PRSU Pursuit Attractions and Hospitality, Inc. Common Stock
$55.40
가격 · 7월 2, 2026
기준 재무 정보 5월 6, 2026
52주 범위
$28–$57
96% of range
애널리스트 평점
BUY
10 analysts
목표 주가
$58
+5% upside
P/E (TTM)
42.1
ROE
4.1%
순이익률
5.0%
PRSU 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$55.40
시가총액
$943M
P/E (TTM)
42.1
EPS (TTM)
$0.80
매출 (TTM)
$452M
배당 수익률
—
ROE
4.1%
부채/자본
—
52주 범위
$28 – $57
PRSU 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
$452M
2017-12-31
→
2025-12-31
EPS
$0.80
2017-12-31
→
2025-12-31
잉여현금흐름
$11M
2017-12-31
→
2025-12-31
마진
5.0%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PRSU
동종업계 중앙값
P/E (TTM)
42.1
23.6
P/S (TTM)
2.1
1.1
P/B
1.6
5.0
Price / FCF (주가 / FCF)
84.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
PRSU
동종업계 중앙값
Net Profit Margin (순이익률)
5.0%
5.0%
ROA
2.5%
2.5%
ROE
4.1%
24.3%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PRSU
동종업계 중앙값
Current Ratio (유동비율)
0.8
0.7
Quick Ratio (당좌 비율)
0.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PRSU
동종업계 중앙값
Revenue YoY (매출 YoY)
23.4%
—
Revenue CAGR 3Y (매출 CAGR 3년)
14.8%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.7%
—
EPS YoY
-93.8%
—
Net Income YoY (순이익 YoY)
-93.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PRSU
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 3월 13일 | $0.1000 |
| 2019년 12월 13일 | $0.1000 |
| 2019년 9월 12일 | $0.1000 |
| 2019년 6월 6일 | $0.1000 |
| 2019년 3월 14일 | $0.1000 |
| 2018년 12월 13일 | $0.1000 |
| 2018년 9월 6일 | $0.1000 |
| 2018년 5월 31일 | $0.1000 |
| 2018년 3월 15일 | $0.1000 |
| 2017년 12월 14일 | $0.1000 |
| 2017년 9월 7일 | $0.1000 |
| 2017년 5월 31일 | $0.1000 |
| 2017년 3월 8일 | $0.1000 |
| 2016년 12월 14일 | $0.1000 |
| 2016년 9월 7일 | $0.1000 |
| 2016년 6월 1일 | $0.1000 |
| 2016년 3월 9일 | $0.1000 |
| 2015년 12월 16일 | $0.1000 |
| 2015년 9월 9일 | $0.1000 |
| 2015년 6월 3일 | $0.1000 |
PRSU 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
10 명의 애널리스트
- 적극 매수 4 40.0%
- 매수 5 50.0%
- 보유 1 10.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-07-03
중앙값
$56.50
지금
$55.40
저가
$49.00
고가
$70.00
중앙값 목표
$56.50
+2.0%
평균 목표
$58.00
+4.7%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.00%
다음 실적
8월 04, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.94 | $-0.97 | 0.03% |
| 2025년 12월 31일 | $-0.91 | $-0.83 | -0.08% |
| 2025년 9월 30일 | $2.65 | $2.58 | 0.07% |
| 2025년 6월 30일 | $0.33 | $0.26 | 0.07% |
| 2025년 3월 31일 | $-0.96 | $-0.87 | -0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| PRSU | $943M | 42.1 | 23.4% | 5.0% | 4.1% | — |
| MTN | — | 20.0 | 2.7% | 9.4% | 59.6% | — |
| PLNT | — | — | 12.1% | 16.6% | -62.8% | — |
| PRKS | — | 11.9 | -3.6% | 10.1% | -40.5% | — |
| FUN | $1.56B | -1.0 | 14.4% | -51.6% | -137.6% | — |
| LUCK | — | -71.6 | 4.0% | -0.83% | 4.2% | — |
| PLAY | $708M | -14.5 | -1.4% | -2.3% | -37.8% | — |
| XPOF | — | -5.6 | -20.7% | -348.8% | 15.9% | — |
