MIND MIND Technology, Inc. - Common Stock
$6.99
가격 · 5월 20, 2026
기준 재무 정보 4월 20, 2026
52주 범위
$6–$14
16% of range
애널리스트 평점
STRONG BUY
7 analysts
목표 주가
$10
+43% upside
P/E (TTM)
-8.0
ROE
2.1%
순이익률
1.8%
MIND 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.99
시가총액
$82M
P/E (TTM)
-8.0
EPS (TTM)
—
매출 (TTM)
$41M
배당 수익률
—
ROE
2.1%
부채/자본
—
52주 범위
$6 – $15
MIND 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
$41M
2020-01-31
→
2026-01-31
EPS
—
2020-01-31
→
2023-01-31
잉여현금흐름
$2M
2020-01-31
→
2026-01-31
마진
1.8%
2020-01-31
→
2026-01-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
MIND
동종업계 중앙값
P/E (TTM)
-8.0
24.1
P/S (TTM)
2.0
0.8
P/B
2.0
1.9
Price / FCF (주가 / FCF)
42.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
MIND
동종업계 중앙값
Gross Margin (매출 총이익률)
45.6%
21.2%
Operating Margin (영업이익률)
7.0%
—
Net Profit Margin (순이익률)
1.8%
-0.32%
ROA
1.7%
-0.30%
ROE
2.1%
-0.79%
ROIC
1.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
MIND
동종업계 중앙값
Current Ratio (유동비율)
6.0
2.5
Quick Ratio (당좌 비율)
4.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
MIND
동종업계 중앙값
Revenue YoY (매출 YoY)
-12.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
17.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
14.1%
—
Net Income YoY (순이익 YoY)
-85.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
MIND
동종업계 중앙값
MIND 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 3 42.9%
- 매수 3 42.9%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
1 명의 애널리스트 · 2026-05-15
저가
$10.00
고가
$10.00
중앙값 목표
$10.00
+43.1%
평균 목표
$10.00
+43.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.12%
다음 실적
6월 08, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.03 | $0.32 | -0.35% |
| 2025년 12월 31일 | $0.01 | $0.16 | -0.15% |
| 2025년 9월 30일 | $0.24 | $0.19 | 0.05% |
| 2025년 6월 30일 | $-0.12 | $0.08 | -0.20% |
| 2025년 3월 31일 | $0.25 | $0.18 | 0.07% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| MIND | $82M | -8.0 | -12.6% | 1.8% | 2.1% | 45.6% |
| GEOS | $243M | -24.9 | -18.3% | -8.8% | -7.5% | 29.7% |
| DTI | $87M | -22.3 | 3.4% | -2.4% | -3.1% | — |
| KLXE | $36M | -0.5 | -10.2% | -12.1% | 127.0% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $41M | $47M | $37M | $25M | $23M | $21M | $30M | $43M | $48M | $41M | $52M | $83M | |
| Cost of Revenue | · | · | · | · | · | · | $26M | $31M | $42M | $48M | $49M | $60M | |
| Gross Profit | $19M | $21M | $16M | $10M | $6M | $7M | $13M | $12M | $6M | $-7M | $3M | $23M | |
| R&D Expense | $2M | $2M | $2M | $1M | $4M | $3M | $2M | $1M | $2M | $974.0K | $931.0K | · | |
| SG&A Expense | $13M | $11M | $12M | $13M | $15M | $13M | $14M | $21M | $20M | $20M | $18M | $25M | |
| Operating Expenses | $16M | $14M | $15M | $16M | $21M | $22M | $19M | $25M | $26M | $24M | $29M | $30M | |
| Operating Income | $3M | $7M | $518.0K | $-6M | $-15M | $-14M | $-6M | $-13M | $-20M | $-31M | $-27M | $-7M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $653.0K | $739.0K | $902.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | $10.0K | $14.0K | $229.0K | |
| Other Non-op | $43.0K | $240.0K | $-280.0K | $256.0K | $926.0K | $862.0K | $100.0K | $-24.0K | $-498.0K | $594.0K | $-274.0K | $-3M | |
