INOD Innodata Inc. - Common Stock
$89.46
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$34–$115
69% of range
애널리스트 평점
BUY
10 analysts
목표 주가
$100
+12% upside
P/E (TTM)
55.4
ROE
37.7%
순이익률
12.8%
INOD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$89.46
시가총액
$1.65B
P/E (TTM)
55.4
EPS (TTM)
$0.92
매출 (TTM)
$252M
배당 수익률
—
ROE
37.7%
부채/자본
—
52주 범위
$34 – $115
INOD 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
$252M
2016-12-31
→
2025-12-31
EPS
$0.92
2019-12-31
→
2025-12-31
잉여현금흐름
$36M
2016-12-31
→
2025-12-31
마진
12.8%
2024-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
INOD
동종업계 중앙값
P/E (TTM)
55.4
21.1
P/S (TTM)
6.5
1.6
P/B
15.4
3.4
Price / FCF (주가 / FCF)
46.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
INOD
동종업계 중앙값
Gross Margin (매출 총이익률)
39.5%
34.4%
Operating Margin (영업이익률)
15.8%
—
Net Profit Margin (순이익률)
12.8%
5.2%
ROA
22.8%
6.6%
ROE
37.7%
18.8%
ROIC
28.9%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
INOD
동종업계 중앙값
Current Ratio (유동비율)
2.7
1.5
Quick Ratio (당좌 비율)
2.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
INOD
동종업계 중앙값
Revenue YoY (매출 YoY)
47.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
47.1%
—
Revenue CAGR 5Y (매출 CAGR 5년)
34.0%
—
EPS YoY
3.4%
—
Net Income YoY (순이익 YoY)
12.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
INOD
동종업계 중앙값
INOD 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
10 명의 애널리스트
- 적극 매수 4 40.0%
- 매수 5 50.0%
- 보유 1 10.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-15
중앙값
$105.00
평균
$100.25
지금
$89.46
저가
$80.00
고가
$111.00
중앙값 목표
$105.00
+17.4%
평균 목표
$100.25
+12.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.12%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.42 | $0.08 | 0.34% |
| 2025년 12월 31일 | $0.25 | $0.21 | 0.04% |
| 2025년 9월 30일 | $0.24 | $0.14 | 0.10% |
| 2025년 6월 30일 | $0.20 | $0.14 | 0.06% |
| 2025년 3월 31일 | $0.22 | $0.18 | 0.04% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| INOD | $1.65B | 55.4 | 47.6% | 12.8% | 37.7% | 39.5% |
| AMTM | $6.32B | 96.1 | 71.6% | 0.46% | 1.5% | — |
| SAIC | $4.48B | 13.2 | -2.9% | 4.9% | 23.3% | — |
| KBR | $5.12B | 12.6 | 0.99% | 5.3% | 28.1% | 14.8% |
| ANDG | — | — | 14.6% | -0.28% | 3.5% | — |
| EXPO | — | 33.9 | 4.2% | 18.2% | 25.9% | — |
| TIC | — | — | — | — | — | — |
| HURN | — | 29.6 | 11.7% | 6.2% | 20.9% | — |
| BKSY | — | -9.0 | 4.4% | — | — | — |
| CBZ | — | 27.6 | 52.1% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $252M | $170M | $87M | $79M | $70M | $58M | $56M | $57M | $61M | $63M | $59M | $59M | |
| Gross Profit | $99M | $67M | $31M | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $60M | $43M | $31M | $38M | $28M | $19M | $19M | $16M | $20M | $20M | $17M | $16M | |
| Operating Expenses | $210M | $146M | $87M | $89M | $71M | $57M | $57M | $56M | $66M | $68M | $61M | $61M | |
| Operating Income | $40M | $24M | $318.0K | · | · | · | · | · | $-5M | $-5M | $-2M | $-2M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $95.0K | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | $-31.0K | $-95.0K | |
