RGS Regis Corporation - Common Stock
$28.19
가격 · 5월 19, 2026
기준 재무 정보 5월 13, 2026
RGS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$28.19
시가총액
$54M
P/E (TTM)
0.5
EPS (TTM)
$46.10
매출 (TTM)
$210M
배당 수익률
—
ROE
97.9%
부채/자본
0.6
52주 범위
$18 – $32
RGS 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
$210M
2016-06-30
→
2025-06-30
EPS
$46.10
2016-06-30
→
2025-06-30
잉여현금흐름
$12M
2016-06-30
→
2025-06-30
마진
58.8%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
RGS
동종업계 중앙값
P/E (TTM)
0.5
7.5
P/S (TTM)
0.3
0.4
P/B
0.3
2.3
EV / EBITDA
6.5
—
Price / FCF (주가 / FCF)
4.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
RGS
동종업계 중앙값
Operating Margin (영업이익률)
9.5%
—
Net Profit Margin (순이익률)
58.8%
12.3%
ROA
21.9%
3.0%
ROE
97.9%
21.6%
ROIC
512.5%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
RGS
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.6
101.7
Current Ratio (유동비율)
0.5
1.0
Quick Ratio (당좌 비율)
0.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
RGS
동종업계 중앙값
Revenue YoY (매출 YoY)
3.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-8.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-20.7%
—
EPS YoY
20.2%
—
Net Income YoY (순이익 YoY)
35.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
RGS
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2013년 11월 1일 | $1.2000 |
| 2013년 8월 29일 | $1.2000 |
| 2013년 5월 3일 | $1.2000 |
| 2013년 2월 8일 | $1.2000 |
| 2012년 11월 6일 | $1.2000 |
| 2012년 8월 31일 | $1.2000 |
| 2012년 5월 7일 | $1.2000 |
| 2012년 2월 6일 | $1.2000 |
| 2011년 11월 8일 | $1.2000 |
| 2011년 9월 6일 | $1.2000 |
| 2011년 5월 9일 | $1.2000 |
| 2011년 2월 8일 | $1.2000 |
| 2010년 11월 8일 | $0.8000 |
| 2010년 9월 3일 | $0.8000 |
| 2010년 5월 11일 | $0.8000 |
| 2010년 2월 9일 | $0.8000 |
| 2009년 11월 9일 | $0.8000 |
| 2009년 8월 28일 | $0.8000 |
| 2009년 5월 12일 | $0.8000 |
| 2009년 2월 10일 | $0.8000 |
RGS 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
13.3%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.60 | — | — |
| 2024년 6월 30일 | $38.14 | $-0.64 | 38.8% |
| 2024년 3월 31일 | $-1.03 | $-1.29 | 0.26% |
| 2023년 12월 31일 | $-0.36 | $-1.20 | 0.84% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| RGS | $54M | 0.5 | 3.5% | 58.8% | 97.9% | — |
| CSV | $666M | 13.0 | 3.3% | 12.3% | 21.0% | 35.1% |
| WW | — | 3.9 | -11.7% | — | — | — |
| BODI | — | -25.3 | -39.9% | -1.1% | -11.1% | 73.0% |
| XWEL | — | -0.1 | -13.8% | — | — | — |
| SCI | $10.89B | 20.5 | 2.9% | 12.6% | 32.7% | 26.5% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $210M | $203M | $233M | $276M | $412M | $670M | $1.07B | $1.24B | $1.29B | $1.29B | $1.84B | $1.89B | |
| SG&A Expense | $47M | $45M | $51M | $65M | $96M | $131M | $177M | $174M | $157M | $157M | $186M | $173M | |
| Operating Expenses | $190M | $182M | $225M | $305M | $506M | $815M | $1.09B | $1.24B | $1.28B | $1.27B | $1.83B | $1.93B | |
| Operating Income | $20M | $2M | $9M | $-29M | $-95M | $-145M | $-22M | $-5M | $13M | $24M | $4M | $-35M | |
