VANI Vivani Medical, Inc. - Common Stock
$1,50
Harga · Agu 19, 2026
Fundamental per Agu 13, 2026
Rentang 52M
$1–$2
57% of range
Peringkat Analis
BUY
10 analysts
Target Harga
$4
+156% upside
P/E (TTM)
-3.9
ROE
-257.8%
Margin Laba Bersih
—
VANI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$1.50
Kapitalisasi Pasar
$127M
P/E (TTM)
-3.9
EPS (TTM)
$-0.43
Pendapatan (TTM)
$0
Imbal Hasil Dividen
—
ROE
-257.8%
D/E Utang/Ekuitas
—
Rentang 52M
$1 – $2
VANI 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
$0
2016-12-31
→
2025-12-31
EPS
$-0.43
2023-12-31
→
2025-12-31
Arus Kas Bebas
$-25M
2016-12-31
→
2025-12-31
Margin
—
2016-12-31
→
2018-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
VANI
Median Rekan
P/E (TTM)
-3.9
9.8
P/B
8.0
4.2
Price / FCF (Harga / FCF)
-5.0
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
VANI
Median Rekan
ROA
-65.7%
-20.7%
ROE
-257.8%
-24.4%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
VANI
Median Rekan
Current Ratio (Rasio Lancar)
2.7
4.3
Quick Ratio (Rasio Cepat)
2.5
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
VANI
Median Rekan
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
VANI
Median Rekan
VANI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
10 analis
- Beli Kuat 2 20,0%
- Beli 7 70,0%
- Tahan 1 10,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
3 analis · 2026-08-19
Median
$4.00
Rata-rata
$3.83
← Di bawah semua target
$1.50
Rendah
$3.50
Tinggi
$4.00
Target median
$4.00
+167,6%
Target rata-rata
$3.83
+156,4%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.00%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.08 | $-0.08 | 0.00% |
| 31 Des. 2025 | $-0.09 | $-0.10 | 0.01% |
| 30 Sep. 2025 | $-0.11 | $-0.11 | 0.00% |
| 30 Juni 2025 | $-0.12 | $-0.10 | -0.02% |
| 31 Maret 2025 | $-0.11 | $-0.11 | -0.00% |
| 31 Des. 2024 | $-0.11 | $-0.11 | 0.00% |
Perbandingan rekan (sub-industri GICS) Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| VANI | $94M | -2.9 | — | — | -257.8% | — |
| STEX | $151M | -0.3 | 122.2% | 29068.8% | -703.0% | — |
| OM | $67M | -0.7 | 5.1% | -68.3% | -58.0% | 39.1% |
| CVRX | $187M | -3.5 | 10.4% | -94.1% | -109.6% | 85.3% |
| ODYS | $54M | -3.1 | -23.9% | -565.0% | -58.7% | 28.9% |
| DXR | — | — | — | — | — | — |
| COCH | — | — | — | — | — | — |
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 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $0 | · | · | · | · | $3M | $7M | $8M | $4M | $9M | $3M | |
| Cost of Revenue | · | · | · | · | $130.0K | $500.0K | $2M | $5M | $5M | $10M | $5M | $4M | |
| Gross Profit | · | · | · | · | $130.0K | $500.0K | $1M | $2M | $3M | $-6M | $4M | $-160.0K | |
| R&D Expense | $18M | $16M | $17M | $14M | $11M | $5M | $13M | $10M | $8M | $5M | $3M | $5M | |
| SG&A Expense | $9M | $9M | $10M | $7M | $2M | $6M | $9M | $11M | $11M | $10M | $8M | $7M | |
| Operating Expenses | $28M | $25M | $27M | $21M | $13M | $15M | $35M | $37M | $31M | $27M | $24M | $21M | |
