GNK Genco Shipping & Trading Limited Ordinary Shares New (Marshall Islands)
$23.93
가격 · 6월 23, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$13–$27
77% of range
애널리스트 평점
BUY
11 analysts
목표 주가
$29
+22% upside
P/E (TTM)
-184.3
ROE
—
순이익률
—
GNK 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$23.93
시가총액
—
P/E (TTM)
-184.3
EPS (TTM)
$-0.10
매출 (TTM)
$342M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$13 – $27
GNK 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
$342M
2016-12-31
→
2025-12-31
EPS
$-0.10
2016-12-31
→
2025-12-31
잉여현금흐름
—
2016-12-31
→
2024-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
GNK
동종업계 중앙값
P/E (TTM)
-184.3
21.8
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
GNK
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GNK
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GNK
동종업계 중앙값
Revenue YoY (매출 YoY)
-19.1%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-14.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-0.77%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GNK
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 18일 | $0.3500 |
| 2026년 3월 11일 | $0.5000 |
| 2025년 11월 17일 | $0.1500 |
| 2025년 8월 18일 | $0.1500 |
| 2025년 5월 22일 | $0.1500 |
| 2025년 3월 11일 | $0.3000 |
| 2024년 11월 18일 | $0.4000 |
| 2024년 8월 19일 | $0.3400 |
| 2024년 5월 21일 | $0.4200 |
| 2024년 3월 5일 | $0.4100 |
| 2023년 11월 21일 | $0.1500 |
| 2023년 8월 15일 | $0.1500 |
| 2023년 5월 15일 | $0.1500 |
| 2023년 3월 6일 | $0.5000 |
| 2022년 11월 18일 | $0.7800 |
| 2022년 8월 15일 | $0.5000 |
| 2022년 5월 13일 | $0.7900 |
| 2022년 3월 9일 | $0.6700 |
| 2021년 11월 12일 | $0.1500 |
| 2021년 8월 16일 | $0.1000 |
GNK 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
11 명의 애널리스트
- 적극 매수 2 18.2%
- 매수 6 54.5%
- 보유 3 27.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-06-24
중앙값
$29.50
평균
$29.25
← 모든 목표가 하회
$23.93
저가
$28.00
고가
$30.00
중앙값 목표
$29.50
+23.3%
평균 목표
$29.25
+22.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.02%
다음 실적
8월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.26 | $0.06 | 0.20% |
| 2025년 12월 31일 | $0.39 | $0.43 | -0.04% |
| 2025년 9월 30일 | $-0.01 | $0.22 | -0.23% |
| 2025년 6월 30일 | $-0.14 | $-0.14 | -0.00% |
| 2025년 3월 31일 | $-0.28 | $-0.26 | -0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| GNK | — | -184.3 | -19.1% | — | — | — |
| KEX | — | 17.4 | 3.0% | 10.5% | 10.5% | — |
| MATX | $3.76B | 8.9 | -2.3% | 13.3% | 16.5% | — |
| PANL | $447M | 22.9 | 17.8% | 3.1% | 4.5% | — |
| LSH | $9M | -1.2 | -2.9% | -29.5% | -233.6% | 16.2% |
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 | $342M | $423M | $384M | $537M | $547M | $356M | $389M | $368M | $210M | $136M | $154M | · | |
| SG&A Expense | $31M | $29M | $28M | $26M | $24M | $21M | $25M | $23M | $22M | $45M | $75M | · | |
| Operating Expenses | $335M | $336M | $390M | $370M | $346M | $559M | $418M | $367M | $239M | $322M | $347M | · | |
| Operating Income | $7M | $87M | $-6M | $167M | $201M | $-203M | $-28M | $516.0K | $-30M | $-186M | $-193M | · | |
| Interest Expense | · | · | $9M | $9M | $15M | $22M | $32M | $33M | $30M | $28M | $20M | · | |
