EML Eastern Company (The) - Common Stock
$20.51
가격 · 5월 20, 2026
기준 재무 정보 5월 12, 2026
52주 범위
$18–$27
32% of range
애널리스트 평점
STRONG BUY
5 analysts
목표 주가
—
P/E (TTM)
16.8
ROE
5.8%
순이익률
2.9%
EML 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$20.51
시가총액
$119M
P/E (TTM)
16.8
EPS (TTM)
$1.17
매출 (TTM)
$249M
배당 수익률
2.3%
ROE
5.8%
부채/자본
0.3
52주 범위
$18 – $27
EML 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
$249M
2017-12-30
→
2026-01-03
EPS
$1.17
2017-12-30
→
2026-01-03
잉여현금흐름
$5M
2017-12-30
→
2026-01-03
마진
2.9%
2017-12-30
→
2026-01-03
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
EML
동종업계 중앙값
P/E (TTM)
16.8
18.6
P/S (TTM)
0.5
3.0
P/B
1.0
1.8
EV / EBITDA
13.6
—
Price / FCF (주가 / FCF)
24.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
EML
동종업계 중앙값
Gross Margin (매출 총이익률)
22.9%
37.4%
Operating Margin (영업이익률)
4.3%
—
Net Profit Margin (순이익률)
2.9%
8.1%
ROA
3.2%
5.8%
ROE
5.8%
17.1%
ROIC
5.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
EML
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.3
0.0
Current Ratio (유동비율)
3.6
4.6
Quick Ratio (당좌 비율)
1.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
EML
동종업계 중앙값
Revenue YoY (매출 YoY)
-8.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-3.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.7%
—
EPS YoY
-30.5%
—
Net Income YoY (순이익 YoY)
-30.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
EML
동종업계 중앙값
Payout Ratio (지급 비율)
37.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.3%
지급 비율
37.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 15일 | $0.1100 |
| 2026년 2월 13일 | $0.1100 |
| 2025년 11월 14일 | $0.1100 |
| 2025년 8월 15일 | $0.1100 |
| 2025년 5월 15일 | $0.1100 |
| 2025년 2월 14일 | $0.1100 |
| 2024년 11월 15일 | $0.1100 |
| 2024년 8월 15일 | $0.1100 |
| 2024년 5월 14일 | $0.1100 |
| 2024년 2월 14일 | $0.1100 |
| 2023년 11월 14일 | $0.1100 |
| 2023년 8월 14일 | $0.1100 |
| 2023년 5월 12일 | $0.1100 |
| 2023년 2월 14일 | $0.1100 |
| 2022년 11월 14일 | $0.1100 |
| 2022년 8월 12일 | $0.1100 |
| 2022년 5월 12일 | $0.1100 |
| 2022년 2월 28일 | $0.1100 |
| 2021년 11월 12일 | $0.1100 |
| 2021년 8월 12일 | $0.1100 |
EML 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
5 명의 애널리스트
- 적극 매수 2 40.0%
- 매수 2 40.0%
- 보유 1 20.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.24%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.11 | $0.51 | -0.40% |
| 2025년 12월 31일 | $0.31 | $0.36 | -0.05% |
| 2025년 9월 30일 | $0.10 | $0.78 | -0.68% |
| 2025년 6월 30일 | $0.56 | $0.55 | 0.01% |
| 2025년 3월 31일 | $0.32 | $0.41 | -0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| EML | $119M | 16.8 | -8.7% | 2.9% | 5.8% | 22.9% |
| TAYD | $155M | 12.9 | 3.8% | 20.3% | 15.7% | 46.4% |
| NNBR | $64M | -1.2 | -9.1% | -8.1% | -72.7% | — |
| HURC | $115M | -7.7 | -4.3% | -8.5% | -7.5% | 18.5% |
| VHUB | — | — | — | -7218.4% | 758.9% | 32.5% |
| PH | — | 25.8 | -0.40% | 17.8% | 27.4% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $249M | $273M | $259M | $279M | $247M | $198M | $252M | $234M | $204M | $138M | $145M | $141M | |
| Cost of Revenue | $192M | $205M | $197M | $221M | $190M | $150M | $190M | $176M | $154M | $101M | $110M | $108M | |
| Gross Profit | $57M | $67M | $62M | $59M | $57M | $48M | $62M | $59M | $50M | $36M | $34M | $32M | |
| R&D Expense | $4M | $5M | $6M | $4M | $4M | $3M | $6M | $7M | $6M | $2M | $1M | $1M | |
