LIVE Live Ventures Incorporated - Common Stock
$11.19
가격 · 5월 19, 2026
기준 재무 정보 5월 14, 2026
LIVE 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$11.19
시가총액
$56M
P/E (TTM)
3.7
EPS (TTM)
$4.93
매출 (TTM)
$445M
배당 수익률
—
ROE
27.0%
부채/자본
—
52주 범위
$7 – $25
LIVE 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
$445M
2018-09-30
→
2025-09-30
EPS
$4.93
2018-09-30
→
2025-09-30
잉여현금흐름
$21M
2019-09-30
→
2025-09-30
마진
5.1%
2019-09-30
→
2025-09-30
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LIVE
동종업계 중앙값
P/E (TTM)
3.7
18.7
P/S (TTM)
0.1
0.4
P/B
0.6
1.1
Price / FCF (주가 / FCF)
2.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LIVE
동종업계 중앙값
Gross Margin (매출 총이익률)
32.7%
40.4%
Operating Margin (영업이익률)
3.3%
—
Net Profit Margin (순이익률)
5.1%
2.4%
ROA
5.7%
2.3%
ROE
27.0%
4.7%
ROIC
12.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
LIVE
동종업계 중앙값
Current Ratio (유동비율)
1.6
1.7
Quick Ratio (당좌 비율)
0.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LIVE
동종업계 중앙값
Revenue YoY (매출 YoY)
-5.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
15.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
18.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LIVE
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2005년 7월 12일 | $1.9011 |
| 2005년 4월 12일 | $1.9011 |
| 2005년 1월 12일 | $1.9011 |
| 2004년 9월 22일 | $1.9011 |
LIVE 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%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.23 | — | — |
| 2026년 3월 31일 | $-0.02 | — | — |
| 2025년 9월 30일 | $0.60 | — | — |
| 2025년 6월 30일 | $5.05 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| LIVE | $56M | 3.7 | -5.9% | 5.1% | 27.0% | 32.7% |
| FLXS | $191M | 10.1 | 6.9% | 4.6% | 12.2% | 22.2% |
| LOVE | $195M | 47.6 | 2.4% | 0.58% | 1.9% | 56.4% |
| HOFT | $143M | -5.2 | -12.4% | -9.7% | -14.9% | 26.4% |
| BSET | $134M | 22.2 | 1.6% | 1.8% | 3.7% | 56.3% |
| PRPL | — | 1.4 | -3.9% | -11.0% | 1083.6% | 40.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $445M | $473M | $355M | $287M | $273M | $192M | $193M | $200M | $152M | $79M | $33M | $7M | |
| Cost of Revenue | $299M | $328M | $240M | $189M | $174M | $116M | $122M | $125M | $89M | $59M | $22M | $5M | |
| Gross Profit | $146M | $145M | $116M | $98M | $99M | $75M | $71M | $74M | $63M | $20M | $11M | $2M | |
| SG&A Expense | $114M | $118M | $87M | $55M | $52M | $44M | $53M | $49M | $36M | $9M | $11M | $6M | |
| Operating Expenses | $131M | $158M | $100M | $72M | $64M | $55M | $68M | $63M | $44M | $18M | $21M | $7M | |
| Operating Income | $15M | $-14M | $15M | $26M | $36M | $20M | $3M | $11M | $18M | $2M | $-10M | $-4M | |
| Interest Expense | · | · | $13M | $4M | · | · | · | · | · | · | · | $369.7K | |
| Other Non-op | $1M | $-852.0K | $-2M | $-1M | $1M | $-841.0K | $644.0K | $-470.0K | $-8M | $68.0K | $-4M | $-162.1K | |
| Pretax Income | $28M | $-31M | $1M | $32M | $40M | $16M | $-6M | $10M | $11M | $2M | $-14M | $-5M | |
