BNGO Bionano Genomics, Inc. - Common Stock
$1,17
Harga · Mei 20, 2026
Fundamental per Mei 13, 2026
Rentang 52M
$1–$6
2% of range
Peringkat Analis
BUY
9 analysts
Target Harga
$5
+329% upside
P/E (TTM)
-0.3
ROE
-58.8%
Margin Laba Bersih
-92.6%
BNGO Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$1.17
Kapitalisasi Pasar
$16M
P/E (TTM)
-0.3
EPS (TTM)
$-4.85
Pendapatan (TTM)
$29M
Imbal Hasil Dividen
—
ROE
-58.8%
D/E Utang/Ekuitas
—
Rentang 52M
$1 – $6
BNGO Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$29M
2017-12-31
→
2025-12-31
EPS
$-4.85
2021-12-31
→
2025-12-31
Arus Kas Bebas
—
2018-12-31
→
2020-12-31
Margin
-92.6%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
BNGO
Median Rekan
P/E (TTM)
-0.3
28.9
P/S (TTM)
0.6
1.1
P/B
0.4
0.4
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
BNGO
Median Rekan
Operating Margin (Margin Operasi)
-117.0%
—
Net Profit Margin (Margin Laba Bersih)
-92.6%
-79.0%
ROA
-35.1%
-71.3%
ROE
-58.8%
-56.2%
ROIC
-75.2%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
BNGO
Median Rekan
Current Ratio (Rasio Lancar)
2.0
2.0
Quick Ratio (Rasio Cepat)
0.4
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
BNGO
Median Rekan
Revenue YoY (Pendapatan YoY)
-7.4%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
0.84%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
27.4%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
BNGO
Median Rekan
BNGO Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
9 analis
- Beli Kuat 2 22,2%
- Beli 5 55,6%
- Tahan 2 22,2%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
2 analis · 2026-05-17
Median
$5.00
← Di bawah semua target
$1.17
Rendah
$4.00
Tinggi
$6.00
Target median
$5.00
+329,2%
Target rata-rata
$5.00
+329,2%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.89%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.76 | $-0.97 | 0.21% |
| 31 Des. 2025 | $-0.03 | $-1.43 | 1.4% |
| 30 Sep. 2025 | $-1.59 | $-1.95 | 0.36% |
| 30 Juni 2025 | $-1.99 | $-2.46 | 0.47% |
| 31 Maret 2025 | $-1.15 | $-3.08 | 1.9% |
| 31 Des. 2024 | $-15.83 | $-6.12 | -9.7% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| BNGO | $16M | -0.3 | -7.4% | -92.6% | -58.8% | — |
| HBIO | $30M | -0.5 | -8.1% | -65.5% | -384.8% | 57.7% |
| NOTV | — | -0.7 | 4.5% | — | — | — |
| CDT | — | — | — | — | — | — |
| BNBX | $6M | -0.0 | 1.1% | -709.5% | -264.9% | 39.3% |
| TMO | $257.86B | 32.7 | 3.9% | 15.0% | 13.0% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $29M | $31M | $36M | $28M | $18M | $9M | $10M | $12M | $10M | |
| Cost of Revenue | $15M | $30M | $27M | $22M | $14M | $6M | $7M | $9M | $6M | |
| R&D Expense | $11M | $25M | $54M | $49M | $22M | $10M | $9M | $9M | $12M | |
| SG&A Expense | $35M | $52M | $93M | $89M | $58M | $31M | $20M | $14M | $14M | |
| Operating Expenses | $47M | $104M | $225M | $138M | $81M | $41M | $29M | $24M | $27M | |
| Operating Income | $-33M | $-104M | $-215M | $-132M | $-77M | $-39M | $-26M | $-20M | $-23M | |
