HRTG 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$33.99
시가총액 (MRQ)$1.01B
P/E (TTM)4.8
EPS (TTM)$7.02
매출 (TTM)$855M
ROE (TTM)45.3%
52주 범위$20–$37
HRTG 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$847M2016-12-31 → 2025-12-31
EPS$6.322016-12-31 → 2025-12-31
잉여현금흐름$174M2016-12-31 → 2025-12-31
순이익률25.2%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
HRTG
5년 평균
동종업계 중앙값
결론
P/E (TTM)
4.85년 평균 ≈2.4
≈2.4
11.2
저평가
P/S (TTM)
1.25년 평균 ≈0.4
≈0.4
1.1
저평가
P/B (MRQ)
1.85년 평균 ≈0.9
≈0.9
1.7
저평가
주가 / FCF (TTM)
3.45년 평균 ≈2.5
≈2.5
·
·
주가 / 현금 흐름 (TTM)
3.35년 평균 ≈2.3
≈2.3
6.9
저평가
주가 / 유형 장부 가치 (MRQ)
1.95년 평균 ≈1.2
≈1.2
·
·
PEG Ratio (PEG 비율)
≈0.1
·
·
·
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
HRTG
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
34.5%5년 평균 ≈1.4%
≈1.4%
·
·
EBITDA 마진 (TTM)
35.3%5년 평균 ≈1.6%
≈1.6%
2.0%
최상위권
세전 마진 (TTM)
33.6%5년 평균 ≈0.14%
≈0.14%
14.2%
최상위권
순이익률 (TTM)
25.2%5년 평균 ≈-1.5%
≈-1.5%
13.2%
최상위권
ROA (TTM)
8.6%5년 평균 ≈-0.09%
≈-0.09%
3.4%
최상위권
ROE (TTM)
45.3%5년 평균 ≈-18.9%
≈-18.9%
14.6%
최상위권
ROIC
39.9%5년 평균 ≈-16.5%
≈-16.5%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
이 비율 그룹에 대한 데이터가 아직 없습니다.
이 비율 그룹을 계산하기에 기본 데이터가 아직 충분하지 않습니다.
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
HRTG
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.7%5년 평균 ≈7.4%
≈7.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
8.6%5년 평균 ≈8.3%
≈8.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
7.4%
·
·
·
EPS YoY
214.4%
·
·
·
Net Income YoY (순이익 YoY)
217.8%
·
·
·
EPS CAGR 3Y (EPS CAGR 3년)
73.7%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
80.5%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
69.4%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
83.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
HRTG
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$6.325년 평균 ≈$0.30
≈$0.30
·
·
Revenue / Share (주당 매출)
$27.385년 평균 ≈$25.81
≈$25.81
·
·
Cash Flow / Share (주당 현금 흐름)
$5.895년 평균 ≈$2.36
≈$2.36
·
·
Cash / Share (주당 현금)
$18.145년 평균 ≈$14.48
≈$14.48
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
HRTG
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.3
≈0.3
0.4
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.6M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
연간 지급액≈$0.24분기별 납부
배당락일
금액
통화
수익률
6월 13, 2022
$0.06
USD
≈6.8%
3월 16, 2022
$0.06
USD
≈3.6%
12월 14, 2021
$0.06
USD
≈4.1%
9월 14, 2021
$0.06
USD
≈3.8%
6월 14, 2021
$0.06
USD
≈2.7%
3월 12, 2021
$0.06
USD
≈2.1%
12월 14, 2020
$0.06
USD
≈2.5%
9월 14, 2020
$0.06
USD
≈1.9%
6월 12, 2020
$0.06
USD
≈2.0%
3월 13, 2020
$0.06
USD
≈2.3%
12월 13, 2019
$0.06
USD
≈1.8%
9월 13, 2019
$0.06
USD
≈1.6%
6월 13, 2019
$0.06
USD
≈1.5%
3월 14, 2019
$0.06
USD
≈1.6%
12월 13, 2018
$0.06
USD
≈1.6%
9월 13, 2018
$0.06
USD
≈1.5%
6월 14, 2018
$0.06
USD
≈1.5%
3월 14, 2018
$0.06
USD
≈1.4%
