OPXS Optex Systems Holdings, Inc. - Common Stock
$11.04
가격 · 8월 19, 2026
기준 재무 정보 8월 11, 2026
52주 범위
$10–$18
15% of range
애널리스트 평점
BUY
7 analysts
목표 주가
$16
+47% upside
P/E (TTM)
14.9
ROE
22.4%
순이익률
12.4%
OPXS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$11.04
시가총액
$76M
P/E (TTM)
14.9
EPS (TTM)
$0.74
매출 (TTM)
$41M
배당 수익률
—
ROE
22.4%
부채/자본
—
52주 범위
$10 – $18
OPXS 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
$41M
2016-10-02
→
2025-09-28
EPS
$0.74
2017-10-01
→
2025-09-28
잉여현금흐름
$6M
2016-10-02
→
2025-09-28
마진
12.4%
2016-10-02
→
2025-09-28
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
OPXS
동종업계 중앙값
P/E (TTM)
14.9
30.6
P/S (TTM)
1.8
2.0
P/B
3.1
3.7
Price / FCF (주가 / FCF)
11.9
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
OPXS
동종업계 중앙값
Gross Margin (매출 총이익률)
29.2%
34.3%
Operating Margin (영업이익률)
17.2%
—
Net Profit Margin (순이익률)
12.4%
10.0%
ROA
18.5%
6.7%
ROE
22.4%
16.7%
ROIC
23.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
OPXS
동종업계 중앙값
Current Ratio (유동비율)
5.6
2.5
Quick Ratio (당좌 비율)
2.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
OPXS
동종업계 중앙값
Revenue YoY (매출 YoY)
21.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
22.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
9.8%
—
EPS YoY
34.5%
—
Net Income YoY (순이익 YoY)
36.6%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
OPXS
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2018년 4월 11일 | $0.0200 |
| 2018년 1월 11일 | $0.0200 |
| 2017년 10월 11일 | $0.0200 |
| 2017년 6월 30일 | $0.0200 |
OPXS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
1 명의 애널리스트 · 2026-08-18
저가
$16.20
고가
$16.20
중앙값 목표
$16.20
+46.7%
평균 목표
$16.20
+46.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.05%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.18 | $0.23 | -0.05% |
| 2026년 3월 31일 | $0.03 | — | — |
| 2025년 12월 31일 | $0.15 | — | — |
| 2025년 9월 30일 | $0.22 | — | — |
| 2025년 6월 30일 | $0.26 | — | — |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| OPXS | $91M | 17.7 | 21.6% | 12.4% | 22.4% | 29.2% |
| SPAI | — | -4.9 | -72.0% | — | — | — |
| MNTS | — | — | — | — | — | — |
| BYRN | — | 45.6 | 37.7% | — | — | — |
| VWAV | — | — | — | — | — | — |
| VWAV | — | — | — | — | — | — |
| VTSI | $47M | 210.0 | -97.4% | 139.0% | 0.56% | 8174.7% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $41M | $34M | $26M | $22M | $18M | $26M | $25M | $21M | $19M | $17M | $13M | · | |
| Cost of Revenue | $29M | $24M | $19M | $17M | $16M | $20M | $18M | $16M | $15M | $14M | $12M | · | |
| Gross Profit | $12M | $10M | $7M | $5M | $3M | $6M | $6M | $5M | $3M | $3M | $1M | · | |
| SG&A Expense | $5M | $5M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | · | |
| Operating Income | $7M | $5M | $3M | $2M | $-494.0K | $3M | $3M | $1M | $204.0K | $-911.0K | $-1M | · | |
| Interest Expense | $-23.0K | $47.0K | $55.0K | · | $11.0K | $19.0K | $23.0K | $20.0K | $19.0K | $36.0K | $179.0K | · | |
| Interest Income | $35.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $-781.0K | $-47.0K | · | · | $3M | $-527.0K | $1M | $75.0K | $-508.0K | $703.0K | $2M | · | |
| Pretax Income | $6M | $5M | $3M | $2M | $2M | $2M | $5M | $2M | $-304.0K | $-208.0K | $491.0K | · | |
