OWLT Owlet, Inc. Class A Common Stock
$5,79
السعر · مايو 22, 2026
البيانات الأساسية اعتبارًا من مايو 11, 2026
نطاق 52 أسبوعًا
$4–$17
13% of range
تقييم المحللين
BUY
11 analysts
السعر المستهدف
$14
+137% upside
P/E (TTM)
-5.5
ROE
—
هامش صافي الربح
—
OWLT 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
$5.79
القيمة السوقية
—
P/E (TTM)
-5.5
ربح السهم (آخر 12 شهرًا)
$-1.57
الإيرادات (آخر 12 شهرًا)
$106M
عائد التوزيعات
—
ROE
—
D/E الدين/حقوق الملكية
—
نطاق 52 أسبوعًا
$4 – $17
OWLT 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
$106M
2020-12-31
→
2025-12-31
ربح السهم
$-1.57
2020-12-31
→
2024-12-31
التدفق النقدي الحر
—
2021-12-31
→
2021-12-31
الهوامش
—
2021-12-31
→
2021-12-31
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
OWLT
متوسط الأقران
P/E (TTM)
-5.5
42.7
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
OWLT
متوسط الأقران
الصحة المالية الديون، السيولة، الملاءة المالية — قوة الميزانية العمومية
المقياس
اتجاه 5 سنوات
OWLT
متوسط الأقران
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
OWLT
متوسط الأقران
Revenue YoY (الإيرادات مقارنة بالعام السابق)
35.4%
—
Revenue CAGR 3Y (معدل نمو الإيرادات السنوي المركب لـ 3 سنوات)
15.2%
—
Revenue CAGR 5Y (معدل نمو الإيرادات السنوي المركب لـ 5 سنوات)
7.0%
—
كفاءة رأس المال معدل دوران الأصول، معدل دوران المخزون، معدل دوران المستحقات
المقياس
اتجاه 5 سنوات
OWLT
متوسط الأقران
OWLT توافق الآراء التحليلي آراء المحللين الصعودية والهبوطية، السعر المستهدف لمدة 12 شهرًا، الصعود
شراء
11 محللين
- شراء قوي 3 27,3%
- شراء 7 63,6%
- احتفاظ 1 9,1%
- بيع 0 0,0%
- بيع قوي 0 0,0%
السعر المستهدف لمدة 12 شهرًا
4 محللين · 2026-05-21
الوسيط
$13.50
المتوسط
$13.75
← أقل من جميع الأهداف
$5.79
منخفض
$13.00
مرتفع
$15.00
السعر المستهدف الوسيط
$13.50
+133,2%
السعر المستهدف المتوسط
$13.75
+137,5%
سجل الأرباح ربحية السهم الفعلية مقابل التقديرات، نسبة المفاجأة %، معدل التجاوز، تاريخ الأرباح التالي
متوسط المفاجأة
0.16%
| الفترة | EPS Actual | EPS المتوقع | المفاجأة |
|---|---|---|---|
| 31 مارس، 2026 | $-0.09 | $-0.19 | 0.10% |
| 31 ديسمبر، 2025 | $-0.03 | $-0.12 | 0.09% |
| 30 سبتمبر، 2025 | $0.03 | $-0.21 | 0.24% |
| 30 يونيو، 2025 | $-0.05 | $-0.22 | 0.17% |
| 31 مارس، 2025 | $-0.07 | $-0.28 | 0.21% |
مقارنة النظراء المقاييس الرئيسية مقابل أقران القطاع
| الرمز | القيمة السوقية | P/E | الإيرادات سنويًا | هامش الربح الصافي | ROE | هامش الربح الإجمالي |
|---|---|---|---|---|---|---|
| OWLT | — | -5.5 | 35.4% | — | — | — |
| TMCI | — | -2.6 | 1.6% | -27.7% | -63.8% | 79.8% |
| APYX | $146M | -6.1 | 9.9% | -21.2% | -78.0% | 62.5% |
| INGN | $183M | -7.8 | 3.9% | -6.5% | -11.6% | 44.2% |
| KRMD | $269M | -96.8 | 22.2% | -6.4% | -15.7% | 62.3% |
| CVRX | $187M | -3.5 | 10.4% | -94.1% | -109.6% | 85.3% |
| HYPR | — | -2.3 | 5.2% | -262.3% | -93.5% | 49.8% |
| SNWV | $256M | 72.8 | 35.0% | 26.8% | -395.5% | 77.1% |
| GUTS | $337M | -1.2 | -22.5% | — | 3220.3% | — |
| HSDT | $126M | -1.6 | 1057.1% | -679.6% | -26.6% | 91.7% |
الأساسيات الكاملة جميع المقاييس حسب السنة — قائمة الدخل، الميزانية العمومية، التدفق النقدي
