FCAP First Capital, Inc. - Common Stock
$54.90
가격 · 5월 19, 2026
기준 재무 정보 5월 12, 2026
FCAP 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$54.90
시가총액
$198M
P/E (TTM)
12.1
EPS (TTM)
$4.89
매출 (TTM)
$7M
배당 수익률
2.0%
ROE
13.0%
부채/자본
0.0
52주 범위
$34 – $71
FCAP 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
$7M
2016-12-31
→
2025-12-31
EPS
$4.89
2016-12-31
→
2025-12-31
잉여현금흐름
$20M
2016-12-31
→
2025-12-31
마진
228.3%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FCAP
동종업계 중앙값
P/E (TTM)
12.1
15.2
P/S (TTM)
27.6
1.8
P/B
1.4
0.9
Price / FCF (주가 / FCF)
9.9
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
FCAP
동종업계 중앙값
Net Profit Margin (순이익률)
228.3%
23.2%
ROA
1.3%
0.69%
ROE
13.0%
4.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FCAP
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
11.6
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FCAP
동종업계 중앙값
Revenue YoY (매출 YoY)
1.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
0.12%
—
Revenue CAGR 5Y (매출 CAGR 5년)
4.5%
—
EPS YoY
37.0%
—
Net Income YoY (순이익 YoY)
37.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FCAP
동종업계 중앙값
Payout Ratio (지급 비율)
24.6%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.0%
지급 비율
24.6%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 13일 | $0.3100 |
| 2025년 12월 12일 | $0.3100 |
| 2025년 9월 12일 | $0.3100 |
| 2025년 6월 13일 | $0.2900 |
| 2025년 3월 14일 | $0.2900 |
| 2024년 12월 13일 | $0.2900 |
| 2024년 9월 13일 | $0.2900 |
| 2024년 6월 14일 | $0.2700 |
| 2024년 3월 14일 | $0.2700 |
| 2023년 12월 14일 | $0.2700 |
| 2023년 9월 14일 | $0.2700 |
| 2023년 6월 15일 | $0.2700 |
| 2023년 3월 16일 | $0.2700 |
| 2022년 12월 15일 | $0.2600 |
| 2022년 9월 15일 | $0.2600 |
| 2022년 6월 15일 | $0.2600 |
| 2022년 3월 16일 | $0.2600 |
| 2021년 12월 15일 | $0.2600 |
| 2021년 9월 15일 | $0.2600 |
| 2021년 6월 15일 | $0.2600 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $1.30 | — | — |
| 2025년 9월 30일 | $1.34 | — | — |
| 2025년 6월 30일 | $1.13 | — | — |
| 2025년 3월 31일 | $0.97 | — | — |
| 2024년 9월 30일 | $0.87 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| FCAP | $198M | 12.1 | 1.6% | 228.3% | 13.0% | — |
| FINW | $245M | 15.9 | 60.5% | 12.3% | 8.6% | — |
| CFBK | — | 9.3 | 17.6% | 28.8% | 9.7% | — |
| RBKB | $134M | 13.1 | -0.60% | 336.6% | 7.6% | — |
| EBMT | $158M | 10.5 | 12.8% | 16.2% | 8.0% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | |
| Operating Income | · | $14M | $15M | $14M | $14M | $12M | $12M | $11M | $11M | $9M | |
| Interest Expense | · | · | $9M | $2M | $1M | $2M | $2M | $2M | $1M | $2M | |
| Interest Income | $57M | $50M | $44M | $34M | $29M | $30M | $32M | $29M | $26M | $25M | |
| Pretax Income | $20M | $14M | $15M | $3M | $2M | $2M | $4M | $6M | · | · | |
| Income Tax | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $3M | $3M | |
| Net Income | $16M | $12M | $13M | $12M | $11M | $10M | $10M | $9M | $7M | $7M | |