| Income Tax | $1M | $1M | $469.0K | $364.0K | $-101.0K | $531.0K | $-1M | $167.0K | $0 | $0 | $0 | · | |
| Net Income | $5M | $4M | $2M | $1M | $2M | $2M | $6M | $1M | $-304.0K | $-208.0K | $491.0K | · | |
| EPS (Basic) | $0.75 | $0.56 | $0.34 | $0.16 | $0.18 | $0.14 | $0.45 | · | · | · | · | · | |
| EPS (Diluted) | $0.74 | $0.55 | $0.34 | $0.16 | $0.18 | $0.14 | $0.45 | $0.11 | $-0.06 | · | · | · | |
| Shares (Basic) | 6,865,280 | 6,762,145 | 6,616,462 | 8,128,024 | 8,241,021 | 8,464,572 | 8,388,794 | 8,458,466 | 7,995,092 | · | · | · | |
| Shares (Diluted) | 6,923,657 | 6,833,274 | 6,653,573 | 8,219,069 | 8,323,809 | 8,589,919 | 8,492,884 | 8,795,799 | 7,995,092 | · | · | · | |
| EBITDA | $8M | $5M | $3M | $2M | $-231.0K | $3M | $4M | $2M | · | $-566.0K | · | · |
대차대조표 22
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $1M | $1M | $934.0K | $4M | $5M | $1M | $1M | $2M | $3M | $683.0K | $2M | |
| Receivables | $5M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $3M | · | |
| Inventory | $14M | $15M | $12M | $9M | $8M | $9M | $11M | $8M | $8M | $6M | $6M | · | |
| Prepaid Expense | $285.0K | $217.0K | $219.0K | $328.0K | $262.0K | $229.0K | $348.0K | $104.0K | $63.0K | $120.0K | $170.0K | · | |
| Current Assets | $26M | $20M | $18M | $13M | $15M | $17M | $15M | $11M | $12M | $11M | $9M | · | |
| PP&E (Net) | $1M | $1M | $998.0K | $968.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | · | |
| Accum. Depreciation | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | · | |
| Intangibles | · | $951.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $3M | $4M | $4M | $4M | $5M | $3M | $1M | $53.0K | · | · | · | · | |
| Total Assets | $30M | $26M | $22M | $19M | $21M | $20M | $18M | $13M | $14M | $13M | $12M | · | |
| Accounts Payable | $2M | $1M | $810.0K | $706.0K | $551.0K | $833.0K | $2M | $943.0K | $1M | $706.0K | $575.0K | · | |
| Accrued Liabilities | $2M | $1M | $1M | $958.0K | $800.0K | $1M | $1M | $1M | $1M | $810.0K | $812.0K | · | |
| Current Liabilities | $5M | $5M | $4M | $3M | $2M | $5M | $3M | $3M | $4M | $2M | $3M | · | |
| Capital Leases | $1M | $2M | $2M | $3M | $3M | $1M | · | · | · | · | · | · | |
| Total Liabilities | $6M | $7M | $7M | $6M | $5M | $6M | $5M | $6M | $8M | $6M | $3M | · | |
| Common Stock | $7.0K | $7.0K | $7.0K | $7.0K | $9.0K | $9.0K | $8.0K | $8.0K | $8.0K | $8.0K | · | · | |
| Paid-in Capital | · | · | · | · | · | · | $26M | $26M | $26M | $27M | $26M | · | |
| Retained Earnings | $2M | $-3M | $-6M | $-9M | $-10M | $-12M | $-14M | $-20M | $-20M | $-20M | $-18M | · | |
| Treasury Stock | · | · | · | · | $69.0K | $200.0K | · | · | · | · | · | · | |
| Stockholders' Equity | $24M | $19M | $15M | $12M | $16M | $14M | $12M | $6M | $6M | $7M | $8M | $6M | |
| Liabilities + Equity | $30M | $26M | $22M | $19M | $21M | $20M | $18M | $13M | $14M | $13M | $12M | · | |
| Shares Outstanding | 6,920,658 | 6,873,938 | 6,763,070 | 6,716,638 | 8,488,149 | 8,690,136 | 8,436,422 | 8,333,353 | 8,190,101 | 8,266,601 | 314,867 | 310,867 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $515.0K | $487.0K | $345.0K | $307.0K | $263.0K | $248.0K | $340.0K | $327.0K | $337.0K | $345.0K | $334.0K | · | |
