TSQ Townsquare Media, Inc. Class A Common Stock
$6.39
가격 · 5월 1, 2026
기준 재무 정보 3월 16, 2026
52주 범위
$4–$9
42% of range
애널리스트 평점
BUY
6 analysts
목표 주가
$12
+95% upside
P/E (TTM)
21.4
ROE
33.8%
순이익률
-2.7%
TSQ 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.39
시가총액
—
P/E (TTM)
21.4
EPS (TTM)
$-0.81
매출 (TTM)
$427M
배당 수익률
—
ROE
33.8%
부채/자본
-10.6
52주 범위
$4 – $9
TSQ 주가 차트 Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$427M
2018-12-31
→
2025-12-31
EPS
$-0.81
2023-12-31
→
2024-12-31
잉여현금흐름
$15M
2018-12-31
→
2025-12-31
마진
-2.7%
2024-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TSQ
동종업계 중앙값
P/E (TTM)
21.4
15.4
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TSQ
동종업계 중앙값
Gross Margin (매출 총이익률)
25.5%
38.1%
Operating Margin (영업이익률)
10.3%
—
Net Profit Margin (순이익률)
-2.7%
-4.4%
ROA
-2.1%
-2.7%
ROE
33.8%
-32.3%
ROIC
21.9%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TSQ
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
-10.6
158.0
Current Ratio (유동비율)
0.8
1.6
Quick Ratio (당좌 비율)
0.7
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TSQ
동종업계 중앙값
Revenue YoY (매출 YoY)
-5.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-2.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
2.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TSQ
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 1월 26일 | $0.2000 |
| 2025년 10월 27일 | $0.2000 |
| 2025년 7월 18일 | $0.2000 |
| 2025년 4월 17일 | $0.2000 |
| 2025년 1월 21일 | $0.1980 |
| 2024년 10월 15일 | $0.1980 |
| 2024년 7월 15일 | $0.1980 |
| 2024년 4월 4일 | $0.1980 |
| 2023년 12월 29일 | $0.1880 |
| 2023년 9월 29일 | $0.1880 |
| 2023년 6월 29일 | $0.1880 |
| 2023년 3월 24일 | $0.1880 |
| 2020년 4월 1일 | $0.0750 |
| 2019년 12월 26일 | $0.0750 |
| 2019년 9월 25일 | $0.0750 |
| 2019년 6월 27일 | $0.0750 |
| 2019년 4월 1일 | $0.0750 |
| 2018년 12월 26일 | $0.0750 |
| 2018년 9월 26일 | $0.0750 |
| 2018년 6월 27일 | $0.0750 |
TSQ 애널리스트 컨센서스 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
6 명의 애널리스트
- 적극 매수 2 33.3%
- 매수 3 50.0%
- 보유 1 16.7%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
2 명의 애널리스트 · 2026-04-27
중앙값
$12.50
← 모든 목표가 하회
$6.39
저가
$10.00
고가
$15.00
중앙값 목표
$12.50
+95.5%
평균 목표
$12.50
+95.5%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.02%
다음 실적
5월 11, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 12월 31일 | $0.05 | $0.11 | -0.06% |
| 2025년 9월 30일 | $0.05 | $0.07 | -0.02% |
| 2025년 6월 30일 | $0.22 | $0.21 | 0.01% |
| 2025년 3월 31일 | $-0.05 | $-0.04 | -0.01% |
동종 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TSQ | — | 21.4 | -5.2% | -2.7% | 33.8% | 25.5% |
| NMAX | $998M | -8.1 | 10.7% | -52.6% | -93.5% | 39.3% |
| GTN | — | — | — | — | — | — |
| SSP | — | -2.1 | -14.3% | -4.7% | -8.0% | — |
| AMCX | — | 5.7 | -4.5% | 3.9% | 9.7% | — |
| EVC | — | -3.4 | 22.7% | -17.7% | -108.9% | — |
| MDIA | — | -0.7 | 39.5% | -49.7% | -122.2% | — |
| SGA | — | -9.4 | -5.1% | -7.4% | -5.0% | — |
| BBGI | — | -0.0 | -14.3% | -95.4% | -413.0% | — |
| UONEK | — | — | — | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $427M | $451M | $454M | $463M | $418M | $371M | $431M | $408M | · | $390M | $422M | $441M | |
| Gross Profit | $109M | $124M | $125M | · | · | · | · | · | · | · | · | · | |
