RDI Reading International Inc - Class A Non-voting Common Stock
$1.03
가격 · 5월 20, 2026
기준 재무 정보 5월 15, 2026
RDI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.03
시가총액
—
P/E (TTM)
-1.7
EPS (TTM)
$-0.62
매출 (TTM)
$203M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$1 – $2
RDI 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
$203M
2016-12-31
→
2025-12-31
EPS
$-0.62
2016-12-31
→
2025-12-31
잉여현금흐름
—
2018-12-31
→
2018-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
RDI
동종업계 중앙값
P/E (TTM)
-1.7
41.1
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
RDI
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
RDI
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
RDI
동종업계 중앙값
Revenue YoY (매출 YoY)
-3.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.02%
—
Revenue CAGR 5Y (매출 CAGR 5년)
21.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
RDI
동종업계 중앙값
RDI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
5 명의 애널리스트
- 적극 매수 1 20.0%
- 매수 3 60.0%
- 보유 1 20.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.06%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 12월 31일 | $-0.11 | $-0.20 | 0.09% |
| 2025년 9월 30일 | $-0.18 | $-0.09 | -0.09% |
| 2025년 6월 30일 | $-0.12 | $-0.06 | -0.06% |
| 2025년 3월 31일 | $-0.21 | $-0.41 | 0.20% |
| 2024년 12월 31일 | $-0.26 | $-0.41 | 0.15% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| RDI | — | -1.7 | -3.6% | — | — | — |
| NOMA | — | -23.6 | — | -43402.1% | -42.3% | 7482.5% |
| CAST | — | — | — | — | — | — |
| CNVS | — | 19.8 | 59.1% | 4.8% | 10.4% | — |
| TBH | $8M | -0.3 | -100.0% | — | -733.0% | — |
| DLPN | — | -5.8 | 9.7% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $203M | $211M | $223M | $203M | $139M | $78M | $277M | $309M | $280M | $271M | $258M | · | |
| Cost of Revenue | · | · | · | · | · | · | · | $245M | $224M | $215M | $207M | · | |
| SG&A Expense | $19M | $20M | $20M | $21M | $25M | $17M | $25M | $27M | $25M | $27M | $19M | · | |
| Operating Expenses | $208M | $225M | $235M | $232M | $181M | $139M | $268M | $285M | $259M | $250M | $234M | · | |
| Operating Income | $-5M | $-14M | $-12M | $-28M | $-42M | $-61M | $9M | $24M | $20M | $21M | $24M | · | |
| Interest Expense | $18M | $21M | $19M | $14M | $14M | $9M | $8M | $7M | $6M | $7M | $7M | · | |
| Interest Income | · | · | · | · | · | · | · | · | · | $86.0K | $1M | · | |
| Other Non-op | $-2M | $2M | $-164.0K | $7M | $4M | $293.0K | $325.0K | $-256.0K | $588.0K | $-63.0K | $-440.0K | · | |
| Pretax Income | $-14M | $-35M | $-31M | $-36M | $41M | $-71M | $2M | $17M | $34M | $14M | $28M | · | |
| Income Tax | $853.0K | $481.0K | $590.0K | $819.0K | $6M | $-5M | $29M | $3M | $3M | $4M | $5M | · | |
| Net Income | $-14M | $-35M | $-31M | $-36M | $32M | $-65M | $-26M | $14M | $31M | $10M | $23M | · | |
| EPS (Basic) | $-0.62 | $-1.58 | $-1.38 | $-1.64 | $1.46 | $-3.00 | $-1.17 | $0.61 | $1.34 | $0.42 | $0.99 | · | |
| EPS (Diluted) | $-0.62 | $-1.58 | $-1.38 | $-1.64 | $1.42 | $-3.00 | $-1.17 | $0.60 | $1.33 | $0.41 | $0.98 | · | |
| Shares (Basic) | 22,652,270 | 22,401,662 | 22,222,635 | 22,020,921 | 21,801,719 | 21,749,155 | 22,631,754 | 22,991,277 | 23,041,190 | 23,320,048 | 23,293,696 | · | |
| Shares (Diluted) | 22,652,270 | 22,401,662 | 22,222,635 | 22,020,921 | 22,406,816 | 22,215,511 | 22,784,122 | 23,208,991 | 23,247,969 | 23,521,157 | 23,495,618 | · | |
