FIVN 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$34.36
시가총액 (MRQ)$2.57B
P/E (TTM)49.8
EPS (TTM)$0.69
매출 (TTM)$1.20B
ROE (TTM)7.9%
52주 범위$13–$40
FIVN 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.15B2016-12-31 → 2025-12-31
EPS$0.452019-12-31 → 2025-12-31
잉여현금흐름$201M2016-12-31 → 2025-12-31
순이익률4.9%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
P/E (TTM)
49.85년 평균 ≈-97.6
≈-97.6
30.9
적정 가치
P/S (TTM)
2.15년 평균 ≈6.5
≈6.5
3.2
저평가
P/B (MRQ)
3.35년 평균 ≈15.5
≈15.5
5.5
저평가
주가 / FCF (TTM)
12.35년 평균 ≈-91.2
≈-91.2
·
·
주가 / 현금 흐름 (TTM)
10.35년 평균 ≈91.5
≈91.5
27.0
저평가
주가 / 유형 장부 가치 (MRQ)
3.55년 평균 ≈340.1
≈340.1
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
54.9%5년 평균 ≈54.0%
≈54.0%
70.5%
약함
영업이익률 (TTM)
4.7%5년 평균 ≈-6.7%
≈-6.7%
-3.2%
최상위권
EBITDA 마진 (TTM)
10.5%5년 평균 ≈-1.2%
≈-1.2%
-1.6%
최상위권
세전 마진 (TTM)
5.5%5년 평균 ≈-5.6%
≈-5.6%
-2.7%
최상위권
순이익률 (TTM)
4.9%5년 평균 ≈-5.5%
≈-5.5%
-3.0%
최상위권
ROA (TTM)
3.4%5년 평균 ≈-3.4%
≈-3.4%
1.2%
최상위권
ROE (TTM)
7.9%5년 평균 ≈-14.8%
≈-14.8%
3.0%
최상위권
ROIC
3.2%5년 평균 ≈-15.1%
≈-15.1%
1.9%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.15년 평균 ≈4.2
≈4.2
3.3
강한 유동성
Quick Ratio (당좌 비율)
1.75년 평균 ≈1.4
≈1.4
1.9
평균 이하
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
10.3%5년 평균 ≈21.9%
≈21.9%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
13.8%5년 평균 ≈20.4%
≈20.4%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
21.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.455년 평균 ≈$-0.60
≈$-0.60
·
·
Revenue / Share (주당 매출)
$13.065년 평균 ≈$11.97
≈$11.97
·
·
Cash Flow / Share (주당 현금 흐름)
$2.575년 평균 ≈$1.59
≈$1.59
·
·
Cash / Share (주당 현금)
$3.015년 평균 ≈$2.72
≈$2.72
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FIVN
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.65년 평균 ≈0.6
≈0.6
0.6
동일
Receivables Turnover (매출 채권 회전율)
9.35년 평균 ≈9.5
≈9.5
6.4
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$394.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈9.2%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 29, 2026
$0.70
$0.69
0.79%
2026년 3월 31일
$0.76
$0.70
9.1%
2025년 12월 31일
$0.80
$0.80
-0.05%
2025년 9월 30일
$0.78
$0.75
4.4%
2025년 6월 30일
$0.76
$0.66
14.7%
2025년 3월 31일
$0.62
$0.49
26.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.15B
$1.04B
$910M
$779M
$610M
$435M
$328M
$258M
$200M
$162M
$129M
$103M
Cost of Revenue
$516M
$478M
$433M
$368M
$271M
$180M
$135M
$104M
$83M
$67M
$59M
$55M
Gross Profit
$633M
$564M
