HCKT 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$12.53
P/E (TTM)19.3
EPS (TTM)$0.65
매출 (TTM)$287M
ROE (TTM)17.9%
부채/자본 (MRQ)1.2
52주 범위$9–$21
HCKT 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$306M2016-12-30 → 2025-12-26
EPS$0.462016-12-30 → 2025-12-26
잉여현금흐름$32M2016-12-30 → 2025-12-26
순이익률5.9%2016-12-30 → 2025-12-26
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
HCKT
5년 평균
동종업계 중앙값
결론
P/E (TTM)
19.35년 평균 ≈24.7
≈24.7
17.4
적정 가치
PEG Ratio (PEG 비율)
≈0.9
·
·
·
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
HCKT
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
10.9%5년 평균 ≈14.3%
≈14.3%
4.3%
최상위권
EBITDA Margin (EBITDA 마진)
9.4%5년 평균 ≈15.7%
≈15.7%
4.3%
최상위권
세전 마진 (TTM)
9.7%5년 평균 ≈13.8%
≈13.8%
5.2%
최상위권
순이익률 (TTM)
5.9%5년 평균 ≈9.8%
≈9.8%
4.1%
최상위권
ROA (TTM)
8.2%5년 평균 ≈15.4%
≈15.4%
3.0%
최상위권
ROE (TTM)
17.9%5년 평균 ≈29.1%
≈29.1%
11.8%
최상위권
ROIC
9.7%5년 평균 ≈24.5%
≈24.5%
2.9%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
HCKT
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.25년 평균 ≈0.7
≈0.7
0.7
높은 부채
유동비율 (MRQ)
1.95년 평균 ≈1.5
≈1.5
1.9
동일
Quick Ratio (당좌 비율)
0.45년 평균 ≈0.4
≈0.4
1.0
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
1.25년 평균 ≈0.7
≈0.7
0.7
높은 부채
Interest Coverage (이자 보상 배율)
13.75년 평균 ≈110.1
≈110.1
3.1
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
HCKT
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-2.6%5년 평균 ≈5.2%
≈5.2%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
1.3%5년 평균 ≈4.2%
≈4.2%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
5.0%
·
·
·
EPS YoY
-56.2%5년 평균 ≈113.6%
≈113.6%
·
·
Net Income YoY (순이익 YoY)
-56.3%5년 평균 ≈114.3%
≈114.3%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-28.9%5년 평균 ≈19.7%
≈19.7%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
22.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-31.8%5년 평균 ≈13.9%
≈13.9%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
18.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
HCKT
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.465년 평균 ≈$1.06
≈$1.06
·
·
Revenue / Share (주당 매출)
$10.955년 평균 ≈$10.51
≈$10.51
·
·
Cash Flow / Share (주당 현금 흐름)
$1.445년 평균 ≈$1.58
≈$1.58
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
HCKT
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.55년 평균 ≈1.6
≈1.6
1.0