| Income Tax | $6M | $-5M | $2M | $7M | $9M | $5M | $-2M | $4M | $4M | $-16M | $376.0K | $0 | |
| Net Income | $23M | $-27M | $-102.0K | $25M | $31M | $11M | $-4M | $6M | $7M | $18M | $-15M | $-5M | |
| EPS (Basic) | $7.35 | $-8.48 | $-0.03 | $7.94 | $19.92 | $6.40 | $-2.11 | $3.01 | $2.94 | $6.33 | $-5.58 | · | |
| EPS (Diluted) | $4.93 | $-8.48 | $-0.03 | $7.84 | $9.80 | $3.09 | $-2.11 | $1.58 | $1.61 | $5.40 | $-5.58 | · | |
| Shares (Basic) | 3,094,087 | 3,147,646 | 3,133,554 | 3,116,214 | 1,566,288 | 1,706,561 | 1,901,315 | 1,965,595 | 2,210,104 | 2,815,072 | 2,627,636 | · | |
| Shares (Diluted) | 4,616,346 | 3,147,646 | 3,133,554 | 3,155,535 | 3,182,546 | 3,534,936 | 1,901,315 | 3,742,959 | 4,047,696 | 3,303,698 | 2,627,636 | · | |
| EBITDA | $15M | $-14M | $15M | $26M | $36M | $20M | $3M | · | $18M | $2M | $-10M | · |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $5M | $4M | $5M | $5M | $9M | $3M | $3M | $4M | $770.9K | $3M | $8M | |
| Receivables | $40M | $47M | $41M | $26M | $22M | $20M | $12M | $13M | $11M | $8M | $8M | $854.6K | |
| Inventory | $121M | $126M | $131M | $98M | $71M | $65M | $39M | $46M | $35M | $11M | $13M | $4M | |
| Prepaid Expense | $4M | $4M | $5M | $2M | $2M | $2M | $2M | $3M | $6M | $6M | $2M | $583.6K | |
| Current Assets | $173M | $182M | $183M | $135M | $99M | $96M | $56M | $66M | $56M | $25M | $26M | $14M | |
| PP&E (Net) | $78M | · | · | $65M | $36M | $32M | $23M | $28M | $23M | $14M | $12M | $153.1K | |
| PP&E (Gross) | $136M | · | · | $91M | $56M | $45M | $36M | $40M | $30M | $17M | $13M | $354.7K | |
| Accum. Depreciation | $59M | · | · | $27M | $21M | $14M | $14M | $12M | $7M | $3M | $618.5K | $201.6K | |
| Goodwill | $61M | $61M | $76M | $41M | $41M | $38M | $37M | $37M | $37M | $0 | $800.0K | $1M | |
| Intangibles | $20M | $25M | $27M | $4M | $5M | $1M | $2M | $7M | $4M | $2M | $2M | $3M | |
| Total Assets | $386M | $408M | $422M | $279M | $212M | $197M | $122M | $141M | $129M | $53M | $41M | $18M | |
| Accounts Payable | $27M | $31M | $27M | $11M | $11M | $9M | $14M | $15M | $8M | $5M | $6M | $2M | |
| Accrued Liabilities | $32M | $32M | $32M | $16M | $17M | $15M | $13M | $9M | $9M | $6M | $4M | $1M | |
| Current Liabilities | $111M | $130M | $98M | $56M | $65M | $57M | $35M | $38M | $66M | $14M | $11M | $4M | |
| Capital Leases | $46M | $50M | $48M | $30M | $27M | $28M | · | $579.2K | $0 | · | · | · | |
| Deferred Tax | $9M | $6M | $14M | $9M | $3M | $0 | · | · | · | · | · | · | |
| Other Non-current Liabilities | $4M | $7M | $4M | $2M | $0 | $734.0K | $654.0K | $579.0K | · | · | · | · | |
| Total Liabilities | $291M | $335M | $322M | $181M | $137M | $154M | $88M | $102M | $95M | $29M | $32M | $5M | |
| Long-term Debt | · | · | · | $79M | $54M | $75M | $56M | $59M | $27M | $13M | $15M | $639.0K | |
