FOSL 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$6.80
P/E (TTM)-5.4
EPS (TTM)$-1.27
매출 (TTM)$985M
52주 범위$2–$7
FOSL 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.
주식 분할4
배당락일
분할
유형
2004년 4월 12일
3-for-2
정방향
2002년 6월 10일
3-for-2
정방향
1999년 8월 18일
3-for-2
정방향
1998년 4월 9일
3-for-2
정방향
Fossil Group, Inc. - Common Stock 정보
위키백과 회사 개요
05 · wikidata
파슬 그룹(Fossil Group, Inc.)은 1984년 톰 카르초티스(Tom Kartsotis)가 설립하고 텍사스주 리처드슨 (텍사스주)에 본사를 둔 미국의 패션 디자이너이자 제조업체이다. 해당 브랜드에는 파슬(Fossil), 릴릭(Relic), 미셸 워치(Michele Watch), 스카겐 덴마크, 미스핏(Misfit), WSI 및 조디악 워치스(Zodiac Watches)가 포함된다. 파슬은 또한 BMW, 푸마, 아르마니, 마이클 코스, DKNY, 디젤 (브랜드), 케이트 스페이드 뉴욕, 토리 버치(Tory Burch), 챕스(Chaps) 및 아르마니 익스체인지(Armani Exchange)와 같은 브랜드의 라이선스 액세서리도 제작한다.
톰 카르초티스의 형제이자 CEO인 코스타 카르초티스(Kosta Kartsotis)는 파슬 주식의 약 12.5%를 소유하고 있다. 회사 이름은 형제들이 아버지에게 지어준 별명이다.
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FOSL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-5.45년 평균 ≈2.5
≈2.5
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
2.25년 평균 ≈1.0
≈1.0
·
·
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
FOSL
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
56.7%
·
60.9%
동일
영업이익률 (TTM)
-0.57%
·
8.8%
약함
세전 마진 (TTM)
-4.2%
·
3.3%
약함
순이익률 (TTM)
-7.0%
·
2.2%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FOSL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-12.3%5년 평균 ≈-8.3%
≈-8.3%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-15.8%5년 평균 ≈-11.7%
≈-11.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-9.0%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FOSL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.455년 평균 ≈$-1.35
≈$-1.35
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FOSL
5년 평균
동종업계 중앙값
결론
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$223.2K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-100.0%
다음 실적11월 11, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 12, 2026
$-0.13
$-0.36
64.1%
2026년 3월 31일
5월 13, 2026
$-0.03
$-0.29
89.7%
2025년 12월 31일
$-0.15
$-0.02
-635.3%
2025년 9월 30일
$-0.63
$-0.37
-71.6%
2025년 6월 30일
$-0.10
$-0.21
53.3%
2024년 9월 30일
$-0.51
—
—
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.00B
$1.14B
$1.41B
$1.68B
$1.87B
$1.61B
$2.22B
$2.54B
$2.79B
$3.04B
$3.23B
$3.51B
Cost of Revenue
$441M
$548M
$733M
$852M
$904M
$843M
$1.12B
$1.20B
$1.43B
$1.46B
$1.48B
$1.51B
Gross Profit
$563M
$597M
$680M
$831M
$966M
$770M
$1.10B
$1.34B
$1.36B
$1.58B
$1.75B
$2.00B
R&D Expense
$0
$0
