가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
PRTS
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-8.35년 평균 ≈-78.4
≈-78.4
·
·
P/S (TTM)
0.15년 평균 ≈0.4
≈0.4
0.4
저평가
P/B (MRQ)
1.25년 평균 ≈2.4
≈2.4
1.0
저평가
주가 / FCF (TTM)
-2.05년 평균 ≈17.9
≈17.9
·
·
주가 / 현금 흐름 (TTM)
-1.85년 평균 ≈-10.9
≈-10.9
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
1.15년 평균 ≈2.4
≈2.4
·
·
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
PRTS
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
32.1%5년 평균 ≈33.8%
≈33.8%
28.6%
최상위권
영업이익률 (TTM)
-8.2%5년 평균 ≈-3.8%
≈-3.8%
1.3%
약함
EBITDA Margin (EBITDA 마진)
-8.9%5년 평균 ≈-3.8%
≈-3.8%
4.0%
약함
세전 마진 (TTM)
-8.7%5년 평균 ≈-3.8%
≈-3.8%
-2.4%
동일
순이익률 (TTM)
-8.5%5년 평균 ≈-3.9%
≈-3.9%
-1.6%
평균 이하
ROA (TTM)
-22.1%5년 평균 ≈-10.3%
≈-10.3%
-7.6%
약함
ROE (TTM)
-69.3%5년 평균 ≈-26.7%
≈-26.7%
-27.4%
약함
ROIC
-92.1%5년 평균 ≈-31.4%
≈-31.4%
-9.4%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
PRTS
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
1.75년 평균 ≈1.7
≈1.7
1.2
강한 유동성
Quick Ratio (당좌 비율)
0.15년 평균 ≈0.1
≈0.1
0.2
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
PRTS
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-7.0%5년 평균 ≈5.4%
≈5.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-6.1%5년 평균 ≈3.1%
≈3.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
4.3%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
PRTS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.825년 평균 ≈$-0.38
≈$-0.38
·
·
Revenue / Share (주당 매출)
$8.955년 평균 ≈$10.95
≈$10.95
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.565년 평균 ≈$0.13
≈$0.13
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
PRTS
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
2.85년 평균 ≈2.7
≈2.7
1.3
최상위권
Inventory Turnover (재고 회전율)
4.05년 평균 ≈3.5
≈3.5
4.0
동일
Receivables Turnover (매출 채권 회전율)
83.25년 평균 ≈97.5
≈97.5
36.4
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$461.7K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-0.30%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 10, 2026
$-0.43
$-0.87
50.4%
2026년 3월 31일
5월 11, 2026
$-0.60
$-1.17
48.8%
2025년 12월 31일
$-1.40
$-2.04
31.4%
2025년 9월 30일
$-1.90
$-2.09
9.1%
2025년 6월 30일
$-2.30
$-1.58
-45.5%
2025년 3월 31일
$-0.25
$-0.13
-96.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$548M
$589M
$676M
$662M
$582M
$444M
$281M
$289M
$303M
$303M
$291M
$284M
Cost of Revenue
$368M
$392M
$446M
$431M
$385M
$289M
$196M
$211M
$214M
$211M
$208M
$205M
Gross Profit
$179M
$197M
$229M
$231M
$197M
$155M
$84M
$79M
$90M
$92M
$83M
$78M
SG&A Expense
·