| Interest Income | $1M | $3M | $3M | $1M | $154.0K | $1M | $4M | $4M | $2M | $204.0K | $110.0K | · | |
| Other Non-op | $-531.0K | $-234.0K | $-396.0K | $178.0K | $541.0K | $-851.0K | $501.0K | $367.0K | $-164.0K | $645.0K | $-796.0K | · | |
| Pretax Income | · | · | · | · | · | · | · | $-33M | $-59M | $-217M | $-253M | · | |
| Income Tax | · | · | · | · | · | · | · | · | · | $709.0K | $2M | · | |
| Net Income | $-4M | $76M | $-12M | $159M | $182M | $-226M | $-56M | $-33M | $-59M | $-218M | $-254M | · | |
| EPS (Basic) | $-0.10 | $1.77 | $-0.30 | $3.74 | $4.33 | $-5.38 | $-1.34 | $-0.86 | $-1.71 | $-30.03 | $-29.61 | · | |
| EPS (Diluted) | $-0.10 | $1.75 | $-0.30 | $3.70 | $4.27 | $-5.38 | $-1.34 | $-0.86 | $-1.71 | $-30.03 | $-29.61 | · | |
| Shares (Basic) | 43,373,304 | 43,054,459 | 42,766,262 | 42,412,722 | 42,060,996 | 41,907,597 | 41,762,893 | 38,382,599 | 34,242,631 | 7,251,231 | 6,583,163 | · | |
| Shares (Diluted) | 43,373,304 | 43,650,499 | 42,766,262 | 42,915,496 | 42,588,871 | 41,907,597 | 41,762,893 | 38,382,599 | 34,242,631 | 7,251,231 | 6,583,163 | · | |
| EBITDA | · | $156M | $61M | $227M | $257M | $-138M | $44M | $69M | $42M | $-110M | $-113M | · |
대차대조표 23
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $56M | $44M | $47M | $58M | $115M | $144M | $156M | $197M | $174M | $133M | $121M | $83M | |
| Receivables | $14M | $21M | $18M | $25M | $20M | $13M | $14M | $22M | $13M | $10M | $11M | $15M | |
| Inventory | $25M | $22M | $27M | $22M | $25M | $22M | $27M | $30M | $15M | $10M | $10M | $11M | |
| Prepaid Expense | $14M | $10M | $10M | $8M | $10M | $11M | $10M | $10M | $7M | $16M | $21M | $22M | |
| Other Current Assets | $2M | $2M | $671.0K | $1M | $1M | $2M | $1M | $2M | $1M | $3M | $4M | $5M | |
| Current Assets | $109M | $98M | $157M | $125M | $175M | $247M | $223M | $270M | $217M | $173M | $173M | $130M | |
| PP&E (Net) | $7M | $7M | $7M | $9M | $7M | $6M | $6M | $2M | $1M | $1M | $1M | $701.0K | |
| PP&E (Gross) | $20M | $17M | $15M | $15M | $11M | $9M | $8M | $4M | $2M | $2M | $2M | $820.0K | |
| Accum. Depreciation | $13M | $10M | $8M | $6M | $4M | $2M | $2M | $1M | $1M | $759.0K | $404.0K | $119.0K | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | $514.0K | · | · | · | |
| Total Assets | $1.14B | $1.06B | $1.14B | $1.17B | $1.20B | $1.23B | $1.53B | $1.63B | $1.52B | $1.57B | $1.71B | $1.75B | |
| Accounts Payable | $19M | $17M | $11M | $16M | $9M | $12M | $26M | $15M | $10M | $7M | $8M | $10M | |
| Current Liabilities | $46M | $41M | $35M | $37M | $42M | $114M | $128M | $102M | $52M | $29M | $608M | $64M | |
| Capital Leases | $6M | $6M | $2M | $4M | $6M | $8M | $10M | · | · | · | · | · | |
| Total Liabilities | $240M | $128M | $227M | $206M | $286M | $488M | $550M | $574M | $546M | $539M | $609M | $460M | |
| Long-term Debt | · | · | · | · | · | $440M | $483M | $535M | $515M | $513M | $579M | $430M | |
| Total Debt | · | $82M | $190M | $165M | $238M | $440M | $483M | $535M | $515M | $513M | $588M | · | |
