NVCR 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$14.94
시가총액 (MRQ)$1.74B
P/E (TTM)-11.5
EPS (TTM)$-1.30
매출 (TTM)$699M
ROE (TTM)-43.2%
부채/자본0.6
52주 범위$10–$21
NVCR 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.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$655M2016-12-31 → 2025-12-31
EPS$-1.222018-12-31 → 2025-12-31
잉여현금흐름$-76M2017-12-31 → 2025-12-31
순이익률-21.2%2017-12-31 → 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
NVCR
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-11.55년 평균 ≈-51.0
≈-51.0
·
·
P/S (TTM)
2.55년 평균 ≈7.9
≈7.9
·
·
P/B (MRQ)
5.15년 평균 ≈10.8
≈10.8
·
·
EV / EBITDA
-11.65년 평균 ≈-62.4
≈-62.4
·
·
주가 / FCF (TTM)
-68.45년 평균 ≈173.7
≈173.7
·
·
주가 / 현금 흐름 (TTM)
-618.05년 평균 ≈34.1
≈34.1
·
·
EV / Revenue (EV / 매출)
2.75년 평균 ≈8.4
≈8.4
·
·
EV / FCF
-23.55년 평균 ≈183.7
≈183.7
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
4.95년 평균 ≈10.8
≈10.8
·
·
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
NVCR
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
76.1%5년 평균 ≈76.8%
≈76.8%
·
·
영업이익률 (TTM)
-22.1%5년 평균 ≈-24.5%
≈-24.5%
·
·
EBITDA Margin (EBITDA 마진)
-23.5%5년 평균 ≈-24.5%
≈-24.5%
·
·
세전 마진 (TTM)
-21.8%5년 평균 ≈-21.0%
≈-21.0%
·
·
순이익률 (TTM)
-21.2%5년 평균 ≈-23.5%
≈-23.5%
·
·
ROA (TTM)
-14.6%5년 평균 ≈-11.7%
≈-11.7%
·
·
ROE (TTM)
-43.2%5년 평균 ≈-35.2%
≈-35.2%
·
·
ROIC
-28.7%5년 평균 ≈-23.8%
≈-23.8%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NVCR
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.65년 평균 ≈1.0
≈1.0
·
·
유동비율 (MRQ)
2.95년 평균 ≈4.9
≈4.9
·
·
Quick Ratio (당좌 비율)
0.85년 평균 ≈1.2
≈1.2
·
·
Long-Term Debt / Equity (장기 부채 / 자기 자본)
0.65년 평균 ≈1.0
≈1.0
·
·
Interest Coverage (이자 보상 배율)
-6.95년 평균 ≈-17.0
≈-17.0
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NVCR
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
8.3%5년 평균 ≈6.1%
≈6.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
6.8%5년 평균 ≈4.0%
≈4.0%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
5.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NVCR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.225년 평균 ≈$-1.23
≈$-1.23
·
·
Revenue / Share (주당 매출)
$5.885년 평균 ≈$5.32
≈$5.32
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.445년 평균 ≈$-0.06
≈$-0.06
·
·
Cash / Share (주당 현금)
$0.835년 평균 ≈$1.54
≈$1.54
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NVCR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.65년 평균 ≈0.5
≈0.5
·
·
Inventory Turnover (재고 회전율)
4.45년 평균 ≈4.1
≈4.1
·