| Other Non-op | $2M | $677.0K | $1M | $-296.0K | $16M | $3M | $2M | $5M | $1M | $4M | $2M | $2M | |
| Pretax Income | $2M | $90M | $-12M | $-44M | $-109M | $-177M | $-22M | $-10M | $6M | · | · | · | |
| Income Tax | $-115M | $869.0K | $-655.0K | $2M | $-5M | $-5M | $-2M | $-70M | $9M | $9M | $15M | $73M | |
| Net Income | $124M | $91M | $-7M | $-86M | $-113M | $-171M | $-14M | $6M | $-19M | $-11M | $-34M | $-139M | |
| EPS (Basic) | $52.26 | $38.93 | $-3.18 | $-39.40 | $-3.15 | $-4.77 | $-0.34 | $0.14 | $-0.40 | $-0.23 | · | · | |
| EPS (Diluted) | $46.10 | $38.34 | $-3.18 | $-39.40 | $-3.15 | $-4.77 | $-0.34 | $0.14 | $-0.40 | $-0.23 | · | · | |
| Shares (Basic) | 2,364,000 | 2,339,000 | 2,323,000 | 2,179,000 | 35,956,000 | 35,936,000 | 41,829,000 | 46,517,000 | 46,359,000 | 48,542,000 | 54,992,000 | 56,482,000 | |
| Shares (Diluted) | 2,680,000 | 2,375,000 | 2,323,000 | 2,179,000 | 35,956,000 | 35,936,000 | 41,829,000 | 47,035,000 | 46,359,000 | 48,542,000 | 54,992,000 | 56,482,000 | |
| EBITDA | $23M | $24M | $16M | $-22M | $-86M | $-112M | $11M | $40M | $54M | $75M | $72M | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $17M | $10M | $10M | $17M | $19M | $114M | $70M | $110M | $171M | $147M | $212M | $379M | |
| Receivables | $9M | $9M | $11M | $15M | $26M | $31M | $30M | $52M | $20M | $25M | $25M | $26M | |
| Inventory | $3M | $818.0K | $2M | $3M | $21M | $63M | $77M | $79M | $98M | $134M | $129M | $137M | |
| Prepaid Expense | $1M | $684.0K | $2M | $2M | $4M | $5M | $10M | $9M | $28M | $31M | $33M | $37M | |
| Other Current Assets | $21M | $22M | $17M | $14M | $17M | $19M | $33M | $48M | $48M | $52M | $63M | $65M | |
| Current Assets | $50M | $42M | $37M | $49M | $87M | $226M | $211M | $290M | $370M | $358M | $428M | $613M | |
| PP&E (Net) | $10M | $4M | $6M | $13M | $17M | $57M | $78M | $99M | $123M | $152M | $218M | $267M | |
| PP&E (Gross) | $24M | $28M | $35M | $57M | $72M | $307M | $406M | $507M | $601M | $876M | $972M | $1.05B | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | $636M | $689M | $719M | |
| Goodwill | $183M | $173M | $174M | $174M | $230M | $227M | $346M | $413M | $417M | $417M | $419M | $425M | |
| Intangibles | $6M | $2M | $3M | $3M | $4M | $5M | $9M | $11M | $12M | $15M | $17M | $20M | |
| Other Non-current Assets | · | $21M | $26M | $36M | $41M | $41M | $34M | $38M | $62M | $62M | $64M | $62M | |
| Total Assets | $599M | $530M | $607M | $769M | $996M | $1.34B | $683M | $857M | $1.01B | $1.04B | $1.16B | $1.42B | |
| Accounts Payable | $21M | $13M | $14M | $16M | $27M | $51M | $48M | $58M | $55M | $60M | $63M | $68M | |
| Accrued Liabilities | $19M | $22M | $30M | $34M | $51M | $49M | $81M | $101M | $110M | $135M | $153M | $145M | |
| Current Liabilities | $102M | $104M | $126M | $153M | $198M | $237M | $128M | $158M | $178M | $195M | $217M | $387M | |
| Capital Leases | $179M | $231M | $292M | $408M | $518M | $680M | $0 | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | $32M | $108M | $100M | $91M | $83M | |