·
·
·
·
·
$18M
$20M
$18M
$18M
$16M
$17M
Operating Expenses
$228M
$237M
$239M
$230M
$206M
$155M
$92M
$84M
$85M
$88M
$82M
$84M
Operating Income
$-49M
$-41M
$-10M
$651.0K
$-9M
$295.0K
$-8M
$-5M
$5M
$4M
$1M
$-6M
Interest Expense
·
·
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Other Non-op
$493.0K
$1M
$3M
$467.0K
$238.0K
$213.0K
$36.0K
$1M
$54.0K
$46.0K
$36.0K
$65.0K
Pretax Income
$-50M
$-40M
$-8M
$-319.0K
$-10M
$-1M
$-10M
$-5M
$3M
$3M
$-48.0K
$-7M
Income Tax
$362.0K
$267.0K
$145.0K
$632.0K
$351.0K
$307.0K
$21M
$-329.0K
$-22M
$100.0K
$88.0K
$138.0K
Net Income
$-50M
$-41M
$-8M
$-951.0K
$-10M
$-2M
$-32M
$-5M
$24M
$-603.0K
$-2M
$-7M
EPS (Basic)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
·
·
$0.01
$-0.04
$-0.21
EPS (Diluted)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
·
·
$0.01
$-0.04
$-0.21
Shares (Basic)
61,195,000
57,026,000
56,570,000
54,137,000
51,381,000
42,333,000
35,720,000
34,941,000
35,192,000
34,765,000
33,946,000
33,489,000
Shares (Diluted)
61,195,000
57,026,000
56,570,000
54,137,000
51,381,000
42,333,000
35,720,000
34,941,000
39,634,000
36,207,000
33,946,000
33,489,000
EBITDA
$-49M
$-41M
$-10M
$651.0K
$-9M
$295.0K
$-8M
$-5M
·
$8M
$5M
$3M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
$36M
$2M
$2M
$3M
$7M
$6M
$8M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$62.0K
Receivables
$7M
$6M
$7M
$6M
$5M
$6M
$3M
$4M
$2M
$3M
$3M
$4M
Inventory
$95M
$90M
$129M
$136M
$139M
$89M
$52M
$50M
$54M
$51M
$51M
$48M
Other Current Assets
$7M
$6M
$6M
$7M
$7M
$8M
$5M
$3M
$3M
$3M
$2M
$3M
Current Assets
$135M
$139M
$193M
$168M
$169M
$139M
$62M
$59M
$63M
$64M
$63M
$63M
PP&E (Net)
$20M
$32M
$26M
$24M
$21M
$15M
$10M
$15M
$15M
$16M
$18M
$17M
PP&E (Gross)
$71M
$69M
$50M
$48M
$39M
$43M
$46M
$51M
$48M
$52M
$53M
$69M
Accum. Depreciation
$51M
$37M
$24M
$24M
$18M
$28M
$37M
$36M
$33M
$36M
$35M
$52M
Intangibles
·
·
·
·
·
·
·
$465.0K
$651.0K
$969.0K
$1M
$2M
Other Non-current Assets
$4M
$2M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$1M
$1M
$2M
Total Assets
$185M
$211M
$258M
$238M
$235M
$187M
$88M
$98M
$101M
$82M
$84M
$83M
Accounts Payable
$45M
$60M
$78M
$58M
$67M
$45M
$44M
$34M
$36M
$34M
$26M
$25M
Accrued Liabilities
$25M
$16M
$21M
$16M
$18M
$18M
$10M
$10M
$7M
$7M
$7M
$8M
Short-term Debt
·
·
·
·
·
·
$729.0K
·
·
·
·
·
Current Liabilities
$81M
$90M
$113M
$88M
$97M
$72M
$60M
$48M
$49M
$47M
$49M
$48M
Capital Leases
$16M
$23M
$17M
$21M
$26M
$16M
$3M
$9M
$9M
$10M
$10M
$9M
Deferred Tax
·
·
·
·
·
·
·
·
$0
$156.0K
$944.0K
$2M
Other Non-current Liabilities
$3M
$3M
