ULBI Ultralife Corporation - Common Stock
$6.06
가격 · 5월 20, 2026
기준 재무 정보 5월 8, 2026
ULBI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.06
시가총액
—
P/E (TTM)
-0.2
EPS (TTM)
$-35.00
매출 (TTM)
$191M
배당 수익률
—
ROE
—
부채/자본
—
52주 범위
$5 – $10
ULBI 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
$191M
2017-12-31
→
2025-12-31
EPS
$-35.00
2017-12-31
→
2025-12-31
잉여현금흐름
—
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ULBI
동종업계 중앙값
P/E (TTM)
-0.2
55.4
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ULBI
동종업계 중앙값
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ULBI
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ULBI
동종업계 중앙값
Revenue YoY (매출 YoY)
16.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
13.2%
—
Revenue CAGR 5Y (매출 CAGR 5년)
12.2%
—
EPS YoY
8536.4%
—
Net Income YoY (순이익 YoY)
-12.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ULBI
동종업계 중앙값
ULBI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 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
-0.15%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.03 | $0.16 | -0.19% |
| 2025년 12월 31일 | $0.12 | $0.28 | -0.16% |
| 2025년 9월 30일 | $-0.07 | $0.22 | -0.29% |
| 2025년 6월 30일 | $0.07 | $0.14 | -0.07% |
| 2025년 3월 31일 | $0.13 | $0.15 | -0.02% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ULBI | — | -0.2 | 16.2% | — | — | — |
| SPWR | — | — | — | — | — | — |
| SPWR | — | — | — | — | — | — |
| WATT | $9M | -0.6 | 633.1% | -170.4% | -90.2% | 36.0% |
| BLNK | — | -0.9 | -16.5% | — | — | — |
| NEOV | — | — | — | — | — | — |
| STEM | $128M | -1.6 | 8.1% | 88.2% | -42.5% | 38.4% |
| FTCI | — | -1.9 | 110.5% | — | — | — |
| ZEO | — | — | — | — | — | — |
| STI | $53M | -0.7 | — | -307146.1% | 385.4% | 50.2% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $191M | $164M | $159M | $132M | $98M | $108M | $107M | $87M | $86M | $82M | $76M | $66M | |
| Cost of Revenue | $145M | $122M | $119M | $102M | $74M | $79M | $76M | $62M | $59M | $57M | $53M | $47M | |
| Gross Profit | $46M | $42M | $39M | $29M | $25M | $29M | $31M | $26M | $26M | $25M | $23M | $19M | |
| R&D Expense | $10M | $8M | $8M | $7M | $7M | $6M | $7M | $5M | $5M | $6M | $6M | $5M | |
| SG&A Expense | $29M | $24M | $22M | $22M | $18M | $18M | $17M | $15M | $15M | $15M | $14M | $15M | |
| Operating Expenses | $52M | $32M | $30M | $29M | $25M | $23M | $24M | $19M | $20M | $21M | $20M | $21M | |
| Operating Income | $-6M | $10M | $9M | $129.0K | $35.0K | $6M | $7M | $7M | $6M | $4M | $3M | $-1M | |
| Other Non-op | $1M | $276.0K | $2M | $376.0K | $56.0K | $165.0K | $-58.0K | $121.0K | $2.0K | $80.0K | $65.0K | $-154.0K | |
| Pretax Income | $-8M | $8M | $9M | $-446.0K | $-151.0K | $7M | $7M | $7M | $6M | $4M | $3M | $-2M | |
| Income Tax | $-2M | $2M | $2M | $-326.0K | $79.0K | $2M | $1M | $-18M | $-1M | $98.0K | $310.0K | $268.0K | |
| Net Income | $-6M | $6M | $7M | $-119.0K | $-234.0K | $5M | $5M | $25M | $8M | $4M | $3M | $-2M | |
| EPS (Basic) | $-35.00 | $38.00 | $0.44 | $0.05 | $0.05 | $0.33 | $33.00 | $1.57 | $0.49 | $0.23 | $0.18 | $-0.12 | |
