GNSS Genasys Inc. - Common Stock
$1.89
가격 · 5월 20, 2026
기준 재무 정보 2월 10, 2026
52주 범위
$1–$3
38% of range
애널리스트 평점
BUY
9 analysts
목표 주가
$5
+147% upside
P/E (TTM)
-6.1
ROE
-354.3%
순이익률
-44.4%
GNSS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.89
시가총액
$111M
P/E (TTM)
-6.1
EPS (TTM)
$-0.40
매출 (TTM)
$41M
배당 수익률
—
ROE
-354.3%
부채/자본
8.3
52주 범위
$1 – $3
GNSS 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
$41M
2016-09-30
→
2025-09-30
EPS
$-0.40
2016-09-30
→
2025-09-30
잉여현금흐름
$-9M
2016-09-30
→
2025-09-30
마진
-44.4%
2016-09-30
→
2025-09-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
GNSS
동종업계 중앙값
P/E (TTM)
-6.1
115.2
P/S (TTM)
2.7
1.1
P/B
51.1
1.2
EV / EBITDA
-7.2
—
Price / FCF (주가 / FCF)
-12.3
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
GNSS
동종업계 중앙값
Gross Margin (매출 총이익률)
41.6%
30.8%
Operating Margin (영업이익률)
-41.2%
—
Net Profit Margin (순이익률)
-44.4%
-3.1%
ROA
-30.8%
-3.0%
ROE
-354.3%
-6.9%
ROIC
-83.9%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
GNSS
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
8.3
42.8
Current Ratio (유동비율)
0.7
1.8
Quick Ratio (당좌 비율)
0.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
GNSS
동종업계 중앙값
Revenue YoY (매출 YoY)
69.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-9.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-1.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
GNSS
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2016년 6월 13일 | $0.0100 |
| 2016년 3월 11일 | $0.0100 |
| 2016년 1월 13일 | $0.0100 |
GNSS 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
3 명의 애널리스트 · 2026-05-21
중앙값
$4.50
평균
$4.67
← 모든 목표가 하회
$1.89
저가
$4.00
고가
$5.50
중앙값 목표
$4.50
+138.1%
평균 목표
$4.67
+146.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.00%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.02 | $-0.02 | — |
| 2026년 3월 31일 | $0.02 | $-0.02 | 0.04% |
| 2025년 12월 31일 | $-0.02 | $-0.01 | -0.01% |
| 2025년 9월 30일 | $-0.03 | $-0.03 | -0.00% |
| 2025년 6월 30일 | $-0.14 | $-0.11 | -0.03% |
| 2025년 3월 31일 | $-0.14 | $-0.13 | -0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| GNSS | $111M | -6.1 | 69.8% | -44.4% | -354.3% | 41.6% |
| AVNW | $304M | 239.4 | 6.5% | 0.31% | 0.52% | 32.1% |
| INSG | $158M | -57.1 | -13.1% | 0.50% | -11.5% | 42.7% |
| CMTL | — | -0.3 | -7.6% | — | — | — |
| OCC | $65M | — | 9.6% | -2.0% | -8.2% | 30.9% |
| FKWL | $49M | -209.0 | 49.6% | -0.53% | -0.70% | 17.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $41M | $24M | $47M | $54M | $47M | $43M | $37M | $26M | $20M | $16M | $17M | $25M | |
| Cost of Revenue | $24M | $14M | $25M | $27M | $24M | $20M | $19M | $14M | $10M | $9M | $8M | $11M | |
| Gross Profit | $17M | $10M | $22M | $27M | $23M | $23M | $18M | $13M | $10M | $8M | $9M | $14M | |
| R&D Expense | $8M | $10M | $8M | $7M | $5M | $5M | $5M | $4M | $3M | $2M | $2M | $2M | |
| SG&A Expense | $26M | $27M | $25M | $23M | $17M | $12M | $11M | $11M | $9M | $7M | $5M | $8M | |
| Operating Expenses | $34M | $37M | $33M | $43M | $22M | $17M | $15M | $14M | $11M | $9M | $7M | $10M | |
