BCYC Bicycle Therapeutics plc - American Depositary Shares
$4.40
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 4月 30, 2026
52週レンジ
$4–$9
3% of range
アナリスト評価
BUY
19 analysts
目標株価
$12
+176% upside
P/E (TTM)
-2.2
ROE
-34.2%
純利益率
-301.7%
BCYC 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$4.39
時価総額
$491M
P/E (TTM)
-2.2
EPS（TTM）
$-3.16
収益（TTM）
$73M
配当利回り
—
ROE
-34.2%
負債/自己資本
—
52週レンジ
$4 – $9
BCYC 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
$73M
2017-12-31
→
2025-12-31
EPS
$-3.16
2019-12-31
→
2025-12-31
フリーキャッシュフロー
$-252M
2019-12-31
→
2025-12-31
利益率
-301.7%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
BCYC
競合中央値
P/E (TTM)
-2.2
—
P/S (TTM) (株価売上高倍率（TTM）)
6.8
11.3
P/B (株価純資産倍率)
0.8
2.3
Price / FCF (株価FCF倍率)
-1.9
—
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
BCYC
競合中央値
Operating Margin (営業利益率)
-340.4%
—
Net Profit Margin (純利益率)
-301.7%
-633.0%
ROA
-26.2%
-35.7%
ROE
-34.2%
-67.3%
ROIC
-40.5%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
BCYC
競合中央値
Current Ratio (流動比率)
12.0
6.0
Quick Ratio (クイックレシオ)
11.0
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
BCYC
競合中央値
Revenue YoY (収益（前年比）)
105.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
71.2%
—
Revenue CAGR 5Y (収益（5年CAGR）)
47.5%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
BCYC
競合中央値
BCYC アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
19 アナリスト
- 強い買い 6 31.6%
- 買い 7 36.8%
- 保有 6 31.6%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
9 アナリスト · 2026-05-18
中央値
$8.00
平均値
$12.11
← 全目標を下回る
$4.39
安値
$5.00
高値
$36.00
中央値ターゲット
$8.00
+82.0%
平均値ターゲット
$12.11
+175.6%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.09%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.87 | $-0.63 | -0.24% |
| 2025年12月31日 | $-0.29 | $-0.96 | 0.67% |
| 2025年9月30日 | $-0.85 | $-1.10 | 0.25% |
| 2025年6月30日 | $-1.14 | $-0.97 | -0.17% |
| 2025年3月31日 | $-0.88 | $-0.86 | -0.02% |
| 2024年12月31日 | $-0.82 | $-0.88 | 0.06% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| BCYC | $491M | -2.2 | 105.8% | -301.7% | -34.2% | — |
| CMPS | $663M | -2.2 | — | — | -524.8% | — |
| AUTL | — | -1.8 | 644.9% | -381.4% | -109.6% | — |
| TLSA | — | — | — | — | — | — |
| OKYO | — | — | — | — | — | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $73M | $35M | $27M | $14M | $12M | $10M | $14M | $7M | |
| R&D Expense | $240M | $173M | $156M | $82M | $45M | $33M | $26M | $21M | |
| SG&A Expense | $79M | $72M | $60M | $50M | $32M | $29M | $15M | $8M | |
| Operating Expenses | $320M | $245M | $217M | $131M | $77M | $62M | $40M | $29M | |
| Operating Income | $-247M | $-210M | $-190M | $-117M | $-66M | $-52M | $-26M | $-22M | |
| Interest Expense | · | · | $3M | $3M | $3M | $457.0K | · | · | |
| Other Non-op | $28M | $36M | $11M | $2M | $-3M | $226.0K | $-5M | $-665.0K | |
| Pretax Income | $-219M | $-174M | $-179M | $-114M | $-68M | $-52M | $-31M | $-22M | |