| EBITDA | · | · | · | · | · | · | · | $46M | · | · | $38M | · |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $11M | $12M | $13M | $30M | $83M | $27M | $12M | · | $14M | $19M | $20M | · | |
| Short-term Investments | $14.0K | $14.0K | $17.0K | $17.0K | $23.0K | $26.0K | $47.0K | $42.0K | $46.0K | $50.0K | $51.0K | · | |
| Receivables | $5M | $5M | $8M | $6M | $5M | $2M | $7M | $8M | $13M | $9M | $10M | · | |
| Inventory | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | $1M | $1M | · | |
| Prepaid Expense | $2M | $3M | $3M | $4M | $5M | $8M | $6M | $8M | $5M | $6M | $6M | · | |
| Current Assets | $22M | $57M | $39M | $48M | $100M | $56M | $27M | $30M | $33M | $73M | $37M | · | |
| PP&E (Net) | $208M | $215M | $262M | $287M | $307M | $353M | $258M | $258M | $265M | $212M | $210M | · | |
| PP&E (Gross) | $419M | $409M | $480M | $546M | $556M | $606M | $475M | $452M | $449M | $373M | $364M | · | |
| Accum. Depreciation | $211M | $194M | $218M | $259M | $249M | $252M | $217M | $194M | $184M | $161M | $154M | · | |
| Goodwill | $25M | $24M | $26M | $26M | $27M | $28M | $26M | $19M | $20M | $20M | $20M | · | |
| Intangibles | $2M | $2M | $2M | $2M | $3M | $4M | $4M | $7M | $9M | $10M | $10M | · | |
| Other Non-current Assets | $13M | $9M | $9M | $10M | $6M | $8M | $7M | $6M | $5M | $14M | $4M | · | |
| Total Assets | $435M | $471M | $533M | $587M | $688M | $690M | $675M | $439M | $423M | $406M | $372M | · | |
| Accounts Payable | $53M | $49M | $44M | $43M | $40M | $39M | $29M | $27M | $34M | $26M | $24M | · | |
| Short-term Debt | $36M | $69M | $34M | $37M | $11M | $41M | $37M | $30M | $8M | $567.0K | $15M | · | |
| Current Liabilities | $129M | $162M | $127M | $122M | $107M | $121M | $111M | $86M | $80M | $66M | $73M | · | |
| Capital Leases | $163M | $162M | $181M | $200M | $223M | $213M | $223M | · | · | · | · | · | |
| Deferred Tax | $6M | $6M | $7M | $7M | $7M | $13M | $12M | $12M | $12M | $20M | $16M | · | |
| Other Non-current Liabilities | $13M | $14M | $12M | $19M | $23M | $22M | $19M | $29M | $27M | $30M | $30M | · | |
| Total Liabilities | $453M | $476M | $500M | $524M | $583M | $609M | $535M | $259M | $242M | $259M | $233M | · | |
| Long-term Debt | $185M | $203M | $210M | $216M | $237M | $285M | $209M | $167M | $135M | $149M | $129M | · | |
| Total Debt | · | · | · | · | · | · | · | $30M | · | · | $15M | · | |
| Paid-in Capital | $155M | $158M | $155M | $154M | $152M | $150M | $149M | $147M | $146M | $145M | $144M | · | |
| Retained Earnings | $-129M | $-115M | $-79M | $-49M | $-13M | $-45M | $21M | $47M | $33M | $2M | $-8M | · | |
| Treasury Stock | $40M | $40M | $40M | $40M | $40M | $40M | $40M | $25M | $23M | $16M | $14M | · | |
| AOCI | $-5M | $-7M | $-3M | $-2M | $5M | $13M | $6M | $6M | $21M | $12M | $12M | · | |
| Stockholders' Equity | $-18M | $-4M | $33M | $63M | $104M | $78M | $135M | $176M | $177M | $142M | $135M | · | |
| Liabilities + Equity | $435M | $471M | $533M | $587M | $688M | $690M | $675M | $439M | $423M | $406M | $372M | · |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $13M | $16M | $18M | $21M | $23M | $22M | $23M | $22M | $17M | $16M | $15M | · | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $609.0K | $1M | · | |
