VFF 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$216M2017-12-31 → 2025-12-31
EPS$0.272017-12-31 → 2025-12-31
잉여현금흐름$40M2020-12-31 → 2025-12-31
순이익률11.8%2020-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
P/E (TTM)
16.75년 평균 ≈-10.2
≈-10.2
·
·
P/S (TTM)
1.85년 평균 ≈1.0
≈1.0
·
·
P/B (MRQ)
1.15년 평균 ≈0.7
≈0.7
·
·
EV / EBITDA
17.25년 평균 ≈13.8
≈13.8
·
·
주가 / FCF (TTM)
-806.65년 평균 ≈-20.9
≈-20.9
·
·
주가 / 현금 흐름 (TTM)
12.45년 평균 ≈5.6
≈5.6
·
·
EV / Revenue (EV / 매출)
1.35년 평균 ≈1.0
≈1.0
·
·
EV / FCF
7.05년 평균 ≈-26.6
≈-26.6
·
·
주가 / 유형 장부 가치 (MRQ)
1.25년 평균 ≈1.1
≈1.1
·
·
PEG Ratio (PEG 비율)
≈2.3
·
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
54.3%5년 평균 ≈22.4%
≈22.4%
·
·
EBITDA Margin (EBITDA 마진)
7.6%5년 평균 ≈5.9%
≈5.9%
·
·
세전 마진 (TTM)
20.7%5년 평균 ≈-9.3%
≈-9.3%
·
·
순이익률 (TTM)
11.8%5년 평균 ≈-10.2%
≈-10.2%
·
·
ROA (TTM)
5.5%5년 평균 ≈-6.1%
≈-6.1%
·
·
ROE (TTM)
7.6%5년 평균 ≈-9.1%
≈-9.1%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.15년 평균 ≈0.1
≈0.1
·
·
유동비율 (MRQ)
3.25년 평균 ≈2.2
≈2.2
·
·
Quick Ratio (당좌 비율)
1.85년 평균 ≈1.1
≈1.1
·
·
장기 부채 / 자기 자본 (MRQ)
0.15년 평균 ≈0.1
≈0.1
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
10.2%5년 평균 ≈10.6%
≈10.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-9.7%5년 평균 ≈-7.0%
≈-7.0%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
4.9%
·
·
·
EPS CAGR 5Y (EPS CAGR 5년)
7.3%
·
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
22.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.275년 평균 ≈$-0.32
≈$-0.32
·
·
Revenue / Share (주당 매출)
$1.825년 평균 ≈$2.58
≈$2.58
·
·
Cash Flow / Share (주당 현금 흐름)
$0.495년 평균 ≈$0.11
≈$0.11
·
·
Cash / Share (주당 현금)
$0.705년 평균 ≈$0.39
≈$0.39
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VFF
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.6
≈0.6
·
·
Inventory Turnover (재고 회전율)
3.15년 평균 ≈3.4
≈3.4
·
·
Receivables Turnover (매출 채권 회전율)
9.55년 평균 ≈9.6
≈9.6
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$191.4K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈85.4%
다음 실적11월 04, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 12, 2026
$0.06
$0.02
154.2%
2026년 3월 31일
5월 13, 2026
$0.02
$0.02
-15.3%
2025년 12월 31일
$0.01
$0.05
-78.8%
2025년 9월 30일
$0.08
$0.03
197.4%
2025년 6월 30일
$0.24
$-0.04
748.6%
2025년 3월 31일
$-0.06
$-0.01
-494.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$216M
$196M
$163M
$294M
$268M
$170M
$145M
$150M
$158M
Cost of Revenue
$128M
$150M
$115M
$266M
$223M
$159M
$152M
$141M
$144M
Gross Profit
$88M
$46M
$48M
