NHTC Natural Health Trends Corp. - Commn Stock
$2.77
가격 · 5월 20, 2026
기준 재무 정보 4월 29, 2026
NHTC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$2.77
시가총액
—
P/E (TTM)
-38.6
EPS (TTM)
$-0.08
매출 (TTM)
$40M
배당 수익률
—
ROE
-3.4%
부채/자본
—
52주 범위
$2 – $5
NHTC 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
$40M
2016-12-31
→
2025-12-31
EPS
$-0.08
2016-12-31
→
2025-12-31
잉여현금흐름
$-6M
2016-12-31
→
2025-12-31
마진
-2.2%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NHTC
동종업계 중앙값
P/E (TTM)
-38.6
7.7
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
NHTC
동종업계 중앙값
Gross Margin (매출 총이익률)
73.5%
34.3%
Operating Margin (영업이익률)
-4.5%
—
Net Profit Margin (순이익률)
-2.2%
-5.6%
ROA
-1.9%
-6.8%
ROE
-3.4%
-24.4%
ROIC
-12.0%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NHTC
동종업계 중앙값
Current Ratio (유동비율)
2.5
1.8
Quick Ratio (당좌 비율)
2.1
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NHTC
동종업계 중앙값
Revenue YoY (매출 YoY)
-7.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-6.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-8.5%
—
EPS YoY
0.00%
—
Net Income YoY (순이익 YoY)
0.70%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NHTC
동종업계 중앙값
Payout Ratio (지급 비율)
-1044.2%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
-1044.2%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 12일 | $0.1000 |
| 2026년 2월 17일 | $0.1000 |
| 2025년 11월 18일 | $0.2000 |
| 2025년 8월 12일 | $0.2000 |
| 2025년 5월 13일 | $0.2000 |
| 2025년 2월 18일 | $0.2000 |
| 2024년 11월 12일 | $0.2000 |
| 2024년 8월 13일 | $0.2000 |
| 2024년 5월 13일 | $0.2000 |
| 2024년 2월 16일 | $0.2000 |
| 2023년 11월 13일 | $0.2000 |
| 2023년 8월 14일 | $0.2000 |
| 2023년 5월 15일 | $0.2000 |
| 2023년 2월 17일 | $0.2000 |
| 2022년 11월 14일 | $0.2000 |
| 2022년 8월 15일 | $0.2000 |
| 2022년 5월 16일 | $0.2000 |
| 2022년 2월 18일 | $0.2000 |
| 2021년 11월 15일 | $0.2000 |
| 2021년 8월 16일 | $0.2000 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.02 | — | — |
| 2025년 12월 31일 | $-0.05 | — | — |
| 2025년 9월 30일 | $-0.04 | — | — |
| 2025년 6월 30일 | $0.00 | — | — |
| 2025년 3월 31일 | $0.01 | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $40M | $43M | $44M | $49M | $60M | $62M | $78M | $192M | $198M | $288M | $265M | $125M | |
| Cost of Revenue | $11M | $11M | $11M | $13M | $15M | $17M | $20M | $39M | $39M | $55M | $54M | $27M | |
| Gross Profit | $29M | $32M | $33M | $36M | $45M | $45M | $58M | $153M | $159M | $233M | $211M | $98M | |
| SG&A Expense | $15M | $16M | $16M | $16M | $18M | $18M | $27M | $31M | $32M | $43M | $36M | $20M | |
| Operating Expenses | $31M | $33M | $34M | $37M | $43M | $44M | $65M | $119M | $116M | $169M | $163M | $77M | |
| Operating Income | $-2M | $-1M | $-2M | $-270.0K | $2M | $669.0K | $-7M | $34M | $43M | $64M | $48M | $21M | |
| Other Non-op | $1M | $2M | $2M | $872.0K | $-61.0K | $821.0K | $1M | $789.0K | $367.0K | $-59.0K | $-84.0K | $-184.0K | |