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$205.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
지급 비율99.7%
연간 지급액≈$0.48분기별 납부
5년 배당 CAGR≈4.8%주당, 분할 조정 기준
성장 연속≈1배당금 성장 연속 연수
배당락일
금액
통화
수익률
9월 18, 2026
$0.12
USD
≈4.6%
6월 22, 2026
$0.12
USD
≈4.7%
3월 20, 2026
$0.12
USD
≈3.6%
12월 23, 2025
$0.12
USD
≈2.4%
9월 19, 2025
$0.12
USD
≈2.4%
6월 20, 2025
$0.12
USD
≈2.0%
3월 21, 2025
$0.12
USD
≈1.6%
12월 20, 2024
$0.11
USD
≈1.4%
9월 20, 2024
$0.11
USD
≈1.7%
6월 21, 2024
$0.11
USD
≈2.0%
3월 21, 2024
$0.11
USD
≈1.8%
12월 21, 2023
$0.11
USD
≈1.9%
9월 21, 2023
$0.11
USD
≈1.9%
6월 22, 2023
$0.11
USD
≈2.0%
3월 23, 2023
$0.11
USD
≈2.5%
12월 22, 2022
$0.11
USD
≈2.2%
9월 22, 2022
$0.11
USD
≈2.4%
6월 23, 2022
$0.11
USD
≈2.3%
3월 24, 2022
$0.11
USD
≈1.8%
12월 16, 2021
$0.10
USD
≈2.0%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-0.85%
다음 실적11월 10, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.34
$0.34
-0.99%
2026년 3월 31일
5월 12, 2026
$0.34
$0.35
-3.8%
2025년 12월 31일
$0.40
$0.39
1.4%
2025년 9월 30일
$0.37
$0.37
-1.1%
2025년 6월 30일
$0.38
$0.38
-1.1%
2025년 3월 31일
$0.41
$0.41
0.49%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$306M
$314M
$297M
$294M
$279M
$239M
$282M
$286M
$277M
$280M
$261M
$237M
Cost of Revenue
$188M
$191M
$180M
$178M
$173M
$166M
$186M
$186M
$183M
$186M
$173M
$162M
Gross Profit
·
·
$84M
$89M
$84M
$52M
·
·
·
·
·
·
SG&A Expense
$91M
$79M
$66M
$61M
$59M
$54M
$62M
$64M
$63M
$60M
$66M
$61M
Operating Expenses
$282M
$269M
$247M
$238M
$232M
$231M
$251M
$252M
$248M
$246M
$239M
$224M
Operating Income
$24M
$45M
$49M
$55M
$46M
$9M
$31M
$34M
$29M
$34M
$22M
$13M
Interest Expense
$2M
$2M
$3M
$144.0K
$95.0K
$126.0K
$311.0K
$638.0K
$584.0K
$387.0K
$409.0K
$626.0K
Interest Income
·
·
·
·
·
·
·
·
·
·
$3.0K
$6.0K
Pretax Income
$22M
$43M
$46M
$55M
$46M
$9M
$31M
$33M
$28M
$33M
$22M
$12M
Income Tax
$9M
$13M
$12M
$14M
$5M
$3M
$8M
$6M
$3M
$12M
$8M
$2M
Net Income
$13M
$30M
$34M
$41M
$42M
$5M
$23M
$24M
$27M
$22M
$14M
$10M
EPS (Basic)
$0.47
$1.08
$1.26
$1.30
$1.38
$0.18
$0.78
$0.81
$0.95
$0.74
$0.47
$0.34
EPS (Diluted)
$0.46
$1.05
$1.24
$1.28
$1.26
$0.17
$0.72
$0.74
$0.85
$0.66
$0.43
$0.33
Shares (Basic)
27,305,000
27,560,000
27,170,000
31,400,000
30,021,000
29,988,000
29,805,000
29,379,000
28,852,251
29,082,253
29,620,361
28,718,263
Shares (Diluted)
27,907,000
28,091,000
27,637,000
31,962,000
32,883,000
32,405,000
32,453,000
32,330,000
32,196,132
32,815,391
31,967,628
