가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TBI
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-4.95년 평균 ≈-2.5
≈-2.5
·
·
P/S (TTM)
0.25년 평균 ≈0.2
≈0.2
0.7
저평가
P/B (MRQ)
1.15년 평균 ≈1.1
≈1.1
1.5
저평가
EV / EBITDA
-18.0
·
·
·
주가 / FCF (TTM)
-4.15년 평균 ≈14.2
≈14.2
·
·
주가 / 현금 흐름 (TTM)
-5.15년 평균 ≈10.0
≈10.0
·
·
EV / Revenue (EV / 매출)
0.2
·
·
·
EV / FCF
-4.3
·
·
·
주가 / 유형 장부 가치 (MRQ)
1.25년 평균 ≈1.4
≈1.4
·
·
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
TBI
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
21.2%5년 평균 ≈25.5%
≈25.5%
27.8%
약함
영업이익률 (TTM)
-2.9%5년 평균 ≈-0.74%
≈-0.74%
-0.26%
동일
EBITDA 마진 (TTM)
-1.2%5년 평균 ≈-0.01%
≈-0.01%
0.86%
약함
세전 마진 (TTM)
-3.2%5년 평균 ≈-0.58%
≈-0.58%
0.41%
평균 이하
순이익률 (TTM)
-3.3%5년 평균 ≈-1.2%
≈-1.2%
0.17%
평균 이하
ROA (TTM)
-8.7%5년 평균 ≈-2.5%
≈-2.5%
-1.1%
약함
ROE (TTM)
-20.2%5년 평균 ≈-6.6%
≈-6.6%
-2.7%
약함
ROIC
-14.4%5년 평균 ≈-7.0%
≈-7.0%
-3.3%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TBI
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.3
·
0.4
동일
유동비율 (MRQ)
2.35년 평균 ≈1.8
≈1.8
1.5
강한 유동성
Quick Ratio (당좌 비율)
1.95년 평균 ≈1.6
≈1.6
1.2
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.3
·
0.6
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TBI
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.1%5년 평균 ≈-1.7%
≈-1.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-10.5%5년 평균 ≈-6.6%
≈-6.6%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-2.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
TBI
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.615년 평균 ≈$-0.53
≈$-0.53
·
·
Revenue / Share (주당 매출)
$54.145년 평균 ≈$59.14
≈$59.14
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.945년 평균 ≈$0.56
≈$0.56
·
·
Cash / Share (주당 현금)
$0.825년 평균 ≈$1.44
≈$1.44
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TBI
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
2.55년 평균 ≈2.2
≈2.2
1.0
최상위권
Receivables Turnover (매출 채권 회전율)
7.15년 평균 ≈6.8
≈6.8
6.3
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$461.7K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
Beat Rate50.0%
평균 서프라이즈-8.7%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 3, 2026
$0.06
$-0.10
159.4%
2026년 3월 31일
$-0.41
$-0.45
9.8%
2025년 12월 31일
$-0.25
$-0.05
-363.8%
2025년 9월 30일
$0.03
$-0.08
136.0%
2025년 6월 30일
$-0.07
$-0.10
28.9%
2025년 3월 31일
$-0.40
$-0.32
-24.7%
2000년 9월 30일
$0.19
$0.19
2.3%
2000년 6월 30일
$0.05
$0.06
-17.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
$1.85B
$2.37B
$2.50B
$2.51B
$2.75B
$354M
Cost of Revenue
$1.25B
$1.16B
$1.40B
$1.65B
$1.61B
$1.41B
$1.75B
$1.84B
$1.87B
$2.07B
$2.06B
Gross Profit
$368M
