ICHR 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$62.92
시가총액 (MRQ)$2.35B
P/E (TTM)-53.8
EPS (TTM)$-1.17
매출 (TTM)$1.01B
ROE (TTM)-5.2%
부채/자본 (MRQ)0.1
52주 범위$14–$114
ICHR 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$948M2017-12-29 → 2025-12-26
EPS$-1.542017-12-29 → 2025-12-26
잉여현금흐름$-6M2017-12-29 → 2025-12-26
순이익률-4.0%2017-12-29 → 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
ICHR
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-53.85년 평균 ≈-18.4
≈-18.4
·
·
P/S (TTM)
2.35년 평균 ≈0.9
≈0.9
5.6
저평가
P/B (MRQ)
2.75년 평균 ≈1.4
≈1.4
5.3
저평가
EV / EBITDA
-55.85년 평균 ≈-63.4
≈-63.4
·
·
주가 / FCF (TTM)
-91.95년 평균 ≈101.6
≈101.6
·
·
주가 / 현금 흐름 (TTM)
-6272.55년 평균 ≈25.4
≈25.4
24.8
적정 가치
EV / Revenue (EV / 매출)
2.35년 평균 ≈1.0
≈1.0
·
·
EV / FCF
-348.85년 평균 ≈128.6
≈128.6
·
·
주가 / 유형 장부 가치 (MRQ)
2.85년 평균 ≈3.9
≈3.9
·
·
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
ICHR
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
10.4%5년 평균 ≈12.7%
≈12.7%
38.7%
약함
영업이익률 (TTM)
-2.4%5년 평균 ≈0.08%
≈0.08%
7.2%
약함
EBITDA Margin (EBITDA 마진)
-4.1%5년 평균 ≈0.08%
≈0.08%
7.2%
약함
세전 마진 (TTM)
-3.2%5년 평균 ≈-1.3%
≈-1.3%
7.1%
약함
순이익률 (TTM)
-4.0%5년 평균 ≈-1.9%
≈-1.9%
6.5%
약함
ROA (TTM)
-3.7%5년 평균 ≈-1.2%
≈-1.2%
-1.9%
약함
ROE (TTM)
-5.2%5년 평균 ≈-1.4%
≈-1.4%
-2.1%
약함
ROIC
-5.5%5년 평균 ≈0.22%
≈0.22%
-2.1%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ICHR
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.15년 평균 ≈0.3
≈0.3
0.3
낮은 부채
유동비율 (MRQ)
3.75년 평균 ≈3.4
≈3.4
3.8
동일
Quick Ratio (당좌 비율)
1.35년 평균 ≈1.4
≈1.4
2.5
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
0.15년 평균 ≈0.3
≈0.3
0.3
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ICHR
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
11.6%5년 평균 ≈-0.91%
≈-0.91%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-9.5%5년 평균 ≈-7.2%
≈-7.2%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
0.72%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ICHR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.545년 평균 ≈$-0.29
≈$-0.29
·
·
Revenue / Share (주당 매출)
$27.685년 평균 ≈$31.39
≈$31.39
·
·
Cash Flow / Share (주당 현금 흐름)
$0.875년 평균 ≈$1.20
≈$1.20
·
·
Cash / Share (주당 현금)
$2.855년 평균 ≈$2.94
≈$2.94
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ICHR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.05년 평균 ≈1.0
≈1.0
0.6
최상위권
Inventory Turnover (재고 회전율)
3.65년 평균 ≈3.3
≈3.3
3.1
최상위권
Receivables Turnover (매출 채권 회전율)
12.15년 평균 ≈10.1
≈10.1
