FWRG 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$10.57
시가총액 (MRQ)$652M
P/E (TTM)36.4
EPS (TTM)$0.29
매출 (TTM)$1.32B
ROE (TTM)2.9%
52주 범위$10–$19
FWRG 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$1.22B2019-12-29 → 2025-12-28
EPS$0.312019-12-29 → 2025-12-28
잉여현금흐름$-31M2021-12-26 → 2025-12-28
순이익률1.4%2021-12-26 → 2025-12-28
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FWRG
5년 평균
동종업계 중앙값
결론
P/E (TTM)
36.45년 평균 ≈-21.5
≈-21.5
28.9
고평가
P/S (TTM)
0.55년 평균 ≈1.1
≈1.1
0.8
저평가
P/B (MRQ)
1.05년 평균 ≈1.7
≈1.7
1.4
적정 가치
주가 / FCF (TTM)
-31.35년 평균 ≈237.1
≈237.1
·
·
주가 / 현금 흐름 (TTM)
5.15년 평균 ≈11.0
≈11.0
9.0
적정 가치
주가 / 유형 장부 가치 (MRQ)
1.45년 평균 ≈32.5
≈32.5
·
·
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
FWRG
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
2.1%5년 평균 ≈3.3%
≈3.3%
3.0%
평균 이하
EBITDA Margin (EBITDA 마진)
2.2%5년 평균 ≈3.3%
≈3.3%
4.9%
약함
세전 마진 (TTM)
0.76%5년 평균 ≈1.9%
≈1.9%
0.95%
동일
순이익률 (TTM)
1.4%5년 평균 ≈1.4%
≈1.4%
1.2%
평균 이하
ROA (TTM)
1.0%5년 평균 ≈1.0%
≈1.0%
0.72%
최상위권
ROE (TTM)
2.9%5년 평균 ≈2.3%
≈2.3%
-20.7%
최상위권
ROIC
7.0%5년 평균 ≈-1.3%
≈-1.3%
-2.3%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FWRG
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
0.35년 평균 ≈0.5
≈0.5
1.0
낮은 유동성
Quick Ratio (당좌 비율)
0.25년 평균 ≈0.4
≈0.4
0.3
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FWRG
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
20.3%5년 평균 ≈30.7%
≈30.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
18.7%5년 평균 ≈25.1%
≈25.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
29.0%
·
·
·
EPS YoY
3.3%5년 평균 ≈83.1%
≈83.1%
·
·
Net Income YoY (순이익 YoY)
2.7%5년 평균 ≈81.6%
≈81.6%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
41.2%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
41.2%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FWRG
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.315년 평균 ≈$0.22
≈$0.22
·
·
Revenue / Share (주당 매출)
$19.455년 평균 ≈$14.99
≈$14.99
·
·
Cash Flow / Share (주당 현금 흐름)
$2.005년 평균 ≈$1.55
≈$1.55
·
·
Cash / Share (주당 현금)
$0.355년 평균 ≈$0.74
≈$0.74
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FWRG
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.85년 평균 ≈0.7
≈0.7
0.8
동일
Receivables Turnover (매출 채권 회전율)
173.55년 평균 ≈153.3
≈153.3
26.9
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$67.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈0.09%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.04
$0.05
-12.7%
2026년 3월 31일
5월 12, 2026
$-0.04
$-0.03
-22.7%
2025년 12월 31일
$0.24
$0.07
236.6%
2025년 9월 30일
$0.05
$0.07
-25.7%
2025년 6월 30일
$0.03
$0.05
-44.2%
2025년 3월 31일
$-0.01
$0.03
-130.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서14