$19M
$29M
$27M
$26M
$32M
$38M
$43M
$39M
$5M
$600.0K
SG&A Expense
$540M
$639M
$777M
$824M
$843M
$835M
$1.07B
$1.22B
$1.33B
$1.42B
$1.43B
$1.43B
Operating Expenses
$582M
$701M
$823M
$832M
$874M
$906M
$1.13B
$1.28B
$1.78B
$1.45B
$1.46B
$1.43B
Operating Income
$-19M
$-104M
$-143M
$-1M
$93M
$-135M
$-28M
$63M
$-424M
$127M
$291M
$567M
Interest Expense
·
·
$22M
$19M
$25M
$32M
$30M
$43M
$43M
$27M
$20M
$16M
Interest Income
$2M
$4M
$3M
$772.0K
$407.0K
$573.0K
$2M
$3M
$5M
$2M
$1M
$799.0K
Other Non-op
$-10M
$5M
$9M
$-1M
$-14M
$-5M
$27M
$-38.0K
$14M
$14M
$40M
$7M
Pretax Income
$-50M
$-118M
$-156M
$-22M
$53M
$-172M
$-31M
$20M
$-454M
$114M
$312M
$558M
Income Tax
$28M
$-12M
$522.0K
$21M
$26M
$-76M
$19M
$21M
$20M
$29M
$82M
$171M
Net Income
$-78M
$-106M
$-157M
$-44M
$27M
$-96M
$-50M
$-938.0K
$-474M
$86M
$230M
$387M
EPS (Basic)
$-1.45
$-1.94
$-3.00
$-0.85
$0.49
$-1.88
$-1.04
$-0.07
$-9.87
$1.64
$4.52
$7.12
EPS (Diluted)
$-1.45
$-1.94
$-3.00
$-0.85
$0.48
$-1.88
$-1.04
$-0.07
$-9.87
$1.63
$4.51
$7.10
Shares (Basic)
54,087,000
52,958,000
52,284,000
51,841,000
51,961,000
51,116,000
50,230,000
49,196,000
48,468,000
48,136,000
48,800,000
52,882,000
Shares (Diluted)
54,087,000
52,958,000
52,284,000
51,841,000
52,777,000
51,116,000
50,230,000
49,196,000
48,468,000
48,323,000
48,924,000
53,080,000
EBITDA
·
·
·
$22M
$122M
·
·
$130M
$-343M
$222M
$379M
$662M
대차대조표25
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$96M
$124M
$117M
$199M
$251M
$316M
$200M
$403M
$231M
$297M
$289M
$276M
Receivables
$145M
$162M
$188M
$206M
$255M
$230M
$290M
$328M
$367M
$376M
$371M
$430M
Inventory
$152M
$179M
$253M
$376M
$347M
$295M
$452M
$378M
$574M
$542M
$625M
$597M
Prepaid Expense
$76M
$90M
$153M
$164M
$170M
$149M
$117M
$150M
$119M
$132M
$157M
$151M
Other Current Assets
$23M
$23M
$24M
$25M
$24M
$23M
$22M
$19M
$21M
$15M
$15M
$329.0K
Current Assets
$468M
$555M
$711M
$945M
$1.02B
$990M
$1.06B
$1.26B
$1.29B
$1.35B
$1.44B
$1.45B
PP&E (Net)
$34M
$42M
$57M
$80M
$90M
$114M
$152M
$183M
$220M
$274M
$326M
$346M
PP&E (Gross)
$343M
$381M
$442M
$495M
$526M
$581M
$616M
$637M
$652M
$689M
$724M
$706M
Accum. Depreciation
$309M
$339M
$385M
$415M
$437M
$467M
$465M
$453M
$453M
$415M
$398M
$360M
Goodwill
·
·
·
·
·
·
·
·
$0
$355M
$359M
$198M
Total Assets
$689M
$764M
$978M
$1.24B
$1.37B
$1.48B
$1.60B
$1.58B
$1.66B
$2.19B
$2.36B
$2.18B
Accounts Payable
$133M
$158M
$147M
$191M
$230M
$178M
$172M
$170M
$205M
$164M
$208M
$159M
Current Liabilities
$302M
$327M
$342M
$426M
$536M
$559M
