GEOS 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$4.80
시가총액 (MRQ)$62M
P/E (TTM)-1.6
EPS (TTM)$-3.07
매출 (TTM)$92M
ROE (TTM)-34.4%
52주 범위$5–$30
GEOS 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 분할1
배당락일
분할
유형
2012년 10월 19일
2-for-1
정방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$111M2018-09-30 → 2025-09-30
EPS$-0.762018-09-30 → 2025-09-30
잉여현금흐름$-30M2018-09-30 → 2025-09-30
순이익률-43.1%2018-09-30 → 2025-09-30
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
GEOS
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-1.65년 평균 ≈-8.5
≈-8.5
·
·
P/S (TTM)
0.7
·
1.1
적정 가치
P/B (MRQ)
0.6
·
1.0
적정 가치
주가 / FCF (TTM)
-1.7
·
·
·
주가 / 현금 흐름 (TTM)
-2.0
·
·
·
주가 / 유형 장부 가치 (MRQ)
0.75년 평균 ≈1.2
≈1.2
·
·
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
GEOS
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
8.0%
·
·
·
영업이익률 (TTM)
-44.7%
·
-6.8%
약함
EBITDA Margin (EBITDA 마진)
-10.2%
·
0.94%
약함
세전 마진 (TTM)
-42.7%
·
-12.0%
약함
순이익률 (TTM)
-43.1%
·
-11.9%
약함
ROA (TTM)
-28.8%
·
-1.9%
약함
ROE (TTM)
-34.4%
·
-4.3%
약함
ROIC
-9.4%
·
0.86%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GEOS
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
2.4
·
2.3
동일
Quick Ratio (당좌 비율)
1.6
·
1.0
낮은 유동성
Interest Coverage (이자 보상 배율)
-66.8
·
-30.2
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GEOS
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-18.3%5년 평균 ≈6.1%
≈6.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
7.5%5년 평균 ≈10.8%
≈10.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
4.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
GEOS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.765년 평균 ≈$-0.53
≈$-0.53
·
·
Revenue / Share (주당 매출)
$8.66
·
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.74
·
·
·
Cash / Share (주당 현금)
$2.05
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GEOS
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.7
·
0.8
동일
Inventory Turnover (재고 회전율)
2.7
·
·
·
Receivables Turnover (매출 채권 회전율)
8.1
·
5.2
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$213.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 9월 30일
$-0.75
—
—
2026년 6월 30일
8월 6, 2026
$-0.86
—
—
2026년 3월 31일
5월 7, 2026
$-0.76
—
—
2025년 12월 31일
$-0.71
—
—
2025년 9월 30일
$0.06
—
—
2025년 6월 30일
$-0.77
—
—
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
$111M
$136M
$125M
$89M
$95M
$88M
$96M
$76M
$74M
$62M
$85M
$237M
Cost of Revenue
$78M
$83M
$73M
$71M
$59M
$40M
$46M
$52M
