SPRU Spruce Power Holding Corporation Class A Common Stock
$1.90
가격 · 8월 19, 2026
기준 재무 정보 8월 13, 2026
SPRU 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.90
시가총액
$35M
P/E (TTM)
-1.3
EPS (TTM)
$-1.44
매출 (TTM)
$112M
배당 수익률
—
ROE
-19.5%
부채/자본
5.6
52주 범위
$1 – $7
SPRU 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
$112M
2019-12-31
→
2025-12-31
EPS
$-1.44
2019-12-31
→
2025-12-31
잉여현금흐름
$-4M
2020-12-31
→
2025-12-31
마진
-23.3%
2020-12-31
→
2021-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SPRU
동종업계 중앙값
P/E (TTM)
-1.3
50.8
P/S (TTM)
0.3
1.3
P/B
0.3
1.8
EV / EBITDA
36.6
—
Price / FCF (주가 / FCF)
-9.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SPRU
동종업계 중앙값
Operating Margin (영업이익률)
16.0%
—
Net Profit Margin (순이익률)
-23.3%
-5.5%
ROA
-3.0%
-0.54%
ROE
-19.5%
-5.2%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SPRU
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
5.6
0.0
Current Ratio (유동비율)
0.5
0.9
Quick Ratio (당좌 비율)
0.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SPRU
동종업계 중앙값
Revenue YoY (매출 YoY)
36.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
68.9%
—
Revenue CAGR 5Y (매출 CAGR 5년)
40.6%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SPRU
동종업계 중앙값
SPRU 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
6 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 50.0%
- 매도 1 16.7%
- 적극 매도 2 33.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.13%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $0.14 | — | — |
| 2026년 3월 31일 | $-0.16 | — | — |
| 2025년 12월 31일 | $-0.38 | — | — |
| 2025년 9월 30일 | $-0.04 | — | — |
| 2024년 12월 31일 | $-0.52 | $-0.35 | -0.17% |
| 2024년 9월 30일 | $-0.18 | $-0.10 | -0.08% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| SPRU | $92M | -3.5 | 36.2% | -23.3% | -19.5% | — |
| BEPC | — | — | — | — | — | — |
| XIFR | — | -9.6 | -3.4% | -2.4% | -0.25% | — |
| MNTK | $239M | 167.0 | 0.37% | 0.99% | 0.68% | — |
| ANNA | — | — | — | — | — | — |
| ORA | $6.68B | 54.7 | 12.5% | 12.5% | 5.0% | 27.6% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $112M | $82M | $80M | $23M | $0 | $20M | $7M | |
| Cost of Revenue | · | · | $38M | $10M | $16M | $18M | $8M | |
| Gross Profit | · | · | · | · | $-696.0K | $3M | $-860.0K | |
| R&D Expense | · | · | · | · | $11M | $4M | $3M | |
| SG&A Expense | $55M | $59M | $56M | $73M | $35M | $14M | $10M | |
| Operating Expenses | $94M | $132M | $117M | $82M | $35M | · | · | |
| Operating Income | $18M | $-50M | $-37M | $-59M | $-35M | $-15M | $-14M | |
| Interest Expense | · | · | $42M | $11M | $37.0K | $94.0K | $99.0K | |
| Interest Income | $21M | $23M | $20M | $1M | · | · | · | |
| Income Tax | $0 | · | · | · | · | · | · | |
| Net Income | $-26M | $-70M | $-66M | $-94M | $29M | $-61M | $-15M | |
| EPS (Basic) | $-1.44 | $-3.82 | $-3.58 | $-5.27 | $0.21 | $-0.72 | $-0.19 | |
| EPS (Diluted) | $-1.44 | $-3.82 | $-3.58 | $-5.27 | $0.19 | $-0.72 | $-0.19 | |
| Shares (Basic) | 18,068,059 | 18,470,926 | 18,391,436 | 17,836,500 | 138,457,416 | 84,565,448 | 79,823,065 | |
| Shares (Diluted) | 18,068,059 | 18,470,926 | 18,391,436 | 17,836,500 | 148,510,351 | 84,565,448 | 79,823,065 | |
