TISI Team, Inc. Common Stock
$17.31
가격 · 6월 25, 2026
기준 재무 정보 5월 13, 2026
TISI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$17.31
시가총액
$64M
P/E (TTM)
-1.2
EPS (TTM)
$-11.70
매출 (TTM)
$896M
배당 수익률
—
ROE
207.6%
부채/자본
—
52주 범위
$12 – $20
TISI 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
$896M
2016-12-31
→
2025-12-31
EPS
$-11.70
2016-12-31
→
2025-12-31
잉여현금흐름
$-21M
2016-12-31
→
2025-12-31
마진
-5.5%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TISI
동종업계 중앙값
P/E (TTM)
-1.2
33.6
P/S (TTM)
0.1
2.6
P/B
-2.6
4.4
Price / FCF (주가 / FCF)
-3.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TISI
동종업계 중앙값
Gross Margin (매출 총이익률)
25.9%
28.6%
Operating Margin (영업이익률)
1.6%
—
Net Profit Margin (순이익률)
-5.5%
1.8%
ROA
-9.7%
2.2%
ROE
207.6%
5.8%
ROIC
-60.7%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TISI
동종업계 중앙값
Current Ratio (유동비율)
2.2
1.5
Quick Ratio (당좌 비율)
1.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TISI
동종업계 중앙값
Revenue YoY (매출 YoY)
5.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
2.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
1.0%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TISI
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 1993년 2월 3일 | $0.1000 |
| 1992년 11월 5일 | $0.1000 |
| 1992년 8월 10일 | $0.1750 |
| 1992년 5월 4일 | $0.1750 |
| 1992년 2월 3일 | $0.1750 |
| 1991년 11월 4일 | $0.1750 |
| 1991년 8월 6일 | $0.1750 |
| 1991년 5월 9일 | $0.1750 |
| 1991년 2월 11일 | $0.1750 |
| 1990년 11월 8일 | $0.1750 |
| 1990년 8월 9일 | $0.1750 |
| 1990년 5월 9일 | $0.1250 |
| 1990년 2월 20일 | $0.1250 |
| 1989년 11월 9일 | $0.1250 |
| 1989년 8월 9일 | $0.5000 |
TISI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
11 명의 애널리스트
- 적극 매수 3 27.3%
- 매수 5 45.5%
- 보유 3 27.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-2.76 | — | — |
| 2025년 12월 31일 | $-1.21 | — | — |
| 2025년 6월 30일 | $-0.20 | — | — |
| 2024년 9월 30일 | $-2.84 | — | — |
| 2022년 12월 31일 | $-5.46 | — | — |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TISI | $64M | -1.2 | 5.2% | -5.5% | 207.6% | 25.9% |
| NVRI | — | -8.6 | -4.4% | — | — | — |
| PESI | $233M | -16.8 | -98.9% | -2147.0% | -25.8% | 930.4% |
| LNZA | — | — | — | — | — | — |
| BEEP | $101M | — | -5.2% | -61.1% | -13.8% | — |
| FTEK | $48M | -19.5 | 6.1% | -8.7% | -5.8% | 46.4% |
| RMCO | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $896M | $852M | $863M | $840M | $794M | $853M | $1.16B | $1.25B | $1.20B | $1.20B | $926M | $842M | |
| Cost of Revenue | $665M | $629M | $651M | $639M | $617M | $614M | $836M | $919M | $890M | $868M | $655M | $584M | |
| Gross Profit | $232M | $223M | $211M | $202M | $178M | $239M | $328M | $328M | $310M | $329M | $271M | $258M | |
| SG&A Expense | $218M | $213M | $224M | $241M | $246M | $261M | $328M | $361M | $348M | $324M | $223M | $190M | |
| Operating Income | $14M | $10M | $-13M | $-40M | $-127M | $-217M | $-2M | $-39M | $-115M | $-3M | $47M | $68M | |
| Other Non-op | $-3M | $3M | $-1M | $8M | $-3M | $-3M | $-715.0K | $410.0K | $-510.0K | $127.0K | $-2M | $-3M | |
| Pretax Income | $-47M | $-35M | $-71M | $-147M | $-176M | $-252M | $-33M | $-94M | $-138M | $-16M | $39M | $63M | |
