LIF Life360, Inc. - Common Stock
$38.66
가격 · 5월 20, 2026
기준 재무 정보 5월 11, 2026
52주 범위
$37–$113
2% of range
애널리스트 평점
BUY
13 analysts
목표 주가
$63
+62% upside
P/E (TTM)
36.2
ROE
33.0%
순이익률
30.8%
LIF 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$38.66
시가총액
$5.09B
P/E (TTM)
36.2
EPS (TTM)
$1.77
매출 (TTM)
$489M
배당 수익률
—
ROE
33.0%
부채/자본
—
52주 범위
$37 – $113
LIF 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
$489M
2020-12-31
→
2025-12-31
EPS
$1.77
2020-12-31
→
2025-12-31
잉여현금흐름
$87M
2022-12-31
→
2025-12-31
마진
30.8%
2022-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LIF
동종업계 중앙값
P/E (TTM)
36.2
61.5
P/S (TTM)
10.4
4.6
P/B
9.3
9.2
Price / FCF (주가 / FCF)
58.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LIF
동종업계 중앙값
Gross Margin (매출 총이익률)
77.8%
72.5%
Operating Margin (영업이익률)
3.9%
—
Net Profit Margin (순이익률)
30.8%
0.72%
ROA
21.5%
1.4%
ROE
33.0%
-1.5%
ROIC
15.9%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
LIF
동종업계 중앙값
Current Ratio (유동비율)
6.3
3.2
Quick Ratio (당좌 비율)
5.9
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LIF
동종업계 중앙값
Revenue YoY (매출 YoY)
31.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
28.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
43.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LIF
동종업계 중앙값
LIF 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
13 명의 애널리스트
- 적극 매수 3 23.1%
- 매수 6 46.2%
- 보유 4 30.8%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
9 명의 애널리스트 · 2026-05-17
중앙값
$64.00
← 모든 목표가 하회
$38.66
저가
$40.00
고가
$76.00
중앙값 목표
$64.00
+65.5%
평균 목표
$62.70
+62.2%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.09%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.11 | $-0.02 | 0.13% |
| 2025년 12월 31일 | $0.13 | $0.13 | -0.00% |
| 2025년 9월 30일 | $0.11 | $0.03 | 0.08% |
| 2025년 6월 30일 | $0.08 | $-0.01 | 0.09% |
| 2025년 3월 31일 | $0.05 | $-0.08 | 0.13% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| LIF | $5.09B | 36.2 | 31.8% | 30.8% | 33.0% | 77.8% |
| SOUN | — | — | — | — | — | — |
| BOX | $3.57B | 43.7 | 8.0% | 9.8% | -40.6% | 79.2% |
| NN | — | — | — | — | — | — |
| QTWO | $4.53B | 90.2 | 14.1% | 6.5% | 8.3% | 54.1% |
| WK | — | -183.5 | 19.8% | -3.0% | 72.7% | 78.5% |
| CCC | $4.81B | — | 11.9% | 0.16% | 0.09% | 73.5% |
| FRSH | $3.47B | 19.4 | 16.4% | 21.9% | 18.2% | 85.0% |
| KEEL | — | — | 72.0% | -124.1% | -48.6% | -8.2% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $489M | $371M | $305M | $228M | $113M | $81M | |
| Cost of Revenue | $109M | $92M | $82M | $80M | $23M | $15M | |
| Gross Profit | $381M | $279M | $223M | $149M | $90M | $65M | |
| R&D Expense | $128M | $113M | $101M | $102M | $51M | $40M | |
| SG&A Expense | $79M | $61M | $53M | $48M | $24M | $12M | |
| Operating Income | $19M | $-8M | $-30M | $-94M | $-32M | $-17M | |
| Other Non-op | $-481.0K | $-7M | $145.0K | $13.0K | $-178.0K | $317.0K | |
| Pretax Income | $33M | $-5M | $-28M | $-91M | $-34M | $-16M | |
| Income Tax | $-118M | $-71.0K | $616.0K | $312.0K | $-127.0K | $0 | |
| Net Income | $151M | $-5M | $-28M | $-92M | $-34M | $-16M | |
