OCC Optical Cable Corporation - Common Stock
$10.13
가격 · 5월 20, 2026
기준 재무 정보 3월 10, 2026
OCC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$10.13
시가총액
$65M
P/E (TTM)
—
EPS (TTM)
—
매출 (TTM)
$73M
배당 수익률
—
ROE
-8.2%
부채/자본
0.3
52주 범위
$2 – $14
OCC 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
$73M
2017-10-31
→
2025-10-31
EPS
—
잉여현금흐름
$1M
2017-10-31
→
2025-10-31
마진
-2.0%
2017-10-31
→
2025-10-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
OCC
동종업계 중앙값
P/S (TTM)
0.9
1.1
P/B
3.9
1.2
EV / EBITDA
198.0
—
Price / FCF (주가 / FCF)
57.9
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
OCC
동종업계 중앙값
Gross Margin (매출 총이익률)
30.9%
30.8%
Operating Margin (영업이익률)
-0.62%
—
Net Profit Margin (순이익률)
-2.0%
-3.1%
ROA
-3.6%
-3.0%
ROE
-8.2%
-6.9%
ROIC
-2.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
OCC
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.3
42.8
Current Ratio (유동비율)
1.8
1.8
Quick Ratio (당좌 비율)
0.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
OCC
동종업계 중앙값
Revenue YoY (매출 YoY)
9.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
1.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
5.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
OCC
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2015년 10월 28일 | $0.0200 |
| 2015년 7월 27일 | $0.0200 |
| 2015년 4월 24일 | $0.0200 |
| 2015년 1월 23일 | $0.0200 |
| 2014년 10월 27일 | $0.0200 |
| 2014년 7월 25일 | $0.0200 |
| 2014년 4월 24일 | $0.0200 |
| 2014년 1월 24일 | $0.0200 |
| 2013년 10월 25일 | $0.0200 |
| 2013년 7월 25일 | $0.0200 |
| 2013년 4월 25일 | $0.0200 |
| 2012년 12월 13일 | $0.0200 |
| 2012년 10월 25일 | $0.0150 |
| 2012년 7월 25일 | $0.0150 |
| 2012년 4월 25일 | $0.0150 |
| 2012년 1월 25일 | $0.0150 |
| 2011년 10월 26일 | $0.0100 |
| 2011년 8월 3일 | $0.0100 |
| 2011년 5월 4일 | $0.0100 |
| 2011년 2월 2일 | $0.0100 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
다음 실적
6월 03, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.05 | — | — |
| 2025년 12월 31일 | $0.01 | — | — |
| 2025년 9월 30일 | $0.04 | — | — |
| 2025년 3월 31일 | $-0.14 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| OCC | $65M | — | 9.6% | -2.0% | -8.2% | 30.9% |
| KVHI | $136M | -18.3 | -2.5% | -6.7% | -5.5% | — |
| AVNW | $304M | 239.4 | 6.5% | 0.31% | 0.52% | 32.1% |
| INSG | $158M | -57.1 | -13.1% | 0.50% | -11.5% | 42.7% |
| CMTL | — | -0.3 | -7.6% | — | — | — |
| GNSS | $111M | -6.1 | 69.8% | -44.4% | -354.3% | 41.6% |
| FKWL | $49M | -209.0 | 49.6% | -0.53% | -0.70% | 17.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $73M | $67M | $72M | $69M | $59M | $55M | $71M | $88M | $64M | $65M | $74M | $83M | |
| Cost of Revenue | $50M | $48M | $50M | $49M | $43M | $41M | $53M | $60M | $43M | $45M | $52M | $55M | |
| Gross Profit | $23M | $18M | $22M | $21M | $16M | $14M | $18M | $28M | $21M | $20M | $22M | $28M | |
| R&D Expense | · | · | · | · | · | · | · | · | · | · | $1M | $1M | |