| Income Tax | $3M | $3M | $5M | $3M | $9M | $-15M | $-436.0K | $-31M | $-53M | $-3M | $14M | $23M | |
| Net Income | $-49M | $-38M | $-76M | $70M | $-186M | $-237M | $-32M | $-63M | $-84M | $-13M | $25M | $40M | |
| EPS (Basic) | $-11.70 | $-8.64 | $-17.32 | $16.73 | $-60.05 | $-7.74 | $-1.07 | $-2.10 | $-2.83 | $-0.45 | $1.21 | $1.95 | |
| EPS (Diluted) | $-11.70 | $-8.64 | $-17.32 | $16.73 | $-60.05 | $-7.74 | $-1.07 | $-2.10 | $-2.83 | $-0.45 | $1.18 | $1.85 | |
| Shares (Basic) | 4,501,000 | 4,429,000 | 4,371,000 | 4,187,000 | 3,098,000 | 30,638,000 | 30,310,000 | 30,031,000 | 29,849,000 | 28,095,000 | 20,780,000 | 20,500,000 | |
| Shares (Diluted) | 4,501,000 | 4,429,000 | 4,371,000 | 4,187,000 | 3,098,000 | 30,638,000 | 30,310,000 | 30,031,000 | 29,849,000 | 28,095,000 | 21,378,000 | 21,651,000 | |
| EBITDA | $48M | $46M | $25M | $-2M | $-84M | $-171M | $47M | $26M | $-63M | $46M | · | $91M |
대차대조표 30
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $18M | $36M | $35M | $58M | $55M | $25M | $12M | $18M | $27M | $46M | $50M | $33M | |
| Receivables | $178M | $173M | $181M | $187M | $168M | $194M | $246M | $268M | $302M | $263M | $214M | $213M | |
| Inventory | $41M | $38M | $39M | $36M | $35M | $37M | $39M | $49M | $50M | $50M | $28M | $26M | |
| Prepaid Expense | $28M | $59M | $66M | $66M | $56M | $27M | $20M | $19M | $18M | $26M | $12M | $11M | |
| Other Current Assets | $4M | $4M | $9M | $11M | $7M | $14M | · | · | · | · | · | · | |
| Current Assets | $266M | $305M | $322M | $348M | $402M | $284M | $318M | $355M | $397M | $401M | $315M | $289M | |
| PP&E (Net) | · | · | · | · | · | · | $192M | $195M | $203M | $203M | $125M | $98M | |
| PP&E (Gross) | · | · | · | · | · | · | $448M | $417M | $403M | $366M | $258M | $219M | |
| Accum. Depreciation | · | · | · | · | · | · | $256M | $222M | $200M | $163M | $133M | $121M | |
| Goodwill | · | · | · | $0 | $0 | $91M | $282M | $282M | $285M | $356M | $257M | $108M | |
| Intangibles | $38M | $50M | $63M | $75M | $88M | $103M | $117M | $131M | $160M | $176M | $99M | $20M | |
| Other Non-current Assets | $14M | $13M | $8M | $6M | $8M | $12M | $4M | $7M | $6M | $5M | $2M | $467.0K | |
| Total Assets | $485M | $528M | $566M | $617M | $707M | $731M | $985M | $978M | $1.06B | $1.15B | $799M | $524M | |
| Accounts Payable | $42M | $42M | $36M | $33M | $44M | $42M | $42M | $44M | $55M | $48M | $22M | $33M | |
| Accrued Liabilities | $57M | $105M | $118M | $119M | $112M | $73M | $87M | $95M | $92M | $80M | · | · | |
| Current Liabilities | $120M | $171M | $175M | $449M | $188M | $133M | $151M | $140M | $148M | $148M | $92M | $91M | |
| Capital Leases | $36M | $29M | $30M | $39M | $48M | $52M | $54M | $0 | · | · | · | · | |
| Deferred Tax | $5M | $5M | $6M | $4M | $4M | $4M | $7M | $6M | $18M | $93M | $17M | $16M | |
| Other Non-current Liabilities | $4M | $3M | $3M | $3M | $10M | $9M | $2M | $7M | $10M | $3M | $0 | $3M | |
| Total Liabilities | $458M | $527M | $520M | $499M | $655M | $516M | $549M | $521M | $579M | $612M | $461M | $188M | |
| Long-term Debt | $289M | $320M | $306M | $239M | $313M | · | · | · | $388M | $367M | $371M | · | |
