SAM 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$1.96B2016-12-31 → 2025-12-27
EPS$9.892016-12-31 → 2025-12-27
잉여현금흐름$216M2016-12-31 → 2025-12-27
순이익률-3.6%2016-12-31 → 2025-12-27
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-25.25년 평균 ≈128.9
≈128.9
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
48.9%5년 평균 ≈43.1%
≈43.1%
·
·
영업이익률 (TTM)
-4.7%5년 평균 ≈4.2%
≈4.2%
·
·
EBITDA 마진 (TTM)
-0.15%5년 평균 ≈8.4%
≈8.4%
·
·
세전 마진 (TTM)
-4.3%5년 평균 ≈4.5%
≈4.5%
·
·
순이익률 (TTM)
-3.6%5년 평균 ≈3.2%
≈3.2%
·
·
ROA (TTM)
-5.6%5년 평균 ≈4.9%
≈4.9%
·
·
ROE (TTM)
-8.6%5년 평균 ≈6.6%
≈6.6%
·
·
ROIC
12.1%5년 평균 ≈6.4%
≈6.4%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
1.05년 평균 ≈1.8
≈1.8
·
·
Quick Ratio (당좌 비율)
1.15년 평균 ≈1.1
≈1.1
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-2.4%5년 평균 ≈2.8%
≈2.8%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-2.0%5년 평균 ≈0.73%
≈0.73%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
2.5%
·
·
·
EPS YoY
95.5%5년 평균 ≈72.7%
≈72.7%
·
·
Net Income YoY (순이익 YoY)
81.7%5년 평균 ≈68.6%
≈68.6%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
22.1%5년 평균 ≈19.6%
≈19.6%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-8.6%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
17.3%5년 평균 ≈17.0%
≈17.0%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-10.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$9.895년 평균 ≈$5.55
≈$5.55
·
·
Revenue / Share (주당 매출)
$179.665년 평균 ≈$169.88
≈$169.88
·
·
Cash Flow / Share (주당 현금 흐름)
$24.705년 평균 ≈$17.64
≈$17.64
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SAM
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.65년 평균 ≈1.5
≈1.5
·
·
Inventory Turnover (재고 회전율)
9.75년 평균 ≈9.1
≈9.1
·
·
Receivables Turnover (매출 채권 회전율)
33.25년 평균 ≈33.1
≈33.1
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$718.2K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
Beat Rate62.5%
평균 서프라이즈40.4%
다음 실적10월 21, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
7월 22, 2026
$3.65
$4.87
-25.1%
2026년 3월 31일
$1.64
$1.99
-17.5%
2025년 12월 31일
$-2.12
$-2.61
18.8%
2025년 9월 30일
$4.25
$3.40
25.1%
2025년 6월 30일
$5.45
$3.87
40.7%
2025년 3월 31일
$2.16
$0.55
292.0%
2000년 9월 30일
$0.12
$0.15
-18.1%
2000년 6월 30일
$0.19
$0.18
6.9%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.96B
$2.01B
$2.01B
$2.09B
$2.06B
$1.74B
$1.25B
$996M
$863M
$906M
$960M
$903M
Cost of Revenue
$1.01B
$1.12B
$1.16B
$1.23B
$1.26B
$922M
$636M
$483M
$413M
$447M
$458M