| Interest Expense | · | · | $5M | $298.0K | $927.0K | $3M | $2M | $1M | $590.9K | |
| Interest Income | $1M | $2M | $3M | $2M | $400.0K | · | · | · | · | |
| Other Non-op | $6M | $-10M | $-20M | $-223.0K | $-59.0K | $-7.0K | $-4M | $2M | $-128.0K | |
| Pretax Income | $-26M | $-112M | $-232M | $-131M | $-78M | $-41M | $-30M | $-18M | $-23M | |
| Income Tax | $67.0K | $33.0K | $62.0K | $2M | $-6M | $29.0K | $21.0K | $15.5K | $18.6K | |
| Net Income | $-26M | $-112M | $-232M | $-133M | $-72M | $-41M | $-30M | $-18M | $-23M | |
| EPS (Basic) | $-4.85 | $-88.13 | $-408.60 | $-4.58 | $-0.26 | · | · | · | · | |
| EPS (Diluted) | $-4.85 | $-88.13 | $-408.60 | $-4.58 | $-0.26 | · | · | · | · | |
| Shares (Basic) | 5,445,000 | 1,271,000 | 569,000 | 28,921,000 | 276,782,000 | · | · | · | · | |
| Shares (Diluted) | 5,445,000 | 1,271,000 | 569,000 | 28,921,000 | 276,782,000 | · | · | · | · | |
| EBITDA | $-24M | $-90M | $-202M | $-122M | $-74M | $-37M | $-25M | $-19M | · |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $9M | $18M | $5M | $25M | $38M | $17M | $17M | $1M | |
| Receivables | $5M | $5M | $9M | $7M | $5M | $3M | $6M | $5M | $3M | |
| Inventory | $8M | $13M | $28M | $30M | $12M | $3M | $3M | $1M | $2M | |
| Prepaid Expense | $5M | $3M | $6M | $7M | $4M | $2M | $1M | $919.5K | $1M | |
| Other Current Assets | $2M | $1M | $976.0K | $2M | $1M | $462.0K | $457.1K | $384.1K | $550.1K | |
| Current Assets | $45M | $39M | $140M | $157M | $272M | $47M | $28M | $23M | $7M | |
| PP&E (Net) | $15M | $19M | $23M | $18M | $10M | $5M | $2M | $2M | $3M | |
| PP&E (Gross) | $43M | $46M | $42M | $31M | $19M | $12M | $8M | $7M | $7M | |
| Accum. Depreciation | $28M | $27M | $19M | $13M | $9M | $7M | $6M | $5M | $4M | |
| Goodwill | · | · | $0 | $77M | $56M | $7M | $0 | · | · | |
| Intangibles | $4M | $10M | $34M | $41M | $27M | $1M | $0 | · | · | |
| Other Non-current Assets | $3M | $3M | $7M | $2M | $749.0K | $103.0K | $0 | · | · | |
| Total Assets | $74M | $77M | $214M | $308M | $377M | $60M | $30M | $25M | $10M | |
| Accounts Payable | $6M | $7M | $10M | $13M | $11M | $3M | $3M | $1M | $2M | |
| Accrued Liabilities | $5M | $6M | $8M | $11M | $9M | $6M | $3M | $3M | $4M | |
| Current Liabilities | $23M | $37M | $100M | $36M | $22M | $9M | $26M | $5M | $17M | |
| Capital Leases | $2M | $145.0K | $4M | $6M | $5M | $0 | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $0 | $44.5K | $808.4K | $567.0K | |
| Total Liabilities | $29M | $41M | $118M | $58M | $40M | $25M | $27M | $15M | $17M | |
| Long-term Debt | · | · | · | · | · | $16M | $20M | $9M | $7M | |
| Total Debt | · | · | · | · | $0 | $16M | $20M | $9M | · | |
| Common Stock | $1.0K | $0 | $0 | $3.0K | $29.0K | $19.0K | $3.4K | $1.0K | $8 | |
| Retained Earnings | $-720M | $-693M | $-581M | $-349M | $-216M | $-144M | $-103M | $-73M | $-54M | |
| AOCI | $17.0K | $27.0K | $23.0K | $-1M | $-539.0K | $0 | · | · | · | |
| Stockholders' Equity | $44M | $35M | $96M | $249M | $337M | $35M | $4M | $10M | $-50M | |