$94M
$81M
$96M
$140M
Gross Profit
$33M
$53M
$52M
$18M
$16M
$23M
$31M
$11M
$-21M
$-19M
$-11M
$96M
R&D Expense
$19M
$16M
$16M
$18M
$15M
$17M
$15M
$11M
$14M
$14M
$15M
$17M
SG&A Expense
$30M
$27M
$26M
$23M
$22M
$23M
$24M
$20M
$20M
$22M
$23M
$25M
Operating Expenses
$49M
$45M
$42M
$41M
·
·
·
$32M
$34M
$36M
$41M
$43M
Operating Income
$-11M
$7M
$11M
$-23M
$-17M
$-18M
$1M
$-21M
$-54M
$-56M
$-53M
$54M
Interest Expense
$169.0K
$187.0K
$134.0K
$65.0K
·
$38.0K
$99.0K
$336.0K
$39.0K
$26.0K
$229.0K
$471.0K
Interest Income
$3M
$2M
$539.0K
$976.0K
$1M
$1M
$1M
$1M
$653.0K
$376.0K
$427.0K
$123.0K
Other Non-op
$-145.0K
$-143.0K
$-158.0K
$-61.0K
·
$-109.0K
$-212.0K
$-120.0K
$-60.0K
$-60.0K
$-99.0K
$-90.0K
Pretax Income
$-9M
$-6M
$13M
$-23M
$-13M
$-17M
$2M
$-20M
$-54M
$-55M
$-50M
$54M
Income Tax
$388.0K
$114.0K
$363.0K
$173.0K
$578.0K
$3M
$2M
$-580.0K
$3M
$-9M
$-17M
$17M
Net Income
$-10M
$-7M
$12M
$-23M
$-14M
$-19M
$-146.0K
$-19M
$-57M
$-46M
$-33M
$37M
EPS (Basic)
$-0.76
$-0.50
$0.93
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.82
EPS (Diluted)
$-0.76
$-0.50
$0.92
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.81
Shares (Basic)
12,793,075
13,151,600
13,146,085
12,987,996
13,358,930
13,525,179
13,388,626
13,250,867
13,134,071
13,044,875
12,996,958
12,950,958
Shares (Diluted)
12,793,075
13,151,600
13,215,066
12,987,996
13,358,930
13,525,179
13,388,626
13,250,867
13,134,071
13,044,875
12,996,958
12,997,009
EBITDA
$-11M
$7M
·
·
$-17M
$-18M
$1M
$-21M
$-54M
$-56M
$-53M
$54M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$26M
$7M
$19M
$16M
$14M
$33M
$19M
$12M
$15M
$10M
$22M
$33M
Short-term Investments
$0
$30M
$15M
$894.0K
$9M
·
$0
$25M
$36M
$27M
$18M
$20M
Receivables
$13M
$15M
$20M
$13M
$12M
$14M
$24M
$14M
$9M
$15M
$13M
$25M
Inventory
$31M
$26M
$18M
$20M
$16M
$17M
$24M
$19M
$21M
$31M
$32M
$146M
Prepaid Expense
$3M
$2M
$2M
$2M
$2M
$953.0K
$1M
$2M
$2M
$2M
$1M
$7M
Current Assets
$88M
$89M
$76M
$60M
$60M
$65M
$71M
$77M
$86M
$101M
$106M
$244M
PP&E (Net)
$23M
$23M
$24M
$27M
$30M
$30M
$31M
$34M
$37M
$45M
$49M
$49M
PP&E (Gross)
$84M
$84M
$86M
$97M
$96M
$93M
$92M
$96M
$97M
$95M
$94M
$92M
Accum. Depreciation
$60M
$60M
$62M
$70M
·
·
·
$63M
$60M
$50M
$45M
$43M
Goodwill
$1M
$736.0K
$736.0K
$736.0K
$5M
$4M
$5M
$5M
·
·
·
$2M
Intangibles
$5M
$2M
$5M
$6M
$7M
$8M
$10M
$10M
·
·
·
·
Other Non-current Assets
$542.0K
$304.0K
$486.0K
$506.0K
$457.0K
·
$179.0K
$213.0K
$629.0K
$80.0K
$95.0K
$106.0K
Total Assets
$153M
