PANL 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$8.43
시가총액 (MRQ)$552M
P/E (TTM)11.4
EPS (TTM)$0.74
매출 (TTM)$710M
배당 수익률3.0%
ROE (TTM)11.0%
부채/자본0.2
52주 범위$5–$9
PANL 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$632M2016-12-31 → 2025-12-31
EPS$0.302016-12-31 → 2025-12-31
순이익률6.7%2016-12-31 → 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
PANL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
11.45년 평균 ≈10.2
≈10.2
16.9
저평가
P/S (TTM)
0.85년 평균 ≈0.5
≈0.5
·
·
P/B (MRQ)
1.25년 평균 ≈0.8
≈0.8
·
·
EV / EBITDA
6.55년 평균 ≈2.4
≈2.4
·
·
Price / Cash Flow (주가 / 현금 흐름)
10.25년 평균 ≈4.5
≈4.5
·
·
EV / Revenue (EV / 매출)
0.95년 평균 ≈0.3
≈0.3
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
1.35년 평균 ≈0.9
≈0.9
·
·
PEG Ratio (PEG 비율)
≈3.9
·
·
·
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
PANL
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
9.3%5년 평균 ≈10.1%
≈10.1%
13.3%
약함
EBITDA 마진 (TTM)
15.8%5년 평균 ≈15.3%
≈15.3%
16.4%
약함
순이익률 (TTM)
6.7%5년 평균 ≈6.9%
≈6.9%
9.7%
약함
ROA (TTM)
5.1%5년 평균 ≈7.0%
≈7.0%
2.1%
동일
ROE (TTM)
11.0%5년 평균 ≈17.9%
≈17.9%
4.5%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PANL
5년 평균
동종업계 중앙값
결론
Debt / Equity (부채 / 자기자본 비율)
0.25년 평균 ≈0.1
≈0.1
0.3
동일
유동비율 (MRQ)
1.45년 평균 ≈1.9
≈1.9
1.7
낮은 유동성
Quick Ratio (당좌 비율)
1.25년 평균 ≈1.3
≈1.3
0.9
동일
Long-Term Debt / Equity (장기 부채 / 자기 자본)
0.2
·
0.3
동일
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PANL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
17.8%5년 평균 ≈16.3%
≈16.3%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-3.3%5년 평균 ≈-1.1%
≈-1.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
10.5%
·
·
·
EPS YoY
-52.4%5년 평균 ≈76.7%
≈76.7%
·
·
Net Income YoY (순이익 YoY)
-33.0%5년 평균 ≈84.1%
≈84.1%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-44.5%5년 평균 ≈-13.0%
≈-13.0%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
2.9%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-37.5%5년 평균 ≈-9.9%
≈-9.9%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
11.3%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
PANL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.305년 평균 ≈$0.95
≈$0.95
·
·
Revenue / Share (주당 매출)
$9.775년 평균 ≈$12.79
≈$12.79
·
·
Cash Flow / Share (주당 현금 흐름)
$0.835년 평균 ≈$1.56
≈$1.56
·
·
Cash / Share (주당 현금)
$1.595년 평균 ≈$1.74
≈$1.74
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PANL
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.75년 평균 ≈0.9
≈0.9
0.6
최상위권
Receivables Turnover (매출 채권 회전율)
