OM 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.
주식 분할1
배당락일
분할
유형
2025년 3월 20일
1-for-15
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$119M2018-12-31 → 2025-12-31
EPS$-5.372020-12-31 → 2025-12-31
잉여현금흐름$-47M2020-12-31 → 2025-12-31
순이익률-63.1%2020-12-31 → 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
OM
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-1.55년 평균 ≈-71.3
≈-71.3
·
·
P/S (TTM)
0.65년 평균 ≈104.1
≈104.1
2.8
저평가
P/B (MRQ)
0.85년 평균 ≈46.0
≈46.0
2.8
저평가
EV / EBITDA (TTM)
-0.45년 평균 ≈-82.0
≈-82.0
·
·
주가 / FCF (TTM)
-1.95년 평균 ≈-81.2
≈-81.2
·
·
주가 / 현금 흐름 (TTM)
-1.95년 평균 ≈-83.9
≈-83.9
·
·
EV / 매출 (TTM)
0.25년 평균 ≈103.0
≈103.0
·
·
EV / FCF (TTM)
-0.65년 평균 ≈-80.1
≈-80.1
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
0.65년 평균 ≈46.0
≈46.0
·
·
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
OM
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
41.8%5년 평균 ≈23.6%
≈23.6%
39.9%
동일
영업이익률 (TTM)
-56.1%5년 평균 ≈-110.5%
≈-110.5%
-49.5%
동일
EBITDA 마진 (TTM)
-53.2%5년 평균 ≈-106.0%
≈-106.0%
-49.5%
동일
세전 마진 (TTM)
-62.3%5년 평균 ≈-116.3%
≈-116.3%
-11.5%
약함
순이익률 (TTM)
-63.1%5년 평균 ≈-116.7%
≈-116.7%
-56.9%
동일
ROA (TTM)
-28.0%5년 평균 ≈-38.0%
≈-38.0%
-30.2%
동일
ROE (TTM)
-59.2%5년 평균 ≈-124.5%
≈-124.5%
-58.0%
동일
ROIC
-30.1%5년 평균 ≈-45.5%
≈-45.5%
-30.1%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
OM
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.05년 평균 ≈1.9
≈1.9
0.8
높은 부채
유동비율 (MRQ)
5.25년 평균 ≈6.5
≈6.5
5.8
낮은 유동성
당좌 비율 (MRQ)
4.05년 평균 ≈5.4
≈5.4
4.0
동일
장기 부채 / 자기 자본 (MRQ)
1.05년 평균 ≈1.9
≈1.9
0.8
높은 부채
Interest Coverage (이자 보상 배율)
-4.85년 평균 ≈-28.8
≈-28.8
-16.3
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
OM
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
5.1%5년 평균 ≈24.6%
≈24.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
1.2%5년 평균 ≈14.1%
≈14.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
19.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
OM
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-5.375년 평균 ≈$-20.18
≈$-20.18
·
·
Revenue / Share (주당 매출)
$7854.585년 평균 ≈$3766.94
≈$3766.94
·
·
Cash Flow / Share (주당 현금 흐름)
$-3045.625년 평균 ≈$-2739.87
≈$-2739.87
·
·
Cash / Share (주당 현금)
$1.935년 평균 ≈$2.20
≈$2.20
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
OM
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.3
≈0.3
0.5
약함
Inventory Turnover (재고 회전율)
1.45년 평균 ≈2.0
≈2.0
2.2
평균 이하
Receivables Turnover (매출 채권 회전율)
3.75년 평균 ≈4.4
≈4.4
3.7
