UTMD Utah Medical Products, Inc. - Common Stock
$64.00
가격 · 5월 19, 2026
기준 재무 정보 5월 12, 2026
UTMD 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$64.00
시가총액
$178M
P/E (TTM)
16.1
EPS (TTM)
$3.48
매출 (TTM)
$39M
배당 수익률
2.2%
ROE
9.5%
부채/자본
—
52주 범위
$52 – $72
UTMD 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
$39M
2016-12-31
→
2025-12-31
EPS
$3.48
2016-12-31
→
2025-12-31
잉여현금흐름
$14M
2016-12-31
→
2025-12-31
마진
29.3%
2016-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
UTMD
동종업계 중앙값
P/E (TTM)
16.1
11.4
P/S (TTM)
4.6
1.8
P/B
1.5
1.8
Price / FCF (주가 / FCF)
12.4
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
UTMD
동종업계 중앙값
Gross Margin (매출 총이익률)
57.1%
63.9%
Operating Margin (영업이익률)
29.6%
—
Net Profit Margin (순이익률)
29.3%
-29.0%
ROA
9.2%
-14.2%
ROE
9.5%
-23.3%
ROIC
7.6%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
UTMD
동종업계 중앙값
Current Ratio (유동비율)
37.6
5.0
Quick Ratio (당좌 비율)
34.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
UTMD
동종업계 중앙값
Revenue YoY (매출 YoY)
-5.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-9.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-1.8%
—
EPS YoY
-12.1%
—
Net Income YoY (순이익 YoY)
-18.6%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
UTMD
동종업계 중앙값
Payout Ratio (지급 비율)
35.3%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
2.2%
지급 비율
35.3%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 3월 17일 | $0.3100 |
| 2025년 12월 16일 | $0.3100 |
| 2025년 9월 17일 | $0.3050 |
| 2025년 6월 16일 | $0.3050 |
| 2025년 3월 14일 | $0.3050 |
| 2024년 12월 16일 | $0.3050 |
| 2024년 9월 20일 | $0.3000 |
| 2024년 6월 14일 | $0.3000 |
| 2024년 3월 14일 | $0.3000 |
| 2023년 12월 14일 | $0.3000 |
| 2023년 9월 14일 | $0.2950 |
| 2023년 6월 15일 | $0.2950 |
| 2023년 3월 16일 | $0.2950 |
| 2022년 12월 15일 | $0.2950 |
| 2022년 9월 15일 | $0.2900 |
| 2022년 6월 16일 | $0.2900 |
| 2022년 3월 17일 | $0.2900 |
| 2021년 12월 14일 | $2.0000 |
| 2021년 9월 15일 | $0.2850 |
| 2021년 6월 14일 | $0.2850 |
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.09%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2024년 3월 31일 | $1.09 | — | — |
| 2023년 6월 30일 | $1.15 | — | — |
| 2022년 12월 31일 | $1.25 | — | — |
| 2014년 3월 31일 | $0.72 | $0.81 | -0.09% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| UTMD | $178M | 16.1 | -5.8% | 29.3% | 9.5% | 57.1% |
| CERS | $396M | -25.8 | 16.1% | -6.7% | -26.0% | — |
| KIDS | $446M | -10.5 | 15.4% | -16.8% | -11.3% | 73.0% |
| RXST | $430M | -11.0 | -3.9% | -29.0% | -14.0% | 76.6% |
| OSUR | $170M | -2.6 | -38.1% | -59.8% | -19.1% | 41.9% |
| SMTI | $209M | -5.4 | 19.0% | -36.4% | -165.7% | 92.7% |
| EMBC | $825M | 8.7 | -3.8% | 8.8% | -13.8% | 62.6% |
| STSS | — | — | — | — | — | — |
| NSPR | $77M | -2.3 | 28.1% | -543.3% | -129.3% | 29.5% |
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 | $39M | $41M | $50M | $52M | $49M | $42M | $47M | $42M | $41M | $39M | $40M | $41M | |