| Operating Income | $-17M | $-27M | $-11M | $-16M | $1M | $6M | $3M | $-1M | $-807.7K | $-2M | $1M | $3M | |
| Interest Expense | · | · | · | · | · | · | · | $20.9K | · | · | · | · | |
| Interest Income | $285.0K | $237.0K | $136.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-1M | $-5M | $-10.0K | $60.0K | $54.0K | $127.0K | $221.0K | $107.0K | $128.6K | $125.5K | $121.8K | $20.5K | |
| Pretax Income | $-18M | $-32M | $-11M | $-15M | $1M | $6M | $3M | $-1M | $-679.2K | $-1M | $1M | $3M | |
| Income Tax | $119.0K | $-405.0K | $7M | $741.0K | $434.0K | $-6M | $572.0K | $2M | $197.6K | $-186.2K | $-8M | $16.3K | |
| Net Income | $-18M | $-32M | $-18M | $-16M | $704.0K | $12M | $3M | $-4M | $-876.8K | $-1M | $10M | $3M | |
| EPS (Basic) | $-0.40 | $-0.72 | $-0.50 | $-0.44 | $0.02 | $0.36 | $0.09 | $-0.12 | $-0.03 | $-0.04 | $0.29 | $0.10 | |
| EPS (Diluted) | $-0.40 | $-0.72 | $-0.50 | $-0.44 | $0.02 | $0.35 | $0.08 | $-0.12 | $-0.03 | $-0.04 | $0.29 | $0.10 | |
| Shares (Basic) | 45,056,436 | 44,316,865 | 36,939,335 | 36,495,012 | 34,409,478 | 33,220,915 | 32,689,028 | 32,492,645 | 31,855,430 | 31,970,600 | 33,174,546 | 33,077,556 | |
| Shares (Diluted) | 45,056,436 | 44,316,865 | 36,939,335 | 36,495,012 | 35,589,148 | 34,092,328 | 33,397,095 | 32,492,645 | · | 31,970,600 | 33,574,919 | 33,437,124 | |
| EBITDA | $-17M | · | $-8M | $-13M | $3M | $7M | $4M | $-993.4K | $-807.7K | $-2M | · | $3M |
대차대조표 30
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $8M | $5M | $9M | $13M | $13M | $23M | $19M | $11M | $13M | $13M | $18M | $24M | |
| Short-term Investments | $70.0K | $8M | $1M | $6M | $6M | $4M | $4M | $4M | $4M | $3M | $1M | · | |
| Receivables | $8M | $3M | $6M | $7M | $8M | $5M | $4M | $3M | $6M | $3M | $2M | $4M | |
| Inventory | $9M | $7M | $7M | $6M | $6M | $6M | $6M | $7M | $5M | $5M | $5M | $4M | |
| Prepaid Expense | $9M | $2M | $2M | $4M | $2M | $860.0K | $860.0K | $3M | $983.3K | $595.6K | $565.7K | $523.9K | |
| Other Current Assets | $38.0K | $56.0K | $66.0K | $244.0K | $315.0K | $288.0K | $288.0K | $244.6K | $175.3K | · | · | · | |
| Current Assets | $39M | $26M | $25M | $36M | $35M | $40M | $34M | $28M | $29M | $25M | $27M | $33M | |
| PP&E (Net) | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $509.6K | $473.3K | $472.0K | $360.1K | |
| PP&E (Gross) | $6M | $6M | $5M | $5M | $5M | $4M | $5M | $4M | $2M | $2M | $2M | $2M | |
| Accum. Depreciation | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Goodwill | $13M | $13M | $10M | $10M | $24M | $2M | $2M | $2M | · | · | · | · | |
| Intangibles | $6M | $9M | $8M | $11M | $13M | $943.0K | $1M | $2M | $55.7K | $62.9K | $58.4K | $53.8K | |
| Total Assets | $64M | $54M | $50M | $72M | $90M | $66M | $47M | $42M | $39M | $37M | $40M | $34M | |
| Accounts Payable | $8M | $4M | $3M | $2M | $2M | $1M | $860.0K | $3M | $1M | $574.6K | $703.9K | $830.5K | |
| Accrued Liabilities | $7M | $7M | $7M | $12M | $14M | $8M | $8M | $3M | $3M | $2M | $870.6K | $4M | |
| Short-term Debt | $18M | $0 | · | $0 | $296.0K | $300.0K | $280.0K | $296.6K | · | · | · | · | |