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$385.4K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-42.7%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$-0.80
$-0.74
-7.9%
2026년 3월 31일
$-0.83
$-0.81
-2.0%
2025년 12월 31일
$-0.84
$-0.66
-27.9%
2025년 9월 30일
$-0.69
$-0.67
-2.3%
2025년 6월 30일
$-0.84
$-1.01
17.0%
2025년 3월 31일
$-3.24
$-0.97
-232.9%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue
$119M
$114M
$130M
$115M
$103M
$50M
$15M
Cost of Revenue
$73M
$75M
$101M
$98M
$95M
$63M
$33M
Gross Profit
$47M
$39M
$29M
$18M
$8M
$-13M
$-18M
R&D Expense
$21M
$38M
$57M
$49M
$37M
$29M
$23M
SG&A Expense
$38M
$43M
$45M
$41M
$36M
$31M
$9M
Operating Expenses
$113M
$152M
$199M
$179M
$138M
$104M
$53M
Operating Income
$-67M
$-113M
$-170M
$-161M
$-131M
$-117M
$-70M
Interest Expense
$14M
$24M
$13M
$4M
$2M
$3M
$4M
Other Non-op
$7M
$10M
$10M
$3M
$498.0K
$526.0K
$2M
Pretax Income
$-81M
$-127M
$-172M
$-163M
$-132M
$-121M
$-68M
Income Tax
$718.0K
$491.0K
$523.0K
$295.0K
$199.0K
$0
$20.0K
Net Income
$-82M
$-128M
$-173M
$-163M
$-132M
$-121M
$-68M
EPS (Basic)
$-5.37
$-36.96
$-52.28
$-3.38
$-2.89
$-4.85
·
EPS (Diluted)
$-5.37
$-36.96
$-52.28
$-3.38
$-2.89
$-4.85
·
Shares (Basic)
15,211
3,463
3,305
48,161
45,589
16,358
·
Shares (Diluted)
15,211
3,463
3,305
48,161
45,589
16,358
·
EBITDA
$-62M
$-108M
$-164M
$-156M
$-125M
$-114M
·
대차대조표23
지표
추세
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$35M
$124M
$69M
$73M
$182M
$295M
$37M
Short-term Investments
$134M
$35M
$135M
$214M
$157M
$20M
$33M
Receivables
$28M
$36M
$33M
$28M
$26M
$6M
$4M
Inventory
$48M
$59M
$49M
$51M
$39M
$18M
$5M
Prepaid Expense
$6M
$5M
$6M
$7M
$6M
$6M
$1M
Current Assets
$251M
$258M
$291M
$374M
$410M
$346M
$80M
PP&E (Net)
$5M
$8M
$13M
$16M
$13M
$15M
$8M
PP&E (Gross)
$30M
$29M
$30M
$27M
$21M
$20M
$11M
Accum. Depreciation
$25M
$21M
$16M
$11M
$8M
$5M
$3M
Other Non-current Assets
$317.0K
$2M
$605.0K
$1M
$156.0K
$1M
$82.0K
Total Assets
$264M
$276M
$314M
$400M
$463M
$404M
$88M
Accounts Payable
$554.0K
$4M
$6M
$603.0K
$2M
$5M
$5M
Current Liabilities
$38M
$45M
$55M
$52M
$52M
$37M
$25M
Capital Leases
$3M
$3M
$4M
$6M
$7M
$8M
·
Total Liabilities
$138M
$249M
$191M
$154M
$89M
$75M
$51M
Long-term Debt
$96M
$197M
$130M
$96M
$30M
$30M
$29M
Total Debt
$96M
$197M
$130M
$96M
$30M
$30M
·
Common Stock
$18.0K
$4.0K
$50.0K
$48.0K
$47.0K
$43.0K
$1.0K
Retained Earnings
$-1.17B
$-1.09B
$-962M
$-789M
$-626M
$-494M
$-373M
AOCI
$172.0K
$42.0K
$68.0K
$-564.0K
$-184.0K
$1.0K
$22.0K