$438M
Gross Profit
$953M
$894M
$852M
$862M
$798M
$814M
$614M
$512M
$450M
$460M
$502M
$465M
SG&A Expense
$191M
$190M
$175M
$158M
$134M
$118M
$113M
$91M
$73M
$78M
$72M
$66M
Operating Expenses
$808M
$818M
$752M
$771M
$790M
$570M
$469M
$396M
$334M
$322M
$345M
$318M
Operating Income
$145M
$76M
$100M
$91M
$8M
$244M
$145M
$116M
$116M
$138M
$156M
$147M
Other Non-op
$-1M
$-2M
$-1M
$-2M
$-978.0K
$222.0K
$-1M
$-887.0K
$-82.0K
$-706.0K
$-1M
$-994.0K
Pretax Income
$153M
$88M
$110M
$91M
$7M
$244M
$144M
$116M
$116M
$137M
$155M
$146M
Income Tax
$45M
$28M
$33M
$24M
$-8M
$52M
$34M
$24M
$17M
$50M
$57M
$55M
Net Income
$108M
$60M
$76M
$67M
$15M
$192M
$110M
$93M
$99M
$87M
$98M
$91M
EPS (Basic)
$9.90
$5.07
$6.23
$5.46
$1.19
$15.73
$9.26
$7.90
$8.18
$6.93
$7.46
$6.96
EPS (Diluted)
$9.89
$5.06
$6.21
$5.44
$1.17
$15.53
$9.16
$7.82
$8.09
$6.79
$7.25
$6.69
Shares (Basic)
10,960,000
11,774,000
12,243,000
12,317,000
12,280,000
12,204,000
11,886,000
11,733,000
12,102,000
12,597,000
·
·
Shares (Diluted)
10,937,000
11,766,000
12,258,000
12,345,000
12,436,000
12,283,000
11,908,000
11,734,000
12,180,000
12,796,000
13,520,000
13,484,000
EBITDA
$235M
$170M
$188M
$172M
$80M
$310M
$201M
$168M
$167M
$187M
$199M
$182M
대차대조표23
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$223M
$212M
$298M
$181M
$27M
$163M
$37M
$108M
$66M
$91M
$94M
$76M
Receivables
$57M
$61M
$67M
$57M
$55M
$78M
$54M
$34M
$34M
$37M
$39M
$37M
Inventory
$93M
$117M
$116M
$148M
$149M
$131M
$106M
$70M
$51M
$52M
$56M
$51M
Prepaid Expense
$20M
$20M
$21M
$27M
$21M
$30M
$12M
$13M
$11M
$9M
$12M
$13M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
$2M
Current Assets
$418M
$417M
$504M
$423M
$345M
$413M
$219M
$232M
$168M
$194M
$224M
$207M
PP&E (Net)
$578M
$616M
$643M
$668M
$665M
$623M
$541M
$390M
$384M
$408M
$410M
$382M
PP&E (Gross)
$1.36B
$1.34B
$1.29B
$1.24B
$1.16B
$1.06B
$930M
$734M
$684M
$662M
$617M
$554M
Accum. Depreciation
$784M
$719M
$648M
$568M
$494M
$439M
$389M
$344M
$300M
$253M
$207M
$172M
Goodwill
$113M
$113M
$113M
$113M
$113M
$113M
$113M
$4M
$4M
$4M
$4M
$4M
Intangibles
$15M
$16M
$60M
$76M
$104M
$104M
$104M
$2M
·
·
·
·
Other Non-current Assets
$22M
$28M
$43M
$36M
$19M
$11M
$24M
$13M
$13M
$10M
$8M
$12M
Total Assets
$1.19B
$1.25B
$1.43B
$1.42B
$1.39B
$1.38B
$1.05B
$640M
$570M
$616M
$645M
$605M
Accounts Payable
$95M
$87M
$87M
$84M
$86M
$122M
$76M
$47M
$38M
$41M
$43M
$36M
Current Liabilities
$253M
$232M
$223M
$204M
$255M
$259M
$181M
$121M