$3M
$3M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
Total Liabilities
$131M
$125M
$145M
$128M
$140M
$103M
$76M
$59M
$60M
$59M
$62M
$61M
Total Debt
·
·
·
·
·
·
$729.0K
·
·
·
·
·
Common Stock
$7.0K
$61.0K
$60.0K
$57.0K
$56.0K
$51.0K
$38.0K
$38.0K
$37.0K
$35.0K
$34.0K
$33.0K
Retained Earnings
$-280M
$-230M
$-189M
$-181M
$-180M
$-169M
$-168M
$-138M
$-133M
$-157M
$-157M
$-155M
Treasury Stock
$12M
$12M
$12M
$8M
$8M
$7M
$7M
$7M
$7M
$1M
$0
·
AOCI
$1M
$1M
$783.0K
$1M
$274.0K
$-215.0K
$214.0K
$579.0K
$557.0K
$557.0K
$440.0K
$360.0K
Stockholders' Equity
$53M
$85M
$113M
$110M
$96M
$83M
$12M
$39M
$40M
$23M
$20M
$19M
Liabilities + Equity
$185M
$211M
$258M
$238M
$235M
$187M
$88M
$98M
$101M
$82M
$84M
$83M
Shares Outstanding
7,005,000
57,454,000
56,303,000
54,693,000
52,960,000
48,091,000
36,167,000
34,992,000
34,666,000
34,623,000
34,137,000
33,624,000
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
·
·
·
·
·
·
$8M
$8M
$9M
Stock-based Comp
$8M
$12M
$12M
$11M
$16M
$8M
$4M
$4M
$3M
$3M
$2M
$2M
Deferred Tax
·
·
·
·
·
·
$21M
$-446.0K
$-21M
$-838.0K
$-906.0K
$74.0K
Amort. of Intangibles
·
·
·
·
·
·
$100.0K
$185.0K
$319.0K
$449.0K
$431.0K
$422.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$11M
$-2M
$-3M
Operating Cash Flow
$-34M
$10M
$50M
$15M
$-7M
$-19M
$7M
$6M
$12M
$22M
$6M
$1M
CapEx
$8M
$21M
$12M
$13M
$12M
$10M
$6M
$6M
$5M
$6M
$8M
$6M
Investing Cash Flow
$-8M
$-21M
$-12M
$-13M
$-12M
$-10M
$-6M
$-6M
$-5M
$-6M
$-8M
$-6M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
$0
Stock Issued
$11M
·
·
·
·
$60M
·
·
·
·
$0
$0
Stock Repurchased
·
·
$4M
·
$524.0K
·
$7M
$7M
$7M
·
·
·
Net Stock Activity
$11M
·
$-4M
·
$-524.0K
$60M
$-7M
$-7M
·
·
$0
$0
Financing Cash Flow
$31M
$-4M
$-6M
$-2M
$902.0K
$62M
$-465.0K
$-1M
$-11M
$-14M
$-105.0K
$11M
Net Change in Cash
$-11M
$-15M
$32M
$623.0K
$-18M
$34M
$242.0K
$-819.0K
$-4M
$1M
$-2M
$7M
Taxes Paid
$93.0K
$-178.0K
$210.0K
$649.0K
$88.0K
$135.0K
$95.0K
·
·
·
·
·
Free Cash Flow
$-42M
$-10M
$38M
$3M
$-19M
$-29M
$717.0K
$492.0K
·
$15M
$-2M
$-4M
Levered FCF
·
·
$37M
$-2M
$-20M
$-31M
$-5M
$-1M
·
$14M
$-3M
$-5M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
32.8%
33.4%
34.0%
34.9%
33.9%
35.0%
30.0%
27.2%
·
30.4%
28.7%
27.7%
Operating Margin
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
0.07%
-2.9%
-1.7%
·
0.13%
-0.71%
-2.1%
Net Margin
-9.2%
-6.9%
-1.2%
-0.14%
-1.8%
-0.34%
-11.2%
-1.7%
·
0.24%
-0.44%
-2.4%
Pretax Margin
-9.2%
-6.9%
-1.2%
-0.05%
-1.7%
-0.27%
-3.6%
-1.8%
·
-0.26%
-1.1%
-2.5%
EBITDA Margin
