MDXG 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$4.59
시가총액 (MRQ)$669M
P/E (TTM)114.8
EPS (TTM)$0.04
매출 (TTM)$355M
ROE (TTM)2.9%
부채/자본 (MRQ)0.1
52주 범위$3–$8
MDXG 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
주식 분할1
배당락일
분할
유형
2008년 4월 2일
1-for-3
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$419M2016-12-31 → 2025-12-31
EPS$0.322016-12-31 → 2025-12-31
잉여현금흐름·2023-12-31 → 2023-12-31
순이익률1.8%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MDXG
5년 평균
동종업계 중앙값
결론
P/E (TTM)
114.85년 평균 ≈6.1
≈6.1
·
·
P/S (TTM)
1.95년 평균 ≈3.3
≈3.3
54.5
저평가
P/B (MRQ)
3.15년 평균 ≈2066.1
≈2066.1
3.3
저평가
EV / EBITDA
6.75년 평균 ≈-14.9
≈-14.9
·
·
Price / Cash Flow (주가 / 현금 흐름)
9.25년 평균 ≈-64.6
≈-64.6
·
·
EV / Revenue (EV / 매출)
1.35년 평균 ≈3.1
≈3.1
·
·
주가 / 유형 장부 가치 (MRQ)
3.35년 평균 ≈8.0
≈8.0
·
·
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
MDXG
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
78.8%5년 평균 ≈82.9%
≈82.9%
·
·
영업이익률 (TTM)
2.5%5년 평균 ≈10.4%
≈10.4%
-1056.2%
최상위권
EBITDA Margin (EBITDA 마진)
18.8%5년 평균 ≈11.3%
≈11.3%
-1056.2%
최상위권
세전 마진 (TTM)
3.2%5년 평균 ≈9.5%
≈9.5%
·
·
순이익률 (TTM)
1.8%5년 평균 ≈9.5%
≈9.5%
-1000.6%
최상위권
ROA (TTM)
2.2%5년 평균 ≈14.0%
≈14.0%
-53.6%
최상위권
ROE (TTM)
2.9%5년 평균 ≈120.8%
≈120.8%
-68.2%
최상위권
ROIC
17.1%5년 평균 ≈17.4%
≈17.4%
-47.7%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MDXG
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.15년 평균 ≈146.9
≈146.9
·
·
유동비율 (MRQ)
5.35년 평균 ≈3.9
≈3.9
11.4
낮은 유동성
Quick Ratio (당좌 비율)
3.85년 평균 ≈3.3
≈3.3
4.9
동일
장기 부채 / 자기 자본 (MRQ)
0.15년 평균 ≈146.9
≈146.9
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MDXG
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
20.0%5년 평균 ≈11.3%
≈11.3%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
16.1%5년 평균 ≈12.7%
≈12.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
11.0%
·
·
·
EPS YoY
14.3%
·
·
·
Net Income YoY (순이익 YoY)
14.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
MDXG
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.325년 평균 ≈$0.10
≈$0.10
·
·
Revenue / Share (주당 매출)
$2.805년 평균 ≈$2.42
≈$2.42
·
·
Cash Flow / Share (주당 현금 흐름)
$0.495년 평균 ≈$0.28
≈$0.28
·
·
Cash / Share (주당 현금)
$1.125년 평균 ≈$0.79
≈$0.79
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MDXG
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.45년 평균 ≈1.4
≈1.4
0.4
최상위권
Inventory Turnover (재고 회전율)
3.05년 평균 ≈3.2
≈3.2
·
·
Receivables Turnover (매출 채권 회전율)
6.45년 평균 ≈6.5
≈6.5
