IMXI International Money Express, Inc. - Common Stock
$15.26
가격 · 5월 20, 2026
기준 재무 정보 5월 11, 2026
52주 범위
$9–$16
91% of range
애널리스트 평점
HOLD
12 analysts
목표 주가
$16
+5% upside
P/E (TTM)
14.2
ROE
—
순이익률
—
IMXI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$15.26
시가총액
—
P/E (TTM)
14.2
EPS (TTM)
$1.08
매출 (TTM)
$608M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$9 – $16
IMXI 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
$608M
2017-12-31
→
2025-12-31
EPS
$1.08
2018-12-31
→
2025-12-31
잉여현금흐름
—
2018-12-31
→
2024-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
IMXI
동종업계 중앙값
P/E (TTM)
14.2
14.4
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
IMXI
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
IMXI
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
IMXI
동종업계 중앙값
Revenue YoY (매출 YoY)
-7.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
3.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
11.2%
—
EPS YoY
-39.7%
—
Net Income YoY (순이익 YoY)
-44.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
IMXI
동종업계 중앙값
IMXI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
보유
12 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 9 75.0%
- 매도 1 8.3%
- 적극 매도 2 16.7%
12개월 목표 주가
1 명의 애널리스트 · 2026-05-19
저가
$16.00
고가
$16.00
중앙값 목표
$16.00
+4.8%
평균 목표
$16.00
+4.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.10%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.13 | $0.31 | -0.18% |
| 2025년 12월 31일 | $0.40 | $0.48 | -0.08% |
| 2025년 9월 30일 | $0.38 | $0.55 | -0.17% |
| 2025년 6월 30일 | $0.51 | $0.51 | -0.00% |
| 2025년 3월 31일 | $0.35 | $0.42 | -0.07% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| IMXI | — | 14.2 | -7.7% | — | — | — |
| PAYO | $1.96B | 29.6 | 7.7% | 7.0% | 9.9% | — |
| CASS | $536M | 15.9 | 5.3% | 18.4% | 14.5% | — |
| PRTH | $446M | 8.0 | 8.3% | 5.8% | -41.7% | — |
| PAYS | $284M | 39.6 | 40.5% | 9.2% | 16.7% | 59.4% |
| RPAY | — | -1.2 | -1.2% | — | — | — |
| USIO | $38M | -15.1 | 3.0% | -2.9% | -13.7% | 23.1% |
| V | — | — | 11.3% | 50.1% | 52.8% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $608M | $659M | $659M | $547M | $459M | $357M | $320M | $274M | $201M | |
| Operating Expenses | $552M | $564M | $563M | $464M | $391M | $304M | $283M | $261M | $199M | |
| Operating Income | $56M | $95M | $95M | $83M | $68M | $53M | $36M | $13M | $2M | |
| Interest Expense | · | · | $10M | $6M | $5M | $7M | $9M | $18M | $11M | |
| Interest Income | · | · | · | · | · | · | · | · | $1M | |
| Pretax Income | $47M | $83M | $85M | $77M | $63M | $46M | $28M | $-5M | $-10M | |
| Income Tax | $14M | $24M | $26M | $20M | $16M | $13M | $8M | $2M | $534.0K | |
| Net Income | $33M | $59M | $60M | $57M | $47M | $34M | $20M | $-7M | $-10M | |
| EPS (Basic) | $1.09 | $1.81 | $1.67 | $1.52 | $1.22 | $0.89 | $0.52 | $-0.28 | · | |
| EPS (Diluted) | $1.08 | $1.79 | $1.63 | $1.48 | $1.20 | $0.88 | $0.52 | $-0.28 | · | |
| Shares (Basic) | 29,938,268 | 32,430,755 | 35,604,582 | 37,733,047 | 38,474,040 | 38,060,290 | 37,428,345 | 25,484,386 | 17,227,682 | |