| Liabilities + Equity | $74M | $77M | $214M | $308M | $377M | $60M | $30M | $25M | $10M | |
| Shares Outstanding | 10,740,200 | 1,865,400 | 762,600 | 495,300 | 28,960,000 | 189,953,000 | 34,274,469 | 10,055,072 | 77,257 |
Arus Kas 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $14M | $14M | $10M | $3M | $1M | $1M | $1M | $2M | |
| Stock-based Comp | $5M | $10M | $15M | $22M | $10M | $2M | $1M | $1M | $382.8K | |
| Deferred Tax | $0 | $0 | $0 | $2M | $-6M | $0 | · | · | · | |
| Amort. of Intangibles | $5M | $7M | $7M | $6M | $1M | $100.0K | · | · | · | |
| Restructuring | $0 | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-4M | $19M | $78M | $-26M | $-7M | $-241.6K | $-2M | $-4M | · | |
| Operating Cash Flow | $-16M | $-69M | $-125M | $-125M | $-72M | $-38M | $-30M | $-20M | $-21M | |
| CapEx | · | · | · | · | · | $0 | $61.1K | $331.7K | $1M | |
| Investing Cash Flow | $-13M | $74M | $24M | $83M | $-278M | $-2M | $-61.1K | $-331.7K | $-1M | |
| Stock Issued | $31M | $44M | $58M | $23M | · | · | · | · | · | |
| Net Stock Activity | $31M | $44M | $58M | · | · | · | · | · | · | |
| Financing Cash Flow | $24M | $-14M | $114M | $23M | $336M | $62M | $30M | $36M | $18M | |
| Net Change in Cash | $-5M | $-9M | $13M | $-19M | $-14M | $21M | $788.6K | $16M | $-4M | |
| Taxes Paid | $119.0K | $54.0K | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | $-38M | $-30M | $-20M | · | |
| Levered FCF | · | · | · | · | · | $-41M | $-32M | $-22M | · |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -117.0% | -337.9% | -596.0% | -473.7% | -428.8% | -453.4% | -255.4% | -170.1% | · | |
| Net Margin | -92.6% | -364.0% | -643.7% | -476.9% | -402.8% | -483.4% | -294.3% | -154.1% | · | |
| Pretax Margin | -92.3% | -363.9% | -643.6% | -470.2% | -434.6% | -483.1% | -294.1% | -154.0% | · | |
| EBITDA Margin | -83.5% | -292.3% | -558.0% | -439.1% | -410.2% | -436.0% | -244.3% | -159.1% | · | |
| ROA | -35.1% | -77.0% | -89.1% | -38.7% | -33.1% | -90.7% | -108.4% | -105.8% | · | |
| ROE | -58.8% | -265.9% | -216.1% | -49.9% | -21.3% | -165.2% | 1583.7% | -145.8% | · | |
| ROIC | -75.2% | -294.0% | -223.9% | -53.6% | -21.2% | -75.0% | -109.3% | -106.6% | · |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | 1.1 | 1.4 | 4.4 | 12.5 | 5.2 | 1.1 | 5.1 | · | |
| Quick Ratio | 0.4 | 0.4 | 0.3 | 0.3 | 1.4 | 4.6 | 0.9 | 4.7 | · | |
| Debt / Equity | · | · | · | · | 0.0 | 0.5 | 5.6 | 0.9 | · | |
| LT Debt / Equity | · | · | · | · | 0.0 | 0.5 | 0.0 | 0.9 | · | |
| Interest Coverage | · | · | -42.0 | -441.9 | -83.2 | -15.3 | -11.3 | -14.8 | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.7 | · | |
| Inventory Turnover | 1.5 | 1.5 | 0.9 | 1.0 | 1.8 | 1.7 | 3.0 | 6.3 | · | |
| Receivables Turnover | 5.7 | 4.4 | 4.4 | 4.7 | 4.7 | 1.9 | 1.9 | 3.1 | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -7.4% | -14.8% | 29.9% | 54.6% | 111.5% | · | · | · | · | |