| EPS (Basic) | $4.89 | $3.57 | $3.82 | $3.55 | $3.41 | $3.03 | $3.10 | $2.78 | $2.24 | $2.05 | |
| EPS (Diluted) | $4.89 | $3.57 | $3.82 | $3.55 | $3.41 | $3.02 | $3.09 | $2.77 | $2.23 | $2.05 | |
| Shares (Basic) | 3,345,645 | 3,346,161 | 3,347,341 | 3,355,023 | 3,346,038 | 3,339,812 | 3,332,869 | 3,328,422 | 3,325,032 | 3,340,566 | |
| Shares (Diluted) | 3,347,989 | 3,346,161 | 3,347,341 | 3,355,023 | 3,346,495 | 3,349,277 | 3,344,072 | 3,335,394 | 3,329,563 | 3,343,416 | |
| EBITDA | · | $14M | $15M | $14M | · | $12M | $12M | $11M | $11M | $9M |
대차대조표 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $14M | $14M | $14M | $15M | $15M | $16M | $16M | $14M | $15M | $15M | |
| PP&E (Gross) | $28M | $29M | $29M | $29M | $29M | $29M | $28M | $26M | $25M | $24M | |
| Accum. Depreciation | $14M | $14M | $15M | $14M | $14M | $13M | $12M | $11M | $10M | $9M | |
| Goodwill | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Intangibles | $0 | $86.0K | $232.0K | $379.0K | $526.0K | $672.0K | $819.0K | $966.0K | $1M | $1M | |
| Total Assets | $1.27B | $1.19B | $1.16B | $1.15B | $1.16B | $1.02B | $827M | $794M | $759M | $744M | |
| Short-term Debt | $0 | $0 | · | · | · | · | · | · | · | · | |
| Total Liabilities | $1.13B | $1.07B | $1.05B | $1.07B | $1.04B | $907M | $729M | $708M | $678M | $668M | |
| Total Debt | $0 | $0 | · | · | · | · | · | · | · | · | |
| Common Stock | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | |
| Paid-in Capital | $42M | $42M | $42M | $42M | $42M | $42M | $41M | $40M | $40M | $40M | |
| Retained Earnings | $118M | $105M | $97M | $88M | $80M | $72M | $65M | $58M | $52M | $47M | |
| Treasury Stock | $10M | $9M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | |
| AOCI | $-12M | $-23M | $-24M | $-36M | $2M | $7M | $2M | $-3M | $-2M | $-2M | |
| Stockholders' Equity | $138M | $115M | $105M | $85M | $114M | $111M | $99M | $86M | $81M | $76M | |
| Liabilities + Equity | $1.27B | $1.19B | $1.16B | $1.15B | $1.16B | $1.02B | $827M | $794M | $759M | $744M | |
| Shares Outstanding | 3,341,871 | 3,351,703 | 3,350,660 | 3,371,362 | 3,373,095 | 3,375,760 | 3,363,632 | 3,354,744 | 3,336,964 | 3,337,552 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stock-based Comp | $104.0K | $202.0K | $252.0K | $436.0K | $487.0K | $381.0K | $288.0K | $192.0K | $88.0K | $82.0K | |
| Deferred Tax | $-900.0K | $-551.0K | $-698.0K | $-118.0K | $-131.0K | $-79.0K | $482.0K | $-395.0K | $348.0K | $220.0K | |
| Amort. of Intangibles | $86.0K | $147.0K | $147.0K | $147.0K | $147.0K | $147.0K | $147.0K | $147.0K | $147.0K | $147.0K | |
| Operating Cash Flow | $21M | $22M | $14M | $17M | $22M | $12M | $14M | $13M | $13M | $8M | |
| CapEx | $1M | $717.0K | $627.0K | $415.0K | $288.0K | $602.0K | $3M | $402.0K | $1M | $2M | |
