10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$8M2016-12-31 → 2025-12-31
EPS$-4.362016-12-31 → 2025-12-31
Free Cash Flow$-280M2016-12-31 → 2025-12-31
Net margin-4612.1%2016-12-31 → 2025-12-31
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
P/E (TTM)
-8.05Y avg ≈-15.4
≈-15.4
·
·
P/S
405.65Y avg ≈275.7
≈275.7
10.3
Overvalued
P/B (MRQ)
3.05Y avg ≈4.0
≈4.0
3.7
Overvalued
Price / FCF (TTM)
-10.95Y avg ≈-19.8
≈-19.8
·
·
Price / Cash Flow (TTM)
-10.95Y avg ≈-20.3
≈-20.3
·
·
Price / Tangible Book
5.25Y avg ≈4.0
≈4.0
·
·
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability
Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
Operating Margin
-4974.3%5Y avg ≈-2257.2%
≈-2257.2%
-588.2%
Weak
EBITDA Margin
-4974.3%5Y avg ≈-2257.2%
≈-2257.2%
-588.2%
Weak
Pretax Margin
-4598.6%5Y avg ≈-2118.1%
≈-2118.1%
-709.2%
Weak
Net Profit Margin
-4612.1%5Y avg ≈-2123.0%
≈-2123.0%
-507.2%
Weak
ROA (TTM)
-41.5%5Y avg ≈-27.2%
≈-27.2%
-29.6%
Weak
ROE (TTM)
-43.6%5Y avg ≈-29.4%
≈-29.4%
-42.0%
Weak
ROIC
-64.3%5Y avg ≈-31.2%
≈-31.2%
·
·
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
Current Ratio (MRQ)
21.05Y avg ≈24.1
≈24.1
9.0
Strong liquidity
Quick Ratio
13.15Y avg ≈23.8
≈23.8
5.8
Strong liquidity
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
Revenue CAGR 3Y
-7.4%
·
·
·
Revenue CAGR 5Y
-25.3%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
EPS (Diluted)
$-4.365Y avg ≈$-2.79
≈$-2.79
·
·
Revenue / Share
$0.09
·
·
·
Cash Flow / Share
$-3.525Y avg ≈$-2.41
≈$-2.41
·
·
Cash / Share
$2.495Y avg ≈$2.13
≈$2.13
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
XENE
5Y avg
Peer Median
Verdict
Asset Turnover
0.05Y avg ≈0.0
≈0.0
0.2
Weak
Revenue / Employee
≈$20.9K
·
·
·
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise1.1%
Next ReportNov 02, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 12, 2026
$-1.11
$-1.16
4.4%
March 31, 2026
May 12, 2026
$-1.17
$-1.21
3.1%
Dec. 31, 2025
$-1.31
$-1.22
-7.8%
Sept. 30, 2025
$-1.15
$-1.18
2.1%
June 30, 2025
$-1.07
$-1.01
-5.8%
March 31, 2025
$-0.83
$-0.93
10.8%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$8M
$0
$0
$9M
$18M
$32M
$7M
·
$311.0K
$2M
$16M
$28M
R&D Expense
$301M
$210M
$168M
$106M
$75M
$51M
$39M
$24M
$26M
$20M
$15M
$12M
SG&A Expense
$80M
$69M
$47M
$33M
$22M
$13M
$11M
$8M
$7M
$7M
$10M
$5M
Operating Expenses
$381M
$279M
$214M
$139M
$97M
$63M
$50M
$38M
$33M
$27M
$25M
$17M
Operating Income
$-373M
$-279M
$-214M