·
Receivables Turnover (매출 채권 회전율)
8.05년 평균 ≈7.1
≈7.1
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$408.3K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈26.1%
다음 실적10월 26, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 20, 2026
$-0.13
$-0.34
61.5%
2026년 3월 31일
$-0.62
$-0.52
-18.5%
2025년 12월 31일
$-0.22
$-0.42
47.6%
2025년 9월 30일
$-0.33
$-0.43
23.1%
2025년 6월 30일
$-0.36
$-0.39
8.1%
2025년 3월 31일
$-0.31
$-0.47
34.5%
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
$655M
$605M
$509M
$538M
$535M
$494M
$351M
$248M
$177M
$83M
$33M
$15M
Cost of Revenue
$167M
$137M
$128M
$115M
$115M
$107M
$89M
$80M
$56M
$40M
$21M
$10M
Gross Profit
$488M
$468M
$381M
$423M
$420M
$388M
$263M
$168M
$121M
$37M
$12M
$5M
R&D Expense
$225M
$210M
$223M
$206M
$201M
$132M
$79M
$51M
$38M
$41M
$44M
$40M
SG&A Expense
$178M
$190M
$164M
$133M
$126M
$107M
$88M
$73M
$59M
$51M
$34M
$24M
Operating Expenses
$642M
$639M
$614M
$512M
$464M
$357M
$264M
$202M
$161M
$152M
$116M
$86M
Operating Income
$-154M
$-170M
$-233M
$-90M
$-44M
$30M
$-914.0K
$-34M
$-39M
$-115M
$-104M
$-80M
Interest Expense
$22M
$12M
$5M
$8M
$9M
$18M
$15M
$17M
$12M
$7M
$3M
$287.0K
Interest Income
$13M
$23M
$20M
$11M
$791.0K
$2M
$4M
$3M
$1M
$659.0K
$84.0K
$143.0K
Pretax Income
$-136M
$-131M
$-192M
$-82M
$-52M
$18M
$-9M
$-46M
$-48M
$-121M
$-107M
$-80M
Income Tax
$-23.0K
$37M
$15M
$11M
$6M
$-2M
$-2M
$18M
$13M
$10M
$4M
$382.0K
Net Income
$-136M
$-169M
$-207M
$-93M
$-58M
$20M
$-7M
$-64M
$-62M
$-132M
$-112M
$-81M
EPS (Basic)
$-1.22
$-1.56
$-1.95
$-0.88
$-0.56
$0.20
$-0.07
$-0.69
·
·
·
·
EPS (Diluted)
$-1.22
$-1.56
$-1.95
$-0.88
$-0.56
$0.18
$-0.07
$-0.69
·
·
·
·
Shares (Basic)
111,471,991
107,834,368
106,391,178
104,660,476
103,433,274
100,930,866
97,237,549
91,828,043
·
·
·
·
Shares (Diluted)
111,471,991
107,834,368
106,391,178
104,660,476
103,433,274
108,877,648
97,237,549
91,828,043
·
·
·
·
EBITDA
$-154M
$-170M
$-233M
$-90M
$-44M
$30M
$-914.0K
$-34M
$-39M
·
$-104M
·
대차대조표24
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$94M
$164M
$241M
$115M
$209M
$235M
$177M
$141M
$79M
$100M
$119M
$58M
Receivables
$89M
$74M
$61M
$86M
$94M
$97M
$59M
$37M
$30M
$6M
$0
·
Inventory
$41M
$35M
$38M
$29M
$24M
$27M
$24M
$23M
$22M
$26M
$14M
$3M
Prepaid Expense
$10M
$7M
$7M
$6M
$5M
$4M
$2M
$4M
$3M
$2M
$1M
$853.0K
Current Assets
$647M
$1.11B
$1.03B
$1.11B
$1.07B
$999M
$440M
$321M
$245M
$262M
$294M
$112M
PP&E (Net)
$78M
$78M
$51M
$33M
$23M
$11M
$9M
$8M
$9M
$10M
$7M
$4M
