JYNT The Joint Corp. - Common Stock
$8.91
가격 · 5월 20, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$8–$13
24% of range
애널리스트 평점
BUY
10 analysts
목표 주가
$10
+12% upside
P/E (TTM)
45.9
ROE
16.3%
순이익률
5.3%
JYNT 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$8.91
시가총액
$123M
P/E (TTM)
45.9
EPS (TTM)
$0.19
매출 (TTM)
$55M
배당 수익률
—
ROE
16.3%
부채/자본
—
52주 범위
$8 – $13
JYNT 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
$55M
2021-12-31
→
2025-12-31
EPS
$0.19
2021-12-31
→
2025-12-31
잉여현금흐름
$334.7K
2021-12-31
→
2025-12-31
마진
5.3%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
JYNT
동종업계 중앙값
P/E (TTM)
45.9
14.7
P/S (TTM)
2.2
1.1
P/B
8.2
2.5
Price / FCF (주가 / FCF)
368.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
JYNT
동종업계 중앙값
Operating Margin (영업이익률)
-1.7%
—
Net Profit Margin (순이익률)
5.3%
2.1%
ROA
4.0%
2.7%
ROE
16.3%
-4.5%
ROIC
-7.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
JYNT
동종업계 중앙값
Current Ratio (유동비율)
1.6
1.6
Quick Ratio (당좌 비율)
0.8
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
JYNT
동종업계 중앙값
Revenue YoY (매출 YoY)
5.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
1.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-1.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
JYNT
동종업계 중앙값
JYNT 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
10 명의 애널리스트
- 적극 매수 2 20.0%
- 매수 4 40.0%
- 보유 4 40.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
3 명의 애널리스트 · 2026-05-19
중앙값
$9.00
평균
$10.00
← 모든 목표가 하회
$8.91
저가
$9.00
고가
$12.00
중앙값 목표
$9.00
+1.0%
평균 목표
$10.00
+12.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.01%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.08 | $0.03 | 0.05% |
| 2025년 12월 31일 | $0.07 | $0.04 | 0.03% |
| 2025년 9월 30일 | $0.02 | $0.00 | 0.02% |
| 2025년 6월 30일 | $-0.06 | $-0.02 | -0.04% |
| 2025년 3월 31일 | $-0.03 | $0.00 | -0.03% |
| 2024년 12월 31일 | $0.06 | $0.01 | 0.05% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| JYNT | $123M | 45.9 | 5.2% | 5.3% | 16.3% | — |
| ARDT | $1.26B | 9.2 | 6.0% | 2.1% | 11.2% | — |
| USPH | — | 55.0 | 16.3% | 5.1% | 8.2% | 19.2% |
| NUTX | $1.17B | 15.7 | 82.4% | 8.1% | 30.6% | 50.8% |
| TOI | — | — | — | — | — | — |
| CYH | $433M | 0.8 | -1.2% | 4.1% | -30.8% | — |
| HCA | $104.86B | 16.5 | 7.1% | 9.0% | -159.1% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $55M | $52M | $47M | $52M | $80M | $59M | $48M | $37M | $25M | $21M | $14M | $7M | |
| Cost of Revenue | $11M | $12M | $10M | $12M | $8M | $7M | $6M | $4M | $3M | $3M | $3M | $2M | |
| SG&A Expense | $45M | $42M | $36M | $42M | $66M | $47M | $39M | $32M | $25M | $29M | $20M | $6M | |
| Operating Income | $-913.4K | $-2M | $318.3K | $-2M | $6M | $5M | $3M | $142.6K | $-3M | $-15M | $-9M | $-2M | |
| Other Non-op | $683.9K | $280.3K | $-64.3K | $-133.1K | $-69.9K | $-79.5K | $-61.5K | $-46.8K | $-64.5K | $-1.5K | $22.1K | $-64.1K | |
| Pretax Income | $-229.5K | $-2M | $254.0K | $-2M | $6M | $5M | $3M | $109.0K | $-3M | $-15M | $-9M | $-2M | |
| Income Tax | $38.7K | $5.6K | $11M | $5.6K | $-2M | $-8M | $48.7K | $-37.7K | $35.9K | $164.4K | $-235.9K | $1M | |
