VTSI 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$2.79
시가총액$32M
P/E (TTM)-11.2
EPS (TTM)$-0.25
매출 (TTM)$-8M
ROE (TTM)-6.1%
부채/자본 (MRQ)0.0
52주 범위$3–$6
VTSI 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.
주식 분할2
배당락일
분할
유형
2018년 3월 2일
1-for-2
역방향
2016년 10월 20일
1-for-10
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$186.0K2017-12-31 → 2025-12-31
EPS$0.022017-12-31 → 2025-12-31
잉여현금흐름$3M2017-12-31 → 2025-12-31
순이익률34.2%2017-12-31 → 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
VTSI
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-11.25년 평균 ≈75.8
≈75.8
·
·
P/S
169.6
·
·
·
P/B
0.75년 평균 ≈1.4
≈1.4
·
·
EV / EBITDA
6.05년 평균 ≈14.2
≈14.2
·
·
Price / FCF (주가 / FCF)
10.35년 평균 ≈-40.8
≈-40.8
·
·
Price / Cash Flow (주가 / 현금 흐름)
6.95년 평균 ≈17.3
≈17.3
·
·
EV / Revenue (EV / 매출)
70.8
·
·
·
EV / FCF
4.35년 평균 ≈-31.9
≈-31.9
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
0.75년 평균 ≈1.7
≈1.7
·
·
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
VTSI
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
-132.7%
·
·
·
영업이익률 (TTM)
41.5%
·
·
·
EBITDA 마진 (TTM)
17.8%
·
-0.79%
약함
세전 마진 (TTM)
35.0%
·
5.8%
약함
순이익률 (TTM)
34.2%
·
4.3%
약함
ROA (TTM)
-4.1%5년 평균 ≈2.1%
≈2.1%
·
·
ROE (TTM)
-6.1%5년 평균 ≈3.2%
≈3.2%
·
·
ROIC
1.7%5년 평균 ≈3.4%
≈3.4%
·
·
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VTSI
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.05년 평균 ≈0.0
≈0.0
·
·
유동비율 (MRQ)
3.95년 평균 ≈4.0
≈4.0
2.4
강한 유동성
Quick Ratio (당좌 비율)
2.45년 평균 ≈2.2
≈2.2
1.1
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VTSI
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-97.4%
·
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-81.3%
·
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-60.4%
·
·
·
EPS YoY
-83.3%5년 평균 ≈43.8%
≈43.8%
·
·
Net Income YoY (순이익 YoY)
-81.0%5년 평균 ≈38.5%
≈38.5%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
-51.9%5년 평균 ≈-3.0%
≈-3.0%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-36.2%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
-49.1%5년 평균 ≈4.1%
≈4.1%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-29.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
VTSI
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.025년 평균 ≈$0.29
≈$0.29
·
·
Revenue / Share (주당 매출)
$0.02
·
·
·
Cash Flow / Share (주당 현금 흐름)
$0.415년 평균 ≈$0.09
≈$0.09
·
·
Cash / Share (주당 현금)
$1.655년 평균 ≈$1.49