| Pretax Income | $-567.0K | $620.0K | $745.0K | $602.0K | $2M | $1M | $-6M | $35M | $43M | $64M | $48M | $21M | |
| Income Tax | $315.0K | $48.0K | $177.0K | $289.0K | $425.0K | $647.0K | $14.0K | $3M | $20M | $9M | $552.0K | $266.0K | |
| Net Income | $-882.0K | $572.0K | $568.0K | $313.0K | $1M | $843.0K | $-6M | $31M | $24M | $55M | $47M | $20M | |
| EPS (Basic) | $-0.08 | $0.05 | $0.05 | $0.03 | $0.10 | $0.08 | $-0.52 | $2.75 | $2.10 | $4.84 | $3.84 | $1.67 | |
| EPS (Diluted) | $-0.08 | $0.05 | $0.05 | $0.03 | $0.09 | $0.07 | $-0.52 | $2.74 | $2.09 | $4.83 | $3.82 | $1.61 | |
| Shares (Basic) | 11,496,000 | 11,467,000 | 11,436,000 | 11,362,000 | 11,017,000 | 10,630,000 | 10,871,000 | 11,304,000 | 11,251,000 | 11,382,000 | 12,302,000 | 12,131,000 | |
| Shares (Diluted) | 11,496,000 | 11,490,000 | 11,456,000 | 11,423,000 | 11,423,000 | 11,424,000 | 10,871,000 | 11,318,000 | 11,267,000 | 11,407,000 | 12,372,000 | 12,600,000 | |
| EBITDA | $-2M | $-1M | $-2M | $-66.0K | $2M | $1M | $-7M | · | $44M | $65M | $48M | $21M |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $14M | $56M | $70M | $84M | $92M | $96M | $133M | $135M | $126M | $105M | $45M | |
| Short-term Investments | $22M | $30M | $0 | · | · | · | · | · | · | · | · | · | |
| Receivables | · | · | · | · | · | · | · | · | · | · | $57.0K | $107.0K | |
| Inventory | $2M | $3M | $4M | $5M | $5M | $4M | $6M | $12M | $8M | $11M | $10M | $4M | |
| Other Current Assets | $3M | $4M | $4M | $3M | $4M | $4M | $6M | $5M | $8M | $4M | $2M | $930.0K | |
| Current Assets | $34M | $51M | $64M | $78M | $93M | $100M | $108M | $150M | $151M | $141M | $118M | $50M | |
| PP&E (Net) | $153.0K | $190.0K | $266.0K | $394.0K | $463.0K | $539.0K | $735.0K | $934.0K | $1M | $1M | $894.0K | $476.0K | |
| PP&E (Gross) | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $1M | |
| Accum. Depreciation | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $931.0K | |
| Goodwill | · | · | · | · | · | · | $0 | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Assets | $2M | $1M | $869.0K | $606.0K | $571.0K | $661.0K | $823.0K | $831.0K | $796.0K | $692.0K | $616.0K | $372.0K | |
| Total Assets | $38M | $55M | $69M | $83M | $98M | $106M | $118M | $158M | $160M | $148M | $124M | $53M | |
| Accounts Payable | $555.0K | $895.0K | $990.0K | $810.0K | $761.0K | $580.0K | $680.0K | $2M | $2M | $2M | $3M | $2M | |
| Accrued Liabilities | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $13M | $11M | $14M | $20M | $9M | |
| Current Liabilities | $14M | $21M | $20M | $20M | $25M | $22M | $26M | $43M | $42M | $57M | $62M | $24M | |
| Capital Leases | $1M | $2M | $2M | $3M | $2M | $3M | $2M | · | · | · | · | · | |
| Deferred Tax | $180.0K | $174.0K | $135.0K | $141.0K | $153.0K | $216.0K | $202.0K | $186.0K | $56.0K | $268.0K | $60.0K | · | |
| Total Liabilities | $15M | $22M | $27M | $33M | $39M | $38M | $43M | $68M | $69M | $66M | $67M | $26M | |