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$518.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-6.7%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 28, 2026
$-0.10
$-0.05
-106.2%
2026년 3월 31일
$-0.07
$-0.03
-149.1%
2025년 12월 31일
$0.10
$0.09
16.7%
2025년 9월 30일
$0.15
$0.07
110.1%
2025년 6월 30일
$0.10
$0.06
81.5%
2025년 3월 31일
$0.06
$0.06
7.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$419M
$349M
$321M
$268M
$242M
$248M
$299M
$359M
$321M
$222M
$187M
$118M
Cost of Revenue
$73M
$60M
$55M
$48M
$40M
$39M
$43M
$36M
$35M
$31M
$20M
$13M
Gross Profit
$346M
$289M
$267M
$220M
$202M
$209M
$256M
$323M
$286M
$191M
$167M
$106M
R&D Expense
$15M
$12M
$13M
$13M
$10M
$12M
$11M
$16M
$18M
$14M
$8M
$7M
SG&A Expense
$266M
$225M
$211M
$209M
$195M
$181M
$198M
$259M
$220M
$173M
$133M
$90M
Operating Income
$64M
$59M
$37M
$-15M
$-7M
$-45M
$-21M
$-4M
$46M
$884.0K
$24M
$7M
Interest Expense
·
·
·
·
·
·
·
·
·
$339.0K
$86.0K
$48.0K
Interest Income
$5M
$3M
$118.0K
$32.0K
·
·
·
·
·
·
·
·
Other Non-op
$-558.0K
$-565.0K
$-26.0K
$-4.0K
$-23.0K
$-3.0K
$283.0K
$0
$0
$-339.0K
·
·
Pretax Income
$66M
$57M
$31M
$-20M
$-12M
$-62M
$-26M
$-3M
$45M
$545.0K
$24M
$7M
Income Tax
$18M
$15M
$-37M
$206.0K
$247.0K
$-12M
$-5.0K
$27M
$-20M
$155.0K
$-5M
$832.0K
Net Income
$49M
$42M
$58M
$-30M
$-10M
$-49M
$-26M
$-30M
$65M
$390.0K
$29M
$6M
EPS (Basic)
$0.33
$0.29
$0.40
$-0.33
$-0.15
$-0.77
$-0.24
$-0.28
$0.61
$0.00
$0.28
$0.06
EPS (Diluted)
$0.32
$0.28
$0.37
$-0.33
$-0.15
$-0.77
$-0.24
$-0.28
$0.56
$0.00
$0.26
$0.05
Shares (Basic)
147,793,069
146,979,354
116,495,810
112,909,266
110,353,406
108,257,112
106,946,384
105,596,256
106,121,810
105,928,348
105,929,205
105,793,008
Shares (Diluted)
149,724,507
149,049,197
145,962,462
112,909,266
110,353,406
108,257,112
106,946,384
105,596,256
116,113,736
112,645,640
113,628,482
113,295,504
EBITDA
$79M
$59M
$37M
·
$-5M
$-45M
$-21M
$-4M
·
$18M
$24M
$7M
대차대조표30
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$166M
$104M
$82M
$66M
$87M
$96M
$69M
$45M
$27M
$30M
$26M
$47M
Short-term Investments
·
·
·
·
·
·
·
·
·
$0
$3M
$6M
Receivables
$76M
$56M
$54M
$43M
$40M
$35M
$32M
$0
·
$2M
$54M
$27M
Inventory
$25M
$24M
$21M
$13M
$11M
$10M
$9M
$16M
$9M
$16M
$7M
$5M
Prepaid Expense
·
$5M
$6M
$7M
$6M
$6M
$7M
$7M
$2M
$2M
$3M
$2M
Other Current Assets
$10M
$8M
$2M
$3M
$3M
$3M
$6M
$6M
$9M
$10M
$215.0K
·
Current Assets
$277M
$192M
$164M
$134M
$149M
$161M
$123M
$74M
$49M
$59M
$96M
$86M
PP&E (Net)
·
·
·
·
·
$11M
$12M
$17M
$14M
$14M
$9M
$5M
PP&E (Gross)