5.9
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$501.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-6.4%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.34
$0.31
8.4%
2026년 3월 31일
5월 12, 2026
$0.15
$0.13
12.1%
2025년 12월 31일
$0.01
$-0.06
117.5%
2025년 9월 30일
$0.07
$0.12
-42.1%
2025년 6월 30일
$0.03
$0.14
-79.3%
2025년 3월 31일
$0.12
$0.27
-55.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$948M
$849M
$811M
·
$1.10B
$914M
$621M
$824M
$656M
$406M
$291M
Cost of Revenue
$860M
$746M
$708M
·
$919M
$789M
$534M
$687M
$555M
$340M
$242M
Gross Profit
$88M
$103M
$103M
·
$177M
$125M
$86M
$136M
$101M
$65M
$49M
R&D Expense
$23M
$23M
$20M
·
$16M
$13M
$11M
$9M
$8M
$6M
$5M
SG&A Expense
$96M
$79M
$79M
·
$66M
$57M
$47M
$47M
$38M
$28M
$25M
Operating Expenses
$127M
$111M
$114M
·
$96M
$83M
$71M
$72M
$55M
$42M
$36M
Operating Income
$-39M
$-8M
$-11M
·
$81M
$42M
$15M
$64M
$46M
$24M
$13M
Interest Expense
·
·
$19M
·
$6M
$9M
$11M
$10M
$3M
$4M
$4M
Other Non-op
$-2M
$-1M
$-804.0K
·
$-807.0K
$-534.0K
$-55.0K
$241.0K
$126.0K
$629.0K
$46.0K
Pretax Income
$-48M
$-18M
$-31M
·
$74M
$32M
$4M
$54M
$43M
$20M
$9M
Income Tax
$5M
$3M
$12M
·
$3M
$-988.0K
$-6M
$-4M
$-14M
$-649.0K
$-4M
Net Income
$-53M
$-21M
$-43M
·
$71M
$33M
$11M
$58M
$56M
$17M
$6M
EPS (Basic)
$-1.54
$-0.64
$-1.47
·
$2.51
$1.44
$0.48
$2.34
$2.25
$0.92
$-517.68
EPS (Diluted)
$-1.54
$-0.64
$-1.47
·
$2.45
$1.42
$0.47
$2.30
$2.15
$0.70
$-517.68
Shares (Basic)
34,232,198
32,759,896
29,200,796
·
28,259,607
23,172,961
22,418,802
24,706,542
25,118,031
1,503,296
31,875
Shares (Diluted)
34,232,198
32,759,896
29,200,796
·
28,979,352
23,460,105
22,766,903
25,128,055
26,218,424
1,967,926
31,875
EBITDA
$-39M
$-8M
$-11M
·
$81M
$42M
$15M
$64M
$46M
·
·
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$98M
$109M
$80M
$86M
$75M
$253M
$61M
$44M
$69M
$53M
·
Receivables
$71M
$87M
$67M
$136M
$143M
$101M
$85M
$40M
$49M
$26M
·
Inventory
$232M
$250M
$246M
$284M
$236M
$135M
$127M
$121M
$155M
$71M
·
Prepaid Expense
$10M
$7M
$9M
$7M
$8M
$7M
$4M
$6M
$5M
$7M
·
Current Assets
$410M
$453M
$401M
$513M
$463M
$496M
$277M
$212M
$278M
$157M
·
PP&E (Net)
$104M
$95M
$93M
$98M
$85M
$42M
$45M
$42M
$34M
$12M
·
PP&E (Gross)
$223M
$195M
$176M
$165M
$136M
$80M
$72M
$61M
$47M
$22M
·
Accum. Depreciation
$120M
$100M
$83M
$67M
$51M
$38M
$28M
$19M
$13M
$10M
·
Goodwill
$335M
$335M
$335M
$335M
$336M
$175M
$173M
$173M
$169M
$77M
$70M
Intangibles
$40M
$49M
$57M
$72M
$90M
$40M
$52M