| Other Non-current Liabilities | $23M | $40M | $49M | $59M | $75M | $94M | $111M | $122M | $197M | $202M | $198M | $195M | |
| Total Liabilities | $413M | $474M | $644M | $800M | $979M | $1.22B | $359M | $370M | $503M | $517M | $535M | $702M | |
| Long-term Debt | $111M | $100M | $177M | $180M | $187M | $178M | $90M | $90M | $121M | $120M | · | $294M | |
| Total Debt | $111M | $100M | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $122.0K | $114.0K | $114.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | |
| Paid-in Capital | $75M | $70M | $67M | $63M | $25M | $22M | $47M | $194M | $214M | $207M | $298M | $338M | |
| Retained Earnings | $102M | $-22M | $-113M | $-105M | $-19M | $94M | $266M | $280M | $288M | $305M | $317M | $351M | |
| AOCI | $8M | $9M | $9M | $9M | $10M | $7M | $9M | $10M | $3M | $5M | $10M | $23M | |
| Stockholders' Equity | $186M | $57M | $-37M | $-31M | $17M | $126M | $324M | $486M | $493M | $507M | $627M | $714M | |
| Liabilities + Equity | $599M | $530M | $607M | $769M | $996M | $1.34B | $683M | $857M | $1.01B | $1.04B | $1.16B | $1.42B | |
| Shares Outstanding | 2,435,981 | 2,279,948 | 2,277,828 | 2,275,029 | 1,789,309 | 35,625,716 | 36,869,249 | 45,258,571 | 46,400,367 | 46,154,410 | 53,664,366 | 56,651,166 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $7M | $7M | $18M | $33M | $33M | $39M | $41M | $42M | $68M | $81M | |
| Stock-based Comp | $2M | $2M | $2M | $1M | $3M | $3M | $9M | $8M | $13M | $10M | $9M | $6M | |
| Deferred Tax | $-114M | $519.0K | $-8.0K | $391.0K | $-3M | $-4M | $-10M | $-80M | $8M | $7M | $11M | $71M | |
| Amort. of Intangibles | $400.0K | $300.0K | $300.0K | $400.0K | $800.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | |
| Restructuring | · | · | · | · | $0 | $2M | $22M | $0 | $0 | · | · | · | |
| Other Non-cash | $-717.0K | $-99M | $-10M | $39M | $-4M | $53M | $-36M | $22M | $130.0K | $-7M | $40M | · | |
| Operating Cash Flow | $14M | $-2M | $-8M | $-39M | $-100M | $-86M | $-18M | $3M | $58M | $56M | $95M | $117M | |
| CapEx | $1M | $376.0K | $481.0K | $5M | $11M | $37M | $32M | $30M | $27M | $23M | $38M | $49M | |
| Investing Cash Flow | $-11M | $2M | $4M | $8M | $-2M | $61M | $88M | $-1M | $-30M | $-17M | $-36M | $-44M | |
| Net Debt Issued | $-1M | $-96M | $-11M | $-17M | $-589.0K | $-126M | $0 | · | · | · | · | · | |
| Stock Issued | · | $0 | $0 | $37M | $0 | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | $0 | $28M | $153M | $25M | $0 | $101M | $48M | $0 | |
| Net Stock Activity | · | $0 | $0 | $37M | $0 | $-28M | $-153M | $-25M | $0 | $-101M | $-48M | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | |
| Financing Cash Flow | $4M | $8M | $-2M | $29M | $8M | $56M | $-127M | $-62M | $-7M | $-103M | $-222M | $104M | |
| Net Change in Cash | $6M | $8M | $-6M | $-2M | $-94M | $31M | $-56M | $-61M | $22M | $-65M | $-166M | $177M | |
