TR Tootsie Roll Industries, Inc. Common Stock
$38.47
가격 · 6월 5, 2026
기준 재무 정보 5월 8, 2026
TR 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$38.47
시가총액
$1.49B
P/E (TTM)
—
EPS (TTM)
—
매출 (TTM)
$733M
배당 수익률
1.8%
ROE
11.1%
부채/자본
—
52주 범위
$32 – $45
TR 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
$733M
2023-12-31
→
2025-12-31
EPS
—
잉여현금흐름
$96M
2023-12-31
→
2025-12-31
마진
13.7%
2023-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TR
동종업계 중앙값
P/S (TTM)
2.0
1.2
P/B
1.6
2.0
Price / FCF (주가 / FCF)
15.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TR
동종업계 중앙값
Gross Margin (매출 총이익률)
35.3%
33.2%
Operating Margin (영업이익률)
13.8%
—
Net Profit Margin (순이익률)
13.7%
8.0%
ROA
8.3%
5.0%
ROE
11.1%
10.2%
ROIC
7.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TR
동종업계 중앙값
Current Ratio (유동비율)
3.3
2.7
Quick Ratio (당좌 비율)
2.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TR
동종업계 중앙값
Revenue YoY (매출 YoY)
1.3%
—
Revenue CAGR 3Y (매출 CAGR 3년)
2.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
9.2%
—
Net Income YoY (순이익 YoY)
15.2%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TR
동종업계 중앙값
Payout Ratio (지급 비율)
26.1%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
1.8%
지급 비율
26.1%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 5일 | $0.0870 |
| 2025년 12월 24일 | $0.0874 |
| 2025년 10월 7일 | $0.0874 |
| 2025년 6월 18일 | $0.0874 |
| 2025년 3월 5일 | $0.0845 |
| 2024년 12월 18일 | $0.0848 |
| 2024년 10월 8일 | $0.0848 |
| 2024년 6월 20일 | $0.0848 |
| 2024년 3월 5일 | $0.0820 |
| 2023년 12월 19일 | $0.0824 |
| 2023년 10월 6일 | $0.0824 |
| 2023년 6월 16일 | $0.0824 |
| 2023년 3월 3일 | $0.0824 |
| 2022년 12월 20일 | $0.0800 |
| 2022년 10월 7일 | $0.0800 |
| 2022년 6월 17일 | $0.0800 |
| 2022년 3월 4일 | $0.0800 |
| 2021년 12월 21일 | $0.0776 |
| 2021년 10월 8일 | $0.0776 |
| 2021년 6월 17일 | $0.0776 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2023년 9월 30일 | $0.49 | — | — |
| 2023년 3월 31일 | $0.19 | — | — |
| 2022년 12월 31일 | $0.37 | — | — |
| 2011년 3월 31일 | $0.09 | $0.07 | 0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TR | $1.49B | — | 1.3% | 13.7% | 11.1% | 35.3% |
| LW | $7.04B | 20.2 | -0.25% | 5.5% | 21.2% | 21.7% |
| POST | $5.67B | 19.5 | 3.0% | 4.1% | 8.8% | 28.7% |
| CALM | — | 3.8 | 83.2% | 28.6% | 56.0% | 43.4% |
| MZTI | $4.76B | 28.5 | 2.0% | 8.8% | 16.9% | 23.9% |
| FRPT | $2.98B | 23.1 | 13.0% | 12.6% | 12.2% | 40.8% |
| FLO | $2.47B | 27.0 | 3.0% | 1.6% | 6.1% | — |
| JJSF | $1.86B | 28.5 | 0.54% | 4.1% | 6.9% | 29.7% |
| SMPL | $2.86B | 28.1 | 9.0% | 7.1% | 5.7% | 36.2% |
| MDLZ | $68.99B | 28.5 | 5.8% | 6.4% | 9.3% | 28.4% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $733M | $723M | $769M | $687M | $571M | $471M | $527M | $519M | $519M | $521M | $540M | $544M | |
| Cost of Revenue | $474M | $470M | $513M | $454M | $372M | $301M | $330M | $331M | $327M | $322M | $341M | $342M | |