≈$1.49
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VTSI
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.0
·
·
·
Inventory Turnover (재고 회전율)
0.55년 평균 ≈0.9
≈0.9
·
·
Receivables Turnover (매출 채권 회전율)
0.0
·
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$2.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-41.0%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 13, 2026
$-0.02
$-0.10
80.3%
2026년 3월 31일
5월 18, 2026
$-0.12
$-0.13
7.0%
2025년 12월 31일
$-0.07
$-0.03
-128.8%
2025년 9월 30일
$-0.03
$0.04
-173.5%
2025년 6월 30일
$0.02
$0.02
-2.0%
2025년 3월 31일
$0.11
$-0.07
254.1%
2024년 12월 31일
$-0.08
$0.04
-324.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$186.0K
$0
$748.0K
$28M
$24M
$19M
$19M
$18M
$17M
$16M
Cost of Revenue
$7M
$7M
$11M
$12M
$13M
$7M
$9M
$7M
$6M
$6M
Gross Profit
$15M
$19M
$27M
$16M
$11M
$12M
$10M
$11M
$10M
$10M
R&D Expense
$2M
$3M
$3M
$3M
$2M
$2M
$1M
$1M
$1M
$1M
SG&A Expense
$12M
$14M
$14M
$11M
$8M
$9M
$8M
$9M
$8M
$6M
Operating Expenses
$15M
$17M
$17M
$14M
$10M
$11M
$9M
$10M
$9M
$8M
Operating Income
$437.5K
$2M
$10M
$3M
$1M
$1M
$262.3K
$999.9K
$1M
$2M
Other Non-op
$-290.3K
$254.6K
$586.1K
$-66.2K
$1M
$33.3K
$109.1K
$128.2K
$-549.5K
$26.4K
Pretax Income
$147.2K
$2M
$10M
$3M
$3M
$1M
$371.4K
$1M
$757.0K
$2M
Income Tax
$-111.3K
$887.3K
$2M
$571.6K
$246.1K
$-218.8K
$446.7K
$310.0K
$-3M
$102.8K
Net Income
$258.4K
$1M
$9M
$2M
$3M
$1M
$-75.3K
$818.1K
$3M
$2M
EPS (Basic)
$0.02
$0.12
$0.85
$0.18
$0.25
$0.19
$-0.01
$0.10
$0.41
$0.26
EPS (Diluted)
$0.02
$0.12
$0.85
$0.18
$0.25
$0.19
$-0.01
$0.10
$0.39
$0.24
Shares (Basic)
11,272,483
11,162,917
10,958,448
10,863,680
10,007,386
7,757,037
7,747,655
7,903,801
7,919,568
7,917,356
Shares (Diluted)
11,272,483
11,162,917
10,963,477
10,873,606
10,060,748
7,835,830
7,747,655
8,254,376
8,397,377
8,472,192
EBITDA
$2M
$3M
·
$3M
$2M
$2M
$570.3K
$1M
$2M
·
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$19M
$18M
$19M
$13M
$20M
$7M
$1M
$3M
$5M
$4M
Receivables
$6M
$8M
$16M
$3M
$4M
$1M
$2M
$1M
$1M
$3M
Inventory
$13M
$15M
$12M
$10M
$5M
$4M
$2M
$2M
$2M
$1M
Prepaid Expense
$3M
$1M
$906.8K
$531.1K
$940.9K
$382.4K
$354.0K
$377.5K
$586.4K
$250.1K
Current Assets
$41M
$44M
$50M
$34M
$34M
$18M
$12M
$10M
$10M
$9M
PP&E (Net)
$16M
$16M
$15M
$15M
$13M
$1M
$1M
$678.2K
$677.3K
$814.3K
PP&E (Gross)
$23M
$22M
$20M
$19M
$16M
$4M
$3M
$3M
$2M
$2M
Accum. Depreciation
$7M
$6M
$5M