$-129M
$-79M
$-31M
$-43M
$-38M
$-33M
$-25M
$-9M
$11M
Interest Expense
·
·
·
·
·
$484.0K
$1M
$1M
·
·
·
·
Interest Income
$27M
$42M
$28M
$9M
$466.0K
$2M
$2M
$1M
$477.0K
$504.0K
$542.0K
$568.0K
Other Non-op
$28M
$41M
$31M
$4M
$105.0K
$2M
·
·
·
·
·
·
Pretax Income
$-345M
$-238M
$-183M
$-125M
$-79M
$-29M
$-42M
$-35M
·
·
·
·
Income Tax
$1M
$-4M
$-292.0K
$118.0K
$-6.0K
$-257.0K
$-23.0K
$-24.0K
·
·
·
$0
Net Income
$-346M
$-234M
$-182M
$-125M
$-79M
$-29M
$-42M
$-34M
$-31M
$-23M
$-16M
$13M
EPS (Basic)
$-4.36
$-3.01
$-2.73
$-2.06
$-1.77
$-0.81
·
$-1.63
$-1.71
$-1.48
$-1.10
$4.11
EPS (Diluted)
$-4.36
$-3.01
$-2.73
$-2.06
$-1.77
$-0.81
·
$-1.63
$-1.72
$-1.48
$-1.10
$3.28
Shares (Basic)
79,253,751
77,894,643
66,889,005
60,542,142
43,627,452
34,542,213
·
19,425,711
17,985,061
15,493,474
14,281,837
3,165,572
Shares (Diluted)
79,253,751
77,894,643
66,889,005
60,542,142
43,627,452
34,542,213
·
19,425,711
18,001,759
15,493,474
14,281,837
3,963,797
EBITDA
$-373M
$-279M
$-214M
$-129M
$-79M
$-31M
$-43M
$-38M
$-33M
$-25M
$-9M
$12M
Balance Sheet23
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$199M
$143M
$149M
$57M
$176M
$45M
$25M
$68M
$20M
$17M
$59M
$72M
Short-term Investments
$350M
$484M
$489M
$535M
$376M
$132M
$117M
$52M
$23M
$47M
·
$12M
Receivables
·
$1M
$874.0K
$986.0K
$3M
$2M
$813.0K
$151.0K
$438.0K
$200.0K
$315.0K
$215.0K
Prepaid Expense
$10M
$7M
$6M
$7M
$4M
$3M
$3M
$2M
$716.0K
$1M
$2M
$686.0K
Current Assets
$561M
$635M
$645M
$600M
$559M
$182M
$145M
$121M
$45M
$66M
$61M
$85M
PP&E (Net)
$9M
$10M
$10M
$6M
$4M
$4M
$2M
$991.0K
$1M
$1M
$2M
$2M
Accum. Depreciation
$15M
$13M
$11M
$9M
$13M
$15M
$15M
$16M
$16M
$15M
$15M
$14M
Total Assets
$633M
$798M
$965M
$754M
$572M
$189M
$148M
$122M
$46M
$67M
$64M
$87M
Accounts Payable
$40M
$34M
$26M
$22M
$14M
$11M
$9M
$4M
$3M
$4M
$3M
$3M
Accrued Liabilities
$36M
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$42M
$36M
$27M
$23M
$14M
$15M
$43M
$4M
$4M
$4M
$3M
$14M
Capital Leases
$6M
$8M
$10M
$10M
$8M
$3M
$743.0K
·
·
·
·
·
Other Non-current Liabilities
$3M
$0
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$51M
$43M
$37M
$33M
$22M
$18M
$56M
$19M
$10M
$4M
$3M
$15M
Long-term Debt
·
·
·
·
·
·
$16M
·
$7M
·
·
·
Total Debt
·
·
·
·
·
·
$16M
$15M
$7M
·
·
·
Common Stock
$1.60B
$1.46B
$1.44B
$1.07B
$783M
$398M
$294M
$266M
$174M
$173M
$149M
$147M
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$30M
Retained Earnings
$-1.25B
$-899M
$-665M
$-483M