| Total Debt | · | · | · | $82M | $54M | $75M | $56M | · | · | · | · | · | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.1K | $2.8K | $2.8K | $14.5K | |
| Paid-in Capital | $76M | $70M | $69M | $65M | $65M | $64M | $64M | $64M | · | $60M | $59M | $45M | |
| Retained Earnings | $29M | $12M | $39M | $40M | $15M | $-16M | $-27M | $-23M | $-29M | $-35M | $-53M | $-32M | |
| Treasury Stock | $10M | $9M | $8M | $7M | $5M | $4M | $2M | $2M | $999.6K | $300.0K | $0 | · | |
| Stockholders' Equity | $95M | $73M | $100M | $98M | $76M | $44M | $34M | $39M | $33M | $24M | $8M | $13M | |
| Liabilities + Equity | $386M | $408M | $422M | $279M | $212M | $197M | $122M | $141M | $129M | $53M | $41M | $18M | |
| Shares Outstanding | 3,071,656 | 3,131,360 | 3,164,330 | 3,074,833 | 1,582,334 | 1,589,101 | 1,826,009 | 1,945,247 | 1,991,879 | 2,789,205 | 2,817,169 | 14,525,248 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $17M | $17M | $14M | $7M | $7M | $6M | $6M | $6M | $5M | $3M | $1M | $490.3K | |
| Stock-based Comp | $200.0K | $325.0K | $446.0K | $37.0K | $489.0K | $86.0K | $142.0K | $497.0K | $203.7K | $256.1K | $712.5K | $168.0K | |
| Deferred Tax | $3M | $-7M | $-3M | $6M | $4M | $4M | $-2M | $4M | $4M | $-16M | $0 | $0 | |
| Amort. of Intangibles | $5M | $5M | $3M | $960.0K | $522.0K | $605.0K | $2M | $1M | $863.9K | $266.2K | $575.5K | $442.0K | |
| Operating Cash Flow | $29M | $21M | $26M | $6M | $29M | $29M | $19M | $12M | $8M | $8M | $-1M | $-5M | |
| CapEx | $8M | $8M | $10M | $12M | $11M | $4M | $2M | $9M | $6M | $3M | $151.9K | $79.8K | |
| Investing Cash Flow | $-8M | $-21M | $-64M | $-40M | $-17M | $-9M | $100.0K | $-9M | $-54M | $-3M | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $0 | $538.4K | $14M | |
| Stock Repurchased | $528.0K | $866.0K | $991.0K | $3M | $421.0K | $2M | $888.0K | $550.0K | $699.6K | $300.0K | · | · | |
| Net Stock Activity | $-528.0K | $-866.0K | $-991.0K | $-3M | $-421.0K | $-2M | $-888.0K | · | $-699.6K | $-300.0K | $538.4K | · | |
| Dividends Paid | · | · | · | · | · | · | · | $0 | $959 | $1.9K | $1.9K | · | |
| Financing Cash Flow | $-17M | $1M | $38M | $34M | $-16M | $-14M | $-19M | $-4M | $49M | $-7M | · | · | |
| Net Change in Cash | $4M | $292.0K | $-291.0K | $-64.0K | · | · | $-61.0K | $-2M | $3M | $-2M | $-5M | $7M | |
| Taxes Paid | $2M | $-22.0K | $379.0K | $6M | $2M | · | $43.0K | $758.0K | $-149.3K | $466.0K | $0 | $0 | |
| Free Cash Flow | $21M | $12M | $16M | $2M | $18M | $25M | $17M | · | $1M | $5M | $-1M | · | |
| Levered FCF | · | · | $17M | · | · | · | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 32.7% | 30.6% | · | 34.1% | 36.4% | 39.3% | 36.7% | · | 41.1% | 25.3% | 33.7% | · | |
| Operating Margin | 3.3% | -2.9% | · | 9.0% | 13.1% | 10.7% | 1.7% | · | 11.9% | 2.9% | -30.4% | · | |
| Net Margin | 5.1% | -5.6% | · | 8.6% | 11.4% | 5.7% | -2.1% | · | 4.3% | 22.6% | -44.0% | · | |
| Pretax Margin | 6.4% | -6.6% | · | 11.0% | 14.5% | 8.2% | -2.9% | · | 7.0% | 6.9% | -43.0% | · | |
