DOMO Domo, Inc. - Class B Common Stock
$3.57
가격 · 5월 20, 2026
기준 재무 정보 4월 16, 2026
52주 범위
$2–$18
7% of range
애널리스트 평점
BUY
12 analysts
목표 주가
$6
+82% upside
P/E (TTM)
-4.0
ROE
31.4%
순이익률
-18.6%
DOMO 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$3.57
시가총액
—
P/E (TTM)
-4.0
EPS (TTM)
$-1.45
매출 (TTM)
$319M
배당 수익률
—
ROE
31.4%
부채/자본
-0.7
52주 범위
$2 – $18
DOMO 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
$319M
2017-01-31
→
2026-01-31
EPS
$-1.45
2020-01-31
→
2026-01-31
잉여현금흐름
$-2M
2019-01-31
→
2026-01-31
마진
-18.6%
2019-01-31
→
2026-01-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
DOMO
동종업계 중앙값
P/E (TTM)
-4.0
22.6
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
DOMO
동종업계 중앙값
Gross Margin (매출 총이익률)
75.0%
72.4%
Operating Margin (영업이익률)
-12.3%
—
Net Profit Margin (순이익률)
-18.6%
-18.3%
ROA
-26.4%
-25.1%
ROE
31.4%
-20.3%
ROIC
67.6%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
DOMO
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-0.7
564.9
Current Ratio (유동비율)
0.6
1.9
Quick Ratio (당좌 비율)
0.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
DOMO
동종업계 중앙값
Revenue YoY (매출 YoY)
0.57%
—
Revenue CAGR 3Y (매출 CAGR 3년)
1.1%
—
Revenue CAGR 5Y (매출 CAGR 5년)
8.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
DOMO
동종업계 중앙값
DOMO 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
12 명의 애널리스트
- 적극 매수 3 25.0%
- 매수 5 41.7%
- 보유 3 25.0%
- 매도 1 8.3%
- 적극 매도 0 0.0%
12개월 목표 주가
6 명의 애널리스트 · 2026-05-14
중앙값
$7.50
평균
$6.50
지금
$3.57
저가
$3.50
고가
$9.00
중앙값 목표
$7.50
+110.1%
평균 목표
$6.50
+82.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.08%
다음 실적
6월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.03 | $-0.03 | 0.06% |
| 2025년 12월 31일 | $0.01 | $-0.05 | 0.06% |
| 2025년 9월 30일 | $0.02 | $-0.05 | 0.07% |
| 2025년 6월 30일 | $-0.09 | $-0.20 | 0.11% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| DOMO | — | -4.0 | 0.57% | -18.6% | 31.4% | 75.0% |
| EGAN | $169M | 5.5 | -4.7% | 36.5% | 47.4% | 70.1% |
| TONX | $112M | -0.3 | 1327.8% | -1161.9% | -70.2% | — |
| VERI | — | -2.6 | -7.3% | — | — | — |
| TRAK | $359M | 56.1 | 10.5% | 30.9% | 14.3% | — |
| RDZN | — | — | — | — | — | — |
| EXFY | $141M | -6.6 | 2.1% | -15.0% | -16.2% | 50.3% |
| REKR | $188M | -3.0 | 5.3% | -64.9% | -80.4% | — |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $319M | $317M | $319M | $309M | $258M | $210M | $173M | $142M | $109M | |
| Cost of Revenue | $80M | $81M | $75M | $73M | $67M | $57M | $56M | $50M | $45M | |
| Gross Profit | $239M | $236M | $244M | $236M | $191M | $153M | $117M | $93M | $64M | |
| R&D Expense | $77M | $88M | $85M | $95M | $81M | $66M | $69M | $76M | $78M | |
| SG&A Expense | $59M | $56M | $49M | $56M | $55M | $43M | $36M | $30M | $29M | |
| Operating Expenses | $278M | $295M | $298M | $324M | $279M | $227M | $233M | $237M | $239M | |
| Operating Income | $-39M | $-59M | $-55M | $-89M | $-88M | $-73M | $-115M | $-144M | $-176M | |
| Other Non-op | $-20M | $-19M | $-19M | $-15M | $-14M | $-11M | $-10M | $-9M | $-396.0K | |
| Pretax Income | $-58M | $-81M | $-74M | $-104M | $-103M | $-84M | $-125M | $-153M | $-176M | |
| Income Tax | $2M | $1M | $1M | $1M | $-461.0K | $409.0K | $754.0K | $1M | $385.0K | |