12.95년 평균 ≈14.3
≈14.3
12.7
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$3.7M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률3.0%
지급 비율84.2%
연간 지급액≈$0.40분기별 납부
배당락일
금액
통화
수익률
9월 1, 2026
$0.10
USD
≈3.1%
6월 1, 2026
$0.05
USD
≈2.6%
2월 27, 2026
$0.05
USD
≈3.2%
12월 1, 2025
$0.05
USD
≈3.5%
9월 2, 2025
$0.05
USD
≈5.8%
6월 2, 2025
$0.05
USD
≈8.0%
2월 28, 2025
$0.10
USD
≈7.8%
11월 29, 2024
$0.10
USD
≈7.3%
8월 30, 2024
$0.10
USD
≈5.9%
5월 30, 2024
$0.10
USD
≈4.9%
2월 29, 2024
$0.10
USD
≈4.8%
11월 30, 2023
$0.10
USD
≈5.7%
8월 31, 2023
$0.10
USD
≈7.1%
5월 31, 2023
$0.10
USD
≈6.5%
2월 28, 2023
$0.10
USD
≈5.3%
11월 30, 2022
$0.10
USD
≈5.8%
8월 31, 2022
$0.08
USD
≈4.7%
5월 31, 2022
$0.08
USD
≈2.9%
2월 28, 2022
$0.05
USD
≈3.1%
11월 30, 2021
$0.04
USD
≈3.3%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈38.6%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.26
$0.33
-20.4%
2026년 3월 31일
5월 12, 2026
$0.11
$0.11
2.0%
2025년 12월 31일
$0.16
$0.25
-34.9%
2025년 9월 30일
$0.18
$0.07
171.5%
2025년 6월 30일
$-0.04
$0.00
—
2025년 3월 31일
$-0.03
$-0.12
74.8%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서13
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$632M
$537M
$499M
$700M
$718M
$383M
$412M
$373M
$386M
$238M
$287M
$398M
SG&A Expense
$31M
$25M
$23M
$20M
$19M
$16M
$17M
$16M
$15M
$13M
$15M
$13M
Operating Expenses
$591M
$488M
$455M
$594M
$639M
$363M
$389M
$337M
$370M
$225M
$267M
$401M
Operating Income
$41M
$48M
$45M
$106M
$79M
$20M
$23M
$36M
$16M
$13M
$21M
$-2M
Interest Expense
·
·
·
·
·
·
·
$9M
$8M
$5M
$5M
$6M
Other Non-op
$3M
$1M
$761.5K
$807.1K
$1M
$982.3K
$314.8K
$677.1K
$984.6K
$-4M
$-7M
$-11M
Income Tax
$366.0K
$389.0K
$417.0K
$443.0K
$605.0K
$578.0K
$458.0K
$356.0K
$428.0K
$198.0K
$373.0K
$364.0K
Net Income
$19M
$29M
$26M
$79M
$67M
$11M
$12M
$18M
$8M
$7M
$11M
$-12M
EPS (Basic)
$0.30
$0.64
$0.59
$1.79
$1.53
$0.26
$0.27
$0.42
$0.20
$0.21
$0.32
$-1.61
EPS (Diluted)
$0.30
$0.63
$0.58
$1.76
$1.50
$0.26
$0.27
$0.42
$0.20
$0.21
$0.32
$-1.61
Shares (Basic)
63,802,958
45,391,855
44,773,899
44,398,987
43,997,311
43,417,879
42,752,413
42,248,776
38,414,383
35,158,917
34,784,733
18,726,308
Shares (Diluted)
64,703,473
46,046,044
45,475,453
45,059,587
44,848,997
43,817,348
43,267,178
42,783,586
38,925,745
35,376,950
34,957,542
18,726,308
EBITDA
$83M
$79M
$75M
$135M
$102M
$37M
$42M
$54M
$31M
$27M
$33M
$9M
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$103M
$87M
$99M
$128M
$56M
$47M
$51M
$54M
$35M
$22M
$38M
$30M
Receivables
