SUPN 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$42.38
시가총액 (MRQ)$2.47B
P/E (TTM)-22.1
EPS (TTM)$-1.92
매출 (TTM)$830M
ROE (TTM)-10.5%
52주 범위$41–$60
SUPN 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$719M2016-12-31 → 2025-12-31
EPS$-0.682016-12-31 → 2025-12-31
잉여현금흐름$46M2016-12-31 → 2025-12-31
순이익률-13.2%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SUPN
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-22.15년 평균 ≈293.1
≈293.1
·
·
P/S (TTM)
3.05년 평균 ≈3.0
≈3.0
2.8
고평가
P/B (MRQ)
2.45년 평균 ≈2.1
≈2.1
5.3
저평가
주가 / FCF (TTM)
131.2
·
·
·
주가 / 현금 흐름 (TTM)
123.85년 평균 ≈22.9
≈22.9
·
·
주가 / 유형 장부 가치 (MRQ)
4.45년 평균 ≈12.3
≈12.3
·
·
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
SUPN
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-15.7%5년 평균 ≈4.9%
≈4.9%
18.0%
약함
EBITDA 마진 (TTM)
-3.5%5년 평균 ≈16.4%
≈16.4%
16.3%
약함
세전 마진 (TTM)
-14.9%5년 평균 ≈6.0%
≈6.0%
23.6%
약함
순이익률 (TTM)
-13.2%5년 평균 ≈4.9%
≈4.9%
11.0%
약함
ROA (TTM)
-7.8%5년 평균 ≈2.0%
≈2.0%
-7.0%
최상위권
ROE (TTM)
-10.5%5년 평균 ≈3.5%
≈3.5%
-17.1%
최상위권
ROIC
-4.6%5년 평균 ≈2.8%
≈2.8%
-4.6%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SUPN
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
2.15년 평균 ≈1.8
≈1.8
3.4
낮은 유동성
Quick Ratio (당좌 비율)
0.95년 평균 ≈1.1
≈1.1
2.7
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SUPN
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
8.6%5년 평균 ≈7.0%
≈7.0%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
2.5%5년 평균 ≈4.1%
≈4.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
6.7%
·
·
·
EPS YoY
6500.0%5년 평균 ≈1587.4%
≈1587.4%
·
·
Net Income YoY (순이익 YoY)
5512.8%5년 평균 ≈1342.7%
≈1342.7%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
10.4%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
11.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
SUPN
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.685년 평균 ≈$0.54
≈$0.54
·
·
Revenue / Share (주당 매출)
$12.745년 평균 ≈$11.40
≈$11.40
·
·
Cash Flow / Share (주당 현금 흐름)
$0.845년 평균 ≈$2.03
≈$2.03
·
·
Cash / Share (주당 현금)
$2.245년 평균 ≈$2.09
≈$2.09
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SUPN
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.4
≈0.4
0.6
약함
Inventory Turnover (재고 회전율)
0.9
·
3.1
약함
Receivables Turnover (매출 채권 회전율)
4.45년 평균 ≈4.2
≈4.2
5.1
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$924.1K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈76.2%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$0.53
$0.36
46.0%
2026년 3월 31일
5월 12, 2026
$0.60
$0.30
97.7%