$57M
$73M
$32M
·
Other Non-current Assets
$14M
$15M
$12M
$13M
$9M
$6M
$1M
$906.0K
$1M
$4M
·
Total Assets
$943M
$996M
$938M
$1.08B
$1.02B
$774M
$567M
$485M
$558M
$282M
·
Accounts Payable
$84M
$92M
$60M
$110M
$160M
$117M
$132M
$64M
$121M
$89M
·
Accrued Liabilities
$17M
$16M
$15M
$24M
$19M
$21M
$13M
$10M
$12M
$7M
·
Current Liabilities
$130M
$136M
$99M
$166M
$208M
$162M
$164M
$88M
$147M
$101M
·
Capital Leases
$25M
$34M
$28M
$32M
$22M
$5M
$9M
·
·
·
·
Deferred Tax
$2M
$2M
$1M
$29.0K
$38.0K
$109.0K
$210.0K
$4M
$11M
$606.0K
·
Other Non-current Liabilities
$5M
$5M
$4M
$5M
$4M
$4M
$3M
$3M
$3M
$1M
·
Total Liabilities
$279M
$297M
$374M
$496M
$520M
$362M
$345M
$287M
$341M
$141M
·
Long-term Debt
$124M
$129M
$249M
$301M
$293M
$200M
$178M
$201M
$187M
$38M
·
Total Debt
$124M
$129M
$249M
·
$293M
$200M
$178M
$201M
$187M
·
·
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$2.0K
$2.0K
$3.0K
$2.0K
·
Retained Earnings
$131M
$184M
$205M
$248M
$175M
$104M
$71M
$60M
$2M
$-54M
·
Treasury Stock
$92M
$92M
$92M
$92M
$92M
$92M
$92M
$90M
·
·
·
Stockholders' Equity
$664M
$698M
$565M
$587M
$501M
$412M
$221M
$198M
$217M
$142M
$75M
Liabilities + Equity
$943M
$996M
$938M
$1.08B
$1.02B
$774M
$567M
$485M
$558M
$282M
·
Shares Outstanding
34,433,776
33,859,542
29,435,398
28,861,949
28,551,160
27,907,077
22,618,708
22,234,508
25,892,162
23,857,381
·
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$34M
$31M
$35M
·
$26M
$24M
$22M
$23M
$13M
$9M
$10M
Stock-based Comp
$17M
$16M
$17M
·
$11M
$10M
$9M
$8M
$2M
$3M
$1M
Deferred Tax
$130.0K
$-782.0K
$9M
·
$-2M
$-2M
$-7M
$-7M
$-15M
$-2M
$-5M
Amort. of Intangibles
$8M
$9M
$15M
·
$15M
$13M
$13M
$15M
$9M
$7M
$6M
Operating Cash Flow
$30M
$28M
$58M
·
$15M
$38M
$57M
$60M
$39M
$28M
$27M
CapEx
$36M
$18M
$15M
·
$21M
$10M
$12M
$14M
$8M
$4M
$1M
Investing Cash Flow
$-36M
$-18M
$-15M
·
$-290M
$-15M
$-20M
$-15M
$-187M
$-21M
$-1M
Debt Issued
·
·
·
·
·
·
·
·
$140M
$15M
$55M
Net Debt Issued
·
·
·
·
·
·
·
$-9M
$140M
·
·
Stock Issued
$0
$137M
$0
·
·
$139M
·
·
$7M
$47M
·
Stock Repurchased
·
·
·
·
·
·
$2M
$90M
·
·
·
Net Stock Activity
$0
$137M
·
·
·
$139M
$-2M
$-90M
$7M
·
·
Financing Cash Flow
$-4M
$18M
$-49M
·
$97M
$169M
$-20M
$-71M
$165M
$22M
$-16M
Net Change in Cash
$-10M
$29M
$-7M
·
$-177M
$192M
$17M
$-25M
$17M
$28M
$10M
Taxes Paid
$3M
$3M
$4M
·
·
·
$896.0K
$2M
$1M
·
·
Free Cash Flow
$-6M
$10M
$42M
·
$-6M
$28M
$45M
$47M
$31M
·
·
Levered FCF
·
·
$15M
·
$-12M
$19M
$18M
$36M
$26M