| EBITDA | $18M | $-50M | · | $-60M | $-59M | $-15M | · |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $55M | $73M | $141M | $220M | $352M | $330M | $3M | |
| Receivables | $16M | $15M | $9M | $8M | $0 | $11M | $1M | |
| Inventory | · | · | · | · | $15M | $4M | $2M | |
| Prepaid Expense | $3M | $6M | $10M | $5M | $310.0K | $1M | $146.0K | |
| Current Assets | $116M | $136M | $203M | $275M | $375M | $345M | $7M | |
| PP&E (Net) | $561M | $589M | $484M | $396M | $0 | $579.0K | $840.0K | |
| PP&E (Gross) | · | · | · | · | $5M | $2M | $2M | |
| Accum. Depreciation | · | · | · | · | $2M | $1M | $934.0K | |
| Goodwill | · | $0 | $29M | $29M | $0 | $489.0K | $489.0K | |
| Intangibles | $8M | $9M | $10M | $0 | $5M | $593.0K | $809.0K | |
| Other Non-current Assets | $269.0K | $255.0K | $257.0K | $383.0K | $0 | $32.0K | $30.0K | |
| Total Assets | $837M | $898M | $895M | $827M | $393M | $347M | $9M | |
| Accounts Payable | $2M | $987.0K | $1M | $3M | $697.0K | $4M | $549.0K | |
| Current Liabilities | $239M | $60M | $72M | $60M | $17M | $9M | $15M | |
| Capital Leases | $4M | $5M | $6M | $2M | $91.0K | · | · | |
| Deferred Tax | · | · | · | · | · | · | $1.7K | |
| Other Non-current Liabilities | $4M | $4M | $3M | $10.0K | $0 | · | · | |
| Total Liabilities | $716M | $752M | $680M | $538M | $31M | $158M | $23M | |
| Long-term Debt | $696M | $731M | $647M | $533M | $21.0K | $98.0K | $2M | |
| Total Debt | $677M | $705M | · | $500M | $21.0K | · | · | |
| Common Stock | · | · | · | $14.0K | $14.0K | $13.0K | $8.0K | |
| Paid-in Capital | $481M | $478M | $476M | $473M | $461M | $317M | $54M | |
| Retained Earnings | $-354M | $-328M | $-258M | $-193M | $-99M | $-128M | $-68M | |
| Treasury Stock | $8M | $6M | $5M | $0 | · | · | · | |
| Stockholders' Equity | $119M | $146M | $215M | $289M | $362M | $189M | $-14M | |
| Liabilities + Equity | $837M | $898M | $895M | $827M | $393M | $347M | $9M | |
| Shares Outstanding | 18,170,425 | 18,311,054 | 18,292,536 | 18,046,903 | 140,540,671 | 131,365,254 | 80,400,727 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $30M | $24M | $22M | $6M | $0 | $622.0K | $319.0K | |
| Stock-based Comp | $3M | $3M | $3M | $10M | $8M | $978.0K | $208.0K | |
| Amort. of Intangibles | · | $1M | $2M | · | $325.0K | $270.0K | · | |
| Restructuring | · | · | · | $22M | · | · | · | |
| Operating Cash Flow | $-4M | $-42M | $-34M | $-63M | $-28M | $-20M | $-12M | |
| CapEx | $221.0K | $354.0K | $499.0K | $0 | $4M | $145.0K | $28.0K | |
| Investing Cash Flow | $25M | $-101M | $-17M | $-29M | $-15M | $-145.0K | $-28.0K | |
| Debt Issued | $0 | $240M | $21M | $0 | · | · | · | |
| Net Debt Issued | $0 | $240M | · | · | · | · | · | |
| Stock Issued | · | $0 | $150.0K | $0 | · | $145M | · | |
| Net Stock Activity | · | $0 | · | · | · | $145M | · | |
| Financing Cash Flow | $-37M | $79M | $-17M | $-19M | $85M | $346M | $9M | |
| Free Cash Flow | $-4M | $-42M | · | · | $-52M | $-20M | · |
수익성 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | -4.5% | 13.5% | · | |
| Operating Margin | 16.0% | -61.4% | · | -258.1% | -377.6% | -75.2% | · | |
| Net Margin | -23.3% | -85.9% | · | -405.0% | 184.5% | -298.0% | · | |