$4M
$3M
$3M
$2M
$2M
$2M
$1M
Intangibles
$3M
$558.7K
$567.5K
$587.8K
$535.1K
$271.0K
$217.9K
·
·
·
Other Non-current Assets
$424.2K
$148.2K
$201.7K
$376.5K
$189.7K
$500.1K
$351.2K
$292.3K
·
·
Total Assets
$65M
$65M
$70M
$54M
$50M
$23M
$17M
$15M
$15M
$10M
Accounts Payable
$784.1K
$957.4K
$2M
$1M
$789.4K
$345.6K
$621.1K
$429.9K
$535.8K
$467.7K
Short-term Debt
$227.8K
$230.8K
$226.4K
$232.5K
$236.3K
$266.0K
·
$11.2K
$11.2K
$11.2K
Current Liabilities
$10M
$10M
$16M
$10M
$8M
$7M
$4M
$4M
$4M
$3M
Capital Leases
$89.1K
$265.1K
$432.2K
$720.0K
$505.4K
$853.2K
$1M
·
·
·
Other Non-current Liabilities
·
·
·
·
$5.4K
·
·
·
·
·
Total Liabilities
$20M
$20M
$27M
$20M
$18M
$11M
$7M
$5M
$4M
$4M
Long-term Debt
$8M
$8M
$128.8K
·
·
·
·
·
·
·
Total Debt
$227.8K
$230.8K
·
$232.5K
$236.3K
$266.0K
·
$11.2K
$11.2K
·
Common Stock
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$778
$775
$783
$793
$793
Paid-in Capital
$33M
$33M
$32M
$31M
$31M
$14M
$14M
$14M
$15M
$14M
Retained Earnings
$13M
$12M
$11M
$2M
$304.2K
$-2M
$-4M
$-4M
$-4M
$-8M
Treasury Stock
·
·
·
·
·
·
·
$37.3K
$112.1K
·
Stockholders' Equity
$46M
$45M
$43M
$34M
$31M
$12M
$10M
$11M
$10M
$6M
Liabilities + Equity
$65M
$65M
$70M
$54M
$50M
$23M
$17M
$15M
$15M
$10M
Shares Outstanding
11,303,885
11,255,709
11,107,230
10,900,759
10,898,259
7,775,030
7,745,030
7,816,944
7,904,307
7,927,774
현금 흐름14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$2M
$1M
$928.5K
$887.1K
$589.1K
$380.2K
$308.0K
$291.9K
$270.9K
$192.6K
Stock-based Comp
$141.0K
$777.1K
$75.0K
$456.2K
$223.7K
·
·
$7.1K
$167.5K
$181.8K
Deferred Tax
$46.9K
$34.0K
$-3M
$-564.5K
$217.8K
$-100.0K
$608.0K
$310.0K
$2M
$425.0K
Amort. of Intangibles
$311.0K
$8.9K
$20.2K
$67.3K
$23.1K
$8.9K
$8.1K
$0
·
·
Other Non-cash
$2M
$-2M
·
$-5M
$-4M
$487.1K
$-2M
$401.0K
$-3M
·
Operating Cash Flow
$5M
$1M
$7M
$-3M
$-125.7K
$2M
$-2M
$2M
$3M
$2M
CapEx
$2M
$2M
$1M
$3M
$3M
·
$171.5K
$292.8K
$133.8K
$309.5K
Investing Cash Flow
$-4M
$-2M
$-1M
$-3M
$-4M
$2M
$1M
$-4M
$-133.8K
$-830.3K
Debt Issued
·
·
·
·
·
·
$10.0K
·
·
·
Net Debt Issued
$-253.5K
$-240.9K
·
$-231.3K
$-78.2K
·
$10.0K
·
·
·
Financing Cash Flow
$-253.5K
$-220.7K
$-188.2K
$-190.4K
$17M
$1M
$-352.1K
$-625.3K
$-1M
$-538.0K
Net Change in Cash
$553.8K
$-809.0K
$5M
$-6M
$13M
$5M
$-1M
$-3M
$1M
$386.6K
Taxes Paid
$224.7K
$6M
·
$108.8K
$99.0K
$-118.8K
$-161.3K
$10.1K
$78.0K
$102.8K
Free Cash Flow
$3M