| Income Tax | $152.0K | $-5M | $1M | $-2M | $-2M | $-724.0K | $-254.0K | $-396.0K | |
| Net Income | $-219M | $-169M | $-181M | $-113M | $-67M | $-51M | $-31M | $-22M | |
| EPS (Basic) | $-3.16 | $-2.90 | $-5.08 | $-3.80 | $-2.67 | $-2.66 | $-2.77 | · | |
| EPS (Diluted) | $-3.16 | $-2.90 | $-5.08 | $-3.80 | $-2.67 | $-2.66 | $-2.77 | · | |
| Shares (Basic) | 69,279,838 | 58,207,593 | 35,592,362 | 29,660,659 | 25,061,734 | 19,145,938 | 11,045,370 | · | |
| Shares (Diluted) | 69,279,838 | 58,207,593 | 35,592,362 | 29,660,659 | 25,061,734 | 19,145,938 | 11,045,370 | · | |
| EBITDA | $-241M | $-203M | $-183M | $-113M | $-64M | $-51M | $-25M | · |
貸借対照表 24
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $628M | $880M | $526M | $339M | $439M | $136M | $0 | $0 | |
| Receivables | $0 | $0 | $0 | $2M | $1M | $5M | $201.0K | $5M | |
| Prepaid Expense | $19M | $13M | $11M | $9M | $8M | $5M | $5M | $2M | |
| Current Assets | $683M | $929M | $562M | $369M | $459M | $156M | $104M | $77M | |
| PP&E (Net) | $6M | $10M | $15M | $19M | $3M | $2M | $2M | $2M | |
| PP&E (Gross) | · | · | $28M | $27M | $8M | $6M | $5M | $4M | |
| Accum. Depreciation | · | · | $13M | $8M | $5M | $4M | $3M | $2M | |
| Other Non-current Assets | $13M | $11M | $6M | $8M | $3M | $2M | $2M | $3M | |
| Total Assets | $718M | $957M | $595M | $411M | $480M | $161M | $110M | $82M | |
| Accounts Payable | $10M | $16M | $13M | $6M | $3M | $1M | $2M | $2M | |
| Accrued Liabilities | $44M | $41M | $32M | $26M | $14M | $12M | $6M | $7M | |
| Current Liabilities | $57M | $67M | $70M | $53M | $36M | $23M | $9M | $9M | |
| Capital Leases | $14M | $4M | $9M | $11M | $12M | $426.0K | $1M | · | |
| Other Non-current Liabilities | $1M | $1M | $5M | $4M | $3M | $3M | $2M | $897.0K | |
| Total Liabilities | $108M | $164M | $224M | $140M | $134M | $66M | $17M | $29M | |
| Long-term Debt | · | · | $31M | $30M | $30M | $15M | · | · | |
| Total Debt | · | · | $31M | $30M | $30M | $15M | · | · | |
| Common Stock | $894.0K | $890.0K | $550.0K | $387.0K | $384.0K | $266.0K | $227.0K | $10.0K | |
| Paid-in Capital | $1.51B | $1.47B | $883M | $601M | $568M | $250M | $195M | $2M | |
| Retained Earnings | $-900M | $-681M | $-512M | $-331M | $-218M | $-152M | $-101M | $-70M | |
| AOCI | $-4M | $119.0K | $-1M | $387.0K | $-3M | $-3M | $-2M | $-2M | |
| Stockholders' Equity | $610M | $793M | $371M | $271M | $346M | $95M | $93M | $-70M | |
| Liabilities + Equity | $718M | $957M | $595M | $411M | $480M | $161M | $110M | $82M | |
| Shares Outstanding | 69,367,896 | 69,061,418 | 42,431,766 | 29,873,893 | 29,579,364 | 21,094,557 | 17,993,701 | 814,728 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $7M | $7M | $4M | $1M | $1M | $960.0K | $712.0K | |
| Stock-based Comp | $39M | $38M | $32M | $27M | $12M | $7M | $3M | $1M | |
| Deferred Tax | $-850.0K | $-5M | $3M | $-5M | $-2M | $-673.0K | $-364.0K | $-378.0K | |
| Restructuring | · | $2M | · | · | · | · | · | · | |
