가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
JACK
5년 평균
동종업계 중앙값
결론
P/E
-2.95년 평균 ≈1.8
≈1.8
26.3
저평가
P/S
0.75년 평균 ≈2.8
≈2.8
0.6
고평가
P/B (MRQ)
-1.25년 평균 ≈-5.6
≈-5.6
·
·
Price / FCF (주가 / FCF)
14.05년 평균 ≈8.8
≈8.8
·
·
Price / Cash Flow (주가 / 현금 흐름)
6.45년 평균 ≈32.3
≈32.3
5.1
고평가
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
JACK
5년 평균
동종업계 중앙값
결론
Operating Margin (영업이익률)
-1.2%5년 평균 ≈12.6%
≈12.6%
6.7%
최상위권
EBITDA Margin (EBITDA 마진)
2.8%5년 평균 ≈16.4%
≈16.4%
6.5%
최상위권
Pretax Margin (세전 마진)
-7.0%5년 평균 ≈6.9%
≈6.9%
3.5%
최상위권
Net Profit Margin (순이익률)
-5.5%5년 평균 ≈4.5%
≈4.5%
1.9%
최상위권
ROA
-3.0%5년 평균 ≈2.8%
≈2.8%
-0.02%
약함
ROE
8.4%5년 평균 ≈-8.3%
≈-8.3%
4.1%
최상위권
ROIC
1.5%5년 평균 ≈-31.6%
≈-31.6%
1.5%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
JACK
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
0.65년 평균 ≈0.5
≈0.5
0.7
낮은 유동성
Quick Ratio (당좌 비율)
0.35년 평균 ≈0.4
≈0.4
0.3
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
JACK
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-6.8%5년 평균 ≈8.3%
≈8.3%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-0.06%5년 평균 ≈9.8%
≈9.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
7.5%
·
·
·
EPS YoY
15.6%5년 평균 ≈26.8%
≈26.8%
·
·
Net Income YoY (순이익 YoY)
13.0%5년 평균 ≈22.5%
≈22.5%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
17.7%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
13.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
JACK
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-4.245년 평균 ≈$2.60
≈$2.60
·
·
Revenue / Share (주당 매출)
$76.905년 평균 ≈$71.73
≈$71.73
·
·
Cash Flow / Share (주당 현금 흐름)
$8.525년 평균 ≈$7.80
≈$7.80
·
·
Cash / Share (주당 현금)
$0.625년 평균 ≈$1.04
≈$1.04
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
JACK
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.6
≈0.6
0.5
동일
Receivables Turnover (매출 채권 회전율)
16.95년 평균 ≈16.4
≈16.4
51.7
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.1M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률1.6%
지급 비율-20.6%
연간 지급액≈$1.76분기별 납부
배당락일
금액
통화
수익률
3월 20, 2025
$0.44
USD
≈5.7%
12월 12, 2024
$0.44
USD
≈3.7%
8월 30, 2024
$0.44
USD
≈3.6%
6월 6, 2024
$0.44
USD
≈3.1%
3월 14, 2024
$0.44
USD
≈2.4%
12월 13, 2023
$0.44
USD
≈2.1%
9월 5, 2023
$0.44
USD
≈2.2%
5월 30, 2023
$0.44
USD
≈2.0%
3월 14, 2023
$0.44
USD
≈2.2%
12월 6, 2022
$0.44
USD
≈2.6%
8월 23, 2022
$0.44
USD
≈2.0%
6월 6, 2022
$0.44
USD
≈2.5%
3월 8, 2022
$0.44
USD
≈2.2%
12월 8, 2021
$0.44
USD
≈2.0%
8월 17, 2021
$0.44
USD
≈1.7%
5월 25, 2021
$0.44
USD
≈1.4%
3월 2, 2021
$0.40
USD
≈1.1%
12월 1, 2020
