GAIA Gaia, Inc. - Class A Common Stock
$2.43
가격 · 5월 20, 2026
기준 재무 정보 5월 4, 2026
52주 범위
$2–$6
3% of range
애널리스트 평점
BUY
9 analysts
목표 주가
$6
+162% upside
P/E (TTM)
-20.2
ROE
-5.3%
순이익률
-99.9%
GAIA 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$2.43
시가총액
—
P/E (TTM)
-20.2
EPS (TTM)
$-0.18
매출 (TTM)
$4M
배당 수익률
—
ROE
-5.3%
부채/자본
0.1
52주 범위
$2 – $6
GAIA 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
$4M
2022-12-31
→
2025-12-31
EPS
$-0.18
2022-12-31
→
2025-12-31
잉여현금흐름
$-377.0K
2022-12-31
→
2025-12-31
마진
-99.9%
2022-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
GAIA
동종업계 중앙값
P/E (TTM)
-20.2
42.5
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
GAIA
동종업계 중앙값
Gross Margin (매출 총이익률)
1914.6%
64.0%
Operating Margin (영업이익률)
-113.4%
—
Net Profit Margin (순이익률)
-99.9%
-9.3%
ROA
-3.0%
-10.6%
ROE
-5.3%
-22.2%
ROIC
-5.7%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GAIA
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.1
99.2
Current Ratio (유동비율)
0.6
0.6
Quick Ratio (당좌 비율)
0.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GAIA
동종업계 중앙값
Revenue YoY (매출 YoY)
55.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
41.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-41.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GAIA
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2010년 12월 13일 | $0.1500 |
| 2010년 3월 30일 | $0.1500 |
GAIA 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
9 명의 애널리스트
- 적극 매수 2 22.2%
- 매수 6 66.7%
- 보유 1 11.1%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-18
중앙값
$6.50
← 모든 목표가 하회
$2.43
저가
$4.50
고가
$8.00
중앙값 목표
$6.50
+167.5%
평균 목표
$6.38
+162.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.00%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.05 | $-0.05 | -0.00% |
| 2025년 12월 31일 | $-0.02 | $-0.02 | 0.00% |
| 2025년 9월 30일 | $-0.05 | $-0.05 | -0.00% |
| 2025년 6월 30일 | $-0.07 | $-0.08 | 0.01% |
| 2025년 3월 31일 | $-0.04 | $-0.04 | 0.00% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| GAIA | — | -20.2 | 55.2% | -99.9% | -5.3% | 1914.6% |
| CURI | $223M | -34.5 | 40.1% | -9.0% | -14.1% | — |
| PODC | $42M | — | 20.4% | -12.4% | -42.8% | — |
| SEAT | — | — | — | — | — | — |
| LVO | $676M | -116.5 | -3.4% | -16.4% | 141.1% | — |
| CAST | — | — | — | — | — | — |
| CNVS | — | 19.8 | 59.1% | 4.8% | 10.4% | — |
| NOMA | — | -23.6 | — | -43402.1% | -42.3% | 7482.5% |
| RDI | — | -1.7 | -3.6% | — | — | — |
| NFLX | $395.87B | 37.1 | 15.8% | 24.3% | 42.6% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $3M | $3M | $2M | $80M | $67M | $54M | $42M | $28M | $17M | $13M | $11M | |
| Cost of Revenue | $13M | $12M | $12M | $11M | $11M | $9M | $7M | $5M | $4M | $3M | $3M | $2M | |
| Gross Profit | $86M | $77M | $69M | $71M | $69M | $58M | $47M | $37M | $24M | $14M | $11M | $9M | |
| SG&A Expense | $9M | $8M | $6M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | |
| Operating Expenses | $91M | $83M | $73M | $71M | $67M | $63M | $64M | $73M | $50M | $31M | $20M | $19M | |
| Operating Income | $-5M | $-6M | $-5M | $-265.0K | $2M | $-5M | $-17M | $-36M | $-25M | $-17M | $-9M | $-11M | |
| Other Non-op | $11.0K | $501.0K | $-467.0K | $-257.0K | $-265.0K | $5M | $-643.0K | $355.0K | $515.0K | $-351.0K | $-311.0K | $880.0K | |