| EBITDA Margin | 16.0% | -61.4% | · | -258.1% | -377.6% | -75.2% | · | |
| ROA | -3.0% | -7.9% | · | -15.4% | 7.8% | · | · | |
| ROE | -19.5% | -40.2% | · | -30.5% | 7.9% | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.5 | 2.3 | · | 4.6 | 22.5 | · | 3.5 | |
| Quick Ratio | 0.3 | 1.5 | · | 3.8 | 21.5 | · | 2.9 | |
| Debt / Equity | 5.6 | 4.8 | · | 1.7 | 0.0 | · | · | |
| LT Debt / Equity | 3.8 | 4.6 | · | 1.6 | 0.0 | · | · | |
| Interest Coverage | · | · | · | · | -1592.1 | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.0 | 0.0 | · | · | |
| Inventory Turnover | · | · | · | · | 1.7 | · | · | |
| Receivables Turnover | 7.3 | 6.8 | · | 5.6 | 1.8 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 36.2% | 2.8% | 244.3% | · | · | · | · | |
| Revenue CAGR 3Y | 68.9% | · | 57.8% | · | · | · | · | |
| Revenue CAGR 5Y | 40.6% | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $112M | $82M | $80M | $23M | $0 | $20M | $7M | |
| Net Income TTM | $-26M | $-70M | $-66M | $-94M | $29M | $-61M | $-15M | |
| Market Cap | $92M | $54M | · | $1.06B | $3.72B | · | · | |
| Enterprise Value | $714M | $687M | · | $1.34B | $3.37B | · | · | |
| P/E | -3.5 | -0.8 | -1.2 | -1.4 | 139.4 | -263.7 | -418.5 | |
| P/S | 0.8 | 0.7 | · | 45.8 | · | · | · | |
| P/B | 0.8 | 0.4 | · | 3.7 | 10.3 | · | · | |
| P / Tangible Book | 0.8 | 0.4 | 0.5 | 4.1 | 10.4 | 132.8 | · | |
| P / Cash Flow | -26.2 | -1.3 | · | -22.2 | -76.7 | · | · | |
| P / FCF | -24.7 | -1.3 | · | · | -71.4 | · | · | |
| EV / EBITDA | 39.8 | -13.6 | · | -22.4 | -57.2 | · | · | |
| EV / FCF | -190.5 | -16.3 | · | · | -64.6 | · | · | |
| EV / Revenue | 6.4 | 8.4 | · | 57.8 | · | · | · | |
| Earnings Yield | -28.3% | -128.6% | -81.0% | -71.7% | 0.72% | -0.38% | -0.24% |
손익계산서 16
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $30M | $23M | $24M | $31M | $33M | $24M | $20M | $21M | $22M | $18M | $16M | $23M | $23M | $18M | $18M | $5M | |
| Cost of Revenue | · | · | · | · | · | · | · | $10M | $10M | $9M | · | $10M | $9M | $8M | $8M | $2M | |
| R&D Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| SG&A Expense | $11M | $12M | $12M | $13M | $15M | $15M | $15M | $14M | $17M | $13M | $12M | $12M | $16M | $16M | $29M | $27M | |
| Operating Expenses | $21M | $20M | $22M | $22M | $24M | $26M | $26M | $59M | $26M | $22M | $24M | $48M | $24M | $21M | $36M | $29M | |
| Operating Income | $10M | $4M | $2M | $8M | $9M | $-2M | $-6M | $-37M | $-3M | $-4M | $-9M | $-25M | $-972.0K | $-3M | $-18M | $-24M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $11M | · | · | · | $9M | · | · | |
| Interest Income | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $5M | $5M | $6M | $8M | $3M | $2M | · | · | |
| Other Non-op | $-152.0K | · | · | · | $19.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | $0 | · | · | |
| Net Income | $3M | $-3M | $-7M | $-860.0K | $-3M | $-15M | $-6M | $-54M | $-9M | $-2M | $-30M | $-19M | $3M | $-19M | $-43M | $-22M | |
| EPS (Basic) | $0.18 | $-0.16 | $-0.38 | $-0.05 | $-0.17 | $-0.84 | $-0.36 | $-2.88 | $-0.45 | $-0.13 | $-1.57 | $-1.11 | $0.16 | $-1.06 | $-3.84 | $-1.23 | |