| Operating Income | $-28M | $-25M | $-27M | $-21M | $-13M | $-15M | $-34M | $-35M | $-29M | $-33M | $-20M | $-21M | |
| Interest Income | · | · | · | $475.0K | $550.0K | $16.0K | $362.0K | $86.0K | $93.0K | $31.0K | $2.0K | $9.0K | |
| Other Non-op | $947.0K | $1M | $1M | · | · | · | · | · | · | · | $27.0K | $12.0K | |
| Pretax Income | $-27M | $-23M | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | · | $2.0K | · | · | · | · | $0 | $0 | · | · | · | · | |
| Net Income | $-27M | $-23M | $-26M | $-14M | $-13M | $-15M | $-34M | $-35M | $-29M | $-33M | $-20M | $-35M | |
| EPS (Basic) | $-0.43 | $-0.43 | $-0.50 | · | · | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-0.43 | $-0.43 | $-0.50 | · | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 62,389,000 | 54,981,000 | 50,853 | · | · | · | · | · | · | · | · | · | |
| Shares (Diluted) | 62,389,000 | 54,981,000 | 50,853 | · | · | · | · | · | · | · | · | · | |
| EBITDA | $-27M | $-24M | $-27M | $-21M | · | · | · | $-35M | $-28M | $-33M | · | · |
Neraca 22
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $16M | $18M | $21M | $45M | $2M | $2M | $11M | $4M | $8M | $11M | $16M | $619.0K | |
| Receivables | · | · | · | · | · | · | $455.0K | $504.0K | $2M | $274.0K | $2M | $708.0K | |
| Inventory | · | · | · | · | · | · | $1M | $3M | $3M | $3M | $8M | $6M | |
| Prepaid Expense | $1M | $2M | $2M | $2M | $291.0K | $1M | $299.0K | $1M | $795.0K | $717.0K | $1M | $927.0K | |
| Current Assets | $18M | $20M | $23M | $48M | $2M | $4M | $13M | $10M | $13M | $15M | $27M | $42M | |
| PP&E (Net) | $3M | $2M | $2M | $1M | $1M | $174.0K | $1M | $1M | $1M | $1M | $1M | $1M | |
| PP&E (Gross) | $6M | $4M | $4M | $4M | $3M | $653.0K | $5M | $4M | $4M | $4M | $6M | $5M | |
| Accum. Depreciation | $3M | $3M | $2M | $2M | $2M | $479.0K | $4M | $3M | $3M | $2M | $5M | $4M | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | · | · | · | · | · | · | · | · | |
| Total Assets | $39M | $42M | $46M | $51M | $5M | $4M | $17M | $11M | $14M | $17M | $28M | $43M | |
| Accounts Payable | $1M | $817.0K | $542.0K | $1M | $281.0K | $486.0K | $1M | $1M | $752.0K | $1M | $710.0K | $513.0K | |
| Accrued Liabilities | $2M | $2M | $2M | $2M | $895.0K | $1M | $2M | $3M | $2M | $2M | $2M | $1M | |
| Current Liabilities | $7M | $6M | $6M | $7M | $2M | $5M | $7M | $8M | $7M | $6M | $8M | $8M | |
| Capital Leases | $17M | $18M | $19M | · | $902.0K | · | $2M | · | · | · | · | · | |
| Total Liabilities | $24M | $24M | $25M | $7M | $3M | $5M | $9M | $8M | · | · | · | · | |
| Common Stock | $8.0K | $6.0K | $5.0K | $5.0K | $55M | $270M | $264M | $229M | $202M | $187M | $166M | $163M | |
| Paid-in Capital | $164M | $139M | $119M | $117M | $7M | $49M | $49M | $44M | $41M | $31M | $27M | $25M | |
| Retained Earnings | $-149M | $-122M | $-98M | $-73M | $-59M | $-320M | $-305M | $-269M | $-234M | $-206M | $-173M | $-153M | |
| AOCI | $30.0K | $48.0K | $140.0K | $35.0K | · | $-448.0K | $-562.0K | $-575.0K | $-572.0K | $-608.0K | $-581.0K | $-474.0K | |
