SYPR 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$1.80
시가총액$41M
P/E (TTM)-3.8
EPS (TTM)$-0.47
매출 (TTM)$115M
ROE-33.9%
52주 범위$2–$5
SYPR 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.
주식 분할1
배당락일
분할
유형
1998년 3월 30일
1-for-4
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$120M2016-12-31 → 2025-12-31
EPS$-0.282016-12-31 → 2025-12-31
잉여현금흐름$-6M2016-12-31 → 2025-12-31
순이익률-9.2%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
SYPR
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-3.85년 평균 ≈-11.9
≈-11.9
·
·
P/S
0.35년 평균 ≈0.4
≈0.4
0.5
적정 가치
P/B
2.35년 평균 ≈2.5
≈2.5
1.4
고평가
Price / FCF (주가 / FCF)
-6.45년 평균 ≈14.9
≈14.9
·
·
Price / Cash Flow (주가 / 현금 흐름)
-7.25년 평균 ≈4.5
≈4.5
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
2.35년 평균 ≈2.5
≈2.5
·
·
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
SYPR
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
5.4%5년 평균 ≈12.6%
≈12.6%
18.1%
약함
영업이익률 (TTM)
-9.6%5년 평균 ≈-0.08%
≈-0.08%
1.6%
약함
EBITDA Margin (EBITDA 마진)
-3.1%5년 평균 ≈2.4%
≈2.4%
2.1%
약함
세전 마진 (TTM)
-9.6%5년 평균 ≈-0.64%
≈-0.64%
-2.1%
약함
순이익률 (TTM)
-9.2%5년 평균 ≈-1.4%
≈-1.4%
-2.9%
약함
ROA
-5.6%5년 평균 ≈-1.4%
≈-1.4%
1.2%
약함
ROE
-33.9%5년 평균 ≈-9.0%
≈-9.0%
4.3%
약함
ROIC
-37.5%5년 평균 ≈-197.2%
≈-197.2%
4.7%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SYPR
5년 평균
동종업계 중앙값
결론
Current Ratio (유동비율)
1.35년 평균 ≈1.4
≈1.4
2.1
낮은 유동성
Quick Ratio (당좌 비율)
0.25년 평균 ≈0.2
≈0.2
0.6
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SYPR
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-14.5%5년 평균 ≈8.7%
≈8.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
2.9%5년 평균 ≈11.3%
≈11.3%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
7.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
SYPR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.285년 평균 ≈$-0.08
≈$-0.08
·
·
Revenue / Share (주당 매출)
$5.385년 평균 ≈$5.45
≈$5.45
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.265년 평균 ≈$0.03
≈$0.03
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SYPR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈1.2
≈1.2
1.0
동일
Inventory Turnover (재고 회전율)
1.95년 평균 ≈2.3
≈2.3
1.9
동일
Receivables Turnover (매출 채권 회전율)
11.75년 평균 ≈13.6
≈13.6
7.1
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$218.8K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
연간 지급액≈$0.08분기별 납부
배당락일
금액
통화
수익률
12월 17, 2014
$0.02
USD
≈3.1%
9월 17, 2014
$0.02
USD
≈2.1%
6월 18, 2014
$0.02
USD
≈1.4%
3월 18, 2014
$0.02
USD