| Other Non-cash | $-76M | $-36M | $78M | $1M | $40M | $26M | $-2M | · | |
| Operating Cash Flow | $-250M | $-165M | $-61M | $-86M | $-15M | $-18M | $-29M | $-26M | |
| CapEx | $2M | $1M | $3M | $19M | $2M | $1M | $2M | $1M | |
| Investing Cash Flow | $-2M | $-1M | $-3M | $-19M | $-2M | $-1M | $-2M | $-1M | |
| Net Debt Issued | · | $-32M | · | · | · | · | · | · | |
| Stock Issued | · | $544M | $249M | $6M | $291M | $48M | · | · | |
| Net Stock Activity | · | $544M | $249M | $6M | $8M | · | · | · | |
| Financing Cash Flow | $-131.0K | $520M | $250M | $7M | $321M | $63M | $58M | $25M | |
| Net Change in Cash | $-251M | $353M | $188M | $-100M | $303M | $44M | $29M | $-4M | |
| Taxes Paid | $-717.0K | $792.0K | $562.0K | $2M | $73.0K | $124.0K | $117.0K | $73.0K | |
| Free Cash Flow | $-252M | $-166M | $-64M | $-105M | $-17M | $-19M | $-30M | · | |
| Levered FCF | · | · | $-67M | $-108M | $-20M | $-19M | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -340.4% | -595.0% | -704.1% | -806.6% | -561.0% | -500.1% | -190.6% | · | |
| Net Margin | -301.7% | -479.2% | -669.7% | -779.4% | -571.2% | -490.9% | -221.8% | · | |
| Pretax Margin | -301.4% | -492.7% | -664.3% | -789.9% | -585.5% | -497.9% | -223.6% | · | |
| EBITDA Margin | -331.5% | -574.6% | -679.9% | -781.1% | -548.9% | -487.8% | -183.6% | · | |
| ROA | -26.2% | -21.8% | -35.9% | -25.3% | -20.8% | -37.6% | -31.9% | · | |
| ROE | -34.2% | -20.8% | -45.9% | -40.2% | -25.8% | -49.8% | -32.5% | · | |
| ROIC | -40.5% | -25.7% | -47.7% | -38.2% | -17.0% | -46.6% | -28.0% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 12.0 | 13.8 | 8.1 | 6.9 | 12.7 | 6.7 | 11.8 | · | |
| Quick Ratio | 11.0 | 13.1 | 7.6 | 6.4 | 12.1 | 0.2 | 0.0 | · | |
| Debt / Equity | · | · | 0.1 | 0.1 | 0.1 | 0.2 | · | · | |
| LT Debt / Equity | · | · | 0.1 | 0.1 | 0.1 | 0.2 | · | · | |
| Interest Coverage | · | · | -58.2 | -34.9 | -22.0 | -113.7 | · | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | · | |
| Receivables Turnover | · | · | 26.4 | 9.5 | 3.6 | 3.7 | 5.3 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 105.8% | 30.8% | 86.5% | 23.6% | 12.6% | · | · | · | |
| Revenue CAGR 3Y | 71.2% | 44.5% | 37.4% | · | · | · | · | · | |
| Revenue CAGR 5Y | 47.5% | · | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $73M | $35M | $27M | $14M | $12M | $10M | $14M | · | |
| Net Income TTM | $-219M | $-169M | $-181M | $-113M | $-67M | $-51M | $-31M | · | |
| Market Cap | $491M | $967M | $767M | $884M | $1.80B | $379M | $170M | · | |
| Enterprise Value | · | · | $271M | $575M | $1.39B | $393M | · | · | |
| P/E | -2.2 | -4.8 | -3.6 | -7.8 | -22.8 | -6.7 | -3.4 | · | |
| P/S | 6.8 | 27.4 | 28.4 | 61.1 | 153.9 | 36.4 | 12.3 | · | |
| P/B | 0.8 | 1.2 | 2.1 | 3.3 | 5.2 | 4.0 | 1.8 | · | |
| P / Tangible Book | 0.8 | 1.2 | 2.1 | 3.3 | 5.2 | 4.0 | · | · | |
| P / Cash Flow | -2.0 | -5.9 | -12.7 | -10.3 | -121.7 | -21.3 | -5.9 | · | |