| Current Liabilities | $54M | $14M | $11M | $15M | $17M | $10M | $9M | $7M | $4M | $2M | $2M | $5M | |
| Capital Leases | $2M | $3M | $4M | $5M | $6M | $6M | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | $0 | · | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | $551.0K | $907.0K | $995.0K | $293.0K | $2M | $2M | · | $165.0K | $148.0K | $157.6K | |
| Total Liabilities | $62M | $36M | $16M | $21M | $24M | $17M | $12M | $8M | $4M | $2M | $2M | $5M | |
| Long-term Debt | · | · | · | $0 | $296.0K | $318.0K | $312.5K | $349.0K | · | · | · | · | |
| Total Debt | $18M | · | · | $0 | $296.0K | $618.0K | $592.1K | $645.7K | · | · | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | · | $332 | $322 | $318 | $329 | $332 | |
| Paid-in Capital | $127M | $126M | $110M | $109M | $107M | $91M | $90M | $90M | $88M | $86M | $88M | $88M | |
| Retained Earnings | $-126M | $-108M | $-76M | $-57M | $-41M | $-42M | $-54M | $-57M | $-53M | $-52M | $-50M | $-59M | |
| AOCI | $687.0K | $-335.0K | $-505.0K | $-792.0K | $2.0K | $-250.0K | $-459.0K | $-245.4K | $-1.3K | $-1.5K | $-301 | · | |
| Stockholders' Equity | $2M | $18M | $34M | $50M | $50M | $49M | $35M | $33M | $35M | $35M | $38M | $29M | |
| Liabilities + Equity | $64M | $54M | $50M | $72M | $90M | $66M | $47M | $42M | $39M | $37M | $40M | $34M | |
| Shares Outstanding | 45,161,172 | 44,631,030 | 36,611,240 | 36,611,240 | 36,403,833 | 33,561,544 | 32,949,987 | 33,176,146 | 32,158,436 | 31,800,103 | 32,898,461 | 33,236,489 |
현금 흐름 19
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $3M | $3M | $2M | $800.0K | $825.0K | $483.1K | $153.3K | $167.7K | $238.3K | $210.0K | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $1M | $980.0K | $735.0K | $584.9K | $1M | $605.4K | $619.2K | $585.8K | |
| Deferred Tax | $0 | $-525.0K | $7M | $668.0K | $433.0K | $-6M | $570.0K | $2M | $196.0K | $-188.0K | $-8M | $-3M | |
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $1M | $302.0K | $304.0K | $231.9K | $7.2K | $6.8K | $5.9K | $5.7K | |
| Other Non-cash | · | · | $-3M | $11M | $2M | $-1M | $5M | $2M | · | · | · | · | |
| Operating Cash Flow | $-9M | $-19M | $-10M | $468.0K | $6M | $7M | $10M | $1M | $-666.8K | $-1M | $135.8K | $8M | |
| CapEx | $255.0K | $191.0K | $239.0K | $381.0K | $208.0K | $140.0K | $343.0K | $625.8K | $182.3K | $162.3K | $344.3K | $327.0K | |
| Investing Cash Flow | $8M | $-9M | $6M | $-89.0K | $-16M | $-3M | $-610.0K | $-3M | $-129.1K | $-999.4K | · | $-341.8K | |
| Debt Issued | $4M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $4M | · | · | $-277.0K | $-19.0K | · | · | · | · | · | · | · | |
| Stock Issued | $0 | $10M | $0 | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | $0 | $998.0K | $0 | $398.0K | $2M | $725.4K | · | $2M | $2M | $516.4K | |
| Net Stock Activity | $0 | · | $0 | $-998.0K | $0 | $-398.0K | $-2M | $-725.4K | · | $-2M | · | $-516.4K | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $0 | $954.6K | · | · | |
| Financing Cash Flow | $4M | $24M | $-114.0K | $-1M | $13.0K | $679.0K | $-1M | $596.9K | $133.0K | $-3M | · | $28.5K | |