PP&E (Gross)
$119M
$110M
$79M
$56M
$45M
$30M
$24M
$20M
$18M
$16M
$10M
$6M
Accum. Depreciation
$42M
$32M
$28M
$24M
$22M
$18M
$15M
$12M
$9M
$6M
$4M
$2M
Other Non-current Assets
$11M
$15M
$14M
$11M
$12M
$11M
$5M
$3M
$2M
$2M
$772.0K
$227.0K
Total Assets
$804M
$1.24B
$1.15B
$1.19B
$1.14B
$1.05B
$479M
$340M
$265M
$282M
$307M
$118M
Current Liabilities
$223M
$756M
$179M
$159M
$143M
$114M
$86M
$65M
$50M
$37M
$29M
$18M
Capital Leases
$42M
$20M
$27M
$19M
$13M
$14M
$14M
$0
·
·
·
·
Deferred Tax
·
·
·
·
·
·
$0
$124.0K
·
·
·
·
Other Non-current Liabilities
·
$18.0K
$18.0K
$148.0K
$166.0K
$337.0K
$222.0K
$1M
$2M
$4M
$3M
$2M
Total Liabilities
$464M
$881M
$784M
$750M
$729M
$575M
$262M
$228M
$152M
$140M
$57M
$20M
Long-term Debt
·
·
$569M
$566M
$562M
$430M
$149M
·
·
·
·
·
Total Debt
$195M
$97M
$569M
$566M
$562M
$430M
$149M
$149M
$97M
·
$23M
·
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Paid-in Capital
$1.63B
$1.52B
$1.35B
$1.22B
$1.10B
$1.11B
$871M
$757M
$697M
$664M
$640M
$374M
Retained Earnings
$-1.29B
$-1.15B
$-986M
$-778M
$-686M
$-631M
$-651M
$-644M
$-582M
$-520M
$-388M
$-276M
AOCI
$-3M
$-6M
$-5M
$-2M
$-3M
$-4M
$-3M
$-1M
$-1M
$-2M
$-2M
$0
Stockholders' Equity
$340M
$360M
$362M
$441M
$410M
$477M
$218M
$112M
$114M
$142M
$251M
$98M
Liabilities + Equity
$804M
$1.24B
$1.15B
$1.19B
$1.14B
$1.05B
$479M
$340M
$265M
$282M
$307M
$118M
Shares Outstanding
112,492,667
108,516,819
107,075,754
105,049,411
103,971,263
102,334,276
99,528,435
93,254,185
89,478,032
87,066,446
83,778,581
13,431,414
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$15M
$11M
$11M
$11M
$10M
$9M
$8M
$9M
$8M
$6M
$3M
$2M
Stock-based Comp
$105M
$160M
$116M
$107M
$95M
$76M
$52M
$40M
$27M
$22M
$12M
$5M
Deferred Tax
$0
$0
$0
$0
$0
$0
$144.0K
$348.0K
$-354.0K
$17.0K
$-135.0K
$-7.0K
Operating Cash Flow
$-49M
$-26M
$-73M
$31M
$83M
$99M
$27M
$-2M
$-33M
$-108M
$-100M
$-74M
CapEx
$27M
$43M
$27M
$21M
$24M
$15M
$10M
$7M
$7M
$6M
$5M
$849.0K
Investing Cash Flow
$437M
$-140M
$184M
$-140M
$-145M
$-473M
$-52M
$-5M
$9M
$13M
·
·
Debt Issued
$100M
$97M
$0
$0
·
$558M
$0
$149M
$19.0K
$73M
$23M
·
Net Debt Issued
$-461M
$84M
$-10.0K
$-28.0K
$-26.0K
$408M
$-31.0K
$49M
·
·
$23M
·
Stock Issued
$4M
$4M
$4M
$5M
$5M
$3M
$2M
$2M
$2M
$616.0K
$252M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$5.0K
·
Net Stock Activity
$4M
$4M
$4M
$5M
$5M
$3M
$2M
$2M
$2M
·
$252M
·
Dividends Paid
·
·
·
·
·
·
·
·
$0
$0
$0
·
Financing Cash Flow
$-451M
$90M
$16M
$15M
$26M
$440M