$27M
$45M
$11M
$-7M
$9M
$14M
SG&A Expense
$60M
$62M
$57M
$72M
$54M
$19M
$17M
$14M
$15M
Interest Expense
$3M
$3M
$4M
$3M
$3M
$2M
$3M
$3M
$3M
Interest Income
$1M
$914.0K
$1M
$207.0K
$126.0K
$625.0K
$1M
$311.0K
·
Other Non-op
$4M
$4M
$32.0K
$-115.0K
$-420.0K
$-873.0K
$268.0K
$131.0K
$46.0K
Pretax Income
$31M
$-30M
$-26M
$-97M
$-13M
$9M
$-4M
$-10M
$-6M
Income Tax
$10M
$-2M
$7M
$5M
$-4M
$-3M
$-6M
$-2M
$-763.0K
Net Income
$32M
$-36M
$-35M
$-101M
$-9M
$12M
$2M
$-8M
$-5M
EPS (Basic)
$0.29
$-0.32
$-0.32
$-1.13
$-0.11
$0.20
$0.05
$-0.17
$-0.12
EPS (Diluted)
$0.27
$-0.32
$-0.32
$-1.13
$-0.11
$0.19
$0.05
$-0.17
$-0.12
Shares (Basic)
113,283,000
111,370,000
108,728,000
89,127,000
82,161,000
58,526,000
49,418,000
44,357,000
39,143,912
Shares (Diluted)
118,545,000
111,370,000
108,728,000
89,127,000
82,161,000
61,490,000
51,179,000
44,357,000
39,143,912
EBITDA
$16M
·
$16M
$13M
·
$7M
·
·
·
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$81M
$25M
$30M
$17M
$53M
$22M
$12M
$12M
$7M
Receivables
$23M
$22M
$31M
$28M
$34M
$23M
$9M
$11M
·
Inventory
$42M
$41M
$78M
$71M
$69M
$47M
$16M
$25M
·
Prepaid Expense
$3M
$3M
$7M
$6M
$10M
$6M
$1M
$889.0K
·
Current Assets
$154M
$116M
$152M
$133M
$175M
$102M
$55M
$60M
·
PP&E (Net)
$186M
$175M
$206M
$208M
$216M
$187M
$63M
$72M
·
Accum. Depreciation
$107M
$94M
$132M
$118M
$106M
$92M
$80M
$78M
·
Goodwill
$44M
$42M
$56M
$66M
$118M
$24M
·
·
·
Intangibles
$24M
$25M
$32M
$37M
$26M
$17M
·
·
·
Other Non-current Assets
$4M
$2M
$2M
$6M
$3M
$2M
$2M
$2M
·
Total Assets
$423M
$389M
$464M
$465M
$567M
$354M
$183M
$141M
·
Accounts Payable
$16M
$11M
$22M
$25M
$23M
$15M
$13M
$15M
·
Accrued Liabilities
$14M
$9M
$15M
$13M
$14M
$10M
$3M
$4M
·
Current Liabilities
$59M
$62M
$72M
$72M
$64M
$72M
$22M
$24M
·
Capital Leases
·
·
·
·
·
$3M
$3M
·
·
Deferred Tax
·
·
·
·
·
·
$2M
·
·
Other Non-current Liabilities
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
·
Total Liabilities
$113M
$125M
$148M
$145M
$142M
$149M
$57M
$57M
·
Long-term Debt
$34M
$41M
$48M
$60M
$67M
$69M
$32M
$36M
·
Total Debt
$34M
·
$48M
$53M
·
$64M
·
·
·
Common Stock
$392M
$387M
$387M
$372M
$366M
$146M
$98M
$61M
·
Retained Earnings
$-113M
$-145M
$-109M
$-74M
$27M
$36M
$24M
$22M
·
AOCI
$-9M
$-19M
$-4M
$-8M
$7M
$6M
$-475.0K
$-562.0K
·
Stockholders' Equity
$300M
$254M
$300M
$304M
$408M
$205M
$126M
$84M
$67M
Liabilities + Equity
$423M
$389M
$464M
$465M
$567M
$354M
$183M
$141M
·
Shares Outstanding
115,722,312
112,337,049
110,248,929
91,788,929
88,233,929