| Gross Profit | $258M | $253M | $257M | $233M | $199M | $170M | $197M | $188M | $192M | $199M | $199M | $202M | |
| SG&A Expense | $158M | $153M | $155M | $122M | $132M | $112M | $128M | $118M | $121M | $108M | $108M | $118M | |
| Operating Income | $101M | $101M | $102M | $111M | $67M | $58M | $69M | $70M | $70M | $91M | $91M | $84M | |
| Interest Expense | · | · | $337.0K | $104.0K | $46.0K | $164.0K | $220.0K | $181.0K | $144.0K | $105.0K | $76.0K | $99.0K | |
| Other Non-op | $2M | $266.0K | $678.0K | $684.0K | $1M | $1M | $1M | $1M | $1M | $1M | $126.0K | $246.0K | |
| Pretax Income | $137M | $127M | $120M | $98M | $86M | $76M | $85M | $73M | $85M | $98M | $93M | $91M | |
| Income Tax | $37M | $40M | $28M | $22M | $20M | $17M | $21M | $16M | $4M | $31M | $26M | $28M | |
| Net Income | $100M | $87M | $92M | $76M | $65M | $59M | $65M | $57M | $81M | $68M | $66M | $63M | |
| EPS (Basic) | $1.37 | $1.18 | $1.28 | $1.04 | $0.91 | $0.84 | $0.94 | $0.84 | $1.21 | $1.02 | $1.02 | $0.99 | |
| Shares (Basic) | 72,905,000 | 73,438,000 | 71,903,000 | 72,944,000 | 71,478,000 | 70,488,000 | 69,386,000 | 68,072,000 | 66,962,000 | 65,955,000 | 65,103,000 | 64,173,000 | |
| EBITDA | $120M | $119M | $120M | $128M | $85M | $76M | $88M | $89M | $90M | $112M | $111M | $105M |
대차대조표 21
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $127M | $139M | $76M | $53M | $106M | $167M | $139M | $111M | $96M | $119M | $126M | $100M | |
| Short-term Investments | $49M | $56M | $96M | $96M | $40M | $42M | $100M | $75M | $42M | $68M | $42M | $39M | |
| Receivables | $48M | $44M | $56M | $59M | $55M | $41M | $45M | $50M | $47M | $43M | $51M | $43M | |
| Prepaid Expense | $15M | $10M | $9M | $12M | $8M | $7M | $6M | $10M | $12M | $6M | $6M | $6M | |
| Current Assets | $321M | $334M | $341M | $309M | $268M | $321M | $353M | $304M | $271M | $299M | $294M | $265M | |
| PP&E (Net) | $238M | $220M | $223M | $212M | $209M | $187M | $188M | $186M | $179M | $181M | $185M | $190M | |
| PP&E (Gross) | $717M | $683M | $670M | $641M | $621M | $583M | $567M | $548M | $527M | $512M | $500M | $488M | |
| Accum. Depreciation | $480M | $463M | $448M | $429M | $412M | $396M | $379M | $362M | $348M | $331M | $315M | $298M | |
| Goodwill | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | |
| Total Assets | $1.25B | $1.15B | $1.08B | $1.02B | $1.02B | $985M | $978M | $947M | $931M | $920M | $909M | $910M | |
| Accounts Payable | $16M | $13M | $16M | $25M | $15M | $13M | $13M | $12M | $12M | $10M | $11M | $12M | |
| Accrued Liabilities | $64M | $64M | $62M | $54M | $54M | $45M | $42M | $43M | $45M | $46M | $50M | $46M | |
| Current Liabilities | $98M | $87M | $95M | $90M | $80M | $70M | $80M | $61M | $64M | $64M | $72M | $64M | |