$62M
$69M
$5M
$75M
·
·
Net Change in Cash
$-63M
$-76M
$127M
$-94M
$-37M
$67M
$37M
$62M
$-19M
$-20M
$62M
$-118M
Taxes Paid
$31M
$23M
$14M
$5M
$3M
$-3M
$11M
$20M
$10M
$9M
$1M
$282.0K
Free Cash Flow
$-76M
$-69M
$-100M
$9M
$59M
$84M
$16M
$-5M
$-36M
·
$-105M
·
Levered FCF
$-98M
$-84M
$-106M
$257.6K
$49M
$64M
$4M
$-28M
$-50M
·
$-108M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
74.5%
77.3%
74.8%
78.6%
78.5%
78.5%
74.8%
67.7%
68.6%
·
37.7%
·
Operating Margin
-23.5%
-28.2%
-45.7%
-16.6%
-8.3%
6.2%
-0.26%
-13.6%
-22.2%
·
-314.3%
·
Net Margin
-20.8%
-27.9%
-40.6%
-17.2%
-10.9%
4.0%
-2.1%
-25.6%
-34.8%
·
-337.2%
·
Pretax Margin
-20.8%
-21.7%
-37.6%
-15.2%
-9.7%
3.7%
-2.5%
-18.5%
-27.4%
·
-323.8%
·
EBITDA Margin
-23.5%
-28.2%
-45.7%
-16.6%
-8.3%
6.2%
-0.26%
-13.6%
-22.2%
·
-314.3%
·
ROA
-13.3%
-14.1%
-17.7%
-7.9%
-5.3%
2.6%
-1.8%
-21.0%
-22.5%
·
-52.5%
·
ROE
-39.5%
-46.8%
-54.8%
-20.9%
-14.2%
5.1%
-3.5%
-56.0%
-48.2%
·
-64.0%
·
ROIC
-28.7%
-47.9%
-27.0%
-10.1%
-5.1%
3.7%
-0.20%
-17.8%
-23.7%
·
-39.5%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.9
1.5
5.8
7.0
7.5
8.8
5.1
5.0
4.9
·
10.3
·
Quick Ratio
0.8
0.3
1.7
1.3
2.1
2.9
2.7
2.7
2.2
·
4.2
·
Debt / Equity
0.6
0.3
1.6
1.3
1.4
0.9
0.7
1.3
0.9
·
0.1
·
LT Debt / Equity
0.6
0.3
1.6
1.3
1.4
0.9
0.7
1.3
0.9
·
0.1
·
Interest Coverage
-6.9
-14.6
-47.5
-11.0
-5.0
1.7
-0.1
-2.0
-3.4
·
-32.1
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.5
0.4
0.5
0.5
0.6
0.9
0.8
0.6
·
0.2
·
Inventory Turnover
4.4
3.7
3.8
4.3
4.4
4.2
3.8
3.6
2.3
·
2.4
·
Receivables Turnover
8.0
8.9
6.9
6.0
5.6
6.4
7.4
7.5
9.9
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.03
$3.32
$3.39
$4.20
$3.95
$4.66
$2.19
$1.20
$1.27
·
$2.99
·
Revenue / Share
$5.88
$5.61
$4.79
$5.14
$5.17
$4.54
·
·
·
·
·
·
Cash Flow / Share
$-0.44
$-0.24
$-0.69
$0.29
$0.80
$0.91
·
·
·
·
·
·
Cash / Share
$0.83
$1.51
$2.25
$1.10
$2.01
$2.29
$1.78
$1.51
$0.88
·
$1.43
·
EPS (TTM)
$-1.22
$-1.56
$-1.95
$-0.88
$-0.56
$0.18
$-0.07
$-0.69
·
·
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
8.3%
18.8%
-5.3%
0.53%
8.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
6.8%
4.2%
1.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
5.8%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$655M
$605M
$509M
$538M
$535M
$494M
$351M
$248M
$177M
$83M
$33M
·
Net Income TTM
$-136M
$-169M
$-207M
$-93M
$-58M
$20M
$-7M
$-64M
$-62M
$-132M
$-112M
·
Market Cap
$1.45B
$3.23B
$1.60B
$7.71B
$7.81B
$17.71B
$8.39B