$-588.3K
·
$-6M
$-4M
·
$-2M
$2M
$3M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
8174.7%
·
·
57.4%
46.7%
62.4%
51.9%
61.1%
61.9%
·
Operating Margin
235.2%
·
·
9.2%
5.9%
6.4%
1.4%
5.5%
7.9%
·
Net Margin
139.0%
·
·
6.9%
10.4%
7.8%
-0.40%
4.5%
19.7%
·
Pretax Margin
79.1%
·
·
8.9%
11.4%
6.6%
2.0%
6.2%
4.6%
·
EBITDA Margin
1183.0%
·
·
12.3%
8.4%
8.4%
3.0%
7.1%
9.6%
·
ROA
0.40%
2.0%
·
3.8%
7.0%
7.3%
-0.46%
5.4%
26.4%
·
ROE
0.56%
3.0%
·
5.9%
8.1%
13.6%
-0.74%
7.1%
38.8%
·
ROIC
1.7%
2.6%
·
5.9%
4.2%
12.1%
-0.52%
6.8%
54.1%
·
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
4.0
4.6
·
3.5
4.4
2.4
2.6
2.9
2.3
·
Quick Ratio
2.4
2.7
·
1.7
3.1
1.1
0.9
1.1
1.5
·
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.0
·
·
0.5
0.7
0.9
1.1
1.2
1.3
·
Inventory Turnover
0.5
0.5
·
1.6
3.1
2.6
5.1
4.2
4.1
·
Receivables Turnover
0.0
·
·
8.2
9.3
10.4
10.4
13.0
7.0
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$4.03
$4.06
·
$3.08
$2.89
$1.50
$1.31
$1.36
$1.31
·
Revenue / Share
$0.02
·
·
$2.60
$2.43
$2.44
$2.42
$2.19
$1.97
·
Cash Flow / Share
$0.41
$0.11
·
$-0.25
$-0.01
$0.29
$-0.18
$0.22
$0.32
·
Cash / Share
$1.65
$1.60
·
$1.23
$1.82
$0.88
$0.18
$0.32
$0.64
·
EPS (TTM)
$0.02
$0.12
$0.85
$0.18
$0.25
$0.19
$-0.01
$0.10
$0.39
·
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
·
·
-97.4%
15.8%
28.0%
·
·
·
·
·
Revenue CAGR 3Y
-81.3%
·
-66.0%
·
·
·
·
·
·
·
Revenue CAGR 5Y
-60.4%
·
·
·
·
·
·
·
·
·
EPS YoY
-83.3%
-85.9%
372.2%
-28.0%
31.6%
·
·
·
·
·
EPS CAGR 3Y
-51.9%
-21.7%
64.8%
·
·
·
·
·
·
·
EPS CAGR 5Y
-36.2%
·
·
·
·
·
·
·
·
·
Net Income YoY
-81.0%
-84.2%
342.4%
-23.0%
71.8%
·
·
·
·
·
Net Income CAGR 3Y
-49.1%
-18.7%
80.2%
·
·
·
·
·
·
·
Net Income CAGR 5Y
-29.4%
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$186.0K
$0
$748.0K
$28M
$24M
$19M
$19M
$18M
$17M
·
Net Income TTM
$258.4K
$1M
$9M
$2M
$3M
$1M
$-75.3K
$818.1K
$3M
·
Market Cap
$47M
$76M
·
$51M
$76M
$27M
$38M
$24M
$42M
·
Enterprise Value
$29M
$58M
·
$38M
$56M
$21M
·
$22M
$37M
·
P/E
210.0
56.2
11.1
26.0
28.0
18.5
-487.0
30.7
13.5
·
P/S
255.3
·
·
1.8
3.1
1.4
2.0
1.3
2.5
·
P/B
1.0
1.7
·
1.5
2.4
2.3
3.7
2.3
4.0
·
P / Tangible Book
1.1
1.7
2.5
1.5
2.5
2.4
·
·
·
·
P / Cash Flow
10.3
60.4
·
-19.0
-601.6
12.2
-26.3
13.1
15.7
·
P / FCF
15.5
-129.1
·
-8.6
-21.2
·
-18.1
15.6
16.6
·
EV / EBITDA
13.2
18.6
·
10.9
27.5
12.9
·
16.7
23.2
·
EV / FCF
9.5
-98.9
·
-6.4
-15.7
·
·
14.0
