SGC Superior Group of Companies, Inc. - Common Stock
$11.50
가격 · 5월 20, 2026
기준 재무 정보 5월 4, 2026
52주 범위
$8–$14
58% of range
애널리스트 평점
BUY
7 analysts
목표 주가
$17
+48% upside
P/E (TTM)
21.0
ROE
3.6%
순이익률
1.2%
SGC 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$11.50
시가총액
$152M
P/E (TTM)
21.0
EPS (TTM)
$0.46
매출 (TTM)
$566M
배당 수익률
5.9%
ROE
3.6%
부채/자본
0.5
52주 범위
$8 – $14
SGC 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
$566M
2020-12-31
→
2025-12-31
EPS
$0.46
2020-12-31
→
2025-12-31
잉여현금흐름
$16M
2020-12-31
→
2025-12-31
마진
1.2%
2020-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SGC
동종업계 중앙값
P/E (TTM)
21.0
15.8
P/S (TTM)
0.3
0.5
P/B
0.8
1.4
Price / FCF (주가 / FCF)
9.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SGC
동종업계 중앙값
Gross Margin (매출 총이익률)
37.6%
55.8%
Net Profit Margin (순이익률)
1.2%
0.64%
ROA
1.7%
0.71%
ROE
3.6%
0.17%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SGC
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.5
14.3
Current Ratio (유동비율)
2.7
2.4
Quick Ratio (당좌 비율)
1.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SGC
동종업계 중앙값
Revenue YoY (매출 YoY)
0.09%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-0.73%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.5%
—
EPS YoY
-37.0%
—
Net Income YoY (순이익 YoY)
-41.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SGC
동종업계 중앙값
Payout Ratio (지급 비율)
127.2%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
5.9%
지급 비율
127.2%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 5월 15일 | $0.1400 |
| 2026년 2월 13일 | $0.1400 |
| 2025년 11월 14일 | $0.1400 |
| 2025년 8월 18일 | $0.1400 |
| 2025년 5월 19일 | $0.1400 |
| 2025년 2월 18일 | $0.1400 |
| 2024년 11월 13일 | $0.1400 |
| 2024년 8월 16일 | $0.1400 |
| 2024년 5월 17일 | $0.1400 |
| 2024년 2월 22일 | $0.1400 |
| 2023년 11월 21일 | $0.1400 |
| 2023년 8월 24일 | $0.1400 |
| 2023년 5월 18일 | $0.1400 |
| 2023년 2월 13일 | $0.1400 |
| 2022년 11월 17일 | $0.1400 |
| 2022년 8월 18일 | $0.1400 |
| 2022년 5월 23일 | $0.1400 |
| 2022년 2월 11일 | $0.1200 |
| 2021년 11월 18일 | $0.1200 |
| 2021년 8월 17일 | $0.1200 |
SGC 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
3 명의 애널리스트 · 2026-05-18
중앙값
$16.00
평균
$17.00
← 모든 목표가 하회
$11.50
저가
$15.00
고가
$20.00
중앙값 목표
$16.00
+39.1%
평균 목표
$17.00
+47.8%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.06 | $0.02 | 0.04% |
| 2025년 12월 31일 | $0.23 | $0.21 | 0.02% |
| 2025년 9월 30일 | $0.18 | $0.18 | -0.00% |
| 2025년 6월 30일 | $0.10 | $0.07 | 0.03% |
| 2025년 3월 31일 | $-0.05 | $0.12 | -0.17% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| SGC | $152M | 21.0 | 0.09% | 1.2% | 3.6% | 37.6% |
| CRI | $1.21B | 13.1 | 1.9% | 3.2% | 10.3% | 45.4% |
| GIII | — | 19.0 | -7.0% | 2.3% | 3.9% | 39.4% |
| OXM | $553M | -19.8 | -2.6% | -1.9% | -5.0% | 60.8% |
| MOV | — | 19.5 | 2.7% | 4.0% | 5.4% | 54.2% |
| FOSL | — | -2.6 | -12.3% | — | — | — |
| PLBY | $212M | -14.5 | 4.1% | -10.5% | -2863.7% | 71.0% |
| LAKE | — | -3.5 | 15.2% | — | — | — |
