BEAM Beam Therapeutics Inc. - Common Stock
$26,84
السعر · مايو 20, 2026
البيانات الأساسية اعتبارًا من مايو 7, 2026
نطاق 52 أسبوعًا
$15–$36
55% of range
تقييم المحللين
STRONG BUY
25 analysts
السعر المستهدف
$51
+90% upside
P/E (TTM)
-34.2
ROE
-7.0%
هامش صافي الربح
-57.2%
BEAM لقطة سريعة للسهم السعر، القيمة السوقية، مكرر الربحية (P/E)، ربحية السهم (EPS)، العائد على حقوق الملكية (ROE)، نسبة الدين إلى حقوق الملكية، نطاق 52 أسبوعًا
السعر
$26.84
القيمة السوقية
$2.82B
P/E (TTM)
-34.2
ربح السهم (آخر 12 شهرًا)
$-0.81
الإيرادات (آخر 12 شهرًا)
$140M
عائد التوزيعات
—
ROE
-7.0%
D/E الدين/حقوق الملكية
—
نطاق 52 أسبوعًا
$15 – $36
BEAM مخطط سعر السهم OHLCV يومي مع مؤشرات فنية — تحريك وتكبير وتخصيص عرضك
Configure
أداء 10 سنوات اتجاهات الإيرادات وصافي الدخل والهوامش وربحية السهم
الإيرادات وصافي الدخل
$140M
2019-12-31
→
2025-12-31
ربح السهم
$-0.81
2019-12-31
→
2025-12-31
التدفق النقدي الحر
$-360M
2020-12-31
→
2025-12-31
الهوامش
-57.2%
التقييم نسب مكرر الربحية (P/E)، مكرر المبيعات (P/S)، مكرر القيمة الدفترية (P/B)، EV/EBITDA — هل السهم مرتفع السعر أم رخيص؟
المقياس
اتجاه 5 سنوات
BEAM
متوسط الأقران
P/E (TTM)
-34.2
28.7
P/S (TTM) (السعر / المبيعات (آخر 12 شهرًا))
20.2
14.1
P/B (السعر / القيمة الدفترية)
2.3
4.0
Price / FCF (السعر / التدفق النقدي الحر)
-7.8
—
الربحية هامش الربح الإجمالي والتشغيلي والصافي؛ العائد على حقوق الملكية (ROE)، العائد على الأصول (ROA)، العائد على رأس المال المستثمر (ROIC)
المقياس
اتجاه 5 سنوات
BEAM
متوسط الأقران
Operating Margin (هامش التشغيل)
-274.6%
—
Net Profit Margin (هامش صافي الربح)
-57.2%
-39.7%
ROA (العائد على الأصول)
-6.2%
-24.1%
ROE
-7.0%
-33.3%
ROIC
-31.0%
—
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
BEAM
متوسط الأقران
Current Ratio (النسبة الحالية)
13.1
12.3
Quick Ratio (النسبة السريعة)
12.8
—
النمو نمو الإيرادات وربحية السهم وصافي الدخل: مقارنة بالعام السابق (YoY)، متوسط النمو السنوي المركب لـ 3 سنوات (3Y CAGR)، متوسط النمو السنوي المركب لـ 5 سنوات (5Y CAGR)
المقياس
اتجاه 5 سنوات
BEAM
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
120.0%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
31.9%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
466.3%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
BEAM
متوسط الأقران
BEAM توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
25 محللين
- شراء قوي 11 44,0%
- شراء 11 44,0%
- احتفاظ 3 12,0%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
15 محللين · 2026-05-16
الوسيط
$47.00
الآن
$26.84
منخفض
$26.00
مرتفع
$80.00
السعر المستهدف الوسيط
$47.00
+75,1%
السعر المستهدف المتوسط
$51.07
+90,3%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
0.24%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $-0.91 | $-1.12 | 0.21% |
| 31 ديسمبر، 2025 | $-0.10 | $-1.01 | 0.91% |
| 30 سبتمبر، 2025 | $-1.10 | $-1.06 | -0.04% |
| 30 يونيو، 2025 | $-1.00 | $-1.13 | 0.13% |
