QRHC Quest Resource Holding Corporation - Common Stock
$1.14
가격 · 5월 20, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$1–$2
20% of range
애널리스트 평점
BUY
8 analysts
목표 주가
$3
+185% upside
P/E (TTM)
-2.5
ROE
-36.9%
순이익률
-6.2%
QRHC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.14
시가총액
$39M
P/E (TTM)
-2.5
EPS (TTM)
$-0.73
매출 (TTM)
$250M
배당 수익률
—
ROE
-36.9%
부채/자본
0.1
52주 범위
$1 – $2
QRHC 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
$250M
2016-12-31
→
2025-12-31
EPS
$-0.73
2018-12-31
→
2025-12-31
잉여현금흐름
$9M
2018-12-31
→
2025-12-31
마진
-6.2%
2018-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
QRHC
동종업계 중앙값
P/E (TTM)
-2.5
33.6
P/S (TTM)
0.2
3.6
P/B
1.0
1.1
EV / EBITDA
-6.5
—
Price / FCF (주가 / FCF)
4.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
QRHC
동종업계 중앙값
Gross Margin (매출 총이익률)
17.0%
22.9%
Operating Margin (영업이익률)
-2.5%
—
Net Profit Margin (순이익률)
-6.2%
-9.2%
ROA
-9.6%
-10.0%
ROE
-36.9%
-36.2%
ROIC
-14.5%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
QRHC
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.1
1.2
Current Ratio (유동비율)
1.3
1.1
Quick Ratio (당좌 비율)
1.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
QRHC
동종업계 중앙값
Revenue YoY (매출 YoY)
-13.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-4.1%
—
Revenue CAGR 5Y (매출 CAGR 5년)
20.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
QRHC
동종업계 중앙값
QRHC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
8 명의 애널리스트
- 적극 매수 2 25.0%
- 매수 5 62.5%
- 보유 1 12.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
2 명의 애널리스트 · 2026-05-16
중앙값
$3.25
← 모든 목표가 하회
$1.14
저가
$2.50
고가
$4.00
중앙값 목표
$3.25
+185.1%
평균 목표
$3.25
+185.1%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.06%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.13 | $-0.10 | -0.03% |
| 2025년 12월 31일 | $-0.07 | $-0.01 | -0.06% |
| 2025년 9월 30일 | $-0.02 | $-0.01 | -0.01% |
| 2025년 6월 30일 | $-0.04 | $0.02 | -0.06% |
| 2025년 3월 31일 | $-0.20 | $-0.05 | -0.15% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| QRHC | $39M | -2.5 | -13.3% | -6.2% | -36.9% | 17.0% |
| FTEK | $48M | -19.5 | 6.1% | -8.7% | -5.8% | 46.4% |
| RMCO | — | — | — | — | — | — |
| TOMZ | $16M | -4.1 | -27.2% | -66.5% | -231.0% | 54.6% |
| AQMS | — | — | 525.0% | — | — | — |
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 | $250M | $289M | $288M | $284M | $156M | $99M | $99M | $104M | $138M | $184M | $170M | $174M | |
| Cost of Revenue | $208M | $239M | $238M | $235M | $127M | $80M | $80M | $87M | $123M | $169M | $156M | $160M | |
| Gross Profit | $43M | $50M | $50M | $49M | $29M | $19M | $19M | $17M | $16M | $14M | $14M | $14M | |
| SG&A Expense | $38M | $40M | $38M | $38M | $22M | $17M | $17M | $16M | $17M | $18M | $16M | $14M | |
| Operating Expenses | $49M | $54M | $47M | $47M | $24M | $18M | $18M | $19M | $21M | $22M | $21M | $18M | |
| Operating Income | $-6M | $-4M | $3M | $1M | $5M | $750.3K | $595.5K | $-2M | $-5M | $-8M | $-7M | $-4M | |
| Interest Expense | $9M | $10M | $10M | $7M | $2M | $701.9K | $431.6K | $437.7K | $468.0K | $240.8K | $218.3K | $4M | |