| VRA | $66M | -1.4 | -15.4% | -17.7% | -30.8% | 46.4% |
| VNCE | $36M | 5.7 | 2.2% | 2.1% | 12.8% | 49.7% |
| JRSH | $43M | -48.6 | 24.4% | -0.58% | -1.3% | 15.3% |
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 | $566M | $566M | $543M | $579M | $537M | $527M | $377M | $346M | $267M | $253M | · | · | |
| Cost of Revenue | $353M | $345M | $340M | $385M | $351M | $338M | $248M | $225M | $170M | $166M | $139M | $128M | |
| Gross Profit | $213M | $221M | $204M | $193M | $186M | $189M | $129M | $122M | $96M | $87M | $71M | $69M | |
| SG&A Expense | $199M | $200M | $184M | $176M | $142M | $137M | $107M | $97M | $71M | $65M | $52M | $51M | |
| Operating Expenses | · | · | · | · | · | · | · | · | · | $233M | $191M | $179M | |
| Interest Expense | $5M | $6M | $10M | $5M | $1M | $2M | $4M | $3M | $802.0K | $688.0K | $519.0K | $484.0K | |
| Pretax Income | $8M | $14M | $10M | $-38M | $33M | $51M | $15M | $21M | $25M | $20M | $19M | $18M | |
| Income Tax | $1M | $2M | $997.0K | $-6M | $4M | $10M | $3M | $4M | $10M | $5M | $6M | $6M | |
| Net Income | $7M | $12M | $9M | $-32M | $29M | $41M | $12M | $17M | $15M | $15M | $13M | $11M | |
| EPS (Basic) | $0.47 | $0.75 | $0.55 | $-2.03 | $1.91 | $2.72 | $0.81 | $1.14 | $1.04 | $1.04 | $0.95 | $0.85 | |
| EPS (Diluted) | $0.46 | $0.73 | $0.54 | $-2.03 | $1.83 | $2.65 | $0.79 | $1.10 | $0.99 | $0.98 | $0.90 | $0.82 | |
| Shares (Basic) | 14,966,139 | 16,008,015 | 15,968,199 | 15,764,859 | 15,438,849 | 15,075,134 | 14,945,165 | 14,937,786 | 14,510,156 | 14,082,243 | 13,761,009 | 13,298,452 | |
| Shares (Diluted) | 15,322,094 | 16,504,384 | 16,159,308 | 15,764,859 | 16,091,070 | 15,508,420 | 15,266,408 | 15,472,133 | 15,118,768 | 14,897,489 | 14,578,644 | 13,864,698 |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $24M | $19M | $20M | $18M | $9M | $5M | $9M | $5M | $8M | $4M | $1M | $5M | |
| Receivables | $104M | $95M | $103M | $105M | $107M | $102M | $80M | $64M | $51M | $42M | $30M | $28M | |
| Inventory | $97M | $97M | $98M | $125M | $121M | $90M | $73M | $73M | $65M | $69M | $64M | $58M | |
| Prepaid Expense | $13M | $11M | $9M | $14M | $19M | $11M | $10M | $7M | $11M | $7M | $6M | $4M | |
| Current Assets | $288M | $273M | $279M | $318M | $299M | $248M | $212M | $197M | $137M | $125M | $104M | $99M | |
| PP&E (Net) | $37M | $42M | $47M | $51M | $50M | $37M | $33M | $29M | $27M | $28M | $23M | $16M | |
| PP&E (Gross) | $123M | $120M | $118M | $123M | $114M | $96M | $89M | $80M | $74M | $72M | $65M | $58M | |
| Accum. Depreciation | $86M | $78M | $71M | $71M | $64M | $59M | $56M | $51M | $48M | $45M | $42M | $42M | |
| Goodwill | $3M | $2M | $0 | $0 | $39M | $36M | $36M | $34M | $16M | $11M | $4M | $4M | |
| Intangibles | $47M | $51M | $51M | $56M | $60M | $59M | $63M | $66M | · | · | · | · | |
| Other Non-current Assets | $19M | $17M | $15M | $12M | $13M | $10M | $10M | $9M | $8M | $3M | $2M | $137.0K | |