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue
$1.22B
$1.02B
$892M
$730M
$601M
$342M
$436M
SG&A Expense
$129M
$113M
$103M
$85M
$70M
$46M
$56M
Operating Expenses
$1.19B
$977M
$850M
$713M
$579M
$390M
$474M
Operating Income
$28M
$39M
$41M
$17M
$22M
$-47M
$-38M
Interest Expense
·
·
$8M
$5M
$20M
$23M
$20M
Other Non-op
$1M
$2M
$3M
$910.0K
$-2M
$483.0K
$-255.0K
Pretax Income
$12M
$28M
$36M
$13M
$370.0K
$-70M
$-58M
Income Tax
$-7M
$9M
$11M
$6M
$2M
$-20M
$-12M
Net Income
$19M
$19M
$25M
$7M
$-2M
$-50M
$-45M
EPS (Basic)
$0.32
$0.31
$0.43
$0.12
$-0.04
$-1.10
$-1.01
EPS (Diluted)
$0.31
$0.30
$0.41
$0.11
$-0.04
$-1.10
$-1.01
Shares (Basic)
60,963,587
60,365,393
59,531,404
59,097,512
48,213,995
45,013,784
45,013,784
Shares (Diluted)
62,842,519
62,351,222
61,191,613
60,140,045
48,213,995
45,013,784
45,013,784
EBITDA
$28M
$39M
$41M
$17M
$22M
·
·
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$21M
$33M
$50M
$50M
$52M
$39M
·
Receivables
$7M
$7M
$6M
$6M
$4M
$4M
·
Inventory
$7M
$6M
$5M
$5M
$4M
$3M
·
Prepaid Expense
$8M
$7M
$7M
$6M
$6M
$2M
·
Other Current Assets
$6M
$2M
$2M
$373.0K
$1M
$621.0K
·
Current Assets
$49M
$56M
$71M
$67M
$68M
$49M
·
PP&E (Net)
·
·
·
·
$165M
$161M
·
PP&E (Gross)
·
·
·
·
$272M
$240M
·
Accum. Depreciation
·
·
·
·
$116M
$86M
·
Goodwill
$420M
$399M
$360M
$345M
$345M
$345M
·
Intangibles
$175M
$168M
$151M
$143M
$143M
$144M
·
Other Non-current Assets
$5M
$3M
$2M
$1M
$1M
$1M
·
Total Assets
$1.74B
$1.51B
$1.27B
$1.10B
$1.05B
$1.01B
·
Accounts Payable
$9M
$7M
$6M
$8M
$11M
$4M
·
Accrued Liabilities
$38M
$40M
$36M
$23M
$16M
$13M
·
Short-term Debt
·
·
$0
$1M
$2M
$0
·
Current Liabilities
$167M
$138M
$115M
$100M
$97M
$77M
·
Capital Leases
$651M
$556M
$441M
$366M
$330M
$308M
·
Deferred Tax
$22M
$32M
$25M
$17M
$12M
$10M
·
Other Non-current Liabilities
$5M
$3M
$3M
$3M
$3M
$2M
·
Total Liabilities
$1.12B
$919M
$706M
$581M
$542M
$687M
·
Total Debt
·
·
$0
$1M
$2M
·
·
Common Stock
$611.0K
$607.0K
$599.0K
$592.0K
$590.0K
$450.0K
·
Paid-in Capital
$661M
$649M
$634M
$621M
$609M
$423M
·
Retained Earnings
$-34M
$-54M
$-73M
$-98M
$-105M
$-103M
·
AOCI
$-1M
$-441.0K
$-667.0K
$0
·
·
·
Stockholders' Equity
$626M
$595M
$561M
$523M
$504M
$321M
$330M
Liabilities + Equity
$1.74B
$1.51B
$1.27B
$1.10B
$1.05B
$1.01B
·
Shares Outstanding
61,131,978
60,700,090
59,891,705
59,211,019
59,048,446
45,013,784
·
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
D&A
$75M
$58M
$41M
$34M
$32M
$31M
$28M
Stock-based Comp
$11M
$9M
$8M
$10M
$9M
$750.0K
·
Deferred Tax
$-10M
$7M
$8M
$5M
$2M
$-20M
$-13M
Amort. of Intangibles
$8M
$6M
$2M
$1M
$1M
$1M
$2M
Operating Cash Flow
$126M
$116M
$95M
$63M
$63M
$-18M
$21M
CapEx
$157M
$128M
$83M
$62M
$35M
$27M
$59M
Investing Cash Flow
$-214M
$-207M
$-123M