| Investing Cash Flow | $-42M | $29M | $-24M | $-144M | $-156M | $-62M | $-21M | $-22M | $-40M | $-96M | |
| Stock Repurchased | $578.0K | $41.0K | $502.0K | $0 | $40.0K | $13.0K | $2.0K | $32.0K | $16.0K | $34.0K | |
| Net Stock Activity | $-578.0K | $-41.0K | $-502.0K | $0 | · | $-13.0K | $-2.0K | $-34.0K | $-18.0K | $-34.0K | |
| Dividends Paid | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | |
| Financing Cash Flow | $52M | $16M | $-18M | $21M | $131M | $175M | $17M | $24M | $7M | $25M | |
| Net Change in Cash | $31M | $67M | $-28M | $-106M | $-3M | $125M | $10M | $15M | $-20M | $-63M | |
| Taxes Paid | $194.0K | $154.0K | $2M | $2M | $2M | $766.0K | $1M | $2M | $3M | $1M | |
| Free Cash Flow | $20M | $22M | $14M | $16M | · | $11M | $11M | $13M | $12M | $6M | |
| Levered FCF | · | · | $11M | $16M | · | $11M | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 200.7% | 214.7% | 199.2% | · | 205.4% | 223.0% | 202.9% | 33.3% | 31.9% | |
| Net Margin | 228.3% | 169.2% | 182.5% | 166.6% | · | 175.8% | 186.8% | 176.1% | 23.4% | 23.3% | |
| Pretax Margin | 277.7% | 31.9% | 42.4% | 46.8% | · | 30.7% | · | · | · | · | |
| EBITDA Margin | · | 200.7% | 214.7% | 199.2% | · | 205.4% | 223.0% | 202.9% | 33.3% | 31.9% | |
| ROA | 1.3% | 1.0% | 1.1% | 1.0% | · | 1.1% | 1.3% | 1.2% | 0.99% | 0.94% | |
| ROE | 13.0% | 10.9% | 13.4% | 12.0% | · | 9.7% | 11.2% | 11.1% | 9.5% | 9.1% | |
| ROIC | · | 0.21% | 3.5% | 5.1% | · | 0.48% | · | · | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | 1.7 | 8.9 | · | 7.6 | 6.3 | 6.6 | 7.6 | 5.3 |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.6% | 0.71% | -1.9% | 10.8% | 11.9% | · | · | · | · | · | |
| Revenue CAGR 3Y | 0.12% | 3.1% | 6.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.5% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 37.0% | -6.5% | 7.6% | 4.1% | 12.9% | · | · | · | · | · | |
| EPS CAGR 3Y | 11.3% | 1.5% | 8.2% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 37.1% | -6.7% | 7.5% | 4.2% | 12.8% | · | · | · | · | · | |
| Net Income CAGR 3Y | 11.2% | 1.5% | 8.1% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.4% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | |
| Net Income TTM | $16M | $12M | $13M | $12M | $11M | $10M | $10M | $9M | $7M | $7M | |
| Market Cap | $198M | $108M | $93M | $84M | · | $204M | $246M | $143M | $123M | $108M | |
| P/E | 12.1 | 9.0 | 7.3 | 7.0 | 11.9 | 20.1 | 23.6 | 15.3 | 16.5 | 15.8 | |
| P/S | 27.6 | 15.3 | 13.3 | 11.7 | · | 35.5 | 44.4 | 27.1 | 24.7 | 24.2 | |
| P/B | 1.4 | 0.9 | 0.9 | 1.0 | · | 1.8 | 2.5 | 1.7 | 1.5 | 1.4 | |
| P / Tangible Book | 1.5 | 1.0 | 0.9 | 1.1 | 1.3 | 2.0 | · | · | · | · | |
| P / Cash Flow | 9.3 | 4.8 | 6.6 | 5.1 | · | 17.0 | 17.4 | 10.7 | 9.1 | 13.1 | |
| P / FCF | 9.9 | 5.0 | 6.9 | 5.2 | · | 17.8 | 22.1 | 11.0 | 10.1 | 17.3 | |
| Dividend Yield | 2.0% | 3.5% | 3.9% | 4.2% | · | 1.6% | 1.3% | 2.2% | 2.4% | 2.6% | |