| SG&A Expense | $42M | $42M | $39M | $40M | $35M | $30M | $36M | $34M | $32M | $23M | $24M | $21M | |
| Operating Income | $11M | $20M | $17M | $14M | $17M | $14M | $17M | $18M | $12M | $11M | $8M | $12M | |
| Interest Expense | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $976.5K | $121.5K | $185.5K | $254.6K | |
| Other Non-op | $-499.3K | $-353.4K | $855.2K | $3M | $3M | $2M | $606.1K | $933.3K | $348.7K | $209.0K | $178.7K | $64.7K | |
| Pretax Income | $7M | $17M | $15M | $14M | $19M | $13M | $16M | $18M | $11M | $11M | $8M | $12M | |
| Income Tax | $2M | $4M | $3M | $-3M | $-2M | $2M | $3M | $3M | $6M | $3M | $2M | $4M | |
| Net Income | $7M | $-9M | $9M | $12M | $9M | $5M | $13M | $15M | $5M | $8M | $6M | $8M | |
| EPS (Basic) | $1.17 | $-1.37 | $1.38 | $1.98 | $1.49 | $1.77 | $2.13 | $2.32 | $0.81 | $1.25 | $0.92 | $1.23 | |
| EPS (Diluted) | $1.17 | $-1.37 | $1.37 | $1.97 | $1.49 | $1.76 | $2.12 | $2.31 | $0.80 | $1.25 | $0.92 | $1.23 | |
| Shares (Basic) | 6,092,374 | 6,207,754 | 6,232,341 | 6,223,839 | 6,262,378 | 6,237,698 | 6,235,098 | 6,258,277 | 6,259,139 | 6,251,535 | 6,245,057 | 6,225,068 | |
| Shares (Diluted) | 6,100,327 | 6,215,645 | 6,270,765 | 6,237,941 | 6,263,089 | 6,264,521 | 6,270,008 | 6,273,974 | 6,294,773 | 6,251,535 | 6,245,057 | 6,237,914 | |
| EBITDA | $11M | $20M | $23M | $21M | $25M | $7M | $24M | $23M | $17M | $15M | $12M | $15M |
대차대조표 28
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $14M | $8M | $10M | $6M | $15M | $18M | $14M | $22M | $23M | $18M | $16M | |
| Short-term Investments | $0 | $2M | $986.5K | $0 | · | $29.0K | $34.3K | $0 | · | $0 | · | · | |
| Receivables | $30M | $36M | $34M | $43M | $43M | $32M | $38M | $30M | $27M | $18M | $18M | $17M | |
| Inventory | $56M | $55M | $58M | $65M | $63M | $43M | $55M | $53M | $47M | $34M | $37M | $34M | |
| Prepaid Expense | $5M | $3M | $5M | $7M | $7M | $3M | $5M | $3M | $3M | $2M | $2M | $3M | |
| Current Assets | $99M | $116M | $112M | $125M | $124M | $112M | $116M | $101M | $100M | $78M | $75M | $71M | |
| PP&E (Net) | $27M | $28M | $24M | $26M | $28M | $29M | $41M | $30M | $29M | $26M | $27M | $28M | |
| PP&E (Gross) | $60M | $56M | $53M | $56M | $57M | $52M | $88M | $74M | $70M | $65M | $63M | $63M | |
| Accum. Depreciation | $33M | $29M | $29M | $30M | $29M | $28M | $46M | $44M | $41M | $39M | $37M | $35M | |
| Goodwill | $59M | $59M | $59M | $71M | $72M | $72M | $80M | $35M | $32M | $15M | $15M | $15M | |
| Intangibles | $5M | $9M | $15M | $19M | $23M | $27M | $26M | $10M | $9M | $2M | $2M | $2M | |
| Other Non-current Assets | $0 | $235M | $252M | · | · | · | · | · | $47M | $20M | $20M | $22M | |
| Total Assets | $217M | $235M | $252M | $262M | $266M | $276M | $281M | $181M | $176M | $124M | $122M | $121M | |
| Accounts Payable | $16M | $20M | $25M | $28M | $30M | $21M | $20M | $18M | $15M | $7M | $9M | $8M | |
| Current Liabilities | $28M | $45M | $43M | $47M | $50M | $41M | $35M | $30M | $31M | $13M | $15M | $13M | |
| Capital Leases | $12M | $11M | $13M | $9M | $9M | $10M | $9M | $0 | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | $3M | $5M | $2M | $2M | $0 | · | $0 | |
| Other Non-current Liabilities | $464.9K | $546.4K | $731.0K | $754.8K | $668.4K | $1M | $2M | $353.9K | $359.0K | $288.8K | $286.9K | $564.7K | |