| Stockholders' Equity | $16M | $18M | $21M | $44M | $2M | $2M | $7M | $3M | $8M | $11M | $20M | $35M | |
| Liabilities + Equity | $39M | $42M | $46M | $51M | $5M | $4M | $17M | $11M | $14M | $17M | $28M | $43M | |
| Shares Outstanding | 76,428,000 | 59,235,000 | 51,031,000 | 50,736,000 | 36,803 | 32,197 | 15,643 | 9,542,000 | 7,204 | 42,701,000 | 35,942,000 | 35,241,000 |
Arus Kas 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $424.0K | $400.0K | $357.0K | $381.0K | $345.0K | $164.0K | $397.0K | $435.0K | $457.0K | $432.0K | $335.0K | $279.0K | |
| Stock-based Comp | $1M | $2M | $2M | $1M | $2M | $421.0K | $3M | $4M | $4M | $3M | $3M | $1M | |
| Restructuring | · | · | · | · | · | $2M | $3M | $555.0K | · | · | · | · | |
| Other Non-cash | $381.0K | $690.0K | $-268.0K | $-7M | · | · | · | $1M | $328.0K | $4M | · | · | |
| Operating Cash Flow | $-24M | $-21M | $-24M | $-19M | $-11M | $-17M | $-28M | $-30M | $-24M | $-25M | $-21M | $-17M | |
| CapEx | $1M | $556.0K | $887.0K | $338.0K | $572.0K | $330.0K | $493.0K | $163.0K | $265.0K | $490.0K | $762.0K | $560.0K | |
| Investing Cash Flow | $-1M | $-556.0K | $-887.0K | $-338.0K | $-572.0K | $68.0K | $-493.0K | $-163.0K | $-265.0K | $-490.0K | $18M | $-26M | |
| Stock Issued | · | · | · | · | · | · | · | $26M | $21M | $19M | · | $43M | |
| Net Stock Activity | · | · | · | · | · | · | · | $26M | · | · | · | · | |
| Financing Cash Flow | $23M | $19M | $133.0K | $63M | $12M | $9M | $35M | $27M | $21M | $20M | $3M | $44M | |
| Net Change in Cash | $-2M | $-2M | $-24M | $44M | $97.0K | $-8M | $7M | $-3M | $-3M | $-5M | $-380.0K | $557.0K | |
| Taxes Paid | · | $2.0K | $1.0K | · | $1.0K | · | · | · | · | · | · | · | |
| Free Cash Flow | $-25M | $-21M | $-25M | $-19M | · | · | · | $-30M | $-24M | $-26M | · | · |
Profitabilitas 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | 29.1% | 35.8% | -152.3% | · | · | |
| Operating Margin | · | · | · | · | · | · | · | -510.1% | -359.2% | -830.2% | · | · | |
| Net Margin | · | · | · | · | · | · | · | -508.9% | -358.1% | -829.5% | · | · | |
| EBITDA Margin | · | · | · | · | · | · | · | -503.8% | -353.5% | -819.4% | · | · | |
| ROA | -65.7% | -53.8% | -52.9% | -49.1% | · | · | · | -278.8% | -182.2% | -147.3% | · | · | |
| ROE | -257.8% | -130.7% | -109.2% | -29.0% | · | · | · | -1006.1% | -273.5% | -209.0% | · | · |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 3.4 | 4.0 | 7.0 | · | · | · | 1.3 | 2.0 | 2.7 | · | · | |
| Quick Ratio | 2.5 | 3.1 | 3.6 | · | · | · | · | 0.7 | 0.4 | 0.1 | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | · | · | · | · | · | 0.5 | 0.5 | 0.2 | · | · | |
| Inventory Turnover | · | · | · | · | · | · | · | 1.6 | 1.7 | 1.7 | · | · | |
| Receivables Turnover | · | · | · | · | · | · | · | 5.9 | 7.6 | 4.5 | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $0 | $0 | $3M | $3M | $3M | $3M | $3M | $7M | $8M | $4M | $9M | $3M | |