| LTH | $5.88B | 16.0 | 14.3% | 12.5% | 12.5% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $452M | $366M | $350M | $299M | $507M | $415M | $1.30B | $1.24B | $1.31B | $1.20B | $1.09B | $1.06B | |
| Cost of Revenue | $35M | $31M | $32M | · | · | · | · | · | $162M | $165M | $166M | $161M | |
| SG&A Expense | $80M | $58M | $57M | · | · | · | · | · | · | · | · | · | |
| Operating Expenses | $397M | $412M | $323M | $299M | $602M | $776M | $1.28B | $1.17B | $1.20B | $1.14B | $1.05B | $1.02B | |
| Operating Income | · | · | $108M | $69M | $-47M | $-116M | $79M | $78M | $86M | $77M | $45M | $46M | |
| Interest Expense | $9M | $14M | $6M | $4M | $28M | $18M | $14M | $10M | $8M | $6M | $5M | $2M | |
| Interest Income | · | · | · | · | $116.0K | $377.0K | $369.0K | $354.0K | $319.0K | $1M | $658.0K | $305.0K | |
| Pretax Income | $55M | $-45M | $27M | $506.0K | $-95M | $-361M | $26M | $65M | $104M | $65M | $38M | $41M | |
| Income Tax | $17M | $6M | $13M | $6M | $-2M | $14M | $3M | $17M | $46M | $21M | $10M | $109.0K | |
| Net Income | $23M | $369M | $16M | $23M | $-93M | $-374M | $22M | $49M | $58M | $42M | $27M | $52M | |
| EPS (Basic) | $0.80 | $12.84 | $0.30 | $0.54 | $-5.01 | $-18.64 | $1.02 | $2.40 | $2.83 | $2.09 | $1.32 | $2.59 | |
| EPS (Diluted) | $0.80 | $12.84 | $0.30 | $0.54 | $-5.01 | $-18.64 | $1.02 | $2.40 | $2.83 | $2.09 | $1.32 | $2.59 | |
| Shares (Basic) | 28,198,000 | 21,419,000 | 20,855,000 | 20,589,000 | 20,411,000 | 20,279,000 | 20,146,000 | 20,168,000 | 20,146,000 | 19,990,000 | 19,797,000 | 19,804,000 | |
| Shares (Diluted) | 28,389,000 | 21,419,000 | 20,855,000 | 20,589,000 | 20,411,000 | 20,279,000 | 20,284,000 | 20,404,000 | 20,405,000 | 20,177,000 | 19,981,000 | 20,133,000 | |
| EBITDA | $46M | $43M | $159M | $121M | $54M | $-68M | $138M | $134M | $139M | $118M | $80M | $76M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $31M | $50M | $27M | $60M | $62M | $40M | $62M | $45M | $54M | $21M | $57M | $57M | |
| Receivables | $9M | $9M | $8M | $122M | $92M | $18M | $126M | $109M | $105M | $105M | $94M | $78M | |
| Inventory | $12M | $10M | $9M | $11M | $9M | $9M | $17M | $17M | $18M | $31M | $28M | $32M | |
| Prepaid Expense | $9M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $3M | $48M | $11M | $19M | $14M | $13M | $31M | $25M | $20M | $18M | $17M | $17M | |
| Current Assets | $64M | $117M | $236M | $240M | $198M | $91M | $261M | $214M | $209M | $175M | $195M | $185M | |
| PP&E (Net) | $649M | $526M | $555M | $550M | $549M | $492M | $501M | $334M | $306M | $280M | $189M | $200M | |
| PP&E (Gross) | $894M | $727M | $726M | $854M | $852M | $821M | $830M | $655M | $606M | $545M | $435M | $488M | |
| Accum. Depreciation | · | · | $396M | $362M | $364M | $352M | $354M | $321M | $301M | $265M | $246M | $288M | |
| Goodwill | $150M | $103M | $124M | $121M | $112M | $100M | $288M | $261M | $271M | $254M | $185M | $194M | |