قائمة الدخل 17
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $106M | $78M | $54M | $69M | $76M | $75M | |
| Cost of Revenue | $52M | $39M | $31M | $46M | $41M | $40M | |
| Gross Profit | $54M | $39M | $23M | $23M | $35M | $36M | |
| R&D Expense | $14M | $10M | $10M | $28M | $21M | $10M | |
| SG&A Expense | $29M | $34M | $27M | $42M | $32M | $13M | |
| Operating Expenses | $62M | $60M | $51M | $108M | $91M | $43M | |
| Operating Income | $-8M | $-20M | $-29M | $-85M | $-56M | $-7M | |
| Interest Expense | · | $2M | $3M | $1M | $2M | $1M | |
| Other Non-op | $-31M | $8M | $-4M | $5M | $-16M | $-4M | |
| Pretax Income | $-40M | $-12M | $-33M | $-79M | $-72M | $-11M | |
| Income Tax | $28.0K | $54.0K | $10.0K | $29.0K | $31.0K | $20.0K | |
| Net Income | $-40M | $-13M | $-33M | $-79M | $-72M | $-11M | |
| EPS (Basic) | $-2.31 | $-1.57 | $-4.53 | $-9.98 | $-1.13 | $-0.48 | |
| EPS (Diluted) | · | $-1.57 | $-4.53 | $-9.98 | $-1.13 | $-0.48 | |
| Shares (Basic) | 18,093,925 | 10,951,270 | 8,276,481 | 7,950,757 | 63,216,912 | 21,956,848 | |
| Shares (Diluted) | 18,093,925 | 10,951,270 | 8,276,481 | 7,950,757 | 63,216,912 | 21,956,848 | |
| EBITDA | · | · | · | · | $-55M | · |
الميزانية العمومية 25
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $35M | $20M | $17M | $11M | $95M | $17M | |
| Receivables | $23M | $12M | $14M | $16M | $10M | $11M | |
| Inventory | $15M | $11M | $6M | $19M | $18M | $8M | |
| Prepaid Expense | $3M | $3M | $3M | $6M | $12M | $2M | |
| Other Current Assets | · | · | · | · | · | $93.0K | |
| Current Assets | $82M | $46M | $40M | $51M | $136M | $38M | |
| PP&E (Net) | $295.0K | $102.0K | $377.0K | $1M | $2M | $2M | |
| PP&E (Gross) | $3M | $3M | $4M | $4M | $4M | $3M | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $2M | $1M | |
| Intangibles | $1M | $975.0K | $2M | $2M | $2M | $605.0K | |
| Total Assets | $86M | $50M | $44M | $58M | $140M | $40M | |
| Accounts Payable | $12M | $11M | $14M | $30M | $28M | $16M | |
| Accrued Liabilities | $19M | $16M | $15M | $20M | $32M | $11M | |
| Current Liabilities | $44M | $36M | $45M | $67M | $69M | $47M | |
| Capital Leases | $24.0K | $87.0K | $22.0K | $1M | $0 | · | |
| Other Non-current Liabilities | $197.0K | $226.0K | $928.0K | $251.0K | $712.0K | $494.0K | |
| Total Liabilities | $50M | $66M | $74M | $69M | $85M | $61M | |
| Long-term Debt | $13M | $12M | $6M | $10M | $17M | $12M | |
| Total Debt | · | · | · | · | $17M | · | |
| Common Stock | $3.0K | $2.0K | $1.0K | $1.0K | $11.0K | $2.0K | |
| Paid-in Capital | $327M | $238M | $218M | $212M | $199M | $4M | |
| Retained Earnings | $-308M | $-268M | $-256M | $-223M | $-143M | $-72M | |
| Stockholders' Equity | $19M | $-30M | $-38M | $-11M | $55M | $-68M | |
| Liabilities + Equity | $86M | $50M | $44M | $58M | $140M | $40M | |
| Shares Outstanding | 26,945,426 | 15,725,783 | 8,797,456 | 8,242,009 | 112,996,568 | 22,118,619 |
التدفق النقدي 16
