가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
INSP
5년 평균
동종업계 중앙값
결론
P/E (TTM)
15.45년 평균 ≈-92.9
≈-92.9
31.5
저평가
P/S (TTM)
2.35년 평균 ≈12.9
≈12.9
2.5
저평가
P/B (MRQ)
2.45년 평균 ≈12.8
≈12.8
3.2
저평가
주가 / FCF (TTM)
17.35년 평균 ≈1733.3
≈1733.3
·
·
주가 / 현금 흐름 (TTM)
12.95년 평균 ≈125.4
≈125.4
24.4
저평가
Price / Tangible Book (주가 / 유형 장부 가치)
2.65년 평균 ≈12.8
≈12.8
·
·
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
INSP
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
86.1%5년 평균 ≈84.8%
≈84.8%
72.1%
최상위권
영업이익률 (TTM)
6.0%5년 평균 ≈-5.0%
≈-5.0%
3.0%
평균 이하
EBITDA 마진 (TTM)
7.9%5년 평균 ≈-4.3%
≈-4.3%
3.0%
평균 이하
세전 마진 (TTM)
7.7%5년 평균 ≈-3.5%
≈-3.5%
6.1%
약함
순이익률 (TTM)
15.0%5년 평균 ≈-2.0%
≈-2.0%
3.0%
평균 이하
ROA (TTM)
15.6%5년 평균 ≈-0.86%
≈-0.86%
-0.86%
최상위권
ROE (TTM)
18.0%5년 평균 ≈-1.4%
≈-1.4%
-1.1%
최상위권
ROIC
14.4%5년 평균 ≈-2.9%
≈-2.9%
0.08%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
INSP
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
8.65년 평균 ≈7.2
≈7.2
4.1
강한 유동성
당좌 비율 (MRQ)
6.05년 평균 ≈6.4
≈6.4
2.4
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
INSP
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
13.6%5년 평균 ≈54.5%
≈54.5%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
30.8%5년 평균 ≈52.4%
≈52.4%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
51.2%
·
·
·
EPS YoY
179.4%
·
·
·
Net Income YoY (순이익 YoY)
171.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
INSP
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$4.895년 평균 ≈$0.56
≈$0.56
·
·
Revenue / Share (주당 매출)
$30.655년 평균 ≈$20.27
≈$20.27
·
·
Cash Flow / Share (주당 현금 흐름)
$3.935년 평균 ≈$1.74
≈$1.74
·
·
Cash / Share (주당 현금)
$3.675년 평균 ≈$7.61
≈$7.61
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
INSP
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈1.0
≈1.0
0.6
최상위권
Inventory Turnover (재고 회전율)
1.25년 평균 ≈2.9
≈2.9
1.6
약함
Receivables Turnover (매출 채권 회전율)
8.65년 평균 ≈8.4
≈8.4
8.1
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$684.2K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈112.2%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 3, 2026
$0.01
$-0.28
103.6%
2026년 3월 31일
$-0.39
$-0.28
-37.6%
2025년 12월 31일
$1.62
$0.89
81.3%
2025년 9월 30일
$0.34
$-0.20
271.7%
2025년 6월 30일
$0.45
$0.21
114.5%
2025년 3월 31일
$0.10
$-0.25
139.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$912M
$803M
$625M
$408M
$233M
$115M
$82M
$51M
$29M
$16M
Cost of Revenue
$133M
$123M
$97M
$66M
$33M
$18M
$14M
$10M
$6M
$4M
Gross Profit
$779M
$680M
$528M
$342M
$200M
$98M
$68M
$41M
$23M
$13M
R&D Expense
$103M
$114M
$117M
$69M
$37M
$26M
$13M