| 31 مارس، 2025 | $-1.24 | $-1.23 | -0.01% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| BEAM | $2.82B | -34.2 | 120.0% | -57.2% | -7.0% | — |
| TNGX | $1.20B | -10.2 | 48.3% | -162.8% | -42.2% | — |
| RCUS | $2.99B | -7.2 | -4.3% | -142.9% | -59.8% | — |
| DNLI | $2.58B | -5.6 | 204.7% | — | -50.2% | — |
| DYN | $3.23B | -5.6 | — | — | -57.8% | — |
| GRAL | $3.45B | -7.7 | 17.2% | -277.5% | -16.7% | — |
| KLRA | — | — | — | — | — | — |
| IDYA | $3.04B | -27.0 | 3024.4% | -52.0% | -11.5% | — |
| ARQT | $3.58B | -223.4 | 91.3% | -4.3% | -9.8% | — |
| RLAY | $1.47B | -5.3 | 53.4% | -1800.6% | -44.9% | — |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $140M | $64M | $378M | $61M | $52M | $24.0K | $18.0K | |
| R&D Expense | $410M | $368M | $437M | $312M | $387M | $103M | $55M | |
| SG&A Expense | $114M | $112M | $117M | $88M | $57M | $30M | $21M | |
| Operating Expenses | $523M | $479M | $554M | $399M | $444M | $133M | $75M | |
| Operating Income | $-384M | $-416M | $-176M | $-338M | $-392M | $-133M | $-75M | |
| Other Non-op | $304M | $39M | $45M | $78M | $22M | $-62M | $-3M | |
| Pretax Income | $-80M | $-377M | $-131M | $-260M | $-371M | $-195M | · | |
| Income Tax | $0 | $39.0K | $1M | $3M | $0 | $0 | $0 | |
| Net Income | $-80M | $-377M | $-133M | $-289M | $-371M | $-195M | $-78M | |
| EPS (Basic) | $-0.81 | $-4.58 | $-1.72 | $-4.13 | $-5.77 | $-4.19 | $-14.05 | |
| EPS (Diluted) | $-0.81 | $-4.58 | $-1.72 | $-4.13 | $-5.77 | $-4.19 | $-14.05 | |
| Shares (Basic) | 98,905,577 | 82,313,008 | 77,151,771 | 70,015,305 | 64,227,676 | 46,733,221 | 6,479,591 | |
| Shares (Diluted) | 98,905,577 | 82,313,008 | 77,151,771 | 70,015,305 | 64,227,676 | 46,733,221 | 6,479,591 | |
| EBITDA | $-361M | $-394M | $-156M | $-324M | $-385M | $-133M | · |
الميزانية العمومية 21
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $295M | $282M | $436M | $233M | $560M | $162M | $37M | |
| Short-term Investments | $950M | $569M | $754M | $845M | · | · | · | |
| Prepaid Expense | $23M | $27M | $21M | $15M | $7M | $9M | $3M | |
| Current Assets | $1.27B | $878M | $1.21B | $1.09B | $1.27B | $308M | $95M | |
| PP&E (Net) | $104M | $111M | $125M | $116M | $84M | $39M | $24M | |
| PP&E (Gross) | $199M | $184M | $175M | $146M | $100M | $47M | $28M | |
| Accum. Depreciation | $94M | $72M | $50M | $30M | $16M | $9M | $4M | |
| Other Non-current Assets | $634.0K | $1M | $2M | $2M | $2M | $3M | $5M | |
| Total Assets | $1.48B | $1.10B | $1.46B | $1.34B | $1.47B | $452M | $156M | |
| Accounts Payable | $10M | $4M | $2M | $9M | $7M | $6M | $8M | |
| Current Liabilities | $97M | $182M | $206M | $224M | $213M | $102M | $29M | |
| Capital Leases | $140M | $148M | $160M | $169M | $135M | $96M | $21M | |
| Other Non-current Liabilities | $173.0K | $504.0K | $298.0K | $1M | $3M | $2M | $418.0K | |