$-357M
$-278M
$-250M
$-208M
$-173M
$-143M
$-120M
$-104M
AOCI
$335.0K
$-2M
$-77.0K
$-3M
$-990.0K
$-990.0K
$-990.0K
$-990.0K
$-990.0K
$-990.0K
$-990.0K
$-990.0K
Stockholders' Equity
$582M
$755M
$928M
$721M
$550M
$171M
$92M
$103M
$36M
$64M
$61M
$73M
Liabilities + Equity
$633M
$798M
$965M
$754M
$572M
$189M
$148M
$122M
$46M
$67M
$64M
$87M
Shares Outstanding
80,010,790
76,416,086
75,370,977
62,587,701
51,634,752
35,012,125
28,139,228
25,750,721
17,998,420
17,930,590
14,385,336
14,181,333
Cash Flow14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$3M
$2M
$1M
$906.0K
$644.0K
$429.0K
$586.0K
$649.0K
$864.0K
$1M
$738.0K
Stock-based Comp
$54M
$51M
$32M
$20M
$10M
$6M
$3M
$3M
$2M
$2M
$4M
$760.0K
Deferred Tax
$-3M
$-9M
$-292.0K
$-44.0K
$58.0K
$-285.0K
$-133.0K
$-105.0K
·
·
·
·
Other Non-cash
·
·
·
·
·
·
·
·
·
·
·
$-14M
Operating Cash Flow
$-279M
$-181M
$-151M
$-101M
$-70M
$-48M
$-5M
$-35M
$-29M
$-20M
$-18M
$266.0K
CapEx
$799.0K
$3M
$6M
$3M
$2M
$3M
$1M
$507.0K
$315.0K
$279.0K
$551.0K
$2M
Investing Cash Flow
$218M
$165M
$-111M
$-293M
$-247M
$-17M
$-66M
$-29M
$24M
·
·
·
Stock Issued
·
·
·
·
·
$102M
$27M
$103M
·
$24M
$278.0K
$43M
Net Stock Activity
·
·
·
·
·
$102M
$27M
$103M
·
$24M
$278.0K
$43M
Financing Cash Flow
$117M
$12M
$354M
$278M
$448M
$86M
$28M
$112M
$7M
·
·
·
Net Change in Cash
$56M
$-6M
$91M
$-118M
$131M
$20M
$-43M
$47M
$3M
$-42M
$-13M
$34M
Taxes Paid
$8M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-280M
$-184M
$-151M
$-101M
$-72M
$-51M
$-6M
$-35M
$-29M
$-20M
$-19M
$-1M
Levered FCF
·
·
·
·
·
$-51M
$-7M
·
·
·
·
·
Profitability7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-4974.3%
·
·
-1368.9%
-428.5%
-97.3%
-627.0%
·
-10474.3%
-1376.4%
-60.1%
39.1%
Net Margin
-4612.1%
·
·
-1329.0%
-427.9%
-89.6%
-609.1%
·
-9872.7%
-1275.5%
-101.1%
45.9%
Pretax Margin
-4598.6%
·
·
-1327.7%
-427.9%
-90.5%
-609.4%
·
·
·
·
·
EBITDA Margin
-4974.3%
·
·
-1368.9%
-428.5%
-97.3%
-627.0%
·
-10474.3%
-1376.4%
-60.1%
41.8%
ROA
-48.3%
-26.6%
-21.2%
-18.9%
-20.7%
-17.1%
-30.8%
-40.9%
-54.0%
-35.0%
-20.8%
18.4%
ROE
-56.9%
-30.2%
-23.3%
-17.0%
-19.8%
-16.3%
-50.0%
-32.2%
-61.5%
-36.8%
-23.5%
-465.5%
ROIC
-64.3%
-36.4%
-23.0%
-17.9%
-14.4%
-18.1%
-39.8%
·
·
·
·
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
13.4
17.8
23.6
26.4
39.0
12.3
3.3
29.5
11.0
18.7
21.9
5.9
Quick Ratio
13.1
17.7
23.4
26.1
38.7
12.1
3.3
29.0
10.8
18.3
21.2
5.9
Debt / Equity
·
·
·
·
·
·
0.2
0.1
0.2
·
·
·
LT Debt / Equity