$559M
$606M
$509M
$415M
$490M
$446M
Capital Leases
$104M
$114M
$138M
$150M
$175M
$231M
$289M
$0
·
·
·
·
Deferred Tax
$607.0K
$1M
$698.0K
$616.0K
$504.0K
$495.0K
$2M
$2M
$1M
$56M
$75M
·
Other Non-current Liabilities
$16M
$17M
$18M
$20M
$31M
$43M
$41M
$80M
$76M
$72M
$53M
$59M
Long-term Debt
$178M
$165M
$208M
$216M
$142M
$226M
$228M
$393M
$441M
$631M
$802M
$620M
Total Debt
·
·
·
$223M
$150M
·
·
$393M
$441M
$631M
$802M
$624M
Common Stock
$584.0K
$533.0K
$525.0K
$518.0K
$521.0K
$515.0K
$505.0K
$495.0K
$486.0K
$483.0K
$481.0K
$508.0K
Retained Earnings
$-163M
$-84M
$18M
$175M
$229M
$204M
$300M
$382M
$410M
$888M
$814M
$822M
Treasury Stock
$5M
$0
·
·
·
·
·
·
·
·
·
·
AOCI
$-60M
$-83M
$-76M
$-76M
$-67M
$-59M
$-81M
$-65M
$-76M
$-95M
$-81M
$-16M
Stockholders' Equity
$103M
$149M
$254M
$406M
$463M
$439M
$503M
$586M
$576M
$1.01B
$921M
$978M
Liabilities + Equity
$689M
$764M
$978M
$1.24B
$1.37B
$1.48B
$1.60B
$1.58B
$1.66B
$2.19B
$2.36B
$2.18B
Shares Outstanding
58,354,000
53,254,000
52,487,000
51,836,000
52,146,000
51,474,000
50,516,000
49,517,817
49,518,000
48,269,000
48,125,000
50,771,000
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$13M
$16M
$19M
$23M
$30M
$43M
$55M
$68M
$81M
$95M
$88M
$96M
Stock-based Comp
$2M
$3M
$6M
$8M
$9M
$11M
$16M
$23M
$30M
$31M
$19M
$19M
Deferred Tax
$7M
$-2M
$-4M
$6M
$8M
$4M
$-9M
$2M
$-49M
$-26M
$-2M
$2M
Amort. of Intangibles
$700.0K
$900.0K
$900.0K
$2M
$3M
$7M
$7M
$12M
$14M
$15M
$5M
$5M
Restructuring
$41M
$60M
$43M
$6M
$22M
$37M
$30M
$47M
$48M
$28M
$24M
$0
Other Non-cash
·
·
·
$-104M
$-24M
·
·
$157M
$591M
$25M
$27M
$-116M
Operating Cash Flow
$-58M
$47M
$-59M
$-111M
$50M
$101M
$-14M
$248M
$180M
$210M
$361M
$388M
CapEx
$3M
$7M
$9M
$13M
$10M
$9M
$21M
$18M
$26M
$66M
$80M
$95M
Investing Cash Flow
$22M
$4M
$-10M
$-9M
$7M
$-11M
$19M
$-16M
$-25M
$-12M
$-294M
$-103M
Stock Repurchased
$164.0K
$114.0K
$530.0K
$12M
$2M
$727.0K
$4M
$3M
$1M
$7M
$231M
$438M
Net Stock Activity
·
·
·
$-12M
$-2M
·
·
$-3M
$-1M
$-7M
$-231M
$-438M
Financing Cash Flow
$-5M
$-50M
$-14M
$53M
$-113M
$11M
$-208M
$-63M
$-202M
$-198M
$-64M
$-325M
Net Change in Cash
$-27M
$5M
$-82M
$-60M
$-60M
$116M
$-203M
$179M
$-66M
$8M
$13M
$-44M
Taxes Paid
$17M
$-56M
$20M
$6M
$-17M
$10M
$18M
$28M
$37M
$14M
$132M
$168M
Free Cash Flow
·
·
·
$-124M
$40M
·
·
$230M
$154M
$144M
$281M
$293M
Levered FCF
·
·
·
$-162M
$27M
·
·
$232M
$109M
$124M
$266M
$282M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
49.4%
51.7%
·
·
52.7%
48.7%
51.9%
54.3%
57.0%
