ICCC ImmuCell Corporation - Common Stock
$10.11
가격 · 5월 20, 2026
기준 재무 정보 5월 14, 2026
ICCC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$10.11
시가총액
—
P/E (TTM)
-51.2
EPS (TTM)
$-0.12
매출 (TTM)
$28M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$5 – $10
ICCC 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
$28M
2022-12-31
→
2025-12-31
EPS
$-0.12
2022-12-31
→
2025-12-31
잉여현금흐름
—
2022-12-31
→
2024-12-31
마진
—
2022-12-31
→
2024-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ICCC
동종업계 중앙값
P/E (TTM)
-51.2
3.0
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ICCC
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ICCC
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ICCC
동종업계 중앙값
Revenue YoY (매출 YoY)
4.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
14.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
12.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ICCC
동종업계 중앙값
ICCC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.21 | — | — |
| 2025년 12월 31일 | $-0.31 | — | — |
| 2025년 9월 30일 | $-0.02 | — | — |
| 2025년 6월 30일 | $0.06 | — | — |
| 2025년 3월 31일 | $0.16 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ICCC | — | -51.2 | 4.3% | — | — | — |
| QTTB | $43M | 1.4 | — | 55.5% | 200.3% | — |
| PEPG | $448M | -3.1 | — | — | -82.0% | — |
| ALDX | $312M | -9.2 | — | — | -68.0% | — |
| ANIX | $136M | -12.1 | 0.00% | — | -62.2% | — |
| BMEA | $90M | -1.1 | -67.1% | -3326.0% | -216.6% | — |
| XGN | $139M | -6.5 | 19.7% | -30.0% | -103.7% | 58.3% |
| CUE | $29M | -1.1 | 195.8% | -96.9% | -119.3% | — |
| FBIO | — | — | — | — | — | — |
| CLNN | $64M | — | -41.5% | -13086.5% | 200.2% | — |
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 | $28M | $26M | $17M | $19M | $19M | $15M | $14M | $11M | · | · | · | · | |
| Cost of Revenue | $16M | $19M | $14M | $11M | $11M | $8M | $7M | $6M | · | · | · | · | |
| Gross Profit | $11M | $8M | $4M | $8M | $9M | $7M | $7M | $5M | · | · | · | · | |
| R&D Expense | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | · | · | · | |
| SG&A Expense | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | · | · | · | |
| Operating Expenses | $10M | $10M | $10M | $10M | $8M | $8M | $8M | $7M | · | · | · | · | |
| Operating Income | $2M | $-2M | $-6M | $-2M | $257.4K | $-1M | $-953.9K | $-1M | · | · | · | · | |
| Interest Expense | · | · | $475.6K | $348.5K | $314.4K | · | · | · | · | · | · | · | |
| Interest Income | $158.7K | $77.7K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-3M | $-506.4K | $-21.9K | $-187.2K | $-326.5K | $348.1K | $-313.5K | · | · | · | · | · | |
| Pretax Income | $-1M | $-2M | $-6M | $-2M | $-69.1K | $-1M | $-1M | $-2M | · | · | · | · | |
| Income Tax | $11.6K | $10.1K | $4.6K | $7.7K | $9.2K | $-10.1K | $28.2K | $461.6K | · | · | · | · | |
| Net Income | $-1M | $-2M | $-6M | $-2M | $-78.3K | $-1M | $-1M | $-2M | · | · | · | · | |
| EPS (Basic) | $-0.12 | $-0.26 | $-0.75 | $-0.32 | $-0.01 | $-0.14 | $-0.19 | $-0.42 | · | · | · | · | |
| EPS (Diluted) | $-0.12 | $-0.26 | $-0.75 | $-0.32 | $-0.01 | $-0.14 | $-0.19 | $-0.42 | · | · | · | · | |
| Shares (Basic) | 9,026,130 | 8,167,244 | 7,747,686 | 7,745,122 | 7,592,290 | 7,213,329 | 6,818,960 | 5,486,154 | · | · | · | · | |