≈2.6%
12월 18, 2013
$0.02
USD
≈2.5%
9월 18, 2013
$0.02
USD
≈2.6%
6월 18, 2013
$0.02
USD
≈2.5%
3월 18, 2013
$0.02
USD
≈2.1%
12월 18, 2012
$0.02
USD
≈2.0%
9월 18, 2012
$0.02
USD
≈0.81%
6월 18, 2012
$0.02
USD
≈0.61%
3월 16, 2012
$0.02
USD
≈0.52%
12월 17, 2008
$0.02
USD
≈22.4%
9월 17, 2008
$0.03
USD
≈6.3%
6월 18, 2008
$0.03
USD
≈2.7%
3월 18, 2008
$0.03
USD
≈2.8%
12월 19, 2007
$0.03
USD
≈1.9%
9월 19, 2007
$0.03
USD
≈1.5%
6월 20, 2007
$0.03
USD
≈1.4%
3월 21, 2007
$0.03
USD
≈1.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
다음 실적11월 10, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2025년 9월 30일
$0.02
—
—
2024년 6월 30일
$0.00
—
—
2024년 3월 31일
$-0.10
—
—
2023년 9월 30일
$-0.03
—
—
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$120M
$140M
$136M
$110M
$97M
$82M
$88M
$88M
$82M
$92M
$145M
$355M
Cost of Revenue
$110M
$120M
$119M
$95M
$83M
$70M
$78M
$80M
$79M
$91M
$145M
$316M
Gross Profit
$9M
$20M
$17M
$15M
$15M
$12M
$10M
$8M
$3M
$749.0K
$318.0K
$39M
R&D Expense
·
·
·
·
·
·
·
$0
$38.0K
$330.0K
$779.0K
$579.0K
SG&A Expense
$16M
$17M
$16M
$14M
$13M
$12M
$14M
$10M
$13M
$22M
$28M
$36M
Operating Income
$-7M
$3M
$969.0K
$364.0K
$2M
$90.0K
$-4M
$-4M
$-12M
$-23M
$-30M
$3M
Interest Expense
·
·
$777.0K
$1M
$868.0K
$838.0K
$903.0K
$850.0K
$809.0K
$5M
$4M
$617.0K
Other Non-op
$2M
$-1M
$-1M
$-800.0K
$-645.0K
$-544.0K
$1M
$1M
$2M
$36M
$9M
$1M
Pretax Income
$-6M
$26.0K
$-933.0K
$-2M
$4M
$-1M
$-4M
$-4M
$-11M
$6M
$-25M
$3M
Income Tax
$61.0K
$2M
$663.0K
$948.0K
$1M
$-3M
$-4.0K
$-205.0K
$-618.0K
$301.0K
$2M
$5M
Net Income
$-6M
$-2M
$-2M
$-2M
$3M
$2M
$-4M
$-4M
$-11M
$6M
$-27M
$-1M
EPS (Basic)
$-0.28
$-0.08
$-0.07
$-0.11
$0.14
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
EPS (Diluted)
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
Shares (Basic)
22,270,000
22,043,000
21,876,000
21,729,000
21,585,000
21,084,000
20,865,000
20,512,000
20,326
19,861,000
19,688
19,586
Shares (Diluted)
22,270,000
22,043,000
21,876,000
21,729,000
23,001,000
21,086,000
20,865,000
20,512,000
20,326
19,861,000
19,688
19,586
EBITDA
$-4M
$6M
$4M
$3M
$5M
$3M
$-2M
$-2M
$-9M
$-16M
$-21M
$13M
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
·
$5M
$11M
$8M
$17M
$1M
$7M
Receivables
$10M
$11M
$9M
$8M
$8M
$7M
$7M
$10M
$9M
$8M
$12M
$48M
Inventory
$52M
$67M
$77M
$42M
$30M
$16M
$21M
$19M
$18M
$15M
$20M
$29M
Prepaid Expense
$11M
$11M
$10M
$8M
$6M
$4M
$4M
$5M
$2M
$3M
$4M
$6M
Other Current Assets
$11M
$11M
$10M
$8M
$6M
$4M
$4M
$5M
$2M
$3M
$4M
$6M