$3.12B
$1.81B
·
$1.87B
·
Enterprise Value
$1.56B
$3.17B
$1.93B
$8.16B
$8.16B
$17.90B
$8.36B
$3.13B
$1.83B
·
$1.78B
·
P/E
-10.6
-19.1
-7.7
-83.4
-134.1
961.3
-1203.9
-48.5
·
·
·
·
P/S
2.2
5.3
3.1
14.3
14.6
35.8
23.9
12.6
10.2
·
56.6
·
P/B
4.3
9.0
4.4
17.5
19.0
37.2
38.5
27.8
15.9
·
7.5
·
P / Tangible Book
4.3
9.0
4.4
17.5
19.0
37.2
·
·
·
·
·
·
P / Cash Flow
-29.7
-122.6
-21.8
250.3
94.3
178.6
315.1
-1674.1
-54.5
·
-18.8
·
P / FCF
-19.2
-46.7
-15.9
817.1
133.2
210.4
519.8
-653.0
-50.8
·
-17.9
·
EV / EBITDA
-10.1
-18.6
-8.3
-91.1
-184.1
588.9
-9145.9
-93.0
-46.4
·
-17.1
·
EV / FCF
-20.6
-45.8
-19.2
864.9
139.3
212.7
518.1
-654.8
-51.3
·
-17.0
·
EV / Revenue
2.4
5.2
3.8
15.2
15.3
36.2
23.8
12.6
10.3
·
53.7
·
Dividend Yield
·
·
·
·
·
·
·
·
0.00%
·
0.00%
·
Earnings Yield
-9.4%
-5.2%
-13.1%
-1.2%
-0.75%
0.10%
-0.08%
-2.1%
·
·
·
·
Payout Ratio
·
·
·
·
·
·
·
·
0.00%
·
0.00%
·
Annual Payout
·
·
·
·
·
·
·
·
$0
$0
$0
·
손익계산서15
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
$184M
$174M
$174M
$167M
$159M
$155M
$161M
$155M
$150M
$139M
$134M
$127M
$126M
$122M
$128M
$131M
Cost of Revenue
$41M
$39M
$42M
$45M
$41M
$39M
$33M
$35M
$35M
$34M
$33M
$32M
$34M
$30M
$29M
$30M
Gross Profit
$142M
$135M
$132M
$122M
$117M
$116M
$128M
$120M
$116M
$105M
$101M
$95M
$92M
$93M
$100M
$101M
R&D Expense
$51M
$58M
$61M
$54M
$56M
$54M
$51M
$52M
$55M
$52M
$54M
$54M
$55M
$60M
$55M
$52M
SG&A Expense
$40M
$86M
$43M
$46M
$44M
$45M
$72M
$40M
$38M
$40M
$39M
$42M
$41M
$42M
$38M
$33M
Operating Expenses
$153M
$203M
$173M
$158M
$157M
$154M
$191M
$152M
$149M
$146M
$153M
$153M
$155M
$153M
$143M
$126M
Operating Income
$-11M
$-67M
$-40M
$-36M
$-40M
$-38M
$-63M
$-32M
$-34M
$-42M
$-52M
$-58M
$-63M
$-60M
$-43M
$-25M
Pretax Income
$-12M
$-69M
$-41M
$-30M
$-35M
$-30M
$-55M
$-22M
$-23M
$-32M
$-39M
$-48M
$-54M
$-51M
$-33M
$-23M
Income Tax
$3M
$2M
$-16M
$7M
$5M
$4M
$11M
$9M
$11M
$7M
$9M
$1M
$4M
$2M
$5M
$3M
Net Income
$-16M
$-71M
$-24M
$-37M
$-40M
$-34M
$-66M
$-31M
$-33M
$-39M
$-47M
$-49M
$-57M
$-53M
$-37M
$-27M
EPS (Basic)
$-0.13
$-0.62
$-0.22
$-0.33
$-0.36
$-0.31
$-0.61
$-0.28
$-0.31
$-0.36
$-0.45
$-0.46
$-0.54
$-0.50
$-0.36
$-0.25
EPS (Diluted)
$-0.13
$-0.62
$-0.22
$-0.33
$-0.36
$-0.31
$-0.61
$-0.28
$-0.31
$-0.36
$-0.45
$-0.46
$-0.54
$-0.50
$-0.36
$-0.25
Shares (Basic)
116,012,397
114,149,838
·
111,908,252
111,572,191
110,281,832
·
108,247,716
107,700,284
107,266,198
·
106,772,814
106,289,073
105,667,072
105,026,945
104,884,583
Shares (Diluted)
