ZVRA 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$9.81
시가총액 (MRQ)$582M
P/E (TTM)10.7
EPS (TTM)$0.92
매출 (TTM)$136M
ROE (TTM)34.8%
부채/자본 (MRQ)0.0
52주 범위$8–$15
ZVRA 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 분할1
배당락일
분할
유형
2020년 12월 28일
1-for-16
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$106M2018-12-31 → 2025-12-31
EPS$1.352020-12-31 → 2025-12-31
잉여현금흐름$-2M2016-12-31 → 2025-12-31
순이익률42.8%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
ZVRA
5년 평균
동종업계 중앙값
결론
P/E (TTM)
10.75년 평균 ≈-0.8
≈-0.8
29.2
저평가
P/S (TTM)
4.35년 평균 ≈12.0
≈12.0
3.6
고평가
P/B (MRQ)
2.75년 평균 ≈4.6
≈4.6
3.8
적정 가치
EV / EBITDA
-9.8
·
·
·
주가 / FCF (TTM)
17.85년 평균 ≈-40.6
≈-40.6
·
·
주가 / 현금 흐름 (TTM)
17.45년 평균 ≈-62.5
≈-62.5
·
·
EV / Revenue (EV / 매출)
5.4
·
·
·
EV / FCF
-238.2
·
·
·
주가 / 유형 장부 가치 (MRQ)
2.75년 평균 ≈2.9
≈2.9
·
·
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
ZVRA
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
60.5%5년 평균 ≈-197.5%
≈-197.5%
-5.3%
최상위권
EBITDA 마진 (TTM)
61.6%5년 평균 ≈-188.6%
≈-188.6%
-1.8%
최상위권
세전 마진 (TTM)
50.9%5년 평균 ≈-180.5%
≈-180.5%
-6.8%
최상위권
순이익률 (TTM)
42.8%5년 평균 ≈-192.7%
≈-192.7%
-8.6%
최상위권
ROA (TTM)
20.8%5년 평균 ≈-20.3%
≈-20.3%
-14.9%
최상위권
ROE (TTM)
34.8%5년 평균 ≈-51.8%
≈-51.8%
52.3%
최상위권
ROIC
-27.9%5년 평균 ≈-50.7%
≈-50.7%
40.3%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ZVRA
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.0
·
0.0
낮은 부채
유동비율 (MRQ)
5.25년 평균 ≈8.9
≈8.9
3.0
강한 유동성
Quick Ratio (당좌 비율)
1.65년 평균 ≈7.4
≈7.4
2.0
강한 유동성
장기 부채 / 자기 자본 (MRQ)
0.0
·
0.0
낮은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ZVRA
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
350.9%5년 평균 ≈111.6%
≈111.6%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
118.8%5년 평균 ≈46.7%
≈46.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
51.6%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ZVRA
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$1.355년 평균 ≈$-1.01
≈$-1.01
·
·
Revenue / Share (주당 매출)
$1.86
·
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.03
·
·
·
Cash / Share (주당 현금)
$1.105년 평균 ≈$1.57
≈$1.57
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ZVRA
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.55년 평균 ≈0.3
≈0.3
0.5
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.7M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈96.3%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 10, 2026
$0.14
$0.11
27.9%
2026년 3월 31일
5월 11, 2026
$0.18
$0.08
118.4%
2025년 12월 31일
$0.21
$0.05
311.8%
2025년 9월 30일
$-0.01
$-0.04
72.0%
2025년 6월 30일
$1.21
$1.53
-20.8%
2025년 3월 31일
$-0.06
$-0.19
68.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$106M
$24M
$27M
$10M
$29M
$13M
$13M
$0
·
·