| Taxes Paid | $463.0K | $-893.0K | $265.0K | $-1M | $-3M | $2M | $2M | $2M | $2M | $2M | $-1M | $-16M | |
| Free Cash Flow | $12M | $-2M | $-8M | $-44M | $-111M | $-124M | $-49M | $-27M | $26M | $24M | $56M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.5% | 10.3% | 3.8% | -10.5% | -25.1% | -21.7% | -2.1% | 0.02% | -0.07% | 0.98% | 0.19% | · | |
| Net Margin | 58.8% | 44.9% | -3.2% | -31.1% | -27.3% | -25.6% | -1.3% | 0.72% | -0.95% | -0.63% | -1.8% | · | |
| Pretax Margin | 0.73% | 44.3% | -5.1% | -16.1% | -28.6% | -26.4% | -2.1% | · | · | · | · | · | |
| EBITDA Margin | 10.9% | 12.0% | 6.8% | -8.1% | -20.8% | -16.8% | 1.0% | 3.3% | 3.2% | 4.2% | 3.9% | · | |
| ROA | 21.9% | 16.0% | -1.1% | -9.7% | -9.7% | -16.9% | -1.8% | 0.93% | -1.6% | -1.0% | -2.6% | · | |
| ROE | 97.9% | 868.7% | 21.3% | 865.8% | -340.6% | -105.9% | -4.1% | 1.7% | -3.2% | -2.0% | -5.1% | · | |
| ROIC | 512.5% | 13.2% | -22.6% | 97.6% | -583.1% | -112.6% | -6.2% | · | · | · | · | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 1.0 | 1.6 | 1.9 | 2.1 | 1.8 | 2.0 | · | |
| Quick Ratio | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.8 | 1.0 | 1.1 | 0.9 | 1.1 | · | |
| Debt / Equity | 0.6 | 1.8 | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.6 | 1.8 | · | · | · | · | · | · | · | · | · | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.7 | 1.4 | 1.3 | 1.7 | 1.6 | 1.4 | · | |
| Receivables Turnover | 22.2 | 20.0 | 18.4 | 13.5 | 14.2 | 21.9 | 25.9 | 33.7 | 70.3 | 72.6 | 72.9 | · |
성장률 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.5% | -13.0% | -15.4% | -33.0% | -38.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -8.7% | -21.0% | -29.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -20.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 20.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 35.7% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $210M | $203M | $233M | $276M | $412M | $670M | $1.07B | $1.24B | $1.29B | $1.29B | $1.84B | $1.89B | |
| Net Income TTM | $124M | $91M | $-7M | $-86M | $-113M | $-171M | $-14M | $6M | $-19M | $-11M | $-34M | $-139M | |
| Market Cap | $54M | $52M | $1.01B | $983M | $6.70B | $5.83B | $12.24B | $14.97B | $9.53B | $11.49B | $16.92B | · | |
| Enterprise Value | $148M | $142M | · | · | · | · | · | · | · | · | · | · | |
| P/E | 0.5 | 0.6 | -7.0 | -0.5 | -59.4 | -34.3 | -976.5 | 2362.9 | -513.5 | -1082.6 | -150.8 | -134.7 | |
| P/S | 0.3 | 0.3 | 4.3 | 3.6 | 16.3 | 8.7 | 11.5 | 12.1 | 7.4 | 8.9 | 9.2 | · | |
| P/B | 0.3 | 0.9 | -27.5 | -31.8 | 393.1 | 46.4 | 37.8 | 29.7 | 18.8 | 22.1 | 27.0 | · | |
| P / Cash Flow | 4.0 | -25.7 | -128.2 | -25.4 | -67.1 | -67.5 | -698.5 | 6431.1 | 158.7 | 208.8 | 180.0 | · | |
| P / FCF | 4.4 | -21.7 | -120.9 | -22.4 | -60.2 | -47.0 | -249.1 | -549.6 | 363.6 | 480.6 | 303.7 | · | |