| Pretax Income | $41M | $24M | $139.0K | $-10M | $-963.0K | $1M | $-1M | $2M | $-5M | $-5M | $-2M | $-2M | |
| Income Tax | $9M | $-4M | $1M | $2M | $842.0K | $401.0K | $1M | $2M | $285.0K | $1M | $1M | $406.0K | |
| Net Income | $32M | $29M | $-908.0K | $-12M | $-2M | $617.0K | $617.0K | $-253.0K | $-5M | $-6M | $-3M | $-974.0K | |
| EPS (Basic) | $1.01 | $0.98 | $-0.03 | $-0.44 | $-0.06 | $0.03 | $-0.08 | · | · | · | · | $-0.04 | |
| EPS (Diluted) | $0.92 | $0.89 | $-0.03 | $-0.44 | $-0.06 | $0.02 | $-0.08 | · | · | · | · | $-0.04 | |
| Shares (Basic) | 31,807,000 | 29,163,000 | 28,131,000 | 27,278 | 26,630,000 | 24,607,000 | 25,774,000 | 25,878,000 | 25,816,000 | 25,542,000 | 25,401,000 | 25,232,000 | |
| Shares (Diluted) | 35,025,000 | 32,177,000 | 28,131,000 | 27,278 | 26,630,000 | 25,573,000 | 25,774,000 | 25,878,000 | 25,816,000 | 25,542,000 | 25,401,000 | 25,232,000 | |
| EBITDA | $47M | $30M | $5M | $4M | $3M | $2M | $3M | $3M | $-1M | $-2M | $561.0K | $1M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $82M | $47M | $14M | $10M | $19M | $18M | $11M | $11M | $11M | $14M | $25M | $24M | |
| Receivables | $47M | $28M | $14M | $10M | $11M | $10M | $10M | $11M | $10M | $10M | $9M | $10M | |
| Prepaid Expense | $7M | $6M | $4M | $4M | $4M | $4M | $3M | $5M | $4M | $3M | $3M | $3M | |
| Current Assets | $135M | $81M | $32M | $24M | $34M | $32M | $24M | $26M | $25M | $27M | $37M | $38M | |
| PP&E (Net) | $8M | $4M | $2M | $3M | $3M | $2M | $7M | $7M | $7M | $5M | $5M | $6M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $29M | $28M | $27M | $26M | $26M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $22M | $21M | $22M | $21M | $20M | |
| Goodwill | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $1M | $2M | |
| Intangibles | $14M | $13M | $14M | $13M | $10M | $10M | $5M | $6M | $8M | $8M | $4M | $5M | |
| Other Non-current Assets | $2M | $1M | $2M | $1M | $2M | $3M | $2M | $2M | $3M | $2M | $2M | $3M | |
| Total Assets | $169M | $113M | $59M | $48M | $59M | $57M | $49M | $45M | $48M | $48M | $51M | $55M | |
| Accounts Payable | $10M | $5M | $3M | $3M | $2M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | |
| Accrued Liabilities | $10M | $5M | $3M | $7M | $8M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | |
| Current Liabilities | $51M | $40M | $23M | $21M | $21M | $18M | $16M | $14M | $16M | $13M | $12M | $12M | |
| Capital Leases | $3M | $4M | $5M | $4M | $5M | $6M | $7M | $0 | $664.0K | $0 | · | · | |
| Deferred Tax | $146.0K | $32.0K | $22.0K | $65.0K | $15.0K | $44.0K | $363.0K | $571.0K | $614.0K | $680.0K | $792.0K | $879.0K | |
| Total Liabilities | $62M | $50M | $34M | $30M | $33M | $31M | $27M | · | · | · | · | · | |
| Long-term Debt | · | · | · | $6M | $7M | $8M | $6M | $6M | $8M | $5M | $5M | $7M | |
| Total Debt | · | · | · | $6M | $7M | $8M | $5M | $6M | $7M | $5M | $5M | $7M | |
| Common Stock | $355.0K | $345.0K | $320.0K | $306.0K | $303.0K | $289.0K | $275.0K | $275.0K | $275.0K | $273.0K | $270.0K | $268.0K | |
| Paid-in Capital | $64M | $53M | $43M | $36M | $35M | $32M | $28M | $28M | $27M | $26M | $25M | $23M | |