·
·
Cost of Revenue
·
·
$3M
$222.0K
$2M
·
$10M
$0
·
·
·
·
R&D Expense
·
·
·
·
$10M
$9M
$19M
$42M
$21M
$20M
$14M
$12M
SG&A Expense
$78M
$55M
$34M
$15M
$9M
$8M
$11M
$13M
$13M
$14M
$9M
$5M
Operating Expenses
$90M
$97M
$74M
$53M
$21M
$19M
$33M
$56M
$33M
$37M
$23M
$16M
Operating Income
$-63M
$-87M
$-50M
$-43M
$8M
$-6M
$-20M
$-56M
$-33M
$-37M
$-23M
$-16M
Interest Expense
·
·
$2M
$335.0K
$226.0K
$5M
$5M
$5M
$6M
$6M
$3M
$2M
Other Non-op
$150M
$-3M
$4M
$16M
$-16M
$-7M
$-4M
$-689.0K
$-10M
$21M
$-32M
$-8M
Pretax Income
$87M
$-90M
$-46M
$-27M
$-9M
$-13M
$-25M
$-57M
$-43M
$-17M
$-55M
$-24M
Income Tax
$3M
$15M
$0
$-33.0K
$34.0K
$-34.0K
$-22.0K
$-126.0K
$-43.0K
$-15.0K
$26.0K
$-22.0K
Net Income
$83M
$-106M
$-46M
$-27M
$-9M
$-13M
$-25M
$-56M
$-43M
$-17M
$-55M
$-24M
EPS (Basic)
$1.40
$-2.28
$-1.30
$-0.78
$-2.11
$-3.21
·
·
·
·
·
·
EPS (Diluted)
$1.35
$-2.28
·
·
$-2.11
$-3.21
·
·
·
·
·
·
Shares (Basic)
55,311,308
46,251,239
35,452,460
34,488,800
29,766,347
3,980,975
·
·
·
·
·
·
Shares (Diluted)
57,262,715
46,251,239
·
·
29,766,347
3,980,975
·
·
·
·
·
·
EBITDA
$-59M
$-81M
$-49M
$-42M
$8M
$-5M
·
$-56M
$-33M
$-37M
$-23M
·
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$62M
$34M
$43M
$65M
$112M
$4M
$3M
$18M
$11M
$17M
$32M
$10M
Short-term Investments
·
·
·
·
$0
·
·
$3M
$31M
$51M
$19M
·
Receivables
·
$10M
$16M
$7M
$1M
$2M
$2M
$0
$2M
$5M
·
·
Inventory
$2M
$2M
$0
$671.0K
·
·
·
·
·
·
·
·
Prepaid Expense
$7M
$4M
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$489.0K
$3M
$23.0K
Current Assets
$223M
$86M
$87M
$93M
$115M
$8M
$7M
$24M
$46M
$74M
$54M
$10M
PP&E (Net)
$489.0K
$356.0K
$736.0K
$794.0K
$884.0K
$1M
$1M
$2M
$2M
$2M
$403.0K
$352.0K
PP&E (Gross)
·
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$881.0K
$746.0K
Accum. Depreciation
·
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$929.0K
$605.0K
$478.0K
$394.0K
Goodwill
$5M
$5M
$5M
$0
·
·
·
·
·
·
·
·
Intangibles
$6M
$69M
$69M
$0
·
·
·
·
·
·
·
·
Other Non-current Assets
$143.0K
$384.0K
$94.0K
$53.0K
$438.0K
$438.0K
$527.0K
$562.0K
$206.0K
$360.0K
$109.0K
$2M
Total Assets
$285M
$178M
$172M
$115M
$133M
$11M
$11M
$27M
$52M
$85M
$55M
$14M
Accounts Payable
$12M
$13M
$14M
$4M
$516.0K
$1M
$1M
$4M
$2M
$469.0K
$1M
$2M
Accrued Liabilities
·
·
·
$0
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
Current Liabilities
$39M
$34M
$74M
$12M
$4M
$8M
$5M
$12M
$12M
$7M
$8M
$4M
Capital Leases
$859.0K
$372.0K
$456.0K
$843.0K
$1M
$2M
$2M
$396.0K
$562.0K
$657.0K
·
$26.0K
Other Non-current Liabilities
$2M
$5M
$7M
$25.0K
$31.0K
$145.0K
$168.0K
$689.0K
$794.0K
$496.0K
·
·
Total Liabilities
$130M
$138M
$110M
$40M
$6M
$78M
$85M
$93M
$110M
$104M
$65M
$38M
Long-term Debt
$62M
$60M
·
·
·
$68M
$77M
$81M
$93M
·