·
·
·
·
·
·
0.1
0.1
0.2
·
·
·
Interest Coverage
·
·
·
·
·
-64.7
-29.9
-27.3
·
·
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
·
·
0.0
0.0
0.2
0.1
·
0.0
0.0
0.2
0.4
Receivables Turnover
·
·
·
5.0
8.0
24.4
14.2
·
1.0
7.0
58.8
86.6
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$7.27
$9.88
$12.31
$11.53
$10.65
$4.89
$3.27
$4.01
$2.00
$3.56
$4.24
$5.13
Revenue / Share
$0.09
·
·
$0.16
·
·
·
·
$0.02
$0.12
$1.09
$7.16
Cash Flow / Share
$-3.52
$-2.33
$-2.17
$-1.63
·
·
·
$-1.79
$-1.60
$-1.26
$-1.27
$0.07
Cash / Share
$2.49
$1.87
$1.97
$0.91
$3.40
$1.29
$0.88
$2.63
$1.14
$0.95
$4.08
$5.08
EPS (TTM)
$-4.36
$-3.01
$-2.73
$-2.06
$-1.77
$-0.81
$-1.87
$-1.63
$-1.72
$-1.48
$-1.10
$3.28
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
·
·
-48.8%
-42.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-7.4%
·
·
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-25.3%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$8M
$0
$0
$9M
$18M
$32M
$7M
$311.0K
$311.0K
$2M
$16M
$28M
Net Income TTM
$-346M
$-234M
$-182M
$-125M
$-79M
$-29M
$-42M
$-34M
$-31M
$-23M
$-16M
$13M
Market Cap
$3.59B
$3.00B
$3.47B
$2.47B
$1.61B
$538M
$369M
$162M
$51M
$138M
$116M
$280M
Enterprise Value
·
·
·
·
·
·
$243M
$58M
$14M
·
·
·
P/E
-10.3
-13.0
-16.9
-19.1
-17.6
-19.0
-7.0
-3.9
-1.6
-5.2
-7.3
6.0
P/S
478.1
·
·
261.6
87.5
16.7
54.0
522.5
163.5
76.6
7.4
9.9
P/B
6.2
4.0
3.7
3.4
2.9
3.1
4.0
1.6
1.4
2.2
1.9
3.8
P / Tangible Book
6.2
4.0
3.7
3.4
2.9
3.1
·
·
·
·
·
·
P / Cash Flow
-12.8
-16.5
-23.9
-25.1
-23.2
-11.2
-79.6
-4.7
-1.8
-7.1
-6.4
1052.9
P / FCF
-12.8
-16.2
-23.0
-24.4
-22.5
-10.6
-62.8
-4.6
-1.8
-7.0
-6.2
-221.8
EV / EBITDA
·
·
·
·
·
·
-5.7
-1.5
-0.4
·
·
·
EV / FCF
·
·
·
·
·
·
-41.4
-1.7
-0.5
·
·
·
EV / Revenue
·
·
·
·
·
·
35.6
187.1
45.0
·
·
·
Earnings Yield
-9.7%
-7.7%
-5.9%
-5.2%
-5.7%
-5.3%
-14.3%
-25.8%
-60.9%
-19.2%
-13.7%
16.6%
Income Statement15
Metric
Trend
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
$0
$0
$0
$0
$0
$8M
$0
$0
$0
$0
·
·
·
·
$0
$132.0K
R&D Expense
$99M
$89M
$88M
$77M
$75M
$61M
$59M
$57M
$50M
$44M
$41M
$43M
$44M
$40M
$35M
$29M
SG&A Expense
$24M
$24M
$22M
$19M
$19M
$19M
$18M
$17M
$19M
$15M
$13M
$13M
$12M
$10M
$9M
$9M
Operating Expenses
$123M
$112M
$110M
$96M
$94M
$80M
$77M
$74M
$69M
$59M
$54M
$56M
$56M
$49M
$43M
$38M
Operating Income
$-123M
$-112M
$-110M
$-96M
$-94M
$-73M
$-77M
$-74M
$-69M
$-59M
$-54M
$-56M
$-56M
$-49M
$-43M
$-38M
Interest Income
$12M
$7M
$5M