116,012,397
114,149,838
·
111,908,252
111,572,191
110,281,832
·
108,247,716
107,700,284
107,266,198
·
106,772,814
106,289,073
105,667,072
105,026,945
104,884,583
EBITDA
$-11M
$-67M
·
$-36M
$-40M
$-38M
·
$-32M
$-34M
$-42M
·
$-58M
$-63M
$-60M
·
$-25M
대차대조표22
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
$94M
$88M
$94M
$342M
$150M
$127M
$164M
$185M
$165M
$454M
$241M
$155M
$157M
$186M
$115M
$244M
Receivables
$99M
$93M
$89M
$85M
$90M
$85M
$74M
$67M
$65M
$65M
·
$65M
$71M
$75M
·
$88M
Inventory
$42M
$43M
$41M
$39M
$40M
$39M
$35M
$39M
$40M
$42M
·
$37M
$33M
$32M
·
$27M
Prepaid Expense
·
·
$10M
·
·
·
$7M
·
·
·
·
·
·
·
·
·
Current Assets
$639M
$632M
$647M
$1.20B
$1.08B
$1.09B
$1.11B
$1.10B
$1.09B
$1.00B
·
$1.05B
$1.07B
$1.09B
·
$1.10B
PP&E (Net)
$75M
$76M
$78M
$80M
$80M
$80M
$78M
$73M
$66M
$59M
·
$46M
$41M
$36M
·
$30M
PP&E (Gross)
·
·
$119M
·
·
·
$110M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$42M
·
·
·
$32M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$11M
$11M
$11M
$12M
$16M
$14M
$15M
$12M
$12M
$15M
·
$12M
$15M
$11M
·
$11M
Total Assets
$795M
$788M
$804M
$1.36B
$1.25B
$1.25B
$1.24B
$1.22B
$1.21B
$1.12B
·
$1.15B
$1.16B
$1.17B
·
$1.17B
Current Liabilities
$221M
$218M
$223M
$776M
$750M
$743M
$756M
$735M
$169M
$160M
·
$157M
$150M
$149M
·
$141M
Capital Leases
$38M
$39M
$42M
$43M
$43M
$40M
$20M
$21M
$22M
$26M
·
$22M
$20M
$20M
·
$15M
Other Non-current Liabilities
·
·
·
$19.0K
$18.0K
$18.0K
·
$18.0K
$18.0K
$18.0K
·
$75.0K
$119.0K
$136.0K
·
$222.0K
Total Liabilities
$457M
$457M
$464M
$1.02B
$896M
$887M
$881M
$861M
$850M
$762M
·
$753M
$743M
$742M
·
$729M
Total Debt
·
·
·
·
·
·
·
·
·
$570M
·
$568M
$567M
$566M
·
$565M
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Paid-in Capital
$1.72B
$1.70B
$1.63B
$1.61B
$1.58B
$1.55B
$1.52B
$1.45B
$1.42B
$1.39B
·
$1.33B
$1.31B
$1.27B
·
$1.19B
Retained Earnings
$-1.38B
$-1.36B
$-1.29B
$-1.27B
$-1.23B
$-1.19B
$-1.15B
$-1.09B
$-1.06B
$-1.02B
·
$-938M
$-889M
$-832M
·
$-741M
AOCI
$-3M
$-5M
$-3M
$-6M
$-5M
$-4M
$-6M
$-5M
$-4M
$-4M
·
$-2M
$-2M
$-3M
·
$-2M
Stockholders' Equity
$338M
$331M
$340M
$341M
$349M
$362M
$360M
$361M
$362M
$359M
$362M
$394M
$416M
$432M
$441M
$445M
Liabilities + Equity
$795M
$788M
$804M
$1.36B
$1.25B
$1.25B
$1.24B
$1.22B
$1.21B
$1.12B
·
$1.15B
$1.16B
$1.17B
·
$1.17B
Shares Outstanding
116,442,465
115,820,940
112,492,667
111,979,981
111,798,690
111,482,600
108,516,819
108,100,392
108,013,830
107,603,774
·
106,748,270