| Shares (Diluted) | 9,026,130 | 8,167,244 | 7,747,686 | 7,745,122 | 7,592,290 | 7,213,329 | 6,818,960 | 5,486,154 | · | · | · | · | |
| EBITDA | · | $-2M | $-6M | $-2M | $257.4K | $-1M | $-953.9K | · | · | · | · | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $4M | $978.7K | $6M | $10M | $7M | $6M | $3M | $4M | · | · | · | |
| Short-term Investments | · | · | · | · | · | $996.5K | $2M | · | · | · | · | · | |
| Receivables | $3M | $4M | $2M | $2M | $3M | $2M | $2M | $932.3K | · | · | · | · | |
| Inventory | $9M | $7M | $8M | $6M | $3M | $2M | $3M | $2M | · | · | · | · | |
| Prepaid Expense | $451.7K | $400.8K | $493.9K | $406.1K | $295.2K | $321.3K | $259.6K | $635.8K | · | · | · | · | |
| Other Current Assets | · | · | $57.7K | $76.6K | · | · | · | · | · | · | · | · | |
| Current Assets | $17M | $15M | $11M | $14M | $16M | $12M | $13M | $6M | · | · | · | · | |
| PP&E (Net) | $21M | $25M | $28M | $28M | $27M | $27M | $25M | $26M | · | · | · | · | |
| PP&E (Gross) | $40M | $46M | $46M | $44M | $41M | $38M | $35M | $33M | · | · | · | · | |
| Accum. Depreciation | $19M | $21M | $18M | $16M | $14M | $12M | $10M | $7M | · | · | · | · | |
| Goodwill | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | · | · | · | · | |
| Intangibles | $0 | $19.1K | $38.2K | $57.3K | $76.4K | $95.5K | $114.6K | $133.7K | · | · | · | · | |
| Other Non-current Assets | $37.7K | $33.4K | $57.7K | $14M | $26.1K | $26.2K | $26.9K | $13.0K | · | · | · | · | |
| Total Assets | $43M | $45M | $44M | $45M | $44M | $40M | $39M | $33M | · | · | · | · | |
| Accounts Payable | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | · | · | · | · | |
| Short-term Debt | · | · | $10M | $9M | · | · | · | · | · | · | · | · | |
| Current Liabilities | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $3M | · | · | · | · | |
| Capital Leases | $4M | $4M | $4M | $2M | $1M | $1M | · | · | · | · | · | · | |
| Total Liabilities | $15M | $18M | $19M | $14M | $12M | $12M | $10M | $11M | · | · | · | · | |
| Long-term Debt | $9M | $11M | · | $10M | $812.2K | $9M | $8M | · | · | · | · | · | |
| Total Debt | · | · | $10M | · | · | · | $9M | · | · | · | · | · | |
| Common Stock | $910.6K | $904.2K | $781.4K | $781.4K | $781.4K | $729.9K | $729.9K | $566.3K | · | · | · | · | |
| Paid-in Capital | · | · | · | $36M | $36M | $31M | $31M | $23M | · | · | · | · | |
| Retained Earnings | $-15M | $-14M | $-12M | $-6M | $-4M | $-4M | $-3M | $-1M | · | · | · | · | |
| Treasury Stock | $130.8K | $138.5K | $138.5K | $147.2K | $158.2K | $175.4K | $188.3K | $204.9K | · | · | · | · | |
| AOCI | · | · | · | · | · | · | $-43.9K | $30.2K | · | · | · | · | |
| Stockholders' Equity | $27M | $28M | $25M | $30M | $33M | $28M | $29M | $22M | $24M | · | · | · | |
| Liabilities + Equity | $43M | $45M | $44M | $45M | $44M | $40M | $39M | $33M | · | · | · | · | |
| Shares Outstanding | 9,045,851 | 8,979,091 | 7,814,165 | 7,814,165 | 7,814,165 | 7,218,836 | 7,212,919 | 5,568,962 | · | · | · | · |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $3M | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $295.9K | $325.6K | $368.9K | $266.2K | $144.3K | $253.1K | $313.1K | $344.0K | · | · | · | · | |