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $521.0K | $452.0K | $842.0K | $1M | $1M | $873.0K | |
| Stock-based Comp | $9M | $9M | $10M | $13M | $4M | $1M | |
| Amort. of Intangibles | $407.0K | $147.0K | $77.0K | · | · | · | |
| Restructuring | · | · | · | $1M | · | · | |
| Other Non-cash | · | · | · | · | $26M | · | |
| Operating Cash Flow | $-11M | $-11M | $-24M | $-81M | $-41M | $-129.0K | |
| CapEx | $273.0K | $35.0K | $16.0K | $636.0K | $969.0K | $967.0K | |
| Investing Cash Flow | $-943.0K | $-761.0K | $-59.0K | $-2M | $-2M | $-1M | |
| Debt Issued | · | · | $500.0K | $0 | $5M | $3M | |
| Net Debt Issued | · | · | · | · | $4M | · | |
| Stock Issued | $32M | $11M | $0 | · | · | · | |
| Financing Cash Flow | $32M | $16M | $29M | $-878.0K | $121M | $6M | |
| Net Change in Cash | $20M | $4M | $5M | $-84M | $78M | $5M | |
| Taxes Paid | $45.0K | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | $-42M | · | |
| Levered FCF | · | · | · | · | $-43M | · |
الربحية 8
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 46.2% | · | |
| Operating Margin | · | · | · | · | -73.6% | · | |
| Net Margin | · | · | · | · | -94.5% | · | |
| Pretax Margin | · | · | · | · | -94.5% | · | |
| EBITDA Margin | · | · | · | · | -72.1% | · | |
| ROA | · | · | · | · | -79.6% | · | |
| ROE | · | · | · | · | -108.5% | · | |
| ROIC | · | · | · | · | -77.8% | · |
السيولة والملاءة 5
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | 2.0 | 5.0 | |
| Quick Ratio | · | · | · | · | 1.5 | 4.1 | |
| Debt / Equity | · | · | · | · | 0.3 | · | |
| LT Debt / Equity | · | · | · | · | 0.1 | · | |
| Interest Coverage | · | · | · | · | -31.5 | · |
الكفاءة 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | 0.8 | · | |
| Inventory Turnover | · | · | · | · | 3.2 | · | |
| Receivables Turnover | · | · | · | · | 7.2 | · |
معدلات النمو 3
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 35.4% | 44.5% | -21.9% | -8.8% | 0.58% | · | |
| Revenue CAGR 3Y | 15.2% | 0.96% | -10.5% | · | · | · | |
| Revenue CAGR 5Y | 7.0% | · | · | · | · | · |
التقييم (آخر 12 شهرًا) 14
| المقياس | اتجاه | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $106M | $78M | $54M | $69M | $76M | $75M | |
| Net Income TTM | $-40M | $-13M | $-33M | $-79M | $-72M | $-11M | |
| Market Cap | · | · | · | · | $4.22B | · | |
| Enterprise Value | · | · | · | · | $4.15B | · | |
| P/E | -5.5 | -2.8 | -1.2 | -0.8 | -33.1 | -296.6 | |
| P/S | · | · | · | · | 55.7 | · | |
| P/B | · | · | · | · | 76.5 | · | |
| P / Tangible Book | 24.7 | · | · | · | 79.0 | · | |
| P / Cash Flow | · | · | · | · | -104.1 | · | |
| P / FCF | · | · | · | · | -101.7 | · | |
| EV / EBITDA | · | · | · | · | -75.8 | · | |
| EV / FCF | · | · | · | · | -99.8 | · | |
| EV / Revenue | · | · | · | · | 54.7 | · | |
| Earnings Yield | -18.1% | -35.3% | -85.8% | -127.5% | -3.0% | -0.34% |
قائمة الدخل 17
| 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 | $22M | $27M | $32M | $26M | $21M | $20M | $22M | $21M | $15M | $21M | $9M | $13M | $11M | $12M | $17M | $18M | |