| Revenue CAGR 3Y | 0.84% | 19.6% | 62.0% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 27.4% | · | · | · | · | · | · | · | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $29M | $31M | $36M | $28M | $18M | $9M | $10M | $12M | · | |
| Net Income TTM | $-26M | $-112M | $-232M | $-133M | $-72M | $-41M | $-30M | $-18M | · | |
| Market Cap | $16M | $32M | $5.19B | $260.33B | $519.55B | $351.03B | $25.50B | $31.61B | · | |
| Enterprise Value | · | · | · | · | $519.52B | $351.01B | $25.50B | $31.61B | · | |
| P/E | -0.3 | -0.2 | -0.3 | -191.3 | -6900.0 | · | · | · | · | |
| P/S | 0.6 | 1.1 | 143.7 | 9363.8 | 28894.2 | 41283.4 | 2517.4 | 2634.3 | · | |
| P/B | 0.4 | 0.9 | 54.0 | 1043.8 | 1541.1 | 10006.0 | 7056.5 | 3118.5 | · | |
| P / Tangible Book | 0.4 | 1.3 | 83.4 | 1987.8 | 2044.5 | 13279.6 | · | · | · | |
| P / Cash Flow | -1.0 | -0.5 | -41.4 | -2085.7 | -7223.2 | -9161.9 | -863.5 | -1585.1 | · | |
| P / FCF | · | · | · | · | · | -9161.9 | -861.8 | -1559.2 | · | |
| EV / EBITDA | · | · | · | · | -7044.4 | -9468.4 | -1030.5 | -1655.2 | · | |
| EV / FCF | · | · | · | · | · | -9161.3 | -861.9 | -1558.8 | · | |
| EV / Revenue | · | · | · | · | 28892.8 | 41280.8 | 2517.7 | 2633.6 | · | |
| Earnings Yield | -317.0% | -506.5% | -360.3% | -0.52% | -0.01% | · | · | · | · |
Laporan Laba Rugi 17
| Metrik | Tren | 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 | $7M | $8M | $7M | $7M | $6M | $8M | $6M | $8M | $9M | $11M | $9M | $9M | $7M | $8M | $7M | $7M | |
| Cost of Revenue | $3M | $5M | $4M | $3M | $4M | $5M | $15M | $5M | $6M | $8M | $7M | $6M | $5M | $6M | $5M | $5M | |
| R&D Expense | $3M | $3M | $3M | $3M | $2M | $3M | $5M | $7M | $10M | $12M | $14M | $15M | $14M | $14M | $13M | $12M | |
| SG&A Expense | $8M | $9M | $9M | $8M | $9M | $12M | $9M | $12M | $19M | $15M | $25M | $27M | $26M | $25M | $21M | $22M | |
| Operating Expenses | $11M | $12M | $12M | $11M | $11M | $15M | $35M | $20M | $34M | $27M | $116M | $42M | $40M | $39M | $34M | $34M | |
| Operating Income | $-8M | $-9M | $-9M | $-8M | $-8M | $-12M | $-44M | $-17M | $-31M | $-25M | $-113M | $-39M | $-38M | $-38M | $-32M | $-32M | |
| Interest Expense | · | · | · | · | · | · | · | · | $122.0K | · | $71.0K | $74.0K | $76.0K | $74.0K | $73.0K | $74.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | · | · | $800.0K | $400.0K | $200.0K | |
| Other Non-op | $-619.0K | $363.0K | $-219.0K | $676.0K | $5M | $-8M | $-697.0K | $363.0K | $-1M | $-20M | $-45.0K | $-330.0K | $117.0K | $-39.0K | $5.0K | $-156.0K | |
| Pretax Income | $-8M | $-8M | $-8M | $-7M | $-3M | $-20M | $-44M | $-16M | $-31M | $-44M | $-113M | $-39M | $-37M | $-37M | $-32M | $-32M | |
| Income Tax | $10.0K | $36.0K | $14.0K | $10.0K | $7.0K | $1.0K | $24.0K | $26.0K | $-18.0K | $-36.0K | $39.0K | $33.0K | $26.0K | $2M | $28.0K | $41.0K | |
| Net Income | $-8M | $-8M | $-9M | $-7M | $-3M | $-20M | $-44M | $-16M | $-31M | $-44M | $-113M | $-39M | $-37M | $-39M | $-32M | $-32M | |