| SG&A Expense | $23M | $22M | $21M | $20M | $18M | $19M | $23M | $26M | $22M | $21M | $24M | $27M | |
| Operating Income | $-450.3K | $-3M | $993.1K | $472.9K | $-2M | $-6M | $-5M | $2M | $-1M | $-1M | $-2M | $1M | |
| Interest Expense | · | · | $1M | $768.3K | $690.4K | $569.8K | $521.1K | $608.4K | $523.0K | $620.8K | $439.9K | $413.7K | |
| Other Non-op | $31.1K | $49.1K | $172.2K | $-27.0K | $9M | $-307 | $7.7K | $-79.9K | $95.8K | $42.7K | $6.7K | $-28.0K | |
| Pretax Income | $-1M | $-4M | $2M | $-322.4K | $7M | $-6M | $-6M | $1M | $-2M | $-2M | $-3M | $890.6K | |
| Income Tax | $30.3K | $20.7K | $145.7K | $24.7K | $-19.9K | $18.0K | $-5.8K | $-16.7K | $-5.4K | $5.9K | $1M | $267.7K | |
| Net Income | $-1M | $-4M | $2M | $-347.1K | $7M | $-6M | $-6M | $1M | $-2M | $-2M | $-4M | $684.2K | |
| EPS (Basic) | $-0.18 | $-0.54 | $0.26 | $-0.05 | $0.87 | $-0.83 | · | · | · | · | · | · | |
| Shares (Basic) | 8,046,088 | 7,749,182 | 7,880,429 | 7,523,022 | 7,587,686 | 7,354,513 | · | · | · | · | · | · | |
| EBITDA | $354.2K | $-3M | $2M | $2M | $-766.6K | $-4M | $-3M | $4M | $358.5K | $838.0K | $-305.3K | $3M |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $237.5K | $244.2K | $1M | $215.9K | $132.2K | $140.8K | $537.3K | $177.4K | $891.2K | $2M | $1M | $1M | |
| Receivables | $10M | $11M | $9M | $11M | $8M | $8M | $10M | $13M | $9M | $9M | $9M | $14M | |
| Inventory | $20M | $19M | $24M | $19M | $16M | $17M | $18M | $17M | $17M | $15M | $18M | $18M | |
| Prepaid Expense | $402.5K | $618.9K | $595.5K | $540.2K | $549.4K | $472.5K | $304.7K | $500.0K | $418.1K | $431.8K | $564.0K | $578.8K | |
| Current Assets | $31M | $31M | $35M | $31M | $28M | $25M | $29M | $31M | $27M | $26M | $29M | $35M | |
| PP&E (Net) | $7M | $7M | $7M | $7M | $8M | $9M | $10M | $11M | $12M | $13M | $14M | $13M | |
| PP&E (Gross) | $39M | $39M | $39M | $40M | $40M | $40M | $40M | $40M | $40M | $40M | $39M | $36M | |
| Accum. Depreciation | $32M | $32M | $32M | $32M | $32M | $31M | $30M | $29M | $28M | $26M | $25M | $23M | |
| Intangibles | $481.2K | $514.0K | $566.2K | $618.1K | $646.9K | $665.7K | $659.3K | $635.0K | $624.3K | $575.0K | $523.7K | $438.7K | |
| Other Non-current Assets | $2M | $2M | $1M | $1M | $2M | $2M | $32.4K | $162.5K | $200.8K | $369.7K | $1M | $789.4K | |
| Total Assets | $40M | $40M | $44M | $41M | $38M | $37M | $40M | $43M | $40M | $41M | $45M | $50M | |
| Accounts Payable | $7M | $5M | $6M | $5M | $4M | $3M | $5M | $3M | $3M | $3M | $4M | $5M | |
| Short-term Debt | $6M | $8M | · | · | · | $0 | $6M | · | · | · | · | · | |
| Current Liabilities | $17M | $15M | $16M | $7M | $6M | $6M | $14M | $7M | $4M | $4M | $6M | $9M | |
| Capital Leases | $1M | $2M | $227.9K | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | $26.0K | |
| Other Non-current Liabilities | $2M | $2M | $441.8K | $725.0K | $2M | $2M | $71.3K | $101.2K | $133.2K | $122.9K | $551.1K | $677.6K | |