| Net Income | $3M | $-6M | $-10M | $-6M | $8M | $13M | $3M | $146.7K | $-3M | $-15M | $-9M | $-3M | |
| EPS (Basic) | $0.19 | $-0.39 | $-0.66 | $-0.39 | $0.53 | $0.94 | $0.24 | $0.01 | $-0.26 | · | · | $-0.56 | |
| EPS (Diluted) | $0.19 | $-0.38 | $-0.65 | $-0.38 | $0.51 | $0.90 | $0.23 | $0.01 | $-0.26 | · | · | $-0.56 | |
| Shares (Basic) | 15,134,215 | 14,919,091 | 14,688,115 | 14,488,314 | 14,319,448 | 14,003,708 | 13,819,149 | 13,669,107 | 13,245,119 | 12,696,649 | 10,042,001 | 5,451,851 | |
| Shares (Diluted) | 15,186,868 | 15,147,247 | 14,935,217 | 14,868,093 | 14,935,577 | 14,582,877 | 14,467,567 | 14,031,717 | 13,245,119 | 12,696,649 | 10,042,001 | 5,451,851 | |
| EBITDA | $800.3K | $3M | $7M | $7M | $11M | $8M | $5M | $2M | $-1M | $-12M | $-8M | $-1M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $24M | $25M | $18M | $10M | $20M | $21M | $8M | $9M | $4M | $3M | $17M | $21M | |
| Receivables | $3M | $3M | $3M | $2M | $4M | $2M | $3M | $806.4K | $1M | $1M | $743.2K | $704.9K | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $882.0K | $542.3K | $499.5K | $366.0K | $375.9K | |
| Current Assets | $52M | $75M | $44M | $18M | $27M | $25M | $13M | $11M | $7M | $6M | $19M | $23M | |
| PP&E (Net) | $3M | $3M | $4M | · | · | $1M | $7M | $4M | $4M | $5M | $7M | $1M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $8M | $7M | $7M | $6M | $1M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $5M | $4M | $3M | $1M | $305.6K | |
| Goodwill | · | · | $7M | $8M | $5M | $5M | $4M | $3M | $3M | $3M | $2M | $636.1K | |
| Intangibles | · | · | $5M | $11M | $5M | $3M | $3M | $2M | $2M | $2M | $3M | $153.0K | |
| Total Assets | $61M | $83M | $87M | $93M | $87M | $66M | $44M | $23M | $18M | · | $33M | $28M | |
| Accounts Payable | $2M | $2M | $1M | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $2M | $1M | |
| Accrued Liabilities | $2M | $2M | $1M | $1M | $2M | $770.2K | $216.8K | $266.3K | $87.0K | $300.0K | $375.5K | $92.4K | |
| Short-term Debt | · | · | · | · | · | · | $0 | $1M | $100.0K | $331.5K | $451.9K | · | |
| Current Liabilities | $33M | $49M | $34M | $23M | $21M | $18M | $14M | $10M | $5M | $6M | $7M | $4M | |
| Capital Leases | $2M | $311.7K | $448.3K | $19M | $17M | $11M | $12M | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | $0 | $89.9K | $76.7K | $136.4K | $120.7K | · | · | |
| Other Non-current Liabilities | · | $0 | $57.2K | $1M | $895.7K | $27.2K | $27.2K | $389.4K | $411.5K | $512.4K | $238.6K | $299.4K | |
| Total Liabilities | $46M | $62M | $62M | $61M | $57M | $45M | $38M | $23M | $17M | $10M | $13M | $13M | |
| Long-term Debt | · | · | · | · | · | · | · | · | $100.0K | $331.5K | $581.9K | · | |
| Total Debt | · | · | · | · | · | · | $0 | $1M | $100.0K | $331.5K | $451.9K | · | |
| Common Stock | $15.5K | $15.2K | $14.8K | $14.6K | $14.4K | $14.2K | $13.9K | $13.8K | $13.6K | $13.3K | $13.1K | $10.2K | |
| Paid-in Capital | $52M | $49M | $47M | $46M | $44M | $41M | $39M | $38M | $37M | $36M | $35M | $21M | |
