TUSK Mammoth Energy Services, Inc. - Common Stock
$3.28
가격 · 5월 20, 2026
기준 재무 정보 5월 11, 2026
TUSK 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$3.28
시가총액
$89M
P/E (TTM)
18.5
EPS (TTM)
$0.10
매출 (TTM)
$44M
배당 수익률
—
ROE
1.8%
부채/자본
—
52주 범위
$2 – $3
TUSK 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
$44M
2017-12-31
→
2025-12-31
EPS
$0.10
2017-12-31
→
2025-12-31
잉여현금흐름
$-89M
2023-12-31
→
2025-12-31
마진
10.4%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TUSK
동종업계 중앙값
P/E (TTM)
18.5
24.1
P/S (TTM)
2.0
0.8
P/B
0.3
1.9
Price / FCF (주가 / FCF)
-1.0
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TUSK
동종업계 중앙값
Operating Margin (영업이익률)
-129.7%
—
Net Profit Margin (순이익률)
10.4%
-0.32%
ROA
1.3%
-0.30%
ROE
1.8%
-0.79%
ROIC
-23.8%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TUSK
동종업계 중앙값
Current Ratio (유동비율)
2.5
2.5
Quick Ratio (당좌 비율)
2.2
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TUSK
동종업계 중앙값
Revenue YoY (매출 YoY)
-2.9%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-50.4%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-32.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TUSK
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2019년 5월 9일 | $0.1250 |
| 2019년 2월 6일 | $0.1250 |
| 2018년 11월 7일 | $0.1250 |
| 2018년 8월 6일 | $0.1250 |
TUSK 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 3 42.9%
- 매수 3 42.9%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.24%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $0.10 | — | — |
| 2025년 12월 31일 | $-0.26 | $-0.08 | -0.18% |
| 2025년 9월 30일 | $-0.25 | $-0.07 | -0.18% |
| 2025년 6월 30일 | $-0.74 | $-0.06 | -0.68% |
| 2025년 3월 31일 | $-0.01 | $-0.09 | 0.08% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TUSK | $89M | 18.5 | -2.9% | 10.4% | 1.8% | — |
| RNGR | — | 25.9 | -4.2% | 2.2% | 4.3% | — |
| ESOA | $173M | 517.5 | 16.8% | — | — | 9.4% |
| SND | $156M | 133.3 | 6.0% | 0.41% | 0.56% | 11.5% |
| SMHI | — | -5.7 | -16.0% | -12.2% | -9.9% | 20.2% |
| BOOM | $144M | -7.4 | -5.1% | -2.2% | -5.5% | 22.2% |
| DWSN | — | -26.0 | 2.0% | — | — | — |
| NCSM | $101M | 4.6 | 13.0% | 12.9% | 21.1% | — |
| GEOS | $243M | -24.9 | -18.3% | -8.8% | -7.5% | 29.7% |
| DTI | $87M | -22.3 | 3.4% | -2.4% | -3.1% | — |
| SLB | $57.38B | 16.3 | -1.6% | 9.4% | 14.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $44M | $46M | $309M | $362M | $229M | $313M | $625M | $1.69B | $691M | $231M | $368M | |
| Cost of Revenue | · | · | $248M | $279M | $198M | $232M | $544M | $1.09B | $483M | $173M | $275M | |
| SG&A Expense | $20M | $114M | $37M | $40M | $78M | $66M | $50M | $71M | $48M | $17M | $21M | |
| Operating Expenses | $102M | $166M | $326M | $379M | · | $462M | $753M | $1.30B | $629M | $265M | $384M | |
| Operating Income | $-57M | $-120M | $-17M | $-16M | $-123M | $-149M | $-128M | $394M | $63M | $-35M | $-16M | |