| Shares (Diluted) | 30,181,194 | 32,850,497 | 36,429,714 | 38,625,390 | 39,103,450 | 38,358,171 | 37,594,158 | 25,484,386 | 17,227,682 | |
| EBITDA | · | $109M | $108M | $92M | $77M | $64M | · | $29M | $-1M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $169M | $131M | $239M | $149M | $132M | $75M | $86M | $73M | $59M | |
| Receivables | $105M | $107M | $155M | $130M | $67M | $55M | $40M | $36M | $51M | |
| Prepaid Expense | $20M | $11M | $10M | $13M | $7M | $4M | $4M | $3M | $900.0K | |
| Current Assets | $353M | $298M | $433M | $382M | $264M | $187M | $148M | $139M | $119M | |
| PP&E (Net) | $57M | $50M | $32M | $28M | $18M | $13M | $13M | $10M | $8M | |
| PP&E (Gross) | $104M | $94M | $68M | $56M | $33M | $24M | $21M | $16M | $10M | |
| Accum. Depreciation | $47M | $44M | $36M | $28M | $15M | $11M | $8M | $5M | $2M | |
| Goodwill | $54M | $55M | $54M | $50M | $36M | $36M | $36M | $36M | $36M | |
| Intangibles | $25M | $27M | $18M | $20M | $15M | $20M | $27M | $36M | $49M | |
| Other Non-current Assets | $28M | $32M | $40M | $32M | $7M | $3M | $1M | $2M | $2M | |
| Total Assets | $518M | $462M | $577M | $512M | $341M | $259M | $227M | $226M | $217M | |
| Accounts Payable | $15M | $20M | $37M | $26M | $23M | $13M | $13M | $11M | $9M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | $480.5K | |
| Current Liabilities | $141M | $152M | $223M | $185M | $117M | $84M | $84M | $68M | $73M | |
| Capital Leases | $15M | $19M | $23M | $23M | · | · | · | · | · | |
| Deferred Tax | $5M | $250.0K | $659.0K | $4M | $1M | $692.0K | $0 | · | $0 | |
| Total Liabilities | · | · | · | · | · | · | · | · | $10M | |
| Long-term Debt | · | $157M | $188M | $155M | $83M | $88M | $95M | $117M | $112M | |
| Total Debt | · | $157M | $188M | $155M | $83M | $88M | · | $117M | · | |
| Common Stock | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $2.0K | |
| Paid-in Capital | $88M | $80M | $76M | $70M | $67M | $59M | $55M | $62M | $46M | |
| Retained Earnings | $290M | $257M | $199M | $139M | $82M | $35M | $1M | $-17M | $-10M | |
| Treasury Stock | $217M | $201M | $126M | $59M | $6M | $0 | · | · | · | |
| AOCI | $104.0K | $-1M | $262.0K | $-142.0K | $-76.0K | $-13.0K | $93.0K | $-2.0K | $-2.0K | |
| Stockholders' Equity | $161M | $135M | $149M | $150M | $143M | $94M | $56M | $44M | $36M | |
| Liabilities + Equity | $518M | $462M | $577M | $512M | $341M | $259M | $227M | $226M | $217M | |
| Shares Outstanding | 29,719,115 | 40,164,056 | 39,673,271 | 39,453,236 | 38,820,222 | 38,217,125 | 38,034,389 | 36,182,783 | 17,227,682 |
현금 흐름 20
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $17M | $14M | $13M | $9M | $9M | $11M | $13M | $16M | $17M | |
| Stock-based Comp | $9M | $7M | $8M | $7M | $5M | $3M | $3M | $6M | $2M | |
| Deferred Tax | $5M | $-448.0K | $-3M | $-503.0K | $734.0K | $1M | $2M | $191.0K | $370.0K | |
| Amort. of Intangibles | $5M | $4M | $5M | $4M | $5M | $7M | $9M | $12M | $15M | |
| Restructuring | $742.0K | $3M | $1M | $0 | · | · | · | · | · | |