$406M
$506M
$602M
$560M
$441M
$620M
$655M
$634M
$680M
$636M
SG&A Expense
$371M
$411M
$495M
$501M
$464M
$408M
$516M
$540M
$511M
$546M
$496M
Operating Income
$-47M
$-93M
$-24M
$72M
$68M
$-175M
$66M
$74M
$78M
$-17M
$98M
Interest Expense
·
·
·
·
·
·
$3M
$5M
$5M
$7M
$4M
Other Non-op
·
·
·
·
·
·
$4M
$2M
$-14.0K
$-3M
$-1M
Pretax Income
$-46M
$-89M
$-21M
$73M
$74M
$-173M
$70M
$76M
$78M
$-20M
$96M
Income Tax
$2M
$37M
$-6M
$11M
$12M
$-31M
$7M
$10M
$22M
$-5M
$25M
Net Income
$-48M
$-126M
$-14M
$62M
$62M
$-142M
$63M
$66M
$55M
$-15M
$71M
EPS (Basic)
$-1.61
$-4.17
$-0.45
$1.89
$1.77
$-4.01
$1.63
$1.64
$1.35
$-0.37
$1.73
EPS (Diluted)
$-1.61
$-4.17
$-0.45
$1.86
$1.74
$-4.01
$1.61
$1.63
$1.34
$-0.37
$1.71
Shares (Basic)
29,849,000
30,177,000
31,317,000
32,889,000
34,798,000
35,365,000
38,778,000
39,985,000
41,202,000
41,648,000
41,226,000
Shares (Diluted)
29,849,000
30,177,000
31,317,000
33,447,000
35,434,000
35,365,000
39,179,000
40,275,000
41,441,000
41,648,000
41,622,000
EBITDA
$-18M
$-63M
$-24M
$72M
$68M
$-175M
$66M
$74M
$78M
$-17M
$98M
대차대조표24
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$25M
$23M
$62M
$72M
$50M
$63M
$38M
$47M
$29M
$35M
$30M
Receivables
$241M
$215M
$253M
$314M
$354M
$278M
$342M
$355M
$374M
$353M
$461M
Prepaid Expense
$31M
$32M
$29M
$33M
$32M
$26M
$31M
$22M
$21M
$21M
$24M
Other Current Assets
$5M
$5M
$6M
$13M
$13M
$9M
$13M
·
·
·
·
Current Assets
$298M
$277M
$355M
$430M
$445M
$379M
$422M
$430M
$428M
$428M
$543M
PP&E (Net)
$73M
$90M
$105M
$96M
$88M
$72M
$66M
$58M
$60M
$64M
$58M
PP&E (Gross)
$285M
$282M
$289M
$280M
$254M
$225M
$242M
$221M
$210M
$190M
$175M
Accum. Depreciation
$206M
$193M
$185M
$184M
$166M
$153M
$176M
$163M
$150M
$126M
$118M
Goodwill
$42M
$25M
$84M
$94M
$95M
$95M
$237M
$237M
$227M
$224M
$268M
Intangibles
$18M
$6M
$11M
$16M
$22M
$29M
$74M
$91M
$105M
$126M
$154M
Other Non-current Assets
$10M
$12M
$13M
$18M
$16M
$17M
$17M
$14M
$1M
$51M
$48M
Total Assets
$639M
$675M
$899M
$1.02B
$1.03B
$981M
$1.14B
$1.11B
$1.11B
$1.13B
$1.26B
Accounts Payable
$36M
$46M
$56M
$77M
$77M
$58M
$68M
$62M
$55M
$67M
$70M
Current Liabilities
$139M
$160M
$204M
$243M
$259M
$269M
$231M
$226M
$212M
$251M
$228M
Capital Leases
$47M
$48M
$49M
$51M
$55M
$55M
$29M
$0
·
·
·
Other Non-current Liabilities
$899.0K
$1M
$1M
$2M
$3M
$4M
$4M
$6M
$6M
$6M
$36M
Total Liabilities
$364M
$360M
$442M
$523M
$540M
$543M
$510M
$523M
$554M
$605M
$724M
Long-term Debt
·
·
·
·
·
·
$37M
$80M
$119M
$138M
$246M
Total Debt
$66M
$8M
·
·
·
$0
·
$80M
$116M
$135M
·
Retained Earnings
$296M
$338M
$479M
$516M
$509M
$452M
$639M
$606M
$562M
$537M
$550M
AOCI
$-22M
$-22M
$-21M
$-20M
$-16M