29,881,002
EBITDA
$29M
$49M
$53M
$59M
·
$9M
$31M
$34M
$31M
$35M
$22M
$13M
대차대조표25
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$18M
$16M
$21M
$30M
$46M
$49M
$26M
$14M
$18M
$20M
$24M
$15M
Receivables
·
·
·
·
·
$33M
$50M
$55M
$52M
$47M
·
·
Prepaid Expense
$6M
$3M
$2M
$3M
$6M
$3M
$3M
$4M
$3M
$2M
$2M
$2M
Current Assets
$84M
$76M
$75M
$81M
$102M
$85M
$79M
$73M
$75M
$69M
$67M
$54M
PP&E (Net)
$24M
$20M
$20M
$19M
$18M
$18M
$20M
$20M
$19M
$15M
$14M
$14M
PP&E (Gross)
$47M
$40M
$36M
$34M
$48M
$44M
$42M
$39M
$41M
$34M
$31M
$29M
Accum. Depreciation
$23M
$19M
$16M
$15M
$30M
$26M
$22M
$20M
$22M
$20M
$17M
$15M
Goodwill
$91M
$90M
$84M
$84M
$85M
$85M
$85M
$84M
$85M
$72M
$75M
$75M
Intangibles
$3M
$2M
·
·
$159.0K
$1M
$2M
$3M
$6M
$3M
$4M
$6M
Other Non-current Assets
$358.0K
$350.0K
$285.0K
$268.0K
$620.0K
$2M
$3M
$4M
$6M
$3M
·
·
Total Assets
$206M
$193M
$181M
$185M
$208M
$193M
$194M
$181M
$185M
$159M
$160M
$150M
Accounts Payable
$6M
$7M
$8M
$9M
$8M
$6M
$8M
$7M
$8M
$9M
$8M
$8M
Current Liabilities
$49M
$53M
$50M
$60M
$55M
$43M
$44M
$44M
$51M
$56M
$50M
$38M
Capital Leases
$1M
$2M
$631.0K
$584.0K
$1M
$4M
$5M
·
·
·
·
·
Deferred Tax
$13M
$10M
$8M
$7M
$7M
$6M
$7M
$6M
$6M
$10M
$8M
$3M
Total Liabilities
$138M
$78M
$91M
$127M
$64M
$52M
$56M
$57M
$78M
$73M
$58M
$60M
Long-term Debt
·
·
·
·
·
·
·
$6M
$19M
$7M
·
$18M
Total Debt
$76M
$13M
$33M
$60M
·
·
·
·
·
·
·
·
Common Stock
$62.0K
$61.0K
$61.0K
$60.0K
$60.0K
$58.0K
$58.0K
$57.0K
$56.0K
$55.0K
$54.0K
$53.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
$277M
$273M
$265M
Retained Earnings
$78M
$78M
$61M
$39M
$11M
$-17M
$-14M
$-25M
$-39M
$-57M
$-70M
$-78M
Treasury Stock
$350M
$281M
$275M
$274M
$157M
$144M
$142M
$137M
$134M
$123M
$93M
$91M
AOCI
$-13M
$-14M
$-13M
$-15M
$-10M
$-10M
$-11M
$-11M
$-9M
$-12M
$-8M
$-6M
Stockholders' Equity
$68M
$116M
$90M
$58M
$144M
$141M
$138M
$124M
$107M
$86M
$102M
$90M
Liabilities + Equity
$206M
$193M
$181M
$185M
$208M
$193M
$194M
$181M
$185M
$159M
$160M
$150M
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$5M
$4M
$3M
$3M
$4M
$4M
·
·
·
·
·
·
Stock-based Comp
$11M
$12M
$11M
$10M
$10M
$10M
$8M
$9M
$10M
$9M
$10M
$6M
Deferred Tax
$2M
$-346.0K
$1M
$-480.0K
$1M
$-1M
$999.0K
$223.0K
$-2M
$2M
$5M
$2M
Amort. of Intangibles
$996.0K
$148.0K
·
$154.0K
$1M
$977.0K
$1M
$2M
$2M
$1M
$2M
$2M
Restructuring
·
·
·
$300.0K
·
$7M
$3M
·
$1M
·
·
$4M