| Pretax Income | $-15M | $-15M | $-7M | $-6M | $2M | $1M | $163.8K | $-2M | $-6M | $-8M | $-7M | $-10M | |
| Income Tax | $16.0K | $291.0K | $387.0K | $172.6K | $321.2K | $254.0K | $219.1K | · | · | · | · | · | |
| Net Income | $-15M | $-15M | $-7M | $-6M | $2M | $1M | $-55.2K | $-2M | $-6M | $-8M | $-7M | $-10M | |
| EPS (Basic) | $-0.73 | $-0.73 | $-0.36 | $-0.31 | $0.09 | $0.05 | $0.00 | $-0.16 | · | · | · | · | |
| EPS (Diluted) | $-0.73 | $-0.73 | $-0.36 | $-0.31 | $0.08 | $0.05 | $0.00 | $-0.16 | · | · | · | · | |
| Shares (Basic) | 20,998,000 | 20,617,000 | 20,123,000 | 19,473,786 | 18,885,714 | 16,661,472 | 15,347,039 | 15,311,220 | · | · | · | · | |
| Shares (Diluted) | 20,998,000 | 20,617,000 | 20,123,000 | 19,473,786 | 20,735,017 | 16,755,560 | 15,347,039 | 15,311,220 | · | · | · | · | |
| EBITDA | $-6M | $-4M | $3M | · | · | · | $595.5K | $-2M | · | · | $-7M | $-4M |
대차대조표 24
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $396.0K | $324.0K | $10M | $8M | $8M | $3M | $2M | $1M | $1M | $3M | $3M | |
| Receivables | $49M | $62M | $58M | $46M | $40M | $17M | $14M | $17M | $16M | $35M | $33M | $30M | |
| Inventory | · | · | · | · | · | · | · | · | · | $13.0K | $54.5K | $30.8K | |
| Prepaid Expense | $1M | $3M | $2M | $2M | $2M | $1M | $1M | $965.8K | $2M | $3M | $946.9K | $684.0K | |
| Current Assets | $51M | $75M | $61M | $58M | $50M | $26M | $18M | $20M | $19M | $39M | $37M | $33M | |
| PP&E (Net) | $3M | $5M | $2M | $3M | $3M | $2M | $534.5K | $614.5K | $956.9K | $1M | $1M | $533.8K | |
| PP&E (Gross) | $6M | $8M | $5M | $5M | $4M | $4M | $3M | $3M | $3M | $4M | $3M | $2M | |
| Accum. Depreciation | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Goodwill | $81M | $81M | $86M | $84M | $81M | $66M | $58M | $58M | $58M | $58M | $58M | $58M | |
| Intangibles | $8M | $13M | $26M | $34M | $39M | $7M | $2M | $3M | $5M | $8M | $12M | $15M | |
| Total Assets | $146M | $176M | $177M | $181M | $176M | $102M | $81M | $82M | $84M | $108M | $109M | $108M | |
| Accounts Payable | $34M | $37M | $39M | $29M | $26M | $13M | $10M | $14M | $13M | $33M | $31M | · | |
| Short-term Debt | $1M | $2M | $1M | $1M | $1M | $624.4K | · | · | · | · | · | · | |
| Current Liabilities | $40M | $44M | $45M | $38M | $38M | $17M | $13M | $16M | $15M | $36M | $35M | $32M | |
| Capital Leases | $2M | $833.0K | $1M | $2M | $1M | $543.6K | $1M | · | $2.6K | $209.1K | $290.0K | $24.4K | |
| Other Non-current Liabilities | $2M | $833.0K | $1M | $2M | $2M | $2M | $1M | $353 | $22.0K | $335.6K | $341.1K | $45.2K | |
| Total Liabilities | $105M | $121M | $111M | $110M | $102M | $34M | $19M | $21M | $21M | $41M | $40M | $32M | |
| Long-term Debt | $64M | $76M | $65M | $71M | $62M | $15M | $5M | · | · | · | · | · | |
| Total Debt | $2M | $3M | $2M | · | · | · | · | · | · | · | · | · | |
| Common Stock | $21.0K | $21.0K | $20.0K | $19.7K | $19.0K | $18.4K | $15.4K | $15.3K | $15.3K | $15.3K | $14.0K | $111.6K | |
| Retained Earnings | $-140M | $-125M | $-110M | $-103M | $-97M | $-98M | $-99M | $-99M | $-97M | $-91M | $-83M | $-75M | |
| Stockholders' Equity | $41M | $54M | $66M | $71M | $74M | $68M | $62M | $61M | $62M | $67M | $69M | $75M | |
