CDZI Cadiz, Inc. - Common Stock
$4.21
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 14, 2026
52週レンジ
$3–$7
37% of range
アナリスト評価
BUY
9 analysts
目標株価
$12
+177% upside
P/E (TTM)
—
ROE
-116.1%
純利益率
-209.4%
CDZI 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
$4.21
時価総額
$467M
P/E (TTM)
—
EPS（TTM）
—
収益（TTM）
$16M
配当利回り
1.1%
ROE
-116.1%
負債/自己資本
3.1
52週レンジ
$3 – $7
CDZI 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
$16M
2017-12-31
→
2025-12-31
EPS
—
フリーキャッシュフロー
$-27M
2019-12-31
→
2025-12-31
利益率
-209.4%
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
CDZI
競合中央値
P/S (TTM) (株価売上高倍率（TTM）)
28.6
4.8
P/B (株価純資産倍率)
20.1
2.1
EV / EBITDA (EV/EBITDA)
-20.7
—
Price / FCF (株価FCF倍率)
-17.6
—
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
CDZI
競合中央値
Operating Margin (営業利益率)
-156.9%
—
Net Profit Margin (純利益率)
-209.4%
21.8%
ROA
-24.8%
2.9%
ROE
-116.1%
8.9%
ROIC
-26.7%
—
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
CDZI
競合中央値
Debt / Equity (負債資本倍率)
3.1
85.3
Current Ratio (流動比率)
1.2
0.8
Quick Ratio (クイックレシオ)
1.1
—
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
CDZI
競合中央値
Revenue YoY (収益（前年比）)
69.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
121.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
97.6%
—
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
CDZI
競合中央値
Payout Ratio (配当性向)
-14.9%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
1.1%
配当性向
-14.9%
5年配当CAGR
—
CDZI 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
9 アナリスト
- 強い買い 2 22.2%
- 買い 6 66.7%
- 保有 1 11.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
3 アナリスト · 2026-05-15
中央値
$10.00
平均値
$11.67
← 全目標を下回る
$4.21
安値
$10.00
高値
$15.00
中央値ターゲット
$10.00
+137.3%
平均値ターゲット
$11.67
+176.9%
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
-0.08%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.12 | $-0.13 | 0.01% |
| 2025年12月31日 | $-0.13 | $0.22 | -0.35% |
| 2025年9月30日 | $-0.10 | $-0.09 | -0.01% |
| 2025年6月30日 | $-0.11 | $-0.09 | -0.02% |
| 2025年3月31日 | $-0.14 | $-0.11 | -0.03% |
| 2024年12月31日 | $-0.14 | $-0.08 | -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 |
|---|---|---|---|---|---|---|
| CDZI | $467M | — | 69.8% | -209.4% | -116.1% | — |
| AWR | $2.83B | 21.5 | 10.5% | 19.8% | 12.9% | — |
| CWT | $2.58B | 20.2 | 6.4% | 13.3% | 7.7% | — |
| HTO | $1.77B | 16.8 | 7.0% | 12.8% | 6.8% | — |
| MSEX | $934M | 21.4 | 1.5% | 22.0% | 9.0% | — |
| YORW | $460M | 22.9 | 3.4% | 25.9% | 8.5% | — |
| ARTNA | — | 14.3 | 4.6% | — | — | — |
| PCYO | $242M | 18.6 | -9.2% | 50.2% | 9.5% | 61.5% |
| GWRS | — | 76.8 | 5.8% | 5.3% | 3.6% | — |
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 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16M | $10M | $2M | $2M | · | $564.0K | $541.0K | $441.0K | $440.0K | $437.0K | $412.0K | $304.0K | |
| Cost of Revenue | $11M | $7M | $3M | $2M | · | $0 | · | · | · | · | · | $334.0K | |
| SG&A Expense | $29M | $24M | $19M | $15M | · | $18M | $12M | $12M | $11M | $13M | $9M | $14M | |
| Operating Expenses | $42M | $33M | $23M | $18M | · | $18M | $12M | $12M | $12M | $13M | $10M | $14M | |