| SG&A Expense | $21M | $24M | $25M | $24M | $25M | $27M | $29M | $27M | · | $26M | $25M | $25M | |
| Operating Expenses | $383M | $429M | $473M | $407M | $343M | $446M | $469M | $390M | · | $342M | $347M | $356M | |
| Operating Income | $44M | $22M | $-19M | $56M | $74M | $-75M | $-37M | $18M | · | $47M | $74M | $85M | |
| Interest Expense | $48M | $36M | $37M | $40M | $40M | $31M | $34M | $34M | · | $33M | $34M | $36M | |
| Other Non-op | $-94.0K | $5M | $6M | $-2M | $500.0K | $820.0K | $-1M | $-811.0K | · | $-363.0K | $228.0K | $-276.0K | |
| Pretax Income | $-5M | $-10M | $-49M | $14M | $29M | $-104M | $-72M | $-17M | · | $14M | $37M | $18M | |
| Income Tax | $5M | $1M | $-6M | $-564.0K | $10M | $-24M | $-15M | $31M | · | $-8M | $16M | $8M | |
| Net Income | $-12M | $-13M | $-45M | $12M | $17M | $-82M | $-68M | $-99M | · | $-14M | $23M | $10M | |
| EPS (Basic) | · | $-0.81 | $-2.68 | · | · | · | · | · | · | $-0.56 | $1.28 | $0.58 | |
| EPS (Diluted) | · | $-0.81 | $-2.68 | · | · | · | · | · | · | $-0.56 | $0.85 | $0.37 | |
| Shares (Basic) | · | 15,601,000 | 16,761,000 | 16,991,000 | 18,583,000 | 27,625,000 | 27,527,000 | 27,456,000 | · | 27,437,000 | 18,255,000 | 17,537,000 | |
| Shares (Diluted) | 16,184,000 | 15,601,000 | 16,761,000 | 18,204,000 | 21,241,000 | 18,647,000 | 18,549,000 | 18,478,000 | · | 27,855,000 | 27,313,000 | 27,724,000 | |
| EBITDA | $63M | $41M | $61.0K | $75M | $94M | $-55M | · | $59M | · | $11M | $77M | $85M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $33M | $61M | $43M | $51M | $83M | $85M | $61M | · | $61M | $47M | $30M | |
| Receivables | $52M | $61M | $61M | $61M | $58M | $59M | $67M | $63M | $60M | $60M | $60M | $60M | |
| Prepaid Expense | $13M | $12M | $10M | $16M | $12M | $12M | $9M | $9M | $9M | $6M | $11M | $10M | |
| Current Assets | $69M | $105M | $132M | $121M | $120M | $154M | $161M | $154M | $172M | $170M | $123M | $103M | |
| PP&E (Net) | $110M | $110M | $110M | $114M | $107M | $112M | $114M | $110M | · | $101M | $139M | $134M | |
| PP&E (Gross) | $315M | $309M | $297M | $293M | $271M | $259M | $243M | $215M | · | $193M | $221M | $202M | |
| Accum. Depreciation | $205M | $199M | $186M | $179M | $164M | $147M | $129M | $105M | · | $89M | $81M | $68M | |
| Goodwill | $148M | $153M | $157M | $161M | $158M | $158M | $158M | $227M | · | $216M | $252M | $293M | |
| Intangibles | $155M | $162M | $200M | $277M | $278M | $281M | $388M | $428M | · | $469M | $514M | $518M | |
| Other Non-current Assets | $667.0K | $592.0K | $1M | $1M | $1M | $3M | $638.0K | $7M | · | $9M | $7M | $8M | |
| Total Assets | $529M | $580M | $652M | $745M | $726M | $769M | $880M | $937M | $1.04B | $1.03B | $1.08B | $1.06B | |
| Accounts Payable | $7M | $4M | $5M | $4M | $6M | $9M | $15M | $13M | · | $13M | $11M | $10M | |
| Current Liabilities | $82M | $76M | $76M | $72M | $76M | $66M | $72M | $64M | · | $74M | $65M | $62M | |
| Capital Leases | $42M | $44M | $41M | $45M | $39M | $45M | $45M | $5.0K | · | · | · | · | |
| Deferred Tax | $17M | $12M | $12M | $19M | $20M | $10M | $34M | $54M | $25M | $24M | $51M | $35M | |
