 | · | · | |
| Receivables Turnover | 196.5 | 155.8 | 104.9 | 115.8 | 129.4 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.5% | 4.2% | -12.6% | -5.7% | 25.5% | · | · | |
| Revenue CAGR 3Y | -2.5% | -4.9% | 1.1% | · | · | · | · | |
| Revenue CAGR 5Y | 1.8% | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $90M | $88M | $85M | $97M | $103M | · | · | |
| Net Income TTM | $-14M | $-19M | $-23M | $-23M | $-21M | · | · | |
| Market Cap | $221M | $127M | $187M | $199M | $475M | · | · | |
| P/E | -15.8 | -7.2 | -8.2 | -8.6 | -11.6 | · | · | |
| P/S | 2.5 | 1.4 | 2.2 | 2.1 | 4.6 | · | · | |
| P/B | 2.4 | 1.3 | 1.4 | 1.3 | 3.0 | · | · | |
| P / Tangible Book | 2.5 | 1.3 | 1.4 | 1.4 | 3.2 | · | · | |
| P / Cash Flow | -90.6 | -43.6 | -13.8 | -7.1 | -108.0 | · | · | |
| P / FCF | -69.0 | -35.9 | -13.7 | -7.1 | -104.9 | · | · | |
| Earnings Yield | -6.3% | -13.8% | -12.2% | -11.6% | -8.6% | · | · |
손익계산서 18
| 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 | $23M | $22M | $23M | $22M | $22M | $23M | $23M | $21M | $22M | $22M | $21M | $21M | $21M | $22M | $23M | $23M | |
| Cost of Revenue | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | |
| Gross Profit | $17M | $17M | $17M | $16M | $16M | $16M | $16M | $15M | $16M | $16M | $15M | $15M | $15M | $15M | $16M | $15M | |
| R&D Expense | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $4M | $5M | $7M | $6M | $6M | $6M | |
| SG&A Expense | $7M | $7M | $7M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $7M | $7M | $8M | $7M | $7M | |
| Operating Expenses | $19M | $20M | $19M | $21M | $22M | $23M | $23M | $22M | $22M | $21M | $20M | $20M | $25M | $25M | $25M | $25M | |
| Operating Income | $-2M | $-3M | $-2M | $-5M | $-6M | $-6M | $-7M | $-7M | $-6M | $-5M | $-5M | $-5M | $-10M | $-10M | $-9M | $-10M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $3.0K | |
| Interest Income | $711.0K | $847.0K | $925.0K | $977.0K | $989.0K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $860.0K | $520.0K | |
| Other Non-op | $363.0K | $302.0K | $368.0K | $252.0K | $434.0K | $354.0K | $556.0K | $356.0K | $415.0K | $357.0K | $543.0K | $171.0K | $472.0K | $517.0K | $944.0K | $353.0K | |
| Pretax Income | $-989.0K | $-2M | $-1M | $-3M | $-4M | $-5M | $-5M | $-6M | $-4M | $-3M | $-3M | $-3M | $-8M | $-8M | $-7M | $-9M | |
| Income Tax | $34.0K | $4.0K | $23.0K | $52.0K | $19.0K | $4.0K | $36.0K | $4.0K | $4.0K | $0 | $14.0K | $0 | $0 | $0 | $37.0K | $0 | |
| Net Income | $-1M | $-2M | $-1M | $-4M | $-4M | $-5M | $-5M | $-6M | $-4M | $-3M | $-3M | $-3M | $-8M | $-8M | $-7M | $-9M | |
| EPS (Basic) | $-0.03 | $-0.06 | $-0.02 | $-0.10 | $-0.12 | $-0.14 | $-0.14 | $-0.15 | $-0.12 | $-0.08 | $-0.07 | $-0.08 | $-0.21 | $-0.21 | $-0.18 | $-0.23 | |
| EPS (Diluted) | $-0.03 | $-0.06 | $-0.02 | $-0.10 | $-0.12 | $-0.14 | $-0.14 | $-0.15 | $-0.12 | $-0.08 | $-0.07 | $-0.08 | $-0.21 | $-0.21 | $-0.18 | $-0.23 | |