| Common Stock | $432.0K | $427.0K | $425.0K | $423.0K | $419.0K | $418.0K | $417.0K | $416.0K | $345.0K | $74.0K | $73.0K | $615.0K | |
| Retained Earnings | $-569M | $-565M | $-641M | $-628M | $-787M | $-969M | $-743M | $-687M | $-654M | $-595M | $-377M | $-182M | |
| AOCI | $0 | $0 | $527.0K | $6M | $825.0K | · | · | · | · | · | $-21.0K | $-25M | |
| Stockholders' Equity | $896M | $927M | $913M | $967M | $917M | $745M | $978M | $1.05B | $974M | $1.03B | $1.11B | $1.29B | |
| Liabilities + Equity | $1.14B | $1.06B | $1.14B | $1.17B | $1.20B | $1.23B | $1.53B | $1.63B | $1.52B | $1.57B | $1.71B | $1.75B | |
| Shares Outstanding | 43,243,165 | 42,757,895 | 42,546,959 | 42,327,181 | 41,924,597 | 41,801,753 | 41,754,413 | 41,644,470 | 34,532,004 | 7,354,449 | 7,289,823 | 61,541,389 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $76M | $69M | $66M | $60M | $56M | $65M | $73M | $69M | $72M | $76M | $80M | · | |
| Stock-based Comp | $7M | $6M | $6M | $3M | $2M | $2M | $2M | $2M | $4M | $21M | $42M | · | |
| Other Non-cash | · | $-24M | $33M | $-33M | $-9M | $195M | $41M | $28M | $9M | $71M | $77M | · | |
| Operating Cash Flow | $32M | $127M | $92M | $189M | $231M | $37M | $60M | $66M | $24M | $-52M | $-56M | · | |
| CapEx | $3M | $3M | $3M | $4M | $2M | $5M | $5M | $1M | $290.0K | $329.0K | $770.0K | · | |
| Investing Cash Flow | $-92M | $48M | $-92M | $-55M | $-68M | $37M | $-23M | $-195M | $17M | $25M | $-67M | · | |
| Stock Issued | · | · | · | · | · | · | · | $110M | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | $110M | · | · | · | · | |
| Dividends Paid | $33M | $68M | $41M | $116M | $13M | $10M | $21M | · | · | · | · | · | |
| Financing Cash Flow | $71M | $-178M | $-17M | $-191M | $-223M | $-57M | $-77M | $127M | $-6M | $55M | $151M | · | |
| Net Change in Cash | $12M | $-3M | $-17M | $-56M | $-59M | $17M | $-41M | $-2M | $36M | $28M | · | · | |
| Free Cash Flow | · | $124M | $89M | $186M | $230M | $32M | $55M | $64M | $26M | $-50M | $-57M | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-79M | $-77M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 20.6% | -1.5% | 31.1% | 36.8% | -57.2% | -7.3% | 0.14% | -14.1% | -137.5% | -125.3% | · | |
| Net Margin | · | 18.1% | -3.4% | 29.5% | 33.3% | -63.4% | -14.4% | -9.0% | -28.0% | -160.6% | -165.2% | · | |
| Pretax Margin | · | · | · | · | · | · | · | -9.0% | -28.0% | -160.1% | -164.0% | · | |
| EBITDA Margin | · | 36.8% | 15.8% | 42.4% | 47.0% | -38.9% | 11.4% | 18.9% | 20.1% | -81.2% | -73.6% | · | |
| ROA | · | 7.0% | -1.1% | 13.3% | 14.9% | -16.3% | -3.5% | -2.1% | -3.8% | -13.3% | -14.6% | · | |
| ROE | · | 8.3% | -1.4% | 16.8% | 21.5% | -29.0% | -5.7% | -3.2% | -6.0% | · | -22.6% | · | |
| ROIC | · | · | · | · | · | · | · | · | · | -36.5% | -11.5% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 2.4 | 4.5 | 3.4 | 4.2 | 2.2 | 1.7 | 2.7 | 4.1 | 6.0 | 0.3 | · | |
| Quick Ratio | · | 1.6 | 1.8 | 2.3 | 3.2 | 1.4 | 1.3 | 2.2 | 3.6 | 5.0 | 0.2 | · | |
| Debt / Equity | · | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | 0.5 | 0.5 | 0.5 | · | 0.5 | · | |
