IQST iQSTEL Inc. - Common Stock
$0.99
가격 · 8월 19, 2026
기준 재무 정보 8월 18, 2026
52주 범위
$1–$7
2% of range
애널리스트 평점
BUY
7 analysts
목표 주가
$18
+1726% upside
P/E (TTM)
-1.0
ROE
—
순이익률
—
IQST 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.99
시가총액
—
P/E (TTM)
-1.0
EPS (TTM)
$-2.86
매출 (TTM)
$317M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$1 – $7
IQST 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
$317M
2017-12-31
→
2025-12-31
EPS
$-2.86
2020-12-31
→
2025-12-31
잉여현금흐름
—
2018-12-31
→
2024-12-31
마진
—
2018-06-30
→
2024-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
IQST
동종업계 중앙값
P/E (TTM)
-1.0
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
IQST
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
IQST
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
IQST
동종업계 중앙값
Revenue YoY (매출 YoY)
11.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
50.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
37.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
IQST
동종업계 중앙값
IQST 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%
12개월 목표 주가
1 명의 애널리스트 · 2026-08-19
저가
$18.00
고가
$18.00
중앙값 목표
$18.00
+1725.7%
평균 목표
$18.00
+1725.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.24%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.29 | $-0.12 | -0.17% |
| 2025년 12월 31일 | $-0.89 | $-0.23 | -0.66% |
| 2025년 9월 30일 | $-0.30 | $-0.41 | 0.11% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| IQST | — | -1.0 | 11.9% | — | — | — |
| CCOI | $1.08B | -5.7 | -5.8% | -18.7% | 2120.8% | — |
| ELWT | — | -6.3 | 154.5% | -19.6% | 608.8% | 18.5% |
| NXPL | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $317M | $283M | $145M | $93M | $65M | $65M | $18M | $14M | $8M | $0 | |
| Cost of Revenue | $307M | $275M | $140M | $91M | $63M | $63M | $17M | $13M | $7M | $0 | |
| Gross Profit | $9M | $8M | $5M | $2M | $2M | $2M | $780.9K | $1M | $618.0K | · | |
| SG&A Expense | $12M | $9M | $5M | $5M | $5M | $5M | $1M | $1M | $692.1K | · | |
| Operating Expenses | $14M | $9M | $5M | $5M | $5M | $5M | $1M | $1M | $692.1K | $174.9K | |
| Operating Income | $-4M | $-834.1K | $-315.5K | $-3M | $-3M | $-3M | $-668.7K | $-27.9K | $-74.0K | $245.0K | |
| Interest Expense | · | · | · | · | · | $4M | $3M | $460.2K | · | $26.0K | |
| Interest Income | · | · | · | · | · | · | · | $-460.2K | $-240.8K | · | |
| Other Non-op | $-199.5K | $-12.4K | $-199.3K | $-113.0K | $2.7K | $2.7K | $-5M | $-2M | $-281.7K | $-70.2K | |
| Pretax Income | $-8M | $-5M | $-219.4K | $-6M | $-4M | $-4M | $-5M | $-2M | $-355.7K | $-245.0K | |
| Income Tax | $121.7K | $394.0K | · | · | · | · | $0 | $0 | · | $0 | |
| Net Income | $-9M | $-5M | $-763.3K | $-6M | $-4M | $-4M | $-5M | $-2M | $-355.7K | $-245.0K | |
| EPS (Diluted) | $-2.86 | $-2.86 | $-0.01 | $-0.04 | · | $-0.03 | · | · | · | · | |
| Shares (Diluted) | · | · | · | 151,850,443 | · | 135,383,893 | · | · | · | · | |