| Capital Leases | $4M | $5M | $6M | $4M | $6M | $78.0K | $518.0K | · | · | · | · | · | |
| Deferred Tax | $67M | $55M | $45M | $45M | $45M | $48M | $47M | $44M | $41M | $46M | $95M | $100M | |
| Retained Earnings | $65M | $58M | $63M | $48M | $40M | $32M | $41M | $34M | $57M | $44M | $52M | $65M | |
| Treasury Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| AOCI | $-21M | $-23M | $-23M | $-30M | $-25M | $-20M | $-20M | $-22M | $-22M | $-20M | $-17M | $-13M | |
| Stockholders' Equity | $941M | $871M | $823M | $783M | $769M | $763M | $760M | $751M | $734M | $711M | $698M | $691M | |
| Liabilities + Equity | $1.25B | $1.15B | $1.08B | $1.02B | $1.02B | $985M | $978M | $947M | $931M | $920M | $909M | $910M | |
| Shares Outstanding | 41,821,000 | 40,789,000 | 39,999,000 | 39,721,000 | 39,344,000 | 39,073,000 | 38,836,000 | 38,544,000 | 37,960,000 | 37,701,000 | 37,382,000 | 37,285,000 |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $19M | $18M | $18M | $18M | $18M | $18M | $19M | $19M | $19M | $20M | $20M | $21M | |
| Deferred Tax | $12M | $9M | $-1M | $2M | $-1M | $-335.0K | $2M | $3M | $-2M | $69.0K | $3.0K | $1M | |
| Other Non-cash | $-312.0K | $25M | $-14M | $-24M | $4M | $-2M | $14M | $23M | $-54M | $12M | $5M | $4M | |
| Operating Cash Flow | $131M | $139M | $95M | $72M | $85M | $75M | $100M | $101M | $43M | $99M | $91M | $89M | |
| CapEx | $34M | $18M | $27M | $23M | $31M | $18M | $20M | $28M | $17M | $16M | $16M | $11M | |
| Investing Cash Flow | $-111M | $-36M | $-14M | $-69M | $-92M | $10M | $-15M | $-45M | $-9M | $-52M | $-9M | · | |
| Stock Repurchased | $6M | $14M | $33M | $32M | $30M | $32M | $34M | $19M | $34M | $29M | $33M | $25M | |
| Net Stock Activity | $-6M | $-14M | $-33M | $-32M | $-30M | $-32M | $-34M | $-19M | $-34M | $-29M | $-33M | $-25M | |
| Dividends Paid | $26M | $26M | $25M | $25M | $24M | $24M | $23M | $23M | $23M | $22M | $21M | $19M | |
| Financing Cash Flow | $-33M | $-39M | $-58M | $-56M | $-54M | $-56M | $-57M | $-42M | $-57M | $-51M | $-54M | · | |
| Net Change in Cash | $-12M | $63M | $23M | $-53M | $-61M | $28M | $28M | $15M | $-23M | $-7M | $26M | $12M | |
| Taxes Paid | $25M | $38M | $20M | $24M | $23M | $15M | $14M | $6M | $19M | $36M | $25M | $27M | |
| Free Cash Flow | $96M | $121M | $68M | $49M | $54M | $57M | $80M | $73M | $26M | $82M | $76M | $78M | |
| Levered FCF | · | · | $68M | $49M | $54M | $57M | $80M | $73M | $26M | $82M | $75M | $78M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 35.3% | 35.0% | 33.4% | 33.9% | 34.9% | 36.2% | 37.4% | 36.3% | 37.0% | 38.3% | 36.9% | 37.1% | |
| Operating Margin | 13.8% | 13.9% | 13.2% | 16.1% | 11.8% | 12.4% | 13.1% | 13.6% | 13.8% | 17.7% | 16.9% | 15.4% | |