| Net Income TTM | $-27M | $-23M | $-26M | $-14M | $-13M | $-15M | $-34M | $-35M | $-29M | $-33M | $-20M | $-35M | |
| Market Cap | $94M | $69M | $52.1K | $43M | · | · | · | $1.62B | $2.64B | $2M | · | · | |
| P/E | -2.9 | -2.7 | -2.0 | · | · | · | · | · | · | · | · | · | |
| P/S | · | · | 0.0 | 12.8 | · | · | · | 235.2 | 331.7 | 0.5 | · | · | |
| P/B | 6.0 | 3.9 | 0.0 | 1.0 | · | · | · | 526.3 | 335.2 | 0.2 | · | · | |
| P / Tangible Book | 6.0 | 3.9 | 0.0 | 1.0 | 0.1 | 66.8 | · | · | · | · | · | · | |
| P / Cash Flow | -3.9 | -3.3 | -0.0 | -2.3 | · | · | · | -54.5 | -110.3 | -0.1 | · | · | |
| P / FCF | -3.7 | -3.2 | -0.0 | -2.3 | · | · | · | -54.2 | -109.1 | -0.1 | · | · | |
| Earnings Yield | -35.0% | -37.1% | -49.0% | · | · | · | · | · | · | · | · | · |
Laporan Laba Rugi 12
| Metrik | Tren | 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 | · | · | · | · | · | · | · | · | |
| R&D Expense | $4M | $4M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $2M | |
| Operating Expenses | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $8M | $5M | |
| Operating Income | $-7M | $-7M | $-7M | $-7M | $-7M | $-7M | $-6M | $-6M | $-6M | $-6M | $-6M | $-7M | $-7M | $-7M | $-8M | $-5M | |
| Other Non-op | $504.0K | $-167.0K | $2M | $-195.0K | $-318.0K | $-255.0K | $2M | $-262.0K | $-311.0K | $-188.0K | · | · | · | · | · | · | |
| Net Income | $-6M | $-7M | $-7M | $-7M | $-7M | $-6M | $-6M | $-6M | $-5M | $-6M | $-6M | $-7M | $-7M | $-6M | $-7M | $1M | |
| EPS (Basic) | $-0.07 | $-0.08 | $-0.09 | $-0.11 | $-0.12 | $-0.11 | $-0.10 | $-0.11 | $-0.10 | $-0.12 | $-0.36 | $-0.13 | $-0.13 | $0.12 | · | $0.04 | |
| EPS (Diluted) | $-0.07 | $-0.08 | $-0.09 | $-0.11 | $-0.12 | $-0.11 | $-0.10 | $-0.11 | $-0.10 | $-0.12 | $-0.11 | $-0.13 | $-0.13 | · | · | $0.04 | |
| Shares (Basic) | 87,090,000 | 81,269,000 | -115,802,000 | 59,711,000 | 59,244,000 | 59,236,000 | -107,489,000 | 55,247,000 | 55,021,000 | 52,202,000 | -152,336,147 | 50,837,000 | 50,795,000 | 50,755,000 | · | 37,965 | |
| Shares (Diluted) | 87,090,000 | 81,269,000 | -115,802,000 | 59,711,000 | 59,244,000 | 59,236,000 | -107,489,000 | 55,247,000 | 55,021,000 | 52,202,000 | -101,631,902 | 50,837,000 | 50,795,000 | 50,755 | · | 38,477 | |
| EBITDA | $-7M | $-7M | · | $-7M | $-7M | $-6M | · | $-6M | $-6M | $-6M | · | $-7M | $-7M | $-6M | · | $-5M |
Neraca 21
| Metrik | Tren | 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 | $20M | $20M | $16M | $3M | $7M | $13M | $18M | $20M | $25M | $30M | $21M | $25M | $32M | $38M | $45M | $52M | |
| Receivables | · | $12.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $1M | $1M | $1M | $883.0K | $1M | $2M | $2M | $2M | $1M | $2M | $2M | $6M | $4M | $3M | $2M | $3M | |
| Current Assets | $22M | $22M | $18M | $4M | $9M | $15M | $20M | $21M | $26M | $32M | $23M | $31M | $36M | $41M | $48M | $54M | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | |
| PP&E (Gross) | $4M | $4M | $6M | $6M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Accum. Depreciation | $1M | $1M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | |
| Other Non-current Assets | $892.0K | $1M | · | $1M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | $1M | $1M | · | |
| Total Assets | $42M | $42M | $39M | $25M | $29M | $35M | $42M | $43M | $48M | $54M | $46M | $53M | $60M | $45M | $51M | $57M | |
| Accounts Payable | $1M | $1M | $1M | $1M | $2M | $1M | $817.0K | $815.0K | $645.0K | $570.0K | $542.0K | $2M | $2M | $746.0K | $1M | $2M | |
| Accrued Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Current Liabilities | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $6M | $7M | $6M | |
| Capital Leases | $16M | $16M | $17M | $17M | $17M | $18M | $18M | $18M | $19M | $19M | $19M | $20M | $20M | $349.0K | · | $42.0K | |
| Total Liabilities | $23M | $23M | $24M | $24M | $24M | $24M | $24M | $25M | $24M | $25M | $25M | $27M | $27M | $6M | $7M | $6M | |
| Common Stock | $9.0K | $8.0K | $8.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $5.0K | $5.0K | $5.0K | $5.0K | $109M | $5.0K | $109M | |
| Paid-in Capital | $181M | $174M | $164M | $143M | $140M | $140M | $139M | $134M | $134M | $133M | $119M | $119M | $118M | $8M | $117M | $8M | |
| Retained Earnings | $-162M | $-155M | $-149M | $-142M | $-135M | $-128M | $-122M | $-116M | $-110M | $-104M | $-98M | $-92M | $-86M | $-79M | $-73M | $-66M | |
| AOCI | $32.0K | $32.0K | $30.0K | $141.0K | $81.0K | $42.0K | $48.0K | $92.0K | $63.0K | $88.0K | $140.0K | $46.0K | $65.0K | $44.0K | $35.0K | $-26.0K | |
| Stockholders' Equity | $19M | $19M | $16M | $1M | $5M | $12M | $18M | $18M | $24M | $29M | $21M | $26M | $32M | $38M | $44M | $51M | |
| Liabilities + Equity | $42M | $42M | $39M | $25M | $29M | $35M | $42M | $43M | $48M | $54M | $46M | $53M | $60M | $45M | $51M | $57M | |
| Shares Outstanding | 89,410,000 | 84,648,000 | 76,428,000 | 61,511,000 | 59,244,000 | 59,244,000 | 59,235,000 | 55,266,000 | 55,197,000 | 54,978 | 51,031,000 | 51,025 | 50,799 | 50,789 | 50,736 | 50,736 |
Arus Kas 10
| Metrik | Tren | 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 | · | $130.0K | $115.0K | $105.0K | $102.0K | $102.0K | $89.0K | $112.0K | $100.0K | $99.0K | $98.0K | $71.0K | $80.0K | $108.0K | $110.0K | $240.0K | |
| Stock-based Comp | $313.0K | $312.0K | $467.0K | $276.0K | $391.0K | $350.0K | $402.0K | $472.0K | $383.0K | $353.0K | $460.0K | $511.0K | $524.0K | $369.0K | $171.0K | $1M | |
| Other Non-cash | · | $142.0K | · | · | · | $687.0K | · | · | · | $1M | · | · | · | $-1M | · | · | |
| Operating Cash Flow | $-6M | $-6M | $-7M | $-6M | $-6M | $-5M | $-6M | $-6M | $-5M | $-5M | $-3M | $-8M | $-6M | $-7M | $-5M | $-8M | |
| CapEx | $99.0K | $3.0K | $274.0K | $823.0K | $71.0K | $5.0K | $296.0K | $41.0K | $37.0K | $182.0K | $743.0K | $63.0K | $44.0K | $37.0K | $89.0K | $231.0K | |
