WRAP Wrap Technologies, Inc. - Common Stock
$1.58
가격 · 8월 18, 2026
기준 재무 정보 8월 11, 2026
WRAP 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.58
시가총액
$82M
P/E (TTM)
-7.2
EPS (TTM)
$-0.22
매출 (TTM)
$5M
배당 수익률
0.00%
ROE
-88.9%
부채/자본
—
52주 범위
$1 – $3
WRAP 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
$5M
2017-12-31
→
2025-12-31
EPS
$-0.22
2023-12-31
→
2025-12-31
잉여현금흐름
$-10M
2017-12-31
→
2025-12-31
마진
-221.2%
2018-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WRAP
동종업계 중앙값
P/E (TTM)
-7.2
42.3
P/S (TTM)
17.5
6.4
P/B
7.1
2.8
Price / FCF (주가 / FCF)
-7.9
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WRAP
동종업계 중앙값
Gross Margin (매출 총이익률)
57.8%
51.6%
Operating Margin (영업이익률)
-288.6%
—
Net Profit Margin (순이익률)
-221.2%
-8.8%
ROA
-67.7%
-4.2%
ROE
-88.9%
-6.4%
ROIC
-117.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WRAP
동종업계 중앙값
Current Ratio (유동비율)
6.3
3.1
Quick Ratio (당좌 비율)
3.4
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WRAP
동종업계 중앙값
Revenue YoY (매출 YoY)
3.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-16.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
3.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WRAP
동종업계 중앙값
Payout Ratio (지급 비율)
0.00%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
0.00%
지급 비율
0.00%
5년 배당 CAGR
—
WRAP 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
6 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 50.0%
- 매도 1 16.7%
- 적극 매도 2 33.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $-0.04 | — | — |
| 2026년 3월 31일 | $-0.09 | — | — |
| 2025년 9월 30일 | $-0.06 | — | — |
| 2024년 12월 31일 | $-0.17 | — | — |
| 2023년 9월 30일 | $-0.05 | $-0.10 | 0.05% |
| 2023년 6월 30일 | $-0.12 | $-0.11 | -0.01% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WRAP | $123M | -10.8 | 3.7% | -221.2% | -88.9% | 57.8% |
| AIOT | $413M | -20.5 | 22.4% | -4.6% | -4.5% | 55.5% |
| SMRT | $383M | -6.3 | -12.9% | -39.8% | -25.7% | — |
| VUZI | $307M | -9.0 | 9.1% | -513.8% | -120.5% | -16.9% |
| CODA | $116M | 27.7 | 30.8% | 15.6% | 7.2% | 66.5% |
| LINK | $61M | -29.8 | 1.8% | -13.6% | -16.8% | 38.9% |
| SOTK | $67M | 39.0 | 2.0% | 8.6% | 9.4% | 50.5% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5M | $5M | $6M | $8M | $8M | $4M | $696.8K | $23.1K | $0 | |
| Cost of Revenue | $2M | $2M | $3M | $4M | $5M | $3M | $420.0K | $18.6K | $0 | |
| Gross Profit | $3M | $2M | $3M | $4M | $2M | $1M | $276.8K | $4.5K | $0 | |
| R&D Expense | $56.0K | $2M | $3M | $5M | $6M | $3M | $2M | $734.8K | $311.3K | |
| SG&A Expense | $16M | $16M | $18M | $16M | $20M | $12M | $7M | $3M | $522.2K | |
| Operating Expenses | $16M | $18M | $22M | $21M | $26M | $14M | $9M | $3M | $833.5K | |
| Operating Income | $-13M | $-16M | $-19M | $-18M | $-24M | $-13M | $-9M | $-3M | $-833.5K | |
| Interest Expense | · | · | · | · | $0 | $2.0K | $0 | $1.3K | $0 | |
| Interest Income | $7.0K | $156.0K | $375.0K | $52.0K | $31.0K | $83.0K | $291.5K | $2.9K | $0 | |
| Other Non-op | $-15.0K | $-36.0K | $113.0K | $61.0K | $15.0K | $-3.0K | · | · | · | |
| Pretax Income | $-10M | · | · | · | · | · | · | · | · | |
| Income Tax | $0 | $0 | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-10M | $-6M | $-30M | $-18M | $-24M | $-13M | $-8M | $-3M | $-833.5K | |