| Total Assets | $422M | $415M | $422M | $457M | $470M | $394M | $359M | $335M | $219M | $197M | $152M | $140M | |
| Accounts Payable | $48M | $51M | $51M | $42M | $52M | $39M | $33M | $25M | $20M | $14M | $12M | $10M | |
| Current Liabilities | $108M | $102M | $101M | $85M | $111M | $105M | $69M | $46M | $41M | $32M | $25M | $22M | |
| Capital Leases | $8M | $10M | $13M | $4M | $4M | $2M | $2M | · | · | · | · | · | |
| Deferred Tax | · | · | · | $0 | $359.0K | $450.0K | $7M | $8M | · | · | · | $191.0K | |
| Other Non-current Liabilities | $10M | $9M | $9M | $9M | $9M | $7M | $5M | $4M | · | · | · | · | |
| Total Liabilities | $229M | $216M | $225M | $264M | · | · | · | · | · | · | · | · | |
| Long-term Debt | $94M | $86M | $94M | $156M | $117M | $88M | $120M | $118M | $39M | $42M | $24M | $25M | |
| Total Debt | $94M | $86M | $93M | $155M | $116M | $88M | $119M | $118M | $39M | $42M | $24M | $25M | |
| Common Stock | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $15.0K | $15.0K | $15.0K | $15.0K | $15.0K | $14.0K | $13.0K | |
| Paid-in Capital | $85M | $84M | $77M | $73M | $69M | $62M | $57M | $56M | $49M | $42M | $34M | $30M | |
| Retained Earnings | $113M | $120M | $122M | $123M | $164M | $142M | $108M | $103M | $83M | $74M | $65M | $57M | |
| AOCI | $-5M | $-5M | $-2M | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $193M | $199M | $198M | $193M | $227M | $192M | $158M | $151M | $125M | $111M | $93M | $80M | |
| Liabilities + Equity | $422M | $415M | $422M | $457M | $470M | $394M | $359M | $335M | $219M | $197M | $152M | $140M | |
| Shares Outstanding | 15,730,615 | 16,484,921 | 16,564,712 | 16,376,683 | 16,127,505 | 15,391,660 | 15,227,604 | 15,202,387 | 15,081,947 | 14,513,207 | 13,917,465 | 13,514,566 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $12M | $13M | $14M | $13M | $9M | $8M | $8M | $8M | $6M | $5M | $4M | $4M | |
| Stock-based Comp | $5M | $4M | $4M | $4M | $4M | $3M | $1M | $2M | $2M | $2M | $1M | $1M | |
| Deferred Tax | · | · | · | · | · | · | $-1M | $-625.0K | $4M | $-1M | $-1M | $1.0K | |
| Amort. of Intangibles | $4M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $2M | $2M | $2M | $2M | |
| Operating Cash Flow | $20M | $33M | $79M | $-3M | $17M | $41M | $20M | $20M | $23M | $12M | $10M | $7M | |
| CapEx | $4M | $4M | $5M | $11M | $18M | $12M | $10M | $5M | $4M | $7M | $8M | $5M | |
| Investing Cash Flow | $-4M | $-8M | $-6M | $-17M | $-34M | $-7M | $-10M | $-90M | $-9M | $-23M | $-8M | $-5M | |
| Debt Issued | · | · | $6M | $332M | $251M | $202M | $165M | $206M | $74M | $125M | $67M | $55M | |
| Net Debt Issued | $-6M | $-5M | $-62M | $39M | $28M | $-32M | $2M | $79M | $-3M | $18M | $-1M | $-1M | |
| Stock Repurchased | $10M | $7M | $0 | $0 | $0 | $500.0K | $2M | $3M | · | $714.0K | · | · | |
| Net Stock Activity | $-10M | $-7M | · | $0 | $0 | $-500.0K | $-2M | $-3M | · | $-714.0K | · | · | |
| Dividends Paid | $9M | $9M | $9M | $9M | $7M | $6M | $6M | $6M | $5M | $5M | · | · | |