| Retained Earnings | $-25M | $-28M | $-22M | $-12M | $-13M | $-20M | $-34M | $-37M | $-36M | $-29M | $-14M | $-5M | |
| Treasury Stock | $12M | $870.1K | $860.5K | $856.6K | $850.8K | $143.1K | $111.0K | $90.9K | $86.0K | $503.1K | $791.6K | $791.6K | |
| Stockholders' Equity | $15M | $21M | $25M | $33M | $30M | $21M | $6M | $727.5K | $1M | $7M | $21M | $16M | |
| Liabilities + Equity | $61M | $83M | $87M | $93M | $87M | $66M | $44M | $23M | $18M | $17M | $33M | $28M | |
| Shares Outstanding | 14,142,626 | 15,192,893 | 14,783,757 | 14,560,353 | 14,451,355 | 14,174,237 | 13,882,932 | 13,742,530 | 13,586,254 | 13,020,889 | 12,536,180 | 9,662,510 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $5M | $9M | $7M | $4M | $3M | $2M | $2M | $2M | $3M | $1M | $210.1K | |
| Stock-based Comp | $1M | $2M | $2M | $1M | $1M | $886.0K | $720.7K | $628.4K | $594.4K | $1M | $825.1K | $101.8K | |
| Deferred Tax | $0 | $-57.2K | $11M | $-441.4K | $-2M | $-8M | $1.6K | $-77.0K | $15.7K | $120.7K | $40.8K | $2M | |
| Amort. of Intangibles | · | · | $3M | $2M | $2M | $1M | $1M | $506.3K | $578.9K | $747.7K | $476.2K | · | |
| Other Non-cash | $-4M | $9M | $3M | $103.6K | $3M | $2M | $2M | $3M | $804.2K | $516.2K | $-134.1K | $523.7K | |
| Operating Cash Flow | $2M | $9M | $15M | $8M | $14M | $11M | $8M | $5M | $-74.1K | $-11M | $-7M | $-437.4K | |
| CapEx | $2M | $1M | $5M | $6M | $7M | $3M | $3M | $1M | $449.2K | $2M | $4M | $659.3K | |
| Investing Cash Flow | $6M | $-631.5K | $-6M | $-18M | $-13M | $-5M | $-7M | $-1M | $-372.9K | $-3M | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $14M | · | |
| Stock Repurchased | $11M | $0 | $3.8K | $5.8K | $707.7K | $32.1K | $20.2K | $4.8K | $2.7K | $83.4K | · | · | |
| Net Stock Activity | $-11M | $-9.6K | $-3.8K | $-5.8K | $-707.7K | $-32.1K | $-20.2K | $-4.8K | $-2.7K | $-83.4K | $14M | · | |
| Financing Cash Flow | $-10M | $-2M | $174.1K | $328.6K | $-2M | $6M | $-597.0K | $326.3K | $1M | $-239.9K | · | · | |
| Net Change in Cash | $-2M | $7M | $9M | $-9M | $-907.3K | $12M | $-213.1K | $5M | $975.8K | $-14M | $-4M | $17M | |
| Taxes Paid | $626.8K | $610.5K | $569.8K | · | $566.8K | · | · | · | · | · | · | · | |
| Free Cash Flow | $334.7K | $8M | $10M | $2M | $8M | $8M | $4M | $4M | $-292.8K | $-12M | $-11M | $-1M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -1.7% | -3.6% | -1.8% | 0.82% | 6.6% | 9.4% | 7.0% | 0.65% | -12.6% | -73.2% | -67.3% | -22.9% | |
| Net Margin | 5.3% | -11.1% | -8.3% | 0.62% | 8.1% | 22.4% | 6.9% | 0.80% | -13.0% | -73.9% | -63.6% | -42.6% | |
| Pretax Margin | -0.42% | -3.1% | 1.4% | 0.69% | 6.5% | 9.2% | 7.0% | 0.68% | -12.9% | -73.1% | -65.3% | -23.8% | |
| EBITDA Margin | 1.5% | 5.4% | 5.5% | 7.4% | 14.1% | 14.0% | 11.0% | 5.5% | -4.6% | -60.7% | -58.2% | -19.9% | |
| ROA | 4.0% | · | -10.4% | · | 7.9% | 24.1% | 9.9% | 1.2% | -38.7% | -60.2% | -28.4% | -15.8% | |
| ROE | 16.3% | · | -32.5% | · | 22.3% | 99.5% | 103.1% | 14.4% | -55.4% | -109.9% | -48.5% | -42.1% | |
| ROIC | -7.1% | · | 49.9% | · | 22.6% | 64.4% | 58.8% | 7.0% | -64.2% | -209.3% | -42.9% | -18.7% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | · | 1.3 | · | 1.3 | 1.3 | 1.0 | 1.3 | 1.3 | 1.0 | 2.5 | 5.5 | |