·
·
·
·
·
$41M
$36M
$35M
$26M
$22M
$14M
$9M
Accum. Depreciation
·
·
·
·
·
$29M
$24M
$18M
$12M
$9M
$5M
$3M
Goodwill
$19M
$19M
$19M
$19M
$19M
$20M
$20M
$20M
$20M
$20M
$4M
$4M
Intangibles
$14M
$12M
$5M
$6M
$5M
$6M
$8M
$10M
$10M
$23M
$11M
$11M
Other Non-current Assets
$7M
$7M
$205.0K
$148.0K
$186.0K
$375.0K
$443.0K
$2M
$3M
$354.0K
·
$0
Total Assets
$343M
$264M
$239M
$171M
$188M
$202M
$167M
$123M
$121M
$117M
$136M
$109M
Accounts Payable
$15M
$7M
$9M
$8M
$7M
$9M
$9M
$15M
·
$11M
$7M
$4M
Accrued Liabilities
$11M
$9M
$9M
$11M
$10M
$30M
$32M
$32M
$16M
$19M
$5M
$3M
Current Liabilities
$64M
$46M
$46M
$44M
$42M
$59M
$67M
$72M
$46M
$61M
$27M
$18M
Capital Leases
$3M
$5M
$893.0K
$2M
$4M
$3M
$3M
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
$1M
·
·
Other Non-current Liabilities
$5M
$7M
$2M
$5M
$5M
$4M
$4M
$2M
$2M
$875.0K
$1M
$2M
Total Liabilities
$86M
$71M
$96M
$97M
$95M
$111M
$133M
$73M
$47M
$69M
$28M
$20M
Long-term Debt
$18M
$19M
$50M
$50M
$50M
$50M
$73M
$0
·
·
·
·
Total Debt
$18M
$19M
$48M
·
$48M
$48M
·
·
·
·
·
·
Common Stock
$148.0K
$147.0K
$146.0K
$114.0K
$113.0K
$113.0K
$113.0K
$113.0K
$113.0K
$110.0K
$109.0K
$108.0K
Paid-in Capital
$299M
$284M
$276M
$174M
$166M
$159M
$147M
$165M
$165M
$161M
$163M
$162M
Retained Earnings
$-43M
$-91M
$-134M
$-192M
$-162M
$-151M
$-102M
$-77M
$-47M
$-111M
$-38M
$-68M
Treasury Stock
$0
·
·
$0
$4M
$7M
$11M
$39M
$44M
$2M
$17M
$6M
Stockholders' Equity
$257M
$193M
$143M
$-18M
$82.0K
$-150.0K
$34M
$50M
$74M
$48M
$35M
$89M
Liabilities + Equity
$343M
$264M
$239M
$171M
$188M
$202M
$167M
$123M
$121M
$117M
$136M
$109M
Shares Outstanding
148,093,920
146,932,032
146,227,639
113,705,447
111,925,216
110,930,243
110,818,649
109,098,663
109,347,517
109,862,787
107,361,471
107,789,611
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$15M
$6M
$3M
·
·
·
·
·
·
·
·
·
Stock-based Comp
$16M
$17M
$17M
$11M
$14M
$15M
$12M
$15M
$21M
$18M
$17M
$11M
Deferred Tax
$9M
$12M
$-41M
$0
$0
$0
$0
$26M
$-27M
$-5M
$-15M
$0
Amort. of Intangibles
$439.0K
$765.0K
$762.0K
$701.0K
$820.0K
$1M
$1M
$1M
$2M
$2M
$933.0K
$928.0K
Restructuring
·
·
·
·
$0
$0
$8M
$6M
·
·
·
·
Other Non-cash
$-15M
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$74M
$66M
$27M
$-18M
$-2M
$-30M
$-39M
$36M
$63M
$24M
$19M
$17M
CapEx
·
·
$2M
$2M
$3M
·
·
·
·
·
·
·
Investing Cash Flow
$-7M
$-10M
$-2M
$-3M
$-3M
$-5M
$504.0K
$-9M
$-5M
$-12M
$-678.0K
$-12M
Stock Repurchased
$0
$0
$10M
$0
$0
$900.0K
·
$8M
$68M
$10M
$40M
·