| Cost of Revenue | $17M | $17M | $20M | $20M | $18M | $17M | $17M | $16M | $15M | $16M | $16M | $16M | |
| Gross Profit | $22M | $24M | $30M | $32M | $31M | $26M | $29M | $26M | $26M | $24M | $24M | $25M | |
| R&D Expense | $668.0K | $813.0K | $560.0K | $493.0K | $526.0K | $486.0K | $483.0K | $454.0K | $447.0K | $475.0K | $522.0K | $460.0K | |
| SG&A Expense | $8M | $8M | $11M | $10M | $10M | $10M | $10M | $5M | $5M | $5M | $6M | $6M | |
| Operating Income | $11M | $14M | $17M | $20M | $19M | $14M | $18M | $19M | $19M | $16M | $16M | $16M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $65.0K | $289.0K | |
| Other Non-op | $-120.0K | $-174.0K | $256.0K | $188.0K | $0 | $0 | $-8.0K | $437.0K | $-32.0K | $132.0K | · | · | |
| Pretax Income | $14M | $17M | $20M | $21M | $19M | $14M | $18M | $19M | $19M | $16M | $16M | $16M | |
| Income Tax | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $904.0K | $11M | $4M | $4M | $4M | |
| Net Income | $11M | $14M | $17M | $16M | $15M | $11M | $15M | $19M | $9M | $12M | $12M | $11M | |
| EPS (Basic) | $3.48 | $3.96 | $4.58 | $4.53 | $4.05 | $2.95 | $3.96 | $4.97 | $2.29 | $3.23 | $3.16 | $3.04 | |
| EPS (Diluted) | $3.48 | $3.96 | $4.57 | $4.52 | $4.04 | $2.94 | $3.94 | $4.95 | $2.28 | $3.22 | $3.14 | $3.02 | |
| Shares (Basic) | 3,240,000 | 3,503,000 | 3,629,000 | 3,637,000 | 3,647,000 | 3,658,000 | 3,721,000 | 3,730,000 | 3,718,000 | 3,751,000 | 3,752,000 | 3,747,000 | |
| Shares (Diluted) | 3,240,000 | 3,503,000 | 3,637,000 | 3,643,000 | 3,660,000 | 3,672,000 | 3,739,000 | 3,748,000 | 3,737,000 | 3,766,000 | 3,772,000 | 3,774,000 | |
| EBITDA | $11M | $14M | $17M | $20M | $19M | $14M | · | $19M | $19M | $16M | $16M | $16M |
대차대조표 27
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $86M | $83M | $93M | $75M | $61M | $52M | $43M | $51M | $40M | $26M | $23M | $19M | |
| Receivables | $4M | $4M | $3M | $6M | $5M | $4M | $5M | $4M | $4M | $3M | $5M | $5M | |
| Inventory | $8M | $9M | $10M | $9M | $7M | $6M | $7M | $7M | $5M | $5M | $4M | $5M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | $418.0K | $465.0K | |
| Other Current Assets | $529.0K | $448.0K | $428.0K | $515.0K | $456.0K | $346.0K | $443.0K | $423.0K | $366.0K | $361.0K | $418.0K | $768.0K | |
| Current Assets | $98M | $96M | $106M | $90M | $73M | $62M | $55M | $61M | $49M | $34M | $33M | $30M | |
| PP&E (Net) | $10M | $10M | $11M | $10M | $11M | $11M | $11M | $10M | $12M | $10M | $7M | $8M | |
| PP&E (Gross) | $35M | $34M | $34M | $33M | $33M | $34M | $33M | $32M | $32M | $30M | $27M | $28M | |
| Accum. Depreciation | $25M | $24M | $24M | $23M | $23M | $23M | $22M | $21M | $21M | $20M | $20M | $19M | |
| Goodwill | $14M | $14M | $14M | $13M | $14M | $14M | $14M | $14M | $14M | $13M | $15M | $15M | |
| Intangibles | $840.0K | $3M | $5M | $10M | $18M | $24M | $30M | $15M | $18M | $18M | $24M | $28M | |
| Total Assets | $123M | $123M | $135M | $124M | $116M | $112M | $110M | $100M | $93M | $76M | $79M | $81M | |