| Common Stock | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | |
| Paid-in Capital | $85M | $85M | $85M | $86M | $86M | $86M | $86M | $86M | $87M | $87M | $86M | $86M | |
| Retained Earnings | $-36M | $-26M | $-18M | $-9M | $-231.0K | $8M | $16M | $44M | $45M | $39M | $-10M | $-55M | |
| Treasury Stock | $24M | $24M | $24M | $26M | $26M | $26M | $26M | $40M | $41M | $42M | $19M | $5M | |
| AOCI | $-784.0K | $-1M | $-1M | $-1M | $-492.0K | $-336.0K | $-1M | $-1M | $-413.0K | $-807.0K | $-101.0K | $62.0K | |
| Stockholders' Equity | $23M | $33M | $42M | $50M | $59M | $68M | $75M | $90M | $91M | $82M | $57M | $26M | |
| Liabilities + Equity | $38M | $55M | $69M | $83M | $98M | $106M | $118M | $158M | $160M | $148M | $124M | $53M |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $109.0K | $131.0K | $164.0K | $204.0K | $299.0K | $410.0K | $387.0K | · | $536.0K | $394.0K | $263.0K | $105.0K | |
| Stock-based Comp | $132.0K | $145.0K | $161.0K | $0 | · | · | · | $0 | $35.0K | $104.0K | $86.0K | $49.0K | |
| Deferred Tax | $98.0K | $27.0K | $-178.0K | $101.0K | $356.0K | $532.0K | $-816.0K | $358.0K | $-2M | $217.0K | $-15.0K | $-43.0K | |
| Other Non-cash | $-5M | $-4M | $-5M | $-5M | $-724.0K | $100.0K | · | · | $4M | $-3M | $34M | $10M | |
| Operating Cash Flow | $-6M | $-3M | $-4M | $-5M | $1M | $2M | $-19M | $30M | $27M | $53M | $81M | $31M | |
| CapEx | $68.0K | $57.0K | $46.0K | $143.0K | $225.0K | $211.0K | $189.0K | $214.0K | $278.0K | $905.0K | $710.0K | $339.0K | |
| Investing Cash Flow | $8M | $-30M | $-46.0K | $-143.0K | $-225.0K | $-211.0K | $-189.0K | $-214.0K | $-278.0K | · | · | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $10M | $0 | $0 | $24M | $16M | $5M | |
| Net Stock Activity | · | · | · | · | · | $0 | $-10M | · | $0 | $-24M | $-16M | $-5M | |
| Dividends Paid | $9M | $9M | $9M | $9M | $9M | $9M | $7M | $32M | $17M | $7M | $2M | $476.0K | |
| Financing Cash Flow | $-9M | $-9M | $-9M | $-9M | $-9M | $-9M | $-17M | $-32M | $-17M | · | · | · | |
| Net Change in Cash | $-7M | $-43M | $-14M | $-15M | $-9M | $-7M | $-36M | $-3M | $10M | $21M | $60M | $30M | |
| Taxes Paid | $5M | $4M | $4M | $2M | $2M | $-2M | $2M | $3M | $7M | $9M | $707.0K | $60.0K | |
| Free Cash Flow | $-6M | $-3M | $-4M | $-5M | $791.0K | $2M | $-19M | · | $26M | $52M | $81M | $30M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.5% | 74.0% | 74.6% | 74.2% | 75.0% | 72.6% | 74.1% | · | 80.4% | 80.9% | 79.6% | 78.3% | |
| Operating Margin | -4.5% | -3.0% | -3.8% | -0.55% | 2.6% | 1.1% | -9.0% | · | 21.8% | 22.3% | 18.1% | 16.7% | |
| Net Margin | -2.2% | 1.3% | 1.3% | 0.64% | 1.8% | 1.4% | -7.2% | · | 11.9% | 19.1% | 17.8% | 16.4% | |
| Pretax Margin | -1.4% | 1.4% | 1.7% | 1.2% | 2.5% | 2.4% | -7.2% | · | 22.0% | 22.3% | 18.0% | 16.6% | |
| EBITDA Margin | -4.3% | -2.7% | -3.4% | -0.13% | 3.1% | 1.7% | -9.0% | · | 22.1% | 22.4% | 18.2% | 16.8% | |