$0.40
USD
≈1.3%
8월 17, 2020
$0.40
USD
≈1.5%
3월 2, 2020
$0.40
USD
≈2.2%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-5.2%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 9월 30일
$0.96
$0.90
6.4%
2026년 6월 30일
8월 10, 2026
$0.96
$0.90
6.4%
2026년 3월 31일
$0.76
$0.77
-1.5%
2025년 12월 31일
$1.00
$1.06
-6.1%
2025년 9월 30일
$0.30
$0.45
-33.8%
2025년 6월 30일
$1.02
$1.19
-14.2%
2025년 3월 31일
$1.20
$1.13
6.2%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.47B
$1.57B
$1.69B
$1.47B
$1.14B
$1.02B
$950M
$870M
$1.10B
$1.16B
$1.54B
$1.48B
Cost of Revenue
·
·
·
·
·
·
$248M
$330M
$543M
$588M
$921M
$914M
SG&A Expense
$150M
$143M
$173M
$131M
$82M
$81M
$76M
$105M
$117M
$152M
$221M
$207M
Operating Expenses
$1.48B
$1.49B
$1.41B
$1.22B
$854M
$791M
$748M
$636M
$852M
$971M
$1.34B
$1.32B
Operating Income
$-18M
$83M
$279M
$248M
$290M
$231M
$202M
$233M
$245M
$191M
$197M
$162M
Pretax Income
$-103M
$-4M
$189M
$162M
$222M
$122M
$116M
$186M
$204M
$167M
$178M
$147M
Income Tax
$-22M
$32M
$59M
$46M
$56M
$33M
$24M
$82M
$75M
$61M
$66M
$52M
Net Income
$-81M
$-37M
$131M
$116M
$166M
$90M
$94M
$121M
$135M
$124M
$109M
$89M
EPS (Basic)
$-4.24
$-1.87
$6.35
$5.46
$7.40
$3.88
$3.66
$4.26
$4.42
$3.68
$2.89
$2.18
EPS (Diluted)
$-4.24
$-1.87
$6.30
$5.45
$7.37
$3.86
$3.62
$4.21
$4.38
$3.63
$2.85
$2.12
Shares (Basic)
19,054,000
19,572,000
20,603,000
21,195,000
22,402,000
23,125,000
25,823,000
28,499,000
30,630,000
33,735,000
37,587,000
40,781,000
Shares (Diluted)
19,054,000
19,572,000
20,764,000
21,245,000
22,478,000
23,269,000
26,068,000
28,807,000
30,914,000
34,146,000
38,215,000
41,973,000
EBITDA
$40M
$142M
$341M
$304M
$336M
$283M
$257M
$291M
$355M
$323M
$287M
$254M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$46M
$25M
$158M
$109M
$55M
$200M
$126M
$3M
$8M
$17M
$18M
$11M
Receivables
$74M
$84M
$100M
$104M
$74M
$78M
$45M
$57M
$60M
$73M
$48M
$50M
Inventory
$2M
$4M
$4M
$5M
$2M
$2M
$2M
$2M
$3M
$8M
$7M
$7M
Prepaid Expense
$14M
$13M
$17M
$16M
$13M
$10M
$9M
$14M
$28M
$40M
$16M
$36M
Other Current Assets
$9M
$10M
$6M
$5M
$4M
$4M
$3M
$5M
$1M
$2M
$3M
$597.0K
Current Assets
$220M
$181M
$326M
$283M
$169M
$336M
$227M
$95M
$139M
$155M
$108M
$147M
PP&E (Net)
$344M
$430M
$412M
$418M
$323M
$336M
$392M
$420M
$484M
$719M
$728M
$722M
PP&E (Gross)
$1.15B
$1.28B
$1.26B
$1.23B
$1.13B
$1.13B
$1.18B
$1.19B
$1.26B
$1.61B
$1.56B
$1.52B
Accum. Depreciation
$807M
$848M
$847M
$811M
$810M
$796M
$784M
$770M
$778M
$887M
$835M
$798M
Goodwill
$136M
$161M
$330M
$367M
$48M
$47M
$47M
$47M
$51M
$166M
$149M
$149M
Intangibles