·
·
Total Debt
$62M
$60M
·
·
·
·
·
·
·
·
·
·
Common Stock
·
$5.0K
$4.0K
$3.0K
$4.0K
$0
$0
$3.0K
$1.0K
$1.0K
$1.0K
$2.0K
Retained Earnings
$-422M
$-505M
$-400M
$-354M
$-267M
$-258M
$-246M
$-221M
$-165M
$-121M
$-105M
$-50M
Treasury Stock
$11M
$11M
$11M
$8M
$3M
$0
·
·
·
·
·
·
AOCI
$-764.0K
$631.0K
$-43.0K
$113.0K
$0
·
·
·
·
·
·
·
Stockholders' Equity
$155M
$40M
$62M
$75M
$102M
$-66M
$-74M
$-67M
$-58M
$-19M
$-10M
$-49M
Liabilities + Equity
$285M
$178M
$172M
$115M
$133M
$11M
$11M
$27M
$52M
$85M
$55M
$14M
Shares Outstanding
56,854,781
53,670,709
41,534,668
34,540,304
35,005,640
4,537,321
2,271,882
1,653,425
14,657,430
14,646,982
14,490,954
2,381,041
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$4M
$6M
$1M
$944.0K
$257.0K
$273.0K
$304.0K
$324.0K
$336.0K
$175.0K
$84.0K
$75.0K
Stock-based Comp
$13M
$15M
$6M
$4M
$2M
$2M
$4M
$6M
$5M
$7M
$2M
$214.0K
Deferred Tax
$-10M
$15M
·
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
$4M
$6M
$772.0K
·
·
·
·
·
·
·
·
·
Other Non-cash
$-92M
$15M
$6M
$18M
$16M
$8M
·
$-5M
$5M
$-20M
$32M
·
Operating Cash Flow
$-2M
$-70M
$-34M
$-19M
$10M
$-2M
$-24M
$-54M
$-33M
$-30M
$-20M
$-15M
CapEx
$835.0K
$0
$296.0K
$93.0K
$102.0K
$33.0K
$26.0K
$21.0K
$181.0K
$643.0K
$135.0K
$47.0K
Investing Cash Flow
$18M
$-22M
$-17M
$-37M
$-16M
$-33.0K
$3M
$33M
$27M
$-46M
$-19M
·
Debt Issued
·
·
·
·
$0
$781.0K
·
·
·
·
·
·
Net Debt Issued
·
·
·
·
$0
$781.0K
·
·
·
·
·
·
Stock Issued
$0
$65M
$6M
$0
·
·
·
$5M
·
·
·
·
Stock Repurchased
·
$0
$3M
$5M
$3M
$0
·
·
·
·
·
·
Net Stock Activity
$0
$65M
$3M
$-5M
$-3M
·
·
·
·
·
·
·
Financing Cash Flow
$12M
$82M
$28M
$8M
$113M
$3M
$5M
$28M
$-203.0K
$61M
$61M
·
Net Change in Cash
$29M
$-9M
$-22M
$-47M
$108M
$767.0K
$-16M
$7M
$-6M
$-14M
$22M
$8M
Free Cash Flow
$-2M
$-70M
$-34M
$-19M
$10M
$-2M
·
$-54M
$-33M
$-30M
$-20M
·
Levered FCF
·
·
$-35M
$-19M
$10M
$-7M
·
$-60M
$-39M
$-36M
$-23M
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-59.1%
-368.5%
-180.6%
-406.4%
27.0%
-42.2%
·
·
·
·
·
·
Net Margin
78.2%
-446.8%
-167.7%
-397.2%
-29.9%
-96.0%
·
·
·
·
·
·
Pretax Margin
81.4%
-381.8%
-167.7%
-404.8%
-29.7%
-96.3%
·
·
·
·
·
·
EBITDA Margin
-55.3%
-341.4%
-177.0%
-397.4%
27.9%
-40.2%
·
·
·
·
·
·
ROA
36.0%
-60.2%
-32.0%
-33.4%
-11.9%
-117.5%
·
-142.6%
-63.2%
-23.7%
-157.4%
·
ROE
61.2%
-192.8%
-74.6%
-46.3%
-6.6%
19.8%
·
69.8%
113.9%
114.6%
186.5%
·
ROIC
-27.9%
-102.7%
-80.2%
-48.6%
6.1%
8.4%
·
83.8%
58.0%
200.3%
225.5%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.7
2.5
1.2
7.9
27.2
1.1
·
2.0
4.1
11.2
6.5
·
Quick Ratio
1.6
1.3
0.8
6.2
26.9
0.9
·
1.8
3.8
11.0
6.2
·
Debt / Equity
0.4
1.5
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.4
1.5
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