$6M
$7M
$8M
$9M
$10M
$11M
$11M
$9M
$7M
$7M
$5M
$4M
$3M
Other Non-op
$12M
$7M
$5M
$6M
$9M
$8M
$8M
$11M
$11M
$12M
$9M
$7M
$8M
$8M
$7M
$391.0K
Pretax Income
$-111M
$-105M
$-105M
$-90M
$-85M
$-65M
$-70M
$-63M
$-58M
$-48M
$-45M
$-49M
$-48M
$-41M
$-36M
$-38M
Income Tax
$-585.0K
$-3M
$538.0K
$677.0K
$-626.0K
$427.0K
$-4M
$-320.0K
$-333.0K
$412.0K
$-205.0K
$-157.0K
$-220.0K
$290.0K
$1M
$-587.0K
Net Income
$-111M
$-102M
$-105M
$-91M
$-85M
$-65M
$-66M
$-63M
$-58M
$-48M
$-45M
$-48M
$-47M
$-42M
$-37M
$-37M
EPS (Basic)
$-1.11
$-1.17
$-1.31
$-1.15
$-1.07
$-0.83
$-0.83
$-0.81
$-0.75
$-0.62
$-0.65
$-0.73
$-0.72
$-0.63
$-0.59
$-0.57
EPS (Diluted)
$-1.11
$-1.17
$-1.31
$-1.15
$-1.07
$-0.83
$-0.83
$-0.81
$-0.75
$-0.62
$-0.65
$-0.73
$-0.72
$-0.63
$-0.59
$-0.57
Shares (Basic)
99,609,804
87,345,717
·
79,247,976
78,953,445
78,687,503
·
77,926,205
77,671,128
77,594,599
·
66,002,163
65,861,138
65,724,681
·
65,465,069
Shares (Diluted)
99,609,804
87,345,717
·
79,247,976
78,953,445
78,687,503
·
77,926,205
77,671,128
77,594,599
·
66,002,163
65,861,138
65,724,681
·
65,465,069
EBITDA
$-123M
$-112M
·
$-96M
$-94M
$-73M
·
$-74M
$-69M
$-59M
·
$-56M
$-56M
$-49M
·
$-38M
Balance Sheet20
Metric
Trend
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
$120M
$546M
$199M
$105M
$135M
$117M
$143M
$88M
$137M
$59M
·
$100M
$65M
$70M
·
$103M
Short-term Investments
$811M
$549M
$350M
$358M
$352M
$433M
$484M
$566M
$585M
$641M
·
$427M
$475M
$458M
·
$535M
Receivables
·
·
·
·
·
·
·
$938.0K
$853.0K
$833.0K
·
$805.0K
$2M
$2M
·
$2M
Prepaid Expense
$14M
$11M
$10M
$17M
$12M
$7M
$7M
$5M
$6M
$7M
·
$4M
$3M
$4M
·
$9M
Current Assets
$946M
$1.11B
$561M
$480M
$500M
$566M
$635M
$660M
$728M
$707M
·
$531M
$545M
$533M
·
$649M
PP&E (Net)
$8M
$8M
$9M
$9M
$9M
$10M
$10M
$10M
$10M
$9M
·
$10M
$10M
$8M
·
$5M
Accum. Depreciation
·
·
$15M
·
·
·
$13M
·
·
·
·
·
·
·
·
·
Total Assets
$1.30B
$1.39B
$633M
$608M
$674M
$743M
$798M
$836M
$884M
$919M
·
$671M
$685M
$720M
·
$776M
Accounts Payable
$44M
$38M
$40M
$37M
$32M
$31M
$34M
$28M
$30M
$21M
·
$23M
$27M
$21M
·
$16M
Accrued Liabilities
$41M
$33M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$45M
$40M
$42M
$38M
$33M
$32M
$36M
$30M
$31M
$22M
·
$25M
$28M
$22M
·
$16M
Capital Leases
$5M
$6M
$6M
$7M
$7M
$7M
$8M
$8M
$9M
$9M
·
$10M
$10M
$10M
·
$7M
Other Non-current Liabilities
$3M
$3M
$3M
$3M
·
·
$0
·
·
·
·
·
·
·
·
·
Total Liabilities
$53M
$49M
$51M
$48M
$40M
$39M
$43M
$38M
$40M
$31M
·
$35M
$38M
$33M
·
$23M