| Pretax Income | $3M | $7M | $238.0K | $-5M | $-14M | $-13M | $-6M | $-20M | $-20M | $-31M | $-28M | $-10M | |
| Income Tax | $2M | $2M | $1M | $699.0K | $-39.0K | $536.0K | $353.0K | $252.0K | $910.0K | $2M | $11M | $-994.0K | |
| Net Income | $750.0K | $5M | $274.0K | $-9M | $-15M | $-20M | $-11M | $-20M | $-21M | $-33M | $-39M | $-9M | |
| EPS (Basic) | $0.09 | $4.32 | $-2.50 | $-8.98 | $-1.31 | $-1.80 | $-1.10 | $-1.78 | $-1.82 | $-2.79 | $-3.22 | $-0.74 | |
| EPS (Diluted) | · | · | · | $-0.92 | $-1.31 | $-1.80 | $-1.10 | $-1.78 | $-1.82 | $-2.79 | $-3.22 | $-0.74 | |
| Shares (Basic) | 8,258,000 | 4,078,000 | 1,406 | 1,405,000 | 13,771,000 | 12,519,000 | 12,143,000 | 12,105,000 | 12,084,000 | 12,070,000 | 12,041,000 | 12,479,000 | |
| Shares (Diluted) | 8,328,000 | 4,078,000 | 1,406 | 1,405,000 | 13,771,000 | 12,519,000 | 12,143,000 | 12,105,000 | 12,084,000 | 12,070,000 | 12,041,000 | 12,479,000 | |
| EBITDA | $4M | $8M | · | · | $-12M | $-12M | $-8M | $-11M | $-18M | · | $-24M | $-5M |
대차대조표 30
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $5M | $5M | $778.0K | $5M | $5M | $3M | $9M | $10M | $3M | $4M | $5M | |
| Receivables | $13M | $12M | $7M | $3M | $8M | $5M | $7M | · | · | · | · | $24M | |
| Inventory | $11M | $14M | $13M | $11M | $14M | $11M | $13M | $11M | $11M | $12M | $13M | $11M | |
| Prepaid Expense | $2M | $1M | $3M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $7M | |
| Current Assets | $45M | $32M | $28M | $22M | $29M | $27M | $39M | $36M | $33M | $35M | $43M | $54M | |
| PP&E (Net) | $1M | $890.0K | $818.0K | $953.0K | $4M | $5M | $5M | $14M | $23M | $44M | $74M | $100M | |
| PP&E (Gross) | $11M | $10M | $10M | $10M | $19M | $21M | $22M | $15M | $14M | $14M | $13M | $10M | |
| Accum. Depreciation | $9M | $10M | $9M | $9M | $15M | $16M | $17M | $148M | $166M | $189M | $171M | $154M | |
| Goodwill | · | · | · | · | $0 | $0 | $3M | $3M | $3M | $4M | $4M | $6M | |
| Intangibles | $2M | $2M | $3M | $4M | $6M | $7M | $8M | $10M | $8M | $9M | $10M | $11M | |
| Other Non-current Assets | · | · | · | $0 | $650.0K | $0 | $429.0K | $584.0K | $926.0K | $28.0K | $368.0K | $28.0K | |
| Total Assets | $49M | $37M | $33M | $33M | $42M | $40M | $58M | $65M | $74M | $95M | $135M | $180M | |
| Accounts Payable | $1M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $4M | $2M | |
| Accrued Liabilities | · | $1M | $2M | $1M | $6M | $3M | $2M | $4M | $5M | $5M | $5M | $4M | |
| Short-term Debt | · | · | · | $0 | · | · | · | · | · | · | · | · | |
| Current Liabilities | $7M | $9M | $10M | $9M | $11M | $8M | $8M | $7M | $8M | $13M | $12M | $10M | |
| Capital Leases | $406.0K | $743.0K | $573.0K | $846.0K | $966.0K | $463.0K | $961.0K | · | · | · | · | · | |
| Deferred Tax | · | · | $0 | $29.0K | $92.0K | $198.0K | $200.0K | $0 | $307.0K | $317.0K | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $0 | $967.0K | $1M | $0 | · | · | · | |
| Total Liabilities | $8M | $9M | $11M | $10M | $12M | $9M | $11M | $9M | $8M | $14M | $30M | $33M | |
| Long-term Debt | · | · | · | · | · | · | · | · | $0 | $6M | $20M | $26M | |
| Total Debt | · | · | · | · | · | · | · | · | $0 | · | $20M | $26M | |