| Total Liabilities | $92M | $115M | $120M | $135M | $152M | $171M | $175M | · | · | · | · | · | |
| Long-term Debt | $34M | $42M | $44M | $64M | $71M | $89M | $99M | $29M | $35M | $2M | $3M | $4M | |
| Total Debt | $34M | $42M | $44M | $64M | $71M | $89M | $99M | $29M | $35M | $2M | $3M | $4M | |
| Common Stock | $36M | $35M | $34M | $34M | $33M | $32M | $31M | $30M | $30M | $29M | $29M | $29M | |
| Retained Earnings | $138M | $134M | $145M | $139M | $129M | $-123M | $120M | $110M | $98M | $96M | $91M | $88M | |
| Treasury Stock | $30M | $26M | $23M | $23M | $21M | $21M | $-20M | $20M | $19M | $19M | $19M | $19M | |
| AOCI | $-20M | $-22M | $-23M | $-23M | $-27M | $-29M | $-25M | $-23M | $-21M | $-23M | $-21M | $-23M | |
| Stockholders' Equity | $125M | $121M | $132M | $127M | $115M | $104M | $105M | $97M | $87M | $82M | $79M | $75M | |
| Liabilities + Equity | $217M | $235M | $252M | $262M | $266M | $276M | $281M | $181M | $176M | $124M | $122M | $121M | |
| Shares Outstanding | 6,041,767 | 6,163,138 | 6,217,370 | 6,221,976 | 6,265,527 | 6,246,896 | 6,240,705 | 6,231,258 | 6,263,245 | 6,256,098 | 6,247,732 | · |
현금 흐름 20
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $7M | $6M | $7M | $7M | $7M | $7M | $6M | $5M | $5M | $4M | $4M | $3M | |
| Stock-based Comp | $894.1K | $1M | $364.7K | $966.2K | $1M | $849.2K | $656.9K | $493.8K | $354.5K | $149.6K | $65.0K | · | |
| Deferred Tax | · | · | $-1M | $-3M | $-3M | $-2M | $-2M | $947.9K | $1M | $-403.0K | $-240.1K | $229.2K | |
| Amort. of Intangibles | · | · | · | $0 | $4M | $4M | $2M | $1M | $770.5K | $442.7K | $460.9K | $248.9K | |
| Restructuring | · | · | · | · | · | $0 | $3M | $0 | · | · | · | · | |
| Other Non-cash | · | · | $11M | $-10M | $-22M | · | $5M | $-8M | $-136.8K | $815.5K | $-515.1K | $-2M | |
| Operating Cash Flow | $9M | $19M | $26M | $7M | $-8M | $15M | $23M | $13M | $11M | $12M | $9M | $9M | |
| CapEx | $4M | $10M | $6M | $3M | $4M | $2M | $5M | $4M | $3M | $3M | $3M | $4M | |
| Investing Cash Flow | $-508.9K | $-8M | $-5M | $5M | $14M | $-8M | $-86M | $-10M | $-43M | $-3M | $-3M | · | |
| Debt Issued | $36M | $0 | $60M | $260.8K | $0 | · | $100M | $0 | $31M | $0 | $0 | $0 | |
| Net Debt Issued | $-9M | $-3M | $-80M | $-17M | $-17M | $-10M | $70M | $-2M | $28M | $-1M | $-1M | $-2M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | $271.6K | |
| Stock Repurchased | $4M | $3M | $735.8K | $2M | $369.7K | $368.9K | $0 | $1M | $0 | · | · | · | |
| Net Stock Activity | $-4M | $-3M | $-735.8K | $-2M | $-369.7K | $-368.9K | $0 | $-1M | · | $0 | $0 | $271.6K | |
| Dividends Paid | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Financing Cash Flow | $-16M | $-5M | $-23M | $-12M | $-20M | $-13M | $67M | $-10M | $31M | $-4M | $-4M | · | |
| Net Change in Cash | $-7M | $7M | $-2M | $4M | $-9M | $-2M | $4M | $-8M | $-449.9K | $5M | $2M | $-4M | |
| Taxes Paid | $2M | $5M | $7M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $5M | $10M | $20M | $4M | $-11M | $18M | $18M | $9M | $8M | $10M | $7M | $6M | |
| Levered FCF | $3M | $8M | $16M | $2M | $-13M | $15M | $16M | $8M | $8M | $9M | $6M | $6M |
수익성 8