| EPS (Diluted) | $0.15 | $-0.16 | $-0.38 | $-0.05 | $-0.17 | $-0.84 | $-0.36 | $-2.88 | $-0.45 | $-0.13 | $-1.56 | $-1.11 | $0.15 | $-1.06 | $-3.84 | $-1.23 | |
| Shares (Basic) | 18,620,006 | 18,170,425 | -36,036,272 | 17,999,083 | 17,917,611 | 18,187,637 | -38,465,289 | 18,566,015 | 19,271,954 | 19,098,246 | -35,848,075 | 17,351,796 | 18,611,757 | 18,275,958 | -283,547,274 | 17,861,935 | |
| Shares (Diluted) | 21,948,624 | 18,170,425 | -36,036,272 | 17,999,083 | 17,917,611 | 18,187,637 | -38,465,289 | 18,566,015 | 19,271,954 | 19,098,246 | -37,437,150 | 17,351,796 | 20,200,832 | 18,275,958 | -283,547,274 | 17,861,935 | |
| EBITDA | $10M | $4M | · | $8M | $9M | $-2M | · | $-37M | $-3M | $-4M | · | $-25M | $-2M | $-5M | · | $-28M |
대차대조표 24
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $45M | $50M | $55M | $54M | $54M | $62M | $73M | $114M | $117M | $121M | $141M | $154M | $163M | $173M | $220M | $240M | |
| Receivables | $26M | $19M | $16M | $18M | $19M | $20M | $15M | $12M | $13M | $11M | $9M | $13M | $14M | $11M | $8M | $17M | |
| Inventory | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $14M | |
| Prepaid Expense | $3M | $3M | $3M | $4M | $4M | $4M | $6M | $5M | $5M | $5M | $10M | $9M | $8M | $7M | $5M | $6M | |
| Current Assets | $114M | $111M | $116M | $125M | $119M | $126M | $136M | $173M | $179M | $178M | $203M | $229M | $227M | $236M | $275M | $316M | |
| PP&E (Net) | $545M | $553M | $561M | $569M | $578M | $583M | $589M | $465M | $471M | $478M | $484M | $488M | $476M | $482M | $396M | $404M | |
| Goodwill | · | · | · | · | · | · | · | $0 | $29M | $29M | $29M | $29M | $29M | $29M | $129M | $159M | |
| Intangibles | $7M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $10M | $10M | $10M | $10M | $11M | $11M | $0 | · | |
| Other Non-current Assets | $274.0K | $274.0K | $269.0K | $255.0K | $268.0K | $255.0K | $255.0K | $255.0K | $255.0K | $255.0K | $257.0K | $257.0K | $254.0K | $257.0K | $383.0K | $466.0K | |
| Total Assets | $818M | $824M | $837M | $857M | $863M | $878M | $898M | $807M | $858M | $868M | $895M | $940M | $917M | $926M | $827M | $918M | |
| Accounts Payable | $1M | $1M | $2M | $1M | $952.0K | $775.0K | $987.0K | $858.0K | $1M | $769.0K | $1M | $1M | $3M | $2M | $3M | $7M | |
| Current Liabilities | $289M | $231M | $239M | $247M | $239M | $59M | $60M | $63M | $54M | $53M | $72M | $82M | $50M | $52M | $60M | $59M | |
| Capital Leases | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $5M | $3M | $2M | $7M | |
| Other Non-current Liabilities | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $113.0K | $15.0K | $1M | $10.0K | $10.0K | |
| Total Liabilities | $695M | $705M | $716M | $730M | $735M | $747M | $752M | $655M | $654M | $655M | $680M | $696M | $651M | $661M | $538M | $553M | |
| Long-term Debt | $680M | $687M | $696M | $706M | $717M | $724M | $705M | $605M | $613M | $614M | $619M | $627M | · | · | $500M | $542M | |
| Total Debt | $663M | $668M | · | $685M | $695M | $700M | · | $605M | $613M | $614M | · | $627M | $587M | $594M | · | $510M | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | · | · | $14.0K | $14.0K | · | $14.0K | |