66,911,811
52,656,669
47,642,672
·
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$16M
$17M
$14M
$13M
$13M
$7M
$7M
$7M
$8M
Stock-based Comp
$2M
$4M
$3M
$4M
$8M
$6M
$5M
$1M
$2M
Deferred Tax
$-2M
$-2M
$7M
$10M
$-3M
$-6M
$-6M
$-3M
$-792.0K
Amort. of Intangibles
$3M
$3M
$3M
$2M
$916.0K
$122.0K
·
·
·
Other Non-cash
$29M
·
$12M
$52M
·
$637.0K
·
·
·
Operating Cash Flow
$58M
$14M
$8M
$-20M
$-40M
$6M
$-14M
$-5M
$669.0K
CapEx
$18M
$7M
$4M
$14M
$22M
$3M
$2M
$3M
$2M
Investing Cash Flow
·
$-10M
$-6M
$-21M
$-63M
$-51M
$-17M
$-13M
$-2M
Debt Issued
$19M
·
·
$7M
$20M
$11M
$4M
$7M
$7M
Net Debt Issued
$-8M
·
$-9M
$-2M
·
$4M
·
·
·
Stock Issued
·
·
·
·
$135M
$57M
$35M
$23M
$10M
Stock Repurchased
$3M
·
·
·
$5M
·
·
·
·
Net Stock Activity
$-3M
·
·
·
·
·
·
·
·
Financing Cash Flow
·
$-10M
$14M
$4M
$136M
$59M
$31M
$23M
$3M
Net Change in Cash
$62M
$-11M
$14M
$-37M
$33M
$14M
$69.0K
$5M
$2M
Taxes Paid
$93.0K
·
·
·
·
·
·
·
·
Free Cash Flow
$40M
·
$-1M
$-34M
·
$2M
·
·
·
Levered FCF
$38M
·
$-6M
$-38M
·
$-447.5K
·
·
·
수익성6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Gross Margin
40.6%
·
17.3%
9.4%
·
6.4%
·
·
·
Net Margin
15.0%
·
-11.1%
-34.4%
·
6.8%
·
·
·
Pretax Margin
14.5%
·
-9.6%
-33.0%
·
5.2%
·
·
·
EBITDA Margin
7.6%
·
5.6%
4.5%
·
4.0%
·
·
·
ROA
8.0%
·
-6.8%
-19.6%
·
4.3%
·
·
·
ROE
11.7%
·
-10.5%
-28.5%
·
5.9%
·
·
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
2.6
·
2.1
1.8
·
1.4
·
·
·
Quick Ratio
1.8
·
0.8
0.6
·
0.6
·
·
·
Debt / Equity
0.1
·
0.2
0.2
·
0.3
·
·
·
LT Debt / Equity
0.1
·
0.1
0.1
·
0.3
·
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.5
·
0.6
0.6
·
0.6
·
·
·
Inventory Turnover
3.1
·
3.2
3.8
·
5.1
·
·
·
Receivables Turnover
9.5
·
9.8
9.5
·
10.6
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$2.59
·
$2.74
$3.30
·
$3.07
·
·
·
Revenue / Share
$1.82
·
$2.63
$3.29
·
$2.77
·
·
·
Cash Flow / Share
$0.49
·
$0.05
$-0.22
·
$0.09
·
·
·
Cash / Share
$0.70
·
$0.27
$0.18
·
$0.32
·
·
·
EPS (TTM)
$0.27
$-0.32
$-0.32
$-1.13
$-0.11
$0.19
$0.05
·
·
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
10.2%
20.1%
-44.4%
9.5%
57.6%
·
·
·
·
Revenue CAGR 3Y
-9.7%
-9.9%
-1.4%
·
·
·
·
·
·
Revenue CAGR 5Y
4.9%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
7.3%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
22.8%
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$216M
$196M
$163M
$294M
$268M
$170M
$145M
·
·
Net Income TTM
$32M
$-36M
$-35M
$-101M
$-9M
$12M
$2M
·
·
Market Cap
$422M
·
$84M
$123M
·