| Total Liabilities | $243M | $370M | $478M | $608M | $648M | $206M | $55M | |
| Common Stock | $1M | $836.0K | $816.0K | $712.0K | $684.0K | $573.0K | $73.0K | |
| Paid-in Capital | $2.88B | $2.30B | $2.17B | $1.79B | $1.59B | $643M | $2M | |
| Retained Earnings | $-1.64B | $-1.57B | $-1.19B | $-1.06B | $-768M | $-398M | $-203M | |
| AOCI | $1M | $679.0K | $604.0K | $-2M | $-50.0K | $-9.0K | $16.0K | |
| Stockholders' Equity | $1.24B | $734M | $981M | $733M | $827M | $246M | $-201M | |
| Liabilities + Equity | $1.48B | $1.10B | $1.46B | $1.34B | $1.47B | $452M | $156M | |
| Shares Outstanding | 101,748,962 | 83,633,069 | 81,632,496 | 71,277,339 | 68,389,425 | 57,254,178 | 7,326,185 |
التدفق النقدي 13
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $22M | $22M | $20M | $14M | $7M | $5M | $4M | |
| Stock-based Comp | $94M | $121M | $99M | $84M | $44M | $15M | $7M | |
| Restructuring | · | · | $6M | · | · | · | · | |
| Other Non-cash | $-382M | $-113M | $-135M | $213M | $253M | · | · | |
| Operating Cash Flow | $-345M | $-347M | $-149M | $23M | $-66M | $-96M | $-72M | |
| CapEx | $15M | $9M | $34M | $49M | $47M | $16M | $13M | |
| Investing Cash Flow | $-121M | $185M | $72M | $-461M | $-294M | $-100M | $-67M | |
| Stock Issued | · | · | $237M | $108M | $757M | · | · | |
| Net Stock Activity | · | · | $237M | $108M | $757M | · | · | |
| Financing Cash Flow | $478M | $8M | $276M | $112M | $756M | $322M | $41M | |
| Net Change in Cash | $12M | $-155M | $199M | $-327M | $396M | $126M | $-97M | |
| Taxes Paid | · | · | · | · | · | $561.0K | $187.0K | |
| Free Cash Flow | $-360M | $-356M | $-183M | $-26M | $-113M | $-112M | · |
الربحية 7
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Operating Margin | -274.6% | -654.2% | -46.7% | -555.6% | -757.0% | -553166.7% | · | |
| Net Margin | -57.2% | -593.1% | -35.1% | -474.5% | -714.9% | -810800.0% | · | |
| Pretax Margin | -57.2% | -593.1% | -34.7% | -427.1% | · | · | · | |
| EBITDA Margin | -258.6% | -619.7% | -41.4% | -532.4% | -742.6% | -553166.7% | · | |
| ROA | -6.2% | -29.4% | -9.5% | -20.5% | -38.5% | -64.0% | · | |
| ROE | -7.0% | -49.4% | -15.1% | -39.9% | -44.1% | -87.3% | · | |
| ROIC | -31.0% | -56.7% | -18.2% | -46.8% | · | · | · |
السيولة والملاءة 2
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 13.1 | 4.8 | 5.9 | 4.9 | 6.0 | 3.0 | · | |
| Quick Ratio | 12.8 | 1.5 | 2.1 | 1.0 | 2.6 | 1.6 | · |
الكفاءة 1
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | · |
معدلات النمو 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 120.0% | -83.2% | 520.0% | 17.5% | 215916.7% | · | · | |
| Revenue CAGR 3Y | 31.9% | 7.0% | 2406.0% | · | · | · | · | |
| Revenue CAGR 5Y | 466.3% | · | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 10