| EPS (Diluted) | $-35.00 | $38.00 | $0.44 | $0.05 | $0.05 | $0.33 | $32.00 | $1.53 | $0.48 | $0.23 | $0.17 | · | |
| Shares (Basic) | 16,642,000 | 16,555,000 | 16,214,000 | 16,125,000 | 16,037,000 | 15,902 | 15,783,000 | 15,882,000 | 15,528 | 15,261,000 | 16,182 | 17,475,000 | |
| Shares (Diluted) | 16,642,000 | 16,767,000 | 16,226,000 | 16,125,000 | 16,037,000 | 16,096 | 16,179,000 | 16,347,000 | 15,858 | 15,405,000 | 16,458 | 17,475,000 | |
| EBITDA | · | · | · | · | · | · | · | · | · | · | $6M | $1M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $7M | $10M | $6M | $8M | $11M | $7M | $26M | $18M | $11M | $14M | $18M | |
| Receivables | $34M | $29M | $32M | $28M | $20M | $21M | $30M | $16M | $15M | $13M | $11M | $11M | |
| Inventory | $54M | $51M | $42M | $41M | $33M | $28M | $30M | $23M | $26M | $23M | $24M | $26M | |
| Prepaid Expense | $8M | $10M | $6M | $4M | $5M | $5M | $3M | $2M | $3M | $2M | $2M | $1M | |
| Current Assets | $106M | $97M | $90M | $79M | $67M | $64M | $70M | $67M | $62M | $49M | $52M | $57M | |
| PP&E (Net) | $40M | $40M | $21M | $22M | $23M | $23M | $23M | $11M | $8M | $8M | $9M | $10M | |
| PP&E (Gross) | $113M | $109M | $88M | $93M | $91M | $88M | $85M | $72M | $67M | $65M | $65M | $63M | |
| Accum. Depreciation | $73M | $68M | $66M | $71M | $68M | $65M | $63M | $61M | $59M | $57M | $55M | $53M | |
| Goodwill | $45M | $45M | $38M | $37M | $38M | $27M | $27M | $20M | $20M | $20M | $16M | $16M | |
| Intangibles | $11M | $25M | $15M | $16M | $17M | $9M | $10M | $7M | $7M | $7M | $4M | $4M | |
| Other Non-current Assets | $4M | $5M | $4M | $2M | $3M | $2M | $2M | $887.0K | $125.0K | $72.0K | $309.0K | $235.0K | |
| Total Assets | $217M | $220M | $178M | $168M | $160M | $138M | $145M | $121M | $97M | $85M | $82M | $88M | |
| Accounts Payable | $17M | $14M | $11M | $16M | $10M | $11M | $9M | $10M | $9M | $7M | $6M | $7M | |
| Current Liabilities | $37M | $29M | $24M | $29M | $19M | $19M | $17M | $15M | $14M | $11M | $11M | $11M | |
| Capital Leases | $2M | $3M | $3M | · | · | · | $1M | $376.0K | · | · | · | · | |
| Deferred Tax | $1M | $1M | $2M | $2M | $2M | $515.0K | $559.0K | $591.0K | $4M | $6M | $5M | $4M | |
| Other Non-current Liabilities | $3M | $4M | $4M | $2M | $2M | $2M | $1M | $408.0K | $31.0K | $18.0K | $28.0K | $56.0K | |
| Total Liabilities | $87M | $86M | $53M | $52M | $42M | $21M | $35M | $16M | $18M | $17M | $16M | $16M | |
| Long-term Debt | $50M | $55M | $26M | $21M | $21M | $1M | $17M | · | · | · | · | · | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $193M | $192M | $189M | $187M | $187M | $185M | $184M | $183M | $180M | $178M | $177M | $176M | |
| Retained Earnings | $-40M | $-34M | $-41M | $-48M | $-48M | $-48M | $-53M | $-58M | $-83M | $-91M | $-94M | $-97M | |
| Treasury Stock | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $19M | $18M | · | · | $8M | |
| AOCI | $-3M | $-4M | $-4M | $-4M | $-2M | $-2M | $-3M | $-3M | $-2M | $-3M | $-907.0K | $-467.0K | |