| Shares (Basic) | 34,451,624 | 36,367,078 | -71,635,411 | 36,338,544 | 35,820,053 | 35,573,283 | -77,161,729 | 36,719,249 | 38,517,785 | 39,745,095 | -79,211,502 | 39,962,932 | 39,642,725 | 39,330,542 | -76,389,483 | 38,668,231 | |
| Shares (Diluted) | 34,451,624 | 36,367,078 | -71,635,411 | 36,338,544 | 35,820,053 | 35,573,283 | -77,161,729 | 36,719,249 | 38,517,785 | 39,745,095 | -79,211,502 | 39,962,932 | 39,642,725 | 39,330,542 | -76,389,483 | 38,668,231 | |
| EBITDA | $-2M | $-3M | · | $-5M | $-6M | $-6M | · | $-7M | $-6M | $-5M | · | $-5M | $-10M | $-9M | · | $-10M |
대차대조표 26
| 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 | $19M | $20M | $23M | $20M | $22M | $20M | $26M | $22M | $24M | $34M | $37M | $32M | $45M | $88M | $153M | $158M | |
| Receivables | $598.0K | $647.0K | $422.0K | $818.0K | $698.0K | $658.0K | $490.0K | $639.0K | $681.0K | $610.0K | · | $693.0K | $786.0K | $869.0K | · | $681.0K | |
| Prepaid Expense | $4M | $3M | $3M | $4M | $4M | $2M | $3M | $3M | $4M | $2M | · | $3M | $4M | $2M | · | $5M | |
| Other Current Assets | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | · | $942.0K | $947.0K | $1M | · | $3M | |
| Current Assets | $83M | $93M | $102M | $104M | $106M | $110M | $112M | $119M | $121M | $143M | · | $151M | $154M | $159M | · | $169M | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | · | $3M | $3M | $3M | · | $4M | |
| PP&E (Gross) | $18M | $18M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $25M | · | $25M | $25M | $24M | · | $24M | |
| Accum. Depreciation | $16M | $15M | $24M | $23M | $23M | $23M | $22M | $22M | $22M | $22M | · | $22M | $21M | $21M | · | $20M | |
| Goodwill | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $10.0K | |
| Other Non-current Assets | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | · | $1M | $245.0K | $249.0K | · | $4M | |
| Total Assets | $110M | $122M | $132M | $135M | $139M | $143M | $146M | $154M | $158M | $179M | · | $183M | $185M | $191M | · | $203M | |
| Accounts Payable | $1M | $952.0K | $2M | $1M | $3M | $3M | $2M | $2M | $2M | $2M | · | $2M | $4M | $3M | · | $3M | |
| Accrued Liabilities | $9M | $9M | $9M | $11M | $9M | $10M | $11M | $11M | $9M | $10M | · | $11M | $11M | $11M | · | $13M | |
| Current Liabilities | $25M | $25M | $24M | $26M | $27M | $29M | $28M | $28M | $27M | $27M | · | $27M | $27M | $27M | · | $30M | |
| Capital Leases | $12M | $13M | $14M | $15M | $16M | $17M | $18M | $19M | $20M | $21M | · | $19M | $20M | $21M | · | $22M | |
| Other Non-current Liabilities | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $24.0K | $25.0K | $25.0K | $3.0K | · | $8.0K | $17.0K | $30.0K | · | $69.0K | |
| Total Liabilities | $37M | $38M | $39M | $41M | $44M | $46M | $46M | $47M | $47M | $48M | · | $46M | $47M | $48M | · | $53M | |
| Common Stock | $450.0K | $444.0K | $441.0K | $435.0K | $432.0K | $425.0K | $422.0K | $419.0K | $416.0K | $411.0K | · | $403.0K | $400.0K | $395.0K | · | $384.0K | |
| Paid-in Capital | $478M | $476M | $474M | $472M | $470M | $467M | $463M | $460M | $457M | $454M | · | $449M | $445M | $442M | · | $435M | |