| Total Debt | · | · | · | · | · | · | · | · | $388M | $367M | · | $78M | |
| Common Stock | $1M | $1M | $1M | $1M | $936.0K | $9M | $9M | $9M | $9M | $9M | $7M | $6M | |
| Paid-in Capital | $476M | $460M | $459M | $457M | $453M | $423M | $409M | $401M | $352M | $337M | $120M | $116M | |
| Retained Earnings | $-465M | $-416M | $-377M | $-302M | $-376M | $-190M | $49M | $81M | $135M | $219M | $251M | $242M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | $0 | $21M | $21M | |
| AOCI | $-37M | $-44M | $-37M | $-39M | $-27M | $-28M | $-30M | $-34M | $-20M | $-29M | $-18M | $-14M | |
| Stockholders' Equity | $-24M | $2M | $46M | $118M | $52M | $215M | $437M | $457M | $477M | $536M | $338M | $329M | |
| Liabilities + Equity | $485M | $528M | $566M | $617M | $707M | $731M | $985M | $978M | $1.06B | $1.15B | $799M | $524M | |
| Shares Outstanding | 4,532,240 | 4,493,000 | 4,415,000 | 4,343,000 | 3,122,000 | 30,874,000 | · | · | · | · | 21,837,000 | · |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $34M | $36M | $38M | $38M | $42M | $46M | $49M | $65M | $52M | $49M | · | $23M | |
| Stock-based Comp | $795.0K | $2M | $2M | $247.0K | $7M | $6M | $10M | $12M | $8M | $7M | · | $5M | |
| Deferred Tax | $-46.0K | $-1M | $1M | $2M | $5M | $-4M | $-3M | $-32M | $-66M | $-4M | · | $-622.0K | |
| Amort. of Intangibles | $12M | $12M | $13M | $13M | $13M | $14M | $14M | $29M | $16M | $16M | · | $4M | |
| Restructuring | · | · | $0 | $16.0K | $3M | $3M | $2M | $7M | $3M | $6M | · | $0 | |
| Other Non-cash | $3M | $23M | $24M | $-168M | $97M | $242M | $35M | $60M | $77M | $40M | · | $-23M | |
| Operating Cash Flow | $-11M | $23M | $-11M | $-58M | $-35M | $53M | $59M | $42M | $-14M | $80M | · | $43M | |
| CapEx | $9M | $9M | $10M | $25M | $18M | $20M | $29M | $27M | $37M | $46M | · | $29M | |
| Investing Cash Flow | $-9M | $-9M | $-10M | $243M | $-14M | $-18M | $-28M | $-25M | $-34M | $-76M | · | $-32M | |
| Stock Issued | · | · | $0 | $10M | $0 | · | · | $0 | $0 | $5M | · | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | $0 | $0 | $8M | · | $21M | |
| Net Stock Activity | · | · | $0 | $10M | · | · | · | $0 | $0 | $-2M | · | $-21M | |
| Financing Cash Flow | $3M | $-13M | $-2M | $-192M | $92M | $-23M | $-37M | $-23M | $26M | $-6M | · | $-10M | |
| Net Change in Cash | $-17M | $118.0K | $-23M | $-7M | $41M | $12M | $-6M | $-8M | $-20M | $-4M | · | $-1M | |
| Taxes Paid | $3M | $2M | $4M | $-553.0K | $6M | $-10M | $-4M | $3M | $6M | $-3M | · | $21M | |
| Free Cash Flow | $-21M | $13M | $-21M | $-83M | $-53M | $33M | $30M | $15M | $-51M | $34M | · | $15M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.9% | 26.2% | 24.5% | 24.0% | 24.5% | 28.0% | 28.2% | 26.3% | 25.8% | 27.5% | · | 30.6% | |
| Operating Margin | 1.6% | 1.2% | -1.5% | -4.7% | -14.4% | -25.5% | -0.18% | -3.1% | -9.6% | -0.26% | · | 8.1% | |
| Net Margin | -5.5% | -4.5% | -8.8% | 8.3% | -21.3% | -27.8% | -2.8% | -5.1% | -8.7% | -1.1% | · | 4.8% | |
| Pretax Margin | -5.2% | -4.1% | -8.2% | -17.5% | -20.0% | -29.5% | -2.8% | -7.6% | -11.5% | -1.3% | · | 7.5% | |
| EBITDA Margin | 5.4% | 5.5% | 2.9% | -0.26% | -9.7% | -20.1% | 4.0% | 2.1% | -5.2% | 3.8% | · | 10.8% | |