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 22.9% | 24.7% | 23.8% | 21.0% | 23.0% | 22.3% | 24.6% | 25.1% | 24.5% | 24.9% | 22.4% | 23.1% | |
| Operating Margin | 4.3% | 7.4% | 5.5% | 5.1% | 7.1% | 2.9% | 6.9% | 7.6% | 6.0% | 8.1% | 5.5% | 8.3% | |
| Net Margin | 2.9% | -3.1% | 3.1% | 4.4% | 3.8% | 2.2% | 5.3% | 6.2% | 2.5% | 5.7% | 4.0% | 5.4% | |
| Pretax Margin | 3.0% | 6.3% | 4.0% | 5.2% | 7.7% | 2.5% | 6.4% | 7.5% | 5.6% | 8.2% | 5.5% | 8.2% | |
| EBITDA Margin | 4.3% | 7.4% | 8.3% | 7.7% | 10.0% | 2.9% | 9.5% | 9.9% | 8.3% | 10.9% | 8.3% | 10.8% | |
| ROA | 3.2% | -3.5% | 3.3% | 4.7% | 3.5% | 1.9% | 5.7% | 8.1% | 3.4% | 6.3% | 4.7% | 6.5% | |
| ROE | 5.8% | -6.7% | 6.6% | 10.2% | 8.2% | 5.1% | 13.1% | 15.8% | 6.0% | 9.6% | 7.4% | 9.8% | |
| ROIC | 5.4% | 9.6% | 10.5% | 7.2% | 8.3% | 3.2% | 7.0% | 11.7% | 4.4% | 9.2% | 6.9% | 9.8% |
유동성 및 지급능력 5
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.6 | 2.6 | 2.6 | 2.7 | 2.5 | 2.7 | 3.6 | 3.4 | 3.2 | 6.0 | 5.0 | 5.3 | |
| Quick Ratio | 1.4 | 1.2 | 0.9 | 1.1 | 1.0 | 0.4 | 1.8 | 1.5 | 1.6 | 3.2 | 2.3 | 2.4 | |
| Debt / Equity | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.9 | 0.9 | 0.3 | 0.4 | 0.0 | 0.0 | 0.1 | |
| LT Debt / Equity | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.8 | 0.9 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | |
| Interest Coverage | 4.0 | 7.4 | 4.3 | 6.2 | 10.0 | 2.6 | 9.4 | 14.9 | 12.6 | 91.7 | 43.3 | 46.0 |
효율성 3
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 1.1 | 1.3 | 1.4 | 1.1 | 1.2 | 1.2 | |
| Inventory Turnover | 3.4 | 3.6 | 3.4 | 3.5 | 3.6 | 3.5 | 3.5 | 3.5 | 3.8 | 2.9 | 3.1 | 3.3 | |
| Receivables Turnover | 7.6 | 7.8 | 6.8 | 6.5 | 6.6 | · | 7.4 | 8.2 | 9.0 | 7.7 | 8.4 | 8.4 |
성장률 10
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -8.7% | 5.4% | -7.3% | 13.3% | 24.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -3.8% | 3.4% | 9.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -30.5% | 32.2% | -15.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -15.9% | · | -8.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -7.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -30.2% | 31.6% | 73.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -16.6% | · | 16.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 5.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -0.54% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2026 | 2024 | 2023 | 2022 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $249M | $273M | $259M | $279M | $247M | $198M | $252M | $234M | $204M | $138M | $145M | $141M | |
| Net Income TTM | $7M | $-9M | $9M | $12M | $9M | $5M | $13M | $15M | $5M | $8M | $6M | $8M | |
| Market Cap | $119M | $164M | $137M | $120M | $157M | $151M | $187M | $152M | $164M | $131M | · | · | |
| Enterprise Value | $145M | $190M | · | $174M | $222M | $223M | $268M | $166M | $177M | $110M | · | · | |
| P/E | 16.8 | -19.4 | 16.1 | 9.8 | 16.8 | 13.7 | 14.1 | 10.5 | 32.7 | 16.7 | 20.4 | 15.0 | |
| P/S | 0.5 | 0.6 | 0.5 | 0.4 | 0.6 | 0.8 | 0.7 | 0.6 | 0.8 | 1.0 | · | · | |
| P/B | 1.0 | 1.4 | 1.0 | 0.9 | 1.4 | 1.4 | 1.8 | 1.6 | 1.9 | 1.6 | · | · | |
| P / Tangible Book | 2.0 | 3.1 | 2.3 | 3.2 | 8.0 | 30.1 | · | · | · | · | · | · | |
| P / Cash Flow | 13.4 | 8.4 | 5.2 | 16.4 | -20.2 | 7.3 | 8.1 | 11.8 | 14.6 | 10.5 | · | · | |
