RMCF Rocky Mountain Chocolate Factory, Inc. - Common Stock
$1.35
가격 · 8월 19, 2026
기준 재무 정보 7월 14, 2026
Rocky Mountain Chocolate Factory, Inc. - Common Stock 정보 위키백과 회사 개요
Rocky Mountain Chocolate, formerly Rocky Mountain Chocolate Factory, Inc., is an international franchiser, confectionery manufacturer and retail operator in the United States, with outlets in Panama and the Philippines. The company is based in the town of Durango, Colorado, United States of America.
더 보기
Rocky Mountain Chocolate, formerly Rocky Mountain Chocolate Factory, Inc., is an international franchiser, confectionery manufacturer and retail operator in the United States, with outlets in Panama and the Philippines. The company is based in the town of Durango, Colorado, United States of America.
The company manufactures chocolate candies and other confections in its 53,000-square-foot (4,900 m2) production facility to supply its franchise locations. The facility produces approximately 300 different types of chocolate candies and other confectionery products. These products include many varieties of clusters, caramels, creams, meltaways, truffles and molded chocolates.
The company has been publicly traded on the NASDAQ exchange since 1985 under the symbol "RMCF".
## History
The company was founded by Frank Crail with his friends Jim Hilton and Mark Lipinski. They opened their first store on May 23, 1981, on Main Avenue in Durango's Historic District adjacent to the Durango and Silverton Narrow Gauge Railroad. In 1982, both Hilton and Lipinski left the business, selling their interests to Crail. An offsite facility in the Bodo Industrial District of Durango was built that same year, with the company also opening their first franchises, one in Colorado Springs, Colorado and one in Park City, Utah.
In 2013, Kellogg's in the United States partnered with the Rocky Mountain Chocolate to release a limited edition cereal under the latter's brand which consists of sweetened corn flakes, almond slices, and chocolate pieces.
In 2022 Rocky Mountain Chocolate was named America's Best Chocolate and Candy Store by Newsweek.
In 2023 Rocky Mountain Chocolate divested itself of all assets and marks pertaining to its activity as a marketer and franchisor of a number of frozen yogurt brands held in its U-Swirl, Inc. subsidiary.
In September 2023, Rocky Mountain Chocolate Factory announced that it would remove the word "factory" from its name, rebranding to Rocky Mountain Chocolate.
출처: 위키백과 (영어), CC BY-SA 4.0 · 위키백과에서 보기 ↗
RMCF 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.34
시가총액
$10M
P/E (TTM)
-2.0
EPS (TTM)
$-0.56
매출 (TTM)
$27M
배당 수익률
—
ROE
-80.3%
부채/자본
—
52주 범위
$1 – $3
RMCF 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
$27M
2024-02-29
→
2026-02-28
EPS
$-0.56
2024-02-29
→
2026-02-28
잉여현금흐름
$-2M
2024-02-29
→
2026-02-28
마진
-16.6%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
RMCF
동종업계 중앙값
P/E (TTM)
-2.0
15.8
P/S (TTM)
0.4
0.4
P/B
2.0
3.0
Price / FCF (주가 / FCF)
-4.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
RMCF
동종업계 중앙값
Operating Margin (영업이익률)
-13.1%
—
Net Profit Margin (순이익률)
-16.6%
2.1%
ROA
-22.0%
4.7%
ROE
-80.3%
6.8%
ROIC
-71.5%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
RMCF
동종업계 중앙값
Current Ratio (유동비율)
1.3
1.3
Quick Ratio (당좌 비율)