| EBITDA Margin | 3.3% | -2.9% | · | 9.0% | 13.1% | 10.7% | 1.7% | · | 11.9% | 2.9% | -30.4% | · | |
| ROA | 5.7% | -6.4% | -0.03% | 10.1% | 15.3% | 6.8% | -3.0% | · | 7.1% | 37.9% | -49.8% | · | |
| ROE | 27.0% | -30.9% | -0.10% | 28.6% | 52.2% | 27.1% | -10.5% | · | 22.5% | 109.9% | -151.3% | · | |
| ROIC | 12.3% | -15.9% | -1.1% | 11.3% | 21.7% | 11.7% | 2.6% | · | 33.1% | 31.5% | -164.8% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 1.4 | 1.9 | 2.4 | 1.5 | 1.7 | 1.6 | · | 0.8 | 1.9 | 2.3 | · | |
| Quick Ratio | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | · | 0.2 | 0.7 | 1.0 | · | |
| Debt / Equity | · | · | · | 0.8 | 0.7 | 1.7 | 1.6 | · | · | · | · | · | |
| LT Debt / Equity | · | · | · | 0.6 | 0.5 | 1.4 | 1.4 | · | · | · | · | · | |
| Interest Coverage | · | · | 1.2 | · | · | · | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 1.1 | · | 1.2 | 1.3 | 1.2 | 1.5 | · | 1.7 | 1.7 | 1.1 | · | |
| Inventory Turnover | 2.4 | 2.5 | 2.1 | 2.2 | 2.6 | 2.2 | 2.9 | · | 3.9 | 4.8 | 2.5 | · | |
| Receivables Turnover | 10.3 | 10.7 | · | 12.2 | 13.1 | 12.0 | 15.3 | · | 16.7 | 9.5 | 7.3 | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.9% | 33.1% | 23.8% | 5.1% | 42.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 15.8% | 20.1% | 22.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | -20.0% | 217.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -14.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 9.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -20.7% | 185.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -2.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 15.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $445M | $473M | $355M | $287M | $273M | $192M | $193M | $200M | $152M | $79M | $33M | $7M | |
| Net Income TTM | $23M | $-27M | $-102.0K | $25M | $31M | $11M | $-4M | $6M | $7M | $18M | $-15M | $-5M | |
| Market Cap | $56M | $48M | $90M | $77M | $59M | $14M | $16M | · | $25M | $32M | $170M | · | |
| Enterprise Value | · | · | · | $154M | $107M | $81M | $69M | · | · | · | · | · | |
| P/E | 3.7 | -1.8 | -943.0 | 3.2 | 3.8 | 2.9 | -4.1 | 5.7 | 7.7 | 2.1 | -1.8 | · | |
| P/S | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.4 | 5.1 | · | |
| P/B | 0.6 | 0.7 | 0.9 | 0.8 | 0.8 | 0.3 | 0.5 | · | 0.7 | 1.3 | 27.0 | · | |
| P / Tangible Book | 4.0 | · | · | 1.5 | 2.0 | 2.8 | · | · | · | · | · | · | |
| P / Cash Flow | 2.0 | 2.3 | 3.4 | 5.3 | 2.0 | 0.5 | 0.8 | · | 3.1 | 5.3 | -167.2 | · | |
| P / FCF | 2.7 | 3.9 | 5.6 | 31.4 | 3.2 | 0.6 | 0.9 | · | 16.9 | 6.8 | -145.5 | · | |
| EV / EBITDA | · | · | · | 5.9 | 3.0 | 3.9 | 21.1 | · | · | · | · | · | |
| EV / FCF | · | · | · | 62.8 | 5.9 | 3.2 | 4.1 | · | · | · | · | · | |
| EV / Revenue | · | · | · | 0.5 | 0.4 | 0.4 | 0.4 | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | 0.00% | 0.01% | 0.00% | · | |