$478M
$411M
$338M
$255M
$193M
$154M
$117M
$95M
$69M
$48M
R&D Expense
$152M
$166M
$157M
$142M
$107M
$69M
$45M
$34M
$27M
$24M
$23M
$22M
SG&A Expense
$140M
$138M
$123M
$95M
$94M
$66M
$49M
$40M
$29M
$25M
$26M
$24M
Operating Expenses
$604M
$616M
$576M
$499M
$395M
$267M
$190M
$147M
$123M
$102M
$91M
$84M
Operating Income
$29M
$-51M
$-99M
$-88M
$-56M
$-12M
$3M
$7M
$-6M
$-7M
$-21M
$-36M
Interest Expense
·
·
$8M
$7M
$8M
$28M
$14M
$10M
$3M
$4M
$5M
$4M
Other Non-op
$30M
$47M
$27M
$5M
$-8.0K
$3M
$6M
$3M
$490.0K
$-12.0K
$100.0K
$245.0K
Pretax Income
$45M
$-13M
$-79M
$-90M
$-64M
$-45M
$-4M
$79.0K
$-9M
$-12M
$-26M
$-38M
Income Tax
$6M
$40.0K
$2M
$4M
$-11M
$-2M
$104.0K
$300.0K
$268.0K
$54.0K
$61.0K
$85.0K
Net Income
$39M
$-13M
$-82M
$-95M
$-53M
$-42M
$-5M
$-221.0K
$-9M
$-12M
$-26M
$-38M
EPS (Basic)
$0.51
$-0.17
$-1.13
$-1.35
$-0.79
$-0.66
$-0.08
·
·
·
·
·
EPS (Diluted)
$0.45
$-0.17
$-1.13
$-1.35
$-0.79
$-0.66
$-0.08
·
·
·
·
·
Shares (Basic)
76,916,000
74,503,000
72,048,000
69,920,000
67,512,000
64,154,000
60,371,000
·
·
·
·
·
Shares (Diluted)
88,002,000
74,503,000
72,048,000
69,920,000
67,512,000
64,154,000
60,371,000
·
·
·
·
·
EBITDA
$91M
$2M
$-50M
$-43M
$-18M
$13M
$18M
$17M
$3M
$2M
$-14M
$-29M
대차대조표30
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$232M
$363M
$143M
$181M
$91M
$220M
$78M
$82M
$69M
$58M
$58M
$58M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
$0
$20M
Receivables
$131M
$115M
$97M
$87M
$84M
$49M
$38M
$25M
$19M
$14M
$11M
$8M
Prepaid Expense
$43M
$51M
$35M
$30M
$30M
$16M
$11M
$8M
$5M
$3M
$2M
$2M
Other Current Assets
$15M
$16M
$8M
$9M
$6M
$5M
$5M
$3M
$2M
$809.0K
$384.0K
$239.0K
Current Assets
$960M
$1.25B
$924M
$779M
$617M
$689M
$381M
$334M
$93M
$75M
$71M
$89M
PP&E (Net)
$165M
$145M
$109M
$101M
·
$51M
$33M
$26M
$20M
$15M
$13M
$13M
PP&E (Gross)
·
·
·
·
·
$122M
$87M
$67M
$57M
$45M
$36M
$28M
Accum. Depreciation
·
·
·
·
·
$71M
$54M
$41M
$37M
$30M
$22M
$16M
Goodwill
$366M
$365M
$227M
$165M
$165M
$165M
$12M
$12M
$12M
$12M
$12M
$12M
Intangibles
$51M
$66M
$38M
$28M
$40M
$52M
$16M
$631.0K
$1M
$2M
$2M
$3M
Other Non-current Assets
$11M
$13M
$16M
$11M
$12M
$3M
$1M
$836.0K
$3M
$2M
$934.0K
$1M
Total Assets
$1.79B
$2.05B
$1.49B
$1.24B
$1.19B
$1.06B
$482M
$395M
$128M
$105M
$99M
$117M
Accounts Payable
$30M
$26M
$24M
$24M
$21M
$17M
$10M
$7M
$4M
$3M
$3M
$4M
Accrued Liabilities
$25M
$31M
$18M
$19M
$20M
$15M
$4M
$3M
$3M
$2M
$2M
$2M
Short-term Debt
·
·
·
·
·
·
·