| Stockholders' Equity | $130M | $134M | $125M | $116M | $118M | $117M | $110M | $105M | $79M | $68M | $66M | $72M | |
| Liabilities + Equity | $217M | $220M | $178M | $168M | $160M | $138M | $145M | $121M | $97M | $85M | $82M | $88M | |
| Shares Outstanding | 16,656,503 | 21,069,079 | 20,783,607 | 20,570,710 | 16,135,358 | 20,373,519 | 20,268,050 | 20,053,335 | 19,670,928 | 19,324,723 | 19,181,815 | 17,340,813 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $3M | $2M | $3M | |
| Stock-based Comp | $935.0K | $698.0K | $528.0K | $776.0K | $671.0K | $943.0K | $753.0K | $890.0K | $653.0K | $710.0K | $571.0K | $1M | |
| Deferred Tax | $-3M | $1M | $1M | $-962.0K | $-147.0K | $1M | $1M | $-19M | $-2M | $135.0K | $180.0K | $191.0K | |
| Amort. of Intangibles | $2M | $1M | $889.0K | $1M | $633.0K | $595.0K | $525.0K | $397.0K | $422.0K | $503.0K | $235.0K | $305.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | $2M | $2M | |
| Operating Cash Flow | $11M | $17M | $2M | $-1M | $4M | $22M | $-3M | $11M | $7M | $8M | $9M | $4M | |
| CapEx | $4M | $2M | $3M | $2M | $3M | $3M | $6M | $4M | $1M | $1M | $3M | $2M | |
| Investing Cash Flow | $-4M | $-50M | $-3M | $-2M | $-26M | $-3M | $-32M | $-4M | $-1M | $-11M | $-3M | $-1M | |
| Stock Repurchased | · | · | · | · | · | $0 | $2M | $742.0K | · | $607.0K | $9M | · | |
| Financing Cash Flow | $-5M | $30M | $5M | $518.0K | $20M | $-16M | $16M | $1M | $1M | $-175.0K | $-9M | $-751.0K | |
| Net Change in Cash | $2M | $-3M | $5M | $-3M | $-2M | $3M | $-19M | $8M | $8M | · | $-3M | $2M | |
| Taxes Paid | $147.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | $6M | $2M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | 30.5% | 29.1% | |
| Operating Margin | · | · | · | · | · | · | · | · | · | · | 4.4% | -2.2% | |
| Net Margin | · | · | · | · | · | · | · | · | · | · | 3.8% | -3.2% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | 4.1% | -2.7% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | · | · | 7.6% | 2.1% | |
| ROA | · | · | · | · | · | · | · | · | · | · | 3.5% | -2.4% | |
| ROE | · | · | · | · | · | · | · | · | · | · | 4.2% | -2.9% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | 4.5% | -2.3% |
유동성 및 지급능력 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | · | · | · | · | · | 4.8 | 5.1 | |
| Quick Ratio | · | · | · | · | · | · | · | · | · | · | 2.4 | 2.6 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | · | · | · | 0.9 | 0.8 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | 2.1 | 1.8 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | 6.7 | 5.2 |
성장률 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 16.2% | 3.7% | 20.3% | 34.2% | -8.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 13.2% | 18.7% | 13.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 12.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 8536.4% | 780.0% | 0.00% | -84.9% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 812.6% | 10.1% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | -12.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 11.2% | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $191M | $164M | $159M | $132M | $98M | $108M | $107M | $87M | $86M | $82M | $76M | $66M | |