| Paid-in Capital | $483M | $482M | $481M | $480M | $480M | $479M | $478M | $477M | $477M | $476M | $476M | $475M | $474M | $473M | $473M | $464M | |
| Retained Earnings | $-354M | $-357M | $-354M | $-348M | $-347M | $-344M | $-328M | $-322M | $-269M | $-260M | $-258M | $-228M | $-208M | $-211M | $-193M | $-150M | |
| Treasury Stock | $8M | $8M | $8M | $8M | $8M | $7M | $6M | $5M | $5M | $5M | $5M | $5M | $2M | · | $0 | · | |
| Stockholders' Equity | $120M | $117M | $121M | $125M | $125M | $131M | $146M | $152M | $205M | $213M | $215M | $244M | $266M | $265M | $289M | $326M | |
| Liabilities + Equity | $818M | $824M | $837M | $857M | $863M | $878M | $898M | $807M | $858M | $868M | $895M | $940M | $917M | $926M | $827M | $918M | |
| Shares Outstanding | 19,249,671 | 18,170,425 | 18,170,425 | 18,165,255 | 17,834,368 | 18,040,834 | 18,311,054 | 18,597,728 | 18,557,200 | 18,297,596 | 18,292,536 | 18,194,379 | 148,279,717 | 148,395,370 | 18,046,903 | 143,863,062 |
현금 흐름 13
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $8M | $7M | $9M | $7M | $8M | $6M | $8M | $5M | $5M | $5M | $6M | $5M | $6M | $4M | $2M | |
| Stock-based Comp | $163.0K | $1M | $839.0K | $727.0K | $569.0K | $826.0K | $953.0K | $702.0K | $236.0K | $821.0K | $836.0K | $660.0K | $593.0K | $796.0K | $6M | $3M | |
| Amort. of Intangibles | $300.0K | $300.0K | · | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $1M | $300.0K | $300.0K | $60.0K | · | $230.0K | |
| Operating Cash Flow | $-3M | $-3M | $-3M | $11M | $-2M | $-9M | $-13M | $-1M | $-5M | $-22M | $-18M | $-3M | $-15M | $-8M | $-33M | $168.0K | |
| CapEx | $0 | $0 | $1.0K | $36.0K | $97.0K | $87.0K | $172.0K | $32.0K | $83.0K | $67.0K | $214.0K | $161.0K | $112.0K | $12.0K | $0 | $-265.0K | |
| Investing Cash Flow | $7M | $5M | $8M | $9M | $4M | $4M | $-125M | $10M | $8M | $6M | $8M | $-11M | $6M | $-20M | $3M | $-32M | |
| Debt Issued | · | · | $0 | $0 | · | · | $110M | $0 | · | · | $0 | $21M | · | · | $0 | · | |
| Stock Issued | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $150.0K | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | $0 | · | · | · | $4M | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $0 | · | · | · | · | · | · | |
| Financing Cash Flow | $-8M | $-10M | $-10M | $-12M | $-8M | $-8M | $97M | $-9M | $-2M | $-7M | $-10M | $9M | $-10M | $-6M | $-17M | $-2M | |
| Net Change in Cash | · | · | · | · | · | · | · | $-228.0K | · | · | · | $623.0K | · | · | · | · | |
| Free Cash Flow | · | $-3M | · | · | · | $-9M | · | · | · | $-22M | · | · | · | · | · | · |
수익성 5
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 32.2% | 16.4% | · | 27.6% | 26.8% | -7.1% | · | -173.8% | -14.9% | -19.7% | · | -105.5% | -7.7% | -30.3% | · | -335.0% | |
| Net Margin | 10.9% | -12.5% | · | -2.8% | -8.9% | -64.4% | · | -250.4% | -38.2% | -13.4% | · | -83.1% | 13.4% | -107.2% | · | -263.2% | |
| EBITDA Margin | 32.2% | 16.4% | · | 27.6% | 26.8% | -7.1% | · | -173.8% | -14.9% | -19.7% | · | -105.5% | -7.7% | -30.3% | · | -335.0% | |
| ROA | 0.39% | -0.34% | · | -0.10% | -0.34% | -1.8% | · | -6.1% | -0.97% | -0.27% | · | -2.1% | 0.48% | -3.0% | · | -3.3% | |