| Retained Earnings | $51M | $19M | $-10M | $-9M | $3M | $5M | $4M | $7M | $7M | $12M | $18M | $21M | |
| Treasury Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-2M | $-938.0K | $-920.0K | $-15.0K | $846.0K | $-324.0K | $-84.0K | $-287.0K | |
| Stockholders' Equity | $107M | $63M | $26M | $19M | $30M | $30M | $26M | $30M | $31M | $34M | $38M | $39M | |
| Liabilities + Equity | $169M | $113M | $59M | $48M | $59M | $57M | $49M | $45M | $48M | $48M | $51M | $55M | |
| Shares Outstanding | 32,337,000 | 31,300,000 | 28,753,000 | 27,405,000 | 27,163,000 | 25,800,000 | 24,459,000 | 25,877,000 | 25,878,000 | 25,624,000 | 25,445,000 | 25,337,000 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $7M | $6M | $5M | $4M | $3M | $2M | $3M | $3M | $4M | $3M | $3M | $3M | |
| Stock-based Comp | $11M | $4M | $4M | $3M | $2M | $913.0K | $836.0K | $796.0K | $695.0K | $1M | $1M | $1M | |
| Deferred Tax | $4M | $-6M | $-276.0K | $217.0K | $88.0K | $-618.0K | $-313.0K | $175.0K | $-354.0K | $-176.0K | $-133.0K | $-394.0K | |
| Amort. of Intangibles | · | · | · | $3M | $2M | $1M | $964.0K | $996.0K | $980.0K | $725.0K | $506.0K | $200.0K | |
| Other Non-cash | $-8M | $2M | $-2M | $3M | $2M | $2M | $3M | $-745.0K | $2M | $-1M | $2M | $2M | |
| Operating Cash Flow | $47M | $35M | $6M | $-1M | $5M | $6M | $4M | $4M | $639.0K | $-3M | $3M | $5M | |
| CapEx | $11M | $8M | $6M | $7M | $4M | $1M | $2M | $2M | $3M | $3M | $697.0K | $2M | |
| Investing Cash Flow | $-11M | $-8M | $-5M | $-7M | $-4M | $-1M | $-2M | $-2M | $-3M | $-7M | · | · | |
| Net Debt Issued | $-420.0K | $-513.0K | $-452.0K | $-639.0K | $-691.0K | $-864.0K | $-1M | $-2M | $-1M | $-703.0K | $-930.0K | $-788.0K | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $0 | $134.0K | $200.0K | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | $-134.0K | $-200.0K | · | |
| Financing Cash Flow | $-426.0K | $6M | $3M | $-307.0K | $773.0K | $2M | $-2M | $-2M | $-284.0K | $-837.0K | · | · | |
| Net Change in Cash | $35M | $33M | $4M | $-9M | $1M | $7M | $5.0K | $-538.0K | $-3M | $-11M | $692.0K | $-536.0K | |
| Taxes Paid | $6M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $36M | $27M | $339.0K | $-8M | $783.0K | $4M | $3M | $2M | $-3M | $-5M | $2M | $3M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 39.5% | 39.4% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 15.8% | 14.3% | · | · | · | · | · | · | -8.4% | -7.5% | -3.8% | -2.7% | |
| Net Margin | 12.8% | 16.8% | -1.1% | -15.1% | -2.4% | 1.1% | -2.9% | 0.01% | -8.3% | -8.8% | -4.8% | -1.7% | |
| Pretax Margin | 16.5% | 14.4% | 0.16% | -13.3% | -1.4% | 1.8% | -0.95% | 3.2% | -8.3% | -7.6% | -3.7% | -2.6% | |
| EBITDA Margin | 18.6% | 17.7% | 5.4% | 4.9% | 4.1% | 3.9% | 5.2% | 5.9% | -2.3% | -2.4% | 0.96% | 2.4% | |
| ROA | 22.8% | 33.2% | -1.7% | -22.2% | -2.9% | 1.2% | -3.4% | 0.01% | -10.6% | -11.2% | -5.3% | -1.9% | |
| ROE | 37.7% | 62.0% | -3.7% | -65.3% | -5.5% | 2.2% | -5.8% | 0.01% | -15.6% | -16.1% | -7.5% | -2.5% | |