| Stock-based Comp | $383.0K | $425.0K | $247.0K | $162.0K | $228.0K | $197.0K | $113.0K | $153.0K | $220.0K | $192.0K | $140.0K | · | |
| Deferred Tax | $400.0K | $400.0K | · | · | $40.0K | $200.0K | · | $167.0K | · | · | · | · | |
| Amort. of Intangibles | $800.0K | · | · | · | · | · | · | · | · | · | $342.0K | · | |
| Other Non-cash | $486.0K | $-3M | $-3M | $290.0K | $-2M | $2M | $-6M | $-1M | · | $-868.0K | · | · | |
| Operating Cash Flow | $7M | $2M | $-296.0K | $2M | $481.0K | $4M | $160.0K | $1M | $16.0K | $-539.0K | $-1M | · | |
| CapEx | $494.0K | $681.0K | $376.0K | $257.0K | $274.0K | $152.0K | $143.0K | $167.0K | $149.0K | $34.0K | $2M | · | |
| Investing Cash Flow | $-504.0K | $-2M | $-376.0K | $-257.0K | $-274.0K | $-152.0K | $-135.0K | $-167.0K | $-108.0K | $-30.0K | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $5M | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $5M | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | $784.0K | $261.0K | · | · | · | |
| Financing Cash Flow | $-1M | $-245.0K | $942.0K | $-5M | $-1M | $-127.0K | $-90.0K | $-1M | $-794.0K | $2M | · | · | |
| Net Change in Cash | $5M | $-195.0K | $270.0K | $-3M | $-800.0K | $4M | $-65.0K | $-549.0K | $-886.0K | $2M | $-1M | · | |
| Taxes Paid | $1M | $1M | $534.0K | $-312.0K | $48.0K | $289.0K | $360.0K | $-144.0K | · | · | · | · | |
| Free Cash Flow | $6M | $1M | $-672.0K | $2M | $207.0K | $4M | $17.0K | $872.0K | · | $-573.0K | · | · | |
| Levered FCF | $6M | $1M | $-717.6K | · | $195.5K | $4M | $-11.9K | $854.1K | · | $-609.0K | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.2% | 28.0% | 25.8% | 21.9% | 13.8% | 23.5% | 25.5% | 21.6% | · | 17.7% | · | · | |
| Operating Margin | 17.2% | 14.2% | 10.9% | 7.4% | -2.7% | 11.1% | 13.0% | 7.1% | · | -5.3% | · | · | |
| Net Margin | 12.4% | 11.1% | 8.8% | 5.7% | 11.7% | 7.0% | 23.1% | 6.7% | · | -1.2% | · | · | |
| Pretax Margin | 15.4% | 14.0% | 10.7% | 7.4% | 11.1% | 9.1% | 18.4% | 7.5% | · | -1.2% | · | · | |
| EBITDA Margin | 18.5% | 15.6% | 12.2% | 8.7% | -1.3% | 12.1% | 14.4% | 8.7% | · | -3.3% | · | · | |
| ROA | 18.5% | 15.8% | 11.1% | 6.5% | 10.3% | 9.6% | 37.5% | 10.4% | · | -1.7% | · | · | |
| ROE | 22.4% | 20.6% | 16.1% | 9.1% | 13.8% | 13.3% | 56.3% | 18.9% | · | -2.7% | · | · | |
| ROIC | 23.8% | 20.2% | 15.5% | 10.3% | -3.3% | 16.0% | 32.9% | 20.9% | · | -12.6% | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.6 | 4.1 | 4.3 | 4.0 | 7.4 | 6.9 | 4.5 | 4.0 | · | 4.6 | · | · | |
| Quick Ratio | 2.4 | 1.0 | 1.2 | 1.1 | 3.5 | 3.2 | 1.2 | 1.3 | · | 1.9 | · | · | |
| Interest Coverage | -310.1 | 102.6 | 50.7 | · | -44.9 | 151.7 | 139.0 | 74.3 | · | -25.3 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.4 | 1.3 | 1.1 | 0.9 | 1.4 | 1.6 | 1.6 | · | 1.4 | · | · | |
| Inventory Turnover | 2.0 | 1.8 | 1.8 | 2.1 | 1.9 | 2.0 | 2.0 | 2.1 | · | 2.4 | · | · | |
| Receivables Turnover | 9.9 | 9.2 | 7.9 | 7.3 | 5.9 | 8.6 | 8.9 | 7.5 | · | 7.0 | · | · |