$102M
$102M
$111M
$110M
Capital Leases
$25M
$30M
$36M
$45M
$54M
$59M
$54M
·
·
·
·
·
Deferred Tax
$65M
$66M
$86M
$97M
$87M
$93M
$75M
$49M
$35M
$57M
$56M
$51M
Other Non-current Liabilities
$5M
$6M
$7M
$6M
$7M
$11M
$9M
$10M
$10M
$11M
$17M
$8M
Total Liabilities
$347M
$334M
$352M
$352M
$403M
$422M
$318M
$180M
$146M
$169M
$184M
$169M
Retained Earnings
$148M
$240M
$422M
$439M
$372M
$357M
$165M
$56M
$52M
$98M
$172M
$212M
AOCI
$-380.0K
$-696.0K
$-57.0K
$-210.0K
$-194.0K
$-252.0K
$-2M
$-1M
$-1M
$-1M
$-951.0K
$-1M
Stockholders' Equity
$846M
$916M
$1.08B
$1.07B
$983M
$957M
$736M
$460M
$424M
$447M
$461M
$436M
Liabilities + Equity
$1.19B
$1.25B
$1.43B
$1.42B
$1.39B
$1.38B
$1.05B
$640M
$570M
$616M
$645M
$605M
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$90M
$94M
$88M
$81M
$72M
$66M
$56M
$52M
$51M
$50M
$43M
$35M
Stock-based Comp
$22M
$19M
$17M
$14M
$19M
$15M
$12M
$10M
$6M
$6M
$7M
$7M
Deferred Tax
$-1M
$-20M
$-11M
$9M
$-5M
$18M
$7M
$14M
$-22M
$8M
$7M
$15M
Amort. of Intangibles
$2M
$600.0K
$253M
$253M
$253M
$253M
·
·
·
·
·
·
Other Non-cash
$51M
$96M
$95M
$28M
$-44M
$-37M
$-8M
$-6M
$2M
$3M
$14M
$-7M
Operating Cash Flow
$270M
$249M
$265M
$200M
$56M
$253M
$178M
$163M
$136M
$154M
$169M
$141M
CapEx
$55M
$76M
$64M
$91M
$148M
$140M
$93M
$55M
$33M
$50M
$74M
$152M
Investing Cash Flow
$-55M
$-96M
$-62M
$-89M
$-147M
$-139M
$-259M
$-55M
$-33M
$-46M
·
·
Stock Repurchased
$202M
$239M
$93M
·
·
·
·
$88M
$145M
$165M
$136M
$8M
Net Stock Activity
$-202M
$-239M
$-93M
·
·
·
·
$-88M
$-145M
$-165M
$-136M
$-8M
Financing Cash Flow
$-204M
$-239M
$-85M
$3M
$-7M
$12M
$9M
$-65M
$-128M
$-111M
·
·
Net Change in Cash
$12M
$-87M
$118M
$114M
$-97M
$127M
$-72M
$43M
$-25M
$-3M
$18M
$27M
Taxes Paid
$-63M
$-52M
$-36M
$28M
$-41M
$36M
$31M
$11M
$43M
$31M
·
·
Free Cash Flow
$216M
$173M
$201M
$109M
$-92M
$113M
$85M
$108M
$103M
$104M
$94M
$-11M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
48.5%
44.4%
42.4%
41.2%
38.8%
46.9%
49.1%
51.4%
52.1%
50.7%
52.3%
51.5%
Operating Margin
7.4%
3.8%
5.0%
4.3%
0.39%
14.1%
11.6%
11.6%
13.4%
15.2%
16.3%
16.2%
Net Margin
5.5%
3.0%
3.8%
3.2%
0.71%
11.1%
8.8%
9.3%
11.5%
9.6%
10.2%
10.1%
Pretax Margin
7.8%
4.3%
5.5%
4.4%
0.34%
14.1%
11.6%
11.7%
13.5%
15.1%
16.2%
16.1%
EBITDA Margin
12.0%
8.4%
9.4%
8.2%
3.9%
17.8%
16.1%
16.9%
19.3%
20.6%
20.7%
20.1%
ROA
8.9%
4.5%
5.3%
4.8%
1.1%
15.8%
13.0%
15.3%
16.7%
13.8%
15.7%
17.3%
ROE
12.3%
6.2%
6.9%
6.3%
1.5%
20.5%
15.1%
20.7%
22.8%
19.2%
21.9%
24.6%