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
9.3%
12.2%
12.8%
·
16.2%
13.7%
13.9%
16.5%
15.4%
·
·
Operating Margin
-4.1%
-0.90%
-1.3%
·
7.4%
4.5%
2.4%
7.8%
7.0%
·
·
Net Margin
-5.6%
-2.5%
-5.3%
·
6.5%
3.6%
1.7%
7.0%
8.6%
·
·
Pretax Margin
-5.0%
-2.1%
-3.8%
·
6.7%
3.5%
0.69%
6.6%
6.6%
·
·
EBITDA Margin
-4.1%
-0.90%
-1.3%
·
7.4%
4.5%
2.4%
7.8%
7.0%
·
·
ROA
-5.5%
-2.1%
-4.2%
·
7.9%
5.0%
2.0%
11.1%
13.4%
·
·
ROE
-7.8%
-3.0%
-7.6%
·
14.4%
10.0%
5.0%
27.5%
31.5%
·
·
ROIC
-5.5%
-1.1%
-1.8%
·
9.8%
7.0%
9.4%
17.1%
15.1%
·
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
3.2
3.3
4.1
·
2.2
3.1
1.7
2.4
1.9
·
·
Quick Ratio
1.3
1.4
1.5
·
1.0
2.2
0.9
1.0
0.8
·
·
Debt / Equity
0.2
0.2
0.4
·
0.6
0.5
0.8
1.0
0.9
·
·
LT Debt / Equity
0.2
0.2
0.4
·
0.6
0.5
0.8
1.0
0.8
·
·
Interest Coverage
·
·
-0.6
·
12.6
4.8
1.4
6.4
14.1
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.0
0.9
0.8
·
1.2
1.4
1.2
1.6
1.6
·
·
Inventory Turnover
3.6
3.0
2.7
·
5.0
6.0
4.3
5.0
4.9
·
·
Receivables Turnover
12.1
11.1
8.0
·
9.0
9.8
9.9
18.4
17.3
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$19.28
$20.62
$19.18
·
$17.54
$14.75
$9.79
$8.92
$8.37
·
·
Revenue / Share
$27.68
$25.92
$27.78
·
$37.85
$38.97
·
$32.78
$25.02
·
·
Cash Flow / Share
$0.87
$0.85
$1.97
·
$0.53
$1.63
·
$2.41
$1.48
·
·
Cash / Share
$2.85
$3.21
$2.72
·
$2.64
$9.06
$2.68
$1.97
$2.66
·
·
EPS (TTM)
$-1.54
$-0.64
$-1.47
·
$2.45
$1.42
$0.47
$2.30
$2.15
$0.70
·
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
11.6%
4.7%
-36.6%
·
20.0%
·
·
·
·
·
·
Revenue CAGR 3Y
-9.5%
-8.2%
-3.9%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
0.72%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
72.5%
·
·
·
·
·
·
Net Income YoY
·
·
·
·
113.0%
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$948M
$849M
$811M
·
$1.10B
$914M
$621M
$824M
$656M
$406M
·
Net Income TTM
$-53M
$-21M
$-43M
·
$71M
$33M
$11M
$58M
$56M
$17M
·
Market Cap
$653M
$1.06B
$990M
·
$1.31B
$850M
$766M
$354M
$637M
·
·
Enterprise Value
$678M
$1.08B
$1.16B
·
$1.53B
$797M
$883M
$511M
$755M
·
·
P/E
-12.3
-49.0
-22.9
·
18.8
21.5
72.0
6.9
11.4
15.5
·
P/S
0.7
1.3
1.2
·
1.2
0.9
1.2
0.4
1.0
·
·
P/B
1.0
1.5
1.8
·
2.6
2.1
3.5
1.8
2.9
·
·
P / Tangible Book
2.3
3.4
5.8
·
17.5
4.3
·
·
·
·
·
P / Cash Flow
21.8
38.1
17.2
·
86.1
22.2
13.4
5.9
16.4
·
·
P / FCF
-103.9
103.7
23.5
·
-236.1
30.4
17.1
7.6
20.8
·
·
EV / EBITDA
-17.3
-141.6
-106.3
·
18.9
19.2
59.0
8.0
16.3
·
·
EV / FCF