| Financing Cash Flow | $-12M | $-24M | $-72M | $29M | $21M | $-38M | $-7M | $68M | $-9M | $13M | $-5M | $-3M | |
| Net Change in Cash | $5M | $-1M | $2M | $9M | $4M | $-4M | $4M | $-3M | $4M | $3M | $-4M | $-730.0K | |
| Taxes Paid | $2M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $16M | $29M | $74M | $-14M | $-616.0K | $30M | $10M | $15M | $18M | $5M | $283.0K | $2M | |
| Levered FCF | $11M | $24M | $65M | $-18M | $-2M | $28M | $7M | $12M | $18M | $4M | $-75.9K | $2M |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 37.6% | 39.0% | · | 33.4% | 34.6% | 35.8% | 34.2% | 35.1% | · | · | · | · | |
| Net Margin | 1.2% | 2.1% | 1.6% | -5.5% | 5.5% | 7.8% | 3.2% | 4.9% | · | · | · | · | |
| Pretax Margin | 1.5% | 2.5% | 1.8% | -6.6% | 6.2% | 9.8% | 4.1% | 6.2% | · | · | · | · | |
| ROA | 1.7% | 2.9% | 2.0% | -6.9% | 6.6% | 10.8% | 3.4% | 5.1% | 7.1% | 7.5% | 8.6% | 8.2% | |
| ROE | 3.6% | 6.0% | 4.5% | -16.8% | 13.1% | 21.9% | 7.7% | 11.3% | 12.8% | 14.4% | 15.1% | 14.9% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 2.7 | 2.8 | 3.7 | 2.7 | 2.4 | 3.1 | 4.3 | 3.3 | 3.9 | 4.2 | 4.5 | |
| Quick Ratio | 1.2 | 1.1 | 1.2 | 1.4 | 1.0 | 1.0 | 1.3 | 1.5 | 1.4 | 1.4 | 1.3 | 1.5 | |
| Debt / Equity | 0.5 | 0.4 | 0.5 | 0.8 | 0.5 | 0.5 | 0.8 | 0.8 | 0.3 | 0.4 | 0.3 | 0.3 | |
| LT Debt / Equity | 0.5 | 0.4 | 0.4 | 0.8 | 0.4 | 0.4 | 0.7 | 0.7 | 0.3 | 0.3 | 0.2 | 0.3 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.4 | 1.1 | 1.0 | · | · | · | · | |
| Inventory Turnover | 3.6 | 3.5 | 3.5 | 3.1 | 3.3 | 4.1 | 3.4 | 3.4 | 2.5 | 2.5 | 2.3 | 2.4 | |
| Receivables Turnover | 5.7 | 5.7 | 5.2 | 5.5 | 5.1 | 5.8 | 5.2 | 6.0 | · | · | · | · |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.09% | 4.1% | -6.1% | 7.8% | 1.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.73% | 1.8% | 1.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -37.0% | 35.2% | · | · | -30.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -26.4% | -41.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -29.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -41.7% | 36.8% | · | · | -28.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -25.9% | -40.2% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -29.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 7.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $566M | $566M | $543M | $579M | $537M | $527M | $377M | $346M | $267M | $253M | $210M | $196M | |
| Net Income TTM | $7M | $12M | $9M | $-32M | $29M | $41M | $12M | $17M | $15M | $15M | $13M | $11M | |
| Market Cap | $152M | $272M | $224M | $165M | $354M | $358M | $206M | $268M | $403M | $285M | $236M | $198M | |
| Enterprise Value | $222M | $340M | $297M | $302M | $461M | $440M | $316M | $380M | $434M | $323M | $259M | $219M | |
| P/E | 21.0 | 22.6 | 25.0 | -5.0 | 12.0 | 8.8 | 17.1 | 16.0 | 27.0 | 20.0 | 18.9 | 17.9 | |
| P/S | 0.3 | 0.5 | 0.4 | 0.3 | 0.7 | 0.7 | 0.5 | 0.8 | 1.5 | 1.1 | 1.1 | 1.0 | |