$10M
$11M
$11M
$12M
$470.0K
$277.0K
$425.0K
$600.0K
$1M
$14M
$15M
$16M
Other Non-current Assets
$2.03B
$2.12B
$2.26B
$2.22B
$1.26B
$1.23B
$339M
$199M
$278M
$290M
$304M
$237M
Total Assets
$2.59B
$2.74B
$3.00B
$2.92B
$1.75B
$1.91B
$958M
$823M
$1.23B
$1.35B
$1.30B
$1.27B
Accounts Payable
$56M
$69M
$85M
$66M
$29M
$31M
$37M
$45M
$28M
$41M
$32M
$32M
Accrued Liabilities
$142M
$167M
$302M
$254M
$148M
$129M
$120M
$107M
$135M
$181M
$171M
$164M
Current Liabilities
$431M
$434M
$560M
$522M
$329M
$340M
$158M
$184M
$262M
$278M
$229M
$206M
Capital Leases
$908M
$1.29B
$1.27B
$1.17B
$809M
$776M
$3M
$4M
$9M
$16M
$17M
$4M
Deferred Tax
$0
$14M
$26M
$38M
$0
·
·
·
·
·
·
·
Other Non-current Liabilities
$64M
$56M
$50M
$42M
$49M
$47M
$73M
$93M
$108M
$349M
$370M
$309M
Long-term Debt
·
·
·
·
·
·
$1.30B
$1.07B
$1.15B
$995M
$715M
$508M
Total Debt
·
·
·
·
·
·
·
$33M
$66M
·
·
·
Common Stock
$830.0K
$828.0K
$826.0K
$826.0K
$825.0K
$824.0K
$822.0K
$821.0K
$818.0K
$816.0K
$811.0K
$801.0K
Retained Earnings
$1.77B
$1.87B
$1.94B
$1.84B
$1.76B
$1.64B
$1.58B
$1.56B
$1.49B
$1.40B
$1.32B
$1.24B
Treasury Stock
$3.20B
$3.20B
$3.13B
$3.03B
$3.01B
$2.81B
$2.66B
$2.53B
$2.19B
$1.86B
$1.57B
$1.25B
AOCI
$-50M
$-57M
$-52M
$-54M
$-74M
$-111M
$-140M
$-94M
$-138M
$-187M
$-133M
$-90M
Stockholders' Equity
$-938M
$-852M
$-718M
$-736M
$-818M
$-793M
$-738M
$-592M
$-388M
$-217M
$16M
$258M
Liabilities + Equity
$2.59B
$2.74B
$3.00B
$2.92B
$1.75B
$1.91B
$958M
$823M
$1.23B
$1.35B
$1.30B
$1.27B
Shares Outstanding
83,012,784
82,826,000
82,645,814
82,580,599
82,536,059
82,369,714
82,159,002
·
·
·
·
·
현금 흐름19
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$58M
$60M
$62M
$56M
$46M
$53M
$55M
$59M
$67M
$73M
$89M
$91M
Stock-based Comp
$8M
$13M
$11M
$7M
$4M
$4M
$8M
$9M
$11M
$11M
$12M
$10M
Deferred Tax
$-58M
$-11M
$-12M
$8M
$8M
$5M
$4M
$25M
$-16M
$33M
$-3M
$4M
Amort. of Intangibles
·
·
·
·
·
·
$100.0K
$200.0K
$200.0K
$200.0K
$800.0K
$900.0K
Restructuring
·
·
·
·
·
·
·
·
·
·
$29.0K
$9M
Other Non-cash
$234M
$43M
$23M
$-24M
$-23M
$-9M
$7M
$-111M
$-52M
$-129M
$19M
$6M
Operating Cash Flow
$162M
$69M
$215M
$163M
$201M
$144M
$168M
$104M
$134M
$104M
$227M
$201M
CapEx
$88M
$91M
$60M
$46M
$41M
$20M
$48M
$38M
$39M
$43M
$86M
$61M
Investing Cash Flow
$-75M
$-69M
$42M
$-579M
$-21M
$29M
$-14M
$66M
$67M
$-32M
$-84M
$-43M
Debt Issued
·
·
·
·
·
·
$1.30B
$0
$0
$418M
$300M
$200M
Net Debt Issued
·
·
·
·
·
·
$963M
$-305M
$-57M
$391M
$102M
$7M
Stock Issued
$2.0K
$2.0K
$263.0K
$51.0K
$7M
$5M
$1M
$8M
$5M
$11M
$15M
$32M
Stock Repurchased
$5M