| Net Margin | 13.7% | 12.0% | 11.9% | 11.1% | 11.5% | 12.5% | 12.3% | 11.0% | 15.6% | 12.9% | 12.2% | 11.6% | |
| Pretax Margin | 18.7% | 17.5% | 15.6% | 14.3% | 15.0% | 16.2% | 16.2% | 14.1% | 16.3% | 18.8% | 17.1% | 16.8% | |
| EBITDA Margin | 16.4% | 16.4% | 15.6% | 18.7% | 14.8% | 16.2% | 16.7% | 17.2% | 17.4% | 21.5% | 20.6% | 19.3% | |
| ROA | 8.3% | 7.6% | 8.6% | 7.4% | 6.4% | 6.0% | 6.6% | 6.0% | 8.6% | 7.3% | 7.2% | 6.8% | |
| ROE | 11.1% | 10.0% | 11.3% | 9.7% | 8.6% | 7.7% | 8.6% | 7.6% | 11.2% | 9.5% | 9.5% | 9.1% | |
| ROIC | 7.8% | 7.9% | 9.5% | 10.9% | 6.7% | 5.9% | 6.9% | 7.3% | 9.3% | 8.9% | 9.3% | 8.4% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | 3.8 | 3.6 | 3.4 | 3.4 | 4.6 | 4.4 | 5.0 | 4.2 | 4.7 | 4.1 | 4.1 | |
| Quick Ratio | 2.3 | 2.7 | 2.4 | 2.3 | 2.5 | 3.6 | 3.6 | 3.8 | 2.9 | 3.6 | 3.0 | 2.8 | |
| Interest Coverage | · | · | 302.2 | 1065.0 | 1459.4 | 355.1 | 314.6 | 389.4 | 495.9 | 880.1 | 1198.4 | 847.7 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | |
| Receivables Turnover | 16.0 | 12.4 | 11.3 | 9.8 | 8.4 | 8.7 | 7.9 | 7.2 | 7.3 | 8.4 | 7.2 | 7.5 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.3% | -6.0% | 12.0% | 20.4% | 21.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 8.2% | 17.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.2% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 15.2% | -5.5% | 21.0% | 16.2% | 10.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 9.6% | 10.0% | 15.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 11.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 1.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $733M | $723M | $769M | $687M | $571M | $471M | $527M | $519M | $519M | $521M | $540M | $544M | |
| Net Income TTM | $100M | $87M | $92M | $76M | $65M | $59M | $65M | $57M | $81M | $68M | $66M | $63M | |
| Market Cap | $1.49B | $1.24B | $1.22B | $1.50B | $1.23B | $972M | $1.11B | $1.08B | $1.12B | $1.18B | $905M | $850M | |
| P/S | 2.0 | 1.7 | 1.6 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.3 | 1.7 | 1.6 | |
| P/B | 1.6 | 1.4 | 1.5 | 1.9 | 1.6 | 1.3 | 1.5 | 1.4 | 1.5 | 1.7 | 1.3 | 1.2 | |
| P / Tangible Book | 1.7 | 1.6 | 1.6 | 2.1 | 1.8 | 1.4 | · | · | · | · | · | · | |
| P / Cash Flow | 11.4 | 8.9 | 12.9 | 20.9 | 14.4 | 13.0 | 11.1 | 10.7 | 26.1 | 12.0 | 9.9 | 9.6 | |
| P / FCF | 15.4 | 10.3 | 17.9 | 30.9 | 22.8 | 17.1 | 13.9 | 14.7 | 42.7 | 14.3 | 12.0 | 10.9 | |
| Dividend Yield | 1.8% | 2.1% | 2.1% | 1.6% | 2.0% | 2.5% | 2.1% | 2.1% | 2.0% | 1.9% | 2.3% | 2.3% | |
| Payout Ratio | 26.1% | 29.4% | 27.3% | 32.4% | 37.0% | 40.4% | 36.1% | 40.4% | 28.0% | 33.1% | 31.4% | 30.6% | |
| Annual Payout | $26M | $26M | $25M | $25M | $24M | $24M | $23M | $23M | $23M | $22M | $21M | $19M |
손익계산서 12