11월 16, 2017
$0.06
USD
≈1.4%
9월 14, 2017
$0.06
USD
≈1.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈71.4%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$2.05
$1.27
61.3%
2026년 3월 31일
$1.19
$1.56
-23.8%
2025년 12월 31일
$2.15
$1.77
21.4%
2025년 9월 30일
$1.63
$0.54
201.5%
2025년 6월 30일
$1.55
$1.03
50.4%
2025년 3월 31일
$0.99
$0.46
117.4%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서12
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$847M
$817M
$735M
$662M
$632M
$593M
$511M
$480M
$407M
$439M
$395M
$234M
SG&A Expense
$93M
$85M
$78M
$70M
$66M
$82M
$81M
$89M
$72M
$59M
$46M
$33M
Operating Income
$267M
$94M
$63M
$-157M
$-68M
$10M
$50M
$70M
$50M
$57M
$150M
$74M
Other Non-op
·
·
·
·
·
·
$-48.0K
$-11M
$-42M
·
·
·
Pretax Income
$259M
$83M
$52M
$-166M
$-76M
$2M
$41M
$39M
$-6M
$56M
$150M
$74M
Income Tax
$64M
$21M
$7M
$-12M
$-1M
$-7M
$12M
$12M
$-5M
$23M
$58M
$27M
Net Income
$196M
$62M
$45M
$-154M
$-75M
$9M
$29M
$27M
$-1M
$34M
$93M
$47M
EPS (Basic)
$6.33
$2.01
$1.73
$-5.86
$-2.69
$0.33
$0.98
$1.05
$-0.04
$1.14
$3.08
$1.92
EPS (Diluted)
$6.32
$2.01
$1.73
$-5.86
$-2.69
$0.33
$0.98
$1.04
$-0.04
$1.14
$3.05
$1.82
Shares (Basic)
30,890,609
30,595,348
26,193,065
26,343,826
27,804,355
27,978,519
29,213,910
25,941,253
26,798,465
29,632,171
30,056,491
24,568,876
Shares (Diluted)
30,949,899
30,654,611
26,252,328
26,343,826
27,804,355
27,988,966
29,232,981
26,095,874
26,798,465
29,634,349
30,326,468
25,816,560
EBITDA
$274M
·
$63M
$-157M
$-68M
$10M
$50M
$70M
$50M
$57M
$1M
$800.0K
대차대조표18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$559M
$453M
$464M
$281M
$359M
$441M
$268M
$250M
$154M
$106M
$236M
$160M
PP&E (Net)
$28M
$38M
$33M
$26M
$17M
$19M
$21M
$18M
$19M
$17M
$17M
$17M
PP&E (Gross)
$48M
$58M
$50M
$40M
$30M
$30M
$31M
$26M
$24M
$21M
$19M
$18M
Accum. Depreciation
$20M
$20M
$17M
$15M
$13M
$11M
$10M
$8M
$5M
$4M
$2M
$927.0K
Goodwill
·
·
·
$0
$92M
$152M
$152M
$152M
$152M
$46M
$8M
$2M
Intangibles
$30M
$36M
$43M
$50M
$56M
$62M
$69M
$77M
$102M
$27M
$2M
·
Total Assets
$2.20B
$2.47B
$2.12B
$2.39B
$1.98B
$2.09B
$1.94B
$1.77B
$1.77B
$1.03B
$837M
$615M
Deferred Tax
·
·
·
$0
$9M
$18M
$13M
·
·
·
·
·
Total Liabilities
$1.69B
$2.18B
$1.90B
$2.26B
$1.64B
$1.65B
$1.49B
$1.34B
$1.39B
$675M
$481M
$360M
Long-term Debt
$78M
$116M
$120M
$129M
$121M
$121M
$129M
$149M
$184M
$73M
·
·
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$188M
Retained Earnings
$283M
$88M
$26M
$-19M
$138M
$220M
$217M
$196M
$175M
$183M
$156M
$65M
Treasury Stock
$133M
$131M
$131M
$131M
$124M
$115M
$105M
$89M
$87M
$26M
·
·
AOCI
$-11M
$-29M
$-35M
$-54M
$-5M
$6M
$7M
$-7M
$-3M
$-5M
$-2M
$2M
Stockholders' Equity
$505M
$291M
$220M
$131M
$343M
$442M
$449M
$425M
$380M
$358M
$357M
$255M
Liabilities + Equity
$2.20B
$2.47B
$2.12B
$2.39B
$1.98B
$2.09B
$1.94B
$1.77B
$1.77B
$1.03B
$837M
$615M
Shares Outstanding