성장률 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 21.6% | 32.5% | 14.6% | 22.8% | -29.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 22.7% | 23.1% | -0.30% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 34.5% | 61.8% | 112.5% | -11.1% | 28.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 66.6% | 45.1% | 34.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 39.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 36.6% | 66.5% | 76.4% | -39.8% | 16.8% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 58.9% | 20.9% | 7.4% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 23.0% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $41M | $34M | $26M | $22M | $18M | $26M | $25M | $21M | $19M | $17M | $13M | · | |
| Net Income TTM | $5M | $4M | $2M | $1M | $2M | $2M | $6M | $1M | $-304.0K | $-208.0K | $491.0K | · | |
| Market Cap | $91M | $52M | $28M | $17M | $17M | $17M | $13M | $14M | · | $6M | · | · | |
| P/E | 17.7 | 13.7 | 12.2 | 15.9 | 11.0 | 14.0 | 3.5 | 15.5 | -16.4 | · | · | · | |
| P/S | 2.2 | 1.5 | 1.1 | 0.8 | 0.9 | 0.7 | 0.5 | 0.7 | · | 0.4 | · | · | |
| P/B | 3.7 | 2.7 | 1.9 | 1.4 | 1.1 | 1.2 | 1.1 | 2.2 | · | 0.9 | · | · | |
| P / Tangible Book | 3.7 | 2.9 | 1.9 | 1.4 | 1.1 | 1.2 | · | · | · | · | · | · | |
| P / Cash Flow | 13.1 | 29.0 | -94.9 | 8.4 | 34.9 | 4.4 | 82.3 | 13.7 | · | -11.8 | · | · | |
| P / FCF | 14.1 | 46.9 | -41.8 | 9.6 | 81.2 | 4.5 | 774.2 | 16.3 | · | -11.1 | · | · | |
| Dividend Yield | · | · | · | · | · | · | · | 5.5% | · | · | · | · | |
| Earnings Yield | 5.7% | 7.3% | 8.2% | 6.3% | 9.1% | 7.1% | 28.8% | 6.4% | -6.1% | · | · | · | |
| Payout Ratio | · | · | · | · | · | · | · | 56.2% | · | · | · | · | |
| Annual Payout | · | · | · | · | · | · | · | $784.0K | $261.0K | · | · | · |
손익계산서 16
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10M | $10M | $9M | $11M | $11M | $11M | $8M | $9M | $9M | $9M | $7M | $8M | $7M | $6M | $4M | $7M | |
| Cost of Revenue | $6M | $6M | $7M | $8M | $8M | $7M | $6M | $7M | $6M | $6M | $5M | $5M | $5M | $5M | $3M | $5M | |
| Gross Profit | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | $2M | $3M | $2M | $2M | $717.0K | $2M | |
| SG&A Expense | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $935.0K | $960.0K | $938.0K | $999.0K | $777.0K | |
| Operating Income | $1M | $2M | $149.0K | $2M | $2M | $2M | $916.0K | $1M | $2M | $1M | $553.0K | $2M | $752.0K | $615.0K | $-282.0K | $1M | |
| Interest Expense | · | · | · | $-35.0K | · | · | $13.0K | $14.0K | $17.0K | $9.0K | $7.0K | $24.0K | $22.0K | $8.0K | · | · | |
| Interest Income | $29.0K | $35.0K | $48.0K | $0 | $0 | · | $0 | · | · | · | · | · | · | · | · | · | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | · | · | $-8.0K | · | · | |
| Pretax Income | $1M | $2M | $197.0K | $1M | $2M | $2M | $903.0K | $1M | $2M | $1M | $546.0K | $2M | $730.0K | $607.0K | $-282.0K | $1M | |
| Income Tax | $139.0K | $358.0K | $-45.0K | $274.0K | $401.0K | $470.0K | $59.0K | $269.0K | $337.0K | $285.0K | $115.0K | $246.0K | $154.0K | $128.0K | $-59.0K | $336.0K | |
| Net Income | $1M | $1M | $242.0K | $1M | $2M | $2M | $844.0K | $1M | $1M | $1M | $431.0K | $1M | $576.0K | $479.0K | $-223.0K | $977.0K | |
| EPS (Basic) | $0.18 | $0.19 | $0.04 | $0.15 | $0.22 | $0.26 | $0.12 | $0.15 | $0.19 | $0.16 | $0.06 | $0.21 | $0.09 | $0.07 | $-0.03 | $0.13 | |
| EPS (Diluted) | $0.18 | $0.19 | $0.03 | $0.14 | $0.22 | $0.26 | $0.12 | $0.15 | $0.18 | $0.16 | $0.06 | $0.21 | $0.09 | $0.07 | $-0.03 | $0.13 | |