| P / FCF | -1.9 | -5.8 | -12.1 | -8.4 | -107.0 | -19.9 | -5.6 | · | |
| EV / EBITDA | · | · | -1.5 | -5.1 | -21.7 | -7.8 | · | · | |
| EV / FCF | · | · | -4.3 | -5.5 | -82.7 | -20.7 | · | · | |
| EV / Revenue | · | · | 10.1 | 39.8 | 119.0 | 37.8 | · | · | |
| Earnings Yield | -44.6% | -20.7% | -28.1% | -12.8% | -4.4% | -14.8% | -29.4% | · |
損益計算書 15
| 指標 | トレンド | 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 | $887.0K | $48M | $12M | $3M | $10M | $4M | $3M | $9M | $20M | $5M | $5M | $11M | $5M | $3M | $3M | $4M | |
| R&D Expense | $49M | $52M | $58M | $71M | $59M | $50M | $48M | $40M | $35M | $45M | $40M | $40M | $32M | $25M | $23M | $20M | |
| SG&A Expense | $17M | $21M | $19M | $18M | $21M | $22M | $18M | $16M | $16M | $15M | $16M | $15M | $14M | $11M | $10M | $12M | |
| Operating Expenses | $66M | $73M | $77M | $90M | $80M | $71M | $67M | $56M | $51M | $60M | $56M | $55M | $47M | $35M | $33M | $32M | |
| Operating Income | $-65M | $-25M | $-66M | $-87M | $-70M | $-68M | $-64M | $-47M | $-32M | $-54M | $-51M | $-43M | $-42M | $-32M | $-30M | $-27M | |
| Interest Expense | · | · | · | · | · | · | · | · | $821.0K | · | $814.0K | $821.0K | $808.0K | · | $817.0K | $883.0K | |
| Other Non-op | $5M | $6M | $7M | $7M | $8M | $15M | $10M | $7M | $5M | $5M | $3M | $-9.0K | $2M | $2M | $1M | $25.0K | |
| Pretax Income | $-61M | $-19M | $-59M | $-79M | $-62M | $-53M | $-54M | $-40M | $-27M | $-49M | $-48M | $-43M | $-40M | $-30M | $-29M | $-27M | |
| Income Tax | $172.0K | $1M | $205.0K | $-231.0K | $-1M | $-1M | $-3M | $115.0K | $-350.0K | $320.0K | $2M | $-517.0K | $-618.0K | $-420.0K | $-238.0K | $-447.0K | |
| Net Income | $-61M | $-20M | $-59M | $-79M | $-61M | $-52M | $-51M | $-40M | $-27M | $-49M | $-50M | $-43M | $-39M | $-30M | $-28M | $-27M | |
| EPS (Basic) | $-0.87 | $-0.29 | $-0.85 | $-1.14 | $-0.88 | $-0.77 | $-0.74 | $-0.77 | $-0.62 | $-1.11 | $-1.26 | $-1.41 | $-1.30 | $-1.01 | $-0.96 | $-0.90 | |
| EPS (Diluted) | $-0.87 | $-0.29 | $-0.85 | $-1.14 | $-0.88 | $-0.77 | $-0.74 | $-0.77 | $-0.62 | $-1.11 | $-1.26 | $-1.41 | $-1.30 | $-1.01 | $-0.96 | $-0.90 | |
| Shares (Basic) | 69,683,471 | -138,472,862 | 69,303,746 | 69,252,009 | 69,196,945 | -105,333,390 | 68,988,858 | 51,992,034 | 42,560,091 | -64,177,523 | 39,576,467 | 30,191,693 | 30,001,725 | -59,269,069 | 29,676,021 | 29,648,564 | |
| Shares (Diluted) | 69,683,471 | -138,472,862 | 69,303,746 | 69,252,009 | 69,196,945 | -105,333,390 | 68,988,858 | 51,992,034 | 42,560,091 | -64,177,523 | 39,576,467 | 30,191,693 | 30,001,725 | -59,269,069 | 29,676,021 | 29,648,564 | |
| EBITDA | $-64M | · | $-66M | $-87M | $-69M | · | $-64M | $-47M | $-30M | · | $-51M | $-43M | $-40M | · | $-30M | $-27M |
貸借対照表 24
| 指標 | トレンド | 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 | $559M | $628M | $648M | $721M | $793M | $880M | $891M | $961M | $457M | $526M | $572M | $340M | $294M | $339M | $361M | $373M | |