-33.0
-126.9
34.2
-1.2
·
-10.2
-5.8
-6.8
-8.5
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.1
0.2
0.1
0.4
1.2
·
·
·
·
0.0
·
Inventory Turnover
·
·
0.6
·
·
·
·
·
·
·
·
·
Receivables Turnover
·
1.8
2.4
2.4
14.8
6.4
·
·
·
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$2.72
$0.74
$1.49
$2.48
$3.63
$-14.64
·
$-2.52
$-3.92
$-1.28
$-0.70
·
Revenue / Share
$1.86
·
·
·
$0.96
·
·
·
·
·
·
·
Cash Flow / Share
$-0.03
·
·
·
$0.35
·
·
·
·
·
·
·
Cash / Share
$1.10
$0.63
$1.04
$1.90
$3.21
$0.93
·
$0.70
$0.74
$1.14
$2.23
·
EPS (TTM)
$1.35
$-2.28
$-3.63
$-3.63
$-2.11
$-3.21
·
$-3.25
$-2.95
$-2.38
$-6.27
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
350.9%
-14.0%
170.3%
-64.5%
115.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
118.8%
-6.2%
27.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
51.6%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$106M
$24M
$27M
$10M
$29M
$13M
$13M
$0
$0
$0
$0
·
Net Income TTM
$83M
$-106M
$-46M
$-27M
$-9M
$-13M
$-25M
$-56M
$-43M
$-17M
$-55M
·
Market Cap
$509M
$448M
$272M
$159M
$305M
$51M
·
$753M
$950M
$691M
$4.60B
·
Enterprise Value
$509M
$473M
·
·
·
·
·
·
·
·
·
·
P/E
6.6
-3.7
-1.8
-1.3
-4.1
-3.5
·
-8.8
-22.0
-19.8
-50.7
·
P/S
4.8
19.0
9.9
15.6
10.6
3.8
·
·
·
·
·
·
P/B
3.3
11.3
4.4
1.8
2.4
-0.8
·
-11.3
-16.5
-37.0
-455.0
·
P / Tangible Book
3.5
·
·
2.1
3.0
·
·
·
·
·
·
·
P / Cash Flow
-318.8
-6.4
-8.1
-8.5
29.2
-26.2
·
-13.9
-28.7
-23.2
-227.2
·
P / FCF
-209.4
-6.4
-8.0
-8.4
29.5
-25.8
·
-13.9
-28.5
-22.7
-225.7
·
EV / EBITDA
-8.6
-5.9
·
·
·
·
·
·
·
·
·
·
EV / FCF
-209.2
-6.8
·
·
·
·
·
·
·
·
·
·
EV / Revenue
4.8
20.0
·
·
·
·
·
·
·
·
·
·
Earnings Yield
15.1%
-27.3%
-55.4%
-79.1%
-24.2%
-28.7%
·
-11.4%
-4.5%
-5.0%
-2.0%
·
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
$40M
$36M
$34M
$26M
$26M
$20M
$12M
$4M
$4M
$3M
$13M
$3M
$8M
$3M
$2M
$3M
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$144.0K
$677.0K
$125.0K
$22.0K
$141.0K
SG&A Expense
$17M
$21M
$20M
$17M
$21M
$20M
$16M
$16M
$13M
$10M
$15M
$6M
$7M
$7M
$5M
$4M
Operating Expenses
$21M
$25M
$23M
$20M
$24M
$23M
$24M
$27M
$23M
$22M
$26M
$18M
$14M
$16M
$11M
$10M
Operating Income
$17M
$52M
$9M
$4M
$-71M
$-5M
$-15M
$-27M
$-24M
$-20M
$-15M
$-15M
$-6M
$-13M
$-9M
$-7M
Interest Expense
·
·
·
·
·
·
·
·
·
$735.0K
·
$366.0K
$197.0K
$182.0K
$170.0K
$124.0K
Other Non-op
$-4M
$-7M
$3M
$-5M
$148M
$3M
$-5M
$-6M
$4M
$4M
$-5M
$5M
$4M
$-489.0K
$16M
$-23.0K
Pretax Income
$13M
$45M
$13M
$-977.0K
$77M
$-2M
$-20M
$-33M
$-20M
$-17M
$-20M
$-10M
$-3M
$-13M
$6M
$-7M
Income Tax
$4M
$7M
$501.0K
$-433.0K
$2M
$1M
$15M
$0
$70.0K
$-70.0K
$0
$177.0K
$-74.0K
$-103.0K
$719.0K
$-33.0K
Net Income
$9M
$38M
$12M
$-544.0K
$75M
$-3M
$-36M
$-33M
$-20M
$-17M