| Cost of Revenue | $10M | $14M | $16M | $13M | $10M | $10M | $11M | $10M | $8M | $11M | $6M | $8M | $7M | $9M | $13M | $12M | |
| Gross Profit | $12M | $13M | $16M | $13M | $11M | $11M | $12M | $10M | $7M | $10M | $3M | $5M | $4M | $3M | $5M | $7M | |
| R&D Expense | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $5M | $7M | $8M | |
| SG&A Expense | $9M | $9M | $6M | $7M | $7M | $12M | $10M | $6M | $6M | $7M | $5M | $6M | $9M | $12M | $10M | $9M | |
| Operating Expenses | $18M | $18M | $15M | $15M | $14M | $18M | $16M | $12M | $12M | $13M | $11M | $12M | $15M | $24M | $26M | $27M | |
| Operating Income | $-5M | $-5M | $1M | $-2M | $-3M | $-7M | $-5M | $-2M | $-6M | $-3M | $-8M | $-7M | $-11M | $-21M | $-22M | $-20M | |
| Interest Expense | · | · | · | · | · | · | · | $-20.0K | $161.0K | $193.0K | $134.0K | $52.0K | $3M | $256.0K | $419.0K | $203.0K | |
| Other Non-op | $2M | $-4M | $3M | $-36M | $6M | $-2M | $-789.0K | $1M | $9M | $-4M | $2M | $-2M | $-911.0K | $1M | $2M | $9M | |
| Pretax Income | $-3M | $-9M | $4M | $-38M | $3M | $-9M | $-6M | $-1M | $3M | $-7M | $-6M | $-8M | $-12M | $-19M | $-19M | $-12M | |
| Income Tax | $7.0K | $-26.0K | $9.0K | $33.0K | $12.0K | $32.0K | $0 | $22.0K | $0 | $5.0K | $0 | $5.0K | $0 | $1.0K | $-5.0K | $26.0K | |
| Net Income | $-3M | $-9M | $4M | $-38M | $3M | $-9M | $-6M | $-1M | $3M | $-7M | $-6M | $-8M | $-12M | $-19M | $-19M | $-12M | |
| EPS (Basic) | $-0.15 | $-0.22 | $0.17 | $-2.37 | $0.11 | $-0.81 | $-0.61 | $-0.30 | $0.15 | $-0.96 | $-0.84 | $-1.19 | $-1.54 | $-5.82 | $-2.42 | $-1.48 | |
| EPS (Diluted) | $-0.25 | · | $-0.06 | $-2.37 | $0.11 | · | $-0.61 | $-0.30 | $-0.51 | $-0.96 | $-0.84 | $-1.19 | $-1.54 | $-5.82 | $-2.42 | $-1.48 | |
| Shares (Basic) | 27,415,908 | -29,204,177 | 16,198,439 | 15,716,376 | 15,383,287 | -17,698,790 | 11,042,602 | 8,867,399 | 8,740,059 | -16,358,118 | 8,310,965 | 8,213,247 | 8,110,387 | -118,332,660 | 7,983,948 | 7,915,156 | |
| Shares (Diluted) | 27,564,589 | -32,319,250 | 19,313,512 | 15,716,376 | 15,383,287 | -18,576,556 | 11,042,602 | 8,867,399 | 9,617,825 | -16,358,118 | 8,310,965 | 8,213,247 | 8,110,387 | -118,332,660 | 7,983,948 | 7,915,156 | |
| EBITDA | $-5M | · | $1M | $-2M | $-3M | · | $-5M | $-2M | $-6M | · | $-8M | $-7M | $-11M | · | $-22M | $-20M |
الميزانية العمومية 24
| 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 | $35M | $35M | $24M | $22M | $16M | $20M | $22M | $15M | $18M | $17M | $15M | $25M | $25M | $11M | $23M | $37M | |
| Receivables | $20M | $23M | $29M | $24M | $17M | $12M | $17M | $17M | $12M | $14M | $9M | $13M | $15M | $16M | $21M | $24M | |
| Inventory | $18M | $15M | $15M | $11M | $12M | $11M | $11M | $8M | $8M | $6M | $11M | $12M | $15M | $19M | $24M | $29M | |
| Prepaid Expense | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $5M | $6M | $6M | $3M | |
| Current Assets | $82M | $82M | $72M | $61M | $48M | $46M | $52M | $43M | $40M | $40M | $38M | $52M | $60M | $51M | $74M | $94M | |