| Deferred Tax | $-2M | $-1M | $414.0K | $1M | $880.0K | $-4M | $23M | $-4M | $3M | $-4M | $1M | · | |
| Amort. of Intangibles | $140.0K | $247.0K | $297.0K | $588.0K | $700.0K | $900.0K | $700.0K | $2M | $2M | $2M | $2M | · | |
| Other Non-cash | · | · | · | · | · | · | · | $-2M | · | · | $-11M | · | |
| Operating Cash Flow | $-2M | $-4M | $-10M | $-26M | $-13M | $-30M | $25M | $33M | $24M | $30M | $29M | · | |
| CapEx | $1M | $6M | $4M | $9M | $16M | $19M | $46M | $64M | $66M | $49M | $53M | · | |
| Investing Cash Flow | $37M | $4M | $-3M | $-9M | $130M | $-19M | $-53M | $-65M | $-7M | $-43M | $-30M | · | |
| Debt Issued | · | $16M | $4M | · | $45M | $90M | $91M | $91M | $91M | $82M | $10M | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $37M | · | · | $-25M | · | |
| Stock Repurchased | · | · | · | · | · | $670.0K | $11M | $2M | $7M | $3M | $3M | · | |
| Net Stock Activity | · | · | · | · | · | · | · | $-2M | · | · | $-3M | · | |
| Financing Cash Flow | $-38M | $337.0K | $-7M | $-17M | $-50M | $59M | $26M | $33M | $-22M | $11M | $-28M | · | |
| Net Change in Cash | $-2M | $-359.0K | $-20M | $-54M | $62M | $15M | $-2M | $-541.0K | $-5M | $-685.0K | $-31M | · | |
| Taxes Paid | $3M | $2M | $-639.0K | $9M | $-6M | $-2M | $7M | $9M | $9M | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | $-31M | · | · | $-25M | · | |
| Levered FCF | · | · | · | · | · | · | · | $-36M | · | · | $-32M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | · | 7.8% | · | · | 9.0% | · | |
| Net Margin | · | · | · | · | · | · | · | 4.6% | · | · | 8.8% | · | |
| Pretax Margin | · | · | · | · | · | · | · | 5.8% | · | · | 10.7% | · | |
| EBITDA Margin | · | · | · | · | · | · | · | 15.0% | · | · | 14.7% | · | |
| ROA | · | · | · | · | · | · | · | 3.3% | · | · | 5.9% | · | |
| ROE | · | · | · | · | · | · | · | 8.1% | · | · | 17.5% | · | |
| ROIC | · | · | · | · | · | · | · | 9.4% | · | · | 12.9% | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | · | · | 0.4 | · | · | 0.5 | · | |
| Quick Ratio | · | · | · | · | · | · | · | 0.1 | · | · | 0.4 | · | |
| Debt / Equity | · | · | · | · | · | · | · | 0.2 | · | · | 0.1 | · | |
| Interest Coverage | · | · | · | · | · | · | · | 3.5 | · | · | 2.7 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | 0.7 | · | · | 0.7 | · | |
| Inventory Turnover | · | · | · | · | · | · | · | 171.7 | · | · | 188.5 | · | |
| Receivables Turnover | · | · | · | · | · | · | · | 29.3 | · | · | 24.1 | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.6% | -5.5% | 9.7% | 46.1% | 78.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.02% | 14.8% | 42.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 21.1% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $203M | $211M | $223M | $203M | $139M | $78M | $277M | $309M | $280M | $271M | $258M | $257M | |
| Net Income TTM | $-14M | $-35M | $-31M | $-36M | $32M | $-65M | $-26M | $14M | $31M | $10M | $23M | $29M | |
| P/E | -1.7 | -0.8 | -1.4 | -1.7 | 2.8 | -1.7 | -9.6 | 24.2 | 12.6 | 40.5 | 13.4 | 11.1 | |
| Earnings Yield | -59.1% | -119.7% | -72.2% | -59.2% | 35.1% | -59.8% | -10.5% | 4.1% | 8.0% | 2.5% | 7.5% | 9.0% |
손익계산서 14
| 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 | $45M | $50M | $52M | $60M | $40M | $59M | $60M | $47M | $45M | $45M | $67M | $65M | $46M | $47M | $51M | $65M | |