| Net Change in Cash | $3M | $-4M | $-4M | $-869.0K | $-9M | $4M | $8M | $-997.8K | $-662.8K | $-5M | $-6M | $8M | |
| Taxes Paid | $235.0K | $52.0K | $0 | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-9M | · | $-10M | $87.0K | $6M | $7M | $10M | $626.0K | $-849.1K | $-1M | · | $8M | |
| Levered FCF | · | · | · | · | · | · | · | $568.7K | · | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 41.6% | · | 46.6% | 48.8% | 49.8% | 52.6% | 49.9% | 48.4% | 50.6% | 46.9% | · | 56.0% | |
| Operating Margin | -41.2% | · | -23.5% | -28.7% | 2.3% | 14.1% | 8.5% | -5.6% | -4.0% | -9.7% | · | 13.5% | |
| Net Margin | -44.4% | · | -39.4% | -30.0% | 1.5% | 27.6% | 7.5% | -14.2% | -4.3% | -7.8% | · | 13.5% | |
| Pretax Margin | -44.1% | · | -23.6% | -28.6% | 2.4% | 14.3% | 9.1% | -5.2% | -3.3% | -9.0% | · | 13.6% | |
| EBITDA Margin | -41.2% | · | -18.1% | -24.0% | 5.7% | 15.9% | 10.7% | -3.8% | -4.0% | -9.7% | · | 13.5% | |
| ROA | -30.8% | · | -30.2% | -20.0% | 0.90% | 20.0% | 6.3% | -9.3% | -2.3% | -3.4% | · | 10.8% | |
| ROE | -354.3% | · | -47.5% | -28.4% | 1.1% | 26.9% | 7.9% | -11.0% | -2.5% | -3.5% | · | 12.4% | |
| ROIC | -83.9% | · | -54.4% | -32.3% | 1.0% | 23.4% | 7.2% | -11.8% | -3.0% | -4.0% | · | 11.5% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 2.2 | 2.3 | 2.0 | 2.9 | 3.7 | 4.2 | 7.9 | 12.1 | · | 6.6 | |
| Quick Ratio | 0.3 | · | 1.4 | 1.7 | 1.5 | 2.1 | 2.8 | 2.7 | 6.2 | 9.5 | · | 5.7 | |
| Debt / Equity | 8.3 | · | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | -70.5 | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | · | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | 0.7 | 0.5 | 0.4 | · | 0.8 | |
| Inventory Turnover | 3.0 | · | 4.0 | 4.5 | 3.8 | 3.5 | 2.9 | 2.3 | 2.0 | 1.8 | · | 2.6 | |
| Receivables Turnover | 7.5 | · | 7.4 | 7.5 | 7.2 | 9.5 | 11.5 | 6.2 | 4.5 | 5.9 | · | 5.3 |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 69.8% | -48.5% | -13.6% | 15.0% | 9.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -9.0% | -20.1% | 2.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -94.3% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -94.1% | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $41M | $24M | $47M | $54M | $47M | $43M | $37M | $26M | $20M | $16M | $17M | $25M | |
| Net Income TTM | $-18M | $-32M | $-18M | $-16M | $704.0K | $12M | $3M | $-4M | $-876.8K | $-1M | $10M | $3M | |
| Market Cap | $111M | · | $75M | $101M | $189M | $206M | $110M | $102M | $68M | $59M | · | $90M | |
| Enterprise Value | $121M | · | · | $82M | $170M | $179M | $88M | $88M | · | · | · | · | |
| P/E | -6.1 | -4.9 | -4.0 | -6.3 | 259.0 | 17.6 | 41.9 | -25.5 | -71.0 | -46.8 | 5.8 | 27.1 | |
| P/S | 2.7 | · | 1.6 | 1.9 | 4.0 | 4.8 | 3.0 | 3.9 | 3.4 | 3.6 | · | 3.7 | |
| P/B | 51.1 | · | 2.2 | 2.0 | 2.9 | 4.2 | 3.1 | 3.0 | 1.9 | 1.7 | · | 3.1 | |
| P / Tangible Book | · | · | 5.0 | 3.4 | 13.7 | 4.5 | · | · | · | · | · | · | |
| P / Cash Flow | -12.6 | · | -7.8 | 216.7 | 30.7 | 29.8 | 11.2 | 81.1 | -102.7 | -51.8 | · | 10.7 | |
| P / FCF | -12.3 | · | -7.6 | 1165.7 | 31.7 | 30.5 | 11.6 | 162.2 | -80.7 | -45.3 | · | 11.2 | |