| 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 | $152M | $196M | $233M | $155M | $148M | $193M | $226M | $151M | $153M | $197M | $250M | $160M | $162M | $190M | $213M | $143M | |
| Cost of Revenue | $100M | $126M | $153M | $99M | $96M | $118M | $149M | $100M | $103M | $129M | $165M | $108M | $112M | $124M | $142M | $96M | |
| Gross Profit | $51M | $70M | $79M | $56M | $52M | $76M | $77M | $50M | $50M | $69M | $85M | $53M | $50M | $66M | $72M | $48M | |
| SG&A Expense | $28M | $37M | $47M | $44M | $29M | $37M | $42M | $35M | $39M | $40M | $39M | $38M | $37M | $38M | $36M | $21M | |
| Operating Income | $23M | $33M | $32M | $12M | $23M | $39M | $35M | $15M | $11M | $28M | $46M | $15M | $13M | $27M | $36M | $27M | |
| Other Non-op | $316.0K | $-28M | $16M | $14M | $-51.0K | $-21M | $7M | $5M | $9M | $-8M | $-718.0K | $5M | $5M | $18M | $-1M | $-11M | |
| Pretax Income | $24M | $39M | $49M | $26M | $23M | $44M | $42M | $20M | $20M | $38M | $45M | $20M | $18M | $32M | $34M | $16M | |
| Income Tax | $6M | $11M | $13M | $9M | $5M | $21M | $10M | $5M | $4M | $8M | $11M | $5M | $4M | $7M | $8M | $4M | |
| Net Income | $18M | $29M | $36M | $18M | $18M | $23M | $33M | $16M | $16M | $29M | $34M | $15M | $13M | $25M | $27M | $12M | |
| EPS (Basic) | $0.24 | $0.39 | $0.49 | $0.24 | $0.24 | $0.30 | $0.45 | $0.21 | $0.22 | $0.41 | $0.48 | $0.20 | $0.19 | $0.33 | $0.37 | $0.17 | |
| Shares (Basic) | 75,060,000 | -145,810,000 | 72,879,000 | 72,879,000 | 75,138,000 | -147,131,000 | 73,497,000 | 73,536,000 | 73,536,000 | -144,274,000 | 71,696,000 | 72,164,000 | 72,317,000 | -140,035,000 | 70,915,000 | 70,985,000 | |
| EBITDA | $28M | · | $32M | $12M | $28M | · | $35M | $15M | $16M | · | $46M | $15M | $17M | · | $36M | $27M |
대차대조표 21
| 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 | $113M | $127M | $79M | $121M | $120M | $139M | $92M | $46M | $65M | · | $47M | $26M | $38M | · | $57M | $47M | |
| Short-term Investments | $57M | $49M | $41M | $50M | $57M | $56M | $72M | $86M | $94M | · | $88M | $83M | $86M | · | $89M | $76M | |
| Receivables | $42M | $48M | $73M | $49M | $40M | $44M | $73M | $46M | $44M | $56M | $80M | $50M | $59M | $59M | $82M | $45M | |
| Prepaid Expense | $13M | $15M | $7M | $11M | $10M | $10M | $7M | $10M | $10M | · | $7M | $8M | $8M | · | $2M | $7M | |
| Current Assets | $323M | $321M | $303M | $365M | $329M | $334M | $343M | $324M | $329M | · | $336M | $315M | $304M | · | $324M | $281M | |
| PP&E (Net) | $242M | $238M | $230M | $223M | $220M | $220M | $221M | $221M | $221M | $223M | $217M | $214M | $212M | $212M | $211M | $212M | |
| PP&E (Gross) | $726M | $717M | $707M | $695M | $688M | $683M | $681M | $676M | $673M | · | $660M | $653M | $646M | · | $635M | $632M | |
| Accum. Depreciation | $484M | $480M | $477M | $472M | $467M | $463M | $460M | $456M | $452M | · | $443M | $438M | $434M | · | $425M | $420M | |