| Shares (Basic) | 6,935,008 | 6,919,674 | 6,890,823 | -13,705,047 | 6,884,429 | 6,871,960 | 6,813,938 | -13,472,188 | 6,799,807 | 6,768,236 | 6,666,290 | -13,207,486 | 6,643,070 | 6,643,070 | 6,537,808 | -16,543,852 | |
| Shares (Diluted) | 6,935,008 | 6,925,172 | 6,956,067 | -13,811,793 | 6,929,625 | 6,893,231 | 6,912,594 | -13,599,750 | 6,888,208 | 6,823,155 | 6,721,661 | -13,239,363 | 6,686,211 | 6,668,917 | 6,537,808 | -16,604,346 | |
| EBITDA | $1M | $2M | $239.0K | · | $2M | $2M | $1M | · | $2M | $1M | $645.0K | · | $838.0K | $700.0K | $-201.0K | · |
대차대조표 20
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $4M | $6M | $6M | $5M | $4M | $2M | $1M | $486.0K | $321.0K | $2M | $1M | $314.0K | $676.0K | $1M | $934.0K | |
| Receivables | $4M | $6M | $4M | $5M | $4M | $4M | $2M | $4M | $3M | $4M | $2M | $4M | $3M | $2M | $2M | $3M | |
| Inventory | $16M | $16M | $15M | $14M | $15M | $14M | $15M | $15M | $15M | $14M | $13M | $12M | $12M | $11M | $11M | $9M | |
| Prepaid Expense | $841.0K | $578.0K | $214.0K | $285.0K | $469.0K | $406.0K | $265.0K | $217.0K | $316.0K | $404.0K | $154.0K | $219.0K | $431.0K | $442.0K | $249.0K | $328.0K | |
| Current Assets | $28M | $26M | $26M | $26M | $24M | $22M | $19M | $20M | $19M | $18M | $18M | $18M | $16M | $15M | $14M | $13M | |
| PP&E (Net) | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $1M | $1M | $983.0K | $964.0K | $998.0K | $1M | $948.0K | $977.0K | $968.0K | |
| Accum. Depreciation | · | · | · | $5M | · | · | · | $5M | · | · | · | $4M | · | · | · | $4M | |
| Intangibles | · | · | · | · | $845.0K | $884.0K | $912.0K | $951.0K | $969.0K | $1M | · | · | · | · | · | · | |
| Other Non-current Assets | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Total Assets | $32M | $31M | $30M | $30M | $29M | $27M | $25M | $26M | $25M | $24M | $22M | $22M | $21M | $20M | $19M | $19M | |
| Accounts Payable | $1M | $908.0K | $1M | $2M | $2M | $2M | $987.0K | $1M | $2M | $2M | $2M | $810.0K | $2M | $1M | $1M | $706.0K | |
| Accrued Liabilities | $2M | $2M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $992.0K | $1M | $969.0K | $890.0K | $977.0K | $958.0K | |
| Current Liabilities | $4M | $4M | $4M | $5M | $5M | $4M | $3M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $5M | $3M | |
| Capital Leases | $807.0K | $964.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | |
| Total Liabilities | $5M | $5M | $5M | $6M | $6M | $6M | $5M | $7M | $7M | $7M | $7M | $7M | $8M | $7M | $7M | $6M | |
| Common Stock | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | |
| Retained Earnings | $5M | $4M | $3M | $2M | $1M | $-52.0K | $-2M | $-3M | $-4M | $-5M | $-6M | $-6M | $-8M | $-8M | $-9M | $-9M | |
| Stockholders' Equity | $28M | $26M | $25M | $24M | $23M | $22M | $20M | $19M | $18M | $16M | $15M | $15M | $13M | $13M | $12M | $12M | |
| Liabilities + Equity | $32M | $31M | $30M | $30M | $29M | $27M | $25M | $26M | $25M | $24M | $22M | $22M | $21M | $20M | $19M | $19M | |
| Shares Outstanding | 6,959,873 | 6,937,358 | 6,937,358 | 6,920,658 | 6,912,919 | 6,896,738 | 6,896,738 | 6,873,938 | 6,873,234 | 6,844,362 | 6,823,693 | 6,763,070 | 6,763,070 | 6,723,070 | 6,763,070 | 6,716,638 |
현금 흐름 11