| Other Non-current Liabilities | $7M | $10M | $13M | $15M | $425.0K | $4M | $352.0K | $8M | · | $8M | · | · | |
| Total Liabilities | $570M | $609M | $642M | $675M | $677M | $668M | $698M | $681M | $674M | $673M | $691M | $697M | |
| Long-term Debt | $433M | $466M | $504M | $531M | $542M | $543M | $560M | $560M | · | $572M | $579M | $599M | |
| Total Debt | $433M | $466M | $500M | $524M | $542M | $543M | · | · | · | · | · | · | |
| Common Stock | $175.0K | $167.0K | $168.0K | $173.0K | $169.0K | $191.0K | $190.0K | $190.0K | · | $185.0K | $184.0K | $179.0K | |
| Retained Earnings | $-353M | $-328M | $-302M | $-244M | $-257M | $-273M | $-188M | $-112M | $-5M | $-6M | $24M | $1M | |
| Treasury Stock | $11M | $11M | $2M | $0 | $0 | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | · | · | · | $0 | · | $-532.0K | $-722.0K | $44.0K | |
| Stockholders' Equity | $-41M | $-28M | $10M | $69M | $50M | $101M | $182M | $256M | $363M | $361M | $390M | $363M | |
| Liabilities + Equity | $529M | $580M | $652M | $745M | $726M | $769M | $880M | $937M | $1.04B | $1.03B | $1.08B | $1.06B | |
| Shares Outstanding | · | 16,701,515 | · | · | · | · | · | · | · | · | · | · |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $18M | $20M | $19M | $19M | $19M | $20M | $26M | $20M | · | $18M | $17M | · | |
| Stock-based Comp | $14M | $17M | $8M | $4M | $4M | $2M | $3M | $2M | · | $718.0K | $4M | $4M | |
| Deferred Tax | $4M | $644.0K | $-7M | $-1M | $10M | $-24M | $-15M | $31M | · | $-8M | $15M | $8M | |
| Amort. of Intangibles | $4M | $7M | $7M | $6M | $1M | $1M | $900.0K | $1M | · | $2M | $2M | $3M | |
| Other Non-cash | $6M | $24M | $92M | $16M | $12M | $116M | · | $48M | · | · | · | · | |
| Operating Cash Flow | $31M | $49M | $68M | $50M | $61M | $31M | $40M | $35M | · | $51M | $58M | $26M | |
| CapEx | $15M | $17M | $15M | $16M | $12M | $15M | $20M | $18M | · | $16M | $15M | $15M | |
| Investing Cash Flow | $-4M | $-10M | $-4M | $-38M | $-11M | $-14M | $-6M | $-17M | · | $-29M | $-21M | $-72M | |
| Stock Repurchased | $0 | $24M | $17M | $225.0K | $1M | $0 | $400.0K | $0 | · | $0 | · | · | |
| Net Stock Activity | $0 | $-24M | $-17M | $-225.0K | $-1M | $0 | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | $6M | · | $0 | $0 | · | |
| Financing Cash Flow | $-54M | $-67M | $-47M | $-20M | $-83M | $-19M | $-10M | $-18M | · | $-8M | $-20M | $54M | |
| Net Change in Cash | $-28M | $-29M | $18M | $-7M | $-33M | $-1M | $24M | $-646.0K | · | $15M | $17M | · | |
| Taxes Paid | $561.0K | $681.0K | $1M | $1M | $595.0K | $2M | $818.0K | $1M | · | $722.0K | $1M | $622.0K | |
| Free Cash Flow | $15M | $31M | $53M | $34M | $49M | $17M | · | $19M | · | $28M | $39M | $11M | |
| Levered FCF | $-78M | · | $20M | $-7M | $23M | $-8M | · | $34M | · | $15M | $19M | $-9M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.5% | 27.5% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 10.3% | 4.8% | -4.2% | 12.0% | 17.8% | -20.2% | · | 9.4% | · | 2.2% | 15.0% | 19.2% | |
| Net Margin | -2.7% | -2.8% | -9.9% | 2.7% | 4.0% | -22.2% | · | -7.6% | · | -2.2% | 4.5% | 2.2% | |
| Pretax Margin | -1.2% | -2.1% | -10.8% | 3.0% | 7.0% | -28.1% | · | 0.25% | · | -4.3% | 7.8% | 4.1% | |