$152M
$153M
$135M
$164M
$187M
$202M
$199M
$206M
$255M
$304M
$355M
Accounts Payable
$10M
$8M
$7M
$6M
$6M
$2M
$4M
$4M
$3M
$2M
$4M
$5M
Accrued Liabilities
·
·
·
·
·
·
$6M
$7M
$6M
$8M
$10M
$15M
Current Liabilities
$24M
$17M
$20M
$13M
$15M
$10M
$13M
$15M
$11M
$10M
$14M
$23M
Capital Leases
$554.0K
$339.0K
$512.0K
$769.0K
$1M
·
·
·
·
·
·
·
Deferred Tax
$4.0K
$34.0K
$16.0K
$13.0K
$31.0K
·
$51.0K
$45.0K
$37.0K
$37.0K
$44.0K
$2M
Other Non-current Liabilities
·
·
·
·
$31.0K
·
·
·
·
·
·
·
Total Liabilities
$28M
$18M
$20M
$13M
$21M
$26M
$23M
$22M
$11M
$10M
$14M
$26M
Long-term Debt
$0
$0
$0
$0
·
·
·
·
·
·
·
·
Common Stock
$144.0K
$142.0K
$140.0K
$139.0K
$137.0K
$137.0K
$136.0K
$136.0K
$134.0K
$133.0K
$131.0K
$131.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$71M
Retained Earnings
$46M
$55M
$62M
$50M
$73M
$87M
$106M
$106M
$126M
$182M
$228M
$261M
Treasury Stock
$14M
$14M
$8M
$8M
$7M
·
·
·
·
·
·
·
AOCI
$-5M
$-4M
$-18M
$-15M
$-16M
$-17M
$-16M
$-16M
$-14M
$-16M
$-13M
$-2M
Stockholders' Equity
$126M
$135M
$133M
$122M
$142M
$161M
$179M
$177M
$195M
$244M
$290M
$329M
Liabilities + Equity
$153M
$152M
$153M
$135M
$164M
$187M
$202M
$199M
$206M
$255M
$304M
$355M
Shares Outstanding
12,820,702
12,709,381
13,188,489
13,021,241
12,969,542
13,670,639
13,630,666
13,600,541
13,438,316
13,328,066
13,147,916
13,147,416
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$10M
$15M
$16M
$20M
$21M
$24M
$19M
$14M
·
·
$20M
$18M
Stock-based Comp
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$6M
$5M
$5M
$4M
Deferred Tax
$-31.0K
$18.0K
$-3.0K
$-17.0K
$3.0K
$181.0K
$16.0K
$-18.0K
$-25.0K
$4M
$-943.0K
$818.0K
Amort. of Intangibles
$218.0K
$395.0K
$768.0K
$2M
$2M
$2M
$2M
$194.0K
·
·
·
$0
Operating Cash Flow
$-22M
$-9M
$16M
$-10M
$-7M
$18M
$6M
$-10M
$10M
$-2M
$-11M
$68M
CapEx
$8M
$4M
$4M
$1M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$7M
Investing Cash Flow
$43M
$4M
$-12M
$14M
$-3M
$-4M
$2M
$8M
$-5M
$-10M
·
·
Stock Repurchased
$615.0K
$6M
$0
$695.0K
$7M
·
·
·
·
·
·
·
Net Stock Activity
$-615.0K
$-6M
·
·
$-7M
·
·
·
·
·
·
·
Financing Cash Flow
$-1M
$-6M
$-525.0K
$-2M
$-8M
$-78.0K
$215.0K
$63.0K
$50.0K
·
·
·
Net Change in Cash
$19M
$-12M
$3M
$2M
$-19M
$14M
$7M
$-3M
$5M
$-12M
$-11M
$31M
Taxes Paid
$409.0K
$164.0K
$151.0K
$169.0K
$551.0K
$3M
$2M
$-649.0K
·
·
·
·
Free Cash Flow
$-30M
$-13M
·
·
$-10M
$15M
$4M
$-12M
$9M
$-4M
$-14M
$61M
Levered FCF
$-30M
$-13M
·
·
·
$15M
$4M
$-12M
$9M
$-4M
$-14M