Other Non-cash
$9M
$3M
$-12M
$5M
·
·
·
·
·
·
·
·
Operating Cash Flow
$40M
$48M
$37M
$59M
$46M
$44M
$42M
$32M
$27M
$33M
$36M
$19M
CapEx
$8M
$4M
$4M
$5M
$3M
$2M
$5M
$10M
$7M
$3M
$3M
$3M
Investing Cash Flow
$-9M
$-11M
$-4M
$-5M
$-3M
$-2M
$-6M
$-10M
$-18M
$-3M
·
$-5M
Net Debt Issued
$-10M
$-20M
$-32M
·
·
·
$-8M
$-18M
$-14M
$-23M
$-21M
$-11M
Stock Issued
·
·
$937.0K
$876.0K
$755.0K
$751.0K
$806.0K
$778.0K
$1M
$984.0K
$945.0K
·
Stock Repurchased
$69M
$6M
$734.0K
$117M
$13M
$2M
$8M
$5M
$16M
$34M
$4M
$14M
Net Stock Activity
$-69M
$-6M
$203.0K
$-116M
·
$-4M
$-7M
$-4M
$-15M
$-34M
$-4M
$-11M
Dividends Paid
$13M
$12M
$12M
$10M
$13M
$15M
$11M
$10M
$9M
$7M
$3M
$4M
Financing Cash Flow
$-30M
$-42M
$-43M
$-70M
$-47M
$-19M
$-25M
$-27M
$-11M
$-33M
·
$-15M
Net Change in Cash
$2M
$-5M
$-9M
$-16M
$-4M
$24M
$12M
$-4M
$-2M
$-4M
$9M
$-4M
Taxes Paid
$13M
$12M
$13M
$5M
$9M
$5M
$6M
$8M
$4M
$9M
$268.0K
$893.0K
Free Cash Flow
$32M
$44M
$33M
$54M
·
$42M
$38M
$23M
$20M
$30M
$33M
$13M
Levered FCF
$31M
$43M
$31M
$54M
·
$42M
$38M
$22M
$19M
$29M
$33M
$12M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
28.4%
30.5%
·
·
·
·
·
·
·
·
Operating Margin
7.7%
14.2%
16.6%
18.8%
·
3.6%
11.1%
11.7%
10.8%
12.0%
8.4%
5.3%
Net Margin
4.2%
9.4%
11.5%
13.9%
·
2.3%
8.2%
8.4%
9.6%
7.5%
5.3%
4.1%
Pretax Margin
7.1%
13.7%
15.5%
18.8%
·
3.6%
11.0%
11.5%
10.6%
11.8%
8.2%
5.1%
EBITDA Margin
9.4%
15.5%
17.8%
20.0%
·
3.6%
11.1%
11.7%
10.8%
12.0%
8.4%
5.3%
ROA
6.5%
15.9%
18.6%
20.8%
·
2.8%
12.4%
13.1%
15.9%
13.5%
8.9%
6.4%
ROE
13.8%
26.2%
40.0%
36.7%
·
3.9%
16.9%
19.0%
28.3%
22.9%
14.4%
10.6%
ROIC
9.7%
23.9%
29.8%
34.7%
·
4.1%
17.1%
22.6%
26.0%
25.2%
13.8%
11.4%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.4
1.5
1.4
·
2.0
1.8
1.7
1.5
1.2
1.3
1.5
Quick Ratio
0.4
0.3
0.4
0.5
·
1.9
1.7
1.6
1.4
0.4
0.5
0.4
Debt / Equity
1.1
0.1
0.4
1.0
·
·
·
·
·
·
·
·
LT Debt / Equity
1.1
0.1
0.4
1.0
·
·
·
·
·
·
·
·
Interest Coverage
13.7
28.0
15.2
383.7
·
68.6
100.8
52.6
52.8
89.3
53.2
20.1
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.5
1.7
1.6
1.5
·
1.2
1.5
1.6
1.7
1.8
1.7
1.6
Receivables Turnover
·
·
·
·
·
5.8
5.4
5.3
5.6
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$10.95
$11.17
$10.73
$9.19
·
$7.39
$8.70
$8.84
$8.88
$8.79
$8.16
$7.92
Cash Flow / Share
$1.44
$1.70
$1.35
$1.84
·
$1.36
$1.31
$1.00
$0.82
$1.00
$1.13
$0.54
Dividend / Share
$0.48
·
$0.44