| Accounts Payable | $911.0K | $696.0K | $769.0K | $1M | $761.0K | $788.0K | $1M | $975.0K | $934.0K | $906.0K | $649.0K | $929.0K | |
| Accrued Liabilities | $2M | $3M | $4M | $5M | $3M | $3M | $2M | $4M | $4M | $2M | $3M | $4M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $4M | |
| Current Liabilities | $3M | $4M | $5M | $6M | $4M | $4M | $3M | $5M | $5M | $3M | $4M | $9M | |
| Capital Leases | $226.0K | $282.0K | $295.0K | $341.0K | $396.0K | $335.0K | $376.0K | $0 | · | · | · | · | |
| Deferred Tax | $337.0K | $469.0K | $322.0K | $549.0K | $577.0K | $651.0K | $521.0K | $535.0K | $456.0K | $716.0K | $1M | $995.0K | |
| Other Non-current Liabilities | · | $0 | $698.0K | $1M | $2M | $2M | $2M | $2M | $6M | · | · | $0 | |
| Total Liabilities | $3M | $5M | $7M | $10M | $8M | $9M | $9M | $11M | $15M | $7M | $10M | $17M | |
| Long-term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $1.0K | $5.1K | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $0 | $4M | |
| Common Stock | $32.0K | $33.0K | $36.0K | $36.0K | $37.0K | $36.0K | $37.0K | $37.0K | $37.0K | $37.0K | $38.0K | $37.0K | |
| Retained Earnings | $129M | $129M | $138M | $126M | $115M | $111M | $111M | $100M | $86M | $81M | $73M | $65M | |
| Stockholders' Equity | $119M | $117M | $128M | $114M | $107M | $103M | $101M | $89M | $78M | $69M | $70M | $65M | |
| Liabilities + Equity | $123M | $123M | $135M | $124M | $116M | $112M | $110M | $100M | $93M | $76M | $79M | $81M | |
| Shares Outstanding | 3,186,000 | 3,335,000 | 3,630,000 | 3,628,000 | 3,655,000 | 3,643,000 | 3,722,000 | 3,720 | 3,721 | 3,713,000 | 3,751,000 | 3,748,000 |
현금 흐름 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $373.0K | $256.0K | $225.0K | $183.0K | $166.0K | $160.0K | $113.0K | $64.0K | $129.0K | $92.0K | $87.0K | $74.0K | |
| Deferred Tax | $-614.0K | $-340.0K | $-621.0K | $-401.0K | $-92.0K | $-26.0K | $-396.0K | $-326.0K | $-658.0K | $-484.0K | $-901.0K | $-500.0K | |
| Amort. of Intangibles | $2M | $2M | $6M | $6M | $7M | $7M | $6M | · | · | · | · | · | |
| Operating Cash Flow | $15M | $15M | $22M | $21M | $21M | $20M | $17M | $17M | $17M | $15M | $14M | $15M | |
| CapEx | $371.0K | $230.0K | $639.0K | $809.0K | $552.0K | $860.0K | $540.0K | $402.0K | $2M | $3M | $176.0K | $1M | |
| Investing Cash Flow | $-371.0K | $-208.0K | $-639.0K | $-818.0K | $-552.0K | $-860.0K | $-22M | $534.0K | $-2M | $-3M | $-246.0K | $-1M | |
| Stock Issued | $0 | $390.0K | $117.0K | $174.0K | $560.0K | $358.0K | $283.0K | $454.0K | $302.0K | $376.0K | $343.0K | $491.0K | |
| Stock Repurchased | $8M | $20M | $0 | $2M | $0 | $7M | $398.0K | $1M | $0 | · | · | · | |
| Net Stock Activity | $-8M | $-20M | $117.0K | $-2M | $560.0K | $-7M | · | $454.0K | $302.0K | $376.0K | $343.0K | $491.0K | |
| Dividends Paid | $4M | $4M | $4M | $3M | $11M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | |
| Financing Cash Flow | $-12M | $-24M | $-4M | $-5M | $-11M | $-11M | $-4M | $-5M | $-3M | $-6M | $-9M | $-8M | |
| Net Change in Cash | $3M | $-10M | $18M | $14M | $9M | $9M | $-8M | $11M | $14M | $3M | $4M | $5M | |
| Free Cash Flow | $14M | $15M | $22M | $20M | $21M | $19M | · | $16M | $15M | $11M | $14M | $14M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $14M | $14M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 57.1% | 59.0% | 59.8% | 61.6% | 63.0% | 60.6% | · | 62.6% | 63.7% | 60.3% | 60.2% | 60.5% | |
| Operating Margin | 29.6% | 33.2% | 33.4% | 37.9% | 38.5% | 32.5% | · | 44.5% | 45.9% | 41.2% | 39.0% | 39.2% | |
| Net Margin | 29.3% | 33.9% | 33.1% | 31.5% | 30.1% | 25.6% | · | 44.2% | 20.5% | 30.9% | 29.5% | 27.6% | |
| Pretax Margin | 36.6% | 41.1% | 40.0% | 39.5% | 38.9% | 32.8% | · | 46.3% | 46.1% | 41.8% | 38.7% | 38.3% | |
| EBITDA Margin | 29.6% | 33.2% | 33.4% | 37.9% | 38.5% | 32.5% | · | 44.5% | 45.9% | 41.2% | 39.0% | 39.2% | |
| ROA | 9.2% | 10.8% | 12.8% | 13.8% | 13.0% | 9.8% | · | 19.3% | 10.1% | 15.6% | 14.8% | 14.1% | |
| ROE | 9.5% | 11.3% | 13.5% | 14.8% | 14.1% | 10.6% | · | 22.2% | 11.5% | 17.5% | 17.6% | 18.2% | |
| ROIC | 7.6% | 9.6% | 10.8% | 13.8% | 13.7% | 10.4% | · | 20.0% | 10.8% | 17.3% | 17.1% | 17.0% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 37.6 | 25.6 | 22.6 | 15.1 | 19.5 | 16.4 | · | 11.6 | 9.3 | 11.5 | 8.1 | 3.3 | |
| Quick Ratio | 34.4 | 23.2 | 20.4 | 13.5 | 17.7 | 14.7 | · | 10.5 | 8.2 | 9.8 | 6.8 | 2.7 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | 240.8 | 56.1 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | |
| Inventory Turnover | 2.0 | 1.8 | 2.2 | 2.6 | 2.8 | 2.5 | · | 2.9 | 3.1 | 3.6 | 3.5 | 3.4 | |
| Receivables Turnover | 10.1 | 10.9 | 11.2 | 9.8 | 10.6 | 9.5 | · | 11.1 | 12.1 | 10.1 | 8.7 | 9.1 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.8% | -18.6% | -3.9% | 6.6% | 16.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -9.7% | -5.9% | 6.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -1.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -12.1% | -13.4% | 1.1% | 11.9% | 37.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.3% | -0.66% | 15.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 3.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -18.6% | -16.6% | 0.98% | 11.4% | 37.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -11.8% | -2.1% | 15.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 0.89% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -0.65% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $39M | $41M | $50M | $52M | $49M | $42M | $47M | $42M | $41M | $39M | $40M | $41M | |
| Net Income TTM | $11M | $14M | $17M | $16M | $15M | $11M | $15M | $19M | $9M | $12M | $12M | $11M | |
| Market Cap | $178M | $205M | $306M | $365M | $366M | $307M | · | $309.1K | $303M | $270M | $220M | $225M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $196M | $210M | |