| Investing Cash Flow | $-99.0K | $-3.0K | $-274.0K | $-823.0K | $-71.0K | $-5.0K | $-296.0K | $-41.0K | $-37.0K | $-182.0K | $-743.0K | $-63.0K | $-44.0K | $-37.0K | $-41.0K | $8M | |
| Financing Cash Flow | $6M | $10M | $21M | $3M | $-95.0K | $-170.0K | $5M | $427.0K | $109.0K | $14M | $23.0K | $103.0K | · | · | $0 | $55M | |
| Net Change in Cash | $-301.0K | $4M | $14M | $-4M | $-6M | $-5M | $-1M | $-5M | $-5M | $9M | $-4M | $-8M | $-6M | $-7M | $-5M | $63M | |
| Taxes Paid | · | · | · | $0 | $0 | $2.0K | $0 | $0 | $0 | $2.0K | · | · | $0 | $1.0K | · | · | |
| Free Cash Flow | · | $-6M | · | · | · | $-5M | · | · | · | $-5M | · | · | · | $-7M | · | · |
Profitabilitas 2
| Metrik | Tren | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | -18.1% | -17.4% | · | -19.2% | -18.5% | -14.1% | · | -12.6% | -9.9% | -12.3% | · | -12.3% | -10.4% | -11.2% | · | 2.2% | |
| ROE | -53.4% | -44.2% | · | -66.5% | -49.7% | -31.2% | · | -27.1% | -19.1% | -18.0% | · | -17.5% | -13.7% | -12.1% | · | 2.4% |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 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 | 3.2 | 3.2 | · | 0.6 | 1.3 | 2.4 | · | 3.4 | 4.6 | 5.1 | · | 4.1 | 5.1 | 6.9 | · | 9.7 | |
| Quick Ratio | 3.0 | 2.9 | · | 0.4 | 1.0 | 2.1 | · | 3.1 | 4.3 | 4.8 | · | 3.3 | 4.6 | 6.5 | · | 9.2 |
Efisiensi 1
| Metrik | Tren | 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 | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 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 | · | · | · | · | · | · | · | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | |
| Net Income TTM | $-27M | $-27M | · | $-26M | $-25M | $-24M | · | $-24M | $-25M | $-26M | · | $-18M | $-16M | $-13M | · | $-8M | |
| Market Cap | $111M | $85M | · | $87M | $76M | $62M | · | $65M | $70M | $101.7K | · | $52.0K | $61.5K | $50.8K | · | $115.7K | |
| P/E | -3.3 | -2.4 | · | -3.1 | -2.9 | -2.4 | · | -2.5 | -2.6 | · | · | · | · | · | · | · | |
| P/S | · | · | · | · | · | · | · | 19.1 | 20.6 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| P/B | 5.8 | 4.4 | · | 66.3 | 15.6 | 5.4 | · | 3.5 | 2.9 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| P / Tangible Book | 5.8 | 4.4 | · | 66.3 | 15.6 | 5.4 | · | 3.5 | 2.9 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | |
| P / Cash Flow | · | -13.7 | · | · | · | -12.0 | · | · | · | -0.0 | · | · | · | -0.0 | · | · | |
| P / FCF | · | -13.7 | · | · | · | -12.0 | · | · | · | -0.0 | · | · | · | -0.0 | · | · | |
| Earnings Yield | -30.6% | -42.0% | · | -31.9% | -34.1% | -41.9% | · | -39.3% | -38.1% | · | · | · | · | · | · | · |
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 | $0 | $0 | — | — | — |
| Laba Bersih | $-27M | $-23M | $-26M | $-14M | $-13M |
| EPS Dilusian | $-0.43 | $-0.43 | $-0.50 | — | — |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | 2.7 | 3.4 | 4.0 | 7.0 | — |
| Rasio Cepat | 2.5 | 3.1 | 3.6 | — | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-25M | $-21M | $-25M | $-19M | — |
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.