-107.9
105.6
27.5
·
-275.1
28.5
19.7
11.0
24.7
·
·
EV / Revenue
0.7
1.3
1.4
·
1.4
0.9
1.4
0.6
1.2
·
·
Earnings Yield
-8.1%
-2.0%
-4.4%
·
5.3%
4.7%
1.4%
14.4%
8.7%
6.5%
·
손익계산서17
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
$295M
$256M
$224M
$239M
$240M
$244M
$233M
$211M
$203M
$201M
$203M
$197M
$185M
$226M
$302M
$356M
Cost of Revenue
$254M
$224M
$203M
$228M
$213M
$216M
$206M
$183M
$178M
$178M
$183M
$173M
$159M
$193M
$253M
$292M
Gross Profit
$41M
$32M
$21M
$11M
$27M
$29M
$27M
$28M
$26M
$23M
$20M
$24M
$26M
$33M
$49M
$64M
R&D Expense
$8M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$6M
$5M
$5M
$4M
$5M
$5M
SG&A Expense
$24M
$23M
$27M
$23M
$24M
$22M
$20M
$20M
$20M
$19M
$20M
$20M
$20M
$20M
$22M
$22M
Operating Expenses
$34M
$30M
$35M
$30M
$32M
$30M
$28M
$28M
$28M
$27M
$28M
$29M
$29M
$28M
$31M
$31M
Operating Income
$7M
$2M
$-14M
$-19M
$-5M
$-1M
$-1M
$-385.0K
$-2M
$-4M
$-8M
$-5M
$-3M
$5M
$18M
$33M
Interest Expense
·
·
·
·
·
·
·
·
·
$4M
·
$5M
$5M
$5M
·
$3M
Other Non-op
$-332.0K
$-323.0K
$-308.0K
$-1M
$-193.0K
$-81.0K
$-272.0K
$-587.0K
$-50.0K
$-239.0K
$109.0K
$-29.0K
$-100.0K
$-784.0K
$-111.0K
$210.0K
Pretax Income
$5M
$84.0K
$-16M
$-22M
$-7M
$-3M
$-3M
$-3M
$-4M
$-8M
$-13M
$-10M
$-8M
$-540.0K
$14M
$30M
Income Tax
$4M
$3M
$132.0K
$683.0K
$3M
$2M
$745.0K
$166.0K
$942.0K
$913.0K
$-614.0K
$436.0K
$13M
$-535.0K
$-505.0K
$477.0K
Net Income
$998.0K
$-2M
$-16M
$-23M
$-9M
$-5M
$-4M
$-3M
$-5M
$-9M
$-12M
$-10M
$-21M
$-5.0K
$14M
$29M
EPS (Basic)
$0.03
$-0.07
$-0.46
$-0.67
$-0.28
$-0.13
$-0.11
$-0.08
$-0.15
$-0.30
$-0.40
$-0.36
$-0.71
$0.00
$0.50
$1.01
EPS (Diluted)
$0.03
$-0.07
$-0.46
$-0.67
$-0.28
$-0.13
$-0.11
$-0.08
$-0.15
$-0.30
$-0.40
$-0.36
$-0.71
$0.00
$0.49
$1.00
Shares (Basic)
35,397,839
34,607,033
·
34,346,172
34,179,382
33,998,364
·
33,700,246
33,548,071
30,010,971
·
29,297,347
29,116,413
28,984,878
·
28,769,135
Shares (Diluted)
36,302,279
34,607,033
·
34,346,172
34,179,382
33,998,364
·
33,700,246
33,548,071
30,010,971
·
29,297,347
29,116,413
28,984,878
·
29,050,396
EBITDA
$7M
$2M
·
$-19M
$-5M
$-1M
·
$-385.0K
$-2M
$-4M
·
$-5M
$-3M
$5M
·
$33M
대차대조표27
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
$256M
$89M
$98M
$92M
$92M
$109M
$109M
$116M
$114M
$102M
·
$76M
$85M
$69M
·
$56M
Receivables
$105M
$93M
$71M
$84M
$81M
$80M
$87M
$84M
$65M
$73M
·
$103M
$96M
$123M
·
$183M
Inventory
$291M
$252M
$232M
$242M
$259M
$263M
$250M
$239M
$231M
$241M
·
$267M
$266M
$272M
·
$291M