$7M
$6M
$7M
SG&A Expense
$625M
$530M
$452M
$321M
$203M
$128M
$90M
$54M
$32M
$23M
Operating Expenses
·
·
$568M
$389M
$240M
$154M
$103M
$61M
$39M
$30M
Operating Income
$51M
$36M
$-40M
$-48M
$-40M
$-56M
$-35M
$-20M
$-16M
$-17M
Interest Expense
·
·
$0
$2M
$2M
$2M
$2M
$3M
$2M
$1M
Interest Income
·
·
·
·
$125.0K
$1M
$4M
$2M
$203.0K
$57.0K
Other Non-op
$-3M
$-855.0K
$-195.0K
$-49.0K
$-117.0K
$145.0K
$12.0K
$-16.0K
$42.0K
$-29.0K
Pretax Income
$66M
$58M
$-20M
$-44M
$-42M
$-57M
$-33M
$-22M
$-18M
$-19M
Income Tax
$-80M
$5M
$1M
$613.0K
$72.0K
$115.0K
$40.0K
$0
$0
$0
Net Income
$145M
$54M
$-21M
$-45M
$-42M
$-57M
$-33M
$-22M
$-18M
$-19M
EPS (Basic)
$4.95
$1.80
$-0.72
$-1.60
$-1.54
$-2.19
$-1.40
·
·
·
EPS (Diluted)
$4.89
$1.75
$-0.72
$-1.60
$-1.54
$-2.19
$-1.40
·
·
·
Shares (Basic)
29,368,892
29,763,395
29,302,154
28,071,748
27,262,979
26,073,418
23,804,452
·
·
·
Shares (Diluted)
29,757,036
30,543,274
29,302,154
28,071,748
27,262,979
26,073,418
23,804,452
·
·
·
EBITDA
$65M
$43M
$-37M
$-46M
$-39M
$-55M
$-34M
$-20M
·
·
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$105M
$150M
$186M
$442M
$214M
$191M
$23M
$97M
$9M
$7M
Short-term Investments
$203M
$295M
$275M
$10M
$0
$44M
$127M
$91M
$7M
·
Receivables
$120M
$93M
$90M
$61M
$34M
$25M
$13M
$7M
$4M
·
Inventory
$145M
$80M
$34M
$12M
$17M
$8M
$6M
$3M
$4M
·
Prepaid Expense
$10M
$12M
$10M
$6M
$3M
$2M
$2M
$2M
$426.0K
·
Current Assets
$584M
$631M
$594M
$530M
$269M
$270M
$171M
$199M
$24M
·
PP&E (Net)
$98M
$72M
$40M
$17M
$8M
$5M
$3M
$802.0K
$994.0K
·
PP&E (Gross)
$124M
$86M
$47M
$22M
$12M
$7M
$4M
$2M
$2M
·
Accum. Depreciation
$26M
$14M
$7M
$5M
$3M
$2M
$1M
$799.0K
$810.0K
·
Other Non-current Assets
$17M
$11M
$11M
$11M
$204.0K
$204.0K
$381.0K
$0
·
·
Total Assets
$907M
$808M
$677M
$565M
$295M
$281M
$181M
$200M
$25M
·
Accrued Liabilities
$59M
$50M
$39M
$34M
$20M
$14M
$12M
$8M
$4M
·
Short-term Debt
·
·
·
$0
$9M
$0
·
·
·
·
Current Liabilities
$96M
$89M
$78M
$61M
$41M
$21M
$17M
$11M
$7M
·
Capital Leases
$30M
$30M
$25M
$8M
$9M
$6M
$0
·
·
·
Other Non-current Liabilities
$104.0K
$148.0K
$1M
$146.0K
$134.0K
$85.0K
$40.0K
$0
·
·
Total Liabilities
$126M
$119M
$104M
$69M
$66M
$51M
$41M
$36M
$24M
·
Long-term Debt
·
·
·
·
$24M
$24M
$24M
·
·
·
Total Debt
·
·
·
$0
$9M
·
·
·
·
·
Common Stock
$29.0K
$30.0K
$30.0K
$29.0K
$27.0K
$27.0K
$24.0K
$23.0K
$1.0K
·
Paid-in Capital
$927M
$981M
$917M
$820M
$508M
$467M
$320M
$311M
$7M
·
Retained Earnings
$-146M
$-292M
$-345M
$-324M
$-279M
$-237M
$-180M
$-147M
$-125M
·
AOCI
$464.0K
$536.0K
$800.0K
$-86.0K
$-55.0K
$29.0K
$102.0K
$-52.0K
$0
·