2025년 12월 31일
$0.84
$0.35
142.2%
2025년 9월 30일
$1.01
$0.60
67.8%
2025년 6월 30일
$0.90
$0.48
87.7%
2025년 3월 31일
$0.44
$0.38
15.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$719M
$662M
$608M
$667M
$580M
$520M
$393M
$409M
$302M
$215M
$147M
$93M
Cost of Revenue
$75M
$78M
$84M
$87M
·
$52M
$17M
$15M
$15M
$12M
$8M
$6M
R&D Expense
$106M
$109M
$92M
$75M
$90M
$76M
$69M
$89M
$50M
$43M
$29M
$20M
SG&A Expense
$486M
$322M
$336M
$377M
$305M
$201M
$153M
$155M
$138M
$106M
$89M
$73M
Operating Expenses
$781M
$580M
$613M
$621M
$494M
$347M
$244M
$264M
$203M
$161M
$127M
$98M
Operating Income
$-62M
$82M
$-5M
$46M
$86M
$174M
$149M
$144M
$100M
$54M
$21M
$-5M
Interest Expense
·
·
·
·
$20M
$19M
$18M
$14M
$134.0K
$543.0K
$1M
$5M
Interest Income
·
·
·
·
·
·
·
$14M
$3M
$1M
$681.0K
$348.0K
Other Non-op
$13M
$16M
$10M
$22M
$-13M
$-5M
$-1M
$-4M
$1M
$-4M
$-6M
$39.0K
Pretax Income
$-49M
$98M
$3M
$61M
$73M
$169M
$147M
$140M
$101M
$50M
$15M
$-10M
Income Tax
$-10M
$24M
$1M
$32.0K
$20M
$42M
$34M
$29M
$43M
$-41M
$666.0K
$630.0K
Net Income
$-39M
$74M
$1M
$61M
$53M
$127M
$113M
$111M
$57M
$91M
$14M
$-11M
EPS (Basic)
$-0.68
$1.34
$0.02
$1.13
$1.01
$2.41
$2.16
$2.13
$1.13
$1.84
$0.29
$-0.26
EPS (Diluted)
$-0.68
$1.32
$0.02
$1.04
$0.98
$2.36
$2.10
$2.05
$1.08
$1.76
$0.28
$-0.26
Shares (Basic)
56,451,136
55,100,063
54,536,281
53,665,143
53,099,330
52,615,269
52,412,181
51,989,824
50,756,603
49,472,434
47,485,258
42,260,896
Shares (Diluted)
56,451,136
55,958,537
55,506,828
61,679,800
54,356,744
53,689,743
53,816,754
54,098,872
53,301,150
51,708,983
51,160,380
42,260,896
EBITDA
$29M
$162M
$80M
$132M
$119M
$192M
$155M
$152M
$108M
$57M
$22M
$25M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$128M
$69M
$75M
$93M
$203M
$289M
$181M
$192M
$100M
$66M
$33M
$36M
Short-term Investments
·
·
$180M
$368M
$136M
$134M
$166M
$164M
$40M
$24M
$29M
$38M
Receivables
$188M
$142M
$144M
$165M
$149M
$141M
$87M
$103M
$66M
$42M
$26M
$17M
Inventory
$112M
$54M
$77M
$92M
$86M
$48M
$27M
$26M
$16M
$17M
$13M
$13M
Prepaid Expense
$65M
$36M
$17M
$16M
$27M
$19M
$12M
$9M
$7M
$3M
$5M
$4M
Current Assets
$644M
$686M
$493M
$734M
$602M
$630M
$473M
$493M
$228M
$151M
$106M
$109M
PP&E (Net)
$11M
$12M
$14M
$15M
$17M
$38M
$17M
$4M
$5M
$4M
$4M
$2M
PP&E (Gross)
$29M
$29M
$29M
$28M
$33M
·
$30M
$15M
$14M
$12M
$11M
$9M
Accum. Depreciation
$18M
$18M
$15M
$13M
$16M
·
$13M
$11M
$9M
$8M
$7M
$6M
Goodwill
$125M
$117M
$117M
$117M
$118M
$78M
$0
·
·
·
·
·
Intangibles
$569M
$522M
$600M
$702M
$785M
$364M
$25M
$31M
$36M
$36M
$976.0K
$225.0K