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
0.07%
-2.9%
-1.7%
·
2.6%
1.9%
1.1%
ROA
-25.5%
-17.3%
-3.3%
-0.40%
-4.9%
-1.1%
-33.9%
-4.9%
·
0.88%
-1.6%
-8.8%
ROE
-72.8%
-41.0%
-7.4%
-0.92%
-11.6%
-3.2%
-123.2%
-12.3%
·
3.4%
-6.5%
-34.3%
ROIC
-92.1%
-48.0%
-8.9%
1.8%
-9.9%
0.44%
-196.4%
-12.1%
·
1.3%
-7.6%
-31.3%
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.5
1.7
1.9
1.7
1.9
1.0
1.2
·
1.4
1.3
1.3
Quick Ratio
0.1
0.1
0.1
0.1
0.1
0.6
0.1
0.1
·
0.2
0.2
0.2
Debt / Equity
·
·
·
·
·
·
0.1
·
·
·
·
·
Interest Coverage
·
·
-7.1
0.5
-8.2
0.2
-4.3
-3.1
·
0.3
-1.7
-5.4
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
2.8
2.5
2.7
2.8
2.8
3.2
3.0
2.9
·
3.7
3.5
3.6
Inventory Turnover
4.0
3.6
3.4
3.1
3.4
4.1
3.8
4.1
·
4.1
4.2
4.2
Receivables Turnover
83.2
87.5
98.1
115.9
102.8
98.8
87.8
93.4
·
93.4
82.7
64.2
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.76
$1.48
$1.96
$2.01
$1.80
$1.74
$0.34
$1.11
·
$0.65
$0.60
$0.57
Revenue / Share
$8.95
$10.33
$11.95
$12.22
$11.34
·
$7.86
$8.28
·
$8.38
·
·
Cash Flow / Share
$-0.56
$0.18
$0.88
$0.28
$-0.14
·
$0.19
$0.18
·
$0.60
·
·
Cash / Share
·
·
·
·
·
$0.74
$0.06
$0.06
·
$0.19
$0.16
$0.23
EPS (TTM)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
$0.01
$0.01
$0.01
$-0.04
$-0.21
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-7.0%
-12.9%
2.1%
13.6%
31.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-6.1%
0.37%
15.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.3%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$548M
$589M
$676M
$662M
$582M
$444M
$281M
$289M
$303M
$303M
$291M
$284M
Net Income TTM
$-50M
$-41M
$-8M
$-951.0K
$-10M
$-2M
$-32M
$-5M
$24M
$-603.0K
$-2M
$-7M
Market Cap
$35M
$55M
$182M
$342M
$593M
$596M
$77M
$33M
·
$123M
$101M
$75M
Enterprise Value
·
·
·
·
·
·
$75M
·
·
·
·
·
P/E
-0.6
-1.3
-21.1
-313.0
-56.0
-309.8
-2.4
94.0
252.0
352.0
-73.8
-10.6
P/S
0.1
0.1
0.3
0.5
1.0
1.3
0.3
0.1
·
0.4
0.3
0.3
P/B
0.7
0.6
1.6
3.1
6.2
7.1
6.2
0.8
·
5.4
5.0
3.9
P / Tangible Book
0.7
0.6
1.6
3.1
6.2
7.1
·
·
·
·
·
·
P / Cash Flow
-1.0
5.3
3.6
22.3
-84.9
-31.2
11.1
5.3
·
5.7
17.5
60.1
P / FCF
-0.8
-5.3
4.8
123.0
-31.9
-20.7
106.9
66.9
·
8.1
-49.5
-17.3
EV / EBITDA
·
·
·
·
·
·
-9.1
·
·
·
·
·
EV / FCF
·
·
·
·
·
·
104.8
·
·
·
·
·
EV / Revenue
·
·
·
·
·
·
0.3
·
·
·
·
·
Earnings Yield
-164.0%
-74.7%
-4.8%
-0.32%
-1.8%
-0.32%
-42.0%
1.1%
0.40%
0.28%
-1.4%
-9.5%
손익계산서15
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$136M
$132M
$92M
$128M
$152M
$147M
$134M
$145M
$144M
$166M
$167M
$167M
$175M
$175M
Cost of Revenue
$91M
$89M
$66M