$-15M
$-13M
$-15M
$-7M
$-11M
$-14M
Stockholders' Equity
$275M
$315M
$458M
$496M
$493M
$437M
$626M
$591M
$555M
$525M
$536M
Liabilities + Equity
$639M
$675M
$899M
$1.02B
$1.03B
$981M
$1.14B
$1.11B
$1.11B
$1.13B
$1.26B
Shares Outstanding
29,986,762
29,588,000
31,246,000
32,730,000
34,861,000
35,493,000
38,593,000
40,054,000
41,098,000
42,171,000
42,024,000
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$29M
$30M
$26M
$29M
$28M
$32M
$38M
$41M
$46M
$47M
$42M
Stock-based Comp
$7M
$8M
$14M
$10M
$14M
$9M
$10M
$14M
$8M
$9M
$11M
Deferred Tax
$-552.0K
$34M
$-10M
$4M
$752.0K
$-27M
$1M
$-2M
$2M
$-25M
$5M
Amort. of Intangibles
$3M
$4M
$5M
$6M
$7M
$10M
$18M
$21M
$21M
$25M
$20M
Other Non-cash
$-46M
$37M
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-58M
$-17M
$35M
$121M
$20M
$153M
$94M
$126M
$100M
$261M
$72M
CapEx
$16M
$24M
$31M
$31M
$35M
$27M
$28M
$17M
$22M
$29M
$18M
Investing Cash Flow
$-16M
$-2M
$-32M
$-21M
$-16M
$-34M
$-22M
$-21M
$-54M
$-124M
$-105M
Stock Repurchased
$0
$21M
$34M
$61M
$17M
$52M
$39M
$35M
$37M
$6M
$0
Net Stock Activity
$0
$-21M
$-34M
$-61M
$-17M
$-52M
$-39M
$-35M
$-37M
$-6M
·
Financing Cash Flow
$57M
$-17M
$-38M
$-65M
$-19M
$-93M
$-83M
$-75M
$-75M
$-115M
$43M
Net Change in Cash
$-17M
$-38M
$-36M
$32M
$-15M
$26M
$-10M
$29M
$-29M
$23M
$10M
Taxes Paid
$-5M
$211.0K
$5M
$10M
$10M
$-3M
$12M
$13M
$5M
$10M
$34M
Free Cash Flow
$-74M
$-41M
$3M
$90M
$-15M
$125M
$65M
$109M
$78M
$233M
$54M
Levered FCF
·
·
·
·
·
·
$63M
$104M
$74M
$227M
$51M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
22.8%
25.9%
26.6%
26.7%
25.8%
23.9%
26.4%
26.6%
·
·
·
Operating Margin
-2.9%
-5.9%
-1.2%
3.2%
3.1%
-9.5%
2.8%
3.0%
·
·
·
Net Margin
-3.0%
-8.0%
-0.74%
2.8%
2.8%
-7.7%
2.7%
2.6%
·
·
·
Pretax Margin
-2.8%
-5.7%
-1.1%
3.3%
3.4%
-9.4%
3.0%
3.0%
·
·
·
EBITDA Margin
-1.1%
-4.0%
-1.2%
3.2%
3.1%
-9.5%
2.8%
3.0%
·
·
·
ROA
-7.3%
-16.0%
-1.5%
6.1%
6.1%
-13.4%
5.6%
5.9%
5.0%
-1.3%
·
ROE
-16.3%
-39.1%
-3.1%
12.7%
12.6%
-32.9%
10.1%
11.2%
10.1%
-2.9%
·
ROIC
-14.4%
-40.8%
-3.6%
12.3%
11.6%
-32.8%
9.5%
9.6%
8.3%
-1.9%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.1
1.7
1.7
1.8
1.7
1.4
1.8
1.9
2.0
1.7
·
Quick Ratio
1.9
1.5
1.5
1.6
1.6
1.3
1.6
1.8
1.9
1.5
·
Debt / Equity
0.2
0.0
·
·
·
0.0
·
0.1
0.2
0.3
·
LT Debt / Equity
0.2
0.0
·
·
·
0.0
·
0.1
0.2
0.3
·
Interest Coverage
·
·
·
·
·
·
23.8
15.1
14.1
-2.4
23.5
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
2.5
2.0
2.0
2.2
2.2
1.7
2.1
2.2
·
·
·
Receivables Turnover
7.1
6.7
6.7
6.7
6.9
5.9
6.8
6.9
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$9.16
$10.66
$14.65
$15.16
$14.14
$12.32
$16.22
$14.77
$13.50
