NWPX 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$105.99
시가총액 (MRQ)$1.02B
P/E (TTM)21.4
EPS (TTM)$4.96
매출 (TTM)$574M
ROE (TTM)12.2%
부채/자본 (MRQ)0.0
52주 범위$49–$152
NWPX 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$526M2016-12-31 → 2025-12-31
EPS$3.562016-12-31 → 2025-12-31
잉여현금흐름$47M2017-12-31 → 2025-12-31
순이익률8.5%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
NWPX
5년 평균
동종업계 중앙값
결론
P/E (TTM)
21.45년 평균 ≈16.9
≈16.9
49.8
저평가
P/S (TTM)
1.85년 평균 ≈0.9
≈0.9
1.2
고평가
P/B (MRQ)
2.45년 평균 ≈1.2
≈1.2
3.4
적정 가치
EV / EBITDA
20.25년 평균 ≈11.6
≈11.6
13.2
저평가
주가 / FCF (TTM)
12.85년 평균 ≈-8.9
≈-8.9
·
·
주가 / 현금 흐름 (TTM)
10.25년 평균 ≈-2.3
≈-2.3
15.8
저평가
EV / Revenue (EV / 매출)
1.95년 평균 ≈0.9
≈0.9
·
·
EV / FCF
21.85년 평균 ≈-9.0
≈-9.0
·
·
주가 / 유형 장부 가치 (MRQ)
2.65년 평균 ≈1.6
≈1.6
·
·
PEG Ratio (PEG 비율)
≈1.6
·
·
·
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
NWPX
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
20.9%5년 평균 ≈17.7%
≈17.7%
17.7%
최상위권
영업이익률 (TTM)
11.5%5년 평균 ≈8.3%
≈8.3%
6.8%
최상위권
EBITDA Margin (EBITDA 마진)
9.7%5년 평균 ≈8.3%
≈8.3%
6.8%
최상위권
세전 마진 (TTM)
11.0%5년 평균 ≈7.5%
≈7.5%
3.9%
최상위권
순이익률 (TTM)
8.5%5년 평균 ≈5.7%
≈5.7%
2.1%
최상위권
ROA (TTM)
7.8%5년 평균 ≈4.7%
≈4.7%
4.7%
최상위권
ROE (TTM)
12.2%5년 평균 ≈7.7%
≈7.7%
9.2%
동일
ROIC
9.5%5년 평균 ≈8.2%
≈8.2%
13.5%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NWPX
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.05년 평균 ≈0.0
≈0.0
0.1
낮은 부채
유동비율 (MRQ)
2.75년 평균 ≈3.3
≈3.3
1.7
강한 유동성
Quick Ratio (당좌 비율)
1.25년 평균 ≈0.9
≈0.9
0.9
동일
장기 부채 / 자기 자본 (MRQ)
0.0
·
0.6
낮은 부채
Interest Coverage (이자 보상 배율)
19.55년 평균 ≈12.2
≈12.2
6.0
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NWPX
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
6.8%5년 평균 ≈13.7%
≈13.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
4.8%5년 평균 ≈11.5%
≈11.5%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
13.0%
·
·
·
EPS YoY
4.7%5년 평균 ≈32.6%
≈32.6%
·
·
Net Income YoY (순이익 YoY)
3.5%5년 평균 ≈32.9%
≈32.9%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
4.6%5년 평균 ≈16.8%
≈16.8%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
13.0%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
4.4%5년 평균 ≈17.2%
≈17.2%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
13.2%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NWPX
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$3.565년 평균 ≈$2.66
≈$2.66
·
·
Revenue / Share (주당 매출)
$52.935년 평균 ≈$45.05
≈$45.05
·
·
Cash Flow / Share (주당 현금 흐름)
$6.775년 평균 ≈$3.74
≈$3.74
·
·
Cash / Share (주당 현금)
$0.245년 평균 ≈$0.36
≈$0.36