| EPS (Basic) | $-0.22 | $-0.16 | $-0.72 | $-0.43 | $-0.62 | · | · | $-0.14 | $-0.04 | |
| EPS (Diluted) | $-0.22 | $-0.16 | $-0.72 | · | · | · | · | · | · | |
| Shares (Basic) | 50,390,735 | 45,621,214 | 42,324,190 | 41,174,812 | 39,281,620 | · | · | 23,578,291 | 20,194,560 | |
| Shares (Diluted) | 50,390,735 | 45,621,214 | 42,324,190 | · | · | · | · | · | · | |
| EBITDA | $-13M | · | $-18M | · | $-24M | · | $-9M | $-3M | $-833.5K |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $4M | $4M | $5M | $5M | $17M | $17M | $12M | $3M | |
| Short-term Investments | · | · | $8M | $14M | $30M | $25M | $0 | · | · | |
| Receivables | $3M | $513.0K | $3M | $3M | $4M | $2M | $195.3K | $4.4K | $0 | |
| Inventory | $5M | $6M | $6M | $4M | $2M | $3M | $2M | $158.3K | $131.2K | |
| Prepaid Expense | $194.0K | $178.0K | $953.0K | $775.0K | $868.0K | $760.0K | · | · | · | |
| Current Assets | $11M | $10M | $21M | $27M | $41M | $47M | $20M | $13M | $3M | |
| PP&E (Net) | $123.0K | $146.0K | $509.0K | $758.0K | $976.0K | $357.0K | $242.9K | $30.4K | $36.7K | |
| PP&E (Gross) | $1M | $1M | $2M | $2M | $1M | $574.0K | $315.6K | $58.9K | $44.6K | |
| Accum. Depreciation | $1M | $1M | $1M | $915.0K | $440.0K | $217.0K | $72.7K | $28.5K | $8.0K | |
| Goodwill | $0 | $0 | $2M | $0 | · | · | · | · | · | |
| Intangibles | $2M | $2M | $3M | $3M | $2M | $1M | $230.3K | $118.7K | $0 | |
| Other Non-current Assets | $128.0K | $186.0K | $251.0K | $100.0K | $9.0K | $13.0K | $12.7K | $1.5K | $1.5K | |
| Total Assets | $15M | $15M | $29M | $31M | $44M | $49M | $20M | $13M | $3M | |
| Accounts Payable | $620.0K | $609.0K | $1M | $1M | $2M | $1M | $407.0K | $232.9K | $36.2K | |
| Accrued Liabilities | $407.0K | $1M | $692.0K | $1M | $824.0K | $721.0K | $194.3K | $68.5K | $60.3K | |
| Current Liabilities | $2M | $13M | $24M | $3M | $3M | $2M | $1M | $397.4K | $192.5K | |
| Capital Leases | $2M | $2M | $2M | $193.0K | $0 | $56.0K | $150.0K | $0 | · | |
| Deferred Tax | · | · | · | · | · | $396.0K | $58.0K | $29.0K | $3.0K | |
| Total Liabilities | $4M | $15M | $25M | $4M | $3M | $2M | $1M | $397.4K | · | |
| Common Stock | $5.0K | $5.0K | $4.0K | $4.0K | $4.0K | $4.0K | $3.0K | $2.7K | $2.3K | |
| Paid-in Capital | $128M | $105M | $101M | $94M | $91M | $72M | $32M | $17M | $4M | |
| Retained Earnings | $-116M | $-105M | $-98M | $-67M | $-50M | $-25M | $-13M | $-4M | $-1M | |
| AOCI | $0 | $0 | · | $94.0K | $-6.0K | $15.0K | $0 | · | · | |
| Stockholders' Equity | $11M | $250.0K | $3M | $27M | $41M | $46M | $19M | $12M | $3M | |
| Liabilities + Equity | $15M | $15M | $29M | $31M | $44M | $49M | $20M | $13M | $3M | |
| Shares Outstanding | 51,733,217 | 47,101,631 | 43,855,503 | 41,175,993 | 40,851,945 | 37,554,162 | 29,829,916 | 27,364,607 | 22,803,533 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $594.0K | $827.0K | $823.0K | $762.0K | $478.0K | $163.0K | $46.9K | $21.9K | · | |
| Stock-based Comp | $4M | $2M | $2M | $3M | $5M | $2M | $2M | $513.0K | $0 | |
| Deferred Tax | $0 | $-3M | $-4M | $4M | $6M | $3M | $2M | $678.0K | $136.0K | |
| Amort. of Intangibles | $481.0K | $450.0K | $345.0K | $287.0K | $182.0K | $18.0K | $2.7K | $1.4K | · | |
| Other Non-cash | · | · | $15M | · | $-6M | · | $-4M | · | · | |