| Operating Income | $-26M | $-23M | $-21M | $-17M | · | $-18M | $-12M | $-12M | $-11M | $-13M | $-9M | $-14M | |
| Interest Expense | $9M | $8M | $5M | $8M | · | $11M | $12M | $17M | $15M | $18M | · | · | |
| Interest Income | · | · | · | · | · | $0 | $33.0K | $226.0K | $223.0K | $51.0K | · | · | |
| Pretax Income | $-34M | $-31M | $-31M | $-25M | · | $-30M | $-36M | $-29M | $-26M | $-34M | $-26M | $-24M | |
| Income Tax | $11.0K | $11.0K | $11.0K | $7.0K | · | $10.0K | $7.0K | $6.0K | $6.0K | $4.0K | $4.0K | $4.0K | |
| Net Income | $-34M | $-31M | $-31M | $-25M | · | $-31M | $-38M | $-30M | $-26M | $-34M | $-26M | $-24M | |
| EPS (Basic) | $-0.48 | $-0.53 | $-0.56 | $-0.60 | · | $-0.84 | · | · | · | · | · | · | |
| Shares (Diluted) | · | · | · | · | · | · | 34,188 | 26,549 | 23,998,000 | 22,535,000 | 18,719,000 | 17,782,000 | |
| EBITDA | $-26M | $-23M | $-21M | $-17M | · | $-18M | $-11M | $-12M | · | · | $-9M | $-14M |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $17M | $5M | $10M | $13M | $11M | $7M | $16M | $13M | $13M | $12M | $3M | |
| Receivables | $6M | $5M | $904.0K | $454.0K | · | $270.0K | $55.0K | $49.0K | $38.0K | $36.0K | $39.0K | $187.0K | |
| Inventory | $1M | $3M | $2M | $316.0K | · | $0 | · | · | · | · | · | · | |
| Prepaid Expense | $701.0K | $888.0K | $508.0K | $380.0K | · | $691.0K | $691.0K | $386.0K | $408.0K | $411.0K | $3M | $309.0K | |
| Current Assets | $16M | $26M | $8M | $12M | · | $13M | $8M | $16M | $13M | $13M | $16M | $3M | |
| PP&E (Net) | $95M | $88M | $87M | $84M | · | $79M | $53M | $50M | $47M | $45M | $44M | $44M | |
| PP&E (Gross) | $107M | $99M | $97M | $92M | · | $86M | $61M | $57M | $53M | $51M | $50M | $50M | |
| Accum. Depreciation | $12M | $11M | $9M | $8M | · | $7M | $7M | $7M | $6M | $6M | $6M | $6M | |
| Goodwill | $6M | $6M | $6M | $6M | · | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Other Non-current Assets | $17M | $10M | $5M | $5M | · | $4M | $5M | $4M | $4M | $4M | $4M | $3M | |
| Total Assets | $141M | $134M | $107M | $111M | · | $112M | $74M | $77M | $69M | $67M | $67M | $55M | |
| Accounts Payable | $4M | $2M | $1M | $1M | · | $286.0K | $548.0K | $194.0K | $225.0K | $411.0K | $439.0K | $309.0K | |
| Accrued Liabilities | $2M | $8M | $1M | $2M | · | $808.0K | $674.0K | $5M | $2M | $2M | $4M | $2M | |
| Current Liabilities | $13M | $14M | $6M | $6M | · | $3M | $3M | $5M | $4M | $6M | $5M | $2M | |
| Capital Leases | $3M | $3M | $318.0K | $318.0K | · | $3M | $0 | $16M | $14M | $13M | $12M | · | |
| Other Non-current Liabilities | $51.0K | $46.0K | $41.0K | $36.0K | · | $32.0K | $0 | $15.0K | · | · | · | · | |
| Total Liabilities | $118M | $101M | $67M | $77M | · | $72M | $100M | $159M | $156M | $145M | $121M | $111M | |
| Long-term Debt | $78M | $61M | $38M | $50M | · | $50M | $79M | $138M | $155M | $147M | $125M | $116M | |
| Total Debt | $73M | $57M | $38M | $49M | · | $47M | $79M | $138M | · | · | $103M | $108M | |
| Common Stock | $830.0K | $752.0K | $665.0K | $556.0K | · | $436.0K | $368.0K | $285.0K | $247.0K | $230.0K | $218.0K | $179.0K | |