| EV / EBITDA | -7.2 | · | · | -6.3 | 63.4 | 26.2 | 22.3 | -88.1 | · | · | · | · | |
| EV / FCF | -13.4 | · | · | 945.7 | 28.6 | 26.5 | 9.3 | 139.8 | · | · | · | · | |
| EV / Revenue | 3.0 | · | · | 1.5 | 3.6 | 4.2 | 2.4 | 3.3 | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | 0.00% | 0.00% | 0.00% | 1.6% | · | · | |
| Earnings Yield | -16.3% | -20.2% | -24.9% | -15.9% | 0.39% | 5.7% | 2.4% | -3.9% | -1.4% | -2.1% | 17.4% | 3.7% | |
| Payout Ratio | · | · | · | · | · | · | 0.00% | 0.00% | 0.00% | -74.5% | · | · | |
| Annual Payout | · | · | · | · | · | · | $0 | $0 | $0 | $954.6K | · | · |
손익계산서 17
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17M | $17M | $10M | $7M | $7M | $7M | $7M | $6M | $4M | $11M | $14M | $11M | $10M | $16M | $14M | $13M | |
| Cost of Revenue | $9M | $8M | $7M | $4M | $4M | $4M | $3M | $4M | $3M | $5M | $8M | $6M | $6M | $8M | $7M | $6M | |
| Gross Profit | $8M | $9M | $3M | $3M | $3M | $3M | $4M | $2M | $1M | $5M | $7M | $5M | $5M | $8M | $7M | $7M | |
| R&D Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $7M | $6M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Operating Expenses | $9M | $7M | $9M | $9M | $9M | $10M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $21M | $7M | $8M | |
| Operating Income | $-352.0K | $1M | $-6M | $-6M | $-6M | $-7M | $-5M | $-7M | $-7M | $-3M | $-1M | $-3M | $-3M | $-13M | $-629.0K | $-527.0K | |
| Interest Income | $7.0K | · | · | · | $62.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-11.0K | $-3M | $-554.0K | $187.0K | $69.0K | $-4M | $-1M | $51.0K | $77.0K | $-6.0K | $1.0K | $15.0K | $-20.0K | $48.0K | $9.0K | $-10.0K | |
| Pretax Income | $-692.0K | $-1M | $-6M | $-6M | $-4M | $-11M | $-7M | $-7M | $-7M | $-3M | $-1M | $-3M | $-4M | $-13M | $-620.0K | $-537.0K | |
| Income Tax | $125.0K | $40.0K | $8.0K | $71.0K | $0 | $71.0K | $-42.0K | $-5.0K | $-429.0K | $7M | $-26.0K | $8.0K | $0 | $1M | $-31.0K | $-45.0K | |
| Net Income | $-817.0K | $-1M | $-6M | $-6M | $-4M | $-11M | $-7M | $-7M | $-7M | $-10M | $-1M | $-3M | $-4M | $-14M | $-589.0K | $-492.0K | |
| EPS (Basic) | $-0.02 | $-0.03 | $-0.14 | $-0.14 | $-0.09 | $-0.26 | $-0.15 | $-0.16 | $-0.15 | $-0.27 | $-0.04 | $-0.09 | $-0.10 | $-0.37 | $-0.02 | $-0.01 | |
| EPS (Diluted) | $-0.02 | $-0.03 | $-0.14 | $-0.14 | $-0.09 | $-0.26 | $-0.15 | $-0.16 | $-0.15 | $-0.27 | $-0.04 | $-0.09 | $-0.10 | $-0.37 | $-0.02 | $-0.01 | |
| Shares (Basic) | 45,197,278 | -90,012,471 | 45,154,504 | 45,002,197 | 44,912,206 | -88,258,626 | 44,598,393 | 44,247,858 | 43,729,240 | -73,627,032 | 37,053,196 | 36,817,026 | 36,696,145 | -72,881,396 | 36,566,900 | 36,353,321 | |
| Shares (Diluted) | 45,197,278 | -90,012,471 | 45,154,504 | 45,002,197 | 44,912,206 | -88,258,626 | 44,598,393 | 44,247,858 | 43,729,240 | -73,627,032 | 37,053,196 | 36,817,026 | 36,696,145 | -73,063,396 | 36,566,900 | 36,535,321 | |
| EBITDA | $-352.0K | · | $-5M | $-6M | $-5M | · | $-5M | $-6M | $-7M | · | $-814.0K | $-3M | $-3M | · | $9.0K | $116.0K |
대차대조표 29