| EPS (Basic) | $-0.76 | $-0.12 | $-1.59 | $-1.99 | $-1.15 | $-7.05 | $-30.92 | $-14.41 | $-35.75 | $-402.91 | $-3.22 | $-1.24 | $-1.23 | $-2.24 | $-1.10 | $-1.13 | |
| EPS (Diluted) | $-0.76 | $-0.12 | $-1.59 | $-1.99 | $-1.15 | $-7.05 | $-30.92 | $-14.41 | $-35.75 | $-402.91 | $-3.22 | $-1.24 | $-1.23 | $-2.24 | $-1.10 | $-1.13 | |
| Shares (Basic) | 10,979,000 | -6,028,000 | 5,338,000 | 3,441,000 | 2,694,000 | -2,165,000 | 1,431,000 | 1,126,000 | 879,000 | -96,135,000 | 35,001,000 | 31,498,000 | 30,205,000 | -313,217,000 | 28,970,000 | 28,555,000 | |
| Shares (Diluted) | 10,979,000 | -6,028,000 | 5,338,000 | 3,441,000 | 2,694,000 | -2,165,000 | 1,431,000 | 1,126,000 | 879,000 | -96,135,000 | 35,001,000 | 31,498,000 | 30,205,000 | -313,217,000 | 28,970,000 | 28,555,000 | |
| EBITDA | $-6M | · | $-9M | $-8M | $-6M | · | $-44M | $-17M | $-28M | · | $-113M | $-39M | $-35M | · | $-32M | $-32M |
Neraca 24
| Metrik | Tren | 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 | $3M | $3M | $3M | $4M | $4M | $9M | $9M | $10M | $16M | $18M | $35M | $15M | $4M | $5M | $28M | $27M | |
| Receivables | $4M | $5M | $5M | $3M | $3M | $5M | $5M | $6M | $8M | $9M | $9M | $8M | $7M | $7M | $6M | $5M | |
| Inventory | $8M | $8M | $8M | $10M | $11M | $13M | $16M | $23M | $24M | $28M | $34M | $32M | $33M | $30M | $25M | $21M | |
| Prepaid Expense | $5M | $5M | $5M | $3M | $3M | $3M | $4M | $5M | $5M | $6M | $6M | $5M | $7M | $7M | $7M | $4M | |
| Other Current Assets | · | $2M | · | · | · | $1M | · | · | · | $976.0K | · | · | · | $2M | · | · | |
| Current Assets | $39M | $45M | $49M | $43M | $45M | $39M | $47M | $61M | $86M | $140M | $105M | $123M | $143M | $157M | $218M | $216M | |
| PP&E (Net) | $14M | $15M | $16M | $17M | $18M | $19M | $20M | $25M | $25M | $23M | $21M | $20M | $19M | $18M | $16M | $14M | |
| PP&E (Gross) | $43M | $43M | · | · | · | $46M | · | · | · | $42M | · | · | · | $31M | · | · | |
| Accum. Depreciation | $29M | $28M | · | · | · | $27M | · | · | · | $19M | · | · | · | $13M | · | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | $0 | $0 | $77M | $77M | $77M | $56M | $56M | |
| Intangibles | $3M | $4M | $6M | $7M | $8M | $10M | $11M | $30M | $32M | $34M | $36M | $38M | $39M | $41M | $23M | $24M | |
| Other Non-current Assets | $3M | $3M | $2M | $2M | $2M | $3M | $3M | $6M | $7M | $7M | $10M | $3M | $3M | $2M | $802.0K | $841.0K | |
| Total Assets | $65M | $74M | $79M | $76M | $78M | $77M | $87M | $129M | $158M | $214M | $182M | $271M | $292M | $308M | $324M | $322M | |
| Accounts Payable | $5M | $6M | $6M | $6M | $7M | $7M | $9M | $9M | $10M | $10M | $15M | $12M | $16M | $13M | $9M | $8M | |
| Accrued Liabilities | $4M | $5M | $5M | $3M | $4M | $6M | $6M | $6M | $11M | $8M | $12M | $8M | $9M | $11M | $12M | $8M | |
| Current Liabilities | $21M | $23M | $23M | $24M | $26M | $37M | $33M | $37M | $59M | $100M | $40M | $33M | $38M | $36M | $34M | $28M | |
| Capital Leases | $3M | $2M | $3M | $3M | $0 | $145.0K | $2M | $2M | $3M | $4M | $4M | $5M | $5M | $6M | $5M | $5M | |