| EBITDA | · | $-334.5K | $-186.8K | $-3M | $-3M | $-3M | $-627.0K | $-7.5K | · | $245.0K |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $3M | $1M | $1M | $3M | $753.3K | $270.5K | $4.6K | $23.3K | $16.1K | |
| Receivables | $30M | $57M | $13M | $4M | $3M | $3M | $3M | $2M | $1M | $0 | |
| Inventory | $30.7K | $30.7K | $27.1K | $26.1K | · | · | · | · | · | $9.2K | |
| Prepaid Expense | $3M | $3M | $1M | $545.6K | $267.1K | $78.2K | $92.0K | $17.5K | $132.6K | $3.8K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | $0 | |
| Current Assets | $36M | $63M | $16M | $6M | $7M | $4M | $3M | $2M | $1M | $36.8K | |
| PP&E (Net) | $615.0K | $561.8K | $523.0K | $401.0K | $409.4K | $350.5K | $288.0K | · | · | · | |
| PP&E (Gross) | $2M | $2M | $1M | $1M | $409.4K | $350.5K | $288.0K | $285.1K | $305.0K | · | |
| Accum. Depreciation | $1M | $994.3K | $800.4K | $656.6K | $576.4K | $486.2K | $405.8K | · | · | · | |
| Goodwill | $6M | $7M | $5M | $5M | $2M | $2M | $1M | $0 | · | · | |
| Intangibles | $7M | $7M | $99.6K | $99.6K | $99.6K | $21.9K | $0 | · | · | $0 | |
| Other Non-current Assets | $1M | $999.1K | $215.0K | · | · | · | · | · | · | · | |
| Total Assets | $51M | $79M | $22M | $13M | $9M | $6M | $6M | $2M | $2M | $36.8K | |
| Accounts Payable | $9M | $2M | $3M | $2M | $1M | $3M | $2M | $1M | $748.5K | $46.6K | |
| Accrued Liabilities | $1M | $928.9K | · | · | $61.2K | $6.8K | · | · | · | $46.6K | |
| Short-term Debt | · | · | · | $94.3K | $315.4K | $1M | $89.7K | $194.6K | $228.0K | · | |
| Current Liabilities | $35M | $64M | $14M | $6M | $2M | $8M | $11M | $4M | $1M | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | $0 | · | · | |
| Total Liabilities | $35M | $67M | $14M | $7M | $3M | $8M | $11M | $4M | $1M | $210.4K | |
| Long-term Debt | $4M | $2M | $364.1K | $202.5K | $434.7K | $2M | $267.7K | $194.6K | $228.0K | · | |
| Total Debt | · | $2M | $592.3K | $296.8K | $750.2K | $3M | $357.4K | $389.1K | · | · | |
| Common Stock | $4.7K | $2.5K | $172.1K | $161.6K | $147.5K | $118.1K | $18.0K | $15.0K | $11.1K | $100.2K | |
| Paid-in Capital | $54M | $40M | $34M | $31M | $26M | $13M | $3M | $1M | $737.4K | $34.9K | |
| Retained Earnings | $-43M | $-33M | $-26M | $-25M | $-19M | $-15M | $-8M | $-3M | $-563.2K | $-309.7K | |
| AOCI | $-25.3K | $-25.3K | $-25.3K | $-33.6K | $-36.7K | $-74.8K | $-181 | $0 | · | · | |
| Stockholders' Equity | $16M | $12M | $8M | $7M | $7M | $-1M | $-5M | $-2M | $185.3K | $-173.6K | |
| Liabilities + Equity | $51M | $79M | $22M | $13M | $9M | $6M | $6M | $2M | $2M | $36.8K | |
| Shares Outstanding | 4,668,017 | 2,537,209 | 172,129,630 | 161,595,511 | 147,477,358 | 118,133,432 | 18,008,591 | 15,022,650 | 11,085,965 | 100,235,384 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $627.7K | $499.5K | $128.7K | $120.1K | $91.5K | $91.5K | $41.7K | $20.4K | $52.3K | · | |