| ROE | 2.7% | -2.4% | · | -0.62% | -1.8% | -8.9% | · | -27.1% | -3.6% | -1.0% | · | -6.8% | 1.0% | -6.3% | · | -6.3% |
유동성 및 지급능력 5
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.5 | · | 0.5 | 0.5 | 2.1 | · | 2.8 | 3.3 | 3.3 | · | 2.8 | 4.6 | 4.5 | · | 5.4 | |
| Quick Ratio | 0.2 | 0.3 | · | 0.3 | 0.3 | 1.4 | · | 2.0 | 2.4 | 2.5 | · | 2.0 | 3.6 | 3.5 | · | 4.4 | |
| Debt / Equity | 5.5 | 5.7 | · | 5.5 | 5.6 | 5.4 | · | 4.0 | 3.0 | 2.9 | · | 2.6 | 2.2 | 2.2 | · | 1.6 | |
| LT Debt / Equity | 3.3 | 3.9 | · | 3.7 | 3.8 | 5.1 | · | 3.8 | 2.9 | 2.7 | · | 2.5 | 2.2 | 2.2 | · | 1.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -0.3 | · | · | · | · | · | · |
효율성 2
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| Receivables Turnover | 1.3 | 1.2 | · | 2.1 | 2.0 | 1.6 | · | 1.8 | 1.7 | 1.6 | · | 1.6 | 2.2 | 1.9 | · | 0.8 |
가치 평가 (TTM) 14
| 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 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $118M | $111M | · | $109M | $101M | $86M | · | $85M | $87M | $82M | · | $69M | $46M | $23M | · | $8M | |
| Net Income TTM | $-3M | $-22M | · | $-73M | $-80M | $-80M | · | $-84M | $-27M | $-38M | · | $-58M | $-51M | $-70M | · | $-58M | |
| Market Cap | $50M | $74M | · | $45M | $36M | $43M | · | $53M | $68M | $73M | · | $99M | $963M | $973M | · | $1.02B | |
| Enterprise Value | $668M | $693M | · | $676M | $678M | $682M | · | $545M | $564M | $566M | · | $572M | $1.39B | $1.40B | · | $1.30B | |
| P/E | -11.2 | -3.4 | · | -0.6 | -0.5 | -0.6 | · | -0.6 | -2.4 | -1.8 | · | -1.7 | -2.9 | -2.6 | · | -4.8 | |
| P/S | 0.4 | 0.7 | · | 0.4 | 0.4 | 0.5 | · | 0.6 | 0.8 | 0.9 | · | 1.4 | 20.9 | 42.0 | · | 123.7 | |
| P/B | 0.4 | 0.6 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 3.6 | 3.7 | · | 3.1 | |
| P / Tangible Book | 0.4 | 0.7 | · | 0.4 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 4.2 | 4.3 | · | 6.1 | |
| P / Cash Flow | · | -27.6 | · | · | · | -4.8 | · | · | · | -3.3 | · | · | · | -264.7 | · | · | |
| P / FCF | · | -27.6 | · | · | · | -4.7 | · | · | · | -3.3 | · | · | · | · | · | · | |
| EV / EBITDA | 68.3 | 180.0 | · | 79.7 | 76.1 | -402.4 | · | -14.7 | -167.9 | -157.2 | · | -23.3 | -785.9 | -254.8 | · | -46.2 | |
| EV / FCF | · | -256.9 | · | · | · | -74.0 | · | · | · | -25.4 | · | · | · | · | · | · | |
| EV / Revenue | 5.7 | 6.2 | · | 6.2 | 6.7 | 7.9 | · | 6.4 | 6.5 | 6.9 | · | 8.3 | 30.2 | 60.2 | · | 156.4 | |
| Earnings Yield | -8.9% | -29.8% | · | -160.8% | -214.8% | -178.4% | · | -160.9% | -42.2% | -54.2% | · | -59.7% | -34.3% | -38.0% | · | -20.8% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $112M | $82M | $80M | $23M | $0 |
| 매출 총이익률 % | — | — | — | — | -4.5% |
| 영업이익률 % | 16.0% | -61.4% | — | -258.1% | -377.6% |
| 순이익 | $-26M | $-70M | $-66M | $-94M | $29M |
| 희석 EPS | $-1.44 | $-3.82 | $-3.58 | $-5.27 | $0.19 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 5.6 | 4.8 | — | 1.7 | 0.0 |
| 유동비율 | 0.5 | 2.3 | — | 4.6 | 22.5 |
| 당좌 비율 | 0.3 | 1.5 | — | 3.8 | 21.5 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-4M | $-42M | — | — | $-52M |
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) 49개의 제출자 · $16.4M 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 |