Operating Margin
·
·
·
-0.09%
5.0%
·
·
2.5%
-15.2%
4.2%
9.0%
16.1%
Net Margin
·
·
·
-2.6%
1.4%
·
·
-0.04%
-17.0%
2.8%
7.1%
11.0%
Pretax Margin
·
·
·
-1.3%
2.8%
·
·
0.79%
-16.3%
3.8%
9.7%
15.9%
EBITDA Margin
·
·
·
1.3%
6.5%
·
·
5.1%
-12.3%
7.3%
11.7%
18.9%
ROA
·
·
·
-3.3%
1.9%
·
·
-0.06%
-24.6%
3.8%
10.1%
17.6%
ROE
·
·
·
-10.0%
5.9%
·
·
-0.16%
-59.9%
8.9%
24.2%
37.8%
ROIC
·
·
·
-0.46%
7.6%
·
·
-0.30%
-43.5%
5.8%
12.5%
24.5%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
·
·
2.2
1.9
·
·
2.1
2.5
3.2
2.9
3.3
Quick Ratio
·
·
·
1.0
0.9
·
·
1.2
1.2
1.6
1.3
1.6
Debt / Equity
·
·
·
0.6
0.3
·
·
0.7
0.8
0.6
0.9
0.6
LT Debt / Equity
·
·
·
0.5
0.3
·
·
0.5
0.8
0.6
0.8
0.6
Interest Coverage
·
·
·
-0.1
3.7
·
·
1.5
-9.8
4.7
14.5
35.6
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
·
1.3
1.3
·
·
1.6
1.5
1.3
1.4
1.6
Inventory Turnover
·
·
·
2.4
2.8
·
·
2.5
2.6
2.5
2.4
2.6
Receivables Turnover
·
·
·
7.3
7.7
·
·
7.3
7.5
8.2
8.1
7.9
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
·
$7.83
$8.88
·
·
$11.82
$11.84
$20.85
$19.15
$19.26
Revenue / Share
·
·
·
$32.45
$35.43
·
·
$51.66
$57.53
$62.96
$66.00
$66.12
Cash Flow / Share
·
·
·
$-2.14
$0.95
·
·
$5.04
$3.70
$4.35
$7.37
$7.31
Cash / Share
·
·
·
$3.83
$4.81
·
·
$8.15
$4.75
$6.16
$6.01
$5.44
EPS (TTM)
$-1.45
$-1.94
$-3.00
$-0.85
$0.48
$-1.88
$-1.04
$-0.07
$-9.87
$1.63
$4.51
$7.10
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-12.3%
-18.9%
-16.1%
-10.0%
15.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-15.8%
-15.1%
-4.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-9.0%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.00B
$1.14B
$1.41B
$1.68B
$1.87B
$1.61B
$2.22B
$2.54B
$2.79B
$3.04B
$3.23B
$3.51B
Net Income TTM
$-78M
$-106M
$-157M
$-44M
$27M
$-96M
$-50M
$-938.0K
$-474M
$86M
$230M
$387M
Market Cap
·
·
·
$223M
$537M
·
·
$804M
$378M
$1.25B
$1.76B
$5.60B
Enterprise Value
·
·
·
$248M
$436M
·
·
$793M
$588M
$1.58B
$2.27B
$5.95B
P/E
-2.6
-1.0
-0.5
-5.1
21.4
-4.6
-7.4
-231.9
-0.8
15.9
8.1
15.5
P/S
·
·
·
0.1
0.3
·
·
0.3
0.1
0.4
0.5
1.6
P/B
·
·
·
0.6
1.2
·
·
1.4
0.7
1.2
1.9
5.7
P / Tangible Book
2.2
0.7
0.3
0.6
1.2
1.0
·
·
·
·
·
·
P / Cash Flow
·
·
·
-2.0
10.7
·
·
3.2
2.1
5.9
4.9
14.4
P / FCF
·
·
·
-1.8
13.5
·
·
3.5
2.5
8.6
6.3
19.1
EV / EBITDA
·
·
·
11.3
3.6
·
·
6.1
-1.7
7.1
6.0
9.0
EV / FCF
·
·
·
-2.0
11.0
·
·
3.4
3.8
11.0
8.1
20.3
EV / Revenue
·
·
·
0.1
0.2
·
·
0.3
0.2
0.5
0.7
1.7
Earnings Yield
-38.0%
-102.6%
-205.5%
-19.7%
4.7%
-21.7%
-13.4%