14.6
·
EV / Revenue
156.5
·
·
1.3
2.3
1.1
·
1.2
2.2
·
Earnings Yield
0.48%
1.8%
9.0%
3.9%
3.6%
5.4%
-0.21%
3.3%
7.4%
·
손익계산서16
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$6M
$93.6K
$-19M
$5M
$7M
$0
$-21M
$7M
$6M
$7M
$8M
$10M
$10M
$9M
$5M
$8M
Cost of Revenue
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$550.4K
$3M
$2M
$4M
$3M
$3M
$2M
$3M
Gross Profit
$3M
$2M
$2M
$4M
$5M
$5M
$4M
$5M
$6M
$5M
$5M
$6M
$7M
$5M
$3M
$5M
R&D Expense
$435.5K
$500.7K
$476.8K
$689.5K
$608.1K
$609.1K
$328.2K
$1M
$855.3K
$693.4K
$487.4K
$711.8K
$766.3K
$622.5K
$687.9K
$617.1K
SG&A Expense
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Operating Expenses
$4M
$3M
$3M
$4M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$4M
Operating Income
$-187.5K
$-1M
$-1M
$-450.2K
$914.4K
$1M
$-541.1K
$755.6K
$1M
$650.4K
$2M
$2M
$3M
$2M
$-1M
$1M
Other Non-op
$14.6K
$53.4K
$369.8K
$89.7K
$-748.1K
$-1.7K
$-267.0K
$35.5K
$156.9K
$329.3K
$209.5K
$75.5K
$116.4K
$-94.7K
$46.3K
$-7.6K
Pretax Income
$-172.8K
$-1M
$-1M
$-360.5K
$166.3K
$1M
$-808.1K
$791.1K
$1M
$979.6K
$2M
$2M
$4M
$2M
$-1M
$1M
Income Tax
$88.4K
$54.0K
$-232.3K
$28.1K
$-9.0K
$102.0K
$80.3K
$208.0K
$87.6K
$511.4K
$244.3K
$977.5K
$641.3K
$423.6K
$-222.7K
$246.7K
Net Income
$-261.3K
$-1M
$-792.4K
$-388.6K
$175.3K
$1M
$-888.3K
$583.1K
$1M
$468.2K
$2M
$1M
$3M
$1M
$-802.9K
$787.4K
EPS (Basic)
$-0.02
$-0.12
$-0.08
$-0.03
$0.02
$0.11
$-0.08
$0.05
$0.11
$0.04
$0.15
$0.09
$0.27
$0.13
$-0.07
$0.07
EPS (Diluted)
$-0.02
$-0.12
$-0.08
$-0.03
$0.02
$0.11
$-0.08
$0.05
$0.11
$0.04
$0.15
$0.09
$0.27
$0.13
$-0.07
$0.07
Shares (Basic)
11,307,865
11,303,885
·
11,269,164
11,261,588
11,162,037
·
11,175,882
11,063,366
10,959,298
10,934,962
10,924,714
10,917,311
·
10,867,745
10,866,775
Shares (Diluted)
11,307,865
11,303,885
·
11,269,164
11,261,588
11,162,037
·
11,175,882
11,065,866
10,961,188
10,942,509
10,933,130
10,919,391
·
10,867,745
10,892,302
EBITDA
$-187.5K
$-858.0K
·
$-450.2K
$914.4K
$2M
·
$755.6K
$1M
$2M
$2M
·
$4M
·
$-1M
$1M
대차대조표25
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$14M
$18M
$19M
$21M
$21M
$18M
$18M
$20M
$18M
$22M
$17M
$13M
$14M
$13M
$16M
$15M
Receivables
$4M
$5M
$6M
$5M
$6M
$9M
$8M
$7M
$9M
$10M
$14M
$18M
$5M
$3M
$2M
$6M
Inventory
$14M
$14M
$13M
$12M
$13M
$15M
$15M
$14M
$13M
$12M
$11M
$10M
$11M
$10M
$10M
$9M
Prepaid Expense
$2M
$1M
$3M
$3M
$3M
$2M
$1M
$2M
$2M
$832.7K
$1M
$546.3K