$12.45
·
Revenue / Share
$54.14
$51.94
$60.87
$67.40
$61.34
$52.21
$60.46
$62.05
·
·
·
Cash Flow / Share
$-1.94
$-0.57
$1.11
$3.60
$0.58
$4.31
$2.39
$3.12
$2.41
$6.28
$1.73
Cash / Share
$0.82
$0.76
$1.98
$2.20
$1.43
$1.76
$0.97
$1.17
$0.70
$0.83
·
EPS (TTM)
$-1.61
$-4.17
$-0.45
$1.86
$1.74
$-4.01
$1.61
$1.63
$1.34
$-0.37
$1.71
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
3.1%
-17.8%
-15.4%
3.7%
17.7%
·
·
·
·
·
·
Revenue CAGR 3Y
-10.5%
-10.3%
1.1%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-2.6%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
6.9%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
1.0%
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
$1.85B
$2.37B
$2.50B
$2.51B
$2.75B
$354M
Net Income TTM
$-48M
$-126M
$-14M
$62M
$62M
$-142M
$63M
$66M
$55M
$-15M
$71M
Market Cap
$139M
$233M
$479M
$629M
$964M
$681M
$912M
$874M
$1.13B
$1.04B
·
Enterprise Value
$181M
$218M
·
·
·
$618M
·
$907M
$1.22B
$1.14B
·
P/E
-2.9
-1.9
-34.1
10.3
15.9
-4.8
14.7
13.4
20.5
-66.6
15.5
P/S
0.1
0.1
0.3
0.3
0.4
0.4
0.4
0.3
0.5
0.4
·
P/B
0.5
0.7
1.0
1.3
2.0
1.6
1.5
1.5
2.0
2.0
·
P / Tangible Book
0.7
0.8
1.3
1.6
2.6
2.2
·
·
·
·
·
P / Cash Flow
-2.4
-13.7
13.8
5.2
47.2
4.5
9.7
7.0
11.3
4.0
·
P / FCF
-1.9
-5.7
137.8
7.0
-66.2
5.4
13.9
8.0
14.5
4.5
·
EV / EBITDA
-10.2
-3.4
·
·
·
-3.5
·
12.3
15.7
-67.1
·
EV / FCF
-2.5
-5.3
·
·
·
4.9
·
8.3
15.6
4.9
·
EV / Revenue
0.1
0.1
·
·
·
0.3
·
0.4
0.5
0.4
·
Earnings Yield
-34.6%
-53.0%
-2.9%
9.7%
6.3%
-20.9%
6.8%
7.5%
4.9%
-1.5%
6.5%
손익계산서14
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
$443M
$399M
$418M
$431M
$396M
$370M
$386M
$382M
$396M
$403M
$492M
$473M
$476M
$465M
$558M
$576M
Cost of Revenue
$351M
$320M
$328M
$333M
$303M
$284M
$283M
$282M
$292M
$303M
$364M
$349M
$345M
$342M
$410M
$420M
Gross Profit
$92M
$79M
$90M
$98M
$94M
$86M
$103M
$100M
$104M
$99M
$128M
$124M
$130M
$123M
$148M
$156M
SG&A Expense
$84M
$87M
$95M
$92M
$90M
$95M
$107M
$100M
$97M
$107M
$130M
$121M
$121M
$123M
$134M
$124M
Operating Income
$-1M
$-18M
$-29M
$-146.0K
$-3M
$-14M
$-10M
$-7M
$-60M
$-16M
$-9M
$-3M
$-7M
$-6M
$7M
$24M
Other Non-op
$-1M
$-1M
·
$-1M
$3M
$193.0K
·
$521.0K
$2M
$2M
·
$390.0K
$578.0K
$1M
·
$703.0K
Pretax Income
$-2M
$-19M
$-30M
$-1M
$-38.0K
$-14M
$-10M
$-6M
$-58M
$-14M
$-7M
$-2M
$-6M
$-5M
$7M
$25M
Income Tax
$887.0K
$576.0K
$1M
$711.0K
$122.0K
$418.0K
$2M
$1M
$46M
$-12M
$-5M
$-2M
$1M
$-640.0K
$-54.0K
$4M
Net Income
$-3M
$-20M
$-32M
$-2M
$-160.0K
$-14M
$-12M
$-8M
$-105M
$-2M
$-3M
$-10.0K
$-7M
$-4M
$7M
$21M
EPS (Basic)
$-0.11
$-0.66
$-1.06
$-0.06
$-0.01
$-0.48
$-0.41
$-0.26
$-3.45
$-0.05
$-0.08
$0.00
$-0.24