| Quick Ratio | 0.8 | · | 0.7 | · | 1.1 | 1.2 | 0.8 | 1.1 | 1.1 | 0.7 | 2.3 | 5.0 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | · | 1.3 | · | 1.0 | 1.1 | 1.4 | 1.5 | 3.0 | 0.8 | 0.4 | 0.4 | |
| Receivables Turnover | 20.2 | · | 38.5 | · | 28.1 | 26.1 | 28.1 | 27.0 | 23.3 | 23.3 | 19.1 | 12.9 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.2% | 11.0% | -9.9% | -34.8% | 36.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.7% | -13.3% | -7.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -43.3% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -26.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -42.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -26.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $55M | $52M | $47M | $52M | $80M | $59M | $48M | $37M | $25M | $21M | $14M | $7M | |
| Net Income TTM | $3M | $-6M | $-10M | $-6M | $8M | $13M | $3M | $146.7K | $-3M | $-15M | $-9M | $-3M | |
| Market Cap | $123M | · | $142M | · | $947M | $372M | $224M | $31M | $67M | $35M | $75M | $62M | |
| Enterprise Value | · | · | · | · | · | · | $216M | $24M | $63M | $32M | $58M | · | |
| P/E | 45.9 | -28.0 | -14.8 | -36.8 | 128.8 | 29.2 | 70.2 | 832.0 | -19.1 | · | · | -11.4 | |
| P/S | 2.2 | · | 3.0 | · | 11.8 | 6.3 | 4.6 | 0.8 | 2.7 | 1.7 | 5.4 | 8.7 | |
| P/B | 8.2 | · | 5.7 | · | 32.1 | 17.9 | 39.2 | 13.2 | 13.8 | 5.0 | 3.6 | 3.9 | |
| P / Tangible Book | 8.2 | 7.8 | 11.5 | 15.5 | 46.2 | 27.3 | · | · | · | · | · | · | |
| P / Cash Flow | 67.1 | · | 9.7 | · | 62.2 | 33.2 | 29.8 | 5.7 | 430.7 | -3.2 | -11.0 | -140.9 | |
| P / FCF | 368.4 | · | 14.6 | · | 114.9 | 46.3 | 55.5 | 7.2 | -230.2 | -2.8 | -6.9 | -56.2 | |
| EV / EBITDA | · | · | · | · | · | · | 40.6 | 13.4 | -54.7 | -2.6 | -7.3 | · | |
| EV / FCF | · | · | · | · | · | · | 53.4 | 5.4 | -216.1 | -2.6 | -5.4 | · | |
| EV / Revenue | · | · | · | · | · | · | 4.5 | 0.6 | 2.5 | 1.6 | 4.2 | · | |
| Earnings Yield | 2.2% | -3.6% | -6.8% | -2.7% | 0.78% | 3.4% | 1.4% | 0.12% | -5.2% | · | · | -8.8% |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $15M | $15M | $13M | $13M | $13M | $15M | $13M | $13M | $12M | $13M | $12M | $12M | $11M | $26M | $25M | $22M | |
| Cost of Revenue | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $11M | $12M | $11M | $12M | $11M | $11M | $10M | $12M | $10M | $9M | $9M | $9M | $9M | $23M | $24M | $20M | |
| Operating Income | $873.7K | $742.4K | $160.9K | $-1M | $-678.5K | $809.7K | $-492.8K | $-2M | $-426.6K | $994.6K | $-3.8K | $-414.6K | $-257.9K | $732.3K | $-1M | $-38.7K | |
| Other Non-op | $240.2K | $198.2K | $139.8K | $159.9K | $185.9K | $79.7K | $83.8K | $80.5K | $36.3K | $4.1K | $-5.5K | $-105.7K | $42.7K | $-25.2K | $-19.3K | $-16.1K | |
| Pretax Income | $1M | $940.6K | $300.7K | $-978.2K | $-492.6K | $889.4K | $-409.0K | $-2M | $-390.3K | $998.8K | $-9.3K | $-520.3K | $-215.1K | $707.1K | $-1M | $-54.9K | |
| Income Tax | $11.1K | $3.5K | $10.3K | $11.4K | $13.4K | $-19.5K | $5.4K | $11.2K | $8.6K | $11M | $-16.0K | $-95.8K | $-42.2K | $-24.0K | $-477.9K | $-59.1K | |