0.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
RMCF
동종업계 중앙값
Revenue YoY (매출 YoY)
-7.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-3.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
3.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
RMCF
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2020년 2월 27일 | $0.1200 |
| 2019년 11월 21일 | $0.1200 |
| 2019년 9월 3일 | $0.1200 |
| 2019년 6월 3일 | $0.1200 |
| 2019년 3월 4일 | $0.1200 |
| 2018년 11월 21일 | $0.1200 |
| 2018년 8월 31일 | $0.1200 |
| 2018년 6월 4일 | $0.1200 |
| 2018년 3월 5일 | $0.1200 |
| 2017년 11월 22일 | $0.1200 |
| 2017년 8월 31일 | $0.1200 |
| 2017년 6월 2일 | $0.1200 |
| 2017년 2월 22일 | $0.1200 |
| 2016년 11월 22일 | $0.1200 |
| 2016년 9월 1일 | $0.1200 |
| 2016년 6월 3일 | $0.1200 |
| 2016년 2월 24일 | $0.1200 |
| 2015년 11월 24일 | $0.1200 |
| 2015년 8월 28일 | $0.1200 |
| 2015년 5월 29일 | $0.1200 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 9월 30일 | $-0.02 | — | — |
| 2026년 6월 30일 | $-0.09 | — | — |
| 2025년 9월 30일 | $-0.11 | — | — |
| 2025년 6월 30일 | $-0.11 | — | — |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| RMCF | $24M | -4.6 | -7.0% | -16.6% | -80.3% | — |
| JVA | $23M | 16.3 | 22.6% | 1.5% | 5.1% | 16.0% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $27M | $30M | $28M | $30M | $29M | $23M | $32M | $35M | · | $38M | $40M | |
| Cost of Revenue | $21M | $24M | $21M | $20M | $19M | $16M | $18M | $21M | · | $21M | $21M | |
| Gross Profit | · | · | · | $4M | $5M | $3M | $7M | $7M | · | $9M | $10M | |
| SG&A Expense | $5M | $6M | $7M | $10M | $7M | $5M | $6M | $3M | · | $4M | $5M | |
| Operating Expenses | $2M | $2M | $3M | $35M | $30M | $24M | $30M | $32M | · | $33M | $37M | |
| Operating Income | $-4M | $-6M | $-5M | $-5M | $-694.5K | $-3M | $1M | $3M | · | $6M | $4M | |
| Interest Expense | $840.0K | $454.0K | $53.0K | $10.4K | $0 | $93.9K | $19.0K | $70.8K | · | $170.4K | $216.6K | |
| Interest Income | $54.0K | $27.0K | $79.0K | $26.9K | $10.9K | $17.0K | $29.7K | $20.5K | · | $41.6K | $48.7K | |
| Other Non-op | $-786.0K | $-180.0K | $26.0K | $16.5K | $178.0K | $2M | $10.7K | $-50.3K | · | $-128.8K | $-167.9K | |
| Pretax Income | $-4M | $-6M | $-5M | $-5M | $-516.5K | $-1M | $1M | $3M | · | $5M | $4M | |
| Income Tax | $187.0K | $0 | $0 | $613.8K | $-16.8K | $-745.5K | $368.5K | $716.9K | · | $2M | $-261.4K | |
| Net Income | $-5M | $-6M | $-4M | $-6M | $-341.7K | $-899.8K | $1M | $2M | · | $3M | $4M | |
| EPS (Basic) | $-0.56 | $-0.86 | $-0.66 | $-0.91 | $-0.06 | $-0.15 | $0.17 | $0.38 | · | $0.59 | $0.75 | |
| EPS (Diluted) | $-0.56 | $-0.86 | $-0.66 | $-0.91 | $-0.06 | $-0.15 | $0.17 | $0.37 | · | $0.58 | $0.73 | |
| Shares (Basic) | 8,084,372 | 7,079,171 | 6,294,411 | 6,226,279 | 6,140,687 | 6,067,461 | 5,986,371 | 5,931,431 | · | 5,843,245 | 5,893,618 | |
| Shares (Diluted) | 8,084,372 | 7,079,171 | 6,294,411 | 6,226,279 | 6,140,687 | 6,067,461 | 6,255,343 | 5,982,638 | · | 5,993,692 | 6,095,474 | |
| EBITDA | $-2M | $-5M | $-4M | $-4M | · | · | · | $5M | · | $7M | $5M |
대차대조표 24
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $720.0K | $2M | $5M | $8M | $6M | $5M | $5M | $6M | $6M | $6M | |
| Receivables | $3M | $3M | $2M | $2M | $2M | $2M | $4M | $4M | $4M | $4M | $4M | |
| Inventory | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | |
| Prepaid Expense | $831.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $831.0K | $393.0K | $443.0K | $340.8K | $334.8K | $213.8K | $409.7K | $318.1K | $310.2K | $256.5K | $286.9K | |
| Current Assets | $9M | $9M | $10M | $11M | $15M | $13M | $14M | $14M | $16M | $15M | $15M | |
| PP&E (Net) | $9M | $9M | $8M | $6M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | |
| PP&E (Gross) | $22M | $21M | $19M | $17M | $16M | $18M | $19M | $18M | · | $19M | $18M | |
| Accum. Depreciation | $13M | $12M | $11M | $11M | $11M | $13M | $13M | $12M | · | $12M | $12M | |
| Goodwill | $576.0K | $576.0K | $576.0K | $575.6K | $729.7K | $729.7K | $1M | $1M | $1M | $1M | $1M | |
| Intangibles | $733.0K | $210.0K | $237.9K | $265.9K | $2M | $3M | $3M | $498.3K | $587.4K | $632.2K | $419.0K | |
| Other Non-current Assets | $14.0K | $447.0K | $14.0K | $14.1K | $28.1K | $264.0K | $56.3K | $56.6K | $63.3K | $74.6K | $295.1K | |
| Total Assets | $20M | $21M | $21M | $22M | $27M | $25M | $28M | $26M | $29M | $29M | $30M | |
| Accounts Payable | $5M | $5M | $3M | $2M | $1M | $1M | $2M | $897.1K | $2M | $2M | $2M | |
| Current Liabilities | $7M | $7M | $8M | $5M | $5M | $4M | $6M | $5M | $6M | $8M | $8M | |
| Capital Leases | $1M | $770.0K | $1M | $2M | $1M | $1M | $2M | · | · | · | · | |
| Total Liabilities | $15M | $14M | $10M | $8M | · | · | · | · | · | · | · | |
| Long-term Debt | · | · | · | · | · | · | · | · | $3M | $4M | $5M | |
| Total Debt | · | · | · | · | · | · | · | $1M | · | $4M | $5M | |
| Common Stock | $9.0K | $8.0K | $6.0K | $6.3K | $6.2K | $6.1K | $6.0K | $6.0K | $5.9K | $5.9K | $5.8K | |
| Retained Earnings | $-10M | $-5M | $734.0K | $5M | $11M | $11M | $12M | $14M | $14M | $13M | $13M | |
| Stockholders' Equity | $5M | $7M | $11M | $14M | $19M | $19M | $19M | $20M | $20M | $19M | $18M | |
| Liabilities + Equity | $20M | $21M | $21M | $22M | $27M | $25M | $28M | $26M | $29M | $29M | $30M | |
| Shares Outstanding | 7,764,484 | 7,722,124 | 6,310,543 | 6,257,137 | 6,186,356 | 6,074,293 | 6,019,532 | 5,957,827 | · | 5,854,372 | 5,839,396 |
현금 흐름 19
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $950.0K | $887.0K | $765.3K | $740.2K | $778.4K | $1M | $2M | · | $1M | $1M | |
| Stock-based Comp | · | · | · | · | · | · | $809.1K | $519.8K | · | $584.9K | $763.1K | |
| Deferred Tax | $187.0K | $0 | $0 | $722.2K | $-267.6K | $-495.8K | $-22.7K | $-78.9K | · | $262.2K | $-2M | |
| Amort. of Intangibles | $37.0K | $27.0K | $28.0K | $28.9K | $29.4K | $570.4K | $706.2K | $844.3K | · | $427.8K | $378.4K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $0 | |
| Other Non-cash | $1M | $-1M | $849.6K | $2M | · | · | · | $-374.4K | · | $-265.0K | · | |
| Operating Cash Flow | $-2M | $-7M | $-2M | $-2M | $3M | $67.3K | $4M | $4M | · | $5M | $7M | |
| CapEx | $569.0K | $4M | $3M | $1M | $941.3K | $149.5K | $983.9K | $613.8K | · | $1M | $743.3K | |
| Investing Cash Flow | $-764.0K | $-2M | $-1M | $-767.8K | $-605.0K | $-71.0K | $-911.4K | $-506.2K | · | $-1M | $-693.9K | |
| Net Debt Issued | · | · | · | · | · | · | · | $-1M | · | $-1M | · | |
| Stock Issued | $3M | $2M | $0 | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | $0 | $0 | $237.8K | $0 | $57.0K | · | · | $351.6K | $3M | |
| Net Stock Activity | $3M | $2M | $0 | $0 | · | · | · | · | · | $-351.6K | · | |