| ROA | -9.7% | -7.0% | -12.8% | 10.6% | -25.9% | -27.6% | -3.3% | -6.2% | -9.5% | -1.3% | · | 7.9% | |
| ROE | 207.6% | -389.8% | -137.4% | 157.4% | -139.6% | -72.8% | -7.2% | -13.5% | -21.0% | -2.9% | · | 12.4% | |
| ROIC | -60.7% | 637.8% | -31.0% | -34.6% | -258.5% | -95.4% | -0.48% | -5.7% | -10.3% | -0.28% | · | 10.7% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 1.8 | 1.8 | 0.8 | 1.9 | 2.1 | 2.1 | 2.5 | 2.7 | 2.7 | · | 3.2 | |
| Quick Ratio | 1.6 | 1.2 | 1.2 | 0.5 | 1.4 | 1.6 | 1.7 | 2.0 | 2.2 | 2.1 | · | 2.7 | |
| Debt / Equity | · | · | · | · | · | · | · | · | 0.8 | 0.7 | · | 0.2 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | 0.8 | 0.6 | · | 0.2 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.6 | 1.5 | 1.3 | 1.2 | 1.0 | 1.2 | 1.2 | 1.1 | 1.2 | · | 1.7 | |
| Inventory Turnover | 16.8 | 16.4 | 17.3 | 17.8 | 18.2 | 16.1 | 19.0 | 18.7 | 17.9 | 22.4 | · | 22.7 | |
| Receivables Turnover | 5.1 | 4.8 | 4.7 | 4.7 | 4.6 | 3.9 | 4.5 | 4.4 | 4.3 | 5.0 | · | 4.3 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.2% | -1.2% | 2.7% | 5.8% | -6.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 2.4% | 0.39% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.0% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $896M | $852M | $863M | $840M | $794M | $853M | $1.16B | $1.25B | $1.20B | $1.20B | · | $842M | |
| Net Income TTM | $-49M | $-38M | $-76M | $70M | $-186M | $-237M | $-32M | $-63M | $-84M | $-13M | · | $40M | |
| Market Cap | $64M | $57M | $29M | $23M | · | · | · | · | · | · | · | · | |
| P/E | -1.2 | -1.5 | -0.4 | 0.3 | -0.2 | -14.1 | -149.3 | -69.8 | -52.7 | -872.2 | · | 215.1 | |
| P/S | 0.1 | 0.1 | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| P/B | -2.6 | 32.8 | 0.6 | 0.2 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | · | · | · | 0.5 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -5.6 | 2.5 | -2.7 | -0.4 | · | · | · | · | · | · | · | · | |
| P / FCF | -3.1 | 4.3 | -1.4 | -0.3 | · | · | · | · | · | · | · | · | |
| Earnings Yield | -82.8% | -68.1% | -262.4% | 318.7% | -550.9% | -7.1% | -0.67% | -1.4% | -1.9% | -0.11% | · | 0.46% |
손익계산서 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 | $215M | $225M | $225M | $248M | $199M | $213M | $211M | $229M | $200M | $214M | $207M | $239M | $202M | $211M | $218M | $222M | |
| Cost of Revenue | · | $167M | $167M | $180M | $151M | $156M | $157M | $165M | $151M | $164M | $154M | $179M | $155M | $159M | $162M | $169M | |
| Gross Profit | $50M | $58M | $58M | $68M | $47M | $57M | $54M | $64M | $49M | $50M | $53M | $61M | $47M | $52M | $56M | $52M | |
| SG&A Expense | $48M | $52M | $57M | $56M | $48M | $55M | $50M | $52M | $55M | $59M | $54M | $56M | $55M | $57M | $58M | $63M | |
| Operating Income | $-3M | $7M | $1M | $12M | $-6M | $2M | $3M | $11M | $-6M | $-9M | $-1M | $5M | $-8M | $-5M | $-2M | $-11M | |
| Other Non-op | $925.0K | $-493.0K | $1M | $-3M | $-204.0K | $4M | $-2M | $-541.0K | $1M | $-2M | $266.0K | $13.0K | $635.0K | $-2M | $3M | $3M | |
| Pretax Income | $-11M | $-3M | $-10M | $-3M | $-29M | $-6M | $-11M | $-1M | $-17M | $-23M | $-11M | $-14M | $-24M | $-58M | $-25M | $-26M | |