| LT Debt / Equity | · | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.5 | · | · | · | |
| Interest Coverage | · | · | -0.7 | 18.4 | 13.1 | -9.1 | -0.9 | 0.0 | -1.0 | -6.6 | -9.6 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | · | |
| Receivables Turnover | · | 21.6 | 17.8 | 23.6 | 33.1 | 26.6 | 21.6 | 21.3 | 18.1 | 12.9 | 12.2 | · |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -19.1% | 10.2% | -28.5% | -1.9% | 53.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -14.0% | -8.2% | 2.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.77% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -13.4% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -25.7% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -12.4% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -25.1% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 27.2% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $342M | $423M | $384M | $537M | $547M | $356M | $389M | $368M | $210M | $136M | $154M | · | |
| Net Income TTM | $-4M | $76M | $-13M | $159M | $182M | $-226M | $-56M | $-33M | $-59M | $-218M | $-254M | · | |
| Market Cap | · | $596M | $706M | $650M | $671M | $308M | $443M | $329M | $460M | $54M | $1.09B | · | |
| Enterprise Value | · | $635M | $849M | $757M | $794M | $603M | $770M | $666M | $801M | $434M | $1.55B | · | |
| P/E | -184.3 | 8.0 | -55.3 | 4.2 | 3.7 | -1.4 | -7.9 | -9.2 | -7.8 | -0.2 | -0.5 | · | |
| P/S | · | 1.4 | 1.8 | 1.2 | 1.2 | 0.9 | 1.1 | 0.9 | 2.2 | 0.4 | 7.1 | · | |
| P/B | · | 0.6 | 0.8 | 0.7 | 0.7 | 0.4 | 0.5 | 0.3 | 0.5 | · | 1.0 | · | |
| P / Tangible Book | 0.9 | 0.6 | 0.8 | 0.7 | 0.7 | 0.4 | · | · | · | · | · | · | |
| P / Cash Flow | · | 4.7 | 7.7 | 3.4 | 2.9 | 8.3 | 7.4 | 5.0 | 17.3 | -1.1 | -19.4 | · | |
| P / FCF | · | 4.8 | 7.9 | 3.5 | 2.9 | 9.5 | 8.1 | 5.1 | 17.5 | -1.1 | -19.1 | · | |
| EV / EBITDA | · | 4.1 | 14.0 | 3.3 | 3.1 | -4.4 | 17.3 | 9.6 | 19.0 | -3.9 | -13.7 | · | |
| EV / FCF | · | 5.1 | 9.5 | 4.1 | 3.5 | 18.7 | 14.1 | 10.3 | 30.5 | -8.6 | -27.3 | · | |
| EV / Revenue | · | 1.5 | 2.2 | 1.4 | 1.5 | 1.7 | 2.0 | 1.8 | 3.8 | 3.2 | 10.1 | · | |
| Dividend Yield | · | 11.3% | 5.8% | 17.8% | 2.0% | 3.2% | 4.7% | · | · | · | · | · | |
| Earnings Yield | -0.54% | 12.6% | -1.8% | 24.1% | 26.7% | -73.1% | -12.6% | -10.9% | -12.8% | -406.9% | -198.7% | · | |
| Payout Ratio | · | 88.4% | -317.9% | 73.0% | 7.4% | -4.4% | -37.3% | · | · | · | · | · | |
| Annual Payout | $33M | $68M | $41M | $116M | $13M | $10M | $21M | · | · | · | · | · |
손익계산서 13
| 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 | $114M | $110M | $80M | $81M | $71M | $99M | $99M | $107M | $117M | $116M | $83M | $91M | $94M | $127M | $136M | $138M | |
| SG&A Expense | $8M | $8M | $8M | $7M | $7M | $8M | $7M | $6M | $8M | $7M | $7M | $7M | $8M | $7M | $6M | $6M | |
| Operating Expenses | $101M | $91M | $77M | $85M | $81M | $85M | $75M | $81M | $95M | $108M | $114M | $78M | $90M | $96M | $91M | $89M | |
| Operating Income | $13M | $19M | $2M | $-4M | $-10M | $15M | $24M | $26M | $22M | $7M | $-30M | $13M | $4M | $31M | $45M | $49M | |