$0
$336.0K
$742.0K
$7M
$3M
Current Liabilities
$213M
$642M
$167M
$151M
$158M
$104M
$66M
$48M
$40M
$34M
$49M
$32M
Capital Leases
$42M
$37M
$36M
$41M
$47M
$5M
$4M
$0
$7M
$6M
$5M
$4M
Deferred Tax
$56.0K
$186.0K
$0
$157.0K
$0
$4M
$0
·
·
·
·
·
Other Non-current Liabilities
$8M
$7M
$8M
$4M
$8M
$31M
$4M
$2M
$1M
$530.0K
$582.0K
$548.0K
Total Liabilities
$1.00B
$1.43B
$956M
$935M
$982M
$785M
$286M
$252M
$81M
$75M
$73M
$75M
Long-term Debt
·
·
·
·
·
·
·
$197M
$33M
$34M
$37M
$38M
Total Debt
·
·
·
·
·
·
·
$197M
$33M
$34M
$44M
$42M
Paid-in Capital
$1.16B
$1.04B
$942M
$636M
$440M
$477M
$352M
$294M
$222M
$197M
$181M
$170M
Retained Earnings
$-378M
$-418M
$-405M
$-323M
$-228M
$-198M
$-156M
$-151M
$-175M
$-166M
$-154M
$-129M
Treasury Stock
·
·
·
·
·
$-2M
$0
·
·
·
·
·
AOCI
$897.0K
$636.0K
$582.0K
$-3M
$-287.0K
$335.0K
$576.0K
$-93.0K
$0
·
·
$0
Stockholders' Equity
$786M
$622M
$538M
$310M
$211M
$279M
$196M
$143M
$47M
$30M
$26M
$42M
Liabilities + Equity
$1.79B
$2.05B
$1.49B
$1.24B
$1.19B
$1.06B
$482M
$395M
$128M
$105M
$99M
$117M
Shares Outstanding
77,194,499
75,808,000
73,317,000
71,047,000
68,488,000
66,496,000
61,544,000
59,210,000
56,631,647
53,363,013
51,165,000
49,322,498
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$62M
$53M
$49M
$45M
$39M
$25M
$14M
$10M
$8M
$8M
$7M
$6M
Stock-based Comp
$148M
$166M
$206M
$173M
$109M
$65M
$42M
$28M
$15M
$10M
$8M
$7M
Deferred Tax
$970.0K
$-5M
$53.0K
$3M
$-11M
$-3M
$0
$0
·
·
·
·
Amort. of Intangibles
$14M
$13M
$12M
$12M
$12M
$7M
$900.0K
$400.0K
$500.0K
$500.0K
$500.0K
$500.0K
Restructuring
·
$10M
·
·
·
·
·
·
·
·
·
·
Other Non-cash
$-24M
$-58M
$-44M
$-37M
$-55M
$23M
$-666.0K
$85.0K
$-4M
$665.0K
$-2M
$291.0K
Operating Cash Flow
$226M
$143M
$129M
$89M
$29M
$67M
$51M
$39M
$11M
$7M
$-13M
$-24M
CapEx
$25M
$42M
$31M
$52M
$42M
$30M
$19M
$9M
$3M
$1M
$1M
$1M
Investing Cash Flow
$122M
$-267M
$-260M
$31M
$-150M
$-382M
$-64M
$-217M
$-3M
$-2M
$20M
$-21M
Stock Repurchased
$50M
$0
$0
·
·
·
·
·
·
·
·
·
Net Stock Activity
$-50M
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-479M
$343M
$95M
$-30M
$-8M
$457M
$8M
$191M
$2M
$-5M
$-7M
$86M
Net Change in Cash
$-130M
$219M
$-36M
$90M
$-129M
$142M
$-4M
$13M
$11M
$-362.0K
$195.0K
$41M
Taxes Paid
$5M
$4M
$2M
·
$31.0K
$293.0K
$281.0K
$159.0K
$121.0K
$115.0K
$186.0K
$46.0K
Free Cash Flow
$201M
$101M
$98M
$37M
$-14M
$37M
$32M
$29M
$8M
$6M
$-14M
$-25M
Levered FCF
·
·
$90M
$29M
$-20M
$10M
$18M
$58M
$5M