Pemilik institusional (13F) 37 pengaju · $5.9M total · Per tanggal 30 Juni 2026
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
| Posisi baru | Posisi yang keluar | Meningkat | Menurun | Perubahan bersih saham |
|---|---|---|---|---|
| 9 (-2 vs Kuartal sebelumnya) | 13 (+9 vs Kuartal sebelumnya) | 4 (-4 vs Kuartal sebelumnya) | 12 (+5 vs Kuartal sebelumnya) | +1.4M |
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
| Institusi | Nilai | Saham | % dari 13F yang dilacak | Tipe |
|---|---|---|---|---|
| VANGUARD CAPITAL MANAGEMENT LLC | $2.192.415 | 1.768.077 | 37,10% | Saham |
| Tanager Wealth Management LLP | $753.022 | 607.276 | 12,74% | Saham |
| GEODE CAPITAL MANAGEMENT, LLC | $592.479 | 477.719 | 10,02% | Saham |
| TUDOR INVESTMENT CORP ET AL | $509.518 | 410.902 | 8,62% | Saham |
| COMMONWEALTH EQUITY SERVICES, LLC | $409.900 | 330.565 | 6,94% | Saham |
| VANGUARD FIDUCIARY TRUST CO | $403.573 | 325.462 | 6,83% | Saham |
| VANGUARD GROUP INC | $324.512 | 263.831 | 5,49% | Saham |
| STATE STREET CORP | $192.157 | 154.965 | 3,25% | Saham |
| NORTHERN TRUST CORP | $144.965 | 116.907 | 2,45% | Saham |
| MAI Capital Management | $123.839 | 99.870 | 2,10% | Saham |
| ARMSTRONG ADVISORY GROUP, INC | $55.800 | 45.000 | 0,94% | Saham |
| XTX Topco Ltd | $38.810 | 31.298 | 0,66% | Saham |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | $35.149 | 28.346 | 0,59% | Saham |
| Vanguard Global Advisers, LLC | $20.186 | 16.279 | 0,34% | Saham |
| StoneX Group Inc. | $18.634 | 14.143 | 0,32% | Saham |
| KESTRA PRIVATE WEALTH SERVICES, LLC | $15.148 | 12.216 | 0,26% | Saham |
| Headlands Technologies LLC | $13.976 | 11.271 | 0,24% | Saham |
| MARSHALL WACE, LLP | $13.839 | 11.161 | 0,23% | Saham |
| UBS Group AG | $13.719 | 11.064 | 0,23% | Saham |
| LAZARI CAPITAL MANAGEMENT, INC. | $12.400 | 10.000 | 0,21% | Saham |
| BlackRock, Inc. | $10.420 | 8.403 | 0,18% | Saham |
| JPMORGAN CHASE & CO | $4.101 | 3.389 | 0,07% | Saham |
| Tower Research Capital LLC (TRC) | $3.750 | 3.024 | 0,06% | Saham |
| Steward Partners Investment Advisory, LLC | $2.480 | 2.000 | 0,04% | Saham |
| SBI Securities Co., Ltd. | $1.443 | 1.164 | 0,02% | Saham |
| JONES FINANCIAL COMPANIES LLLP | $1.440 | 1.200 | 0,02% | Saham |
| BARCLAYS PLC | $822 | 663 | 0,01% | Saham |
| Strategic Wealth Partners, Ltd. | $496 | 400 | 0,01% | Saham |
| INTERNATIONAL ASSETS INVESTMENT MANAGEMENT, LLC | $384 | 312 | 0,01% | Saham |
| OSAIC HOLDINGS, INC. | $272 | 220 | 0,00% | Saham |
| FMR LLC | $176 | 142 | 0,00% | Saham |
| NFSG Corp | $128 | 103 | 0,00% | Saham |
| GSA CAPITAL PARTNERS LLP | $75 | 60.866 | 0,00% | Saham |
| HRT FINANCIAL LP | $17 | 13.947 | 0,00% | Saham |
| MORGAN STANLEY | $10 | 8 | 0,00% | Saham |