| EPS (Basic) | $1.95 | $-0.06 | $-0.42 | $-1.47 | $-0.65 | $-0.33 | |
| EPS (Diluted) | $1.77 | $-0.06 | $-0.42 | $-1.50 | $-0.65 | $-0.33 | |
| Shares (Basic) | 77,251,239 | 72,125,571 | 66,748,542 | 62,209,545 | 51,656,195 | 49,346,050 | |
| Shares (Diluted) | 85,172,415 | 72,125,571 | 66,748,542 | 62,839,593 | 51,656,195 | 49,346,050 | |
| EBITDA | $32M | · | $-21M | $-85M | · | · |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $494M | $159M | $69M | $75M | $231M | $56M | |
| Receivables | $81M | $58M | $42M | $33M | $12M | · | |
| Inventory | $10M | $8M | $4M | $11M | $2M | · | |
| Prepaid Expense | $20M | $15M | $15M | $9M | $11M | · | |
| Current Assets | $606M | $241M | $131M | $143M | $257M | · | |
| PP&E (Net) | $3M | $2M | $730.0K | $393.0K | $580.0K | · | |
| PP&E (Gross) | $4M | $3M | $2M | $1M | $2M | · | |
| Accum. Depreciation | $1M | $1M | $784.0K | $616.0K | $2M | · | |
| Goodwill | $135M | $134M | $134M | $134M | $31M | · | |
| Intangibles | $38M | $41M | $45M | $53M | $8M | · | |
| Other Non-current Assets | · | · | $21.0K | $136.0K | $367.0K | · | |
| Total Assets | $960M | $442M | $322M | $340M | $302M | · | |
| Accounts Payable | $8M | $5M | $6M | $14M | $3M | · | |
| Current Liabilities | $97M | $77M | $71M | $88M | $41M | · | |
| Capital Leases | $0 | $359.0K | $723.0K | $0 | $300.0K | · | |
| Other Non-current Liabilities | $0 | $359.0K | $723.0K | $576.0K | $1M | · | |
| Total Liabilities | $412M | $83M | $75M | $95M | $52M | · | |
| Long-term Debt | · | · | $5M | $8M | · | · | |
| Common Stock | $79.0K | $75.0K | $70.0K | $67.0K | $61.0K | · | |
| Paid-in Capital | $687M | $648M | $532M | $502M | $416M | · | |
| Retained Earnings | $-139M | $-290M | $-285M | $-257M | $-165M | · | |
| AOCI | $48.0K | $44.0K | $9.0K | $-6.0K | $0 | · | |
| Stockholders' Equity | $548M | $359M | $247M | $245M | $250M | $64M | |
| Liabilities + Equity | $960M | $442M | $322M | $340M | $302M | · | |
| Shares Outstanding | 79,359,589 | 75,404,996 | 68,155,830 | 65,239,843 | 60,221,799 | 50,035,408 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $13M | $10M | $9M | $9M | $876.0K | $657.0K | |
| Stock-based Comp | $55M | $42M | $39M | $35M | $12M | $8M | |
| Deferred Tax | $-118M | $0 | $0 | · | · | · | |
| Amort. of Intangibles | $13M | $10M | $9M | $9M | $400.0K | $200.0K | |
| Restructuring | $0 | $200.0K | $4M | · | · | · | |
| Other Non-cash | $-13M | · | $-12M | $-9M | · | · | |
| Operating Cash Flow | $89M | $33M | $8M | $-57M | $-12M | $-7M | |
| CapEx | $2M | $1M | $506.0K | $0 | $81.0K | $653.0K | |
| Investing Cash Flow | $-35M | $-10M | $-2M | $-112M | $-7M | $-653.0K | |
| Debt Issued | · | · | · | $0 | $0 | $3M | |
| Net Debt Issued | · | · | · | $0 | · | · | |
| Stock Issued | · | · | $0 | $32M | $193M | $0 | |
| Net Stock Activity | · | · | $0 | $32M | · | · | |
| Financing Cash Flow | $282M | $67M | $-25M | $28M | $194M | $445.0K | |
| Net Change in Cash | $335M | $90M | $-20M | $-141M | $175M | $-7M | |
| Taxes Paid | $-893.0K | $2M | $697.0K | $0 | $33.0K | · | |