| Total Liabilities | $18M | $20M | $19M | $18M | $16M | $21M | $19M | $16M | $16M | $16M | $19M | $20M | |
| Long-term Debt | · | $3M | $3M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | $7M | $7M | |
| Total Debt | $6M | · | $3M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | $7M | $7M | |
| Common Stock | $16M | $15M | $15M | $15M | $14M | $14M | $14M | $14M | $12M | $11M | $10M | $10M | |
| Retained Earnings | $763.2K | $5M | $10M | $8M | $8M | $1M | $7M | $13M | $12M | $14M | $16M | $21M | |
| Stockholders' Equity | $17M | $21M | $25M | $22M | $22M | $15M | $21M | $27M | $24M | $25M | $26M | $30M | |
| Liabilities + Equity | $40M | $40M | $44M | $41M | $38M | $37M | $40M | $43M | $40M | $41M | $45M | $50M | |
| Shares Outstanding | 8,227,871 | 8,220,344 | 7,893,681 | 7,893,194 | 7,897,477 | 7,537,087 | 7,458,981 | 7,694,387 | 7,315,605 | 7,081,159 | 7,059,548 | 6,839,778 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $804.5K | $865.9K | $946.5K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $386.6K | $443.2K | $611.5K | $412.0K | $335.5K | $142.2K | $980.5K | $2M | $787.1K | $800.5K | $1M | $956.9K | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | $-726 | $-49.3K | $0 | · | $2M | $-423.5K | |
| Amort. of Intangibles | $54.4K | $54.1K | $53.9K | $51.5K | $45.5K | $42.0K | $38.6K | $34.8K | $25.7K | $16.9K | $10.9K | $40.6K | |
| Other Non-cash | $2M | $2M | $-4M | $-3M | $-6M | $998.8K | $3M | $-2M | $-1M | $2M | $74.8K | $1M | |
| Operating Cash Flow | $1M | $-857.0K | $-395.7K | $-2M | $2M | $-4M | $-283.8K | $3M | $-687.1K | $3M | $1M | $4M | |
| CapEx | $295.5K | $369.6K | $520.8K | $279.8K | $166.2K | $120.0K | $487.6K | $688.9K | $508.9K | $635.2K | $3M | $3M | |
| Investing Cash Flow | $-317.2K | $-67.1K | $1M | $-292.5K | $-192.9K | $-168.5K | $-550.4K | $-734.4K | $-583.9K | $-676.3K | $-3M | · | |
| Net Debt Issued | $-57.2K | $-47.3K | $-2M | $-324.8K | $-312.1K | · | · | · | · | · | · | · | |
| Stock Issued | $2M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | $0 | $0 | $1.6K | $1.6K | $18.1K | $40.1K | $379.7K | $195.2K | |
| Net Stock Activity | $2M | · | · | · | $0 | $0 | $-1.6K | $-1.6K | $-18.1K | $-40.1K | $-379.7K | $-195.2K | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | $141.3K | $555.6K | $540.0K | |
| Financing Cash Flow | $-1M | $-300.3K | $219.8K | $2M | $-2M | $3M | $1M | $-3M | $283.0K | $-2M | $2M | $-1M | |
| Net Change in Cash | $-6.7K | $-1M | $1M | $83.7K | $-8.6K | $-396.5K | $359.9K | $-713.8K | $-987.9K | $796.0K | $-6.4K | $339.2K | |
| Taxes Paid | $-25.8K | $-53.4K | $222.0K | $17.4K | $-10.7K | $-9.7K | $30.5K | $27.8K | $15.6K | $-352.6K | $434.2K | $-586.3K | |
| Free Cash Flow | $1M | $-1M | $-916.5K | $-2M | $2M | $-4M | $-771.4K | $3M | $-1M | $3M | $-2M | $2M | |