| ROIC | 28.9% | 44.9% | · | · | · | · | · | · | -14.3% | -15.0% | -7.9% | -4.4% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 2.1 | 1.4 | 1.1 | 1.6 | 1.7 | 1.6 | 1.9 | 1.6 | 2.1 | 3.0 | 3.1 | |
| Quick Ratio | 2.5 | 1.9 | 1.2 | 0.9 | 1.4 | 1.5 | 1.4 | 1.5 | 1.4 | 1.9 | 2.8 | 2.8 | |
| Debt / Equity | · | · | · | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | |
| LT Debt / Equity | · | · | · | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 2.0 | 1.6 | 1.5 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.1 | 1.1 | |
| Receivables Turnover | 6.8 | 8.1 | 7.3 | 7.6 | 6.5 | 5.9 | 5.5 | 5.5 | 6.0 | 6.6 | 5.9 | 5.3 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 47.6% | 96.4% | 9.8% | 13.2% | 19.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 47.1% | 34.7% | 14.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 34.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 3.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 115.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 12.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 120.5% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $252M | $170M | $87M | $79M | $70M | $58M | $56M | $57M | $61M | $63M | $59M | $59M | |
| Net Income TTM | $32M | $29M | $-908.0K | $-12M | $-2M | $617.0K | $617.0K | $-253.0K | $-5M | $-6M | $-3M | $-974.0K | |
| Market Cap | $1.65B | $1.24B | $234M | $81M | $161M | $137M | $28M | $39M | $35M | $63M | $73M | $74M | |
| Enterprise Value | · | · | · | $78M | $149M | $127M | $22M | $34M | $30M | $54M | $53M | $57M | |
| P/E | 55.4 | 44.4 | -271.3 | -6.8 | -98.7 | 265.0 | -14.2 | · | · | -5.7 | -6.6 | -73.0 | |
| P/S | 6.5 | 7.3 | 2.7 | 1.0 | 2.3 | 2.3 | 0.5 | 0.7 | 0.6 | 1.0 | 1.2 | 1.3 | |
| P/B | 15.4 | 19.5 | 9.1 | 4.3 | 5.4 | 4.6 | 1.1 | 1.3 | 1.1 | 1.9 | 1.9 | 1.9 | |
| P / Tangible Book | 18.1 | 25.7 | 23.7 | 19.3 | 9.2 | 7.8 | · | · | · | · | · | · | |
| P / Cash Flow | 35.2 | 35.3 | 39.6 | -66.9 | 31.2 | 24.2 | 5.7 | 10.8 | 47.7 | -23.0 | 27.3 | 16.0 | |
| P / FCF | 46.2 | 45.4 | 690.4 | -10.5 | 205.4 | 32.2 | 9.0 | 24.7 | -13.2 | -11.5 | 37.0 | 28.7 | |
| EV / EBITDA | · | · | · | 19.9 | 52.1 | 56.1 | 7.7 | 9.9 | -21.4 | -35.1 | 93.8 | 39.8 | |
| EV / FCF | · | · | · | -10.0 | 190.8 | 29.9 | 7.3 | 21.3 | -11.4 | -9.8 | 26.8 | 22.1 | |
| EV / Revenue | · | · | · | 1.0 | 2.1 | 2.2 | 0.4 | 0.6 | 0.5 | 0.9 | 0.9 | 1.0 | |
| Earnings Yield | 1.8% | 2.2% | -0.37% | -14.8% | -1.0% | 0.38% | -7.0% | · | · | -17.5% | -15.1% | -1.4% |
손익계산서 13
| 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 | $90M | $72M | $63M | $58M | $58M | $59M | $52M | $33M | $27M | $26M | $22M | $20M | $19M | $19M | $18M | $20M | |
| Gross Profit | · | $28M | $26M | $23M | $23M | $27M | $21M | $9M | $10M | · | · | · | · | · | · | · | |
| SG&A Expense | $23M | $17M | $14M | $14M | $15M | $16M | $10M | $9M | $8M | $8M | $7M | $8M | $8M | $8M | $9M | $10M | |
| Operating Expenses | $73M | $61M | $50M | $49M | $50M | $48M | $41M | $32M | $25M | $24M | $21M | $20M | $21M | $21M | $22M | $23M | |
| Operating Income | · | $11M | $12M | $9M | $8M | $11M | $11M | $331.0K | $1M | · | · | · | · | · | · | · | |