| Dividends Paid | · | · | $0 | $0 | $61.3K | $722.3K | $3M | $3M | · | $3M | $3M | |
| Financing Cash Flow | $3M | $7M | $1M | $0 | $-299.1K | $814.9K | $-4M | $-4M | · | $-4M | $-7M | |
| Net Change in Cash | $498.0K | $-1M | $-3M | $-3M | $2M | $811.2K | $-562.0K | $-689.0K | · | $-415.8K | $-962.4K | |
| Taxes Paid | $-6.0K | $88.0K | $-299.0K | $-547.8K | $240.9K | $-21.0K | $619.3K | $638.3K | · | · | · | |
| Free Cash Flow | $-2M | $-10M | $-5M | $-3M | · | · | · | $3M | · | $4M | · | |
| Levered FCF | $-3M | $-11M | $-6M | $-3M | · | · | · | $3M | · | $4M | · |
수익성 8
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | 13.2% | · | · | · | 20.2% | · | 23.9% | 26.9% | |
| Operating Margin | -13.1% | -20.1% | -17.5% | -16.1% | · | · | · | 8.7% | · | 14.4% | 9.2% | |
| Net Margin | -16.6% | -20.7% | -14.9% | -18.7% | · | · | · | 6.5% | · | 9.0% | 10.9% | |
| Pretax Margin | -15.9% | -20.7% | -17.4% | -16.0% | · | · | · | 8.6% | · | 14.1% | 8.8% | |
| EBITDA Margin | -7.9% | -16.9% | -14.4% | -13.6% | · | · | · | 13.7% | · | 17.8% | 12.7% | |
| ROA | -22.0% | -28.6% | -19.9% | -26.6% | · | · | · | 8.3% | · | 11.6% | 14.4% | |
| ROE | -80.3% | -72.8% | -36.4% | -37.5% | · | · | · | 10.9% | · | 18.5% | 23.2% | |
| ROIC | -71.5% | -85.2% | -46.1% | -38.3% | · | · | · | 10.6% | · | 15.6% | 16.9% |
유동성 및 지급능력 5
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.3 | 1.2 | 2.2 | · | · | · | 3.0 | · | 1.9 | 1.9 | |
| Quick Ratio | 0.6 | 0.6 | 0.5 | 1.4 | · | · | · | 2.0 | · | 1.2 | 1.2 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.1 | · | 0.2 | 0.3 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | 0.1 | 0.2 | |
| Interest Coverage | -4.3 | -13.1 | -91.8 | -468.9 | · | · | · | 42.5 | · | 32.4 | 17.1 |
효율성 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.4 | 1.3 | 1.4 | · | · | · | 1.3 | · | 1.3 | 1.3 | |
| Inventory Turnover | 4.8 | 5.3 | 5.2 | 5.2 | · | · | · | 4.5 | · | 4.2 | 4.3 | |
| Receivables Turnover | 9.2 | 10.6 | 13.2 | 15.4 | · | · | · | 8.8 | · | 10.0 | 10.0 |
성장률 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.0% | 5.8% | -8.2% | 3.2% | 25.6% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -3.3% | 0.10% | 6.0% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.2% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $27M | $30M | $28M | $30M | $29M | $23M | $32M | $35M | · | $38M | $40M | |
| Net Income TTM | $-5M | $-6M | $-4M | $-6M | $-341.7K | $-899.8K | $1M | $2M | · | $3M | $4M | |
| Market Cap | $24M | $12M | $26M | $31M | · | · | · | $56M | · | $64M | $60M | |
| Enterprise Value | · | · | · | · | · | · | · | $52M | · | $62M | $59M | |
| P/E | -4.6 | -1.8 | -6.1 | -5.5 | -130.8 | -35.3 | 45.1 | 25.6 | · | 18.7 | 14.1 | |
| P/S | 0.9 | 0.4 | 0.9 | 1.0 | · | · | · | 1.6 | · | 1.7 | 1.5 | |
| P/B | 4.6 | 1.8 | 2.4 | 2.2 | · | · | · | 2.8 | · | 3.4 | 3.3 | |
| P / Tangible Book | 6.1 | 2.0 | 2.6 | 2.3 | 3.0 | 2.1 | · | · | · | · | · | |
| P / Cash Flow | -13.2 | -1.9 | -10.5 | -14.9 | · | · | · | 14.1 | · | 12.0 | · | |
| P / FCF | -10.0 | -1.2 | -4.7 | -10.1 | · | · | · | 16.6 | · | 15.6 | · | |
| EV / EBITDA | · | · | · | · | · | · | · | 11.1 | · | 9.1 | 11.5 | |
| EV / FCF | · | · | · | · | · | · | · | 15.4 | · | 15.1 | · | |
| EV / Revenue | · | · | · | · | · | · | · | 1.5 | · | 1.6 | 1.5 | |