$1M
$-19M
$-29M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
55.1%
54.2%
52.5%
52.8%
55.5%
58.6%
59.0%
59.6%
58.5%
58.7%
53.8%
47.0%
Operating Margin
2.5%
-4.9%
-10.8%
-11.2%
-9.2%
-2.8%
1.0%
2.7%
-2.9%
-4.0%
-16.4%
-34.5%
Net Margin
3.4%
-1.2%
-9.0%
-12.2%
-8.7%
-9.7%
-1.4%
-0.09%
-4.5%
-7.3%
-20.1%
-36.6%
Pretax Margin
3.9%
-1.2%
-8.7%
-11.6%
-10.5%
-10.2%
-1.4%
0.03%
-4.3%
-7.3%
-20.0%
-36.6%
EBITDA Margin
7.9%
0.15%
-5.5%
-5.5%
-2.9%
2.9%
5.4%
6.7%
1.3%
1.1%
-10.7%
-28.2%
ROA
2.1%
-0.72%
-6.0%
-7.8%
-4.7%
-5.5%
-1.0%
-0.08%
-7.7%
-11.6%
-23.9%
-43.6%
ROE
5.6%
-2.2%
-19.3%
-36.3%
-21.6%
-17.7%
-2.7%
-0.23%
-23.2%
-41.9%
-76.0%
-194.8%
ROIC
3.2%
-8.3%
-18.9%
-29.6%
-22.0%
-4.2%
1.7%
-5.8%
-7.4%
-10.2%
-30.1%
-42.7%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.5
1.9
5.5
5.2
3.9
6.7
5.8
7.0
2.3
2.2
1.5
2.7
Quick Ratio
1.7
0.7
1.4
1.8
1.1
2.6
1.8
2.2
2.2
2.1
1.4
2.7
Debt / Equity
·
·
·
·
·
·
·
1.4
0.7
1.1
1.7
1.0
LT Debt / Equity
·
·
·
·
·
·
·
1.4
0.7
1.1
0.7
0.8
Interest Coverage
·
·
-12.9
-11.7
-7.0
-0.4
0.2
0.7
-1.6
-1.5
-4.5
-8.5
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.6
0.7
0.6
0.5
0.6
0.7
1.0
1.7
1.6
1.2
1.2
Receivables Turnover
9.3
9.8
9.8
9.1
9.2
10.1
10.5
10.4
12.2
13.3
13.6
13.5
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$10.18
$8.21
$7.34
$4.36
$3.08
$4.20
$3.19
$2.41
$0.83
$0.57
$0.51
$0.85
Revenue / Share
$13.06
$13.99
$12.64
$11.14
$9.03
·
·
·
·
·
·
·
Cash Flow / Share
$2.57
$1.92
$1.79
$1.27
$0.42
·
·
·
·
·
·
·
Cash / Share
$3.01
$4.78
$1.95
$2.54
$1.33
$3.31
$1.27
$1.38
$1.22
$1.09
$1.14
$1.18
EPS (TTM)
$0.45
$-0.17
$-1.13
$-1.35
$-0.79
$-0.66
$-0.08
$-0.01
$-0.16
$-0.23
$-0.52
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
10.3%
14.4%
16.9%
27.8%
40.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
13.8%
19.6%
27.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
21.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.15B
$1.04B
$910M
$779M
$610M
$435M
$328M
$258M
$200M
$162M
$129M
$103M
Net Income TTM
$39M
$-13M
$-82M
$-95M
$-53M
$-42M
$-5M
$-221.0K
$-9M
$-12M
$-26M
$-38M
Market Cap
$1.55B
$3.08B
$5.77B
$4.82B
$9.40B
$11.60B
$4.04B
$2.59B
$1.41B
$757M
$445M
$221M
Enterprise Value
·
·
·
·
·
·
·
$2.70B
$1.37B
$733M
$431M
$184M
P/E
44.6
-239.1
-69.6
-50.3
-173.8
-264.2
-819.8
-4372.0
-155.5
-61.7
-16.7
·
P/S
1.3
3.0
6.3
6.2
15.4
26.7
12.3
10.0
7.0
4.7
3.5
2.1
P/B
2.0
5.0
10.7
15.6