| Earnings Yield | 8.3% | 11.1% | 13.7% | 14.3% | 8.4% | 5.0% | 4.2% | 6.5% | 6.1% | 6.3% | |
| Payout Ratio | 24.6% | 31.6% | 28.4% | 29.6% | · | 32.1% | 31.1% | 33.5% | 38.8% | 41.0% | |
| Annual Payout | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M |
손익계산서 12
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Income | · | · | $6M | $5M | $4M | · | $3M | $3M | $3M | $4M | $4M | $3M | $5M | $4M | $4M | $3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $3M | $3M | $3M | $2M | $996.0K | $684.0K | $390.0K | $267.0K | |
| Interest Income | $15M | $15M | $15M | $14M | $13M | $13M | $13M | $12M | $12M | $12M | $11M | $11M | $10M | $10M | $9M | $8M | |
| Pretax Income | $5M | · | · | · | $4M | · | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | $1M | $938.0K | $1M | $852.0K | $672.0K | $684.0K | $537.0K | $488.0K | $507.0K | $478.0K | $572.0K | $429.0K | $769.0K | $804.0K | $669.0K | $447.0K | |
| Net Income | $4M | $5M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | |
| EPS (Basic) | $1.30 | $1.46 | $1.34 | $1.13 | $0.97 | $0.97 | $0.87 | $0.85 | $0.88 | $0.92 | $0.94 | $0.82 | $1.14 | $1.06 | $0.93 | $0.81 | |
| EPS (Diluted) | $1.30 | $1.46 | $1.34 | $1.13 | $0.97 | $0.97 | $0.87 | $0.85 | $0.88 | $0.92 | $0.94 | $0.82 | $1.14 | $1.06 | $0.93 | $0.81 | |
| Shares (Basic) | 3,336,077,000 | -6,695,272,205 | 3,348,618,000 | 3,346,653,000 | 3,346,850,000 | -6,692,512,899 | 3,347,236,000 | 3,345,278,000 | 3,345,060 | -6,696,214 | 3,345,869 | 3,344,063 | 3,353,623 | -6,705,267 | 3,358,800 | 3,350,745 | |
| Shares (Diluted) | 3,338,634,000 | -6,700,352,309 | 3,350,008,000 | 3,350,344,000 | 3,348,298,000 | -6,692,635,899 | 3,347,236,000 | 3,345,401,000 | 3,345,060 | -6,696,214 | 3,345,869 | 3,344,063 | 3,353,623 | -6,705,267 | 3,358,800 | 3,350,745 | |
| EBITDA | · | · | $6M | $5M | $4M | · | $3M | $3M | $3M | · | $4M | $3M | $5M | · | $4M | $3M |
대차대조표 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| PP&E (Net) | $15M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | · | $14M | $15M | $15M | · | $15M | $15M | |
| PP&E (Gross) | · | $28M | · | · | · | $29M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $14M | · | · | · | $14M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | |
| Intangibles | · | $0 | $0 | $12.0K | $49.0K | $86.0K | $122.0K | $159.0K | $196.0K | · | $269.0K | $306.0K | $342.0K | · | $416.0K | $452.0K | |
| Total Assets | $1.28B | $1.27B | $1.24B | $1.24B | $1.21B | $1.19B | $1.19B | $1.16B | $1.16B | · | $1.14B | $1.15B | $1.14B | · | $1.15B | $1.18B | |
| Short-term Debt | $0 | $0 | $0 | $0 | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $1.15B | $1.13B | $1.10B | $1.12B | $1.09B | $1.07B | $1.07B | $1.06B | $1.05B | · | $1.05B | $1.06B | $1.04B | · | $1.07B | $1.09B | |