| Liabilities + Equity | $146M | $176M | $177M | $181M | $176M | $102M | $81M | $82M | $84M | $108M | $109M | $108M | |
| Shares Outstanding | 20,960,000 | 20,606,000 | 20,161,000 | 19,696,006 | 19,045,988 | 18,413,419 | 15,372,905 | 15,328,870 | 15,302,455 | 15,272,575 | 13,973,597 | 111,601,304 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $9M | $10M | $10M | $2M | $1M | $1M | $3M | $4M | $4M | $5M | $4M | |
| Stock-based Comp | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $793.6K | $2M | $2M | $1M | $2M | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | · | · | · | |
| Amort. of Intangibles | $5M | $9M | $9M | $9M | $2M | $1M | $1M | $2M | $4M | $4M | $4M | $4M | |
| Operating Cash Flow | $10M | $-6M | $-1M | $-2M | $3M | $3M | $2M | $3M | $-2M | $-4M | $3M | $-9M | |
| CapEx | $251.0K | $5M | $259.0K | $836.0K | $545.1K | $443.6K | $145.0K | $43.5K | $60.5K | $469.3K | $674.7K | $180.4K | |
| Investing Cash Flow | $5M | $-6M | $-2M | $-4M | $-17M | $-506.1K | $-301.3K | $-240.0K | $-315.3K | · | · | · | |
| Debt Issued | $390.0K | $3M | · | $4M | $12M | · | · | · | · | · | · | · | |
| Net Debt Issued | $-6M | $2M | $-8M | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | $3M | · | · | · | · | $110.1K | $19M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | $110.1K | $19M | |
| Financing Cash Flow | $-14M | $12M | $-6M | $8M | $15M | $2M | $-685.7K | $-2M | $2M | · | · | · | |
| Net Change in Cash | $618.0K | $72.0K | $-9M | $1M | $911.6K | $4M | $1M | $1M | $-272.9K | $-2M | $-164.8K | $477.6K | |
| Taxes Paid | $-623.0K | $789.0K | $366.0K | $330.9K | $434.5K | $272.3K | $76.0K | · | · | · | · | · | |
| Free Cash Flow | $9M | $-11M | $-2M | · | · | · | $2M | $3M | · | · | $2M | $-9M | |
| Levered FCF | $87.4K | $-21M | $-12M | · | · | · | $2M | · | · | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 17.0% | 17.3% | 17.4% | · | · | · | 18.9% | 16.2% | · | · | 8.0% | 8.2% | |
| Operating Margin | -2.5% | -1.6% | 0.98% | · | · | · | 0.60% | -1.9% | · | · | -4.2% | -2.3% | |
| Net Margin | -6.2% | -5.2% | -2.5% | · | · | · | -0.06% | -2.4% | · | · | -4.4% | -5.7% | |
| Pretax Margin | -6.1% | -5.1% | -2.4% | · | · | · | 0.17% | -2.4% | · | · | -4.4% | -5.7% | |
| EBITDA Margin | -2.5% | -1.6% | 0.98% | · | · | · | 0.60% | -1.9% | · | · | -4.2% | -2.3% | |
| ROA | -9.6% | -8.5% | -4.1% | · | · | · | -0.07% | -2.9% | · | · | -6.9% | -9.5% | |
| ROE | -36.9% | -25.8% | -10.9% | · | · | · | -0.09% | -4.0% | · | · | -10.3% | -15.3% | |
| ROIC | -14.5% | -7.9% | 4.3% | · | · | · | -0.33% | · | · | · | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.7 | 1.3 | · | · | · | 1.4 | 1.2 | · | · | 1.1 | 1.0 | |
| Quick Ratio | 1.3 | 1.4 | 1.3 | · | · | · | 1.3 | 1.2 | · | · | 1.0 | 1.0 | |
| Debt / Equity | 0.1 | 0.1 | 0.0 | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | -0.7 | -0.4 | 0.3 | · | · | · | 1.4 | -4.6 | · | · | -33.1 | -0.9 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.6 | 1.6 | · | · | · | 1.2 | 1.3 | · | · | 1.6 | 1.7 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | 3672.3 | 9419.9 | |