$-63M
$-36M
$-27M
$-82M
Stock Issued
·
·
$0
$0
$182M
$0
$0
Net Stock Activity
·
·
$0
$0
$182M
·
·
Financing Cash Flow
$76M
$74M
$28M
$-2M
$-14M
$73M
$56M
Net Change in Cash
$-12M
$-17M
$38.0K
$-2M
$13M
$28M
$-5M
Taxes Paid
$3M
$3M
$2M
$915.0K
$79.0K
$163.0K
$152.0K
Free Cash Flow
$-31M
$-12M
$11M
$718.0K
$28M
·
·
Levered FCF
·
·
$5M
$-2M
$142M
·
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
Operating Margin
2.2%
3.8%
4.6%
2.3%
3.7%
·
·
Net Margin
1.6%
1.9%
2.9%
0.95%
-0.35%
·
·
Pretax Margin
0.99%
2.8%
4.0%
1.7%
0.06%
·
·
EBITDA Margin
2.2%
3.8%
4.6%
2.3%
3.7%
·
·
ROA
1.2%
1.4%
2.1%
0.64%
-0.21%
·
·
ROE
3.2%
3.2%
4.5%
1.3%
-0.51%
·
·
ROIC
7.0%
4.4%
5.2%
1.8%
-25.0%
·
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
Current Ratio
0.3
0.4
0.6
0.7
0.7
·
·
Quick Ratio
0.2
0.3
0.5
0.6
0.6
·
·
Debt / Equity
·
·
0.0
0.0
0.0
·
·
Interest Coverage
·
·
5.1
3.2
1.1
·
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.8
0.7
0.8
0.7
0.6
·
·
Receivables Turnover
173.5
159.1
152.5
137.6
143.7
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$10.32
$9.81
$9.37
$8.84
$11.21
·
·
Revenue / Share
$19.45
$16.29
$14.57
$12.14
$12.47
·
·
Cash Flow / Share
$2.00
$1.86
$1.56
$1.05
$1.31
·
·
Cash / Share
$0.35
$0.55
$0.83
$0.84
$1.15
·
·
EPS (TTM)
$0.31
$0.30
$0.41
$0.11
$-0.04
·
·
성장률7
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
20.3%
14.0%
22.1%
21.4%
75.6%
·
·
Revenue CAGR 3Y
18.7%
19.1%
37.6%
·
·
·
·
Revenue CAGR 5Y
29.0%
·
·
·
·
·
·
EPS YoY
3.3%
-26.8%
272.7%
·
·
·
·
EPS CAGR 3Y
41.2%
·
·
·
·
·
·
Net Income YoY
2.7%
-25.4%
267.5%
·
·
·
·
Net Income CAGR 3Y
41.2%
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$1.22B
$1.02B
$892M
$730M
$601M
·
·
Net Income TTM
$19M
$19M
$25M
$7M
$-2M
·
·
Market Cap
$966M
$1.14B
$1.20B
$841M
$719M
·
·
Enterprise Value
·
·
$1.15B
$793M
$669M
·
·
P/E
51.3
62.3
49.0
129.2
-399.2
·
·
P/S
0.8
1.1
1.4
1.2
1.2
·
·
P/B
1.5
1.9
2.1
1.6
1.4
·
·
P / Tangible Book
31.0
38.8
24.0
24.2
44.3
·
·
P / Cash Flow
7.7
9.8
12.6
13.4
11.4
·
·
P / FCF
-31.2
-92.5
111.4
1171.9
26.0
·
·
EV / EBITDA
·
·
28.0
46.9
30.1
·
·
EV / FCF
·
·
106.8
1104.6
24.2
·
·
EV / Revenue
·
·
1.3
1.1
1.1
·
·
Earnings Yield
1.9%
1.6%
2.0%
0.77%
-0.25%
·
·
손익계산서14
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
$355M
$331M
$316M
$316M
$308M
$282M
$263M
$252M
$259M
$242M
$245M
$219M
$216M
$211M
$186M
$187M
SG&A Expense
$39M
$40M
$32M
$34M
$33M
$30M
$31M
$28M
$27M
$28M
$30M
$25M
$25M
$23M
$22M
$22M
Operating Expenses
$347M
$330M
$307M
$306M
$301M
$281M
$259M
$245M
$242M
$230M
$238M
$211M
$205M
$196M
$184M
$184M
Operating Income
$8M
$999.0K
$9M
$10M
$7M
$1M
$4M
$6M
$16M
$12M
$7M
$8M
$11M
$15M
$1M
$3M
Interest Expense
·
·
·
·
·
·
·
·
·