| Pretax Income | $-5M | $-5M | $-6M | $-3M | $2M | $699.0K | $-18M | $-36M | $-25M | $-17M | $-9M | $-10M | |
| Income Tax | $192.0K | $-34.0K | $60.0K | $202.0K | $-2M | $180.0K | $45.0K | $-2M | $-925.0K | $-6M | $-3.0K | $1M | |
| Net Income | $-4M | $-5M | $-6M | $-4M | $4M | $519.0K | $-18M | $-34M | $-23M | $87M | $-12M | $-9M | |
| EPS (Basic) | $-0.18 | $-0.22 | $-0.27 | $-0.19 | $0.19 | $0.03 | $-1.00 | · | · | · | · | · | |
| EPS (Diluted) | $-0.18 | $-0.22 | $-0.27 | $-0.19 | $0.19 | $0.03 | $-1.00 | · | · | · | · | · | |
| Shares (Basic) | 24,852,000 | 23,335,000 | 21,501,000 | 20,716,000 | 19,307,000 | 18,921,000 | 18,160,000 | · | · | · | 24,510,000 | 24,228,000 | |
| Shares (Diluted) | 24,852,000 | 23,335,000 | 21,501,000 | 20,716,000 | 19,834,000 | 19,305,000 | 18,160,000 | · | · | · | 24,612,000 | 24,228,000 | |
| EBITDA | $-5M | $-6M | $-5M | $-265.0K | $2M | $-5M | $-17M | $-36M | $-25M | $-17M | $4M | $-5M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $6M | $8M | $12M | $10M | $13M | $11M | $30M | $33M | $54M | $1M | $4M | |
| Receivables | $5M | $6M | $4M | $3M | $3M | $2M | $2M | $1M | $1M | $554.0K | $465.0K | $30M | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $17M | $20M | |
| Prepaid Expense | $4M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $1M | $729.0K | $3M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $15M | $12M | |
| Current Assets | $23M | $16M | $16M | $17M | $15M | $16M | $16M | $34M | $37M | $56M | $71M | $79M | |
| PP&E (Net) | $27M | $27M | $26M | $25M | $51M | $39M | $37M | · | · | · | $30M | $23M | |
| PP&E (Gross) | $47M | $48M | $47M | $43M | $80M | $62M | $54M | · | · | · | $58M | $54M | |
| Accum. Depreciation | $20M | $21M | $21M | $18M | $30M | $23M | $18M | · | · | · | $33M | $31M | |
| Goodwill | $34M | $32M | $32M | $32M | $29M | $17M | $17M | $11M | $11M | $11M | $11M | $15M | |
| Intangibles | $15M | $16M | $1M | $2M | $2M | · | · | · | · | · | $866.0K | $823.0K | |
| Other Non-current Assets | $8M | $6M | $1M | $5M | $4M | $2M | $2M | $1M | $2M | $946.0K | $2M | $13M | |
| Total Assets | $155M | $141M | $130M | $135M | $134M | $110M | $106M | $107M | $97M | $107M | $129M | $139M | |
| Accounts Payable | $15M | $12M | $12M | $7M | $9M | $5M | $7M | $5M | $2M | $2M | $4M | $19M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | $20M | $20M | |
| Current Liabilities | $38M | $42M | $31M | $27M | $30M | $21M | $19M | $13M | $8M | $9M | $40M | $39M | |
| Capital Leases | $9M | $5M | $6M | $6M | $7M | $8M | · | · | · | · | · | · | |
| Deferred Tax | $603.0K | $501.0K | $551.0K | $499.0K | $309.0K | $257.0K | $206.0K | $164.0K | $663.0K | $553.0K | · | · | |
| Total Liabilities | $53M | $47M | $43M | $49M | $43M | $36M | $37M | $26M | $21M | · | · | · | |
| Long-term Debt | $6M | $6M | $6M | $15M | $6M | $6M | $18M | $12M | · | · | · | · | |
| Total Debt | $6M | $6M | · | · | $142.0K | $138.0K | · | · | · | · | · | · | |
| Retained Earnings | $-95M | $-90M | $-85M | $-79M | $-72M | $-76M | $-76M | $-58M | $-24M | $-969.0K | $-88M | $-76M | |
| Treasury Stock | $525.0K | $169.0K | · | · | · | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $-399.0K | $-200.0K | |