$85M
$102M
$100M
$90M
$94M
$96M
$112M
$116M
$112M
$113M
$116M
Gross Profit
$45M
$43M
$26M
$42M
$50M
$47M
$43M
$51M
$48M
$54M
$51M
$55M
$63M
$59M
Operating Expenses
$48M
$46M
$50M
$52M
$62M
$62M
$59M
$61M
$57M
$60M
$61M
$58M
$62M
$62M
Operating Income
$-3M
$-3M
$-24M
$-10M
$-12M
$-15M
$-15M
$-10M
$-9M
$-7M
$-10M
$-3M
$636.0K
$-4M
Interest Expense
·
·
·
·
·
·
·
·
·
$300.0K
·
$360.0K
$358.0K
$549.0K
Other Non-op
$393.0K
$157.0K
$-643.0K
$-203.0K
$181.0K
$260.0K
$330.0K
$345.0K
$354.0K
$437.0K
$1M
$874.0K
$914.0K
$140.0K
Pretax Income
$-3M
$-3M
$-25M
$-11M
$-13M
$-15M
$-15M
$-10M
$-9M
$-6M
$-9M
$-2M
$1M
$-4M
Income Tax
$7.0K
$-1M
$102.0K
$59.0K
$90.0K
$140.0K
$7.0K
$135.0K
$27.0K
$98.0K
$-162.0K
$114.0K
$141.0K
$508.0K
Net Income
$-3M
$-2M
$-25M
$-11M
$-13M
$-15M
$-15M
$-10M
$-9M
$-6M
$-9M
$-3M
$1M
$-4M
EPS (Basic)
$-0.43
$-0.03
$-0.39
$-0.19
$-2.27
$-0.27
$-0.28
$-0.17
$-0.15
$-0.11
$-0.17
$-0.04
$0.02
$-0.08
EPS (Diluted)
$-0.43
$-0.03
$-0.39
$-0.19
$-2.27
$-0.27
$-0.28
$-0.17
$-0.15
$-0.11
$-0.17
$-0.04
$0.02
$-0.07
Shares (Basic)
7,579,000
68,554,000
·
58,191,000
5,589,000
57,343,000
·
57,334,000
56,851,000
56,503,000
·
57,179,000
55,047,000
·
Shares (Diluted)
7,579,000
68,554,000
·
58,191,000
5,589,000
57,343,000
·
57,334,000
56,851,000
56,503,000
·
57,179,000
58,037,000
·
EBITDA
$-3M
$-3M
·
$-10M
$-12M
$-15M
·
$-10M
$-9M
$-7M
·
$-3M
$636.0K
·
대차대조표22
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Receivables
$10M
$8M
$7M
$7M
$8M
$10M
$6M
$8M
$6M
$9M
$7M
$9M
$10M
$6M
Inventory
$84M
$91M
$95M
$94M
$94M
$94M
$90M
$97M
$109M
$120M
$129M
$124M
$112M
$136M
Other Current Assets
$7M
$7M
$7M
$6M
$5M
$6M
$6M
$6M
$8M
$8M
$6M
$7M
$7M
$7M
Current Assets
$139M
$145M
$135M
$144M
$126M
$149M
$139M
$150M
$158M
$183M
$193M
$207M
$179M
$168M
PP&E (Net)
$17M
$19M
$20M
$26M
$28M
$30M
$32M
$34M
$35M
$31M
$26M
$24M
$24M
$24M
PP&E (Gross)
·
·
$71M
·
·
·
$69M
·
·
·
$50M
·
·
$48M
Accum. Depreciation
·
·
$51M
·
·
·
$37M
·
·
·
$24M
·
·
$24M
Other Non-current Assets
$5M
$4M
$4M
$2M
$2M
$2M
$2M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
Total Assets
$184M
$192M
$185M
$200M
$190M
$216M
$211M
$228M
$238M
$263M
$258M
$271M
$247M
$238M
Accounts Payable
$48M
$46M
$45M
$54M
$52M
$75M
$60M
$60M
$63M
$75M
$78M
$83M
$55M
$58M
Accrued Liabilities
$24M
$28M
$25M
$18M
$20M
$22M
$16M
$19M
$18M
$22M
$21M
$22M
$21M
$16M
Current Liabilities
$83M
$86M
$81M
$84M
$86M
$111M
$90M
$93M
$95M
$112M
$113M
$120M
$91M
$88M
Capital Leases
$13M
$15M
$16M
$17M
$20M
$22M
$23M
$25M
$26M
$28M
$17M
$18M
$20M