30,833,776
30,607,039
30,218,938
25,539,433
26,753,511
27,748,606
28,650,918
29,477,756
25,885,004
28,840,443
30,441,410
29,794,960
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$6M
$3M
$2M
$8M
$8M
$8M
$10M
$27M
$8M
$9M
$1M
$800.0K
Stock-based Comp
$5M
$3M
$1M
$2M
$1M
$5M
$5M
$5M
$5M
$5M
$3M
$3M
Deferred Tax
$2M
$-5M
$40.0K
$-11M
$-6M
$6M
$-898.0K
$-22M
$20M
$3M
$1M
$-4M
Amort. of Intangibles
$6M
$6M
$6M
$6M
$6M
$6M
$8M
$25M
$6M
$7M
$80.0K
·
Other Non-cash
$-28M
·
·
·
·
·
·
·
·
·
$56M
$147M
Operating Cash Flow
$182M
$87M
$70M
$-34M
$60M
$170M
$120M
$96M
$7M
$83M
$147M
$194M
CapEx
$8M
$8M
$10M
$9M
$1M
$755.0K
$5M
$2M
$385.0K
$2M
$1M
$7M
Investing Cash Flow
$-33M
$-92M
$101M
$-38M
$-124M
$22M
$-54M
$23M
$-7M
$-249M
·
·
Debt Issued
·
$0
$0
$35M
$3M
$0
$0
$114M
·
·
·
·
Net Debt Issued
·
·
$0
$35M
$3M
·
·
$35M
·
·
·
·
Stock Issued
$0
$-3.0K
$25M
$0
$0
·
·
·
·
·
·
$88.0K
Stock Repurchased
·
$0
$0
$7M
$8M
$10M
$16M
$2M
$62M
$26M
·
·
Net Stock Activity
$0
·
$25M
$-7M
$-8M
$-10M
$-16M
$-2M
$-62M
$-26M
·
$88.0K
Dividends Paid
·
·
$11.0K
$5M
$7M
$7M
$7M
$6M
$8M
$7M
·
·
Financing Cash Flow
$-41M
$-5M
$15M
$-5M
$-17M
$-29M
$-45M
$-32M
$48M
$44M
$10M
·
Net Change in Cash
$109M
$-10M
$186M
$-77M
$-82M
$163M
$21M
$88M
$48M
$-123M
$76M
$95M
Taxes Paid
$58M
$13M
$8M
$-285.0K
$528.0K
$16M
$14M
$31M
$4M
$32M
$69M
$13M
Free Cash Flow
$174M
·
$61M
$-36M
$59M
$169M
$115M
$93M
$7M
$74M
$153M
$187M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
31.5%
·
8.6%
-23.8%
-10.8%
1.7%
9.7%
14.5%
12.2%
12.9%
·
·
Net Margin
23.1%
·
6.2%
-23.3%
-11.8%
1.6%
5.6%
5.7%
-0.28%
7.7%
23.4%
20.1%
Pretax Margin
30.6%
·
7.1%
-25.1%
-12.0%
0.37%
8.0%
8.1%
-1.5%
12.8%
38.1%
31.8%
EBITDA Margin
32.3%
·
8.6%
-23.8%
-10.8%
1.7%
9.7%
14.5%
12.2%
12.9%
0.33%
0.34%
ROA
8.4%
·
2.0%
-7.1%
-3.7%
0.46%
1.5%
1.5%
-0.08%
3.6%
12.7%
10.5%
ROE
44.0%
·
24.4%
-124.1%
-20.0%
2.1%
6.4%
6.7%
-0.33%
9.2%
26.9%
19.4%
ROIC
39.9%
·
25.0%
-111.5%
-19.5%
9.7%
7.7%
11.4%
2.5%
9.5%
·
·
효율성1
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
·
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.5
0.5
0.5
주당7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$16.39
·
$7.29
$5.13
$12.82
$15.94
$15.66
$14.43
$14.67
$12.41
$11.71
$8.56
Revenue / Share
$27.38
·
$28.02
$25.15
$22.71
$21.20
$17.49
$18.40
$15.17
$14.81
$13.02
$9.06
Cash Flow / Share
$5.89
·
$2.68
$-1.30
$2.16
$6.08
$4.09
$3.66
$0.28
$2.54
$5.07
$7.52
Cash / Share
$18.14
·
$15.34
$11.00
$13.43
$15.89
$9.37
$8.48
$5.94
$3.67
$7.76
$5.39
Dividend / Share
·
·
·
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
·
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
$0.24
$0.30
$0.23
$0.05
·
EPS (TTM)
$6.32
$2.01
$1.73
$-5.86
$-2.69
$0.33
$0.98
$1.04
$-0.04
$1.14
$3.05
$1.82
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
3.7%
11.1%
11.0%