Common Stock
$2.43B
$2.42B
$1.60B
$1.48B
$1.47B
$1.46B
$1.46B
$1.44B
$1.44B
$1.44B
·
$1.12B
$1.08B
$1.07B
·
$1.06B
Retained Earnings
$-1.46B
$-1.35B
$-1.25B
$-1.14B
$-1.05B
$-965M
$-899M
$-834M
$-771M
$-713M
·
$-620M
$-572M
$-524M
·
$-445M
AOCI
$-3M
$-1M
$335.0K
$477.0K
$113.0K
$-836.0K
$-2M
$1M
$-2M
$-2M
·
$-3M
$-3M
$-2M
·
$-3M
Stockholders' Equity
$1.24B
$1.34B
$582M
$560M
$634M
$704M
$755M
$798M
$844M
$888M
$928M
$637M
$646M
$687M
$721M
$753M
Liabilities + Equity
$1.30B
$1.39B
$633M
$608M
$674M
$743M
$798M
$836M
$884M
$919M
·
$671M
$685M
$720M
·
$776M
Shares Outstanding
96,752,884
96,624,123
80,010,790
77,120,168
76,939,811
76,586,359
76,416,086
75,794,409
75,667,550
75,459,681
·
65,002,249
63,718,350
63,107,020
·
62,542,542
Cash Flow9
Metric
Trend
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
$558.0K
$587.0K
$611.0K
$641.0K
$632.0K
$659.0K
$666.0K
$636.0K
$628.0K
$586.0K
$-629.0K
$2M
$602.0K
$354.0K
$296.0K
$358.0K
Stock-based Comp
$17M
$17M
$14M
$14M
$14M
$12M
$14M
$13M
$15M
$9M
$9M
$9M
$8M
$6M
$6M
$6M
Deferred Tax
$-2M
$447.0K
$-1M
$-701.0K
$-170.0K
$-1M
$-9M
$-322.0K
$-333.0K
$403.0K
$-200.0K
$-156.0K
$-224.0K
$288.0K
$5.0K
$-203.0K
Operating Cash Flow
$-95M
$-89M
$-81M
$-72M
$-64M
$-62M
$-54M
$-51M
$-34M
$-46M
$-35M
$-48M
$-33M
$-34M
$-35M
$-30M
CapEx
$275.0K
$133.0K
$318.0K
$281.0K
$157.0K
$43.0K
$783.0K
$590.0K
$2M
$188.0K
$78.0K
$1M
$2M
$2M
$2M
$386.0K
Investing Cash Flow
$-331M
$-407M
$63M
$39M
$82M
$35M
$99M
$2M
$112M
$-43M
$-240M
$54M
$28M
$47M
$-12M
$-234M
Financing Cash Flow
$26.0K
$843M
$114M
$2M
$65.0K
$1M
$12M
$0
$0
$0
$324M
·
·
·
$6.0K
$699.0K
Net Change in Cash
$-426M
$347M
$95M
$-31M
$19M
$-26M
$55M
$-49M
$78M
$-90M
$49M
$35M
$-5M
$12M
$-46M
$-266M
Free Cash Flow
·
$-89M
·
·
·
$-62M
·
·
·
$-43M
·
·
·
$-37M
·
·
Profitability7
Metric
Trend
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
·
·
·
·
·
-969.8%
·
·
·
·
·
·
·
·
·
-28884.8%
Net Margin
·
·
·
·
·
-867.3%
·
·
·
·
·
·
·
·
·
-28143.9%
Pretax Margin
·
·
·
·
·
-861.6%
·
·
·
·
·
·
·
·
·
-28588.6%
EBITDA Margin
·
·
·
·
·
-969.8%
·
·
·
·
·
·
·
·
·
-28884.8%
ROA
-11.2%
-9.6%
·
-12.6%
-10.9%
-7.8%
·
-8.3%
-7.4%
-5.9%
·
-6.7%
-6.4%
-6.5%
·
-7.1%
ROE
-11.8%
-10.0%
·
-13.4%
-11.5%
-8.2%
·
-8.8%
-7.8%
-6.1%
·
-7.0%
-6.6%
-6.8%
·
-7.4%
ROIC
-9.9%
-8.2%
·
-17.3%
-14.8%
-10.4%
·
-9.2%
-8.1%
-6.7%
·
-8.7%
-8.6%
-7.2%
·
-5.0%
Liquidity & Solvency2
Metric
Trend
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