$21M
Other Non-current Liabilities
$4.0K
$7.0K
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Total Liabilities
$127M
$132M
$131M
$136M
$127M
$144M
$125M
$130M
$134M
$154M
$145M
$153M
$130M
$128M
Common Stock
$8.0K
$75.0K
$65.0K
$64.0K
$63.0K
$62.0K
$61.0K
$61.0K
$61.0K
$61.0K
$60.0K
$60.0K
$59.0K
$57.0K
Retained Earnings
$-285M
$-282M
$-280M
$-268M
$-258M
$-245M
$-230M
$-214M
$-204M
$-195M
$-189M
$-183M
$-180M
$-181M
Treasury Stock
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$10M
$8M
$8M
AOCI
$0
$0
$1M
$1M
$1M
$1M
$1M
$870.0K
$870.0K
$870.0K
$783.0K
$1M
$1M
$1M
Stockholders' Equity
$57M
$60M
$53M
$64M
$62M
$73M
$85M
$97M
$104M
$109M
$113M
$118M
$117M
$110M
Liabilities + Equity
$184M
$192M
$185M
$200M
$190M
$216M
$211M
$228M
$238M
$263M
$258M
$271M
$247M
$238M
Shares Outstanding
8,058,000
80,478,000
70,048,000
69,356,000
58,761,000
58,295,000
57,454,000
57,386,000
57,088,000
56,303,000
56,303,000
57,497,000
54,558,000
54,693,000
현금 흐름12
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Stock-based Comp
$587.0K
$2M
$-859.0K
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
Operating Cash Flow
$3M
$7M
$-43M
$-6M
$-26M
$6M
$2M
$9M
$-4M
$4M
$-8M
$52M
$33M
$10M
CapEx
$2M
$2M
$-10M
$2M
$2M
$2M
$2M
$4M
$7M
$7M
$4M
$-417.0K
$3M
$2M
Investing Cash Flow
$-2M
$-2M
$10M
$-2M
$-2M
$-2M
$-2M
$-4M
$-7M
$-7M
$-5M
$456.0K
$-3M
$-2M
Stock Issued
$0
$8M
$11M
$11M
$0
$0
·
·
·
·
·
·
$221.0K
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$2M
$1M
·
·
Net Stock Activity
·
$8M
·
·
·
·
·
·
·
·
·
·
$221.0K
·
Financing Cash Flow
$-761.0K
$7M
$35M
$25M
$9M
$-1M
$-1M
$-961.0K
$-1M
$-1M
$-3M
$-2M
$502.0K
$-6M
Net Change in Cash
$315.0K
$12M
$2M
$16M
$-19M
$2M
$-2M
$4M
$-12M
$-5M
$-16M
$51M
$31M
$2M
Taxes Paid
$0
$-8.0K
$45.0K
$23.0K
$129.0K
$0
$-226.0K
$0
$56.0K
$-8.0K
$30.0K
$32.0K
$-34.0K
$474.0K
Free Cash Flow
·
$5M
·
·
·
$3M
·
·
·
$-4M
·
·
$30M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-4M
·
·
$30M
·
수익성8
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
33.2%
32.5%
·
33.1%
32.8%
32.1%
·
35.2%
33.5%
32.4%
·
32.9%
35.6%
·
Operating Margin
-2.4%
-2.3%
·
-7.9%
-8.2%
-10.3%
·
-6.9%
-6.0%
-3.9%
·
-1.8%
0.36%
·
Net Margin
-2.4%
-1.5%
·
-8.5%
-8.4%
-10.4%
·
-6.9%
-6.0%
-3.9%
·
-1.5%
0.60%
·
Pretax Margin
-2.4%
-2.5%
·
-8.5%
-8.3%
-10.3%
·
-6.8%
-6.0%
-3.8%
·
-1.4%
0.68%
·
EBITDA Margin
-2.4%
-2.3%
·
-7.9%
-8.2%
-10.3%
·
-6.9%
-6.0%
-3.9%
·
-1.8%
0.36%
·
ROA
-1.7%
-0.95%
·
-5.1%
-5.9%
-6.4%
·
-4.0%
-3.4%
-2.5%
·
-0.95%
·
·
ROE
-5.4%
-2.9%
·
-13.5%
-15.3%
-16.8%