| Other Non-cash | · | $-26M | $66M | $-58M | $16M | $-50M | · | $5M | · | |
| Operating Cash Flow | $37M | $53M | $144M | $15M | $78M | $-880.0K | $53M | $20M | $7M | |
| CapEx | $21M | $30M | $13M | $12M | $11M | $4M | $6M | $5M | $4M | |
| Investing Cash Flow | $-22M | $-44M | $-18M | $-13M | $-11M | $-4M | $-7M | $-5M | $-5M | |
| Debt Issued | · | · | · | · | $40M | $0 | $12M | $90M | $102M | |
| Net Debt Issued | · | · | · | · | $40M | $0 | · | $-6M | · | |
| Stock Issued | · | · | · | · | · | · | · | · | $3.3K | |
| Stock Repurchased | $16M | $75M | $66M | $54M | $6M | $0 | $0 | $0 | $0 | |
| Net Stock Activity | · | $-75M | $-66M | $-54M | $-6M | · | · | $0 | $3.3K | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $20M | |
| Financing Cash Flow | $21M | $-114M | $-37M | $14M | $-10M | $-6M | $-33M | $-1M | $13M | |
| Net Change in Cash | $38M | $-109M | $90M | $17M | $58M | $-11M | $13M | $13M | $15M | |
| Taxes Paid | $18M | $25M | $22M | $24M | $13M | $11M | $5M | $1M | $400.0K | |
| Free Cash Flow | · | $23M | $131M | $3M | $68M | $-5M | · | $15M | · | |
| Levered FCF | · | · | $123M | $-1M | $64M | $-10M | · | $-10M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 14.4% | 14.5% | 15.2% | 14.8% | 14.8% | · | 4.8% | · | |
| Net Margin | · | 8.9% | 9.0% | 10.5% | 10.2% | 9.5% | · | -2.6% | · | |
| Pretax Margin | · | 12.6% | 12.9% | 14.1% | 13.8% | 13.0% | · | -2.0% | · | |
| EBITDA Margin | · | 16.5% | 16.4% | 16.9% | 16.8% | 17.8% | · | 10.5% | · | |
| ROA | · | 11.3% | 10.9% | 13.5% | 15.6% | 13.9% | · | -3.3% | -0.21% | |
| ROE | · | 42.5% | 38.8% | 38.9% | 34.0% | 38.3% | · | -17.6% | -0.53% | |
| ROIC | · | 23.0% | 19.8% | 20.2% | 22.2% | 21.2% | · | 10.9% | 16.7% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 2.0 | 1.9 | 2.1 | 2.3 | 2.2 | · | 2.0 | 0.4 | |
| Quick Ratio | · | 1.6 | 1.8 | 1.5 | 1.7 | 1.5 | · | 1.6 | 0.4 | |
| Debt / Equity | · | 1.2 | 1.3 | 1.0 | 0.6 | 0.9 | · | 2.6 | · | |
| LT Debt / Equity | · | 1.2 | 1.2 | 1.0 | 0.6 | 0.9 | · | 2.5 | · | |
| Interest Coverage | · | · | 9.2 | 14.7 | 15.0 | 8.1 | · | 0.7 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 1.3 | 1.2 | 1.3 | 1.5 | 1.5 | · | 1.2 | · | |
| Receivables Turnover | · | 5.0 | 4.6 | 5.5 | 7.5 | 7.5 | · | 6.3 | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.7% | -0.01% | 20.5% | 19.1% | 28.5% | · | · | · | · | |
| Revenue CAGR 3Y | 3.6% | 12.8% | 22.6% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.2% | · | · | · | · | · | · | · | · | |
| EPS YoY | -39.7% | 9.8% | 10.1% | 23.3% | 36.4% | · | · | · | · | |
| EPS CAGR 3Y | -10.0% | 14.3% | 22.8% | · | · | · | · | · | · | |
| EPS CAGR 5Y | 4.2% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -44.5% | -1.2% | 3.8% | 22.4% | 38.6% | · | · | · | · | |
| Net Income CAGR 3Y | -17.1% | 7.9% | 20.8% | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -0.67% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $608M | $659M | $659M | $547M | $459M | $357M | $320M | $274M | $201M | |