ROIC
12.1%
5.7%
6.5%
6.2%
1.7%
20.1%
15.0%
20.1%
23.3%
19.6%
21.5%
20.9%
유동성 및 지급능력2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.8
2.3
2.1
1.4
1.6
1.2
1.9
1.7
2.0
2.0
1.9
Quick Ratio
1.1
1.2
1.6
1.2
0.3
0.9
0.5
1.2
1.0
1.3
1.2
1.0
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.6
1.5
1.4
1.5
1.5
1.4
1.5
1.6
1.5
1.4
1.5
1.7
Inventory Turnover
9.7
9.6
8.8
8.3
9.0
7.8
7.2
8.0
8.0
8.2
8.5
8.1
Receivables Turnover
33.2
31.3
32.5
37.4
30.9
26.2
28.3
29.4
24.5
24.0
25.3
22.9
주당3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$179.66
$171.08
$163.86
$169.33
$165.46
$141.37
$104.96
$84.85
$70.85
$70.84
$71.00
$66.97
Cash Flow / Share
$24.70
$21.15
$21.63
$16.20
$4.53
$20.63
$14.97
$13.93
$11.16
$12.05
$12.48
$10.47
EPS (TTM)
$9.89
$5.06
$6.21
$5.44
$1.17
$15.53
$9.16
$7.82
$8.09
$6.79
$7.25
$6.69
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.4%
0.21%
-3.9%
1.6%
18.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-2.0%
-0.73%
5.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
2.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
95.5%
-18.5%
14.1%
365.0%
-92.5%
·
·
·
·
·
·
·
EPS CAGR 3Y
22.1%
62.9%
-26.3%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-8.6%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
81.7%
-21.7%
13.4%
362.2%
-92.4%
·
·
·
·
·
·
·
Net Income CAGR 3Y
17.3%
60.1%
-26.5%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-10.8%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.96B
$2.01B
$2.01B
$2.09B
$2.06B
$1.74B
$1.25B
$996M
$863M
$906M
$960M
$903M
Net Income TTM
$108M
$60M
$76M
$67M
$15M
$192M
$110M
$93M
$99M
$87M
$98M
$91M
P/E
19.9
59.5
55.7
60.6
448.6
65.4
41.3
30.5
23.6
25.0
28.3
44.2
Earnings Yield
5.0%
1.7%
1.8%
1.7%
0.22%
1.5%
2.4%
3.3%
4.2%
4.0%
3.5%
2.3%
손익계산서15
지표
추세
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
Q4 2022
Q3 2022
Revenue
$568M
$434M
$386M
$537M
$588M
$454M
$402M
$605M
$579M
$426M
$394M
$602M
$410M
$448M
$596M
Cost of Revenue
$282M
$220M
$218M
$264M
$295M
$235M
$242M
$325M
$313M
$240M
$246M
$327M
$254M
$282M
$339M
Gross Profit
$286M
$214M
$168M
$273M
$293M
$219M
$161M
$280M
$266M
$186M
$148M
$275M
$156M
$166M
$258M
SG&A Expense
$49M
$52M
$52M
$45M
$46M
$48M
$48M
$44M
$48M
$50M
$44M
$42M
$44M
$42M
$37M
Operating Expenses
$216M
$404M
$201M
$211M
$210M
$185M
$217M
$234M
$196M
$171M
$174M
$213M
$170M
$182M
$219M
Operating Income
$71M
$-190M
$-33M
$62M
$82M
$34M
$-56M
$46M
$71M
$15M