| Interest Expense | · | · | · | $12M | $6M | $5M | $5M | $3M | $4M | $4M | $5M | |
| Other Non-op | $-4M | $-65M | $42M | $41M | $-1M | $32M | $42M | $-2M | $-677.0K | $158.0K | $-2M | |
| Pretax Income | $-60M | $-194M | $9M | $13M | $-124M | $-120M | $-91M | $389M | $62M | $-39M | $-23M | |
| Income Tax | $4M | $-11M | $12M | $14M | $-23M | $-12M | $-12M | $153M | $3M | $54M | $-2M | |
| Net Income | $5M | $-207M | $-3M | $-619.0K | $-101M | $-108M | $-79M | $236M | $59M | $-92M | $-22M | |
| EPS (Basic) | $0.10 | $-4.31 | $-0.07 | $-0.01 | $-2.18 | $-2.36 | $-1.76 | $5.27 | $1.42 | $-2.94 | $-0.73 | |
| EPS (Diluted) | $0.10 | $-4.31 | $-0.07 | $-0.01 | $-2.18 | $-2.36 | $-1.76 | $5.24 | $1.42 | $-2.94 | $-0.73 | |
| Shares (Basic) | 48,274,000 | 48,065,000 | 47,777,000 | 47,175,000 | 46,428,000 | 45,644,000 | 45,011,000 | 44,750,000 | 41,548,000 | 31,500,000 | 30,000,000 | |
| Shares (Diluted) | 48,274,000 | 48,065,000 | 47,777,000 | 47,175,000 | 46,428,000 | 45,644,000 | 45,011,000 | 45,021,000 | 41,639,000 | 31,500,000 | 30,000,000 | |
| EBITDA | $-57M | $-129M | $-17M | $-16M | $-128M | $-149M | $-128M | $394M | $155M | $39M | · |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $102M | $61M | $17M | $17M | $10M | $15M | $6M | $68M | $6M | $29M | $4M | |
| Short-term Investments | $20M | $0 | · | $0 | $2M | $2M | $0 | · | · | · | · | |
| Receivables | $29M | $41M | $447M | $456M | $408M | $393M | $363M | $337M | $244M | $21M | $18M | |
| Inventory | $4M | $7M | $13M | $9M | $8M | $12M | $17M | $21M | $18M | $6M | $5M | |
| Prepaid Expense | · | $2M | $2M | $13M | $12M | $14M | $12M | $11M | $13M | $4M | $4M | |
| Other Current Assets | $5M | $11M | $11M | $620.0K | $737.0K | $758.0K | $695.0K | $688.0K | $886.0K | $392.0K | $422.2K | |
| Current Assets | $177M | $189M | $497M | $497M | $441M | $465M | $407M | $450M | $314M | $89M | $56M | |
| PP&E (Net) | · | · | · | · | · | $251M | $353M | $437M | $351M | $242M | $273M | |
| PP&E (Gross) | · | · | · | · | · | $732M | $801M | $786M | $608M | $420M | $391M | |
| Accum. Depreciation | · | · | · | · | · | $5M | $448M | $349M | $257M | $178M | $118M | |
| Goodwill | · | $9M | $9M | $12M | $12M | $13M | $68M | $101M | $100M | $89M | $89M | |
| Intangibles | · | $209.0K | $913.0K | $2M | $3M | $5M | $6M | $8M | $16M | $22M | $31M | |
| Other Non-current Assets | $6M | $7M | $9M | $4M | $4M | $5M | $7M | $6M | $4M | $6M | $5M | |
| Total Assets | $335M | $384M | $698M | $725M | $721M | $825M | $952M | $1.07B | $867M | $502M | $536M | |
| Accounts Payable | · | · | · | · | $63M | $40M | $39M | $69M | $141M | $20M | $16M | |
| Current Liabilities | $70M | $115M | $183M | $237M | $150M | $129M | $130M | $234M | $220M | $29M | $31M | |
| Capital Leases | $1M | $1M | $4M | $5M | $6M | $11M | $27M | $0 | · | · | · | |
| Deferred Tax | $2M | $3M | $628.0K | $471.0K | $865.0K | $25M | $37M | $79M | $34M | $48M | $1M | |