Prepaid Expense
$8M
$8M
$10M
$6M
$7M
$7M
$7M
$7M
$8M
$5M
·
$5M
$6M
$7M
·
$5M
Current Assets
$659M
$442M
$410M
$425M
$439M
$460M
$453M
$447M
$419M
$421M
·
$451M
$452M
$470M
·
$536M
PP&E (Net)
$108M
$104M
$104M
$110M
$109M
$103M
$95M
$89M
$89M
$93M
·
$96M
$99M
$101M
·
$96M
PP&E (Gross)
$237M
$227M
$223M
$224M
$218M
$209M
$195M
$186M
$180M
$178M
·
$177M
$175M
$173M
·
$159M
Accum. Depreciation
$129M
$124M
$120M
$113M
$109M
$106M
$100M
$97M
$91M
$86M
·
$81M
$76M
$72M
·
$63M
Goodwill
$335M
$335M
$335M
$335M
$335M
$335M
$335M
$335M
$335M
$335M
·
$335M
$335M
$335M
$335M
$335M
Intangibles
$36M
$38M
$40M
$42M
$45M
$47M
$49M
$51M
$53M
$55M
·
$60M
$64M
$68M
·
$76M
Other Non-current Assets
$14M
$14M
$14M
$14M
$15M
$15M
$15M
$15M
$14M
$13M
·
$12M
$12M
$13M
·
$13M
Total Assets
$1.19B
$973M
$943M
$967M
$985M
$1.01B
$996M
$976M
$948M
$957M
·
$994M
$1.00B
$1.04B
·
$1.10B
Accounts Payable
$126M
$108M
$84M
$93M
$91M
$103M
$92M
$81M
$59M
$61M
·
$74M
$64M
$68M
·
$142M
Accrued Liabilities
$19M
$17M
$17M
$18M
$16M
$17M
$16M
$17M
$15M
$15M
·
$16M
$17M
$21M
·
$26M
Current Liabilities
$178M
$157M
$130M
$138M
$136M
$149M
$136M
$123M
$98M
$101M
·
$116M
$106M
$118M
·
$205M
Capital Leases
$21M
$24M
$25M
$28M
$30M
$32M
$34M
$26M
$26M
$28M
·
$29M
$31M
$32M
·
$28M
Deferred Tax
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
·
$29.0K
$29.0K
$29.0K
·
$38.0K
Other Non-current Liabilities
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
$5M
$5M
·
$5M
$4M
$5M
·
$5M
Total Liabilities
$323M
$304M
$279M
$290M
$291M
$306M
$297M
$279M
$253M
$260M
·
$422M
$426M
$447M
·
$533M
Long-term Debt
$121M
$122M
$124M
$123M
$125M
$127M
$129M
$130M
$130M
$132M
·
$280M
$292M
$299M
·
$302M
Total Debt
$121M
$122M
·
$123M
$125M
$127M
·
$130M
$130M
$132M
·
$280M
$292M
$299M
·
$302M
Common Stock
$4.0K
$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
$130M
$129M
$131M
$147M
$170M
$179M
$184M
$188M
$191M
$196M
·
$217M
$227M
$248M
·
$233M
Treasury Stock
$0
$92M
$92M
$92M
$92M
$92M
$92M
$92M
$92M
$92M
·
$92M
$92M
$92M
·
$92M
Stockholders' Equity
$865M
$668M
$664M
$676M
$694M
$700M
$698M
$697M
$695M
$697M
$565M
$573M
$577M
$593M
$587M
$570M
Liabilities + Equity
$1.19B
$973M
$943M
$967M
$985M
$1.01B
$996M
$976M
$948M
$957M
·
$994M
$1.00B
$1.04B
·
$1.10B
Shares Outstanding
37,383,592
34,744,772
34,433,776
34,377,891
34,243,283
34,113,204
33,859,542
33,724,917
33,629,331
33,467,846
·
29,375,388
29,241,561
29,034,946
·