| Intangibles | $76M | $64M | $55M | $59M | $65M | $71M | $94M | $51M | $63M | $74M | $33M | $43M | |
| Total Assets | $965M | $845M | $1.14B | $1.09B | $1.04B | $853M | $1.32B | $923M | $920M | $870M | $691M | $713M | |
| Accounts Payable | $21M | $22M | $15M | $73M | $70M | $21M | $87M | $72M | $77M | $68M | $65M | $62M | |
| Current Liabilities | $79M | $76M | $233M | $211M | $175M | $98M | $237M | $390M | $333M | $346M | $186M | $171M | |
| Capital Leases | $35M | $36M | $38M | $101M | $93M | $70M | $83M | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | $47M | $50M | |
| Total Liabilities | $305M | $228M | $867M | $856M | $808M | $545M | $765M | $466M | $470M | $499M | $355M | $367M | |
| Long-term Debt | $99M | $15M | $389M | $400M | $390M | $400M | $315M | $225M | $207M | $213M | $128M | $113M | |
| Total Debt | · | · | · | · | · | · | · | $225M | $206M | $248M | $129M | $169M | |
| Common Stock | $47M | $47M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | |
| Retained Earnings | $57M | $34M | $-326M | $-334M | $-350M | $-253M | $123M | $109M | $66M | $16M | $-18M | $-36M | |
| Treasury Stock | $167M | $171M | $196M | $212M | $221M | $226M | $232M | $238M | $226M | $231M | $239M | $247M | |
| AOCI | $-42M | $-64M | $-40M | $-47M | $-27M | $-31M | $-36M | $-48M | $-23M | $-39M | $-34M | $-394.0K | |
| Stockholders' Equity | $582M | $526M | $43M | $15M | $6M | $96M | $467M | $436M | $429M | $357M | $323M | $335M | |
| Liabilities + Equity | $965M | $845M | $1.14B | $1.09B | $1.04B | $853M | $1.32B | $923M | $920M | $870M | $691M | $715M | |
| Shares Outstanding | 28,009,000 | 28,077,000 | 28,076,662 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | · |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $46M | $43M | $38M | $36M | $54M | $57M | $59M | $57M | $55M | $43M | $35M | $31M | |
| Stock-based Comp | $7M | $11M | $9M | $8M | $8M | $3M | $7M | $5M | $11M | $8M | $4M | $3M | |
| Deferred Tax | $3M | $3M | $298.0K | $2M | $6M | $15M | $-10M | $5M | $26M | $8M | $469.0K | $-10M | |
| Amort. of Intangibles | · | $3M | $4M | $4M | · | · | · | · | · | · | · | · | |
| Restructuring | · | $3M | $199.0K | $84.0K | $6M | $13M | $8M | $2M | $1M | $5M | $3M | $2M | |
| Other Non-cash | $7M | $-362M | $28M | $-14M | $-13M | $220M | $30M | $-26M | $-38M | $-404.0K | $-6M | $-18M | |
| Operating Cash Flow | $86M | $57M | $81M | $52M | $-38M | $-80M | $108M | $91M | $112M | $100M | $60M | $58M | |
| CapEx | $75M | $56M | $62M | $57M | $58M | $54M | $76M | $83M | $57M | $50M | $30M | $29M | |
| Investing Cash Flow | · | · | $-75M | $-63M | $-52M | $-7M | $-166M | $-87M | $-26M | $-245M | $-29M | $-121M | |
| Stock Repurchased | $10M | $0 | $0 | $0 | $0 | $3M | $0 | $17M | $2M | $722.0K | $5M | $12M | |
| Net Stock Activity | $-10M | · | · | $0 | $0 | $-3M | · | $-18M | $-2M | $-722.0K | $-5M | $-12M | |