Current Assets
$80M
$98M
$104M
$80M
$56M
$39M
$40M
$45M
$40M
$43M
$42M
$89M
PP&E (Net)
·
·
$17M
$16M
$14M
$10M
$12M
$15M
$16M
$18M
$22M
$38M
PP&E (Gross)
·
·
$84M
$76M
$70M
$64M
$64M
$73M
$67M
$87M
$143M
$190M
Accum. Depreciation
·
·
$67M
$61M
$56M
$54M
$52M
$58M
$51M
$69M
$121M
$152M
Other Non-current Assets
$5M
$4M
$5M
$4M
$4M
$5M
$2M
$2M
$2M
$2M
$3M
$3M
Total Assets
$108M
$119M
$129M
$104M
$80M
$61M
$60M
$62M
$57M
$63M
$67M
$130M
Accounts Payable
$10M
$18M
$27M
$18M
$12M
$7M
$9M
$13M
$10M
$7M
$11M
$39M
Accrued Liabilities
$49M
$58M
$56M
$33M
$20M
$12M
$12M
$15M
$10M
$11M
$12M
$19M
Short-term Debt
$0
$0
$0
$2M
$0
$1M
$0
·
·
$0
$2M
$0
Current Liabilities
$62M
$79M
$86M
$56M
$34M
$21M
$23M
$29M
$22M
$18M
$27M
$75M
Capital Leases
$7M
$3M
$3M
$4M
$5M
$6M
$7M
$0
$3M
$3M
$0
·
Other Non-current Liabilities
$4M
$7M
$8M
$17M
$11M
$8M
$8M
$8M
$9M
$9M
$6M
$8M
Total Liabilities
$90M
$100M
$107M
$85M
$60M
$46M
$47M
$47M
$40M
$37M
$47M
$83M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
$19M
$17M
Total Debt
·
·
$0
·
$0
$1M
·
·
·
$0
$16M
$17M
Common Stock
$230.0K
$230.0K
$224.0K
$221.0K
$218.0K
$213.0K
$213.0K
$214.0K
$214.0K
$213.0K
$208.0K
$206.0K
Paid-in Capital
$158M
$157M
$156M
$156M
$155M
$155M
$155M
$154M
$154M
$153M
$152M
$151M
Retained Earnings
$-125M
$-119M
$-117M
$-115M
$-113M
$-116M
$-117M
$-115M
$-112M
$-100.8K
$-107M
$-80M
Treasury Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1.0K
$1.0K
AOCI
$-15M
$-19M
$-17M
$-21M
$-23M
$-25M
$-24M
$-25M
$-26M
$-27M
$-26M
$-25M
Stockholders' Equity
$18M
$20M
$22M
$20M
$19M
$15M
$13M
$15M
$17M
$26M
$20M
$47M
Liabilities + Equity
$108M
$119M
$129M
$104M
$80M
$61M
$60M
$62M
$57M
$63M
$67M
$130M
Shares Outstanding
23,029,970
23,020,010
22,459,649
22,175,645
21,864,724
21,300,958
21,298,426
21,398,182
21,422,077
21,329,690
20,776,544
20,485,043
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$6M
$9M
$10M
Stock-based Comp
$1M
$868.0K
$813.0K
$683.0K
$491.0K
$426.0K
$469.0K
$637.0K
$730.0K
$1M
$842.0K
$2M
Deferred Tax
$105.0K
$232.0K
$54.0K
$329.0K
$1M
$-3M
$-260.0K
$-509.0K
$-667.0K
$0
$2M
$1M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-cash
$-3M
$-597.0K
$-14M
$12M
$-3M
$2M
$-5M
$3M
$-3M
$-33M
$2M
$-9M
Operating Cash Flow
$-6M
$2M
$-11M
$14M
$4M
$4M
$-6M
$2M
$-9M
$-19M
$-13M
$3M
CapEx
$756.0K
$1M
$2M
$3M
$3M
$2M
$859.0K
$2M
$2M
$2M
$2M
$5M
Investing Cash Flow
$2M
$-1M
$-2M
$-3M
$-3M
$427.0K
$999.0K
$2M
$1M
$48M
$14M
$-5M
Debt Issued