| EBITDA Margin | 14.6% | 9.2% | 0.01% | 16.1% | 22.4% | -14.8% | · | 13.8% | · | 2.2% | 15.0% | 19.2% | |
| ROA | -2.1% | -2.1% | -6.4% | 1.7% | 2.2% | -10.0% | · | -3.2% | · | -1.1% | 2.1% | 0.98% | |
| ROE | 33.8% | 31.4% | -402.4% | 18.7% | 35.1% | -83.9% | · | -9.4% | · | -2.9% | 6.1% | 2.8% | |
| ROIC | 21.9% | 5.6% | -3.3% | 9.8% | 8.1% | -9.0% | · | -5.3% | · | 1.2% | 11.5% | 13.2% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 1.4 | 1.7 | 1.7 | 1.6 | 2.3 | · | 2.0 | · | 1.9 | 1.9 | 1.7 | |
| Quick Ratio | 0.7 | 1.2 | 1.6 | 1.5 | 1.4 | 2.2 | · | 1.9 | · | 1.7 | 1.7 | 1.5 | |
| Debt / Equity | -10.6 | -16.4 | 50.4 | 7.6 | 10.9 | 5.4 | · | · | · | · | · | · | |
| LT Debt / Equity | -10.3 | -16.4 | 50.4 | 7.6 | 10.9 | 5.4 | · | · | · | · | · | · | |
| Interest Coverage | 0.9 | · | -0.5 | 1.4 | 1.9 | -2.4 | · | 1.2 | · | 0.3 | 2.3 | 2.4 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | · | 0.4 | · | 0.5 | 0.5 | 0.4 | |
| Receivables Turnover | 7.6 | 7.4 | 7.4 | 7.8 | 7.2 | 6.6 | · | 6.8 | · | 8.4 | 8.6 | 7.3 |
성장률 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.2% | -0.72% | -1.9% | 10.8% | 12.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.6% | 2.6% | 7.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | -26.3% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $427M | $451M | $454M | $463M | $418M | $371M | $431M | $408M | · | $390M | $422M | $441M | |
| Net Income TTM | $-12M | $-13M | $-45M | $12M | $17M | $-82M | $-68M | $-99M | · | $-14M | $23M | $10M | |
| Market Cap | · | $152M | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | · | $585M | · | · | · | · | · | · | · | · | · | · | |
| P/E | 21.4 | -11.2 | -3.9 | -7.9 | -14.5 | -7.2 | -10.8 | -4.4 | · | -13.7 | 12.2 | 32.3 | |
| P/S | · | 0.3 | · | · | · | · | · | · | · | · | · | · | |
| P/B | · | -5.3 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | 3.1 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | · | 4.8 | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | 14.1 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | · | 18.7 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | 1.3 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 4.7% | -8.9% | -25.4% | -12.7% | -6.9% | -13.8% | -9.2% | -22.6% | · | -7.3% | 8.2% | 3.1% | |
| Payout Ratio | · | · | · | · | · | · | · | -18.8% | · | · | · | · | |
| Annual Payout | · | · | · | · | · | · | · | $6M | · | $0 | $0 | · |
손익계산서 15
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $106M | $107M | $115M | $99M | $118M | $115M | $118M | $100M | $115M | $115M | $121M | $103M | $120M | $121M | $122M | $100M | |
| Gross Profit | $26M | $28M | $33M | $23M | $37M | $32M | $33M | $23M | · | · | · | · | · | · | · | · | |
| SG&A Expense | $4M | $6M | $6M | $5M | $6M | $6M | $6M | $5M | $6M | $7M | $7M | $5M | $9M | $6M | $6M | $4M | |
| Operating Expenses | $96M | $101M | $94M | $92M | $96M | $100M | $140M | $93M | $123M | $126M | $126M | $99M | $112M | $106M | $105M | $84M | |
| Operating Income | $10M | $6M | $21M | $7M | $21M | $15M | $-21M | $7M | $-8M | $-11M | $-5M | $4M | $8M | $15M | $17M | $16M | |
| Interest Expense | · | · | · | · | · | · | · | $9M | · | $9M | $9M | $10M | $10M | $10M | $10M | $10M | |