| Common Stock | $91.0K | $80.0K | $14.0K | $16.0K | $157.0K | $157.0K | $141.0K | $140.0K | $140.0K | $140.0K | $140.0K | $140.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $120M | |
| Retained Earnings | $-108M | $-108M | $-128M | $-128M | $-118M | $-100M | $-77M | $-64M | $-42M | $-20M | $13M | $52M | |
| Treasury Stock | · | · | $0 | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | $17M | |
| AOCI | $34.0K | $34.0K | $34.0K | $34.0K | $-2M | $-4M | $-4M | $-4M | $-9M | $-11M | $-12M | $-9M | |
| Stockholders' Equity | $41M | $27M | $23M | $23M | $30M | $30M | $48M | $57M | $66M | $81M | $105M | $146M | |
| Liabilities + Equity | $49M | $37M | $33M | $33M | $42M | $40M | $58M | $65M | $74M | $95M | $135M | $180M | |
| Shares Outstanding | 9,089,000 | 7,969,000 | 1,406,000 | · | · | · | · | · | · | · | · | · |
현금 흐름 16
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $873.0K | $944.0K | $1M | $1M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Stock-based Comp | $2M | $235.0K | $261.0K | $654.0K | $643.0K | $708.0K | $854.0K | $781.0K | $903.0K | $737.0K | $1M | $1M | |
| Deferred Tax | $-215.0K | $35.0K | $-151.0K | $-63.0K | $-106.0K | $-1.0K | $268.0K | $-376.0K | $-21.0K | $934.0K | $10M | $-3M | |
| Amort. of Intangibles | $572.0K | $638.0K | $795.0K | $873.0K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Other Non-cash | $-372.0K | $-6M | · | · | $-5M | $10M | $2M | $11M | $19M | · | $40M | $34M | |
| Operating Cash Flow | $3M | $651.0K | $-5M | $-3M | $-17M | $-6M | $-6M | $-5M | $719.0K | $3M | $15M | $25M | |
| CapEx | $663.0K | $437.0K | $290.0K | $570.0K | $834.0K | $90.0K | $1M | $814.0K | $407.0K | $283.0K | $336.0K | $451.0K | |
| Investing Cash Flow | $-663.0K | $20.0K | $11M | $470.0K | $5M | $3M | $-2M | $-15.0K | $9M | $4M | $-10M | · | |
| Stock Issued | $12M | $0 | · | $0 | $43.0K | $4M | $0 | · | · | · | · | · | |
| Stock Repurchased | · | · | $0 | $1.0K | $2.0K | $0 | · | $0 | $0 | $4.0K | $3.0K | $10M | |
| Net Stock Activity | $12M | · | · | · | $41.0K | $4M | · | $0 | $0 | · | $-3.0K | · | |
| Financing Cash Flow | $12M | $-619.0K | $-2M | $-2M | $12M | $5M | $2M | $5M | $-3M | $-7M | $-6M | · | |
| Net Change in Cash | $14M | $47.0K | $5M | $-4M | $503.0K | $1M | $-6M | $-597.0K | $7M | $-258.0K | $-1M | $-10M | |
| Taxes Paid | $2M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $2M | $214.0K | · | · | $-18M | $-6M | $-7M | $-6M | $312.0K | · | $15M | $25M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $14M | $24M |
수익성 8
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 45.6% | 44.7% | · | · | 26.1% | 34.4% | 39.0% | 27.3% | 12.6% | · | 5.1% | 28.0% | |
| Operating Margin | 7.0% | 14.5% | · | · | -62.9% | -67.5% | -24.3% | -30.3% | -40.8% | · | -51.6% | -8.1% | |
| Net Margin | 1.8% | 10.8% | · | · | -65.3% | -95.7% | -26.5% | -46.2% | -43.6% | · | -74.8% | -11.1% | |
| Pretax Margin | 7.1% | 15.1% | · | · | -58.9% | -63.5% | -24.4% | -45.6% | -41.8% | · | -53.6% | -12.2% | |
| EBITDA Margin | 9.1% | 16.6% | · | · | -53.4% | -54.4% | -18.1% | -24.5% | -36.4% | · | -46.8% | -5.5% | |
| ROA | 1.7% | 13.9% | · | · | -36.9% | -41.4% | -18.3% | -28.5% | -25.0% | · | -24.6% | -4.8% | |
| ROE | 2.1% | 19.3% | · | · | -54.7% | -66.2% | -23.1% | -33.9% | -28.7% | · | -30.8% | -5.8% | |