$-26M
$62M
$-14M
$-17M
$38M
Other Non-op
$-449.0K
$-363.0K
$-193.0K
$-595.0K
$-309.0K
$-264.0K
$-825.0K
$-317.0K
$-440.0K
$-38.0K
$-271.0K
$-913.0K
$-102.0K
$-324.0K
$-891.0K
Pretax Income
$72M
$-189M
$-31M
$64M
$84M
$36M
$-54M
$49M
$73M
$19M
$-22M
$64M
$-12M
$-15M
$38M
Income Tax
$21M
$-44M
$-8M
$18M
$24M
$11M
$-15M
$16M
$21M
$6M
$-4M
$19M
$-3M
$-4M
$11M
Net Income
$52M
$-145M
$-23M
$46M
$60M
$24M
$-39M
$34M
$52M
$13M
$-18M
$45M
$-9M
$-11M
$27M
EPS (Basic)
$4.96
$-13.88
$-1.96
$4.25
$5.45
$2.16
$-3.25
$2.87
$4.40
$1.05
$-1.46
$3.70
$-0.73
$-0.92
$2.21
EPS (Diluted)
$4.96
$-13.88
$-1.97
$4.25
$5.45
$2.16
$-3.23
$2.86
$4.39
$1.04
$-1.46
$3.70
$-0.73
$-0.92
$2.21
Shares (Basic)
10,387,000
10,467,000
·
10,855,000
11,090,000
11,277,000
·
11,682,000
11,898,000
12,054,000
·
12,228,000
12,309,000
·
12,321,000
Shares (Diluted)
10,358,000
10,467,000
·
10,830,000
11,067,000
11,259,000
·
11,671,000
11,888,000
12,055,000
·
12,233,000
12,309,000
·
12,344,000
EBITDA
$71M
$-169M
·
$62M
$82M
$57M
·
$46M
$71M
$39M
·
$62M
$8M
·
$38M
대차대조표22
지표
추세
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
Q4 2022
Q3 2022
Cash & Equivalents
$266M
$164M
$223M
$250M
$212M
$152M
$212M
$256M
$219M
$205M
·
$311M
$123M
·
$222M
Receivables
$100M
$87M
$57M
$84M
$93M
$88M
$61M
$94M
$125M
$73M
·
$88M
$80M
·
$92M
Inventory
$118M
$119M
$93M
$102M
$134M
$145M
$117M
$160M
$152M
$147M
·
$148M
$151M
·
$192M
Prepaid Expense
$27M
$31M
$20M
$24M
$27M
$29M
$20M
$26M
$28M
$27M
·
$32M
$39M
·
$18M
Current Assets
$516M
$417M
$418M
$462M
$466M
$414M
$417M
$536M
$526M
$453M
·
$579M
$404M
·
$529M
PP&E (Net)
$555M
$564M
$578M
$580M
$591M
$604M
$616M
$619M
$627M
$635M
·
$647M
$663M
·
$671M
PP&E (Gross)
·
·
$1.36B
·
·
·
$1.34B
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$784M
·
·
·
$719M
·
·
·
·
·
·
·
·
Goodwill
$113M
$113M
$113M
$113M
$113M
$113M
$113M
$113M
$113M
$113M
·
$113M
$113M
·
$113M
Intangibles
$14M
$14M
$15M
$15M
$16M
$16M
$16M
$17M
$60M
$60M
·
$60M
$76M
·
$76M
Other Non-current Assets
$20M
$21M
$22M
$25M
$26M
$26M
$28M
$34M
$35M
$41M
·
$41M
$40M
·
$29M
Total Assets
$1.26B
$1.17B
$1.19B
$1.25B
$1.27B
$1.24B
$1.25B
$1.38B
$1.44B
$1.38B
·
$1.52B
$1.39B
·
$1.53B
Accounts Payable
$125M
$100M
$95M
$102M
$113M
$110M
$87M
$103M
$115M
$98M
·
$115M
$101M
·
$151M
Current Liabilities
$494M
$449M
$253M
$253M
$265M
$241M
$232M
$264M
$270M
$211M
·
$265M
$208M
·
$314M
Capital Leases
$22M
$23M
$25M
$28M
$32M
$35M
$30M