| Levered FCF | · | · | $-2M | $-3M | $1M | $-4M | $-1M | $2M | $-2M | $2M | $-3M | $1M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 30.9% | 27.3% | 30.9% | 29.7% | 27.5% | 25.5% | 25.7% | 31.7% | 32.5% | 30.5% | 29.6% | 34.3% | |
| Operating Margin | -0.62% | -5.1% | 1.4% | 0.68% | -3.3% | -10.0% | -7.2% | 2.0% | -2.1% | -1.9% | -3.2% | 1.6% | |
| Net Margin | -2.0% | -6.3% | 2.9% | -0.50% | 11.2% | -11.1% | -8.0% | 1.2% | -2.7% | -2.8% | -5.8% | 0.82% | |
| Pretax Margin | -1.9% | -6.3% | 3.1% | -0.47% | 11.1% | -11.0% | -8.0% | 1.2% | -2.7% | -2.8% | -3.8% | 1.1% | |
| EBITDA Margin | 0.48% | -3.8% | 2.7% | 2.2% | -1.3% | -7.4% | -4.8% | 4.0% | 0.56% | 1.3% | -0.42% | 4.0% | |
| ROA | -3.6% | -10.0% | 4.6% | -0.88% | 17.8% | -16.0% | -13.6% | 2.6% | -4.3% | -4.2% | -8.9% | 1.4% | |
| ROE | -8.2% | -20.4% | 8.2% | -1.6% | 29.8% | -39.6% | -26.3% | 4.0% | -7.2% | -7.0% | -14.9% | 2.2% | |
| ROIC | -2.1% | -16.3% | 3.4% | 1.9% | -7.3% | -27.2% | -19.0% | 5.3% | -4.3% | -3.9% | -10.7% | 2.4% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | 2.0 | 4.5 | 4.2 | 4.5 | 4.0 | 2.2 | 4.4 | 6.5 | 6.4 | 5.2 | 3.8 | |
| Quick Ratio | 0.6 | 0.7 | 1.3 | 1.5 | 1.4 | 1.2 | 0.8 | 1.9 | 2.3 | 2.6 | 1.8 | 1.6 | |
| Debt / Equity | 0.3 | · | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | |
| LT Debt / Equity | · | · | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | |
| Interest Coverage | · | · | 0.9 | 0.6 | -2.9 | -9.7 | -9.9 | 2.9 | -2.5 | -2.0 | -5.4 | 3.2 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.6 | 1.6 | 1.8 | 1.6 | 1.4 | 1.7 | 2.1 | 1.6 | 1.5 | 1.5 | 1.7 | |
| Inventory Turnover | 2.6 | 2.3 | 2.1 | 2.7 | 2.6 | 2.3 | 3.0 | 3.5 | 2.7 | 3.0 | 2.9 | 3.0 | |
| Receivables Turnover | 6.9 | 6.8 | 7.2 | 7.1 | 7.4 | 6.2 | 6.2 | 8.1 | 7.2 | 7.1 | 6.3 | 6.9 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.6% | -7.6% | 4.5% | 16.8% | 7.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 1.9% | 4.1% | 9.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 5.7% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $73M | $67M | $72M | $69M | $59M | $55M | $71M | $88M | $64M | $65M | $74M | $83M | |
| Net Income TTM | $-1M | $-4M | $2M | $-347.1K | $7M | $-6M | $-6M | $1M | $-2M | $-2M | $-4M | $684.2K | |
| Market Cap | $65M | $20M | $21M | $28M | $30M | $20M | $22M | $37M | $18M | $20M | $22M | $32M | |
| Enterprise Value | $70M | · | $23M | $32M | $35M | $25M | $27M | $43M | $24M | $25M | $28M | $38M | |
| P/S | 0.9 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | |
| P/B | 3.9 | 1.0 | 0.9 | 1.3 | 1.4 | 1.3 | 1.0 | 1.4 | 0.8 | 0.8 | 0.8 | 1.0 | |
| P / Tangible Book | 4.0 | 1.0 | 0.9 | 1.3 | 1.4 | 1.4 | · | · | · | · | · | · | |
| P / Cash Flow | 45.8 | -23.5 | -54.1 | -17.7 | 14.4 | -5.7 | -77.5 | 11.4 | -26.1 | 6.3 | 18.4 | 7.2 | |
| P / FCF | 57.9 | -16.4 | -23.3 | -15.1 | 15.6 | -5.5 | -28.5 | 14.5 | -15.0 | 7.9 | -11.4 | 20.2 | |
| EV / EBITDA | 198.0 | · | 11.7 | 21.0 | -45.9 | -6.1 | -8.0 | 12.0 | 66.1 | 29.7 | -92.5 | 11.3 | |