| Caitong International Asset Management Co., Ltd | $7 | 6 | 0,00% | Saham |
| DANSKE BANK A/S | $1 | 1 | 0,00% | Saham |
Orang dalam perusahaan 18 orang dalam · 10 pejabat · 9 direktur
| Orang Dalam | Peran | Aktivitas terakhir | Saham dimiliki | Beli 12m | Jual 12m | Bersih 12m |
|---|---|---|---|---|---|---|
| Adam Mendelsohn | Chief Executive Officer | 28 Juli 2026 A | — | 0 | 0 | $0 |
| Anthony Baldor | Chief Financial Officer | 28 Juli 2026 A | — | 0 | 0 | $0 |
| John T Blake | Chief Financial Officer | 19 Feb. 2020 M | 1.754 | 0 | 0 | $0 |
| William Patrick Ryan | Chief Operating Officer | 19 Feb. 2020 M | 2.261 | 0 | 0 | $0 |
| Lisa Ellen Porter | Chief Medical Officer | 28 Juli 2026 A | — | 0 | 0 | $0 |
| Donald Dwyer | Chief Business Officer | 28 Juli 2026 A | — | 0 | 0 | $0 |
| Truc Le | Chief Operations Officer | 28 Juli 2026 A | — | 0 | 0 | $0 |
| Jessy Dana Dorn | VP-Clin & Scientific Affairs | 12 Feb. 2020 A | 1.458 | 0 | 0 | $0 |
| Edward David Randolph | Vice President Manufacturing | 4 Juni 2019 S | 22 | 0 | 0 | $0 |
| Stephen D Okland | Chief Commercial Officer | 19 Feb. 2019 A | — | 0 | 0 | $0 |
| Daniel Bradbury | Direktur | 27 Juli 2026 A | — | 0 | 0 | $0 |
| Gregg Williams | Direktur | 15 Juli 2026 P | 36.912.736 | 2 | 0 | $2.999.998 |
| Alexandra L.P. Larson | Direktur | 24 Juni 2026 A | 500 | 0 | 0 | $0 |
| Aaron Mendelsohn | Direktur | 24 Juni 2026 A | — | 0 | 0 | $0 |
| August J Moretti | Direktur | 24 Juni 2026 A | — | 0 | 0 | $0 |
| Jonathan Will Mcguire | Direktur | 19 Mei 2020 D | 20.469 | 0 | 0 | $0 |
| William J Link PHD | Direktur | 4 Juni 2019 A | — | 0 | 0 | $0 |
| Matthew J Pfeffer | Direktur | 4 Juni 2019 A | — | 0 | 0 | $0 |
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Aktivis & pemilik 5%+ 5 saham
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
| Pengaju | Diajukan | Kepemilikan | Status | Tujuan | Pengajuan |
|---|---|---|---|---|---|
| Williams Gregg, Gregg G. Williams 2006 Trust, Sam Williams Family Investments LLC, Williams International Co. LLC, Sam B. Williams 1995 Generation Skipping Trust | 19 Mei 2026 | 47,10% | Amandemen | Investasi pasif | SEC |
| Gregg Williams, Gregg G. Williams 2006 Trust, Sam Williams Family Investments LLC, Williams International Co. LLC, Sam B. Williams 1995 Generation Skipping Trust ×11 pengajuan | 2 Mei 2023 | — | Pengajuan awal | Investasi pasif | SEC |
| Joachim Bolck 2) | 25 April 2023 | — | Pengajuan awal | Investasi pasif | SEC |
| Adam Mendelsohn 2) | 1 Sep. 2022 | — | Pengajuan awal | Investasi pasif | SEC |
| Pixium Vision, S.A. | 8 Jan. 2021 | — | Pengajuan awal | — | SEC |
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.
Kepemilikan ETF Dimiliki oleh 3 ETF
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.