$678M
·
·
·
Enterprise Value
$375M
·
$102M
$160M
·
$721M
·
·
·
P/E
13.5
-2.4
-2.4
-1.2
-58.4
53.4
124.6
·
·
P/S
2.0
·
0.5
0.4
·
4.0
·
·
·
P/B
1.4
·
0.3
0.4
·
3.3
·
·
·
P / Tangible Book
1.8
0.5
0.4
0.6
2.1
4.1
·
·
·
P / Cash Flow
7.3
·
15.8
-6.2
·
119.5
·
·
·
P / FCF
10.6
·
-69.7
-3.6
·
300.3
·
·
·
EV / EBITDA
22.9
·
6.4
12.2
·
105.6
·
·
·
EV / FCF
9.4
·
-84.5
-4.7
·
319.1
·
·
·
EV / Revenue
1.7
·
0.6
0.5
·
4.2
·
·
·
Earnings Yield
7.4%
-41.5%
-42.0%
-84.3%
-1.7%
1.9%
0.80%
·
·
손익계산서16
지표
추세
Q2 2026
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
Revenue
$64M
$50M
$12M
$67M
$60M
$40M
$9M
$55M
$54M
$78M
$-48M
$70M
$77M
$65M
$69M
$71M
Cost of Revenue
$34M
$29M
$-10M
$35M
$38M
$26M
$6M
$41M
$40M
$63M
$-58M
$55M
$66M
$52M
$67M
$63M
Gross Profit
$30M
$21M
$22M
$32M
$22M
$14M
$3M
$14M
$14M
$16M
$10M
$15M
$11M
$12M
$3M
$8M
SG&A Expense
$19M
$16M
$13M
$16M
$15M
$15M
$14M
$15M
$17M
$16M
$7M
$16M
$17M
$17M
$18M
$18M
Operating Income
$11M
$5M
·
·
$7M
$-440.0K
·
$2M
·
·
·
$767.0K
·
·
·
·
Interest Expense
$477.0K
$523.0K
$538.0K
$646.0K
$814.0K
$701.0K
$768.0K
$779.0K
$901.0K
$917.0K
$963.0K
$988.0K
$1M
$1M
$914.0K
$982.0K
Interest Income
$343.0K
$608.0K
$619.0K
$360.0K
$109.0K
$75.0K
$157.0K
$229.0K
$322.0K
$206.0K
$277.0K
$262.0K
$283.0K
$196.0K
$78.0K
$60.0K
Other Non-op
$24.0K
$-184.0K
$3.0K
$-282.0K
$4M
$22.0K
$3M
$379.0K
$45.0K
$104.0K
$-6M
$-19.0K
$6M
$30.0K
$-67.0K
$-10.0K
Pretax Income
$10M
$4M
$10M
$16M
$12M
$-1M
$-10M
$-747.0K
$-16M
$-2M
$-17M
$-3M
$-42.0K
$-6M
$-32M
$-12M
Income Tax
$3M
$2M
$2M
$5M
$3M
$983.0K
$-2M
$94.0K
$260.0K
$320.0K
$7M
$-2M
$1M
$634.0K
$19M
$-3M
Net Income
$7M
$3M
$2M
$10M
$26M
$-7M
$-9M
$-820.0K
$-24M
$-3M
$-25M
$-1M
$-1M
$-7M
$-49M
$-9M
EPS (Basic)
$0.06
$0.03
$0.02
$0.09
$0.24
$-0.06
$-0.07
$-0.01
$-0.21
$-0.03
$-0.24
$-0.01
$-0.01
$-0.06
$-0.55
$-0.10
EPS (Diluted)
$0.06
$0.02
$0.01
$0.08
$0.24
$-0.06
$-0.07
$-0.01
$-0.21
$-0.03
$-0.24
$-0.01
$-0.01
$-0.06
$-0.55
$-0.10
Shares (Basic)
116,192,000
115,257,000
·
113,039,000
112,347,000
112,337,000
·
111,917,000
110,960,000
110,249,000
·
110,239,000
110,239,000
104,097,000
·
88,684,000
Shares (Diluted)
124,721,000
127,057,000
·
120,565,000
112,736,000
112,337,000
·
111,917,000
110,960,000
110,249,000
·
110,239,000
110,239,000
104,097,000
·
88,684,000
EBITDA
$11M
$9M
·
·
·
$5M
·
$2M
·
$5M
·
·
·
$4M
·
·
대차대조표24
지표
추세
Q2 2026
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
Cash & Equivalents
$73M
$50M
$81M
$83M
$60M
$15M