| Stockholders' Equity | $88M | $81M | $86M | $85M | $90M | $74M | $69M | $81M | $76M | $98M | $89M | $100M | |
| Liabilities + Equity | $155M | $141M | $130M | $135M | $134M | $110M | $106M | $107M | $97M | $107M | $129M | $139M |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $9M | $8M | $8M | $13M | $12M | $10M | $7M | $5M | $4M | $3M | $3M | |
| Stock-based Comp | · | · | · | · | · | · | · | · | $2M | $674.0K | $339.0K | $280.0K | |
| Deferred Tax | $102.0K | $-50.0K | $53.0K | $202.0K | $-2M | $51.0K | $38.0K | $-2M | $110.0K | $-6M | · | · | |
| Amort. of Intangibles | $220.0K | $555.0K | · | · | · | · | · | · | · | · | $2M | $1M | |
| Operating Cash Flow | $6M | $7M | $6M | $2M | $21M | $12M | $-3M | $-21M | $-21M | $-15M | $8M | $10M | |
| CapEx | $6M | $5M | $5M | $8M | $17M | $13M | $19M | $19M | $13M | $7M | $6M | $4M | |
| Investing Cash Flow | $-10M | $-15M | $-5M | $-9M | $-24M | $-176.0K | $-20M | $-19M | $-13M | $145M | $-9M | $-8M | |
| Net Debt Issued | · | $-20M | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $7M | $33.0K | $5M | $43.0K | $815.0K | $249.0K | $287.0K | $37M | · | · | · | · | |
| Stock Repurchased | · | · | $169.0K | · | · | · | · | · | · | $76M | · | · | |
| Net Stock Activity | $7M | $33.0K | $5M | $43.0K | $815.0K | $249.0K | $287.0K | · | · | $-76M | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | $150.0K | |
| Financing Cash Flow | $12M | $6M | $-4M | $9M | $655.0K | $-10M | $4M | $37M | $13M | $-77M | $-326.0K | $2M | |
| Net Change in Cash | $8M | $-2M | $-4M | $1M | $-2M | $1M | $-18M | $-3M | $-21M | $53M | $-3M | $2M | |
| Taxes Paid | $77.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-377.0K | $2M | $596.0K | $-7M | $4M | $-2M | $-21M | $-40M | $-33M | $-22M | $-1M | $-15M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 1914.6% | 1945.2% | 2547.9% | 86.7% | 86.8% | 87.1% | 86.8% | 87.0% | 86.1% | 83.5% | 45.1% | 45.3% | |
| Operating Margin | -113.4% | -148.3% | -169.2% | -0.32% | 2.5% | -6.9% | -31.9% | -82.3% | -88.9% | -96.1% | 2.2% | -3.0% | |
| Net Margin | -99.9% | -134.9% | -207.2% | -3.8% | 4.7% | 0.78% | -33.6% | -77.1% | -82.3% | 504.8% | -6.2% | -5.9% | |
| Pretax Margin | -113.2% | -135.8% | -205.0% | -3.1% | 2.2% | 1.1% | -33.1% | -81.5% | -87.1% | -98.1% | 1.2% | -2.6% | |
| EBITDA Margin | -113.4% | -148.3% | -169.2% | -0.32% | 2.5% | -6.9% | -31.9% | -82.3% | -88.9% | -96.1% | 2.2% | -3.0% | |
| ROA | -3.0% | -4.0% | -4.2% | -2.3% | 3.1% | 0.48% | -17.0% | -33.1% | -22.8% | 73.9% | -8.8% | -7.1% | |
| ROE | -5.3% | -6.5% | -6.7% | -3.5% | 4.4% | 0.70% | -25.9% | -39.0% | -26.8% | 93.5% | -12.8% | -9.9% | |
| ROIC | -5.7% | -6.8% | -5.4% | -0.32% | 4.8% | -4.6% | -25.0% | -41.9% | -31.8% | -10.8% | 2.4% | -7.1% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 0.8 | 0.9 | 2.6 | 1.8 | 6.1 | 1.8 | 2.0 | |
| Quick Ratio | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.7 | 0.7 | 2.4 | 1.7 | 6.0 | 1.0 | 1.2 | |
| Debt / Equity | 0.1 | 0.1 | · | · | 0.0 | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | 0.0 | · | · | · | · | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.1 | 1.4 | 1.2 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | 5.5 | 4.5 | |