| SG&A Expense | $5M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $5M | $5M | $5M | $4M | $5M | $6M | |
| Operating Expenses | $49M | $51M | $52M | $57M | $47M | $57M | $60M | $55M | $53M | $52M | $66M | $63M | $54M | $56M | $58M | $66M | |
| Operating Income | $-4M | $-978.0K | $-329.0K | $3M | $-7M | $2M | $-343.0K | $-8M | $-8M | $-7M | $1M | $2M | $-8M | $-8M | $-7M | $-2M | |
| Interest Expense | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $3M | |
| Other Non-op | $-488.0K | $-36.0K | $462.0K | $-2M | $-331.0K | $2M | $-714.0K | $-216.0K | $341.0K | $-519.0K | $267.0K | $-86.0K | $174.0K | $-2M | $5M | $4M | |
| Pretax Income | $-8M | $-3M | $-4M | $-2M | $-5M | $-2M | $-6M | $-13M | $-14M | $-12M | $-4M | $-3M | $-12M | $-14M | $-5M | $-905.0K | |
| Income Tax | $-143.0K | $-219.0K | $319.0K | $1M | $-472.0K | $160.0K | $700.0K | $-156.0K | $-223.0K | $277.0K | $896.0K | $-103.0K | $-480.0K | $-673.0K | $332.0K | $2M | |
| Net Income | $-8M | $-3M | $-4M | $-3M | $-5M | $-2M | $-7M | $-13M | $-13M | $-12M | $-4M | $-3M | $-11M | $-13M | $-5M | $-2M | |
| EPS (Basic) | $-0.36 | $-0.11 | $-0.18 | $-0.12 | $-0.21 | $-0.11 | $-0.31 | $-0.57 | $-0.59 | $-0.56 | $-0.20 | $-0.12 | $-0.50 | $-0.60 | $-0.23 | $-0.11 | |
| EPS (Diluted) | $-0.36 | $-0.11 | $-0.18 | $-0.12 | $-0.21 | $-0.11 | $-0.31 | $-0.57 | $-0.59 | $-0.56 | $-0.20 | $-0.12 | $-0.50 | $-0.60 | $-0.23 | $-0.11 | |
| Shares (Basic) | 22,717,260 | -45,199,380 | 22,717,260 | 22,708,206 | 22,426,184 | -44,787,133 | 22,426,184 | 22,413,617 | 22,348,994 | -44,427,929 | 22,273,423 | 22,262,214 | 22,114,927 | -44,019,399 | 22,043,823 | 22,040,512 | |
| Shares (Diluted) | 22,717,260 | -45,199,380 | 22,717,260 | 22,708,206 | 22,426,184 | -44,787,133 | 22,426,184 | 22,413,617 | 22,348,994 | -46,908,513 | 23,513,715 | 23,502,506 | 22,114,927 | -45,476,520 | 22,043,823 | 22,952,960 | |
| EBITDA | $-402.0K | · | $3M | $6M | $-4M | · | $4M | $-4M | $-3M | · | $6M | $6M | $-3M | · | $-2M | $4M |
대차대조표 28
| 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 | $6M | $11M | $8M | $9M | $6M | $12M | $10M | $9M | $8M | $13M | $12M | $16M | $15M | $30M | $40M | $50M | |
| Short-term Investments | $11.0K | $14.0K | $13.0K | $13.0K | $15.0K | $14.0K | $18.0K | $18.0K | $18.0K | · | $16.0K | $17.0K | $15.0K | · | $18.0K | $22.0K | |
| Receivables | $4M | $5M | $3M | $3M | $1M | $5M | $5M | $8M | $7M | · | $6M | $5M | $5M | · | $5M | $5M | |
| Inventory | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | · | $1M | $2M | $1M | · | $1M | $1M | |
| Prepaid Expense | $7M | $2M | $3M | $4M | $4M | $3M | $3M | $2M | $3M | · | $4M | $6M | $6M | · | $6M | $5M | |
| Current Assets | $45M | $22M | $19M | $21M | $33M | $57M | $59M | $59M | $20M | · | $42M | $46M | $33M | · | $59M | $74M | |
| PP&E (Net) | $183M | $208M | $211M | $213M | $212M | $215M | $225M | $225M | $254M | · | $262M | $268M | $282M | · | $282M | $292M | |
| PP&E (Gross) | $400M | $419M | $418M | $419M | $411M | $409M | $427M | $419M | $464M | · | $515M | $524M | $540M | · | · | · | |
| Accum. Depreciation | $217M | $211M | $207M | $205M | $198M | $194M | $201M | $194M | $210M | · | $253M | $257M | $258M | · | · | · | |