| Earnings Yield | 26.8% | -55.5% | -0.11% | 31.3% | 26.5% | 34.6% | -24.6% | 17.6% | 13.0% | 47.1% | -55.4% | · | |
| Payout Ratio | · | · | · | · | · | · | · | · | 0.01% | 0.01% | · | · | |
| Annual Payout | · | · | · | · | · | · | · | $0 | $959 | $1.9K | $1.9K | · |
손익계산서 16
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $103M | $109M | $114M | $113M | $107M | $112M | $113M | $124M | $119M | $118M | $104M | $92M | $91M | $69M | $74M | $68M | |
| Cost of Revenue | $68M | $73M | $77M | $74M | $72M | $76M | $77M | $87M | $83M | $81M | $74M | $59M | $60M | $47M | $51M | $46M | |
| Gross Profit | $35M | $35M | $37M | $38M | $35M | $35M | $36M | $37M | $35M | $36M | $30M | $32M | $32M | $22M | $23M | $22M | |
| SG&A Expense | $28M | $28M | $29M | $26M | $28M | $30M | $30M | $30M | $30M | $28M | $26M | $23M | $23M | $15M | $14M | $13M | |
| Operating Expenses | $37M | $32M | $33M | $30M | $33M | $35M | $53M | $36M | $36M | $33M | $29M | $27M | $27M | $17M | $22M | $16M | |
| Operating Income | $-2M | $3M | $4M | $8M | $2M | $762.0K | $-17M | $1M | $-838.0K | $4M | $369.0K | $6M | $5M | $5M | $1M | $6M | |
| Interest Expense | · | · | · | · | · | · | · | · | $4M | $4M | · | $3M | $3M | $2M | $2M | $674.0K | |
| Other Non-op | $-94.0K | $21.0K | $9.0K | $555.0K | $160.0K | $420.0K | $-655.0K | $-420.0K | $507.0K | $-284.0K | $-3M | $-23.0K | $391.0K | $-61.0K | $-2M | $333.0K | |
| Pretax Income | $-5M | $-89.0K | $-728.0K | $7M | $21M | $573.0K | $-22M | $-4M | $-4M | $-906.0K | $-4M | $1M | $2M | $2M | $-2M | $5M | |
| Income Tax | $-2M | $-25.0K | $-2M | $2M | $5M | $81.0K | $-2M | $-968.0K | $-1M | $-224.0K | $109.0K | $297.0K | $550.0K | $615.0K | $-973.0K | $1M | |
| Net Income | $-2M | $-64.0K | $997.0K | $5M | $16M | $492.0K | $-20M | $-3M | $-3M | $-682.0K | $-5M | $1M | $2M | $2M | $-635.0K | $3M | |
| EPS (Basic) | $-0.80 | $-0.02 | $0.34 | $1.75 | $5.10 | $0.16 | $-6.31 | $-0.91 | $-1.04 | $-0.22 | $-1.46 | $0.33 | $0.50 | $0.60 | $-2.22 | $1.12 | |
| EPS (Diluted) | $-0.80 | $-0.02 | $-1.52 | $1.24 | $5.05 | $0.16 | $-6.31 | $-0.91 | $-1.04 | $-0.22 | $-1.45 | $0.33 | $0.49 | $0.60 | $-0.15 | $1.11 | |
| Shares (Basic) | 3,071,656 | 3,071,656 | -6,221,826 | 3,081,970 | 3,109,362 | 3,124,581 | -6,310,857 | 3,140,191 | 3,154,771 | 3,163,541 | -6,236,234 | 3,166,842 | 3,143,911 | 3,059,035 | -4,690,981 | 3,090,321 | |
| Shares (Diluted) | 3,071,656 | 3,071,656 | -6,003,540 | 4,356,355 | 3,138,711 | 3,124,820 | -6,310,857 | 3,140,191 | 3,154,771 | 3,163,541 | -6,328,073 | 3,186,904 | 3,184,982 | 3,089,741 | -6,350,328 | 3,130,925 | |
| EBITDA | $-2M | $3M | · | $8M | $2M | $762.0K | · | $1M | $-838.0K | $4M | · | $6M | $5M | $5M | · | $6M |
대차대조표 27
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $15M | $9M | $8M | $7M | $7M | $5M | $5M | $4M | $6M | $4M | $4M | $4M | $13M | $5M | $4M | |