Net Stock Activity
$0
$0
$-10M
·
·
$-900.0K
·
$-8M
·
$-10M
$-40M
·
Financing Cash Flow
$-5M
$-34M
$-9M
$-580.0K
$-3M
$62M
$63M
$-9M
$-60M
$-8M
$-36M
$-2M
Net Change in Cash
$62M
$22M
$16M
$-21M
$-9M
$27M
$24M
$18M
$-3M
$4M
$-18M
$3M
Taxes Paid
$9M
$3M
$-548.0K
$181.0K
$169.0K
·
·
·
·
·
·
·
Free Cash Flow
·
·
$25M
·
·
·
·
·
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
82.6%
82.8%
83.0%
·
83.3%
84.2%
85.6%
89.9%
·
86.8%
89.2%
89.3%
Operating Margin
15.3%
16.9%
11.6%
·
-1.9%
-18.3%
-7.1%
-1.1%
·
7.5%
13.0%
6.0%
Net Margin
11.6%
12.2%
18.1%
·
-4.0%
-19.9%
-8.6%
-8.3%
·
4.9%
15.7%
5.3%
Pretax Margin
15.8%
16.4%
9.5%
·
-3.9%
-24.8%
-8.6%
-0.95%
·
7.4%
13.0%
6.0%
EBITDA Margin
18.8%
16.9%
11.6%
·
-1.9%
-18.3%
-7.1%
-1.1%
·
7.5%
13.0%
6.0%
ROA
16.0%
16.9%
28.4%
·
-5.3%
-26.7%
·
-24.6%
·
7.3%
24.0%
6.4%
ROE
20.5%
22.7%
80.8%
·
359.2%
-774.9%
·
-44.6%
·
14.3%
29.8%
7.6%
ROIC
17.1%
20.4%
42.8%
·
-10.7%
-76.5%
·
-69.7%
·
9.2%
27.4%
7.0%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.3
4.2
3.6
·
3.5
2.7
·
1.0
·
2.5
3.6
4.7
Quick Ratio
3.8
3.5
3.0
·
3.0
2.2
·
0.6
·
2.0
3.2
4.3
Debt / Equity
0.1
0.1
0.3
·
586.9
-318.0
·
·
·
·
·
·
LT Debt / Equity
0.1
0.1
0.3
·
586.9
-318.0
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
54.4
283.3
147.9
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.4
1.4
1.6
·
1.3
1.3
·
2.9
·
1.5
1.5
1.2
Inventory Turnover
3.0
2.7
3.2
·
4.0
4.0
·
2.9
·
2.6
3.2
2.8
Receivables Turnover
6.4
6.4
6.6
·
6.8
7.3
·
·
·
4.1
4.7
5.5
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.73
$1.31
$0.98
·
$0.00
$-0.00
·
$0.46
·
$1.21
$1.01
$0.83
Revenue / Share
$2.80
$2.34
$2.20
·
$2.34
$2.29
$2.80
$3.40
·
$2.18
$1.65
$1.04
Cash Flow / Share
$0.49
$0.44
$0.18
·
$-0.02
$-0.28
$-0.37
$0.34
·
$0.23
$0.17
$0.15
Cash / Share
$1.12
$0.71
$0.56
·
$0.78
$0.86
·
$0.41
·
$0.31
$0.27
$0.43
EPS (TTM)
$0.32
$0.28
$0.37
$-0.33
$-0.15
$-0.77
$-0.24
$-0.28
·
$0.00
$0.26
$0.05
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
20.0%
8.5%
20.0%
10.7%
-2.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
16.1%
13.0%
9.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.0%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
14.3%
-24.3%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
14.5%
-27.2%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$419M
$349M
$321M
$268M
$242M
$248M
$299M
$359M
·
$222M
$187M
$118M
Net Income TTM
$49M
$42M
$58M
$-30M
$-10M
$-49M
$-26M
$-30M
·
$390.0K
$29M