| ROA | -1.9% | 0.92% | 0.75% | 0.35% | 1.1% | 0.75% | -4.1% | · | 15.3% | 40.5% | 53.5% | 56.3% | |
| ROE | -3.4% | 1.7% | 1.3% | 0.61% | 1.8% | 1.2% | -7.1% | · | 27.3% | 79.1% | 113.5% | 125.2% | |
| ROIC | -12.0% | -3.6% | -3.1% | -0.28% | 1.9% | 0.56% | -9.4% | · | 25.8% | 66.9% | 83.3% | 77.7% |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 2.5 | 3.2 | 3.8 | 3.8 | 4.6 | 4.1 | · | 3.6 | 2.5 | 1.9 | 2.0 | |
| Quick Ratio | 2.1 | 2.1 | 2.8 | 3.4 | 3.4 | 4.3 | 3.7 | · | 3.2 | 2.2 | 1.7 | 1.8 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.7 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | · | 1.3 | 2.1 | 3.0 | 3.4 | |
| Inventory Turnover | 4.0 | 3.0 | 2.5 | 2.6 | 3.3 | 3.3 | 2.2 | · | 3.9 | 5.1 | 7.6 | 9.7 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | 3230.0 | 1033.9 |
성장률 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.4% | -2.2% | -10.6% | -18.1% | -3.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -6.8% | -10.5% | -10.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -8.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 0.00% | 66.7% | -66.7% | 28.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -17.8% | -10.6% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 0.70% | 81.5% | -71.2% | 28.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -19.2% | -12.3% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 0.16% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $40M | $43M | $44M | $49M | $60M | $62M | $78M | $192M | $198M | $288M | $265M | $125M | |
| Net Income TTM | $-882.0K | $572.0K | $568.0K | $313.0K | $1M | $843.0K | $-6M | $31M | $24M | $55M | $47M | $20M | |
| P/E | -38.6 | 92.4 | 117.2 | 114.3 | 75.1 | 71.1 | -10.3 | 6.7 | 7.3 | 5.1 | 8.8 | 7.1 | |
| Earnings Yield | -2.6% | 1.1% | 0.85% | 0.87% | 1.3% | 1.4% | -9.7% | 14.8% | 13.8% | 19.4% | 11.4% | 14.1% | |
| Payout Ratio | -1044.2% | 1610.7% | 1622.4% | 2919.5% | 842.2% | 1084.0% | -130.9% | · | 73.0% | 12.5% | 3.6% | 2.3% | |
| Annual Payout | $9M | $9M | $9M | $9M | $9M | $9M | $7M | $32M | $17M | $7M | $2M | $476.0K |
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 | $9M | $10M | $9M | $10M | $11M | $11M | $11M | $10M | $11M | $11M | $11M | $11M | $12M | $13M | $12M | $13M | |
| Cost of Revenue | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Gross Profit | $7M | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $10M | |
| SG&A Expense | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Operating Expenses | $7M | $8M | $7M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | $10M | |
| Operating Income | $-474.0K | $-635.0K | $-495.0K | $-333.0K | $-345.0K | $-421.0K | $-275.0K | $-238.0K | $-365.0K | $-242.0K | $-292.0K | $-743.0K | $-394.0K | $43.0K | $-145.0K | $215.0K | |