| Net Income | $-59M | $-82M | $-76M | $-106M | $-102M | $-85M | $-126M | $-154M | $-177M | |
| EPS (Basic) | $-1.45 | $-2.13 | $-2.10 | $-3.10 | $-3.19 | $-2.89 | $-4.57 | · | · | |
| EPS (Diluted) | $-1.45 | $-2.13 | $-2.10 | $-3.10 | $-3.19 | $-2.89 | $-4.57 | · | · | |
| Shares (Basic) | 40,984,000 | 38,501,000 | 36,050,000 | 34,092,000 | 32,021,000 | 29,308,000 | 27,520,000 | · | · | |
| Shares (Diluted) | 40,984,000 | 38,501,000 | 36,050,000 | 34,092,000 | 32,021,000 | 29,308,000 | 27,520,000 | · | · | |
| EBITDA | $-29M | $-50M | $-55M | $-89M | $-88M | $-73M | $-115M | $-144M | · |
대차대조표 24
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $43M | $45M | $61M | $66M | $84M | $91M | $81M | $177M | $62M | |
| Short-term Investments | · | · | · | · | · | $0 | $18M | $0 | · | |
| Receivables | $85M | $72M | $67M | $79M | $64M | $48M | $48M | $48M | $35M | |
| Prepaid Expense | $7M | $9M | $10M | $7M | $10M | $12M | $13M | $11M | $6M | |
| Current Assets | $154M | $142M | $154M | $169M | $173M | $165M | $172M | $247M | $113M | |
| PP&E (Net) | $29M | $29M | $27M | $21M | $18M | $15M | $13M | $13M | $15M | |
| PP&E (Gross) | $86M | $74M | $62M | $50M | $44M | $37M | $31M | $40M | $34M | |
| Accum. Depreciation | $57M | $45M | $35M | $29M | $27M | $22M | $18M | $28M | $19M | |
| Goodwill | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Intangibles | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | |
| Other Non-current Assets | $3M | $3M | $1M | $2M | $2M | $1M | $1M | $1M | $3M | |
| Total Assets | $236M | $214M | $226M | $242M | $245M | $216M | $217M | $293M | $155M | |
| Accounts Payable | $19M | $10M | $4M | $12M | $5M | $1M | $2M | $3M | $12M | |
| Accrued Liabilities | $61M | $50M | $43M | $49M | $60M | $52M | $46M | $48M | $49M | |
| Current Liabilities | $271M | $255M | $238M | $249M | $237M | $186M | $154M | $140M | $128M | |
| Capital Leases | $6M | $8M | $11M | $15M | $17M | $2M | · | · | · | |
| Other Non-current Liabilities | $12M | $8M | $14M | $12M | $11M | $10M | $6M | $6M | $5M | |
| Total Liabilities | $422M | $392M | $379M | $389M | $371M | $300M | $266M | $248M | $184M | |
| Long-term Debt | $126M | $118M | $114M | $109M | $104M | $100M | $101M | $97M | $46M | |
| Total Debt | $126M | $118M | $114M | $109M | $104M | $100M | $101M | $97M | · | |
| Retained Earnings | $-1.55B | $-1.49B | $-1.41B | $-1.33B | $-1.22B | $-1.12B | $-1.04B | $-912M | $-758M | |
| AOCI | $1M | $-669.0K | $-180.0K | $-322.0K | $388.0K | $877.0K | $389.0K | $438.0K | $506.0K | |
| Stockholders' Equity | $-186M | $-177M | $-154M | $-146M | $-126M | $-83M | $-49M | $45M | $-722M | |
| Liabilities + Equity | $236M | $214M | $226M | $242M | $245M | $216M | $217M | $293M | $155M |
현금 흐름 15
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $9M | $7M | $5M | · | · | · | · | · | |
| Stock-based Comp | $56M | $59M | $64M | $84M | $61M | $34M | $24M | $22M | $9M | |
| Deferred Tax | · | · | · | · | · | $16.0K | $-12.0K | $102.0K | $149.0K | |
| Amort. of Intangibles | $600.0K | $600.0K | $100.0K | $100.0K | $500.0K | $600.0K | $600.0K | $200.0K | $100.0K | |