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NWPX
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.95년 평균 ≈0.8
≈0.8
1.3
약함
Inventory Turnover (재고 회전율)
5.55년 평균 ≈5.4
≈5.4
56.5
약함
Receivables Turnover (매출 채권 회전율)
7.25년 평균 ≈7.5
≈7.5
7.2
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$399.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈24.7%
다음 실적10월 27, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 5, 2026
$1.62
$1.35
19.7%
2026년 3월 31일
$1.08
$0.69
55.7%
2025년 12월 31일
$0.91
$0.63
43.6%
2025년 9월 30일
$1.38
$1.04
32.9%
2025년 6월 30일
$0.91
$0.73
24.5%
2025년 3월 31일
$0.39
$0.54
-28.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$526M
$493M
$444M
$458M
$333M
$286M
$279M
$172M
$133M
$149M
$173M
$403M
Cost of Revenue
$422M
$397M
$367M
$372M
$289M
$235M
$232M
$160M
$127M
$149M
$173M
$363M
Gross Profit
$104M
$95M
$78M
$86M
$44M
$51M
$47M
$12M
$6M
$64.0K
$606.0K
$41M
SG&A Expense
$53M
$47M
$44M
$41M
$28M
$25M
$18M
$17M
$14M
$17M
$20M
$24M
Operating Income
$51M
$48M
$34M
$45M
$16M
$26M
$29M
$-3M
$-9M
$-10M
$-25M
$194.0K
Interest Expense
$3M
$6M
$5M
$4M
$1M
$933.0K
$472.0K
$583.0K
$490.0K
$509.0K
$1M
$2M
Other Non-op
$-2M
$-213.0K
$276.0K
$97.0K
$328.0K
$1M
$4M
$267.0K
$201.0K
$-357.0K
$58.0K
$108.0K
Pretax Income
$46M
$42M
$29M
$41M
$15M
$26M
$33M
$17M
$-9M
$-11M
$-26M
$-2M
Income Tax
$11M
$8M
$8M
$10M
$4M
$7M
$5M
$-3M
$-1M
$-4M
$-9M
$5M
Net Income
$35M
$34M
$21M
$31M
$12M
$19M
$28M
$20M
$-10M
$-9M
$-29M
$-18M
EPS (Basic)
$3.62
$3.45
$2.11
$3.14
$1.17
$1.95
$2.86
$2.09
$-1.06
$-0.97
$-3.07
$-1.88
EPS (Diluted)
$3.56
$3.40
$2.09
$3.11
$1.16
$1.93
$2.85
$2.09
$-1.06
$-0.97
$-3.07
$-1.88
Shares (Basic)
9,774,000
9,916,000
9,991,000
9,914,000
9,854,000
9,788,000
9,741,000
9,726,000
9,613,000
9,588,000
9,560,000
9,515,000
Shares (Diluted)
9,937,000
10,066,000
10,081,000
10,012,000
9,928,000
9,873,000
9,779,000
9,733,000
9,613,000
9,588,000
9,560,000
9,515,000
EBITDA
$51M
$48M
$34M
$45M
$16M
$26M
$29M
$-3M
$-9M
·
$-40M
$194.0K
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$2M
$5M
$4M
$4M
$3M
$38M
$31M
$7M
$44M
$22M
$10M
$527.0K
Receivables
$78M
$67M
$48M
$72M
$53M
$43M
$38M
$34M
$29M
$26M
$28M
$58M
Inventory
$74M
$80M
$91M
$71M
$60M
$29M
$31M
$39M
$17M
$19M
$29M
$73M
Prepaid Expense
$6M
$7M
$9M
$11M
$6M
$5M
$4M
$5M
$7M
$2M
$2M
$7M
Current Assets
$251M
$262M
$272M
$279M
$228M
$192M
$195M
$160M
$141M
$149M
$115M
$195M
PP&E (Net)
$158M
$150M
$144M
$133M
$121M
$110M
$100M
$103M
$79M
$82M
$132M
$133M
PP&E (Gross)
·
$257M
$246M
$232M
$218M
$201M
$184M
$178M
$152M
$151M
$218M