| ROIC | 1.8% | 17.9% | · | · | -47.9% | -49.0% | -23.6% | -23.3% | -31.3% | · | -29.8% | -3.5% |
유동성 및 지급능력 5
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.0 | 3.7 | · | · | 2.7 | 3.4 | 3.6 | 4.9 | 4.4 | · | 3.3 | 5.4 | |
| Quick Ratio | 4.2 | 2.0 | · | · | 1.2 | 1.2 | 0.4 | 1.3 | 1.3 | · | 0.3 | 2.9 | |
| Debt / Equity | · | · | · | · | · | · | · | · | 0.0 | · | 0.2 | 0.2 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | 0.0 | · | 0.2 | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | -36.2 | -7.5 |
효율성 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.3 | · | · | 0.6 | 0.4 | 0.7 | 0.6 | 0.6 | · | 0.3 | 0.4 | |
| Inventory Turnover | · | · | · | · | · | · | 2.2 | 2.9 | 3.7 | · | 4.0 | 6.1 | |
| Receivables Turnover | 3.4 | 5.1 | · | · | 3.6 | 3.7 | · | · | · | · | · | 3.1 |
성장률 4
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -12.6% | 28.4% | 46.0% | 8.2% | 8.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 17.9% | 26.6% | 19.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 14.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -85.2% | 1751.8% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $41M | $47M | $37M | $25M | $23M | $21M | $30M | $43M | $48M | $41M | $52M | $83M | |
| Net Income TTM | $750.0K | $5M | $274.0K | $-9M | $-15M | $-20M | $-11M | $-20M | $-21M | $-33M | $-39M | $-9M | |
| Market Cap | $82M | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -8.0 | -8.2 | -5.3 | -7.2 | -10.5 | -11.9 | -25.8 | -22.4 | -20.7 | -17.4 | -8.5 | -75.8 | |
| P/S | 2.0 | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 2.0 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 2.1 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 31.7 | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | 42.6 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -12.5% | -12.2% | -18.8% | -13.9% | -9.5% | -8.4% | -3.9% | -4.5% | -4.8% | -5.7% | -11.8% | -1.3% |
손익계산서 16
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10M | $10M | $14M | $8M | $15M | $12M | $10M | $10M | $13M | $5M | $8M | $11M | $4M | $3M | $9M | $9M | |
| Gross Profit | $4M | $5M | $7M | $3M | $7M | $5M | $5M | $4M | $6M | $2M | $3M | $5M | $2M | $862.0K | $4M | $3M | |
| R&D Expense | $389.0K | $506.0K | $311.0K | $380.0K | $562.0K | $562.0K | $328.0K | $462.0K | $654.0K | $508.0K | $493.0K | $478.0K | $-886.0K | $412.0K | $833.0K | $1M | |
| SG&A Expense | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $4M | $4M | |
| Operating Expenses | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $4M | $4M | $4M | $980.0K | $4M | $5M | $6M | |
| Operating Income | $78.0K | $774.0K | $3M | $-658.0K | $3M | $2M | $1M | $730.0K | $2M | $-1M | $-767.0K | $419.0K | $1M | $-3M | $-2M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | $0 | · | $169.0K | $-164.0K | $204.0K | · | $0 | · | $-4.0K | |
| Other Non-op | $122.0K | $4.0K | $-65.0K | $-18.0K | $-80.0K | $-189.0K | $40.0K | $469.0K | $-615.0K | $25.0K | $238.0K | $72.0K | $391.0K | $59.0K | $-76.0K | $-118.0K | |
| Pretax Income | $200.0K | $778.0K | $3M | $-676.0K | $3M | $2M | $1M | $1M | $2M | $-2M | $-692.0K | $287.0K | $2M | $-3M | $-2M | $-3M | |