| Goodwill | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | · | $73M | $73M | $73M | · | $73M | $73M | |
| Total Assets | $1.25B | $1.25B | $1.23B | $1.18B | $1.14B | $1.15B | $1.15B | $1.10B | $1.09B | · | $1.07B | $1.03B | $1.02B | · | $1.03B | $1.00B | |
| Accounts Payable | $25M | $16M | $21M | $21M | $20M | $13M | $21M | $20M | $17M | · | $23M | $22M | $22M | · | $31M | $22M | |
| Accrued Liabilities | $52M | $64M | $70M | $61M | $54M | $64M | $65M | $57M | $55M | · | $72M | $60M | $53M | · | $60M | $52M | |
| Current Liabilities | $91M | $98M | $107M | $91M | $78M | $87M | $96M | $87M | $87M | · | $106M | $91M | $77M | · | $102M | $82M | |
| Capital Leases | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $6M | · | $5M | $5M | $4M | · | $4M | $6M | |
| Deferred Tax | $66M | $67M | $55M | $57M | $56M | $55M | $47M | $45M | $45M | · | $46M | $46M | $46M | · | $41M | $43M | |
| Retained Earnings | $3M | $65M | $43M | $14M | $3M | $58M | $42M | $15M | $6M | $63M | $40M | $12M | $3M | $48M | $29M | $9M | |
| Treasury Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | · | $2M | $2M | |
| AOCI | $-23M | $-21M | $-20M | $-17M | $-20M | $-23M | $-19M | $-24M | $-22M | · | $-25M | $-27M | $-27M | · | $-34M | $-31M | |
| Stockholders' Equity | $949M | $941M | $919M | $893M | $879M | $871M | $870M | $841M | $834M | · | $804M | $785M | $792M | · | $784M | $769M | |
| Liabilities + Equity | $1.25B | $1.25B | $1.23B | $1.18B | $1.14B | $1.15B | $1.15B | $1.10B | $1.09B | · | $1.07B | $1.03B | $1.02B | · | $1.03B | $1.00B | |
| Shares Outstanding | · | 41,821,000 | · | · | · | 40,789,000 | · | · | · | 39,999,000 | · | · | · | 39,721,000 | · | · |
현금 흐름 12
| 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 | $5M | $5M | $5M | $5M | $5M | $4M | $5M | $5M | $5M | $4M | $5M | $5M | $5M | $4M | $5M | $4M | |
| Other Non-cash | $-11M | · | · | · | $-19M | · | · | · | $987.0K | · | · | · | $-25M | · | · | · | |
| Operating Cash Flow | $11M | $73M | $62M | $-9M | $4M | $69M | $61M | $-13M | $21M | $55M | $45M | $2M | $-7M | $41M | $30M | $-16M | |
| CapEx | $8M | $12M | $12M | $8M | $3M | $4M | $5M | $4M | $4M | $7M | $9M | $6M | $5M | $6M | $7M | $4M | |
| Investing Cash Flow | $-12M | $-19M | $-98M | $9M | $-4M | $-4M | $-6M | $-6M | $-20M | $-14M | $-6M | $937.0K | $5M | $-16M | $-10M | $-20M | |
| Stock Repurchased | · | $-1.0K | $0 | $0 | $6M | $11M | · | · | · | $6M | $11M | $15M | $2M | $24M | $3M | $4M | |
| Net Stock Activity | · | · | · | · | $-6M | · | · | · | · | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $13M | $7M | $7M | $147.0K | $13M | $6M | $6M | $143.0K | $12M | $6M | $6M | $240.0K | $12M | $6M | $6M | $162.0K | |