| Free Cash Flow | $87M | · | $7M | $-57M | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 77.8% | · | 73.1% | 65.1% | · | · | |
| Operating Margin | 3.9% | · | -9.8% | -41.3% | · | · | |
| Net Margin | 30.8% | · | -9.2% | -40.1% | · | · | |
| Pretax Margin | 6.7% | · | -9.0% | -40.0% | · | · | |
| EBITDA Margin | 6.6% | · | -6.8% | -37.3% | · | · | |
| ROA | 21.5% | · | -8.5% | -28.5% | · | · | |
| ROE | 33.0% | · | -11.6% | -39.8% | · | · | |
| ROIC | 15.9% | · | -12.4% | -38.7% | · | · |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 6.3 | · | 1.9 | 1.6 | · | · | |
| Quick Ratio | 5.9 | · | 1.6 | 1.2 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | · | 0.9 | 0.7 | · | · | |
| Inventory Turnover | 12.1 | · | 11.0 | 12.4 | · | · | |
| Receivables Turnover | 7.1 | · | 8.1 | 10.2 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 31.8% | 22.0% | 33.4% | 102.7% | 39.7% | · | |
| Revenue CAGR 3Y | 28.9% | 48.9% | 55.7% | · | · | · | |
| Revenue CAGR 5Y | 43.4% | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $489M | $371M | $305M | $228M | · | · | |
| Net Income TTM | $151M | $-5M | $-28M | $-92M | · | · | |
| Market Cap | $5.09B | · | · | · | · | · | |
| P/E | 36.2 | -687.8 | · | · | · | · | |
| P/S | 10.4 | · | · | · | · | · | |
| P/B | 9.3 | · | · | · | · | · | |
| P / Tangible Book | 13.6 | 16.9 | · | · | · | · | |
| P / Cash Flow | 57.4 | · | · | · | · | · | |
| P / FCF | 58.6 | · | · | · | · | · | |
| Earnings Yield | 2.8% | -0.15% | · | · | · | · |
손익계산서 15
| 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 | $143M | $146M | $124M | $115M | $104M | $116M | $93M | $85M | $78M | $87M | $79M | $71M | $68M | $71M | $57M | $49M | |
| Cost of Revenue | $33M | $36M | $27M | $25M | $20M | $30M | $23M | $21M | $18M | $27M | $21M | $16M | $18M | $26M | $18M | $20M | |
| Gross Profit | $111M | $110M | $97M | $91M | $84M | $86M | $70M | $64M | $60M | $60M | $58M | $55M | $50M | $45M | $39M | $29M | |
| R&D Expense | $39M | $33M | $32M | $32M | $30M | $30M | $29M | $27M | $27M | $26M | $25M | $23M | $27M | $25M | $25M | $27M | |
| SG&A Expense | $22M | $26M | $20M | $17M | $16M | $16M | $15M | $15M | $14M | $13M | $14M | $12M | $13M | $10M | $12M | $13M | |
| Operating Income | $-8M | $9M | $6M | $2M | $2M | $6M | $-5M | $-2M | $-6M | $-4M | $-7M | $-4M | $-15M | $-13M | $-21M | $-33M | |
| Other Non-op | $-793.0K | $-5M | $-1M | $3M | $191.0K | $-3M | $455.0K | $-5M | $311.0K | $-2M | $337.0K | $617.0K | $843.0K | $615.0K | $455.0K | $-511.0K | |
| Pretax Income | $-9M | $12M | $10M | $7M | $4M | $6M | $3M | $-5M | $-8M | $-3M | $-7M | $-4M | $-14M | $-12M | $-21M | $-33M | |
| Income Tax | $-12M | $-118M | $427.0K | $-392.0K | $-214.0K | $-2M | $-5M | $5M | $1M | $411.0K | $-170.0K | $267.0K | $108.0K | $228.0K | $73.0K | $-47.0K | |
| Net Income | $3M | $130M | $10M | $7M | $4M | $8M | $8M | $-11M | $-10M | $-3M | $-7M | $-4M | $-14M | $-12M | $-21M | $-33M | |
| EPS (Basic) | $0.03 | $1.67 | $0.13 | $0.09 | $0.06 | $0.13 | $0.10 | $-0.15 | $-0.14 | $-0.04 | $-0.10 | $-0.07 | $-0.21 | $-0.19 | $-0.34 | $-0.53 | |