| Dividends Paid | · | · | · | $0 | $0 | $4M | $8M | $8M | $8M | $8M | $8M | $38M | |
| Financing Cash Flow | · | · | $-36M | $-6M | $108M | $66M | $73M | $-10M | $-56M | $112M | $-25M | $77M | |
| Net Change in Cash | $-24M | $-3M | $-6M | $261.0K | $22M | $-20M | $17M | $-9M | $33M | $-36M | $-459.0K | $11M | |
| Taxes Paid | $23M | $13M | $13M | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $11M | $718.0K | $29M | $6M | $-96M | $-134M | $32M | $7M | $56M | $51M | $30M | $29M | |
| Levered FCF | $5M | $-15M | $2M | $-19M | $-124M | $-153M | $19M | $145.0K | $51M | $47M | $27M | $27M |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 8.8% | 6.1% | · | -30.1% | 5.8% | 6.0% | 6.5% | 6.2% | 4.1% | 4.3% | |
| Net Margin | 5.0% | 100.6% | 1.3% | 2.1% | -18.3% | -90.0% | 1.6% | 3.8% | 4.4% | 3.5% | 2.4% | 4.9% | |
| Pretax Margin | 12.2% | -12.4% | 3.5% | 3.1% | -18.7% | -86.9% | 1.9% | 5.0% | 8.0% | 5.4% | 3.5% | 3.9% | |
| EBITDA Margin | 10.2% | 11.7% | 12.9% | 10.8% | 10.6% | -16.4% | 10.1% | 10.4% | 10.7% | 9.8% | 7.3% | 7.2% | |
| ROA | 2.5% | 37.2% | 1.4% | 2.2% | -9.8% | -34.4% | 2.0% | 5.3% | 6.5% | 5.4% | 3.8% | 8.2% | |
| ROE | 4.1% | 129.5% | 55.3% | 223.1% | -181.3% | -132.8% | 4.9% | 11.4% | 14.7% | 12.4% | 8.1% | 15.3% | |
| ROIC | · | · | 140.7% | 337.8% | · | -135.3% | 15.4% | 8.6% | 7.4% | 8.3% | 7.2% | 9.0% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 1.5 | 1.0 | 1.1 | 1.1 | 0.9 | 0.5 | 0.5 | 0.6 | 0.5 | 1.1 | 1.2 | |
| Quick Ratio | 0.5 | 0.8 | 0.8 | 0.9 | 0.9 | 0.6 | 0.3 | 0.4 | 0.5 | 0.4 | 0.8 | 0.8 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.5 | 0.5 | 0.7 | 0.4 | 0.5 | |
| LT Debt / Equity | · | · | · | · | · | · | · | 0.5 | 0.5 | 0.7 | 0.4 | 0.4 | |
| Interest Coverage | · | · | 2.3 | 2.0 | · | -6.8 | 5.6 | 8.0 | 10.1 | 12.7 | 9.9 | 22.6 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.4 | 1.1 | 1.1 | 0.5 | 0.4 | 1.2 | 1.4 | 1.5 | 1.5 | 1.5 | 1.7 | |
| Inventory Turnover | 3.1 | · | · | · | · | · | · | · | 5.2 | 5.6 | 5.5 | 5.3 | |
| Receivables Turnover | 49.1 | 41.9 | 9.9 | 10.5 | 9.2 | 5.8 | 11.7 | 12.1 | 12.5 | 12.1 | 12.7 | 15.3 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 23.4% | 4.6% | 17.0% | -41.0% | 22.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 14.8% | -10.3% | -5.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -93.8% | 4180.0% | -44.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 14.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -93.8% | 2201.0% | -31.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -0.80% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $452M | $366M | $350M | $299M | $507M | $415M | $1.30B | $1.24B | $1.31B | $1.20B | $1.09B | $1.06B | |
| Net Income TTM | $23M | $369M | $16M | $23M | $-93M | $-374M | $22M | $49M | $58M | $42M | $27M | $52M | |
| Market Cap | $943M | $1.19B | $903M | $608M | $1.07B | $902M | $1.68B | $1.25B | $1.38B | $1.10B | · | · | |