| P/E | 16.1 | 15.5 | 18.4 | 22.2 | 24.8 | 28.7 | 27.4 | 16.8 | 35.7 | 22.6 | 18.6 | 19.9 | |
| P/S | 4.6 | 5.0 | 6.1 | 7.0 | 7.5 | 7.3 | · | 0.0 | 7.3 | 6.9 | 5.5 | 5.5 | |
| P/B | 1.5 | 1.7 | 2.4 | 3.2 | 3.4 | 3.0 | · | 0.0 | 3.9 | 3.9 | 3.2 | 3.5 | |
| P / Tangible Book | 1.7 | 2.0 | 2.8 | 4.0 | 4.9 | 4.7 | · | · | · | · | · | · | |
| P / Cash Flow | 12.1 | 13.8 | 13.7 | 17.2 | 17.2 | 15.3 | · | 0.0 | 17.9 | 18.6 | 15.9 | 14.6 | |
| P / FCF | 12.4 | 14.0 | 14.1 | 17.9 | 17.7 | 15.9 | · | 0.0 | 19.8 | 24.0 | 16.1 | 15.8 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | 12.5 | 12.9 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | 14.4 | 14.7 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 4.9 | 5.1 | |
| Dividend Yield | 2.2% | 2.1% | 1.4% | 0.87% | 3.1% | 1.3% | · | 1302.7% | 0.98% | 1.5% | 1.8% | 1.7% | |
| Earnings Yield | 6.2% | 6.4% | 5.4% | 4.5% | 4.0% | 3.5% | 3.6% | 6.0% | 2.8% | 4.4% | 5.4% | 5.0% | |
| Payout Ratio | 35.3% | 30.7% | 25.7% | 19.2% | 77.5% | 38.1% | · | 21.7% | 34.7% | 32.3% | 32.5% | 33.1% | |
| Annual Payout | $4M | $4M | $4M | $3M | $11M | $4M | $4M | $4M | $3M | $4M | $4M | $4M |
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 | $9M | $9M | $10M | $10M | $10M | $9M | $10M | $10M | $11M | $12M | $13M | $13M | $13M | $14M | $13M | $13M | |
| Cost of Revenue | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Gross Profit | $5M | $5M | $6M | $6M | $6M | $5M | $6M | $6M | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $8M | |
| R&D Expense | $154.0K | $212.0K | $167.0K | $135.0K | $154.0K | $120.0K | $172.0K | $255.0K | $266.0K | $145.0K | $138.0K | $133.0K | $144.0K | $123.0K | $112.0K | $135.0K | |
| SG&A Expense | $3M | $559.0K | $3M | $2M | $2M | $371.0K | $2M | $3M | $3M | $1M | $3M | $3M | $3M | $2M | $3M | $3M | |
| Operating Expenses | $3M | · | $3M | $2M | $2M | · | $2M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Operating Income | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | |
| Other Non-op | $617.0K | $-2M | $698.0K | $640.0K | $705.0K | $-3M | $836.0K | $773.0K | $915.0K | $-2M | $812.0K | $747.0K | $680.0K | $-160.0K | $198.0K | $142.0K | |
| Pretax Income | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $6M | $5M | $5M | |
| Income Tax | $578.0K | $541.0K | $678.0K | $788.0K | $817.0K | $712.0K | $616.0K | $758.0K | $842.0K | $731.0K | $846.0K | $972.0K | $905.0K | $1M | $1M | $1M | |
| Net Income | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $5M | $4M | $4M | |
| EPS (Basic) | $0.82 | $0.80 | $0.82 | $0.94 | $0.92 | $0.87 | $1.02 | $0.98 | $1.09 | $1.18 | $1.08 | $1.16 | $1.16 | $1.25 | $1.18 | $1.13 | |
| EPS (Diluted) | $0.82 | $0.80 | $0.82 | $0.94 | $0.92 | $0.86 | $1.03 | $0.98 | $1.09 | $1.18 | $1.08 | $1.15 | $1.16 | $1.25 | $1.18 | $1.12 | |
| Shares (Basic) | 3,185,000 | -6,523,000 | 3,207,000 | 3,246,000 | 3,310,000 | -7,125,000 | 3,478,000 | 3,532,000 | 3,618,000 | -7,256,000 | 3,629,000 | 3,628,000 | 3,628,000 | -7,286,000 | 3,625,000 | 3,643,000 | |