| PP&E (Net) | $720.0K | $295.0K | $290.0K | $186.0K | $99.0K | $102.0K | $152.0K | $193.0K | $284.0K | $377.0K | $496.0K | $609.0K | $834.0K | $1M | $1M | $2M | |
| PP&E (Gross) | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | |
| Intangibles | $2M | $1M | $1M | $976.0K | $1M | $975.0K | $870.0K | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Total Assets | $87M | $86M | $75M | $64M | $51M | $50M | $56M | $46M | $44M | $44M | $42M | $57M | $66M | $58M | $81M | $102M | |
| Accounts Payable | $12M | $12M | $18M | $13M | $13M | $11M | $12M | $18M | $16M | $14M | $18M | $23M | $31M | $30M | $28M | $28M | |
| Accrued Liabilities | $17M | $19M | $21M | $21M | $16M | $16M | $12M | $12M | $11M | $15M | $10M | $11M | $14M | $20M | $25M | $29M | |
| Current Liabilities | $48M | $44M | $63M | $53M | $41M | $36M | $36M | $42M | $39M | $45M | $41M | $48M | $51M | $67M | $72M | $73M | |
| Capital Leases | · | $24.0K | · | · | · | $87.0K | · | · | · | $22.0K | $72.0K | $265.0K | $715.0K | $1M | $2M | $2M | |
| Other Non-current Liabilities | $170.0K | $197.0K | $215.0K | $194.0K | $200.0K | $226.0K | $143.0K | $150.0K | $705.0K | $928.0K | $1M | $2M | $2M | $251.0K | $284.0K | $246.0K | |
| Total Liabilities | $51M | $50M | $113M | $108M | $63M | $66M | $66M | $67M | $66M | $74M | $67M | $79M | $82M | $69M | $76M | $80M | |
| Long-term Debt | $19M | $13M | $25M | $21M | $14M | $12M | $15M | $2M | $4M | $15M | $7M | $7M | $8M | $10M | $12M | $11M | |
| Total Debt | $19M | · | $25M | $21M | $14M | · | $15M | $2M | $4M | · | $7M | $7M | $8M | · | $12M | $11M | |
| Common Stock | $3.0K | $3.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $12.0K | $1.0K | $11.0K | $11.0K | |
| Paid-in Capital | $332M | $327M | $245M | $244M | $239M | $238M | $238M | $220M | $219M | $218M | $217M | $216M | $214M | $212M | $208M | $205M | |
| Retained Earnings | $-311M | $-308M | $-299M | $-303M | $-265M | $-268M | $-259M | $-254M | $-252M | $-256M | $-249M | $-243M | $-235M | $-223M | $-203M | $-184M | |
| Stockholders' Equity | $21M | $19M | $-54M | $-59M | $-26M | $-30M | $-21M | $-33M | $-33M | $-38M | $-32M | $-27M | $-20M | $-11M | $4M | $22M | |
| Liabilities + Equity | $87M | $86M | $75M | $64M | $51M | $50M | $56M | $46M | $44M | $44M | $42M | $57M | $66M | $58M | $81M | $102M | |
| Shares Outstanding | 28,099,112 | 26,945,426 | 16,502,152 | 16,258,155 | 15,808,849 | 15,725,783 | 15,393,881 | 9,099,539 | 9,014,403 | 8,797,456 | 8,563,301 | 8,441,683 | 117,465,938 | 8,242,009 | 114,852,448 | 114,054,961 |
التدفق النقدي 15
| 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 | $185.0K | $152.0K | $141.0K | $109.0K | $119.0K | $122.0K | $117.0K | $104.0K | $109.0K | $136.0K | $176.0K | $237.0K | $293.0K | $356.0K | $355.0K | $359.0K | |
| Stock-based Comp | $3M | $5M | $1M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $2M | $3M | |