$56M
$42M
$48M
$37M
$54M
$29M
$28M
$28M
$21M
$16M
$20M
$27M
Inventory
$28M
$33M
$17M
$29M
$27M
$16M
$21M
$19M
$15M
$13M
$7M
$16M
Prepaid Expense
$28M
$30M
$28M
$28M
$46M
$18M
$19M
$12M
$12M
$11M
$3M
$7M
Other Current Assets
$5M
$4M
$6M
$4M
$6M
$1M
$3M
$759.1K
$877.2K
$1M
$1M
$2M
Current Assets
$216M
$192M
$192M
$223M
$184M
$111M
$128M
$114M
$83M
$62M
$69M
$85M
PP&E (Net)
$678M
$708M
$474M
$477M
$472M
$277M
$281M
$282M
$306M
$275M
$255M
$208M
PP&E (Gross)
·
·
·
·
$2M
$0
$4M
$5M
$4M
$4M
$4M
$4M
Accum. Depreciation
$180M
$152M
$127M
$109M
$2M
$2M
$2M
$2M
$1M
$1M
$914.7K
$678.6K
Goodwill
$3M
$3M
$3M
$0
·
·
·
·
·
·
·
·
Intangibles
$2M
$1M
·
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$5M
$5M
$6M
$5M
$4M
$2M
·
·
·
·
$0
$646.5K
Total Assets
$928M
$936M
$705M
$748M
$707M
$450M
$480M
$453M
$423M
$362M
$367M
$332M
Accounts Payable
$14M
$15M
$6M
$10M
$7M
$19M
$24M
$20M
$16M
$15M
$14M
$34M
Accrued Liabilities
·
$12M
$14M
$12M
$16M
$7M
$15M
$7M
$12M
$7M
$5M
$5M
Short-term Debt
·
·
·
$0
$3M
$2M
$0
·
·
·
·
·
Current Liabilities
$128M
$109M
$105M
$92M
$112M
$111M
$91M
$79M
$70M
$78M
$72M
$145M
Capital Leases
·
·
·
·
·
·
·
$46M
$25M
$0
·
·
Other Non-current Liabilities
·
$0
$18M
$20M
$18M
$10M
$5M
$0
·
·
·
·
Long-term Debt
$114M
$129M
$99M
$115M
$121M
$105M
$107M
$116M
$137M
$129M
$151M
$106M
Total Debt
$97M
·
·
$0
$3M
$2M
$107M
$116M
·
·
·
·
Common Stock
$7.0K
$6.0K
$4.6K
$4.6K
$4.6K
$4.5K
$4.5K
$4.4K
$4.4K
$3.7K
$3.6K
$3.5K
Paid-in Capital
$257M
$259M
$165M
$163M
$162M
$160M
$158M
$156M
$155M
$134M
$133M
$134M
Retained Earnings
$172M
$169M
$159M
$151M
$86M
$23M
$13M
$6M
$-10M
$-17M
$-25M
$-36M
Stockholders' Equity
$429M
$428M
$324M
$314M
$247M
$183M
$170M
$162M
$145M
$116M
$108M
$98M
Liabilities + Equity
$928M
$936M
$705M
$748M
$707M
$450M
$480M
$453M
$423M
$362M
$367M
$332M
Shares Outstanding
64,973,988
64,961,433
46,466,622
45,898,395
45,617,840
45,447,751
44,886,122
43,998,560
43,794,526
36,590,417
36,503,837
34,756,980
현금 흐름12
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$42M
$30M
$30M
$29M
$23M
$17M
$19M
$18M
$16M
$14M
$13M
$12M
Stock-based Comp
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$601.9K
$457.0K
$1.8K
Other Non-cash
$-12M
$4M
$-5M
$24M
$-31M
$-10M
$13M
$4M
$5M
$-3M
$2M
$25M
Operating Cash Flow
$54M
$66M
$54M
$135M
$62M
$21M
$44M
$40M
$29M
$19M
$26M
$20M
Investing Cash Flow
$11M
$-68M
$-16M
$-29M
$-198M
$-7M
$-47M
$-18M
$-65M
·
·
·
Debt Issued
·
·
·
·
·
·
·
$0
$35M
$1M
$68M
$36M