| Other Non-op | $295.0K | $222.0K | $206.0K | $348.0K | $465.0K | $396.0K | $441.0K | $519.0K | $563.0K | $708.0K | $585.0K | $442.0K | $681.0K | $400.0K | $187.0K | $175.0K | |
| Pretax Income | $-179.0K | $-413.0K | $-289.0K | $15.0K | $120.0K | $-25.0K | $166.0K | $281.0K | $198.0K | $466.0K | $293.0K | $-301.0K | $287.0K | $443.0K | $42.0K | $390.0K | |
| Income Tax | $-25.0K | $175.0K | $142.0K | $0 | $-2.0K | $-201.0K | $131.0K | $108.0K | $10.0K | $108.0K | $121.0K | $-82.0K | $30.0K | $255.0K | $-5.0K | $207.0K | |
| Net Income | $-154.0K | $-588.0K | $-431.0K | $15.0K | $122.0K | $176.0K | $35.0K | $173.0K | $188.0K | $358.0K | $172.0K | $-219.0K | $257.0K | $188.0K | $47.0K | $183.0K | |
| EPS (Basic) | $-0.02 | $-0.05 | $-0.04 | $0.00 | $0.01 | $0.01 | $0.00 | $0.02 | $0.02 | $0.03 | $0.02 | $-0.02 | $0.02 | $0.02 | $0.00 | $0.02 | |
| EPS (Diluted) | $-0.02 | $-0.05 | $-0.04 | $0.00 | $0.01 | $0.01 | $0.00 | $0.02 | $0.02 | $0.03 | $0.02 | $-0.02 | $0.02 | $0.02 | $0.00 | $0.02 | |
| Shares (Basic) | 10,143,000 | -22,983,000 | 11,500,000 | 11,493,000 | 11,486,000 | -22,924,000 | 11,471,000 | 11,464,000 | 11,456,000 | -22,860,000 | 11,440,000 | 11,432,000 | 11,424,000 | -22,661,000 | 11,423,000 | 11,346,000 | |
| Shares (Diluted) | 10,143,000 | -22,992,000 | 11,500,000 | 11,497,000 | 11,491,000 | -22,957,000 | 11,490,000 | 11,483,000 | 11,474,000 | -22,858,000 | 11,454,000 | 11,432,000 | 11,428,000 | -22,678,000 | 11,423,000 | 11,424,000 | |
| EBITDA | $-463.0K | · | $-495.0K | $-333.0K | $-315.0K | · | $-275.0K | $-238.0K | $-330.0K | · | $-292.0K | $-743.0K | $-348.0K | · | $-145.0K | $215.0K |
대차대조표 23
| 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 | $9M | $7M | $14M | $11M | $22M | $14M | $23M | $16M | $26M | $56M | $58M | $62M | $67M | $70M | $71M | $76M | |
| Short-term Investments | $12M | $22M | $18M | $24M | $20M | $30M | $23M | $33M | $29M | $0 | · | · | · | · | · | · | |
| Inventory | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $4M | $5M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Other Current Assets | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | |
| Current Assets | $27M | $34M | $38M | $41M | $49M | $51M | $54M | $57M | $63M | $64M | $67M | $70M | $75M | $78M | $79M | $84M | |
| PP&E (Net) | $258.0K | $153.0K | $170.0K | $154.0K | $176.0K | $190.0K | $205.0K | $225.0K | $241.0K | $266.0K | $284.0K | $311.0K | $354.0K | $394.0K | $425.0K | $430.0K | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | $3M | · | · | |
| Accum. Depreciation | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | |
| Other Non-current Assets | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $956.0K | $959.0K | $869.0K | $679.0K | $646.0K | $616.0K | $606.0K | $553.0K | $541.0K | |
| Total Assets | $32M | $38M | $42M | $45M | $53M | $55M | $58M | $61M | $68M | $69M | $72M | $75M | $80M | $83M | $85M | $88M | |