Stockholders' Equity
$781M
$690M
$573M
$496M
$229M
$230M
$140M
$164M
$1M
$-7M
Liabilities + Equity
$907M
$808M
$677M
$565M
$295M
$281M
$181M
$200M
$25M
·
Shares Outstanding
28,579,015
29,740,176
29,560,464
29,008,368
27,416,106
27,069,276
24,107,350
23,401,675
1,272,360
1,145,238
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$14M
$7M
$3M
$2M
$1M
$840.0K
$495.0K
$393.0K
$285.0K
$103.0K
Stock-based Comp
$130M
$116M
$82M
$52M
$26M
$13M
$6M
$1M
$243.0K
$248.0K
Deferred Tax
$-89M
$-13.0K
$0
$0
·
·
·
·
·
·
Other Non-cash
$-84M
$-46M
$-40M
$3M
$-5M
$-9M
$-6M
$2M
·
·
Operating Cash Flow
$117M
$130M
$25M
$12M
$-20M
$-53M
$-33M
$-19M
$-16M
$-18M
CapEx
$38M
$39M
$24M
$9M
$5M
$2M
$3M
$250.0K
$412.0K
$306.0K
Investing Cash Flow
$21M
$-113M
$-295M
$-20M
$29M
$87M
$-44M
$-83M
$-8M
$-306.0K
Net Debt Issued
·
$0
$0
$-24M
·
·
·
·
·
·
Stock Issued
·
$0
$0
$244M
$0
$125M
$0
$182M
$0
$0
Stock Repurchased
$175M
$0
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-175M
$-75M
$0
$244M
$0
$125M
$0
$182M
·
·
Financing Cash Flow
$-183M
$-52M
$14M
$235M
$15M
$134M
$2M
$190M
$26M
$13M
Net Change in Cash
$-45M
$-35M
$-256M
$227M
$24M
$168M
$-74M
$88M
$2M
$-5M
Taxes Paid
$8M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$78M
$91M
$1M
$2M
$-25M
$-56M
$-36M
$-19M
·
·
Levered FCF
·
·
$1M
$772.8K
$-27M
$-58M
$-38M
$-22M
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
85.4%
84.7%
84.5%
83.8%
85.7%
84.7%
83.4%
80.1%
·
·
Operating Margin
5.6%
4.5%
-6.5%
-11.7%
-17.1%
-48.7%
-42.5%
-40.3%
·
·
Net Margin
16.0%
6.7%
-3.4%
-11.0%
-18.0%
-49.6%
-40.5%
-43.1%
·
·
Pretax Margin
7.2%
7.3%
-3.2%
-10.8%
-18.0%
-49.5%
-40.5%
-43.1%
·
·
EBITDA Margin
7.1%
5.3%
-6.0%
-11.2%
-16.6%
-48.0%
-41.9%
-39.5%
·
·
ROA
17.0%
7.2%
-3.4%
-10.4%
-14.6%
-24.7%
-17.4%
·
·
·
ROE
19.9%
7.7%
-3.8%
-12.4%
-18.3%
-31.0%
-21.9%
·
·
·
ROIC
14.4%
4.8%
-7.5%
-9.7%
-16.8%
-24.5%
-25.0%
·
·
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
6.1
7.1
7.6
8.7
6.5
13.0
10.1
·
·
·
Quick Ratio
4.5
6.1
7.0
8.4
6.0
12.5
9.6
·
·
·
Debt / Equity
·
·
·
0.0
0.0
·
·
·
·
·
Interest Coverage
·
·
·
-28.4
-18.7
-26.6
-16.5
-6.2
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
1.1
1.1
1.0
0.9
0.8
0.5
0.4
·
·
·
Inventory Turnover
1.2
2.2
4.2
4.5
2.6
2.5
3.2
·
·
·
Receivables Turnover
8.6
8.8
8.3
8.5
7.9
6.0
8.3
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$27.33
$23.19
$19.37
$17.10
$8.35
$8.49
$5.80
·
·
·
Revenue / Share
$30.65
$26.28
$21.32
$14.53
$8.56
·
·
·
·
·
Cash Flow / Share
$3.93
$4.26
$0.84
$0.41
$-0.74
·
·
·
·
·
Cash / Share
$3.67
$5.05