| Deferred Tax | $0 | $0 | · | · | $9.2K | $-10.1K | $24.7K | $462.4K | · | · | · | · | |
| Amort. of Intangibles | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | · | · | · | · | |
| Operating Cash Flow | $2M | $357.9K | $-5M | $-2M | $954.2K | $1M | $233.5K | $-373.4K | · | · | · | · | |
| CapEx | $1M | $465.7K | $2M | $4M | $3M | $4M | $1M | $2M | · | · | · | · | |
| Investing Cash Flow | $-1M | $-461.2K | $-2M | $-4M | $-2M | $-3M | $-3M | $-2M | · | · | · | · | |
| Stock Issued | $349.3K | $5M | · | · | $165.3K | $39.4K | · | · | · | · | · | · | |
| Net Stock Activity | · | $5M | · | · | $165.3K | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1M | $3M | $2M | $1M | $4M | $2M | $7M | $889.6K | · | · | · | · | |
| Net Change in Cash | $48.6K | $3M | · | · | · | · | $4M | $-1M | · | · | · | · | |
| Taxes Paid | $10.7K | $7.3K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $-107.8K | $-7M | $-6M | $-2M | $-3M | $-1M | · | · | · | · | · | |
| Levered FCF | · | · | $-7M | $-6M | · | · | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 30.0% | 22.1% | 41.2% | 45.0% | 44.7% | 49.1% | · | · | · | · | · | |
| Operating Margin | · | -6.2% | -32.9% | -12.4% | 1.3% | -9.0% | -7.0% | · | · | · | · | · | |
| Net Margin | · | -8.1% | -33.1% | -13.4% | -0.41% | -6.7% | -9.4% | · | · | · | · | · | |
| Pretax Margin | · | -8.1% | -33.0% | -13.4% | -0.36% | -6.7% | -9.2% | · | · | · | · | · | |
| EBITDA Margin | · | -6.2% | -32.9% | -12.4% | 1.3% | -9.0% | -7.0% | · | · | · | · | · | |
| ROA | · | -4.8% | -13.2% | -5.5% | -0.18% | -2.6% | -3.6% | · | · | · | · | · | |
| ROE | · | -8.0% | -22.3% | -8.0% | -0.24% | -3.6% | -4.5% | · | · | · | · | · | |
| ROIC | · | -6.0% | -16.2% | -7.6% | 0.89% | -4.8% | -2.6% | · | · | · | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 3.4 | · | 4.6 | 6.4 | 5.5 | 5.3 | · | · | · | · | · | |
| Quick Ratio | · | 0.9 | 0.8 | 2.5 | 5.1 | 4.4 | 4.2 | · | · | · | · | · | |
| Debt / Equity | · | · | 0.4 | · | · | · | 0.3 | · | · | · | · | · | |
| Interest Coverage | · | · | -12.1 | -6.6 | · | · | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | · | · | · | · | · | |
| Inventory Turnover | · | 2.5 | 2.0 | 2.4 | 4.1 | 3.7 | 2.9 | · | · | · | · | · | |
| Receivables Turnover | · | 8.9 | 8.9 | 8.3 | 8.6 | 8.9 | 10.7 | · | · | · | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.3% | 51.6% | -5.9% | -3.5% | 25.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 14.2% | 11.2% | 4.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.5% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28M | $26M | $17M | $19M | $19M | $15M | $14M | $11M | $6M | $6M | $6M | $6M | |
| Net Income TTM | $-1M | $-2M | $-6M | $-2M | $-78.3K | $-1M | $-1M | $-2M | $-100.2K | $-100.2K | $-100.2K | $-100.2K | |
| Market Cap | · | $46M | $39M | $47M | $62M | $43M | $37M | · | · | · | · | · | |
| Enterprise Value | · | · | $49M | · | · | · | $37M | · | · | · | · | · | |
| P/E | -51.2 | -19.8 | -6.8 | -19.1 | -800.0 | -42.5 | -27.1 | -16.8 | -293.0 | -198.3 | -251.3 | -162.0 | |
| P/S | · | 1.7 | 2.3 | 2.5 | 3.2 | 2.8 | 2.7 | · | · | · | · | · | |