| EV / EBITDA | 6.5 | 5.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 11.9 | -58.7 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.7 | 0.7 | · | · | · | · | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | 0.00% | 0.00% | · | |
| Earnings Yield | 206.7% | 166.7% | -14.3% | -182.4% | -1.7% | -2.9% | -0.10% | 0.04% | -0.19% | -0.09% | -0.66% | -0.74% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | 0.00% | 0.00% | · | |
| Annual Payout | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M |
손익계산서 13
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $52M | $57M | $59M | $60M | $57M | $47M | $46M | $49M | $49M | $51M | $53M | $56M | $56M | $60M | $62M | $66M | |
| SG&A Expense | $10M | $10M | $11M | $10M | $11M | $11M | $14M | $12M | $11M | $12M | $11M | $12M | $13M | $12M | $14M | $15M | |
| Operating Expenses | $47M | $51M | $53M | $53M | $52M | $41M | $44M | $45M | $45M | $46M | $46M | $52M | $54M | $59M | $59M | $67M | |
| Operating Income | $6M | $6M | $6M | $7M | $5M | $5M | $2M | $5M | $4M | $5M | $7M | $4M | $2M | $730.0K | $2M | $-1M | |
| Other Non-op | $202.0K | $517.0K | $242.0K | $1M | $315.0K | $-307.0K | $677.0K | $27.0K | $-298.0K | $299.0K | $-200.0K | $198.0K | $381.0K | $1M | $-463.0K | $-309.0K | |
| Pretax Income | $893.0K | $1M | $2M | $3M | $249.0K | $342.0K | $-2M | $92M | $-2M | $-1M | $1M | $-5M | $-2M | $-3M | $-2M | $-5M | |
| Income Tax | $158.0K | $1M | $536.0K | $-115M | $-1.0K | $136.0K | $-225.0K | $1M | $54.0K | $-107.0K | $-148.0K | $-442.0K | $-241.0K | $0 | $28.0K | $3M | |
| Net Income | $735.0K | $456.0K | $1M | $116M | $250.0K | $8M | $-853.0K | $91M | $-2M | $997.0K | $1M | $-5M | $-2M | $-2M | $1M | $-43M | |
| EPS (Basic) | $0.29 | $0.18 | $0.56 | $49.23 | $0.10 | $3.29 | $-0.36 | $38.99 | $-1.00 | $0.43 | $0.51 | $-1.46 | $-0.71 | $-1.04 | $0.03 | $-38.40 | |
| EPS (Diluted) | $0.26 | $0.16 | $0.49 | $43.67 | $0.08 | $2.71 | $-0.36 | $38.40 | $-1.00 | $0.43 | $0.51 | $-1.46 | $-0.71 | $-1.04 | $0.03 | $-38.40 | |
| Shares (Basic) | 2,539,000 | 2,482,000 | 2,440,000 | -4,802,000 | 2,499,000 | 2,324,000 | 2,343,000 | -4,676,000 | 2,342,000 | 2,341,000 | 2,332,000 | -48,353,000 | 2,315,000 | 2,307,000 | 46,054,000 | -126,278,000 | |
| Shares (Diluted) | 2,864,000 | 2,862,000 | 2,781,000 | -5,490,000 | 3,002,000 | 2,825,000 | 2,343,000 | -4,670,000 | 2,342,000 | 2,341,000 | 2,362,000 | -48,353,000 | 2,315,000 | 2,307,000 | 46,054,000 | -126,278,000 | |
| EBITDA | $6M | $6M | $7M | · | $5M | $5M | $3M | · | $4M | $5M | $8M | · | $2M | $730.0K | $4M | · |
대차대조표 27
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $18M | $17M | $17M | $13M | $10M | $6M | $10M | $6M | $7M | $9M | · | $9M | $9M | $10M | · | |
| Receivables | $9M | $9M | $9M | $9M | $9M | $8M | $9M | $9M | $10M | $12M | $10M | · | $14M | $14M | $13M | · | |
| Inventory | $2M | $3M | $3M | $3M | $3M | $3M | · | $818.0K | $720.0K | $1M | $1M | · | $2M | $3M | $5M | · | |