Net Debt Issued
·
·
·
·
·
·
·
$-21M
$10M
$-22M
$45M
$5M
Stock Issued
·
·
·
·
·
·
$0
$-50.8K
$10M
·
·
·
Net Stock Activity
·
·
·
·
·
·
$0
$-50.8K
$10M
·
·
·
Dividends Paid
$16M
$19M
$18M
$13M
$6M
$535.2K
$8M
$2M
$1M
$100.0K
$100.0K
$100.0K
Financing Cash Flow
$-49M
$-10M
$-67M
$-34M
$144M
$-19M
$-916.1K
$-5M
$45M
·
·
·
Net Change in Cash
$17M
$-12M
$-29M
$72M
$8M
$-5M
$-3M
$18M
$10M
$-15M
$8M
$11M
수익성5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
6.5%
9.0%
8.9%
15.1%
11.0%
5.1%
5.6%
9.7%
3.9%
5.4%
7.1%
-0.63%
Net Margin
3.1%
5.4%
5.3%
11.4%
9.4%
3.0%
2.8%
4.8%
2.0%
3.1%
3.9%
-3.0%
EBITDA Margin
13.2%
14.7%
15.0%
19.3%
14.2%
9.6%
10.1%
14.4%
8.0%
11.3%
11.6%
2.3%
ROA
2.1%
3.5%
·
10.9%
11.6%
2.4%
2.5%
4.0%
2.0%
2.1%
3.2%
-3.7%
ROE
4.5%
7.7%
·
28.3%
31.3%
6.4%
7.0%
11.6%
6.0%
6.6%
10.9%
-26.4%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.8
·
2.4
1.6
1.0
1.4
1.4
1.2
0.9
1.0
0.6
Quick Ratio
1.2
1.2
·
1.8
1.0
0.7
0.9
1.0
0.8
0.5
0.8
0.4
Debt / Equity
0.2
·
·
0.0
0.0
0.0
0.6
0.7
·
·
·
·
LT Debt / Equity
0.2
·
·
·
·
·
0.5
0.6
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
4.1
1.9
2.4
3.8
-0.4
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
·
1.0
1.2
0.8
0.9
0.9
1.0
0.7
0.8
1.2
Receivables Turnover
12.9
11.9
·
15.4
17.2
13.3
14.5
15.0
20.8
11.9
12.2
11.1
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$6.61
$6.59
·
$6.85
$5.42
$4.02
$3.79
$3.67
$3.32
$3.18
$2.96
$2.81
Revenue / Share
$9.77
$11.65
$10.98
$15.53
$16.01
$8.74
$9.53
$8.72
$9.89
$6.73
$8.22
·
Cash Flow / Share
$0.83
$1.43
$1.18
$2.99
$1.38
$0.48
$1.03
$0.94
$0.75
$0.54
$0.74
·
Cash / Share
$1.59
$1.34
·
$2.80
$1.23
$1.03
$1.13
$1.22
$0.79
$0.61
$1.03
$0.86
Dividend / Share
$0.05
$0.10
$0.10
·
·
·
·
·
·
·
·
·
EPS (TTM)
$0.30
$0.63
$0.58
$1.76
$1.50
$0.26
$0.27
$0.42
$0.20
$0.21
$0.32
$-1.61
성장률10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
17.8%
7.5%
-28.6%
-2.6%
87.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-3.3%
-9.3%
9.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
10.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-52.4%
8.6%
-67.0%
17.3%
476.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
-44.5%
-25.1%
30.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
2.9%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-33.0%
9.8%
-66.9%
18.2%
492.2%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-37.5%
-24.5%
32.4%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