| P/B | 0.8 | 1.4 | 1.1 | 0.9 | 1.6 | 1.9 | 1.3 | 1.8 | 3.2 | 2.6 | 2.5 | 2.5 | |
| P / Tangible Book | 1.1 | 1.9 | 1.5 | 1.2 | 2.8 | 3.7 | · | · | · | · | · | · | |
| P / Cash Flow | 7.7 | 8.2 | 2.8 | -63.3 | 20.7 | 8.6 | 10.3 | 13.5 | 17.7 | 23.8 | 28.3 | 29.0 | |
| P / FCF | 9.7 | 9.4 | 3.0 | -12.1 | -574.4 | 12.1 | 19.9 | 17.9 | 21.8 | 61.8 | 835.0 | 104.3 | |
| EV / FCF | 14.1 | 11.7 | 4.0 | -22.2 | -748.4 | 14.9 | 30.6 | 25.4 | 23.5 | 70.2 | 916.0 | 115.1 | |
| EV / Revenue | 0.4 | 0.6 | 0.5 | 0.5 | 0.9 | 0.8 | 0.8 | 1.1 | 1.6 | 1.3 | 1.2 | 1.1 | |
| Dividend Yield | 5.9% | 3.4% | 4.1% | 5.2% | 2.1% | 1.7% | 2.9% | 2.2% | 1.3% | 1.7% | · | · | |
| Earnings Yield | 4.8% | 4.4% | 4.0% | -20.2% | 8.3% | 11.4% | 5.8% | 6.2% | 3.7% | 5.0% | 5.3% | 5.6% | |
| Payout Ratio | 127.2% | 77.3% | 104.7% | -27.1% | 24.6% | 14.9% | 50.1% | 34.4% | · | · | · | · | |
| Annual Payout | $9M | $9M | $9M | $9M | $7M | $6M | $6M | $6M | $5M | $5M | · | · |
손익계산서 12
| 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 | $141M | $147M | $138M | $144M | $137M | $145M | $150M | $132M | $139M | $147M | $136M | $129M | $131M | $149M | $139M | $148M | |
| Cost of Revenue | $89M | $93M | $85M | $89M | $87M | $91M | $89M | $81M | $84M | $92M | $83M | $82M | $84M | $104M | $88M | $100M | |
| Gross Profit | $52M | $54M | $53M | $55M | $50M | $54M | $61M | $51M | $55M | $56M | $53M | $48M | $47M | · | $51M | $48M | |
| SG&A Expense | $50M | $49M | $49M | $52M | $50M | $50M | $52M | $49M | $49M | $50M | $47M | $43M | $43M | $44M | $44M | $46M | |
| Interest Expense | $912.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $583.0K | |
| Pretax Income | $1M | $4M | $3M | $2M | $-906.0K | $2M | $7M | $650.0K | $5M | $4M | $3M | $1M | $945.0K | $1M | $-17M | $-29M | |
| Income Tax | $220.0K | $666.0K | $443.0K | $285.0K | $-148.0K | $390.0K | $1M | $50.0K | $680.0K | $617.0K | $160.0K | $163.0K | $57.0K | $-1M | $-4M | $-2M | |
| Net Income | $834.0K | $3M | $3M | $2M | $-758.0K | $2M | $5M | $600.0K | $4M | $4M | $3M | $1M | $888.0K | $2M | $-13M | $-27M | |
| EPS (Basic) | $0.06 | $0.23 | $0.19 | $0.10 | $-0.05 | $0.13 | $0.34 | $0.04 | $0.24 | $0.22 | $0.19 | $0.08 | $0.06 | $0.14 | $-0.80 | $-1.70 | |
| EPS (Diluted) | $0.06 | $0.23 | $0.18 | $0.10 | $-0.05 | $0.12 | $0.33 | $0.04 | $0.24 | $0.21 | $0.19 | $0.08 | $0.06 | $0.15 | $-0.80 | $-1.70 | |
| Shares (Basic) | 14,629,019 | -30,186,363 | 14,738,863 | 14,813,984 | 15,599,655 | -32,348,639 | 16,107,549 | 16,221,073 | 16,028,032 | -31,894,594 | 15,992,792 | 15,987,007 | 15,882,994 | -31,453,284 | 15,806,852 | 15,732,264 | |
| Shares (Diluted) | 14,917,845 | -30,498,553 | 15,119,050 | 15,101,942 | 15,599,655 | -33,262,355 | 16,543,990 | 16,769,297 | 16,453,452 | -32,239,192 | 16,155,355 | 16,124,816 | 16,118,329 | -31,939,525 | 15,806,852 | 15,732,264 |
대차대조표 27