| Operating Cash Flow | $-10M | $-8M | $-17M | $-15M | $-18M | $-12M | $-8M | $-3M | $-833.7K | |
| CapEx | $100.0K | $12.0K | $230.0K | $256.0K | $995.0K | $249.0K | $256.7K | $14.2K | $35.1K | |
| Investing Cash Flow | $-387.0K | $7M | $5M | $15M | $-7M | $-26M | $-382.2K | $-134.3K | $-35.1K | |
| Dividends Paid | $0 | $120.0K | $58.0K | $0 | · | · | · | · | · | |
| Financing Cash Flow | $11M | $468.0K | $10M | $83.0K | $13M | $38M | $13M | $12M | $4M | |
| Net Change in Cash | · | · | $-1M | $393.0K | $-12M | $-337.0K | · | · | · | |
| Taxes Paid | $0 | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-10M | · | $-17M | · | $-19M | · | $-9M | $-3M | $-868.8K |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 57.8% | · | 47.4% | · | 25.8% | · | 39.7% | 19.6% | · | |
| Operating Margin | -288.6% | · | -305.3% | · | -316.9% | · | -1236.2% | -14417.4% | · | |
| Net Margin | -221.2% | · | -492.7% | · | -316.3% | · | -1194.8% | -14412.2% | · | |
| Pretax Margin | -221.2% | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -288.6% | · | -291.8% | · | -310.7% | · | -1229.5% | -14417.4% | · | |
| ROA | -67.7% | · | -102.3% | · | -52.5% | · | -50.1% | -41.6% | -46.9% | |
| ROE | -88.9% | · | -254.7% | · | -56.4% | · | -41.7% | -48.6% | -50.8% | |
| ROIC | -117.4% | · | · | · | · | · | · | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.3 | · | 0.9 | · | 14.4 | · | 18.3 | 31.8 | 16.8 | |
| Quick Ratio | 3.4 | · | 0.6 | · | 13.6 | · | 16.0 | 31.1 | 16.0 | |
| Interest Coverage | · | · | · | · | · | · | · | -2559.5 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.2 | · | 0.2 | · | 0.0 | 0.0 | · | |
| Inventory Turnover | 0.4 | · | 0.7 | · | 2.4 | · | 0.3 | 0.1 | · | |
| Receivables Turnover | 2.8 | · | 2.1 | · | 2.7 | · | 7.0 | 10.5 | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 3.7% | -26.5% | -23.8% | 4.1% | 96.0% | · | · | · | · | |
| Revenue CAGR 3Y | -16.6% | -16.4% | 15.8% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.5% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5M | $5M | $6M | $8M | $8M | $4M | $696.8K | $23.1K | $0 | |
| Net Income TTM | $-10M | $-6M | $-30M | $-18M | $-24M | $-13M | $-8M | $-3M | $-833.5K | |
| Market Cap | $123M | · | $136M | · | $161M | · | $191M | $86M | · | |
| P/E | -10.8 | -13.2 | -4.3 | · | · | · | · | · | · | |
| P/S | 26.4 | · | 22.2 | · | 20.8 | · | 273.6 | 3723.5 | · | |
| P/B | 10.7 | · | 43.0 | · | 3.9 | · | 9.9 | 7.0 | · | |
| P / Tangible Book | 12.4 | · | · | 2.8 | 4.1 | 4.0 | · | · | · | |
| P / Cash Flow | -12.0 | · | -8.1 | · | -8.8 | · | -22.5 | -32.0 | · | |
| P / FCF | -11.9 | · | -8.0 | · | -8.4 | · | -21.8 | -31.9 | · | |
| Dividend Yield | 0.00% | · | 0.04% | · | · | · | · | · | · | |
| Earnings Yield | -9.2% | -7.5% | -23.2% | · | · | · | · | · | · | |
| Payout Ratio | 0.00% | · | -0.19% | · | · | · | · | · | · | |
| Annual Payout | $0 | $120.0K | $58.0K | $0 | · | · | · | · | · |
손익계산서 15
| 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 | $2M | $1M | $1M | $1M | $1M | $765.0K | $865.0K | $593.0K | $2M | $1M | $589.0K | $4M | $1M | $711.0K | $4M | $2M | |
| Cost of Revenue | $507.0K | $420.0K | $670.0K | $608.0K | $525.0K | $170.0K | $455.0K | $358.0K | $589.0K | $640.0K | $880.0K | $1M | $534.0K | $359.0K | $2M | $790.0K | |