| EV / FCF | 62.7 | · | -24.7 | -17.4 | 18.1 | -6.8 | -35.5 | 17.0 | -19.8 | 9.9 | -14.5 | 24.3 | |
| EV / Revenue | 1.0 | · | 0.3 | 0.5 | 0.6 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | 0.71% | 2.5% | 1.7% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | -7.9% | -13.1% | 78.9% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | $141.3K | $555.6K | $540.0K |
손익계산서 14
| 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 | $16M | $20M | $20M | $18M | $16M | $19M | $16M | $16M | $15M | $17M | $17M | $20M | $18M | $20M | $17M | $17M | |
| Cost of Revenue | $11M | $14M | $14M | $12M | $11M | $13M | $12M | $12M | $11M | $13M | $12M | $13M | $12M | $13M | $13M | $12M | |
| Gross Profit | $5M | $6M | $6M | $5M | $5M | $7M | $4M | $4M | $4M | $4M | $5M | $7M | $7M | $7M | $5M | $5M | |
| SG&A Expense | $6M | $6M | $6M | $6M | $5M | $6M | $5M | $5M | $5M | $5M | $5M | $6M | $5M | $5M | $5M | $5M | |
| Operating Income | $-208.3K | $268.7K | $562.5K | $-429.2K | $-852.4K | $662.1K | $-1M | $-1M | $-1M | $-1M | $138.4K | $1M | $1M | $1M | $-166.4K | $-21.0K | |
| Interest Expense | · | · | · | · | · | · | · | $280.6K | $298.6K | · | $298.2K | $286.1K | $270.6K | $229.6K | $197.9K | $182.5K | |
| Other Non-op | $-49 | $11.6K | $3.9K | $-5.1K | $20.7K | $-217.0K | $-1.6K | $-12.4K | $280.1K | $113.6K | $3.8K | $-12.3K | $67.1K | $12.1K | $2.0K | $-29.6K | |
| Pretax Income | $-419.0K | $47.6K | $306.4K | $-683.1K | $-1M | $373.2K | $-2M | $-2M | $-1M | $-1M | $99.9K | $2M | $842.4K | $1M | $-362.2K | $-233.2K | |
| Income Tax | $-21.5K | $-1.0K | $4.5K | $14.8K | $12.1K | $-287 | $6.7K | $7.2K | $7.1K | $39.2K | $-920 | $74.9K | $32.5K | $7.5K | $9.6K | $-5.2K | |
| Net Income | $-397.5K | $48.6K | $301.9K | $-697.9K | $-1M | $373.5K | $-2M | $-2M | $-1M | $-1M | $100.8K | $2M | $810.0K | $1M | $-371.9K | $-228.0K | |
| EPS (Basic) | $-0.05 | $0.01 | $0.04 | $-0.09 | $-0.14 | $0.05 | $-0.20 | $-0.21 | $-0.18 | $-0.17 | $0.01 | $0.31 | $0.10 | $0.15 | $-0.05 | $-0.03 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | $-0.18 | · | · | · | $0.10 | · | · | · | |
| Shares (Basic) | 8,593,284 | -15,962,313 | 8,394,988 | 7,798,366 | 7,815,047 | -15,452,001 | 7,739,266 | 7,710,801 | 7,751,116 | -15,747,193 | 7,866,673 | 7,867,755 | 7,893,194 | -14,992,262 | 7,516,757 | 7,487,337 | |
| EBITDA | $-11.7K | · | $562.5K | $-429.2K | $-640.4K | · | $-1M | $-1M | $-1M | · | $138.4K | $1M | $1M | · | $-166.4K | $-21.0K |
대차대조표 24
| 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 | $125.9K | $237.5K | $421.4K | $894.3K | $128.3K | $244.2K | $796.7K | $1M | $221.0K | $1M | $192.7K | · | $186.1K | $215.9K | $192.3K | $239.0K | |
| Receivables | $8M | $10M | $11M | $9M | $8M | $11M | $9M | $8M | $7M | $9M | $9M | · | $10M | $11M | $10M | $11M | |
| Inventory | $21M | $20M | $19M | $19M | $19M | $19M | $19M | $21M | $23M | $24M | $25M | · | $22M | $19M | $19M | $19M | |