| Receivables Turnover | 4.5 | 4.8 | 5.5 | · | · | · | 6.5 | 6.3 | · | · | 5.4 | 6.9 |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -13.3% | 0.05% | 1.5% | 82.4% | 57.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -4.1% | 22.8% | 43.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 20.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 60.0% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | 63.5% | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $250M | $289M | $288M | $284M | $156M | $99M | $99M | $104M | $138M | $184M | $170M | $174M | |
| Net Income TTM | $-15M | $-15M | $-7M | $-6M | $2M | $1M | $-55.2K | $-2M | $-6M | $-8M | $-7M | $-10M | |
| Market Cap | $39M | $134M | $148M | · | · | · | $34M | $21M | · | · | $617M | $1.29B | |
| Enterprise Value | $40M | $137M | $150M | · | · | · | · | · | · | · | · | · | |
| P/E | -2.5 | -8.9 | -20.4 | -19.7 | 86.8 | 46.2 | · | -8.5 | · | · | · | · | |
| P/S | 0.2 | 0.5 | 0.5 | · | · | · | 0.3 | 0.2 | · | · | 3.6 | 7.4 | |
| P/B | 1.0 | 2.5 | 2.2 | · | · | · | 0.5 | 0.3 | · | · | 8.9 | 17.0 | |
| P / Cash Flow | 4.1 | -22.0 | -108.5 | · | · | · | 14.7 | 7.0 | · | · | 232.1 | -150.2 | |
| P / FCF | 4.2 | -12.4 | -91.1 | · | · | · | 15.7 | 7.1 | · | · | 311.0 | -147.1 | |
| EV / EBITDA | -6.5 | -30.7 | 53.0 | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 4.3 | -12.7 | -92.4 | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.2 | 0.5 | 0.5 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -39.2% | -11.2% | -4.9% | -5.1% | 1.1% | 2.2% | 0.00% | -11.8% | · | · | · | · |
손익계산서 15
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $62M | $59M | $63M | $60M | $68M | $70M | $73M | $73M | $73M | $69M | $70M | $74M | $74M | $62M | $73M | $77M | |
| Cost of Revenue | $52M | $50M | $52M | $49M | $57M | $59M | $61M | $60M | $59M | $58M | $58M | $61M | $61M | $51M | $61M | $62M | |
| Gross Profit | $10M | $9M | $11M | $11M | $11M | $11M | $12M | $14M | $14M | $12M | $12M | $14M | $13M | $11M | $12M | $15M | |
| SG&A Expense | $8M | $8M | $9M | $9M | $11M | $10M | $10M | $9M | $10M | $9M | $10M | $9M | $9M | $10M | $9M | $9M | |
| Operating Expenses | $9M | $9M | $10M | $11M | $19M | $18M | $13M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | |
| Operating Income | $242.0K | $547.0K | $1M | $382.0K | $-8M | $-7M | $-941.0K | $2M | $2M | $-271.3K | $468.5K | $2M | $787.5K | $-1M | $377.3K | $3M | |
| Interest Expense | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Pretax Income | $-2M | $-2M | $-1M | $-2M | $-10M | $-10M | $-4M | $-830.0K | $-596.0K | $-3M | $-2M | $-715.8K | $-2M | $-4M | $-2M | $1M | |
| Income Tax | $22.0K | $25.0K | $35.0K | $-22.0K | $-22.0K | $-174.0K | $-278.0K | $684.0K | $59.0K | $-263.4K | $111.1K | $170.8K | $368.5K | $-306.4K | $151.6K | $160.6K | |
| Net Income | $-2M | $-2M | $-1M | $-2M | $-10M | $-10M | $-3M | $-2M | $-655.0K | $-2M | $-2M | $-886.6K | $-2M | $-3M | $-2M | $1M | |
| EPS (Basic) | $-0.11 | $-0.08 | $-0.06 | $-0.09 | $-0.50 | $-0.47 | $-0.16 | $-0.07 | $-0.03 | $-0.12 | $-0.10 | $-0.04 | $-0.10 | $-0.17 | $-0.09 | $0.06 | |