$70M
$90M
$25M
$200M
$156M
$138M
$326M
$334M
$285M
$320M
$324M
Net Stock Activity
$-5M
$-70M
$-90M
$-25M
$-193M
$-151M
$-136M
$-318M
$-329M
$-274M
$-305M
$-292M
Dividends Paid
$17M
$34M
$36M
$37M
$37M
$28M
$41M
$45M
$49M
$40M
$37M
$16M
Financing Cash Flow
$-60M
$-131M
$-207M
$478M
$-344M
$-87M
$-6M
$-446M
$-224M
$-44M
$-135M
$-157M
Net Change in Cash
$28M
$-132M
$50M
$62M
$-163M
$85M
$149M
·
$-9M
$-713.0K
$7M
$934.0K
Taxes Paid
·
·
·
·
·
·
·
·
·
·
·
$29M
Free Cash Flow
$74M
$-47M
$140M
$116M
$160M
$124M
$121M
$72M
$104M
$38M
$141M
$140M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-1.2%
5.2%
16.5%
16.9%
25.4%
22.6%
21.3%
26.6%
17.1%
14.4%
12.8%
10.9%
Net Margin
-5.5%
-2.3%
7.7%
7.9%
14.5%
8.8%
9.9%
14.0%
8.7%
7.8%
7.1%
6.0%
Pretax Margin
-7.0%
-0.28%
11.2%
11.0%
19.4%
11.9%
12.2%
21.4%
14.1%
12.4%
11.6%
9.9%
EBITDA Margin
2.8%
9.1%
20.2%
20.7%
29.4%
27.7%
27.1%
33.5%
22.9%
20.2%
18.6%
17.1%
ROA
-3.0%
-1.3%
4.4%
5.0%
9.1%
6.3%
10.6%
11.8%
10.5%
9.3%
8.5%
6.9%
ROE
8.4%
4.3%
-18.4%
-15.4%
-20.3%
-11.1%
-14.3%
-22.4%
-44.7%
-123.3%
79.5%
24.4%
ROIC
1.5%
-82.2%
-26.8%
-24.1%
-26.5%
-21.3%
-21.7%
-23.2%
-52.0%
-67.2%
780.2%
40.7%
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.5
0.4
0.6
0.5
0.5
1.0
1.4
0.5
0.5
0.6
0.6
0.7
Quick Ratio
0.3
0.2
0.5
0.4
0.4
0.8
1.1
0.3
0.3
0.3
0.3
0.3
Debt / Equity
·
·
·
·
·
·
·
-0.1
-0.2
·
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.5
0.6
0.6
0.6
0.7
1.1
0.8
1.2
1.2
1.2
1.1
Inventory Turnover
·
·
·
·
·
·
136.7
124.4
127.6
123.2
124.0
124.6
Receivables Turnover
16.9
17.1
16.6
16.5
15.0
16.5
18.5
14.9
21.9
26.4
31.4
32.3
주당7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-11.30
$-10.28
$-8.69
$-8.91
·
·
·
·
·
·
·
·
Revenue / Share
$76.90
$80.28
$81.50
$69.10
$50.88
$43.90
$36.45
$30.19
$50.27
$46.84
$40.31
$35.36
Cash Flow / Share
$8.52
$3.52
$10.35
$7.67
$8.95
$6.17
$6.46
$3.61
$5.56
$3.93
$5.94
$4.79
Cash / Share
$0.62
$0.30
$1.91
$1.32
·
·
·
·
·
·
·
·
Dividend / Share
$0.88
$1.76
$1.76
$1.76
$1.68
$1.20
$1.60
$1.60
$1.60
$1.20
$1.00
$0.40
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
·
·
$0.40
EPS (TTM)
$-4.24
$-1.87
$6.30
$5.45
$7.37
$3.86
$3.62
$4.21
$4.38
$3.63
$2.85
$2.12
성장률8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-6.8%
-7.1%
15.3%
28.4%
12.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-0.06%
11.2%
18.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
7.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
15.6%
-26.1%
90.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