| Gross Profit | $2M | $691.0K | $734.0K | $883.0K | $487.0K | $595.0K | $410.0K | $235.0K | $984.0K | $836.0K | $-291.0K | $2M | $668.0K | $352.0K | $2M | $911.0K | |
| R&D Expense | $152.0K | $105.0K | $-651.0K | $167.0K | $162.0K | $378.0K | $383.0K | $527.0K | $679.0K | $755.0K | $583.0K | $610.0K | $1M | $1M | $871.0K | $1M | |
| SG&A Expense | $4M | $5M | $5M | $3M | $3M | $4M | $5M | $3M | $3M | $4M | $6M | $4M | $5M | $4M | $4M | $4M | |
| Operating Expenses | $4M | $5M | $5M | $4M | $3M | $5M | $5M | $4M | $4M | $5M | $6M | $5M | $6M | $5M | $5M | $5M | |
| Operating Income | $-2M | $-5M | $-4M | $-3M | $-3M | $-4M | $-5M | $-4M | $-3M | $-4M | $-7M | $-3M | $-5M | $-4M | $-4M | $-4M | |
| Interest Income | $2.0K | $1.0K | $1.0K | $2.0K | $2.0K | $2.0K | $2.0K | $21.0K | $55.0K | $78.0K | $-39.0K | $90.0K | $88.0K | $236.0K | $16.0K | $34.0K | |
| Other Non-op | $-8.0K | $1.0K | $-1.0K | $-14.0K | $-2.0K | $0 | $-22.0K | $-5.0K | $-8.0K | $-1.0K | $139.0K | $-6.0K | $-16.0K | $-4.0K | $51.0K | $12.0K | |
| Net Income | $-2M | $-5M | $-4M | $-3M | $-4M | $109.0K | $-8M | $2M | $-385.0K | $117.0K | $-18M | $-3M | $-5M | $-4M | $-4M | $-4M | |
| EPS (Basic) | $-0.04 | $-0.09 | $-0.08 | $-0.06 | $-0.07 | $0.00 | $-0.18 | $0.04 | $-0.02 | · | $-0.43 | $-0.07 | $-0.12 | $-0.10 | $-0.09 | $-0.09 | |
| EPS (Diluted) | $-0.04 | $-0.09 | $-0.08 | $-0.06 | $-0.07 | $0.00 | $-0.18 | $0.04 | $-0.02 | · | · | · | · | · | · | · | |
| Shares (Basic) | 55,731,095 | 54,001,602 | -99,711,337 | 51,096,292 | 50,609,509 | 48,396,271 | -89,720,302 | 45,861,208 | 45,324,917 | 44,155,391 | -83,453,817 | 42,652,481 | 41,709,718 | 41,415,808 | -81,797,559 | 41,086,285 | |
| Shares (Diluted) | 55,731,095 | 54,001,602 | -99,711,337 | 51,096,292 | 50,609,509 | 48,396,271 | -89,720,302 | 45,861,208 | 45,324,917 | 44,155,391 | · | · | · | · | · | · | |
| EBITDA | $-2M | $-5M | · | $-3M | $-3M | $-4M | · | $-4M | $-3M | $-4M | · | $-3M | $-5M | $-4M | · | $-4M |
대차대조표 25
| 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 | $5M | $7M | $3M | $6M | $4M | $6M | $4M | $5M | $2M | $3M | $4M | $5M | $12M | $10M | $5M | · | |
| Short-term Investments | · | · | · | · | · | · | · | $0 | $2M | $5M | $8M | $10M | $6M | $6M | $14M | · | |
| Receivables | $3M | $2M | $3M | $2M | $906.0K | $660.0K | $513.0K | $778.0K | $3M | $2M | $3M | $4M | $2M | $1M | $3M | · | |
| Inventory | $4M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $6M | $4M | · | |
| Prepaid Expense | $729.0K | $574.0K | $194.0K | $334.0K | $334.0K | $582.0K | $178.0K | $288.0K | $693.0K | $825.0K | $953.0K | $762.0K | $722.0K | $858.0K | $775.0K | · | |
| Current Assets | $13M | $14M | $11M | $14M | $11M | $13M | $10M | $12M | $15M | $18M | $21M | $26M | $27M | $24M | $27M | · | |
| PP&E (Net) | $89.0K | $105.0K | $123.0K | $138.0K | $87.0K | $108.0K | $146.0K | $210.0K | $292.0K | $408.0K | $509.0K | $533.0K | $588.0K | $655.0K | $758.0K | · | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $915.0K | · | |
| Goodwill | · | · | $0 | · | · | · | $0 | $2M | $2M | $2M | $2M | $2M | · | · | $0 | · | |
| Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | |
| Other Non-current Assets | $25.0K | $104.0K | $128.0K | $128.0K | $128.0K | $143.0K | $186.0K | $214.0K | $214.0K | $244.0K | $251.0K | $166.0K | $69.0K | $70.0K | $100.0K | · | |