$0.44
$0.40
$0.38
$0.36
$0.34
$0.30
$0.26
$0.20
$0.12
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
$0.23
·
$0.12
EPS (TTM)
$0.46
$1.05
$1.24
$1.28
$1.26
$0.17
$0.72
$0.74
$0.85
$0.66
$0.43
$0.33
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.6%
5.8%
0.97%
5.4%
16.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
1.3%
4.0%
7.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
5.0%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-56.2%
-15.3%
-3.1%
1.6%
641.2%
·
·
·
·
·
·
·
EPS CAGR 3Y
-28.9%
-5.9%
93.9%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
22.0%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-56.3%
-13.2%
-16.3%
-1.8%
659.1%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-31.8%
-10.7%
84.1%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
18.8%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-2.9%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$306M
$314M
$297M
$294M
$279M
$239M
$282M
$286M
$277M
$280M
$261M
$237M
Net Income TTM
$13M
$30M
$34M
$41M
$42M
$5M
$23M
$24M
$27M
$22M
$14M
$10M
P/E
43.4
29.4
18.4
15.9
16.3
84.6
22.1
21.5
18.5
26.8
37.4
26.4
Earnings Yield
2.3%
3.4%
5.5%
6.3%
6.1%
1.2%
4.5%
4.7%
5.4%
3.7%
2.7%
3.8%
Payout Ratio
99.7%
40.9%
35.1%
25.6%
·
272.9%
48.1%
42.0%
31.7%
33.2%
22.2%
36.1%
Annual Payout
$13M
$12M
$12M
$10M
$13M
$15M
$11M
$10M
$9M
$7M
$3M
$4M
손익계산서15
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$69M
$69M
$76M
$73M
$79M
$78M
$79M
$80M
$78M
$77M
$72M
$76M
$77M
$71M
$70M
$72M
Cost of Revenue
$42M
$39M
$44M
$43M
$51M
$50M
$48M
$48M
$47M
$47M
$43M
$46M
$47M
$45M
$41M
$44M
Gross Profit
·
·
·
·
·
·
·
$23M
$21M
$20M
·
$22M
$22M
$19M
·
$21M
SG&A Expense
$20M
$18M
$23M
$21M
$23M
$23M
$24M
$19M
$18M
$18M
$17M
$16M
$17M
$15M
$16M
$15M
Operating Expenses
$62M
$60M
$67M
$68M
$74M
$73M
$71M
$67M
$65M
$66M
$61M
$62M
$64M
$60M
$56M
$58M
Operating Income
$8M
$9M
$9M
$5M
$5M
$4M
$8M
$13M
$13M
$12M
$11M
$14M
$13M
$11M
$14M
$14M
Interest Expense
$1M
$1M
$710.0K
$438.0K
$366.0K
$202.0K
$242.0K
$368.0K
$512.0K
$472.0K
$641.0K
$814.0K
$921.0K
$859.0K
$74.0K
$14.0K
Pretax Income
$7M
$8M
$8M
$5M
$4M
$4M
$8M
$12M
$12M
$11M
$11M
$13M
$12M
$10M
$14M
$14M
Income Tax
$2M
$4M
$3M
$2M
$3M
$1M
$4M
$4M
$3M
$2M
$3M
$4M
$3M
$2M
$4M
$4M
Net Income
$4M
$4M
$6M
$3M
$2M
$3M
$4M
$9M
$9M
$9M
$8M
$9M
$9M
$8M
$10M
$10M
EPS (Basic)
$0.18