| P/B | · | 1.7 | 1.6 | 1.6 | 1.9 | 1.5 | 1.3 | · | · | · | · | · | |
| P / Tangible Book | 2.1 | 1.7 | 1.6 | 1.6 | 1.9 | 1.5 | · | · | · | · | · | · | |
| P / Cash Flow | · | 129.2 | -8.4 | -30.6 | 64.9 | 32.6 | 159.1 | · | · | · | · | · | |
| P / FCF | · | -428.9 | -6.0 | -8.6 | -37.4 | -15.6 | -32.1 | · | · | · | · | · | |
| EV / EBITDA | · | · | -8.5 | · | · | · | -38.7 | · | · | · | · | · | |
| EV / FCF | · | · | -7.4 | · | · | · | -31.9 | · | · | · | · | · | |
| EV / Revenue | · | · | 2.8 | · | · | · | 2.7 | · | · | · | · | · | |
| Earnings Yield | -1.9% | -5.1% | -14.7% | -5.2% | -0.13% | -2.4% | -3.7% | -6.0% | -0.34% | -0.50% | -0.40% | -0.62% |
손익계산서 18
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10M | $8M | $6M | $6M | $8M | $8M | $6M | $5M | $7M | $5M | $5M | $4M | $3M | $4M | $5M | $4M | |
| Cost of Revenue | $6M | $5M | $3M | $4M | $5M | $5M | $4M | $4M | $5M | $4M | $4M | $2M | $3M | $3M | $3M | $2M | |
| Gross Profit | $5M | $3M | $2M | $3M | $3M | $3M | $2M | $1M | $2M | $1M | $1M | $1M | $300.8K | $992.2K | $2M | $2M | |
| R&D Expense | $317.7K | $758.9K | $694.3K | $831.9K | $756.8K | $819.4K | $786.1K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| SG&A Expense | $1M | $1M | $729.4K | $720.4K | $622.8K | $554.7K | $528.3K | $601.6K | $531.9K | $523.3K | $515.0K | $529.1K | $567.0K | $584.0K | $466.3K | $528.3K | |
| Operating Expenses | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | |
| Operating Income | $2M | $-58.0K | $20.1K | $569.6K | $1M | $621.4K | $-574.9K | $-1M | $-300.1K | $-1M | $-1M | $-1M | $-2M | $-2M | $-616.8K | $-619.0K | |
| Interest Expense | · | · | · | · | · | · | · | $142.4K | $146.0K | · | $144.6K | $88.6K | $90.0K | $93.7K | $89.4K | $90.2K | |
| Interest Income | $44.4K | $31.7K | $41.5K | · | $37.5K | $36.2K | $18.7K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-15.2K | $-3M | $-155.4K | $-65.8K | $331.3K | $-100.8K | $-125.5K | $-143.7K | $-136.5K | $-135.0K | $244.3K | $-73.7K | $-57.5K | $-32.6K | $-34.4K | $-64.0K | |
| Pretax Income | $2M | $-3M | $-135.3K | $503.8K | $1M | $520.6K | $-700.4K | $-2M | $-436.5K | $-1M | $-939.8K | $-1M | $-2M | $-2M | $-651.2K | $-683.0K | |
| Income Tax | $12.5K | $3.3K | $4.5K | $1.9K | $1.9K | $6.0K | $1.3K | $1.3K | $1.3K | $1.3K | $229 | $1.5K | $1.5K | $1.5K | $3.9K | $1.1K | |
| Net Income | $2M | $-3M | $-139.7K | $501.9K | $1M | $514.6K | $-701.7K | $-2M | $-437.9K | $-1M | $-940.0K | $-1M | $-2M | $-2M | $-655.1K | $-684.1K | |
| EPS (Basic) | $0.21 | $-0.32 | $-0.02 | $0.06 | $0.16 | $0.09 | $-0.09 | $-0.20 | $-0.06 | $-0.15 | $-0.12 | $-0.18 | $-0.30 | $-0.22 | $-0.08 | $-0.09 | |
| EPS (Diluted) | $0.21 | $-0.32 | $-0.02 | $0.06 | $0.16 | $0.09 | $-0.09 | $-0.20 | $-0.06 | $-0.15 | $-0.12 | $-0.18 | $-0.30 | $-0.22 | $-0.08 | $-0.09 | |
| Shares (Basic) | 9,045,977 | -18,031,605 | 9,045,851 | 9,031,282 | 8,980,602 | -15,558,080 | 8,164,423 | 7,810,037 | 7,750,864 | -15,492,906 | 7,746,864 | 7,746,864 | 7,746,864 | -15,488,429 | 7,746,864 | 7,744,567 | |