| Enterprise Value | · | · | · | · | · | · | · | $1.43B | $1.53B | $1.33B | · | · | |
| P/E | 42.1 | 3.3 | 120.7 | 45.2 | -8.5 | -1.9 | 66.2 | 20.9 | 19.6 | 21.1 | 21.4 | 10.3 | |
| P/S | 2.1 | 3.3 | 2.6 | 2.0 | 2.1 | 2.2 | 1.3 | 1.0 | 1.1 | 0.9 | · | · | |
| P/B | 1.6 | 2.3 | 20.8 | 41.9 | 169.8 | 9.4 | 3.6 | 2.9 | 3.2 | 3.1 | · | · | |
| P / Tangible Book | 2.7 | 3.3 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | 10.9 | 21.0 | 8.6 | 8.3 | -28.2 | -11.2 | 15.6 | 13.8 | 12.3 | 11.0 | · | · | |
| P / FCF | 84.7 | 1662.3 | 31.6 | 97.1 | -11.1 | -6.7 | 52.6 | 172.3 | 24.8 | 21.8 | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | 10.6 | 11.0 | 11.3 | · | · | |
| EV / FCF | · | · | · | · | · | · | · | 197.2 | 27.6 | 26.3 | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 1.2 | 1.2 | 1.1 | · | · | |
| Dividend Yield | · | · | · | 0.00% | 0.00% | 0.45% | 0.48% | 0.65% | 0.59% | 0.74% | · | · | |
| Earnings Yield | 2.4% | 30.2% | 0.83% | 2.2% | -11.7% | -51.5% | 1.5% | 4.8% | 5.1% | 4.7% | 4.7% | 9.7% | |
| Payout Ratio | · | · | · | 0.00% | 0.00% | -1.1% | 36.7% | 16.6% | 14.1% | 19.2% | 30.2% | 73.3% | |
| Annual Payout | · | · | · | $0 | $0 | $4M | $8M | $8M | $8M | $8M | $8M | $38M |
손익계산서 14
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $52M | $57M | $241M | $117M | $38M | $46M | $182M | $101M | $37M | $366M | $320M | $261M | $-580M | $383M | $319M | $177M | |
| Cost of Revenue | $3M | $4M | $20M | · | $2M | $3M | $17M | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $19M | $30M | $17M | $16M | $21M | $17M | $15M | $14M | $13M | · | · | · | · | · | · | · | |
| Operating Expenses | $78M | $85M | $135M | $106M | $71M | $125M | $121M | $97M | $69M | $307M | $304M | $283M | $-540M | $332M | $296M | $211M | |
| Operating Income | · | · | · | · | · | · | $93M | $53M | $-8M | $76M | $33M | $-6M | · | · | · | · | |
| Interest Expense | $3M | $3M | $3M | $2M | $1M | $4M | $3M | $4M | $3M | $12M | $12M | $12M | $-20M | $10M | $8M | $6M | |
| Pretax Income | $-26M | $-28M | $106M | $11M | $-33M | $-79M | $61M | $4M | $-32M | $59M | $17M | $-22M | $-40M | $51M | $23M | $-33M | |
| Income Tax | $-1M | $-2M | $18M | $3M | $-2M | $-5M | $11M | $3M | $-2M | $9M | $5M | $-578.0K | $-4M | $9M | $3M | $-3M | |
| Net Income | $-25M | $-26M | $74M | $6M | $-31M | $316M | $49M | $29M | $-25M | $41M | $11M | $-21M | $-6M | $38M | $20M | $-29M | |
| EPS (Basic) | $-0.90 | $-0.90 | $2.61 | $0.20 | $-1.11 | $11.47 | $1.68 | $0.98 | $-1.29 | $1.43 | $0.33 | $-1.10 | $0.13 | $1.30 | $0.64 | $-1.53 | |
| EPS (Diluted) | $-0.90 | $-0.89 | $2.60 | $0.20 | $-1.11 | $11.50 | $1.65 | $0.98 | $-1.29 | $1.41 | $0.33 | $-1.10 | $0.14 | $1.29 | $0.64 | $-1.53 | |
| Shares (Basic) | 27,857,000 | -56,446,000 | 28,275,000 | 28,256,000 | 28,113,000 | -41,902,000 | 21,166,000 | 21,126,000 | 21,029,000 | 20,885,000 | 20,840,000 | 20,751,000 | -41,112,000 | 20,612,000 | 20,571,000 | 20,518,000 | |