| EPS (Diluted) | $-0.11 | $-0.08 | $-0.06 | $-0.09 | $-0.50 | $-0.47 | $-0.16 | $-0.07 | $-0.03 | $-0.12 | $-0.10 | $-0.04 | $-0.10 | $-0.16 | $-0.09 | $0.05 | |
| Shares (Basic) | 21,197,000 | -41,823,000 | 21,029,000 | 20,933,000 | 20,859,000 | -40,936,000 | 20,666,000 | 20,507,000 | 20,380,000 | -39,830,270 | 20,059,528 | 19,962,031 | 19,931,711 | -38,417,770 | 19,368,192 | 19,278,730 | |
| Shares (Diluted) | 21,197,000 | -41,823,000 | 21,029,000 | 20,933,000 | 20,859,000 | -40,936,000 | 20,666,000 | 20,507,000 | 20,380,000 | -39,830,270 | 20,059,528 | 19,962,031 | 19,931,711 | -40,487,861 | 19,368,192 | 21,348,821 | |
| EBITDA | $242.0K | · | $1M | $382.0K | $-8M | · | $-940.3K | $2M | $2M | · | $468.5K | $2M | $787.5K | · | $377.3K | $3M |
대차대조표 23
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $1M | $1M | $449.0K | $1M | $396.0K | $1M | $957.5K | $581.1K | $324.0K | $870.2K | $3M | $10M | $10M | $7M | $4M | |
| Receivables | $52M | $49M | $51M | $54M | $64M | $62M | $60M | $62M | $60M | $58M | $50M | $45M | $44M | $46M | $52M | $51M | |
| Prepaid Expense | $1M | $1M | $2M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | $2M | $2M | $3M | $3M | |
| Current Assets | $54M | $51M | $54M | $57M | $68M | $75M | $65M | $66M | $63M | $61M | $54M | $52M | $56M | $58M | $62M | $58M | |
| PP&E (Net) | $3M | $3M | $4M | $4M | $4M | $5M | $6M | $6M | $4M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | |
| PP&E (Gross) | · | $6M | · | · | · | $8M | · | · | · | $5M | · | · | · | $5M | · | · | |
| Accum. Depreciation | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | |
| Goodwill | $81M | $81M | $81M | $81M | $81M | $81M | $86M | $86M | $86M | $86M | $84M | $84M | $84M | $84M | $82M | $82M | |
| Intangibles | $7M | $8M | $8M | $9M | $10M | $13M | $20M | $22M | $24M | $26M | $28M | $30M | $31M | $34M | $36M | $38M | |
| Total Assets | $148M | $146M | $149M | $153M | $166M | $176M | $178M | $182M | $179M | $177M | $170M | $171M | $177M | $181M | $186M | $182M | |
| Accounts Payable | $37M | $34M | $34M | $33M | $40M | $37M | $36M | $38M | $36M | $39M | $37M | $33M | $30M | $29M | $30M | $31M | |
| Short-term Debt | $540.0K | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Current Liabilities | $43M | $40M | $41M | $40M | $46M | $44M | $43M | $44M | $43M | $45M | $45M | $41M | $38M | $38M | $41M | $42M | |
| Capital Leases | $1M | $2M | $1M | $628.0K | $717.0K | $833.0K | $946.2K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $478.0K | |
| Other Non-current Liabilities | $3M | $2M | $1M | $628.0K | $717.0K | $833.0K | $946.2K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $707.2K | |
| Total Liabilities | $109M | $105M | $107M | $110M | $121M | $121M | $115M | $116M | $113M | $111M | $103M | $102M | $108M | $110M | $114M | $109M | |
| Long-term Debt | $63M | $64M | $65M | $70M | $74M | $76M | $72M | $71M | $68M | $65M | $57M | $59M | $68M | $71M | $70M | $66M | |
| Total Debt | $1M | · | $3M | $3M | $3M | · | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| Common Stock | $21.0K | $21.0K | $21.0K | $21.0K | $21.0K | $21.0K | $20.5K | $20.4K | $20.2K | $20.0K | $20.0K | $19.8K | $19.7K | $19.7K | $19.3K | $19.1K | |