| Income Tax | $471.0K | $716.0K | $670.0K | $294.0K | $671.0K | $396.0K | $672.0K | $245.0K | $749.0K | $112.0K | $66.0K | $411.0K | $319.0K | $38.0K | $131.0K | $211.0K | |
| Net Income | $-271.0K | $62.0K | $2M | $-970.0K | $2M | $1M | $798.0K | $954.0K | $1M | $568.0K | $-1M | $-240.0K | $666.0K | $-5M | $-2M | $-2M | |
| EPS (Basic) | $-0.04 | $0.01 | $0.24 | $-0.12 | $1.56 | $2.87 | $-0.11 | $0.00 | $0.35 | $-0.27 | $-1.74 | $-0.84 | $-4.19 | $-4.34 | $-0.21 | $-0.24 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | · | · | · | $-0.44 | $-0.21 | $-0.24 | |
| Shares (Basic) | -15,757,000 | 8,046,000 | 8,000,000 | 7,969,000 | -8,301,000 | 5,473,000 | 5,500,000 | 1,406,000 | -4,210,594 | 1,406,000 | 1,400,000 | 1,406,000 | -27,595,000 | 1,400,000 | 13,800,000 | 13,800,000 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | -28,985,594 | 1,406,000 | 13,792,000 | 13,789,000 | -27,558,000 | 1,406,000 | 13,782,000 | 13,775,000 | |
| EBITDA | · | $986.0K | $3M | $-433.0K | · | $2M | $2M | $997.0K | · | $-1M | $-1M | $770.0K | · | $-3M | $-1M | $-2M |
대차대조표 27
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $19M | $8M | $9M | $5M | $4M | $2M | $924.0K | $5M | $6M | $494.0K | $815.0K | $778.0K | $812.0K | $833.0K | $817.0K | |
| Receivables | $13M | $11M | $11M | $8M | $12M | $9M | $10M | $9M | $7M | $4M | $7M | $7M | $3M | $4M | $7M | $9M | |
| Inventory | $11M | $12M | $12M | $13M | $14M | $17M | $19M | $16M | $13M | $13M | $16M | $14M | $11M | $17M | $14M | $14M | |
| Prepaid Expense | $2M | $1M | $1M | $1M | $1M | $1M | $2M | $3M | $3M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Current Assets | $45M | $43M | $32M | $32M | $32M | $31M | $33M | $30M | $28M | $24M | $25M | $24M | $22M | $23M | $24M | $26M | |
| PP&E (Net) | $1M | $1M | $1M | $1M | $890.0K | $775.0K | $782.0K | $791.0K | $818.0K | $830.0K | $4M | $4M | $953.0K | $4M | $4M | $4M | |
| PP&E (Gross) | $11M | $10M | $10M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | $15M | $15M | $10M | $15M | $15M | $15M | |
| Accum. Depreciation | $9M | $9M | $9M | $10M | $10M | $10M | $9M | $9M | $9M | $9M | $11M | $11M | $9M | $11M | $11M | $11M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $5M | $4M | $5M | $5M | $6M | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $213.0K | $428.0K | |
| Total Assets | $49M | $47M | $36M | $36M | $37M | $36M | $38M | $35M | $33M | $30M | $34M | $34M | $33M | $34M | $36M | $38M | |
| Accounts Payable | $1M | $2M | $1M | $2M | $3M | $2M | $4M | $2M | $2M | $1M | $2M | $1M | $2M | $4M | $2M | $2M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | $2M | · | · | · | $1M | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $3M | $3M | · | · | · | · | |
| Current Liabilities | $7M | $7M | $7M | $9M | $9M | $10M | $12M | $10M | $10M | $8M | $12M | $10M | $9M | $10M | $8M | $10M | |
| Capital Leases | $406.0K | $585.0K | $366.0K | $651.0K | $743.0K | $866.0K | $985.0K | $997.0K | $573.0K | $684.0K | $723.0K | $1M | $846.0K | $2M | $1M | $944.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $41.0K | $41.0K | $29.0K | $29.0K | $92.0K | $92.0K | $92.0K | |