| Interest Expense | · | · | · | · | · | · | · | · | $4M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Interest Income | $665.0K | $483.0K | $388.0K | $243.0K | $370.0K | $684.0K | $749.0K | $721.0K | $824.0K | $789.0K | $588.0K | $520.0K | $770.0K | $665.0K | $292.0K | $68.0K | |
| Other Non-op | $96.0K | $-182.0K | $-104.0K | $-232.0K | $-13.0K | $29.0K | $-239.0K | $-90.0K | $66.0K | $-97.0K | $-100.0K | $125.0K | $-324.0K | $-440.0K | $-2M | $767.0K | |
| Net Income | $9M | $15M | $-1M | $-7M | $-12M | $13M | $21M | $23M | $19M | $5M | $-32M | $12M | $3M | $30M | $41M | $47M | |
| EPS (Basic) | $0.21 | $0.36 | $-0.02 | $-0.16 | $-0.28 | $0.29 | $0.50 | $0.54 | $0.44 | $0.12 | $-0.75 | $0.27 | $0.06 | $0.67 | $0.96 | $1.12 | |
| EPS (Diluted) | $0.21 | $0.36 | $-0.02 | $-0.16 | $-0.28 | $0.29 | $0.49 | $0.54 | $0.43 | $0.12 | $-0.75 | $0.27 | $0.06 | $0.68 | $0.95 | $1.10 | |
| Shares (Basic) | 43,706,069 | -86,593,209 | 43,414,340 | 43,350,232 | 43,201,941 | -86,046,073 | 43,108,844 | 43,073,440 | 42,918,248 | -85,468,760 | 42,816,045 | 42,786,918 | 42,632,059 | -84,668,672 | 42,529,865 | 42,385,423 | |
| Shares (Diluted) | 44,411,222 | -86,593,209 | 43,414,340 | 43,350,232 | 43,201,941 | -87,276,913 | 43,656,385 | 43,664,447 | 43,606,580 | -86,281,297 | 42,816,045 | 43,134,152 | 43,097,362 | -85,830,070 | 42,881,541 | 42,996,676 | |
| EBITDA | $34M | · | $22M | $14M | $8M | · | $41M | $43M | $39M | · | $-13M | $30M | $20M | · | $61M | $64M |
대차대조표 21
| 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 | $55M | $56M | $90M | $35M | $30M | $44M | $47M | $42M | $48M | · | $46M | $48M | $44M | · | $66M | $45M | |
| Receivables | $20M | $14M | $14M | $14M | $18M | $21M | $20M | $30M | $22M | · | $20M | $20M | $17M | · | $26M | $25M | |
| Inventory | $23M | $25M | $22M | $20M | $23M | $22M | $25M | $24M | $31M | · | $28M | $23M | $25M | · | $32M | $32M | |
| Prepaid Expense | $14M | $14M | $8M | $9M | $9M | $10M | $11M | $8M | $9M | · | $10M | $10M | $10M | · | $11M | $9M | |
| Other Current Assets | · | $2M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $121M | $109M | $133M | $79M | $82M | $98M | $127M | $136M | $146M | · | $112M | $111M | $107M | · | $146M | $120M | |
| PP&E (Net) | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | · | $7M | $8M | $8M | · | $8M | $8M | |
| PP&E (Gross) | · | $20M | · | · | · | $17M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $13M | $13M | $12M | $11M | $10M | $10M | $9M | $9M | $8M | · | $7M | $8M | $7M | · | $6M | $5M | |
| Total Assets | $1.25B | $1.14B | $1.11B | $1.04B | $1.04B | $1.06B | $1.04B | $1.06B | $1.12B | · | $1.09B | $1.14B | $1.14B | · | $1.21B | $1.19B | |
| Accounts Payable | $16M | $19M | $20M | $18M | $16M | $17M | $14M | $12M | $14M | · | $11M | $9M | $15M | · | $22M | $14M | |
| Current Liabilities | $41M | $46M | $56M | $49M | $46M | $41M | $41M | $38M | $39M | · | $36M | $29M | $34M | · | $55M | $49M | |