| Prepaid Expense | · | · | · | $1M | · | · | · | $684.0K | $12M | $15M | $15M | · | $15M | $18M | $16M | · | |
| Other Current Assets | $20M | $22M | $23M | $21M | $25M | $25M | $20M | $22M | · | · | · | · | · | · | · | · | |
| Current Assets | $54M | $52M | $51M | $50M | $47M | $43M | $35M | $42M | $28M | $35M | $35M | · | $39M | $44M | $43M | · | |
| PP&E (Net) | $10M | $10M | $10M | $10M | $11M | $11M | $3M | $4M | $5M | $6M | $6M | $6M | $8M | $9M | $12M | $13M | |
| PP&E (Gross) | · | · | · | $24M | · | · | · | $28M | · | · | · | · | · | · | · | · | |
| Goodwill | $183M | $183M | $183M | $183M | $184M | $189M | $173M | $173M | $173M | $174M | $173M | · | $173M | $173M | $173M | · | |
| Intangibles | $5M | $6M | $6M | $6M | $6M | $2M | $2M | $2M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | |
| Other Non-current Assets | · | · | · | · | $18M | $18M | $20M | · | $24M | $25M | $26M | · | $26M | $28M | $29M | · | |
| Total Assets | $557M | $588M | $592M | $599M | $511M | $530M | $509M | $530M | $544M | $574M | $580M | · | $641M | $688M | $722M | · | |
| Accounts Payable | $21M | $20M | $22M | $21M | $18M | $16M | $15M | $13M | $10M | $12M | $13M | · | $16M | $17M | $16M | · | |
| Accrued Liabilities | $16M | $16M | $17M | $19M | $20M | $20M | $19M | $22M | $26M | $26M | $26M | · | $26M | $28M | $29M | · | |
| Current Liabilities | $92M | $98M | $100M | $102M | $101M | $108M | $101M | $104M | $109M | $115M | $117M | · | $129M | $139M | $143M | · | |
| Capital Leases | $145M | $171M | $174M | $179M | $193M | $207M | $218M | $231M | $249M | $266M | $272M | · | $318M | $352M | $380M | · | |
| Other Non-current Liabilities | $18M | $20M | $21M | $23M | $36M | $37M | $38M | $40M | $41M | $44M | $47M | · | $52M | $53M | $57M | · | |
| Total Liabilities | $367M | $400M | $405M | $413M | $443M | $463M | $453M | $474M | $580M | $607M | $615M | · | $674M | $719M | $752M | · | |
| Long-term Debt | $115M | $113M | $111M | $111M | $112M | $112M | $95M | $100M | $180M | $182M | $180M | · | $175M | $175M | $172M | · | |
| Total Debt | $115M | $113M | $111M | · | $112M | $112M | $95M | · | $180M | $182M | $180M | · | $175M | $175M | $172M | · | |
| Common Stock | $125.0K | $125.0K | $123.0K | $122.0K | $122.0K | $122.0K | $114.0K | $114.0K | $114.0K | $114.0K | $2M | · | $2M | $2M | $2M | · | |
| Paid-in Capital | $77M | $77M | $76M | $75M | $75M | $73M | $70M | $70M | $68M | $68M | $65M | · | $64M | $64M | $63M | · | |
| Retained Earnings | $105M | $104M | $103M | $102M | $-15M | $-15M | $-22M | $-22M | $-113M | $-110M | $-111M | · | $-108M | $-106M | $-104M | · | |
| AOCI | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | $9M | · | $9M | $9M | $9M | · | |
| Stockholders' Equity | $189M | $189M | $188M | $186M | $69M | $67M | $56M | $57M | $-36M | $-34M | $-35M | $-37M | $-33M | $-32M | $-30M | $-31M | |
| Liabilities + Equity | $557M | $588M | $592M | $599M | $511M | $530M | $509M | $530M | $544M | $574M | $580M | · | $641M | $688M | $722M | · | |