| EPS (Diluted) | $0.03 | $1.53 | $0.11 | $0.08 | $0.05 | $0.14 | $0.09 | $-0.15 | $-0.14 | $-0.04 | $-0.10 | $-0.07 | $-0.21 | $-0.18 | $-0.34 | $-0.53 | |
| Shares (Basic) | 80,148,997 | -152,981,911 | 77,736,272 | 76,797,385 | 75,699,493 | -141,402,275 | 74,232,140 | 70,760,080 | 68,535,626 | -132,403,431 | 67,091,993 | 66,467,200 | 65,592,780 | -123,039,641 | 62,173,588 | 61,883,022 | |
| Shares (Diluted) | 85,677,079 | -168,543,148 | 85,794,178 | 84,476,048 | 83,445,337 | -149,254,111 | 82,083,976 | 70,760,080 | 68,535,626 | -132,403,431 | 67,091,993 | 66,467,200 | 65,592,780 | -123,096,519 | 62,173,588 | 61,883,022 | |
| EBITDA | $-3M | · | $6M | $2M | $5M | · | $-5M | $-2M | $-4M | · | $-7M | $-4M | $-13M | · | $-21M | $-33M |
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 | $351M | $494M | $456M | $433M | $169M | $159M | $159M | $161M | $73M | $69M | $62M | $62M | $61M | $75M | $44M | $64M | |
| Receivables | $95M | $81M | $66M | $59M | $52M | $58M | $49M | $41M | $37M | · | $40M | $33M | $31M | · | $23M | $20M | |
| Inventory | $15M | $10M | $14M | $10M | $10M | $8M | $14M | $6M | $6M | · | $11M | $10M | $9M | · | $15M | $11M | |
| Prepaid Expense | $21M | $20M | $20M | $19M | $18M | $15M | $13M | $11M | $14M | · | $11M | $10M | $10M | · | $11M | $11M | |
| Current Assets | $590M | $606M | $557M | $521M | $250M | $241M | $235M | $218M | $131M | · | $125M | $118M | $126M | · | $95M | $108M | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $684.0K | · | $800.0K | $829.0K | $755.0K | · | $525.0K | $661.0K | |
| PP&E (Gross) | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | · | $2M | $2M | $1M | · | $3M | $3M | |
| Accum. Depreciation | $2M | $1M | $1M | $1M | $1M | $1M | $930.0K | $880.0K | $830.0K | · | $737.0K | $692.0K | $652.0K | · | $2M | $2M | |
| Goodwill | $174M | $135M | $135M | $135M | $135M | $134M | $134M | $134M | $134M | · | $134M | $134M | $134M | · | $134M | $133M | |
| Intangibles | $82M | $38M | $40M | $43M | $43M | $41M | $42M | $44M | $44M | · | $47M | $49M | $51M | · | $55M | $57M | |
| Other Non-current Assets | · | · | · | · | · | · | · | $21.0K | $21.0K | · | $21.0K | $21.0K | $51.0K | · | $136.0K | $180.0K | |
| Total Assets | $1.04B | $960M | $787M | $754M | $455M | $442M | $427M | $406M | $319M | · | $316M | $312M | $321M | · | $308M | $324M | |
| Accounts Payable | $22M | $8M | $9M | $3M | $5M | $5M | $19M | $10M | $9M | · | $13M | $7M | $10M | · | $13M | $11M | |
| Current Liabilities | $110M | $97M | $82M | $73M | $74M | $77M | $85M | $78M | $74M | · | $73M | $69M | $81M | · | $84M | $82M | |
| Capital Leases | · | $0 | $67.0K | $165.0K | $263.0K | $359.0K | $453.0K | $544.0K | $634.0K | · | $810.0K | $893.0K | · | · | $200.0K | $400.0K | |
| Other Non-current Liabilities | $19M | $0 | $67.0K | $165.0K | $263.0K | $359.0K | $453.0K | $660.0K | $634.0K | · | $810.0K | $1M | $497.0K | · | $1M | $1M | |
| Total Liabilities | $443M | $412M | $396M | $387M | $79M | $83M | $88M | $79M | $79M | · | $76M | $74M | $86M | · | $93M | $94M | |