| Net Income TTM | $-6M | $6M | $7M | $-119.0K | $-234.0K | $5M | $5M | $25M | $8M | $4M | $3M | $-2M | |
| Market Cap | · | · | · | · | · | · | · | · | · | · | $99M | $54M | |
| P/E | -0.2 | 0.2 | 15.5 | 77.2 | 120.8 | 19.6 | 0.2 | 4.4 | 13.6 | 21.5 | 38.0 | · | |
| P/S | · | · | · | · | · | · | · | · | · | · | 1.3 | 0.8 | |
| P/B | · | · | · | · | · | · | · | · | · | · | 1.5 | 0.8 | |
| P / Tangible Book | 1.3 | 1.9 | 2.0 | 1.0 | 1.6 | 1.3 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | · | · | · | · | · | 11.6 | 14.8 | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | 17.5 | 27.0 | |
| Earnings Yield | -611.9% | 510.1% | 6.5% | 1.3% | 0.83% | 5.1% | 433.0% | 22.7% | 7.3% | 4.7% | 2.6% | · |
손익계산서 16
| 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 | $47M | $48M | $43M | $49M | $51M | $44M | $36M | $43M | $42M | $45M | $39M | $43M | $32M | $36M | $33M | $32M | |
| Cost of Revenue | $37M | $36M | $34M | $37M | $38M | $33M | $27M | $31M | $30M | $33M | $30M | $32M | $24M | $28M | $27M | $24M | |
| Gross Profit | $10M | $12M | $10M | $12M | $13M | $11M | $9M | $12M | $11M | $11M | $10M | $11M | $7M | $8M | $7M | $8M | |
| R&D Expense | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $7M | $8M | $8M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | $5M | |
| Operating Expenses | $10M | $23M | $11M | $9M | $9M | $9M | $8M | $8M | $7M | $8M | $8M | $7M | $7M | $8M | $7M | $7M | |
| Operating Income | $-215.0K | $-11M | $-951.0K | $2M | $3M | $1M | $511.0K | $4M | $4M | $4M | $2M | $4M | $26.0K | $217.0K | $-586.0K | $793.0K | |
| Other Non-op | $420.0K | $1M | $192.0K | $-151.0K | $79.0K | $-150.0K | $15.0K | $347.0K | $64.0K | $30.0K | $200.0K | $1M | $-70.0K | $-229.0K | $526.0K | $62.0K | |
| Pretax Income | $-663.0K | $-10M | $-2M | $1M | $2M | $495.0K | $353.0K | $4M | $4M | $3M | $2M | $5M | $-468.0K | $-380.0K | $-332.0K | $678.0K | |
| Income Tax | $-192.0K | $-3M | $-504.0K | $243.0K | $567.0K | $262.0K | $74.0K | $853.0K | $703.0K | $263.0K | $446.0K | $1M | $-133.0K | $-155.0K | $-90.0K | $170.0K | |
| Net Income | $-451.0K | $-7M | $-1M | $879.0K | $2M | $194.0K | $258.0K | $3M | $3M | $3M | $1M | $3M | $-346.0K | $-224.0K | $-239.0K | $512.0K | |
| EPS (Basic) | $-3.00 | $-35.00 | $-0.07 | $0.05 | $11.00 | $37.72 | $0.02 | $0.18 | $0.08 | $0.30 | $0.08 | $0.03 | $0.03 | $0.00 | $0.03 | $0.03 | |
| EPS (Diluted) | $-3.00 | $-35.00 | $-0.07 | $0.05 | $11.00 | $37.72 | $0.02 | $0.18 | $0.08 | $0.30 | $0.08 | $0.03 | $0.03 | $0.00 | $0.03 | $0.03 | |
| Shares (Basic) | 16,657,000 | -33,272,000 | 16,646,000 | 16,635,000 | 16,633,000 | -33,034,000 | 16,625,000 | 16,568,000 | 16,396,000 | -32,300,000 | 16,238,000 | 16,141,000 | 16,135,000 | -32,241,000 | 16,133,000 | 16,129,000 | |