| Prepaid Expense | $486.5K | $402.5K | $474.8K | $511.5K | $583.0K | $618.9K | $424.2K | $483.9K | $564.1K | $595.5K | $461.1K | · | $609.8K | $540.2K | $348.1K | $449.0K | |
| Current Assets | $30M | $31M | $31M | $30M | $28M | $31M | $29M | $31M | $32M | $35M | $37M | · | $33M | $31M | $29M | $32M | |
| PP&E (Net) | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | $7M | $7M | $7M | $8M | |
| PP&E (Gross) | · | $39M | · | · | · | $39M | · | · | · | $39M | · | · | · | $40M | · | · | |
| Accum. Depreciation | · | $32M | · | · | · | $32M | · | · | · | $32M | · | · | · | $32M | · | · | |
| Intangibles | $493.3K | $481.2K | $489.9K | $490.3K | $503.8K | $514.0K | $527.0K | $539.2K | $552.7K | $566.2K | $579.7K | · | $606.7K | $618.1K | $630.4K | $634.9K | |
| Other Non-current Assets | $2M | $2M | $2M | $2M | $2M | $2M | $895.8K | $813.2K | $966.8K | $1M | $1M | · | $1M | $1M | $1M | $1M | |
| Total Assets | $39M | $40M | $40M | $39M | $38M | $40M | $38M | $40M | $40M | $44M | $46M | · | $43M | $41M | $39M | $42M | |
| Accounts Payable | $7M | $7M | $6M | $7M | $6M | $5M | $5M | $5M | $5M | $6M | $6M | · | $6M | $5M | $5M | $6M | |
| Short-term Debt | $5M | $6M | $6M | · | · | $8M | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $16M | $17M | $17M | $16M | $14M | $15M | $7M | $7M | $7M | $16M | $12M | · | $8M | $7M | $7M | $8M | |
| Capital Leases | $1M | $1M | $1M | $2M | $2M | $2M | $92.0K | $121.3K | · | $227.9K | · | · | · | · | · | · | |
| Other Non-current Liabilities | $1M | $2M | $2M | $2M | $2M | $2M | $402.7K | $266.2K | $342.5K | $441.8K | $582.4K | · | $856.2K | $725.0K | $859.5K | $767.9K | |
| Total Liabilities | $18M | $18M | $19M | $20M | $18M | $20M | $17M | $18M | $17M | $19M | $20M | · | $19M | $18M | $18M | $21M | |
| Long-term Debt | · | · | · | $3M | · | · | · | · | · | · | $4M | · | $4M | $5M | $5M | $5M | |
| Total Debt | $5M | · | $6M | $3M | $58.4K | · | · | · | · | · | $4M | · | $4M | · | $5M | $5M | |
| Common Stock | $16M | $16M | $16M | $16M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | · | $15M | $15M | $15M | $14M | |
| Retained Earnings | $2M | $763.2K | $3M | $4M | $4M | $5M | $5M | $7M | $8M | $10M | $11M | · | $8M | $8M | $6M | $7M | |
| Stockholders' Equity | $18M | $17M | $18M | $19M | $20M | $21M | $20M | $22M | $23M | $25M | $26M | · | $23M | $22M | $21M | $21M | |
| Liabilities + Equity | $39M | $40M | $40M | $39M | $38M | $40M | $38M | $40M | $40M | $44M | $46M | · | $43M | $41M | $39M | $42M | |
| Shares Outstanding | 8,189,399 | 8,227,871 | 8,228,245 | 8,192,017 | 8,198,577 | 8,220,344 | 7,890,494 | 7,852,515 | 7,853,357 | 7,893,681 | 7,893,681 | · | 7,868,568 | 7,893,194 | 7,893,194 | 7,894,862 |
현금 흐름 13
| 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 | $196.6K | $196.5K | $183.9K | $212.2K | $212.0K | $221.5K | $213.0K | $218.1K | $213.3K | $230.1K | $219.7K | $248.5K | $248.2K | $254.6K | $250.9K | $283.3K | |