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $140M | $64M | $378M | $61M | $52M | $24.0K | $18.0K | |
| Net Income TTM | $-80M | $-377M | $-133M | $-289M | $-371M | $-195M | $-78M | |
| Market Cap | $2.82B | $2.07B | $2.22B | $2.79B | $5.45B | $4.67B | · | |
| P/E | -34.2 | -5.4 | -15.8 | -9.5 | -13.8 | -19.5 | · | |
| P/S | 20.2 | 32.7 | 5.9 | 45.8 | 105.1 | 194759.6 | · | |
| P/B | 2.3 | 2.8 | 2.3 | 3.8 | 6.6 | 19.0 | · | |
| P / Tangible Book | 2.3 | 2.8 | 2.3 | 3.8 | 6.6 | 19.0 | · | |
| P / Cash Flow | -8.2 | -6.0 | -14.9 | 123.7 | -82.2 | -48.8 | · | |
| P / FCF | -7.8 | -5.8 | -12.1 | -105.5 | -48.2 | -41.7 | · | |
| Earnings Yield | -2.9% | -18.5% | -6.3% | -10.6% | -7.2% | -5.1% | · |
قائمة الدخل 14
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $32M | $114M | $10M | $8M | $7M | $30M | $14M | $12M | $7M | $316M | $17M | $20M | $24M | $20M | $16M | $17M | |
| R&D Expense | $105M | $99M | $110M | $102M | $99M | $101M | $94M | $87M | $85M | $140M | $100M | $98M | $100M | $86M | $85M | $75M | |
| SG&A Expense | $34M | $32M | $27M | $27M | $28M | $29M | $27M | $30M | $27M | $43M | $25M | $25M | $23M | $23M | $22M | $24M | |
| Operating Expenses | $139M | $132M | $137M | $129M | $127M | $130M | $121M | $117M | $112M | $183M | $125M | $122M | $123M | $109M | $107M | $99M | |
| Operating Income | $-107M | $-17M | $-127M | $-120M | $-119M | $-100M | $-107M | $-105M | $-104M | $133M | $-108M | $-102M | $-99M | $-89M | $-91M | $-82M | |
| Other Non-op | $13M | $262M | $14M | $18M | $11M | $10M | $10M | $14M | $5M | $11M | $12M | $19M | $2M | $52M | $10M | $10M | |
| Pretax Income | · | $244M | $-113M | $-102M | · | $-90M | $-97M | $-91M | · | $144M | $-96M | $-83M | · | $-37M | $-82M | · | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $39.0K | $0 | $1M | $0 | $0 | $0 | $1M | $2M | $0 | |
| Net Income | $-94M | $244M | $-113M | $-102M | $-108M | $-90M | $-97M | $-91M | $-99M | $143M | $-96M | $-83M | $-96M | $-38M | $-110M | $-72M | |
| EPS (Basic) | $-0.91 | $2.53 | $-1.10 | $-1.00 | $-1.23 | $-1.09 | $-1.17 | $-1.11 | $-1.21 | $1.91 | $-1.22 | $-1.08 | $-1.33 | $-0.54 | $-1.56 | $-1.02 | |
| EPS (Diluted) | $-0.91 | $2.53 | $-1.10 | $-1.00 | $-1.23 | $-1.09 | $-1.17 | $-1.11 | $-1.21 | $1.91 | $-1.22 | $-1.08 | $-1.33 | $-0.54 | $-1.56 | $-1.02 | |
| Shares (Basic) | 103,262,001 | -193,635,719 | 102,570,801 | 101,995,184 | 87,975,311 | -164,108,187 | 82,410,095 | 82,312,467 | 81,698,633 | -150,481,880 | 79,024,647 | 76,335,175 | 72,273,829 | -139,241,982 | 70,343,196 | 70,210,227 | |
| Shares (Diluted) | 103,262,001 | -193,635,719 | 102,570,801 | 101,995,184 | 87,975,311 | -164,108,187 | 82,410,095 | 82,312,467 | 81,698,633 | -150,481,880 | 79,024,647 | 76,335,175 | 72,273,829 | -139,241,982 | 70,343,196 | 70,210,227 | |