| P / FCF | 24.2 | 16.9 | 6.8 | 30.3 | -13.7 | 8.6 | 10.7 | 16.3 | 19.5 | 13.7 | · | · | |
| EV / EBITDA | 13.6 | 9.4 | · | 8.1 | 9.0 | 31.9 | 11.2 | 7.2 | 10.4 | 7.3 | · | · | |
| EV / FCF | 29.6 | 19.6 | · | 43.9 | -19.4 | 12.7 | 15.3 | 17.9 | 21.0 | 11.5 | · | · | |
| EV / Revenue | 0.6 | 0.7 | · | 0.6 | 0.9 | 1.1 | 1.1 | 0.7 | 0.9 | 0.8 | · | · | |
| Dividend Yield | 2.3% | 1.7% | 2.0% | 2.3% | 1.8% | 1.8% | 1.5% | 1.8% | 1.7% | 2.1% | · | · | |
| Earnings Yield | 6.0% | -5.2% | 6.2% | 10.2% | 5.9% | 7.3% | 7.1% | 9.5% | 3.1% | 6.0% | 4.9% | 6.7% | |
| Payout Ratio | 37.6% | -32.0% | 32.2% | 22.3% | 29.5% | · | 20.7% | 19.0% | 54.6% | 35.3% | 49.1% | 39.0% | |
| Annual Payout | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M |
손익계산서 16
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $60M | $41M | $55M | $70M | $63M | $60M | $71M | $73M | $65M | $64M | $66M | $68M | $72M | $68M | $72M | $70M | |
| Cost of Revenue | $48M | $36M | $43M | $54M | $49M | $46M | $53M | $54M | $49M | $47M | $49M | $53M | $57M | $57M | $55M | $54M | |
| Gross Profit | $12M | $5M | $12M | $16M | $14M | $15M | $18M | $18M | $15M | $17M | $16M | $15M | $15M | $11M | $17M | $16M | |
| R&D Expense | $1M | $325.3K | $995.8K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $959.4K | |
| SG&A Expense | $10M | $10M | $10M | $12M | $10M | $9M | $10M | $11M | $11M | $10M | $10M | $11M | $12M | $9M | $10M | $10M | |
| Operating Income | $1M | $-6M | $2M | $3M | $3M | $5M | $7M | $6M | $3M | $6M | $5M | $2M | $2M | $-167.6K | $5M | $5M | |
| Interest Expense | $527.5K | $552.0K | $688.4K | $636.3K | $617.5K | $336.7K | $709.7K | $746.9K | $676.0K | $745.4K | $1M | $781.1K | $726.0K | $634.6K | $645.8K | $503.8K | |
| Other Non-op | $13.2K | $-406.5K | $-157.6K | $75.2K | $-199.7K | $-261.0K | $-82.7K | $-20.1K | $10.0K | $-170.4K | $-135.8K | $252.2K | $-630.7K | $-810.2K | $1M | $511.8K | |
| Pretax Income | $810.4K | $-7M | $876.6K | $3M | $2M | $4M | $6M | $5M | $3M | $5M | $4M | $2M | $802.2K | $-2M | $6M | $5M | |
| Income Tax | $170.3K | $-2M | $297.7K | $546.4K | $507.2K | $3M | $1M | $1M | $608.6K | $728.4K | $-984.3K | $-499.6K | $194.8K | $145.9K | $-1M | $-1M | |
| Net Income | $640.1K | $17M | $578.9K | $3M | $2M | $1M | $-15M | $4M | $2M | $4M | $3M | $1M | $607.3K | $-606.0K | $5M | $4M | |
| EPS (Basic) | $0.11 | $2.77 | $0.10 | $0.56 | $0.32 | $0.21 | $-2.47 | $0.56 | $0.31 | $0.56 | $0.49 | $0.22 | $0.10 | $-0.09 | $0.78 | $0.65 | |
| EPS (Diluted) | $0.11 | $2.76 | $0.10 | $0.56 | $0.32 | $0.21 | $-2.46 | $0.56 | $0.31 | $0.56 | $0.49 | $0.22 | $0.10 | $-0.09 | $0.78 | $0.65 | |
| Shares (Basic) | 6,038,707 | -12,560,205 | 6,075,213 | 6,113,303 | 6,138,832 | -12,444,825 | 6,203,753 | 6,233,153 | 6,215,673 | -1,152 | 6,217,342 | 6,232,717 | 6,223,027 | -12,481,163 | 6,209,014 | 6,222,818 | |
| Shares (Diluted) | 6,049,015 | -12,642,979 | 6,083,166 | 6,121,256 | 6,146,785 | -12,436,934 | 6,229,127 | 6,258,779 | 6,255,400 | 37,272 | 6,217,342 | 6,232,717 | 6,223,027 | -12,524,216 | 6,223,116 | 6,236,920 | |
| EBITDA | $1M | · | $2M | $3M | $3M | · | $7M | $5M | $3M | · | $5M | $2M | $4M | · | $5M | $5M |
대차대조표 27
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $8M | $7M | $9M | $9M | $8M | $14M | $8M | · | · | $8M | · | $13M | $13M | · | $5M | $7M | |