| Shares (Diluted) | 27,857,000 | -56,574,000 | 28,458,000 | 28,392,000 | 28,113,000 | -42,351,000 | 21,615,000 | 21,126,000 | 21,029,000 | 21,174,000 | 20,975,000 | 20,751,000 | -41,549,000 | 20,889,000 | 20,731,000 | 20,518,000 | |
| EBITDA | $10M | · | · | · | $11M | · | $93M | $53M | $5M | · | · | $12M | · | · | · | $13M |
대차대조표 24
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $34M | $31M | $34M | $25M | $23M | $50M | $65M | $59M | $49M | $106M | $53M | $51M | · | $79M | $55M | $58M | |
| Receivables | $8M | $9M | $29M | $24M | $11M | $9M | $169M | $186M | $151M | $135M | $146M | $134M | · | $150M | $158M | $95M | |
| Inventory | $12M | $12M | $12M | $17M | $11M | $10M | $11M | $15M | $10M | $11M | $16M | $12M | · | $11M | $15M | $9M | |
| Prepaid Expense | $28M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $1M | $11M | $35M | $46M | $45M | $48M | $30M | $27M | $24M | $28M | $27M | $21M | · | $20M | $19M | $17M | |
| Current Assets | $205M | $64M | $114M | $120M | $100M | $117M | $310M | $331M | $284M | $318M | $269M | $249M | · | $298M | $274M | $206M | |
| PP&E (Net) | $585M | $649M | $624M | $558M | $530M | $526M | $589M | $595M | $594M | $571M | $567M | $552M | · | $543M | $559M | $554M | |
| PP&E (Gross) | $793M | $894M | $853M | $782M | $738M | $727M | $961M | $956M | $942M | $907M | $895M | $866M | · | $864M | $876M | $863M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $414M | $404M | $392M | $386M | $373M | · | $378M | $378M | $373M | |
| Goodwill | $128M | $150M | $149M | $108M | $103M | $103M | $122M | $121M | $122M | $122M | $124M | $122M | · | $119M | $127M | $113M | |
| Intangibles | $75M | $76M | $77M | $71M | $65M | $64M | $52M | $53M | $54M | $56M | $58M | $59M | · | $59M | $65M | $65M | |
| Total Assets | $1.00B | $965M | $997M | $893M | $833M | $845M | $1.20B | $1.22B | $1.18B | $1.20B | $1.15B | $1.10B | · | $1.14B | $1.14B | $1.06B | |
| Accounts Payable | $21M | $21M | $23M | $30M | $21M | $22M | $120M | $111M | $100M | $81M | $106M | $94M | · | $99M | $101M | $75M | |
| Current Liabilities | $134M | $79M | $105M | $116M | $92M | $76M | $308M | $309M | $292M | $267M | $257M | $246M | · | $266M | $268M | $214M | |
| Capital Leases | $7M | $35M | $35M | $36M | $36M | $36M | $97M | $99M | $104M | $110M | $109M | $99M | · | $106M | $97M | $101M | |
| Total Liabilities | $393M | $305M | $308M | $271M | $243M | $228M | $869M | $961M | $944M | $922M | $915M | $888M | · | $915M | $927M | $854M | |
| Long-term Debt | $177M | $99M | $67M | $25M | $18M | $15M | $326M | $414M | $407M | $405M | $404M | $401M | · | $400M | $413M | $390M | |
| Common Stock | $47M | $47M | $47M | $47M | $47M | $47M | $37M | $37M | $37M | $37M | $37M | $37M | · | $37M | $37M | $37M | |