Stockholders' Equity
$127M
$27M
$123M
$246M
$374M
$329M
$-372M
Liabilities + Equity
$264M
$276M
$314M
$400M
$463M
$404M
$88M
Shares Outstanding
18,169,000
3,530,000
50,317,000
48,465,000
47,241,000
42,722,000
922,000
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
D&A
$4M
$6M
$6M
$5M
$5M
$3M
$1M
Stock-based Comp
$16M
$29M
$39M
$27M
$17M
$21M
$883.0K
Restructuring
$34.0K
·
·
·
·
·
·
Other Non-cash
$15M
$-23M
$-3M
$-15M
$-21M
$-2M
·
Operating Cash Flow
$-46M
$-116M
$-131M
$-146M
$-130M
$-99M
$-70M
CapEx
$798.0K
$912.0K
$3M
$8M
$3M
$9M
$3M
Investing Cash Flow
$-98M
$104M
$83M
$-66M
$-143M
$4M
$74M
Debt Issued
$98M
$67M
$33M
$96M
$0
$30M
·
Net Debt Issued
$98M
$67M
$33M
$96M
·
$30M
·
Stock Issued
·
·
$0
$0
$149M
$255M
·
Net Stock Activity
·
·
$0
$0
$149M
·
·
Financing Cash Flow
$56M
$68M
$44M
$73M
$160M
$386M
$249.0K
Net Change in Cash
$-89M
$56M
$-5M
$-139M
$-113M
$291M
$4M
Free Cash Flow
$-47M
$-117M
$-135M
$-154M
$-133M
$-108M
·
Levered FCF
$-61M
$-141M
$-148M
$-158M
$-135M
$-111M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
Gross Margin
39.1%
33.9%
22.2%
15.5%
7.4%
-26.1%
·
Operating Margin
-55.8%
-99.7%
-130.2%
-139.6%
-127.2%
-235.2%
·
Net Margin
-68.3%
-112.6%
-132.5%
-141.2%
-128.6%
-243.3%
·
Pretax Margin
-67.7%
-112.1%
-132.1%
-141.0%
-128.4%
-243.3%
·
EBITDA Margin
-52.2%
-94.7%
-125.8%
-135.1%
-122.2%
-228.9%
·
ROA
-30.2%
-43.4%
-48.4%
-37.7%
-30.4%
-49.4%
·
ROE
-58.0%
-342.9%
-125.7%
-62.1%
-33.7%
-35.6%
·
ROIC
-30.1%
-50.8%
-67.3%
-47.1%
-32.4%
-32.8%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Current Ratio
6.7
5.7
5.3
7.2
7.9
9.4
·
Quick Ratio
5.2
4.3
4.3
6.1
7.1
8.8
·
Debt / Equity
0.8
7.4
1.1
0.4
0.1
0.1
·
LT Debt / Equity
0.8
7.4
1.1
0.4
0.1
0.1
·
Interest Coverage
-4.8
-4.7
-13.4
-45.2
-76.1
-40.6
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.4
0.4
0.4
0.3
0.2
0.2
·
Inventory Turnover
1.4
1.4
2.0
2.2
3.3
5.5
·
Receivables Turnover
3.7
3.3
4.3
4.3
6.4
9.6
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$6.99
$0.51
$2.44
$5.08
$7.92
$7.69
·
Revenue / Share
$7854.58
$2188.39
$2629.18
$2395.61
·
·
·
Cash Flow / Share
$-3045.62
$-2238.71
$-2649.29
$-3025.87
·
·
·
Cash / Share
$1.93
$2.34
$1.36
$1.51
$3.86
$6.90
·
EPS (TTM)
$-5.37
$-36.96
$-52.28
$-3.38
$-2.89
$-4.85
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
5.1%
-12.8%
13.0%
12.4%
105.5%
·
·
Revenue CAGR 3Y
1.2%
3.5%
37.7%
·
·
·
·
Revenue CAGR 5Y
19.1%
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$119M