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $107.0K | $97.0K | $90.0K | $129.0K | $131.0K | $126.0K | $129.0K | $146.0K | $132.0K | $117.0K | $92.0K | $93.0K | $86.0K | $85.0K | $81.0K | $86.0K | |
| Stock-based Comp | $266.0K | $260.0K | $212.0K | $136.0K | $83.0K | $72.0K | $92.0K | $65.0K | $90.0K | $157.0K | $113.0K | $113.0K | $81.0K | $18.0K | $35.0K | $35.0K | |
| Other Non-cash | · | · | $-636.0K | · | · | · | $2M | · | · | · | $2M | · | · | · | $558.0K | · | |
| Operating Cash Flow | $2M | $-1M | $-92.0K | $2M | $1M | $1M | $3M | $753.0K | $50.0K | $-1M | $2M | $1M | $-340.0K | $-2M | $451.0K | $152.0K | |
| CapEx | $207.0K | $393.0K | $456.0K | $41.0K | $0 | $134.0K | $319.0K | $208.0K | $306.0K | $109.0K | $58.0K | $8.0K | $222.0K | $56.0K | $90.0K | $21.0K | |
| Investing Cash Flow | $-207.0K | $-393.0K | $-456.0K | $-41.0K | $0 | $-144.0K | $-319.0K | $-228.0K | $-306.0K | $-1M | $-58.0K | $-8.0K | $-222.0K | $-56.0K | $-90.0K | $-21.0K | |
| Financing Cash Flow | $-105.0K | · | · | $-4.0K | $-43.0K | $0 | $-1M | $-2.0K | $421.0K | $363.0K | $-1M | $-207.0K | $200.0K | $964.0K | $-15.0K | $-4M | |
| Net Change in Cash | $2M | $-2M | $-548.0K | $2M | $1M | $1M | $1M | $523.0K | $165.0K | $-2M | $1M | $890.0K | $-362.0K | $-604.0K | $346.0K | $-4M | |
| Taxes Paid | $279.0K | · | · | $446.0K | $389.0K | · | · | $210.0K | $236.0K | · | · | $-19.0K | $56.0K | · | · | · | |
| Free Cash Flow | · | · | $-548.0K | · | · | · | $2M | · | · | · | $2M | · | · | · | $361.0K | · | |
| Levered FCF | · | · | · | · | · | · | $2M | · | · | · | $2M | · | · | · | · | · |
수익성 8
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 34.2% | 35.2% | 22.9% | · | 28.5% | 31.3% | 26.0% | · | 31.8% | 30.0% | 24.2% | · | 23.9% | 24.4% | 17.8% | · | |
| Operating Margin | 14.3% | 17.3% | 1.6% | · | 17.2% | 20.8% | 11.2% | · | 17.8% | 15.9% | 7.9% | · | 10.5% | 9.7% | -7.0% | · | |
| Net Margin | 13.2% | 13.9% | 2.6% | · | 13.6% | 16.5% | 10.3% | · | 13.9% | 12.5% | 6.2% | · | 8.0% | 7.5% | -5.5% | · | |
| Pretax Margin | 14.6% | 17.6% | 2.1% | · | 17.2% | 20.9% | 11.0% | · | 17.6% | 15.8% | 7.8% | · | 10.2% | 9.5% | -7.0% | · | |
| EBITDA Margin | 14.3% | 17.3% | 2.6% | · | 17.2% | 20.8% | 12.8% | · | 19.3% | 17.3% | 9.3% | · | 11.7% | 11.0% | -5.0% | · | |
| ROA | 4.2% | 4.6% | 0.88% | · | 5.6% | 6.9% | 3.6% | · | 5.5% | 4.9% | 2.1% | · | 2.7% | 2.3% | -1.1% | · | |
| ROE | 5.0% | 5.6% | 1.1% | · | 7.4% | 9.3% | 4.8% | · | 8.1% | 7.3% | 3.1% | · | 4.0% | 3.4% | -1.6% | · | |
| ROIC | 4.5% | 5.0% | 0.74% | · | 6.5% | 8.2% | 4.3% | · | 7.2% | 6.5% | 2.8% | · | 4.5% | 3.8% | -1.8% | · |
유동성 및 지급능력 3
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 7.1 | 7.3 | 5.9 | · | 5.1 | 5.1 | 5.6 | · | 3.7 | 3.9 | 3.7 | · | 4.0 | 4.1 | 3.2 | · | |
| Quick Ratio | 2.7 | 2.7 | 2.3 | · | 1.9 | 1.8 | 1.2 | · | 0.7 | 0.8 | 1.0 | · | 0.8 | 0.8 | 0.6 | · | |
| Interest Coverage | · | · | · | · | · | · | 70.5 | · | 95.0 | 150.7 | 79.0 | · | 34.2 | 76.9 | · | · |
효율성 3
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | |
| Inventory Turnover | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | |
| Receivables Turnover | 2.3 | 1.9 | 3.0 | · | 3.0 | 2.7 | 3.9 | · | 2.9 | 2.9 | 3.5 | · | 3.0 | 3.0 | 2.2 | · |
가치 평가 (TTM) 10