| Other Non-current Liabilities | $26.0K | $213.0K | $5M | $15M | $12M | $10M | $5M | $3M | $3M | $2M | $571.2K | |
| Total Liabilities | $77M | $131M | $238M | $262M | $258M | $261M | $284M | $319M | $359M | $80M | $128M | |
| Long-term Debt | · | $0 | $43M | $84M | $87M | $83M | $80M | · | · | · | · | |
| Total Debt | · | $0 | $43M | $84M | $87M | $83M | $80M | $0 | $100M | · | · | |
| Common Stock | $483.0K | $481.0K | $479.0K | $473.0K | $467.0K | $458.0K | $451.0K | $449.0K | $446.0K | $375.0K | $0 | |
| Paid-in Capital | $541M | $540M | $540M | $539M | $538M | $537M | $535M | $531M | $508M | $400M | $0 | |
| Retained Earnings | $-279M | $-284M | $-76M | $-73M | $-73M | $29M | $137M | $227M | $2M | $-56M | $0 | |
| AOCI | $-4M | $-4M | $-4M | $-4M | $-3M | $-3M | $-3M | $-4M | $-3M | $-3M | $-6M | |
| Stockholders' Equity | $258M | $253M | $460M | $463M | $463M | $563M | $669M | $754M | $508M | $423M | $414M | |
| Liabilities + Equity | $335M | $384M | $698M | $725M | $721M | $825M | $952M | $1.07B | $867M | $502M | $451M | |
| Shares Outstanding | 48,358,315 | 48,127,000 | 47,941,000 | 47,312,000 | 46,684,000 | 45,769,000 | 45,109,000 | 44,877,000 | 44,589,000 | 37,500,000 | 0 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | $92M | $72M | $74M | |
| Stock-based Comp | $412.0K | $875.0K | $1M | $923.0K | $1M | $2M | $4M | $5M | $4M | $501.0K | $0 | |
| Deferred Tax | $-590.0K | $4M | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $55.0K | $55.0K | $776.0K | $779.0K | $1M | $1M | $1M | $9M | $9M | $9M | $9M | |
| Other Non-cash | · | · | · | · | · | · | · | · | $-97M | $46M | · | |
| Operating Cash Flow | $-19M | $181M | $31M | $15M | $-19M | $7M | $-95M | $387M | $58M | $30M | $70M | |
| CapEx | $71M | $1M | $19M | $13M | $6M | · | · | · | · | · | · | |
| Investing Cash Flow | $55M | $-10M | $-9M | $-2M | $6M | $-2M | $-33M | $-212M | $-172M | $-8M | $-27M | |
| Debt Issued | · | · | · | $198M | $73M | $35M | · | · | · | · | · | |
| Net Debt Issued | · | · | $-285M | $-1M | · | · | · | $0 | $-9M | · | · | |
| Dividends Paid | · | · | · | · | $0 | $0 | $11M | $11M | $0 | $0 | · | |
| Financing Cash Flow | $-4M | $-112M | $-16M | $-6M | $8M | $4M | $67M | $-113M | $91M | $3M | $-56M | |
| Net Change in Cash | $32M | $58M | $7M | $7M | $-5M | $9M | $-62M | $62M | $-24M | $25M | $-13M | |
| Taxes Paid | $817.0K | $1M | $897.0K | $106.0K | $829.0K | $-617.0K | $111M | $33M | · | · | · | |
| Free Cash Flow | $-89M | $164M | $12M | · | · | · | · | · | · | · | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -129.7% | -68.5% | -5.4% | -4.5% | -56.0% | -47.7% | -20.5% | 23.3% | 9.1% | -13.5% | · | |
| Net Margin | 10.4% | -110.3% | -1.0% | -0.17% | -44.3% | -34.4% | -12.7% | 14.0% | 8.5% | -38.3% | · | |