$32M
$33M
$34M
·
$38M
$43M
·
$47M
Deferred Tax
$21M
$13M
$65M
$50M
$55M
$63M
$66M
$66M
$86M
$86M
·
$86M
$96M
·
$90M
Other Non-current Liabilities
$4M
$3M
$5M
$4M
$4M
$4M
$6M
$6M
$6M
$6M
·
$7M
$4M
·
$6M
Total Liabilities
$541M
$488M
$347M
$336M
$356M
$343M
$334M
$368M
$395M
$337M
·
$396M
$351M
·
$457M
Retained Earnings
$5M
$-21M
$148M
$221M
$225M
$215M
$240M
$342M
$373M
$384M
·
$470M
$408M
·
$451M
AOCI
$-614.0K
$-487.0K
$-380.0K
$-463.0K
$-302.0K
$-547.0K
$-696.0K
$-238.0K
$-278.0K
$-219.0K
·
$-210.0K
$-192.0K
·
$-457.0K
Stockholders' Equity
$715M
$683M
$846M
$911M
$912M
$897M
$916M
$1.01B
$1.04B
$1.05B
$1.08B
$1.12B
$1.04B
$1.07B
$1.07B
Liabilities + Equity
$1.26B
$1.17B
$1.19B
$1.25B
$1.27B
$1.24B
$1.25B
$1.38B
$1.44B
$1.38B
·
$1.52B
$1.39B
·
$1.53B
현금 흐름14
지표
추세
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
Q4 2022
Q3 2022
D&A
$21M
$22M
$23M
$23M
$22M
$23M
$23M
$24M
$24M
$23M
$22M
$23M
$22M
$21M
$21M
Stock-based Comp
$5M
$6M
$7M
$3M
$5M
$6M
$4M
$4M
$4M
$7M
$5M
$4M
$4M
$4M
$3M
Deferred Tax
$8M
$-52M
$14M
$-5M
$-8M
$-3M
$-642.0K
$-19M
$198.0K
$-11.0K
$-522.0K
$-9M
$-430.0K
$7M
$-358.0K
Amort. of Intangibles
$400.0K
$400.0K
$500.0K
$400.0K
$400.0K
$400.0K
$411.0K
$63.0K
$63.0K
$63.0K
·
$63.0K
$63.0K
·
$63.0K
Other Non-cash
·
$148M
·
·
·
$-49M
·
·
·
$-48M
·
·
$-34M
·
·
Operating Cash Flow
$138M
$-20M
$40M
$102M
$126M
$2M
$42M
$116M
$96M
$-5M
$33M
$131M
$-18M
$-25M
$103M
CapEx
$11M
$12M
$18M
$13M
$14M
$10M
$24M
$17M
$20M
$16M
$15M
$14M
$17M
$20M
$20M
Investing Cash Flow
$-10M
$-12M
$-18M
$-13M
$-14M
$-10M
$-24M
$-17M
$-20M
$-36M
$-15M
$-12M
$-17M
$-19M
$-20M
Stock Repurchased
$27M
$23M
$50M
$51M
$52M
$49M
$63M
$63M
$63M
$50M
$30M
$17M
$21M
·
·
Net Stock Activity
·
$-23M
·
·
·
$-49M
·
·
·
$-50M
·
·
$-21M
·
·
Financing Cash Flow
$-26M
$-26M
$-49M
$-51M
$-52M
$-51M
$-62M
$-63M
$-62M
$-52M
$-30M
$-16M
$-23M
$2M
$311.0K
Net Change in Cash
$101M
$-59M
$-27M
$38M
$60M
$-59M
$-44M
$36M
$14M
$-93M
$-12M
$103M
$-58M
$-41M
$84M
Taxes Paid
$-773.0K
$-1.0K
$-9M
$-77M
$23M
$17.0K
$-17M
$-48M
$12M
$21.0K
$-22M
$-15M
$2M
$-10M
$81M
Free Cash Flow
·
$-33M
·
·
·
$-8M
·
·
·
$-21M
·
·
$-35M
·
·
수익성8
지표
추세
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
Q4 2022
Q3 2022
Gross Margin
50.4%
49.3%
·
50.8%
49.8%
48.3%
·
46.3%
46.0%
43.7%
·
45.6%
38.0%
·
43.2%
Operating Margin
12.4%
-43.9%
·
11.5%
14.0%
7.4%
·
7.6%
12.2%
3.6%
·
10.2%
-3.4%
·
6.4%
Net Margin
9.1%
-33.5%
·
8.6%
10.3%
5.4%
·