Other Non-current Assets
$64M
$32M
$38M
$40M
$49M
$43M
$22M
$380.0K
$389.0K
$331.0K
$318.0K
$360.0K
Total Assets
$1.45B
$1.37B
$1.28B
$1.70B
$1.69B
$1.50B
$1.16B
$978M
$424M
$310M
$189M
$137M
Accounts Payable
$3M
$5M
$2M
$11M
$9M
$6M
$10M
$3M
$7M
$8M
$4M
$2M
Accrued Liabilities
$108M
$76M
$80M
$96M
$118M
$79M
$50M
$37M
$27M
$27M
$25M
$18M
Current Liabilities
$338M
$292M
$290M
$688M
$315M
$245M
$161M
$161M
$123M
$81M
$57M
$28M
Capital Leases
$30M
$27M
$33M
$36M
$41M
$29M
$30M
·
·
·
·
·
Deferred Tax
$0
$5M
$25M
$50M
$85M
$35M
$0
·
·
·
·
·
Other Non-current Liabilities
$22M
$8M
$6M
$9M
$16M
$43M
$29M
$11M
$11M
$4M
$4M
$4M
Total Liabilities
$391M
$332M
$356M
$816M
$873M
$759M
$565M
$525M
$157M
$118M
$101M
$96M
Long-term Debt
·
·
·
·
$379M
·
·
·
·
·
·
·
Common Stock
$57.0K
$56.0K
$55.0K
$54.0K
$53.0K
$53.0K
$53.0K
$52.0K
$51.0K
$50.0K
$49.0K
$43.0K
Paid-in Capital
$544M
$479M
$439M
$408M
$434M
$409M
$388M
$370M
$295M
$276M
$264M
$230M
Retained Earnings
$518M
$556M
$483M
$481M
$380M
$326M
$200M
$86M
$-27M
$-84M
$-176M
$-189M
AOCI
$-44.0K
$-189.0K
$-593.0K
$-3M
$2M
$9M
$7M
$-3M
$-747.0K
$-134.0K
$-488.0K
$-154.0K
Stockholders' Equity
$1.06B
$1.04B
$922M
$886M
$816M
$745M
$595M
$453M
$267M
$192M
$88M
$41M
Liabilities + Equity
$1.45B
$1.37B
$1.28B
$1.70B
$1.69B
$1.50B
$1.16B
$978M
$424M
$310M
$189M
$137M
Shares Outstanding
57,457,462
55,743,095
54,723,356
54,253,796
53,256,094
52,868,482
52,533,348
52,316,583
51,314,850
49,971,267
49,004,674
42,974,463
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$92M
$80M
$85M
$86M
$33M
$18M
$7M
$7M
$8M
$2M
$921.0K
$928.0K
Stock-based Comp
$33M
$28M
$27M
$18M
$18M
$17M
$15M
$11M
$8M
$6M
$4M
$3M
Deferred Tax
$5M
$-20M
$-26M
$-26M
$-5M
$568.0K
$-6M
$-4M
$21M
$-42M
·
·
Amort. of Intangibles
$89M
$78M
$82M
$83M
$30M
$16M
$5M
$5M
$7M
$1M
$200.0K
$200.0K
Other Non-cash
$-44M
$10M
$24M
$-21M
$28M
$-24M
$14M
$4M
$20M
$9M
$16M
$-16M
Operating Cash Flow
$47M
$172M
$111M
$117M
$127M
$138M
$143M
$129M
$115M
$67M
$35M
$-24M
CapEx
$1M
$725.0K
$551.0K
$412.0K
·
$3M
$3M
$844.0K
$2M
$2M
$2M
$593.0K
Investing Cash Flow
$4M
$-190M
$269M
$-217M
$-82M
$-35M
$-158M
$-413M
$-86M
$-36M
$-39M
$-3M
Stock Issued
$38M
$15M
$7M
$12M
$7M
$4M
$4M
$12M
$6M
$2M
$2M
$571.0K
Net Stock Activity
$38M
$15M
$7M
$12M
$7M
$4M
$4M
$12M
$6M
$2M
$2M
$571.0K
Financing Cash Flow
$9M
$12M
$-398M
$-10M
$-130M
$4M
$4M
$376M
$6M
$2M
$2M
$31M
Net Change in Cash
$61M
$-6M
$-18M
$-110M
$-85M
$107M
$-11M
$92M
$34M
$33M
$-3M
$3M
Taxes Paid
$16M
$53M
$37M
$16M
$25M
$45M
$52M