$3M
·
$2M
$2M
$2M
·
$1M
Other Non-op
$133.0K
$345.0K
$180.0K
$191.0K
$266.0K
$684.0K
$96.0K
$624.0K
$713.0K
$326.0K
$921.0K
$771.0K
$685.0K
$494.0K
$515.0K
$116.0K
Pretax Income
$3M
$-3M
$4M
$6M
$4M
$-2M
$738.0K
$3M
$14M
$10M
$6M
$7M
$10M
$14M
$256.0K
$1M
Income Tax
$1M
$-749.0K
$-11M
$3M
$1M
$-708.0K
$39.0K
$1M
$5M
$3M
$3M
$1M
$2M
$5M
$742.0K
$1M
Net Income
$2M
$-3M
$15M
$3M
$2M
$-829.0K
$699.0K
$2M
$9M
$7M
$3M
$5M
$8M
$9M
$-486.0K
$46.0K
EPS (Basic)
$0.04
$-0.04
$0.25
$0.05
$0.03
$-0.01
$0.01
$0.03
$0.15
$0.12
$0.05
$0.09
$0.13
$0.16
$-0.01
$0.00
EPS (Diluted)
$0.04
$-0.04
$0.24
$0.05
$0.03
$-0.01
$0.01
$0.03
$0.14
$0.12
$0.04
$0.09
$0.13
$0.15
$-0.02
$0.00
Shares (Basic)
61,669,719
61,243,494
·
61,027,278
61,005,648
60,767,401
·
60,428,016
60,384,696
60,012,790
·
59,646,027
59,385,510
59,243,430
·
59,089,831
Shares (Diluted)
62,296,801
61,243,494
·
62,834,080
62,579,658
60,767,401
·
61,851,127
62,464,424
62,476,379
·
61,562,524
60,944,836
60,597,729
·
60,464,062
EBITDA
$8M
$999.0K
·
$10M
$7M
$1M
·
$6M
$16M
$12M
·
$8M
$11M
$15M
·
$3M
대차대조표26
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
$20M
$24M
$21M
$21M
$19M
$19M
$33M
$51M
$45M
$43M
·
$40M
$67M
$54M
·
$49M
Receivables
$7M
$6M
$7M
$6M
$5M
$6M
$7M
$5M
$4M
$4M
·
$5M
$4M
$4M
·
$3M
Inventory
$8M
$7M
$7M
$6M
$7M
$6M
$6M
$5M
$6M
$5M
·
$5M
$5M
$4M
·
$4M
Prepaid Expense
$11M
$12M
$8M
$7M
$8M
$11M
$7M
$7M
$8M
$9M
·
$5M
$6M
$7M
·
$4M
Other Current Assets
$2M
$2M
$6M
$4M
$3M
$3M
$2M
$4M
$3M
$1M
·
$3M
$2M
$585.0K
·
$4M
Current Assets
$48M
$52M
$49M
$44M
$43M
$44M
$56M
$73M
$67M
$63M
·
$59M
$85M
$70M
·
$65M
Goodwill
$420M
$420M
$420M
$420M
$420M
$399M
$399M
$399M
$399M
$361M
$360M
$357M
$350M
$345M
$345M
$345M
Intangibles
$171M
$173M
$175M
$177M
$179M
$166M
$168M
$169M
$171M
$151M
·
$150M
$144M
$143M
·
$143M
Other Non-current Assets
$7M
$5M
$5M
$5M
$4M
$3M
$3M
$3M
$3M
$4M
·
$1M
$1M
$1M
·
$1M
Total Assets
$1.82B
$1.77B
$1.74B
$1.72B
$1.68B
$1.54B
$1.51B
$1.48B
$1.44B
$1.28B
·
$1.21B
$1.16B
$1.12B
·
$1.09B
Accounts Payable
$10M
$10M
$9M
$7M
$8M
$8M
$7M
$7M
$7M
$6M
·
$6M
$6M
$5M
·
$8M
Accrued Liabilities
$47M
$44M
$38M
$50M
$48M
$41M
$40M
$44M
$39M
$32M
·
$34M
$32M
$25M
·
$24M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$0
$344.0K
$860.0K
·
$0
Current Liabilities
$178M
$177M
$167M
$177M
$158M
$142M
$138M
$134M
$119M
$106M
·
$110M
$109M
$92M
·
$93M
Capital Leases
$702M
$673M
$651M
$645M
$629M
$579M
$556M
$534M
$504M
$444M
·
$420M
$388M
$371M
·
$361M
Deferred Tax
$21M
$21M
$22M
$34M
$32M
$31M
$32M
$32M
$32M
$28M
·
$24M
$23M
$21M
·
$17M
Other Non-current Liabilities
$8M
$7M
$5M
$5M
$4M
$4M
$3M
$3M
$3M
$3M
·
$3M
$4M
$3M
·
$4M
Total Liabilities
$1.19B
$1.15B
$1.12B
$1.11B
$1.07B
$948M