28,801,274
현금 흐름13
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
$7M
$8M
$10M
$7M
$8M
$8M
$8M
$7M
$8M
$8M
$9M
$9M
$9M
$8M
$8M
$8M
Stock-based Comp
$5M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$4M
$2M
$5M
$5M
$4M
$4M
$4M
$4M
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$4M
$4M
$4M
$4M
$4M
Operating Cash Flow
$-16M
$-3M
$9M
$9M
$-8M
$19M
$-2M
$8M
$17M
$5M
$38M
$4M
$27M
$-11M
$39M
$20M
CapEx
$8M
$7M
$3M
$7M
$7M
$18M
$4M
$6M
$3M
$4M
$2M
$2M
$4M
$7M
$7M
$8M
Investing Cash Flow
$-8M
$-7M
$-3M
$-7M
$-7M
$-18M
$-4M
$-6M
$-3M
$-4M
$-2M
$-2M
$-4M
$-7M
$-7M
$-8M
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$0
$137M
$0
$0
$0
$0
·
·
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$137M
·
·
·
·
·
·
Financing Cash Flow
$191M
$781.0K
$-131.0K
$-2M
$-2M
$116.0K
$-892.0K
$-73.0K
$-2M
$22M
$-31M
$-10M
$-7M
$59.0K
$-2M
$-2M
Net Change in Cash
$167M
$-9M
$6M
$276.0K
$-17M
$612.0K
$-8M
$2M
$12M
$22M
$4M
$-9M
$16M
$-18M
$30M
$10M
Taxes Paid
$1M
$-686.0K
·
·
$739.0K
$560.0K
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
$-10M
·
·
·
$496.0K
·
·
·
$314.0K
·
·
·
$-18M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-4M
·
·
·
$-18M
·
·
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
13.9%
12.6%
·
4.6%
11.3%
11.7%
·
13.2%
12.6%
11.4%
·
12.2%
13.9%
14.7%
·
17.9%
Operating Margin
2.4%
0.81%
·
-8.1%
-2.0%
-0.48%
·
-0.18%
-1.1%
-1.9%
·
-2.5%
-1.6%
2.1%
·
9.2%
Net Margin
0.34%
-0.96%
·
-9.6%
-3.9%
-1.9%
·
-1.3%
-2.5%
-4.5%
·
-5.3%
-11.2%
0.00%
·
8.2%
Pretax Margin
1.8%
0.03%
·
-9.3%
-2.8%
-1.2%
·
-1.2%
-2.1%
-4.0%
·
-5.1%
-4.3%
-0.24%
·
8.3%
EBITDA Margin
2.4%
0.81%
·
-8.1%
-2.0%
-0.48%
·
-0.18%
-1.1%
-1.9%
·
-2.5%
-1.6%
2.1%
·
9.2%
ROA
0.09%
-0.25%
·
-2.4%
-0.97%
-0.46%
·
-0.28%
-0.52%
-0.90%
·
-0.99%
-2.0%
0.00%
·
3.0%
ROE
0.13%
-0.36%
·
-3.3%
-1.4%
-0.65%
·
-0.44%
-0.80%
-1.4%
·
-1.8%
-3.7%
0.00%
·
5.5%
ROIC
0.13%
-7.8%
·
-2.5%
-0.83%
-0.22%
·
-0.05%
-0.34%
-0.50%
·
-0.59%
-0.86%
0.00%
·
3.7%
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
3.7
2.8
·
3.1
3.2
3.1
·
3.6
4.3
4.2
·
3.9
4.2
4.0
·
2.6
Quick Ratio
2.0
1.2
·
1.3
1.3
1.3
·
1.6
1.8
1.7
·
1.6
1.7
1.6
·
1.2
Debt / Equity
0.1
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.5
0.5
0.5
·
0.5
LT Debt / Equity
0.1
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.5
0.5
0.5
·
0.5
Interest Coverage
·
·
·
·
·
·
·
·
·
-0.9
·
-0.9
-0.6
1.1
·
10.0
효율성3
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