·
-9.3%
-7.8%
-5.7%
·
-2.2%
·
·
ROIC
-5.7%
-3.0%
·
-15.7%
-20.0%
-21.0%
·
-10.3%
-8.4%
-6.1%
·
-2.6%
·
·
유동성 및 지급능력3
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
1.7
1.7
·
1.7
1.5
1.3
·
1.6
1.7
1.6
·
1.7
·
·
Quick Ratio
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-21.7
·
-8.1
1.8
·
효율성3
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.7
0.6
·
0.6
0.7
0.6
·
0.6
0.6
0.7
·
0.6
·
·
Inventory Turnover
1.0
1.0
·
0.9
1.0
0.9
·
0.8
0.9
1.0
·
0.8
·
·
Receivables Turnover
15.3
14.2
·
16.2
22.2
15.4
·
16.2
21.2
17.8
·
17.6
·
·
주당4
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$7.05
$0.74
·
$0.93
$1.06
$1.25
·
$1.69
$1.82
$1.94
·
$2.05
·
·
Revenue / Share
$17.90
$1.92
·
$2.20
$2.72
$2.57
·
$2.52
$2.54
$2.94
·
$2.92
$3.02
·
Cash Flow / Share
·
$0.11
·
·
·
$0.10
·
·
·
$0.06
·
·
$0.56
·
EPS (TTM)
$-1.04
$-2.88
·
$-3.01
$-2.99
$-0.87
·
$-0.60
$-0.47
$-0.33
·
$-0.10
·
·
가치 평가 (TTM)9
지표
추세
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$488M
$504M
·
$561M
$578M
$570M
·
$623M
$645M
$677M
·
$694M
·
·
Net Income TTM
$-41M
$-51M
·
$-54M
$-53M
$-49M
·
$-34M
$-27M
$-19M
·
$-7M
·
·
Market Cap
$50M
$65M
·
$52M
$44M
$53M
·
$52M
$57M
$91M
·
$237M
·
·
P/E
-5.9
-0.3
·
-0.2
-0.3
-1.0
·
-1.5
-2.1
-4.9
·
-41.2
·
·
P/S
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.3
·
·
P/B
0.9
1.1
·
0.8
0.7
0.7
·
0.5
0.5
0.8
·
2.0
·
·
P / Tangible Book
0.9
1.1
·
0.8
0.7
0.7
·
0.5
0.5
0.8
·
2.0
·
·
P / Cash Flow
·
9.0
·
·
·
9.6
·
·
·
25.0
·
·
·
·
Earnings Yield
-16.8%
-355.6%
·
-401.3%
-398.7%
-95.6%
·
-65.9%
-47.0%
-20.4%
·
-2.4%
·
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
매출
$548M
$589M
$676M
$662M
$582M
매출 총이익률 %
32.8%
33.4%
34.0%
34.9%
33.9%
영업이익률 %
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
순이익
$-50M
$-41M
$-8M
$-951.0K
$-10M
희석 EPS
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
유동비율
1.7
1.5
1.7
1.9
1.7
당좌 비율
0.1
0.1
0.1
0.1
0.1
지표
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
잉여현금흐름
$-42M
$-10M
$38M
$3M
$-19M
기관 투자자 (13F)
3개의 제출자
· $2.3M 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.
보유자3
보유 가치$2.3M
신규 포지션0
청산 포지션44
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
0
44
0
1
·
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. 이전 분기 대비 변동 미표시: 신뢰할 수 있는 비교를 위해 이 두 분기 간 제출자 범위가 너무 많이 다릅니다.
Oak Investment Partners XI, Limited Partnership, Oak Associates XI, LLC, Oak Management Corporation, Bandel L. Carano, Edward F. Glassmeyer, Fredric W. Harman, Ann H. Lamont
×5 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.