21.0
27.8
·
12.5
15.1
17.7
·
22.2
23.3
31.8
·
21.5
19.3
23.7
·
41.8
Quick Ratio
20.7
27.5
·
12.1
14.8
17.2
·
22.1
23.1
31.5
·
21.3
19.2
23.5
·
41.2
Efficiency2
Metric
Trend
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
0.0
0.0
·
0.0
0.0
0.0
·
·
·
·
·
·
·
·
·
0.0
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Per Share5
Metric
Trend
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
$12.84
$13.85
·
$7.26
$8.24
$9.19
·
$10.53
$11.15
$11.76
·
$9.79
$10.15
$10.89
·
$12.04
Revenue / Share
$0.00
$0.00
·
$0.00
$0.00
$0.10
·
·
·
·
·
·
·
·
·
$0.00
Cash Flow / Share
·
$-1.02
·
·
·
$-0.78
·
·
·
$-0.56
·
·
·
$-0.52
·
·
Cash / Share
$1.24
$5.65
·
$1.36
$1.76
$1.52
·
$1.16
$1.81
$0.78
·
$1.53
$1.01
$1.10
·
$1.65
EPS (TTM)
$-4.74
$-4.70
·
$-3.88
$-3.54
$-3.22
·
$-2.83
$-2.75
$-2.72
·
$-2.67
$-2.51
$-2.34
·
$-1.95
Valuation (TTM)9
Metric
Trend
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
$0
$0
·
$8M
$8M
$8M
·
·
·
·
·
$9M
$9M
$9M
·
$13M
Net Income TTM
$-409M
$-383M
·
$-306M
$-278M
$-251M
·
$-213M
$-199M
$-189M
·
$-175M
$-164M
$-147M
·
$-114M
Market Cap
$5.84B
$5.62B
·
$3.10B
$2.41B
$2.57B
·
$2.98B
$2.95B
$3.25B
·
$2.22B
$2.45B
$2.26B
·
$2.26B
P/E
-12.7
-12.4
·
-10.3
-8.8
-10.4
·
-13.9
-14.2
-15.8
·
-12.8
-15.3
-15.3
·
-18.5
P/S
·
·
·
412.9
321.1
342.6
·
·
·
·
·
235.4
260.0
239.4
·
171.4
P/B
4.7
4.2
·
5.5
3.8
3.6
·
3.7
3.5
3.7
·
3.5
3.8
3.3
·
3.0
P / Tangible Book
4.7
4.2
·
5.5
3.8
3.6
·
3.7
3.5
3.7
·
3.5
3.8
3.3
·
3.0
P / Cash Flow
·
-63.2
·
·
·
-41.7
·
·
·
-75.2
·
·
·
-65.6
·
·
Earnings Yield
-7.8%
-8.1%
·
-9.7%
-11.3%
-9.6%
·
-7.2%
-7.0%
-6.3%
·
-7.8%
-6.5%
-6.5%
·
-5.4%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Revenue
$8M
$0
$0
$9M
$18M
Operating Margin %
-4974.3%
·
·
-1368.9%
-428.5%
Net Income
$-346M
$-234M
$-182M
$-125M
$-79M
Diluted EPS
$-4.36
$-3.01
$-2.73
$-2.06
$-1.77
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Current Ratio
13.4
17.8
23.6
26.4
39.0
Quick Ratio
13.1
17.7
23.4
26.1
38.7
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-280M
$-184M
$-151M
$-101M
$-72M
Institutional owners (13F)
331 filers
· $5.9B total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders331
Value held$5.9B
New positions50
Exited positions22
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
50 (-32 vs prior Q)
22 (-10 vs prior Q)
121 (-10 vs prior Q)
91 (+33 vs prior Q)
-6.9M
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.