| Shares (Diluted) | 16,657,000 | -33,340,000 | 16,646,000 | 16,656,000 | 16,680,000 | -33,450,000 | 16,874,000 | 16,825,000 | 16,518,000 | -32,356,000 | 16,303,000 | 16,144,000 | 16,135,000 | -32,261,000 | 16,133,000 | 16,149,000 | |
| EBITDA | $-215.0K | · | $-951.0K | $2M | $3M | · | $511.0K | $4M | $4M | · | $2M | $4M | $26.0K | · | $-586.0K | $793.0K |
대차대조표 28
| 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 | $9M | $9M | $9M | $11M | $9M | $7M | $7M | $7M | $10M | $10M | $9M | $8M | $6M | $6M | $5M | $5M | |
| Receivables | $34M | $34M | $31M | $32M | $36M | $29M | $28M | $31M | $35M | $32M | $27M | $29M | $24M | $28M | $27M | $22M | |
| Inventory | $57M | $54M | $53M | $51M | $48M | $51M | $44M | $41M | $44M | $42M | $47M | $46M | $47M | $41M | $41M | $39M | |
| Prepaid Expense | $9M | $8M | $8M | $5M | $9M | $10M | $8M | $5M | $5M | $6M | $6M | $5M | $4M | $4M | $6M | $5M | |
| Current Assets | $110M | $106M | $101M | $99M | $101M | $97M | $86M | $84M | $94M | $90M | $90M | $88M | $81M | $79M | $79M | $72M | |
| PP&E (Net) | $40M | $40M | $41M | $41M | $40M | $40M | $20M | $20M | $21M | $21M | $21M | $21M | $21M | $22M | $22M | $22M | |
| PP&E (Gross) | $114M | $113M | $112M | $111M | $110M | $109M | $88M | $87M | $87M | $88M | $87M | $93M | $93M | $93M | $92M | $92M | |
| Accum. Depreciation | $74M | $73M | $71M | $71M | $69M | $68M | $68M | $67M | $66M | $66M | $66M | $72M | $72M | $71M | $70M | $70M | |
| Goodwill | $45M | $45M | $45M | $45M | $45M | $45M | $38M | $38M | $37M | $38M | $37M | $38M | $38M | $37M | $37M | $38M | |
| Intangibles | $11M | $11M | $23M | $24M | $24M | $25M | $14M | $15M | $15M | $15M | $15M | $16M | $16M | $16M | $16M | $17M | |
| Other Non-current Assets | $4M | $4M | $4M | $4M | $5M | $5M | $4M | $5M | $3M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Total Assets | $221M | $217M | $222M | $221M | $224M | $220M | $172M | $170M | $181M | $178M | $176M | $175M | $171M | $168M | $168M | $162M | |
| Accounts Payable | $24M | $17M | $14M | $15M | $17M | $14M | $13M | $10M | $13M | $11M | $13M | $19M | $19M | $16M | $16M | $13M | |
| Current Liabilities | $43M | $37M | $34M | $30M | $31M | $29M | $26M | $21M | $23M | $24M | $26M | $29M | $29M | $29M | $28M | $22M | |
| Capital Leases | $2M | $2M | $2M | $3M | $3M | $3M | $3M | · | · | $3M | · | · | · | · | · | · | |
| Deferred Tax | $967.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Liabilities | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Total Liabilities | $91M | $87M | $85M | $82M | $87M | $86M | $38M | $36M | $52M | $53M | $54M | $56M | $55M | $52M | $53M | $45M | |
| Long-term Debt | $48M | $50M | $50M | $51M | $54M | $54M | $8M | $12M | $25M | $26M | $26M | $25M | $23M | $21M | $23M | $22M | |
| Total Debt | $48M | · | $50M | $51M | $54M | · | $8M | $12M | $25M | · | $26M | $25M | $23M | · | $23M | $22M | |
| Common Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Paid-in Capital | $193M | $193M | $193M | $192M | $192M | $192M | $192M | $191M | $190M | $189M | $189M | $188M | $188M | $187M | $187M | $187M | |