| Long-term Debt | · | · | · | · | · | · | · | · | $5M | · | $5M | $8M | $8M | · | · | · | |
| Common Stock | $81.0K | $79.0K | $78.0K | $78.0K | $76.0K | $75.0K | $74.0K | $74.0K | $71.0K | · | $68.0K | $68.0K | $68.0K | · | $62.0K | $62.0K | |
| Paid-in Capital | $734M | $687M | $660M | $645M | $661M | $648M | $638M | $633M | $535M | · | $522M | $513M | $506M | · | $460M | $453M | |
| Retained Earnings | $-136M | $-139M | $-269M | $-278M | $-285M | $-290M | $-298M | $-306M | $-295M | · | $-282M | $-275M | $-271M | · | $-245M | $-224M | |
| AOCI | $75.0K | $48.0K | $129.0K | $-56.0K | $45.0K | $44.0K | $6.0K | $6.0K | $10.0K | · | $3.0K | $20.0K | $18.0K | · | $-14.0K | $15.0K | |
| Stockholders' Equity | $598M | $548M | $391M | $367M | $376M | $359M | $340M | $327M | $240M | $247M | $240M | $238M | $235M | $245M | $215M | $230M | |
| Liabilities + Equity | $1.04B | $960M | $787M | $754M | $455M | $442M | $427M | $406M | $319M | · | $316M | $312M | $321M | · | $308M | $324M | |
| Shares Outstanding | 80,688,123 | 79,359,589 | 78,268,702 | 77,516,232 | 76,418,660 | 75,404,996 | 74,664,748 | 74,132,201 | 69,440,062 | 68,155,830 | 67,556,092 | 66,831,437 | 66,295,831 | 65,239,843 | 62,284,507 | 62,087,105 |
현금 흐름 15
| 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 | $5M | $3M | $4M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $16M | $15M | $15M | $15M | $10M | $12M | $11M | $11M | $8M | $11M | $9M | $9M | $9M | $10M | $8M | $10M | |
| Deferred Tax | $-12M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $5M | $3M | $4M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Restructuring | · | · | · | · | · | · | · | · | · | $0 | $200.0K | $500.0K | $3M | · | · | · | |
| Other Non-cash | $5M | · | · | · | $-5M | · | · | · | $10M | · | · | · | $-6M | · | · | · | |
| Operating Cash Flow | $17M | $37M | $26M | $13M | $12M | $12M | $6M | $3M | $11M | $9M | $4M | $4M | $-9M | $-2M | $-16M | $-17M | |
| CapEx | $0 | $227.0K | $799.0K | $642.0K | $124.0K | $1M | $12.0K | $51.0K | $0 | $480.0K | $0 | $0 | $26.0K | $0 | $0 | $0 | |
| Investing Cash Flow | $-164M | $-1M | $-2M | $-28M | $-4M | $-7M | $-968.0K | $-1M | $-1M | $-963.0K | $-367.0K | $-517.0K | $-374.0K | $2M | $-305.0K | $-1M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $3M | $3M | $-2M | $278M | $2M | $-5M | $-7M | $85M | $-6M | $-939.0K | $-4M | $-15M | $-5M | $31M | $-4M | $-573.0K | |
| Net Change in Cash | $-143M | $39M | $23M | $264M | $10M | $274.0K | $-2M | $87M | $4M | $7M | $-493.0K | $-12M | $-14M | $31M | $-20M | $-19M | |
| Taxes Paid | $-631.0K | $-1M | $92.0K | $25.0K | $0 | $63.0K | $667.0K | $2M | $56.0K | $159.0K | $288.0K | $250.0K | $0 | $0 | $0 | · | |
| Free Cash Flow | $17M | · | · | · | $12M | · | · | · | $11M | · | · | · | $-9M | · | · | · |
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 | 77.2% | · | 78.0% | 78.4% | 80.6% | · | 75.4% | 75.0% | 76.7% | · | 73.6% | 77.4% | 73.1% | · | 68.7% | 60.0% | |
| Operating Margin | -5.6% | · | 4.6% | 1.7% | 2.1% | · | -5.3% | -2.8% | -8.2% | · | -8.3% | -6.0% | -21.9% | · | -37.0% | -68.5% | |