$61M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
29.7%
38.8%
·
·
17.2%
26.7%
32.8%
14.5%
-28.1%
-31.2%
-13.2%
40.7%
Operating Margin
-10.2%
5.2%
·
·
-17.8%
-20.5%
1.1%
-27.4%
-73.7%
-89.5%
-61.9%
22.7%
Net Margin
-8.8%
-4.9%
·
·
-14.8%
-21.9%
-0.15%
-25.4%
-77.0%
-74.1%
-38.5%
15.6%
Pretax Margin
-8.4%
-4.8%
·
·
-14.2%
-18.9%
2.4%
-26.1%
-73.4%
-89.2%
-58.7%
22.6%
EBITDA Margin
-10.2%
5.2%
·
·
-17.8%
-20.5%
1.1%
-27.4%
-73.7%
-89.5%
-61.9%
22.7%
ROA
-6.4%
-4.3%
·
·
-8.0%
-10.0%
-0.07%
-9.5%
-26.6%
-16.5%
-9.9%
10.8%
ROE
-7.5%
-4.8%
·
·
-9.6%
-11.8%
-0.08%
-10.8%
-25.8%
-17.2%
-10.5%
11.9%
ROIC
-9.4%
5.4%
·
·
-12.3%
-13.0%
-0.04%
-11.4%
-29.2%
-18.9%
-11.9%
11.3%
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.6
5.2
·
·
3.9
6.3
5.4
5.2
8.2
17.0
14.7
10.4
Quick Ratio
1.6
3.0
·
·
2.3
4.5
3.3
3.5
5.8
5.2
3.8
3.3
Interest Coverage
-66.8
38.1
·
·
·
-474.7
10.4
-61.7
-1392.9
-2135.0
-229.5
114.2
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.9
·
·
0.5
0.5
0.5
0.4
0.3
0.2
0.3
0.7
Inventory Turnover
2.7
3.7
·
·
3.6
2.0
2.2
3.3
4.4
1.2
0.7
1.0
Receivables Turnover
8.1
7.8
·
·
7.4
4.6
5.0
6.4
8.3
4.4
4.6
6.4
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.79
$10.59
·
·
$10.98
$11.77
$13.12
$12.98
$14.52
$18.34
$22.03
$25.04
Revenue / Share
$8.66
$10.31
·
·
$7.10
$6.49
$7.16
$5.72
$5.61
$4.76
$6.53
$18.23
Cash Flow / Share
$-1.74
$-0.69
·
·
$-0.54
$1.34
$0.42
$-0.78
$0.77
$-0.13
$-0.87
$5.21
Cash / Share
$2.05
$0.54
·
·
$1.08
$2.39
$1.39
$0.88
$1.12
$0.77
$1.70
$2.54
EPS (TTM)
$-0.76
$-0.50
$0.92
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.81
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-18.3%
8.9%
39.5%
-5.9%
8.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
7.5%
12.7%
12.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.8%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$111M
$136M
$125M
$89M
$95M
$88M
$96M
$76M
$74M
$62M
$85M
$237M
Net Income TTM
$-10M
$-7M
$12M
$-23M
$-14M
$-19M
$-146.0K
$-19M
$-57M
$-46M
$-33M
$37M
Market Cap
$243M
$131M
·
·
$124M
$84M
$210M
$186M
$239M
$260M
$182M
$462M
P/E
-24.9
-20.7
14.1
-2.5
-9.1
-4.4
-1537.0
-9.4
-4.1
-5.5
-5.5
12.5
P/S
2.2
1.0
·
·
1.3
1.0
2.2
2.5
3.2
4.2
2.1
2.0
P/B
1.9
1.0
·
·
0.9
0.5
1.2
1.1
1.2
1.1
0.6
1.4
P / Tangible Book
2.0
1.0
1.3
0.5
1.0
0.6
·
·
·
·
·
·
P / Cash Flow
-10.9
-14.5
·
·
-17.3
4.7
37.2
-17.9
23.7
-153.2
-16.0
6.8
P / FCF
-8.0
-10.2
·
·
-12.0
5.6
56.7
-15.4
26.9
-72.9
-13.4
7.6
Earnings Yield
-4.0%