| Stock-based Comp | $305.0K | $223.2K | $42.9K | $126.5K | $1M | $1M | · | · | · | · | |
| Deferred Tax | $-216.4K | $138.8K | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $481.2K | $360.9K | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | · | $2M | $-892.2K | $4M | $-690.2K | $4M | $4M | $2M | · | · | |
| Operating Cash Flow | $-4M | $-3M | $-1M | $-2M | $-3M | $-3M | $-1M | $-356.6K | $-267.8K | $-145.5K | |
| CapEx | $113.0K | $151.6K | $220.0K | $112.1K | $153.2K | $153.2K | $32.0K | $426 | $0 | · | |
| Investing Cash Flow | $-239.7K | $-3M | $-332.6K | $-2M | $-511.3K | $-511.3K | $152.1K | $-426 | $0 | · | |
| Stock Issued | · | $100.0K | · | $1M | $6M | $6M | $0 | $134.8K | $0 | $55.0K | |
| Net Stock Activity | · | $100.0K | · | $1M | $6M | $2M | $0 | $134.8K | · | · | |
| Financing Cash Flow | $4M | $7M | $2M | $2M | $6M | $6M | $1M | $338.3K | $273.2K | $169.3K | |
| Net Change in Cash | $-355.0K | $1M | $33.3K | $-2M | $3M | $3M | $265.9K | $-18.7K | $5.4K | $23.8K | |
| Taxes Paid | $294.5K | $279.6K | · | · | · | · | $0 | $0 | $0 | · | |
| Free Cash Flow | · | $-3M | $-2M | $-2M | $-3M | $-2M | $-1M | $-357.0K | · | · | |
| Levered FCF | · | · | · | · | · | $-6M | $-4M | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 2.9% | 3.2% | 1.9% | 2.4% | 2.1% | 4.3% | 8.7% | · | · | |
| Operating Margin | · | -0.29% | -0.22% | -3.4% | -4.6% | -7.1% | -3.7% | -0.20% | · | · | |
| Net Margin | · | -2.1% | -0.53% | -6.4% | -5.9% | -14.6% | -30.3% | -15.3% | · | · | |
| Pretax Margin | · | -1.7% | -0.15% | -6.3% | -6.0% | -14.9% | -30.2% | -15.3% | · | · | |
| EBITDA Margin | · | -0.12% | -0.13% | -3.3% | -4.5% | -7.0% | -3.5% | -0.05% | · | · | |
| ROA | · | -11.8% | -4.4% | -55.2% | -51.1% | -113.8% | -136.5% | -87.0% | · | · | |
| ROE | · | -78.3% | -9.3% | -71.0% | -65.2% | 283.5% | 148.2% | 383.8% | · | · | |
| ROIC | · | -9.3% | · | · | · | -593.7% | 12.3% | 2.3% | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.0 | 1.1 | 1.0 | 2.8 | 0.5 | 0.3 | 0.5 | · | · | |
| Quick Ratio | · | 0.9 | 1.0 | 0.9 | 2.5 | 0.4 | 0.3 | 0.5 | · | · | |
| Debt / Equity | · | 0.3 | 0.1 | 0.0 | 0.1 | -1.2 | -0.1 | -0.2 | · | · | |
| LT Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | -0.1 | -0.0 | 0.0 | · | · | |
| Interest Coverage | · | · | · | · | · | -0.9 | -0.3 | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 5.6 | 8.3 | 8.6 | 8.6 | 7.8 | 4.5 | 5.7 | · | · | |
| Inventory Turnover | · | 9517.3 | 5252.3 | 6998.3 | · | · | · | · | · | · | |
| Receivables Turnover | · | 8.1 | 17.3 | 27.6 | 25.5 | 17.0 | 7.9 | 7.3 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 11.9% | 96.0% | 55.0% | 44.0% | 0.00% | · | · | · | · | · | |
| Revenue CAGR 3Y | 50.4% | 63.6% | 30.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 37.4% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $317M | $283M | $145M | $93M | $65M | $65M | $18M | $14M | · | $0 | |