| Receivables Turnover | 0.8 | 0.8 | 0.8 | 28.9 | 33.5 | 30.8 | 29.6 | 36.7 | 35.2 | 33.9 | 6.6 | 5.9 |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 55.2% | 7.4% | 68.8% | -98.0% | 19.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 41.2% | -66.8% | -65.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -41.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 533.3% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | 618.9% | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4M | $3M | $3M | $2M | $80M | $67M | $54M | $42M | $28M | $17M | $13M | $11M | |
| Net Income TTM | $-4M | $-5M | $-6M | $-4M | $4M | $519.0K | $-18M | $-34M | $-23M | $87M | $-12M | $-9M | |
| P/E | -20.2 | -20.4 | -10.0 | -12.5 | 45.1 | 329.3 | -8.0 | -21.6 | -25.8 | -18.0 | -13.0 | -17.4 | |
| Earnings Yield | -5.0% | -4.9% | -10.0% | -8.0% | 2.2% | 0.30% | -12.5% | -4.6% | -3.9% | -5.5% | -7.7% | -5.8% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | -1.5% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | · | · | $150.0K |
손익계산서 15
| 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 | $24M | $-69M | $25M | $25M | $24M | $-62M | $22M | $22M | $21M | $-57M | $20M | $20M | $20M | $-61M | $20M | $21M | |
| Cost of Revenue | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Gross Profit | $21M | $22M | $22M | $21M | $21M | $21M | $19M | $18M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | $18M | |
| SG&A Expense | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $22M | $23M | $23M | $24M | $22M | $23M | $20M | $20M | $19M | $19M | $18M | $19M | $18M | $18M | $18M | $18M | |
| Operating Income | $-1M | $-653.0K | $-1M | $-2M | $-1M | $-2M | $-1M | $-2M | $-854.0K | $-1M | $-447.0K | $-2M | $-1M | $-567.0K | $-303.0K | $298.0K | |
| Other Non-op | $16.0K | $1.0K | $22.0K | $124.0K | $-136.0K | $897.0K | $-144.0K | $-144.0K | $-108.0K | $-92.0K | $-141.0K | $-113.0K | $-121.0K | $-82.0K | $-65.0K | $-50.0K | |
| Pretax Income | $-1M | $-652.0K | $-1M | $-2M | $-1M | $-811.0K | $-1M | $-2M | $-962.0K | $-2M | $-713.0K | $-2M | $-1M | $-1M | $-2M | $123.0K | |
| Income Tax | $34.0K | $131.0K | $12.0K | $1.0K | $48.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income | $-1M | $-75.0K | $-1M | $-2M | $-1M | $-907.0K | $-1M | $-2M | $-971.0K | $-2M | $-713.0K | $-2M | $-1M | $-1M | $-3M | $-74.0K | |
| EPS (Basic) | $-0.05 | $-0.02 | $-0.05 | $-0.07 | $-0.04 | $-0.03 | $-0.05 | $-0.09 | $-0.05 | $-0.08 | $-0.04 | $-0.09 | $-0.06 | $-0.09 | $-0.12 | · | |
| EPS (Diluted) | $-0.05 | $-0.02 | $-0.05 | $-0.07 | $-0.04 | $-0.03 | $-0.05 | $-0.09 | $-0.05 | $-0.08 | $-0.04 | $-0.09 | $-0.06 | $-0.09 | $-0.12 | · | |
| Shares (Basic) | 24,995,000 | -49,563,000 | 25,044,000 | 25,022,000 | 24,349,000 | -46,602,000 | 23,404,000 | 23,372,000 | 23,161,000 | -41,353,000 | 21,154,000 | 20,874,000 | 20,826,000 | -41,343,000 | 20,806,000 | 20,788,000 | |
| Shares (Diluted) | 24,995,000 | -49,563,000 | 25,044,000 | 25,022,000 | 24,349,000 | -46,602,000 | 23,404,000 | 23,372,000 | 23,161,000 | -41,353,000 | 21,154,000 | 20,874,000 | 20,826,000 | -41,701,000 | 20,806,000 | 20,795,000 | |
| EBITDA | $-1M | · | $-1M | $-2M | $-1M | · | $-1M | $-2M | $-863.0K | · | $-447.0K | $-2M | $-1M | · | $-303.0K | $298.0K |
대차대조표 22