| Other Non-op | $132.0K | $-135.0K | $-100.0K | $9.0K | $-16.0K | $277.0K | $546.0K | $4M | $-476.0K | $547.0K | $5M | $1M | $-158.0K | $508.0K | $-806.0K | $-2M | |
| Pretax Income | $-2M | $-7M | $8M | $-5M | $12M | $6M | $-30M | $2M | $-17M | $-19M | $-9M | $-4M | $-2M | $5M | $6M | $4M | |
| Income Tax | $3M | $-1M | $6M | $-3M | $-13M | $-5M | $19M | $207.0K | $-16M | $17M | $-7M | $-2M | $-6M | $2M | $1M | $1M | |
| Net Income | $-5M | $-6M | $2M | $-2M | $25M | $11M | $-49M | $1M | $-2M | $-37M | $-3M | $-2M | $3M | $2M | $4M | $2M | |
| EPS (Basic) | · | $-0.36 | $0.10 | $-0.12 | · | $0.71 | $-3.26 | $0.07 | · | · | · | · | · | · | · | · | |
| EPS (Diluted) | · | $-0.36 | $0.09 | $-0.12 | · | $0.63 | $-3.26 | $0.06 | $-0.16 | $-2.27 | $-0.19 | · | · | · | · | · | |
| Shares (Basic) | · | 16,299,000 | 16,225,000 | 15,887,000 | · | 15,296,000 | 15,097,000 | 16,562,000 | · | · | · | · | · | 17,037,000 | 16,986,000 | 16,796,000 | |
| Shares (Diluted) | -32,511,000 | 16,299,000 | 16,509,000 | 15,887,000 | -35,485,000 | 17,227,000 | 15,097,000 | 18,762,000 | -33,941,000 | 16,277,000 | 17,221,000 | 17,204,000 | -37,482,000 | 17,482,000 | 18,695,000 | 19,509,000 | |
| EBITDA | · | $11M | $26M | $12M | · | $20M | $-16M | $12M | · | $-6M | $7.0K | $9M | · | $19M | $21M | · |
대차대조표 24
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $3M | $3M | $6M | $33M | $22M | $29M | $57M | $61M | $38M | $50M | $42M | $43M | $27M | $23M | $51M | |
| Receivables | $52M | $55M | $60M | $52M | $61M | $58M | $61M | $54M | $61M | $64M | $63M | $55M | $61M | $62M | $63M | $51M | |
| Prepaid Expense | $13M | $14M | $14M | $14M | $12M | $13M | $12M | $11M | $10M | $12M | $12M | $12M | $16M | $13M | $12M | $11M | |
| Current Assets | $69M | $72M | $77M | $71M | $105M | $92M | $101M | $121M | $132M | $113M | $125M | $110M | $121M | $101M | $98M | $113M | |
| PP&E (Net) | $110M | $111M | $110M | $112M | $110M | $110M | $110M | $111M | $110M | $111M | $111M | $112M | $114M | $110M | $110M | $105M | |
| PP&E (Gross) | $315M | $321M | $317M | $314M | $309M | $308M | $304M | $301M | $297M | $301M | $298M | $294M | $293M | $286M | $282M | $274M | |
| Accum. Depreciation | $205M | $210M | $206M | $202M | $199M | $197M | $194M | $190M | $186M | $190M | $187M | $183M | $179M | $176M | $172M | $168M | |
| Goodwill | $148M | $150M | $153M | $153M | $153M | $153M | $155M | $157M | $157M | $159M | $161M | $161M | $161M | $166M | $166M | $158M | |
| Intangibles | $155M | $158M | $159M | $161M | $162M | $165M | $167M | $197M | $200M | $221M | $246M | $265M | $277M | $289M | $301M | $291M | |
| Other Non-current Assets | $667.0K | $561.0K | $568.0K | $576.0K | $592.0K | $763.0K | $711.0K | $819.0K | $1M | $828.0K | $1M | $1M | $1M | $2M | $2M | $3M | |
| Total Assets | $529M | $539M | $546M | $545M | $580M | $565M | $580M | $637M | $652M | $657M | $704M | $718M | $745M | $739M | $745M | $731M | |
| Accounts Payable | $7M | $9M | $10M | $7M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $5M | $9M | $10M | |
| Current Liabilities | $82M | $82M | $79M | $73M | $76M | $67M | $74M | $69M | $76M | $64M | $75M | $64M | $72M | $66M | $78M | $68M | |