$217M
Accum. Depreciation
$153M
$139M
$126M
$118M
$107M
$97M
$86M
$77M
$74M
$69M
$86M
$84M
Goodwill
$56M
$56M
$56M
$56M
$54M
$23M
$0
·
·
·
$0
$5M
Intangibles
$23M
$27M
$31M
$35M
$39M
$11M
$1M
$2M
$2M
$2M
$3M
$3M
Other Non-current Assets
$5M
$6M
$7M
$6M
$7M
$7M
$7M
$8M
$11M
$11M
$12M
$19M
Total Assets
$580M
$590M
$598M
$601M
$548M
$373M
$310M
$271M
$230M
$242M
$259M
$352M
Accounts Payable
$22M
$28M
$31M
$27M
$32M
$13M
$15M
$20M
$8M
$5M
$5M
$15M
Accrued Liabilities
$28M
$28M
$28M
$31M
$24M
$17M
$12M
$8M
$7M
$11M
$16M
$9M
Short-term Debt
·
$0
$11M
·
·
·
·
·
·
·
·
·
Current Liabilities
$67M
$75M
$96M
$91M
$64M
$46M
$42M
$31M
$17M
$19M
$22M
$30M
Capital Leases
$86M
$86M
$85M
$89M
$94M
$28M
$6M
$839.0K
$737.0K
$602.0K
$718.0K
$225.0K
Deferred Tax
$12M
$8M
$11M
$11M
$11M
$12M
$4M
$68.0K
$941.0K
$1M
$5M
$14M
Other Non-current Liabilities
$11M
$10M
$11M
$8M
$9M
$11M
$10M
$10M
$11M
$12M
$14M
$17M
Total Liabilities
$185M
$216M
$258M
$283M
$264M
$103M
$62M
$53M
$30M
$32M
$42M
$106M
Long-term Debt
$11M
$14M
$0
·
·
$14M
$0
·
·
·
·
·
Total Debt
$11M
$14M
$11M
$11M
$0
$14M
·
·
·
·
·
·
Common Stock
$96.0K
$99.0K
$100.0K
$99.0K
$99.0K
$98.0K
$97.0K
$97.0K
$96.0K
$96.0K
$96.0K
$95.0K
Retained Earnings
$282M
$246M
$212M
$191M
$160M
$148M
$129M
$101M
$82M
$92M
$101M
$131M
AOCI
$-143.0K
$-834.0K
$-960.0K
$-789.0K
$-2M
$-2M
$-2M
$-2M
$-1M
$-1M
$-2M
$-2M
Stockholders' Equity
$395M
$374M
$340M
$318M
$283M
$270M
$248M
$219M
$200M
$209M
$218M
$246M
Liabilities + Equity
$580M
$590M
$598M
$601M
$548M
$373M
$310M
$271M
$230M
$242M
$259M
$352M
Shares Outstanding
9,587,990
9,918,711
9,985,580
9,927,360
9,870,567
9,805,437
9,746,979
9,735,055
9,619,755
9,601,011
9,564,752
9,520,067
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
$16M
$17M
$14M
$15M
$13M
·
·
$10M
$10M
$14M
Stock-based Comp
$6M
$5M
$4M
$4M
$3M
$3M
$2M
$281.0K
$1M
$2M
$2M
$3M
Deferred Tax
$4M
$-3M
$-418.0K
$514.0K
$180.0K
$3M
$4M
$-4M
$341.0K
$-5M
$-4M
$3M
Amort. of Intangibles
$4M
$4M
$4M
$4M
$2M
$2M
$322.0K
$550.0K
$495.0K
$523.0K
$523.0K
$540.0K
Restructuring
·
·
·
·
·
$0
$0
$1M
$881.0K
$990.0K
·
·
Operating Cash Flow
$67M
$55M
$53M
$18M
$-6M
$56M
$43M
$-18M
$-8M
$2M
$55M
$35M
CapEx
$20M
$21M
$18M
$23M
$13M
$14M
$9M
$4M
$3M
$2M
$7M
$14M
Investing Cash Flow
$-20M
$-21M
$-20M
$-23M
$-100M
$-61M
$-6M
$-28M
$30M
$12M
$3M
$16M
Debt Issued
$0
$4M
$0
$11M
$0
$16M
$0
$0
·
·
·
·
Net Debt Issued
$-3M
$4M
$0
$11M
$-14M
$14M
·
·
·
·
·
$-6M
Stock Issued
·
·
·
·
·
·
·
·
·
·
$1.0K
$28.0K
Stock Repurchased
$18M
$4M
$707.0K
$0
$0
·
·
·
·
·
·
·
Net Stock Activity