$25M
$29M
$30M
$27M
·
$35M
$27M
$30M
·
$18M
Receivables
$32M
$27M
$23M
$31M
$28M
$35M
$22M
$33M
$40M
$39M
·
$29M
$30M
$27M
·
$33M
Inventory
$47M
$44M
$42M
$34M
$39M
$51M
$41M
$60M
$59M
$74M
·
$77M
$74M
$75M
·
$74M
Prepaid Expense
$7M
$4M
$3M
$3M
$5M
$3M
$3M
$5M
$5M
$6M
·
$7M
$10M
$6M
·
$11M
Current Assets
$160M
$132M
$154M
$157M
$138M
$105M
$116M
$128M
$134M
$151M
·
$153M
$157M
$146M
·
$143M
PP&E (Net)
$190M
$190M
$186M
$180M
$182M
$190M
$175M
$200M
$198M
$201M
·
$202M
$207M
$206M
·
$208M
Accum. Depreciation
$112M
$110M
$107M
$104M
$102M
$141M
$94M
$142M
$138M
$135M
·
$128M
$125M
$121M
·
$114M
Goodwill
$43M
$44M
$44M
$44M
$45M
$42M
$42M
$45M
$44M
$55M
$56M
$66M
$67M
$66M
$66M
$79M
Intangibles
$21M
$22M
$24M
$24M
$25M
$24M
$25M
$27M
$28M
$31M
·
$35M
$37M
$37M
·
$36M
Other Non-current Assets
$2M
$3M
$4M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
·
$2M
$2M
$6M
·
$3M
Total Assets
$428M
$401M
$423M
$418M
$404M
$377M
$389M
$418M
$425M
$458M
·
$478M
$489M
$476M
·
$511M
Accounts Payable
$18M
$10M
$16M
$10M
$11M
$15M
$11M
$18M
$20M
$20M
·
$19M
$21M
$18M
·
$25M
Accrued Liabilities
$17M
$17M
$13M
$10M
$14M
$15M
$9M
$12M
$13M
$12M
·
$16M
$19M
$14M
·
$15M
Current Liabilities
$51M
$43M
$59M
$56M
$52M
$55M
$62M
$63M
$68M
$73M
·
$69M
$72M
$66M
·
$79M
Other Non-current Liabilities
$2M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$2M
Total Liabilities
$110M
$97M
$113M
$113M
$110M
$119M
$125M
$133M
$139M
$146M
·
$141M
$146M
$137M
·
$152M
Long-term Debt
$40M
$36M
$34M
$35M
$39M
$39M
$41M
$43M
$44M
$46M
·
$49M
$51M
$62M
·
$59M
Total Debt
$40M
$36M
·
$35M
$39M
$39M
·
$43M
$44M
$46M
·
$49M
$51M
$52M
·
$54M
Common Stock
$407M
$393M
$392M
$391M
$387M
$387M
$387M
$387M
$387M
$387M
·
$387M
$387M
$387M
·
$367M
Retained Earnings
$-103M
$-110M
$-113M
$-115M
$-125M
$-152M
$-145M
$-136M
$-133M
$-109M
·
$-84M
$-82M
$-81M
·
$-25M
AOCI
$-17M
$-13M
$-9M
$-12M
$-9M
$-18M
$-19M
$-7M
$-9M
$-8M
·
$-8M
$-3M
$-8M
·
$-11M
Stockholders' Equity
$312M
$294M
$300M
$295M
$284M
$248M
$254M
$274M
$275M
$296M
$300M
$320M
$326M
$322M
·
$343M
Liabilities + Equity
$428M
$401M
$423M
$418M
$404M
$377M
$389M
$418M
$425M
$458M
·
$478M
$489M
$476M
·
$511M
Shares Outstanding
121,844,464
114,048,023
115,722,312
114,970,100
112,644,169
112,337,049
112,337,049
112,337,049
111,727,953
110,248,929
·
110,238,929
110,238,929
110,238,929
·
89,029,385
현금 흐름16
지표
추세
Q2 2026
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
D&A
$4M