$-20M
$-10M
$-3M
$-13M
$6M
$-7M
EPS (Basic)
$0.14
$0.62
$0.23
$-0.01
$1.24
$-0.06
$-0.71
$-0.69
$-0.48
$-0.40
$-0.54
$-0.30
$-0.08
$-0.38
$0.16
$-0.19
EPS (Diluted)
$0.14
$0.60
$0.19
$-0.01
$1.21
$-0.06
$-0.69
$-0.69
$-0.48
·
·
·
·
·
·
·
Shares (Basic)
59,155,970
58,405,955
·
55,951,572
54,780,938
54,095,543
·
47,808,817
41,899,087
41,778,774
·
34,724,614
33,898,233
34,466,542
·
34,494,702
Shares (Diluted)
61,336,617
60,230,490
·
55,951,572
56,324,903
54,095,543
·
47,808,817
41,899,087
·
·
·
·
·
·
·
EBITDA
$17M
$53M
·
$4M
$-71M
$-4M
·
$-27M
$-24M
$-19M
·
$-15M
$-7M
$-13M
·
$-7M
대차대조표27
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
$145M
$96M
$62M
$54M
$48M
$37M
$34M
$54M
$39M
$43M
$43M
$43M
$66M
$40M
$65M
$70M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$6M
Receivables
·
·
·
·
·
·
·
·
·
·
$16M
$3M
$1M
·
$7M
·
Inventory
$2M
$2M
$2M
$1M
$1M
$3M
$2M
·
·
·
$0
·
·
·
$671.0K
·
Prepaid Expense
$5M
$5M
$7M
$7M
$4M
$4M
$4M
$2M
$3M
$2M
$2M
$2M
$2M
$1M
$2M
$3M
Current Assets
$251M
$230M
$223M
$225M
$226M
$82M
$86M
$99M
$61M
$63M
$87M
$137M
$103M
$104M
$93M
$85M
PP&E (Net)
$641.0K
$430.0K
$489.0K
$488.0K
$599.0K
$422.0K
$356.0K
$607.0K
$678.0K
$695.0K
$736.0K
$642.0K
$689.0K
$744.0K
$794.0K
$852.0K
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
$2M
·
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
$1M
·
Goodwill
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
·
·
·
$0
·
Intangibles
$6M
$6M
$6M
$7M
$7M
$67M
$69M
$71M
$66M
$68M
$69M
·
·
·
$0
·
Other Non-current Assets
$3.0K
$143.0K
$143.0K
$153.0K
$220.0K
$293.0K
$384.0K
$512.0K
$875.0K
$2M
$94.0K
$148.0K
$53.0K
$53.0K
$53.0K
$439.0K
Total Assets
$303M
$279M
$285M
$270M
$256M
$173M
$178M
$192M
$144M
$151M
$172M
$139M
$106M
$107M
$115M
$120M
Accounts Payable
$14M
$12M
$2M
$11M
$16M
$18M
$13M
$24M
$20M
$23M
$14M
$13M
$11M
$10M
$4M
$4M
Current Liabilities
$49M
$47M
$39M
$26M
$29M
$27M
$34M
$34M
$30M
$30M
$74M
$22M
$18M
$16M
$12M
$8M
Capital Leases
$870.0K
$741.0K
$859.0K
$966.0K
$1M
$1M
$372.0K
$483.0K
$544.0K
$705.0K
$456.0K
$517.0K
$627.0K
$736.0K
$843.0K
$956.0K
Other Non-current Liabilities
$2M
$2M
$2M
$4M
$3M
$5M
$5M
$6M
$7M
$9M
$7M
$420.0K
$317.0K
$158.0K
$25.0K
$26.0K
Total Liabilities
$85M
$73M
$130M
$137M
$139M
$132M
$138M
$122M
$112M
$102M
$110M
$72M
$37M
$35M
$40M
$26M
Long-term Debt
·
·
$62M
$61M
$61M
·
$60M
·
·
·
·
·
·
·
·
·
Total Debt
$0
$0
·
$61M
$61M
$60M
·
$59M
$58M
·
·
·
·
·
·
·
Common Stock
·
·
·
·
·
$5.0K
·
$5.0K
$4.0K
$4.0K
$4.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
Retained Earnings
$-375M
$-384M
$-422M
$-434M
$-434M
$-508M
$-505M
$-470M
$-436M
$-416M
$-400M
$-339M
$-325M
$-320M
$-354M
$-300M
Treasury Stock