| Goodwill | $25M | $25M | $25M | $25M | $24M | $24M | $26M | $25M | $25M | $26M | $25M | $25M | $25M | $26M | $24M | $26M | |
| Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $3M | $3M | |
| Other Non-current Assets | $10M | $13M | $13M | $12M | $9M | $9M | $9M | $9M | $9M | · | $9M | $9M | $10M | · | $8M | $8M | |
| Total Assets | $431M | $435M | $435M | $438M | $441M | $471M | $496M | $495M | $495M | · | $533M | $552M | $560M | · | $590M | $628M | |
| Accounts Payable | $60M | $53M | $55M | $51M | $49M | $49M | $48M | $48M | $48M | · | $42M | $39M | $40M | · | $38M | $40M | |
| Short-term Debt | $36M | $36M | $16M | $38M | $54M | $69M | $53M | $58M | $41M | · | $40M | $47M | $47M | · | $57M | $60M | |
| Current Liabilities | $131M | $129M | $111M | $130M | $142M | $162M | $143M | $152M | $135M | · | $127M | $128M | $127M | · | $139M | $152M | |
| Capital Leases | $164M | $163M | $162M | $161M | $156M | $162M | $170M | $168M | $172M | · | $180M | $188M | $193M | · | $201M | $206M | |
| Deferred Tax | $6M | $6M | $6M | $7M | $6M | $6M | $7M | $6M | $6M | · | $6M | $6M | $7M | · | $6M | $7M | |
| Other Non-current Liabilities | $13M | $13M | $14M | $14M | $14M | $14M | $13M | $11M | $12M | · | $12M | $19M | $19M | · | $15M | $16M | |
| Total Liabilities | $457M | $453M | $448M | $447M | $450M | $476M | $495M | $489M | $477M | · | $491M | $505M | $509M | · | $520M | $545M | |
| Long-term Debt | · | $185M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $36M | · | $16M | $38M | $54M | · | $53M | $58M | $41M | · | $40M | $47M | $47M | · | $57M | $60M | |
| Paid-in Capital | $156M | $155M | $159M | $159M | $158M | $158M | $157M | $157M | $156M | · | $155M | $154M | $154M | · | $153M | $153M | |
| Retained Earnings | $-137M | $-129M | $-126M | $-122M | $-120M | $-115M | $-113M | $-106M | $-93M | · | $-67M | $-63M | $-60M | · | $-36M | $-30M | |
| Treasury Stock | $40M | $40M | $40M | $40M | $40M | $40M | $40M | $40M | $40M | · | $40M | $40M | $40M | · | $40M | $40M | |
| AOCI | $-4M | $-5M | $-5M | $-4M | $-7M | $-7M | $-3M | $-4M | $-5M | · | $-6M | $-4M | $-3M | · | $-9M | $-812.0K | |
| Stockholders' Equity | $-26M | $-18M | $-12M | $-8M | $-8M | $-4M | $2M | $7M | $18M | · | $42M | $47M | $51M | · | $69M | $81M | |
| Liabilities + Equity | $431M | $435M | $435M | $438M | $441M | $471M | $496M | $495M | $495M | · | $533M | $552M | $560M | · | $590M | $628M |
현금 흐름 14
| 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 | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Stock-based Comp | $368.0K | $393.0K | $391.0K | $530.0K | $600.0K | $619.0K | $603.0K | $456.0K | $678.0K | $499.0K | $613.0K | $308.0K | $443.0K | $509.0K | $497.0K | $466.0K | |
| Amort. of Intangibles | $32.0K | $44.0K | $29.0K | $32.0K | $35.0K | $4.0K | $81.0K | $81.0K | $81.0K | $4.0K | $150.0K | $75.0K | $68.0K | $-30.0K | $307.0K | $154.0K | |
| Other Non-cash | $2M | · | · | · | $-7M | · | · | · | $6M | · | · | · | $-6M | · | · | · | |
| Operating Cash Flow | $-2M | $4M | $295.0K | $2M | $-8M | $8M | $1M | $-10M | $-3M | $-3M | $2M | $3M | $-12M | $-237.0K | $-9M | $-3M | |
| CapEx | $516.0K | $158.0K | $541.0K | $382.0K | $253.0K | $967.0K | $2M | $249.0K | $2M | $-2M | $3M | $2M | $2M | $3M | $3M | $2M | |
| Investing Cash Flow | $-545.0K | $-216.0K | $-484.0K | $20M | $18M | $-1M | $-2M | $-239.0K | $8M | $3M | $-3M | $-2M | $-2M | $-3M | $-3M | $-2M | |