| Total Liabilities | $27M | $29M | $29M | $31M | $30M | $41M | $38M | $49M | $75M | $118M | $63M | $57M | $61M | $58M | $42M | $37M | |
| Common Stock | $1.0K | $1.0K | $1.0K | $0 | $0 | $0 | $9.0K | $7.0K | $6.0K | $0 | $3.0K | $3.0K | $31.0K | $3.0K | $30.0K | $29.0K | |
| Retained Earnings | $-728M | $-720M | $-712M | $-703M | $-696M | $-693M | $-673M | $-629M | $-613M | $-581M | $-537M | $-425M | $-386M | $-349M | $-310M | $-278M | |
| AOCI | $12.0K | $17.0K | $6.0K | $-10.0K | $14.0K | $27.0K | $2M | $-3.0K | $-16.0K | $23.0K | $-93.0K | $-310.0K | $-665.0K | $-1M | $-2M | $-2M | |
| Stockholders' Equity | $37M | $44M | $50M | $45M | $48M | $35M | $49M | $80M | $83M | $96M | $119M | $215M | $231M | $249M | $282M | $285M | |
| Liabilities + Equity | $65M | $74M | $79M | $76M | $78M | $77M | $87M | $129M | $158M | $214M | $182M | $271M | $292M | $308M | $324M | $322M | |
| Shares Outstanding | 11,276,500 | 10,740,200 | 9,730,400 | 3,909,400 | 3,101,400 | 1,865,400 | 88,468,000 | 70,776,000 | 57,539,000 | 762,533 | 35,349,000 | 33,240,000 | 306,790,000 | 29,718,000 | 296,900,000 | 290,061,000 |
Arus Kas 9
| Metrik | Tren | 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 | $2M | $2M | $2M | $2M | $2M | $2M | $6M | $3M | $3M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | |
| Stock-based Comp | $670.0K | $926.0K | $941.0K | $1M | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $5M | $6M | $6M | |
| Other Non-cash | $-393.0K | · | · | · | $-4M | · | · | · | $-3M | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $-6M | $-4M | $-6M | $-3M | $-3M | $-7M | $-13M | $-21M | $-28M | $-30M | $-26M | $-37M | $-32M | $-35M | $-29M | $-28M | |
| Investing Cash Flow | $5M | $4M | $-5M | $2M | $-14M | $3M | $-5M | $29M | $48M | $-55M | $33M | $30M | $17M | $12M | $8M | $31M | |
| Stock Issued | $705.0K | $2M | $13M | $3M | $13M | $7M | $10M | $12M | $15M | $11M | $13M | $18M | $15M | $0 | $23M | $0 | |
| Net Stock Activity | $705.0K | · | · | · | $13M | · | · | · | $15M | · | · | · | $15M | · | · | · | |
| Financing Cash Flow | $657.0K | $2M | $10M | $1M | $11M | $4M | $6M | $-2M | $-22M | $68M | $13M | $18M | $15M | $146.0K | $23M | $203.0K | |
| Net Change in Cash | $403.0K | $1M | $-497.0K | $-63.0K | $-6M | $379.0K | $-13M | $6M | $-2M | $-17M | $20M | $11M | $-987.0K | $-23M | $1M | $3M |
Profitabilitas 7
| Metrik | Tren | 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 | -118.1% | · | -115.9% | -115.9% | -131.1% | · | -722.9% | -219.0% | -354.9% | · | -1215.0% | -453.0% | -510.4% | · | -445.2% | -480.9% | |
| Net Margin | -124.2% | · | -115.4% | -101.8% | -48.0% | · | -728.6% | -208.8% | -358.3% | · | -1208.1% | -449.2% | -500.7% | · | -440.5% | -482.1% | |
| Pretax Margin | -124.0% | · | -115.2% | -101.7% | -47.9% | · | -728.2% | -208.4% | -358.5% | · | -1207.6% | -448.9% | -500.3% | · | -440.1% | -481.5% | |