$6.28
$15.22
$7.82
$7.04
$0.95
·
·
·
EPS (TTM)
$4.89
$1.75
$-0.72
$-1.60
$-1.54
$-2.19
$-1.40
·
·
·
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
13.6%
28.5%
53.2%
74.8%
102.3%
·
·
·
·
·
Revenue CAGR 3Y
30.8%
50.9%
75.6%
·
·
·
·
·
·
·
Revenue CAGR 5Y
51.2%
·
·
·
·
·
·
·
·
·
EPS YoY
179.4%
·
·
·
·
·
·
·
·
·
Net Income YoY
171.8%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$912M
$803M
$625M
$408M
$233M
$115M
$82M
$51M
·
·
Net Income TTM
$145M
$54M
$-21M
$-45M
$-42M
$-57M
$-33M
$-22M
·
·
Market Cap
$2.64B
$5.51B
$6.01B
$7.31B
$6.31B
$5.09B
$1.79B
·
·
·
Enterprise Value
·
·
·
$6.86B
$6.10B
·
·
·
·
·
P/E
18.9
105.9
-282.5
-157.4
-149.4
-85.9
-53.0
·
·
·
P/S
2.9
6.9
9.6
17.9
27.0
44.1
21.8
·
·
·
P/B
3.4
8.0
10.5
14.7
27.5
22.2
12.8
·
·
·
P / Tangible Book
3.4
8.0
10.5
14.7
27.5
22.2
·
·
·
·
P / Cash Flow
22.5
42.3
243.9
631.6
-313.5
-96.0
-54.5
·
·
·
P / FCF
33.6
60.5
5872.5
2954.6
-254.5
-91.7
-50.3
·
·
·
EV / EBITDA
·
·
·
-149.9
-158.0
·
·
·
·
·
EV / FCF
·
·
·
2772.0
-246.2
·
·
·
·
·
EV / Revenue
·
·
·
16.8
26.1
·
·
·
·
·
Earnings Yield
5.3%
0.94%
-0.35%
-0.64%
-0.67%
-1.2%
-1.9%
·
·
·
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
$201M
$205M
$269M
$225M
$217M
$201M
$240M
$203M
$196M
$164M
$193M
$153M
$151M
$128M
$138M
$109M
Cost of Revenue
$29M
$28M
$36M
$32M
$35M
$31M
$36M
$32M
$30M
$25M
$28M
$24M
$24M
$20M
$22M
$20M
Gross Profit
$171M
$177M
$233M
$193M
$182M
$171M
$204M
$171M
$166M
$139M
$164M
$129M
$127M
$108M
$116M
$89M
R&D Expense
$25M
$26M
$25M
$24M
$26M
$28M
$30M
$26M
$29M
$29M
$31M
$29M
$31M
$26M
$21M
$21M
SG&A Expense
$147M
$152M
$162M
$159M
$160M
$144M
$142M
$130M
$132M
$126M
$124M
$113M
$113M
$102M
$95M
$86M
Operating Expenses
·
·
·
·
·
·
·
$156M
$161M
$154M
·
$142M
$143M
$128M
·
$107M
Operating Income
$-514.0K
$-1M
$46M
$10M
$-3M
$-1M
$32M
$14M
$5M
$-15M
$9M
$-13M
$-17M
$-19M
$-335.0K
$-17M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
·
$656.0K
Other Non-op
$-110.0K
$-226.0K
$330.0K
$-66.0K
$-3M
$578.0K
$-778.0K
$118.0K
$-135.0K
$-60.0K
$73.0K
$-224.0K
$-61.0K
$17.0K
$241.0K
$-101.0K
Pretax Income
$3M
$2M
$50M
$14M
$-2M
$4M
$37M
$20M
$11M
$-9M
$15M
$-8M
$-12M
$-15M
$3M
$-17M
Income Tax
$3M
$14M
$-86M
$4M
$1M
$1M
$1M
$2M
$1M
$650.0K
$477.0K
$340.0K
$214.0K
$216.0K
$125.0K
$246.0K
Net Income
$314.0K
$-11M
$136M
$10M
$-4M
$3M
$35M
$18M
$10M
$-10M
$15M
$-9M
$-12M
$-15M
$3M
$-17M
EPS (Basic)
$0.01
$-0.39
$4.63
$0.34
$-0.12
$0.10
$1.19
$0.62
$0.33
$-0.34
$0.51
$-0.29
$-0.41
$-0.53
$0.14
$-0.60
EPS (Diluted)
$0.01
$-0.39
$4.57
$0.34
$-0.12
$0.10
$1.17