| Retained Earnings | $-349M | $-348M | $-346M | $-345M | $-341M | $-337M | $-332M | $-327M | $-321M | $-317M | · | $-311M | $-307M | $-299M | · | $-284M | |
| Treasury Stock | $56M | $44M | $35M | $33M | $33M | $33M | $32M | $26M | $25M | $6M | · | $1M | · | · | · | · | |
| AOCI | $-63.0K | $-14.0K | $-153.0K | $-167.0K | $-190.0K | $-291.0K | $-371.0K | $15.0K | $-472.0K | $-394.0K | · | $-479.0K | $-433.0K | $-372.0K | · | $-501.0K | |
| Stockholders' Equity | $74M | $84M | $94M | $94M | $95M | $96M | $99M | $107M | $110M | $131M | $134M | $136M | $138M | $143M | $148M | $151M | |
| Liabilities + Equity | $110M | $122M | $132M | $135M | $139M | $143M | $146M | $154M | $158M | $179M | · | $183M | $185M | $191M | · | $203M | |
| Shares Outstanding | 33,615,293 | 35,445,599 | 36,848,301 | 36,614,348 | 36,246,609 | 35,684,049 | 35,827,866 | 36,827,986 | 36,693,138 | 39,732,251 | 39,915,136 | 40,051,416 | 40,037,018 | 39,509,346 | 39,260,193 | 38,896,451 |
현금 흐름 14
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $368.0K | $387.0K | $389.0K | $392.0K | $423.0K | $457.0K | $547.0K | $507.0K | $470.0K | $462.0K | $463.0K | $449.0K | $427.0K | $939.0K | $521.0K | $708.0K | |
| Stock-based Comp | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | |
| Restructuring | $0 | $494.0K | $0 | $802.0K | $0 | $0 | $1M | $0 | · | · | · | $0 | $2M | · | · | $600.0K | |
| Other Non-cash | · | $-145.0K | · | · | · | $203.0K | · | · | · | $-3M | · | · | · | $1M | · | · | |
| Operating Cash Flow | $-5M | $1M | $4M | $-1M | $-5M | $-96.0K | $3M | $-3.0K | $-3M | $-3M | $-2M | $-2M | $-6M | $-3M | $-6M | $-4M | |
| CapEx | $297.0K | $232.0K | $655.0K | $25.0K | $36.0K | $319.0K | $1M | $41.0K | $358.0K | $196.0K | $2M | $42.0K | $5.0K | $20.0K | $9.0K | $36.0K | |
| Investing Cash Flow | $16M | $7M | $1M | $-2M | $9M | $-3M | $7M | $42.0K | $14M | $1M | $9M | $-9M | $-38M | $-63M | $-180.0K | $-561.0K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stock Repurchased | $12M | $9M | $2M | $0 | $0 | $2M | $5M | $877.0K | $19M | $3M | $2M | $1M | $0 | $0 | $0 | · | |
| Net Stock Activity | · | $-9M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | · | · | · | |
| Financing Cash Flow | $-12M | $-10M | $-3M | $-649.0K | $-715.0K | $-2M | $-6M | $-2M | $-21M | $-2M | $-2M | $-1M | $4.0K | $31.0K | $487.0K | $309.0K | |
| Net Change in Cash | $-1M | $-3M | $3M | $-4M | $3M | $-6M | $4M | $-2M | $-10M | $-4M | $5M | $-13M | $-44M | $-65M | $-5M | $-5M | |
| Free Cash Flow | · | $827.0K | · | · | · | $-143.0K | · | · | · | $-3M | · | · | · | $-3M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | · | $-3M | · | · |
수익성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.9% | 74.4% | · | 74.3% | 71.8% | 72.4% | · | 71.0% | 71.7% | 72.5% | · | 73.3% | 69.8% | 67.0% | · | 68.0% | |
| Operating Margin | -8.8% | -14.8% | · | -21.3% | -25.8% | -27.7% | · | -34.9% | -29.2% | -24.3% | · | -25.3% | -49.9% | -45.9% | · | -43.5% | |
| Net Margin | -4.4% | -9.7% | · | -16.0% | -19.5% | -21.3% | · | -26.8% | -20.0% | -15.0% | · | -16.0% | -39.8% | -36.7% | · | -39.7% | |