$0.17
$0.21
$0.09
$0.06
$0.11
$0.13
$0.31
$0.32
$0.32
$0.29
$0.35
$0.32
$0.30
$0.32
$0.33
EPS (Diluted)
$0.18
$0.17
$0.21
$0.09
$0.06
$0.11
$0.12
$0.31
$0.31
$0.32
$0.28
$0.34
$0.32
$0.30
$0.31
$0.32
Shares (Basic)
25,064,000
25,166,000
·
27,288,000
27,602,000
27,587,000
·
27,645,000
27,616,000
27,422,000
·
27,220,000
27,192,000
27,026,000
·
31,686,000
Shares (Diluted)
25,166,000
25,258,000
·
27,615,000
28,482,000
28,385,000
·
28,142,000
27,943,000
27,676,000
·
27,818,000
27,548,000
27,269,000
·
32,309,000
EBITDA
$8M
$9M
·
$5M
$5M
$4M
·
$13M
$13M
$12M
·
$15M
$14M
$12M
·
$15M
대차대조표22
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$14M
$6M
$18M
$14M
$10M
$9M
$16M
$10M
$19M
$13M
·
$10M
$16M
$17M
·
$67M
Prepaid Expense
$8M
$5M
$6M
$9M
$7M
$3M
$3M
$4M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
Current Assets
$85M
$82M
$84M
$80M
$80M
$75M
$76M
$75M
$80M
$74M
·
$75M
$77M
$72M
·
$122M
PP&E (Net)
$27M
$25M
$24M
·
$22M
$21M
$20M
$20M
$20M
$20M
·
$20M
$20M
$20M
·
$19M
PP&E (Gross)
·
·
$47M
·
·
·
$40M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$23M
·
·
·
$19M
·
·
·
·
·
·
·
·
·
Goodwill
$90M
$90M
$91M
$91M
$91M
$90M
$90M
$89M
$84M
$84M
·
$84M
$84M
$84M
·
$82M
Intangibles
$3M
$3M
$3M
$4M
$4M
$2M
$2M
$3M
·
·
·
·
·
·
·
·
Other Non-current Assets
$358.0K
$356.0K
$358.0K
$369.0K
$368.0K
$367.0K
$350.0K
$367.0K
$375.0K
$283.0K
·
$282.0K
$285.0K
$268.0K
·
$263.0K
Total Assets
$209M
$204M
$206M
$201M
$201M
$192M
$193M
$191M
$188M
$179M
·
$181M
$183M
$178M
·
$225M
Accounts Payable
$5M
$5M
$6M
$5M
$5M
$5M
$7M
$5M
$4M
$6M
·
$5M
$5M
$7M
·
$5M
Current Liabilities
$44M
$43M
$49M
$43M
$47M
$47M
$53M
$49M
$47M
$44M
·
$47M
$47M
$46M
·
$52M
Capital Leases
$881.0K
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$678.0K
·
$757.0K
$1M
$1M
·
$961.0K
Deferred Tax
$15M
$15M
$13M
$11M
$9M
$10M
$10M
$9M
$10M
$10M
·
$9M
$9M
$9M
·
$8M
Total Liabilities
$140M
$138M
$138M
$99M
$81M
$77M
$78M
$80M
$85M
$86M
·
$100M
$110M
$114M
·
$61M
Total Debt
$81M
$79M
·
$44M
$23M
$18M
·
$20M
$27M
$31M
·
$44M
$53M
$58M
·
·
Common Stock
$62.0K
$62.0K
$62.0K
$62.0K
$61.0K
$61.0K
$61.0K
$61.0K
$61.0K
$61.0K
·
$61.0K
$61.0K
$60.0K
·
$60.0K
Retained Earnings
$81M
$80M
$78M
$76M
$76M
$78M
$78M
$78M
$72M
$67M
·
$56M
$50M
$44M
·
$32M
Treasury Stock
$357M
$353M
$350M
$309M
$292M
$287M
$281M
$277M
$276M
$276M
·
$275M
$275M
$275M
·