| Capital Leases | $6M | $6M | $5M | $6M | $6M | $6M | · | $608.0K | $1M | · | $2M | $3M | $4M | · | $5M | $5M | |
| Total Liabilities | $365M | $240M | $220M | $147M | $134M | $128M | $113M | $135M | $201M | · | $179M | $180M | $194M | · | $233M | $236M | |
| Total Debt | $319M | · | $158M | $93M | $83M | · | $72M | $96M | $161M | · | $140M | $148M | $157M | · | $173M | $182M | |
| Common Stock | $435.0K | $432.0K | $432.0K | $429.0K | $429.0K | $427.0K | $427.0K | $427.0K | $427.0K | · | $425.0K | $425.0K | $425.0K | · | $423.0K | $423.0K | |
| Retained Earnings | $-560M | $-569M | $-584M | $-583M | $-577M | $-565M | $-577M | $-599M | $-622M | · | $-646M | $-614M | $-626M | · | $-657M | $-698M | |
| AOCI | · | $0 | $0 | · | · | $0 | · | · | · | · | $2M | $4M | $5M | · | $7M | $6M | |
| Stockholders' Equity | $885M | $896M | $886M | $892M | $903M | $927M | $930M | $922M | $915M | · | $915M | $954M | $948M | · | $972M | $950M | |
| Liabilities + Equity | $1.25B | $1.14B | $1.11B | $1.04B | $1.04B | $1.06B | $1.04B | $1.06B | $1.12B | · | $1.09B | $1.14B | $1.14B | · | $1.21B | $1.19B | |
| Shares Outstanding | 43,577,051 | 43,243,165 | 43,243,165 | 42,959,464 | 42,959,464 | 42,757,895 | 42,757,895 | 42,757,895 | 42,751,752 | · | 42,536,983 | 42,528,689 | 42,507,748 | · | 42,327,181 | 42,281,407 |
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 | $21M | $21M | $19M | $18M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | $17M | $16M | $16M | $16M | $15M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $2M | $886.0K | $840.0K | $826.0K | |
| Other Non-cash | $-16M | · | · | · | $-4M | · | · | · | $-5M | · | · | · | $-571.0K | · | · | · | |
| Operating Cash Flow | $16M | $16M | $8M | $5M | $3M | $30M | $36M | $29M | $32M | $40M | $13M | $19M | $20M | $36M | $54M | $47M | |
| CapEx | $405.0K | $296.0K | $1M | $1M | $652.0K | $731.0K | $886.0K | $1M | $240.0K | $538.0K | $367.0K | $717.0K | $1M | $637.0K | $1M | $444.0K | |
| Investing Cash Flow | $-123M | $-74M | $-11M | $-4M | $-3M | $-26M | $9M | $48M | $17M | $-88M | $238.0K | $-678.0K | $-3M | $-2M | $-4M | $-3M | |
| Dividends Paid | $23M | $6M | $6M | $6M | $13M | $17M | $15M | $18M | $18M | $6M | $6M | $6M | $22M | $33M | $21M | $33M | |
| Financing Cash Flow | $107M | $24M | $58M | $4M | $-13M | $-7M | $-40M | $-83M | $-48M | $43M | $-15M | $-15M | $-30M | $-42M | $-30M | $-42M | |
| Net Change in Cash | $-770.0K | $-34M | $54M | $5M | $-13M | $-3M | $5M | $-6M | $2M | $-5M | $-2M | $3M | $-14M | $-7M | $21M | $2M | |
| Free Cash Flow | $15M | · | · | · | $2M | · | · | · | $32M | · | · | · | $18M | · | · | · |
수익성 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 11.6% | · | 3.1% | -5.3% | -13.7% | · | 24.2% | 24.6% | 18.8% | · | -36.4% | 14.4% | 4.7% | · | 33.2% | 35.7% | |
| Net Margin | 8.1% | · | -1.3% | -8.4% | -16.7% | · | 21.6% | 21.9% | 16.0% | · | -38.4% | 12.8% | 2.8% | · | 30.0% | 34.4% | |
| EBITDA Margin | 30.0% | · | 27.2% | 17.1% | 11.1% | · | 40.9% | 40.6% | 33.5% | · | -16.0% | 32.9% | 21.6% | · | 44.7% | 46.2% | |