17.7%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
13.0%
-30.1%
84.7%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
13.4%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-9.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)12
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.47B
$1.57B
$1.69B
$1.47B
$1.14B
$1.02B
$950M
$870M
$1.10B
$1.16B
$1.54B
$1.48B
Net Income TTM
$-81M
$-37M
$131M
$116M
$166M
$90M
$94M
$121M
$135M
$124M
$109M
$89M
Market Cap
$1.68B
$3.76B
$5.71B
$6.12B
·
·
·
·
·
·
·
·
P/E
-4.8
-24.3
11.0
13.6
13.5
20.8
25.0
19.9
23.3
26.4
28.0
31.0
P/S
1.1
2.4
3.4
4.2
·
·
·
·
·
·
·
·
P/B
-1.8
-4.4
-7.9
-8.3
·
·
·
·
·
·
·
·
P / Cash Flow
10.3
54.7
26.5
37.6
·
·
·
·
·
·
·
·
P / FCF
22.7
-80.6
40.8
52.5
·
·
·
·
·
·
·
·
Dividend Yield
0.99%
0.90%
0.63%
0.60%
·
·
·
·
·
·
·
·
Earnings Yield
-21.0%
-4.1%
9.1%
7.4%
7.4%
4.8%
4.0%
5.0%
4.3%
3.8%
3.6%
3.2%
Payout Ratio
-20.6%
-92.6%
27.4%
31.9%
22.5%
30.7%
43.6%
37.4%
36.1%
32.5%
34.4%
17.8%
Annual Payout
$17M
$34M
$36M
$37M
$37M
$28M
$41M
$45M
$49M
$40M
$37M
$16M
손익계산서12
지표
추세
Q3 2026
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
Revenue
$258M
$254M
$350M
$425M
$262M
$266M
$371M
$349M
$369M
$365M
$487M
$373M
$397M
$396M
$527M
$403M
SG&A Expense
$17M
$26M
$37M
$46M
$21M
$28M
$41M
$30M
$30M
$38M
$46M
$44M
$40M
$39M
$50M
$38M
Operating Expenses
$205M
$219M
$303M
$397M
$214M
$217M
$301M
$298M
$471M
$311M
$408M
$320M
$333M
$334M
$426M
$318M
Operating Income
$53M
$35M
$47M
$28M
$48M
$48M
$70M
$51M
$-102M
$54M
$79M
$53M
$64M
$62M
$101M
$84M
Pretax Income
$33M
$17M
$21M
$8M
$29M
$29M
$44M
$31M
$-122M
$34M
$53M
$33M
$43M
$41M
$73M
$65M
Income Tax
$12M
$5M
$7M
$-356.0K
$6M
$8M
$13M
$9M
$83.0K
$9M
$14M
$11M
$14M
$14M
$19M
$19M
Net Income
$20M
$10M
$-2M
$-6M
$22M
$-142M
$34M
$8M
$-122M
$25M
$39M
$-5M
$29M
$27M
$53M
$14M
EPS (Basic)
$1.04
$0.53
$-0.13
$0.30
$1.16
$-7.47
$1.77
$1.21
$-6.29
$1.27
$1.94
$1.10
$1.42
$1.28
$2.55
$2.16
EPS (Diluted)
$1.03
$0.53
$-0.13
$0.33
$1.15
$-7.47
$1.75
$1.20
$-6.26
$1.26
$1.93
$1.08
$1.41
$1.27
$2.54
$2.15
Shares (Basic)
19,330,000
19,255,000
19,136,000
·
19,061,000
19,043,000
19,050,000
·
19,454,000
19,653,000
19,893,000
·
20,487,000
20,744,000
20,921,000
·
Shares (Diluted)
19,459,000
19,387,000
19,234,000
·
19,152,000
19,043,000
19,215,000
·
19,541,000
19,785,000
20,051,000
·
20,649,000
20,864,000
21,000,000
·
EBITDA
$63M
$46M
$60M
·
$54M
$-145M
$92M
·
$-88M
$68M
$98M
·
$78M
$76M
$120M
·
대차대조표27
지표
추세
Q3 2026
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