$919M
$896M
$851M
$705M
·
$649M
$617M
$580M
·
$570M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$0
$344.0K
$860.0K
·
$0
Common Stock
$617.0K
$616.0K
$611.0K
$610.0K
$610.0K
$610.0K
$607.0K
$606.0K
$604.0K
$604.0K
·
$597.0K
$594.0K
$593.0K
·
$591.0K
Paid-in Capital
$669M
$665M
$661M
$657M
$654M
$651M
$649M
$646M
$642M
$639M
·
$631M
$626M
$623M
·
$617M
Retained Earnings
$-35M
$-37M
$-34M
$-50M
$-53M
$-55M
$-54M
$-55M
$-57M
$-66M
·
$-75M
$-81M
$-89M
·
$-98M
AOCI
$-305.0K
$-541.0K
$-1M
$-1M
$-1M
$-1M
$-441.0K
$-2M
$188.0K
$262.0K
·
$825.0K
$-160.0K
·
·
·
Stockholders' Equity
$634M
$628M
$626M
$607M
$601M
$596M
$595M
$589M
$586M
$574M
$561M
$557M
$546M
$535M
$523M
$520M
Liabilities + Equity
$1.82B
$1.77B
$1.74B
$1.72B
$1.68B
$1.54B
$1.51B
$1.48B
$1.44B
$1.28B
·
$1.21B
$1.16B
$1.12B
·
$1.09B
Shares Outstanding
61,712,435
61,625,155
60,700,090
61,032,105
61,023,971
60,974,543
60,700,090
60,552,093
60,402,838
60,372,531
59,891,705
59,794,999
59,463,950
59,284,590
59,211,019
59,116,723
현금 흐름11
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
$22M
$21M
$21M
$20M
$18M
$17M
$16M
$15M
$15M
$12M
$12M
$10M
$9M
$9M
$9M
$9M
Stock-based Comp
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$3M
$3M
Deferred Tax
$396.0K
$-1M
$-12M
$2M
$731.0K
$-1M
$-674.0K
$897.0K
$4M
$2M
$2M
$692.0K
$2M
$4M
$324.0K
$1M
Operating Cash Flow
$27M
$34M
$18M
$48M
$39M
$20M
$23M
$36M
$32M
$25M
$22M
$17M
$34M
$21M
$16M
$15M
CapEx
$41M
$29M
$37M
$42M
$41M
$37M
$41M
$29M
$30M
$29M
$31M
$23M
$15M
$15M
$17M
$18M
Investing Cash Flow
$-41M
$-30M
$-38M
$-43M
$-96M
$-37M
$-41M
$-31M
$-103M
$-32M
$-41M
$-45M
$-23M
$-14M
$-17M
$-19M
Financing Cash Flow
$10M
$-3M
$20M
$-3M
$57M
$2M
$-7.0K
$475.0K
$73M
$562.0K
$28M
$1M
$713.0K
$-2M
$1M
$-272.0K
Net Change in Cash
$-3M
$2M
$532.0K
$2M
$570.0K
$-15M
$-18M
$6M
$2M
$-6M
$10M
$-27M
$12M
$5M
$301.0K
$-4M
Taxes Paid
$2M
$0
$501.0K
$1M
$914.0K
$101.0K
$156.0K
$849.0K
$2M
$0
$615.0K
$355.0K
$915.0K
$67.0K
$138.0K
$184.0K
Free Cash Flow
·
$5M
·
·
·
$-16M
·
·
·
$-4M
·
·
·
$7M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-5M
·
·
·
$5M
·
·
수익성7
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
Operating Margin
2.3%
0.30%
·
3.2%
2.4%
0.39%
·
2.5%
6.4%
5.1%
·
3.5%
5.2%
7.2%
·
1.4%
Net Margin
0.66%
-0.81%
·
0.95%
0.68%
-0.29%
·
0.84%
3.4%
3.0%
·
2.5%
3.7%
4.4%
·
0.02%
Pretax Margin
0.95%
-1.0%
·
1.8%
1.2%
-0.54%
·
1.4%
5.3%
4.1%
·
3.0%
4.6%
6.6%
·
0.74%
EBITDA Margin
2.3%
0.30%
·
3.2%
2.4%
0.39%
·
2.5%
6.4%
5.1%
·
3.5%
5.2%
7.2%
·
1.4%
ROA
0.13%
-0.16%
·
0.19%
0.14%
-0.06%
·
0.16%
0.68%
0.60%
·
0.47%
0.71%
0.86%
·
0.00%
ROE
0.38%
-0.44%
·
0.50%
0.35%
-0.14%
·
0.37%
1.6%
1.3%
·
1.0%
1.5%
1.8%
·
0.01%
ROIC
0.89%
0.12%
·
0.87%
0.72%