| Shares Outstanding | 2,498,778 | 2,498,778 | 2,461,270 | 2,435,981 | 2,435,981 | 2,435,979 | 2,282,395 | 2,279,948 | 2,279,948 | 2,279,450 | 45,579,248 | 2,277,828 | 45,564,673 | 45,562,555 | 45,536,525 | 2,275,029 |
현금 흐름 14
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $896.0K | $790.0K | $758.0K | $1M | $743.0K | $428.0K | $425.0K | $2M | $571.0K | $630.0K | $375.0K | $2M | $855.0K | $4M | $1M | $2M | |
| Stock-based Comp | $-204.0K | $281.0K | $629.0K | $-103.0K | $439.0K | $174.0K | $1M | $357.0K | $310.0K | $261.0K | $630.0K | $648.0K | $557.0K | $580.0K | $531.0K | $480.0K | |
| Deferred Tax | $81.0K | $899.0K | $462.0K | $-114M | $0 | $24.0K | $-221.0K | $569.0K | $-21.0K | $30.0K | $-59.0K | $41.0K | $-77.0K | $0 | $28.0K | $2M | |
| Other Non-cash | · | · | $-4M | · | · | · | $-6M | · | · | · | $-12M | · | · | · | $-13M | · | |
| Operating Cash Flow | $5M | $2M | $2M | $7M | $6M | $2M | $-1M | $5M | $-277.0K | $-4M | $-3M | $576.0K | $-2M | $-2M | $-5M | $-4M | |
| CapEx | $216.0K | $772.0K | $395.0K | $526.0K | $325.0K | $428.0K | $16.0K | $4.0K | $49.0K | $160.0K | $163.0K | $142.0K | $-22.0K | $177.0K | $184.0K | $1M | |
| Investing Cash Flow | $-216.0K | $-772.0K | $-395.0K | $-516.0K | $-325.0K | $-12M | $941.0K | $-4.0K | $2M | $-160.0K | $-163.0K | $-142.0K | $522.0K | $323.0K | $3M | $12M | |
| Debt Issued | · | · | · | · | · | · | $4M | · | $0 | $2M | $2M | · | $0 | $5M | $6M | · | |
| Net Debt Issued | · | · | $-2M | · | · | · | $4M | · | · | · | $2M | · | · | · | $556.0K | · | |
| Stock Issued | $0 | $-291.0K | $589.0K | · | $0 | $0 | $0 | · | · | · | · | · | $0 | $0 | $0 | $0 | |
| Net Stock Activity | · | · | $589.0K | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Financing Cash Flow | $-300.0K | $-160.0K | $-1M | $-4M | $-434.0K | $14M | $-6M | $9M | $-3M | $636.0K | $2M | $407.0K | $-956.0K | $2M | $-4M | $-14M | |
| Net Change in Cash | $4M | $777.0K | $562.0K | $3M | $5M | $5M | $-7M | $14M | $-2M | $-3M | $-1M | $891.0K | $-2M | $699.0K | $-6M | $-6M | |
| Free Cash Flow | · | · | $2M | · | · | · | $-1M | · | · | · | $-3M | · | · | · | $-5M | · |
수익성 7
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.9% | 10.8% | 10.0% | · | 8.8% | 11.8% | 4.6% | · | 8.3% | 9.4% | 13.9% | · | 3.6% | 1.2% | 4.0% | · | |
| Net Margin | 1.4% | 0.80% | 2.3% | · | 0.44% | 16.4% | -1.8% | · | -4.7% | 1.9% | 2.2% | · | -2.9% | -4.0% | 2.4% | · | |
| Pretax Margin | 1.7% | 2.5% | 3.2% | · | 0.44% | 0.73% | -4.4% | · | -4.8% | -2.2% | 2.0% | · | -4.3% | -4.2% | -2.9% | · | |
| EBITDA Margin | 10.9% | 10.8% | 11.3% | · | 8.8% | 11.8% | 5.6% | · | 8.3% | 9.4% | 14.6% | · | 3.6% | 1.2% | 5.7% | · | |
| ROA | 0.14% | 0.08% | 0.25% | · | 0.05% | 1.4% | -0.16% | · | -0.39% | 0.16% | 0.18% | · | -0.22% | -0.30% | 0.17% | · | |
| ROE | 0.57% | 0.36% | 1.1% | · | 1.5% | 46.2% | -8.1% | · | 6.8% | -3.1% | -3.7% | · | 15.2% | -72.4% | 29.5% | · | |