| Receivables | · | $0 | · | · | $136.0K | $0 | · | $233.0K | · | · | $0 | $45M | $50M | · | $0 | $10M | |
| Prepaid Expense | $19M | $19M | $23M | $22M | $17M | $13M | $17M | $20M | $20M | · | $14M | $10M | $11M | · | $8M | $9M | |
| Current Assets | $619M | $683M | $739M | $804M | $856M | $929M | $966M | $1.03B | $516M | · | $603M | $408M | $381M | · | $381M | $408M | |
| PP&E (Net) | $6M | $6M | $7M | $8M | $9M | $10M | $12M | $12M | $13M | · | $16M | $18M | $18M | · | $16M | $17M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $28M | $28M | · | $27M | $28M | $27M | · | $22M | $22M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $17M | $15M | · | $11M | $10M | $9M | · | $6M | $5M | |
| Other Non-current Assets | $13M | $13M | $14M | $14M | $12M | $11M | $10M | $7M | $6M | · | $5M | $12M | $11M | · | $6M | $5M | |
| Total Assets | $652M | $718M | $764M | $832M | $884M | $957M | $997M | $1.06B | $547M | · | $639M | $454M | $429M | · | $417M | $445M | |
| Accounts Payable | $6M | $10M | $13M | $18M | $11M | $16M | $6M | $7M | $7M | · | $8M | $5M | $3M | · | $7M | $5M | |
| Accrued Liabilities | $40M | $44M | $44M | $45M | $34M | $41M | $39M | $28M | $26M | · | $34M | $37M | $25M | · | $18M | $17M | |
| Current Liabilities | $49M | $57M | $69M | $77M | $58M | $67M | $56M | $70M | $50M | · | $70M | $72M | $53M | · | $42M | $41M | |
| Capital Leases | $14M | $14M | $981.0K | $2M | $3M | $4M | $6M | $7M | $8M | · | $10M | $12M | $14M | · | $11M | $12M | |
| Other Non-current Liabilities | $973.0K | $1M | $1M | $1M | $1M | $1M | $6M | $5M | $5M | · | $4M | $4M | $4M | · | $3M | $3M | |
| Total Liabilities | $98M | $108M | $145M | $163M | $144M | $164M | $166M | $184M | $191M | · | $223M | $234M | $186M | · | $128M | $134M | |
| Long-term Debt | · | · | · | · | · | · | · | $31M | $31M | · | $31M | $31M | $30M | · | $30M | $30M | |
| Total Debt | · | · | · | · | · | · | · | $31M | $31M | · | $31M | $31M | $30M | · | $30M | $30M | |
| Common Stock | $899.0K | $894.0K | $894.0K | $893.0K | $892.0K | $890.0K | $890.0K | $889.0K | $553.0K | · | $550.0K | $396.0K | $389.0K | · | $385.0K | $385.0K | |
| Paid-in Capital | $1.52B | $1.51B | $1.50B | $1.49B | $1.48B | $1.47B | $1.46B | $1.45B | $895M | · | $875M | $633M | $613M | · | $590M | $584M | |
| Retained Earnings | $-961M | $-900M | $-880M | $-820M | $-742M | $-681M | $-629M | $-578M | $-538M | · | $-463M | $-413M | $-370M | · | $-301M | $-273M | |
| AOCI | $-5M | $-4M | $-3M | $-3M | $-1M | $119.0K | $-3M | $-1M | $-778.0K | · | $3M | $-877.0K | $71.0K | · | $528.0K | $-374.0K | |
| Stockholders' Equity | $554M | $610M | $618M | $669M | $740M | $793M | $831M | $874M | $356M | $371M | $416M | $220M | $243M | $271M | $289M | $311M | |
| Liabilities + Equity | $652M | $718M | $764M | $832M | $884M | $957M | $997M | $1.06B | $547M | · | $639M | $454M | $429M | · | $417M | $445M | |