-4.8%
7.1%
-39.9%
-11.0%
-23.0%
-0.07%
-10.6%
-24.2%
-18.1%
-18.2%
8.0%
손익계산서18
지표
추세
Q3 2026
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
Revenue
$16M
$20M
$26M
$31M
$25M
$18M
$37M
$35M
$26M
$24M
$50M
$29M
$33M
$31M
$31M
$26M
Cost of Revenue
$15M
$19M
$23M
$27M
$17M
$16M
$17M
$20M
$17M
$18M
$28M
$15M
$19M
$18M
$21M
$25M
Gross Profit
$496.0K
$694.0K
$3M
$3M
$8M
$2M
$20M
$16M
$9M
$6M
$22M
$14M
$14M
$13M
$11M
$6M
R&D Expense
$4M
$5M
$4M
$5M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$3M
$4M
$4M
SG&A Expense
$7M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$7M
$6M
$6M
$5M
Operating Expenses
$11M
$12M
$13M
$13M
$12M
$12M
$12M
$15M
$11M
$10M
$9M
$10M
$11M
$10M
$11M
$14M
Operating Income
$-10M
$-11M
$-10M
$-9M
$369.0K
$-10M
$8M
$1M
$-2M
$-5M
$13M
$4M
$3M
$4M
$-279.0K
$-8M
Interest Expense
$40.0K
$35.0K
$-37.0K
$38.0K
$44.0K
$43.0K
$44.0K
·
·
$44.0K
$56.0K
$34.0K
$22.0K
$39.0K
$39.0K
$39.0K
Interest Income
$521.0K
$616.0K
$634.0K
$562.0K
$537.0K
$693.0K
$745.0K
$604.0K
$472.0K
$247.0K
$235.0K
$168.0K
$88.0K
$127.0K
$156.0K
$254.0K
Other Non-op
$-27.0K
$-25.0K
$-37.0K
$-36.0K
$-38.0K
$-38.0K
$-33.0K
$-39.0K
$-37.0K
$7.0K
$-74.0K
$-86.0K
$-66.0K
$6.0K
$-12.0K
$-18.0K
Pretax Income
$-10M
$-11M
$-10M
$-9M
$828.0K
$-10M
$8M
$-13M
$-2M
$-4M
$13M
$5M
$3M
$5M
$-67.0K
$-8M
Income Tax
$-1.0K
$-12.0K
$81.0K
$346.0K
$68.0K
$-126.0K
$100.0K
$5.0K
$-2.0K
$11.0K
$100.0K
$95.0K
$219.0K
$19.0K
$30.0K
$3.0K
Net Income
$-10M
$-11M
$-10M
$-9M
$760.0K
$-10M
$8M
$-13M
$-2M
$-4M
$13M
$4M
$3M
$5M
$-97.0K
$-8M
EPS (Basic)
$-0.75
$-0.86
$-0.76
$-0.71
$0.06
$-0.77
$0.66
$-0.98
$-0.16
$-0.32
$0.96
$0.34
$0.25
$0.35
$-0.01
$-0.62
EPS (Diluted)
$-0.75
$-0.86
$-0.76
$-0.70
$0.06
$-0.77
$0.65
$-0.96
$-0.16
$-0.32
$0.94
$0.34
$0.24
$0.35
$-0.01
$-0.62
Shares (Basic)
12,934,962
12,914,318
12,849,600
·
12,805,414
12,792,803
12,753,378
·
13,216,386
13,343,793
13,251,360
·
13,171,654
13,156,715
13,067,991
·
Shares (Diluted)
12,934,962
12,914,318
12,849,600
·
12,805,414
12,792,803
12,877,387
·
13,216,386
13,343,793
13,460,516
·
13,320,881
13,156,715
13,067,991
·
EBITDA
$-10M
$-11M
$-10M
·
$369.0K
$-10M
$8M
·
$-2M
$-5M
$13M
·
$3M
$4M
$-279.0K
·
대차대조표26
지표
추세
Q3 2026
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
Cash & Equivalents
$3M
$13M
$11M
$26M
$24M
$8M
$1M
$7M
$12M
$21M
$19M
$19M
$27M
$23M
$11M
$16M
Short-term Investments
·
·
·
$0
$2M
$12M
$21M
$30M
$30M
$30M
$15M
$15M
$0
$0
$896.0K
$894.0K
Receivables