$-18M
$-4M
$-707.0K
·
·
·
·
·
·
·
$1.0K
$28.0K
Financing Cash Flow
$-50M
$-33M
$-33M
$6M
$71M
$12M
$-12M
$9M
$-463.0K
$-2M
$-48M
$-51M
Net Change in Cash
$-3M
$939.0K
$387.0K
$684.0K
$-35M
$7M
$24M
$-37M
$22M
$12M
$10M
$-61.0K
Taxes Paid
·
$9M
$6M
$14M
$2M
$1M
$-55.0K
$170.0K
$-153.0K
$-3M
$-8M
$2M
Free Cash Flow
$47M
$34M
$35M
$-5M
$-19M
$42M
$34M
$-22M
$-10M
·
$47M
$21M
Levered FCF
$45M
$30M
$32M
$-8M
$-20M
$41M
$34M
$-23M
$-11M
·
$46M
$11M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
19.7%
19.4%
17.5%
18.8%
13.3%
17.7%
16.9%
7.0%
4.4%
·
-5.3%
10.1%
Operating Margin
9.7%
9.8%
7.6%
9.8%
4.8%
8.9%
10.3%
-1.7%
-6.9%
·
-17.0%
0.05%
Net Margin
6.7%
6.9%
4.7%
6.8%
3.5%
6.7%
10.0%
11.8%
-7.6%
·
-12.4%
-4.4%
Pretax Margin
8.8%
8.6%
6.6%
9.0%
4.5%
9.0%
11.7%
9.9%
-7.1%
·
-17.5%
-0.38%
EBITDA Margin
9.7%
9.8%
7.6%
9.8%
4.8%
8.9%
10.3%
-1.7%
-6.9%
·
-17.0%
0.05%
ROA
6.1%
5.8%
3.5%
5.4%
2.5%
5.6%
9.6%
8.1%
-4.3%
·
-9.6%
-5.0%
ROE
9.2%
9.3%
6.2%
9.9%
4.1%
7.1%
11.5%
9.3%
-5.0%
·
-12.7%
-7.2%
ROIC
9.5%
10.0%
6.9%
10.3%
4.3%
6.7%
9.9%
-1.6%
-4.1%
·
-13.1%
0.32%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.8
3.5
2.8
3.1
3.6
4.2
4.7
5.1
8.3
·
5.3
6.6
Quick Ratio
1.2
1.0
0.5
0.8
0.9
1.8
1.7
1.3
4.3
·
1.8
2.0
Debt / Equity
0.0
0.0
0.0
0.0
0.0
0.1
·
·
·
·
·
·
LT Debt / Equity
0.0
0.0
·
·
·
0.0
·
·
·
·
·
·
Interest Coverage
19.5
8.5
7.0
12.6
13.3
27.4
60.8
-5.1
-18.8
·
-28.9
0.1
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
0.8
0.7
0.8
0.7
0.8
1.0
0.7
0.6
·
0.8
1.1
Inventory Turnover
5.5
4.6
4.5
5.7
6.5
7.9
6.6
5.7
7.1
·
4.9
4.0
Receivables Turnover
7.2
8.6
7.5
7.4
7.0
7.1
7.7
5.5
4.9
·
5.5
6.2
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$41.17
$37.71
$34.09
$32.06
$28.71
$27.50
$25.46
$22.45
$20.82
·
$22.75
$25.80
Revenue / Share
$52.93
$48.93
$44.08
$45.71
$33.57
$28.96
$28.56
$17.69
$13.81
·
$24.75
$42.39
Cash Flow / Share
$6.77
$5.47
$5.30
$1.75
$-0.59
$5.68
$4.39
$-1.89
$-0.78
·
$5.77
$3.68
Cash / Share
$0.24
$0.50
$0.41
$0.37
$0.30
$3.87
$3.18
$0.69
$4.54
·
$1.08
$0.06
EPS (TTM)
$3.56
$3.40
$2.09
$3.11
$1.16
$1.93
$2.85
$2.09
$-1.06
$-0.97
$-3.07
$-1.88
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
6.8%
10.8%
-2.9%
37.3%
16.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
4.8%
13.9%
15.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.0%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
4.7%
62.7%
-32.8%
168.1%
-39.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
4.6%
43.1%
2.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