4.9%
6.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
8.6%
9.0%
7.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
7.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
214.4%
16.2%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
73.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
80.5%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
217.8%
35.8%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
69.4%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
83.8%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$847M
$817M
$735M
$662M
$632M
$593M
$511M
$480M
$407M
$439M
$395M
$234M
Net Income TTM
$196M
$62M
$45M
$-154M
$-75M
$9M
$29M
$27M
$-1M
$34M
$93M
$47M
Market Cap
$902M
·
$197M
$46M
$157M
$281M
$380M
$434M
$466M
$452M
$664M
$579M
P/E
4.6
6.0
3.8
-0.3
-2.2
30.7
13.5
14.2
-450.5
13.7
7.2
10.7
P/S
1.1
·
0.3
0.1
0.2
0.5
0.7
0.9
1.1
1.0
1.7
2.5
P/B
1.8
·
0.9
0.4
0.5
0.6
0.8
1.0
1.2
1.3
1.9
2.3
P / Tangible Book
1.9
1.5
1.1
0.6
0.8
1.2
·
·
·
·
·
·
P / Cash Flow
5.0
·
2.8
-1.3
2.6
1.7
3.2
4.5
61.7
6.0
4.3
3.0
P / FCF
5.2
·
3.3
-1.3
2.7
1.7
3.3
4.7
65.0
6.1
4.4
3.1
Dividend Yield
·
·
0.01%
10.4%
4.3%
2.4%
1.8%
1.5%
1.8%
1.5%
·
·
Earnings Yield
21.6%
16.6%
26.5%
-325.6%
-45.8%
3.3%
7.4%
7.1%
-0.22%
7.3%
14.0%
9.4%
Payout Ratio
·
·
0.02%
-3.1%
-9.0%
73.5%
24.3%
23.5%
-737.2%
20.1%
·
·
Annual Payout
·
·
$11.0K
$5M
$7M
$7M
$7M
$6M
$8M
$7M
·
·
손익계산서11
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
$214M
$213M
$215M
$212M
$208M
$212M
$210M
$212M
$204M
$191M
$187M
$186M
$185M
$177M
$175M
$165M
SG&A Expense
$24M
$25M
$22M
$22M
$24M
$24M
$21M
$22M
$23M
$20M
$17M
$22M
$20M
$19M
$15M
$18M
Operating Income
$84M
$51M
$90M
$70M
$65M
$42M
$32M
$12M
$28M
$23M
$36M
$-9M
$16M
$20M
$15M
$-47M
Pretax Income
$82M
$49M
$88M
$68M
$63M
$40M
$29M
$9M
$25M
$20M
$33M
$-12M
$14M
$17M
$12M
$-49M
Income Tax
$20M
$13M
$21M
$18M
$15M
$10M
$9M
$842.0K
$6M
$6M
$2M
$-5M
$6M
$3M
$-651.0K
$-1M
Net Income
$62M
$36M
$67M
$50M
$48M
$30M
$20M
$8M
$19M
$14M
$31M
$-7M
$8M
$14M
$13M
$-48M
EPS (Basic)
$2.06
$1.19
$2.16
$1.63
$1.55
$0.99
$0.66
$0.27
$0.62
$0.47
$1.16
$-0.28
$0.30
$0.55
$0.44
$-1.83
EPS (Diluted)
$2.05
$1.19
$2.15
$1.63
$1.55
$0.99
$0.66
$0.27
$0.61
$0.47
$1.16
$-0.28
$0.30
$0.55
$0.44
$-1.83
Shares (Basic)
30,017,180
30,680,933
·
30,962,464
31,004,218
30,697,826
·
30,684,198
30,649,732
30,376,682
·
26,698,806
25,567,157
25,558,305
·
26,369,265
Shares (Diluted)
30,076,443
30,740,251
·
31,021,780
31,063,481
30,757,089
·
30,743,461
30,708,995
30,435,945
·
26,698,806
25,626,420
25,617,568
·
26,369,265
EBITDA
$85M
$52M
·
$72M
$66M
$44M
·
$12M
$28M
$23M
·
·
$16M
$20M
·
·
대차대조표17
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
$588M
$517M
$559M
$560M
$473M
$426M
$453M
$510M
$481M
$386M
·
$229M
$247M
$330M
·
$298M
PP&E (Net)
$28M
$28M
$28M
$28M
$39M