$6M
Market Cap
$1.00B
$1.41B
$1.28B
·
$676M
$1.01B
·
$195M
·
$973M
$1.01B
$1.24B
Enterprise Value
$854M
$1.33B
$1.25B
·
$637M
$959M
·
·
·
·
·
·
P/E
21.2
34.4
23.7
-8.4
-40.3
-11.8
-31.6
-6.4
·
·
36.0
230.6
P/S
2.4
4.1
4.0
·
2.8
4.1
·
0.5
·
4.4
5.4
10.5
P/B
3.9
7.3
9.0
·
8244.2
-6715.0
·
3.9
·
7.3
9.3
13.9
P / Tangible Book
4.5
8.7
10.9
·
·
·
·
·
·
·
·
·
P / Cash Flow
13.5
21.4
47.9
·
-341.1
-33.3
·
5.5
·
37.7
53.5
74.0
P / FCF
·
·
51.7
·
·
·
·
·
·
·
·
·
EV / EBITDA
10.8
22.6
33.6
·
-126.5
-21.1
·
·
·
·
·
·
EV / FCF
·
·
50.4
·
·
·
·
·
·
·
·
·
EV / Revenue
2.0
3.8
3.9
·
2.6
3.9
·
·
·
·
·
·
Earnings Yield
4.7%
2.9%
4.2%
-11.9%
-2.5%
-8.5%
-3.2%
-15.6%
·
0.00%
2.8%
0.43%
손익계산서16
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$64M
$59M
$118M
$114M
$99M
$88M
$93M
$84M
$87M
$85M
$87M
$82M
$81M
$72M
$74M
$68M
Cost of Revenue
$20M
$17M
$19M
$19M
$19M
$17M
$17M
$15M
$15M
$13M
$14M
$15M
$14M
$12M
$14M
$12M
Gross Profit
$44M
$42M
$99M
$95M
$80M
$72M
$76M
$69M
$72M
$72M
$73M
$67M
$68M
$59M
$60M
$56M
R&D Expense
$3M
$4M
$5M
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$2M
$3M
$4M
$3M
$-5M
$6M
SG&A Expense
$60M
$53M
$73M
$69M
$64M
$60M
$61M
$54M
$55M
$55M
$54M
$53M
$52M
$52M
$50M
$53M
Operating Income
$-18M
$-16M
$21M
$22M
$12M
$8M
$11M
$11M
$23M
$13M
$15M
$11M
$11M
$-340.0K
$11M
$-7M
Interest Income
·
$1M
$1M
$1M
$1M
$984.0K
$924.0K
$799.0K
$525.0K
$684.0K
·
·
·
·
·
·
Other Non-op
$-102.0K
$-168.0K
$-186.0K
$-126.0K
$-101.0K
$-145.0K
$-208.0K
$-21.0K
$-237.0K
$-99.0K
$15.0K
$-11.0K
$-32.0K
$2.0K
$-4.0K
$0
Pretax Income
$-18M
$-15M
$22M
$23M
$13M
$9M
$11M
$11M
$23M
$11M
$14M
$9M
$9M
$-2M
$10M
$-8M
Income Tax
$-3M
$-4M
$7M
$6M
$3M
$2M
$4M
$4M
$6M
$2M
$-37M
$591.0K
$-74.0K
$51.0K
$28.0K
$53.0K
Net Income
$-15M
$-11M
$15M
$17M
$10M
$7M
$7M
$8M
$18M
$9M
$53M
$9M
$1M
$-5M
$-414.0K
$-8M
EPS (Basic)
$-0.10
$-0.07
$0.10
$0.11
$0.07
$0.05
$0.06
$0.05
$0.12
$0.06
$0.40
$0.06
$0.00
$-0.06
$-0.02
$-0.09
EPS (Diluted)
$-0.10
$-0.07
$0.10
$0.11
$0.06
$0.05
$0.05
$0.05
$0.12
$0.06
$0.36
$0.06
$0.01
$-0.06
$-0.02
$-0.09
Shares (Basic)
147,795,741
148,446,017
·
148,035,283
147,761,332
147,272,324
·
146,958,986
147,326,273
146,404,587
·
116,298,146
115,866,371
114,398,813
·
113,448,251
Shares (Diluted)
147,795,741
148,446,017
·
149,713,653
149,317,281
149,677,452
·
148,373,631
148,897,920
150,028,107
·
149,773,706
146,862,924
114,398,813
·
113,448,251
EBITDA
$-18M
$-16M
·
$22M
$12M
$8M
·
$11M
$23M
$13M
·
$11M