$532.7K
$531.1K
$705.1K
$848.8K
Current Assets
$38M
$39M
$41M
$43M
$44M
$45M
$44M
$45M
$44M
$48M
$46M
$44M
$38M
$34M
$33M
$36M
PP&E (Net)
$21M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
$17M
$17M
$15M
$15M
$15M
$15M
$15M
$14M
PP&E (Gross)
$28M
$23M
$23M
$23M
$23M
$23M
$22M
$22M
$22M
$22M
$20M
$20M
$19M
$19M
$18M
$18M
Accum. Depreciation
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
Intangibles
$3M
$2M
$3M
$3M
$3M
$556.4K
$558.7K
$560.9K
$563.1K
$565.3K
$569.8K
$572.0K
$582.2K
$587.8K
$593.4K
$580.0K
Other Non-current Assets
$452.7K
$424.2K
$424.2K
$148.2K
$148.2K
$148.2K
$148.2K
$201.7K
$201.7K
$201.7K
$201.7K
$202.5K
$377.3K
$376.5K
$376.5K
$376.5K
Total Assets
$66M
$63M
$65M
$66M
$67M
$67M
$65M
$66M
$66M
$69M
$69M
$66M
$59M
$54M
$51M
$53M
Accounts Payable
$613.0K
$972.0K
$784.1K
$1M
$1M
$1M
$957.4K
$1M
$1M
$2M
$1M
$1M
$2M
$1M
$697.9K
$1M
Short-term Debt
$312.5K
$226.0K
$227.8K
$226.9K
$227.8K
$228.5K
$230.8K
$230.8K
$230.5K
$226.7K
$207.2K
$246.2K
$229.4K
$232.5K
$232.6K
$233.7K
Current Liabilities
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$10M
$14M
$17M
$18M
$11M
$10M
$7M
$9M
Capital Leases
$0
$42.4K
$89.1K
$135.2K
$174.7K
$221.6K
$265.1K
$308.1K
$353.7K
$289.7K
$307.1K
$450.3K
$585.2K
$720.0K
$854.6K
$321.2K
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$5.4K
Total Liabilities
$22M
$19M
$20M
$19M
$20M
$20M
$20M
$20M
$21M
$25M
$29M
$29M
$22M
$20M
$19M
$20M
Long-term Debt
·
·
$8M
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$312.5K
$226.0K
·
$226.9K
$227.8K
$228.5K
·
$230.8K
$230.5K
$226.7K
$207.2K
·
$229.4K
·
$232.6K
$233.7K
Common Stock
·
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
$1.1K
Paid-in Capital
$33M
$33M
$33M
$33M
$33M
$33M
$33M
$32M
$32M
$32M
$32M
$32M
$32M
$31M
$31M
$31M
Retained Earnings
$11M
$11M
$13M
$14M
$14M
$14M
$12M
$14M
$13M
$12M
$8M
$6M
$5M
$2M
$865.8K
$2M
Stockholders' Equity
$44M
$44M
$46M
$47M
$47M
$47M
$45M
$46M
$45M
$44M
$40M
$38M
$37M
$34M
$32M
$33M
Liabilities + Equity
$66M
$63M
$65M
$66M
$67M
$67M
$65M
$66M
$66M
$69M
$69M
$66M
$59M
$54M
$51M
$53M
Shares Outstanding
·
11,303,885
11,303,885
11,283,107
11,261,588
11,260,209
11,255,709
11,242,925
11,112,230
11,109,730
10,961,356
10,926,774
10,924,274
10,900,759
10,898,259
10,876,945
현금 흐름12
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$520.4K
$470.0K
$810.1K
$122.6K
$513.2K
$316.6K