$39M
$38M
$37M
$35M
$33M
·
$32M
$31M
$28M
·
$23M
PP&E (Gross)
$47M
$46M
$48M
$46M
$62M
$61M
$58M
$56M
$53M
$50M
·
$49M
$46M
$43M
·
$37M
Accum. Depreciation
$19M
$18M
$20M
$18M
$23M
$22M
$20M
$19M
$18M
$18M
·
$16M
$16M
$15M
·
$14M
Goodwill
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Intangibles
$27M
$29M
$30M
$32M
$33M
$35M
$36M
$38M
$39M
$41M
·
$44M
$46M
$48M
·
$51M
Total Assets
$2.45B
$2.02B
$2.20B
$2.37B
$2.54B
$2.21B
$2.47B
$2.37B
$2.60B
$2.13B
·
$2.37B
$2.36B
$2.16B
·
$2.52B
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Total Liabilities
$1.88B
$1.50B
$1.69B
$1.93B
$2.15B
$1.88B
$2.18B
$2.10B
$2.34B
$1.90B
·
$2.22B
$2.20B
$2.00B
·
$2.40B
Long-term Debt
$71M
$78M
$78M
$79M
$92M
$95M
$116M
$119M
$121M
$123M
·
$122M
$124M
$127M
·
$121M
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
·
$3.0K
$3.0K
$3.0K
·
$3.0K
Retained Earnings
$381M
$320M
$283M
$217M
$166M
$118M
$88M
$67M
$59M
$40M
·
$-5M
$3M
$-5M
·
$-32M
Treasury Stock
$158M
$143M
$133M
$133M
$131M
$131M
$131M
$131M
$131M
$131M
·
$131M
$131M
$131M
·
$130M
AOCI
$-15M
$-14M
$-11M
$-13M
$-18M
$-22M
$-29M
$-20M
$-35M
$-35M
·
$-50M
$-47M
$-44M
·
$-55M
Stockholders' Equity
$568M
$520M
$505M
$437M
$383M
$329M
$291M
$279M
$255M
$235M
$220M
$151M
$161M
$155M
$131M
$118M
Liabilities + Equity
$2.45B
$2.02B
$2.20B
$2.37B
$2.54B
$2.21B
$2.47B
$2.37B
$2.60B
$2.13B
·
$2.37B
$2.36B
$2.16B
·
$2.52B
Shares Outstanding
29,732,416
30,334,925
30,833,776
30,911,435
31,017,570
30,993,270
30,607,039
30,684,198
30,684,198
30,636,496
·
26,796,586
25,622,495
25,558,751
·
25,898,930
현금 흐름16
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
$1M
$2M
$2M
$2M
$1M
$1M
$1M
$696.0K
$718.8K
$680.2K
$2M
$2M
$2M
$2M
$2M
$2M
Stock-based Comp
$2M
$986.0K
$1M
$1M
$2M
$1M
$1M
$820.0K
$833.0K
$595.0K
$-764.0K
$1M
$403.0K
$395.0K
$501.0K
$499.0K
Deferred Tax
$38.0K
$1M
$950.0K
$2M
$9M
$-10M
$-105.0K
$-3M
$3M
$-4M
$479.0K
$-4M
$8M
$-4M
$-2M
$-786.0K
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$-3M
$5M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-cash
·
$-16M
·
·
·
$-22M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$142M
$25M
$14M
$124M
$43M
$837.0K
$-56M
$-13M
$152M
$4M
$100M
$-53M
$9M
$15M
$-19M
$32M
CapEx
$657.0K
$2M
$3M
$2M
$2M
$2M
$3M
$3M
$2M
$229.0K
$1M
$2M
$6M
$2M
$4M
$4M
Investing Cash Flow
$-53M
$-44M
$-12M
$-24M
$7M
$-3M
$2M
$45M
$-55M
$-83M
$113M
$38M
$-87M
$37M
$-4M
$-19M
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$35M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$614.0K
$2M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$11.0K
·
$2M
Financing Cash Flow
$-21M
$-20M
$-3M
$-13M
$-2M
$-22M
$-3M
$-2M
$-2M
$3M
$22M
$-2M
$-2M
$-2M
$7M
$-5M
Net Change in Cash
$68M
$-39M
$-1M
$87M
$48M
$-24M
$-57M
$29M
$94M
$-76M
$235M
$-18M
$-80M
$49M
$-16M
$7M
Taxes Paid
·
·
$10M