| Stock-based Comp | $89.0K | $93.2K | $107.1K | $71.9K | $114.4K | $114.4K | $78.1K | $91.6K | $159.2K | $148.3K | $173.5K | $154.6K | $135.0K | $87.2K | $87.2K | $113.2K | |
| Amort. of Intangibles | $13.8K | $13.8K | $13.6K | $13.5K | $13.5K | $13.5K | $13.5K | $13.5K | $13.5K | $13.5K | $13.5K | $13.7K | $13.2K | $14.1K | $13.8K | $11.5K | |
| Other Non-cash | $1M | · | · | · | $3M | · | · | · | $791.6K | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $1M | $797.3K | $-2M | $141.4K | $3M | $-2M | $552.4K | $373.7K | $-261.1K | $533.4K | $564.1K | $-863.0K | $-630.1K | $129.1K | $1M | $-1M | |
| CapEx | $138.0K | $78.5K | $77.2K | $68.0K | $71.9K | $56.6K | $77.2K | $155.5K | $80.3K | $149.5K | $141.1K | $125.6K | $104.7K | $82.6K | $96.9K | $27.0K | |
| Investing Cash Flow | $-163.8K | $-83.6K | $-90.3K | $-68.0K | $-75.3K | $-23.9K | $-26.3K | $63.4K | $-80.3K | $-150.1K | $114.7K | $2M | $-106.5K | $-76.3K | $-104.2K | $-30.7K | |
| Net Debt Issued | $-14.6K | · | · | · | $-13.4K | · | · | · | $-7.6K | · | · | · | $-82.9K | · | · | · | |
| Stock Issued | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1M | $-897.6K | $2M | $692.6K | $-3M | $993.5K | $-819.3K | $431.8K | $-906.3K | $-625.1K | $-811.2K | $949.3K | $706.7K | $-29.2K | $-1M | $1M | |
| Net Change in Cash | $-111.6K | $-183.9K | $-472.9K | $766.0K | $-115.9K | $-552.5K | $-293.2K | $868.9K | $-1M | $-241.9K | $-132.3K | $2M | $-29.9K | $23.6K | $-46.7K | $101.0K | |
| Free Cash Flow | $1M | · | · | · | $3M | · | · | · | $-341.5K | · | · | · | $-734.8K | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-641.6K | · | · | · | $-995.0K | · | · | · |
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 | 32.7% | · | 31.7% | 30.4% | 29.4% | · | 24.2% | 25.1% | 25.0% | · | 30.2% | 34.6% | 35.7% | · | 27.7% | 29.3% | |
| Operating Margin | -1.3% | · | 2.8% | -2.5% | -5.4% | · | -8.2% | -8.1% | -9.4% | · | 0.82% | 5.6% | 5.7% | · | -0.96% | -0.12% | |
| Net Margin | -2.4% | · | 1.5% | -4.0% | -7.0% | · | -9.6% | -9.9% | -9.6% | · | 0.60% | 12.3% | 4.4% | · | -2.1% | -1.3% | |
| Pretax Margin | -2.5% | · | 1.5% | -3.9% | -7.0% | · | -9.6% | -9.9% | -9.6% | · | 0.59% | 12.7% | 4.6% | · | -2.1% | -1.4% | |
| EBITDA Margin | -0.07% | · | 2.8% | -2.5% | -4.1% | · | -8.2% | -8.1% | -8.0% | · | 0.82% | 5.6% | 7.1% | · | -0.96% | -0.12% | |
| ROA | -1.0% | · | 0.78% | -1.8% | -2.8% | · | -3.8% | -3.9% | -3.4% | · | 0.24% | · | 2.0% | · | -0.95% | -0.55% | |
| ROE | -2.1% | · | 1.6% | -3.4% | -5.1% | · | -6.7% | -7.4% | -6.2% | · | 0.43% | · | 3.7% | · | -1.7% | -1.2% | |
| ROIC | -0.87% | · | 2.2% | -2.0% | -4.3% | · | -6.6% | -6.0% | -6.0% | · | 0.46% | · | 3.7% | · | -0.67% | -0.08% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | · | 1.8 | 1.9 | 2.1 | · | 4.2 | 4.4 | 4.7 | · | 3.1 | · | 4.3 | · | 4.2 | 3.8 | |