| 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 | $23M | $24M | $17M | $21M | $20M | $19M | $18M | $13M | $22M | $20M | $18M | $19M | $27M | $18M | $19M | $10M | |
| Receivables | $85M | $104M | $97M | $94M | $93M | $95M | $99M | $93M | $94M | $103M | $98M | $97M | $95M | $105M | $103M | $110M | |
| Inventory | $97M | $97M | $106M | $107M | $99M | $97M | $94M | $93M | $93M | $98M | $105M | $114M | $122M | $125M | $136M | $127M | |
| Prepaid Expense | $14M | $13M | $12M | $10M | $10M | $11M | $10M | $10M | $7M | $9M | $11M | $15M | $12M | $14M | $19M | $20M | |
| Current Assets | $275M | $288M | $280M | $286M | $272M | $273M | $271M | $262M | $268M | $279M | $279M | $292M | $307M | $318M | $329M | $318M | |
| PP&E (Net) | $36M | $37M | $39M | $40M | $41M | $42M | $43M | $44M | $45M | $47M | $49M | $51M | $51M | $51M | $55M | $53M | |
| PP&E (Gross) | · | $123M | · | · | · | $120M | · | · | · | $118M | · | · | · | $123M | · | · | |
| Accum. Depreciation | · | $86M | · | · | · | $78M | · | · | · | $71M | · | · | · | $71M | · | · | |
| Goodwill | $3M | $3M | $2M | $2M | $2M | $2M | · | · | · | $0 | · | · | · | $0 | $0 | $22M | |
| Intangibles | $46M | $47M | $48M | $49M | $50M | $51M | $48M | $49M | $50M | $51M | $52M | $53M | $54M | $56M | $57M | $58M | |
| Other Non-current Assets | $20M | $19M | $19M | $18M | $17M | $17M | $16M | $16M | $16M | $15M | $13M | $13M | $13M | $12M | $11M | $11M | |
| Total Assets | $407M | $422M | $415M | $423M | $411M | $415M | $407M | $400M | $408M | $422M | $422M | $435M | $450M | $457M | $467M | $474M | |
| Accounts Payable | $45M | $48M | $46M | $56M | $49M | $51M | $46M | $47M | $42M | $51M | $45M | $48M | $51M | $42M | $45M | $49M | |
| Current Liabilities | $101M | $108M | $95M | $105M | $94M | $102M | $95M | $93M | $88M | $101M | $88M | $87M | $87M | $85M | $91M | $106M | |
| Capital Leases | $8M | $8M | $8M | $9M | $10M | $10M | $11M | $12M | $13M | $13M | $13M | $10M | $8M | $4M | $5M | $4M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Other Non-current Liabilities | $9M | $10M | $10M | $9M | $8M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $8M | $9M | $8M | $8M | |
| Total Liabilities | $214M | $229M | $221M | $231M | $217M | $216M | $208M | $199M | $208M | $225M | $227M | $242M | $258M | $264M | · | · | |
| Long-term Debt | $87M | $94M | $100M | $99M | $96M | $86M | $84M | $78M | $90M | $93M | $107M | $126M | $143M | $155M | $161M | $149M | |
| Total Debt | $87M | · | $100M | $99M | $96M | · | $84M | $78M | $90M | · | $107M | $126M | $143M | · | $161M | $149M | |
| Common Stock | $16.0K | $16.0K | $15.0K | $15.0K | $15.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | |
| Paid-in Capital | $85M | $85M | $85M | $83M | $84M | $84M | $82M | $83M | $80M | $77M | $77M | $75M | $74M | $73M | $72M | $71M | |
| Retained Earnings | $111M | $113M | $113M | $112M | $115M | $120M | $121M | $122M | $124M | $122M | $121M | $120M | $122M | $123M | $123M | $138M | |