$-0.13
$0.21
$0.64
EPS (Diluted)
$-0.11
$-0.66
$-1.06
$-0.06
$-0.01
$-0.48
$-0.41
$-0.26
$-3.45
$-0.05
$-0.08
$0.00
$-0.24
$-0.13
$0.21
$0.63
Shares (Basic)
30,414,000
30,145,000
·
29,896,000
29,856,000
29,698,000
·
29,704,000
30,349,000
31,102,000
·
30,932,000
30,966,000
32,292,000
·
32,434,000
Shares (Diluted)
30,414,000
30,145,000
·
29,896,000
29,856,000
29,698,000
·
29,704,000
30,349,000
31,102,000
·
30,932,000
30,966,000
32,292,000
·
32,818,000
EBITDA
$-1M
$-11M
·
$7M
$5M
$-7M
·
$-7M
$-60M
$-16M
·
$-3M
$-7M
$-6M
·
$24M
대차대조표23
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
$23M
$24M
$25M
$20M
$22M
$23M
$23M
$15M
$26M
$36M
·
$47M
$50M
$47M
·
$44M
Receivables
$268M
$246M
$241M
$252M
$226M
$219M
$215M
$225M
$231M
$244M
·
$276M
$268M
$282M
·
$329M
Prepaid Expense
$26M
$30M
$31M
$40M
$35M
$31M
$32M
$35M
$33M
$25M
·
$23M
$23M
$29M
·
$26M
Other Current Assets
$4M
$3M
$5M
$10M
$9M
$4M
$5M
$5M
$5M
$6M
·
$6M
$8M
$9M
·
$7M
Current Assets
$318M
$301M
$298M
$313M
$287M
$281M
$277M
$285M
$301M
$315M
·
$360M
$354M
$371M
·
$409M
PP&E (Net)
$66M
$69M
$73M
$82M
$85M
$88M
$90M
$91M
$92M
$104M
·
$103M
$100M
$98M
·
$92M
PP&E (Gross)
·
·
$285M
·
·
·
$282M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$206M
·
·
·
$193M
·
·
·
·
·
·
·
·
·
Goodwill
$39M
$39M
$42M
$42M
$43M
$42M
$25M
$25M
$25M
$84M
$84M
$85M
$85M
$94M
$94M
$93M
Intangibles
$17M
$17M
$18M
$19M
$19M
$20M
$6M
$6M
$7M
$9M
·
$12M
$13M
$15M
·
$17M
Other Non-current Assets
$10M
$10M
$10M
$10M
$11M
$11M
$12M
$13M
$14M
$15M
·
$14M
$17M
$17M
·
$19M
Total Assets
$623M
$621M
$639M
$691M
$673M
$692M
$675M
$702M
$724M
$869M
·
$915M
$925M
$957M
·
$983M
Accounts Payable
$32M
$40M
$36M
$39M
$37M
$38M
$46M
$36M
$36M
$44M
·
$49M
$49M
$64M
·
$54M
Current Liabilities
$139M
$144M
$139M
$156M
$148M
$156M
$160M
$155M
$158M
$184M
·
$201M
$199M
$215M
·
$223M
Capital Leases
$45M
$45M
$47M
$47M
$45M
$46M
$48M
$51M
$50M
$50M
·
$52M
$52M
$50M
·
$51M
Other Non-current Liabilities
$711.0K
$776.0K
$899.0K
$929.0K
$1M
$1M
$1M
$1M
$1M
$5M
·
$1M
$2M
$2M
·
$2M
Total Liabilities
$368M
$365M
$364M
$386M
$368M
$390M
$360M
$375M
$386M
$422M
·
$458M
$471M
$489M
·
$496M
Total Debt
$82M
$74M
·
$68M
$54M
$58M
·
·
·
·
·
·
·
·
·
·
Retained Earnings
$276M
$278M
$296M
$326M
$327M
$324M
$338M
$347M
$358M
$467M
·
$478M
$474M
$488M
·
$507M
AOCI
$-22M
$-22M
$-22M
$-22M
$-22M
$-22M
$-22M
$-20M
$-21M
$-21M
·
$-21M
$-20M
$-20M
·
$-20M
Stockholders' Equity
$255M
$256M
$275M
$304M
$305M
$302M
$315M
$327M
$338M
$446M
$458M
$457M
$454M
$468M
$496M
$487M
Liabilities + Equity
$623M
$621M
$639M
$691M
$673M
$692M
$675M
$702M
$724M
$869M
·
$915M
$925M