44.5
41.5
20.5
18.1
30.1
25.0
16.9
5.3
P / Tangible Book
4.2
16.1
21.2
41.4
1617.3
186.9
·
·
·
·
·
·
P / Cash Flow
6.8
21.5
44.8
54.3
330.2
172.3
78.8
67.0
126.9
110.7
-34.4
-9.1
P / FCF
7.7
30.6
59.1
131.8
-684.9
314.4
126.2
88.2
166.6
132.7
-31.7
-8.7
EV / EBITDA
·
·
·
·
·
·
·
156.4
529.4
396.9
-31.3
-6.3
EV / FCF
·
·
·
·
·
·
·
92.1
162.4
128.5
-30.7
-7.3
EV / Revenue
·
·
·
·
·
·
·
10.5
6.9
4.5
3.3
1.8
Earnings Yield
2.2%
-0.42%
-1.4%
-2.0%
-0.58%
-0.38%
-0.12%
-0.02%
-0.64%
-1.6%
-6.0%
·
손익계산서17
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
$312M
$305M
$300M
$286M
$283M
$280M
$279M
$264M
$252M
$247M
$239M
$230M
$223M
$218M
$208M
$198M
Cost of Revenue
$146M
$135M
$134M
$129M
$128M
$126M
$123M
$122M
$118M
$115M
$112M
$111M
$104M
$105M
$96M
$94M
Gross Profit
$167M
$171M
$166M
$157M
$155M
$154M
$156M
$142M
$134M
$132M
$127M
$119M
$119M
$114M
$112M
$104M
R&D Expense
$42M
$40M
$36M
$35M
$40M
$41M
$41M
$42M
$41M
$42M
$39M
$40M
$39M
$38M
$37M
$34M
SG&A Expense
$43M
$33M
$34M
$34M
$36M
$35M
$36M
$37M
$34M
$31M
$33M
$31M
$30M
$28M
$23M
$24M
Operating Expenses
$165M
$152M
$147M
$141M
$157M
$159M
$152M
$158M
$153M
$153M
$145M
$145M
$144M
$143M
$125M
$126M
Operating Income
$2M
$18M
$20M
$16M
$-2M
$-5M
$4M
$-15M
$-19M
$-21M
$-19M
$-26M
$-25M
$-29M
$-13M
$-22M
Interest Expense
·
·
·
·
·
·
·
·
·
$3M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-op
$6M
$5M
$6M
$6M
$8M
$10M
$11M
$11M
$14M
$11M
$8M
$8M
$6M
$4M
$3M
$982.0K
Pretax Income
$4M
$21M
$23M
$19M
$3M
$760.0K
$11M
$-8M
$-9M
$-6M
$-12M
$-19M
$-21M
$-27M
$-12M
$-23M
Income Tax
$941.0K
$2M
$3M
$643.0K
$1M
$184.0K
$-426.0K
$-4M
$3M
$989.0K
$119.0K
$942.0K
$753.0K
$527.0K
$1M
$579.0K
Net Income
$3M
$18M
$20M
$18M
$1M
$576.0K
$12M
$-4M
$-13M
$-7M
$-12M
$-20M
$-22M
$-27M
$-14M
$-23M
EPS (Basic)
$0.04
$0.24
$0.25
$0.23
$0.02
$0.01
$0.15
$-0.06
$-0.17
$-0.10
$-0.17
$-0.28
$-0.30
$-0.38
$-0.19
$-0.33
EPS (Diluted)
$0.04
$0.21
$0.23
$0.21
$0.01
$0.01
$0.13
$-0.06
$-0.17
$-0.10
$-0.17
$-0.28
$-0.30
$-0.38
$-0.19
$-0.33
Shares (Basic)
75,452,000
76,823,000
77,509,000
77,528,000
76,654,000
75,949,000
75,430,000
74,876,000
74,203,000
73,488,000
72,926,000
72,356,000
71,627,000
71,259,000
70,704,000
70,232,000
Shares (Diluted)
85,479,000
86,298,000
87,037,000
87,295,000
88,523,000
89,275,000
88,645,000
74,876,000
74,203,000
73,488,000
72,926,000
72,356,000
71,627,000
71,259,000
70,704,000
70,232,000
EBITDA