| Amort. of Intangibles | $144.0K | $124.0K | $109.0K | $88.0K | $86.0K | $72.0K | $45.0K | $14.0K | $16.0K | · | · | · | · | · | · | · | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1M | · | |
| Other Non-cash | $-5M | · | · | · | $-11M | · | · | · | $-9M | · | · | · | $-589.0K | · | · | · | |
| Operating Cash Flow | $-5M | $-452.0K | $-2M | $-2M | $-6M | $3M | $-8M | $-3M | $-3M | $-2M | $-5M | $-7M | $-9M | $-10M | $-16M | $-28M | |
| CapEx | $15.0K | $199.0K | $9.0K | $61.0K | $4.0K | $33.0K | $-1.0K | $3.0K | $0 | $5.0K | $5.0K | $0 | $6.0K | $156.0K | $61.0K | $185.0K | |
| Investing Cash Flow | $-415.0K | $-489.0K | $-255.0K | $-89.0K | $-110.0K | $-174.0K | $-466.0K | $-20.0K | $-37.0K | $-29.0K | $-11.0K | $-11.0K | $-8.0K | $-162.0K | $-160.0K | $-543.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | · | · | $0 | $0 | · | |
| Net Debt Issued | $-754.0K | · | · | · | $0 | · | · | · | $-2M | · | · | · | $-2M | · | · | · | |
| Stock Issued | · | $32M | · | · | · | $31.0K | · | · | · | $0 | · | · | · | · | · | · | |
| Financing Cash Flow | $5M | $18M | $4M | $8M | $2M | $-4M | $15M | $368.0K | $5M | $3M | $-4M | $7M | $23M | $-2M | $2M | $-3M | |
| Net Change in Cash | $-2.0K | $17M | $2M | $6M | $-4M | $-1M | $7M | $-3M | $2M | $1M | $-10M | $-19.0K | $14M | $-12M | $-14M | $-31M | |
| Free Cash Flow | $-5M | · | · | · | $-6M | · | · | · | $-3M | · | · | · | $-9M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-4M | · | · | · | $-12M | · | · | · |
الربحية 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 54.5% | · | 50.6% | 51.3% | 53.7% | · | 52.2% | 49.5% | 44.4% | · | 36.3% | 40.0% | 38.7% | · | 26.6% | 36.1% | |
| Operating Margin | -24.5% | · | 3.8% | -7.4% | -12.7% | · | -21.8% | -10.8% | -39.0% | · | -85.8% | -51.3% | -102.0% | · | -125.7% | -111.0% | |
| Net Margin | -14.9% | · | 12.9% | -144.4% | 14.3% | · | -25.4% | -5.5% | 22.2% | · | -61.4% | -64.7% | -110.5% | · | -111.5% | -63.9% | |
| Pretax Margin | -14.8% | · | 13.0% | -144.3% | 14.4% | · | -25.4% | -5.4% | 22.2% | · | -61.4% | -64.6% | -110.5% | · | -111.6% | -63.7% | |
| EBITDA Margin | -23.6% | · | 3.8% | -7.4% | -12.1% | · | -21.8% | -10.8% | -38.2% | · | -85.8% | -51.3% | -99.3% | · | -125.7% | -111.0% | |
| ROA | -4.8% | · | 6.3% | -68.8% | 6.3% | · | -11.4% | -2.2% | 6.0% | · | -9.2% | -10.6% | -12.5% | · | -16.1% | -7.0% | |
| ROE | 139.1% | · | -10.9% | 81.3% | -10.3% | · | 21.0% | 3.8% | -12.3% | · | 41.0% | 293.1% | -254.1% | · | -47.6% | -88.3% | |
| ROIC | -13.8% | · | -4.2% | 5.0% | 22.3% | · | 73.8% | 7.3% | 19.9% | · | 31.9% | 33.4% | 90.0% | · | -132.9% | -62.6% |
السيولة والملاءة 5
| 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 | 1.7 | · | 1.1 | 1.2 | 1.2 | · | 1.5 | 1.0 | 1.0 | · | 0.9 | 1.1 | 1.2 | · | 1.0 | 1.3 | |
| Quick Ratio | 1.1 | · | 0.8 | 0.9 | 0.8 | · | 1.1 | 0.8 | 0.8 | · | 0.6 | 0.8 | 0.8 | · | 0.6 | 0.8 | |
| Debt / Equity | 0.9 | · | -0.5 | -0.3 | -0.5 | · | -0.7 | -0.1 | -0.1 | · | -0.2 | -0.3 | -0.4 | · | 2.7 | 0.5 | |