| Shares (Diluted) | 9,045,977 | -18,031,605 | 9,045,851 | 9,031,282 | 8,980,602 | -15,558,080 | 8,164,423 | 7,810,037 | 7,750,864 | -15,492,906 | 7,746,864 | 7,746,864 | 7,746,864 | -15,535,783 | 7,746,864 | 7,744,567 | |
| EBITDA | $3M | · | $728.7K | $569.6K | $1M | · | · | $-1M | $-300.1K | · | $-1M | $-1M | $-2M | · | $-616.8K | $-619.0K |
대차대조표 27
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $4M | $4M | · | · | $4M | · | $1M | $960.3K | · | $2M | · | $3M | $6M | $9M | $11M | |
| Receivables | $3M | $3M | $3M | $2M | $3M | $4M | · | $2M | $3M | $2M | $2M | $1M | $2M | $2M | $2M | $1M | |
| Inventory | $9M | $9M | $10M | $8M | $7M | $7M | · | $7M | $7M | $8M | $7M | $8M | $6M | $6M | $5M | $5M | |
| Prepaid Expense | $681.2K | $451.7K | $582.2K | $464.6K | $616.5K | $400.8K | · | $219.6K | $615.2K | $493.9K | $722.4K | $456.4K | $733.6K | $406.1K | $585.7K | $268.4K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | $76.6K | · | · | |
| Current Assets | $19M | $17M | $17M | $17M | $16M | $15M | · | $11M | $11M | $11M | $12M | $11M | $12M | · | $16M | $17M | |
| PP&E (Net) | $21M | $21M | $24M | $25M | $25M | $25M | · | $26M | $27M | $28M | $28M | $29M | $28M | $28M | $28M | $27M | |
| PP&E (Gross) | · | $40M | $46M | $47M | $47M | $46M | · | $46M | $46M | $46M | $46M | $46M | $45M | $44M | $43M | $43M | |
| Accum. Depreciation | · | $19M | $22M | $22M | $22M | $21M | · | $20M | $19M | $18M | $18M | $17M | $16M | $16M | $16M | $15M | |
| Goodwill | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | · | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | $95.6K | |
| Intangibles | · | $0 | $4.8K | $9.6K | $14.3K | $19.1K | · | $28.7K | $33.4K | $38.2K | $43.0K | $47.8K | $52.5K | $57.3K | $62.1K | $66.9K | |
| Other Non-current Assets | $34.2K | $37.7K | $44.3K | $53.6K | $45.4K | $33.4K | · | $37.7K | $46.2K | $57.7K | $70.0K | $82.5K | $87.8K | $14M | $24.6K | $23.8K | |
| Total Assets | $44M | $43M | $46M | $47M | $46M | $45M | · | $42M | $43M | $44M | $45M | $44M | $43M | $45M | $46M | $46M | |
| Accounts Payable | $2M | $2M | $2M | $3M | $2M | $2M | · | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Short-term Debt | · | · | · | · | · | · | · | $10M | $10M | · | · | · | · | $9M | · | · | |
| Current Liabilities | $4M | $4M | $4M | $4M | $4M | $4M | · | $5M | $4M | $4M | $3M | $4M | $4M | $3M | $3M | $3M | |
| Capital Leases | $4M | $4M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | $4M | $4M | $2M | $2M | $2M | $969.1K | |
| Total Liabilities | $15M | $15M | $16M | $17M | $17M | $18M | · | $18M | $18M | $19M | $19M | $17M | $15M | $14M | $14M | $13M | |
| Long-term Debt | $9M | $9M | $9M | $10M | $10M | $11M | · | · | · | · | $12M | $10M | $10M | · | $10M | $11M | |
| Total Debt | $9M | · | $9M | $10M | · | · | · | $10M | $10M | · | · | · | · | · | · | · | |
| Common Stock | $910.6K | $910.6K | $910.6K | $910.6K | $904.6K | $904.2K | · | $789.6K | $781.4K | $781.4K | $781.4K | $781.4K | $781.4K | $781.4K | $781.4K | $781.4K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $36M | $36M | · | $36M | $36M | |
| Retained Earnings | $-13M | $-15M | $-12M | $-12M | $-13M | $-14M | · | $-14M | $-12M | $-12M | $-11M | $-10M | $-9M | $-6M | $-5M | $-4M | |