Cash & Equivalents
$46M
$43M
$72M
$52M
$38M
$16M
$75M
$25M
$22M
$20M
$54M
·
$154M
$95M
$154M
·
Receivables
$107M
$120M
$92M
$90M
$88M
$115M
$68M
$84M
$86M
$103M
$63M
·
$83M
$97M
$57M
·
Inventory
$2M
$2M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
·
$5M
$5M
$5M
·
Prepaid Expense
$8M
$11M
$13M
$16M
$11M
$8M
$8M
$13M
$12M
$8M
$9M
·
$10M
$11M
$11M
·
Other Current Assets
$10M
$8M
$9M
$10M
$17M
$19M
$17M
$10M
$7M
$6M
$6M
·
$6M
$5M
$5M
·
Current Assets
$214M
$227M
$232M
$220M
$200M
$200M
$214M
$181M
$189M
$194M
$189M
·
$296M
$250M
$264M
·
PP&E (Net)
$331M
$334M
$336M
$444M
$457M
$442M
$437M
$430M
$420M
$417M
$416M
·
$415M
$420M
$425M
·
PP&E (Gross)
$1.16B
$1.17B
$1.15B
$1.31B
$1.32B
$1.30B
$1.29B
$1.28B
$1.27B
$1.27B
$1.26B
·
$1.25B
$1.25B
$1.25B
·
Accum. Depreciation
$833M
$836M
$809M
$871M
$866M
$862M
$857M
$848M
$851M
$850M
$845M
·
$835M
$832M
$827M
·
Goodwill
$136M
$136M
$136M
$136M
$136M
$136M
$161M
$161M
$162M
$330M
$330M
$330M
$339M
$354M
$360M
$367M
Intangibles
·
·
·
$10M
$10M
$10M
$10M
$11M
$11M
$11M
$11M
·
$12M
$12M
$12M
·
Other Non-current Assets
$1.36B
$1.45B
$1.45B
$1.93B
$1.94B
$1.94B
$2.12B
$2.12B
$2.14B
$2.29B
$2.28B
·
$2.24B
$2.23B
$2.22B
·
Total Assets
$1.90B
$2.01B
$2.02B
$2.59B
$2.60B
$2.58B
$2.77B
$2.74B
$2.75B
$2.90B
$2.89B
·
$2.95B
$2.90B
$2.91B
·
Accounts Payable
$51M
$49M
$45M
$71M
$57M
$68M
$69M
$69M
$69M
$82M
$70M
·
$51M
$58M
$38M
·
Accrued Liabilities
$140M
$137M
$142M
$171M
$186M
$168M
$168M
$167M
$179M
$169M
$168M
·
$282M
$244M
$225M
·
Current Liabilities
$369M
$349M
$352M
$431M
$433M
$425M
$427M
$434M
$439M
$440M
$427M
·
$524M
$499M
$461M
·
Capital Leases
$874M
$889M
$901M
$1.26B
$1.26B
$1.27B
$1.29B
$1.29B
$1.28B
$1.28B
$1.28B
·
$1.22B
$1.20B
$1.18B
·
Deferred Tax
·
·
·
$0
$0
$0
$12M
$14M
$19M
$27M
$28M
·
$41M
$41M
$42M
·
Other Non-current Liabilities
$56M
$57M
$65M
$79M
$81M
$80M
$83M
$56M
$52M
$52M
$52M
·
$47M
$41M
$43M
·
Long-term Debt
$1.49B
$1.60B
$1.60B
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$833.0K
$832.0K
$831.0K
$830.0K
$830.0K
$830.0K
$829.0K
$828.0K
$828.0K
$828.0K
$827.0K
·
$826.0K
$826.0K
$826.0K
·
Retained Earnings
$1.80B
$1.78B
$1.77B
$1.77B
$1.76B
$1.74B
$1.89B
$1.87B
$1.85B
$1.98B
$1.97B
·
$1.92B
$1.90B
$1.89B
·
Treasury Stock
$3.20B
$3.20B
$3.20B
$3.20B
$3.20B
$3.20B
$3.20B
$3.20B
$3.18B
$3.17B
$3.15B
·
$3.09B
$3.07B
$3.05B
·
AOCI
$-49M
$-49M
$-49M
$-50M
$-56M
$-56M
$-57M
$-57M
$-51M
$-51M
$-51M
·
$-53M
$-53M
$-53M
·
Stockholders' Equity
$-901M
$-922M
$-936M
$-938M