106,605,331
106,187,162
·
104,942,941
현금 흐름13
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
D&A
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Stock-based Comp
$17M
$63M
$20M
$29M
$26M
$30M
$63M
$31M
$32M
$34M
$17M
$26M
$33M
$39M
$30M
$26M
Operating Cash Flow
$8M
$-14M
$-18M
$21M
$-16M
$-36M
$-3M
$10M
$-2M
$-32M
$-15M
$-19M
$-23M
$-17M
$-4M
$22M
CapEx
$7M
$5M
$5M
$6M
$5M
$11M
$9M
$11M
$11M
$12M
$7M
$7M
$7M
$6M
$6M
$6M
Investing Cash Flow
$-6M
$8M
$336M
$71M
$36M
$-6M
$-22M
$10M
$-374M
$246M
$98M
$17M
$-14M
$82M
$-128M
$-150M
Debt Issued
$0
$0
$0
$100M
$0
$0
$0
$0
$97M
$0
$0
$0
$0
·
·
·
Net Debt Issued
$0
$0
·
$100M
$0
$0
·
$0
$84M
$0
·
$0
$-3.0K
$-7.0K
·
$-7.0K
Stock Issued
$2M
$0
$2M
$0
$2M
$0
$2M
$0
$2M
$0
$2M
$0
$3M
$0
$2M
$0
Net Stock Activity
$2M
$0
·
$0
$2M
$0
·
$0
$2M
$0
·
$0
$3M
$0
·
$0
Financing Cash Flow
$5M
$-166.0K
$-559M
$101M
$2M
$5M
$3M
$100.0K
$87M
$213.0K
$2M
$1M
$8M
$5M
$3M
$4M
Net Change in Cash
$6M
$-6M
$-241M
$193M
$23M
$-37M
$-23M
$21M
$-289M
$215M
$86M
$-982.0K
$-29M
$71M
$-128M
$-124M
Taxes Paid
$3M
$-4M
$8M
$3M
$14M
$5M
$6M
$7M
$8M
$3M
$5M
$1M
$6M
$2M
$2M
$907.0K
Free Cash Flow
$1M
$-19M
·
$15M
$-21M
$-46M
·
$-307.0K
$-13M
$-43M
·
$-27M
$-30M
$-23M
·
$17M
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
77.6%
77.6%
·
73.2%
73.9%
75.1%
·
77.2%
77.0%
75.7%
·
74.8%
73.0%
75.8%
·
77.3%
Operating Margin
-5.8%
-38.7%
·
-21.5%
-24.9%
-24.4%
·
-20.7%
-22.3%
-30.0%
·
-45.8%
-49.7%
-49.3%
·
-18.8%
Net Margin
-8.5%
-40.9%
·
-22.3%
-25.3%
-22.1%
·
-19.7%
-22.2%
-28.0%
·
-38.9%
-45.6%
-43.4%
·
-20.3%
Pretax Margin
-6.8%
-39.8%
·
-18.0%
-22.0%
-19.6%
·
-13.9%
-15.1%
-22.9%
·
-37.9%
-42.8%
-41.8%
·
-17.9%
EBITDA Margin
-5.8%
-38.7%
·
-21.5%
-24.9%
-24.4%
·
-20.7%
-22.3%
-30.0%
·
-45.8%
-49.7%
-49.3%
·
-18.8%
ROA
-1.5%
-7.0%
·
-2.9%
-3.3%
-2.9%
·
-2.6%
-2.8%
-3.4%
·
-4.3%
-5.0%
-4.6%
·
-2.3%
ROE
-4.5%
-20.5%
·
-10.6%
-11.3%
-9.5%
·
-8.1%
-8.6%
-9.8%
·
-11.8%
-13.4%
-12.2%
·
-6.2%
ROIC
-3.9%
-20.9%
·
-13.1%
-13.0%
-11.8%
·
-12.6%
-13.6%
-5.5%
·
-6.2%
-6.8%
-6.3%
·
-2.8%
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
2.9
2.9
·
1.5
1.4
1.5
·
1.5
6.5
6.3
·
6.7
7.1
7.3
·
7.8
Quick Ratio
0.9
0.8
·
0.6
0.3
0.3
·
0.3
1.4
3.2
·
1.4
1.5
1.8
·
2.3
Debt / Equity
·
·
·
·
·
·
·
·
·
1.6
·
1.4
1.4
1.3
·
1.3
LT Debt / Equity
·
·
·
·
·
·
·
·
·
1.6
·
1.4
1.4
1.3
·
1.3
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
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