| Shares (Diluted) | 3,185,000 | -6,523,000 | 3,207,000 | 3,246,000 | 3,310,000 | -7,125,000 | 3,478,000 | 3,532,000 | 3,618,000 | -7,277,000 | 3,639,000 | 3,639,000 | 3,636,000 | -7,306,000 | 3,634,000 | 3,650,000 | |
| EBITDA | $3M | · | $3M | $3M | $3M | · | $3M | $3M | $4M | · | $4M | $4M | $4M | · | $5M | $5M |
대차대조표 24
| 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 | $87M | $86M | $84M | $82M | $83M | $83M | $88M | $89M | $94M | · | $88M | $85M | $81M | · | $70M | $66M | |
| Receivables | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | $3M | $4M | $4M | · | $6M | $5M | |
| Inventory | $9M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | $9M | · | $10M | $10M | $10M | · | $8M | $7M | |
| Other Current Assets | $614.0K | $529.0K | $422.0K | $331.0K | $482.0K | $448.0K | $377.0K | $377.0K | $510.0K | · | $442.0K | $467.0K | $442.0K | · | $387.0K | $453.0K | |
| Current Assets | $100M | $98M | $97M | $94M | $96M | $96M | $102M | $102M | $107M | · | $102M | $99M | $95M | · | $84M | $79M | |
| PP&E (Net) | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | · | $10M | $11M | $10M | · | $10M | $10M | |
| PP&E (Gross) | · | $35M | · | · | · | $34M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $25M | · | · | · | $24M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $14M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | · | $13M | $14M | $14M | · | $13M | $13M | |
| Intangibles | $364.0K | $840.0K | $1M | $2M | $2M | $3M | $4M | $4M | $4M | · | $6M | $7M | $9M | · | $11M | $13M | |
| Total Assets | $124M | $123M | $122M | $121M | $123M | $123M | $130M | $130M | $135M | · | $131M | $130M | $128M | · | $118M | $116M | |
| Accounts Payable | $1M | $911.0K | $768.0K | $737.0K | $914.0K | $696.0K | $999.0K | $834.0K | $998.0K | · | $511.0K | $1M | $1M | · | $1M | $818.0K | |
| Accrued Liabilities | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $4M | · | $4M | $4M | $5M | · | $5M | $4M | |
| Current Liabilities | $4M | $3M | $3M | $2M | $4M | $4M | $3M | $4M | $5M | · | $4M | $5M | $6M | · | $6M | $4M | |
| Capital Leases | · | $226.0K | · | · | · | · | $299.0K | $275.0K | $285.0K | · | $305.0K | $315.0K | $328.0K | · | $354.0K | $368.0K | |
| Deferred Tax | $294.0K | $337.0K | $223.0K | $370.0K | $385.0K | $469.0K | $286.0K | $208.0K | $256.0K | · | $607.0K | $628.0K | $638.0K | · | $450.0K | $489.0K | |
| Other Non-current Liabilities | · | · | · | · | · | · | $698.0K | $698.0K | $698.0K | · | $1M | $1M | $1M | · | $2M | $2M | |
| Total Liabilities | $4M | $3M | $4M | $3M | $5M | $5M | $5M | $6M | $8M | · | $8M | $9M | $10M | · | $10M | $9M | |
| Long-term Debt | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $32.0K | $32.0K | $32.0K | $32.0K | $33.0K | $33.0K | $34.0K | $35.0K | $36.0K | · | $36.0K | $36.0K | $36.0K | · | $36.0K | $36.0K | |