| Pretax Margin | -4.2% | -9.7% | · | -15.7% | -19.4% | -21.3% | · | -26.8% | -19.9% | -15.0% | · | -16.0% | -39.8% | -36.7% | · | -39.7% | |
| EBITDA Margin | -8.8% | -13.1% | · | -21.3% | -25.8% | -25.7% | · | -34.9% | -29.2% | -22.2% | · | -25.3% | -49.9% | -41.7% | · | -43.5% | |
| ROA | -0.82% | -1.6% | · | -2.4% | -2.9% | -3.0% | · | -3.4% | -2.6% | -1.8% | · | -1.7% | -4.2% | -4.1% | · | -4.5% | |
| ROE | -1.2% | -2.4% | · | -3.5% | -4.2% | -4.2% | · | -4.7% | -3.6% | -2.4% | · | -2.3% | -5.7% | -5.5% | · | -5.7% | |
| ROIC | -2.9% | -4.0% | · | -5.1% | -6.0% | -6.5% | · | -6.9% | -5.9% | -4.1% | · | -3.8% | -7.6% | -7.1% | · | -6.6% |
유동성 및 지급능력 3
| 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 | 3.4 | 3.7 | · | 4.0 | 3.9 | 3.7 | · | 4.2 | 4.5 | 5.2 | · | 5.6 | 5.7 | 5.9 | · | 5.6 | |
| Quick Ratio | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.8 | 0.9 | 1.3 | · | 1.2 | 1.7 | 3.3 | · | 5.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -3299.3 |
효율성 2
| 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 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | |
| Receivables Turnover | 36.0 | 34.3 | · | 30.2 | 32.1 | 35.6 | · | 31.8 | 30.3 | 29.8 | · | 30.1 | 28.1 | 30.1 | · | 29.5 |
가치 평가 (TTM) 10
| 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 | $90M | $89M | · | $88M | $88M | $88M | · | $86M | $86M | $86M | · | $86M | $90M | $96M | · | $99M | |
| Net Income TTM | $-11M | $-15M | · | $-18M | $-19M | $-18M | · | $-17M | $-19M | $-23M | · | $-29M | $-26M | $-24M | · | $-22M | |
| Market Cap | $165M | $195M | · | $95M | $100M | $108M | · | $162M | $165M | $237M | · | $146M | $150M | $157M | · | $245M | |
| P/E | -15.8 | -13.1 | · | -5.1 | -5.2 | -6.2 | · | -10.3 | -9.2 | -10.3 | · | -5.0 | -5.7 | -6.4 | · | -10.8 | |
| P/S | 1.8 | 2.2 | · | 1.1 | 1.1 | 1.2 | · | 1.9 | 1.9 | 2.8 | · | 1.7 | 1.7 | 1.6 | · | 2.5 | |
| P/B | 2.2 | 2.3 | · | 1.0 | 1.1 | 1.1 | · | 1.5 | 1.5 | 1.8 | · | 1.1 | 1.1 | 1.1 | · | 1.6 | |
| P / Tangible Book | 2.4 | 2.4 | · | 1.1 | 1.1 | 1.2 | · | 1.6 | 1.6 | 1.9 | · | 1.1 | 1.1 | 1.1 | · | 1.7 | |
| P / Cash Flow | · | 184.1 | · | · | · | -1130.0 | · | · | · | -77.4 | · | · | · | -56.0 | · | · | |
| P / FCF | · | 235.7 | · | · | · | -758.6 | · | · | · | -72.7 | · | · | · | -55.6 | · | · | |
| Earnings Yield | -6.3% | -7.6% | · | -19.7% | -19.3% | -16.1% | · | -9.8% | -10.9% | -9.7% | · | -20.1% | -17.6% | -15.6% | · | -9.2% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $90M | $88M | $85M | $97M | $103M |
| 매출 총이익률 % | 73.0% | 71.9% | 70.3% | 69.4% | 68.7% |
| 영업이익률 % | -21.2% | -29.7% | -36.6% | -26.7% | -21.9% |
| 순이익 | $-14M | $-19M | $-23M | $-23M | $-21M |
| 희석 EPS | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 4.2 | 3.9 | 5.3 | 6.2 | 5.5 |
| 당좌 비율 | 1.0 | 0.9 | 1.4 | 5.9 | 5.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-3M | $-4M | $-14M | $-28M | $-5M |
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.