| Total Assets | $15M | $17M | $15M | $18M | $16M | $18M | $15M | $19M | $22M | $25M | $29M | $32M | $31M | $27M | $31M | · | |
| Accounts Payable | $764.0K | $787.0K | $620.0K | $596.0K | $583.0K | $494.0K | $609.0K | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | · | |
| Accrued Liabilities | $310.0K | $531.0K | $407.0K | $563.0K | $872.0K | $1M | $1M | $1M | $1M | $835.0K | $692.0K | $1M | $9M | $2M | $1M | · | |
| Current Liabilities | $2M | $2M | $2M | $2M | $2M | $14M | $13M | $11M | $16M | $18M | $24M | $11M | $11M | $3M | $3M | · | |
| Capital Leases | $345.0K | $369.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $105.0K | $135.0K | $164.0K | $193.0K | · | |
| Total Liabilities | $2M | $2M | $4M | $4M | $4M | $15M | $15M | $12M | $18M | $20M | $25M | $11M | $11M | $4M | $4M | · | |
| Common Stock | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | · | |
| Paid-in Capital | $137M | $136M | $128M | $126M | $121M | $108M | $105M | $104M | $103M | $101M | $101M | $98M | $96M | $95M | $94M | · | |
| Retained Earnings | $-124M | $-121M | $-116M | $-112M | $-109M | $-105M | $-105M | $-97M | $-99M | $-98M | $-98M | $-79M | $-76M | $-71M | $-67M | · | |
| AOCI | · | · | $0 | · | · | · | $0 | · | · | · | · | $0 | $0 | $0 | $94.0K | · | |
| Stockholders' Equity | $13M | $14M | $11M | $14M | $12M | $3M | $250.0K | $6M | $4M | $4M | $3M | $21M | $20M | $24M | $27M | · | |
| Liabilities + Equity | $15M | $17M | $15M | $18M | $16M | $18M | $15M | $19M | $22M | $25M | $29M | $32M | $31M | $27M | $31M | · | |
| Shares Outstanding | 55,857,933 | 55,506,692 | 51,733,217 | 51,497,710 | 50,728,535 | 50,494,701 | 47,101,631 | 45,869,390 | 45,793,112 | 44,373,107 | 43,855,503 | 43,289,236 | 41,910,687 | 41,270,300 | 41,175,993 | · |
현금 흐름 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $55.0K | $56.0K | $139.0K | $151.0K | $149.0K | $155.0K | $181.0K | $195.0K | $228.0K | $223.0K | · | $272.0K | $203.0K | $200.0K | $188.0K | $194.0K | |
| Stock-based Comp | $1M | $2M | $1M | $638.0K | $770.0K | $2M | $619.0K | $896.0K | $243.0K | $675.0K | $337.0K | $-201.0K | $1M | $628.0K | $597.0K | $872.0K | |
| Amort. of Intangibles | $33.0K | $33.0K | $119.0K | $124.0K | $123.0K | $115.0K | $116.0K | $114.0K | $113.0K | $107.0K | $28.0K | $150.0K | $85.0K | $82.0K | $72.0K | $72.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | $-5M | · | · | · | $133.0K | · | · | |
| Operating Cash Flow | $-2M | $-1M | $-3M | $-3M | $-2M | $-3M | $-1M | $330.0K | $-4M | $-4M | $-4M | $-12M | $2M | $-3M | $-4M | $-5M | |
| CapEx | $6.0K | $5.0K | $7.0K | $85.0K | $6.0K | $2.0K | $-1.0K | $0 | $-1.0K | $14.0K | $97.0K | $67.0K | $51.0K | $15.0K | $55.0K | $33.0K | |
| Investing Cash Flow | $-50.0K | $-58.0K | $-138.0K | $-96.0K | $-53.0K | $-100.0K | $-51.0K | $2M | $2M | $2M | $2M | $-4M | $-106.0K | $7M | $5M | $5M | |
| Dividends Paid | · | · | $0 | · | · | · | $0 | $0 | $60.0K | $60.0K | $58.0K | $0 | $0 | $0 | · | · | |
| Financing Cash Flow | $0 | $5M | $306.0K | $4M | $0 | $6M | $0 | $0 | $-60.0K | $528.0K | $396.0K | $10M | $0 | $0 | $0 | $8.0K | |
| Net Change in Cash | · | · | · | · | · | · | · | $3M | $-1M | $-776.0K | · | $-7M | $2M | $4M | $2M | $185.0K | |