| Receivables | $39M | $34M | $40M | $39M | $41M | $38M | $47M | $49M | $46M | $42M | $41M | $27M | $30M | $21M | $26M | $25M | |
| Inventory | $122M | $118M | $121M | $120M | $122M | $123M | $126M | $129M | $131M | $132M | $131M | $114M | $115M | $97M | $98M | $96M | |
| Prepaid Expense | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $3M | $3M | $2M | $2M | $5M | |
| Current Assets | $179M | $171M | $173M | $170M | $174M | $172M | $182M | $188M | $185M | $185M | $183M | $152M | $156M | $137M | $135M | $129M | |
| PP&E (Net) | $75M | · | · | · | · | · | · | · | · | · | · | $65M | $67M | $63M | · | $52M | |
| PP&E (Gross) | $139M | · | · | · | · | · | · | · | · | · | · | $100M | $99M | $93M | · | $77M | |
| Accum. Depreciation | $63M | · | · | · | · | · | · | · | · | · | · | $34M | $32M | $29M | · | $24M | |
| Goodwill | $57M | $61M | $61M | $61M | $61M | $61M | $61M | $79M | $77M | $77M | $76M | $71M | $70M | $41M | $41M | $44M | |
| Intangibles | $18M | $19M | $20M | $21M | $23M | $24M | $25M | $26M | $27M | $28M | $27M | $24M | $25M | $4M | $4M | $5M | |
| Total Assets | $393M | $389M | $386M | $387M | $394M | $396M | $408M | $437M | $434M | $437M | $422M | $360M | $365M | $279M | $279M | $263M | |
| Accounts Payable | $27M | $27M | $27M | $25M | $28M | $28M | $31M | $31M | $26M | $25M | $27M | $15M | $12M | $7M | $11M | $17M | |
| Accrued Liabilities | $31M | $28M | $32M | $31M | $31M | $31M | $32M | $35M | $33M | $39M | $32M | $23M | $21M | $15M | $16M | $14M | |
| Current Liabilities | $105M | $102M | $111M | $103M | $125M | $121M | $130M | $130M | $106M | $103M | $98M | $73M | $75M | $59M | $56M | $57M | |
| Capital Leases | $55M | $54M | $46M | $47M | $45M | $47M | $50M | $52M | $57M | $58M | $48M | $40M | $40M | $30M | $30M | $31M | |
| Deferred Tax | $6M | $9M | $9M | $11M | $11M | $6M | $6M | $9M | $10M | $12M | $14M | $13M | $13M | $9M | $9M | $5M | |
| Other Non-current Liabilities | $3M | $4M | $4M | $2M | $3M | $4M | $7M | $7M | $6M | $6M | $4M | $852.0K | $1M | $1M | $2M | $997.0K | |
| Total Liabilities | $300M | $294M | $291M | $293M | $305M | $322M | $335M | $344M | $338M | $337M | $322M | $256M | $262M | $181M | $181M | $165M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | $98M | $86M | · | $77M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | $98M | $86M | · | $77M | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | |
| Paid-in Capital | $76M | $76M | $76M | $76M | $70M | $70M | $70M | $70M | $69M | $69M | $69M | $69M | $69M | $65M | $65M | $65M | |
| Retained Earnings | $27M | $29M | $29M | $28M | $29M | $13M | $12M | $32M | $35M | $38M | $39M | $44M | $43M | $41M | $40M | $40M | |
| Treasury Stock | $10M | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | |
| Stockholders' Equity | $93M | $95M | $95M | $94M | $89M | $73M | $73M | $93M | $96M | $99M | $100M | $105M | $104M | $99M | $98M | $98M | |