-0.43%
-127.0%
6.3%
12.3%
6.4%
손익계산서16
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$201M
$225M
$281M
$220M
$233M
$342M
$288M
$260M
$255M
$421M
$344M
$325M
$572M
Cost of Revenue
$79M
$90M
$120M
$94M
$90M
$158M
$146M
$123M
$121M
$221M
$182M
$164M
$300M
Gross Profit
$123M
$135M
$161M
$127M
$143M
$185M
$142M
$137M
$133M
$201M
$162M
$161M
$272M
SG&A Expense
$110M
$121M
$148M
$111M
$134M
$172M
$161M
$154M
$152M
$208M
$191M
$191M
$241M
Operating Expenses
$101M
$123M
$160M
$118M
$150M
$201M
$167M
$171M
$163M
$225M
$208M
$198M
$232M
Operating Income
$22M
$12M
$860.0K
$8M
$-7M
$-16M
$-24M
$-34M
$-29M
$-24M
$-46M
$-37M
$40M
Interest Expense
·
·
·
·
·
·
·
·
$5M
·
$6M
$5M
·
Other Non-op
$3M
$1M
$-909.0K
$-38.0K
$-3M
$-4M
$4M
$1M
$4M
$2M
$-3M
$3M
$-3M
Pretax Income
$12M
$5M
$-7M
$4M
$-14M
$-25M
$-26M
$-37M
$-30M
$-28M
$-55M
$-40M
$34M
Income Tax
$6M
$5M
$11M
$6M
$3M
$-14M
$6M
$2M
$-6M
$556.0K
$6M
$2M
$13M
Net Income
$7M
$-677.0K
$-18M
$-2M
$-18M
$-11M
$-32M
$-39M
$-24M
$-28M
$-61M
$-41M
$21M
EPS (Basic)
$0.14
$-0.01
$-0.32
$-0.04
$-0.33
$-0.15
$-0.60
$-0.73
$-0.46
$-0.53
$-1.16
$-0.80
$0.40
EPS (Diluted)
$0.14
$-0.01
$-0.32
$-0.04
$-0.33
$-0.15
$-0.60
$-0.73
$-0.46
$-0.53
$-1.16
$-0.80
$0.40
Shares (Basic)
59,036,000
58,374,000
·
53,624,000
53,259,000
·
53,171,000
52,927,000
52,491,000
·
52,466,000
51,840,000
·
Shares (Diluted)
59,036,000
58,374,000
·
53,624,000
53,259,000
·
53,171,000
52,927,000
52,491,000
·
52,466,000
51,840,000
·
EBITDA
$3M
$14M
·
$8M
$-3M
·
$-24M
$-34M
$-25M
·
$-46M
$-32M
·
대차대조표23
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$79M
$81M
$96M
$110M
$78M
$124M
$106M
$105M
$113M
$117M
$116M
$127M
$199M
Receivables
$111M
$117M
$145M
$122M
$125M
$162M
$174M
$133M
$134M
·
$194M
$169M
·
Inventory
$178M
$156M
$152M
$178M
$182M
$179M
$226M
$202M
$224M
·
$327M
$337M
·
Prepaid Expense
$70M
$82M
$76M
$83M
$98M
$90M
$69M
$102M
$166M
·
$148M
$172M
·
Other Current Assets
·
·
$23M
·
·
$23M
·
·
·
·
·
·
·
Current Assets
$438M
$436M
$468M
$494M
$483M
$555M
$576M
$542M
$637M
·
$785M
$804M
·
PP&E (Net)
·
$33M
$34M
·
$40M
$42M
·
·
·
·
·
·
·
PP&E (Gross)
·
·
$343M
·
·
$381M
·
·
·
·
·
·
·
Accum. Depreciation
$296M
$300M
$309M
$344M
$340M
$339M
$362M
$368M
$380M
·
$406M
$416M
·
Total Assets
$653M
$655M
$689M
$705M
$686M
$764M
$812M
$786M
$891M
·
$1.06B
$1.09B
·
Accounts Payable
$124M
$124M
$133M
$123M
$118M
$158M
$159M
$133M
$143M
·
$158M
$120M
·
Current Liabilities
$248M
$253M
$302M
$270M
$263M
$327M
$318M