| Net Income | $1M | $991.1K | $855.0K | $93.4K | $967.8K | $17.7K | $-3M | $-4M | $947.0K | $-11M | $-716.3K | $-320.5K | $2M | $731.1K | $-871.9K | $4.2K | |
| EPS (Basic) | $0.09 | $0.07 | $0.06 | $0.01 | $0.06 | $0.00 | $-0.21 | $-0.24 | $0.06 | $-0.75 | $-0.05 | $-0.02 | $0.16 | $0.05 | $-0.06 | $0.00 | |
| EPS (Diluted) | $0.09 | $0.07 | $0.06 | $0.01 | $0.06 | $0.00 | $-0.21 | $-0.24 | $0.06 | $-0.74 | $-0.05 | $-0.02 | $0.16 | $0.05 | $-0.06 | $0.00 | |
| Shares (Basic) | 14,181,109 | -30,723,366 | 15,344,844 | 15,326,317 | 15,186,420 | -29,791,477 | 14,959,132 | 14,950,082 | 14,801,354 | -29,352,768 | 14,790,663 | 14,684,035 | 14,566,185 | 14,512,856 | 14,475,825 | 14,432,652 | |
| Shares (Diluted) | 14,185,152 | -30,875,286 | 15,398,594 | 15,400,408 | 15,263,152 | -30,262,656 | 15,192,379 | 15,206,238 | 15,011,286 | -29,894,833 | 15,015,953 | 14,952,363 | 14,861,734 | 14,829,629 | 14,842,816 | 14,432,652 | |
| EBITDA | $1M | · | $160.9K | $-1M | $-290.2K | · | $-2M | $-2M | $2M | · | $1M | $2M | $2M | $3M | $2M | $1M |
대차대조표 21
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $21M | $24M | $30M | $30M | $22M | $25M | $21M | $17M | $19M | $18M | $16M | $14M | $15M | $10M | $9M | $18M | |
| Receivables | $2M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Prepaid Expense | $3M | $2M | $2M | $3M | $4M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | |
| Current Assets | $50M | $52M | $61M | $64M | $71M | $75M | $55M | $43M | $45M | $44M | $28M | $23M | $24M | $19M | $18M | $26M | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $3M | $3M | · | · | · | $4M | · | · | · | · | · | · | |
| Goodwill | · | · | · | · | · | · | $4M | $8M | $7M | · | $8M | $8M | $8M | $8M | $8M | $5M | |
| Intangibles | · | · | · | · | · | · | $0 | $4M | $5M | · | $9M | $10M | $10M | $10M | $9M | $5M | |
| Total Assets | $58M | $61M | $69M | $73M | $80M | $83M | $80M | $82M | $86M | $87M | $99M | $99M | $100M | $88M | $86M | $85M | |
| Accounts Payable | $961.3K | $2M | $1M | $2M | $1M | $2M | · | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | $2M | $2M | $761.2K | $1M | $2M | $2M | $4M | $3M | $2M | $1M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Current Liabilities | $30M | $33M | $33M | $36M | $43M | $49M | $38M | $34M | $33M | $34M | $28M | $25M | $25M | $22M | $20M | $21M | |
| Capital Leases | $2M | $2M | $2M | $2M | $2M | $311.7K | $6M | $10M | $11M | $448.3K | $17M | $20M | $20M | $17M | $18M | $17M | |
| Other Non-current Liabilities | · | · | · | · | · | · | $1M | $1M | $1M | $57.2K | $1M | $1M | $1M | $27.2K | $27.2K | $27.2K | |
| Total Liabilities | $42M | $46M | $47M | $50M | $57M | $62M | $59M | $59M | $59M | $62M | $63M | $64M | $64M | $57M | $56M | $55M | |
| Common Stock | $15.7K | $15.5K | $15.4K | $15.4K | $15.3K | $15.2K | $15.0K | $15.0K | $15.0K | $14.8K | $14.8K | $14.8K | $14.7K | $14.6K | $14.5K | $14.5K | |
| Paid-in Capital | $52M | $52M | $52M | $51M | $50M | $49M | $49M | $49M | $48M | $47M | $47M | $46M | $46M | $45M | $45M | $44M | |