| Free Cash Flow | · | $-1M | · | · | · | $-3M | · | · | · | $-4M | · | · | · | $-3M | · | · |
수익성 6
| 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 | 75.3% | 62.2% | · | 59.2% | 48.1% | 77.8% | · | 39.6% | 62.6% | 56.6% | · | 60.0% | 55.6% | 49.5% | · | 53.6% | |
| Operating Margin | -109.7% | -429.3% | · | -185.2% | -282.2% | -512.7% | · | -611.5% | -201.5% | -280.4% | · | -75.7% | -422.6% | -599.2% | · | -229.9% | |
| Net Margin | -110.0% | -408.6% | · | -186.0% | -368.3% | 14.2% | · | 335.6% | -24.5% | 7.9% | · | -76.6% | -416.6% | -566.5% | · | -227.2% | |
| EBITDA Margin | -109.7% | -429.3% | · | -185.2% | -282.2% | -512.7% | · | -611.5% | -201.5% | -265.3% | · | -75.7% | -422.6% | -571.0% | · | -229.9% | |
| ROA | -14.6% | -26.2% | · | -15.0% | -19.9% | 0.51% | · | 7.9% | -1.5% | 0.45% | · | -6.9% | -15.0% | -12.0% | · | · | |
| ROE | -18.0% | -53.4% | · | -27.0% | -47.8% | 3.1% | · | 14.8% | -3.3% | 0.83% | · | -8.4% | -19.0% | -13.3% | · | · |
유동성 및 지급능력 2
| 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 | 8.0 | 7.6 | · | 7.1 | 5.7 | 1.0 | · | 1.1 | 0.9 | 1.0 | · | 2.4 | 2.5 | 7.0 | · | · | |
| Quick Ratio | 5.0 | 4.9 | · | 4.1 | 2.5 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 1.8 | 1.9 | 5.1 | · | · |
효율성 3
| 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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | · | |
| Inventory Turnover | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.4 | 0.1 | 0.1 | · | · | |
| Receivables Turnover | 1.0 | 0.8 | · | 1.1 | 0.5 | 0.5 | · | 0.2 | 0.6 | 0.8 | · | 1.0 | 0.7 | 0.3 | · | · |
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 | $6M | $4M | · | $4M | $4M | $4M | · | $7M | $8M | $7M | · | $7M | $5M | $5M | · | $12M | |
| Net Income TTM | $-13M | $-11M | · | $-4M | $-2M | $2M | · | $-1M | $-8M | $-12M | · | $-16M | $-18M | $-18M | · | $-20M | |
| Market Cap | $72M | $85M | · | $112M | $79M | $86M | · | $69M | $92M | $100M | · | $65M | $61M | $71M | · | · | |
| P/E | -5.0 | -7.0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/S | 12.7 | 19.5 | · | 28.9 | 20.1 | 19.6 | · | 9.5 | 11.6 | 14.3 | · | 9.0 | 12.8 | 13.7 | · | · | |
| P/B | 5.4 | 5.9 | · | 7.9 | 6.7 | 33.6 | · | 10.7 | 23.8 | 22.4 | · | 3.2 | 3.1 | 3.0 | · | · | |
| P / Tangible Book | 6.1 | 6.7 | · | 9.3 | 8.3 | 377.1 | · | 29.6 | · | 378.4 | · | 4.2 | 3.6 | 3.4 | · | · | |
| P / Cash Flow | · | -68.6 | · | · | · | -28.1 | · | · | · | -26.9 | · | · | · | -23.1 | · | · | |
| P / FCF | · | -68.3 | · | · | · | -28.1 | · | · | · | -26.8 | · | · | · | -23.0 | · | · | |
| Earnings Yield | -20.2% | -14.3% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | 51.3% | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| 매출 | $5M | $5M | $6M | $8M | — |
| 매출 총이익률 % | 57.8% | — | 47.4% | — | — |
| 영업이익률 % | -288.6% | — | -305.3% | — | — |
| 순이익 | $-10M | $-6M | $-30M | $-18M | — |
| 희석 EPS | $-0.22 | $-0.16 | $-0.72 | — | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| 유동비율 | 6.3 | — | 0.9 | — | — |
| 당좌 비율 | 3.4 | — | 0.6 | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-09-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-10M | — | $-17M | — | — |
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.