| Capital Leases | $42M | $44M | $42M | $43M | $44M | $38M | $40M | $41M | $41M | $42M | $44M | $44M | $45M | $45M | $44M | $38M | |
| Deferred Tax | $17M | $14M | $15M | $9M | $12M | $25M | $30M | $12M | $12M | $28M | $10M | $17M | $19M | $24M | $22M | $21M | |
| Other Non-current Liabilities | $7M | $8M | $9M | $10M | $10M | $11M | $12M | $12M | $13M | $12M | $13M | $14M | $15M | $16M | $17M | $6M | |
| Total Liabilities | $570M | $573M | $573M | $571M | $609M | $618M | $644M | $635M | $642M | $645M | $655M | $652M | $675M | $676M | $685M | $675M | |
| Long-term Debt | $433M | $438M | $440M | $448M | $466M | $479M | $490M | $504M | · | $504M | $518M | $519M | · | $531M | $531M | $550M | |
| Total Debt | · | $438M | $440M | $448M | · | $477M | $487M | $500M | · | $499M | $513M | $513M | · | $524M | $523M | · | |
| Common Stock | $175.0K | $174.0K | $173.0K | $173.0K | $167.0K | $165.0K | $161.0K | $172.0K | $168.0K | $167.0K | $164.0K | $174.0K | $173.0K | $172.0K | $172.0K | $172.0K | |
| Retained Earnings | $-353M | $-345M | $-335M | $-333M | $-328M | $-349M | $-357M | $-304M | $-302M | $-297M | $-256M | $-250M | $-244M | $-248M | $-250M | $-254M | |
| Treasury Stock | $11M | $11M | $11M | $11M | $11M | $11M | $10M | $6M | $2M | $2M | $1M | · | $0 | $225.0K | $225.0K | · | |
| Stockholders' Equity | $-41M | $-34M | $-27M | $-27M | $-28M | $-52M | $-64M | $2M | $10M | $12M | $49M | $66M | $69M | $63M | $59M | $56M | |
| Liabilities + Equity | $529M | $539M | $546M | $545M | $580M | $565M | $580M | $637M | $652M | $657M | $704M | $718M | $745M | $739M | $745M | $731M |
현금 흐름 15
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $5M | $5M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $5M | |
| Stock-based Comp | $3M | $3M | $4M | $4M | $3M | $3M | $8M | $3M | $2M | $2M | $2M | $2M | $1M | $722.0K | $839.0K | $869.0K | |
| Deferred Tax | $3M | $-1M | $6M | $-3M | $-13M | $-5M | $19M | $8.0K | $-16M | $17M | $-7M | $-2M | $-6M | $2M | $1M | $1M | |
| Amort. of Intangibles | $900.0K | $900.0K | $900.0K | $900.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | |
| Other Non-cash | · | · | · | $-3M | · | · | · | $-7M | · | · | · | $7M | · | · | · | · | |
| Operating Cash Flow | $13M | $8M | $10M | $-66.0K | $28M | $10M | $9M | $2M | $29M | $8M | $22M | $9M | $18M | $9M | $14M | $9M | |
| CapEx | $3M | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $3M | $4M | $3M | $5M | $5M | $3M | |
| Investing Cash Flow | $-1M | $-1M | $2M | $-4M | $-2M | $-4M | $-4M | $-281.0K | $-3M | $-3M | $3M | $-171.0K | $-2M | $-5M | $-22M | $-9M | |
| Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $1M | $18M | $4M | $0 | $1M | $16M | $0 | $0 | $0 | · | · | |
| Net Stock Activity | · | · | · | $0 | · | · | · | $-4M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-10M | $-6M | $-15M | $-23M | $-15M | $-13M | $-33M | $-6M | $-3M | $-16M | $-17M | $-11M | $703.0K | $-18.0K | $-21M | $623.0K | |
| Net Change in Cash | $1M | $28.0K | $-2M | $-27M | $11M | $-7M | $-28M | $-4M | $23M | $-12M | $8M | $-2M | $16M | $4M | $-28M | $381.0K | |