| Net Income TTM | $-9M | $-5M | $-763.3K | $-6M | $-4M | $-4M | $-5M | $-2M | · | $-245.0K | |
| Market Cap | · | $4.87B | $2.07B | $2.39B | $10.97B | $1.89B | $62M | $4.21B | · | · | |
| Enterprise Value | · | $4.87B | $2.06B | $2.39B | $10.97B | $1.89B | $62M | $4.21B | · | · | |
| P/E | -1.0 | -8.4 | -1200.0 | -370.0 | · | -533.3 | · | · | · | · | |
| P/S | · | 17.2 | 14.3 | 25.7 | 169.6 | 29.2 | 3.4 | 305.4 | · | · | |
| P/B | · | 674.9 | 245.2 | 353.8 | 1479.4 | -789.2 | -10.7 | -2632.8 | · | · | |
| P / Tangible Book | 3.8 | · | 744.6 | 1607.2 | 1898.5 | · | · | · | · | · | |
| P / Cash Flow | · | -1662.4 | -1392.1 | -1355.0 | -3480.9 | -893.2 | -49.8 | -11797.3 | · | · | |
| P / FCF | · | -1580.6 | -1212.3 | -1274.1 | -3319.5 | -856.7 | -48.5 | -11783.2 | · | · | |
| EV / EBITDA | · | -14561.9 | -11055.5 | -778.3 | -3792.6 | -602.0 | -98.9 | -557551.6 | · | · | |
| EV / FCF | · | -1580.6 | -1211.8 | -1273.5 | -3318.8 | -857.7 | -48.6 | -11784.3 | · | · | |
| EV / Revenue | · | 17.2 | 14.3 | 25.6 | 169.5 | 29.2 | 3.4 | 305.4 | · | · | |
| Earnings Yield | -98.3% | -11.9% | -0.08% | -0.27% | · | -0.19% | · | · | · | · |
손익계산서 15
| 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 | $109M | $98M | $84M | $103M | $72M | $58M | $99M | $54M | $79M | $51M | $47M | $40M | $33M | $25M | $28M | $22M | |
| Cost of Revenue | $106M | $96M | $81M | $100M | $70M | $56M | $96M | $52M | $76M | $50M | $46M | $39M | $32M | $23M | $29M | $21M | |
| Gross Profit | $3M | $2M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $1M | $2M | $1M | $784.5K | $1M | $-853.8K | $1M | |
| SG&A Expense | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $1M | $957.8K | $1M | $2M | $2M | $1M | |
| Operating Expenses | $4M | $3M | $5M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $1M | $957.8K | $1M | $2M | $2M | $1M | |
| Operating Income | $-1M | $-958.0K | $-2M | $-559.1K | $-656.2K | $-604.2K | $-252.0K | $-56.6K | $-342.1K | $-183.5K | $184.0K | $70.8K | $-252.7K | $-317.5K | $-2M | $58.8K | |
| Interest Expense | $243.1K | · | · | · | $69.8K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | · | $-88.1K | $-64.7K | $-55.1K | $-68.6K | $-11.2K | $-5.7K | $-5.8K | $-443 | $-407 | $-93.6K | $-32.5K | $-39.3K | $-34.0K | $-19.8K | $-71.0K | |
| Pretax Income | $-2M | $-1M | $-3M | $-2M | $-2M | $-1M | $-2M | $-703.4K | $-2M | $-580.2K | $55.1K | $45.9K | $-161.6K | $-158.8K | $-5M | $27.3K | |
| Income Tax | $62.1K | $15.5K | $-62.5K | $71.9K | $91.7K | $20.6K | $259.1K | $69.6K | $65.3K | · | · | · | · | · | · | · | |
| Net Income | $-2M | $-1M | $-3M | $-2M | $-2M | $-1M | $-2M | $-773.0K | $-2M | $-580.2K | $-488.7K | $45.9K | $-161.6K | $-158.8K | $-5M | $-68.9K | |
| EPS (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0.00 | |
| EPS (Diluted) | $-0.38 | $-0.29 | $-0.92 | $-0.68 | $-0.82 | $-0.44 | $-1.19 | $-0.40 | $-0.90 | $-0.37 | $0.00 | $-0.01 | $0.00 | $0.00 | $-0.04 | $0.00 | |