·
·
·
·
·
·
·
·
·
$0
$12M
$0
Net Debt Issued
·
·
·
·
·
·
·
·
$0
$-12M
$12M
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
$0
$3.0K
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$0
$426.0K
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
$0
$-423.0K
Dividends Paid
·
·
·
·
·
·
·
·
·
$0
$410.0K
$2M
Financing Cash Flow
$837.0K
$820.0K
$-614.0K
$-1M
$-1M
$3M
$-788.0K
$-936.0K
$-331.0K
$-15M
$-6M
$-9M
Net Change in Cash
$-3M
$2M
$-14M
$10M
$14.0K
$7M
$-6M
$3M
$-9M
$14M
$-6M
$-12M
Free Cash Flow
$-6M
$921.0K
$-13M
$11M
$1M
$2M
$-7M
$-159.0K
$-11M
$-21M
$-15M
$-2M
Levered FCF
·
·
$-15M
$9M
$779.1K
$3M
$-8M
$-962.0K
$-12M
$-26M
$-20M
$-2M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
7.8%
14.2%
12.7%
13.5%
14.9%
14.0%
11.2%
8.6%
3.6%
0.82%
0.22%
10.9%
Operating Margin
-5.5%
2.1%
0.71%
0.33%
2.0%
0.11%
-4.9%
-4.9%
-15.2%
-24.8%
-20.4%
0.77%
Net Margin
-5.3%
-1.2%
-1.2%
-2.3%
3.0%
2.0%
-4.5%
-4.0%
-13.2%
6.6%
-18.7%
-0.33%
Pretax Margin
-5.2%
0.02%
-0.68%
-1.4%
4.1%
-1.6%
-4.5%
-4.2%
-13.9%
6.9%
-17.4%
0.95%
EBITDA Margin
-3.1%
4.4%
3.1%
3.1%
4.7%
3.1%
-1.9%
-1.9%
-10.5%
-17.9%
-14.2%
3.7%
ROA
-5.6%
-1.4%
-1.4%
-2.7%
4.2%
2.8%
-6.5%
-5.9%
-18.1%
9.3%
-27.5%
-0.91%
ROE
-33.9%
-8.0%
-7.6%
-12.8%
17.2%
11.8%
-27.9%
-22.1%
-50.3%
26.4%
-81.7%
-2.3%
ROIC
-37.5%
-965.9%
7.4%
3.0%
7.2%
-0.73%
-32.0%
-27.4%
-70.1%
-83.1%
-90.8%
-1.5%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.3
1.2
1.2
1.4
1.6
1.7
1.7
1.6
1.8
2.4
1.6
1.2
Quick Ratio
0.2
0.1
0.1
0.1
0.2
0.3
0.5
0.7
0.8
1.3
0.5
0.7
Debt / Equity
·
·
0.0
·
0.0
0.1
·
·
·
0.0
0.8
0.4
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.8
0.0
Interest Coverage
·
·
1.2
0.3
2.2
0.1
-4.8
-5.1
-15.5
-4.7
-7.0
4.4
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
1.2
1.2
1.4
1.4
1.4
1.5
1.4
1.4
1.5
2.7
Inventory Turnover
1.9
1.7
2.0
2.6
3.6
3.8
4.0
4.5
4.9
5.2
7.1
10.0
Receivables Turnover
11.7
14.4
16.0
13.3
12.4
11.2
10.1
9.2
9.5
9.0
4.8
8.2
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.77
$0.85
$1.00
$0.88
$0.88
$0.69
$0.63
$0.69
$0.79
$1.22
$0.95
$2.29
Revenue / Share
$5.38
$6.36
$6.23
$5.07
$4.24
$3.91
$4.21
$4288.66
$4.05
$4621.97
$7381.30
$18.11
Cash Flow / Share
$-0.26
$0.09
$-0.51
$0.63
$0.18
$0.17
$-0.28
$92.24
$-0.47
$-971.96
$-683.00
$0.16
Cash / Share
·
·
·
·
·
·
$0.24
$0.50
$0.38
$0.72
$0.06
$0.34
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.08
EPS (TTM)
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-14.5%