| Total Liabilities | $8M | $7M | $7M | $10M | $9M | $11M | $13M | $11M | $11M | $9M | $13M | $11M | $10M | $12M | $10M | $11M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $3M | $3M | · | · | · | · | |
| Common Stock | $91.0K | $90.0K | $80.0K | $80.0K | $80.0K | $80.0K | $14.0K | $14.0K | $14.0K | $14.0K | $157.0K | $157.0K | $16.0K | $157.0K | $157.0K | $157.0K | |
| Retained Earnings | $-108M | $-107M | $-107M | $-109M | $-108M | $-110M | $-127M | $-127M | $-128M | $-130M | $-129M | $-128M | $-128M | $-128M | $-123M | $-121M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | $0 | $17M | $17M | $17M | $17M | $17M | $17M | |
| AOCI | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $34.0K | $33.0K | $-2M | $-2M | |
| Stockholders' Equity | $41M | $40M | $29M | $27M | $27M | $25M | $24M | $24M | $23M | $21M | $21M | $23M | $23M | $22M | $26M | $27M | |
| Liabilities + Equity | $49M | $47M | $36M | $36M | $37M | $36M | $38M | $35M | $33M | $30M | $34M | $34M | $33M | $34M | $36M | $38M | |
| Shares Outstanding | 9,089,000 | 8,974,000 | 7,969,000 | 7,969,000 | 7,969,000 | 7,969,000 | 1,406,000 | · | · | · | · | · | · | · | · | · |
현금 흐름 15
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $219.0K | $212.0K | $217.0K | $225.0K | $220.0K | $221.0K | $236.0K | $267.0K | $286.0K | $257.0K | $302.0K | $333.0K | $67.0K | $331.0K | $467.0K | $479.0K | |
| Stock-based Comp | $714.0K | $283.0K | $281.0K | $272.0K | $94.0K | $46.0K | $47.0K | $48.0K | $-3.0K | $106.0K | $108.0K | $50.0K | $130.0K | $136.0K | $152.0K | $236.0K | |
| Amort. of Intangibles | $141.0K | $138.0K | $145.0K | $148.0K | $148.0K | $146.0K | $159.0K | $185.0K | $175.0K | $173.0K | $223.0K | $224.0K | $206.0K | $222.0K | $156.0K | $271.0K | |
| Other Non-cash | · | · | · | $5M | · | · | · | $-6M | · | · | · | $-3M | · | · | · | $-2M | |
| Operating Cash Flow | $-1M | $894.0K | $-1M | $4M | $2M | $2M | $1M | $-5M | $657.0K | $-2M | $-490.0K | $-3M | $-654.0K | $246.0K | $1M | $-4M | |
| CapEx | $151.0K | $93.0K | $182.0K | $237.0K | $224.0K | $67.0K | $80.0K | $66.0K | $91.0K | $97.0K | $45.0K | $57.0K | $39.0K | $281.0K | $143.0K | $107.0K | |
| Investing Cash Flow | $-151.0K | $-93.0K | $-182.0K | $-237.0K | $-224.0K | $-67.0K | $-80.0K | $391.0K | $0 | $11M | $153.0K | $81.0K | $619.0K | $-260.0K | $-65.0K | $176.0K | |
| Stock Issued | $1M | · | · | · | $0 | · | · | · | · | · | · | · | · | $0 | $0 | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $1.0K | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $-1.0K | |
| Financing Cash Flow | $1M | $11M | $0 | $0 | $0 | $-619.0K | $0 | $0 | $-946.0K | $-4M | $2.0K | $3M | $0 | $0 | $-947.0K | $-948.0K | |
| Net Change in Cash | $-337.0K | $12M | $-1M | $4M | $2M | $2M | $980.0K | $-4M | $-280.0K | $5M | $-321.0K | $37.0K | $-34.0K | $-21.0K | $16.0K | $-4M | |
| Taxes Paid | $299.0K | $854.0K | $969.0K | $80.0K | $243.0K | $473.0K | $508.0K | $430.0K | · | $192.0K | $236.0K | $189.0K | · | $94.0K | $0 | $277.0K | |
| Free Cash Flow | · | · | · | $4M | · | · | · | $-5M | · | · | · | $-3M | · | · | · | $-4M | |
| Levered FCF | · | · | · | · | · | · | · | $-5M | · | · | · | $-3M | · | · | · | · |
수익성 8