$-952M
$-976M
$-827M
$-852M
$-846M
$-703M
$-708M
$-718M
$-705M
$-701M
$-703M
$-736M
Liabilities + Equity
$1.90B
$2.01B
$2.02B
$2.59B
$2.60B
$2.58B
$2.77B
$2.74B
$2.75B
$2.90B
$2.89B
·
$2.95B
$2.90B
$2.91B
·
Shares Outstanding
83,271,915
83,176,452
83,147,600
83,012,784
83,002,498
82,999,428
82,971,349
82,825,851
·
·
·
82,645,814
·
·
·
82,580,599
현금 흐름15
지표
추세
Q3 2026
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
D&A
$10M
$11M
$14M
$21M
$9M
$8M
$12M
$14M
$14M
$14M
$18M
$14M
$14M
$15M
$19M
$15M
Stock-based Comp
$245.0K
$3M
$4M
$1M
$2M
$996.0K
$4M
$2M
$2M
$4M
$5M
$3M
$2M
$2M
$4M
$2M
Deferred Tax
$8M
$4M
$9M
$-1M
$-994.0K
$-50M
$-5M
$-498.0K
$-8M
$-2M
$-719.0K
$-14M
$152.0K
$-2M
$3M
$-201.0K
Other Non-cash
·
·
$6M
·
·
·
$55M
·
·
·
$-84M
·
·
·
$-17M
·
Operating Cash Flow
$39M
$-13M
$31M
$34M
$60M
$-37M
$102M
$30M
$45M
$17M
$-23M
$33M
$88M
$32M
$62M
$59M
CapEx
$10M
$11M
$23M
$18M
$23M
$13M
$21M
$24M
$6M
$10M
$39M
$3M
$19M
$13M
$24M
$12M
Investing Cash Flow
·
·
·
$-12M
$-30M
$-6M
$-26M
$-1M
$-12M
$-19M
$-37M
$17M
$16M
$-6M
$16M
$26M
Stock Issued
$1.0K
$1.0K
$1.0K
$0
$0
$1.0K
$1.0K
$0
$0
$1.0K
$1.0K
$0
$263.0K
$0
$0
$0
Stock Repurchased
$0
$0
$0
$-3.0K
$0
$0
$5M
$15M
$15M
$15M
$25M
$30M
$28M
$18M
$15M
$25M
Net Stock Activity
·
·
$1.0K
·
·
·
$-5M
·
·
·
$-25M
·
·
·
$-15M
·
Dividends Paid
$0
$0
$0
$0
$0
$8M
$8M
$8M
$8M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
Financing Cash Flow
·
·
·
$-8M
$-7M
$-16M
$-29M
$-25M
$-31M
$-31M
$-44M
$-46M
$-45M
$-84M
$-33M
$-42M
Net Change in Cash
·
·
·
$14M
$23M
$-59M
$50M
$3M
$2M
$-34M
$-103M
$4M
$59M
$-59M
$46M
$43M
Taxes Paid
$665.0K
·
·
·
$6M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
·
$7M
·
·
·
$71M
·
·
·
$-62M
·
·
·
$38M
·
수익성7
지표
추세
Q3 2026
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
Operating Margin
20.5%
14.0%
13.3%
·
12.2%
-46.7%
15.8%
·
-27.7%
14.8%
16.3%
·
16.0%
15.6%
19.1%
·
Net Margin
7.8%
4.0%
-0.70%
·
6.6%
-42.2%
7.2%
·
-33.1%
6.8%
7.9%
·
7.3%
6.7%
10.1%
·
Pretax Margin
13.0%
6.8%
6.1%
·
6.5%
-52.5%
10.2%
·
-33.1%
9.3%
10.8%
·
10.9%
10.3%
13.8%
·
EBITDA Margin
24.6%
18.3%
17.2%
·
16.1%
-43.0%
19.7%
·
-23.9%
18.6%
20.1%
·
19.7%
19.3%
22.8%
·
ROA
0.89%
0.45%
-0.10%
·
0.82%
-5.2%
1.2%
·
-4.3%
0.86%
1.3%
·
1.0%
0.93%
2.3%
·
ROE
-2.2%
-1.1%
0.28%
·
-2.5%
16.9%
-4.4%
·
15.8%
-3.6%
-5.5%
·
-4.0%
-3.6%
-7.1%
·
ROIC
-3.7%
-2.8%
-3.4%
·
-4.4%
12.9%
-6.3%
·
12.1%
-5.7%
-8.2%
·
-6.1%
-5.7%
-10.5%
·
유동성 및 지급능력2
지표
추세
Q3 2026
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
Current Ratio