$957M
·
$983M
Shares Outstanding
30,443,860
30,378,397
29,986,762
29,924,684
29,892,179
29,832,747
29,588,363
29,497,872
29,959,143
30,554,364
31,246,000
31,108,594
30,996,000
31,507,000
32,730,000
32,693,000
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
$7M
$7M
$7M
$7M
$8M
$7M
$7M
$7M
$8M
$8M
$7M
$6M
$6M
$6M
$7M
$7M
Stock-based Comp
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$832.0K
$3M
$2M
$4M
$5M
$3M
$3M
$2M
$3M
Deferred Tax
$14.0K
$195.0K
$-196.0K
$-243.0K
$-113.0K
$0
$-634.0K
$697.0K
$46M
$-12M
$-7M
$-3M
$25.0K
$-47.0K
$2M
$-71.0K
Amort. of Intangibles
·
·
$700.0K
$600.0K
$900.0K
$400.0K
$500.0K
$700.0K
$1M
$2M
·
·
·
·
·
·
Restructuring
·
·
·
·
·
·
·
$65.0K
$39.0K
$385.0K
·
$696.0K
$174.0K
$32.0K
·
$2M
Other Non-cash
·
$1M
·
·
·
$-17M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-21M
$-10M
$-4M
$-20M
$-12M
$-22M
$6M
$-7M
$-2M
$-14M
$15M
$-1M
$12M
$9M
$40M
$27M
CapEx
$3M
$3M
$3M
$4M
$4M
$5M
$5M
$6M
$6M
$7M
$8M
$7M
$8M
$8M
$8M
$9M
Investing Cash Flow
$7M
$3M
$30.0K
$4M
$4M
$-24M
$-1M
$4M
$-6M
$919.0K
$-6M
$-14M
$-4M
$-8M
$-17M
$-3M
Stock Repurchased
·
·
$0
$0
$0
$0
$-8.0K
$4M
$7M
$10M
$0
$-22.0K
$9M
$25M
$0
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$-10M
·
·
·
$-25M
·
·
Financing Cash Flow
$9M
$7M
$-2M
$14M
$-4M
$49M
$8M
$-4M
$-7M
$-14M
$-254.0K
$-1M
$-9M
$-27M
$17.0K
$-27.0K
Net Change in Cash
$-5M
$293.0K
$-7M
$-2M
$-12M
$3M
$12M
$-8M
$-15M
$-28M
$9M
$-17M
$-2M
$-26M
$24M
$22M
Taxes Paid
$1M
$378.0K
$-3M
$-2M
$455.0K
$116.0K
$-344.0K
$754.0K
$883.0K
$-1M
$439.0K
$972.0K
$2M
$2M
$1M
$494.0K
Free Cash Flow
·
$-13M
·
·
·
$-27M
·
·
·
$-22M
·
·
·
$1M
·
·
수익성8
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
20.7%
19.8%
·
22.7%
23.6%
23.3%
·
26.2%
26.4%
24.7%
·
26.2%
27.4%
26.5%
·
27.1%
Operating Margin
-0.26%
-4.5%
·
-0.03%
-0.74%
-3.8%
·
-1.8%
-15.1%
-3.9%
·
-0.58%
-1.4%
-1.3%
·
4.2%
Net Margin
-0.76%
-5.0%
·
-0.44%
-0.04%
-3.9%
·
-2.0%
-26.4%
-0.42%
·
0.00%
-1.5%
-0.92%
·
3.6%
Pretax Margin
-0.56%
-4.8%
·
-0.28%
-0.01%
-3.8%
·
-1.7%
-14.7%
-3.5%
·
-0.49%
-1.3%
-1.1%
·
4.3%
EBITDA Margin
-0.26%
-2.8%
·
1.7%
1.1%
-2.0%
·
-1.8%
-15.1%
-3.9%
·
-0.58%
-1.4%
-1.3%
·
4.2%
ROA
-0.52%
-3.0%
·
-0.28%
-0.02%
-1.8%
·
-0.94%
-12.7%
-0.19%
·
0.00%
-0.76%
-0.44%
·
2.1%
ROE
-1.2%
-7.1%
·
-0.61%
-0.05%
-3.8%
·
-1.9%
-26.5%
-0.37%
·
0.00%
-1.6%
-0.92%
·
4.3%
ROIC
-0.47%
-5.6%
·
-0.06%
-3.5%
-4.0%
·
-2.5%
-31.9%
-0.42%
·
0.00%
-1.8%
-1.1%
·
4.1%
유동성 및 지급능력4
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
2.3
2.1
·
2.0
1.9
1.8
·
1.8
1.9
1.7
·
1.8
1.8
1.7
·
1.8
Quick Ratio
2.1
1.9
·
1.7
1.7
1.5
·
1.6
1.6
1.5
·