| 지표 | 추세 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $40M | $41M | $39M | · | $39M | $37M | $33M | · | $32M | $29M | $25M | · | $24M | $22M | $20M | · | |
| Net Income TTM | $4M | $5M | $4M | · | $5M | $5M | $4M | · | $3M | $3M | $1M | · | $1M | $533.0K | $83.0K | · | |
| Market Cap | $89M | $92M | $98M | · | $79M | $39M | $48M | · | $50M | $52M | $45M | · | $21M | $21M | $20M | · | |
| P/E | 20.6 | 19.0 | 22.3 | · | 14.7 | 7.8 | 13.5 | · | 14.7 | 20.1 | 34.5 | · | 17.5 | 44.3 | · | · | |
| P/S | 2.2 | 2.3 | 2.5 | · | 2.0 | 1.1 | 1.5 | · | 1.6 | 1.8 | 1.8 | · | 0.9 | 1.0 | 1.0 | · | |
| P/B | 3.2 | 3.5 | 3.9 | · | 3.4 | 1.8 | 2.5 | · | 2.8 | 3.2 | 2.9 | · | 1.6 | 1.6 | 1.6 | · | |
| P / Tangible Book | 3.2 | 3.5 | 3.9 | · | 3.6 | 1.9 | 2.6 | · | 3.0 | 3.4 | 2.9 | · | 1.6 | 1.6 | 1.6 | · | |
| P / Cash Flow | · | · | -1061.0 | · | · | · | 17.3 | · | · | · | 19.8 | · | · | · | 44.2 | · | |
| P / FCF | · | · | -178.1 | · | · | · | 19.5 | · | · | · | 20.4 | · | · | · | 55.3 | · | |
| Earnings Yield | 4.8% | 5.3% | 4.5% | · | 6.8% | 12.9% | 7.4% | · | 6.8% | 5.0% | 2.9% | · | 5.7% | 2.3% | 0.00% | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-09-28 | 2024-09-29 | 2023-10-01 | 2022-10-02 | 2021-10-03 | |
|---|---|---|---|---|---|
| 매출 | $41M | $34M | $26M | $22M | $18M |
| 매출 총이익률 % | 29.2% | 28.0% | 25.8% | 21.9% | 13.8% |
| 영업이익률 % | 17.2% | 14.2% | 10.9% | 7.4% | -2.7% |
| 순이익 | $5M | $4M | $2M | $1M | $2M |
| 희석 EPS | $0.74 | $0.55 | $0.34 | $0.16 | $0.18 |
대차대조표
| 2025-09-28 | 2024-09-29 | 2023-10-01 | 2022-10-02 | 2021-10-03 | |
|---|---|---|---|---|---|
| 유동비율 | 5.6 | 4.1 | 4.3 | 4.0 | 7.4 |
| 당좌 비율 | 2.4 | 1.0 | 1.2 | 1.1 | 3.5 |
현금 흐름
| 2025-09-28 | 2024-09-29 | 2023-10-01 | 2022-10-02 | 2021-10-03 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $6M | $1M | $-672.0K | $2M | $207.0K |
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
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.
기관 투자자 (13F) 41개의 제출자 · $34.7M 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 11 (+3 이전 분기 대비) | 3 (-8 이전 분기 대비) | 11 (0 이전 분기 대비) | 12 (+5 이전 분기 대비) | -376K |
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.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| Topline Capital Management, LLC | $6,304,563 | 449,363 | 18.18% | 주식 |
| WASATCH ADVISORS LP | $5,265,507 | 398,148 | 15.18% | 주식 |
| PUNCH & ASSOCIATES INVESTMENT MANAGEMENT, INC. | $4,766,552 | 339,740 | 13.75% | 주식 |
| LPL Financial LLC | $3,156,848 | 225,007 | 9.10% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $3,067,267 | 218,622 | 8.85% | 주식 |
| Archon Capital Management LLC | $2,751,620 | 196,124 | 7.94% | 주식 |
| Meros Investment Management, LP | $1,337,227 | 95,312 | 3.86% | 주식 |
| Mink Brook Asset Management LLC | $873,845 | 62,284 | 2.52% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $760,073 | 54,123 | 2.19% | 주식 |
| O'SHAUGHNESSY ASSET MANAGEMENT, LLC | $627,169 | 44,702 | 1.81% | 주식 |
| AMERIPRISE FINANCIAL INC | $542,961 | 38,700 | 1.57% | 주식 |
| VANGUARD GROUP INC | $489,040 | 34,488 | 1.41% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $487,065 | 34,716 | 1.40% | 주식 |
| CITADEL ADVISORS LLC | $486,490 | 34,675 | 1.40% | 주식 |
| RITHOLTZ WEALTH MANAGEMENT | $436,529 | 31,114 | 1.26% | 주식 |