| AOCI | $-3M | $-5M | $-3M | $-3M | $-4M | $-5M | · | · | · | $-2M | · | · | · | · | · | · | |
| Stockholders' Equity | $193M | $193M | $194M | $192M | $194M | $199M | $200M | $201M | $201M | $198M | $195M | $193M | $193M | $193M | $189M | $203M | |
| Liabilities + Equity | $407M | $422M | $415M | $423M | $411M | $415M | $407M | $400M | $408M | $422M | $422M | $435M | $450M | $457M | $467M | $474M | |
| Shares Outstanding | 15,632,981 | 15,730,615 | 15,968,792 | 15,917,963 | 16,244,241 | 16,484,921 | 16,331,962 | 16,792,577 | 16,743,723 | 16,564,712 | 16,505,826 | 16,499,312 | 16,498,312 | 16,376,683 | 16,332,116 | 16,318,059 |
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 | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $4M | $3M | $3M | |
| Stock-based Comp | $887.0K | $1M | $1M | $1M | $1M | $1M | $1M | $605.0K | $1M | $264.0K | $1M | $1M | $1M | $907.0K | $928.0K | $1M | |
| Operating Cash Flow | $9M | $18M | $-2M | $5M | $-2M | $9M | $8M | $7M | $9M | $20M | $21M | $13M | $25M | $2M | $3M | $1M | |
| CapEx | $568.0K | $540.0K | $691.0K | $2M | $1M | $2M | $937.0K | $1M | $675.0K | $940.0K | $380.0K | $2M | $2M | $-203.0K | $4M | $3M | |
| Investing Cash Flow | $-568.0K | $-540.0K | $-691.0K | $-2M | $-1M | $-6M | $-937.0K | $-1M | $-675.0K | $-1M | $-380.0K | $-2M | $-2M | $5M | $-4M | $-14M | |
| Debt Issued | · | · | · | · | · | · | $21M | $3M | $7M | · | $3M | $0 | $1M | $12M | $202M | $55M | |
| Net Debt Issued | $-1M | · | · | · | $-1M | · | · | · | $-4M | · | · | · | $-12M | · | · | · | |
| Stock Repurchased | $678.0K | $2M | $2.0K | $4M | $4M | $1M | $6M | $0 | $0 | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $-678.0K | · | · | · | $-4M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Financing Cash Flow | $-10M | $-11M | $-2M | $-3M | $4M | $-2M | $-2M | $-14M | $-6M | $-16M | $-22M | $-20M | $-14M | $-8M | $10M | $15M | |
| Net Change in Cash | $-519.0K | $7M | $-4M | $1M | $991.0K | $393.0K | $5M | $-9M | $2M | $2M | $-1M | $-8M | $9M | $-1M | $9M | $2M | |
| Free Cash Flow | $9M | · | · | · | $-3M | · | · | · | $9M | · | · | · | $23M | · | · | · | |
| Levered FCF | $8M | · | · | · | $-4M | · | · | · | $7M | · | · | · | $21M | · | · | · |
수익성 5
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 37.1% | · | 38.3% | 38.4% | 36.8% | · | · | · | · | · | 39.1% | 36.9% | 36.0% | · | 36.5% | 32.5% | |
| Net Margin | 0.59% | · | 2.0% | 1.1% | -0.55% | · | 3.6% | 0.46% | 2.8% | · | 2.3% | 0.94% | 0.68% | · | -9.2% | -18.0% | |
| Pretax Margin | 0.75% | · | 2.3% | 1.3% | -0.66% | · | 4.4% | 0.49% | 3.3% | · | 2.4% | 1.1% | 0.72% | · | -12.2% | -19.6% | |
| ROA | 0.20% | · | 0.67% | 0.38% | -0.19% | · | 1.3% | 0.14% | 0.91% | · | 0.70% | 0.27% | 0.19% | · | -2.9% | -5.9% | |
| ROE | 0.43% | · | 1.4% | 0.79% | -0.38% | · | 2.7% | 0.30% | 2.0% | · | 1.6% | 0.61% | 0.42% | · | -6.2% | -12.8% |