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$8M
$8M
AOCI
$-2M
$-2M
$-764.0K
$-2M
$-2M
$-82.0K
$631.0K
$-115.0K
$421.0K
$141.0K
$-43.0K
$-220.0K
$-225.0K
$-63.0K
$113.0K
$201.0K
Stockholders' Equity
$218M
$206M
$155M
$133M
$117M
$41M
$40M
$70M
$32M
$49M
$62M
$67M
$68M
$71M
$75M
$94M
Liabilities + Equity
$303M
$279M
$285M
$270M
$256M
$173M
$178M
$192M
$144M
$151M
$172M
$139M
$106M
$107M
$115M
$120M
Shares Outstanding
59,341,906
59,114,850
56,854,781
56,217,722
55,084,204
54,679,363
53,670,709
53,227,364
41,991,464
41,850,494
41,534,668
36,211,710
33,928,005
33,881,804
34,540,304
34,501,144
현금 흐름15
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
$364.0K
$368.0K
$362.0K
$392.0K
$2M
$2M
$2M
$2M
$2M
$2M
$787.0K
$62.0K
$78.0K
$79.0K
$300.0K
$398.0K
Stock-based Comp
$3M
$3M
$4M
$3M
$2M
$3M
$4M
$6M
$3M
$2M
$1M
$3M
$3M
$945.0K
$955.0K
$911.0K
Amort. of Intangibles
$316.0K
$316.0K
$316.0K
$315.0K
$2M
$2M
$2M
$2M
$2M
$2M
$772.0K
$0
$0
$0
·
·
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
$354.0K
·
·
Other Non-cash
·
$-35M
·
·
·
$-10M
·
·
·
$-3M
·
·
·
$7M
·
·
Operating Cash Flow
$17M
$6M
$6M
$5M
$-4M
$-8M
$-16M
$-18M
$-19M
$-16M
$-16M
$-5M
$-9M
$-4M
$-4M
$-7M
CapEx
$217.0K
$35.0K
$-31.0K
$554.0K
$213.0K
$99.0K
$0
$0
$0
$0
$72.0K
$172.0K
$23.0K
$29.0K
$34.0K
$28.0K
Investing Cash Flow
$31M
$80M
$227.0K
$-5M
$12M
$11M
$-5M
$-31M
$-129.0K
$15M
$11M
$-44M
$34M
$-18M
$-63.0K
$272.0K
Stock Issued
·
·
$0
·
·
$0
$0
$63M
$-71.0K
$1M
$6M
$0
$0
$0
·
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$3M
$0
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$1M
·
·
·
$-3M
·
·
Financing Cash Flow
$2M
$-53M
$3M
$7M
$1M
$2M
$796.0K
$65M
$15M
$1M
$5M
$26M
$951.0K
$-4M
$-257.0K
$-409.0K
Net Change in Cash
$50M
$33M
$8M
$7M
$10M
$4M
$-20M
$15M
$-4M
$-200.0K
$-220.0K
$-23M
$26M
$-25M
$-5M
$-7M
Free Cash Flow
·
$6M
·
·
·
$-8M
·
·
·
$-16M
·
·
·
$-4M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-17M
·
·
·
$-4M
·
·
수익성7
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
Operating Margin
42.3%
144.0%
·
15.9%
-274.5%
-26.3%
·
-739.0%
-534.8%
-598.1%
·
-530.7%
-78.5%
-448.9%
·
-230.5%
Net Margin
22.1%
104.6%
·
-2.1%
288.7%
-15.2%
·
-899.2%
-447.9%
-485.3%
·
-485.1%
-60.0%
-408.7%
·
-230.2%
Pretax Margin
32.3%
123.7%
·
-3.8%
297.1%
-9.4%
·
-899.2%
-446.3%
-487.4%
·
-479.0%
-60.9%
-412.3%
·
-231.3%
EBITDA Margin
42.3%
145.0%
·
15.9%
-274.5%
-18.2%
·
-739.0%
-534.8%
-552.5%
·
-530.7%
-78.5%
-446.2%
·
-230.5%
ROA
3.1%
16.8%
·
-0.24%
37.3%
-1.9%
·
-20.1%
-15.9%
-12.9%
·
-10.9%
-4.4%
-10.1%
·
-5.1%
ROE
5.2%
30.7%
·
-0.54%
99.8%
-6.9%
·
-48.4%
-39.5%
-27.7%
·
-17.4%
-6.1%
-12.2%
·
-5.9%
ROIC
5.3%
21.4%
·
1.2%
-38.8%
-8.6%
·
-21.2%
-26.3%
-41.8%
·
-23.1%