| ROIC | 1.5% | 0.64% | 1.4% | · | 2.8% | 1.9% | 1.2% | · | 2.9% | 2.9% | 5.9% | · | 1.3% | 0.51% | 1.8% | · |
유동성 및 지급능력 4
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | |
| Quick Ratio | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | |
| Debt / Equity | 0.6 | 0.6 | 0.6 | · | 1.6 | 1.7 | 1.7 | · | -5.0 | -5.4 | -5.1 | · | -5.3 | -5.5 | -5.8 | · | |
| LT Debt / Equity | 0.6 | 0.6 | 0.6 | · | 1.6 | 1.7 | 1.7 | · | -5.0 | -5.4 | -5.1 | · | -5.3 | -5.5 | -5.8 | · |
효율성 2
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 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 | 5.8 | 6.5 | 6.4 | · | 6.2 | 4.6 | 4.9 | · | 4.2 | 3.9 | 4.7 | · | 3.8 | 3.9 | 3.6 | · |
가치 평가 (TTM) 14
| 지표 | 추세 | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $225M | $220M | $209M | · | $199M | $193M | $200M | · | $209M | $220M | $231M | · | $241M | $255M | $272M | · | |
| Net Income TTM | $3M | $10M | $8M | · | $5M | $5M | $-994.0K | · | $-2M | $-2M | $-1M | · | $-30M | $-34M | $-42M | · | |
| Market Cap | $62M | $69M | $72M | · | $44M | $58M | $63M | · | $17M | $22M | $638M | · | $1.01B | $1.11B | $920M | · | |
| Enterprise Value | $154M | $164M | $166M | · | $143M | $159M | $152M | · | $191M | $196M | $809M | · | $1.18B | $1.28B | $1.08B | · | |
| P/E | 24.9 | 8.1 | 10.0 | · | 12.7 | 13.3 | -65.5 | · | -9.7 | -11.7 | -11.6 | · | -9.5 | -14.1 | -20.8 | · | |
| P/S | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.1 | 0.1 | 2.8 | · | 4.2 | 4.4 | 3.4 | · | |
| P/B | 0.3 | 0.4 | 0.4 | · | 0.6 | 0.9 | 1.1 | · | -0.5 | -0.6 | -18.1 | · | -30.9 | -35.1 | -30.8 | · | |
| P / Tangible Book | 70.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | 31.4 | · | · | · | -46.7 | · | · | · | -226.0 | · | · | · | -181.9 | · | |
| P / FCF | · | · | 38.0 | · | · | · | -46.2 | · | · | · | -213.6 | · | · | · | -175.5 | · | |
| EV / EBITDA | 27.0 | 26.5 | 24.9 | · | 28.5 | 28.9 | 59.3 | · | 46.8 | 41.0 | 103.5 | · | 587.5 | 1749.5 | 308.8 | · | |
| EV / FCF | · | · | 88.2 | · | · | · | -111.5 | · | · | · | -270.7 | · | · | · | -206.5 | · | |
| EV / Revenue | 0.7 | 0.7 | 0.8 | · | 0.7 | 0.8 | 0.8 | · | 0.9 | 0.9 | 3.5 | · | 4.9 | 5.0 | 4.0 | · | |
| Earnings Yield | 4.0% | 12.4% | 10.0% | · | 7.9% | 7.5% | -1.5% | · | -10.3% | -8.6% | -8.6% | · | -10.5% | -7.1% | -4.8% | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 매출 | $210M | $203M | $233M | $276M | $412M |
| 영업이익률 % | 9.5% | 10.3% | 3.8% | -10.5% | -25.1% |
| 순이익 | $124M | $91M | $-7M | $-86M | $-113M |
| 희석 EPS | $46.10 | $38.34 | $-3.18 | $-39.40 | $-3.15 |
대차대조표
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.6 | 1.8 | — | — | — |
| 유동비율 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 |
| 당좌 비율 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
현금 흐름
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $12M | $-2M | $-8M | $-44M | $-111M |
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.