| Shares (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 151,750,426 | |
| EBITDA | $-1M | $-785.4K | · | $-559.1K | $-656.2K | $-477.2K | · | $-56.6K | $-342.1K | $-148.3K | · | $70.8K | $-252.7K | $-283.5K | · | $58.8K |
대차대조표 26
| 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 | $2M | $3M | $2M | $2M | $2M | $1M | $3M | $2M | $797.2K | $3M | $1M | $2M | $1M | $2M | $1M | $1M | |
| Receivables | $28M | $24M | $30M | $24M | $31M | $22M | $57M | $15M | $14M | $9M | $13M | $8M | $5M | $4M | $4M | $4M | |
| Inventory | $30.7K | $30.7K | $30.7K | $30.7K | $30.7K | $30.7K | $30.7K | $30.7K | $26.9K | $26.9K | $27.1K | $27.1K | $28.1K | $26.1K | $26.1K | · | |
| Prepaid Expense | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $2M | $1M | · | · | $563.2K | $545.6K | $546.2K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | $2M | · | · | · | · | · | · | |
| Current Assets | $34M | $30M | $36M | $30M | $36M | $26M | $63M | $20M | $17M | $16M | $16M | $12M | $7M | $7M | $6M | $6M | |
| PP&E (Net) | $500.0K | $564.1K | $615.0K | $670.6K | $609.4K | $604.3K | $561.8K | $578.7K | $583.3K | $559.5K | $523.0K | $463.0K | $473.5K | $433.1K | $401.0K | $391.8K | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | · | $980.1K | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $1M | $1M | $994.3K | $959.8K | $922.9K | $-827.2K | $800.4K | · | · | $-692.0K | $656.6K | $588.3K | |
| Goodwill | $6M | $6M | $6M | $8M | $7M | $7M | $7M | $11M | $11M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Intangibles | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $99.6K | $99.6K | $99.6K | $99.6K | $99.6K | $99.6K | $99.6K | $99.6K | $99.6K | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | $1M | $1M | $999.1K | $992.0K | $979.7K | $241.0K | $215.0K | $156.4K | $54.5K | · | · | · | |
| Total Assets | $48M | $45M | $51M | $47M | $51M | $42M | $79M | $32M | $30M | $22M | $22M | $18M | $13M | $13M | $13M | $12M | |
| Accounts Payable | $12M | $9M | $9M | $8M | $9M | $9M | $2M | $9M | $8M | $2M | $3M | $4M | $3M | $2M | $2M | $2M | |
| Accrued Liabilities | $2M | $1M | $1M | $1M | $1M | $818.4K | $928.9K | · | · | · | · | · | · | · | · | $30.8K | |
| Current Liabilities | $31M | $30M | $35M | $29M | $37M | $30M | $64M | $24M | $22M | $13M | $14M | $10M | $7M | $6M | $6M | $3M | |
| Total Liabilities | $31M | $30M | $35M | $29M | $37M | $30M | $67M | $24M | $22M | $14M | $14M | $10M | $7M | $7M | $7M | $3M | |
| Long-term Debt | $3M | $5M | $4M | $3M | $4M | $4M | $2M | $3M | $3M | $194.0K | $364.1K | $343.8K | $353.6K | $195.7K | $202.5K | $194.8K | |
| Total Debt | $3M | $5M | · | $3M | $4M | $4M | · | $3M | $3M | $194.0K | · | $343.8K | $353.6K | $195.7K | · | $8.4K | |
| Common Stock | $10.1K | $5.1K | $4.7K | $3.8K | $3.5K | $2.6K | $2.5K | $186.2K | $179.6K | $177.6K | $172.1K | $170.2K | $164.7K | $164.6K | $161.6K | $151.8K | |