| EBITDA Margin | -83.5% | · | -115.9% | -115.9% | -93.4% | · | -722.9% | -219.0% | -320.6% | · | -1215.0% | -453.0% | -467.3% | · | -445.2% | -480.9% | |
| ROA | -11.6% | · | -10.2% | -6.7% | -2.6% | · | -32.9% | -8.1% | -14.0% | · | -44.5% | -13.1% | -11.6% | · | -9.3% | -9.5% | |
| ROE | -19.4% | · | -17.2% | -10.9% | -4.7% | · | -52.7% | -11.0% | -20.0% | · | -56.2% | -15.6% | -13.7% | · | -10.2% | -10.2% | |
| ROIC | -21.1% | · | -17.2% | -17.2% | -17.6% | · | -89.9% | -21.2% | -37.6% | · | -95.2% | -18.3% | -16.4% | · | -11.4% | -11.3% |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 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 | 1.8 | · | 2.1 | 1.8 | 1.7 | · | 1.4 | 1.6 | 1.5 | · | 2.6 | 3.7 | 3.7 | · | 6.5 | 7.8 | |
| Quick Ratio | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 1.1 | 0.7 | 0.3 | · | 1.0 | 1.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -255.1 | · | -1594.5 | -530.2 | -497.9 | · | -440.4 | -433.5 |
Efisiensi 3
| Metrik | Tren | 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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Inventory Turnover | 0.4 | · | 0.3 | 0.2 | 0.2 | · | 0.6 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.4 | |
| Receivables Turnover | 1.8 | · | 1.5 | 1.4 | 1.1 | · | 0.9 | 1.1 | 1.2 | · | 1.3 | 1.4 | 1.2 | · | 1.6 | 1.7 |
Valuasi (TTM) 9
| Metrik | Tren | 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 | $27M | · | $27M | $27M | $29M | · | $32M | $35M | $34M | · | $33M | $30M | $27M | · | $24M | $21M | |
| Net Income TTM | $-27M | · | $-63M | $-70M | $-95M | · | $-204M | $-199M | $-220M | · | $-220M | $-140M | $-131M | · | $-115M | $-102M | |
| Market Cap | $13M | · | $17M | $13M | $9M | · | $2.39B | $2.89B | $3.83B | · | $6.43B | $12.17B | $204.32B | · | $326.00B | $240.17B | |
| P/E | -0.2 | · | -0.0 | -0.1 | -0.0 | · | -0.3 | -0.7 | -1.6 | · | -26.8 | -77.9 | -186.6 | · | -455.6 | -600.0 | |
| P/S | 0.5 | · | 0.6 | 0.5 | 0.3 | · | 74.8 | 83.7 | 112.2 | · | 197.0 | 406.0 | 7566.9 | · | 13447.6 | 11504.1 | |
| P/B | 0.4 | · | 0.3 | 0.3 | 0.2 | · | 48.9 | 35.9 | 46.3 | · | 54.0 | 56.6 | 882.7 | · | 1157.1 | 843.5 | |
| P / Tangible Book | 0.4 | · | 0.4 | 0.3 | 0.2 | · | 63.2 | 57.4 | 75.1 | · | 77.2 | 121.8 | 1779.1 | · | 1608.3 | 1174.6 | |
| P / Cash Flow | -2.3 | · | · | · | -3.1 | · | · | · | -136.2 | · | · | · | -6303.7 | · | · | · | |
| Earnings Yield | -469.2% | · | -2084.8% | -1477.7% | -2947.3% | · | -312.2% | -133.9% | -62.2% | · | -3.7% | -1.3% | -0.54% | · | -0.22% | -0.17% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $29M | $31M | $36M | $28M | $18M |
| Margin Operasi % | -117.0% | -337.9% | -596.0% | -473.7% | -428.8% |
| Laba Bersih | $-26M | $-112M | $-232M | $-133M | $-72M |
| EPS Dilusian | $-4.85 | $-88.13 | $-408.60 | $-4.58 | $-0.26 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | — | — | — | — | 0.0 |
| Rasio Lancar | 2.0 | 1.1 | 1.4 | 4.4 | 12.5 |
| Rasio Cepat | 0.4 | 0.4 | 0.3 | 0.3 | 1.4 |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.