| Shares Outstanding | 69,707,026 | 69,367,896 | 69,306,511 | 69,253,944 | 69,202,355 | 69,061,418 | 69,015,971 | 68,941,242 | 42,632,597 | 42,431,766 | 42,384,799 | 30,585,940 | 30,031,758 | 29,873,893 | 29,678,431 | 29,666,317 |
キャッシュフロー 15
| 指標 | トレンド | 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 | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $617.0K | |
| Stock-based Comp | $7M | $12M | $9M | $9M | $10M | $10M | $9M | $9M | $9M | $8M | $7M | $8M | $9M | $6M | $5M | $6M | |
| Deferred Tax | $-241.0K | $843.0K | $-46.0K | $-331.0K | $-1M | $-1M | $-3M | $-110.0K | $-767.0K | $-282.0K | $7M | $-2M | $-2M | $-2M | $-1M | $-868.0K | |
| Restructuring | · | · | · | · | · | · | $2M | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-13M | · | · | · | $-36M | · | · | · | $-54M | · | · | · | $-16M | · | · | · | |
| Operating Cash Flow | $-66M | $-19M | $-71M | $-73M | $-86M | $-9M | $-40M | $-45M | $-71M | $-47M | $-1M | $34M | $-46M | $-30M | $-6M | $-24M | |
| CapEx | $713.0K | $574.0K | $674.0K | $498.0K | $604.0K | $368.0K | $435.0K | $420.0K | $12.0K | $51.0K | $502.0K | $277.0K | $2M | $1M | $3M | $10M | |
| Investing Cash Flow | $-713.0K | $-574.0K | $-674.0K | $-498.0K | $-604.0K | $-368.0K | $-435.0K | $-420.0K | $-12.0K | $-51.0K | $-502.0K | $-277.0K | $-2M | $-1M | $-3M | $-10M | |
| Stock Issued | · | · | · | · | · | $0 | $-979.0K | · | · | $10.0K | $234M | $12M | $3M | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $3M | · | · | · | |
| Financing Cash Flow | $-54.0K | $-15.0K | $-30.0K | $-45.0K | $-41.0K | $203.0K | $-32M | $550M | $2M | $386.0K | $235M | $12M | $3M | $6M | $159.0K | $195.0K | |
| Net Change in Cash | $-69M | $-20M | $-73M | $-72M | $-87M | $-11M | $-71M | $504M | $-69M | $-46M | $232M | $47M | $-45M | $-22M | $-11M | $-35M | |
| Taxes Paid | · | $171.0K | $233.0K | · | · | $0 | $0 | · | · | $-102.0K | $0 | · | · | $1M | $454.0K | $784.0K | |
| Free Cash Flow | $-67M | · | · | · | $-87M | · | · | · | $-71M | · | · | · | $-49M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-72M | · | · | · | $-49M | · | · | · |
収益性 7
| 指標 | トレンド | 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 | -7382.4% | · | -558.6% | -2965.8% | -703.7% | · | -2385.9% | -498.3% | -162.4% | · | · | · | -853.8% | · | -978.9% | -623.6% | |
| Net Margin | -6857.4% | · | -503.7% | -2703.8% | -608.9% | · | -1898.4% | -425.3% | -136.0% | · | · | · | -797.9% | · | -932.5% | -612.8% | |
| Pretax Margin | -6838.0% | · | -501.9% | -2711.8% | -619.8% | · | -2027.3% | -424.1% | -137.8% | · | · | · | -810.5% | · | -940.3% | -623.0% | |
| EBITDA Margin | -7255.1% | · | -558.6% | -2965.8% | -687.3% | · | -2385.9% | -498.3% | -153.9% | · | · | · | -822.0% | · | -978.9% | -623.6% | |
| ROA | -7.9% | · | -6.7% | -8.4% | -8.5% | · | -6.2% | -5.3% | -5.4% | · | -9.4% | -9.5% | -8.8% | · | -8.1% | -8.0% | |
| ROE | -9.4% | · | -8.2% | -10.2% | -11.1% | · | -8.2% | -7.3% | -8.9% | · | -14.1% | -16.0% | -13.6% | · | -12.3% | -11.8% | |