| Paid-in Capital | $60M | $54M | $54M | $52M | $46M | $41M | $40M | $37M | $36M | $35M | $34M | $34M | $32M | $32M | $31M | $29M | |
| Retained Earnings | $-47M | $-44M | $-43M | $-39M | $-36M | $-34M | $-33M | $-30M | $-29M | $-27M | $-26M | $-26M | $-25M | $-25M | $-25M | $-20M | |
| AOCI | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-25.3K | $-33.5K | $-31.2K | $-32.8K | $-33.6K | $-37.9K | |
| Stockholders' Equity | $17M | $14M | $16M | $18M | $14M | $12M | $12M | $8M | $8M | $8M | $8M | $9M | $7M | $7M | $7M | $10M | |
| Liabilities + Equity | $48M | $45M | $51M | $47M | $51M | $42M | $79M | $32M | $30M | $22M | $22M | $18M | $13M | $13M | $13M | $12M | |
| Shares Outstanding | 10,052,672 | 5,076,368 | 4,668,017 | 3,832,470 | 3,504,454 | 2,637,628 | 2,537,209 | 186,176,651 | 179,557,200 | 177,584,984 | 172,129,630 | 170,231,395 | 164,656,688 | 164,596,688 | 161,595,511 | 151,830,378 |
현금 흐름 12
| 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 | $154.1K | $172.6K | $177.5K | $161.9K | $161.2K | $127.0K | $395.5K | $35.1K | $33.8K | $35.2K | $25.5K | $34.8K | $34.4K | $34.1K | $28.9K | $28.9K | |
| Stock-based Comp | $538.0K | $4.9K | $10.7K | $239.1K | $22.4K | $32.8K | $113.7K | $31.8K | $46.6K | $31.1K | $11.9K | $12.8K | $6.9K | $11.2K | $15.5K | $20.5K | |
| Amort. of Intangibles | $120.3K | $120.3K | · | · | $120.3K | $120.3K | · | · | $0 | $0 | · | · | · | · | · | · | |
| Other Non-cash | · | $1M | · | · | · | $-922.3K | · | · | · | $-22.9K | · | · | · | $515.1K | · | · | |
| Operating Cash Flow | $-1M | $-175.4K | $-1M | $-953.0K | $257.7K | $-2M | $-403.7K | $625.0K | $-3M | $-536.9K | $-1M | $286.7K | $-918.6K | $197.2K | $-276.2K | $-53.6K | |
| CapEx | $1.7K | $1.4K | $1.6K | $16.2K | $46.0K | $49.2K | $17.6K | $30.5K | $31.8K | $71.7K | $55.3K | $32.5K | $69.0K | $63.2K | $25.6K | $39.3K | |
| Investing Cash Flow | $-14.2K | $-8.4K | $-20.3K | $-45.5K | $-115.2K | $-58.6K | $-212.6K | $-230.2K | $-1M | $-2M | $8.0K | $-61.5K | $-136.1K | $-142.9K | $-100.3K | $-289.0K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Financing Cash Flow | $1M | $626.1K | $1M | $1M | $810.7K | $540.3K | $1M | $933.0K | $2M | $4M | $379.2K | $663.8K | $400.0K | $391.0K | $400.0K | $0 | |
| Net Change in Cash | $-505.7K | $442.2K | $-104.1K | $221.1K | $953.2K | $-1M | $385.2K | $1M | $-2M | $1M | $-638.7K | $874.5K | $-650.5K | $447.8K | $34.4K | $-351.0K | |
| Taxes Paid | · | · | $92.2K | $92.4K | $0 | $109.9K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $-176.8K | · | · | · | $-2M | · | · | · | $-608.5K | · | · | · | $133.9K | · | · |
수익성 8
| 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 | 2.5% | 2.1% | · | 2.7% | 2.6% | 3.4% | · | 3.7% | 2.8% | 2.7% | · | 2.6% | 2.4% | 4.9% | · | 6.0% | |