| Accounts Payable | $1M | $555.0K | $1M | $962.0K | $968.0K | $895.0K | $548.0K | $653.0K | $749.0K | $990.0K | $666.0K | $725.0K | $1M | $810.0K | $983.0K | $758.0K | |
| Accrued Liabilities | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | |
| Current Liabilities | $13M | $14M | $15M | $15M | $21M | $21M | $21M | $22M | $21M | $20M | $21M | $22M | $20M | $20M | $20M | $23M | |
| Capital Leases | $2M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $1M | |
| Deferred Tax | $179.0K | $180.0K | $173.0K | $172.0K | $173.0K | $174.0K | $135.0K | $135.0K | $134.0K | $135.0K | $140.0K | $140.0K | $140.0K | $141.0K | $152.0K | $153.0K | |
| Total Liabilities | $15M | $15M | $16M | $16M | $22M | $22M | $23M | $24M | $28M | $27M | $29M | $29M | $32M | $33M | $33M | $33M | |
| Common Stock | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | |
| Paid-in Capital | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $85M | $86M | $86M | $86M | |
| Retained Earnings | $-37M | $-36M | $-34M | $-31M | $-29M | $-26M | $-24M | $-22M | $-20M | $-18M | $-16M | $-14M | $-11M | $-9M | $-7M | $-5M | |
| Treasury Stock | $30M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $26M | $26M | $26M | |
| AOCI | $-775.0K | $-784.0K | $-925.0K | $-916.0K | $-1M | $-1M | $-960.0K | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-940.0K | |
| Stockholders' Equity | $16M | $23M | $26M | $29M | $31M | $33M | $35M | $37M | $39M | $42M | $43M | $45M | $48M | $50M | $52M | $55M | |
| Liabilities + Equity | $32M | $38M | $42M | $45M | $53M | $55M | $58M | $61M | $68M | $69M | $72M | $75M | $80M | $83M | $85M | $88M |
현금 흐름 12
| 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 | $11.0K | $22.0K | $28.0K | $29.0K | $30.0K | $31.0K | $31.0K | $34.0K | $35.0K | $34.0K | $39.0K | $45.0K | $46.0K | $48.0K | $50.0K | $53.0K | |
| Stock-based Comp | $0 | $29.0K | $35.0K | $34.0K | $34.0K | $36.0K | $34.0K | $38.0K | $37.0K | $38.0K | $38.0K | $39.0K | $46.0K | $0 | $0 | $0 | |
| Other Non-cash | $-654.0K | · | · | · | $298.0K | · | · | · | $289.0K | · | · | · | $-1M | · | · | · | |
| Operating Cash Flow | $-797.0K | $-959.0K | $113.0K | $-6M | $484.0K | $88.0K | $-436.0K | $-4M | $549.0K | $-69.0K | $-869.0K | $-3M | $-696.0K | $938.0K | $-2M | $-1M | |
| CapEx | $115.0K | $5.0K | $43.0K | $4.0K | $16.0K | $20.0K | $7.0K | $19.0K | $11.0K | $14.0K | $18.0K | $7.0K | $7.0K | $13.0K | $52.0K | $38.0K | |
| Investing Cash Flow | $10M | $-4M | $6M | $-3M | $10M | $-7M | $10M | $-4M | $-29M | $-14.0K | $-18.0K | $-7.0K | $-7.0K | $-13.0K | $-52.0K | $-38.0K | |
| Stock Repurchased | $6M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-6M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $858.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Financing Cash Flow | $-7M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| Net Change in Cash | $2M | $-8M | $4M | $-11M | $8M | $-9M | $7M | $-10M | $-30M | $-2M | $-3M | $-5M | $-3M | $-986.0K | $-5M | $-4M | |