| Retained Earnings | $-23M | $-25M | $-26M | $-27M | $-27M | $-28M | $-28M | $-25M | $-21M | $-22M | $-11M | $-10M | $-10M | $-13M | $-13M | $-14M | |
| Treasury Stock | $13M | $12M | $3M | $878.5K | $878.5K | $870.1K | $870.1K | $870.1K | $867.0K | $860.5K | $860.5K | $859.3K | $859.3K | $856.6K | $853.4K | $853.4K | |
| Stockholders' Equity | $15M | $15M | $23M | $23M | $23M | $21M | $20M | $23M | $26M | $25M | $35M | $35M | $35M | $32M | $30M | $30M | |
| Liabilities + Equity | $58M | $61M | $69M | $73M | $80M | $83M | $80M | $82M | $86M | $87M | $99M | $99M | $100M | $88M | $86M | $85M | |
| Shares Outstanding | 14,267,643 | 14,142,626 | 15,172,257 | 15,330,728 | 15,310,664 | 15,159,878 | 14,958,447 | 14,963,772 | 14,935,716 | 14,783,757 | 14,754,287 | 14,740,485 | 14,639,325 | 14,529,679 | 14,494,700 | 14,461,332 |
현금 흐름 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $404.4K | $442.9K | $463.0K | $419.4K | $388.3K | $555.2K | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Stock-based Comp | $280.0K | $326.3K | $346.2K | $331.0K | $293.9K | $203.3K | $430.2K | $552.1K | $493.4K | $528.4K | $526.1K | $417.0K | $266.2K | $305.8K | $340.2K | $323.6K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $11M | $-290.1K | $-256.2K | $733.4K | $-1M | $-815.3K | $-211.6K | |
| Amort. of Intangibles | · | · | · | · | · | · | $300.0K | $400.0K | $447.2K | · | $1M | $900.0K | $937.2K | $725.9K | $502.1K | $435.7K | |
| Other Non-cash | $-3M | · | · | · | · | · | · | · | $-34.0K | · | · | · | $1M | · | · | $-1M | |
| Operating Cash Flow | $-1M | $3M | $2M | $868.6K | $-4M | $4M | $3M | $-973.5K | $3M | $3M | $4M | $1M | $6M | $2M | $-2M | $197.9K | |
| CapEx | $234.6K | $349.4K | $317.8K | $505.0K | $331.5K | $284.3K | $243.9K | $262.4K | $395.0K | $1M | $1M | $2M | $1M | $1M | $2M | $1M | |
| Investing Cash Flow | $-234.6K | $-349.4K | $-317.8K | $7M | $-291.4K | $-104.3K | $-93.9K | $-88.4K | $-344.9K | $-1M | $-1M | $-3M | $-1M | $-874.0K | $-7M | $-1M | |
| Stock Repurchased | $1M | $9M | $2M | $0 | $0 | $0 | $-9.6K | $3.0K | $6.6K | $1 | $1.2K | $0 | $2.6K | $3.2K | $0 | $2.6K | |
| Net Stock Activity | $-1M | · | · | · | $-8.4K | · | · | · | $-6.6K | · | · | · | $-2.6K | · | · | $-2.6K | |
| Financing Cash Flow | $-1M | $-9M | $-2M | $0 | $893.2K | $-24.9K | $-6.4K | $42.7K | $-2M | $-6.2K | $-7.3K | $57.9K | $129.8K | $239.3K | $47.4K | $25.6K | |
| Net Change in Cash | $-3M | $-6M | $-286.2K | $8M | $-3M | $4M | $3M | $-1M | $452.6K | $2M | $3M | $-1M | $5M | $932.6K | $-9M | $-1M | |
| Taxes Paid | $419 | $80.8K | $163.6K | $439.4K | $-57.0K | $102.6K | $97.4K | $410.6K | $0 | $101.5K | $408.3K | · | · | · | · | · | |
| Free Cash Flow | $-2M | · | · | · | $-4M | · | · | · | $2M | · | · | · | $5M | · | · | $-842.1K |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 5.9% | · | 1.2% | -8.6% | -5.2% | · | -10.5% | -11.6% | 3.7% | · | -3.0% | -1.3% | -2.3% | 1.9% | 1.9% | -0.79% | |
| Net Margin | 8.8% | · | 6.4% | 0.70% | · | · | -10.5% | -11.9% | 3.2% | · | -2.4% | -1.1% | 8.2% | 1.8% | 1.4% | -0.92% | |