| Pretax Income | $17M | $11M | $12M | $9M | $8M | $11M | $11M | $276.0K | $1M | $2M | $757.0K | $-627.0K | $-2M | $-2M | $-3M | $-3M | |
| Income Tax | $2M | $3M | $4M | $2M | $612.0K | $1M | $-6M | $285.0K | $424.0K | $248.0K | $374.0K | $188.0K | $218.0K | $229.0K | $268.0K | $550.0K | |
| Net Income | $15M | $9M | $8M | $7M | $8M | $10M | $17M | $-14.0K | $989.0K | $2M | $371.0K | $-815.0K | $-2M | $-2M | $-3M | $-4M | |
| EPS (Basic) | $0.46 | $0.27 | $0.26 | $0.23 | $0.25 | $0.35 | $0.60 | $0.00 | $0.03 | $0.07 | $0.01 | $-0.03 | $-0.08 | $-0.08 | $-0.12 | $-0.14 | |
| EPS (Diluted) | $0.42 | $0.26 | $0.24 | $0.20 | $0.22 | $0.35 | $0.51 | $0.00 | $0.03 | $0.07 | $0.01 | $-0.03 | $-0.08 | $-0.08 | $-0.12 | $-0.14 | |
| Shares (Basic) | 32,625,000 | -63,260,000 | 31,848,000 | 31,785,000 | 31,434,000 | -57,462,000 | 28,994,000 | 28,878,000 | 28,753,000 | -55,648,000 | 28,459,000 | 27,860,000 | 27,460,000 | -81,687,722 | 27,331,000 | 27,226,000 | |
| Shares (Diluted) | 35,572,000 | -70,493,000 | 35,266,000 | 35,301,000 | 34,951,000 | -62,947,000 | 34,007,000 | 28,878,000 | 32,239,000 | -59,652,000 | 32,463,000 | 27,860,000 | 27,460,000 | -81,687,722 | 27,331,000 | 27,226,000 | |
| EBITDA | $2M | · | $12M | $9M | $10M | · | · | · | $1M | · | · | · | $1M | · | · | · |
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 | $117M | $82M | $74M | $60M | $57M | $47M | $26M | $17M | $19M | $14M | $15M | $14M | $10M | $10M | $11M | $10M | |
| Receivables | $46M | $47M | $39M | $34M | $30M | $28M | $23M | $18M | $14M | $14M | $11M | $8M | $8M | $10M | $9M | $11M | |
| Prepaid Expense | $10M | $7M | $6M | $7M | $6M | $6M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Current Assets | $174M | $135M | $120M | $101M | $92M | $81M | $55M | $38M | $37M | $32M | $29M | $26M | $23M | $24M | $24M | $25M | |
| PP&E (Net) | $8M | $8M | $7M | $5M | $5M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | |
| Goodwill | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Intangibles | $14M | $14M | $14M | $14M | $14M | $13M | $14M | $14M | $14M | $14M | $13M | $13M | $13M | $13M | $12M | $12M | |
| Other Non-current Assets | $3M | $2M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $1M | $2M | $2M | |
| Total Assets | $210M | $169M | $153M | $133M | $125M | $113M | $88M | $66M | $64M | $59M | $56M | $52M | $49M | $48M | $48M | $50M | |
| Accounts Payable | $4M | $10M | $4M | $4M | $4M | $5M | $3M | $4M | $2M | $3M | $2M | $3M | $2M | $3M | $3M | $2M | |
| Accrued Liabilities | $27M | $10M | $12M | $5M | $6M | $5M | $4M | $5M | $3M | $3M | $8M | $5M | $7M | $7M | $7M | $6M | |
| Current Liabilities | $70M | $51M | $45M | $35M | $39M | $40M | $30M | $26M | $25M | $23M | $23M | $21M | $21M | $21M | $21M | $20M | |
| Capital Leases | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | |
| Deferred Tax | $46.0K | $146.0K | $40.0K | $71.0K | $35.0K | $32.0K | $30.0K | $86.0K | $84.0K | $22.0K | $19.0K | $17.0K | $57.0K | $65.0K | $23.0K | $20.0K | |