| Financing Cash Flow | $-13M | $-7M | $-7M | $-184.0K | $-19M | $-18M | $-9M | $-139.0K | $-13M | $-12M | $-17M | $-15M | $-14M | $-30M | $-9M | $-4M | |
| Net Change in Cash | $-14M | $48M | $-42M | $1M | $-19M | $47M | $46M | $-19M | $-11M | $29M | $21M | $-12M | $-15M | $-4M | $11M | $-40M | |
| Taxes Paid | $-260.0K | $4M | $6M | $11M | $5M | $11M | $9M | $17M | $565.0K | $4M | $6M | $7M | $2M | $8M | $4M | $10M | |
| Free Cash Flow | $3M | · | · | · | $750.0K | · | · | · | $17M | · | · | · | $-13M | · | · | · |
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 | 33.9% | · | 34.1% | 36.4% | 35.3% | · | 34.1% | 33.5% | 32.7% | · | 34.1% | 32.9% | 31.0% | · | 33.6% | 33.2% | |
| Operating Margin | 15.3% | · | 13.9% | 7.8% | 15.5% | · | 15.6% | 10.2% | 7.2% | · | 18.4% | 9.2% | 7.9% | · | 16.7% | 18.8% | |
| Net Margin | 11.7% | · | 15.3% | 11.3% | 12.2% | · | 14.5% | 10.4% | 10.3% | · | 13.8% | 9.2% | 8.3% | · | 12.5% | 8.4% | |
| Pretax Margin | 15.5% | · | 20.9% | 16.9% | 15.5% | · | 18.8% | 13.5% | 13.2% | · | 18.1% | 12.2% | 10.8% | · | 16.1% | 11.0% | |
| EBITDA Margin | 18.6% | · | 13.9% | 7.8% | 18.6% | · | 15.6% | 10.2% | 10.2% | · | 18.4% | 9.2% | 10.7% | · | 16.7% | 18.8% | |
| ROA | 1.5% | · | 3.0% | 1.5% | 1.6% | · | 3.0% | 1.5% | 1.5% | · | 3.3% | 1.5% | 1.3% | · | 2.6% | 1.2% | |
| ROE | 1.9% | · | 4.0% | 2.0% | 2.1% | · | 3.9% | 1.9% | 1.9% | · | 4.3% | 1.9% | 1.7% | · | 3.5% | 1.6% | |
| ROIC | 1.8% | · | 2.6% | 0.91% | 2.1% | · | 3.1% | 1.4% | 1.1% | · | 4.3% | 1.4% | 1.2% | · | 3.5% | 2.6% |
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 | 3.6 | · | 2.8 | 4.0 | 4.2 | · | 3.6 | 3.7 | 3.8 | · | 3.2 | 3.5 | 3.9 | · | 3.2 | 3.4 | |
| Quick Ratio | 2.3 | · | 1.8 | 2.4 | 2.8 | · | 2.5 | 2.0 | 2.3 | · | 2.0 | 1.7 | 2.4 | · | 2.2 | 2.0 |
효율성 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.1 | |
| Receivables Turnover | 3.7 | · | 3.2 | 3.3 | 3.5 | · | 3.0 | 3.2 | 3.0 | · | 3.1 | 3.4 | 2.9 | · | 2.6 | 3.5 |
가치 평가 (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $688M | · | $762M | $680M | $678M | · | $780M | $714M | $725M | · | $785M | $679M | $659M | · | $681M | $584M | |
| Net Income TTM | $89M | · | $104M | $84M | $82M | · | $99M | $81M | $78M | · | $89M | $67M | $64M | · | $75M | $59M | |
| Payout Ratio | 74.4% | · | · | · | 70.8% | · | · | · | 78.9% | · | · | · | 91.7% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $733M | — | $723M | — | — |
| 매출 총이익률 % | 35.3% | — | 35.0% | — | — |
| 영업이익률 % | 13.8% | — | 13.9% | — | — |
| 순이익 | $100M | — | $87M | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 유동비율 | 3.3 | — | 3.8 | — | — |
| 당좌 비율 | 2.3 | — | 2.7 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $96M | — | $121M | — | — |
최신 뉴스 이 회사 관련 최근 헤드라인
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.