| Pretax Margin | -134.7% | -116.3% | 2.9% | 3.6% | -54.3% | -38.3% | -14.6% | 23.0% | 8.9% | -14.9% | · | |
| EBITDA Margin | -129.7% | -68.5% | -5.4% | -4.5% | -56.0% | -47.7% | -20.5% | 23.3% | 22.4% | 16.8% | · | |
| ROA | 1.3% | -38.3% | -0.44% | -0.09% | -13.1% | -12.1% | -7.8% | 24.3% | 8.5% | · | · | |
| ROE | 1.8% | -79.5% | -0.68% | -0.13% | -21.6% | -18.9% | -11.3% | 32.6% | 12.7% | · | · | |
| ROIC | -23.8% | -48.3% | 1.1% | 0.14% | -19.0% | -20.8% | -14.9% | 31.7% | 9.9% | · | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 1.6 | 2.7 | 2.1 | 2.9 | 3.6 | 3.1 | 1.9 | 1.4 | · | · | |
| Quick Ratio | 2.2 | 1.2 | 0.1 | 2.0 | 2.8 | 3.2 | 2.8 | 1.7 | 1.1 | · | · | |
| Debt / Equity | · | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | · | · | |
| LT Debt / Equity | · | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | · | · | |
| Interest Coverage | · | · | · | -1.4 | -20.0 | -27.7 | -25.9 | 123.8 | 14.6 | -8.4 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.3 | 0.4 | 0.5 | 0.3 | 0.4 | 0.6 | 1.7 | 1.0 | · | · | |
| Inventory Turnover | · | · | 23.0 | 32.3 | 19.5 | 15.7 | 28.0 | 55.9 | 40.3 | · | · | |
| Receivables Turnover | 1.3 | 0.7 | · | 0.8 | 0.6 | 0.8 | 1.8 | 5.8 | 5.2 | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.9% | -85.3% | -14.5% | 58.1% | -26.9% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -50.4% | -41.6% | -0.38% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -32.4% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $44M | $46M | $309M | $362M | $229M | $313M | $625M | $1.69B | $691M | $231M | · | |
| Net Income TTM | $5M | $-207M | $-3M | $-619.0K | $-101M | $-108M | $-79M | $236M | $59M | $-92M | · | |
| Market Cap | $89M | $144M | $214M | $409M | $85M | $204M | $99M | $807M | $875M | · | · | |
| Enterprise Value | · | $83M | $240M | $475M | $160M | $270M | $173M | $739M | $970M | · | · | |
| P/E | 18.5 | -0.7 | -63.7 | -865.0 | -0.8 | -1.9 | -1.2 | 3.4 | 13.8 | -5.2 | · | |
| P/S | 2.0 | 3.2 | 0.7 | 1.1 | 0.4 | 0.7 | 0.2 | 0.5 | 1.3 | · | · | |
| P/B | 0.3 | 0.6 | 0.5 | 0.9 | 0.2 | 0.4 | 0.1 | 1.1 | 1.7 | · | · | |
| P / Tangible Book | 0.3 | 0.6 | 0.5 | 0.9 | 0.2 | 0.4 | · | · | · | · | · | |
| P / Cash Flow | -4.8 | 0.8 | 6.8 | 26.8 | -4.5 | 29.2 | -1.0 | 2.1 | 15.2 | · | · | |
| P / FCF | -1.0 | 0.9 | 17.8 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | -0.6 | -14.4 | -29.0 | -1.2 | -1.8 | -1.4 | 1.9 | 6.3 | · | · | |
| EV / FCF | · | 0.5 | 20.0 | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | 1.8 | 0.8 | 1.3 | 0.7 | 0.9 | 0.3 | 0.4 | 1.4 | · | · | |
| Dividend Yield | · | · | · | · | 0.00% | 0.00% | 11.3% | 1.4% | 0.00% | · | · | |
| Earnings Yield | 5.4% | -143.7% | -1.6% | -0.12% | -119.8% | -53.0% | -80.0% | 29.1% | 7.2% | -19.3% | · | |
| Payout Ratio | · | · | · | · | 0.00% | 0.00% | -14.2% | 4.8% | · | · | · | |
| Annual Payout | · | · | · | · | $0 | $0 | $11M | $11M | $0 | $0 | · |