| Treasury Stock | $194.2K | $130.8K | $130.8K | $130.8K | $138.5K | $138.5K | · | $138.5K | $138.5K | $138.5K | $147.2K | $147.2K | $147.2K | $147.2K | $147.2K | $147.2K | |
| Stockholders' Equity | $29M | $27M | $30M | $30M | $29M | $28M | · | $23M | $25M | $25M | $26M | $27M | $28M | $30M | $32M | $33M | |
| Liabilities + Equity | $44M | $43M | $46M | $47M | $46M | $45M | · | $42M | $43M | $44M | $45M | $44M | $43M | $45M | $46M | $46M | |
| Shares Outstanding | 9,046,799 | 9,045,851 | 9,045,851 | 9,045,851 | 8,982,623 | 8,979,091 | · | 7,833,080 | 7,750,864 | 7,750,864 | 7,746,864 | 7,746,864 | 7,746,864 | 7,746,864 | 7,746,864 | 7,746,864 |
현금 흐름 14
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $531.5K | $709.5K | $708.7K | · | $686.8K | $684.7K | $685.9K | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $137.9K | $103.8K | $73.2K | $66.7K | $52.2K | $68.9K | $77.6K | $98.0K | $81.1K | $100.7K | $96.4K | $75.7K | $96.1K | $65.4K | $85.1K | $61.6K | |
| Amort. of Intangibles | $0 | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | $4.8K | |
| Other Non-cash | $962.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $4M | $482.5K | $-1M | $2M | $2M | $-3.1K | $-639.3K | $581.8K | $418.5K | $-723.1K | $-507.8K | $-681.4K | $-3M | $-1M | $-1M | $373.5K | |
| CapEx | $177.2K | $172.3K | $593.9K | $155.2K | $329.1K | $196.2K | $88.4K | $110.7K | $70.4K | $81.3K | $420.5K | $708.5K | $682.2K | $1M | $734.3K | $943.3K | |
| Investing Cash Flow | $-167.2K | $-167.3K | $-592.0K | $-125.9K | $-329.1K | $-196.2K | $-88.4K | $-106.2K | $-70.4K | $33.8K | $-533.3K | $-708.4K | $-682.2K | $-1M | $-734.3K | $-943.3K | |
| Stock Issued | $0 | $0 | $0 | $329.9K | $19.4K | $539.3K | $4M | · | · | · | · | · | · | · | · | $24.8K | |
| Net Stock Activity | $0 | · | · | · | $19.4K | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-400.0K | $-394.6K | $-337.7K | $-76.4K | $-403.6K | $148.9K | $3M | $-111.6K | $-366.5K | $-321.4K | $2M | $-251.9K | $748.6K | $-248.2K | $-223.1K | $-204.1K | |
| Net Change in Cash | $3M | $-79.4K | · | · | $841.1K | $-50.4K | · | · | · | · | · | · | · | · | · | · | |
| Taxes Paid | $10.6K | $486 | $0 | $10.2K | $0 | $1.4K | $0 | · | · | · | · | $88.4K | $88.0K | · | · | $87.5K | |
| Free Cash Flow | $3M | · | · | · | $1M | · | · | · | $348.1K | · | · | · | $-3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $201.7K | · | · | · | $-4M | · | · | · |
수익성 8
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 45.0% | · | 42.9% | 43.7% | 41.6% | · | · | 22.5% | 31.6% | · | 23.5% | 29.5% | 8.7% | · | 38.5% | 44.2% | |
| Operating Margin | 19.0% | · | 0.36% | 8.8% | 13.9% | · | · | -25.3% | -4.1% | · | -21.9% | -36.9% | -65.5% | · | -12.9% | -16.0% | |
| Net Margin | 18.8% | · | -2.5% | 7.8% | 17.9% | · | · | -28.0% | -6.0% | · | -17.4% | -39.1% | -67.2% | · | -13.7% | -17.7% | |
| Pretax Margin | 18.9% | · | -2.5% | 7.8% | 18.0% | · | · | -28.0% | -6.0% | · | -17.4% | -39.0% | -67.1% | · | -13.6% | -17.7% | |
| EBITDA Margin | 24.1% | · | 13.2% | 8.8% | 13.9% | · | · | -25.3% | -4.1% | · | -21.9% | -36.9% | -65.5% | · | -12.9% | -16.0% | |
| ROA | 4.3% | · | -0.31% | 1.1% | 3.3% | · | · | -3.6% | -1.0% | · | -2.1% | -3.1% | -5.1% | · | -1.5% | -1.5% | |