| Other Non-cash | $1M | $4M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $8M | $-9M | $3M | $-11M | $379.0K | $-16M | $-80M | $-131M | $-149M | |
| CapEx | $10M | $9M | $12M | $8M | $7M | $6M | $6M | $6M | $7M | |
| Investing Cash Flow | $-10M | $-9M | $-12M | $-8M | $-7M | $12M | $-24M | $-8M | $-8M | |
| Stock Issued | $1M | $2M | $3M | $2M | $4M | $7M | $8M | $0 | $0 | |
| Stock Repurchased | · | · | · | · | · | · | $0 | $0 | $121.0K | |
| Net Stock Activity | $1M | $2M | $3M | $2M | $4M | $7M | $8M | $0 | · | |
| Financing Cash Flow | $-2M | $3M | $3M | $2M | $-561.0K | $13M | $8M | $254M | $149M | |
| Net Change in Cash | $-2M | $-16M | $-6M | $-17M | $-7M | $10M | $-96M | $115M | $-7M | |
| Taxes Paid | $-32.0K | $1M | $577.0K | · | · | · | · | · | · | |
| Free Cash Flow | $-2M | $-18M | $-9M | $-19M | $-6M | $-22M | $-87M | $-138M | · |
수익성 8
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 75.0% | 74.5% | 76.3% | 76.3% | 74.0% | 73.0% | 67.7% | 65.2% | · | |
| Operating Margin | -12.3% | -18.7% | -17.2% | -28.8% | -34.3% | -34.8% | -66.5% | -101.1% | · | |
| Net Margin | -18.6% | -25.8% | -23.7% | -34.2% | -39.6% | -40.3% | -72.5% | -108.3% | · | |
| Pretax Margin | -18.1% | -25.5% | -23.3% | -33.8% | -39.8% | -40.1% | -72.0% | -107.4% | · | |
| EBITDA Margin | -9.2% | -15.8% | -17.2% | -28.8% | -34.3% | -34.8% | -66.5% | -101.1% | · | |
| ROA | -26.4% | -37.2% | -32.3% | -43.4% | -44.3% | -39.1% | -49.3% | -68.9% | · | |
| ROE | 31.4% | 47.0% | 49.7% | 72.2% | 85.6% | 104.5% | 338.0% | -277.1% | · | |
| ROIC | 67.6% | 101.0% | 139.5% | 237.8% | 400.5% | -454.7% | -223.5% | -102.5% | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 | 1.8 | · | |
| Quick Ratio | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 1.0 | 1.6 | · | |
| Debt / Equity | -0.7 | -0.7 | -0.7 | -0.7 | -0.8 | -1.2 | -2.1 | 2.2 | · | |
| LT Debt / Equity | -0.7 | -0.7 | -0.7 | -0.7 | -0.8 | -1.2 | -2.1 | 2.2 | · |
효율성 2
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.4 | 1.4 | 1.3 | 1.1 | 1.0 | 0.7 | 0.6 | · | |
| Receivables Turnover | 4.1 | 4.6 | 4.4 | 4.3 | 4.6 | 4.4 | 3.6 | 3.4 | · |
성장률 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.57% | -0.61% | 3.4% | 19.7% | 22.7% | · | · | · | · | |
| Revenue CAGR 3Y | 1.1% | 7.1% | 14.9% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.7% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 4
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $319M | $317M | $319M | $309M | $258M | $210M | $173M | $142M | · | |
| Net Income TTM | $-59M | $-82M | $-76M | $-106M | $-102M | $-85M | $-126M | $-154M | · | |
| P/E | -4.0 | -4.0 | -5.2 | -5.0 | -14.7 | -21.9 | -5.3 | · | · | |
| Earnings Yield | -24.9% | -25.1% | -19.3% | -20.0% | -6.8% | -4.6% | -18.9% | · | · |
손익계산서 16
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $80M | $79M | $80M | $80M | $79M | $80M | $78M | $80M | $80M | $80M | $80M | $79M | $80M | $79M | $76M | $74M | |
| Cost of Revenue | $18M | $21M | $20M | $21M | $20M | $20M | $20M | $21M | $19M | $19M | $19M | $19M | $18M | $19M | $18M | $18M | |
| Gross Profit | $61M | $59M | $60M | $59M | $59M | $60M | $58M | $59M | $61M | $61M | $61M | $61M | $61M | $60M | $57M | $57M | |