| Retained Earnings | $-143M | $-140M | $-139M | $-137M | $-136M | $-125M | $-116M | $-112M | $-111M | $-110M | $-108M | $-106M | $-105M | $-103M | $-99M | $-98M | |
| Stockholders' Equity | $39M | $41M | $42M | $43M | $44M | $54M | $63M | $66M | $66M | $66M | $68M | $69M | $69M | $71M | $72M | $73M | |
| Liabilities + Equity | $148M | $146M | $149M | $153M | $166M | $176M | $178M | $182M | $179M | $177M | $170M | $171M | $177M | $181M | $186M | $182M | |
| Shares Outstanding | 21,014,000 | 20,960,000 | 20,850,000 | 20,712,000 | 20,606,000 | 20,606,000 | 20,464,260 | 20,357,224 | 20,229,821 | 20,161,000 | 19,959,677 | 19,782,060 | 19,724,172 | 19,696,006 | 19,290,925 | 19,117,173 |
현금 흐름 13
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $388.0K | $-48.0K | $470.0K | $533.0K | $662.0K | $272.0K | $571.3K | $363.1K | $357.0K | $362.7K | $288.6K | $362.3K | $298.4K | $285.3K | $412.7K | $326.9K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Cash Flow | $190.0K | $1M | $6M | $4M | $-1M | $-5M | $-474.6K | $808.2K | $-2M | $-8M | $350.0K | $3M | $3M | $2M | $-521.3K | $-3M | |
| CapEx | $80.0K | $45.0K | $29.0K | $9.0K | $168.0K | $416.0K | $107.7K | $2M | $2M | $54.1K | $39.6K | $136.1K | $29.2K | $208.8K | $225.2K | $140.6K | |
| Investing Cash Flow | $-373.0K | $638.0K | $-287.0K | $-313.0K | $5M | $-774.0K | $-348.7K | $-3M | $-2M | $-640.1K | $-421.7K | $-594.5K | $-240.7K | $65.5K | $-545.3K | $-390.6K | |
| Debt Issued | · | $0 | $0 | $0 | $390.0K | $356.0K | $-80 | · | · | · | · | · | · | $0 | $0 | $0 | |
| Net Debt Issued | $-2M | · | · | · | $-3M | · | · | · | $-289.7K | · | · | · | $-289.7K | · | · | · | |
| Financing Cash Flow | $308.0K | $-2M | $-5M | $-5M | $-2M | $5M | $998.7K | $2M | $4M | $8M | $-2M | $-10M | $-2M | $425.8K | $4M | $92.5K | |
| Net Change in Cash | $125.0K | $-132.0K | $697.0K | $-981.0K | $1M | $-737.0K | $175.5K | $376.9K | $257.0K | $-546.5K | $-2M | $-7M | $241.5K | $2M | $3M | $-4M | |
| Taxes Paid | $-54.0K | $-229.0K | $-504.0K | $106.0K | $4.0K | $-3.0K | $592.0K | $284.6K | $1.0K | $37.9K | $42.1K | $-44.9K | $6.5K | $-28.5K | $145.3K | $184.6K | |
| Free Cash Flow | $110.0K | · | · | · | $-1M | · | · | · | $-4M | · | · | · | $3M | · | · | · | |
| Levered FCF | $-2M | · | · | · | $-3M | · | · | · | $-6M | · | · | · | $-38.6K | · | · | · |
수익성 8
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 15.7% | · | 18.1% | 18.5% | 16.0% | · | 16.1% | 18.5% | 19.3% | · | 17.6% | 18.1% | 17.0% | · | 16.6% | 19.1% | |
| Operating Margin | 0.39% | · | 1.7% | 0.64% | -11.9% | · | -1.3% | 2.4% | 2.6% | · | 0.67% | 2.5% | 1.1% | · | 0.51% | 3.8% | |
| Net Margin | -3.8% | · | -2.1% | -3.3% | -15.2% | · | -4.7% | -2.1% | -0.90% | · | -2.9% | -1.2% | -2.7% | · | -2.3% | 1.5% | |
| Pretax Margin | -3.7% | · | -2.1% | -3.4% | -15.2% | · | -5.0% | -1.1% | -0.82% | · | -2.8% | -0.96% | -2.2% | · | -2.1% | 1.7% | |
| EBITDA Margin | 0.39% | · | 1.7% | 0.64% | -11.9% | · | -1.3% | 2.4% | 2.6% | · | 0.67% | 2.5% | 1.1% | · | 0.51% | 3.8% | |