$280M
$295M
·
$349M
$305M
·
Capital Leases
$107M
$104M
$104M
$111M
$110M
$114M
$121M
$125M
$129M
·
$142M
$141M
·
Deferred Tax
$548.0K
$819.0K
$607.0K
$1M
$1M
$1M
$719.0K
$686.0K
$681.0K
·
$600.0K
$618.0K
·
Other Non-current Liabilities
$14M
$14M
$16M
$18M
$16M
$17M
$18M
$17M
$17M
·
$16M
$15M
·
Long-term Debt
·
·
$178M
·
·
$168M
·
·
·
·
·
·
·
Common Stock
$591.0K
$584.0K
$584.0K
$538.0K
$533.0K
$533.0K
$532.0K
$531.0K
$525.0K
·
$525.0K
$518.0K
·
Retained Earnings
$-174M
$-163M
$-163M
$-104M
$-102M
$-84M
$-77M
$-45M
$-6M
·
$47M
$134M
·
Treasury Stock
$5M
$5M
$5M
·
·
$0
·
·
·
·
·
·
·
AOCI
$-63M
$-64M
$-60M
$-62M
$-74M
$-83M
$-74M
$-80M
$-78M
·
$-77M
$-73M
·
Stockholders' Equity
$90M
$99M
$103M
$150M
$141M
$149M
$164M
$190M
$229M
·
$281M
$369M
·
Liabilities + Equity
$653M
$655M
$689M
$705M
$686M
$764M
$812M
$786M
$891M
·
$1.06B
$1.09B
·
Shares Outstanding
59,107,000
58,404,000
58,354,000
53,785,000
53,271,000
53,254,000
53,154,000
53,099,000
52,492,000
·
52,472,000
51,841,000
·
현금 흐름14
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$1M
$2M
$3M
$2M
$3M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$6M
Stock-based Comp
$2M
$684.0K
$543.0K
$182.0K
$593.0K
$719.0K
$553.0K
$614.0K
$1M
$1M
$2M
$1M
$2M
Amort. of Intangibles
$60.0K
$35.0K
$0
$100.0K
$40.0K
$300.0K
$200.0K
$200.0K
$200.0K
$200.0K
$200.0K
$200.0K
$0
Restructuring
$-10M
$2M
$11M
$7M
$16M
$28M
$5M
$17M
$10M
$16M
$16M
$7M
$-7M
Other Non-cash
·
$-24M
·
·
$-47M
·
·
·
$19M
·
·
$-51M
·
Operating Cash Flow
$29M
$-22M
$15M
$-52M
$-60M
$31M
$-23M
$38M
$622.0K
$49M
$-25M
$-86M
$104M
CapEx
$2M
$949.0K
$1M
$-589.0K
$285.0K
$2M
$1M
$2M
$2M
$1M
$3M
$3M
$5M
Investing Cash Flow
$1M
$-659.0K
$242.0K
$22M
$702.0K
$-102.0K
$7M
$-2M
$-1M
$-1M
$-4M
$-3M
$-857.0K
Stock Repurchased
·
$0
·
·
$3.0K
·
·
·
$3.0K
$530.0K
$0
·
$2M
Net Stock Activity
·
$0
·
·
$-3.0K
·
·
·
·
·
·
·
·
Financing Cash Flow
$3M
$8M
$-3M
$13M
$10M
$-16M
$16M
$-45M
$-5M
$-49M
$12M
$16M
$-79M
Net Change in Cash
$31M
$-15M
$14M
$-8M
$-45M
$16M
$2M
$-8M
$-5M
$860.0K
$-16M
$-72M
$30M
Free Cash Flow
·
$-23M
·
·
$-61M
·
·
·
$-1M
·
·
$-88M
·
Levered FCF
·
·
·
·
·
·
·
·
$-5M
·
·
$-94M
·
수익성8
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
62.4%
59.9%
·
57.5%
61.3%
·
49.4%
52.6%
52.4%
·
47.0%
49.5%
·
Operating Margin
1.5%
5.4%
·
3.9%
-2.9%
·
-8.5%
-13.1%
-11.5%
·
-13.5%
-11.5%
·
Net Margin
-5.1%
-0.30%
·
-0.95%
-7.6%
·
-11.1%
-14.9%
-9.5%
·
-17.7%
-12.7%
·
Pretax Margin
-3.3%
2.1%
·
1.9%
-6.2%
·