| R&D Expense | $19M | $19M | $19M | $20M | $22M | $21M | $22M | $23M | $21M | $20M | $21M | $23M | $22M | $25M | $25M | $23M | |
| SG&A Expense | $20M | $13M | $13M | $14M | $13M | $12M | $14M | $16M | $14M | $12M | $9M | $14M | $14M | $13M | $13M | $17M | |
| Operating Expenses | $72M | $66M | $67M | $74M | $71M | $71M | $73M | $81M | $74M | $72M | $71M | $81M | $78M | $79M | $83M | $85M | |
| Operating Income | $-11M | $-7M | $-7M | $-14M | $-12M | $-11M | $-14M | $-21M | $-13M | $-11M | $-11M | $-20M | $-16M | $-19M | $-26M | $-29M | |
| Other Non-op | $-7M | $-5M | $-5M | $-4M | $-5M | $-5M | $-5M | $-4M | $-5M | $-5M | $-5M | $-4M | $-3M | $-5M | $-3M | $-4M | |
| Pretax Income | $-7M | $-10M | $-23M | $-18M | $-17M | $-19M | $-19M | $-26M | $-18M | $-16M | $-16M | $-24M | $-19M | $-24M | $-29M | $-33M | |
| Income Tax | $1M | $209.0K | $234.0K | $191.0K | $628.0K | $205.0K | $251.0K | $126.0K | $456.0K | $261.0K | $341.0K | $199.0K | $612.0K | $167.0K | $212.0K | $188.0K | |
| Net Income | $-8M | $-10M | $-23M | $-18M | $-18M | $-19M | $-19M | $-26M | $-19M | $-16M | $-16M | $-24M | $-20M | $-24M | $-29M | $-33M | |
| EPS (Basic) | $-0.19 | $-0.25 | $-0.56 | $-0.45 | $-0.45 | $-0.48 | $-0.51 | $-0.69 | $-0.51 | $-0.45 | $-0.45 | $-0.69 | $-0.56 | $-0.69 | $-0.86 | $-0.99 | |
| EPS (Diluted) | $-0.19 | $-0.25 | $-0.56 | $-0.45 | $-0.45 | $-0.48 | $-0.51 | $-0.69 | $-0.51 | $-0.45 | $-0.45 | $-0.69 | $-0.56 | $-0.69 | $-0.86 | $-0.99 | |
| Shares (Basic) | -80,842,000 | 41,448,000 | 40,643,000 | 39,735,000 | -76,202,000 | 38,832,000 | 38,389,000 | 37,482,000 | -71,366,000 | 36,310,000 | 35,884,000 | 35,222,000 | -67,568,000 | 34,392,000 | 33,973,000 | 33,295,000 | |
| Shares (Diluted) | -80,842,000 | 41,448,000 | 40,643,000 | 39,735,000 | -76,202,000 | 38,832,000 | 38,389,000 | 37,482,000 | -71,366,000 | 36,310,000 | 35,884,000 | 35,222,000 | -67,568,000 | 34,392,000 | 33,973,000 | 33,295,000 | |
| EBITDA | · | $-7M | $-7M | $-14M | · | $-11M | $-14M | $-21M | · | $-11M | $-11M | $-20M | · | $-19M | $-26M | $-29M |
대차대조표 23
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $43M | · | · | $47M | $45M | · | · | $61M | · | · | · | $66M | · | · | $80M | $84M | |
| Receivables | $85M | $52M | $47M | $44M | $72M | $57M | $49M | $48M | · | $55M | $52M | $57M | · | $53M | $49M | $47M | |
| Prepaid Expense | $7M | $6M | $6M | $10M | $9M | $7M | $9M | $10M | · | $8M | $8M | $8M | · | $7M | $9M | $15M | |
| Current Assets | $154M | $123M | $117M | $117M | $142M | $120M | $129M | $134M | · | $136M | $140M | $147M | · | $147M | $153M | $161M | |
| PP&E (Net) | $29M | $29M | $29M | $29M | $29M | $28M | $27M | $27M | · | $26M | $24M | $22M | · | $20M | $19M | $18M | |
| PP&E (Gross) | $86M | $83M | $80M | $77M | $74M | $71M | $68M | $65M | · | $60M | $56M | $52M | · | $50M | $48M | $46M | |
| Accum. Depreciation | $57M | $54M | $51M | $48M | $45M | $43M | $40M | $38M | · | $34M | $32M | $30M | · | $30M | $29M | $28M | |
| Goodwill | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | · | $9M | $9M | $9M | · | $9M | $9M | $9M | |
| Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | $3M | |
| Other Non-current Assets | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | $2M | |