| EBITDA | $-102M | · | $-127M | $-120M | $-114M | · | $-107M | $-105M | $-99M | · | $-108M | $-102M | $-94M | · | $-91M | $-82M |
الميزانية العمومية 23
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $288M | $295M | $268M | $282M | $528M | $282M | $230M | $293M | $288M | $436M | $169M | $226M | $250M | $233M | $157M | $266M | |
| Short-term Investments | $923M | $950M | $807M | $868M | $692M | $569M | $696M | $715M | $807M | · | $846M | $847M | $810M | · | · | · | |
| Prepaid Expense | $55M | $23M | $24M | $25M | $28M | $27M | $20M | $21M | $27M | · | $24M | $22M | $24M | · | $14M | $14M | |
| Current Assets | $1.27B | $1.27B | $1.10B | $1.18B | $1.25B | $878M | $946M | $1.03B | $1.12B | · | $1.04B | $1.09B | $1.08B | · | $1.11B | $1.18B | |
| PP&E (Net) | $101M | $104M | $108M | $109M | $110M | $111M | $114M | $117M | $121M | · | $128M | $128M | $122M | · | $111M | $106M | |
| PP&E (Gross) | $201M | $199M | $197M | $192M | $187M | $184M | $180M | $179M | $177M | · | $172M | $168M | $157M | · | $137M | $129M | |
| Accum. Depreciation | $100M | $94M | $89M | $83M | $78M | $72M | $67M | $61M | $56M | · | $45M | $40M | $35M | · | $26M | $23M | |
| Other Non-current Assets | $8M | $634.0K | $593.0K | $668.0K | $911.0K | $1M | $1M | $1M | $2M | · | $3M | $1M | $2M | · | $2M | $2M | |
| Total Assets | $1.48B | $1.48B | $1.31B | $1.39B | $1.47B | $1.10B | $1.17B | $1.26B | $1.36B | · | $1.29B | $1.35B | $1.33B | · | $1.35B | $1.42B | |
| Accounts Payable | $12M | $10M | $10M | $11M | $8M | $4M | $4M | $4M | $3M | · | $3M | $7M | $14M | · | $7M | $7M | |
| Current Liabilities | $75M | $97M | $183M | $174M | $142M | $182M | $166M | $177M | $187M | · | $220M | $210M | $220M | · | $239M | $212M | |
| Capital Leases | $136M | $140M | $139M | $142M | $145M | $148M | $149M | $153M | $156M | · | $161M | $164M | $165M | · | $165M | $164M | |
| Other Non-current Liabilities | $305.0K | $173.0K | $266.0K | $357.0K | $414.0K | $504.0K | $481.0K | $679.0K | $719.0K | · | $1M | $1M | $173.0K | · | $253.0K | $305.0K | |
| Total Liabilities | $316M | $243M | $345M | $344M | $344M | $370M | $380M | $407M | $446M | · | $512M | $542M | $571M | · | $636M | $618M | |
| Long-term Debt | $100M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $100M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $836.0K | $826.0K | $824.0K | $823.0K | · | $794.0K | $780.0K | $744.0K | · | $705.0K | $703.0K | |
| Paid-in Capital | $2.90B | $2.88B | $2.86B | $2.82B | $2.80B | $2.30B | $2.27B | $2.23B | $2.20B | · | $2.11B | $2.05B | $1.92B | · | $1.74B | $1.71B | |
| Retained Earnings | $-1.74B | $-1.64B | $-1.89B | $-1.78B | $-1.68B | $-1.57B | $-1.48B | $-1.38B | $-1.29B | · | $-1.33B | $-1.24B | $-1.15B | · | $-1.02B | $-909M | |
| AOCI | $-1M | $1M | $790.0K | $10.0K | $160.0K | $679.0K | $2M | $-1M | $-921.0K | · | $-2M | $-2M | $-765.0K | · | $-5M | $-4M | |