$3M
$-3M
·
$-7M
대차대조표25
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$136M
$160M
$166M
$142M
$119M
$106M
$104M
$89M
$69M
$48M
·
$81M
$69M
$61M
·
$73M
Receivables
$41M
$46M
$76M
$78M
$69M
$62M
$56M
$54M
$53M
$57M
·
$49M
$49M
$45M
·
$41M
Inventory
$21M
$26M
$25M
$27M
$25M
$24M
$24M
$24M
$25M
$24M
·
$19M
$17M
$15M
·
$14M
Prepaid Expense
·
·
·
$4M
$5M
$5M
·
$3M
$4M
$6M
·
$3M
$4M
$9M
·
$5M
Other Current Assets
$7M
$8M
$10M
$3M
$3M
$2M
$8M
$2M
$3M
$3M
·
$2M
$3M
$2M
·
$3M
Current Assets
$205M
$240M
$277M
$254M
$221M
$200M
$192M
$172M
$154M
$139M
·
$155M
$141M
$132M
·
$136M
Goodwill
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$19M
·
$19M
$19M
$20M
$19M
$20M
Intangibles
$12M
$13M
$14M
$11M
$12M
$11M
$12M
$11M
$12M
$13M
·
$5M
$6M
$6M
·
$5M
Other Non-current Assets
$12M
$7M
$7M
$3M
$990.0K
$1M
$7M
$1M
$1M
$1M
·
$149.0K
$146.0K
$147.0K
·
$150.0K
Total Assets
$281M
$309M
$343M
$319M
$291M
$270M
$264M
$244M
$230M
$222M
·
$189M
$176M
$168M
·
$173M
Accounts Payable
$8M
$11M
$15M
$11M
$8M
$9M
$7M
$7M
$8M
$10M
·
$9M
$8M
$8M
·
$9M
Accrued Liabilities
$11M
$11M
$11M
$13M
$15M
$9M
$9M
$8M
$9M
$9M
·
$9M
$13M
$13M
·
$11M
Current Liabilities
$38M
$45M
$64M
$58M
$50M
$43M
$46M
$42M
$40M
$42M
·
$44M
$44M
$41M
·
$46M
Capital Leases
·
·
$3M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$11M
$5M
$5M
$6M
$7M
$7M
$7M
$3M
$4M
$5M
·
$3M
$3M
$4M
·
$5M
Total Liabilities
$65M
$66M
$86M
$80M
$74M
$68M
$71M
$63M
$62M
$66M
·
$95M
$97M
$94M
·
$100M
Long-term Debt
$17M
$18M
$18M
$18M
$18M
$19M
$19M
$19M
$19M
$19M
·
·
·
·
·
·
Total Debt
$17M
$18M
·
$18M
$18M
$19M
·
$19M
$19M
$19M
·
$49M
$49M
$49M
·
$48M
Common Stock
$149.0K
$149.0K
$148.0K
$148.0K
$148.0K
$148.0K
$147.0K
$147.0K
$147.0K
$148.0K
·
$116.0K
$116.0K
$115.0K
·
$114.0K
Paid-in Capital
$297M
$296M
$299M
$297M
$291M
$287M
$284M
$280M
$275M
$280M
·
$188M
$183M
$179M
·
$172M
Retained Earnings
$-68M
$-54M
$-43M
$-58M
$-75M
$-84M
$-91M
$-99M
$-107M
$-124M
·
$-187M
$-196M
$-197M
·
$-191M
Treasury Stock
$13M
·
·
·
·
·
·
·
·
·
·
·
·
$1.0K
·
$7.0K
Stockholders' Equity
$216M
$243M
$257M
$239M
$217M
$203M
$193M
$181M
$168M
$156M
$143M
$1M
$-13M
$-18M
$-18M
$-20M
Liabilities + Equity
$281M
$309M
$343M
$319M
$291M
$270M
$264M
$244M
$230M
$222M
·
$189M
$176M
$168M
·
$173M
Shares Outstanding
145,724,441
148,931,360
148,093,920
148,075,930
147,924,862
147,607,622
146,932,032
146,962,812
146,749,402
147,528,596
·
116,359,748
116,109,125
115,380,208
·
113,668,179
현금 흐름9