2.9%
23.7%
13.0%
18.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
2.9%
12.9%
18.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
7.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
62.5%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
75.2%
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$120M
$140M
$136M
$110M
$97M
$82M
$88M
$88M
$82M
$92M
$145M
$355M
Net Income TTM
$-6M
$-2M
$-2M
$-2M
$3M
$2M
$-4M
$-4M
$-11M
$6M
$-27M
$-1M
Market Cap
$56M
$41M
$46M
$45M
$54M
$32M
$17M
$17M
$30M
$19M
$23M
$54M
Enterprise Value
·
·
·
·
·
·
·
·
·
$4M
$37M
$64M
P/E
-8.7
-22.2
-29.0
-18.6
18.9
19.0
-4.1
-4.6
-2.6
2.9
-0.8
-44.3
P/S
0.5
0.3
0.3
0.4
0.6
0.4
0.2
0.2
0.4
0.2
0.2
0.2
P/B
3.2
2.1
2.0
2.3
2.8
2.2
1.2
1.1
1.7
0.7
1.1
1.2
P / Tangible Book
3.2
2.1
2.0
2.3
2.8
2.2
·
·
·
·
·
·
P / Cash Flow
-9.8
20.4
-4.1
3.3
12.7
8.9
-2.9
8.8
-3.1
-1.0
-1.7
17.9
P / FCF
-8.7
44.5
-3.4
4.2
38.0
15.4
-2.5
-105.0
-2.7
-0.9
-1.5
-24.6
EV / EBITDA
·
·
·
·
·
·
·
·
·
-0.2
-1.8
4.9
EV / FCF
·
·
·
·
·
·
·
·
·
-0.2
-2.4
-29.1
EV / Revenue
·
·
·
·
·
·
·
·
·
0.0
0.3
0.2
Dividend Yield
·
·
·
·
·
·
·
·
·
0.00%
1.8%
3.0%
Earnings Yield
-11.5%
-4.5%
-3.5%
-5.4%
5.3%
5.3%
-24.4%
-21.8%
-38.4%
34.1%
-126.6%
-2.3%
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
-1.5%
-138.1%
Annual Payout
·
·
·
·
·
·
·
·
·
$0
$410.0K
$2M
손익계산서15
지표
추세
Q3 2026
Q2 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
Revenue
$30M
$26M
$30M
$29M
$31M
$30M
$33M
$36M
$36M
$36M
$35M
$36M
$32M
$30M
Cost of Revenue
$28M
$25M
$29M
$27M
$29M
$26M
$28M
$30M
$30M
$33M
$30M
$31M
$28M
$25M
Gross Profit
$2M
$821.0K
$1M
$2M
$3M
$3M
$5M
$6M
$6M
$3M
$4M
$5M
$4M
$5M
SG&A Expense
$4M
$4M
$5M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
Operating Income
$-2M
$-4M
$-3M
$-2M
$-1M
$-130.0K
$1M
$2M
$1M
$-1M
$-283.0K
$966.0K
$416.0K
$804.0K
Interest Expense
·
·
·
·
·
·
·
·
$604.0K
$318.0K
·
$178.0K
$226.0K
$326.0K
Other Non-op
$-192.0K
$-140.0K
$-125.0K
$2M
$-224.0K
$-165.0K
$-436.0K
$-246.0K
$-194.0K
$-341.0K
$-342.0K
$-513.0K
$-71.0K
$-145.0K
Pretax Income
$-3M
$-4M
$-4M
$351.0K
$-2M
$-597.0K
$647.0K
$937.0K
$475.0K
$-2M
$-871.0K
$275.0K
$119.0K
$333.0K
Income Tax
$-37.0K
$-146.0K
$-80.0K
$-166.0K
$5.0K
$302.0K
$512.0K
$547.0K
$459.0K
$188.0K
$208.0K
$62.0K
$294.0K
$193.0K
Net Income
$-3M
$-4M
$-4M
$517.0K
$-2M
$-899.0K
$135.0K
$390.0K
$16.0K
$-2M
$-1M
$213.0K
$-175.0K
$140.0K
EPS (Basic)
$-0.14
$-0.18
$-0.17
$0.02