| Retained Earnings | $-41M | $-40M | $-33M | $-32M | $-33M | $-34M | $-35M | $-35M | $-38M | $-41M | $-44M | $-45M | $-48M | $-48M | $-48M | $-47M | |
| Treasury Stock | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | |
| AOCI | $-3M | $-3M | $-3M | $-3M | $-4M | $-4M | $-3M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-5M | $-3M | |
| Stockholders' Equity | $130M | $130M | $137M | $138M | $136M | $134M | $134M | $133M | $129M | $125M | $122M | $120M | $116M | $116M | $115M | $117M | |
| Liabilities + Equity | $221M | $217M | $222M | $221M | $224M | $220M | $172M | $170M | $181M | $178M | $176M | $175M | $171M | $168M | $168M | $162M | |
| Shares Outstanding | 16,656,503 | 16,656,503 | 16,648,947 | 16,642,332 | 16,632,965 | 16,632,965 | 16,626,513 | 16,623,347 | 16,451,332 | 16,347,493 | 16,311,194 | 16,150,693 | 16,135,358 | 16,347,493 | 16,133,618 | 16,132,868 |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $-1.0K | $237.0K | $236.0K | $235.0K | $227.0K | $208.0K | $170.0K | $159.0K | $161.0K | $104.0K | $131.0K | $154.0K | $139.0K | $224.0K | $179.0K | $184.0K | |
| Amort. of Intangibles | $267.0K | $292.0K | $411.0K | $410.0K | $405.0K | $348.0K | $229.0K | $227.0K | $228.0K | $226.0K | $227.0K | $227.0K | $209.0K | $313.0K | $318.0K | $323.0K | |
| Operating Cash Flow | $2M | $1M | $198.0K | $6M | $3M | $3M | $5M | $9M | $-81.0K | $2M | $-889.0K | $2M | $-1M | $3M | $-427.0K | $-178.0K | |
| CapEx | $770.0K | $882.0K | $995.0K | $1M | $895.0K | $606.0K | $594.0K | $360.0K | $372.0K | $1M | $534.0K | $516.0K | $497.0K | $283.0K | $811.0K | $214.0K | |
| Investing Cash Flow | $-770.0K | $-886.0K | $-991.0K | $-1M | $-895.0K | $-49M | $-594.0K | $-360.0K | $-372.0K | $-1M | $-534.0K | $-516.0K | $-497.0K | $-283.0K | $-811.0K | $-214.0K | |
| Financing Cash Flow | $-2M | $-687.0K | $-651.0K | $-3M | $-687.0K | $46M | $-4M | $-12M | $185.0K | $-301.0K | $2M | $2M | $2M | $-2M | $1M | $-429.0K | |
| Net Change in Cash | $-455.0K | $85.0K | $-2M | $2M | $2M | $80.0K | $84.0K | $-3M | $-179.0K | $977.0K | $1M | $3M | $-108.0K | $662.0K | $-63.0K | $-936.0K | |
| Free Cash Flow | $1M | · | · | · | $2M | · | · | · | $-453.0K | · | · | · | $-2M | · | · | · |
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 | 21.3% | · | 22.2% | 23.9% | 25.1% | · | 24.3% | 26.9% | 27.4% | · | 24.8% | 24.8% | 23.3% | · | 20.2% | 23.8% | |
| Operating Margin | -0.45% | · | -2.2% | 4.7% | 6.7% | · | 1.4% | 9.1% | 9.7% | · | 5.4% | 8.6% | 0.08% | · | -1.8% | 2.5% | |
| Net Margin | -0.95% | · | -2.8% | 1.8% | 3.7% | · | 0.72% | 6.9% | 6.9% | · | 3.4% | 7.8% | -1.1% | · | -0.72% | 1.6% | |
| Pretax Margin | -1.4% | · | -4.0% | 2.3% | 4.8% | · | 0.99% | 8.9% | 8.6% | · | 4.4% | 11.1% | -1.5% | · | -1.0% | 2.1% | |
| EBITDA Margin | -0.45% | · | -2.2% | 4.7% | 6.7% | · | 1.4% | 9.1% | 9.7% | · | 5.4% | 8.6% | 0.08% | · | -1.8% | 2.5% | |