| Net Income TTM | $33M | $59M | $60M | $57M | $47M | $34M | $20M | $-7M | $-10M | |
| Market Cap | · | $636M | $747M | $893M | $614M | $593M | · | $433M | $77M | |
| Enterprise Value | · | $662M | $696M | $898M | $565M | $606M | · | $477M | · | |
| P/E | 14.2 | 11.6 | 13.6 | 16.5 | 13.3 | 17.6 | 23.2 | -42.7 | · | |
| P/S | · | 1.0 | 1.1 | 1.6 | 1.3 | 1.7 | · | 1.6 | 0.4 | |
| P/B | · | 4.7 | 5.0 | 6.0 | 4.3 | 6.3 | · | 9.7 | 15.4 | |
| P / Tangible Book | 5.6 | 12.0 | 9.7 | 11.1 | 6.7 | 15.8 | · | · | · | |
| P / Cash Flow | · | 12.0 | 5.2 | 58.8 | 7.9 | -674.0 | · | 21.8 | -115.6 | |
| P / FCF | · | 27.6 | 5.7 | 297.5 | 9.1 | -120.0 | · | 29.8 | · | |
| EV / EBITDA | · | 6.1 | 6.4 | 9.7 | 7.3 | 9.5 | · | 16.6 | · | |
| EV / FCF | · | 28.7 | 5.3 | 299.4 | 8.4 | -122.6 | · | 32.9 | · | |
| EV / Revenue | · | 1.0 | 1.1 | 1.6 | 1.2 | 1.7 | · | 1.7 | · | |
| Dividend Yield | · | · | · | · | · | · | · | 0.00% | 26.1% | |
| Earnings Yield | 7.0% | 8.6% | 7.4% | 6.1% | 7.5% | 5.7% | 4.3% | -2.3% | · | |
| Payout Ratio | · | · | · | · | · | · | · | 0.00% | · | |
| Annual Payout | · | · | · | · | · | · | $0 | $0 | $20M |
손익계산서 12
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $122M | $147M | $155M | $161M | $144M | $165M | $172M | $172M | $150M | $172M | $172M | $169M | $145M | $154M | $141M | $137M | |
| Operating Expenses | $118M | $136M | $144M | $142M | $130M | $140M | $144M | $149M | $131M | $144M | $148M | $144M | $127M | $133M | $120M | $114M | |
| Operating Income | $4M | $12M | $11M | $19M | $14M | $25M | $28M | $23M | $20M | $28M | $24M | $25M | $19M | $22M | $21M | $23M | |
| Interest Expense | · | · | · | · | · | · | · | · | $3M | · | $3M | $3M | $2M | · | $1M | $1M | |
| Pretax Income | $1M | $12M | $8M | $16M | $11M | $22M | $25M | $20M | $17M | $25M | $21M | $22M | $17M | $20M | $19M | $22M | |
| Income Tax | $955.0K | $3M | $3M | $5M | $4M | $7M | $7M | $6M | $5M | $7M | $7M | $7M | $5M | $7M | $3M | $6M | |
| Net Income | $511.0K | $9M | $5M | $11M | $8M | $15M | $17M | $14M | $12M | $17M | $15M | $15M | $12M | $13M | $17M | $16M | |
| EPS (Basic) | $0.02 | $0.30 | $0.17 | $0.37 | $0.25 | $0.49 | $0.53 | $0.43 | $0.36 | $0.50 | $0.42 | $0.43 | $0.32 | $0.36 | $0.44 | $0.42 | |
| EPS (Diluted) | $0.02 | $0.29 | $0.17 | $0.37 | $0.25 | $0.49 | $0.53 | $0.42 | $0.35 | $0.49 | $0.41 | $0.42 | $0.31 | $0.34 | $0.43 | $0.41 | |
| Shares (Basic) | 29,858,890 | -60,110,156 | 29,616,788 | 29,843,687 | 30,587,949 | -66,310,468 | 32,366,831 | 32,698,951 | 33,675,441 | -72,198,869 | 35,320,809 | 36,001,670 | 36,480,972 | -76,276,755 | 37,390,632 | 38,257,156 | |
| Shares (Diluted) | 30,382,817 | -60,379,674 | 29,816,620 | 29,912,615 | 30,831,633 | -67,161,588 | 32,732,465 | 33,090,806 | 34,188,814 | -73,886,076 | 36,082,163 | 36,871,674 | 37,361,953 | -78,107,134 | 38,425,868 | 39,228,991 | |
| EBITDA | $8M | · | $15M | $24M | $18M | · | $31M | $26M | $23M | · | $28M | $28M | $22M | · | $23M | $25M |
대차대조표 25