$114M
$130M
$115M
$103M
$50M
·
Net Income TTM
$-82M
$-128M
$-173M
$-163M
$-132M
$-121M
·
Market Cap
$67M
$882M
$4.08B
$18.77B
$32.66B
$36.42B
·
Enterprise Value
$-5M
$920M
$4.01B
$18.58B
$32.35B
$36.14B
·
P/E
-0.7
-0.5
-1.6
-114.6
-239.2
-175.8
·
P/S
0.6
7.8
31.3
162.7
318.3
729.4
·
P/B
0.5
32.9
33.2
76.3
87.3
110.8
·
P / Tangible Book
0.5
32.9
33.2
76.3
87.3
110.8
·
P / Cash Flow
-1.5
-7.6
-31.1
-128.8
-250.7
-367.9
·
P / FCF
-1.4
-7.5
-30.3
-121.8
-244.9
-336.9
·
EV / EBITDA
0.1
-8.5
-24.5
-119.2
-258.1
-316.2
·
EV / FCF
0.1
-7.9
-29.7
-120.6
-242.6
-334.2
·
EV / Revenue
-0.0
8.1
30.8
161.0
315.3
723.7
·
Earnings Yield
-144.7%
-222.0%
-64.4%
-0.87%
-0.42%
-0.57%
·
손익계산서17
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
$32M
$28M
$29M
$29M
$31M
$30M
$29M
$29M
$27M
$28M
$31M
$30M
$36M
$33M
$32M
$28M
Cost of Revenue
$18M
$16M
$17M
$18M
$20M
$19M
$19M
$19M
$18M
$20M
$23M
$23M
$28M
$27M
$27M
$23M
Gross Profit
$13M
$12M
$12M
$12M
$12M
$11M
$11M
$10M
$10M
$8M
$8M
$7M
$8M
$6M
$5M
$4M
R&D Expense
$5M
$6M
$5M
$5M
$5M
$6M
$8M
$8M
$10M
$13M
$13M
$16M
$15M
$14M
$11M
$13M
SG&A Expense
$11M
$10M
$12M
$8M
$9M
$8M
$9M
$10M
$13M
$11M
$10M
$12M
$11M
$12M
$10M
$10M
Operating Expenses
$29M
$29M
$30M
$27M
$29M
$27M
$33M
$34M
$41M
$45M
$45M
$53M
$51M
$50M
$45M
$45M
Operating Income
$-16M
$-17M
$-18M
$-16M
$-17M
$-16M
$-22M
$-24M
$-31M
$-37M
$-37M
$-45M
$-43M
$-43M
$-40M
$-41M
Interest Expense
$3M
$3M
$3M
$3M
$3M
$4M
$6M
$6M
$6M
$6M
$3M
$3M
$3M
$3M
$2M
$567.0K
Other Non-op
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$2M
$3M
$3M
$3M
$2M
$805.0K
Pretax Income
$-18M
$-19M
$-19M
$-17M
$-18M
$-26M
$-26M
$-28M
$-34M
$-40M
$-38M
$-46M
$-44M
$-44M
$-41M
$-41M
Income Tax
$220.0K
$217.0K
$95.0K
$404.0K
$104.0K
$115.0K
$-4.0K
$182.0K
$151.0K
$162.0K
$112.0K
$86.0K
$133.0K
$192.0K
$64.0K
$20.0K
Net Income
$-18M
$-19M
$-19M
$-18M
$-19M
$-26M
$-26M
$-28M
$-34M
$-40M
$-39M
$-46M
$-44M
$-44M
$-41M
$-41M
EPS (Basic)
$-0.97
$-1.03
$0.33
$-1.00
$-1.04
$-3.66
$-7.21
$-8.02
$-9.96
$-11.77
$-49.55
$-0.93
$-0.90
$-0.90
$-0.83
$-0.85
EPS (Diluted)
$-0.97
$-1.03
$0.33
$-1.00
$-1.04
$-3.66
$-7.21
$-8.02
$-9.96
$-11.77
$-49.55
$-0.93
$-0.90
$-0.90
$-0.83
$-0.85
Shares (Basic)
18,619
18,373
·
17,783
17,743
7,038
·
3,484
3,458
3,393
·
49,913
48,951
48,783
·
48,129
Shares (Diluted)
18,619
18,373
·
17,783
17,743
7,038
·
3,484
3,458
3,393
·
49,913
48,951
48,783
·
48,129
EBITDA
$-16M
$-16M
·
$-16M
$-17M
$-15M
·