| Total Assets | $236M | $202M | $196M | $190M | $214M | $190M | $198M | $204M | · | $208M | $212M | $219M | · | $217M | $224M | $232M | |
| Accounts Payable | $19M | $25M | $20M | $13M | $10M | $8M | $18M | $11M | · | $10M | $9M | $12M | · | $18M | $18M | $13M | |
| Accrued Liabilities | $61M | $52M | $45M | $50M | $50M | $58M | $39M | $41M | · | $44M | $45M | $40M | · | $46M | $43M | $45M | |
| Current Liabilities | $271M | $250M | $246M | $231M | $255M | $226M | $225M | $228M | · | $217M | $224M | $231M | · | $226M | $229M | $229M | |
| Capital Leases | $6M | $7M | $8M | $6M | $8M | $8M | $9M | $10M | · | $12M | $13M | $14M | · | $15M | $16M | $16M | |
| Other Non-current Liabilities | $12M | $10M | $9M | $9M | $8M | $8M | $13M | $13M | · | $13M | $13M | $13M | · | $12M | $11M | $11M | |
| Total Liabilities | $422M | $394M | $387M | $368M | $392M | $361M | $364M | $368M | · | $359M | $364M | $370M | · | $363M | $365M | $364M | |
| Long-term Debt | $126M | $124M | $122M | $120M | $118M | $116M | $115M | $114M | · | $112M | $111M | $110M | · | $107M | $106M | $105M | |
| Total Debt | · | $124M | $122M | $120M | · | $116M | $115M | $114M | · | $112M | $111M | $110M | · | $107M | $106M | $105M | |
| Retained Earnings | $-1.55B | $-1.54B | $-1.53B | $-1.51B | $-1.49B | $-1.47B | $-1.45B | $-1.43B | · | $-1.39B | $-1.37B | $-1.35B | · | $-1.31B | $-1.29B | $-1.26B | |
| AOCI | $1M | $283.0K | $468.0K | $690.0K | $-669.0K | $56.0K | $-80.0K | $-426.0K | · | $-784.0K | $24.0K | $-142.0K | · | $-1M | $-701.0K | $-315.0K | |
| Stockholders' Equity | $-186M | $-192M | $-191M | $-179M | $-177M | $-171M | $-166M | $-163M | $-154M | $-151M | $-152M | $-151M | $-146M | $-146M | $-141M | $-132M | |
| Liabilities + Equity | $236M | $202M | $196M | $190M | $214M | $190M | $198M | $204M | · | $208M | $212M | $219M | · | $217M | $224M | $232M |
현금 흐름 11
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $15M | $12M | $13M | $15M | $16M | $13M | $16M | $14M | $16M | $16M | $15M | $16M | $19M | $19M | $20M | $25M | |
| Amort. of Intangibles | $200.0K | $100.0K | $200.0K | $100.0K | $300.0K | $100.0K | $100.0K | $100.0K | $40.0K | $20.0K | $20.0K | $20.0K | $40.0K | $20.0K | $20.0K | $20.0K | |
| Operating Cash Flow | $-3M | $3M | $3M | $4M | $9M | $-14M | $-6M | $2M | $5M | $-4M | $635.0K | $828.0K | $-3M | $-6M | $-2M | $781.0K | |
| CapEx | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $4M | $3M | $2M | $1M | $2M | |
| Investing Cash Flow | $-2M | $-2M | $-2M | $-3M | $-2M | $-3M | $-2M | $-3M | $-3M | $-3M | $-3M | $-4M | $-3M | $-2M | $-1M | $-2M | |
| Stock Issued | $0 | $653.0K | $0 | $680.0K | $0 | $789.0K | $0 | $1M | $0 | $1M | $0 | $2M | $0 | $0 | $0 | $2M | |
| Net Stock Activity | · | · | · | $680.0K | · | · | · | $1M | · | · | · | $2M | · | · | · | $2M | |
| Financing Cash Flow | $-701.0K | $-146.0K | $-758.0K | $-595.0K | $-2M | $1M | $3M | $1M | $0 | $1M | $3.0K | $2M | $0 | $56.0K | $81.0K | $2M | |
| Net Change in Cash | $-5M | $731.0K | $-37.0K | $2M | $4M | $-15M | $-5M | $219.0K | $4M | $-6M | $-2M | $-512.0K | $-5M | $-9M | $-4M | $434.0K | |