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $170M | $169M | $152M | $175M | $152M | $131M | $157M | $233M | $219M | · | $222M | $147M | $85M | · | $105M | $115M | |
| Receivables | $106M | $105M | $119M | $142M | $131M | $107M | $126M | $200M | $149M | · | $163M | $124M | $103M | · | $100M | $97M | |
| Prepaid Expense | $19M | $20M | $17M | $11M | $11M | $11M | $11M | $10M | $10M | · | $13M | $12M | $9M | · | $9M | $6M | |
| Current Assets | $402M | $353M | $311M | $351M | $326M | $298M | $326M | $463M | $402M | · | $482M | $403M | $304M | · | $318M | $274M | |
| PP&E (Net) | $59M | $57M | $57M | $54M | $53M | $50M | $49M | $46M | $43M | · | $29M | $29M | $28M | · | $23M | $22M | |
| PP&E (Gross) | · | $104M | · | · | · | $94M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $47M | · | · | · | $44M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $54M | $54M | $55M | $55M | $55M | $55M | $55M | $54M | $54M | $54M | $54M | $53M | $49M | $50M | $36M | $36M | |
| Intangibles | $24M | $25M | $27M | $27M | $26M | $27M | $16M | $16M | $17M | $18M | $19M | $21M | $19M | $20M | $13M | $14M | |
| Other Non-current Assets | $27M | $28M | $29M | $30M | $31M | $32M | $34M | $33M | $33M | · | $35M | $34M | $31M | · | $9M | $13M | |
| Total Assets | $566M | $518M | $479M | $518M | $491M | $462M | $481M | $612M | $549M | · | $620M | $540M | $431M | · | $399M | $359M | |
| Accounts Payable | $15M | $15M | $18M | $26M | $23M | $20M | $30M | $38M | $40M | · | $33M | $22M | $21M | · | $22M | $15M | |
| Current Liabilities | $142M | $141M | $154M | $215M | $186M | $152M | $181M | $246M | $239M | · | $244M | $176M | $156M | · | $134M | $117M | |
| Capital Leases | $15M | $15M | $17M | $16M | $17M | $19M | $20M | $21M | $21M | · | $22M | $23M | $22M | · | $2M | $3M | |
| Deferred Tax | $5M | $5M | $618.0K | $0 | $0 | $250.0K | $0 | $0 | $158.0K | · | $2M | $3M | $3M | · | $50.0K | $1M | |
| Long-term Debt | · | · | · | · | · | · | $138M | $211M | $158M | · | $200M | $193M | $99M | · | $123M | $81M | |
| Total Debt | $241M | · | $158M | $144M | $147M | · | $138M | $211M | $158M | · | $200M | $193M | $99M | · | $123M | $81M | |
| Common Stock | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | · | $4.0K | $4.0K | $4.0K | · | $4.0K | $4.0K | |
| Paid-in Capital | $89M | $88M | $86M | $83M | $81M | $80M | $81M | $78M | $76M | · | $76M | $74M | $72M | · | $68M | $70M | |
| Retained Earnings | $291M | $290M | $281M | $276M | $265M | $257M | $242M | $225M | $211M | · | $181M | $166M | $151M | · | $126M | $109M | |
| Treasury Stock | $217M | $217M | $217M | $217M | $206M | $201M | $181M | $160M | $149M | · | $100M | $90M | $67M | · | $49M | $19M | |
| AOCI | $-367.0K | $104.0K | $-22.0K | $138.0K | $-1M | $-1M | $-323.0K | $-257.0K | $117.0K | · | $1.0K | $215.0K | $40.0K | · | $-215.0K | $-65.0K | |
| Stockholders' Equity | $163M | $161M | $150M | $142M | $139M | $135M | $142M | $142M | $138M | $149M | $158M | $151M | $156M | $150M | $145M | $160M | |