·
·
·
$13M
$14M
$14M
$20M
$15M
$16M
$15M
$40M
$20M
$24M
$21M
$24M
$13M
Inventory
$40M
$37M
$35M
$31M
$29M
$27M
$28M
$26M
$25M
$24M
$22M
$18M
$20M
$20M
$21M
$20M
Prepaid Expense
$7M
$6M
$6M
$3M
$3M
$2M
$3M
$2M
$3M
$2M
$2M
$2M
$3M
$1M
$2M
$2M
Current Assets
$69M
$76M
$78M
$88M
$90M
$87M
$95M
$89M
$86M
$92M
$100M
$76M
$76M
$71M
$69M
$60M
PP&E (Net)
$23M
$24M
$25M
$23M
$22M
$24M
$23M
$21M
$24M
$25M
$24M
$24M
$22M
$23M
$23M
$27M
PP&E (Gross)
$87M
$86M
$86M
$84M
$84M
·
·
$82M
·
·
·
$86M
·
$85M
·
$97M
Accum. Depreciation
$64M
$63M
$61M
$60M
$62M
·
·
$61M
·
·
·
$62M
$62M
$62M
·
$70M
Goodwill
$1M
$1M
$1M
$1M
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
Intangibles
$5M
$5M
$5M
$5M
$2M
$2M
$2M
$2M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
Other Non-current Assets
$494.0K
$482.0K
$509.0K
$542.0K
$158.0K
$250.0K
$263.0K
$304.0K
$361.0K
$408.0K
$438.0K
$486.0K
$233.0K
$356.0K
$409.0K
$506.0K
Total Assets
$125M
$137M
$145M
$153M
$150M
$149M
$160M
$152M
$152M
$158M
$167M
$153M
$146M
$138M
$138M
$135M
Accounts Payable
$6M
$5M
$15M
$10M
$4M
$5M
$7M
$8M
$4M
$5M
$6M
$7M
$7M
$5M
$8M
$6M
Current Liabilities
$28M
$30M
$26M
$24M
$15M
$16M
$17M
$17M
$14M
$15M
$21M
$20M
$16M
$12M
$16M
$13M
Capital Leases
$209.0K
$326.0K
$441.0K
$554.0K
$249.0K
$280.0K
$309.0K
$339.0K
$368.0K
$397.0K
$439.0K
$512.0K
$583.0K
$654.0K
$701.0K
$769.0K
Deferred Tax
$0
$0
$1.0K
$4.0K
$19.0K
$22.0K
$32.0K
$34.0K
$26.0K
$32.0K
$25.0K
$16.0K
$16.0K
$15.0K
$7.0K
$13.0K
Total Liabilities
$29M
$32M
$29M
$28M
$16M
$16M
$17M
$18M
$15M
$16M
$21M
$20M
$17M
$13M
$16M
$13M
Long-term Debt
$0
$0
$0
$0
·
·
·
$0
·
$0
$0
$0
$0
$0
·
$0
Common Stock
$145.0K
$145.0K
$144.0K
$144.0K
$144.0K
$144.0K
$143.0K
$142.0K
$142.0K
$142.0K
$142.0K
$140.0K
$140.0K
$140.0K
$140.0K
$139.0K
Retained Earnings
$15M
$25M
$36M
$46M
$55M
$54M
$64M
$55M
$68M
$70M
$75M
$62M
$57M
$54M
$50M
$50M
Treasury Stock
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$10M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
AOCI
$-4M
$-5M
$-5M
$-5M
$-5M
$-5M
$-5M
$-4M
$-17M
$-17M
$-17M
$-18M
$-17M
$-17M
$-15M
$-15M
Stockholders' Equity
$96M
$105M
$116M
$126M
$134M
$133M
$143M
$135M
$137M
$142M
$146M
$133M
$129M
$126M
$122M
$122M
Liabilities + Equity
$125M
$137M
$145M
$153M
$150M
$149M
$160M
$152M
$152M
$158M
$167M
$153M
$146M
$138M
$138M
$135M
Shares Outstanding
12,935,603
12,931,118
12,887,918
12,820,702
12,806,952
12,801,952
12,798,897
12,709,381
13,070,615