기관 투자자 (13F) 97개의 제출자 · $51.3M 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 25 (+14 이전 분기 대비) | 16 (+3 이전 분기 대비) | 25 (0 이전 분기 대비) | 26 (-6 이전 분기 대비) | -837K |
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.
회사 내부자 9 명의 내부자 · 3 임원 · 7 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| David S Rosenblatt | Chief Executive Officer | 2026년 6월 8일 M | 2,125,136 | 3 | 2 | $-3,251,120 |
| Thomas J Etergino | Chief Financial Officer | 2026년 6월 8일 M | 333,420 | 0 | 1 | $-161,313 |
| Melanie F Goins | General Counsel and CPO | 2026년 6월 8일 F | 243,105 | 0 | 0 | $0 |
| Everette Taylor | 이사 | 2026년 6월 8일 M | 105,270 | 0 | 0 | $0 |
| Andrew George Robb | 이사 | 2026년 6월 8일 M | 115,544 | 0 | 0 | $0 |
| Paula Volent | 이사 | 2026년 6월 8일 M | 115,544 | 0 | 0 | $0 |
| Brian Schipper | 이사 | 2026년 6월 8일 M | 115,544 | 0 | 0 | $0 |
| Matthew R. Cohler | 이사 | 2026년 6월 8일 M | 115,544 | 0 | 0 | $0 |
| Lori A Hickok | 이사 | 2026년 6월 8일 M | 115,544 | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 1 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| John A. Catsimatidis Jr., Red Apple Group, Inc., United Acquisition Corp., United Refining, Inc., John A. Catsimatidis | 2025년 11월 21일 | 5.10% | 최초 제출 | 자본 구조 | SEC |
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.
ETF 보유 현황 16 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| IWC · iShares Trust | 0.03% | 80,310 SH | 2026년 8월 8일 | 일간 |
| VTWV · VANGUARD SCOTTSDALE FUNDS | 0.01% | 20,791 SH | 2026년 8월 8일 | 일간 |
| OMFS · Invesco Exchange-Traded Self-Indexe… | 0.01% | 4,398 SH | 2026년 8월 8일 | 일간 |
| AVSC · AMERICAN CENTURY ETF TRUST | 0.01% | 45,732 NS | 2026년 5월 31일 | N-PORT |
| IWN · iShares Trust | 0.01% | 207,137 SH | 2026년 8월 8일 | 일간 |
| DFAS · Dimensional ETF Trust | 0.00% | 118,588 NS | 2026년 4월 30일 | N-PORT |
| IWM · iShares Trust | 0.00% | 493,351 SH | 2026년 8월 8일 | 일간 |
| DXUV · Dimensional ETF Trust | 0.00% | 1,970 NS | 2026년 4월 30일 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 2,896 NS | 2026년 4월 30일 | N-PORT |
| DFSU · Dimensional ETF Trust | 0.00% | 1,357 NS | 2026년 4월 30일 | N-PORT |
| DFAU · Dimensional ETF Trust | 0.00% | 2,661 NS | 2026년 4월 30일 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 285,990 SH | 2026년 8월 8일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 797,080 SH | 2026년 8월 8일 | 일간 |
| VTWO · VANGUARD SCOTTSDALE FUNDS | 0.00% | 138,151 SH | 2026년 8월 8일 | 일간 |
| VTHR · VANGUARD SCOTTSDALE FUNDS | 0.00% | 3,355 SH | 2026년 8월 8일 | 일간 |
| DFAC · Dimensional ETF Trust | 0.00% | 1,876 NS | 2026년 4월 30일 | N-PORT |