| Total Liabilities | $82M | $62M | $56M | $46M | $50M | $50M | $41M | $38M | $37M | $34M | $34M | $32M | $31M | $30M | $31M | $30M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $6M | $7M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $6M | $7M | |
| Common Stock | $358.0K | $355.0K | $351.0K | $350.0K | $349.0K | $345.0K | $322.0K | $322.0K | $320.0K | $320.0K | $319.0K | $315.0K | $307.0K | $306.0K | $306.0K | $305.0K | |
| Paid-in Capital | $71M | $64M | $63M | $60M | $57M | $53M | $47M | $46M | $44M | $43M | $42M | $40M | $37M | $36M | $35M | $34M | |
| Retained Earnings | $66M | $51M | $42M | $34M | $27M | $19M | $9M | $-9M | $-9M | $-10M | $-11M | $-12M | $-11M | $-9M | $-7M | $-3M | |
| Treasury Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| AOCI | $-3M | $-2M | $-2M | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-2M | $-4M | $-3M | |
| Stockholders' Equity | $128M | $107M | $97M | $87M | $75M | $63M | $48M | $29M | $28M | $26M | $23M | $21M | $18M | $19M | $18M | $21M | |
| Liabilities + Equity | $210M | $169M | $153M | $133M | $125M | $113M | $88M | $66M | $64M | $59M | $56M | $52M | $49M | $48M | $48M | $50M | |
| Shares Outstanding | 32,655,000 | 32,337,000 | 31,859,000 | 31,845,000 | 31,745,000 | 31,300,000 | 29,000,000 | 28,988,000 | 28,753,000 | 28,753,000 | 28,710,000 | 28,299,000 | 27,550,000 | 27,405,000 | 27,372,000 | 27,303,000 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $951.0K | |
| Stock-based Comp | $6M | $3M | $3M | $3M | $3M | $1M | $855.0K | $992.0K | $1M | $1M | $1M | $1M | $962.0K | $913.0K | $805.0K | $1M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $712.0K | $663.0K | |
| Other Non-cash | $14M | · | · | · | $-1M | · | · | · | $3M | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $37M | $13M | $19M | $4M | $11M | $17M | $11M | $-454.0K | $7M | $114.0K | $2M | $2M | $2M | $444.0K | $2M | $-2M | |
| CapEx | $2M | $3M | $4M | $2M | $2M | $2M | $1M | $3M | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $2M | |
| Investing Cash Flow | $-2M | $-3M | $-4M | $-2M | $-2M | $-2M | $-1M | $-3M | $-1M | $-1M | $-1M | $-812.0K | $-2M | $-2M | $-2M | $-2M | |
| Net Debt Issued | $-6.0K | · | · | · | $-103.0K | · | · | · | $-291.0K | · | · | · | $-70.0K | · | · | · | |
| Financing Cash Flow | $901.0K | $-2M | $-97.0K | $379.0K | $938.0K | $6M | $-195.0K | $683.0K | $-291.0K | $43.0K | $842.0K | $2M | $251.0K | $-73.0K | $63.0K | $-285.0K | |
| Net Change in Cash | $35M | $8M | $14M | $3M | $10M | $21M | $10M | $-2M | $5M | $-1M | $1M | $3M | $538.0K | $-937.0K | $248.0K | $-5M | |
| Taxes Paid | $758.0K | · | · | · | $112.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $35M | · | · | · | $9M | · | · | · | $5M | · | · | · | $82.0K | · | · | · |
수익성 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | 40.8% | 39.4% | 39.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | · | · | 18.8% | 15.3% | 14.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | 16.5% | · | 13.3% | 12.4% | 13.4% | · | 33.3% | -0.04% | 3.7% | · | 1.7% | -4.2% | -11.2% | · | -18.0% | -19.2% | |