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $8M | $5M | $6M | $8M | $5M | $9M | $4M | $5M | $9M | $3M | $6M | $8M | $13M | $12M | $9M | |
| Short-term Investments | $30.0K | $70.0K | $120.0K | $1M | $5M | $8M | $4M | $3M | $9M | $1M | $4M | $6M | $7M | $6M | $5M | $5M | |
| Receivables | $9M | $8M | $5M | $4M | $3M | $3M | $6M | $3M | $4M | $6M | $10M | $4M | $3M | $7M | $6M | $6M | |
| Inventory | $9M | $9M | $11M | $9M | $8M | $7M | $7M | $7M | $7M | $7M | $8M | $9M | $8M | $6M | $9M | $10M | |
| Prepaid Expense | $9M | $9M | $7M | $4M | $4M | $2M | $6M | $6M | $2M | $2M | $2M | $2M | $3M | $4M | $1M | $1M | |
| Other Current Assets | $154.0K | $38.0K | $24.0K | $111.0K | $218.0K | $56.0K | $498.0K | $251.0K | $342.0K | $66.0K | $253.0K | $258.0K | $184.0K | $244.0K | $203.0K | $191.0K | |
| Current Assets | $44M | $39M | $32M | $23M | $28M | $26M | $32M | $22M | $27M | $25M | $27M | $27M | $29M | $36M | $33M | $31M | |
| PP&E (Net) | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| PP&E (Gross) | $6M | $6M | $6M | $6M | $5M | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Accum. Depreciation | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | |
| Goodwill | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $10M | $10M | $10M | $10M | $10M | $24M | $24M | |
| Intangibles | $6M | $6M | $7M | $7M | $8M | $9M | $9M | $10M | $10M | $8M | $9M | $9M | $10M | $11M | $11M | $12M | |
| Total Assets | $68M | $64M | $57M | $50M | $55M | $54M | $59M | $51M | $57M | $50M | $61M | $62M | $64M | $72M | $85M | $85M | |
| Accounts Payable | $7M | $8M | $8M | $4M | $5M | $4M | $4M | $3M | $2M | $3M | $3M | $4M | $3M | $2M | $3M | $3M | |
| Accrued Liabilities | $7M | $7M | $23M | $17M | $16M | $7M | $8M | $8M | $9M | $7M | $8M | $7M | $8M | $12M | $12M | $10M | |
| Short-term Debt | $14M | $18M | $17M | · | · | $0 | · | · | · | · | · | · | · | · | $0 | $267.0K | |
| Current Liabilities | $60M | $54M | $49M | $23M | $21M | $14M | $12M | $12M | $12M | $11M | $13M | $12M | $12M | $15M | $15M | $14M | |
| Capital Leases | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Other Non-current Liabilities | · | · | · | · | · | · | $343.0K | $445.0K | $509.0K | · | $116.0K | $159.0K | $243.0K | $907.0K | $975.0K | $1M | |
| Total Liabilities | $66M | $62M | $54M | $42M | $41M | $36M | $31M | $16M | $16M | $16M | $17M | $17M | $17M | $21M | $21M | $21M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $267.0K | |
| Total Debt | · | · | $17M | · | · | · | · | · | · | · | · | · | · | · | $0 | $267.0K | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Paid-in Capital | $128M | $127M | $127M | $127M | $126M | $126M | $125M | $125M | $124M | $110M | $110M | $110M | $109M | $109M | $108M | $108M | |
| Retained Earnings | $-127M | $-126M | $-124M | $-118M | $-112M | $-108M | $-96M | $-90M | $-83M | $-76M | $-66M | $-64M | $-61M | $-57M | $-44M | $-43M | |
| AOCI | $692.0K | $687.0K | $676.0K | $-455.0K | $-542.0K | $-335.0K | $-470.0K | $-445.0K | $-386.0K | $-505.0K | $-424.0K | $-445.0K | $-526.0K | $-792.0K | $-536.0K | $-84.0K | |