11.3%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
98.0%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$632M
$537M
$499M
$700M
$718M
$383M
$412M
$373M
$386M
$238M
$287M
$398M
Net Income TTM
$19M
$29M
$26M
$79M
$67M
$11M
$12M
$18M
$8M
$7M
$11M
$-12M
Market Cap
$447M
$348M
·
$236M
$172M
$126M
$132M
$133M
$161M
$124M
$96M
$165M
Enterprise Value
$441M
·
·
$108M
$119M
$81M
$188M
$195M
·
·
·
·
P/E
22.9
8.5
14.2
2.9
2.5
10.7
10.9
7.2
18.4
16.2
8.2
-3.0
P/S
0.7
0.6
·
0.3
0.2
0.3
0.3
0.4
0.4
0.5
0.3
0.4
P/B
1.0
0.8
·
0.8
0.7
0.7
0.8
0.8
1.1
1.1
0.9
1.7
P / Tangible Book
1.1
0.8
1.2
0.8
0.7
0.7
·
·
·
·
·
·
P / Cash Flow
8.3
5.3
·
1.8
2.8
6.0
3.0
3.3
5.5
6.5
3.7
6.7
EV / EBITDA
5.3
·
·
0.8
1.2
2.2
4.5
3.6
·
·
·
·
EV / Revenue
0.7
·
·
0.2
0.2
0.2
0.5
0.5
·
·
·
·
Dividend Yield
3.6%
5.4%
·
5.7%
3.2%
0.43%
6.1%
1.7%
0.62%
0.08%
0.10%
0.06%
Earnings Yield
4.4%
11.8%
7.0%
34.2%
39.7%
9.4%
9.2%
13.9%
5.4%
6.2%
12.1%
-33.9%
Payout Ratio
84.2%
64.7%
68.8%
16.9%
8.2%
4.7%
69.4%
12.8%
12.8%
1.3%
0.89%
-0.82%
Annual Payout
$16M
$19M
$18M
$13M
$6M
$535.2K
$8M
$2M
$1M
$100.0K
$100.0K
$100.0K
손익계산서11
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
$187M
$171M
$184M
$169M
$157M
$123M
$147M
$153M
$131M
$105M
$132M
$136M
$118M
$114M
$128M
$184M
SG&A Expense
$9M
$10M
$7M
$10M
$7M
$7M
$6M
$6M
$5M
$7M
$6M
$6M
$6M
$6M
$4M
$6M
Operating Expenses
$166M
$160M
$166M
$152M
$153M
$120M
$132M
$138M
$124M
$94M
$121M
$116M
$110M
$107M
$109M
$154M
Operating Income
$21M
$10M
$17M
$17M
$4M
$3M
$15M
$15M
$8M
$11M
$11M
$20M
$8M
$6M
$19M
$30M
Other Non-op
$494.0K
$484.0K
$1M
$954.5K
$484.0K
$393.0K
$198.8K
$551.0K
$334.2K
$343.9K
$338.8K
$-200.0K
$248.9K
$386.4K
$300.0K
$300.0K
Net Income
$10M
$13M
$12M
$12M
$-3M
$-2M
$8M
$5M
$4M
$12M
$1M
$19M
$3M
$3M
$16M
$19M
EPS (Basic)
$0.16
$0.21
$0.18
$0.19
$-0.04
$-0.03
$0.19
$0.11
$0.08
$0.26
$0.03
$0.42
$0.06
$0.08
$0.35
$0.42
EPS (Diluted)
$0.16
$0.21
$0.18
$0.19
$-0.04
$-0.03
$0.19
$0.11
$0.08
$0.25
$0.02
$0.42
$0.06
$0.08
$0.34
$0.42
Shares (Basic)
64,396,991
64,193,205
·
63,729,227
64,042,209
63,851,090
·
45,279,813
45,276,791
45,214,519
44,815,282
44,775,438
44,775,438
44,712,290
44,435,664
44,415,575
Shares (Diluted)
65,025,857
64,775,563
·
64,823,069
64,042,209
63,851,090
·
46,011,402
46,028,902
45,914,772
45,392,225
45,081,668
45,127,972
45,116,719
44,985,969
44,640,278
EBITDA
$21M
$22M
·
$17M
$4M
$13M
·
$15M
$8M
$18M
·
$20M
$8M
$14M
·
$31M
대차대조표25
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