13.0%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
3.5%
62.3%
-32.4%
170.3%
-39.5%
·
·
·
·
·
·
·
Net Income CAGR 3Y
4.4%
43.7%
3.4%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
13.2%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$526M
$493M
$444M
$458M
$333M
$286M
$279M
$172M
$133M
$149M
$173M
$403M
Net Income TTM
$35M
$34M
$21M
$31M
$12M
$19M
$28M
$20M
$-10M
$-9M
$-29M
$-18M
Market Cap
$599M
$479M
$302M
$335M
$314M
$277M
$325M
$227M
$184M
·
$107M
$287M
Enterprise Value
$608M
$488M
$309M
$342M
$311M
$253M
·
·
·
·
·
·
P/E
17.6
14.2
14.5
10.8
27.4
14.7
11.7
11.1
-18.1
-17.8
-3.6
-16.0
P/S
1.1
1.0
0.7
0.7
0.9
1.0
1.2
1.3
1.4
·
0.6
0.7
P/B
1.5
1.3
0.9
1.1
1.1
1.0
1.3
1.0
0.9
·
0.5
1.2
P / Tangible Book
1.9
1.6
1.2
1.5
1.6
1.2
·
·
·
·
·
·
P / Cash Flow
8.9
8.7
5.7
19.1
-54.0
4.9
7.6
-12.3
-24.5
·
1.9
8.2
P / FCF
12.7
14.0
8.6
-63.3
-16.5
6.6
9.5
-10.2
-17.8
·
2.3
13.8
EV / EBITDA
12.0
10.1
9.1
7.6
19.4
9.9
·
·
·
·
·
·
EV / FCF
12.9
14.3
8.8
-64.6
-16.3
6.0
·
·
·
·
·
·
EV / Revenue
1.2
1.0
0.7
0.7
0.9
0.9
·
·
·
·
·
·
Earnings Yield
5.7%
7.0%
6.9%
9.2%
3.6%
6.8%
8.6%
9.0%
-5.5%
-5.6%
-27.4%
-6.2%
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
$159M
$138M
$126M
$151M
$133M
$116M
$120M
$130M
$130M
$113M
$110M
$119M
$116M
$99M
$107M
$123M
Cost of Revenue
$125M
$112M
$99M
$119M
$108M
$97M
$97M
$103M
$104M
$93M
$91M
$99M
$94M
$83M
$85M
$98M
Gross Profit
$34M
$27M
$27M
$32M
$25M
$19M
$22M
$27M
$26M
$20M
$19M
$19M
$22M
$17M
$22M
$25M
SG&A Expense
$13M
$14M
$14M
$13M
$12M
$14M
$12M
$12M
$12M
$11M
$11M
$10M
$11M
$12M
$11M
$11M
Operating Income
$21M
$13M
$13M
$19M
$13M
$6M
$10M
$15M
$14M
$9M
$9M
$9M
$11M
$5M
$11M
$14M
Interest Expense
$320.0K
$348.0K
$423.0K
$788.0K
$763.0K
$635.0K
$911.0K
$1M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$964.0K
Interest Income
$156.0K
·
·
·
$1.0K
·
·
·
·
·
·
·
·
·
·
·
Other Non-op
$492.0K
$229.0K
$-2M
$-3.0K
$20.0K
$7.0K
$74.0K
$-66.0K
$-228.0K
$7.0K
$500.0K
$-61.0K
$-134.0K
$-29.0K
$41.0K
$11.0K
Pretax Income
$21M
$13M
$11M
$18M
$12M
$5M
$10M
$14M
$12M
$7M
$8M
$8M
$10M
$3M
$10M
$14M
Income Tax
$6M
$2M
$2M
$5M
$3M
$977.0K
$-436.0K
$4M
$3M
$2M
$3M
$2M
$3M
$951.0K
$2M
$4M
Net Income
$16M
$11M
$9M
$14M
$9M
$4M
$10M
$10M
$9M
$5M
$5M
$6M
$7M
$2M
$8M
$10M
EPS (Basic)
$1.64
$1.10
$0.91
$1.40
$0.91
$0.40
$1.02
$1.03
$0.87
$0.53
$0.55
$0.58
$0.74
$0.24
$0.80
$1.00
EPS (Diluted)
$1.62
$1.08
$0.88
$1.38
$0.91
$0.39
$1.00
$1.02
$0.86
$0.52
$0.54
$0.58
$0.74
$0.23
$0.79
$0.99
Shares (Basic)
9,638,000
9,578,000
·
9,678,000
9,882,000
9,933,000