$0.60
$0.32
$-0.34
$0.51
$-0.29
$-0.41
$-0.53
$0.14
$-0.60
Shares (Basic)
28,835,058
28,700,525
·
29,332,376
29,506,807
29,702,358
·
29,879,621
29,728,849
29,615,166
·
29,365,968
29,229,922
29,089,950
·
28,226,345
Shares (Diluted)
28,940,846
28,700,525
·
29,600,223
29,506,807
30,311,476
·
30,633,789
30,408,439
29,615,166
·
29,365,968
29,229,922
29,089,950
·
28,226,345
EBITDA
$-514.0K
$4M
·
$10M
$-3M
$2M
·
$14M
$5M
$-14M
·
$-13M
$-17M
$-19M
·
$-17M
대차대조표25
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
$128M
$99M
$105M
$113M
$107M
$54M
$150M
$148M
$188M
$175M
·
$330M
$467M
$442M
·
$418M
Short-term Investments
$193M
$185M
$203M
$210M
$194M
$315M
$295M
$263M
$252M
$266M
·
$134M
$0
$10M
·
$10M
Receivables
$103M
$105M
$120M
$108M
$138M
$93M
$93M
$90M
$80M
$72M
·
$71M
$64M
$60M
·
$48M
Inventory
$170M
$166M
$145M
$142M
$122M
$100M
$80M
$67M
$59M
$49M
·
$26M
$21M
$16M
·
$15M
Prepaid Expense
$14M
$12M
$10M
$14M
$13M
$10M
$12M
$14M
$29M
$10M
·
$8M
$9M
$6M
·
$4M
Current Assets
$609M
$567M
$584M
$586M
$573M
$572M
$631M
$583M
$607M
$572M
·
$570M
$560M
$534M
·
$496M
PP&E (Net)
$104M
$101M
$98M
$92M
$85M
$77M
$72M
$67M
$62M
$52M
·
$32M
$25M
$21M
·
$14M
PP&E (Gross)
·
·
$124M
$115M
$105M
$94M
$86M
$79M
$71M
$60M
·
$39M
$31M
$26M
·
$18M
Accum. Depreciation
·
·
$26M
$24M
$20M
$17M
$14M
$11M
$9M
$8M
·
$7M
$6M
$6M
·
$4M
Other Non-current Assets
$18M
$17M
$17M
$17M
$9M
$12M
$11M
$11M
$11M
$11M
·
$12M
$12M
$11M
·
$11M
Total Assets
$926M
$911M
$907M
$808M
$802M
$731M
$808M
$796M
$728M
$686M
·
$639M
$618M
$572M
·
$528M
Accrued Liabilities
$44M
$48M
$59M
$52M
$40M
$34M
$50M
$39M
$32M
$28M
·
$30M
$27M
$23M
·
$29M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Current Liabilities
$71M
$89M
$96M
$111M
$93M
$63M
$89M
$74M
$66M
$72M
·
$70M
$67M
$60M
·
$49M
Capital Leases
$29M
$30M
$30M
$30M
$31M
$31M
$30M
$25M
$25M
$24M
·
$25M
$22M
$7M
·
$8M
Other Non-current Liabilities
$136.0K
$66.0K
$104.0K
$111.0K
$111.0K
$108.0K
$148.0K
$150.0K
$149.0K
$146.0K
·
$146.0K
$146.0K
$146.0K
·
$146.0K
Total Liabilities
$100M
$119M
$126M
$141M
$124M
$95M
$119M
$100M
$90M
$97M
·
$95M
$89M
$67M
·
$57M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Common Stock
$29.0K
$29.0K
$29.0K
$29.0K
$29.0K
$29.0K
$30.0K
$30.0K
$30.0K
$30.0K
·
$29.0K
$29.0K
$29.0K
·
$29.0K
Paid-in Capital
$984M
$950M
$927M
$948M
$970M
$924M
$981M
$1.02B
$984M
$944M
·
$904M
$881M
$844M
·
$798M
Retained Earnings
$-157M
$-158M
$-146M
$-283M
$-293M
$-289M
$-292M
$-327M
$-346M
$-355M
·
$-360M
$-352M
$-340M
·
$-327M
AOCI
$-645.0K
$-352.0K
$464.0K
$639.0K