| ROA | -0.20% | · | -0.62% | 0.45% | 0.92% | · | 0.15% | 1.7% | 1.6% | · | 0.77% | 2.0% | -0.21% | · | -0.16% | 0.34% | |
| ROE | -0.34% | · | -0.90% | 0.65% | 1.4% | · | 0.20% | 2.4% | 2.4% | · | 1.1% | 2.8% | -0.30% | · | -0.21% | 0.43% | |
| ROIC | -0.09% | · | -0.36% | 0.93% | 1.4% | · | 0.28% | 2.1% | 2.1% | · | 1.1% | 1.8% | 0.01% | · | -0.31% | 0.43% |
유동성 및 지급능력 4
| 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 | 2.6 | · | 3.0 | 3.3 | 3.2 | · | 3.3 | 4.1 | 4.0 | · | 3.4 | 3.0 | 2.8 | · | 2.8 | 3.2 | |
| Quick Ratio | 1.0 | · | 1.2 | 1.4 | 1.4 | · | 1.3 | 1.8 | 1.9 | · | 1.4 | 1.3 | 1.0 | · | 1.1 | 1.2 | |
| Debt / Equity | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.1 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.0 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 |
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 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.2 | |
| Inventory Turnover | 0.7 | · | 0.7 | 0.8 | 0.8 | · | 0.6 | 0.7 | 0.7 | · | 0.7 | 0.8 | 0.6 | · | 0.8 | 0.7 | |
| Receivables Turnover | 1.3 | · | 1.5 | 1.5 | 1.4 | · | 1.3 | 1.4 | 1.4 | · | 1.5 | 1.7 | 1.3 | · | 1.6 | 1.6 |
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 | $190M | · | $178M | $178M | $171M | · | $160M | $167M | $156M | · | $147M | $140M | $128M | · | $117M | $111M | |
| Net Income TTM | $1M | · | $2M | $6M | $8M | · | $7M | $11M | $7M | · | $4M | $3M | $-241.0K | · | $-480.0K | $570.0K | |
| Market Cap | $109M | · | $114M | $149M | $89M | · | $150M | $177M | $145M | · | $159M | $78M | $65M | · | $78M | $73M | |
| Enterprise Value | $147M | · | $155M | $189M | $134M | · | $151M | $182M | $160M | · | $176M | $95M | $82M | · | $95M | $90M | |
| P/E | 0.8 | · | 341.0 | 33.3 | 17.9 | · | 25.1 | 28.7 | 40.0 | · | 57.4 | 40.3 | 50.2 | · | 48.1 | 37.9 | |
| P/S | 0.6 | · | 0.6 | 0.8 | 0.5 | · | 0.9 | 1.1 | 0.9 | · | 1.1 | 0.6 | 0.5 | · | 0.7 | 0.7 | |
| P/B | 0.8 | · | 0.8 | 1.1 | 0.7 | · | 1.1 | 1.3 | 1.1 | · | 1.3 | 0.7 | 0.6 | · | 0.7 | 0.6 | |
| P / Tangible Book | 1.5 | · | 1.7 | 2.2 | 1.3 | · | 1.8 | 2.2 | 1.9 | · | 2.3 | 1.2 | 1.0 | · | 1.3 | 1.2 | |
| P / Cash Flow | 48.1 | · | · | · | 26.6 | · | · | · | -1789.3 | · | · | · | -47.5 | · | · | · | |
| P / FCF | 73.1 | · | · | · | 36.2 | · | · | · | -319.9 | · | · | · | -34.8 | · | · | · | |
| EV / EBITDA | -685.3 | · | -162.5 | 84.0 | 39.5 | · | 296.3 | 46.4 | 39.4 | · | 82.5 | 25.8 | 3171.8 | · | -163.0 | 113.4 | |
| EV / FCF | 99.2 | · | · | · | 54.3 | · | · | · | -353.2 | · | · | · | -44.3 | · | · | · | |
| EV / Revenue | 0.8 | · | 0.9 | 1.1 | 0.8 | · | 0.9 | 1.1 | 1.0 | · | 1.2 | 0.7 | 0.6 | · | 0.8 | 0.8 | |
| Earnings Yield | 122.4% | · | 0.29% | 3.0% | 5.6% | · | 4.0% | 3.5% | 2.5% | · | 1.7% | 2.5% | 2.0% | · | 2.1% | 2.6% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 매출 | $191M | — | $164M | $159M | $132M |
| 순이익 | $-6M | — | $6M | $7M | $-119.0K |
| 희석 EPS | $-35.00 | — | $38.00 | $0.44 | $0.05 |
트레이딩 시그널 진입 가격 및 위험/보상 비율을 포함한 최근 매수/매도 신호
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.