·
9,919,000
9,912,000
9,916,000
·
10,014,000
10,000,000
9,940,000
·
9,927,000
Shares (Diluted)
9,791,000
9,790,000
·
9,813,000
9,961,000
10,117,000
·
10,055,000
9,995,000
10,045,000
·
10,107,000
10,066,000
10,087,000
·
10,010,000
EBITDA
$21M
$13M
·
$19M
$13M
$6M
·
$15M
$14M
$9M
·
$9M
$11M
$5M
·
$14M
대차대조표26
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
$19M
$14M
$2M
$3M
$2M
$5M
$5M
$6M
$5M
$4M
·
$4M
$4M
$4M
·
$4M
Receivables
$98M
$97M
$78M
$98M
$78M
$60M
$67M
$80M
$71M
$52M
$48M
$67M
$63M
$61M
·
$74M
Inventory
$91M
$70M
$74M
$75M
$76M
$81M
$80M
$85M
$88M
$96M
·
$83M
$85M
$71M
·
$72M
Prepaid Expense
$4M
$5M
$6M
$3M
$4M
$6M
$7M
$3M
$5M
$8M
·
$7M
$5M
$9M
·
$4M
Current Assets
$318M
$299M
$251M
$275M
$264M
$257M
$262M
$294M
$308M
$297M
·
$266M
$279M
$261M
·
$271M
PP&E (Net)
$164M
$164M
$158M
$156M
$154M
$151M
$150M
$149M
$147M
$145M
·
$140M
$138M
$134M
·
$124M
Accum. Depreciation
$160M
$156M
$153M
$150M
$146M
$142M
$139M
$137M
$133M
$129.5K
·
$124M
$122M
$120M
·
$115M
Goodwill
$56M
$56M
$56M
$56M
$56M
$56M
$56M
$56M
$56M
$56M
·
$56M
$56M
$56M
·
$56M
Intangibles
$22M
$23M
$23M
$24M
$25M
$26M
$27M
$28M
$29M
$30M
·
$32M
$33M
$34M
·
$36M
Other Non-current Assets
$5M
$5M
$5M
$7M
$6M
$6M
$6M
$6M
$6M
$7M
·
$6M
$6M
$6M
·
$5M
Total Assets
$652M
$634M
$580M
$605M
$593M
$582M
$590M
$617M
$632M
$621M
·
$589M
$603M
$582M
·
$586M
Accounts Payable
$44M
$28M
$22M
$28M
$31M
$25M
$28M
$20M
$25M
$26M
·
$31M
$27M
$25M
·
$40M
Accrued Liabilities
$27M
$25M
$28M
$32M
$24M
$22M
$28M
$27M
$23M
$22M
·
$24M
$26M
$24M
·
$33M
Current Liabilities
$117M
$112M
$67M
$76M
$67M
$64M
$75M
$92M
$101M
$83M
·
$88M
$95M
$90M
·
$97M
Capital Leases
$85M
$87M
$86M
$87M
$87M
$85M
$86M
$82M
$83M
$84M
·
$87M
$88M
$88M
·
$90M
Deferred Tax
$13M
$13M
$12M
$8M
$9M
$9M
$8M
$11M
$11M
$11M
·
$12M
$12M
$12M
·
$11M
Other Non-current Liabilities
$11M
$11M
$11M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
·
$10M
$9M
$8M
·
$7M
Total Liabilities
$233M
$230M
$185M
$219M
$213M
$204M
$216M
$255M
$281M
$279M
·
$254M
$274M
$261M
·
$278M
Long-term Debt
$10M
$11M
$11M
$12M
$13M
$14M
$14M
·
·
·
·
·
·
·
·
·
Total Debt
$10M
$11M
·
$12M
$13M
$14M
·
$11M
$11M
$11M
·
$11M
$11M
$11M
·
$4M
Common Stock
$96.0K
$96.0K
$96.0K
$96.0K
$98.0K
$100.0K
$99.0K
$99.0K
$99.0K
$99.0K
·
$100.0K
$100.0K
$100.0K
·
$99.0K
Retained Earnings
$308M
$292M
$282M
$273M
$259M
$250M
$246M
$236M
$226M
$217M
·
$207M
$201M
$193M
·
$183M
AOCI
$192.0K
$41.0K
$-143.0K
$-853.0K
$-1M
$-863.0K
$-834.0K
$-1M
$-918.0K
$-905.0K
·
$-951.0K
$-924.0K
$-916.0K
·
$-1M
Stockholders' Equity