| Income Tax | $5.0K | $426.0K | $949.0K | $983.0K | $222.0K | $1M | $504.0K | $1M | $73.0K | $558.0K | $1M | $2M | $859.0K | $-876.0K | $1M | $2M | |
| Net Income | $-11M | $-4M | $-11M | $-4M | $-30M | $-7M | $-11M | $-3M | $-17M | $-23M | $-12M | $-16M | $-25M | $147M | $-23M | $-22M | |
| EPS (Basic) | $-3.12 | $-1.46 | $-2.68 | $-0.95 | $-6.61 | $-1.60 | $-2.52 | $-0.63 | $-3.89 | $-5.24 | $-2.78 | $-3.61 | $-5.69 | $35.62 | $-5.29 | $-4.99 | |
| EPS (Diluted) | $-3.12 | $-1.46 | $-2.68 | $-0.95 | $-6.61 | $-1.60 | $-2.52 | $-0.63 | $-3.89 | $-5.24 | $-2.78 | $-3.61 | $-5.69 | · | $-0.53 | $-0.50 | |
| Shares (Basic) | 4,559,000 | -8,985,000 | 4,499,000 | 4,494,000 | 4,493,000 | -8,824,000 | 4,422,000 | 4,416,000 | 4,415,000 | -8,703,000 | 4,368,000 | 4,362,000 | 4,344,000 | -8,223,000 | 4,322,000 | 4,318,000 | |
| Shares (Diluted) | 4,559,000 | -8,985,000 | 4,499,000 | 4,494,000 | 4,493,000 | -8,824,000 | 4,422,000 | 4,416,000 | 4,415,000 | -8,703,000 | 4,368,000 | 4,362,000 | 4,344,000 | · | 43,224,000 | 43,179,000 | |
| EBITDA | $5M | · | $10M | $21M | $2M | · | $12M | $11M | $3M | · | $-1M | $5M | $2M | · | · | $7M |
대차대조표 25
| 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 | $13M | $18M | $15M | $21M | $17M | $36M | $19M | $22M | $24M | $35M | $21M | $30M | $32M | $58M | $55M | $67M | |
| Receivables | $182M | $178M | $195M | $208M | $179M | $173M | $192M | $192M | $175M | $181M | $186M | $197M | $178M | $187M | $214M | $215M | |
| Inventory | $42M | $41M | $42M | $42M | $40M | $38M | $40M | $39M | $39M | $39M | $39M | $38M | $38M | $36M | $37M | $36M | |
| Prepaid Expense | $28M | $28M | $60M | $56M | $56M | $59M | $62M | $61M | $60M | $66M | $65M | $61M | $63M | $66M | $74M | $70M | |
| Other Current Assets | $3M | $4M | $4M | $3M | $3M | $4M | $5M | $6M | $7M | $9M | $10M | $7M | $9M | $11M | $17M | $15M | |
| Current Assets | $266M | $266M | $311M | $326M | $292M | $305M | $315M | $315M | $298M | $322M | $313M | $327M | $312M | $348M | $436M | $394M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $25M | |
| Intangibles | $35M | $38M | $41M | $44M | $47M | $50M | $53M | $56M | $60M | $63M | $66M | $69M | $72M | $75M | $80M | $83M | |
| Other Non-current Assets | $14M | $14M | $15M | $15M | $16M | $13M | $12M | $10M | $9M | $8M | $7M | $11M | $7M | $6M | · | $7M | |
| Total Assets | $479M | $485M | $531M | $548M | $515M | $528M | $545M | $550M | $535M | $566M | $561M | $587M | $575M | $617M | $714M | $724M | |
| Accounts Payable | $35M | $42M | $39M | $43M | $34M | $42M | $43M | $42M | $35M | $36M | $32M | $36M | $32M | $33M | · | $38M | |
| Accrued Liabilities | $62M | $57M | $98M | $101M | $97M | $105M | $107M | $108M | $113M | $118M | $105M | $102M | $99M | $119M | $130M | $129M | |
| Current Liabilities | $119M | $120M | $160M | $166M | $153M | $171M | $175M | $173M | $171M | $175M | $159M | $159M | $433M | $449M | $692M | $669M | |
| Capital Leases | $34M | $36M | $32M | $31M | $30M | $29M | $30M | $31M | $29M | $30M | $32M | $35M | $37M | $39M | · | $43M | |
| Deferred Tax | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $5M | $5M | $4M | $4M | · | $3M | |