| Retained Earnings | $32M | $57M | $83M | $8M | $3M | $34M | $-280M | $-327M | $-353M | $-309M | $-348M | $-357M | · | $-325M | $-363M | $-381M | |
| Treasury Stock | $185M | $167M | $158M | $159M | $162M | $171M | $186M | $189M | $190M | $202M | $204M | $206M | · | $215M | $218M | $219M | |
| AOCI | $-38M | $-42M | $-50M | $-43M | $-64M | $-64M | $-47M | $-51M | $-48M | $-47M | $-39M | $-47M | · | $-61M | $-35M | $-24M | |
| Stockholders' Equity | $534M | $582M | $607M | $528M | $498M | $526M | $97M | $41M | $12M | $52M | $16M | $-4M | · | $8M | $-8M | $-18M | |
| Liabilities + Equity | $1.00B | $965M | $997M | $893M | $833M | $845M | $1.20B | $1.22B | $1.18B | $1.20B | $1.15B | $1.10B | · | $1.14B | $1.14B | $1.06B | |
| Shares Outstanding | 27,449,000 | 28,009,000 | 28,282,000 | 28,270,000 | 28,248,036 | 28,077,000 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | 24,934,981 | · | 24,934,981 | 24,934,981 | 24,934,981 |
현금 흐름 15
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $12M | $12M | $11M | $11M | $11M | $4M | $8M | $10M | $12M | $13M | $12M | $-3M | $13M | $13M | $13M | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $2M | $2M | $3M | $3M | $3M | $-211.0K | $3M | $3M | $2M | |
| Deferred Tax | · | · | · | · | $3M | $-14M | $9M | $7M | $799.0K | $38.0K | $1M | $-2M | $2M | $316.0K | $2M | $-3M | |
| Restructuring | · | · | · | · | $38.0K | · | $383.0K | $-825.0K | $0 | $480.0K | $192.0K | $453.0K | $-3M | $1M | $1M | $654.0K | |
| Other Non-cash | $-16M | · | · | · | $-9M | · | · | · | $348.0K | · | · | $18M | · | · | · | $35M | |
| Operating Cash Flow | $-29M | $-14M | $103M | $22M | $-24M | $-3M | $37M | $4M | $-22M | $78M | $29M | $10M | $-54M | $61M | $26M | $18M | |
| CapEx | $17M | $31M | $16M | $18M | $10M | $8M | $15M | $17M | $16M | $23M | $21M | $11M | $2M | $23M | $19M | $13M | |
| Investing Cash Flow | $-17M | · | · | · | $-5M | · | $-11M | $-17M | $-21M | $-21M | $-21M | $-11M | · | $-23M | $-44M | $-12M | |
| Stock Repurchased | $25M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-25M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $50M | · | · | · | $4M | · | $-96M | $-6M | $25M | $-2M | $-5M | $-6M | · | $-10M | $17M | $-7M | |
| Net Change in Cash | $4M | $-3M | $6M | $2M | $-30M | $-12M | $5M | $7M | $-4M | $53M | $4M | $-7M | $-20M | $24M | $-3M | $-1M | |
| Taxes Paid | $8M | · | · | · | $3M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-46M | · | · | · | $-34M | · | · | · | $-28M | · | · | $-1M | · | · | · | $5M | |
| Levered FCF | $-49M | · | · | · | $-36M | · | · | · | $-41M | · | · | $-13M | · | · | · | $-66.9K |
수익성 7
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | 20.3% | 14.1% | -3.1% | · | · | · | · | · | · | · | |
| Net Margin | -48.3% | · | 30.6% | 4.8% | -82.8% | · | 10.7% | 7.7% | -9.2% | 11.3% | 3.4% | -8.0% | · | 10.0% | 6.2% | -16.4% | |