| Stockholders' Equity | $2M | $2M | $3M | $8M | $14M | $18M | $28M | $35M | $41M | $34M | $44M | $45M | $48M | $50M | $64M | $64M | |
| Liabilities + Equity | $68M | $64M | $57M | $50M | $55M | $54M | $59M | $51M | $57M | $50M | $61M | $62M | $64M | $72M | $85M | $85M | |
| Shares Outstanding | 45,212,311 | 45,161,172 | 45,154,504 | 45,154,504 | 44,929,634 | 44,631,030 | 44,604,014 | 44,485,851 | 44,027,121 | 36,611,240 | 37,181,071 | 36,984,295 | 36,713,471 | 36,611,240 | 36,596,005 | 36,528,085 |
현금 흐름 16
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $682.0K | $665.0K | $685.0K | $692.0K | $737.0K | $736.0K | $747.0K | $731.0K | $729.0K | $640.0K | $636.0K | $639.0K | $643.0K | $636.0K | $638.0K | $643.0K | |
| Stock-based Comp | $419.0K | $399.0K | $459.0K | $414.0K | $391.0K | $383.0K | $299.0K | $524.0K | $446.0K | $313.0K | $396.0K | $513.0K | $420.0K | $577.0K | $355.0K | $737.0K | |
| Amort. of Intangibles | $577.0K | $578.0K | $577.0K | $584.0K | $618.0K | $621.0K | $619.0K | $619.0K | $619.0K | $525.0K | $525.0K | $526.0K | $532.0K | $533.0K | $537.0K | $541.0K | |
| Other Non-cash | · | · | · | · | $4M | · | · | · | $-180.0K | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $7M | $3M | $-6M | $-6M | $947.0K | $556.0K | $-8M | $-7M | $-6M | $3M | $-5M | $-3M | $-5M | $1M | $3M | $-405.0K | |
| CapEx | $0 | $42.0K | $-11.0K | $155.0K | $69.0K | $30.0K | $8.0K | $11.0K | $142.0K | $10.0K | $72.0K | $59.0K | $98.0K | $190.0K | $20.0K | $12.0K | |
| Investing Cash Flow | $41.0K | $9.0K | $1M | $4M | $3M | $-4M | $-1M | $6M | $-9M | $2M | $2M | $1M | $-483.0K | $-103.0K | $160.0K | $-218.0K | |
| Debt Issued | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10M | $0 | $0 | $0 | $0 | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $557.0K | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $10M | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-5M | $6.0K | $4M | $24.0K | $1.0K | $-43.0K | $14M | $-231.0K | $10M | $51.0K | $-206.0K | $9.0K | $32.0K | $29.0K | $-177.0K | $-520.0K | |
| Net Change in Cash | $2M | $3M | $-328.0K | $-2M | $4M | $-4M | $5M | $-1M | $-4M | $6M | $-3M | $-1M | $-5M | $865.0K | $2M | $-1M | |
| Taxes Paid | $109.0K | $196.0K | $24.0K | $4.0K | $11.0K | $52.0K | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Free Cash Flow | $7M | · | · | · | $878.0K | · | · | · | $-6M | · | · | · | $-5M | · | · | · |
수익성 8
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 47.9% | · | 26.4% | 37.6% | 45.8% | · | 52.8% | 37.9% | 33.9% | · | 46.9% | 43.9% | 43.3% | · | 46.5% | 52.9% | |
| Operating Margin | -2.1% | · | -60.1% | -90.2% | -85.6% | · | -74.8% | -121.9% | -165.8% | · | -10.2% | -30.4% | -33.2% | · | -4.4% | -4.0% | |
| Net Margin | -4.8% | · | -65.8% | -88.6% | -58.8% | · | -93.2% | -120.9% | -154.2% | · | -10.0% | -30.3% | -33.4% | · | -4.2% | -3.7% | |
| Pretax Margin | -4.1% | · | -65.7% | -87.5% | -58.8% | · | -93.8% | -121.0% | -164.0% | · | -10.2% | -30.3% | -33.4% | · | -4.4% | -4.1% | |
| EBITDA Margin | -2.1% | · | -53.2% | -80.2% | -75.0% | · | -64.4% | -109.1% | -149.1% | · | -5.7% | -24.7% | -27.1% | · | 0.06% | 0.88% | |