| Pretax Margin | 7.5% | · | 2.2% | -7.4% | -3.8% | · | -10.3% | -11.3% | 3.8% | · | -3.1% | -1.6% | 11.2% | 1.8% | 1.8% | -0.86% | |
| EBITDA Margin | 8.6% | · | 1.2% | -8.6% | -2.2% | · | -6.5% | -6.5% | 8.4% | · | 4.9% | 6.7% | 5.5% | 9.4% | 8.7% | 6.5% | |
| ROA | 1.9% | · | 1.1% | 0.12% | · | · | -3.5% | -4.0% | 1.0% | · | -0.77% | -0.35% | 2.5% | 0.58% | 0.42% | -0.27% | |
| ROE | 6.8% | · | 4.0% | 0.40% | · | · | -11.4% | -12.3% | 3.1% | · | -2.1% | -0.97% | 7.2% | 1.6% | 1.2% | -0.78% | |
| ROIC | 5.6% | · | 0.68% | -5.0% | -3.1% | · | -15.9% | -15.9% | 3.5% | · | -2.0% | -0.70% | -1.4% | 1.6% | 1.2% | -0.63% |
유동성 및 지급능력 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | · | 1.8 | 1.8 | 1.7 | · | 1.4 | 1.3 | 1.3 | · | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 1.3 | |
| Quick Ratio | 0.8 | · | 1.0 | 0.9 | 0.6 | · | 0.7 | 0.6 | 0.7 | · | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 1.1 |
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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| Receivables Turnover | 5.6 | · | 3.7 | 4.2 | 4.2 | · | 7.6 | 8.5 | 8.8 | · | 7.8 | 8.3 | 7.9 | 7.7 | 7.9 | 7.6 |
가치 평가 (TTM) 10
| 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 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $57M | · | $54M | $54M | $53M | · | $50M | $49M | $48M | · | $61M | $74M | $85M | $95M | $88M | $81M | |
| Net Income TTM | $3M | · | $2M | $-2M | $-6M | · | $-17M | $-14M | $-11M | · | $2M | $2M | $2M | $2M | $4M | $7M | |
| Market Cap | $126M | · | $145M | $177M | $191M | · | $171M | $210M | $195M | · | $133M | $199M | $246M | $228M | $222M | $512M | |
| P/E | 38.5 | · | 73.4 | -82.4 | -32.0 | · | -10.1 | -14.5 | -17.4 | · | 64.2 | 103.8 | 112.2 | 112.2 | 51.0 | 73.7 | |
| P/S | 2.2 | · | 2.7 | 3.3 | 3.6 | · | 3.4 | 4.3 | 4.1 | · | 2.2 | 2.7 | 2.9 | 2.4 | 2.5 | 6.3 | |
| P/B | 8.2 | · | 6.4 | 7.6 | 8.4 | · | 8.4 | 9.1 | 7.5 | · | 3.8 | 5.6 | 7.0 | 7.2 | 7.3 | 17.2 | |
| P / Tangible Book | 8.2 | · | 6.4 | 7.6 | 8.4 | · | 10.6 | 18.5 | 13.6 | · | 7.3 | 11.8 | 14.7 | 17.8 | 16.7 | 25.9 | |
| P / Cash Flow | -85.5 | · | · | · | -51.7 | · | · | · | 69.4 | · | · | · | 40.9 | · | · | 1142.7 | |
| P / FCF | -73.8 | · | · | · | -47.4 | · | · | · | 80.8 | · | · | · | 51.1 | · | · | -607.8 | |
| Earnings Yield | 2.6% | · | 1.4% | -1.2% | -3.1% | · | -9.9% | -6.9% | -5.7% | · | 1.6% | 0.96% | 0.89% | 0.89% | 2.0% | 1.4% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-03-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 매출 | $55M | $52M | $47M | — | $52M |
| 영업이익률 % | -1.7% | -3.6% | -1.8% | — | 0.82% |
| 순이익 | $3M | $-6M | $-10M | — | $-6M |
| 희석 EPS | $0.19 | $-0.38 | $-0.65 | — | $-0.38 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-03-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 1.6 | — | 1.3 | — | — |
| 당좌 비율 | 0.8 | — | 0.7 | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-03-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $334.7K | $8M | $10M | — | $2M |
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.