| Liabilities + Equity | $393M | $389M | $386M | $387M | $394M | $396M | $408M | $437M | $434M | $437M | $422M | $360M | $365M | $279M | $279M | $263M | |
| Shares Outstanding | 3,071,656 | 3,071,656 | 3,071,656 | 3,071,656 | 3,084,351 | 3,115,674 | 3,131,360 | 3,131,633 | 3,148,135 | 3,159,984 | 3,164,330 | 3,164,432 | 3,165,890 | 3,074,833 | 3,074,833 | 3,081,456 |
현금 흐름 14
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $2M | |
| Stock-based Comp | $49.0K | $51.0K | $50.0K | $50.0K | $49.0K | $51.0K | $51.0K | $174.0K | $50.0K | $50.0K | $50.0K | $287.0K | $109.0K | $0 | $0 | $0 | |
| Deferred Tax | $-3M | $-471.0K | $-2M | $591.0K | $5M | $-455.0K | $-3M | $-1M | $-1M | $-1M | · | · | · | · | · | · | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $992.0K | $253.0K | $254.0K | $210.0K | |
| Operating Cash Flow | $-3M | $10M | $7M | $12M | $231.0K | $9M | $7M | $12M | $-6M | $8M | $-11.0K | $12M | $8M | $6M | $-4M | $6M | |
| CapEx | $2M | $1M | $2M | $1M | $2M | $2M | $3M | $2M | $2M | $2M | $7M | $599.0K | $2M | $1M | $4M | $801.0K | |
| Investing Cash Flow | $-2M | $-1M | $-2M | $-1M | $-2M | $-2M | $-3M | $-13M | $-2M | $-3M | $-25M | $-2M | $-36M | $-1M | $-7M | $-25M | |
| Stock Repurchased | $0 | $0 | $0 | $112.0K | $259.0K | $157.0K | $4.0K | $457.0K | $298.0K | $107.0K | $3.0K | $349.0K | $17.0K | $622.0K | $168.0K | $444.0K | |
| Net Stock Activity | · | $0 | · | · | · | $-157.0K | · | · | · | $-107.0K | · | · | · | $-622.0K | · | · | |
| Financing Cash Flow | $5M | $-2M | $-4M | $-10M | $2M | $-5M | $-3M | $2M | $6M | $-3M | $26M | $-11M | $19M | $3M | $13M | $17M | |
| Net Change in Cash | $40.0K | $6M | $1M | $694.0K | $-476.0K | $3M | $-110.0K | $222.0K | $-1M | $1M | · | · | $-9M | $8M | · | · | |
| Taxes Paid | · | · | $-52.0K | $455.0K | $2M | $0 | $-22.0K | $-106.0K | $-346.0K | $346.0K | $277.0K | $59.0K | $43.0K | $0 | $354.0K | $1M | |
| Free Cash Flow | · | $9M | · | · | · | $8M | · | · | · | $6M | · | · | · | $5M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $3M | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.6% | 32.6% | · | 34.0% | 32.8% | 31.7% | · | 29.9% | 29.9% | 30.9% | · | 35.1% | 34.7% | 31.8% | · | 32.7% | |
| Operating Margin | -1.9% | 3.2% | · | 7.1% | 1.9% | 0.68% | · | 0.91% | -0.71% | 3.0% | · | 6.1% | 5.4% | 6.6% | · | 8.6% | |
| Net Margin | -2.4% | -0.06% | · | 4.8% | 14.8% | 0.44% | · | -2.3% | -2.8% | -0.58% | · | 1.2% | 1.7% | 2.7% | · | 5.1% | |
| Pretax Margin | -4.5% | -0.08% | · | 6.6% | 19.7% | 0.51% | · | -3.1% | -3.8% | -0.77% | · | 1.5% | 2.3% | 3.6% | · | 7.1% | |
| EBITDA Margin | -1.9% | 3.2% | · | 7.1% | 1.9% | 0.68% | · | 0.91% | -0.71% | 3.0% | · | 6.1% | 5.4% | 6.6% | · | 8.6% | |
| ROA | -0.62% | -0.02% | · | 1.3% | 3.8% | 0.12% | · | -0.72% | -0.82% | -0.19% | · | 0.34% | 0.53% | 0.74% | · | 1.5% | |
| ROE | -2.7% | -0.08% | · | 5.8% | 17.2% | 0.57% | · | -2.9% | -3.3% | -0.69% | · | 1.0% | 1.6% | 2.0% | · | 4.2% | |