| Short-term Investments | · | $0 | $0 | $0 | $2M | $2M | $2M | $2M | $2M | $986.5K | · | · | · | $0 | · | · | |
| Receivables | $33M | $30M | $30M | $40M | $33M | $36M | $46M | $42M | $43M | $34M | $43M | $42M | $44M | $43M | $51M | $46M | |
| Inventory | $53M | $56M | $57M | $54M | $55M | $55M | $58M | $57M | $56M | $58M | $61M | $58M | $58M | $65M | $68M | $68M | |
| Prepaid Expense | $6M | $5M | $4M | $4M | $4M | $3M | $2M | $5M | $6M | $5M | $6M | $6M | $7M | $7M | $8M | $8M | |
| Current Assets | $100M | $99M | $101M | $108M | $110M | $116M | $126M | $118M | $115M | $112M | $119M | $119M | $122M | $125M | $138M | $135M | |
| PP&E (Net) | $27M | $27M | $27M | $27M | $28M | $28M | $29M | $29M | $29M | $24M | $28M | $26M | $26M | $26M | $26M | $26M | |
| PP&E (Gross) | $62M | · | $59M | $60M | $57M | · | $60M | $63M | $62M | · | $60M | $57M | $57M | · | $55M | $55M | |
| Accum. Depreciation | $35M | $33M | $33M | $32M | $30M | $29M | $31M | $33M | $33M | $29M | $32M | $31M | $31M | $30M | · | · | |
| Goodwill | $59M | $59M | $59M | $59M | $59M | $59M | $59M | $71M | $71M | $59M | $71M | $71M | $71M | $71M | $72M | $72M | |
| Intangibles | · | $5M | · | · | · | $9M | $9M | $13M | $14M | $15M | $16M | $17M | $18M | $19M | $20M | $21M | |
| Other Non-current Assets | $119.2K | $217M | $76.0K | · | · | $235M | · | · | · | $252M | · | · | · | · | · | · | |
| Total Assets | $217M | $217M | $220M | $229M | $232M | $235M | $244M | $256M | $254M | $252M | $257M | $257M | $256M | $262M | $276M | $275M | |
| Accounts Payable | $18M | $16M | $17M | $23M | $20M | $20M | $24M | $28M | $27M | $25M | $30M | $27M | $27M | $28M | $29M | $30M | |
| Current Liabilities | $28M | $28M | $34M | $40M | $40M | $45M | $48M | $45M | $44M | $43M | $46M | $41M | $45M | $47M | $47M | $46M | |
| Capital Leases | $14M | $12M | $13M | $13M | $14M | $11M | $11M | $12M | $12M | $13M | $12M | · | · | $9M | · | · | |
| Other Non-current Liabilities | $464.9K | $464.9K | $546.4K | $546.4K | $550.1K | $546.4K | $640.7K | $640.7K | $640.7K | $731.0K | $754.8K | $754.8K | $754.8K | $754.8K | $668.4K | $668.4K | |
| Total Liabilities | $93M | $92M | $96M | $105M | $111M | $115M | $125M | $119M | $119M | $120M | $128M | $130M | $129M | $135M | $152M | $155M | |
| Long-term Debt | · | $34M | $35M | $36M | $42M | $42M | $45M | $42M | $43M | $44M | $49M | $54M | $59M | $64M | $75M | $78M | |
| Total Debt | $33M | · | $35M | $36M | $42M | · | $45M | $42M | $43M | · | $49M | · | · | · | $75M | · | |
| Common Stock | $36M | $36M | $36M | $36M | $35M | $35M | $35M | $35M | $34M | $34M | $34M | $34M | $34M | $34M | $33M | $33M | |
| Retained Earnings | $138M | $138M | $137M | $138M | $134M | $134M | $133M | $149M | $146M | $145M | $142M | $140M | $139M | $139M | $139M | $135M | |
| Treasury Stock | $30M | $30M | $29M | $28M | $28M | $26M | $25M | $24M | $24M | $23M | $23M | $23M | $23M | $23M | $23M | $22M | |
| AOCI | $-19M | $-20M | $-20M | $-20M | $-21M | $-22M | $-23M | $-23M | $-23M | $-23M | $-24M | $-24M | $-23M | $-23M | $-26M | $-26M | |
| Stockholders' Equity | $125M | $125M | $124M | $124M | $121M | $121M | $119M | $136M | $135M | $132M | $129M | $126M | $127M | $127M | $124M | $120M | |