$396.0K
$227.0K
$536.0K
$2M
$-115.0K
$124.0K
·
$44.0K
$103.0K
$32.0K
·
$-363.0K
Stockholders' Equity
$826M
$792M
$781M
$666M
$678M
$636M
$690M
$697M
$638M
$589M
$573M
$544M
$529M
$505M
$496M
$470M
Liabilities + Equity
$926M
$911M
$907M
$808M
$802M
$731M
$808M
$796M
$728M
$686M
·
$639M
$618M
$572M
·
$528M
Shares Outstanding
28,907,221
28,802,039
28,579,015
29,053,367
29,569,477
29,467,300
29,740,176
29,963,260
29,805,301
29,676,095
29,560,464
29,403,189
29,326,179
29,163,001
29,008,368
28,820,680
현금 흐름14
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
$5M
$5M
$4M
$4M
$3M
$3M
$2M
$2M
$1M
$839.0K
$817.0K
$777.0K
$659.0K
$593.0K
$569.0K
$513.0K
Stock-based Comp
$31M
$31M
$28M
$30M
$42M
$31M
$29M
$28M
$32M
$26M
$23M
$20M
$22M
$18M
$15M
$15M
Deferred Tax
$10M
$1M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$-13M
·
·
·
$-44M
·
·
·
$-8M
·
·
·
$-5M
·
·
Operating Cash Flow
$23M
$13M
$52M
$69M
$3M
$-7M
$69M
$52M
$-78.0K
$9M
$17M
$4M
$5M
$-1M
$19M
$11M
CapEx
$9M
$10M
$11M
$10M
$9M
$8M
$7M
$8M
$12M
$12M
$8M
$7M
$5M
$4M
$3M
$4M
Investing Cash Flow
$4M
$-11M
$-12M
$-12M
$47M
$-2M
$4M
$-103M
$6M
$-20M
$-152M
$-144M
$5M
$-4M
$-3M
$-4M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
Stock Repurchased
$0
$0
$50M
$50M
$0
$75M
$0
$0
$0
$0
·
·
·
·
·
·
Net Stock Activity
·
$0
·
·
·
$-75M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$2M
$-7M
$-48M
$-51M
$4M
$-88M
$-70M
$10M
$7M
$768.0K
$-10M
$4M
$15M
$6M
$7M
$224M
Net Change in Cash
$29M
$-6M
$-8M
$6M
$53M
$-96M
$3M
$-41M
$13M
$-10M
$-144M
$-137M
$25M
$540.0K
$24M
$231M
Free Cash Flow
·
$3M
·
·
·
$-15M
·
·
·
$-3M
·
·
·
$-5M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-5M
·
·
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
85.5%
86.5%
·
85.9%
84.0%
84.8%
·
84.1%
84.8%
84.9%
·
84.1%
84.0%
84.5%
·
81.9%
Operating Margin
-0.26%
-0.55%
·
4.3%
-1.5%
-0.74%
·
7.0%
2.6%
-9.3%
·
-8.8%
-11.0%
-15.2%
·
-15.8%
Net Margin
0.16%
-5.5%
·
4.4%
-1.7%
1.5%
·
9.1%
5.0%
-6.1%
·
-5.6%
-7.9%
-12.1%
·
-15.4%
Pretax Margin
1.6%
1.2%
·
6.0%
-1.1%
2.1%
·
10.0%
5.5%
-5.7%
·
-5.3%
-7.8%
-11.9%
·
-15.2%
EBITDA Margin
-0.26%
1.9%
·
4.3%
-1.5%
0.77%
·
7.0%
2.6%
-8.8%
·
-8.8%
-11.0%
-14.8%
·
-15.8%
ROA
0.04%
-1.4%
·
1.2%
-0.47%
0.42%
·
2.6%
1.5%
-1.6%
·
-1.5%
-2.6%
-3.6%
·
-4.2%
ROE
0.04%
-1.6%
·
1.5%
-0.55%
0.49%
·
3.0%
1.7%
-1.8%
·
-1.7%
-3.2%
-4.2%
·
-4.9%
ROIC
-0.01%
0.66%
·
1.1%
-0.75%
-0.17%
·
1.9%
0.72%
-2.8%
·
-2.6%
-3.2%
-3.9%
·
-3.7%
유동성 및 지급능력4
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
8.6
6.3
·
5.3
6.1
9.0
·
7.8
9.2
7.9
·
8.1
8.4