$158M
AOCI
$-14M
$-14M
$-13M
$-13M
$-11M
$-13M
$-14M
$-12M
$-14M
$-14M
·
$-15M
$-14M
$-14M
·
$-16M
Stockholders' Equity
$68M
$66M
$68M
$102M
$120M
$114M
$116M
$111M
$102M
$93M
$90M
$81M
$73M
$63M
$58M
$164M
Liabilities + Equity
$209M
$204M
$206M
$201M
$201M
$192M
$193M
$191M
$188M
$179M
·
$181M
$183M
$178M
·
$225M
현금 흐름18
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
·
·
·
·
·
·
·
·
·
·
$893.0K
$892.0K
$806.0K
$830.0K
$814.0K
$838.0K
Stock-based Comp
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$3M
Deferred Tax
$-238.0K
$2M
$-143.0K
$2M
$-1M
$2M
$-805.0K
$-1M
$-510.0K
$2M
$-252.0K
$-773.0K
$429.0K
$2M
$-840.0K
$-704.0K
Amort. of Intangibles
$299.0K
$315.0K
$309.0K
$311.0K
$231.0K
$145.0K
·
$0
·
·
·
·
·
·
$0
$0
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$-297.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
·
·
·
·
$-16M
·
·
Operating Cash Flow
$15M
$-5M
$19M
$11M
$6M
$4M
$21M
$11M
$14M
$3M
$26M
$7M
$8M
$-3M
$25M
$10M
CapEx
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$884.0K
$948.0K
$898.0K
$1M
$1M
$1M
$1M
$896.0K
Investing Cash Flow
$-3M
$-2M
$-2M
$-2M
$-3M
$-2M
$-1M
$-8M
$-884.0K
$-948.0K
$-898.0K
$-1M
$-1M
$-1M
$-1M
$-896.0K
Net Debt Issued
·
$-2M
·
·
·
·
·
·
·
$-2M
·
·
·
·
·
·
Stock Repurchased
$4M
$3M
$41M
$17M
$4M
$6M
$4M
$2M
$0
$1M
$0
$-4M
$-4M
$711.0K
$113M
$69.0K
Net Stock Activity
·
$-3M
·
·
·
$-6M
·
·
·
$-1M
·
·
·
$-4M
·
·
Dividends Paid
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Financing Cash Flow
$-4M
$-5M
$-13M
$-5M
$-2M
$-10M
$-13M
$-12M
$-7M
$-10M
$-14M
$-12M
$-8M
$-9M
$-60M
$-4M
Net Change in Cash
$8M
$-12M
$4M
$4M
$963.0K
$-7M
$6M
$-9M
$6M
$-8M
$11M
$-6M
$-1M
$-13M
$-37M
$5M
Taxes Paid
$5M
$619.0K
$2M
$3M
$8M
$345.0K
$5M
$5M
$2M
$114.0K
$5M
$4M
$5M
$330.0K
$5M
$-68.0K
Free Cash Flow
·
$-7M
·
·
·
$3M
·
·
·
$2M
·
·
·
$-4M
·
·
Levered FCF
·
$-8M
·
·
·
$2M
·
·
·
$1M
·
·
·
$-5M
·
·
수익성8
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
·
·
·
·
·
·
·
29.2%
27.5%
26.2%
·
28.8%
28.5%
27.4%
·
29.4%
Operating Margin
11.1%
13.0%
·
7.5%
5.8%
5.7%
·
16.0%
16.1%
14.9%
·
18.1%
16.6%
15.8%
·
19.5%
Net Margin
6.4%
6.2%
·
3.5%
2.1%
4.0%
·
10.8%
11.3%
11.3%
·
12.4%
11.3%
11.5%
·
14.4%
Pretax Margin
9.4%
11.5%
·
6.9%
5.4%
5.4%
·
15.6%
15.5%
14.3%
·
17.0%
15.4%
14.6%
·
19.5%
EBITDA Margin
11.1%
13.0%
·
7.5%
5.8%
5.7%
·
16.0%
16.1%
14.9%
·
19.3%