$106M
$90M
$103M
$94M
$59M
$64M
$87M
$93M
$78M
$96M
$99M
$87M
$84M
$129M
$128M
$118M
Receivables
$59M
$61M
$56M
$46M
$49M
$48M
$42M
$44M
$41M
$42M
$48M
$53M
$43M
$33M
$37M
$42M
Inventory
$51M
$40M
$28M
$36M
$39M
$36M
$33M
$27M
$29M
$22M
$17M
$26M
$27M
$27M
$29M
$31M
Prepaid Expense
$50M
$50M
$28M
$30M
$29M
$28M
$30M
$32M
$33M
$36M
$28M
$31M
$32M
$30M
$28M
$32M
Other Current Assets
$8M
$8M
$5M
$5M
$4M
$5M
$4M
$5M
$5M
$5M
$6M
$4M
$3M
$4M
$4M
$3M
Current Assets
$266M
$251M
$216M
$213M
$184M
$176M
$192M
$196M
$181M
$196M
$192M
$198M
$187M
$220M
$223M
$223M
PP&E (Net)
$667M
$675M
$678M
$684M
$694M
$705M
$708M
$515M
$464M
$469M
$474M
$480M
$486M
$462M
$477M
$465M
Accum. Depreciation
$201M
$191M
$180M
·
·
·
$152M
·
·
·
$127M
·
·
·
$109M
·
Goodwill
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$0
·
Intangibles
·
·
$2M
·
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$4M
$5M
$5M
$5M
$7M
$5M
$5M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$4M
Total Assets
$957M
$951M
$928M
$932M
$916M
$918M
$936M
$749M
$693M
$703M
$705M
$729M
$725M
$730M
$748M
$739M
Accounts Payable
·
·
$14M
·
·
·
$15M
·
·
·
$6M
·
·
·
$10M
·
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
$14M
·
·
·
$12M
·
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Current Liabilities
$192M
$154M
$128M
$131M
$126M
$109M
$109M
$96M
$84M
$99M
$105M
$115M
$111M
$87M
$92M
$91M
Other Non-current Liabilities
·
·
·
·
·
·
·
$16M
$17M
$19M
$18M
$19M
$18M
$20M
$20M
$21M
Long-term Debt
·
·
$114M
·
·
·
$129M
$134M
$91M
$96M
$99M
$102M
$106M
$109M
·
$109M
Total Debt
·
·
·
·
·
·
·
$134M
$91M
$96M
·
$102M
$106M
$109M
·
$109M
Common Stock
$7.0K
$7.0K
$7.0K
$6.5K
$6.5K
$6.6K
$6.0K
$4.7K
$4.7K
$4.7K
$4.6K
$4.6K
$4.6K
$4.6K
$4.6K
$4.6K
Paid-in Capital
$259M
$259M
$257M
$257M
$260M
$260M
$259M
$167M
$167M
$166M
$165M
$164M
$164M
$164M
$163M
$163M
Retained Earnings
$189M
$182M
$172M
$164M
$155M
$161M
$169M
$165M
$165M
$166M
$159M
$163M
$148M
$150M
$151M
$141M
Stockholders' Equity
$449M
$441M
$429M
$420M
$414M
$421M
$428M
$333M
$332M
$332M
$324M
$327M
$312M
$314M
$314M
$303M
Liabilities + Equity
$957M
$951M
$928M
$932M
$916M
$918M
$936M
$749M
$693M
$703M
$705M
$729M
$725M
$730M
$748M
$739M
Shares Outstanding
65,473,772
65,414,923
64,973,988
65,176,619
65,377,137
65,621,562
64,961,433
46,902,091
46,902,091
46,839,591
46,466,622
46,466,622
46,466,622
46,466,622
45,898,395
45,922,692
현금 흐름8
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