$302.3K
$309.4K
$288.5K
$236.5K
$221.6K
$252.3K
$227.6K
$227.3K
$213.1K
$230.9K
Stock-based Comp
$56.1K
$42.5K
$52.0K
$-123.9K
$183.3K
$29.5K
·
·
$212.0K
$140.0K
·
$175.4K
$24.1K
·
·
$44.2K
Amort. of Intangibles
$120.6K
$115.5K
$114.8K
$115.7K
$78.2K
$2.2K
$2.2K
$1.7K
$2.7K
$2.2K
$3.0K
$10.2K
$5.6K
$5.6K
$20.6K
$20.6K
Other Non-cash
·
$235.8K
·
·
·
$-2M
·
·
·
$4M
·
·
$-2M
·
·
·
Operating Cash Flow
$-2M
$-580.4K
$-1M
$36.3K
$6M
$65.7K
$-908.7K
$897.7K
$-4M
$5M
$4M
$-665.1K
$978.6K
$-1M
$1M
$338.0K
CapEx
·
·
$616.3K
$-97.5K
$568.1K
$428.4K
$153.3K
$83.5K
$62.0K
$2M
$166.6K
$182.2K
$163.4K
$897.1K
$598.3K
$921.3K
Investing Cash Flow
$-1M
$-96.9K
$-616.3K
$97.5K
$-3M
$-428.4K
$-153.3K
$-83.5K
$-62.0K
$-2M
$-166.6K
$-182.2K
$-163.4K
$-897.1K
$-632.3K
$-955.7K
Net Debt Issued
·
$-67.2K
·
·
·
$-65.5K
·
·
·
$-35.2K
·
·
$-57.8K
·
·
·
Financing Cash Flow
$-55.0K
$-67.2K
$-60.4K
$-64.1K
$-63.4K
$-65.5K
$-565.7K
$442.6K
$-73.2K
$-24.4K
$-27.5K
$-67.4K
$-41.0K
$-51.7K
$-36.4K
$-52.3K
Net Change in Cash
$-4M
$-744.4K
$-2M
$69.8K
$3M
$-428.2K
$-2M
$1M
$-4M
$4M
$4M
$-914.8K
$774.1K
$-2M
$656.9K
$-670.0K
Taxes Paid
$0
$-1M
$-374.5K
$-121.7K
$700.0K
$21.0K
$190.4K
$1.1K
$5M
$24.0K
·
·
$108.8K
$-19.7K
$29.5K
$29.5K
Free Cash Flow
·
·
·
·
·
$-362.7K
·
·
·
·
·
·
$815.2K
·
·
·
수익성8
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Gross Margin
59.3%
2279.8%
·
65.8%
69.0%
72.6%
·
73.5%
90.9%
67.5%
71.2%
·
69.3%
·
51.3%
59.3%
Operating Margin
-3.2%
-1418.9%
·
-8.4%
13.1%
19.1%
·
10.1%
18.6%
17.3%
22.1%
·
34.6%
·
-21.9%
13.0%
Net Margin
-4.5%
-1419.6%
·
-7.3%
2.5%
17.6%
·
7.8%
19.8%
15.0%
21.6%
·
29.4%
·
-16.4%
9.8%
Pretax Margin
-3.0%
-1361.9%
·
-6.7%
2.4%
19.1%
·
10.6%
21.2%
21.3%
24.9%
·
35.8%
·
-20.9%
12.9%
EBITDA Margin
-3.2%
-916.7%
·
-8.4%
13.1%
23.5%
·
10.1%
18.6%
20.2%
22.1%
·
36.9%
·
-21.9%
13.0%
ROA
-0.39%
-2.0%
·
-0.59%
0.26%
1.9%
·
0.87%
1.8%
1.9%
2.7%
·
5.4%
·
-1.5%
1.6%
ROE
-0.57%
-2.9%
·
-0.84%
0.38%
2.8%
·
1.4%
2.9%
3.0%
4.5%
·
8.6%
·
-2.5%
2.5%
ROIC
-0.64%
-3.1%
·
-1.0%
2.0%
2.7%
·
1.2%
2.3%
2.2%
3.6%
·
7.7%
·
-2.6%
2.4%
유동성 및 지급능력3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Current Ratio
3.9
3.9
·
4.4
4.4
4.5
·
5.0
4.6
3.3
2.7
·
3.5
·
4.8
4.0
Quick Ratio
1.9
2.3
·
2.7
2.7
2.7
·
3.0
2.9
2.3
1.8
·
1.7
·
2.6
2.4
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
0.0
·
0.0
·
0.0
0.0
효율성3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.1