0.6
0.6
0.7
·
0.5
0.5
0.5
·
0.4
0.4
0.4
·
0.6
0.5
0.6
·
Quick Ratio
0.4
0.5
0.5
·
0.3
0.3
0.3
·
0.2
0.3
0.3
·
0.5
0.4
0.5
·
효율성2
지표
추세
Q3 2026
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
Asset Turnover
0.1
0.1
0.1
·
0.1
0.1
0.2
·
0.1
0.1
0.2
·
0.1
0.1
0.2
·
Receivables Turnover
2.6
2.2
4.4
·
3.8
3.1
7.1
·
4.4
3.7
8.1
·
4.9
5.3
9.4
·
주당6
지표
추세
Q3 2026
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
Book Value / Share
$-10.82
$-11.09
$-11.26
·
$-11.46
$-11.76
$-9.97
·
·
·
·
·
·
·
·
·
Revenue / Share
$13.24
$13.12
$18.17
·
$17.39
$17.68
$24.43
·
$18.89
$18.47
$24.31
·
$19.22
$18.97
$25.10
·
Cash Flow / Share
·
·
$1.59
·
·
·
$5.50
·
·
·
$-1.13
·
·
·
$2.97
·
Cash / Share
$0.56
$0.52
$0.87
·
$0.46
$0.19
$0.90
·
·
·
·
·
·
·
·
·
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
$0.44
EPS (TTM)
$1.76
$1.88
$-6.12
·
$-3.37
$-10.78
$-2.05
·
$-1.99
$5.68
$5.69
·
$7.37
$7.04
$6.14
·
가치 평가 (TTM)10
지표
추세
Q3 2026
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
Revenue TTM
$1.29B
$1.29B
$1.30B
·
$1.25B
$1.36B
$1.45B
·
$1.59B
$1.62B
$1.65B
·
$1.72B
$1.72B
$1.65B
·
Market Cap
$1.43B
$952M
$1.91B
·
$1.69B
$2.05B
$3.21B
·
·
·
·
·
·
·
·
·
P/E
9.8
6.1
-3.8
·
-6.0
-2.3
-18.9
·
-24.8
10.5
13.7
·
12.8
12.4
12.2
·
P/S
1.1
·
·
·
1.4
·
·
·
·
·
·
·
·
·
·
·
P/B
-1.6
-1.0
-2.0
·
-1.8
-2.1
-3.9
·
·
·
·
·
·
·
·
·
P / Cash Flow
·
·
62.6
·
·
·
30.4
·
·
·
·
·
·
·
·
·
Dividend Yield
0.00%
·
·
·
1.5%
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
10.2%
16.4%
-26.6%
·
-16.5%
-43.6%
-5.3%
·
-4.0%
9.5%
7.3%
·
7.8%
8.1%
8.2%
·
Payout Ratio
·
·
0.00%
·
·
·
24.7%
·
·
·
22.4%
·
·
·
17.2%
·
Annual Payout
$0
$0
$8M
·
$25M
$33M
$34M
·
$34M
$35M
$35M
·
$36M
$37M
$37M
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-09-28
2024-09-29
2023-10-01
2022-10-02
2021-10-03
매출
$1.47B
$1.57B
$1.69B
$1.47B
$1.14B
영업이익률 %
-1.2%
5.2%
16.5%
16.9%
25.4%
순이익
$-81M
$-37M
$131M
$116M
$166M
희석 EPS
$-4.24
$-1.87
$6.30
$5.45
$7.37
지표
2025-09-28
2024-09-29
2023-10-01
2022-10-02
2021-10-03
유동비율
0.5
0.4
0.6
0.5
0.5
당좌 비율
0.3
0.2
0.5
0.4
0.4
지표
2025-09-28
2024-09-29
2023-10-01
2022-10-02
2021-10-03
잉여현금흐름
$74M
$-47M
$140M
$116M
$160M
기관 투자자 (13F)
168개의 제출자
· $341.8M 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.
보유자168
보유 가치$341.8M
신규 포지션30
청산 포지션31
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
30 (0 이전 분기 대비)
31 (-7 이전 분기 대비)
61 (+21 이전 분기 대비)
36 (-26 이전 분기 대비)
+1.9M
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.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.