1.0
0.9
·
1.1
1.0
0.9
·
0.9
0.9
0.9
·
1.0
1.1
1.0
·
1.2
Receivables Turnover
1.9
2.0
·
2.2
2.1
2.1
·
2.3
2.2
2.0
·
1.7
1.5
1.4
·
1.4
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
$2.90
$2.86
·
$3.05
$3.13
$3.25
·
$3.34
$3.35
$3.34
·
$3.69
$3.90
$4.07
·
$4.24
Revenue / Share
$1.58
$1.52
·
$1.49
$1.42
$1.41
·
$1.43
$1.40
$1.29
·
$1.19
$1.19
$1.16
·
$1.25
Cash Flow / Share
$0.07
$-0.12
·
$0.18
$-0.14
$-0.32
·
$0.10
$-0.02
$-0.29
·
$-0.18
$-0.21
$-0.16
·
$0.21
Cash / Share
$0.80
$0.76
·
$3.06
$1.34
$1.14
·
$1.72
$1.53
$4.22
·
$1.45
$1.47
$1.75
·
$2.32
EPS (TTM)
$-1.30
$-1.53
·
$-1.61
$-1.56
$-1.51
·
$-1.40
$-1.58
$-1.81
·
$-1.86
$-1.65
$-1.34
·
$-0.77
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
$699M
$674M
·
$642M
$630M
$622M
·
$578M
$550M
$526M
·
$504M
$508M
$522M
·
$543M
Net Income TTM
$-149M
$-173M
·
$-178M
$-171M
$-164M
·
$-150M
$-169M
$-193M
·
$-197M
$-174M
$-141M
·
$-82M
Market Cap
$1.76B
$1.26B
·
$1.45B
$1.99B
$1.99B
·
$1.69B
$1.85B
$1.68B
·
$1.72B
$4.42B
$6.39B
·
$7.97B
Enterprise Value
·
·
·
·
·
·
·
·
·
$1.80B
·
$2.14B
$4.83B
$6.77B
·
$8.29B
P/E
-11.7
-7.1
·
-8.0
-11.4
-11.8
·
-11.2
-10.8
-8.6
·
-8.7
-25.2
-44.9
·
-98.7
P/S
2.5
1.9
·
2.3
3.2
3.2
·
2.9
3.4
3.2
·
3.4
8.7
12.2
·
14.7
P/B
5.2
3.8
·
4.2
5.7
5.5
·
4.7
5.1
4.7
·
4.4
10.6
14.8
·
17.9
P / Tangible Book
5.2
3.8
·
4.2
5.7
5.5
·
4.7
5.1
4.7
·
4.4
10.6
14.8
·
17.9
P / Cash Flow
216.9
-93.4
·
70.3
-124.9
-55.7
·
162.8
-1075.7
-53.3
·
-89.3
-194.6
-381.8
·
355.6
EV / Revenue
·
·
·
·
·
·
·
·
·
3.4
·
4.2
9.5
13.0
·
15.3
Earnings Yield
-8.6%
-14.0%
·
-12.5%
-8.8%
-8.5%
·
-9.0%
-9.2%
-11.6%
·
-11.5%
-4.0%
-2.2%
·
-1.0%
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
$655M
$605M
$509M
$538M
$535M
매출 총이익률 %
74.5%
77.3%
74.8%
78.6%
78.5%
영업이익률 %
-23.5%
-28.2%
-45.7%
-16.6%
-8.3%
순이익
$-136M
$-169M
$-207M
$-93M
$-58M
희석 EPS
$-1.22
$-1.56
$-1.95
$-0.88
$-0.56
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.6
0.3
1.6
1.3
1.4
유동비율
2.9
1.5
5.8
7.0
7.5
당좌 비율
0.8
0.3
1.7
1.3
2.1
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-76M
$-69M
$-100M
$9M
$59M
기관 투자자 (13F)
243개의 제출자
· $1.7B 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.
보유자243
보유 가치$1.7B
신규 포지션33
청산 포지션34
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
33 (-10 이전 분기 대비)
34 (-12 이전 분기 대비)
89 (+18 이전 분기 대비)
66 (-12 이전 분기 대비)
+4.0M
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.
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.