| Stockholders' Equity | $1.16B | $1.24B | $966M | $1.05B | $1.12B | $734M | $791M | $854M | $913M | $981M | $779M | $812M | $762M | $733M | $714M | $800M | |
| Liabilities + Equity | $1.48B | $1.48B | $1.31B | $1.39B | $1.47B | $1.10B | $1.17B | $1.26B | $1.36B | · | $1.29B | $1.35B | $1.33B | · | $1.35B | $1.42B | |
| Shares Outstanding | 102,741,848 | 101,748,962 | 101,359,765 | 100,758,748 | 100,557,094 | 83,633,069 | 82,558,883 | 82,386,210 | 82,280,827 | · | 79,382,032 | 77,953,502 | 74,435,392 | · | 70,457,676 | 70,312,114 |
التدفق النقدي 11
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | $5M | $5M | $5M | $5M | $4M | $3M | $3M | |
| Stock-based Comp | $19M | $20M | $23M | $24M | $27M | $30M | $30M | $32M | $29M | $23M | $26M | $26M | $24M | $22M | $22M | $22M | |
| Other Non-cash | $-59M | · | · | · | $-27M | · | · | · | $-36M | · | · | · | $-42M | · | · | · | |
| Operating Cash Flow | $-129M | $-83M | $-81M | $-76M | $-104M | $-76M | $-88M | $-83M | $-100M | $135M | $-90M | $-85M | $-110M | $-69M | $-74M | $-52M | |
| CapEx | $2M | $4M | $5M | $3M | $3M | $3M | $2M | $2M | $2M | $4M | $8M | $16M | $6M | $8M | $12M | $22M | |
| Investing Cash Flow | $25M | $108M | $66M | $-170M | $-125M | $126M | $25M | $87M | $-53M | $98M | $-10M | $-41M | $25M | $113M | $-36M | $-1M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $35M | $108M | $94M | $32M | $0 | $22M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $94M | · | · | · | |
| Financing Cash Flow | $97M | $2M | $2M | $1M | $473M | $3M | $1M | $133.0K | $3M | $34M | $37M | $108M | $98M | $32M | $2M | $22M | |
| Net Change in Cash | $-7M | $27M | $-14M | $-246M | $244M | $53M | $-62M | $5M | $-150M | $267M | $-63M | $-19M | $14M | $76M | $-109M | $-31M | |
| Free Cash Flow | $-131M | · | · | · | $-107M | · | · | · | $-102M | · | · | · | $-116M | · | · | · |
الربحية 7
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -337.8% | · | -1307.6% | -1419.2% | -1596.9% | · | -746.4% | -891.1% | -1405.3% | · | -629.7% | -507.8% | -408.7% | · | -577.9% | -492.2% | |
| Net Margin | -297.2% | · | -1162.4% | -1208.3% | -1462.8% | · | -677.5% | -773.4% | -1331.6% | · | -558.9% | -411.5% | -398.5% | · | -693.6% | -432.1% | |
| Pretax Margin | · | · | -1162.4% | -1208.3% | · | · | -677.5% | -773.1% | · | · | -558.9% | · | · | · | -516.9% | · | |
| EBITDA Margin | -320.1% | · | -1307.6% | -1419.2% | -1522.9% | · | -746.4% | -891.1% | -1332.0% | · | -629.7% | -507.8% | -389.5% | · | -577.9% | -492.2% | |
| ROA | -6.4% | · | -9.1% | -7.7% | -7.7% | · | -7.8% | -7.0% | -7.3% | · | -7.3% | -6.0% | -6.9% | · | -8.7% | -6.2% | |
| ROE | -8.2% | · | -12.8% | -10.8% | -10.7% | · | -12.3% | -10.9% | -11.8% | · | -12.9% | -10.3% | -12.1% | · | -14.0% | -10.7% | |