$3M
$45M
$0
$-106.0K
$515.0K
$12M
$0
$230.0K
$1M
$7M
$-676.0K
$-7M
$337.0K
Free Cash Flow
·
$23M
·
·
·
$-1M
·
·
·
$4M
·
·
·
$15M
·
·
수익성7
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
Operating Margin
39.1%
23.9%
·
33.0%
31.2%
20.1%
·
5.5%
13.6%
11.9%
·
·
8.8%
11.4%
·
·
Net Margin
28.8%
17.2%
·
23.7%
23.1%
14.4%
·
3.9%
9.3%
7.4%
·
·
4.2%
7.9%
·
·
Pretax Margin
38.4%
23.1%
·
32.1%
30.3%
18.9%
·
4.2%
12.2%
10.4%
·
·
7.4%
9.7%
·
·
EBITDA Margin
39.8%
24.6%
·
34.0%
31.7%
20.7%
·
5.5%
13.6%
11.9%
·
·
8.8%
11.4%
·
·
ROA
2.5%
1.7%
·
2.1%
1.9%
1.4%
·
0.34%
0.76%
0.66%
·
·
0.35%
0.70%
·
·
ROE
13.0%
8.6%
·
14.1%
15.0%
10.8%
·
3.8%
9.1%
7.3%
·
·
4.6%
6.4%
·
·
ROIC
11.1%
7.3%
·
11.8%
12.9%
9.8%
·
3.8%
8.2%
6.9%
·
·
5.8%
10.6%
·
·
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
·
0.1
0.1
·
·
주당6
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
Book Value / Share
$19.09
$17.15
·
$14.15
$12.36
$10.62
·
$9.10
$8.32
$7.67
·
·
$6.27
$6.05
·
·
Revenue / Share
$7.12
$6.92
·
$6.85
$6.70
$6.88
·
$6.89
$6.63
$6.29
·
·
$7.23
$6.91
·
·
Cash Flow / Share
·
$0.81
·
·
·
$0.03
·
·
·
$0.14
·
·
·
$0.58
·
·
Cash / Share
$19.76
$17.05
·
$18.13
$15.26
$13.74
·
$16.62
$15.67
$12.60
·
·
$9.64
$12.91
·
·
Dividend / Share
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0.06
$0.06
EPS (TTM)
$7.02
$6.52
·
$4.83
$3.47
$2.53
·
$2.51
$1.96
$1.65
·
$1.05
$-0.54
$-4.16
·
$-8.07
가치 평가 (TTM)11
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
$855M
$848M
·
$842M
$842M
$837M
·
$794M
$768M
$750M
·
$723M
$702M
$681M
·
$655M
Net Income TTM
$215M
$202M
·
$149M
$107M
$78M
·
$72M
$57M
$46M
·
$27M
$-14M
$-110M
·
$-216M
Market Cap
$775M
$796M
·
$778M
$774M
$447M
·
$376M
$217M
$326M
·
·
$99M
$79M
·
·
P/E
3.7
4.0
·
5.2
7.2
5.7
·
4.9
3.6
6.5
·
6.2
-7.1
-0.7
·
-0.3
P/S
0.9
0.9
·
0.9
0.9
0.5
·
0.5
0.3
0.4
·
·
0.1
0.1
·
·
P/B
1.4
1.5
·
1.8
2.0
1.4
·
1.3
0.9
1.4
·
·
0.6
0.5
·
·
P / Tangible Book
1.4
1.6
·
1.9
2.2
1.5
·
1.6
1.0
1.7
·
1.6
0.9
0.7
·
0.9
P / Cash Flow
·
32.0
·
·
·
·
·
·
·
75.7
·
·
·
5.3
·
·
Earnings Yield
26.9%
24.8%
·
19.2%
13.9%
17.5%
·
20.5%
27.7%
15.5%
·
16.2%
-14.0%
-135.1%
·
-357.1%
Payout Ratio
·
·
·
·
·
·
·
·
·
·
·
·
·
0.08%
·
·
Annual Payout
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$6M
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$847M
$817M
$735M
$662M
$632M
영업이익률 %
31.5%
·
8.6%
-23.8%
-10.8%
순이익
$196M
$62M
$45M
$-154M
$-75M
희석 EPS
$6.32
$2.01
$1.73
$-5.86
$-2.69
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$174M
·
$61M
$-36M
$59M
기관 투자자 (13F)
207개의 제출자
· $558.3M 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.
보유자207
보유 가치$558.3M
신규 포지션33
청산 포지션28
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
33 (+5 이전 분기 대비)
28 (-1 이전 분기 대비)
76 (+8 이전 분기 대비)
62 (-6 이전 분기 대비)
+327K
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.