$35M
$2M
·
·
·
Free Cash Flow
$46M
$171M
·
·
·
$135M
$140M
$128M
$113M
$65M
$32M
$7M
Levered FCF
·
·
·
·
·
$120M
$126M
$117M
$113M
$64M
$31M
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-8.7%
12.3%
-0.87%
6.9%
14.8%
33.4%
37.8%
35.3%
32.9%
25.2%
14.1%
19.9%
Net Margin
-5.4%
11.2%
0.22%
9.1%
9.2%
24.4%
28.8%
27.1%
18.9%
42.4%
9.5%
16.3%
Pretax Margin
-6.8%
14.8%
0.46%
9.1%
12.6%
32.4%
37.5%
34.3%
33.3%
23.4%
9.9%
·
EBITDA Margin
4.1%
24.5%
13.1%
19.7%
20.5%
36.9%
39.5%
37.0%
35.6%
26.3%
14.8%
20.6%
ROA
-2.7%
5.6%
0.09%
3.6%
3.4%
9.5%
10.6%
15.8%
15.6%
36.6%
·
15.1%
ROE
-3.6%
7.2%
0.14%
7.0%
6.6%
17.5%
19.6%
25.4%
24.9%
65.2%
·
37.0%
ROIC
-4.6%
5.9%
-0.27%
5.2%
7.7%
17.5%
19.1%
25.2%
21.2%
51.2%
·
·
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.9
2.3
1.7
1.1
1.9
2.6
2.9
3.1
1.9
1.9
·
4.0
Quick Ratio
0.9
0.7
1.4
0.9
1.5
2.3
2.7
2.8
1.7
1.6
·
3.3
Interest Coverage
·
·
·
·
4.4
8.9
8.2
10.4
742.8
99.8
17.0
4.9
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.5
0.4
0.4
0.4
0.4
0.4
0.6
0.8
0.9
·
0.9
Inventory Turnover
0.9
1.2
·
·
·
1.4
0.6
0.7
0.9
0.8
·
0.5
Receivables Turnover
4.4
4.6
3.9
4.2
4.0
4.6
4.1
4.8
5.6
6.4
·
7.5
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$18.48
$18.58
$16.84
$16.64
$15.43
$14.18
$11.33
$8.66
$5.21
$3.84
·
$1.66
Revenue / Share
$12.74
$11.83
$10.95
$10.82
$10.67
$9.69
$7.30
$7.56
$5.67
$4.16
$2.88
$2.41
Cash Flow / Share
$0.84
$3.07
$2.00
$1.89
$2.34
$2.58
$2.66
$2.38
$2.15
$1.29
$0.67
$0.15
Cash / Share
$2.24
$1.24
$1.37
$1.75
$3.85
$5.49
$3.45
$3.67
$1.95
$1.33
·
$0.85
EPS (TTM)
$-0.68
$1.32
$0.02
$1.04
$0.98
$2.36
$2.10
$2.05
$1.08
$1.76
$0.28
$-0.26
성장률7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
8.6%
8.9%
-8.9%
15.1%
11.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
2.5%
4.5%
5.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
6.7%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
6500.0%
-98.1%
6.1%
-58.5%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
10.4%
-79.6%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
5512.8%
-97.8%
13.6%
-57.9%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
11.4%
-78.2%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$719M
$662M
$608M
$667M
$580M
$520M
$393M
$409M
$302M
$215M
$147M
$93M
Net Income TTM
$-39M
$74M
$1M
$61M
$53M
$127M
$113M
$111M
$57M
$91M
$14M
$-11M
Market Cap
$2.86B
$2.02B
$1.58B
$1.90B
$1.54B
$1.32B
$1.25B
$1.74B
$2.04B
$1.26B
·
$357M
P/E
-73.1
27.4
1447.0
34.3
29.8
10.7
11.3
16.2
36.9
14.3
48.0
-31.9