$-0.09
$-0.04
$0.00
$0.02
$0.00
$-0.10
$-0.05
$0.01
$-0.01
$0.01
EPS (Diluted)
$-0.14
$-0.18
$-0.17
$0.02
$-0.09
$-0.04
$0.00
$0.02
$0.00
$-0.10
$-0.05
$0.01
$-0.01
$0.01
Shares (Basic)
22,421,000
22,329,000
·
22,325,000
22,285,000
22,140,000
·
22,088,000
21,989,000
21,965,000
·
21,852,000
21,796,000
·
Shares (Diluted)
22,421,000
22,329,000
·
22,863,000
22,285,000
22,140,000
·
22,415,000
22,288,000
21,965,000
·
22,446,000
21,796,000
·
EBITDA
$-2M
$-3M
·
$-2M
$-1M
$569.0K
·
$2M
$1M
$-529.0K
·
$966.0K
$1M
·
대차대조표26
지표
추세
Q3 2026
Q2 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
Receivables
$10M
$10M
$10M
$9M
$10M
$12M
$11M
$12M
$12M
$13M
$9M
$11M
$11M
$8M
Inventory
$51M
$53M
$52M
$57M
$59M
$63M
$67M
$67M
$65M
$71M
$77M
$64M
$52M
$42M
Prepaid Expense
·
·
$11M
·
·
·
$11M
·
·
·
$10M
·
·
$8M
Other Current Assets
$11M
$11M
$11M
$10M
$10M
$9M
$11M
$11M
$10M
$11M
$10M
$10M
$8M
$8M
Current Assets
$78M
$78M
$80M
$84M
$85M
$90M
$98M
$99M
$100M
$103M
$104M
$106M
$91M
$80M
PP&E (Net)
·
·
·
·
·
·
·
$14M
$15M
$17M
·
$18M
$17M
$16M
PP&E (Gross)
·
·
·
·
·
·
·
$77M
$81M
$85M
·
$83M
$80M
$76M
Accum. Depreciation
·
·
·
·
·
·
·
$63M
$66M
$68M
·
$65M
$63M
$61M
Other Non-current Assets
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$4M
Total Assets
$105M
$105M
$108M
$112M
$106M
$110M
$119M
$122M
$124M
$129M
$129M
$132M
$116M
$104M
Accounts Payable
$12M
$10M
$10M
$14M
$16M
$16M
$18M
$23M
$23M
$27M
$27M
$22M
$21M
$18M
Accrued Liabilities
$45M
$50M
$49M
$36M
$41M
$50M
$58M
$51M
$50M
$56M
$56M
$54M
$35M
$33M
Short-term Debt
$2M
$2M
·
$2M
$2M
·
·
$2M
$2M
$2M
·
$2M
$4M
$2M
Current Liabilities
$62M
$65M
$62M
$55M
$62M
$69M
$79M
$79M
$79M
$88M
$86M
$82M
$63M
$56M
Capital Leases
$6M
$6M
$7M
$7M
$3M
$3M
$3M
$4M
$4M
$4M
$3M
$3M
$3M
$4M
Other Non-current Liabilities
$10M
$4M
$4M
$16M
$11M
$5M
$7M
$12M
$14M
$6M
$8M
$19M
$23M
$17M
Total Liabilities
$93M
$91M
$90M
$93M
$87M
$91M
$100M
$103M
$105M
$108M
$107M
$110M
$95M
$85M
Total Debt
·
·
·
$2M
$2M
·
·
$2M
$2M
$2M
·
·
·
·
Common Stock
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$225.0K
$224.0K
$224.0K
$224.0K
$221.0K
Paid-in Capital
$158M
$158M
$158M
$158M
$157M
$157M
$157M
$157M
$157M
$156M
$156M
$156M
$156M
$156M
Retained Earnings
$-132M
$-129M
$-125M
$-121M
$-122M
$-120M
$-119M
$-119M
$-119M
$-119M
$-117M
$-115M
$-116M
$-115M
Treasury Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
AOCI
$-15M
$-16M
$-15M
$-17M
$-17M
$-19M
$-19M
$-20M
$-19M
$-17M
$-17M