0.10%
·
0.65%
1.8%
1.5%
·
1.1%
1.7%
1.9%
·
0.02%
유동성 및 지급능력4
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
0.3
0.3
·
0.2
0.3
0.3
·
0.5
0.6
0.6
·
0.5
0.8
0.8
·
0.7
Quick Ratio
0.2
0.2
·
0.1
0.2
0.2
·
0.4
0.4
0.4
·
0.4
0.7
0.6
·
0.6
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.0
0.0
0.0
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
4.7
·
4.2
5.6
8.0
·
1.9
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
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Receivables Turnover
57.7
55.2
·
60.6
64.7
55.9
·
50.7
60.9
60.9
·
52.1
51.9
61.7
·
59.0
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
$10.28
$10.19
·
$9.95
$9.85
$9.78
·
$9.73
$9.70
$9.51
·
$9.32
$9.18
$9.02
·
$8.80
Revenue / Share
$5.69
$5.40
·
$5.03
$4.92
$4.64
·
$4.07
$4.14
$3.88
·
$3.56
$3.55
$3.49
·
$3.09
Cash Flow / Share
·
$0.56
·
·
·
$0.33
·
·
·
$0.40
·
·
·
$0.35
·
·
Cash / Share
$0.33
$0.38
·
$0.34
$0.31
$0.31
·
$0.84
$0.75
$0.72
·
$0.67
$1.12
$0.92
·
$0.84
EPS (TTM)
$0.29
$0.28
·
$0.08
$0.06
$0.17
·
$0.33
$0.39
$0.38
·
$0.35
$0.26
$0.18
·
$0.04
가치 평가 (TTM)11
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
$1.32B
$1.27B
·
$1.17B
$1.11B
$1.06B
·
$997M
$965M
$923M
·
$833M
$800M
$768M
·
$707M
Net Income TTM
$18M
$18M
·
$5M
$4M
$11M
·
$21M
$24M
$23M
·
$22M
$17M
$12M
·
$3M
Market Cap
$786M
$635M
·
$977M
$983M
$1.03B
·
$953M
$1.06B
$1.49B
·
$1.07B
$957M
$910M
·
$858M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$1.03B
$891M
$856M
·
$808M
P/E
43.9
36.8
·
200.0
268.5
99.2
·
47.7
45.0
64.8
·
51.1
61.9
85.3
·
362.8
P/S
0.6
0.5
·
0.8
0.9
1.0
·
1.0
1.1
1.6
·
1.3
1.2
1.2
·
1.2
P/B
1.2
1.0
·
1.6
1.6
1.7
·
1.6
1.8
2.6
·
1.9
1.8
1.7
·
1.6
P / Tangible Book
18.2
18.2
·
99.0
498.3
32.4
·
44.9
65.5
23.8
·
21.5
18.7
19.6
·
26.8
P / Cash Flow
·
18.4
·
·
·
51.0
·
·
·
59.5
·
·
·
43.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
1.2
1.1
1.1
·
1.1
Earnings Yield
2.3%
2.7%
·
0.50%
0.37%
1.0%
·
2.1%
2.2%
1.5%
·
2.0%
1.6%
1.2%
·
0.28%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
매출
$1.22B
$1.02B
$892M
$730M
$601M
영업이익률 %
2.2%
3.8%
4.6%
2.3%
3.7%
순이익
$19M
$19M
$25M
$7M
$-2M
희석 EPS
$0.31
$0.30
$0.41
$0.11
$-0.04
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
부채 / 자기자본 비율
·
·
0.0
0.0
0.0
유동비율
0.3
0.4
0.6
0.7
0.7
당좌 비율
0.2
0.3
0.5
0.6
0.6
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
잉여현금흐름
$-31M
$-12M
$11M
$718.0K
$28M
기관 투자자 (13F)
219개의 제출자
· $869.3M 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.
보유자219
보유 가치$869.3M
신규 포지션31
청산 포지션31
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
31 (-24 이전 분기 대비)
31 (-10 이전 분기 대비)
94 (+15 이전 분기 대비)
62 (+1 이전 분기 대비)
-2.4M
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.