P/S
4.0
3.0
2.6
2.8
2.7
2.5
3.2
4.3
6.8
5.9
·
3.8
P/B
2.7
1.9
1.7
2.1
1.9
1.8
2.1
3.8
7.6
6.6
·
5.0
P / Tangible Book
7.8
5.1
7.7
28.5
·
4.4
·
·
·
·
·
·
P / Cash Flow
60.3
11.7
14.3
16.3
12.1
9.6
8.7
13.5
17.8
18.9
·
46.1
P / FCF
62.1
11.8
·
·
·
9.8
8.9
13.6
18.2
19.3
·
50.0
Earnings Yield
-1.4%
3.6%
0.07%
2.9%
3.4%
9.4%
8.8%
6.2%
2.7%
7.0%
2.1%
-3.1%
손익계산서16
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
$219M
$208M
$212M
$192M
$165M
$150M
$174M
$176M
$168M
$144M
$164M
$154M
$136M
$154M
$167M
$177M
Cost of Revenue
$34M
$23M
$23M
$19M
$17M
$16M
$26M
$18M
$18M
$16M
$20M
$20M
$21M
$23M
$23M
$26M
R&D Expense
$29M
$39M
$28M
$29M
$22M
$27M
$29M
$29M
$26M
$25M
$23M
$23M
$24M
$21M
$18M
$20M
SG&A Expense
$134M
$125M
$122M
$180M
$94M
$90M
$79M
$70M
$86M
$87M
$81M
$83M
$87M
$86M
$74M
$112M
Operating Expenses
$277M
$216M
$216M
$252M
$153M
$160M
$153M
$135M
$146M
$147M
$165M
$146M
$153M
$149M
$133M
$179M
Operating Income
$-58M
$-8M
$-4M
$-60M
$12M
$-10M
$21M
$41M
$23M
$-3M
$-996.0K
$8M
$-18M
$5M
$34M
$-2M
Interest Expense
·
·
·
·
·
·
·
·
·
$0
·
$0
$910.0K
$2M
·
$2M
Other Non-op
$315.0K
$2M
$2M
$2M
$5M
$4M
$5M
$4M
$4M
$3M
$2M
$2M
$1M
$5M
$2M
$3M
Pretax Income
$-58M
$-6M
$-2M
$-58M
$17M
$-6M
$26M
$45M
$26M
$243.0K
$990.0K
$10M
$-17M
$9M
$35M
$-444.0K
Income Tax
$723.0K
$-4M
$2M
$-13M
$-6M
$6M
$11M
$6M
$6M
$119.0K
$-185.0K
$26M
$-16M
$-8M
$10M
$-2M
Net Income
$-58M
$-2M
$-4M
$-45M
$22M
$-12M
$15M
$38M
$20M
$124.0K
$1M
$-16M
$-831.0K
$17M
$25M
$2M
EPS (Basic)
$-1.01
$-0.04
$-0.07
$-0.80
$0.40
$-0.21
$0.28
$0.70
$0.36
$0.00
$0.02
$-0.29
$-0.02
$0.31
$0.47
$0.03
EPS (Diluted)
$-1.01
$-0.04
$-0.07
$-0.80
$0.40
$-0.21
$0.27
$0.69
$0.36
$0.00
$0.04
$-0.29
$-0.02
$0.29
$0.44
$0.03
Shares (Basic)
58,070,378
57,647,548
·
56,552,741
56,024,771
55,864,692
·
55,149,760
54,978,781
54,801,748
·
54,608,963
54,502,993
54,380,947
·
53,789,674
Shares (Diluted)
58,070,378
57,647,548
·
56,552,741
56,643,189
55,864,692
·
56,016,350
55,724,283
55,626,663
·
54,608,963
54,502,993
62,454,204
·
55,034,838
EBITDA
$-58M
$18M
·
$-60M
$12M
$10M
·
$41M
$23M
$18M
·
$8M
$-18M
$26M
·
$-2M
대차대조표29
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
$180M
$185M
$128M
$151M
$145M
$116M
$69M
$32M
$52M
$63M
$75M
$95M
$25M
$58M
·
$111M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$280M
Receivables
$212M
$182M
$188M
$171M
$141M
$146M
$142M
$145M
$152M
$148M
·
$142M
$137M
$144M
·
$164M
Inventory
$107M
$111M
$112M
$107M
$44M
$49M
$54M
$64M
$68M
$75M
·
$83M
$91M
$91M
·
$83M
Prepaid Expense