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 | 2.7 | · | 2.9 | 2.7 | 2.9 | · | 2.9 | 2.8 | 3.0 | · | 3.2 | 3.4 | 3.5 | · | 3.6 | 3.0 | |
| Quick Ratio | 1.1 | · | 1.2 | 1.1 | 1.2 | · | 1.2 | 1.1 | 1.3 | · | 1.3 | 1.3 | 1.4 | · | 1.3 | 1.1 | |
| Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.6 | 0.7 | 0.7 | · | 0.9 | 0.7 | |
| LT Debt / Equity | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.6 | 0.7 | · | 0.8 | 0.7 |
효율성 3
| 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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.9 | · | 0.9 | 0.9 | 0.9 | · | 0.9 | 0.8 | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.9 | |
| Receivables Turnover | 1.6 | · | 1.4 | 1.5 | 1.5 | · | 1.5 | 1.4 | 1.5 | · | 1.4 | 1.2 | 1.3 | · | 1.4 | 1.4 |
가치 평가 (TTM) 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 TTM | $560M | · | $569M | $563M | $557M | · | $556M | $536M | $535M | · | $535M | $547M | $561M | · | $554M | $546M | |
| Net Income TTM | $4M | · | $9M | $7M | $9M | · | $13M | $9M | $9M | · | $-8M | $-37M | $-33M | · | $-26M | $-7M | |
| Market Cap | $159M | · | $171M | $164M | $178M | · | $253M | $318M | $277M | · | $128M | $154M | $130M | · | $145M | $290M | |
| Enterprise Value | $223M | · | $255M | $242M | $254M | · | $319M | $382M | $344M | · | $218M | $262M | $247M | · | $287M | $428M | |
| P/E | 35.0 | · | 19.1 | 24.5 | 19.5 | · | 19.4 | 34.4 | 29.0 | · | -16.6 | -4.0 | -3.7 | · | -5.3 | -37.8 | |
| P/S | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.5 | 0.6 | 0.5 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.5 | |
| P/B | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 1.3 | 1.6 | 1.4 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 1.4 | |
| P / Tangible Book | 1.1 | · | 1.2 | 1.2 | 1.3 | · | 1.7 | 2.1 | 1.8 | · | 0.9 | 1.1 | 0.9 | · | 1.1 | 2.4 | |
| P / Cash Flow | 17.0 | · | · | · | -89.4 | · | · | · | 29.3 | · | · | · | 5.2 | · | · | · | |
| P / FCF | 18.1 | · | · | · | -57.0 | · | · | · | 31.5 | · | · | · | 5.7 | · | · | · | |
| EV / FCF | 25.4 | · | · | · | -81.3 | · | · | · | 39.2 | · | · | · | 10.8 | · | · | · | |
| EV / Revenue | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.6 | 0.7 | 0.6 | · | 0.4 | 0.5 | 0.4 | · | 0.5 | 0.8 | |
| Earnings Yield | 2.9% | · | 5.2% | 4.1% | 5.1% | · | 5.2% | 2.9% | 3.5% | · | -6.0% | -25.3% | -26.9% | · | -18.8% | -2.6% | |
| Payout Ratio | 259.5% | · | · | · | -300.8% | · | · | · | 59.6% | · | · | · | 258.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $566M | $566M | $543M | $579M | $537M |
| 매출 총이익률 % | 37.6% | 39.0% | — | 33.4% | 34.6% |
| 순이익 | $7M | $12M | $9M | $-32M | $29M |
| 희석 EPS | $0.46 | $0.73 | $0.54 | $-2.03 | $1.83 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.5 | 0.4 | 0.5 | 0.8 | 0.5 |
| 유동비율 | 2.7 | 2.7 | 2.8 | 3.7 | 2.7 |
| 당좌 비율 | 1.2 | 1.1 | 1.2 | 1.4 | 1.0 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $16M | $29M | $74M | $-14M | $-616.0K |
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.