| Other Non-current Liabilities | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | · | $3M | |
| Total Liabilities | $464M | $458M | $499M | $571M | $541M | $527M | $527M | $526M | $509M | $520M | $497M | $507M | $481M | $499M | $742M | $723M | |
| Long-term Debt | $298M | $289M | $295M | $363M | $348M | $320M | $316M | $315M | $301M | $306M | $295M | $264M | $242M | $239M | · | · | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $13M | $13M | |
| Paid-in Capital | $474M | $476M | $479M | $460M | $460M | $460M | $460M | $460M | $459M | $459M | $458M | $458M | $457M | $457M | $446M | $445M | |
| Retained Earnings | $-476M | $-465M | $-461M | $-450M | $-445M | $-416M | $-408M | $-397M | $-395M | $-377M | $-354M | $-342M | $-326M | $-302M | $-449M | $-426M | |
| AOCI | $-38M | $-37M | $-37M | $-35M | $-42M | $-44M | $-35M | $-40M | $-40M | $-37M | $-40M | $-37M | $-38M | $-39M | $-39M | $-32M | |
| Stockholders' Equity | $-39M | $-24M | $-18M | $-23M | $-26M | $2M | $18M | $24M | $26M | $46M | $65M | $80M | $94M | $118M | $-29M | $549.0K | |
| Liabilities + Equity | $479M | $485M | $531M | $548M | $515M | $528M | $545M | $550M | $535M | $566M | $561M | $587M | $575M | $617M | $714M | $724M | |
| Shares Outstanding | 4,571,382 | 4,532,240 | 4,498,854 | 4,498,932 | 4,493,391 | 4,493,338 | 4,421,876 | 4,421,876 | 4,415,201 | 4,415,147 | 4,368,422 | 4,368,422 | 4,357,000 | 4,343,000 | 43,223,879 | 43,223,879 |
현금 흐름 13
| 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 | $8M | $8M | $9M | $9M | $8M | $8M | $9M | $9M | $10M | $9M | $9M | $10M | $10M | $9M | $9M | $10M | |
| Stock-based Comp | $954.0K | $130.0K | $352.0K | $366.0K | $-53.0K | $529.0K | $467.0K | $612.0K | $665.0K | $731.0K | $232.0K | $245.0K | $382.0K | $-324.0K | $630.0K | $565.0K | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Other Non-cash | $-7M | · | · | · | $-7M | · | · | · | $9M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $-9M | $17M | $4M | $-3M | $-29M | $22M | $6M | $-6M | $2M | $11M | $2M | $-6M | $-18M | $-12M | $7M | $-3M | |
| CapEx | $2M | $2M | $3M | $3M | $1M | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $4M | $7M | $7M | |
| Investing Cash Flow | $-2M | $-2M | $-3M | $-3M | $-1M | $-2M | $-2M | $-3M | $-3M | $-3M | $-2M | $-2M | $-2M | $257M | $-5M | $-5M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $-57.0K | $0 | $-71.0K | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $6M | $-11M | $-7M | $10M | $11M | $-3M | $-7M | $7M | $-10M | $5M | $-8M | $7M | $-6M | $-255M | $-1M | $23M | |
| Net Change in Cash | $-5M | $3M | $-6M | $4M | $-19M | $16M | $-3M | $-2M | $-11M | $14M | $-9M | $-1M | $-26M | $-9M | $-418.0K | $14M | |
| Free Cash Flow | $-12M | · | · | · | $-30M | · | · | · | $-1M | · | · | · | $-20M | · | · | · |
수익성 8
| 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 | 23.3% | · | 25.8% | 27.5% | 23.8% | · | 25.4% | 27.8% | 24.4% | · | 25.5% | 25.4% | 23.2% | · | · | 27.8% | |
| Operating Margin | -1.6% | · | 0.60% | 4.9% | -3.0% | · | 1.5% | 4.9% | -3.2% | · | -0.61% | 1.9% | -3.8% | · | · | -1.1% | |