기관 투자자 (13F) 72개의 제출자 · $9.7M 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 13 (+1 이전 분기 대비) | 8 (-2 이전 분기 대비) | 10 (-3 이전 분기 대비) | 21 (+10 이전 분기 대비) | +1.5M |
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.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| VANGUARD GROUP INC | $3,562,836 | 1,496,990 | 36.88% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $1,995,643 | 1,547,010 | 20.66% | 주식 |
| RENAISSANCE TECHNOLOGIES LLC | $461,949 | 358,100 | 4.78% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $450,974 | 349,316 | 4.67% | 주식 |
| Caption Management, LLC | $325,983 | 252,700 | 3.37% | 콜 옵션 |
| Platform Technology Partners | $302,643 | 234,607 | 3.13% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $286,727 | 222,269 | 2.97% | 주식 |
| LPL Financial LLC | $261,204 | 202,484 | 2.70% | 주식 |
| CITADEL ADVISORS LLC | $210,369 | 163,077 | 2.18% | 주식 |
| Caption Management, LLC | $190,452 | 147,637 | 1.97% | 주식 |
| STATE STREET CORP | $167,270 | 129,667 | 1.73% | 주식 |
| ALERUS FINANCIAL NA | $126,110 | 97,760 | 1.31% | 주식 |
| Royal Capital Wealth Management, LLC | $115,482 | 89,521 | 1.20% | 주식 |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $113,827 | 88,238 | 1.18% | 주식 |
| NORTHERN TRUST CORP | $113,261 | 87,799 | 1.17% | 주식 |
| NorthRock Partners, LLC | $80,424 | 62,344 | 0.83% | 주식 |
| CITADEL ADVISORS LLC | $67,338 | 52,200 | 0.70% | 콜 옵션 |
| Main Street Financial Solutions, LLC | $61,146 | 47,400 | 0.63% | 주식 |
| JANE STREET GROUP, LLC | $53,922 | 41,800 | 0.56% | 콜 옵션 |
| JANE STREET GROUP, LLC | $52,226 | 40,485 | 0.54% | 주식 |
| XTX Topco Ltd | $51,823 | 40,173 | 0.54% | 주식 |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $50,955 | 39,500 | 0.53% | 콜 옵션 |
| Robertson Stephens Wealth Management, LLC | $43,472 | 33,699 | 0.45% | 주식 |
| Seelaus Asset Management LLC | $38,516 | 29,857 | 0.40% | 주식 |
| WOLVERINE TRADING, LLC | $38,076 | 16,700 | 0.39% | 콜 옵션 |
| Squarepoint Ops LLC | $35,053 | 27,173 | 0.36% | 주식 |
| RAYMOND JAMES FINANCIAL INC | $30,196 | 23,408 | 0.31% | 주식 |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | $27,754 | 21,515 | 0.29% | 주식 |
| Wealthspire Advisors, LLC | $27,392 | 21,234 | 0.28% | 주식 |
| R Squared Ltd | $25,913 | 20,088 | 0.27% | 주식 |
| CITADEL ADVISORS LLC | $25,026 | 19,400 | 0.26% | 풋 옵션 |
| WOLVERINE TRADING, LLC | $24,895 | 10,919 | 0.26% | 주식 |
| MARSHALL WACE, LLP | $23,331 | 18,086 | 0.24% | 주식 |
| Financial Security Advisor, Inc. | $21,915 | 16,988 | 0.23% | 주식 |
| OSAIC HOLDINGS, INC. | $21,230 | 16,458 | 0.22% | 주식 |
| COMMONWEALTH EQUITY SERVICES, LLC | $18,250 | 14,147 | 0.19% | 주식 |
| JANE STREET GROUP, LLC | $18,189 | 14,100 | 0.19% | 풋 옵션 |
| Core Wealth Partners LLC | $14,706 | 11,400 | 0.15% | 주식 |
| IMC-Chicago, LLC | $14,247 | 11,044 | 0.15% | 주식 |
| Centiva Capital, LP | $14,225 | 11,027 | 0.15% | 주식 |
| Vanguard Global Advisers, LLC | $11,640 | 9,023 | 0.12% | 주식 |
| BlackRock, Inc. | $11,521 | 8,931 | 0.12% | 주식 |