손익계산서 15
| 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 | $22M | $-49M | $15M | $16M | $12M | $-31M | $17M | $16M | $43M | $53M | $65M | $75M | $116M | $103M | $107M | $90M | |
| Cost of Revenue | · | · | · | · | · | · | $38M | $44M | $41M | · | $53M | $60M | $89M | · | $78M | $69M | |
| SG&A Expense | $4M | $3M | $5M | $5M | $4M | $4M | $7M | $95M | $9M | $8M | $10M | $10M | $8M | $13M | $10M | $8M | |
| Operating Expenses | $23M | $-37M | $24M | $53M | $13M | $-24M | $23M | $112M | $55M | $60M | $74M | $83M | $110M | $103M | $103M | $92M | |
| Operating Income | $-869.0K | $-13M | $-9M | $-36M | $-1M | $-6M | $-6M | $-96M | $-12M | $-7M | $-9M | $-7M | $6M | $-568.0K | $4M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $3M | $3M | $3M | · | $3M | $3M | |
| Other Non-op | $-609.0K | $-1M | $-2M | $-628.0K | $-333.0K | $69.0K | $-1M | $-74M | $10M | $11M | $14M | $8M | $9M | $11M | $11M | $10M | |
| Pretax Income | $6M | $-13M | $-10M | $-37M | $-1M | $-5M | $-8M | $-171M | $-10M | $-3M | $2M | $-2M | $12M | $7M | $12M | $6M | |
| Income Tax | $1M | $2M | $2M | $-934.0K | $838.0K | $1M | $567.0K | $-15M | $2M | $3M | $3M | $2M | $3M | $2M | $4M | $4M | |
| Net Income | $5M | $9M | $-13M | $9M | $-537.0K | $-15M | $-24M | $-156M | $-12M | $-6M | $-1M | $-4M | $8M | $5M | $8M | $2M | |
| EPS (Basic) | $0.11 | $0.19 | $-0.26 | $0.18 | $-0.01 | $-0.31 | $-0.50 | $-3.25 | $-0.25 | $-0.14 | $-0.02 | $-0.09 | $0.18 | $0.11 | $0.16 | $0.04 | |
| EPS (Diluted) | $0.11 | $0.19 | $-0.26 | $0.18 | $-0.01 | $-0.31 | $-0.50 | $-3.25 | $-0.25 | $-0.13 | $-0.02 | $-0.09 | $0.17 | $0.11 | $0.16 | $0.04 | |
| Shares (Basic) | 48,330,000 | -96,459,000 | 48,358,000 | 48,225,000 | 48,150,000 | -96,066,000 | 48,127,000 | 48,040,000 | 47,964,000 | -95,326,000 | 47,942,000 | 47,718,000 | 47,443,000 | -94,207,000 | 47,312,000 | 47,225,000 | |
| Shares (Diluted) | 48,330,000 | -96,459,000 | 48,358,000 | 48,225,000 | 48,150,000 | -96,066,000 | 48,127,000 | 48,040,000 | 47,964,000 | -95,885,000 | 47,942,000 | 47,718,000 | 48,002,000 | -95,147,000 | 47,843,000 | 47,634,000 | |
| EBITDA | $-869.0K | · | $-9M | $-36M | $509.0K | · | $-13M | $-95M | $-12M | · | $-9M | $-7M | $6M | · | $4M | $-5M |
대차대조표 26
| 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 | $93M | $102M | $98M | $127M | $57M | $61M | $4M | $10M | $22M | $17M | $11M | $9M | $12M | · | $11M | $13M | |
| Short-term Investments | $32M | $20M | $13M | · | · | $0 | · | · | · | · | · | · | · | · | $0 | $2M | |
| Receivables | $35M | $29M | $42M | $45M | $76M | $41M | $232M | $236M | $390M | $447M | · | · | $476M | · | $463M | $430M | |
| Inventory | $3M | $4M | $4M | $3M | $17M | $7M | $13M | $12M | $13M | $13M | $12M | $10M | $10M | · | $8M | $8M | |
| Prepaid Expense | · | · | · | · | $2M | · | $3M | $6M | $9M | $2M | $4M | $8M | $10M | · | $5M | $8M | |