| Net Margin | -5.3% | · | -5.1% | -1.7% | -15.0% | · | -5.3% | -1.2% | -8.6% | · | -5.9% | -6.6% | -12.2% | · | -9.2% | -8.6% | |
| Pretax Margin | -5.3% | · | -4.7% | -1.3% | -14.8% | · | -5.0% | -0.56% | -8.6% | · | -5.3% | -5.7% | -11.8% | · | · | -7.9% | |
| EBITDA Margin | 2.4% | · | 4.5% | 8.3% | 1.2% | · | 5.8% | 4.9% | 1.6% | · | -0.61% | 1.9% | 0.89% | · | · | 2.7% | |
| ROA | -2.3% | · | -2.1% | -0.78% | -5.7% | · | -2.0% | -0.49% | -3.1% | · | -1.9% | -2.4% | -3.8% | · | -3.3% | -2.8% | |
| ROE | 34.7% | · | -9344.5% | -897.2% | -18344.4% | · | -27.0% | -5.3% | -28.6% | · | -67.6% | -39.2% | -40.8% | · | -97.9% | -25.6% | |
| ROIC | 8.6% | · | -8.3% | -68.6% | 23.3% | · | 18.5% | 100.0% | -24.4% | · | -2.1% | 6.6% | -8.5% | · | · | -551.6% |
유동성 및 지급능력 2
| 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 | 2.2 | · | 1.9 | 2.0 | 1.9 | · | 1.8 | 1.8 | 1.7 | · | 2.0 | 2.1 | 0.7 | · | 0.6 | 0.6 | |
| Quick Ratio | 1.6 | · | 1.3 | 1.4 | 1.3 | · | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.4 | 0.5 | · | 0.4 | 0.4 |
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 | 0.4 | · | 0.4 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.3 | · | 0.4 | 0.3 | |
| Inventory Turnover | · | · | 4.1 | 4.5 | 3.9 | · | 4.0 | 4.3 | 3.9 | · | 4.1 | 4.8 | 4.2 | · | · | 4.9 | |
| Receivables Turnover | 1.2 | · | 1.2 | 1.2 | 1.1 | · | 1.1 | 1.2 | 1.1 | · | 1.0 | 1.2 | 1.0 | · | 1.2 | 1.2 |
가치 평가 (TTM) 10
| 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 | $887M | · | $882M | $886M | $838M | · | $846M | $874M | $848M | · | $867M | $882M | $831M | · | $846M | $867M | |
| Net Income TTM | $-57M | · | $-57M | $-48M | $-61M | · | $-43M | $-48M | $-70M | · | $-75M | $-85M | $-102M | · | $-168M | $-163M | |
| Market Cap | $73M | · | $75M | $82M | $76M | · | $67M | $39M | $32M | · | $30M | $36M | $24M | · | $458M | $320M | |
| P/E | -1.2 | · | -1.3 | -1.7 | -1.2 | · | -1.6 | -0.8 | -0.5 | · | -0.6 | -0.8 | -0.4 | · | -0.8 | -0.6 | |
| P/S | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.5 | 0.4 | |
| P/B | -1.8 | · | -4.2 | -3.6 | -2.9 | · | 3.8 | 1.6 | 1.2 | · | 0.5 | 0.5 | 0.3 | · | -15.9 | 582.6 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | 3.3 | 1.1 | · | · | · | |
| P / Cash Flow | -8.0 | · | · | · | -2.7 | · | · | · | 16.9 | · | · | · | -1.3 | · | · | · | |
| P / FCF | -6.3 | · | · | · | -2.5 | · | · | · | -28.2 | · | · | · | -1.2 | · | · | · | |
| Earnings Yield | -83.8% | · | -77.0% | -58.9% | -80.7% | · | -64.4% | -122.9% | -221.5% | · | -181.4% | -124.5% | -279.7% | · | -118.7% | -170.5% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $896M | $852M | $863M | $840M | $794M |
| 매출 총이익률 % | 25.9% | 26.2% | 24.5% | 24.0% | 24.5% |
| 영업이익률 % | 1.6% | 1.2% | -1.5% | -4.7% | -14.4% |
| 순이익 | $-49M | $-38M | $-76M | $70M | $-186M |
| 희석 EPS | $-11.70 | $-8.64 | $-17.32 | $16.73 | $-60.05 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 2.2 | 1.8 | 1.8 | 0.8 | 1.9 |
| 당좌 비율 | 1.6 | 1.2 | 1.2 | 0.5 | 1.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-21M | $13M | $-21M | $-83M | $-53M |
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.