| Paid-in Capital | $715M | $709M | $679M | $637M | · | $614M | $514M | $419M | $384M | $365M | $355M | $327M | |
| Retained Earnings | $-692M | $-676M | $-640M | $-603M | · | $-573M | $-539M | $-502M | $-470M | $-444M | $-410M | $-384M | |
| Stockholders' Equity | $23M | $34M | $40M | $34M | $39M | $41M | $-25M | $-82M | $-86M | $-79M | $-54M | $-56M | |
| Liabilities + Equity | $141M | $134M | $107M | $111M | · | $112M | $74M | $77M | $69M | $67M | $67M | $55M | |
| Shares Outstanding | 83,213,589 | 75,353,889 | 66,710,795 | 55,823,810 | · | 43,656,169 | 36,902,361 | 28,480,567 | 24,654,911 | 22,987,434 | 21,768,864 | 17,876,016 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | $381.0K | $265.0K | $258.0K | $274.0K | $292.0K | $270.0K | |
| Stock-based Comp | $5M | $5M | $1M | $2M | · | $5M | $2M | $562.0K | $473.0K | $2M | $1M | $1M | |
| Other Non-cash | · | · | · | · | · | · | $22M | $15M | · | · | $15M | $10M | |
| Operating Cash Flow | $-19M | $-22M | $-21M | $-19M | · | $-15M | $-13M | $-14M | $-12M | $-10M | $-10M | $-13M | |
| CapEx | $8M | $934.0K | $6M | $3M | · | $23M | $6M | $2M | $2M | $1M | · | $906.0K | |
| Investing Cash Flow | $-13M | $-1M | $-6M | $-4M | · | $-23M | $-10M | $-3M | $-4M | $-1M | · | $-906.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | $57M | $8M | · | |
| Net Debt Issued | $-127.0K | $-177.0K | $-15M | $-170.0K | · | $-78M | $-43.0K | $-59.0K | · | · | $-3M | $-42.0K | |
| Stock Issued | $18M | $22M | $38M | $22M | · | $32M | $15M | $19M | $16M | · | $11M | · | |
| Net Stock Activity | $18M | $22M | $38M | $22M | · | $32M | $15M | $19M | · | · | $11M | · | |
| Dividends Paid | $5M | $5M | $5M | $5M | $4M | $1M | $0 | · | · | · | · | · | |
| Financing Cash Flow | $25M | $36M | $18M | $17M | · | $51M | $15M | $19M | $15M | $12M | $19M | $-42.0K | |
| Net Change in Cash | $-6M | $13M | $-9M | $-6M | · | $12M | $-8M | $3M | $-472.0K | $858.0K | $9M | $-14M | |
| Taxes Paid | $11.0K | $11.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-27M | $-22M | $-27M | $-22M | · | $-38M | $-19M | $-15M | · | · | · | $-13M | |
| Levered FCF | $-35M | $-30M | $-32M | $-30M | · | $-50M | $-31M | $-32M | · | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -156.9% | -242.0% | -1051.7% | -1103.4% | · | -3105.0% | -2172.6% | -2718.6% | · | · | -2235.4% | -4608.2% | |
| Net Margin | -209.4% | -324.1% | -1579.4% | -1651.7% | · | -5540.6% | -6990.2% | -6695.7% | · | · | -6393.0% | -7899.0% | |
| Pretax Margin | -209.3% | -324.0% | -1578.9% | -1653.9% | · | -5371.8% | -6588.0% | -6583.2% | · | · | -6392.0% | -7897.7% | |
| EBITDA Margin | -156.9% | -242.0% | -1051.7% | -1103.4% | · | -3105.0% | -2102.2% | -2658.5% | · | · | -2164.6% | -4519.4% | |
| ROA | -24.8% | -24.6% | -28.8% | -22.2% | · | -33.5% | -50.1% | -40.4% | · | · | -43.2% | -38.9% | |
| ROE | -116.1% | -113.9% | -71.8% | -74.9% | · | -71.2% | 158.2% | 35.0% | · | · | 47.5% | 49.9% | |
| ROIC | -26.7% | -25.6% | -26.9% | -19.9% | · | -20.1% | -22.0% | -21.6% | · | · | -19.1% | -27.1% |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.8 | 1.4 | 2.2 | · | 5.3 | 2.6 | 3.4 | · | · | 3.4 | 1.6 | |