| Retained Earnings | $130M | $129M | $128M | $127M | $128M | $129M | $134M | $135M | $139M | · | $135M | $132M | $129M | · | $123M | $119M | |
| Stockholders' Equity | $120M | $119M | $118M | $118M | $117M | $117M | $124M | $124M | $128M | · | $124M | $122M | $118M | · | $108M | $107M | |
| Liabilities + Equity | $124M | $123M | $122M | $121M | $123M | $123M | $130M | $130M | $135M | · | $131M | $130M | $128M | · | $118M | $116M | |
| Shares Outstanding | 3,184,000 | 3,186,000 | 3,204,000 | 3,216,000 | 3,281,000 | 3,335,000 | 3,441,000 | 3,499,000 | 3,588,000 | · | 3,629,000 | 3,629,000 | 3,628,000 | · | 3,625,000 | 3,625,000 |
현금 흐름 13
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $120.0K | $111.0K | $94.0K | $86.0K | $82.0K | $72.0K | $53.0K | $52.0K | $79.0K | $72.0K | $53.0K | $50.0K | $50.0K | $62.0K | $38.0K | $40.0K | |
| Deferred Tax | $-157.0K | $27.0K | $-281.0K | $-151.0K | $-209.0K | $77.0K | $-53.0K | $-172.0K | $-192.0K | $-337.0K | $-147.0K | $-134.0K | $-3.0K | $8.0K | $-123.0K | $-142.0K | |
| Amort. of Intangibles | $462.0K | $533.0K | $545.0K | $539.0K | $509.0K | $517.0K | $525.0K | $510.0K | $513.0K | $868.0K | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Cash Flow | $3M | $3M | $4M | $3M | $4M | $3M | $4M | $3M | $5M | $5M | $5M | $5M | $7M | $6M | $6M | $5M | |
| CapEx | $130.0K | $109.0K | $27.0K | $51.0K | $184.0K | $9.0K | $89.0K | $110.0K | $22.0K | $90.0K | $186.0K | $320.0K | $43.0K | $38.0K | $321.0K | $213.0K | |
| Investing Cash Flow | $-130.0K | $-109.0K | $-27.0K | $-51.0K | $-184.0K | $-9.0K | $-89.0K | $-115.0K | $5.0K | $-90.0K | $-186.0K | $-320.0K | $-43.0K | $-38.0K | $-321.0K | $-222.0K | |
| Stock Issued | · | $0 | $0 | $0 | $0 | $0 | $0 | $294.0K | $96.0K | $0 | $36.0K | $60.0K | $21.0K | $131.0K | $20.0K | $4.0K | |
| Stock Repurchased | $128.0K | $994.0K | $653.0K | $3M | $3M | $7M | $4M | $6M | $3M | $0 | $0 | $0 | $0 | $0 | $0 | · | |
| Net Stock Activity | $-128.0K | · | · | · | $-3M | · | · | · | $-3M | · | · | · | $21.0K | · | · | · | |
| Dividends Paid | $989.0K | $977.0K | $988.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $-1M | $-2M | $-2M | $-4M | $-4M | $-8M | $-5M | $-7M | $-4M | $-1M | $-1M | $-1M | $-1M | $-920.0K | $-1M | $-4M | |
| Net Change in Cash | $2M | $1M | $2M | $-1M | $349.0K | $-5M | $-767.0K | $-5M | $940.0K | $5M | $4M | $4M | $6M | $6M | $3M | $351.0K | |
| Free Cash Flow | $3M | · | · | · | $4M | · | · | · | $5M | · | · | · | $7M | · | · | · |
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 | 60.6% | · | 57.1% | 56.2% | 57.0% | · | 58.0% | 60.1% | 59.7% | · | 58.9% | 60.2% | 62.6% | · | 63.2% | 60.7% | |
| Operating Margin | 29.4% | · | 26.6% | 32.1% | 32.5% | · | 33.4% | 33.1% | 34.2% | · | 31.7% | 34.4% | 35.5% | · | 39.7% | 37.7% | |
| Net Margin | 29.9% | · | 26.8% | 30.6% | 31.3% | · | 35.6% | 33.2% | 34.9% | · | 31.5% | 32.6% | 33.7% | · | 33.0% | 30.6% | |