| Other Current Assets | $4M | $5M | $4M | $8M | $8M | $11M | $581.0K | $589.0K | $554.0K | $11M | $616.0K | $613.0K | $581.0K | · | $647.0K | $645.0K | |
| Current Assets | $185M | $177M | $199M | $240M | $187M | $189M | $255M | $265M | $434M | $497M | $482M | $477M | $508M | · | $488M | $462M | |
| Goodwill | · | · | · | · | $9M | · | $9M | $9M | $9M | $9M | $9M | $12M | $12M | $12M | $12M | $12M | |
| Intangibles | · | · | · | · | · | · | $333.0K | $527.0K | $720.0K | $913.0K | $1M | $1M | $2M | · | $2M | $2M | |
| Other Non-current Assets | $5M | $6M | $6M | $7M | $7M | $7M | $7M | $7M | $8M | $9M | $4M | $3M | $4M | · | $4M | $4M | |
| Total Assets | $345M | $335M | $337M | $364M | $374M | $384M | $443M | $456M | $628M | $698M | $686M | $693M | $731M | $725M | $713M | $703M | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $43M | $55M | |
| Current Liabilities | $75M | $70M | $80M | $96M | $105M | $115M | $113M | $103M | $123M | $183M | $132M | $205M | $238M | · | $142M | $145M | |
| Capital Leases | $1M | $1M | $2M | $2M | $2M | $1M | $2M | $2M | $3M | $4M | $5M | $5M | $6M | · | $5M | $6M | |
| Deferred Tax | $3M | $2M | $3M | $932.0K | $3M | $3M | $2M | $3M | $597.0K | $628.0K | $401.0K | $425.0K | $444.0K | · | $1M | $2M | |
| Other Non-current Liabilities | $11.0K | $26.0K | $60.0K | $117.0K | $7M | $213.0K | $4M | $4M | $3M | $5M | $10M | $11M | $13M | · | $10M | $13M | |
| Total Liabilities | $82M | $77M | $88M | $102M | $122M | $131M | $174M | $163M | $180M | $238M | $220M | $226M | $261M | · | $256M | $253M | |
| Long-term Debt | · | · | · | · | · | · | $49M | $47M | $46M | $43M | $69M | · | · | · | $93M | $85M | |
| Total Debt | · | · | · | · | · | · | $49M | $47M | $46M | · | $69M | $59M | $85M | · | $93M | $85M | |
| Common Stock | $481.0K | $483.0K | $482.0K | $482.0K | $481.0K | $481.0K | $481.0K | $481.0K | $480.0K | $479.0K | $479.0K | $479.0K | $477.0K | · | $473.0K | $473.0K | |
| Paid-in Capital | $540M | $541M | $541M | $541M | $541M | $540M | $540M | $540M | $540M | $540M | $539M | $539M | $539M | · | $539M | $539M | |
| Retained Earnings | $-274M | $-279M | $-288M | $-275M | $-284M | $-284M | $-268M | $-244M | $-88M | $-76M | $-70M | $-69M | $-65M | · | $-78M | $-86M | |
| AOCI | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | · | $-4M | $-3M | |
| Stockholders' Equity | $263M | $258M | $249M | $262M | $253M | $253M | $269M | $292M | $448M | $460M | $466M | $467M | $471M | $463M | $458M | $450M | |
| Liabilities + Equity | $345M | $335M | $337M | $364M | $374M | $384M | $443M | $456M | $628M | $698M | $686M | $693M | $731M | · | $713M | $703M | |