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Stock-based Comp
$903.0K
$-2M
$2M
$5M
$5M
$4M
$5M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
$530.0K
$2M
Amort. of Intangibles
$291.0K
$301.0K
$128.0K
$112.0K
$100.0K
$99.0K
$194.0K
$192.0K
$190.0K
$189.0K
$191.0K
$190.0K
$191.0K
$190.0K
$181.0K
$175.0K
Restructuring
·
·
·
·
·
·
·
·
·
·
·
$208.0K
$3M
·
·
$0
Operating Cash Flow
$-10M
$2M
$25M
$29M
$14M
$5M
$19M
$20M
$22M
$6M
$10M
$13M
$8M
$-4M
$-6M
$959.0K
CapEx
·
·
·
·
·
·
·
·
·
·
·
$628.0K
$299.0K
$633.0K
·
$349.0K
Investing Cash Flow
$-635.0K
$-6M
$-335.0K
$-5M
$-887.0K
$-406.0K
$-3M
$113.0K
$-905.0K
$-6M
$-481.0K
$-649.0K
$-348.0K
$-677.0K
$-2M
$-374.0K
Financing Cash Flow
$-13M
$-3M
$-583.0K
$-857.0K
$-1M
$-3M
$-400.0K
$27.0K
$-359.0K
$-33M
$-9M
$370.0K
$4.0K
$-4.0K
$66.0K
$130.0K
Net Change in Cash
$-24M
$-6M
$24M
$23M
$12M
$2M
$16M
$20M
$21M
$-34M
$836.0K
$13M
$7M
$-5M
$-7M
$715.0K
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$-5M
·
·
수익성8
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
69.0%
70.6%
·
83.5%
81.0%
81.2%
·
81.8%
83.0%
84.7%
·
81.9%
83.3%
82.7%
·
82.0%
Operating Margin
-28.7%
-27.2%
·
19.5%
12.6%
9.3%
·
13.3%
26.9%
15.6%
·
13.2%
3.4%
-4.7%
·
-10.5%
Net Margin
-23.1%
-18.4%
·
14.7%
9.8%
8.0%
·
9.6%
20.2%
10.9%
·
10.4%
1.5%
-7.0%
·
-12.4%
Pretax Margin
-27.6%
-26.0%
·
20.1%
13.2%
9.8%
·
13.6%
26.6%
13.5%
·
11.2%
1.4%
-6.9%
·
-12.4%
EBITDA Margin
-28.7%
-27.2%
·
19.5%
12.6%
9.3%
·
13.3%
26.9%
15.6%
·
13.2%
3.4%
-4.7%
·
-10.5%
ROA
-5.2%
-3.8%
·
5.9%
3.7%
2.9%
·
3.7%
8.7%
4.8%
·
4.7%
0.70%
-2.9%
·
-4.8%
ROE
-6.9%
-4.9%
·
8.0%
5.0%
3.9%
·
8.9%
22.7%
13.4%
·
-93.8%
-9.1%
39.3%
·
66.5%
ROIC
-6.6%
-4.4%
·
6.3%
3.9%
3.0%
·
3.9%
9.5%
6.0%
·
20.1%
8.2%
-11.1%
·
-24.7%
유동성 및 지급능력4
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
5.3
5.4
·
4.4
4.4
4.7
·
4.1
3.8
3.3
·
3.5
3.2
3.2
·
3.0
Quick Ratio
4.6
4.6
·
3.8
3.7
4.0
·
3.4
3.0
2.5
·
3.0
2.6
2.6
·
2.5
Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
36.8
-3.9
-2.7
·
-2.5
LT Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
36.8
-3.9
-2.7
·
-2.5
효율성3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.4
0.4
0.4
·
0.4
0.4
0.4
·
0.5
0.5
0.4
·
0.4
Inventory Turnover
0.9
0.7
·
0.7
0.7
0.7
·
0.7
0.7
0.7
·
0.9
0.9
0.9
·
1.0
Receivables Turnover
1.2
1.1
·
1.7
1.6
1.5
·
1.6
1.7
1.7
·
1.8
1.9
1.7
·
1.7
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$1.48
$1.63
·
$1.61
$1.46
$1.37
·
$1.23
$1.15
$1.06