| Quick Ratio | 0.5 | · | 0.7 | 0.6 | 0.6 | · | 1.3 | 1.3 | 1.1 | · | 0.8 | · | 1.3 | · | 1.5 | 1.3 | |
| Debt / Equity | 0.3 | · | 0.4 | 0.1 | 0.0 | · | · | · | · | · | 0.2 | · | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | · | · | · | 0.1 | · | · | · | · | · | · | 0.0 | · | 0.2 | · | 0.2 | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | -4.6 | -4.7 | · | 0.5 | 3.8 | 3.9 | · | -0.8 | -0.1 |
효율성 3
| 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 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | · | 0.4 | · | 0.4 | 0.4 | |
| Inventory Turnover | 0.6 | · | 0.7 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | · | 0.6 | · | 0.7 | 0.7 | |
| Receivables Turnover | 2.0 | · | 2.0 | 2.0 | 2.0 | · | 1.8 | 1.7 | 1.7 | · | 1.7 | · | 2.0 | · | 1.8 | 1.8 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $74M | · | $73M | $69M | $68M | · | $65M | $65M | $69M | · | $75M | $75M | $73M | · | $65M | $63M | |
| Net Income TTM | $-745.0K | · | $-1M | $-3M | $-4M | · | $-6M | $-4M | $-168.8K | · | $3M | $3M | $-725.7K | · | $4M | $8M | |
| Market Cap | $40M | · | $37M | $24M | $40M | · | $22M | $22M | $21M | · | $29M | · | $32M | · | $29M | $29M | |
| Enterprise Value | $45M | · | $43M | $26M | $40M | · | · | · | · | · | $33M | · | $36M | · | $33M | $33M | |
| P/S | 0.5 | · | 0.5 | 0.4 | 0.6 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | · | 0.4 | · | 0.4 | 0.5 | |
| P/B | 2.2 | · | 2.0 | 1.3 | 2.0 | · | 1.1 | 1.0 | 0.9 | · | 1.1 | · | 1.4 | · | 1.4 | 1.4 | |
| P / Tangible Book | 2.3 | · | 2.1 | 1.3 | 2.1 | · | 1.1 | 1.0 | 0.9 | · | 1.2 | · | 1.4 | · | 1.4 | 1.4 | |
| P / Cash Flow | 34.4 | · | · | · | 15.1 | · | · | · | -80.3 | · | · | · | -51.1 | · | · | · | |
| P / FCF | 39.0 | · | · | · | 15.5 | · | · | · | -61.4 | · | · | · | -43.8 | · | · | · | |
| EV / EBITDA | -3801.9 | · | 76.3 | -61.0 | -63.0 | · | · | · | · | · | 239.9 | · | 28.2 | · | -200.2 | -1583.4 | |
| EV / FCF | 43.3 | · | · | · | 15.5 | · | · | · | · | · | · | · | -49.6 | · | · | · | |
| EV / Revenue | 0.6 | · | 0.6 | 0.4 | 0.6 | · | · | · | · | · | 0.4 | · | 0.5 | · | 0.5 | 0.5 |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2023-04-30 | 2022-10-31 | |
|---|---|---|---|---|---|
| 매출 | $73M | $67M | $72M | — | $69M |
| 매출 총이익률 % | 30.9% | 27.3% | 30.9% | — | 29.7% |
| 영업이익률 % | -0.62% | -5.1% | 1.4% | — | 0.68% |
| 순이익 | $-1M | $-4M | $2M | — | $-347.1K |
대차대조표
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2023-04-30 | 2022-10-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.3 | — | 0.1 | — | 0.2 |
| 유동비율 | 1.8 | 2.0 | 4.5 | — | 4.2 |
| 당좌 비율 | 0.6 | 0.7 | 1.3 | — | 1.5 |
현금 흐름
| 2025-10-31 | 2024-10-31 | 2023-10-31 | 2023-04-30 | 2022-10-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $1M | $-1M | $-916.5K | — | $-2M |
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.