| Liabilities + Equity | $217M | $217M | $220M | $229M | $232M | $235M | $244M | $256M | $254M | $252M | $257M | $257M | $256M | $262M | $276M | $275M | |
| Shares Outstanding | · | 6,041,767 | 6,068,650 | 6,098,163 | 6,122,055 | 6,163,138 | 6,183,179 | 6,228,432 | 6,233,510 | 6,217,370 | 6,238,413 | 6,238,316 | 6,231,612 | 6,221,976 | 6,215,123 | 6,217,164 |
현금 흐름 16
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | · | $524.1K | $2M | $2M | $-104.3K | $293.0K | · | $2M | $2M | $2M | · | |
| Stock-based Comp | $-141.9K | $-19.7K | $310.2K | $312.2K | $-23.1K | $578.4K | $289.5K | $110.6K | $513.7K | $213.4K | · | $21.0K | $-49.2K | $330.4K | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | · | $4M | · | · | · | |
| Operating Cash Flow | $3M | $517.4K | $3M | $4M | $-2M | $11M | $-3M | $8M | $3M | $7M | $5M | · | $7M | $8M | $-5M | · | |
| CapEx | $867.3K | $-4M | $44.9K | $749.6K | $849.4K | $2M | $5M | $1M | $2M | $1M | $2M | · | $1M | $2M | $-75.9K | · | |
| Investing Cash Flow | $-858.8K | $8M | $-44.1K | $3M | $-2M | $256.3K | $-5M | $-652.5K | $-3M | $-2M | $-2M | · | $1M | $4M | $-79.0K | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $0 | $0 | · | · | $260.8K | $0 | · | |
| Net Debt Issued | $-1M | · | · | · | $-750.0K | · | · | · | $-792.5K | · | · | · | $-5M | · | · | · | |
| Stock Repurchased | $422.4K | $2M | $851.4K | $722.9K | $1M | · | $1M | $247.3K | $234.8K | $490.2K | $245.5K | · | $0 | $0 | $2M | · | |
| Net Stock Activity | $-422.4K | · | · | · | $-1M | · | · | · | $-234.8K | · | · | · | $0 | · | · | · | |
| Dividends Paid | $664.8K | $630.1K | $668.3K | $672.9K | $675.1K | $679.3K | $682.0K | $685.9K | $683.1K | $696.6K | $699.1K | · | $684.3K | $683.8K | $679.4K | · | |
| Financing Cash Flow | $-2M | $-16M | $-3M | $-7M | $-3M | $-4M | $3M | $-2M | $-2M | $-6M | $-7M | · | $-5M | $-11M | $3M | · | |
| Net Change in Cash | $204.7K | $-7M | $117.6K | $30.9K | $-6M | $7M | $-4M | $4M | $-943.0K | $-1M | $-4M | · | $3M | $5M | $-3M | · | |
| Taxes Paid | $184.6K | $-2M | $399.1K | $1M | $427.3K | $1M | $2M | $1M | $230.5K | $5M | $1M | · | $-59.7K | · | · | · | |
| Free Cash Flow | $3M | · | · | · | $-3M | · | · | · | $2M | · | · | · | $6M | · | · | · | |
| Levered FCF | $2M | · | · | · | $-3M | · | · | · | $1M | · | · | · | $5M | · | · | · |
수익성 8
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 20.0% | · | 22.4% | 23.3% | 22.4% | · | 25.5% | 24.9% | 23.8% | · | 24.9% | 22.2% | 21.4% | · | 23.2% | 23.0% | |
| Operating Margin | 2.2% | · | 3.1% | 4.5% | 5.1% | · | 9.5% | 7.3% | 4.9% | · | 8.0% | 3.5% | 3.0% | · | 7.6% | 7.0% | |
| Net Margin | 1.1% | · | 1.1% | 4.9% | 3.1% | · | -21.5% | 4.8% | 2.9% | · | 4.7% | 2.1% | 0.84% | · | 6.8% | 5.8% | |
| Pretax Margin | 1.4% | · | 1.6% | 3.7% | 3.8% | · | 8.4% | 6.2% | 3.7% | · | 6.2% | 2.8% | 1.1% | · | 8.3% | 7.0% | |
| EBITDA Margin | 2.2% | · | 3.1% | 4.5% | 5.1% | · | 9.5% | 7.3% | 4.9% | · | 8.0% | 3.5% | 5.5% | · | 7.6% | 7.0% | |
| ROA | 0.28% | · | 0.25% | 1.4% | 0.80% | · | -6.1% | 1.4% | 0.76% | · | 1.1% | · | · | · | 1.7% | · | |
| ROE | 0.52% | · | 0.48% | 2.6% | 1.5% | · | -12.3% | 2.7% | 1.5% | · | 2.4% | · | · | · | 4.1% | · | |
| ROIC | 0.66% | · | 0.71% | 1.5% | 1.6% | · | 3.2% | 3.7% | 1.5% | · | 3.7% | · | · | · | 2.1% | · |