$56M
$78M
$65M
$62M
$31M
$29M
$36M
$27M
$23M
$24M
·
$24M
$45M
$16M
·
$25M
Current Assets
$723M
$732M
$644M
$594M
$739M
$688M
$686M
$640M
$591M
$544M
·
$449M
$424M
$883M
·
$664M
PP&E (Net)
$10M
$10M
$11M
$11M
$11M
$11M
$12M
$12M
$12M
$13M
·
$14M
$14M
$15M
·
$16M
PP&E (Gross)
$29M
$29M
$29M
$30M
$30M
$30M
$29M
$29M
$29M
$29M
·
$29M
$28M
$28M
·
$29M
Accum. Depreciation
$19M
$19M
$18M
$19M
$19M
$18M
$18M
$17M
$17M
$16M
·
$15M
$14M
$14M
·
$13M
Goodwill
$119M
$121M
$125M
$119M
$117M
$117M
$117M
$117M
$117M
$117M
$117M
$117M
$117M
$117M
·
$117M
Intangibles
$469M
$550M
$569M
$623M
$481M
$502M
$522M
$540M
$560M
$580M
·
$641M
$662M
$682M
·
$723M
Other Non-current Assets
$55M
$56M
$64M
$62M
$28M
$29M
$32M
$34M
$36M
$38M
·
$39M
$38M
$40M
·
$41M
Total Assets
$1.43B
$1.50B
$1.45B
$1.42B
$1.38B
$1.35B
$1.37B
$1.34B
$1.32B
$1.30B
·
$1.29B
$1.29B
$1.79B
·
$1.69B
Accounts Payable
$6M
$10M
$3M
$8M
$8M
$7M
$5M
$6M
$5M
$14M
·
$3M
$4M
$12M
·
$16M
Accrued Liabilities
$108M
$101M
$108M
$109M
$78M
$77M
$76M
$76M
$83M
$86M
·
$78M
$83M
$95M
·
$110M
Current Liabilities
$347M
$374M
$338M
$331M
$286M
$282M
$292M
$292M
$309M
$315M
·
$288M
$253M
$732M
·
$726M
Capital Leases
$29M
$30M
$30M
$31M
$24M
$26M
$27M
$29M
$30M
$33M
·
$34M
$34M
$37M
·
$36M
Deferred Tax
·
·
$0
$0
$0
$981.0K
$5M
$7M
$11M
$20M
·
$35M
$44M
$50M
·
$58M
Other Non-current Liabilities
$20M
$20M
$22M
$8M
$8M
$7M
$8M
$7M
$7M
$7M
·
$9M
$9M
$9M
·
$10M
Total Liabilities
$397M
$424M
$391M
$370M
$319M
$317M
$332M
$336M
$358M
$375M
·
$373M
$373M
$880M
·
$840M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$401M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$401M
Common Stock
$58.0K
$58.0K
$57.0K
$57.0K
$56.0K
$56.0K
$56.0K
$55.0K
$55.0K
$55.0K
·
$55.0K
$55.0K
$54.0K
·
$54.0K
Paid-in Capital
$574M
$561M
$544M
$528M
$497M
$486M
$479M
$466M
$455M
$447M
·
$432M
$424M
$416M
·
$401M
Retained Earnings
$457M
$516M
$518M
$522M
$567M
$545M
$556M
$541M
$503M
$483M
·
$481M
$497M
$498M
·
$456M
AOCI
$-138.0K
$-255.0K
$-44.0K
$-71.0K
$-200.0K
$-159.0K
$-189.0K
$78.0K
$-372.0K
$-534.0K
·
$-1M
$-2M
$-2M
·
$-4M
Stockholders' Equity
$1.03B
$1.08B
$1.06B
$1.05B
$1.06B
$1.03B
$1.04B
$1.01B
$957M
$929M
$922M
$912M
$920M
$912M
$886M
$853M
Liabilities + Equity
$1.43B
$1.50B
$1.45B
$1.42B
$1.38B
$1.35B
$1.37B
$1.34B
$1.32B
$1.30B
·
$1.29B
$1.29B
$1.79B
·
$1.69B
Shares Outstanding
58,164,352
58,039,721
57,457,462
57,119,153
56,119,360
55,989,248
55,743,095
55,219,273
55,046,049
54,723,356
54,723,356
54,253,796
54,253,796
54,253,796