| ROIC | · | · | · | · | · | · | · | -12.3% | · | · | -13.9% | · | · | · | -13.2% | · |
السيولة والملاءة 4
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 17.0 | · | 6.0 | 6.8 | 8.8 | · | 5.7 | 5.8 | 6.0 | · | 4.7 | 5.2 | 4.9 | · | 4.6 | 5.6 | |
| Quick Ratio | 16.2 | · | 5.9 | 6.6 | 8.6 | · | 5.6 | 5.7 | 5.8 | · | 4.6 | 5.1 | 4.8 | · | 0.7 | 1.3 | |
| Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
الكفاءة 1
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $57M | · | $40M | $42M | $41M | · | $51M | $56M | $69M | · | $77M | $77M | $65M | · | $42M | $26M | |
| Net Income TTM | $-418M | · | $-421M | $-399M | $-396M | · | $-382M | $-369M | $-374M | · | $-385M | $-361M | $-347M | · | $-279M | $-246M | |
| Market Cap | $2.45B | · | $2.46B | $1.71B | $1.96B | · | $2.02B | $1.93B | $2.72B | · | $1.91B | $2.49B | $2.28B | · | $3.36B | $2.72B | |
| Enterprise Value | $1.34B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -5.6 | · | -5.4 | -3.8 | -4.1 | · | -5.2 | -5.1 | -6.8 | · | -4.6 | -6.4 | -6.2 | · | -11.9 | -10.5 | |
| P/S | 42.7 | · | 61.6 | 40.8 | 48.0 | · | 39.9 | 34.2 | 39.4 | · | 24.7 | 32.4 | 35.0 | · | 80.6 | 105.3 | |
| P/B | 2.1 | · | 2.5 | 1.6 | 1.7 | · | 2.6 | 2.3 | 3.0 | · | 2.5 | 3.1 | 3.0 | · | 4.7 | 3.4 | |
| P / Tangible Book | 2.1 | · | 2.5 | 1.6 | 1.7 | · | 2.6 | 2.3 | 3.0 | · | 2.5 | 3.1 | 3.0 | · | 4.7 | 3.4 | |
| P / Cash Flow | -19.1 | · | · | · | -18.9 | · | · | · | -27.3 | · | · | · | -20.8 | · | · | · | |
| P / FCF | -18.7 | · | · | · | -18.4 | · | · | · | -26.6 | · | · | · | -19.7 | · | · | · | |
| EV / EBITDA | -13.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -10.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 23.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -17.8% | · | -18.6% | -26.6% | -24.2% | · | -19.2% | -19.7% | -14.6% | · | -21.6% | -15.6% | -16.1% | · | -8.4% | -9.5% |
القوائم المالية قائمة الدخل، الميزانية العمومية، التدفقات النقدية — سنويًا، آخر 5 سنوات
قائمة الدخل
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الإيرادات | $140M | $64M | $378M | $61M | $52M |
| هامش الربح التشغيلي % | -274.6% | -654.2% | -46.7% | -555.6% | -757.0% |
| صافي الدخل | $-80M | $-377M | $-133M | $-289M | $-371M |
| EPS المخفف | $-0.81 | $-4.58 | $-1.72 | $-4.13 | $-5.77 |
الميزانية العمومية
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| النسبة الحالية | 13.1 | 4.8 | 5.9 | 4.9 | 6.0 |
| النسبة السريعة | 12.8 | 1.5 | 2.1 | 1.0 | 2.6 |
التدفق النقدي
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | $-360M | $-356M | $-183M | $-26M | $-113M |
آخر الأخبار أحدث العناوين التي تذكر هذه الشركة
مقاييسي قائمة المراقبة الشخصية الخاصة بك — صفوف مختارة من الأساسيات الكاملة
📊
اختر المقاييس التي تهمك — انقر فوق علامة ➕ بجوار أي صف في الأساسيات الكاملة أعلاه.
يتم حفظ اختيارك ويتبعك عبر جميع الأسهم.