| Pretax Margin | 36.5% | · | 33.7% | 38.5% | 39.7% | · | 41.8% | 40.5% | 42.3% | · | 38.2% | 40.2% | 40.9% | · | 41.2% | 38.7% | |
| EBITDA Margin | 29.4% | · | 26.6% | 32.1% | 32.5% | · | 33.4% | 33.1% | 34.2% | · | 31.7% | 34.4% | 35.5% | · | 39.7% | 37.7% | |
| ROA | 2.1% | · | 2.1% | 2.4% | 2.4% | · | 2.7% | 2.6% | 3.0% | · | 3.1% | 3.4% | 3.4% | · | 3.6% | 3.5% | |
| ROE | 2.2% | · | 2.2% | 2.5% | 2.5% | · | 2.9% | 2.8% | 3.2% | · | 3.4% | 3.7% | 3.7% | · | 3.9% | 3.8% | |
| ROIC | 1.7% | · | 1.8% | 2.2% | 2.1% | · | 2.3% | 2.3% | 2.5% | · | 2.6% | 2.9% | 3.1% | · | 3.8% | 3.7% |
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 | 28.6 | · | 32.1 | 41.9 | 22.3 | · | 29.6 | 26.0 | 19.6 | · | 24.4 | 19.2 | 15.7 | · | 13.4 | 17.8 | |
| Quick Ratio | 26.0 | · | 29.2 | 38.1 | 20.2 | · | 26.8 | 23.6 | 17.8 | · | 22.0 | 17.2 | 13.9 | · | 12.1 | 16.0 |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.4 | 0.4 | 0.5 | · | 0.6 | 0.6 | 0.5 | · | 0.7 | 0.8 | |
| Receivables Turnover | 2.3 | · | 2.6 | 2.7 | 2.6 | · | 2.8 | 2.9 | 3.1 | · | 2.6 | 3.0 | 2.6 | · | 2.4 | 2.8 |
가치 평가 (TTM) 11
| 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 | $38M | · | $39M | $39M | $39M | · | $44M | $47M | $49M | · | $51M | $52M | $52M | · | $52M | $51M | |
| Net Income TTM | $11M | · | $12M | $13M | $13M | · | $15M | $16M | $16M | · | $17M | $17M | $17M | · | $16M | $16M | |
| Market Cap | $197M | · | $202M | $183M | $184M | · | $230M | $234M | $255M | · | $312M | $338M | $344M | · | $309M | $311M | |
| P/E | 18.3 | · | 17.8 | 15.2 | 14.8 | · | 15.6 | 15.4 | 15.8 | · | 18.5 | 19.7 | 20.1 | · | 19.4 | 19.7 | |
| P/S | 5.3 | · | 5.2 | 4.7 | 4.7 | · | 5.2 | 5.0 | 5.2 | · | 6.1 | 6.5 | 6.6 | · | 6.0 | 6.1 | |
| P/B | 1.6 | · | 1.7 | 1.6 | 1.6 | · | 1.9 | 1.9 | 2.0 | · | 2.5 | 2.8 | 2.9 | · | 2.9 | 2.9 | |
| P / Tangible Book | 1.9 | · | 2.0 | 1.8 | 1.8 | · | 2.2 | 2.2 | 2.3 | · | 3.0 | 3.4 | 3.6 | · | 3.7 | 3.9 | |
| P / Cash Flow | 63.5 | · | · | · | 41.2 | · | · | · | 48.4 | · | · | · | 49.7 | · | · | · | |
| P / FCF | 66.3 | · | · | · | 43.0 | · | · | · | 48.6 | · | · | · | 50.0 | · | · | · | |
| Earnings Yield | 5.5% | · | 5.6% | 6.6% | 6.8% | · | 6.4% | 6.5% | 6.3% | · | 5.4% | 5.1% | 5.0% | · | 5.1% | 5.1% | |
| Payout Ratio | 38.0% | · | · | · | 33.4% | · | · | · | 27.5% | · | · | · | 25.4% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $39M | $41M | $50M | $52M | $49M |
| 매출 총이익률 % | 57.1% | 59.0% | 59.8% | 61.6% | 63.0% |
| 영업이익률 % | 29.6% | 33.2% | 33.4% | 37.9% | 38.5% |
| 순이익 | $11M | $14M | $17M | $16M | $15M |
| 희석 EPS | $3.48 | $3.96 | $4.57 | $4.52 | $4.04 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 37.6 | 25.6 | 22.6 | 15.1 | 19.5 |
| 당좌 비율 | 34.4 | 23.2 | 20.4 | 13.5 | 17.7 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $14M | $15M | $22M | $20M | $21M |
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.