$4M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$5M
$2M
$4M
$4M
$4M
$2M
$5M
Stock-based Comp
$293.0K
$376.0K
$459.0K
$1M
$123.0K
$145.0K
$271.0K
$875.0K
$2M
$405.0K
$-24.0K
$747.0K
$656.0K
$2M
$983.0K
$926.0K
Deferred Tax
$615.0K
$-415.0K
$-2M
$802.0K
$-272.0K
$-663.0K
$-2M
$-205.0K
$259.0K
$330.0K
$5M
$2M
$342.0K
$-734.0K
$30M
$-4M
Amort. of Intangibles
$802.0K
$809.0K
$802.0K
$813.0K
$837.0K
$794.0K
$887.0K
$749.0K
$820.0K
$830.0K
·
·
·
·
·
·
Other Non-cash
·
$-48M
·
·
·
$-8M
·
·
·
$-6M
·
·
·
$-3M
·
·
Operating Cash Flow
$9M
$-17M
$11M
$24M
$29M
$-4M
$11M
$-3M
$-4M
$-50.0K
$828.0K
$12M
$-2M
$-4M
$-7M
$-4M
CapEx
$6M
$9M
$11M
$2M
$3M
$1M
$2M
$648.0K
$857.0K
$2M
$-754.0K
$2M
$1M
$1M
$1M
$3M
Investing Cash Flow
·
·
·
·
·
$-3M
·
$-3M
$-3M
$-2M
·
$-2M
$-637.0K
$-1M
$-1M
$-6M
Debt Issued
$5M
$4M
·
·
$-1M
$0
·
·
·
·
·
·
·
·
$3M
$0
Net Debt Issued
·
$2M
·
·
·
$-384.0K
·
·
·
$-1M
·
·
·
$-5M
·
·
Stock Repurchased
$419.0K
$6M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-6M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
·
·
·
·
·
$-384.0K
·
$-2M
$-4M
$-1M
·
$-1M
$-2M
$19M
$7M
$882.0K
Net Change in Cash
$17M
$-31M
$-1M
$23M
$50M
$-10M
$-4M
$-961.0K
$-2M
$-4M
$-5M
$9M
$-3M
$13M
$-1M
$-10M
Free Cash Flow
·
$-26M
·
·
·
$-9M
·
·
·
$-2M
·
·
·
$-5M
·
·
Levered FCF
·
$-26M
·
·
·
$-10M
·
·
·
$-3M
·
·
·
$-6M
·
·
수익성8
지표
추세
Q2 2026
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
Gross Margin
46.9%
41.8%
·
47.9%
37.3%
14.7%
·
18.8%
10.0%
19.9%
·
21.0%
14.9%
19.0%
·
11.8%
Operating Margin
17.4%
10.0%
·
·
·
·
·
2.5%
·
·
·
·
·
·
·
·
Net Margin
11.2%
5.8%
·
15.3%
44.2%
-8.7%
·
-0.98%
-25.6%
-3.6%
·
-1.9%
-1.8%
-10.3%
·
-12.3%
Pretax Margin
16.3%
8.8%
·
23.3%
20.8%
-8.0%
·
-0.79%
-25.3%
-3.0%
·
-4.2%
-0.05%
-9.4%
·
-17.3%
EBITDA Margin
17.4%
18.6%
·
·
·
6.5%
·
2.5%
·
5.8%
·
·
·
6.2%
·
·
ROA
1.7%
0.75%
·
2.4%
6.4%
-1.6%
·
-0.18%
-5.1%
-0.61%
·
-0.26%
-0.27%
-1.3%
·
-1.7%
ROE
2.4%
1.1%
·
3.6%
9.5%
-2.5%
·
-0.28%
-7.8%
-0.92%
·
-0.39%
-0.40%
-1.8%
·
-2.4%
ROIC
2.2%
0.95%
·
·
·
·
·
0.76%
·
·
·
·
·
·
·
·
유동성 및 지급능력5
지표
추세
Q2 2026
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
Current Ratio
3.2
3.1
·
2.8
2.7
1.9
·
2.0
2.0
2.1
·
2.2
2.2
2.2
·
1.8
Quick Ratio
2.1
1.8
·
2.0
1.7
0.9
·
1.0
1.0
0.9
·
0.9
0.8
0.9
·
0.6
Debt / Equity
0.1
0.1
·
0.1
0.1
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
LT Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Interest Coverage
23.4
9.6
·
·
·
·
·
2.7
·
·
·
·
·
·
·
·
효율성3
지표
추세