13,362,090
13,317,090
13,188,489
13,186,489
13,171,489
13,130,989
13,021,241
현금 흐름14
지표
추세
Q3 2026
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
D&A
$3M
$3M
$3M
$2M
$2M
$2M
$3M
·
·
·
·
·
·
·
·
·
Stock-based Comp
$255.0K
$325.0K
$419.0K
$305.0K
$304.0K
$547.0K
$349.0K
$275.0K
$267.0K
$356.0K
$406.0K
$300.0K
$398.0K
$306.0K
$370.0K
$392.0K
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$-4.0K
$1.0K
$6.0K
$-6.0K
$-5.0K
Amort. of Intangibles
$141.0K
$142.0K
$141.0K
$106.0K
$38.0K
$37.0K
$37.0K
$95.0K
$96.0K
$95.0K
$109.0K
$130.0K
$200.0K
$200.0K
$238.0K
$431.0K
Operating Cash Flow
$-11M
$-2M
$-15M
$-4M
$-5M
$-2M
$-12M
$-2M
$-1M
$-9M
$3M
$12M
$8M
$-214.0K
$-5M
$3M
CapEx
$306.0K
$535.0K
$2M
$2M
$1M
$1M
$3M
$280.0K
$411.0K
$2M
$779.0K
$2M
$736.0K
$861.0K
$265.0K
$217.0K
Investing Cash Flow
$2M
$4M
$-389.0K
$7M
$20M
$9M
$6M
$-85.0K
$-4M
$11M
$-3M
$-20M
$-4M
$12M
$242.0K
$5M
Stock Repurchased
$0
$0
$0
$0
$0
$418.0K
$197.0K
$3M
$3M
$0
$0
$0
$0
·
·
$0
Net Stock Activity
·
·
$0
·
·
·
$-197.0K
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-74.0K
$0
$-305.0K
$-398.0K
$0
$-418.0K
$-197.0K
$-3M
$-3M
$0
$0
$-350.0K
$0
$0
$-175.0K
$0
Net Change in Cash
$-9M
$3M
$-16M
$3M
$15M
$7M
$-5M
$-5M
$-8M
$2M
$104.0K
$-8M
$4M
$11M
$-5M
$9M
Taxes Paid
$-31.0K
$62.0K
$45.0K
$287.0K
$9.0K
$0
$113.0K
$-21.0K
$185.0K
$0
$0
$40.0K
$85.0K
·
·
$1.0K
Free Cash Flow
·
·
$-18M
·
·
·
$-15M
·
·
·
$2M
·
·
·
$-5M
·
Levered FCF
·
·
$-18M
·
·
·
·
·
·
·
$2M
·
·
·
$-5M
·
수익성8
지표
추세
Q3 2026
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
Gross Margin
3.1%
3.5%
10.5%
·
30.3%
9.7%
54.1%
·
33.0%
24.2%
44.4%
·
42.7%
41.3%
33.9%
·
Operating Margin
-64.1%
-57.8%
-40.1%
·
1.5%
-57.0%
21.1%
·
-9.2%
-18.6%
25.7%
·
9.6%
14.0%
-0.90%
·
Net Margin
-61.4%
-56.0%
-38.2%
·
3.1%
-54.4%
22.5%
·
-8.0%
-17.8%
25.3%
·
9.9%
14.8%
-0.31%
·
Pretax Margin
-61.4%
-56.0%
-37.9%
·
3.3%
-55.1%
22.8%
·
-8.0%
-17.8%
25.5%
·
10.5%
14.8%
-0.22%
·
EBITDA Margin
-64.1%
-57.8%
-40.1%
·
1.5%
-57.0%
21.1%
·
-9.2%
-18.6%
25.7%
·
9.6%
14.0%
-0.90%
·
ROA
-7.1%
-7.7%
-6.4%
·
0.50%
-6.4%
5.1%
·
-1.4%
-2.9%
8.3%
·
2.2%
3.3%
-0.07%
·
ROE
-8.4%
-9.3%
-7.5%
·
0.56%
-7.1%
5.8%
·
-1.6%
-3.2%
9.4%
·
2.5%
3.6%
-0.08%
·
ROIC
-10.6%
-10.8%
-8.9%
·
0.25%
-7.6%
5.4%
·
-1.7%
-3.2%
8.7%
·
2.3%
3.5%
-0.33%
·
유동성 및 지급능력3
지표
추세
Q3 2026
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
Current Ratio
2.4
2.5
3.0
·
5.9
5.6
5.6
·
6.1
6.1
4.9
·
4.7
5.8
4.3
·
Quick Ratio