$-24M
$-31M
$-35M
·
$-45M
$-43M
$-42M
·
$-41M
대차대조표23
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
$35M
$31M
$35M
$36M
$40M
$76M
$124M
$33M
$38M
$32M
·
$36M
$36M
$36M
·
$64M
Short-term Investments
$112M
$126M
$134M
$142M
$145M
$113M
$35M
$142M
$157M
$195M
·
$158M
$186M
$213M
·
$164M
Receivables
$29M
$25M
$28M
$33M
$35M
$37M
$36M
$34M
$34M
$36M
·
$35M
$37M
$34M
·
$23M
Inventory
$47M
$50M
$48M
$49M
$52M
$56M
$59M
$61M
$62M
$56M
·
$48M
$44M
$48M
·
$55M
Prepaid Expense
$4M
$5M
$6M
$4M
$4M
$5M
$5M
$4M
$5M
$6M
·
$6M
$5M
$6M
·
$5M
Current Assets
$228M
$237M
$251M
$265M
$276M
$287M
$258M
$275M
$295M
$325M
·
$284M
$309M
$337M
·
$310M
PP&E (Net)
$4M
$4M
$5M
$5M
$6M
$7M
$8M
$9M
$11M
$12M
·
$14M
$15M
$15M
·
$16M
PP&E (Gross)
·
·
$30M
·
·
·
$29M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$25M
·
·
·
$21M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$411.0K
$353.0K
$317.0K
$538.0K
$560.0K
$818.0K
$2M
$484.0K
$520.0K
$540.0K
·
$961.0K
$1M
$1M
·
$386.0K
Total Assets
$242M
$249M
$264M
$277M
$289M
$301M
$276M
$293M
$315M
$346M
·
$308M
$334M
$363M
·
$366M
Accounts Payable
$4M
$1M
$554.0K
$2M
$1M
$1M
$4M
$4M
$5M
$7M
·
$3M
$2M
$2M
·
$1M
Current Liabilities
$44M
$38M
$38M
$37M
$37M
$34M
$45M
$42M
$43M
$51M
·
$53M
$49M
$44M
·
$50M
Capital Leases
$3M
$3M
$3M
$1M
$2M
$2M
$3M
$3M
$4M
$4M
·
$5M
$5M
$5M
·
$6M
Total Liabilities
$146M
$138M
$138M
$135M
$134M
$131M
$249M
$245M
$246M
$253M
·
$155M
$151M
$146M
·
$87M
Long-term Debt
·
·
$96M
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$98M
$97M
·
$96M
$95M
$94M
·
$197M
$197M
$197M
·
$97M
$97M
$96M
·
$30M
Common Stock
$19.0K
$18.0K
$18.0K
$18.0K
$18.0K
$18.0K
$4.0K
$52.0K
$52.0K
$52.0K
·
$50.0K
$50.0K
$49.0K
·
$48.0K
Retained Earnings
$-1.21B
$-1.19B
$-1.17B
$-1.15B
$-1.13B
$-1.12B
$-1.09B
$-1.06B
$-1.04B
$-1.00B
·
$-923M
$-877M
$-833M
·
$-748M
AOCI
$-136.0K
$-73.0K
$172.0K
$157.0K
$49.0K
$88.0K
$42.0K
$352.0K
$-302.0K
$-258.0K
·
$-253.0K
$-393.0K
$-113.0K
·
$-934.0K
Stockholders' Equity
$96M
$112M
$127M
$142M
$155M
$170M
$27M
$48M
$69M
$93M
$123M
$152M
$183M
$216M
$246M
$279M
Liabilities + Equity
$242M
$249M
$264M
$277M
$289M
$301M
$276M
$293M
$315M
$346M
·
$308M
$334M
$363M
·
$366M
Shares Outstanding
18,797,000
18,529,000
18,169,000
17,809,000
17,766,000
17,722,000
3,530,000
52,538,000
52,084,000
51,702,000
·
50,173,000
49,629,000
49,216,000
·
48,295,000
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
D&A
$627.0K
$795.0K