Q2 2026
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
Asset Turnover
0.2
0.1
·
0.2
0.1
0.2
·
0.2
0.2
0.2
·
0.1
0.2
0.1
·
0.1
Inventory Turnover
0.8
0.6
·
0.7
0.8
1.0
·
1.0
1.2
0.8
·
0.7
0.9
0.7
·
1.0
Receivables Turnover
2.1
1.6
·
2.1
1.8
2.1
·
2.7
2.7
2.4
·
2.3
2.3
2.1
·
2.1
주당5
지표
추세
Q2 2026
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
Book Value / Share
$2.56
$2.58
·
$2.57
$2.52
$2.21
·
$2.44
$2.46
$2.69
·
$2.91
$2.96
$2.92
·
$3.85
Revenue / Share
$0.51
$0.40
·
$0.55
$0.53
$0.69
·
$0.74
$0.83
$0.71
·
$0.63
$0.70
$0.62
·
$0.80
Cash Flow / Share
·
$-0.13
·
·
·
$-0.06
·
·
·
$-0.00
·
·
·
$-0.04
·
·
Cash / Share
$0.60
$0.44
·
$0.72
$0.53
$0.13
·
$0.26
$0.27
$0.24
·
$0.32
$0.24
$0.27
·
$0.20
EPS (TTM)
$0.17
$0.35
·
$0.19
$0.10
$-0.35
·
$-0.49
$-0.49
$-0.29
·
$-0.63
$-0.72
$-1.12
·
$-0.54
가치 평가 (TTM)11
지표
추세
Q2 2026
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
Revenue TTM
$193M
$189M
·
$176M
$164M
$158M
·
$138M
$153M
$177M
·
$281M
$282M
$288M
·
$297M
Net Income TTM
$23M
$42M
·
$21M
$10M
$-40M
·
$-53M
$-53M
$-31M
·
$-59M
$-66M
$-101M
·
$-50M
Market Cap
$244M
$324M
·
$360M
$124M
$68M
·
$104M
$114M
$137M
·
$88M
$66M
$91M
·
$170M
Enterprise Value
$211M
$309M
·
$312M
$103M
$92M
·
$119M
$129M
$156M
·
$102M
$90M
$114M
·
$206M
P/E
11.8
8.1
·
16.5
11.0
-1.7
·
-1.9
-2.1
-4.3
·
-1.3
-0.8
-0.7
·
-3.5
P/S
1.3
1.7
·
2.0
0.8
0.4
·
0.8
0.7
0.8
·
0.3
0.2
0.3
·
0.6
P/B
0.8
1.1
·
1.2
0.4
0.3
·
0.4
0.4
0.5
·
0.3
0.2
0.3
·
0.5
P / Tangible Book
1.0
1.4
·
1.6
0.6
0.4
·
0.5
0.6
0.6
·
0.4
0.3
0.4
·
0.7
P / Cash Flow
·
-19.3
·
·
·
-10.7
·
·
·
-2734.2
·
·
·
-24.9
·
·
EV / Revenue
1.1
1.6
·
1.8
0.6
0.6
·
0.9
0.8
0.9
·
0.4
0.3
0.4
·
0.7
Earnings Yield
8.5%
12.3%
·
6.1%
9.1%
-57.9%
·
-52.7%
-48.0%
-23.4%
·
-79.0%
-120.2%
-134.9%
·
-28.3%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$216M
$196M
$163M
$294M
$268M
매출 총이익률 %
40.6%
·
17.3%
9.4%
·
순이익
$32M
$-36M
$-35M
$-101M
$-9M
희석 EPS
$0.27
$-0.32
$-0.32
$-1.13
$-0.11
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.1
·
0.2
0.2
·
유동비율
2.6
·
2.1
1.8
·
당좌 비율
1.8
·
0.8
0.6
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$40M
·
$-1M
$-34M
·
기관 투자자 (13F)
112개의 제출자
· $69.8M 전체
· 기준일 2026년 6월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자112
보유 가치$69.8M
신규 포지션11
청산 포지션25
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
11 (-13 이전 분기 대비)
25 (+7 이전 분기 대비)
28 (-2 이전 분기 대비)
31 (-4 이전 분기 대비)
+6.4M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.