$12M
$12M
$12M
$10M
$11M
$10M
$8M
$8M
$7M
$7M
$8M
$8M
$7M
$7M
$8M
$7M
Stock-based Comp
$622.0K
$2M
$1M
$614.4K
$549.2K
$2M
$474.8K
$645.8K
$528.7K
$1M
$694.3K
$270.0K
$267.1K
$856.4K
$309.8K
$319.2K
Other Non-cash
·
$-22M
·
·
·
$-14M
·
·
·
$-11M
·
·
·
$-85.9K
·
·
Operating Cash Flow
$21M
$4M
$15M
$29M
$14M
$-4M
$19M
$28M
$9M
$9M
$24M
$16M
$2M
$12M
$33M
$33M
Investing Cash Flow
$8M
$-1M
$10M
$4M
$-2M
$-460.0K
$-10M
$-48M
$-9M
$-203.6K
$9M
$-1M
$-32M
$9M
$-17M
$-1M
Dividends Paid
$3M
$4M
$-13M
$13M
$10M
$7M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$5M
$4M
$3M
Financing Cash Flow
$-14M
$-16M
$-16M
$2M
$-17M
$-18M
$-15M
$35M
$-18M
$-12M
$-21M
$-12M
$-14M
$-20M
$-5M
$-16M
Net Change in Cash
$16M
$-13M
$9M
$35M
$-5M
$-23M
$-6M
$15M
$-18M
$-3M
$12M
$3M
$-45M
$765.1K
$10M
$16M
수익성5
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
Operating Margin
11.4%
6.1%
·
10.0%
2.3%
2.4%
·
9.8%
5.8%
10.5%
·
14.5%
6.7%
5.7%
·
16.5%
Net Margin
5.5%
7.8%
·
7.2%
-1.8%
-1.6%
·
3.3%
2.8%
11.1%
·
13.9%
2.4%
3.1%
·
10.2%
EBITDA Margin
11.4%
13.1%
·
10.0%
2.3%
10.5%
·
9.8%
5.8%
17.6%
·
14.5%
6.7%
12.2%
·
16.5%
ROA
1.1%
1.4%
·
1.5%
-0.34%
-0.24%
·
0.69%
0.52%
1.6%
·
2.6%
0.38%
0.48%
·
2.7%
ROE
2.4%
3.1%
·
3.2%
-0.74%
-0.53%
·
1.6%
1.1%
3.6%
·
6.0%
0.95%
1.2%
·
7.0%
유동성 및 지급능력4
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
1.4
1.6
·
1.6
1.5
1.6
·
2.0
2.2
2.0
·
1.7
1.7
2.5
·
2.4
Quick Ratio
0.9
1.0
·
1.1
0.9
1.0
·
1.4
1.4
1.4
·
1.2
1.1
1.9
·
1.8
Debt / Equity
·
·
·
·
·
·
·
0.4
0.3
0.3
·
0.3
0.3
0.3
·
0.4
LT Debt / Equity
·
·
·
·
·
·
·
0.4
0.2
0.2
·
0.2
0.2
0.3
·
0.3
효율성2
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.1
·
0.2
0.2
0.2
·
0.3
Receivables Turnover
3.5
3.1
·
3.8
3.5
2.7
·
3.1
3.1
2.8
·
2.8
2.8
3.0
·
4.4
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$6.85
$6.74
·
$6.45
$6.34
$6.41
·
$7.09
$7.07
$7.09
·
$7.03
$6.72
$6.75
·
$6.61
Revenue / Share
$2.88
$2.63
·
$2.60
$2.45
$1.92
·
$3.33
$2.86
$2.28
·
$3.01
$2.62
$2.52
·
$4.13
Cash Flow / Share
·
$0.07
·
·
·
$-0.07
·
·
·
$0.20
·
·
·
$0.26
·
·
Cash / Share
$1.61
$1.37
·
$1.44
$0.91
$0.97
·
$1.99
$1.66
$2.05
·
$1.88
$1.81
$2.78
·
$2.57
EPS (TTM)
$0.74
$0.54
·
$0.31
$0.23
$0.35
·
$0.46
$0.77
$0.75
·
$0.90
$0.90
$1.40
·
$1.77
가치 평가 (TTM)14
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
$710M
$680M
·
$595M
$580M
$555M
·
$521M
$504M
$490M
·
$495M
$544M
$622M
·
$806M
Net Income TTM
$48M
$35M
·
$16M
$9M
$15M
·
$22M
$35M
$35M
·
$41M
$41M
$63M
·
$79M