| Operating Margin | -1.0% | -0.98% | · | -0.54% | -0.91% | -1.1% | · | -0.10% | -0.44% | -0.36% | · | 0.18% | -0.77% | -1.3% | · | 0.27% | |
| Net Margin | -2.2% | -1.4% | · | -2.3% | -3.2% | -2.0% | · | -1.4% | -2.5% | -1.1% | · | -0.16% | -0.65% | -1.5% | · | -0.31% | |
| Pretax Margin | -2.1% | -1.4% | · | -2.2% | -3.1% | -1.9% | · | -1.3% | -2.4% | -1.1% | · | · | -0.49% | -0.64% | · | 0.12% | |
| EBITDA Margin | -1.0% | -0.80% | · | -0.54% | -0.91% | -0.83% | · | -0.10% | -0.44% | -0.29% | · | 0.18% | -0.77% | -1.1% | · | 0.27% | |
| ROA | -4.8% | -3.2% | · | -5.9% | -5.8% | -3.6% | · | -3.1% | -9.1% | -3.3% | · | -0.41% | -1.6% | -3.2% | · | -0.70% | |
| ROE | -15.3% | -10.7% | · | -17.9% | -21.5% | -11.5% | · | -9.3% | -27.3% | -7.5% | · | -0.67% | -2.5% | -4.9% | · | -0.96% | |
| ROIC | -5.8% | -5.1% | · | -2.8% | -3.6% | -4.1% | · | -0.55% | -3.5% | · | · | · | · | · | · | · |
유동성 및 지급능력 5
| 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 | 1.1 | 1.0 | · | 1.0 | 1.0 | 0.9 | · | 0.8 | 0.8 | 1.2 | · | 1.2 | 1.0 | 1.1 | · | 2.2 | |
| Quick Ratio | 1.0 | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.7 | 0.7 | 0.9 | · | 1.0 | 0.9 | 0.9 | · | 1.9 | |
| Debt / Equity | 0.1 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | 0.0 | |
| LT Debt / Equity | 0.0 | 0.0 | · | 0.0 | · | · | · | · | · | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| Interest Coverage | -4.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
효율성 3
| 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 | 2.2 | 2.3 | · | 2.6 | 1.8 | 1.8 | · | 2.1 | 3.6 | 2.9 | · | 2.6 | 2.5 | 2.2 | · | 2.2 | |
| Inventory Turnover | 3468.0 | 3126.1 | · | 3265.9 | 2441.6 | 1934.2 | · | 1807.9 | 2778.0 | 1886.0 | · | 1970.5 | 1589.9 | 1224.2 | · | · | |
| Receivables Turnover | 3.7 | 4.3 | · | 5.3 | 3.3 | 3.7 | · | 4.8 | 8.4 | 7.9 | · | 6.9 | 7.1 | 7.5 | · | 6.0 |
가치 평가 (TTM) 14
| 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 | $382M | $331M | · | $287M | $263M | $242M | · | $224M | $203M | $149M | · | $119M | $103M | $90M | · | $130M | |
| Net Income TTM | $-8M | $-7M | · | $-7M | $-6M | $-4M | · | $-3M | $-3M | $-854.8K | · | $-343.4K | $-740.5K | $-1M | · | $-1M | |
| Market Cap | $12M | $8M | · | $25M | $34M | $32M | · | $2.43B | $3.65B | $5.54B | · | $2.94B | $1.75B | $1.91B | · | $3.22B | |
| Enterprise Value | $12M | $10M | · | $25M | $36M | $34M | · | $2.43B | $3.65B | $5.54B | · | $2.94B | $1.75B | $1.91B | · | $3.22B | |
| P/E | -0.5 | -0.7 | · | -2.8 | -3.8 | -5.7 | · | -7.8 | -15.9 | -82.1 | · | -1728.0 | · | · | · | · | |
| P/S | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 10.8 | 18.0 | 37.3 | · | 24.7 | 17.0 | 21.3 | · | 24.8 | |
| P/B | 0.7 | 0.6 | · | 1.4 | 2.4 | 2.7 | · | 300.1 | 481.9 | 661.6 | · | 345.0 | 256.0 | 270.9 | · | 320.6 | |
| P / Tangible Book | 2.5 | 4.8 | · | 8.8 | 100.0 | · | · | · | · | 1785.9 | · | 903.5 | 1114.7 | 1074.4 | · | 675.1 | |