| Dividend Yield | · | · | 0.00% | 0.00% | · | · | · | 5.0% | · | 4.4% | 4.7% | |
| Earnings Yield | -22.0% | -54.1% | -16.3% | -18.2% | -0.76% | -2.8% | 2.2% | 3.9% | · | 5.3% | 7.1% | |
| Payout Ratio | · | · | 0.00% | 0.00% | · | · | · | 127.1% | · | 81.3% | · | |
| Annual Payout | · | · | $0 | $0 | $61.3K | $722.3K | $3M | $3M | · | $3M | $3M |
손익계산서 17
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6M | $7M | $8M | $7M | $6M | $9M | $8M | $6M | $6M | $7M | $8M | $7M | $6M | $8M | $9M | $7M | |
| Cost of Revenue | $5M | $6M | $5M | $5M | $4M | $8M | $6M | $4M | $6M | $5M | $6M | $5M | $5M | $6M | $6M | $4M | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | · | · | $78.8K | $2M | $1M | |
| SG&A Expense | $1M | $2M | $1M | $976.0K | $1M | $2M | $1M | $2M | $1M | $2M | $1M | $2M | $2M | $3M | $2M | $4M | |
| Operating Expenses | $371.0K | $537.0K | $611.0K | $372.0K | $236.0K | $717.0K | $252.0K | $610.0K | $587.0K | $-21M | $8M | $8M | $8M | $10M | $9M | $9M | |
| Operating Income | $-1M | $-3M | $82.0K | $-479.0K | $-145.0K | $-3M | $-700.0K | $-914.0K | $-2M | $-2M | $-776.0K | $-1M | $-2M | $-2M | $-199.2K | $-2M | |
| Interest Expense | $208.0K | $219.0K | $243.0K | $190.0K | $188.0K | $196.0K | $160.0K | $63.0K | $35.0K | $30.0K | $11.0K | $6.0K | $6.0K | $6.3K | $4.2K | $0 | |
| Interest Income | $46.0K | $32.0K | $6.0K | $7.0K | $9.0K | $6.0K | $7.0K | $7.0K | $7.0K | $11.0K | $30.0K | $18.0K | $20.0K | $13.2K | $7.2K | $3.9K | |
| Other Non-op | $-162.0K | $-187.0K | $-237.0K | $-183.0K | $-179.0K | $-197.0K | $-147.0K | $192.0K | $-28.0K | $-19.0K | $19.0K | $12.0K | $14.0K | $6.9K | $3.1K | $3.9K | |
| Pretax Income | $-1M | $-3M | $-155.0K | $-662.0K | $-324.0K | $-3M | $-847.0K | $-722.0K | $-2M | $-2M | $-757.0K | $-999.0K | $-2M | $-2M | $-196.2K | $-2M | |
| Income Tax | $0 | $187.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $-87.8K | $0 | $730.8K | |
| Net Income | $-1M | $-3M | $-155.0K | $-662.0K | $-324.0K | $-3M | $-847.0K | $-722.0K | $-2M | $-2M | $-757.0K | $-999.0K | $-823.0K | $-2M | $-212.0K | $-4M | |
| EPS (Basic) | $-0.12 | $-0.41 | $-0.02 | $-0.09 | $-0.04 | $-0.38 | $-0.11 | $-0.11 | $-0.26 | $-0.25 | $-0.12 | $-0.16 | $-0.13 | $-0.27 | $-0.03 | $-0.59 | |
| EPS (Diluted) | $-0.12 | $-0.41 | $-0.02 | $-0.09 | $-0.04 | $-0.38 | $-0.11 | $-0.11 | $-0.26 | $-0.25 | $-0.12 | $-0.16 | $-0.13 | $-0.27 | $-0.03 | $-0.59 | |
| Shares (Basic) | 9,390,389 | -15,243,725 | 7,799,396 | 7,786,384 | 7,742,317 | -13,573,385 | 7,643,690 | 6,686,537 | 6,322,329 | -12,523,439 | 6,302,159 | 6,239,078 | 6,276,613 | -12,422,848 | 6,227,002 | 6,215,186 | |
| Shares (Diluted) | 9,390,389 | -15,243,725 | 7,799,396 | 7,786,384 | 7,742,317 | -13,573,385 | 7,643,690 | 6,686,537 | 6,322,329 | -12,523,439 | 6,302,159 | 6,239,078 | 6,276,613 | -12,422,848 | 6,227,002 | 6,215,186 | |
| EBITDA | $-640.0K | · | $82.0K | $-479.0K | $201.0K | · | $-426.0K | $-686.0K | $-1M | · | $-551.9K | $-796.4K | $-1M | · | $72.9K | $-2M |
대차대조표 22
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $609.0K | $1M | $641.0K | $2M | $893.0K | $720.0K | $1M | $973.0K | $637.0K | $2M | $2M | $4M | $5M | $5M | $3M | $5M | |
| Receivables | $3M | $3M | $4M | $3M | $2M | $3M | $4M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | |
| Inventory | $3M | $4M | $4M | $4M | $5M | $5M | $6M | $6M | $4M | $4M | $4M | $3M | $3M | $4M | $6M | $6M | |
| Prepaid Expense | $883.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | · | $831.0K | $481.0K | $699.0K | $389.0K | $393.0K | $256.0K | $702.0K | $283.0K | $443.0K | $628.0K | $434.2K | $461.5K | $340.8K | $451.9K | $496.0K | |
| Current Assets | $8M | $9M | $9M | $10M | $8M | $9M | $11M | $11M | $9M | $10M | $10M | $10M | $11M | $11M | $14M | $15M | |
| PP&E (Net) | $9M | $9M | $9M | $9M | $9M | $9M | $8M | $8M | $7M | $8M | $8M | $6M | $6M | $6M | $6M | $6M | |
| PP&E (Gross) | $22M | $22M | $22M | $22M | $22M | $21M | $20M | $20M | $18M | $19M | $19M | $17M | $17M | $17M | $18M | $18M | |
| Accum. Depreciation | $14M | $13M | $13M | $13M | $12M | $12M | $12M | $12M | $12M | $11M | $11M | $11M | $11M | $11M | $13M | $13M | |
| Goodwill | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $576.0K | $575.6K | $575.6K | $575.6K | $575.6K | $729.7K | $729.7K | |
| Intangibles | $712.0K | $733.0K | $190.0K | $197.0K | $203.0K | $210.0K | $215.0K | $224.0K | $231.0K | · | $244.7K | $251.6K | $258.7K | · | $2M | $2M | |
| Other Non-current Assets | $14.0K | $14.0K | $596.0K | $473.0K | $466.0K | $447.0K | $99.0K | $75.0K | $14.0K | $14.0K | $14.0K | $54.0K | $23.5K | $14.1K | $48.1K | $48.1K | |
| Total Assets | $19M | $20M | $21M | $22M | $20M | $21M | $22M | $21M | $19M | $21M | $21M | $21M | $21M | $22M | $25M | $26M | |
| Accounts Payable | $5M | $5M | $3M | $5M | $4M | $5M | $2M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $4M | $4M | |
| Current Liabilities | $7M | $7M | $5M | $7M | $6M | $7M | $4M | $9M | $8M | $8M | $7M | $6M | $5M | $5M | $6M | $7M | |
| Capital Leases | $1M | $1M | $992.0K | $1M | $660.0K | $770.0K | $861.0K | $1M | $969.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Total Liabilities | $15M | $15M | $15M | $16M | $13M | $14M | $12M | $11M | $10M | $10M | · | · | · | $8M | · | · | |
| Common Stock | $9.0K | $9.0K | $8.0K | $8.0K | $8.0K | $8.0K | $8.0K | $8.0K | $6.0K | $6.0K | $6.3K | $6.3K | $6.3K | $6.3K | $6.2K | $6.2K | |
| Retained Earnings | $-11M | $-10M | $-7M | $-6M | $-6M | $-5M | $-2M | $-2M | $-924.0K | $734.0K | $2M | $3M | $4M | $5M | $7M | $7M | |
| Stockholders' Equity | $4M | $5M | $6M | $6M | $7M | $7M | $10M | $11M | $9M | $11M | $12M | $13M | $14M | $14M | $16M | $16M | |
| Liabilities + Equity | $19M | $20M | $21M | $22M | $20M | $21M | $22M | $21M | $19M | $21M | $21M | $21M | $21M | $22M | $25M | $26M | |
| Shares Outstanding | 9,395,817 | 9,354,620 | 7,804,230 | 7,791,276 | 7,764,484 | 7,722,124 | 7,667,264 | 7,588,587 | 6,326,139 | 6,310,543 | 6,303,769 | 6,299,825 | 6,290,164 | 6,257,137 | 6,238,776 | 6,223,234 |
현금 흐름 14
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $366.0K | $369.0K | $345.0K | $345.0K | $346.0K | $210.0K | $274.0K | $228.0K | $238.0K | $249.0K | $223.0K | $214.0K | $201.0K | $197.9K | $189.0K | $189.5K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $-666.1K | $0 | $1M | |
| Amort. of Intangibles | $21.0K | $16.0K | $7.0K | $7.0K | $7.0K | $6.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.2K | $7.2K | $7.2K | |
| Other Non-cash | $457.0K | · | · | · | $328.0K | · | · | · | $-737.0K | · | · | · | $199.8K | · | · | · | |