| ROA | 0.81% | · | -0.10% | -0.65% | -1.1% | · | 2.0% | 2.1% | 1.7% | · | -2.8% | 1.0% | 0.23% | · | 3.4% | 4.0% | |
| ROE | 1.0% | · | -0.12% | -0.75% | -1.3% | · | 2.3% | 2.5% | 2.0% | · | -3.4% | 1.2% | 0.28% | · | 4.5% | 5.5% |
유동성 및 지급능력 5
| 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 | 3.0 | · | 2.4 | 1.6 | 1.8 | · | 3.1 | 3.6 | 3.7 | · | 3.1 | 3.8 | 3.1 | · | 2.6 | 2.5 | |
| Quick Ratio | 1.9 | · | 1.8 | 1.0 | 1.1 | · | 1.6 | 1.9 | 1.8 | · | 1.8 | 2.3 | 1.8 | · | 1.7 | 1.4 | |
| Debt / Equity | 0.4 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.4 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 5.5 | · | -15.2 | 6.1 | 2.2 | · | 19.8 | 20.5 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 5.9 | · | 4.6 | 3.7 | 3.6 | · | 5.0 | 4.3 | 6.1 | · | 3.7 | 4.1 | 5.1 | · | 5.7 | 7.1 |
가치 평가 (TTM) 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 TTM | $347M | · | $331M | $359M | $395M | · | $407M | $398M | $386M | · | $404M | $459M | $504M | · | $565M | $550M | |
| Net Income TTM | $-10M | · | $2M | $26M | $52M | · | $32M | $22M | $990.0K | · | $23M | $102M | $133M | · | $187M | $178M | |
| Market Cap | $983M | · | $770M | $561M | $574M | · | $834M | $911M | $869M | · | $595M | $597M | $666M | · | $530M | $817M | |
| Enterprise Value | $1.25B | · | $838M | $619M | $626M | · | $859M | $965M | $981M | · | $689M | $697M | $778M | · | $638M | $954M | |
| P/E | -90.2 | · | 593.3 | 22.2 | 11.3 | · | 27.5 | 43.5 | 2033.0 | · | 26.4 | 5.9 | 5.1 | · | 2.9 | 4.6 | |
| P/S | 2.8 | · | 2.3 | 1.6 | 1.5 | · | 2.0 | 2.3 | 2.3 | · | 1.5 | 1.3 | 1.3 | · | 0.9 | 1.5 | |
| P/B | 1.1 | · | 0.9 | 0.6 | 0.6 | · | 0.9 | 1.0 | 0.9 | · | 0.7 | 0.6 | 0.7 | · | 0.5 | 0.9 | |
| P / Tangible Book | 1.1 | · | 0.9 | 0.6 | 0.6 | · | 0.9 | 1.0 | 0.9 | · | 0.7 | 0.6 | 0.7 | · | 0.5 | 0.9 | |
| P / Cash Flow | 62.6 | · | · | · | 197.8 | · | · | · | 26.9 | · | · | · | 34.0 | · | · | · | |
| P / FCF | 64.3 | · | · | · | 255.1 | · | · | · | 27.2 | · | · | · | 36.0 | · | · | · | |
| EV / EBITDA | 36.3 | · | 38.5 | 44.6 | 79.3 | · | 21.1 | 22.2 | 25.0 | · | -51.7 | 23.4 | 38.2 | · | 10.5 | 15.0 | |
| EV / FCF | 81.6 | · | · | · | 278.4 | · | · | · | 30.7 | · | · | · | 42.1 | · | · | · | |
| EV / Revenue | 3.6 | · | 2.5 | 1.7 | 1.6 | · | 2.1 | 2.4 | 2.5 | · | 1.7 | 1.5 | 1.5 | · | 1.1 | 1.7 | |
| Earnings Yield | -1.1% | · | 0.17% | 4.5% | 8.8% | · | 3.6% | 2.3% | 0.05% | · | 3.8% | 17.0% | 19.7% | · | 34.8% | 21.5% | |
| Payout Ratio | 242.8% | · | · | · | -112.7% | · | · | · | 95.1% | · | · | · | 822.6% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $342M | $423M | $384M | $537M | $547M |
| 영업이익률 % | — | 20.6% | -1.5% | 31.1% | 36.8% |
| 순이익 | $-4M | $76M | $-12M | $159M | $182M |
| 희석 EPS | $-0.10 | $1.75 | $-0.30 | $3.70 | $4.27 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 0.1 | 0.2 | 0.2 | 0.3 |
| 유동비율 | — | 2.4 | 4.5 | 3.4 | 4.2 |
| 당좌 비율 | — | 1.6 | 1.8 | 2.3 | 3.2 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | $124M | $89M | $186M | $230M |
최신 뉴스 이 회사 관련 최근 헤드라인
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.