| ROA | -1.5% | · | -0.82% | -1.2% | -6.0% | · | -1.9% | -0.86% | -0.37% | · | -1.1% | -0.50% | -1.1% | · | -1.1% | 0.78% | |
| ROE | -5.6% | · | -2.6% | -3.6% | -18.8% | · | -5.2% | -2.2% | -0.97% | · | -2.9% | -1.2% | -2.9% | · | -2.3% | 1.6% | |
| ROIC | 0.61% | · | 2.5% | 0.82% | -17.2% | · | -1.3% | 4.8% | 3.0% | · | 0.71% | 3.2% | 1.3% | · | 0.55% | 3.4% |
유동성 및 지급능력 4
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | · | 1.3 | 1.4 | 1.5 | · | 1.5 | 1.5 | 1.5 | · | 1.2 | 1.3 | 1.5 | · | 1.5 | 1.4 | |
| Quick Ratio | 1.3 | · | 1.3 | 1.4 | 1.4 | · | 1.4 | 1.4 | 1.4 | · | 1.1 | 1.2 | 1.4 | · | 1.4 | 1.3 | |
| Debt / Equity | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | 0.1 | · | 0.5 | 0.2 | -3.6 | · | -0.3 | 0.7 | 0.8 | · | 0.2 | 0.7 | 0.3 | · | 0.2 | 1.8 |
효율성 2
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.5 | |
| Receivables Turnover | 1.1 | · | 1.1 | 1.0 | 1.1 | · | 1.3 | 1.4 | 1.4 | · | 1.4 | 1.6 | 1.6 | · | 1.9 | 2.1 |
가치 평가 (TTM) 13
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $253M | · | $264M | $274M | $287M | · | $289M | $291M | $292M | · | $292M | $299M | $296M | · | $259M | $223M | |
| Net Income TTM | $-16M | · | $-17M | $-17M | $-16M | · | $-8M | $-5M | $-6M | · | $-7M | $-3M | $-5M | · | $-2M | $51.0K | |
| Market Cap | $25M | · | $33M | $42M | $54M | · | $163M | $179M | $174M | · | $148M | $129M | $121M | · | $163M | $78M | |
| Enterprise Value | $25M | · | $34M | $44M | $55M | · | $164M | $181M | $175M | · | $149M | $128M | $114M | · | $158M | $76M | |
| P/E | -1.6 | · | -1.9 | -2.5 | -3.4 | · | -22.2 | -36.7 | -31.8 | · | -22.4 | -36.2 | -24.6 | · | -64.9 | -409.0 | |
| P/S | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.4 | 0.4 | · | 0.6 | 0.4 | |
| P/B | 0.6 | · | 0.8 | 1.0 | 1.2 | · | 2.6 | 2.7 | 2.6 | · | 2.2 | 1.9 | 1.7 | · | 2.2 | 1.1 | |
| P / Cash Flow | 131.6 | · | · | · | -50.6 | · | · | · | -105.1 | · | · | · | 40.7 | · | · | · | |
| P / FCF | 227.3 | · | · | · | -43.7 | · | · | · | -48.5 | · | · | · | 41.1 | · | · | · | |
| EV / EBITDA | 103.1 | · | 31.8 | 116.4 | -6.8 | · | -174.9 | 101.3 | 93.4 | · | 318.3 | 69.7 | 144.3 | · | 418.9 | 26.3 | |
| EV / FCF | 226.8 | · | · | · | -45.1 | · | · | · | -49.0 | · | · | · | 38.5 | · | · | · | |
| EV / Revenue | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.6 | 0.6 | 0.6 | · | 0.5 | 0.4 | 0.4 | · | 0.6 | 0.3 | |
| Earnings Yield | -63.9% | · | -51.9% | -40.6% | -29.2% | · | -4.5% | -2.7% | -3.1% | · | -4.5% | -2.8% | -4.1% | · | -1.5% | -0.24% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $250M | $289M | $288M | $284M | $156M |
| 매출 총이익률 % | 17.0% | 17.3% | 17.4% | — | — |
| 영업이익률 % | -2.5% | -1.6% | 0.98% | — | — |
| 순이익 | $-15M | $-15M | $-7M | $-6M | $2M |
| 희석 EPS | $-0.73 | $-0.73 | $-0.36 | $-0.31 | $0.08 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.1 | 0.1 | 0.0 | — | — |
| 유동비율 | 1.3 | 1.7 | 1.3 | — | — |
| 당좌 비율 | 1.3 | 1.4 | 1.3 | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $9M | $-11M | $-2M | — | — |
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.