| Operating Cash Flow | $-345.0K | $-432.0K | $-1M | $-488.0K | $350.0K | $1M | $-2M | $-4M | $-2M | $129.0K | $-2M | $-544.4K | $-422.0K | $1M | $-2M | $-2M | |
| CapEx | $259.0K | $307.0K | $38.0K | $56.0K | $168.0K | $2M | $614.0K | $1M | $417.0K | $481.3K | $1M | $702.2K | $550.0K | $282.0K | $171.5K | $285.6K | |
| Investing Cash Flow | $-264.0K | $-263.0K | $-136.0K | $-188.0K | $-177.0K | $-2M | $-315.0K | $211.0K | $-38.0K | $-379.0K | $-1M | $-619.3K | $853.0K | $20.0K | $-188.9K | $-334.5K | |
| Stock Issued | · | $3M | $0 | · | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Financing Cash Flow | $0 | $1M | $0 | $2M | $0 | $-50.0K | $3M | $4M | $750.0K | $250.0K | $1M | $0 | $0 | $0 | · | · | |
| Net Change in Cash | $-609.0K | $577.0K | $-1M | $1M | $173.0K | $-369.0K | $116.0K | $336.0K | $-1M | $0 | $-2M | $-1M | $431.0K | $2M | $-2M | $-2M | |
| Taxes Paid | $-2.0K | $-6.0K | $0 | $0 | $0 | $71.0K | $0 | $11.0K | $6.0K | $0 | $-269.0K | $5.6K | $-36.0K | $-244.0K | $1.0K | $12.2K | |
| Free Cash Flow | $-604.0K | · | · | · | $182.0K | · | · | · | $-3M | · | · | · | $-971.1K | · | · | · | |
| Levered FCF | $-812.0K | · | · | · | $-6.0K | · | · | · | $-3M | · | · | · | $-977.3K | · | · | · |
수익성 7
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -16.5% | · | 1.1% | -7.0% | -2.3% | · | -8.9% | -14.3% | -25.4% | · | -10.1% | -15.4% | -23.9% | · | -2.3% | -29.6% | |
| Net Margin | -19.1% | · | -2.1% | -9.7% | -5.1% | · | -10.7% | -11.3% | -25.9% | · | -9.8% | -15.2% | -12.8% | · | -2.2% | -48.4% | |
| Pretax Margin | -19.1% | · | -2.1% | -9.7% | -5.1% | · | -10.7% | -11.3% | -25.9% | · | -9.8% | -15.2% | -23.7% | · | -2.2% | -29.5% | |
| EBITDA Margin | -10.5% | · | 1.1% | -7.0% | 3.1% | · | -5.4% | -10.8% | -21.7% | · | -7.2% | -12.1% | -20.8% | · | 0.77% | -25.7% | |
| ROA | -5.9% | · | -0.73% | -3.0% | -1.7% | · | -4.0% | -3.5% | -8.3% | · | -3.3% | -4.3% | -3.4% | · | -0.81% | -13.6% | |
| ROE | -21.5% | · | -2.0% | -8.0% | -4.1% | · | -7.7% | -6.2% | -14.6% | · | -5.4% | -6.9% | -5.0% | · | -1.2% | -20.3% | |
| ROIC | -24.3% | · | 1.4% | -7.8% | -2.1% | · | -7.1% | -8.7% | -18.1% | · | -6.3% | -7.8% | -11.2% | · | -1.4% | -22.9% |
유동성 및 지급능력 3
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.7 | 1.5 | 1.4 | · | 2.6 | 1.2 | 1.1 | · | 1.4 | 1.8 | 2.2 | · | 2.2 | 2.0 | |
| Quick Ratio | 0.5 | · | 0.8 | 0.8 | 0.5 | · | 1.2 | 0.4 | 0.4 | · | 0.8 | 1.1 | 1.5 | · | 1.0 | 1.0 | |
| Interest Coverage | -4.8 | · | 0.3 | -2.5 | -0.8 | · | -4.4 | -14.5 | -46.6 | · | -68.1 | -161.5 | -246.2 | · | -51.5 | · |
효율성 3
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | |
| Inventory Turnover | 1.2 | · | 1.0 | 1.0 | 1.0 | · | 1.3 | 0.9 | 1.6 | · | 1.2 | 1.0 | 1.2 | · | 1.1 | 0.7 | |
| Receivables Turnover | 2.4 | · | 1.9 | 2.4 | 2.7 | · | 2.1 | 2.9 | 3.0 | · | 2.3 | 3.3 | 3.4 | · | 3.0 | 3.6 |
가치 평가 (TTM) 10
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $27M | · | $29M | $27M | $27M | · | $28M | $27M | $27M | · | $29M | $30M | $30M | · | $30M | $29M | |
| Net Income TTM | $-2M | · | $-2M | $-3M | $-4M | · | $-4M | $-4M | $-4M | · | $-4M | $-4M | $-6M | · | $-4M | $-5M | |
| Market Cap | $19M | · | $13M | $11M | $9M | · | $21M | $14M | $18M | · | $26M | $32M | $32M | · | $38M | $41M | |