0.0
·
0.1
0.1
0.1
·
0.1
0.1
0.1
0.1
·
0.2
·
0.1
0.2
Inventory Turnover
0.2
0.1
·
0.1
0.2
0.1
·
0.2
0.0
0.2
0.2
·
0.3
·
0.3
0.5
Receivables Turnover
1.1
0.0
·
0.9
0.9
0.7
·
0.7
0.4
1.1
0.9
·
2.0
·
1.4
1.3
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
·
$3.92
·
$4.15
$4.20
$4.17
·
$4.10
$4.09
$3.96
$3.62
·
$3.36
·
$2.96
$3.04
Revenue / Share
$0.51
$0.01
·
$0.47
$0.62
$0.64
·
$0.67
$0.55
$0.74
$0.69
·
$0.92
·
$0.45
$0.73
Cash Flow / Share
·
$-0.05
·
·
·
$0.01
·
·
·
$0.47
·
·
$0.09
·
·
·
Cash / Share
·
$1.58
·
$1.84
$1.84
$1.56
·
$1.75
$1.66
$2.02
$1.57
·
$1.31
·
$1.44
$1.38
EPS (TTM)
$-0.25
$-0.21
·
$0.02
$0.10
$0.19
·
·
·
·
$0.64
$0.42
$0.40
·
$0.05
$0.24
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
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$-8M
$-7M
·
$-9M
$-6M
$-7M
·
$-6M
$-6M
$-2M
$37M
$34M
$32M
·
$28M
$29M
Net Income TTM
$-3M
$-2M
·
$162.5K
$1M
$2M
·
$5M
$6M
$6M
$7M
$5M
$4M
·
$574.2K
$3M
Market Cap
·
$42M
·
$59M
$80M
$46M
·
$70M
$85M
$114M
$61M
·
$44M
·
$59M
$54M
Enterprise Value
·
$24M
·
$39M
$59M
$28M
·
$50M
$67M
$92M
$44M
·
$30M
·
$44M
$39M
P/E
-12.6
-17.7
·
263.0
70.7
21.4
·
·
·
·
8.7
18.1
10.0
·
108.2
20.5
P/S
·
-6.1
·
-6.9
-12.4
-6.2
·
-11.2
-13.8
-59.1
1.7
·
1.4
·
2.1
1.8
P/B
·
0.9
·
1.3
1.7
1.0
·
1.5
1.9
2.6
1.5
·
1.2
·
1.8
1.6
P / Tangible Book
·
1.0
·
1.3
1.8
1.0
·
1.5
1.9
2.6
1.6
2.2
1.2
·
1.9
1.6
P / Cash Flow
·
-72.3
·
·
·
697.6
·
·
·
22.2
·
·
44.7
·
·
·
EV / Revenue
·
-3.5
·
-4.5
-9.2
-3.9
·
-8.1
-10.9
-47.6
1.2
·
0.9
·
1.5
1.3
Earnings Yield
-8.0%
-5.7%
·
0.38%
1.4%
4.7%
·
·
·
·
11.5%
5.5%
10.0%
·
0.92%
4.9%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2025-06-30
2024-12-31
2023-12-31
2022-12-31
매출
$186.0K
·
$0
$748.0K
$28M
매출 총이익률 %
8174.7%
·
·
·
57.4%
영업이익률 %
235.2%
·
·
·
9.2%
순이익
$258.4K
·
$1M
$9M
$2M
희석 EPS
$0.02
·
$0.12
$0.85
$0.18
지표
2025-12-31
2025-06-30
2024-12-31
2023-12-31
2022-12-31
부채 / 자기자본 비율
0.0
·
0.0
·
0.0
유동비율
4.0
·
4.6
·
3.5
당좌 비율
2.4
·
2.7
·
1.7
지표
2025-12-31
2025-06-30
2024-12-31
2023-12-31
2022-12-31
잉여현금흐름
$3M
·
$-588.3K
·
$-6M
기관 투자자 (13F)
42개의 제출자
· $8.5M 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.
보유자42
보유 가치$8.5M
신규 포지션5
청산 포지션9
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
5 (-5 이전 분기 대비)
9 (0 이전 분기 대비)
7 (-4 이전 분기 대비)
19 (+4 이전 분기 대비)
-102K
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.