| Free Cash Flow | $-912.0K | · | · | · | $468.0K | · | · | · | $538.0K | · | · | · | $-703.0K | · | · | · |
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 | 75.0% | · | 73.7% | 73.9% | 73.6% | · | 74.1% | 74.2% | 73.4% | · | 74.7% | 74.6% | 74.5% | · | 73.6% | 74.6% | |
| Operating Margin | -5.1% | · | -5.2% | -3.4% | -3.2% | · | -2.6% | -2.3% | -3.3% | · | -2.8% | -7.1% | -3.3% | · | -1.2% | 1.6% | |
| Net Margin | -1.7% | · | -4.5% | 0.15% | 1.1% | · | 0.33% | 1.7% | 1.7% | · | 1.6% | -2.1% | 2.2% | · | 0.40% | 1.4% | |
| Pretax Margin | -1.9% | · | -3.0% | 0.15% | 1.1% | · | 1.6% | 2.7% | 1.8% | · | 2.8% | -2.9% | 2.4% | · | 0.36% | 2.9% | |
| EBITDA Margin | -5.0% | · | -5.2% | -3.4% | -2.9% | · | -2.6% | -2.3% | -3.0% | · | -2.8% | -7.1% | -2.9% | · | -1.2% | 1.6% | |
| ROA | -0.36% | · | -0.86% | 0.03% | 0.20% | · | 0.05% | 0.25% | 0.25% | · | 0.22% | -0.27% | 0.30% | · | 0.05% | 0.19% | |
| ROE | -0.65% | · | -1.4% | 0.05% | 0.35% | · | 0.09% | 0.42% | 0.43% | · | 0.36% | -0.44% | 0.49% | · | 0.08% | 0.31% | |
| ROIC | -2.5% | · | -2.8% | -1.1% | -1.1% | · | -0.16% | -0.39% | -0.88% | · | -0.40% | -1.2% | -0.73% | · | -0.31% | 0.18% |
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 | 2.0 | · | 2.6 | 2.7 | 2.4 | · | 2.6 | 2.6 | 3.0 | · | 3.2 | 3.2 | 3.7 | · | 3.9 | 3.7 | |
| Quick Ratio | 1.6 | · | 2.2 | 2.3 | 2.0 | · | 2.2 | 2.2 | 2.6 | · | 2.8 | 2.9 | 3.3 | · | 3.5 | 3.3 |
효율성 2
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 1.0 | · | 0.9 | 0.7 | 0.7 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.6 | · | 0.7 | 0.8 |
가치 평가 (TTM) 5
| 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 | $39M | · | $41M | $42M | $43M | · | $43M | $43M | $44M | · | $45M | $47M | $48M | · | $51M | $55M | |
| Net Income TTM | $-448.0K | · | $-259.0K | $345.0K | $518.0K | · | $568.0K | $314.0K | $398.0K | · | $257.0K | $268.0K | $382.0K | · | $596.0K | $778.0K | |
| P/E | -55.8 | · | -149.0 | 144.3 | 101.2 | · | 99.2 | 177.5 | 167.5 | · | 265.0 | 276.5 | 164.7 | · | 73.4 | 76.7 | |
| Earnings Yield | -1.8% | · | -0.67% | 0.69% | 0.99% | · | 1.0% | 0.56% | 0.60% | · | 0.38% | 0.36% | 0.61% | · | 1.4% | 1.3% | |
| Payout Ratio | -557.1% | · | · | · | 1887.7% | · | · | · | 1225.0% | · | · | · | 896.5% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $40M | $43M | $44M | $49M | $60M |
| 매출 총이익률 % | 73.5% | 74.0% | 74.6% | 74.2% | 75.0% |
| 영업이익률 % | -4.5% | -3.0% | -3.8% | -0.55% | 2.6% |
| 순이익 | $-882.0K | $572.0K | $568.0K | $313.0K | $1M |
| 희석 EPS | $-0.08 | $0.05 | $0.05 | $0.03 | $0.09 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 2.5 | 2.5 | 3.2 | 3.8 | 3.8 |
| 당좌 비율 | 2.1 | 2.1 | 2.8 | 3.4 | 3.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-6M | $-3M | $-4M | $-5M | $791.0K |
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.