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $13M | $14M | $14M | $14M | $13M | $6M | $4M | $5M | $9M | $8M | $11M | $11M | $11M | $12M | $11M | $6M | |
| Receivables | $5M | $5M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | |
| Prepaid Expense | $3M | $4M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | $4M | $3M | $2M | $3M | $3M | $2M | |
| Current Assets | $22M | $23M | $23M | $23M | $24M | $16M | $14M | $16M | $21M | $16M | $19M | $17M | $17M | $17M | $17M | $11M | |
| PP&E (Net) | $27M | $27M | $26M | $26M | $26M | $27M | $26M | $25M | $26M | $26M | · | · | · | $25M | · | · | |
| PP&E (Gross) | · | $47M | · | · | · | $48M | · | · | · | $47M | · | · | · | $43M | · | · | |
| Accum. Depreciation | · | $20M | · | · | · | $21M | · | · | · | $21M | · | · | · | $18M | · | · | |
| Goodwill | $34M | $34M | $34M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $29M | $29M | |
| Intangibles | $15M | $15M | $15M | $15M | $15M | $16M | $16M | $16M | · | · | $1M | $1M | $2M | · | $2M | $2M | |
| Other Non-current Assets | $8M | · | $8M | · | · | · | · | · | · | $1M | · | · | · | $5M | · | · | |
| Total Assets | $155M | $155M | $151M | $147M | $149M | $141M | $140M | $142M | $134M | $130M | $138M | $138M | $138M | $135M | $137M | $131M | |
| Accounts Payable | $15M | $15M | $13M | $14M | $12M | $12M | $14M | $14M | $11M | $12M | $14M | $12M | $12M | $7M | $12M | $12M | |
| Current Liabilities | $39M | $38M | $45M | $43M | $43M | $42M | $34M | $35M | $36M | $31M | $39M | $29M | $28M | $27M | $35M | $27M | |
| Capital Leases | $8M | $9M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | |
| Deferred Tax | $617.0K | $603.0K | $526.0K | $526.0K | $517.0K | $501.0K | $551.0K | $551.0K | $551.0K | $551.0K | $499.0K | $499.0K | $499.0K | $499.0K | $309.0K | $309.0K | |
| Total Liabilities | $54M | $53M | $50M | $48M | $48M | $47M | $45M | $46M | $48M | $43M | $52M | $50M | $50M | $49M | $48M | $40M | |
| Long-term Debt | $6M | $6M | · | · | · | · | $6M | $6M | $6M | $6M | $6M | $15M | $15M | $15M | $6M | $6M | |
| Total Debt | $6M | · | $6M | $6M | $6M | · | $6M | $6M | $6M | · | · | · | · | · | · | · | |
| Retained Earnings | $-96M | $-95M | $-94M | $-93M | $-91M | $-90M | $-90M | $-88M | $-86M | $-85M | $-79M | $-78M | $-76M | $-79M | $-74M | $-72M | |
| Treasury Stock | $525.0K | $525.0K | · | · | · | $169.0K | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $87M | $88M | $86M | $86M | $87M | $81M | $81M | $82M | $85M | $86M | $87M | $87M | $88M | $85M | $89M | $91M | |
| Liabilities + Equity | $155M | $155M | $151M | $147M | $149M | $141M | $140M | $142M | $134M | $130M | $138M | $138M | $138M | $135M | $137M | $131M |
현금 흐름 10
| 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 | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $-2M | $-212.0K | $2M | $-4M | $4M | $4M | |
| Operating Cash Flow | $1M | $2M | $326.0K | $2M | $1M | $3M | $409.0K | $-2M | $6M | $3M | $-4M | $-2M | $686.0K | $-6M | $2M | $2M | |
| CapEx | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $-4M | $-2M | $1M | $-6M | $4M | $5M | |
| Investing Cash Flow | $-2M | $-4M | $-4M | $-1M | $-1M | $-1M | $-1M | $-11M | $-1M | $-2M | $4M | $2M | $-1M | $6M | $-4M | $-5M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $-44.0K | · | · | · | · | · | · | · | |