$-18M
$-19M
$-21M
Stockholders' Equity
$12M
$14M
$18M
$20M
$19M
$19M
$20M
$18M
$19M
$21M
$22M
$22M
$21M
$20M
Liabilities + Equity
$105M
$105M
$108M
$112M
$106M
$110M
$119M
$122M
$124M
$129M
$129M
$132M
$116M
$104M
Shares Outstanding
23,026,433
22,991,500
23,029,970
23,029,970
23,029,970
23,042,510
23,020,010
23,022,010
23,024,128
·
22,459,649
22,414,610
22,395,843
22,175,645
현금 흐름13
지표
추세
Q3 2026
Q2 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
D&A
$753.0K
$760.0K
$716.0K
$721.0K
$708.0K
$699.0K
$732.0K
$773.0K
$831.0K
$845.0K
$867.0K
·
$774.0K
$786.0K
Stock-based Comp
·
$320.0K
$279.0K
$274.0K
$264.0K
$301.0K
$208.0K
$222.0K
$241.0K
$197.0K
$198.0K
·
$263.0K
$171.0K
Deferred Tax
·
$0
$-24.0K
$0
$0
$129.0K
$193.0K
$0
$0
$39.0K
$110.0K
·
$-136.0K
$-122.0K
Other Non-cash
·
$707.0K
·
·
·
$-6M
·
·
·
$-569.0K
·
·
$-2M
·
Operating Cash Flow
·
$-2M
$-1M
$-178.0K
$1M
$-6M
$2M
$-5M
$6M
$-2M
$-3M
·
$-1M
$5M
CapEx
·
$231.0K
$383.0K
$212.0K
$158.0K
$3.0K
$417.0K
$158.0K
$192.0K
$316.0K
$249.0K
·
$708.0K
$230.0K
Investing Cash Flow
·
$-231.0K
$-379.0K
$3M
$-158.0K
$-3.0K
$-393.0K
$-158.0K
$-192.0K
$-316.0K
$-249.0K
·
$-708.0K
$-226.0K
Debt Issued
·
$1M
·
·
$0
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$1M
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
·
$687.0K
$-561.0K
$-497.0K
$-602.0K
$2M
$-506.0K
$-625.0K
$-259.0K
$2M
$3M
·
$-204.0K
$-365.0K
Net Change in Cash
·
$-2M
$-2M
$2M
$-272.0K
$-3M
$1M
$-6M
$6M
$215.0K
$-528.0K
·
$-2M
$5M
Free Cash Flow
·
$-3M
·
·
·
$-6M
·
·
·
$-2M
·
·
$-2M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-2M
·
·
$-2M
·
수익성8
지표
추세
Q3 2026
Q2 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
Gross Margin
6.5%
3.2%
·
7.1%
8.2%
11.4%
·
16.8%
15.9%
8.1%
·
13.1%
12.9%
·
Operating Margin
-8.1%
-14.0%
·
-6.1%
-4.6%
-0.44%
·
4.9%
3.6%
-3.9%
·
2.7%
1.3%
·
Net Margin
-10.3%
-16.0%
·
1.8%
-6.5%
-3.0%
·
1.1%
0.05%
-6.2%
·
0.60%
-0.54%
·
Pretax Margin
-10.4%
-16.6%
·
1.2%
-6.5%
-2.0%
·
2.6%
1.3%
-5.7%
·
0.77%
0.37%
·
EBITDA Margin
-8.1%
-11.0%
·
-6.1%
-4.6%
1.9%
·
4.9%
3.6%
-1.5%
·
2.7%
3.7%
·
ROA
·
·
·
0.44%
-1.8%
-0.75%
·
0.31%
0.01%
-1.8%
·
·
·
·
ROE
·
·
·
2.7%
-10.9%
-4.5%
·
2.0%
0.08%
-10.6%
·
·
·
·
ROIC
·
·
·
-11.7%
-7.0%
-1.0%
·
3.6%
0.20%
-6.6%
·
·
·
·
유동성 및 지급능력4
지표
추세
Q3 2026
Q2 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
Current Ratio
·
·
·
1.5
1.4
1.3
·
1.3
1.3
1.2
·
·
·
·
Quick Ratio
·
·
·
0.2
0.2
0.2
·
0.2
0.1
0.1
·
·
·
·