1.6
1.6
1.5
·
1.7
Debt / Equity
0.3
0.3
·
0.2
0.2
0.2
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.3
0.3
·
0.2
0.2
0.2
·
·
·
·
·
·
·
·
·
·
효율성2
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
0.7
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
·
0.5
0.5
0.5
·
0.6
Receivables Turnover
1.8
1.7
·
1.8
1.7
1.6
·
1.5
1.6
1.5
·
1.6
1.6
1.5
·
1.7
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
$8.37
$8.43
·
$10.17
$10.21
$10.13
·
$11.09
$11.27
$14.61
·
$14.68
$14.65
$14.84
·
$14.89
Revenue / Share
$14.57
$13.22
·
$14.43
$13.27
$12.47
·
$12.87
$13.06
$12.95
·
$15.30
$15.36
$14.41
·
$17.54
Cash Flow / Share
·
$-0.32
·
·
·
$-0.74
·
·
·
$-0.46
·
·
·
$0.28
·
·
Cash / Share
$0.76
$0.79
·
$0.66
$0.73
$0.77
·
$0.49
$0.88
$1.18
·
$1.51
$1.60
$1.50
·
$1.34
EPS (TTM)
$-1.89
$-1.79
·
$-0.96
$-1.16
$-4.60
·
$-3.84
$-3.58
$-0.37
·
$-0.16
$0.47
$1.43
·
$2.21
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
$1.69B
$1.64B
·
$1.58B
$1.53B
$1.53B
·
$1.67B
$1.76B
$1.84B
·
$1.97B
$2.07B
$2.17B
·
$2.32B
Net Income TTM
$-57M
$-53M
·
$-28M
$-34M
$-138M
·
$-117M
$-109M
$-12M
·
$-5M
$16M
$47M
·
$75M
Market Cap
$213M
$101M
·
$187M
$199M
$167M
·
$225M
$309M
$383M
·
$448M
$548M
$538M
·
$638M
Enterprise Value
$272M
$150M
·
$235M
$231M
$202M
·
·
·
·
·
·
·
·
·
·
P/E
-3.7
-1.8
·
-6.5
-5.7
-1.2
·
-2.0
-2.9
-33.8
·
-89.9
37.6
11.9
·
8.8
P/S
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.2
0.2
·
0.2
0.3
0.2
·
0.3
P/B
0.8
0.4
·
0.6
0.7
0.6
·
0.7
0.9
0.9
·
1.0
1.2
1.2
·
1.3
P / Tangible Book
1.1
0.5
·
0.8
0.8
0.7
·
0.8
1.0
1.1
·
1.2
1.5
1.5
·
1.7
P / Cash Flow
·
-10.3
·
·
·
-7.5
·
·
·
-26.9
·
·
·
58.8
·
·
EV / Revenue
0.2
0.1
·
0.1
0.2
0.1
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-27.0%
-54.1%
·
-15.4%
-17.4%
-82.3%
·
-50.4%
-34.8%
-3.0%
·
-1.1%
2.7%
8.4%
·
11.3%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
매출
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
매출 총이익률 %
22.8%
25.9%
26.6%
26.7%
25.8%
영업이익률 %
-2.9%
-5.9%
-1.2%
3.2%
3.1%
순이익
$-48M
$-126M
$-14M
$62M
$62M
희석 EPS
$-1.61
$-4.17
$-0.45
$1.86
$1.74
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
부채 / 자기자본 비율
0.2
0.0
·
·
·
유동비율
2.1
1.7
1.7
1.8
1.7
당좌 비율
1.9
1.5
1.5
1.6
1.6
지표
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
잉여현금흐름
$-74M
$-41M
$3M
$90M
$-15M
기관 투자자 (13F)
120개의 제출자
· $187.1M 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.
보유자120
보유 가치$187.1M
신규 포지션25
청산 포지션13
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
25 (+4 이전 분기 대비)
13 (-8 이전 분기 대비)
36 (+2 이전 분기 대비)
33 (-2 이전 분기 대비)
+36K
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.