$881.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
Stock-based Comp
$3M
$3M
$4M
$5M
$3M
$3M
$5M
$6M
$10M
$8M
$9M
$11M
$10M
$9M
$7M
$7M
Restructuring
·
·
$0
$0
$0
$34.0K
·
$1M
$-178.0K
$3M
·
·
·
·
·
·
Other Non-cash
·
$2M
·
·
·
$-4M
·
·
·
$-16M
·
·
·
$-11M
·
·
Operating Cash Flow
$-10M
$-13M
$-10M
$-6M
$-5M
$-26M
$-16M
$-21M
$-33M
$-46M
$-24M
$-34M
$-28M
$-45M
$-35M
$-34M
CapEx
$111.0K
$65.0K
$223.0K
$160.0K
$292.0K
$123.0K
$43.0K
$395.0K
$120.0K
$354.0K
$1M
$782.0K
$795.0K
$810.0K
$2M
$3M
Investing Cash Flow
$14M
$8M
$9M
$3M
$-31M
$-78M
$108M
$16M
$39M
$-59M
$23M
$30M
$27M
$3M
$-52M
$20M
Debt Issued
$0
$0
$0
$0
$0
$98M
$0
$0
$0
$67M
$33M
$0
$0
$0
·
·
Net Debt Issued
·
$0
·
·
·
$98M
·
·
·
$67M
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Financing Cash Flow
$-88.0K
$501.0K
$0
$231.0K
$-384.0K
$56M
$-938.0K
$121.0K
$77.0K
$69M
$33M
$4M
$1M
$5M
$66M
$3M
Net Change in Cash
$4M
$-4M
$-931.0K
$-3M
$-36M
$-48M
$91M
$-5M
$6M
$-36M
$32M
$-91.0K
$20.0K
$-37M
$-21M
$-12M
Free Cash Flow
·
$-13M
·
·
·
$-26M
·
·
·
$-46M
·
·
·
$-46M
·
·
Levered FCF
·
$-16M
·
·
·
$-29M
·
·
·
$-52M
·
·
·
$-49M
·
·
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
42.0%
43.4%
·
39.4%
37.8%
37.2%
·
34.3%
35.7%
29.2%
·
23.6%
21.4%
19.2%
·
15.6%
Operating Margin
-49.5%
-60.7%
·
-53.7%
-53.7%
-55.1%
·
-83.2%
-112.3%
-131.0%
·
-149.7%
-120.6%
-129.9%
·
-147.7%
Net Margin
-56.9%
-68.1%
·
-60.6%
-59.0%
-86.7%
·
-97.5%
-125.8%
-141.8%
·
-152.1%
-122.2%
-131.4%
·
-146.9%
Pretax Margin
-56.1%
-67.3%
·
-59.2%
-58.7%
-86.3%
·
-96.8%
-125.2%
-141.2%
·
-151.8%
-121.8%
-130.8%
·
-146.8%
EBITDA Margin
-49.5%
-57.9%
·
-53.7%
-53.7%
-50.8%
·
-83.2%
-112.3%
-125.9%
·
-149.7%
-120.6%
-125.8%
·
-147.7%
ROA
-6.8%
-6.9%
·
-6.3%
-6.2%
-8.0%
·
-9.3%
-10.6%
-11.3%
·
-13.7%
-12.0%
-11.1%
·
-9.5%
ROE
-14.3%
-13.5%
·
-18.8%
-16.6%
-19.6%
·
-28.0%
-27.4%
-25.8%
·
-21.4%
-17.9%
-15.7%
·
-11.8%
ROIC
-8.2%
-8.2%
·
-6.8%
-6.8%
-6.2%
·
-9.8%
-11.6%
-12.8%
·
-18.3%
-15.6%
-14.0%
·
-13.3%
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
5.2
6.3
·
7.1
7.5
8.4
·
6.5
6.8
6.4
·
5.4
6.3
7.6
·
6.2
Quick Ratio
4.0
4.8
·
5.7
5.9
6.6
·
4.9
5.3
5.2
·
4.3
5.3
6.4
·
5.0
Debt / Equity
1.0
0.9
·
0.7
0.6
0.6
·
4.1
2.9
2.1
·
0.6
0.5
0.4
·
0.1
LT Debt / Equity
1.0
0.9
·
0.7
0.6
0.6
·
4.1
2.9
2.1
·
0.6
0.5
0.4
·
0.1
Interest Coverage
-4.6
-5.0
·
-4.5
-4.9
-4.6
·
-3.9
-5.1
-6.2
·
-14.1
-14.0
-14.8
·
-72.3
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
0.4