| Liabilities + Equity | $566M | $518M | $479M | $518M | $491M | $462M | $481M | $612M | $549M | · | $620M | $540M | $431M | · | $399M | $359M | |
| Shares Outstanding | 30,115,259 | 29,719,115 | 29,713,211 | 29,424,425 | 30,349,730 | 30,548,702 | 31,546,388 | 32,594,845 | 33,035,925 | 39,673,271 | 35,069,785 | 35,516,226 | 36,417,492 | 39,453,236 | 37,059,940 | 37,941,619 |
현금 흐름 16
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Stock-based Comp | $3M | $2M | $3M | $2M | $2M | $186.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Deferred Tax | $-129.0K | $5M | $2M | $-1M | $-268.0K | $662.0K | $275.0K | $-883.0K | $-502.0K | $-2M | $-214.0K | $-122.0K | $-623.0K | $873.0K | $-1M | $-381.0K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $827.0K | $980.0K | $1M | $994.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Restructuring | $0 | $436.0K | $0 | $0 | $306.0K | $322.0K | $27.0K | $3M | $0 | $69.0K | $1M | $0 | · | · | · | · | |
| Other Non-cash | $-45M | · | · | · | $28M | · | · | · | $31M | · | · | · | $-15M | · | · | · | |
| Operating Cash Flow | $-37M | $-16M | $-29M | $40M | $41M | $-5M | $29M | $-20M | $48M | $61M | $82M | $-1M | $1M | $25M | $-14M | $-29M | |
| CapEx | $5M | $4M | $7M | $5M | $5M | $4M | $6M | $7M | $13M | $5M | $3M | $2M | $2M | $3M | $3M | $2M | |
| Investing Cash Flow | $-5M | $-5M | $-7M | $-5M | $-5M | $-16M | $-8M | $-7M | $-13M | $-5M | $-3M | $-8M | $-2M | $-3M | $-3M | $-3M | |
| Stock Repurchased | $0 | $0 | $0 | $11M | $5M | $20M | $20M | $11M | $23M | $26M | $10M | $23M | $8M | $10M | $30M | $10M | |
| Net Stock Activity | $0 | · | · | · | $-5M | · | · | · | $-23M | · | · | · | $-8M | · | · | · | |
| Financing Cash Flow | $45M | $37M | $14M | $-15M | $-15M | $-3M | $-97M | $41M | $-55M | $-40M | $-4M | $70M | $-64M | $22M | $8M | $-11M | |
| Net Change in Cash | $2M | $17M | $-23M | $23M | $21M | $-26M | $-77M | $14M | $-20M | $17M | $75M | $62M | $-64M | $44M | $-10M | $-43M | |
| Taxes Paid | $965.0K | $1M | $5M | $11M | $1M | $287.0K | $6M | $14M | $4M | $3M | $6M | $13M | $145.0K | $5M | $11M | $6M | |
| Free Cash Flow | $-43M | · | · | · | $36M | · | · | · | $35M | · | · | · | $-961.0K | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $33M | · | · | · | $-3M | · | · | · |
수익성 7
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 3.0% | · | 6.8% | 12.1% | 9.8% | · | 16.2% | 13.4% | 13.0% | · | 14.1% | 14.6% | 13.0% | · | 14.7% | 17.0% | |
| Net Margin | 0.42% | · | 3.2% | 6.8% | 5.4% | · | 10.1% | 8.2% | 8.1% | · | 8.6% | 9.1% | 8.1% | · | 11.8% | 11.7% | |
| Pretax Margin | 1.2% | · | 4.9% | 10.2% | 7.9% | · | 14.3% | 11.6% | 11.2% | · | 12.4% | 13.1% | 11.5% | · | 13.7% | 16.1% | |
| EBITDA Margin | 6.9% | · | 9.7% | 14.8% | 12.3% | · | 18.1% | 15.3% | 15.2% | · | 16.1% | 16.5% | 15.0% | · | 16.4% | 18.6% | |
| ROA | 0.10% | · | 1.0% | 1.9% | 1.5% | · | 3.1% | 2.4% | 2.5% | · | 2.9% | 3.4% | 3.0% | · | 4.6% | 4.8% | |
| ROE | 0.34% | · | 3.4% | 7.7% | 5.6% | · | 11.6% | 9.6% | 8.2% | · | 9.8% | 9.9% | 7.6% | · | 12.0% | 11.4% | |