-8.9%
-14.1%
-11.9%
·
-16.1%
-12.2%
·
EBITDA Margin
1.5%
6.2%
·
3.9%
-1.4%
·
-8.5%
-13.1%
-9.7%
·
-13.5%
-9.9%
·
ROA
·
-0.10%
·
·
-2.3%
·
-3.4%
-4.2%
-2.5%
·
-5.1%
·
·
ROE
·
-0.56%
·
·
-9.7%
·
-14.3%
-14.7%
-8.1%
·
-18.0%
·
·
ROIC
·
-1.7%
·
·
-5.9%
·
-18.4%
-19.0%
-10.2%
·
-18.2%
·
·
유동성 및 지급능력3
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
·
1.7
·
·
1.8
·
1.8
1.9
2.2
·
2.3
·
·
Quick Ratio
·
0.8
·
·
0.8
·
0.9
0.9
0.8
·
0.9
·
·
Interest Coverage
·
·
·
·
·
·
·
·
-5.7
·
-8.1
-7.5
·
효율성3
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
·
0.3
·
·
0.3
·
0.3
0.3
0.3
·
0.3
·
·
Inventory Turnover
·
0.5
·
·
0.4
·
0.5
0.5
0.4
·
0.5
·
·
Receivables Turnover
·
1.9
·
·
1.8
·
1.6
1.8
1.7
·
1.7
·
·
주당5
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
·
$1.70
·
·
$2.64
·
$3.09
$3.57
$4.36
·
$5.36
·
·
Revenue / Share
$3.55
$3.85
·
$4.11
$4.38
·
$5.41
$4.91
$4.86
·
$6.56
$6.27
·
Cash Flow / Share
·
$-0.37
·
·
$-1.13
·
·
·
$0.01
·
·
$-1.66
·
Cash / Share
·
$1.39
·
·
$1.47
·
$2.00
$1.98
$2.15
·
$2.21
·
·
EPS (TTM)
·
$-1.00
·
·
$-1.81
·
$-2.32
$-2.88
$-2.66
·
$-2.07
$-0.66
·
가치 평가 (TTM)9
지표
추세
Q3 2026
Q1 2027
Q4 2025
Q3 2025
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
·
$974M
·
·
$1.12B
·
$1.22B
$1.28B
$1.34B
·
$1.56B
$1.70B
·
Net Income TTM
·
$-54M
·
·
$-100M
·
$-123M
$-152M
$-140M
·
$-107M
$-33M
·
Market Cap
·
$272M
·
·
$54M
·
$66M
$76M
$54M
·
$108M
·
·
P/E
·
-4.7
·
·
-0.6
·
-0.5
-0.5
-0.4
·
-1.0
-4.8
·
P/S
·
0.3
·
·
0.0
·
0.1
0.1
0.0
·
0.1
·
·
P/B
·
2.7
·
·
0.4
·
0.4
0.4
0.2
·
0.4
·
·
P / Tangible Book
·
2.7
·
·
0.4
·
0.4
0.4
0.2
·
0.4
·
·
P / Cash Flow
·
-12.5
·
·
-0.9
·
·
·
86.1
·
·
·
·
Earnings Yield
·
-21.5%
·
·
-177.4%
·
-187.1%
-200.0%
-260.8%
·
-100.5%
-20.6%
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
매출
$1.00B
$1.14B
$1.41B
$1.68B
$1.87B
매출 총이익률 %
·
·
·
49.4%
51.7%
영업이익률 %
·
·
·
-0.09%
5.0%
순이익
$-78M
$-106M
$-157M
$-44M
$27M
희석 EPS
$-1.45
$-1.94
$-3.00
$-0.85
$0.48
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
부채 / 자기자본 비율
·
·
·
0.6
0.3
유동비율
·
·
·
2.2
1.9
당좌 비율
·
·
·
1.0
0.9
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
잉여현금흐름
·
·
·
$-124M
$40M
기관 투자자 (13F)
118개의 제출자
· $161.6M 전체
· 기준일 2026년 6월 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.
보유자118
보유 가치$161.6M
신규 포지션40
청산 포지션16
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
40 (+19 이전 분기 대비)
16 (+4 이전 분기 대비)
34 (0 이전 분기 대비)
26 (+7 이전 분기 대비)
+6.2M
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.