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 46.6% | 50.4% | 42.1% | · | 44.8% | 47.6% | 43.6% | · | 45.3% | 37.3% | 43.0% | · | 30.8% | 40.6% | 36.2% | |
| Operating Margin | · | 8.0% | 19.6% | -8.3% | · | 15.5% | 14.2% | 7.5% | · | -29.2% | -17.7% | 2.3% | · | -68.9% | -17.8% | -27.3% | |
| Net Margin | · | 0.64% | 14.2% | -12.3% | · | 10.7% | 8.0% | 9.9% | · | 11.4% | -17.1% | -1.9% | · | -105.6% | -22.0% | -26.6% | |
| Pretax Margin | · | 8.0% | 19.2% | -8.6% | · | 13.9% | 14.6% | 12.4% | · | -32.2% | -16.0% | 1.4% | · | -67.1% | -18.7% | -28.5% | |
| EBITDA Margin | · | 10.2% | 21.2% | -5.5% | · | 17.3% | 16.6% | 10.3% | · | -24.1% | -12.4% | 6.1% | · | -59.3% | -12.4% | -22.0% | |
| ROA | · | 0.15% | 5.2% | -2.7% | · | 3.9% | 2.2% | 2.8% | · | 1.8% | -4.3% | -0.67% | · | -14.8% | -5.4% | -6.6% | |
| ROE | · | 0.19% | 7.2% | -3.9% | · | 5.6% | 3.5% | 4.1% | · | 2.6% | -6.3% | -0.96% | · | -21.9% | -7.2% | -9.0% | |
| ROIC | · | 0.15% | 6.9% | -3.5% | · | 5.7% | 3.2% | 2.5% | · | -7.3% | -6.6% | -1.5% | · | -15.3% | -6.5% | -9.9% |
유동성 및 지급능력 4
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 6.3 | 4.8 | 3.5 | · | 3.1 | 2.6 | 2.9 | · | 3.1 | 2.0 | 2.4 | · | 2.2 | 2.9 | 2.7 | |
| Quick Ratio | · | 4.4 | 2.8 | 1.9 | · | 1.3 | 0.9 | 1.0 | · | 1.2 | 0.6 | 0.8 | · | 0.5 | 0.9 | 1.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.2 | 0.1 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -8.6 | 9.4 | -1.4 | · | · | · | · |
효율성 2
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.4 | 0.2 | · | 0.4 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.4 | · | 0.1 | 0.2 | 0.2 | |
| Receivables Turnover | · | 1.0 | 1.3 | 0.9 | · | 1.8 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.5 | · | 0.7 | 1.5 | 1.4 |
가치 평가 (TTM) 10
| 지표 | 추세 | Q4 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $43M | $44M | $40M | · | $37M | $32M | $33M | · | $26M | $30M | $31M | · | $29M | $33M | $28M | |
| Net Income TTM | · | $2M | $3M | $2M | · | $4M | $826.0K | $-212.0K | · | $-6M | $-9M | $-10M | · | $-12M | $-10M | $-12M | |
| Market Cap | · | $99M | $75M | $53M | · | $29M | $6M | · | · | · | · | · | · | · | · | · | |
| P/E | · | -9.7 | -8.4 | -5.9 | · | -3.2 | -4.0 | -5.4 | · | -4.1 | -6.2 | -4.3 | · | -5.3 | -8.6 | -9.7 | |
| P/S | · | 2.3 | 1.7 | 1.3 | · | 0.8 | 0.2 | · | · | · | · | · | · | · | · | · | |
| P/B | · | 2.5 | 2.6 | 2.0 | · | 1.1 | 0.3 | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | · | 2.6 | 2.8 | 2.2 | · | 1.3 | 0.3 | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | 13.1 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | 14.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | -10.3% | -12.0% | -16.8% | · | -31.6% | -25.1% | -18.5% | · | -24.2% | -16.1% | -23.1% | · | -18.8% | -11.6% | -10.3% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| 매출 | $41M | $47M | — | — | — |
| 매출 총이익률 % | 45.6% | 44.7% | — | — | — |
| 영업이익률 % | 7.0% | 14.5% | — | — | — |
| 순이익 | $750.0K | $5M | — | — | — |
대차대조표
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| 유동비율 | 6.0 | 3.7 | — | — | — |
| 당좌 비율 | 4.2 | 2.0 | — | — | — |
현금 흐름
| 2026-01-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $2M | $214.0K | — | — | — |
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.