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.4
Inventory Turnover
0.9
0.9
·
0.9
0.9
0.9
·
0.7
0.7
0.7
·
0.6
0.6
0.7
·
1.2
Receivables Turnover
3.2
3.0
·
2.8
3.3
3.2
·
2.3
2.5
2.1
·
1.4
1.5
1.6
·
2.3
주당5
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
$23.15
$19.23
·
$19.67
$20.27
$20.53
·
$20.68
$20.66
$20.83
·
$19.50
$19.74
$20.44
·
$19.79
Revenue / Share
$8.12
$7.40
·
$6.97
$7.03
$7.19
·
$6.27
$6.06
$6.71
·
$6.72
$6.35
$7.79
·
$12.24
Cash Flow / Share
·
$-0.08
·
·
·
$0.56
·
·
·
$0.16
·
·
·
$-0.38
·
·
Cash / Share
$6.86
$2.56
·
$2.69
$2.69
$3.20
·
$3.45
$3.40
$3.05
·
$2.58
$2.89
$2.37
·
$1.96
EPS (TTM)
$-1.17
$-1.48
·
$-1.19
$-0.60
$-0.47
·
$-0.93
$-1.21
$-1.77
·
$-0.58
$0.78
$2.23
·
·
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
$1.01B
$959M
·
$957M
$929M
$892M
·
$819M
$805M
$787M
·
$909M
$1.07B
$1.21B
·
·
Net Income TTM
$-40M
$-51M
·
$-41M
$-21M
$-16M
·
$-29M
$-36M
$-52M
·
$-17M
$23M
$65M
·
·
Market Cap
$3.51B
$1.57B
·
$594M
$668M
$791M
·
$1.07B
$1.30B
$1.29B
·
$909M
$1.10B
$951M
·
$697M
Enterprise Value
$3.38B
$1.60B
·
$625M
$701M
$809M
·
$1.09B
$1.31B
$1.32B
·
$1.11B
$1.30B
$1.18B
·
$943M
P/E
-80.3
-30.6
·
-14.5
-32.5
-49.3
·
-34.3
-31.9
-21.8
·
-53.4
48.1
14.7
·
·
P/S
3.5
1.6
·
0.6
0.7
0.9
·
1.3
1.6
1.6
·
1.0
1.0
0.8
·
·
P/B
4.1
2.4
·
0.9
1.0
1.1
·
1.5
1.9
1.9
·
1.6
1.9
1.6
·
1.2
P / Tangible Book
7.1
5.3
·
2.0
2.1
2.5
·
3.5
4.2
4.2
·
5.1
6.2
5.0
·
4.4
P / Cash Flow
·
-538.7
·
·
·
41.7
·
·
·
269.1
·
·
·
-87.4
·
·
EV / Revenue
3.3
1.7
·
0.7
0.8
0.9
·
1.3
1.6
1.7
·
1.2
1.2
1.0
·
·
Earnings Yield
-1.2%
-3.3%
·
-6.9%
-3.1%
-2.0%
·
-2.9%
-3.1%
-4.6%
·
-1.9%
2.1%
6.8%
·
·
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
2022-12-31
2022-12-30
매출
$948M
$849M
$811M
·
$1.28B
매출 총이익률 %
9.3%
12.2%
12.8%
·
16.6%
영업이익률 %
-4.1%
-0.90%
-1.3%
·
6.7%
순이익
$-53M
$-21M
$-43M
·
$73M
희석 EPS
$-1.54
$-0.64
$-1.47
·
$2.51
지표
2025-12-26
2024-12-27
2023-12-29
2022-12-31
2022-12-30
부채 / 자기자본 비율
0.2
0.2
0.4
·
0.5
유동비율
3.2
3.3
4.1
·
3.1
당좌 비율
1.3
1.4
1.5
·
1.3
지표
2025-12-26
2024-12-27
2023-12-29
2022-12-31
2022-12-30
잉여현금흐름
$-6M
$10M
$42M
·
$2M
기관 투자자 (13F)
353개의 제출자
· $3.9B 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.
보유자353
보유 가치$3.9B
신규 포지션111
청산 포지션26
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
111 (+11 이전 분기 대비)
26 (+6 이전 분기 대비)
96 (+29 이전 분기 대비)
100 (+32 이전 분기 대비)
+3.8M
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.