| Pretax Margin | -50.2% | · | 43.9% | 9.1% | -88.0% | · | 14.6% | 9.5% | -9.2% | 16.1% | 5.2% | -8.4% | · | 13.2% | 7.3% | -18.7% | |
| EBITDA Margin | 18.7% | · | · | · | 29.2% | · | 20.3% | 14.1% | 1.8% | · | · | 4.8% | · | · | · | 7.5% | |
| ROA | -2.7% | · | 6.7% | 0.53% | -3.1% | · | 4.1% | 2.5% | -2.2% | 3.5% | 0.96% | -1.9% | · | · | 1.9% | -2.9% | |
| ROE | -4.8% | · | 21.0% | 2.0% | -12.2% | · | 65.5% | 101.6% | -628.0% | 138.7% | 246.4% | 186.2% | · | · | 355.5% | -151.3% | |
| ROIC | · | · | · | · | · | · | 80.5% | 108.5% | -71.6% | · | · | · | · | · | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | · | 1.1 | 1.0 | 1.1 | · | 1.0 | 1.1 | 1.0 | 1.2 | 1.0 | 1.0 | · | · | 1.0 | 1.0 | |
| Quick Ratio | 0.3 | · | 0.6 | 0.4 | 0.4 | · | 0.8 | 0.8 | 0.7 | 0.9 | 0.8 | 0.8 | · | · | 0.8 | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | 8.1 | 4.2 | -0.7 | · | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.2 | 0.1 | 0.0 | · | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | · | · | 0.3 | 0.2 | |
| Inventory Turnover | 0.3 | · | 1.7 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 5.7 | · | 2.4 | 1.1 | 0.5 | · | 3.0 | 2.3 | 1.9 | 2.6 | 2.1 | 2.3 | · | · | 3.5 | 3.1 |
가치 평가 (TTM) 10
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $447M | · | $578M | $438M | $358M | · | $687M | $825M | $984M | $1.33B | $1.28B | $1.14B | · | $1.11B | $791M | $501M | |
| Net Income TTM | $23M | · | $97M | $52M | $22M | · | $94M | $56M | $6M | $69M | $48M | $8M | · | $44M | $-36M | $-99M | |
| Market Cap | $1.01B | · | $1.02B | $815M | $1000M | · | $893M | $848M | $985M | $653M | $670M | $520M | · | · | $688M | $889M | |
| P/E | 46.4 | · | 10.8 | 16.8 | 153.9 | · | 13.0 | 23.8 | -60.8 | 13.6 | 23.2 | -29.8 | · | 36.7 | -10.6 | -6.5 | |
| P/S | 2.2 | · | 1.8 | 1.9 | 2.8 | · | 1.3 | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | · | · | 0.9 | 1.8 | |
| P/B | 1.9 | · | 1.7 | 1.5 | 2.0 | · | 9.2 | 20.6 | 80.4 | 12.6 | 40.7 | -122.3 | · | · | -90.7 | -48.9 | |
| P / Tangible Book | 3.0 | · | 2.7 | 2.3 | 3.0 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -34.1 | · | · | · | -41.0 | · | · | · | -130.5 | · | · | 51.6 | · | · | · | 49.6 | |
| P / FCF | -21.7 | · | · | · | -29.1 | · | · | · | -34.8 | · | · | -395.2 | · | · | · | 166.0 | |
| Earnings Yield | 2.2% | · | 9.2% | 6.0% | 0.65% | · | 7.7% | 4.2% | -1.7% | 7.4% | 4.3% | -3.4% | · | 2.7% | -9.4% | -15.3% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 매출 | $452M | — | $366M | $350M | $299M |
| 영업이익률 % | — | — | — | 8.8% | 6.1% |
| 순이익 | $23M | — | $369M | $16M | $23M |
| 희석 EPS | $0.80 | — | $12.84 | $0.30 | $0.54 |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 0.8 | — | 1.5 | 1.0 | 1.1 |
| 당좌 비율 | 0.5 | — | 0.8 | 0.8 | 0.9 |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $11M | — | $718.0K | $29M | $6M |
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.