| Shares Outstanding | 48,170,647 | 48,358,315 | 48,194,035 | 48,194,035 | 48,127,369 | 48,127,369 | 48,127,369 | 48,127,369 | 48,008,319 | 47,941,652 | 47,941,652 | 47,941,652 | 47,713,342 | 47,312,000 | 47,312,270 | 47,312,270 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $0 | $0 | $0 | $200.0K | $211.0K | $218.0K | $219.0K | $172.0K | $219.0K | $218.0K | $219.0K | $261.0K | $647.0K | $241.0K | $241.0K | $200.0K | |
| Amort. of Intangibles | $14.0K | $6.0K | $14.0K | $14.0K | $14.0K | $-166.0K | $14.0K | $14.0K | $193.0K | $193.0K | $193.0K | $195.0K | $195.0K | $194.0K | $195.0K | $195.0K | |
| Operating Cash Flow | $-3M | $-9M | $730.0K | $-13M | $3M | $141M | $-1M | $-7M | $47M | $6M | $-8M | $29M | $3M | $21M | $-5M | $2M | |
| CapEx | $12M | $26M | $17M | $20M | $462.0K | $149.0K | $-8M | $-3M | $4M | $4M | $5M | $5M | $6M | $4M | $5M | $3M | |
| Investing Cash Flow | $-6M | $-4M | $-30M | $92M | $-3M | $-5M | $-1M | $-3M | $-1M | $-1M | $2M | $-4M | $-6M | $-2M | $-4M | $4M | |
| Debt Issued | · | · | · | · | · | · | $0 | $0 | $0 | · | $50M | $52M | $67M | · | $59M | $45M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $1M | · | · | · | |
| Stock Repurchased | $404.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-404.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-465.0K | $-65.0K | $-121.0K | $-303.0K | $-4M | $-61M | $-1M | $-1M | $-48M | $8M | $7M | $-28M | $-3M | $-13M | $7M | $-679.0K | |
| Net Change in Cash | $-9M | $-14M | $-30M | $79M | $-4M | $76M | $-4M | $-12M | $-2M | $14M | $2M | $-3M | $-6M | $7M | $-2M | $5M | |
| Taxes Paid | $88.0K | $191.0K | $230.0K | $288.0K | $107.0K | $459.0K | $-79.0K | $641.0K | $8.0K | $109.0K | $36.0K | $778.0K | $-26.0K | $9.0K | $-1.0K | $92.0K | |
| Free Cash Flow | $-15M | · | · | · | $-5M | · | · | · | $43M | · | · | · | $-3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-5M | · | · | · |
수익성 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -3.9% | · | -60.9% | -221.8% | 0.81% | · | -31.4% | -184.0% | -27.9% | · | -13.6% | -9.8% | 5.5% | · | 3.6% | -5.3% | |
| Net Margin | 23.5% | · | -85.2% | 53.9% | -0.86% | · | -60.1% | -302.7% | -27.4% | · | -1.7% | -5.9% | 7.2% | · | 7.2% | 1.9% | |
| Pretax Margin | 27.9% | · | -67.0% | -223.2% | 0.52% | · | -58.5% | -331.9% | -23.2% | · | 3.6% | -3.0% | 10.0% | · | 10.8% | 6.3% | |
| EBITDA Margin | -3.9% | · | -60.9% | -221.8% | 0.81% | · | -31.4% | -184.0% | -27.9% | · | -13.6% | -9.8% | 5.5% | · | 3.6% | -5.3% | |
| ROA | 1.4% | · | -3.2% | 2.2% | -0.11% | · | -4.3% | -27.2% | -1.7% | · | -0.16% | -0.64% | 1.2% | · | 1.1% | 0.23% | |
| ROE | 2.0% | · | -4.9% | 3.2% | -0.15% | · | -6.6% | -41.1% | -2.6% | · | -0.24% | -0.97% | 1.8% | · | 1.7% | 0.35% | |
| ROIC | -0.25% | · | -4.4% | -13.5% | -0.34% | · | -4.1% | -25.5% | -2.9% | · | 0.77% | -2.8% | 0.82% | · | 0.46% | -0.27% |
유동성 및 지급능력 5
| 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 | 2.5 | · | 2.5 | 2.5 | 1.8 | · | 2.2 | 2.6 | 3.5 | · | 3.6 | 2.3 | 2.1 | · | 3.4 | 3.2 | |