5.5%
9.0%
3.0%
·
7.5%
-2.2%
·
4.6%
Pretax Margin
12.7%
-43.5%
·
11.9%
14.3%
7.9%
·
8.1%
12.7%
4.4%
·
10.7%
-3.0%
·
6.4%
EBITDA Margin
12.4%
-38.9%
·
11.5%
14.0%
12.5%
·
7.6%
12.2%
9.1%
·
10.2%
1.9%
·
6.4%
ROA
4.1%
-12.0%
·
3.5%
4.5%
1.9%
·
2.3%
3.6%
0.91%
·
3.0%
·
·
1.8%
ROE
6.3%
-18.4%
·
4.8%
6.2%
2.5%
·
3.1%
4.9%
1.2%
·
4.1%
·
·
2.6%
ROIC
7.1%
-21.4%
·
4.9%
6.5%
2.6%
·
3.1%
4.9%
0.98%
·
3.9%
·
·
2.5%
유동성 및 지급능력2
지표
추세
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
Q4 2022
Q3 2022
Current Ratio
1.0
0.9
·
1.8
1.8
1.7
·
2.0
1.9
2.1
·
2.2
·
·
1.7
Quick Ratio
0.7
0.6
·
1.3
1.2
1.0
·
1.3
1.3
1.3
·
1.5
·
·
1.0
효율성3
지표
추세
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
Q4 2022
Q3 2022
Asset Turnover
0.5
0.4
·
0.4
0.4
0.3
·
0.4
0.4
0.3
·
0.4
·
·
0.4
Inventory Turnover
2.2
1.7
·
2.0
2.1
1.6
·
2.1
2.0
1.6
·
1.9
·
·
1.7
Receivables Turnover
5.9
5.0
·
6.0
5.4
5.6
·
6.7
4.8
5.6
·
6.7
·
·
6.8
주당3
지표
추세
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
Q4 2022
Q3 2022
Revenue / Share
$54.87
$41.46
·
$49.63
$53.13
$40.31
·
$51.88
$48.71
$35.34
·
$49.18
$33.31
·
$48.32
Cash Flow / Share
·
$-1.95
·
·
·
$0.17
·
·
·
$-0.41
·
·
$-1.45
·
·
EPS (TTM)
$-6.64
$-6.15
·
$8.63
$7.24
$6.18
·
$6.83
$7.67
$8.00
·
$6.77
$4.87
·
$2.28
가치 평가 (TTM)4
지표
추세
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
Q4 2022
Q3 2022
Revenue TTM
$1.93B
$1.95B
·
$1.98B
$2.05B
$2.04B
·
$2.00B
$2.00B
$2.02B
·
$2.06B
$2.07B
·
$1.99B
Net Income TTM
$-70M
$-61M
·
$92M
$80M
$72M
·
$80M
$92M
$98M
·
$83M
$60M
·
$27M
P/E
-28.9
-37.4
·
24.9
26.3
38.7
·
41.5
39.8
38.1
·
57.5
67.5
·
139.3
Earnings Yield
-3.5%
-2.7%
·
4.0%
3.8%
2.6%
·
2.4%
2.5%
2.6%
·
1.7%
1.5%
·
0.72%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
매출
$1.96B
$2.01B
$2.01B
$2.09B
$2.06B
매출 총이익률 %
48.5%
44.4%
42.4%
41.2%
38.8%
영업이익률 %
7.4%
3.8%
5.0%
4.3%
0.39%
순이익
$108M
$60M
$76M
$67M
$15M
희석 EPS
$9.89
$5.06
$6.21
$5.44
$1.17
지표
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
유동비율
1.7
1.8
2.3
2.1
1.4
당좌 비율
1.1
1.2
1.6
1.2
0.3
지표
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
잉여현금흐름
$216M
$173M
$201M
$109M
$-92M
기관 투자자 (13F)
365개의 제출자
· $1.7B 전체
· 기준일 2026년 9월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자365
보유 가치$1.7B
신규 포지션53
청산 포지션78
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
53 (-32 이전 분기 대비)
78 (+34 이전 분기 대비)
111 (-12 이전 분기 대비)
109 (+16 이전 분기 대비)
+1.1M
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.