17.6%
17.0%
·
20.6%
ROA
2.2%
2.2%
·
1.3%
0.86%
1.7%
·
4.6%
4.7%
4.9%
·
4.7%
4.3%
4.2%
·
4.8%
ROE
4.7%
4.8%
·
2.4%
1.5%
3.0%
·
9.0%
10.0%
11.1%
·
7.7%
7.6%
7.6%
·
6.6%
ROIC
3.5%
3.3%
·
1.9%
1.3%
2.5%
·
6.8%
7.1%
7.3%
·
8.0%
7.5%
7.3%
·
6.3%
유동성 및 지급능력5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
1.9
1.9
·
1.9
1.7
1.6
·
1.5
1.7
1.7
·
1.6
1.6
1.6
·
2.4
Quick Ratio
0.3
0.1
·
0.3
0.2
0.2
·
0.2
0.4
0.3
·
0.2
0.3
0.4
·
1.3
Debt / Equity
1.2
1.2
·
0.4
0.2
0.2
·
0.2
0.3
0.3
·
0.5
0.7
0.9
·
·
LT Debt / Equity
1.2
1.2
·
0.4
0.2
0.2
·
0.2
0.3
0.3
·
0.5
0.7
0.9
·
·
Interest Coverage
6.4
8.9
·
12.5
12.6
21.8
·
34.8
24.4
24.4
·
16.9
13.9
13.1
·
1002.5
효율성1
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.3
0.3
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.3
주당3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue / Share
$2.75
$2.72
·
$2.65
$2.77
$2.74
·
$2.83
$2.78
$2.79
·
$2.73
$2.80
$2.61
·
$2.23
Cash Flow / Share
·
$-0.20
·
·
·
$0.15
·
·
·
$0.10
·
·
·
$-0.11
·
·
EPS (TTM)
$0.65
$0.53
·
$0.38
$0.60
$0.85
·
$1.22
$1.25
$1.26
·
$1.27
$1.25
$1.25
·
$1.55
가치 평가 (TTM)6
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$287M
$297M
·
$309M
$316M
$315M
·
$307M
$303M
$303M
·
$294M
$290M
$289M
·
$296M
Net Income TTM
$17M
$14M
·
$11M
$17M
$24M
·
$34M
$35M
$35M
·
$36M
$37M
$38M
·
$50M
P/E
17.4
23.4
·
50.8
41.9
34.3
·
21.3
17.4
19.3
·
18.6
17.9
14.8
·
11.4
Earnings Yield
5.8%
4.3%
·
2.0%
2.4%
2.9%
·
4.7%
5.8%
5.2%
·
5.4%
5.6%
6.8%
·
8.8%
Payout Ratio
·
70.4%
·
·
·
96.2%
·
·
·
34.3%
·
·
·
36.7%
·
·
Annual Payout
$13M
$13M
·
$13M
$12M
$12M
·
$12M
$12M
$12M
·
$12M
$13M
·
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
매출
$306M
$314M
$297M
$294M
$279M
매출 총이익률 %
·
·
28.4%
30.5%
·
영업이익률 %
7.7%
14.2%
16.6%
18.8%
·
순이익
$13M
$30M
$34M
$41M
$42M
희석 EPS
$0.46
$1.05
$1.24
$1.28
$1.26
지표
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
부채 / 자기자본 비율
1.1
0.1
0.4
1.0
·
유동비율
1.7
1.4
1.5
1.4
·
당좌 비율
0.4
0.3
0.4
0.5
·
지표
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
잉여현금흐름
$32M
$44M
$33M
$54M
·
기관 투자자 (13F)
165개의 제출자
· $268.9M 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자165
보유 가치$268.9M
신규 포지션31
청산 포지션37
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
31 (-17 이전 분기 대비)
37 (+11 이전 분기 대비)
59 (+6 이전 분기 대비)
53 (+4 이전 분기 대비)
-277K
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.