| Quick Ratio | 2.1 | · | 1.9 | 1.8 | 1.3 | · | 2.1 | 2.4 | 3.3 | · | 0.1 | 0.0 | 2.0 | · | 3.3 | 3.1 | |
| Debt / Equity | · | · | · | · | · | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | · | · | · | · | · | · | 0.2 | 0.2 | 0.1 | · | 0.1 | · | · | · | 0.2 | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | -3.1 | -2.3 | 1.9 | · | 1.2 | -1.8 |
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 | 0.1 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.2 | · | 0.1 | 0.1 | |
| Inventory Turnover | · | · | · | · | · | · | 3.0 | 3.9 | 3.5 | · | 5.3 | 6.6 | 8.6 | · | 8.8 | 7.6 | |
| Receivables Turnover | 0.4 | · | 0.1 | 0.1 | 0.3 | · | 0.1 | 0.2 | 0.1 | · | · | · | 0.3 | · | 0.2 | 0.2 |
가치 평가 (TTM) 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 TTM | $65M | · | $111M | $112M | $139M | · | $141M | $200M | $300M | · | $364M | $389M | $375M | · | $317M | $257M | |
| Net Income TTM | $883.0K | · | $-28M | $-172M | $-192M | · | $-193M | $-173M | $-9M | · | $11M | $13M | $3M | · | $-46M | $-89M | |
| Market Cap | $118M | · | $110M | $135M | $98M | · | $197M | $158M | $175M | · | $222M | $232M | $201M | · | $161M | $104M | |
| Enterprise Value | · | · | · | · | · | · | $242M | $195M | $198M | · | $281M | $282M | $274M | · | $243M | $175M | |
| P/E | 122.5 | · | -3.9 | -0.8 | -0.5 | · | -1.0 | -0.9 | -19.2 | · | 21.1 | 17.2 | 84.4 | · | -3.4 | -1.2 | |
| P/S | 1.8 | · | 1.0 | 1.2 | 0.7 | · | 1.4 | 0.8 | 0.6 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.4 | |
| P/B | 0.4 | · | 0.4 | 0.5 | 0.4 | · | 0.7 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.2 | |
| P / Tangible Book | 0.4 | · | 0.4 | 0.5 | 0.4 | · | 0.8 | 0.6 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.2 | |
| P / Cash Flow | -38.9 | · | · | · | 36.2 | · | · | · | 3.7 | · | · | · | 62.1 | · | · | · | |
| P / FCF | -8.0 | · | · | · | -21.7 | · | · | · | 4.0 | · | · | · | -72.0 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | -19.3 | -2.1 | -16.5 | · | -31.7 | -38.4 | 43.2 | · | 63.8 | -36.5 | |
| EV / FCF | · | · | · | · | · | · | · | · | 4.6 | · | · | · | -98.1 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | 1.7 | 1.0 | 0.7 | · | 0.8 | 0.7 | 0.7 | · | 0.8 | 0.7 | |
| Earnings Yield | 0.82% | · | -25.8% | -127.9% | -196.6% | · | -98.3% | -110.1% | -5.2% | · | 4.7% | 5.8% | 1.2% | · | -29.3% | -86.8% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $44M | $46M | $309M | $362M | $229M |
| 영업이익률 % | -129.7% | -68.5% | -5.4% | -4.5% | -56.0% |
| 순이익 | $5M | $-207M | $-3M | $-619.0K | $-101M |
| 희석 EPS | $0.10 | $-4.31 | $-0.07 | $-0.01 | $-2.18 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | 0.0 | 0.1 | 0.2 | 0.2 |
| 유동비율 | 2.5 | 1.6 | 2.7 | 2.1 | 2.9 |
| 당좌 비율 | 2.2 | 1.2 | 0.1 | 2.0 | 2.8 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-89M | $164M | $12M | — | — |
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.