| P / Cash Flow | · | -46.0 | · | · | · | -16.6 | · | · | · | -10319.9 | · | · | · | 9684.0 | · | · | |
| P / FCF | · | -45.6 | · | · | · | -16.2 | · | · | · | -9104.7 | · | · | · | 14257.6 | · | · | |
| EV / EBITDA | -10.8 | -13.2 | · | -45.4 | -55.5 | -71.5 | · | -42948.2 | -10670.3 | -37346.3 | · | 41552.2 | -6929.4 | -6730.0 | · | 54707.6 | |
| EV / FCF | · | -58.6 | · | · | · | -17.4 | · | · | · | -9100.5 | · | · | · | 14245.8 | · | · | |
| EV / Revenue | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 10.8 | 18.0 | 37.3 | · | 24.7 | 17.0 | 21.3 | · | 24.8 | |
| Earnings Yield | -187.1% | -140.2% | · | -36.0% | -26.4% | -17.6% | · | -12.9% | -6.3% | -1.2% | · | -0.06% | 0.00% | 0.00% | · | 0.00% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $317M | $283M | $145M | $93M | $65M |
| 매출 총이익률 % | — | 2.9% | 3.2% | 1.9% | 2.4% |
| 영업이익률 % | — | -0.29% | -0.22% | -3.4% | -4.6% |
| 순이익 | $-9M | $-5M | $-763.3K | $-6M | $-4M |
| 희석 EPS | $-2.86 | $-2.86 | $-0.01 | $-0.04 | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 0.3 | 0.1 | 0.0 | 0.1 |
| 유동비율 | — | 1.0 | 1.1 | 1.0 | 2.8 |
| 당좌 비율 | — | 0.9 | 1.0 | 0.9 | 2.5 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | $-3M | $-2M | $-2M | $-3M |
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.
기관 투자자 (13F) 20개의 제출자 · $269K 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 5 (+4 이전 분기 대비) | 1 (-6 이전 분기 대비) | 3 (0 이전 분기 대비) | 3 (+3 이전 분기 대비) | +75K |
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.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| VANGUARD GROUP INC | $60,851 | 20,911 | 22.65% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $46,934 | 40,452 | 17.47% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $42,624 | 36,745 | 15.87% | 주식 |
| UBS Group AG | $33,737 | 29,084 | 12.56% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $19,423 | 16,744 | 7.23% | 주식 |
| StoneX Group Inc. | $18,116 | 14,911 | 6.74% | 주식 |
| STATE STREET CORP | $15,681 | 13,518 | 5.84% | 주식 |
| NORTHERN TRUST CORP | $12,315 | 10,616 | 4.58% | 주식 |
| Tower Research Capital LLC (TRC) | $6,962 | 6,002 | 2.59% | 주식 |
| OSAIC HOLDINGS, INC. | $5,895 | 5,082 | 2.19% | 주식 |
| Federation des caisses Desjardins du Quebec | $4,500 | 3,879 | 1.68% | 주식 |
| WELLS FARGO & COMPANY/MN | $1,179 | 1,016 | 0.44% | 주식 |
| Game Plan Financial Advisors, LLC | $295 | 254 | 0.11% | 주식 |
| Virtu Financial LLC | $56 | 48,377 | 0.02% | 주식 |
| CITIGROUP INC | $24 | 21 | 0.01% | 주식 |
| IFP Advisors, Inc | $21 | 18 | 0.01% | 주식 |
| SHP Wealth Management | $2 | 2 | 0.00% | 주식 |
| TD Waterhouse Canada Inc. | $1 | 1 | 0.00% | 주식 |
| Motiv8 Investments LLC | $1 | 463 | 0.00% | 주식 |
| NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | $1 | 1 | 0.00% | 주식 |
ETF 보유 현황 1 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| VXF · VANGUARD INDEX FUNDS | 0.00% | 36,745 SH | 2026년 8월 8일 | 일간 |