-9.6%
-17.9%
·
-7.0%
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
5.2
4.9
·
8.6
7.9
3.0
·
2.9
2.0
2.1
·
6.3
5.7
6.7
·
10.1
Quick Ratio
3.0
2.0
·
2.1
1.7
1.4
·
1.6
1.3
1.4
·
2.1
3.7
2.6
·
9.0
Debt / Equity
0.0
0.0
·
0.5
0.5
1.5
·
0.8
1.8
·
·
·
·
·
·
·
LT Debt / Equity
0.0
0.0
·
0.5
0.5
1.5
·
0.8
1.8
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-27.9
·
-42.0
-33.7
-71.0
·
-53.4
효율성2
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
0.2
·
0.1
0.1
0.1
·
0.0
0.0
0.0
·
0.0
0.1
0.0
·
0.0
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
1.9
13.0
·
·
·
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
$3.67
$3.48
·
$2.37
$2.13
$0.75
·
$1.31
$0.77
$1.17
·
$1.86
$2.02
$2.11
·
$2.72
Revenue / Share
$0.65
$0.60
·
$0.47
$0.46
·
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
$0.10
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Cash / Share
$2.45
$1.62
·
$0.97
$0.87
$0.68
·
$1.02
$0.94
$1.02
·
$1.19
$1.95
$1.19
·
$2.03
EPS (TTM)
$0.92
$1.99
·
$0.45
$-0.23
$-1.92
·
·
·
$-3.77
·
$-3.77
$-3.77
$-3.77
·
$-3.77
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
$136M
$122M
·
$84M
$62M
$41M
·
$24M
$24M
$28M
·
$17M
$17M
$9M
·
$11M
Net Income TTM
$58M
$124M
·
$35M
$3M
$-92M
·
$-90M
$-67M
$-49M
·
$-20M
$-17M
$-38M
·
$-35M
Market Cap
$851M
$551M
·
$535M
$485M
$410M
·
$369M
$206M
$243M
·
$175M
$173M
$186M
·
$215M
Enterprise Value
$706M
$455M
·
$542M
$498M
$432M
·
$374M
$225M
·
·
·
·
·
·
·
P/E
15.6
4.7
·
21.1
-38.3
-3.9
·
·
·
-1.5
·
-1.3
-1.4
-1.5
·
-1.7
P/S
6.3
4.5
·
6.3
7.8
10.1
·
15.1
8.7
8.8
·
10.5
10.5
19.9
·
20.1
P/B
3.9
2.7
·
4.0
4.1
10.0
·
5.3
6.3
5.0
·
2.6
2.5
2.6
·
2.3
P / Tangible Book
4.1
2.8
·
4.4
4.6
·
·
·
·
·
·
2.6
2.5
2.6
·
2.3
P / Cash Flow
·
89.7
·
·
·
-49.8
·
·
·
-15.0
·
·
·
-46.1
·
·
EV / Revenue
5.2
3.7
·
6.4
8.0
10.7
·
15.3
9.5
·
·
·
·
·
·
·
Earnings Yield
6.4%
21.3%
·
4.7%
-2.6%
-25.6%
·
·
·
-65.0%
·
-78.2%
-73.9%
-68.5%
·
-60.4%
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
$106M
$24M
$27M
$10M
$29M
영업이익률 %
-59.1%
-368.5%
-180.6%
-406.4%
27.0%
순이익
$83M
$-106M
$-46M
$-27M
$-9M
희석 EPS
$1.35
$-2.28
·
·
$-2.11
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.4
1.5
·
·
·
유동비율
5.7
2.5
1.2
7.9
27.2
당좌 비율
1.6
1.3
0.8
6.2
26.9
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-2M
$-70M
$-34M
$-19M
$10M
기관 투자자 (13F)
173개의 제출자
· $693.8M 전체
· 기준일 2026년 9월 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.
보유자173
보유 가치$693.8M
신규 포지션27
청산 포지션17
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
27 (+10 이전 분기 대비)
17 (-8 이전 분기 대비)
66 (+8 이전 분기 대비)
45 (-11 이전 분기 대비)
+2.6M
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.
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.