| ROIC | -1.1% | 2.6% | · | 6.1% | 1.8% | 0.89% | · | 0.91% | -0.64% | 2.7% | · | 4.2% | 1.8% | 1.8% | · | 2.4% |
유동성 및 지급능력 5
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 1.7 | · | 1.6 | 1.4 | 1.4 | · | 1.4 | 1.7 | 1.8 | · | 2.1 | 2.1 | 2.3 | · | 2.3 | |
| Quick Ratio | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.4 | 0.5 | 0.6 | · | 0.5 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.9 | 0.9 | · | 0.8 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.7 | 0.6 | · | 0.6 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -0.2 | 0.9 | · | 1.6 | · | · | · | · |
효율성 3
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | |
| Inventory Turnover | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | |
| Receivables Turnover | 2.6 | 3.0 | · | 2.6 | 2.5 | 2.8 | · | 3.2 | 3.2 | 3.7 | · | 3.5 | 3.5 | 3.5 | · | 3.1 |
가치 평가 (TTM) 14
| 지표 | 추세 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $431M | $440M | · | $455M | $461M | $472M | · | $452M | $419M | $369M | · | $320M | $298M | $282M | · | $282M | |
| Net Income TTM | $19M | $22M | · | $19M | $10M | $-6M | · | $-6M | $-1M | $4M | · | $8M | $22M | $27M | · | $35M | |
| Market Cap | $37M | $45M | · | $53M | $24M | $29M | · | $71M | $85M | $80M | · | $83M | $97M | $96M | · | $77M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | · | $191M | $169M | · | $151M | |
| P/E | 2.2 | 2.3 | · | 3.1 | 2.3 | -4.6 | · | -12.3 | -61.3 | 21.2 | · | 10.4 | 4.4 | 3.6 | · | 2.3 | |
| P/S | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | |
| P/B | 0.4 | 0.5 | · | 0.6 | 0.3 | 0.4 | · | 0.8 | 0.9 | 0.8 | · | 0.8 | 0.9 | 1.0 | · | 0.8 | |
| P / Tangible Book | 2.0 | 3.0 | · | 4.5 | 4.5 | · | · | · | · | · | · | 9.1 | 10.9 | 1.8 | · | 1.6 | |
| P / Cash Flow | · | 4.6 | · | · | · | 3.1 | · | · | · | 10.2 | · | · | · | 15.4 | · | · | |
| P / FCF | · | 5.3 | · | · | · | 3.8 | · | · | · | 12.9 | · | · | · | 19.4 | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | · | 38.6 | 37.1 | · | 25.7 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | · | · | 34.1 | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | 0.6 | 0.6 | · | 0.5 | |
| Earnings Yield | 45.8% | 43.5% | · | 31.9% | 42.7% | -21.5% | · | -8.1% | -1.6% | 4.7% | · | 9.7% | 22.9% | 27.4% | · | 43.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 매출 | $445M | $473M | $355M | $287M | $273M |
| 매출 총이익률 % | 32.7% | 30.6% | — | 34.1% | 36.4% |
| 영업이익률 % | 3.3% | -2.9% | — | 9.0% | 13.1% |
| 순이익 | $23M | $-27M | $-102.0K | $25M | $31M |
| 희석 EPS | $4.93 | $-8.48 | $-0.03 | $7.84 | $9.80 |
대차대조표
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | — | 0.8 | 0.7 |
| 유동비율 | 1.6 | 1.4 | 1.9 | 2.4 | 1.5 |
| 당좌 비율 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 |
현금 흐름
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $21M | $12M | $16M | $2M | $18M |
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.