| Debt Issued | · | · | · | · | · | $0 | $3M | · | · | $302.0K | $685.0K | · | · | · | · | · | |
| Net Debt Issued | $-2M | · | · | · | $-17M | · | · | · | $-11M | · | · | · | $-1M | · | · | · | |
| Financing Cash Flow | $-2M | $-2M | $-1M | $-18M | $-17M | $-2M | $1M | $12M | $-11M | $-3M | $-3M | $697.0K | $-1M | $-9M | $-4M | $-3M | |
| Net Change in Cash | $-5M | $2M | $-1M | $4M | $-7M | $4M | $756.0K | $2M | $-7M | $-2M | $-4M | $1M | $-15M | $-11M | $-16M | $-10M | |
| Taxes Paid | $417.0K | $243.0K | $307.0K | $1M | $690.0K | $262.0K | $609.0K | $923.0K | $106.0K | $58.0K | $31.0K | $-785.0K | $57.0K | $-250.0K | $-1.0K | $9M | |
| Free Cash Flow | $-3M | · | · | · | $-8M | · | · | · | $-5M | · | · | · | $-13M | · | · | · | |
| Levered FCF | $-7M | · | · | · | $-12M | · | · | · | $-10M | · | · | · | $-17M | · | · | · |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -8.1% | · | -0.63% | 4.8% | -17.2% | · | -0.57% | -16.4% | -16.7% | · | 1.5% | 2.8% | -17.2% | · | -13.2% | -2.4% | |
| Net Margin | -18.1% | · | -8.0% | -4.4% | -11.8% | · | -11.7% | -27.4% | -29.4% | · | -6.6% | -4.3% | -24.3% | · | -10.1% | -3.8% | |
| Pretax Margin | -18.3% | · | -7.6% | -2.6% | -13.5% | · | -10.7% | -28.1% | -30.2% | · | -5.4% | -4.6% | -25.8% | · | -9.7% | -1.4% | |
| EBITDA Margin | -0.89% | · | 5.6% | 10.4% | -8.8% | · | 6.0% | -7.9% | -7.4% | · | 8.4% | 10.0% | -7.1% | · | -3.4% | 5.7% | |
| ROA | -1.9% | · | -0.89% | -0.57% | -1.0% | · | -1.4% | -2.5% | -2.5% | · | -0.78% | -0.47% | -1.8% | · | -0.81% | -0.36% | |
| ROE | 48.5% | · | 79.5% | 462.2% | -95.7% | · | -32.2% | -47.5% | -38.5% | · | -8.0% | -4.3% | -15.5% | · | -6.0% | -2.5% | |
| ROIC | -35.8% | · | -8.1% | 16.8% | -13.8% | · | -0.70% | -11.7% | -12.5% | · | 1.6% | 1.8% | -7.7% | · | -5.7% | -3.0% |
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 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.4 | 0.4 | 0.2 | · | 0.3 | 0.4 | 0.3 | · | 0.4 | 0.5 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 0.3 | 0.4 | |
| Debt / Equity | -1.4 | · | -1.4 | -5.0 | -6.7 | · | 32.9 | 8.9 | 2.3 | · | 1.0 | 1.0 | 0.9 | · | 0.8 | 0.7 | |
| Interest Coverage | -0.9 | · | -0.1 | 0.7 | -1.5 | · | -0.1 | -1.4 | -1.4 | · | 0.2 | 0.4 | -1.9 | · | -1.8 | -0.5 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 15.9 | · | 12.7 | 11.0 | 9.4 | · | 10.7 | 7.1 | 7.5 | · | 12.8 | 12.1 | 11.2 | · | 14.3 | 16.0 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $198M | · | $213M | $207M | $192M | · | $219M | $223M | $222M | · | $229M | $227M | $202M | · | $188M | $173M | |
| Net Income TTM | $-20M | · | $-19M | $-27M | $-38M | · | $-37M | $-33M | $-32M | · | $-23M | $-22M | $-34M | · | $-33M | $-5M | |
| P/E | -1.3 | · | -1.8 | -1.1 | -0.8 | · | -1.0 | -1.0 | -1.3 | · | -2.0 | -2.8 | -2.1 | · | -2.2 | -13.9 | |
| Earnings Yield | -77.0% | · | -55.8% | -90.3% | -120.9% | · | -102.5% | -104.2% | -76.6% | · | -49.5% | -36.2% | -47.4% | · | -45.6% | -7.2% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $203M | $211M | $223M | $203M | $139M |
| 순이익 | $-14M | $-35M | $-31M | $-36M | $32M |
| 희석 EPS | $-0.62 | $-1.58 | $-1.38 | $-1.64 | $1.42 |
최신 뉴스 이 회사 관련 최근 헤드라인
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.