| Total Debt | $0 | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | $38.0K | · | $38.0K | $38.0K | $38.0K | · | $38.0K | $38.0K | |
| Paid-in Capital | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | · | $42M | $42M | $42M | · | $42M | $42M | |
| Retained Earnings | $121M | $118M | $114M | $110M | $108M | $105M | $103M | $101M | $99M | · | $95M | $93M | $91M | · | $86M | $84M | |
| Treasury Stock | $10M | $10M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | · | $9M | $9M | $9M | · | $9M | $9M | |
| AOCI | $-15M | $-12M | $-14M | $-20M | $-20M | $-23M | $-19M | $-26M | $-26M | · | $-38M | $-32M | $-29M | · | $-40M | $-30M | |
| Stockholders' Equity | $138M | $138M | $132M | $123M | $120M | $115M | $117M | $108M | $106M | · | $89M | $92M | $94M | · | $78M | $86M | |
| Liabilities + Equity | $1.28B | $1.27B | $1.24B | $1.24B | $1.21B | $1.19B | $1.19B | $1.16B | $1.16B | · | $1.14B | $1.15B | $1.14B | · | $1.15B | $1.18B | |
| Shares Outstanding | 3,345,531 | 3,341,871 | 3,353,910 | 3,355,353 | 3,355,353 | 3,351,703 | 3,352,003 | 3,353,332 | 3,353,810 | · | 3,350,660 | 3,351,412 | 3,359,362 | · | 3,371,362 | 3,373,095 |
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 | $279.0K | $258.0K | $270.0K | $280.0K | $281.0K | $288.0K | $274.0K | $270.0K | $265.0K | $261.0K | $258.0K | $255.0K | $254.0K | $261.0K | $266.0K | $269.0K | |
| Stock-based Comp | $20.0K | $14.0K | $13.0K | $39.0K | $38.0K | $34.0K | $35.0K | $55.0K | $78.0K | $54.0K | $53.0K | $61.0K | $84.0K | $84.0K | $156.0K | $98.0K | |
| Deferred Tax | $671.0K | $-910.0K | $3.0K | $103.0K | $-96.0K | $-111.0K | $-147.0K | $-86.0K | $-207.0K | $-434.0K | $-96.0K | $-117.0K | $-51.0K | $-78.0K | $160.0K | $-94.0K | |
| Operating Cash Flow | $6M | $5M | $8M | $4M | $4M | $4M | $8M | $3M | $7M | $957.0K | $6M | $2M | $5M | $4M | $5M | $4M | |
| CapEx | $489.0K | $698.0K | $165.0K | $269.0K | $220.0K | $323.0K | $83.0K | $152.0K | $159.0K | $185.0K | $150.0K | $160.0K | $132.0K | $92.0K | $137.0K | $127.0K | |
| Investing Cash Flow | $-7M | $-7M | $-13M | $-11M | $-10M | $10M | $17M | $2M | $102.0K | $6M | $-11M | $-10M | $-9M | $-18M | $-23M | $-59M | |
| Stock Repurchased | · | $517.0K | $52.0K | $0 | $9.0K | $0 | $28.0K | $13.0K | $0 | $0 | $0 | $175.0K | $327.0K | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | $-9.0K | · | · | · | $0 | · | · | · | $-327.0K | · | · | · | |
| Dividends Paid | $1M | $1M | $1M | $985.0K | $974.0K | $972.0K | $972.0K | $919.0K | $905.0K | $903.0K | $905.0K | $919.0K | $907.0K | $876.0K | $876.0K | $891.0K | |
| Financing Cash Flow | $13M | $27M | $-17M | $26M | $16M | $2M | $15M | $3M | $-4M | $317.0K | $-11M | $19M | $-26M | $-4M | $-22M | $12M | |
| Net Change in Cash | $12M | $25M | $-22M | $18M | $11M | $16M | $39M | $8M | $3M | $7M | $-16M | $12M | $-30M | $-17M | $-40M | $-44M | |