$2M
$36M
·
$16M
$-2M
$9M
·
$-15M
$-19M
$-9M
·
$-26M
$-25M
$-18M
·
$-22M
대차대조표23
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
$187M
$273M
$232M
$193M
$205M
$370M
$363M
$291M
$176M
$240M
$143M
$128M
$196M
$141M
$181M
$129M
Receivables
$142M
$137M
$131M
$138M
$128M
$119M
$115M
$116M
$104M
$103M
·
$94M
$88M
$88M
·
$88M
Prepaid Expense
$61M
$55M
$43M
$50M
$48M
$48M
$51M
$49M
$42M
$36M
·
$38M
$38M
$32M
·
$33M
Other Current Assets
$17M
$13M
$15M
$14M
$10M
$12M
$16M
$8M
$9M
$9M
·
$8M
$8M
$7M
·
$7M
Current Assets
$951M
$1.01B
$960M
$949M
$894M
$1.29B
$1.25B
$1.20B
$1.32B
$1.29B
·
$891M
$841M
$800M
·
$742M
PP&E (Net)
$180M
$167M
$165M
$164M
$154M
$146M
$145M
$136M
$125M
$114M
·
$102M
$99M
·
·
·
Goodwill
$366M
$366M
$366M
$366M
$367M
$367M
$365M
$365M
$227M
$227M
$227M
$227M
$165M
$165M
$165M
$165M
Intangibles
$44M
$48M
$51M
$55M
$58M
$62M
$66M
$70M
$33M
$36M
·
$41M
$23M
$25M
·
$31M
Other Non-current Assets
$46M
$46M
$11M
$11M
$11M
$13M
$13M
$18M
$18M
$17M
·
$17M
$17M
$15M
·
$12M
Total Assets
$1.83B
$1.87B
$1.79B
$1.77B
$1.70B
$2.09B
$2.05B
$2.01B
$1.91B
$1.87B
·
$1.46B
$1.40B
$1.29B
·
$1.21B
Accounts Payable
$37M
$31M
$30M
$30M
$31M
$29M
$26M
$34M
$29M
$26M
·
$29M
$23M
$22M
·
$21M
Accrued Liabilities
$26M
$23M
$25M
$22M
$26M
$23M
$31M
$26M
$30M
$18M
·
$20M
$19M
$22M
·
$24M
Current Liabilities
$229M
$223M
$213M
$206M
$202M
$639M
$642M
$650M
$615M
$184M
·
$172M
$158M
$160M
·
$151M
Capital Leases
$42M
$39M
$42M
$35M
$35M
$35M
$37M
$40M
$32M
$34M
·
$38M
$40M
$42M
·
$42M
Deferred Tax
$53.0K
$53.0K
$56.0K
$0
$460.0K
$498.0K
$186.0K
·
·
·
·
$463.0K
$289.0K
$206.0K
·
·
Other Non-current Liabilities
$34M
$33M
$8M
$9M
$7M
$7M
$7M
$7M
$6M
$7M
·
$7M
$3M
$5M
·
$5M
Total Liabilities
$1.05B
$1.04B
$1.00B
$993M
$987M
$1.43B
$1.43B
$1.44B
$1.38B
$1.39B
·
$963M
$944M
$947M
·
$937M
Paid-in Capital
$1.14B
$1.19B
$1.16B
$1.17B
$1.13B
$1.08B
$1.04B
$993M
$951M
$896M
·
$887M
$832M
$690M
·
$583M
Retained Earnings
$-356M
$-360M
$-378M
$-398M
$-416M
$-417M
$-418M
$-429M
$-425M
$-412M
·
$-392M
$-372M
$-350M
·
$-309M
AOCI
$451.0K
$872.0K
$897.0K
$749.0K
$108.0K
$497.0K
$636.0K
$2M
$-502.0K
$-303.0K
·
$-798.0K
$-1M
$-961.0K
·
$-4M
Stockholders' Equity
$785M
$830M
$786M
$775M
$717M
$664M
$622M
$566M
$526M
$484M
·
$494M
$459M
$339M
·
$269M
Liabilities + Equity
$1.83B
$1.87B
$1.79B
$1.77B
$1.70B
$2.09B
$2.05B
$2.01B
$1.91B
$1.87B
·
$1.46B
$1.40B
$1.29B
·
$1.21B
Shares Outstanding