| ROIC | 0.32% | · | 2.2% | 4.6% | 3.4% | · | 7.0% | 4.6% | 4.7% | · | 4.7% | 5.0% | 5.2% | · | 6.7% | 7.0% |
유동성 및 지급능력 5
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.8 | · | 2.0 | 1.6 | 1.7 | · | 1.8 | 1.9 | 1.7 | · | 2.0 | 2.3 | 1.9 | · | 2.4 | 2.3 | |
| Quick Ratio | 2.0 | · | 1.8 | 1.5 | 1.5 | · | 1.6 | 1.8 | 1.5 | · | 1.6 | 1.5 | 1.2 | · | 1.5 | 1.8 | |
| Debt / Equity | 1.5 | · | 1.1 | 1.0 | 1.1 | · | 1.0 | 1.5 | 1.1 | · | 1.3 | 1.3 | 0.6 | · | 0.8 | 0.5 | |
| LT Debt / Equity | 1.5 | · | 1.1 | 1.0 | 1.1 | · | 1.0 | 1.4 | 1.1 | · | 1.2 | 1.2 | 0.6 | · | 0.8 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 7.2 | · | 8.7 | 9.3 | 8.6 | · | 14.2 | 20.9 |
효율성 2
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Receivables Turnover | 1.0 | · | 1.3 | 0.9 | 1.0 | · | 1.2 | 1.1 | 1.2 | · | 1.3 | 1.5 | 1.5 | · | 1.4 | 1.6 |
가치 평가 (TTM) 14
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $582M | · | $632M | $649M | $638M | · | $666M | $664M | $637M | · | $628M | $592M | $538M | · | $513M | $489M | |
| Net Income TTM | $24M | · | $41M | $50M | $51M | · | $58M | $56M | $54M | · | $59M | $60M | $56M | · | $56M | $52M | |
| Market Cap | $476M | · | $415M | $297M | $383M | · | $583M | $679M | $754M | · | $594M | $871M | $939M | · | $845M | $777M | |
| Enterprise Value | $546M | · | $421M | $266M | $379M | · | $565M | $657M | $694M | · | $571M | $917M | $953M | · | $863M | $743M | |
| P/E | 19.5 | · | 10.6 | 6.4 | 8.1 | · | 10.8 | 13.0 | 15.3 | · | 10.8 | 15.6 | 17.8 | · | 15.9 | 15.3 | |
| P/S | 0.8 | · | 0.7 | 0.5 | 0.6 | · | 0.9 | 1.0 | 1.2 | · | 0.9 | 1.5 | 1.7 | · | 1.6 | 1.6 | |
| P/B | 2.9 | · | 2.8 | 2.1 | 2.8 | · | 4.1 | 4.8 | 5.5 | · | 3.8 | 5.8 | 6.0 | · | 5.8 | 4.8 | |
| P / Tangible Book | 5.6 | · | 6.1 | 4.9 | 6.6 | · | 8.2 | 9.4 | 11.2 | · | 7.0 | 11.4 | 10.6 | · | 8.8 | 7.0 | |
| P / Cash Flow | -12.7 | · | · | · | 9.3 | · | · | · | 15.6 | · | · | · | 810.7 | · | · | · | |
| P / FCF | -11.1 | · | · | · | 10.6 | · | · | · | 21.7 | · | · | · | -976.9 | · | · | · | |
| EV / EBITDA | 65.4 | · | 28.2 | 11.1 | 21.4 | · | 18.1 | 25.0 | 30.4 | · | 20.6 | 32.9 | 43.8 | · | 37.5 | 29.2 | |
| EV / FCF | -12.7 | · | · | · | 10.5 | · | · | · | 20.0 | · | · | · | -991.3 | · | · | · | |
| EV / Revenue | 0.9 | · | 0.7 | 0.4 | 0.6 | · | 0.8 | 1.0 | 1.1 | · | 0.9 | 1.5 | 1.8 | · | 1.7 | 1.5 | |
| Earnings Yield | 5.1% | · | 9.4% | 15.6% | 12.3% | · | 9.2% | 7.7% | 6.5% | · | 9.3% | 6.4% | 5.6% | · | 6.3% | 6.6% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $608M | $659M | $659M | $547M | $459M |
| 영업이익률 % | — | 14.4% | 14.5% | 15.2% | 14.8% |
| 순이익 | $33M | $59M | $60M | $57M | $47M |
| 희석 EPS | $1.08 | $1.79 | $1.63 | $1.48 | $1.20 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 1.2 | 1.3 | 1.0 | 0.6 |
| 유동비율 | — | 2.0 | 1.9 | 2.1 | 2.3 |
| 당좌 비율 | — | 1.6 | 1.8 | 1.5 | 1.7 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | $23M | $131M | $3M | $68M |
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.