Market Cap
$426M
$463M
·
$331M
$307M
$312M
·
$339M
$367M
$326M
·
$273M
$315M
$273M
·
$212M
Enterprise Value
·
·
·
·
·
·
·
$380M
$380M
$327M
·
$288M
$336M
$253M
·
$204M
P/E
8.8
13.1
·
16.4
20.4
13.6
·
15.7
10.2
9.3
·
6.5
7.5
4.2
·
2.6
P/S
0.6
0.7
·
0.6
0.5
0.6
·
0.7
0.7
0.7
·
0.6
0.6
0.4
·
0.3
P/B
0.9
1.1
·
0.8
0.7
0.7
·
1.0
1.1
1.0
·
0.8
1.0
0.9
·
0.7
P / Tangible Book
1.0
1.1
·
0.8
0.7
0.7
·
1.0
1.1
1.0
·
0.8
1.0
0.9
·
0.7
P / Cash Flow
·
103.1
·
·
·
-71.7
·
·
·
36.3
·
·
·
23.6
·
·
EV / Revenue
·
·
·
·
·
·
·
0.7
0.8
0.7
·
0.6
0.6
0.4
·
0.3
Dividend Yield
1.6%
2.9%
·
10.4%
8.4%
6.6%
·
5.4%
5.0%
5.6%
·
6.6%
5.4%
5.8%
·
5.0%
Earnings Yield
11.4%
7.6%
·
6.1%
4.9%
7.3%
·
6.4%
9.8%
10.8%
·
15.3%
13.3%
23.8%
·
38.3%
Payout Ratio
·
29.3%
·
107.3%
-361.0%
-339.9%
·
·
·
41.8%
·
·
·
133.8%
·
·
Annual Payout
$7M
$13M
·
$34M
$26M
$21M
·
$18M
$18M
$18M
·
$18M
$17M
$16M
·
$11M
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
$632M
$537M
$499M
$700M
$718M
영업이익률 %
6.5%
9.0%
8.9%
15.1%
11.0%
순이익
$19M
$29M
$26M
$79M
$67M
희석 EPS
$0.30
$0.63
$0.58
$1.76
$1.50
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.2
·
·
0.0
0.0
유동비율
1.7
1.8
·
2.4
1.6
당좌 비율
1.2
1.2
·
1.8
1.0
이 재무제표에 대한 데이터가 없습니다.
이 재무제표를 작성하기에 기본 정보 데이터가 충분하지 않습니다.
기관 투자자 (13F)
166개의 제출자
· $181.8M 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.
보유자166
보유 가치$181.8M
신규 포지션33
청산 포지션15
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
33 (-8 이전 분기 대비)
15 (+2 이전 분기 대비)
73 (+19 이전 분기 대비)
33 (+3 이전 분기 대비)
+838K
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.
Pangaea One Acquisition Holdings XIV, LLC, Pangaea One, L.P., Imfinno, L.P., Malemod, L.P., Nypsun, L.P., Leggonly, L.P., Pangaea One Parallel Fund (B), L.P., Pangaea One GP, LLC, Pangaea One (Cayman), L.P., Pangaea One GP (Cayman), L.P., Pangaea One GP (Cayman), Co., Pangaea One Parallel Fund, L.P., Pangaea One GP2 (Cayman), L.P., Pangaea One GP2 (Cayman), Co., Pangaea One Holding, LLC, Cartesian Capital Group Holding, LLC, Peter Yu
×7 제출 서류
Pangaea One, L.P., Imfinno, L.P., Malemod, L.P., Nypsun, L.P., Leggonly, L.P., Pangaea One Parallel Fund (B), L.P., Pangaea One GP, LLC, Pangaea One (Cayman), L.P., Pangaea One GP (Cayman), L.P., Pangaea One GP (Cayman), Co., Pangaea One Parallel Fund, L.P., Pangaea One GP2 (Cayman), L.P., Pangaea One GP2 (Cayman), Co., Pangaea One Holding, LLC, Cartesian Capital Group Holding, LLC, Peter Yu
×2 제출 서류
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.