| Tower Research Capital LLC (TRC) | $10,479 | 8,123 | 0.11% | 주식 |
| FMR LLC | $9,030 | 7,000 | 0.09% | 주식 |
| Allworth Financial LP | $8,296 | 6,431 | 0.09% | 주식 |
| UBS Group AG | $6,547 | 5,075 | 0.07% | 주식 |
| GROUP ONE TRADING LLC | $6,343 | 4,917 | 0.07% | 주식 |
| JONES FINANCIAL COMPANIES LLLP | $4,366 | 3,700 | 0.05% | 주식 |
| LANARK FINANCIAL, INC. | $3,870 | 3,000 | 0.04% | 주식 |
| IAG Wealth Partners, LLC | $3,870 | 3,000 | 0.04% | 주식 |
| ROYAL BANK OF CANADA | $3,000 | 2,400 | 0.03% | 주식 |
| NFSG Corp | $2,580 | 2,000 | 0.03% | 주식 |
| Hurley Capital, LLC | $2,461 | 1,908 | 0.03% | 주식 |
| Darwin Wealth Management, LLC | $2,084 | 1,616 | 0.02% | 주식 |
| Integrated Wealth Concepts LLC | $2,008 | 1,556 | 0.02% | 주식 |
| Steward Partners Investment Advisory, LLC | $1,290 | 1,000 | 0.01% | 주식 |
| Ameritas Advisory Services, LLC | $1,290 | 1,000 | 0.01% | 주식 |
| FINANCIAL CONSULATE, INC | $1,290 | 1,000 | 0.01% | 주식 |
| IFG Advisory, LLC | $920 | 713 | 0.01% | 주식 |
| SIMPLEX TRADING, LLC | $701 | 544 | 0.01% | 주식 |
| Kozak & Associates, Inc. | $591 | 399 | 0.01% | 주식 |
| BARCLAYS PLC | $569 | 441 | 0.01% | 주식 |
| CWM, LLC | $462 | 300 | 0.00% | 주식 |
| WELLS FARGO & COMPANY/MN | $181 | 140 | 0.00% | 주식 |
| City State Bank | $129 | 100 | 0.00% | 주식 |
| Comprehensive Financial Planning, Inc./PA | $129 | 100 | 0.00% | 주식 |
| BNP PARIBAS FINANCIAL MARKETS | $106 | 82 | 0.00% | 주식 |
| JPMORGAN CHASE & CO | $99 | 75 | 0.00% | 주식 |
| Dogwood Wealth Management LLC | $6 | 5 | 0.00% | 주식 |
| MORGAN STANLEY | $1 | 1 | 0.00% | 주식 |
| Caitong International Asset Management Co., Ltd | $1 | 1 | 0.00% | 주식 |
| Motiv8 Investments LLC | $0 | 100 | 0.00% | 주식 |
회사 내부자 7 명의 내부자 · 1 임원 · 6 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Scot Cohen | Executive Chairman and CEO | 2026년 7월 8일 P | 6,798,908 | 1 | 0 | $23,914 |
| John D Shulman | 이사 | 2026년 7월 8일 P | 199,037 | 1 | 0 | $110,000 |
| Timothy Szymanski | 이사 | 2026년 7월 1일 A | — | 0 | 0 | $0 |
| Rajiv Srinivasan | 이사 | 2026년 7월 1일 A | — | 0 | 0 | $0 |
| Bruce Bernstein | 이사 | 2026년 7월 1일 A | — | 0 | 0 | $0 |
| Marc Savas | 이사 | 2026년 7월 1일 A | — | 0 | 0 | $0 |
| NORRIS ELWOOD G | — | 2023년 4월 25일 P | 5,471,553 | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 4 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| Scot Cohen ×3 제출 서류 | 2026년 3월 6일 | 27.30% | 수정본 | — | SEC |
| NORRIS ELWOOD G, Stephanie A. Norris, individually and as trustee of the Norris Family 1997 Trust, Norris Family 1997 Trust ×2 제출 서류 | 2026년 1월 29일 | 10.70% | 수정본 | — | SEC |
| James A. Barnes, Takako Barnes ×2 제출 서류 | 2023년 5월 2일 | — | 최초 제출 | — | SEC |
| Elwood G. Norris individually and as trustee of the Norris Family 1997 Trust, Stephanie A. Norris individually and as trustee of the Norris Family 1997 Trust, Norris Family 1997 Trust ×3 제출 서류 | 2021년 3월 9일 | — | 최초 제출 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF 보유 현황 3 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.