54,253,796
53,256,094
현금 흐름15
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
$26M
$26M
$25M
$25M
$21M
$20M
$19M
$20M
$21M
$21M
$22M
$22M
$21M
$21M
$21M
$22M
Stock-based Comp
$9M
$8M
$10M
$8M
$8M
$8M
$8M
$8M
$7M
$6M
$6M
$8M
$6M
$6M
$4M
$5M
Deferred Tax
$-17M
$6M
$19M
$-3M
$-7M
$-4M
$-72.0K
$-6M
$-8M
$-5M
$-10M
$-9M
$-6M
$-435.0K
$-8M
$-3M
Amort. of Intangibles
$25M
$26M
$25M
$24M
$21M
$20M
$18M
$19M
$20M
$20M
$21M
$21M
$20M
$20M
$21M
$21M
Other Non-cash
·
$28M
·
·
·
$18M
·
·
·
$17M
·
·
·
$6M
·
·
Operating Cash Flow
$-5M
$67M
$20M
$-62M
$59M
$31M
$44M
$54M
$36M
$38M
$45M
$36M
$-19M
$49M
$28M
$14M
CapEx
$568.0K
$0
$427.0K
$129.0K
$455.0K
$327.0K
$213.0K
$200.0K
$64.0K
$248.0K
$-36.0K
$150.0K
$159.0K
$278.0K
$-10.0K
$147.0K
Investing Cash Flow
$7M
$-19M
$-51M
$49M
$-31M
$37M
$-13M
$-77M
$-49M
$-52M
$-66M
$35M
$60M
$240M
$-49M
$-82M
Stock Issued
$4M
$14M
$9M
$24M
$3M
$2M
$7M
$3M
$2M
$3M
$1M
$2M
$3M
$2M
$3M
$6M
Net Stock Activity
·
$14M
·
·
·
$2M
·
·
·
$3M
·
·
·
$2M
·
·
Financing Cash Flow
$-7M
$9M
$9M
$21M
$935.0K
$-21M
$6M
$3M
$2M
$2M
$1M
$-230.0K
$-479M
$80M
$3M
$6M
Net Change in Cash
$-5M
$56M
$-23M
$8M
$29M
$47M
$38M
$-20M
$-11M
$-12M
$-20M
$70M
$-437M
$369M
$-18M
$-62M
Taxes Paid
$873.0K
$-412.0K
$271.0K
$3M
$12M
$274.0K
$13M
$20M
$20M
$336.0K
$10M
$7M
$20M
$203.0K
$2M
$6M
Free Cash Flow
·
$67M
·
·
·
$30M
·
·
·
$38M
·
·
·
$49M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$38M
·
·
·
$46M
·
·
수익성7
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
-26.5%
-4.0%
·
-31.4%
7.3%
-6.9%
·
23.2%
13.4%
-2.2%
·
5.3%
-13.0%
3.4%
·
-0.86%
Net Margin
-26.7%
-1.1%
·
-23.5%
13.6%
-7.9%
·
21.9%
11.8%
0.09%
·
-10.4%
-0.61%
11.0%
·
0.99%
Pretax Margin
-26.3%
-2.9%
·
-30.2%
10.1%
-3.9%
·
25.6%
15.6%
0.17%
·
6.4%
-12.6%
5.9%
·
-0.25%
EBITDA Margin
-26.5%
8.6%
·
-31.4%
7.3%
6.8%
·
23.2%
13.4%
12.2%
·
5.3%
-13.0%
16.8%
·
-0.86%
ROA
-4.2%
-0.16%
·
-3.3%
1.7%
-0.89%
·
2.9%
1.5%
0.01%
·
-1.1%
-0.06%
0.99%
·
0.11%
ROE
-5.6%
-0.22%
·
-4.4%
2.2%
-1.2%
·
4.0%
2.1%
0.01%
·
-1.8%
-0.09%
1.9%
·
0.21%
ROIC
-5.7%
-0.30%
·
-4.5%
1.5%
-2.0%
·
3.5%
1.8%
-0.17%
·
-1.4%
-0.09%
1.1%
·
0.48%
유동성 및 지급능력5
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
2.1
2.0
·
1.8
2.6
2.4
·
2.2
1.9
1.7
·
1.6
1.7
1.2
·
0.9
Quick Ratio
1.1
1.0
·
1.0
1.0
0.9
·
0.6
0.7
0.7
·
0.8
0.6
0.3
·
0.8
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.5
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
-19.3
3.4
·
-0.9
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