| ROE | 6.7% | · | -0.50% | 1.9% | 5.4% | · | · | -6.1% | -1.7% | · | -3.2% | -4.6% | -7.5% | · | -2.0% | -2.1% | |
| ROIC | 5.2% | · | 0.05% | 1.4% | 3.9% | · | · | -4.2% | -0.87% | · | -4.5% | -4.9% | -8.0% | · | -1.9% | -1.9% |
유동성 및 지급능력 5
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.8 | · | 4.2 | 3.9 | 4.1 | · | · | 2.4 | 2.7 | · | 3.6 | 2.6 | 3.2 | · | 6.1 | 6.3 | |
| Quick Ratio | 2.4 | · | 1.6 | 0.5 | 0.9 | · | · | 0.7 | 0.9 | · | 1.2 | 0.4 | 1.4 | · | 3.9 | 4.6 | |
| Debt / Equity | 0.3 | · | 0.3 | 0.3 | · | · | · | 0.4 | 0.4 | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.2 | · | 0.3 | 0.3 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | -9.7 | -2.1 | · | -8.2 | -14.7 | -25.1 | · | -6.9 | -6.9 |
효율성 3
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.1 | 0.1 | 0.2 | · | · | 0.1 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.7 | · | 0.4 | 0.5 | 0.6 | · | · | 0.6 | 0.7 | · | 0.7 | 0.4 | 0.6 | · | 0.7 | 0.6 | |
| Receivables Turnover | 3.4 | · | 2.5 | 3.0 | 2.7 | · | · | 3.2 | 3.1 | · | 3.0 | 2.4 | 1.5 | · | 2.3 | 2.2 |
가치 평가 (TTM) 14
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q4 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $30M | · | $26M | $26M | $27M | · | $24M | $22M | $20M | · | $17M | $16M | $18M | · | $20M | $20M | |
| Net Income TTM | $4M | · | $1M | $-284.5K | $-1M | · | $-4M | $-4M | $-5M | · | $-5M | $-5M | $-3M | · | $-678.2K | $118.0K | |
| Market Cap | $57M | · | $57M | $63M | $43M | · | · | $38M | $41M | · | $41M | $39M | $40M | · | $58M | $67M | |
| Enterprise Value | $59M | · | $62M | · | · | · | · | $47M | $50M | · | · | · | · | · | · | · | |
| P/E | 15.4 | · | 56.8 | -99.4 | -25.2 | · | -7.7 | -8.7 | -8.0 | · | -7.9 | -7.7 | -12.9 | · | -93.5 | 434.5 | |
| P/S | 1.9 | · | 2.2 | 2.4 | 1.6 | · | · | 1.8 | 2.1 | · | 2.4 | 2.5 | 2.2 | · | 2.9 | 3.4 | |
| P/B | 2.0 | · | 1.9 | 2.1 | 1.5 | · | · | 1.6 | 1.7 | · | 1.6 | 1.4 | 1.4 | · | 1.8 | 2.1 | |
| P / Tangible Book | 2.0 | · | 1.9 | 2.1 | 1.5 | · | · | 1.6 | 1.7 | · | 1.6 | 1.4 | 1.4 | · | 1.8 | 2.1 | |
| P / Cash Flow | 16.0 | · | · | · | 27.3 | · | · | · | 98.2 | · | · | · | -14.5 | · | · | · | |
| P / FCF | 16.9 | · | · | · | 34.6 | · | · | · | 118.0 | · | · | · | -11.6 | · | · | · | |
| EV / EBITDA | 23.7 | · | 85.3 | · | · | · | · | -33.5 | -167.4 | · | · | · | · | · | · | · | |
| EV / FCF | 17.4 | · | · | · | · | · | · | · | 144.3 | · | · | · | · | · | · | · | |
| EV / Revenue | 1.9 | · | 2.4 | · | · | · | · | 2.1 | 2.6 | · | · | · | · | · | · | · | |
| Earnings Yield | 6.5% | · | 1.8% | -1.0% | -4.0% | · | -13.0% | -11.6% | -12.4% | · | -12.7% | -13.0% | -7.8% | · | -1.1% | 0.23% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| 매출 | $28M | — | $26M | — | — |
| 매출 총이익률 % | — | — | 30.0% | — | — |
| 영업이익률 % | — | — | -6.2% | — | — |
| 순이익 | $-1M | — | $-2M | — | — |
| 희석 EPS | $-0.12 | — | $-0.26 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| 유동비율 | — | — | 3.4 | — | — |
| 당좌 비율 | — | — | 0.9 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | $-107.8K | — | — |
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.