| P/E | -7.3 | · | -6.5 | -4.1 | -2.3 | · | -4.5 | -2.8 | -4.2 | · | -6.0 | -8.6 | -5.0 | · | -10.5 | -8.4 | |
| P/S | 0.7 | · | 0.5 | 0.4 | 0.4 | · | 0.7 | 0.5 | 0.7 | · | 0.9 | 1.1 | 1.1 | · | 1.3 | 1.4 | |
| P/B | 4.5 | · | 2.2 | 1.8 | 1.4 | · | 2.1 | 1.3 | 2.0 | · | 2.1 | 2.5 | 2.3 | · | 2.4 | 2.6 | |
| P / Tangible Book | 6.5 | · | 2.5 | 2.1 | 1.6 | · | 2.3 | 1.4 | 2.2 | · | 2.2 | 2.6 | 2.5 | · | 2.9 | 3.2 | |
| P / Cash Flow | -53.7 | · | · | · | 27.1 | · | · | · | -8.2 | · | · | · | -76.4 | · | · | · | |
| P / FCF | -30.6 | · | · | · | 52.0 | · | · | · | -6.9 | · | · | · | -33.2 | · | · | · | |
| Earnings Yield | -13.7% | · | -15.4% | -24.1% | -42.6% | · | -22.2% | -35.1% | -23.9% | · | -16.7% | -11.7% | -19.9% | · | -9.5% | -11.9% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-02-28 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | |
|---|---|---|---|---|---|
| 매출 | $27M | — | $30M | — | — |
| 영업이익률 % | -13.1% | — | -20.1% | — | — |
| 순이익 | $-5M | — | $-6M | — | — |
| 희석 EPS | $-0.56 | — | $-0.86 | — | — |
대차대조표
| 2026-02-28 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | |
|---|---|---|---|---|---|
| 유동비율 | 1.3 | — | 1.3 | — | — |
| 당좌 비율 | 0.6 | — | 0.6 | — | — |
현금 흐름
| 2026-02-28 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-2M | — | $-10M | — | — |
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.
기관 투자자 (13F) 28개의 제출자 · $3.7M 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 9 (+3 이전 분기 대비) | 6 (+3 이전 분기 대비) | 3 (-2 이전 분기 대비) | 4 (-1 이전 분기 대비) | -327K |
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.
회사 내부자 4 명의 내부자 · 2 임원 · 1 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Harper Allen C | Interim CEO | 2026년 7월 8일 A | 124,519 | 0 | 9 | $-351,342 |
| Jeffrey R. Geygan | Interim CEO | 2026년 1월 16일 P | 1,792,478 | 7 | 0 | $209,101 |
| Andrew Berger | — | 2022년 6월 16일 P | 17,658 | 0 | 0 | $0 |
| Radoff Bradley Louis | — | 2021년 10월 27일 P | 490,979 | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 9 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| American Heritage Railways, Inc., Harper Allen C | 2026년 6월 10일 | 8.70% | 수정본 | — | SEC |
| ARM-D Rocky Mountain Chocolate Holdings LLC, Gloria Eugenia Perez-Jacome Friscione | 2026년 1월 2일 | 16.10% | 최초 제출 | 수동적 투자 | SEC |
| Global Value Investment Corporation, GVP 2021-A, L.P., GVP 2021-A, L.L.C., Jeffrey R. Geygan, James P. Geygan, Stacy A. Wilke, Kathleen M. Geygan, Shawn G. Rice | 2025년 12월 22일 | 21.14% | 수정본 | 수동적 투자 | SEC |
| Radoff Family Foundation, Radoff Bradley Louis | 2025년 9월 17일 | 4.60% | 수정본 | — | SEC |
| Global Value Investment Corp. (2), GVP 2021-A, L.P. (2), GVP 2021-A, L.L.C. (2), Jeffrey R. Geygan (2), James P. Geygan (2), Stacy A. Wilke (2), Kathleen M. Geygan (2), Shawn G. Rice (2) ×17 제출 서류 | 2024년 11월 29일 | — | 최초 제출 | — | SEC |
| The Radoff Family Foundation, Bradley L. Radoff ×4 제출 서류 | 2024년 10월 25일 | — | 최초 제출 | — | SEC |
| American Heritage Railways, Inc. (2), Allen C. Harper (2) | 2024년 8월 28일 | — | 최초 제출 | — | SEC |
| Bradley L. Radoff ×10 제출 서류 | 2023년 8월 4일 | — | 최초 제출 | — | SEC |
| AB Value Partners, LP, AB Value Management LLC, Andrew Berger ×20 제출 서류 | 2023년 2월 10일 | — | 최초 제출 | — | SEC |
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.
ETF 보유 현황 4 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.