유동성 및 지급능력 5
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.5 | · | 3.0 | 2.7 | 2.8 | · | 2.6 | 2.6 | 2.6 | · | 2.6 | · | · | · | 2.9 | · | |
| Quick Ratio | 1.4 | · | 1.2 | 1.2 | 1.1 | · | 1.2 | 1.0 | 1.0 | · | 0.9 | · | · | · | 1.2 | · | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | · | · | · | 0.6 | · | |
| LT Debt / Equity | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | · | · | · | 0.5 | · | |
| Interest Coverage | 2.5 | · | 2.5 | 4.9 | 5.2 | · | 9.6 | 6.5 | 3.9 | · | 4.9 | 3.1 | 3.0 | · | 8.4 | 9.7 |
효율성 3
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | · | · | · | 0.3 | · | |
| Inventory Turnover | 0.9 | · | 0.7 | 1.0 | 0.9 | · | 0.9 | 1.0 | 0.9 | · | 0.8 | · | · | · | 0.9 | · | |
| Receivables Turnover | 1.8 | · | 1.5 | 1.7 | 1.7 | · | 1.6 | 1.7 | 1.6 | · | 1.4 | · | · | · | 1.6 | · |
가치 평가 (TTM) 15
| 지표 | 추세 | Q1 2026 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q3 2023 | Q2 2023 | Q4 2022 | Q3 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $248M | · | $260M | $277M | $272M | · | $274M | $265M | $261M | · | · | $284M | $285M | · | · | $264M | |
| Net Income TTM | $7M | · | $-9M | $-6M | $-8M | · | $-7M | $12M | $9M | · | · | $12M | $14M | · | · | $9M | |
| Market Cap | · | · | $149M | $142M | $159M | · | $203M | $159M | $213M | · | $113M | · | · | · | $108M | · | |
| Enterprise Value | · | · | $175M | $170M | $191M | · | $238M | · | · | · | · | · | · | · | $177M | · | |
| P/E | 19.0 | · | -16.6 | -22.9 | -20.5 | · | -29.8 | 13.8 | 22.6 | · | · | 9.9 | 8.7 | · | · | 9.4 | |
| P/S | · | · | 0.6 | 0.5 | 0.6 | · | 0.7 | 0.6 | 0.8 | · | · | · | · | · | · | · | |
| P/B | · | · | 1.2 | 1.1 | 1.3 | · | 1.7 | 1.2 | 1.6 | · | 0.9 | · | · | · | 0.9 | · | |
| P / Tangible Book | · | · | 2.3 | 2.2 | 2.6 | · | 4.0 | 3.0 | 4.3 | · | 2.7 | · | · | · | 3.3 | · | |
| P / Cash Flow | · | · | · | · | -86.3 | · | · | · | 59.4 | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | · | -59.1 | · | · | · | 118.0 | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | 101.7 | 54.0 | 59.0 | · | 35.0 | · | · | · | · | · | · | · | 32.6 | · | |
| EV / FCF | · | · | · | · | -70.7 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 0.7 | 0.6 | 0.7 | · | 0.9 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 5.3% | · | -6.0% | -4.4% | -4.9% | · | -3.4% | 7.3% | 4.4% | · | · | 10.1% | 11.6% | · | · | 10.7% | |
| Payout Ratio | 103.8% | · | · | · | 34.7% | · | · | · | 35.1% | · | · | · | 112.7% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-01-03 | 2024-12-28 | 2023-12-31 | 2023-12-30 | 2022-12-31 | |
|---|---|---|---|---|---|
| 매출 | $249M | $273M | — | $259M | $279M |
| 매출 총이익률 % | 22.9% | 24.7% | — | 23.8% | 21.0% |
| 영업이익률 % | 4.3% | 7.4% | — | 5.5% | 5.1% |
| 순이익 | $7M | $-9M | $9M | $9M | $12M |
| 희석 EPS | $1.17 | $-1.37 | — | $1.37 | $1.97 |
대차대조표
| 2026-01-03 | 2024-12-28 | 2023-12-31 | 2023-12-30 | 2022-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.3 | 0.3 | — | 0.3 | 0.5 |
| 유동비율 | 3.6 | 2.6 | — | 2.6 | 2.7 |
| 당좌 비율 | 1.4 | 1.2 | — | 0.9 | 1.1 |
현금 흐름
| 2026-01-03 | 2024-12-28 | 2023-12-31 | 2023-12-30 | 2022-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $5M | $10M | — | $20M | $4M |
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.