| Taxes Paid | $-275.0K | $89.0K | $0 | $105.0K | $0 | $40.0K | $37.0K | $77.0K | $0 | $22.0K | $12.0K | $2M | $0 | $446.0K | $524.0K | $1M | |
| Free Cash Flow | $6M | · | · | · | $4M | · | · | · | $7M | · | · | · | $5M | · | · | · |
수익성 6
| 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 | · | · | 298.1% | 260.0% | 233.2% | · | 190.2% | 188.7% | 203.5% | · | 210.2% | 178.6% | 270.8% | · | 204.6% | 179.9% | |
| Net Margin | 251.4% | · | 240.6% | 212.0% | 192.9% | · | 160.3% | 160.8% | 173.5% | · | 177.7% | 154.1% | 225.3% | · | 168.4% | 154.2% | |
| Pretax Margin | 311.4% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | · | · | 298.1% | 260.0% | 233.2% | · | 190.2% | 188.7% | 203.5% | · | 210.2% | 178.6% | 270.8% | · | 204.6% | 179.9% | |
| ROA | 0.35% | · | 0.37% | 0.31% | 0.27% | · | 0.25% | 0.24% | 0.26% | · | 0.27% | 0.23% | 0.33% | · | 0.28% | 0.24% | |
| ROE | 3.4% | · | 3.6% | 3.3% | 2.9% | · | 2.8% | 2.8% | 3.0% | · | 3.8% | 3.1% | 4.0% | · | 3.2% | 2.7% |
유동성 및 지급능력 2
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.1 | · | 1.4 | 1.4 | 4.6 | · | 9.7 | 11.8 |
효율성 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
가치 평가 (TTM) 11
| 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 | $7M | · | $7M | $7M | $7M | · | $7M | $7M | $7M | · | $7M | $7M | $7M | · | $7M | $7M | |
| Net Income TTM | $17M | · | $15M | $13M | $12M | · | $12M | $12M | $12M | · | $13M | $13M | $13M | · | $11M | $11M | |
| Market Cap | $166M | · | $154M | $139M | $128M | · | $117M | $101M | $96M | · | $93M | $103M | $86M | · | $87M | $91M | |
| P/E | 9.5 | · | 10.4 | 10.5 | 10.4 | · | 9.9 | 8.3 | 8.0 | · | 7.0 | 7.8 | 6.5 | · | 7.7 | 8.3 | |
| P/S | 23.6 | · | 21.6 | 19.7 | 18.4 | · | 16.7 | 14.4 | 13.8 | · | 13.1 | 14.6 | 12.4 | · | 12.5 | 13.7 | |
| P/B | 1.2 | · | 1.2 | 1.1 | 1.1 | · | 1.0 | 0.9 | 0.9 | · | 1.0 | 1.1 | 0.9 | · | 1.1 | 1.1 | |
| P / Tangible Book | 1.3 | · | 1.2 | 1.2 | 1.1 | · | 1.1 | 1.0 | 1.0 | · | 1.1 | 1.2 | 1.0 | · | 1.2 | 1.2 | |
| P / Cash Flow | 26.2 | · | · | · | 29.2 | · | · | · | 13.3 | · | · | · | 16.4 | · | · | · | |
| P / FCF | 28.4 | · | · | · | 30.7 | · | · | · | 13.6 | · | · | · | 16.8 | · | · | · | |
| Earnings Yield | 10.5% | · | 9.6% | 9.5% | 9.6% | · | 10.1% | 12.0% | 12.5% | · | 14.3% | 12.8% | 15.4% | · | 12.9% | 12.1% | |
| Payout Ratio | 24.0% | · | · | · | 30.1% | · | · | · | 30.7% | · | · | · | 23.8% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $7M | $7M | $7M | $7M | $6M |
| 영업이익률 % | — | 200.7% | 214.7% | 199.2% | — |
| 순이익 | $16M | $12M | $13M | $12M | $11M |
| 희석 EPS | $4.89 | $3.57 | $3.82 | $3.55 | $3.41 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 0.0 | — | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $20M | $22M | $14M | $16M | — |
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.