8.9
·
10.1
Quick Ratio
6.0
4.3
·
3.9
4.7
7.3
·
6.7
7.9
7.1
·
7.7
8.0
8.5
·
9.7
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
-26.2
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
0.2
0.2
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
Inventory Turnover
0.2
0.2
·
0.3
0.4
0.4
·
0.7
0.7
0.8
·
1.2
1.1
1.1
·
1.3
Receivables Turnover
1.7
2.1
·
2.3
2.0
2.4
·
2.5
2.7
2.5
·
2.6
2.9
2.7
·
2.9
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
$28.56
$27.51
·
$22.94
$22.92
$21.57
·
$23.25
$21.41
$19.85
·
$18.51
$18.05
$17.30
·
$16.31
Revenue / Share
$6.93
$7.13
·
$7.58
$7.36
$6.64
·
$6.63
$6.44
$5.54
·
$5.22
$5.17
$4.40
·
$3.87
Cash Flow / Share
·
$0.45
·
·
·
$-0.22
·
·
·
$0.30
·
·
·
$-0.05
·
·
Cash / Share
$4.42
$3.43
·
$3.88
$3.62
$1.83
·
$4.92
$6.31
$5.91
·
$11.22
$15.93
$15.16
·
$14.50
EPS (TTM)
$4.53
$4.40
·
$1.49
$1.75
$2.19
·
$1.09
$0.20
$-0.53
·
$-1.09
$-1.40
$-1.52
·
$-1.82
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
$899M
$915M
·
$883M
$861M
$840M
·
$756M
$706M
$661M
·
$570M
$526M
$466M
·
$348M
Net Income TTM
$135M
$131M
·
$45M
$53M
$67M
·
$33M
$6M
$-16M
·
$-33M
$-41M
$-44M
·
$-50M
Market Cap
$1.29B
$1.49B
·
$2.16B
$3.84B
$4.69B
·
$6.32B
$3.99B
$6.37B
·
$5.83B
$9.52B
$6.83B
·
$5.11B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$4.68B
P/E
9.8
11.7
·
49.8
74.2
72.7
·
193.6
669.1
-405.3
·
-182.1
-231.9
-154.0
·
-97.5
P/S
1.4
1.6
·
2.4
4.5
5.6
·
8.4
5.7
9.6
·
10.2
18.1
14.6
·
14.7
P/B
1.6
1.9
·
3.2
5.7
7.4
·
9.1
6.3
10.8
·
10.7
18.0
13.5
·
10.9
P / Tangible Book
1.6
1.9
·
3.2
5.7
7.4
·
9.1
6.3
10.8
·
10.7
18.0
13.5
·
10.9
P / Cash Flow
·
115.6
·
·
·
-700.2
·
·
·
719.4
·
·
·
-5079.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
13.4
Earnings Yield
10.2%
8.5%
·
2.0%
1.4%
1.4%
·
0.52%
0.15%
-0.25%
·
-0.55%
-0.43%
-0.65%
·
-1.0%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$912M
$803M
$625M
$408M
$233M
매출 총이익률 %
85.4%
84.7%
84.5%
83.8%
85.7%
영업이익률 %
5.6%
4.5%
-6.5%
-11.7%
-17.1%
순이익
$145M
$54M
$-21M
$-45M
$-42M
희석 EPS
$4.89
$1.75
$-0.72
$-1.60
$-1.54
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
·
·
·
0.0
0.0
유동비율
6.1
7.1
7.6
8.7
6.5
당좌 비율
4.5
6.1
7.0
8.4
6.0
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$78M
$91M
$1M
$2M
$-25M
기관 투자자 (13F)
305개의 제출자
· $1.9B 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.
보유자305
보유 가치$1.9B
신규 포지션63
청산 포지션88
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
63 (-2 이전 분기 대비)
88 (-1 이전 분기 대비)
98 (-20 이전 분기 대비)
81 (-21 이전 분기 대비)
+1.7M
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.