| ROIC | -11.8% | · | -10.6% | -12.9% | -9.3% | · | -7.2% | -5.2% | -8.1% | · | -11.9% | -17.0% | -15.0% | · | -9.2% | -7.9% |
流動性と支払能力 5
| 指標 | トレンド | 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 | 12.7 | · | 10.7 | 10.4 | 14.9 | · | 17.1 | 14.8 | 10.4 | · | 8.6 | 5.7 | 7.2 | · | 9.2 | 9.9 | |
| Quick Ratio | 11.4 | · | 9.4 | 9.3 | 13.8 | · | 15.8 | 13.8 | 9.2 | · | 8.2 | 5.3 | 6.5 | · | 8.7 | 9.3 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -38.6 | · | -62.4 | -52.5 | -51.7 | · | -36.4 | -30.9 |
効率性 2
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | · | · | · | · | 0.4 | · | · | 0.4 | · | · | · | · | 0.2 | · | 2.1 | 0.8 |
バリュエーション（TTM） 14
| 指標 | トレンド | 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 | $26M | · | $27M | $25M | $42M | · | $37M | $46M | $41M | · | $25M | $24M | $16M | · | $16M | $14M | |
| Net Income TTM | $-260M | · | $-250M | $-230M | $-178M | · | $-167M | $-159M | $-158M | · | $-160M | $-137M | $-122M | · | $-97M | $-87M | |
| Market Cap | $323M | · | $536M | $481M | $588M | · | $1.56B | $1.40B | $1.06B | · | $852M | $781M | $639M | · | $690M | $498M | |
| Enterprise Value | · | · | · | · | · | · | · | $465M | $635M | · | $310M | $471M | $375M | · | $359M | $155M | |
| P/E | -1.2 | · | -2.1 | -2.0 | -2.8 | · | -6.7 | -5.0 | -5.4 | · | -4.1 | -5.6 | -5.2 | · | -6.9 | -5.3 | |
| P/S | 12.7 | · | 19.6 | 19.3 | 14.1 | · | 42.3 | 30.6 | 25.8 | · | 34.5 | 32.9 | 39.5 | · | 44.2 | 34.7 | |
| P/B | 0.6 | · | 0.9 | 0.7 | 0.8 | · | 1.9 | 1.6 | 3.0 | · | 2.0 | 3.5 | 2.6 | · | 2.4 | 1.6 | |
| P / Tangible Book | 0.6 | · | 0.9 | 0.7 | 0.8 | · | 1.9 | 1.6 | 3.0 | · | 2.0 | 3.5 | 2.6 | · | 2.4 | 1.6 | |
| P / Cash Flow | -4.9 | · | · | · | -6.8 | · | · | · | -15.0 | · | · | · | -13.8 | · | · | · | |
| P / FCF | -4.9 | · | · | · | -6.8 | · | · | · | -15.0 | · | · | · | -13.2 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | -10.0 | -21.1 | · | -6.1 | -10.9 | -9.3 | · | -12.1 | -5.7 | |
| EV / FCF | · | · | · | · | · | · | · | · | -9.0 | · | · | · | -7.7 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 10.2 | 15.4 | · | 12.6 | 19.8 | 23.2 | · | 23.0 | 10.8 | |
| Earnings Yield | -80.6% | · | -46.6% | -50.8% | -35.4% | · | -15.0% | -20.1% | -18.4% | · | -24.5% | -17.9% | -19.2% | · | -14.5% | -18.8% |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $73M | $35M | $27M | $14M | $12M |
| 営業利益率 % | -340.4% | -595.0% | -704.1% | -806.6% | -561.0% |
| 純利益 | $-219M | $-169M | $-181M | $-113M | $-67M |
| 希薄化後EPS | $-3.16 | $-2.90 | $-5.08 | $-3.80 | $-2.67 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | — | — | 0.1 | 0.1 | 0.1 |
| 流動比率 | 12.0 | 13.8 | 8.1 | 6.9 | 12.7 |
| クイックレシオ | 11.0 | 13.1 | 7.6 | 6.4 | 12.1 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-252M | $-166M | $-64M | $-105M | $-17M |
最新ニュース この会社に言及した最近の見出し
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。