$419M
$404M
$395M
$386M
$379M
$378M
$374M
$362M
$351M
$343M
$340M
$335M
$329M
$321M
$318M
$309M
Liabilities + Equity
$652M
$634M
$580M
$605M
$593M
$582M
$590M
$617M
$632M
$621M
·
$589M
$603M
$582M
·
$586M
Shares Outstanding
9,640,002
9,637,008
9,587,990
9,634,779
9,821,230
·
9,918,711
9,918,711
9,918,711
9,872,897
·
10,014,196
10,014,196
9,998,292
·
9,927,360
현금 흐름14
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
$2M
$1M
$2M
$1M
$2M
$1M
$1M
$1M
$2M
$1M
$622.0K
$746.0K
$1M
$990.0K
$1M
$1M
Deferred Tax
·
·
$4M
$-340.0K
$-291.0K
$744.0K
$-2M
$-297.0K
$307.0K
$-80.0K
$-644.0K
$-191.0K
$-218.0K
$635.0K
$517.0K
$-302.0K
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Operating Cash Flow
$14M
$29M
$36M
$21M
$5M
$5M
$36M
$23M
$22M
$-26M
$9M
$17M
$1M
$26M
$-8M
$15M
CapEx
$4M
$3M
$5M
$8M
$3M
$4M
$4M
$6M
$6M
$5M
$5M
$5M
$4M
$4M
$11M
$3M
Investing Cash Flow
$-4M
$-12M
$-5M
$-8M
$-3M
$-4M
$-4M
$-6M
$-6M
$-5M
$-4M
$-5M
$-7M
$-4M
$-11M
$-4M
Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$7M
·
Net Debt Issued
·
$-750.0K
·
·
·
$-750.0K
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$306.0K
$2M
$3M
$8M
$7M
$0
$0
$0
$557.0K
$4M
$707.0K
$0
$0
$0
·
·
Net Stock Activity
·
$-2M
·
·
·
$0
·
·
·
$-4M
·
·
·
·
·
·
Financing Cash Flow
$-5M
$-5M
$-31M
$-13M
$-5M
$-900.0K
$-33M
$-16M
$-16M
$31M
$-5M
$-12M
$6M
$-22M
$19M
$-12M
Net Change in Cash
$5M
$12M
$-398.0K
$640.0K
$-3M
$278.0K
$-716.0K
$1M
$266.0K
$194.0K
$10.0K
$-94.0K
$218.0K
$253.0K
$-25.0K
$163.0K
Free Cash Flow
·
$26M
·
·
·
$1M
·
·
·
$-31M
·
·
·
$22M
·
·
Levered FCF
·
$26M
·
·
·
$668.6K
·
·
·
$-32M
·
·
·
$21M
·
·
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
21.5%
19.3%
·
21.3%
19.1%
16.7%
·
20.8%
19.9%
17.8%
·
16.2%
19.3%
16.7%
·
20.4%
Operating Margin
13.3%
9.2%
·
12.6%
9.9%
4.8%
·
11.9%
10.5%
7.7%
·
7.6%
9.8%
4.8%
·
11.8%
Net Margin
9.9%
7.6%
·
8.9%
6.8%
3.4%
·
7.9%
6.7%
4.6%
·
4.9%
6.4%
2.4%
·
8.1%
Pretax Margin
13.5%
9.1%
·
12.1%
9.4%
4.3%
·
10.7%
8.9%
6.4%
·
6.6%
8.7%
3.3%
·
11.0%
EBITDA Margin
13.3%
9.2%
·
12.6%
9.9%
4.8%
·
11.9%
10.5%
7.7%
·
7.6%
9.8%
4.8%
·
11.8%
ROA
2.5%
1.7%
·
2.2%
1.5%
0.66%
·
1.7%
1.4%
0.87%
·
0.99%
1.2%
0.41%
·
2.1%
ROE
4.0%
2.7%
·
3.6%
2.5%
1.1%
·
2.9%
2.5%
1.6%
·
1.8%
2.4%
0.78%
·
3.4%
ROIC
3.6%
2.6%
·
3.5%
2.5%
1.1%
·
3.0%
2.8%
1.8%
·
1.9%
2.5%
1.0%
·
3.4%
유동성 및 지급능력5
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
2.7
2.7
·
3.6
4.0
4.0
·
3.2
3.1
3.6
·
3.0
2.9
2.9
·
2.8
Quick Ratio
1.0
1.0
·
1.3
1.2
1.0
·
0.9
0.7
0.7
·
0.8
0.7
0.7
·
0.8
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