| ROA | · | · | -11.1% | -12.2% | -7.3% | · | -11.1% | -12.3% | -11.1% | · | -1.9% | -4.6% | -4.6% | · | -0.66% | -0.63% | |
| ROE | · | · | -41.0% | -28.6% | -15.0% | · | -18.5% | -17.4% | -15.2% | · | -2.6% | -6.2% | -6.2% | · | -0.91% | -0.84% | |
| ROIC | · | · | -29.3% | -78.5% | -43.5% | · | -18.7% | -20.0% | -16.8% | · | -3.3% | -7.6% | -7.3% | · | -0.94% | -0.75% |
유동성 및 지급능력 3
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 0.6 | 1.0 | 1.3 | · | 2.6 | 1.9 | 2.3 | · | 2.2 | 2.3 | 2.5 | · | 2.2 | 2.2 | |
| Quick Ratio | · | · | 0.2 | 0.5 | 0.8 | · | 1.5 | 0.8 | 1.6 | · | 1.3 | 1.3 | 1.5 | · | 1.5 | 1.4 | |
| Debt / Equity | · | · | 5.4 | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 |
효율성 3
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | |
| Inventory Turnover | · | · | 0.8 | 0.6 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.9 | 0.7 | 0.7 | · | 1.0 | 0.8 | |
| Receivables Turnover | · | · | 1.9 | 2.2 | 1.9 | · | 0.9 | 1.8 | 1.1 | · | 1.8 | 2.4 | 2.1 | · | 2.4 | 2.4 |
가치 평가 (TTM) 13
| 지표 | 추세 | Q4 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $41M | · | · | $28M | $27M | · | $32M | $36M | $40M | · | $50M | $49M | $48M | · | $51M | $48M | |
| Net Income TTM | $-18M | · | · | $-21M | $-22M | · | $-22M | $-18M | $-15M | · | $-9M | $-8M | $-6M | · | $-2M | $-1M | |
| Market Cap | · | · | $78M | $103M | $117M | · | $95M | $105M | $89M | · | $97M | $109M | $136M | · | $119M | $100M | |
| Enterprise Value | · | · | $90M | · | · | · | · | · | · | · | · | · | · | · | $102M | $87M | |
| P/E | -5.5 | · | · | -4.8 | -5.3 | · | -4.2 | -5.4 | -5.3 | · | -10.4 | -13.4 | -21.8 | · | -54.2 | -91.7 | |
| P/S | · | · | · | 3.7 | 4.4 | · | 3.0 | 3.0 | 2.2 | · | 1.9 | 2.2 | 2.8 | · | 2.3 | 2.1 | |
| P/B | · | · | 24.7 | 12.7 | 8.5 | · | 3.3 | 3.0 | 2.2 | · | 2.2 | 2.4 | 2.9 | · | 1.9 | 1.6 | |
| P / Tangible Book | · | · | · | · | · | · | 15.5 | 8.9 | 5.2 | · | 4.0 | 4.4 | 5.0 | · | 4.1 | 3.5 | |
| P / Cash Flow | · | · | · | · | 123.4 | · | · | · | -15.6 | · | · | · | -28.0 | · | · | · | |
| P / FCF | · | · | · | · | 133.0 | · | · | · | -15.2 | · | · | · | -27.5 | · | · | · | |
| EV / EBITDA | · | · | -17.1 | · | · | · | · | · | · | · | · | · | · | · | 11327.1 | 746.0 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 2.0 | 1.8 | |
| Earnings Yield | -18.1% | · | · | -20.7% | -18.9% | · | -23.6% | -18.6% | -18.7% | · | -9.6% | -7.5% | -4.6% | · | -1.8% | -1.1% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 매출 | $41M | $24M | $47M | $54M | $47M |
| 매출 총이익률 % | 41.6% | — | 46.6% | 48.8% | 49.8% |
| 영업이익률 % | -41.2% | — | -23.5% | -28.7% | 2.3% |
| 순이익 | $-18M | $-32M | $-18M | $-16M | $704.0K |
| 희석 EPS | $-0.40 | $-0.72 | $-0.50 | $-0.44 | $0.02 |
대차대조표
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 8.3 | — | — | 0.0 | 0.0 |
| 유동비율 | 0.7 | — | 2.2 | 2.3 | 2.0 |
| 당좌 비율 | 0.3 | — | 1.4 | 1.7 | 1.5 |
현금 흐름
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-9M | — | $-10M | $87.0K | $6M |
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.