Debt / Equity
·
·
·
0.1
0.1
·
·
0.1
0.1
0.1
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
2.1
-4.3
·
5.4
1.8
·
효율성3
지표
추세
Q3 2026
Q2 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
Asset Turnover
·
·
·
0.2
0.3
0.2
·
0.3
0.3
0.3
·
·
·
·
Inventory Turnover
·
·
·
0.4
0.5
0.4
·
0.4
0.5
0.5
·
·
·
·
Receivables Turnover
·
·
·
2.7
2.9
2.4
·
3.1
3.2
3.0
·
·
·
·
주당5
지표
추세
Q3 2026
Q2 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
Book Value / Share
·
·
·
$0.87
$0.81
$0.82
·
$0.79
$0.83
·
·
·
·
·
Revenue / Share
$1.35
$1.16
·
$1.25
$1.41
$1.33
·
$1.59
$1.59
$1.62
·
$1.59
$1.48
·
Cash Flow / Share
·
$-0.10
·
·
·
$-0.25
·
·
·
$-0.08
·
·
$-0.06
·
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$-0.47
$-0.42
·
$-0.11
$-0.11
$-0.02
·
$-0.13
$-0.18
$-0.17
·
$-0.09
$-0.13
·
가치 평가 (TTM)9
지표
추세
Q3 2026
Q2 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
Revenue TTM
$115M
$116M
·
$123M
$130M
$134M
·
$141M
$139M
$139M
·
$123M
$116M
·
Net Income TTM
$-11M
$-10M
·
$-2M
$-2M
$-358.0K
·
$-3M
$-4M
$-4M
·
$-2M
$-3M
·
Market Cap
·
·
·
$49M
$53M
$37M
·
$38M
$44M
·
·
·
·
·
P/E
-4.7
-7.0
·
-19.5
-20.9
-80.5
·
-12.6
-10.7
-9.4
·
-22.7
-15.2
·
P/S
·
·
·
0.4
0.4
0.3
·
0.3
0.3
·
·
·
·
·
P/B
·
·
·
2.5
2.8
2.0
·
2.1
2.3
·
·
·
·
·
P / Tangible Book
·
·
·
2.5
2.8
2.0
·
2.1
2.3
·
·
·
·
·
P / Cash Flow
·
·
·
·
·
-6.7
·
·
·
·
·
·
·
·
Earnings Yield
-21.1%
-14.4%
·
-5.1%
-4.8%
-1.2%
·
-7.9%
-9.4%
-10.7%
·
-4.4%
-6.6%
·
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
$120M
$140M
$136M
$110M
$97M
매출 총이익률 %
7.8%
14.2%
12.7%
13.5%
14.9%
영업이익률 %
-5.5%
2.1%
0.71%
0.33%
2.0%
순이익
$-6M
$-2M
$-2M
$-2M
$3M
희석 EPS
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
·
·
0.0
·
0.0
유동비율
1.3
1.2
1.2
1.4
1.6
당좌 비율
0.2
0.1
0.1
0.1
0.2
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-6M
$921.0K
$-13M
$11M
$1M
기관 투자자 (13F)
30개의 제출자
· $12.1M 전체
· 기준일 2026년 6월 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.
보유자30
보유 가치$12.1M
신규 포지션9
청산 포지션7
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
9 (-4 이전 분기 대비)
7 (0 이전 분기 대비)
9 (0 이전 분기 대비)
6 (+2 이전 분기 대비)
-177K
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.
Gill Family Capital Management, Inc. (formerly known as Jeffscottco, Inc.) S.S. or I.R.S. Nos. of Above Persons (entities only) . . . ., GFP I, LP (successor by merger with GFP, Ltd.) S.S. or I.R.S. Nos. of Above Persons (entities only) . . . .
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.