| World Investment Advisors | $364,233 | 25,961 | 1.05% | 주식 |
| STATE STREET CORP | $362,774 | 25,857 | 1.05% | 주식 |
| DIMENSIONAL FUND ADVISORS LP | $353,402 | 25,189 | 1.02% | 주식 |
| ESSEX INVESTMENT MANAGEMENT CO LLC | $323,953 | 23,090 | 0.93% | 주식 |
| WEALTH ENHANCEMENT ADVISORY SERVICES, LLC | $303,827 | 24,075 | 0.88% | 주식 |
| Man Group plc | $244,178 | 17,404 | 0.70% | 주식 |
| MORGAN DEMPSEY CAPITAL MANAGEMENT LLC | $229,996 | 16,798 | 0.66% | 주식 |
| FULLCIRCLE WEALTH LLC | $214,272 | 12,800 | 0.62% | 주식 |
| GOLDMAN SACHS GROUP INC | $213,649 | 15,228 | 0.62% | 주식 |
| Beacon Pointe Advisors, LLC | $210,450 | 15,000 | 0.61% | 주식 |
| NORTHERN TRUST CORP | $173,144 | 12,341 | 0.50% | 주식 |
| MARSHALL WACE, LLP | $143,583 | 10,234 | 0.41% | 주식 |
| OSAIC HOLDINGS, INC. | $73,164 | 5,215 | 0.21% | 주식 |
| IFP Advisors, Inc | $27,709 | 1,975 | 0.08% | 주식 |
| UBS Group AG | $23,556 | 1,679 | 0.07% | 주식 |
| Vanguard Global Advisers, LLC | $23,023 | 1,641 | 0.07% | 주식 |
| BlackRock, Inc. | $17,285 | 1,232 | 0.05% | 주식 |
| Lavaca Capital LLC | $8,699 | 620 | 0.03% | 주식 |
| MORGAN STANLEY | $7,717 | 550 | 0.02% | 주식 |
| Larson Financial Group LLC | $1,403 | 100 | 0.00% | 주식 |
| CWM, LLC | $1,323 | 100 | 0.00% | 주식 |
| ROYAL BANK OF CANADA | $1,000 | 62 | 0.00% | 주식 |
| FMR LLC | $764 | 54 | 0.00% | 주식 |
| BARCLAYS PLC | $519 | 37 | 0.00% | 주식 |
| JPMORGAN CHASE & CO | $122 | 9 | 0.00% | 주식 |
| Caitong International Asset Management Co., Ltd | $112 | 8 | 0.00% | 주식 |
회사 내부자 5 명의 내부자 · 2 임원 · 2 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Stanley A Hirschman | President | 2013년 12월 19일 A | — | 0 | 0 | $0 |
| Karen Lea Hawkins | VP Finance and Controller | 2013년 12월 19일 A | — | 0 | 0 | $0 |
| Merrick D Okamoto | 이사 | 2013년 12월 19일 A | — | 0 | 0 | $0 |
| LONGVIEW FUND LP | 10% 소유주 | 2018년 7월 17일 S | 232,556 | 0 | 0 | $0 |
| Danny Robert Schoening | — | 2013년 12월 19일 A | — | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 6 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| 미공개 보고자, 미공개 보고자, 미공개 보고자, 미공개 보고자 | 2022년 10월 25일 | — | 최초 제출 | 이사회 캠페인 | SEC |
| Ephraim Fields ×2 제출 서류 | 2022년 9월 23일 | — | 최초 제출 | — | SEC |
| 미공개 보고자, 미공개 보고자, 미공개 보고자, 미공개 보고자 | 2021년 9월 7일 | — | 최초 제출 | 수동적 투자 | SEC |
| 미공개 보고자, 미공개 보고자, 미공개 보고자, 미공개 보고자 | 2019년 10월 3일 | — | 최초 제출 | 수동적 투자 | SEC |
| The Longview Fund L.P. (2) | 2018년 5월 29일 | — | 최초 제출 | — | SEC |
| The Longview Fund L.P. | 2017년 8월 17일 | — | 최초 제출 | — | SEC |
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.
ETF 보유 현황 9 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| DXUV · Dimensional ETF Trust | 0.00% | 793 NS | 2026년 4월 30일 | N-PORT |
| DFSU · Dimensional ETF Trust | 0.00% | 1,200 NS | 2026년 4월 30일 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 1,495 NS | 2026년 4월 30일 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 5,637 NS | 2026년 4월 30일 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 2,138 NS | 2026년 4월 30일 | N-PORT |
| DFAT · Dimensional ETF Trust | 0.00% | 68 NS | 2026년 4월 30일 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026년 7월 15일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | — | — | 2026년 7월 15일 | 일간 |
| IWC · iShares Trust | — | — | 2026년 8월 18일 | 일간 |