74,723,531
76,563,988
77,194,000
78,214,059
77,262,690
76,243,231
75,808,000
75,208,409
74,719,317
73,849,081
·
72,695,935
72,180,262
71,544,294
·
70,502,734
현금 흐름15
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
$20M
$18M
$17M
$16M
$15M
$14M
$15M
$13M
$13M
$12M
$13M
$12M
$12M
$11M
$11M
$11M
Stock-based Comp
$33M
$33M
$34M
$33M
$42M
$39M
$38M
$40M
$44M
$45M
$50M
$53M
$53M
$51M
$44M
$45M
Deferred Tax
·
·
$947.0K
$-10.0K
$-159.0K
$192.0K
$-5M
$85.0K
$108.0K
$248.0K
$-385.0K
$188.0K
$191.0K
$59.0K
$1M
$22.0K
Amort. of Intangibles
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Restructuring
·
·
·
·
·
$10M
·
$10M
·
·
·
·
·
·
·
·
Other Non-cash
·
$-5M
·
·
·
$-6M
·
·
·
$-18M
·
·
·
$-1M
·
·
Operating Cash Flow
$42M
$64M
$84M
$59M
$35M
$48M
$50M
$41M
$20M
$32M
$37M
$37M
$22M
$33M
$33M
$31M
CapEx
$18M
$5M
$6M
$11M
$3M
$5M
$9M
$14M
$7M
$12M
$11M
$3M
$7M
$10M
$6M
$12M
Investing Cash Flow
$-42M
$-146.0K
$3M
$-72M
$229M
$-38M
$18M
$75M
$-93M
$-267M
$-25M
$-105M
$-54M
$-76M
$10M
$-5M
Stock Repurchased
$90M
$10M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-10M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-85M
$-23M
$-48M
$576.0K
$-429M
$-2M
$3M
$-1M
$9M
$331M
$4M
$338.0K
$88M
$3M
$8M
$2M
Net Change in Cash
$-86M
$41M
$39M
$-12M
$-165M
$8M
$71M
$115M
$-64M
$97M
$15M
$-68M
$55M
$-39M
$51M
$28M
Free Cash Flow
·
$59M
·
·
·
$44M
·
·
·
$20M
·
·
·
$23M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$17M
·
·
·
$22M
·
·
수익성8
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
53.4%
55.9%
·
55.0%
54.9%
55.0%
·
53.8%
53.0%
53.6%
·
51.7%
53.2%
52.0%
·
52.5%
Operating Margin
0.63%
6.1%
·
5.6%
-0.55%
-1.9%
·
-5.8%
-7.7%
-8.4%
·
-11.2%
-11.3%
-13.3%
·
-11.0%
Net Margin
1.1%
6.0%
·
6.3%
0.41%
0.21%
·
-1.7%
-5.1%
-2.9%
·
-8.9%
-9.8%
-12.5%
·
-11.7%
Pretax Margin
1.4%
6.7%
·
6.5%
0.90%
0.27%
·
-3.2%
-3.8%
-2.5%
·
-8.5%
-9.4%
-12.2%
·
-11.4%
EBITDA Margin
0.63%
11.9%
·
5.6%
-0.55%
3.2%
·
-5.8%
-7.7%
-3.5%
·
-11.2%
-11.3%
-8.1%
·
-11.0%
ROA
0.19%
0.93%
·
0.95%
0.06%
0.03%
·
-0.26%
-0.77%
-0.45%
·
-1.5%
-1.7%
-2.2%
·
-2.0%
ROE
0.45%
2.5%
·
2.7%
0.19%
0.10%
·
-0.85%
-2.6%
-1.7%
·
-5.3%
-6.2%
-9.8%
·
-10.5%
ROIC
0.20%
2.0%
·
2.0%
-0.10%
-0.62%
·
-1.5%
-5.0%
-5.0%
·
-5.5%
-5.7%
-8.7%
·
-8.3%
유동성 및 지급능력3
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
4.1
4.5
·
4.6
4.4
2.0
·
1.9
2.2
7.0
·
5.2
5.3
5.0
·
4.9
Quick Ratio
1.4
1.8
·
1.6
1.7
0.8
·
0.6
0.5