| Taxes Paid | $141.0K | $212.0K | $-705.0K | $320.0K | $14.0K | $213.0K | $102.0K | $837.0K | · | · | · | $123.0K | · | · | · | $-44.0K | |
| Free Cash Flow | · | · | · | $1M | · | · | · | $-625.0K | · | · | · | $-3M | · | · | · | $-1M |
수익성 8
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 74.2% | 74.8% | 74.2% | · | 75.0% | 74.3% | 74.1% | · | 76.4% | 76.0% | 76.6% | · | 76.1% | 75.8% | 76.3% | |
| Operating Margin | · | -8.7% | -9.1% | -17.9% | · | -13.9% | -18.5% | -26.8% | · | -14.1% | -13.3% | -24.8% | · | -23.4% | -34.0% | -38.5% | |
| Net Margin | · | -13.1% | -28.8% | -22.5% | · | -23.5% | -24.9% | -32.5% | · | -20.6% | -20.2% | -30.7% | · | -30.0% | -38.6% | -44.2% | |
| Pretax Margin | · | -12.8% | -28.5% | -22.3% | · | -23.3% | -24.5% | -32.3% | · | -20.3% | -19.7% | -30.5% | · | -29.8% | -38.3% | -43.9% | |
| EBITDA Margin | · | -8.7% | -9.1% | -17.9% | · | -13.9% | -18.5% | -26.8% | · | -14.1% | -13.3% | -24.8% | · | -23.4% | -34.0% | -38.5% | |
| ROA | · | -5.3% | -11.7% | -9.2% | · | -9.4% | -9.5% | -12.3% | · | -7.7% | -7.4% | -10.8% | · | -11.1% | -13.5% | -15.5% | |
| ROE | · | 5.7% | 12.8% | 10.5% | · | 11.7% | 12.2% | 16.5% | · | 11.1% | 11.0% | 17.2% | · | 18.3% | 24.0% | 29.2% | |
| ROIC | · | 10.4% | 10.5% | 24.6% | · | 20.2% | 28.7% | 43.7% | · | 29.6% | 26.5% | 48.0% | · | 48.2% | 74.5% | 107.2% |
유동성 및 지급능력 4
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.7 | |
| Quick Ratio | · | 0.2 | 0.2 | 0.4 | · | 0.3 | 0.2 | 0.5 | · | 0.3 | 0.2 | 0.5 | · | 0.2 | 0.6 | 0.6 | |
| Debt / Equity | · | -0.6 | -0.6 | -0.7 | · | -0.7 | -0.7 | -0.7 | · | -0.7 | -0.7 | -0.7 | · | -0.7 | -0.8 | -0.8 | |
| LT Debt / Equity | · | -0.6 | -0.6 | -0.7 | · | -0.7 | -0.7 | -0.7 | · | -0.7 | -0.7 | -0.7 | · | -0.7 | -0.8 | -0.8 |
효율성 2
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | |
| Receivables Turnover | · | 1.5 | 1.7 | 1.7 | · | 1.4 | 1.6 | 1.5 | · | 1.5 | 1.6 | 1.5 | · | 1.7 | 1.9 | 1.9 |
가치 평가 (TTM) 4
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $319M | $318M | $318M | · | $318M | $318M | $319M | · | $318M | $314M | $308M | · | $294M | $278M | $262M | |
| Net Income TTM | · | $-70M | $-79M | $-82M | · | $-81M | $-78M | $-83M | · | $-81M | $-93M | $-110M | · | $-114M | $-113M | $-102M | |
| P/E | · | -7.9 | -8.2 | -3.5 | · | -3.7 | -4.0 | -3.3 | · | -3.6 | -6.6 | -4.9 | · | -5.2 | -8.2 | -13.1 | |
| Earnings Yield | · | -12.7% | -12.2% | -28.7% | · | -26.8% | -25.1% | -30.3% | · | -27.9% | -15.0% | -20.3% | · | -19.4% | -12.2% | -7.6% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| 매출 | $319M | $317M | $319M | $309M | $258M |
| 매출 총이익률 % | 75.0% | 74.5% | 76.3% | 76.3% | 74.0% |
| 영업이익률 % | -12.3% | -18.7% | -17.2% | -28.8% | -34.3% |
| 순이익 | $-59M | $-82M | $-76M | $-106M | $-102M |
| 희석 EPS | $-1.45 | $-2.13 | $-2.10 | $-3.10 | $-3.19 |
대차대조표
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -0.7 | -0.7 | -0.7 | -0.7 | -0.8 |
| 유동비율 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 |
| 당좌 비율 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 |
현금 흐름
| 2026-01-31 | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-2M | $-18M | $-9M | $-19M | $-6M |
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.