LT Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
·
·
·
·
·
·
·
·
·
Interest Coverage
66.1
36.4
·
24.2
17.3
8.8
·
10.6
7.5
5.9
·
7.8
9.6
3.4
·
15.0
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
0.3
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
Inventory Turnover
1.5
1.5
·
1.5
1.3
1.1
·
1.2
1.2
1.1
·
1.3
1.2
1.2
·
1.7
Receivables Turnover
1.8
1.8
·
1.7
1.8
2.1
·
1.8
1.9
2.0
·
1.7
1.8
1.7
·
2.2
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
$43.42
$41.89
·
$40.10
$38.64
·
·
$36.53
$35.41
$34.70
·
$33.47
$32.81
$32.11
·
$31.09
Revenue / Share
$16.29
$14.12
·
$15.39
$13.37
$11.48
·
$12.95
$12.96
$11.27
·
$11.75
$11.56
$9.82
·
$12.29
Cash Flow / Share
·
$2.99
·
·
·
$0.48
·
·
·
$-2.60
·
·
·
$2.61
·
·
Cash / Share
$2.00
$1.48
·
$0.28
$0.21
·
·
$0.58
$0.46
$0.43
·
$0.41
$0.41
$0.39
·
$0.37
EPS (TTM)
$4.96
$4.25
·
$3.68
$3.32
$3.27
·
$2.94
$2.50
$2.38
·
$2.34
$2.75
$2.98
·
$2.55
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
$574M
$548M
·
$520M
$499M
$495M
·
$483M
$472M
$458M
·
$441M
$445M
$447M
·
$453M
Net Income TTM
$49M
$42M
·
$37M
$33M
$33M
·
$30M
$25M
$24M
·
$24M
$28M
$30M
·
$25M
Market Cap
$1.45B
$750M
·
$510M
$403M
·
·
$448M
$337M
$342M
·
$302M
$303M
$312M
·
$279M
Enterprise Value
$1.44B
$747M
·
$520M
$414M
·
·
$453M
$343M
$349M
·
$309M
$309M
$319M
·
$279M
P/E
30.2
18.3
·
14.4
12.4
12.6
·
15.4
13.6
14.6
·
12.9
11.0
10.5
·
11.0
P/S
2.5
1.4
·
1.0
0.8
·
·
0.9
0.7
0.7
·
0.7
0.7
0.7
·
0.6
P/B
3.5
1.9
·
1.3
1.1
·
·
1.2
1.0
1.0
·
0.9
0.9
1.0
·
0.9
P / Tangible Book
4.2
2.3
·
1.7
1.3
·
·
1.6
1.3
1.3
·
1.2
1.3
1.3
·
1.3
P / Cash Flow
·
25.6
·
·
·
·
·
·
·
-13.1
·
·
·
11.9
·
·
EV / Revenue
2.5
1.4
·
1.0
0.8
·
·
0.9
0.7
0.8
·
0.7
0.7
0.7
·
0.6
Earnings Yield
3.3%
5.5%
·
7.0%
8.1%
7.9%
·
6.5%
7.4%
6.9%
·
7.8%
9.1%
9.5%
·
9.1%
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
$526M
$493M
$444M
$458M
$333M
매출 총이익률 %
19.7%
19.4%
17.5%
18.8%
13.3%
영업이익률 %
9.7%
9.8%
7.6%
9.8%
4.8%
순이익
$35M
$34M
$21M
$31M
$12M
희석 EPS
$3.56
$3.40
$2.09
$3.11
$1.16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.0
0.0
0.0
0.0
0.0
유동비율
3.8
3.5
2.8
3.1
3.6
당좌 비율
1.2
1.0
0.5
0.8
0.9
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$47M
$34M
$35M
$-5M
$-19M
기관 투자자 (13F)
242개의 제출자
· $1.3B 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.
보유자242
보유 가치$1.3B
신규 포지션62
청산 포지션17
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
62 (+15 이전 분기 대비)
17 (+5 이전 분기 대비)
64 (0 이전 분기 대비)
66 (+13 이전 분기 대비)
+493K
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.