1.9
·
1.3
1.8
1.4
·
1.4
Interest Coverage
·
·
·
·
·
·
·
·
·
-8.1
·
-13.1
-13.5
-15.7
·
-11.6
효율성2
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
0.2
0.1
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Receivables Turnover
2.3
2.4
·
2.2
2.4
2.5
·
2.5
2.6
2.6
·
2.5
2.6
2.6
·
2.7
주당5
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
Book Value / Share
$10.50
$10.84
·
$9.91
$9.28
$8.71
·
$7.52
$7.04
$6.55
·
$6.79
$6.36
$4.74
·
$3.82
Revenue / Share
$3.66
$3.54
·
$3.27
$3.20
$3.13
·
$3.53
$3.40
$3.36
·
$3.18
$3.11
$3.07
·
$2.82
Cash Flow / Share
·
$0.74
·
·
·
$0.54
·
·
·
$0.44
·
·
·
$0.47
·
·
Cash / Share
$2.51
$3.57
·
$2.47
$2.66
$4.86
·
$3.87
$2.35
$3.25
·
$1.76
$2.71
$1.98
·
$1.84
EPS (TTM)
$0.69
$0.66
·
$0.36
$0.09
$-0.09
·
$-0.50
$-0.72
$-0.85
·
$-1.15
$-1.20
$-1.24
·
$-1.22
가치 평가 (TTM)9
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
$1.20B
$1.17B
·
$1.13B
$1.11B
$1.07B
·
$1.00B
$968M
$939M
·
$880M
$848M
$815M
·
$744M
Net Income TTM
$59M
$57M
·
$31M
$9M
$-5M
·
$-37M
$-53M
$-62M
·
$-83M
$-86M
$-88M
·
$-85M
Market Cap
$1.59B
$1.16B
·
$1.89B
$2.05B
$2.07B
·
$2.16B
$3.30B
$4.59B
·
$4.67B
$5.95B
$5.17B
·
$5.29B
P/E
30.9
23.0
·
67.2
294.2
-301.7
·
-57.5
-61.2
-73.1
·
-55.9
-68.7
-58.3
·
-61.5
P/S
1.3
1.0
·
1.7
1.9
1.9
·
2.2
3.4
4.9
·
5.3
7.0
6.3
·
7.1
P/B
2.0
1.4
·
2.4
2.9
3.1
·
3.8
6.3
9.5
·
9.5
13.0
15.3
·
19.6
P / Tangible Book
4.3
2.8
·
5.3
7.0
8.8
·
16.6
12.4
20.8
·
20.8
22.0
34.9
·
72.5
P / Cash Flow
·
18.2
·
·
·
42.8
·
·
·
141.8
·
·
·
154.8
·
·
Earnings Yield
3.2%
4.3%
·
1.5%
0.34%
-0.33%
·
-1.7%
-1.6%
-1.4%
·
-1.8%
-1.5%
-1.7%
·
-1.6%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$1.15B
$1.04B
$910M
$779M
$610M
매출 총이익률 %
55.1%
54.2%
52.5%
52.8%
55.5%
영업이익률 %
2.5%
-4.9%
-10.8%
-11.2%
-9.2%
순이익
$39M
$-13M
$-82M
$-95M
$-53M
희석 EPS
$0.45
$-0.17
$-1.13
$-1.35
$-0.79
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
4.5
1.9
5.5
5.2
3.9
당좌 비율
1.7
0.7
1.4
1.8
1.1
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$201M
$101M
$98M
$37M
$-14M
기관 투자자 (13F)
338개의 제출자
· $2.0B 전체
· 기준일 2026년 9월 30일
17
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.
보유자338
보유 가치$2.0B
신규 포지션52
청산 포지션45
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
52 (-13 이전 분기 대비)
45 (+3 이전 분기 대비)
111 (0 이전 분기 대비)
103 (0 이전 분기 대비)
+3.2M
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.
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.