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
0.4
0.3
·
0.2
0.3
0.3
·
0.2
0.2
0.2
·
0.2
0.2
0.3
·
0.4
Receivables Turnover
1.2
1.3
·
1.2
1.1
1.0
·
1.2
1.2
1.0
·
1.0
0.9
1.1
·
1.2
주당5
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
Book Value / Share
$17.73
$18.55
·
$18.38
$18.96
$18.41
·
$18.24
$17.39
$16.98
·
$16.81
$16.96
$16.81
·
$16.01
Revenue / Share
$3.77
$3.60
·
$3.40
$2.92
$2.68
·
$3.14
$3.02
$2.58
·
$2.82
$2.49
$2.46
·
$3.22
Cash Flow / Share
·
$1.15
·
·
·
$0.55
·
·
·
$0.69
·
·
·
$0.79
·
·
Cash / Share
$3.09
$3.19
·
$2.65
$2.58
$2.07
·
$0.57
$0.95
$1.16
·
$1.75
$0.46
$1.08
·
$2.09
EPS (TTM)
$-1.92
$-0.51
·
$-0.34
$1.15
$1.11
·
$1.09
$0.11
$-0.27
·
$0.42
$0.74
$0.90
·
$0.64
가치 평가 (TTM)11
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
$830M
$777M
·
$682M
$665M
$668M
·
$652M
$630M
$597M
·
$611M
$634M
$668M
·
$659M
Net Income TTM
$-110M
$-29M
·
$-19M
$64M
$62M
·
$60M
$5M
$-16M
·
$26M
$43M
$52M
·
$38M
Market Cap
$2.71B
$3.00B
·
$2.73B
$1.77B
$1.83B
·
$1.72B
$1.47B
$1.87B
·
$1.50B
$1.63B
$1.97B
·
$1.80B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$1.81B
P/E
-24.2
-101.4
·
-140.6
27.4
29.5
·
28.6
243.2
-126.3
·
65.6
40.6
40.3
·
52.9
P/S
3.3
3.9
·
4.0
2.7
2.7
·
2.6
2.3
3.1
·
2.4
2.6
2.9
·
2.7
P/B
2.6
2.8
·
2.6
1.7
1.8
·
1.7
1.5
2.0
·
1.6
1.8
2.2
·
2.1
P / Tangible Book
6.1
7.4
·
8.9
3.8
4.5
·
4.9
5.2
8.0
·
9.7
11.6
17.5
·
142.5
P / Cash Flow
·
45.1
·
·
·
59.9
·
·
·
48.6
·
·
·
40.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
2.8
Earnings Yield
-4.1%
-0.99%
·
-0.71%
3.6%
3.4%
·
3.5%
0.41%
-0.79%
·
1.5%
2.5%
2.5%
·
1.9%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$719M
$662M
$608M
$667M
$580M
영업이익률 %
-8.7%
12.3%
-0.87%
6.9%
14.8%
순이익
$-39M
$74M
$1M
$61M
$53M
희석 EPS
$-0.68
$1.32
$0.02
$1.04
$0.98
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
1.9
2.3
1.7
1.1
1.9
당좌 비율
0.9
0.7
1.4
0.9
1.5
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$46M
$171M
·
·
·
기관 투자자 (13F)
360개의 제출자
· $3.0B 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.
보유자360
보유 가치$3.0B
신규 포지션45
청산 포지션32
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
45 (-7 이전 분기 대비)
32 (-8 이전 분기 대비)
120 (+5 이전 분기 대비)
111 (-2 이전 분기 대비)
+2.4M
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.
New Enterprise Associates 11, Limited Partnership, NEA Partners 11, Limited Partnership, NEA 11 GP, LLC, Michael James Barrett, Peter J. Barris, Forest Baskett, Krishna S. Kolluri, Scott D. Sandell
×3 제출 서류
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.