| Stock Issued | $33.0K | $0 | $19.0K | $0 | $7M | $0 | $19.0K | $0 | $14.0K | $5M | $0 | $20.0K | $22.0K | $0 | $0 | · | |
| Net Stock Activity | $33.0K | · | · | · | $7M | · | · | · | $14.0K | · | · | · | $22.0K | · | · | · | |
| Financing Cash Flow | $-81.0K | $1M | $4M | $-46.0K | $7M | $-47.0K | $-142.0K | $6M | $-30.0K | $-4M | $1.0K | $-62.0K | $18.0K | $1M | $7M | $-4.0K | |
| Net Change in Cash | $-442.0K | $-622.0K | $238.0K | $834.0K | $7M | $1M | $-1M | $-7M | $5M | $-3M | $350.0K | $31.0K | $-714.0K | $721.0K | $5M | $-2M | |
| Free Cash Flow | $-131.0K | · | · | · | $268.0K | · | · | · | $5M | · | · | · | $-732.0K | · | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 86.0% | · | 86.4% | 86.7% | 87.7% | · | 86.0% | 84.5% | 85.4% | · | 85.2% | 85.7% | 85.9% | · | 86.7% | 86.7% | |
| Operating Margin | -5.9% | · | -5.0% | -8.9% | -4.2% | · | -6.1% | -9.1% | -4.0% | · | -2.2% | -8.1% | -5.2% | · | -1.5% | 1.4% | |
| Net Margin | -5.2% | · | -4.6% | -8.3% | -5.1% | · | -6.8% | -9.8% | -4.5% | · | -2.9% | -8.7% | -5.8% | · | -11.9% | 0.56% | |
| Pretax Margin | -5.8% | · | -4.9% | -8.4% | -4.8% | · | -6.8% | -9.8% | -4.5% | · | -2.9% | -8.7% | -5.8% | · | -11.9% | 1.2% | |
| EBITDA Margin | -5.9% | · | -5.0% | -8.9% | -4.2% | · | -6.1% | -9.1% | -4.0% | · | -2.2% | -8.1% | -5.2% | · | -1.5% | 1.4% | |
| ROA | -0.83% | · | -0.79% | -1.4% | -0.86% | · | -1.1% | -1.6% | -0.72% | · | -0.43% | -1.3% | -0.85% | · | -1.9% | 0.09% | |
| ROE | -1.4% | · | -1.4% | -2.4% | -1.4% | · | -1.8% | -2.5% | -1.1% | · | -0.67% | -1.9% | -1.3% | · | -2.8% | 0.14% | |
| ROIC | -1.6% | · | -1.4% | -2.4% | -1.1% | · | · | · | · | · | · | · | · | · | · | · |
유동성 및 지급능력 4
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | · | 0.5 | 0.5 | 0.6 | · | 0.4 | 0.4 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.4 | |
| Quick Ratio | 0.5 | · | 0.4 | 0.5 | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.4 | 0.3 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | · |
효율성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | |
| Receivables Turnover | 4.4 | · | 4.7 | 4.7 | 4.6 | · | 5.0 | 5.2 | 5.3 | · | 5.8 | 6.0 | 6.1 | · | 7.0 | 7.1 |
가치 평가 (TTM) 4
| 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 | $98M | · | $95M | $92M | $89M | · | $85M | $83M | $81M | · | $80M | $80M | $82M | · | $83M | $82M | |
| Net Income TTM | $-5M | · | $-6M | $-7M | $-6M | · | $-5M | $-6M | $-5M | · | $-6M | $-6M | $-4M | · | $-2M | $1M | |
| P/E | -13.2 | · | -28.2 | -17.6 | -16.7 | · | -21.2 | -16.3 | -12.8 | · | -8.8 | · | · | · | · | 47.2 | |
| Earnings Yield | -7.6% | · | -3.5% | -5.7% | -6.0% | · | -4.7% | -6.1% | -7.8% | · | -11.4% | · | · | · | · | 2.1% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 매출 | $4M | $3M | $3M | — | — |
| 매출 총이익률 % | 1914.6% | 1945.2% | 2547.9% | — | — |
| 영업이익률 % | -113.4% | -148.3% | -169.2% | — | — |
| 순이익 | $-4M | $-5M | $-6M | — | — |
| 희석 EPS | $-0.18 | $-0.22 | $-0.27 | — | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.1 | 0.1 | — | — | — |
| 유동비율 | 0.6 | 0.4 | 0.5 | — | — |
| 당좌 비율 | 0.5 | 0.3 | 0.4 | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-377.0K | $2M | $596.0K | — | — |
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.