·
$0.01
$-0.11
$-0.16
·
$-0.17
Revenue / Share
$0.44
$0.40
·
$0.76
$0.66
$0.59
·
$0.57
$0.59
$0.56
·
$0.68
$0.70
$0.63
·
$0.60
Cash Flow / Share
·
$0.01
·
·
·
$0.04
·
·
·
$0.04
·
·
·
$-0.04
·
·
Cash / Share
$0.93
$1.07
·
$0.96
$0.80
$0.72
·
$0.60
$0.47
$0.33
·
$0.70
$0.59
$0.53
·
$0.64
EPS (TTM)
$0.04
$0.20
·
$0.27
$0.21
$0.27
·
$0.59
$0.60
$0.49
·
$-0.01
$-0.16
$-0.28
·
$-0.30
가치 평가 (TTM)11
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$355M
$389M
·
$393M
$364M
$352M
·
$343M
$340M
$335M
·
$309M
$295M
$281M
·
$244M
Net Income TTM
$6M
$31M
·
$41M
$32M
$40M
·
$88M
$89M
$72M
·
$4M
$-13M
$-25M
·
$-28M
Market Cap
$561M
$588M
·
$1.03B
$904M
$1.12B
·
$869M
$1.02B
$1.14B
·
$848M
$767M
$393M
·
$326M
Enterprise Value
$442M
$446M
·
$910M
$803M
$1.03B
·
$799M
$967M
$1.11B
·
$816M
$748M
$381M
·
$301M
P/E
96.2
19.8
·
25.9
29.1
28.1
·
10.0
11.6
15.7
·
-729.0
-41.3
-12.2
·
-9.6
P/S
1.6
1.5
·
2.6
2.5
3.2
·
2.5
3.0
3.4
·
2.7
2.6
1.4
·
1.3
P/B
2.6
2.4
·
4.3
4.2
5.5
·
4.8
6.1
7.3
·
637.8
-60.6
-21.9
·
-16.7
P / Tangible Book
3.0
2.8
·
5.0
4.9
6.5
·
5.8
7.4
9.2
·
·
·
·
·
·
P / Cash Flow
·
313.1
·
·
·
211.7
·
·
·
190.0
·
·
·
-97.2
·
·
EV / Revenue
1.2
1.1
·
2.3
2.2
2.9
·
2.3
2.8
3.3
·
2.6
2.5
1.4
·
1.2
Earnings Yield
1.0%
5.1%
·
3.9%
3.4%
3.5%
·
10.0%
8.7%
6.4%
·
-0.14%
-2.4%
-8.2%
·
-10.4%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$419M
$349M
$321M
$268M
$242M
매출 총이익률 %
82.6%
82.8%
83.0%
·
83.3%
영업이익률 %
15.3%
16.9%
11.6%
·
-1.9%
순이익
$49M
$42M
$58M
$-30M
$-10M
희석 EPS
$0.32
$0.28
$0.37
$-0.33
$-0.15
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.1
0.1
0.3
·
586.9
유동비율
4.3
4.2
3.6
·
3.5
당좌 비율
3.8
3.5
3.0
·
3.0
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
·
·
$25M
·
·
기관 투자자 (13F)
247개의 제출자
· $476.3M 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.
보유자247
보유 가치$476.3M
신규 포지션41
청산 포지션48
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
41 (-5 이전 분기 대비)
48 (+14 이전 분기 대비)
87 (-5 이전 분기 대비)
62 (+4 이전 분기 대비)
-939K
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.
1 Steve Gorlin, individually and as sole trustee of the Steve Gorlin Revocable Trust dated May 19, 1998, 1 Steve Gorlin Revocable Trust dated May 19, 1998
1 John C. Thomas, Jr., individually, as sole trustee of the John C. and Levato J. Thomas Irrevocable Trust, as general partner of the John C. Thomas Family Limited Partnership and as custodian for three minors
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.