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.4
·
0.4
0.6
0.6
·
0.5
Receivables Turnover
1.0
0.9
·
0.9
0.9
0.8
·
0.8
0.8
0.8
·
1.0
1.2
1.1
·
1.3
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
$5.13
$6.03
·
$7.99
$8.71
$9.59
·
$0.91
$1.32
$1.80
·
$3.03
$3.69
$4.39
·
$5.78
Revenue / Share
$1699.07
$1516.52
·
$1655.01
$1770.78
$4227.34
·
$567.63
$527.91
$553.39
·
$608.30
$736.25
$686.04
·
$576.80
Cash Flow / Share
·
$-699.07
·
·
·
$-3646.35
·
·
·
$-901.99
·
·
·
$-917.45
·
·
Cash / Share
$1.86
$1.65
·
$2.05
$2.23
$4.28
·
$0.63
$0.73
$0.62
·
$0.72
$0.73
$0.74
·
$1.32
EPS (TTM)
$-2.67
$-2.74
·
$-12.91
$-19.93
$-28.85
·
$-79.30
$-72.21
$-63.15
·
$-3.56
$-3.48
$-3.50
·
$-3.43
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
$118M
$118M
·
$120M
$119M
$115M
·
$115M
$116M
$125M
·
$132M
$129M
$118M
·
$112M
Net Income TTM
$-74M
$-75M
·
$-88M
$-98M
$-114M
·
$-141M
$-159M
$-169M
·
$-176M
$-170M
$-170M
·
$-163M
Market Cap
$81M
$71M
·
$251M
$341M
$196M
·
$534M
$3.01B
$1.72B
·
$8.19B
$16.28B
$13.58B
·
$11.54B
Enterprise Value
$32M
$11M
·
$168M
$252M
$101M
·
$555M
$3.01B
$1.69B
·
$8.09B
$16.15B
$13.43B
·
$11.34B
P/E
-1.6
-1.4
·
-1.1
-1.0
-0.4
·
-0.1
-0.8
-0.5
·
-45.8
-94.3
-78.9
·
-69.7
P/S
0.7
0.6
·
2.1
2.9
1.7
·
4.7
25.8
13.8
·
62.1
125.9
114.8
·
103.5
P/B
0.8
0.6
·
1.8
2.2
1.2
·
11.2
43.8
18.5
·
53.8
88.9
62.8
·
41.3
P / Tangible Book
0.8
0.6
·
1.8
2.2
1.2
·
11.2
43.8
18.5
·
53.8
88.9
62.8
·
41.3
P / Cash Flow
·
-5.5
·
·
·
-7.6
·
·
·
-37.5
·
·
·
-303.5
·
·
EV / Revenue
0.3
0.1
·
1.4
2.1
0.9
·
4.8
25.9
13.5
·
61.4
125.0
113.5
·
101.7
Earnings Yield
-61.8%
-71.4%
·
-91.4%
-103.8%
-260.8%
·
-780.9%
-125.0%
-189.6%
·
-2.2%
-1.1%
-1.3%
·
-1.4%
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
$119M
$114M
$130M
$115M
$103M
매출 총이익률 %
39.1%
33.9%
22.2%
15.5%
7.4%
영업이익률 %
-55.8%
-99.7%
-130.2%
-139.6%
-127.2%
순이익
$-82M
$-128M
$-173M
$-163M
$-132M
희석 EPS
$-5.37
$-36.96
$-52.28
$-3.38
$-2.89
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.8
7.4
1.1
0.4
0.1
유동비율
6.7
5.7
5.3
7.2
7.9
당좌 비율
5.2
4.3
4.3
6.1
7.1
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-47M
$-117M
$-135M
$-154M
$-133M
기관 투자자 (13F)
97개의 제출자
· $63.3M 전체
· 기준일 2026년 6월 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.
보유자97
보유 가치$63.3M
신규 포지션19
청산 포지션24
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
19 (-9 이전 분기 대비)
24 (+2 이전 분기 대비)
32 (-7 이전 분기 대비)
29 (+7 이전 분기 대비)
-1.7M
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.