| LT Debt / Equity | 0.1 | · | -0.1 | -0.1 | -0.1 | · | -0.2 | 0.0 | 0.0 | · | -0.0 | -0.1 | -0.2 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | 112.2 | -35.7 | · | -58.8 | -129.1 | -3.9 | · | · | -100.3 |
الكفاءة 3
| 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 | 0.3 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.3 | · | 0.1 | 0.2 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.7 | · | 1.3 | 1.3 | 1.0 | · | 1.0 | 1.0 | 0.7 | · | 0.3 | 0.4 | 0.3 | · | 0.7 | 0.8 | |
| Receivables Turnover | 1.2 | · | 1.4 | 1.3 | 1.5 | · | 1.7 | 1.4 | 1.1 | · | 0.6 | 0.7 | 0.7 | · | 0.8 | 1.5 |
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 | $102M | · | $101M | $90M | $79M | · | $67M | $58M | $48M | · | $50M | $60M | $68M | · | $89M | $96M | |
| Net Income TTM | $-34M | · | $-36M | $-41M | $-459.0K | · | $-9M | $-12M | $-23M | · | $-45M | $-51M | $-72M | · | $-94M | $-80M | |
| Market Cap | $144M | · | $140M | $137M | $58M | · | $69M | $37M | $39M | · | $38M | $40M | $533M | · | $1.72B | $2.71B | |
| Enterprise Value | $128M | · | $141M | $135M | $56M | · | $63M | $24M | $24M | · | $30M | $23M | $516M | · | $1.71B | $2.69B | |
| P/E | -2.0 | · | -2.9 | -2.6 | -2.8 | · | -2.0 | -1.5 | -1.1 | · | -0.7 | -0.7 | -0.8 | · | -3.3 | -10.2 | |
| P/S | 1.4 | · | 1.4 | 1.5 | 0.7 | · | 1.0 | 0.6 | 0.8 | · | 0.8 | 0.7 | 7.8 | · | 19.4 | 28.2 | |
| P/B | 6.9 | · | -2.6 | -2.3 | -2.3 | · | -3.2 | -1.1 | -1.2 | · | -1.2 | -1.5 | -26.0 | · | 389.3 | 126.0 | |
| P / Tangible Book | 7.5 | · | · | · | · | · | · | · | · | · | · | · | · | · | 821.6 | 141.9 | |
| P / Cash Flow | -28.6 | · | · | · | -9.8 | · | · | · | -11.6 | · | · | · | -56.8 | · | · | · | |
| P / FCF | -28.5 | · | · | · | -9.8 | · | · | · | -11.6 | · | · | · | -56.8 | · | · | · | |
| EV / EBITDA | -24.1 | · | 115.9 | -70.5 | -21.9 | · | -13.0 | -10.8 | -4.3 | · | -3.9 | -3.4 | -48.4 | · | -78.3 | -132.0 | |
| EV / FCF | -25.2 | · | · | · | -9.4 | · | · | · | -7.3 | · | · | · | -55.0 | · | · | · | |
| EV / Revenue | 1.3 | · | 1.4 | 1.5 | 0.7 | · | 0.9 | 0.4 | 0.5 | · | 0.6 | 0.4 | 7.6 | · | 19.3 | 27.9 | |
| Earnings Yield | -50.0% | · | -34.6% | -37.7% | -35.6% | · | -50.3% | -68.9% | -94.7% | · | -133.7% | -139.3% | -125.7% | · | -30.2% | -9.8% |
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 | $106M | $78M | $54M | $69M | $76M |
| هامش الربح الإجمالي % | — | — | — | — | 46.2% |
| هامش الربح التشغيلي % | — | — | — | — | -73.6% |
| صافي الدخل | $-40M | $-13M | $-33M | $-79M | $-72M |
| EPS المخفف | — | $-1.57 | $-4.53 | $-9.98 | $-1.13 |
الميزانية العمومية
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| الدين / حقوق الملكية | — | — | — | — | 0.3 |
| النسبة الحالية | — | — | — | — | 2.0 |
| النسبة السريعة | — | — | — | — | 1.5 |
التدفق النقدي
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| التدفق النقدي الحر | — | — | — | — | $-42M |
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.