| Taxes Paid | $-347.0K | $123.0K | $729.0K | $56.0K | $-264.0K | $261.0K | $672.0K | $12.0K | $290.0K | $305.0K | $813.0K | $4.0K | $149.0K | $190.0K | $811.0K | $48.0K | |
| Free Cash Flow | · | · | · | $-5M | · | · | · | $-3M | · | · | · | $6M | · | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | $-11M | · | · | · | $444.0K | · | · | · | · |
수익성 8
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 26.2% | 28.2% | 23.2% | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | · | 5.6% | 18.2% | 7.2% | · | 13.1% | -18.1% | 6.7% | · | -9.3% | -4.0% | 4.1% | · | 12.0% | 13.8% | · | |
| Net Margin | · | -5.5% | 1.4% | -2.0% | · | 9.4% | -41.6% | 1.1% | · | -32.1% | -2.6% | -2.4% | · | 1.9% | 3.6% | · | |
| Pretax Margin | · | -6.1% | 7.2% | -4.6% | · | 5.4% | -25.4% | 1.8% | · | -16.5% | -7.6% | -3.4% | · | 4.2% | 5.0% | · | |
| EBITDA Margin | · | 9.9% | 22.2% | 11.7% | · | 17.4% | -13.8% | 11.6% | · | -5.2% | 0.01% | 8.9% | · | 15.8% | 17.4% | · | |
| ROA | · | -1.1% | 0.28% | -0.34% | · | 1.8% | -7.7% | 0.17% | · | -5.3% | -0.44% | -0.33% | · | 0.31% | 0.61% | · | |
| ROE | · | 13.7% | -3.4% | 15.9% | · | -54.2% | 667.4% | 3.4% | · | -98.1% | -5.9% | -4.0% | · | 4.2% | 9.7% | · | |
| ROIC | · | 1.2% | 1.2% | 0.56% | · | 6.5% | -8.2% | 1.2% | · | -4.0% | -0.25% | 0.40% | · | 1.4% | 2.3% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.9 | 1.0 | 1.0 | · | 1.4 | 1.4 | 1.7 | · | 1.8 | 1.7 | 1.7 | · | 1.5 | 1.3 | · | |
| Quick Ratio | · | 0.7 | 0.8 | 0.8 | · | 1.2 | 1.2 | 1.6 | · | 1.6 | 1.5 | 1.5 | · | 1.3 | 1.1 | · | |
| Debt / Equity | · | -12.9 | -16.2 | -16.7 | · | -9.1 | -7.6 | 271.8 | · | 40.1 | 10.4 | 7.8 | · | 8.3 | 8.8 | · | |
| LT Debt / Equity | · | -12.5 | -15.8 | -16.3 | · | -9.1 | -7.6 | 271.8 | · | 40.1 | 10.4 | 7.8 | · | 8.3 | 8.8 | · | |
| Interest Coverage | · | · | · | · | · | · | · | 0.7 | · | -1.1 | -0.5 | 0.4 | · | 1.5 | 1.7 | · |
효율성 2
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | · | |
| Receivables Turnover | · | 1.9 | 1.9 | 1.9 | · | 1.9 | 1.9 | 1.8 | · | 1.8 | 1.9 | 1.9 | · | 2.0 | 2.1 | · |
가치 평가 (TTM) 4
| 지표 | 추세 | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $436M | $448M | $432M | · | $448M | $454M | $439M | · | $460M | $467M | $446M | · | $454M | $441M | $408M | |
| Net Income TTM | · | $5M | $-39M | $-39M | · | $-74M | $-88M | $-41M | · | $-40M | $1M | $6M | · | $21M | $28M | $18M | |
| P/E | · | 28.0 | -3.0 | -3.0 | · | -2.1 | -1.9 | · | · | · | · | -8.7 | · | -7.9 | -8.9 | -13.9 | |
| Earnings Yield | · | 3.6% | -33.6% | -33.1% | · | -47.6% | -51.6% | · | · | · | · | -11.5% | · | -12.7% | -11.2% | -7.2% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $427M | $451M | $454M | $463M | $418M |
| 매출 총이익률 % | 25.5% | 27.5% | — | — | — |
| 영업이익률 % | 10.3% | 4.8% | -4.2% | 12.0% | 17.8% |
| 순이익 | $-12M | $-13M | $-45M | $12M | $17M |
| 희석 EPS | — | $-0.81 | $-2.68 | — | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | -10.6 | -16.4 | 50.4 | 7.6 | 10.9 |
| 유동비율 | 0.8 | 1.4 | 1.7 | 1.7 | 1.6 |
| 당좌 비율 | 0.7 | 1.2 | 1.6 | 1.5 | 1.4 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $15M | $31M | $53M | $34M | $49M |
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.