0.1
0.4
0.4
·
2.6
2.2
2.5
·
4.2
4.4
3.6
·
3.2
3.6
2.3
·
Interest Coverage
-253.4
-326.3
276.9
·
·
·
·
·
·
-102.4
229.2
·
143.0
112.2
-7.2
·
효율성3
지표
추세
Q3 2026
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
Asset Turnover
0.1
0.1
0.2
·
0.2
0.1
0.2
·
0.2
0.2
0.3
·
0.2
0.2
0.2
·
Inventory Turnover
0.4
0.6
0.7
·
0.6
0.6
0.7
·
0.8
0.8
1.3
·
1.0
0.9
0.8
·
Receivables Turnover
·
·
·
·
1.7
1.2
1.2
·
1.3
1.3
1.6
·
1.8
2.0
1.8
·
주당5
지표
추세
Q3 2026
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
Book Value / Share
$7.40
$8.13
$8.99
·
$10.49
$10.40
$11.15
·
$10.51
$10.64
$10.99
·
$9.78
$9.53
$9.29
·
Revenue / Share
$1.22
$1.53
$1.99
·
$1.94
$1.41
$2.89
·
$1.96
$1.82
$3.72
·
$2.46
$2.38
$2.38
·
Cash Flow / Share
·
·
$-1.17
·
·
·
$-0.89
·
·
·
$0.20
·
·
·
$-0.37
·
Cash / Share
$0.22
$1.03
$0.82
·
$1.84
$0.65
$0.11
·
$0.94
$1.55
$1.42
·
$2.07
$1.73
$0.86
·
EPS (TTM)
$-3.07
$-2.26
$-2.17
·
$-1.02
$-1.24
$-0.79
·
$0.80
$1.20
$1.87
·
$-0.04
$-0.79
$-1.25
·
가치 평가 (TTM)9
지표
추세
Q3 2026
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
Revenue TTM
$92M
$101M
$99M
·
$116M
$117M
$123M
·
$129M
$136M
$143M
·
$121M
$109M
$102M
·
Net Income TTM
$-40M
$-29M
$-28M
·
$-14M
$-16M
$-11M
·
$11M
$16M
$25M
·
$-272.0K
$-10M
$-16M
·
Market Cap
$88M
$158M
$218M
·
$183M
$92M
$128M
·
$117M
$176M
$173M
·
$102M
$93M
$55M
·
P/E
-2.2
-5.4
-7.8
·
-14.0
-5.8
-12.7
·
11.2
11.0
6.9
·
-194.2
-8.9
-3.4
·
P/S
1.0
1.6
2.2
·
1.6
0.8
1.0
·
0.9
1.3
1.2
·
0.8
0.9
0.5
·
P/B
0.9
1.5
1.9
·
1.4
0.7
0.9
·
0.9
1.2
1.2
·
0.8
0.7
0.5
·
P / Tangible Book
1.0
1.6
2.0
·
1.4
0.7
0.9
·
0.9
1.3
1.2
·
0.8
0.8
0.5
·
P / Cash Flow
·
·
-14.5
·
·
·
-11.1
·
·
·
65.1
·
·
·
-11.4
·
Earnings Yield
-45.4%
-18.5%
-12.8%
·
-7.1%
-17.2%
-7.9%
·
8.9%
9.1%
14.4%
·
-0.51%
-11.2%
-29.6%
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
매출
$111M
$136M
$125M
$89M
·
매출 총이익률 %
29.7%
38.8%
·
·
·
영업이익률 %
-10.2%
5.2%
·
·
·
순이익
$-10M
$-7M
$12M
$-23M
$-7M
희석 EPS
$-0.76
$-0.50
$0.92
$-1.76
·
지표
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
유동비율
3.6
5.2
·
·
·
당좌 비율
1.6
3.0
·
·
·
지표
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
잉여현금흐름
$-30M
$-13M
·
·
·
기관 투자자 (13F)
96개의 제출자
· $41.5M 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.
보유자96
보유 가치$41.5M
신규 포지션22
청산 포지션21
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
22 (+1 이전 분기 대비)
21 (+7 이전 분기 대비)
24 (+1 이전 분기 대비)
23 (-5 이전 분기 대비)
-1.5M
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.