WRAP 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$1.47
시가총액 (MRQ)$82M
P/E (TTM)-5.4
EPS (TTM)$-0.27
매출 (TTM)$6M
배당 수익률0.00%
ROE (TTM)-107.7%
52주 범위$1–$3
WRAP 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$5M2017-12-31 → 2025-12-31
EPS$-0.222023-12-31 → 2025-12-31
잉여현금흐름$-10M2017-12-31 → 2025-12-31
순이익률-223.1%2018-12-31 → 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
WRAP
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-5.45년 평균 ≈-9.5
≈-9.5
·
·
P/S (TTM)
13.6
·
5.3
고평가
P/B (MRQ)
6.2
·
4.6
더 비싼
주가 / FCF (TTM)
-9.1
·
·
·
주가 / 현금 흐름 (TTM)
-9.2
·
·
·
주가 / 유형 장부 가치 (MRQ)
7.0
·
·
·
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
WRAP
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
63.6%
·
50.6%
최상위권
영업이익률 (TTM)
-226.6%
·
-4.9%
약함
EBITDA Margin (EBITDA 마진)
-288.6%
·
-4.9%
약함
Pretax Margin (세전 마진)
-221.2%
·
-14.6%
약함
순이익률 (TTM)
-223.1%
·
-3.8%
약함
ROA (TTM)
-87.3%
·
-12.2%
약함
ROE (TTM)
-107.7%
·
-14.7%
약함
ROIC
-117.4%
·
-17.7%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WRAP
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
8.0
·
5.1
강한 유동성
Quick Ratio (당좌 비율)
3.4
·
4.1
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WRAP
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
3.7%5년 평균 ≈-10.6%
≈-10.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-16.6%5년 평균 ≈-5.7%
≈-5.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
3.5%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
WRAP
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.225년 평균 ≈$-0.37
≈$-0.37
·
·
Revenue / Share (주당 매출)
$0.09
·
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.20
·
·
·
Cash / Share (주당 현금)
$0.07
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WRAP
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.3
·
0.4
약함
Inventory Turnover (재고 회전율)
0.4
·
2.3
약함
Receivables Turnover (매출 채권 회전율)
2.8
·
5.6
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$186.9K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당 수익률0.00%
지급 비율0.00%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈22.0%
다음 실적11월 10, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 12, 2026
$-0.04
—
—
2026년 3월 31일
5월 13, 2026
$-0.09
—
—
2025년 9월 30일
$-0.06
—
—
2024년 12월 31일
$-0.17
—
—
2023년 9월 30일
$-0.05
$-0.10
51.0%
2023년 6월 30일
$-0.12
$-0.11
-7.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
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
대차대조표26
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 흐름13
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
수익성8
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 지급능력3
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
·
효율성3
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
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$0.22
·
$0.07
·
$1.01
·
$0.64
$0.45
$0.13
Revenue / Share
$0.09
·
·
·
·
·
·
·
·
Cash Flow / Share
$-0.20
·
·
·
·
·
·
·
·
Cash / Share
$0.07
·
$0.09
·
$0.12
·
$0.57
$0.45
$0.14
EPS (TTM)
$-0.22
$-0.16
$-0.72
·
·
·
·
·
·
성장률3
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
·
·
·
·
·
손익계산서15
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
·
51,096,292
50,609,509
48,396,271
·
45,861,208
45,324,917
44,155,391
·
42,652,481
41,709,718
41,415,808
·
41,086,285
Shares (Diluted)
55,731,095
54,001,602
·
51,096,292
50,609,509
48,396,271
·
45,861,208
45,324,917
44,155,391
·
·
·
·
·
·
EBITDA
$-2M
$-5M
·
$-3M
$-3M
$-4M
·
$-4M
$-3M
$-4M
·
$-3M
$-5M
$-4M
·
$-4M
대차대조표25
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 흐름11
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
·
·
수익성6
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 지급능력2
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
·
·
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
0.1
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
·
·
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
$0.24
$0.26
·
$0.27
$0.23
$0.05
·
$0.14
$0.08
$0.10
·
$0.48
$0.47
$0.57
·
·
Revenue / Share
$0.04
$0.02
·
$0.03
$0.02
$0.02
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
$-0.02
·
·
·
$-0.06
·
·
·
·
·
·
·
·
·
·
Cash / Share
$0.09
$0.13
·
$0.12
$0.08
$0.12
·
$0.11
$0.05
$0.07
·
$0.11
$0.28
$0.23
·
·
EPS (TTM)
$-0.27
$-0.30
·
$-0.31
$-0.21
$-0.16
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)12
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
$5M
·
$4M
$3M
$4M
·
$4M
$7M
$7M
·
$9M
$7M
$7M
·
$7M
Net Income TTM
$-14M
$-15M
·
$-14M
$-9M
$-6M
·
$-17M
$-21M
$-26M
·
$-15M
$-16M
$-16M
·
$-19M
Market Cap
$72M
$85M
·
$112M
$79M
$86M
·
$69M
$92M
$100M
·
$65M
$61M
$71M
·
·
P/E
-4.8
-5.1
·
-7.0
-7.4
-10.7
·
·
·
·
·
·
·
·
·
·
P/S
11.9
17.0
·
27.0
24.5
22.7
·
16.3
12.6
14.5
·
7.1
8.5
9.9
·
·
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
·
·
Dividend Yield
·
·
·
0.11%
0.15%
0.14%
·
0.26%
0.19%
0.12%
·
·
·
·
·
·
Earnings Yield
-20.9%
-19.5%
·
-14.3%
-13.5%
-9.4%
·
·
·
·
·
·
·
·
·
·
Payout Ratio
·
·
·
·
·
·
·
·
·
51.3%
·
·
·
·
·
·
Annual Payout
·
·
·
$120.0K
$120.0K
$120.0K
·
$178.0K
$178.0K
$118.0K
·
·
·
·
·
·
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
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
·
·
지표
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
·
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
잉여현금흐름
$-10M
·
$-17M
·
·
기관 투자자 (13F)
71개의 제출자
· $12.1M 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.
보유자71
보유 가치$12.1M
신규 포지션9
청산 포지션8
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
9 (-6 이전 분기 대비)
8 (-2 이전 분기 대비)
13 (-3 이전 분기 대비)
22 (+11 이전 분기 대비)
-279K
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.
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
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.