|---|---|---|---|---|
| 10 (+3 이전 분기 대비) | 6 (+1 이전 분기 대비) | 10 (0 이전 분기 대비) | 11 (-4 이전 분기 대비) | +1.6M |
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 24 명의 내부자 · 13 임원 · 14 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Christopher M. Hayes | President & CEO | 2025년 5월 12일 A | 695,037 | 0 | 0 | $0 |
| Christian S. Fong | President and CEO | 2024년 4월 1일 A | 454,340 | 0 | 0 | $0 |
| Dimitri Kazarinoff | Chief Executive Officer | 2020년 12월 21일 A | 15,346 | 0 | 0 | $0 |
| Thomas James Cimino | Chief Financial Officer | 2025년 12월 8일 A | 60,000 | 0 | 0 | $0 |
| Sarah Weber Wells | Chief Financial Officer | 2025년 4월 3일 F | 198,356 | 0 | 0 | $0 |
| Donald P Klein | Chief Financial Officer | 2023년 4월 11일 F | 361,270 | 0 | 0 | $0 |
| Cielo Hernandez | Chief Financial Officer | 2021년 4월 19일 A | 46,296 | 0 | 0 | $0 |
| Thomas J. Hynes III | President | 2022년 1월 14일 M | 7,371,683 | 0 | 0 | $0 |
| Jonathan Mcwhinnie Norling | Chief Legal Officer | 2026년 6월 15일 S | 403,252 | 0 | 1 | $-42,600 |
| Stacey Constas | General Counsel | 2023년 6월 12일 F | 103,186 | 0 | 0 | $0 |
| Michael Kenhard | CTO and VP of Engineering | 2022년 5월 20일 A | 365,408 | 0 | 0 | $0 |
| Colleen Calhoun | VP/General Manager of XL grid | 2022년 5월 20일 A | 469,276 | 0 | 0 | $0 |
| James P Berklas JR | General Counsel | 2022년 4월 21일 A | 198,051 | 0 | 0 | $0 |
| Mcbane Clara Nagy | 이사 | 2025년 12월 15일 S | 107,755 | 0 | 1 | $-202,400 |
| Ja-Chin Lee | 이사 | 2024년 8월 12일 A | 117,165 | 0 | 0 | $0 |
| Kevin Griffin | 이사 | 2024년 8월 12일 A | 54,662 | 0 | 0 | $0 |
| John P. Miller | 이사 | 2024년 8월 12일 A | 128,825 | 0 | 0 | $0 |
| Eric M. Tech | 이사 | 2024년 8월 12일 A | 144,018 | 0 | 0 | $0 |
| Jonathan J Ledecky | 이사 | 2024년 8월 12일 A | 95,696 | 0 | 0 | $0 |
| Sarah Sclarsic | 이사 | 2022년 5월 4일 A | 159,992 | 0 | 0 | $0 |
| Debora Marie Frodl | 이사 | 2022년 5월 4일 A | 124,658 | 0 | 0 | $0 |
| Declan Flanagan | 이사 | 2021년 5월 26일 A | 21,158 | 0 | 0 | $0 |
| Niharika Ramdev | 이사 | 2021년 5월 26일 A | 21,158 | 0 | 0 | $0 |
| Jacqueline T. Williams | — | 2026년 8월 4일 A | 19,179 | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 2 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 |
|---|---|---|---|---|---|
| STEEL PARTNERS HOLDINGS L.P., Steel Partners Holdings GP Inc., SPH Group LLC, SPH Group Holdings LLC, Steel Excel Inc., Steel Connect LLC, SP Strategic Holdings LLC, HOWARD JACK L ×5 제출 서류 | 2026년 6월 25일 | 18.70% | 수정본 | 이사회 캠페인 | SEC |
| Thomas J. Hynes, III ×2 제출 서류 | 2022년 3월 31일 | — | 최초 제출 | 수동적 투자 | 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 7 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| IWC · iShares Trust | 0.01% | 56,590 SH | 2026년 8월 8일 | 일간 |
| DFSU · Dimensional ETF Trust | 0.00% | 4,751 NS | 2026년 4월 30일 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 9,168 NS | 2026년 4월 30일 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 487 NS | 2026년 4월 30일 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 207,361 SH | 2026년 8월 8일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 423,209 SH | 2026년 8월 8일 | 일간 |
| DFAC · Dimensional ETF Trust | 0.00% | 2,832 NS | 2026년 4월 30일 | N-PORT |