| Net Margin | 1.9% | · | 7.9% | 6.1% | 4.2% | · | 8.3% | -12.9% | -12.5% | · | -8.3% | -6.2% | -20.6% | · | -37.0% | -67.5% | |
| Pretax Margin | -6.2% | · | 8.2% | 5.7% | 4.0% | · | 3.2% | -6.5% | -10.7% | · | -8.5% | -5.9% | -20.5% | · | -36.8% | -67.6% | |
| EBITDA Margin | -1.9% | · | 4.6% | 1.7% | 4.9% | · | -5.3% | -2.8% | -5.2% | · | -8.3% | -6.0% | -18.5% | · | -37.0% | -68.5% | |
| ROA | 0.37% | · | 1.6% | 1.2% | 1.1% | · | 2.1% | -3.1% | -3.1% | · | -2.1% | -1.4% | -8.8% | · | -13.7% | -20.4% | |
| ROE | 0.57% | · | 2.7% | 2.0% | 1.4% | · | 2.6% | -3.9% | -4.1% | · | -2.9% | -1.9% | -12.0% | · | -19.6% | -28.7% | |
| ROIC | 0.42% | · | 1.4% | 0.58% | 0.61% | · | -3.8% | -1.5% | -3.1% | · | -2.6% | -1.9% | -6.4% | · | -9.8% | -14.5% |
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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.4 | · | 6.8 | 7.1 | 3.4 | · | 2.8 | 2.8 | 1.8 | · | 1.7 | 1.7 | 1.6 | · | 1.1 | 1.3 | |
| Quick Ratio | 4.1 | · | 6.4 | 6.7 | 3.0 | · | 2.4 | 2.6 | 1.5 | · | 1.4 | 1.4 | 1.1 | · | 0.8 | 1.0 |
효율성 3
| 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 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.4 | · | 0.4 | 0.3 | |
| Inventory Turnover | 2.6 | · | 2.0 | 3.3 | 2.5 | · | 1.8 | 2.7 | 2.4 | · | 1.6 | 1.5 | 4.2 | · | 2.4 | 3.5 | |
| Receivables Turnover | 1.9 | · | 2.2 | 2.3 | 2.3 | · | 2.1 | 2.3 | 2.3 | · | 2.5 | 2.7 | 4.4 | · | 4.9 | 5.0 |
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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $487M | · | $436M | $397M | $360M | · | $335M | $313M | $296M | · | $275M | $245M | $225M | · | $187M | $155M | |
| Net Income TTM | $24M | · | $29M | $8M | $-9M | · | $-20M | $-32M | $-35M | · | $-46M | $-73M | $-93M | · | $-87M | $-73M | |
| Market Cap | $3.29B | · | $8.32B | $5.06B | $2.93B | · | $2.94B | $2.40B | · | · | · | · | · | · | · | · | |
| P/E | 151.2 | · | 322.1 | 932.1 | -255.9 | · | -131.2 | -70.4 | · | · | · | · | · | · | · | · | |
| P/S | 6.8 | · | 19.1 | 12.7 | 8.2 | · | 8.8 | 7.7 | · | · | · | · | · | · | · | · | |
| P/B | 5.5 | · | 21.3 | 13.8 | 7.8 | · | 8.6 | 7.3 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 9.6 | · | 38.4 | 26.7 | 14.8 | · | 17.9 | 16.1 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 191.4 | · | · | · | 243.3 | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 191.4 | · | · | · | 245.8 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 0.66% | · | 0.31% | 0.11% | -0.39% | · | -0.76% | -1.4% | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $489M | $371M | $305M | $228M | $113M |
| 매출 총이익률 % | 77.8% | — | 73.1% | 65.1% | — |
| 영업이익률 % | 3.9% | — | -9.8% | -41.3% | — |
| 순이익 | $151M | $-5M | $-28M | $-92M | $-34M |
| 희석 EPS | $1.77 | $-0.06 | $-0.42 | $-1.50 | $-0.65 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 6.3 | — | 1.9 | 1.6 | — |
| 당좌 비율 | 5.9 | — | 1.6 | 1.2 | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $87M | — | $7M | $-57M | — |
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.