| Pretax Margin | 19.2% | · | 19.5% | 16.2% | 14.4% | · | 21.9% | 0.85% | 5.3% | · | 3.4% | -3.2% | -10.1% | · | · | -16.4% | |
| EBITDA Margin | 2.4% | · | 18.8% | 15.3% | 16.9% | · | · | · | 4.8% | · | · | · | 5.8% | · | · | · | |
| ROA | 8.9% | · | 6.9% | 7.3% | 8.2% | · | 24.1% | -0.02% | 1.8% | · | 0.71% | -1.6% | -4.1% | · | -6.2% | -6.9% | |
| ROE | 14.6% | · | 11.5% | 12.5% | 15.1% | · | 49.3% | -0.06% | 4.3% | · | 1.8% | -3.9% | -9.8% | · | -13.7% | -14.6% | |
| ROIC | · | · | 8.3% | 7.8% | 10.2% | · | · | · | · | · | · | · | · | · | · | · |
유동성 및 지급능력 4
| 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 | 2.5 | · | 2.7 | 2.9 | 2.4 | · | 1.8 | 1.5 | 1.5 | · | 1.3 | 1.2 | 1.1 | · | 1.1 | 1.3 | |
| Quick Ratio | 2.3 | · | 2.5 | 2.7 | 2.2 | · | 1.7 | 1.3 | 1.3 | · | 1.1 | 1.0 | 0.9 | · | 1.0 | 1.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.4 | 0.3 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.3 | 0.3 |
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 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.7 | 0.6 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.4 | |
| Receivables Turnover | 2.4 | · | 2.0 | 2.2 | 2.7 | · | 3.1 | 2.5 | 2.4 | · | 2.2 | 2.0 | 1.9 | · | 2.0 | 1.9 |
가치 평가 (TTM) 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 TTM | $269M | · | $232M | $202M | $170M | · | $133M | $101M | $87M | · | $79M | $77M | $78M | · | $77M | $76M | |
| Net Income TTM | $38M | · | $41M | $32M | $26M | · | $19M | $531.0K | $-2M | · | $-6M | $-10M | $-12M | · | $-11M | $-8M | |
| Market Cap | $1.26B | · | $2.46B | $1.63B | $1.14B | · | $486M | $430M | $190M | · | $245M | $321M | $235M | · | $83M | $132M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $78M | $128M | |
| P/E | 35.8 | · | 65.9 | 55.1 | 47.2 | · | 30.5 | 1483.0 | -94.3 | · | -38.8 | -30.6 | -19.4 | · | -7.7 | -17.9 | |
| P/S | 4.7 | · | 10.6 | 8.1 | 6.7 | · | 3.6 | 4.3 | 2.2 | · | 3.1 | 4.2 | 3.0 | · | 1.1 | 1.7 | |
| P/B | 9.8 | · | 25.2 | 18.8 | 15.1 | · | 10.2 | 14.8 | 6.9 | · | 10.7 | 15.5 | 12.8 | · | 4.6 | 6.3 | |
| P / Tangible Book | 11.2 | · | 30.2 | 23.1 | 19.0 | · | 15.3 | 33.0 | 16.2 | · | 33.2 | 63.0 | 71.1 | · | 21.4 | 18.1 | |
| P / Cash Flow | 33.8 | · | · | · | 104.9 | · | · | · | 28.0 | · | · | · | 131.9 | · | · | · | |
| P / FCF | 36.2 | · | · | · | 133.8 | · | · | · | 35.0 | · | · | · | 2869.2 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 1.0 | 1.7 | |
| Earnings Yield | 2.8% | · | 1.5% | 1.8% | 2.1% | · | 3.3% | 0.07% | -1.1% | · | -2.6% | -3.3% | -5.1% | · | -12.9% | -5.6% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $252M | $170M | $87M | $79M | $70M |
| 매출 총이익률 % | 39.5% | 39.4% | — | — | — |
| 영업이익률 % | 15.8% | 14.3% | — | — | — |
| 순이익 | $32M | $29M | $-908.0K | $-12M | $-2M |
| 희석 EPS | $0.92 | $0.89 | $-0.03 | $-0.44 | $-0.06 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | — | 0.3 | 0.3 |
| 유동비율 | 2.7 | 2.1 | 1.4 | 1.1 | 1.6 |
| 당좌 비율 | 2.5 | 1.9 | 1.2 | 0.9 | 1.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $36M | $27M | $339.0K | $-8M | $783.0K |
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.