| Quick Ratio | 1.1 | 1.5 | 0.9 | 1.9 | · | 4.5 | 2.3 | 3.3 | · | · | 2.7 | 1.4 | |
| Debt / Equity | 3.1 | 1.7 | 0.9 | 1.4 | · | 1.1 | -3.1 | -1.7 | · | · | -1.9 | -1.9 | |
| LT Debt / Equity | 3.1 | 1.7 | 0.9 | 1.4 | · | 1.1 | -3.1 | -1.7 | · | · | -1.9 | -1.9 | |
| Interest Coverage | -3.0 | -3.0 | -4.2 | -2.0 | · | -1.5 | -1.0 | -0.7 | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.0 | |
| Inventory Turnover | 5.4 | 2.8 | 2.4 | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 3.2 | 3.5 | 2.9 | 4.1 | · | 3.5 | 10.4 | 10.1 | · | · | 3.6 | 1.4 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 69.8% | 382.6% | 32.6% | 166.1% | · | 4.2% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 121.5% | 157.3% | 54.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 97.6% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16M | $10M | $2M | $2M | $610.0K | $564.0K | $541.0K | $441.0K | $440.0K | $437.0K | $412.0K | $304.0K | |
| Net Income TTM | $-34M | $-31M | $-31M | $-25M | $-31M | $-31M | $-38M | $-30M | $-26M | $-34M | $-26M | $-24M | |
| Market Cap | $467M | $392M | $187M | $140M | · | $169M | $393M | $314M | · | · | $272M | $94M | |
| Enterprise Value | $531M | $431M | $220M | $179M | · | $204M | $464M | $436M | · | · | $362M | $200M | |
| P/S | 28.6 | 40.8 | 93.8 | 93.0 | · | 298.8 | 726.5 | 711.7 | · | · | 660.5 | 309.3 | |
| P/B | 20.1 | 11.5 | 4.7 | 4.1 | · | 4.1 | -15.5 | -3.8 | · | · | -5.0 | -1.7 | |
| P / Tangible Book | 26.6 | 13.9 | 5.5 | 4.9 | · | 4.6 | · | · | · | · | · | · | |
| P / Cash Flow | -24.7 | -18.2 | -8.9 | -7.5 | · | -11.0 | -29.3 | -22.9 | · | · | -28.6 | -7.5 | |
| P / FCF | -17.6 | -17.4 | -7.0 | -6.4 | · | -4.4 | -20.5 | -20.5 | · | · | · | -7.0 | |
| EV / EBITDA | -20.7 | -18.6 | -10.5 | -10.8 | · | -11.7 | -40.8 | -37.2 | · | · | -40.6 | -14.5 | |
| EV / FCF | -20.0 | -19.2 | -8.2 | -8.1 | · | -5.3 | -24.2 | -28.5 | · | · | · | -14.8 | |
| EV / Revenue | 32.5 | 44.9 | 110.6 | 119.0 | · | 361.9 | 858.3 | 988.1 | · | · | 879.8 | 656.6 | |
| Dividend Yield | 1.1% | 1.3% | 2.7% | 3.7% | · | 0.86% | 0.00% | · | · | · | · | · | |
| Payout Ratio | -14.9% | -16.4% | -16.2% | -20.6% | · | -4.6% | · | · | · | · | · | · | |
| Annual Payout | $5M | $5M | $5M | $5M | $4M | $1M | $0 | · | · | · | · | · |
損益計算書 12
| 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 | $2M | $5M | $4M | $4M | $3M | $5M | $3M | $513.0K | $1M | $684.0K | $368.0K | $809.0K | $130.0K | $575.0K | $599.0K | $185.0K | |
| Cost of Revenue | $1M | $3M | $3M | $3M | $2M | $3M | $2M | $852.0K | $1M | $1M | $692.0K | $768.0K | $22.0K | $904.0K | $1M | $0 | |
| SG&A Expense | $7M | $9M | $6M | $7M | $8M | $8M | $5M | $6M | $5M | $4M | $5M | $5M | $4M | $4M | $4M | $3M | |
| Operating Expenses | $8M | $12M | $9M | $10M | $10M | $11M | $8M | $7M | $6M | $6M | $6M | $6M | $4M | $6M | $5M | $4M | |
| Operating Income | $-7M | $-7M | $-5M | $-6M | $-8M | $-7M | $-5M | $-7M | $-5M | $-5M | $-6M | $-6M | $-4M | $-5M | $-4M | $-3M | |
| Interest Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Pretax Income | $-9M | $-10M | $-7M | $-8M | $-10M | $-9M | $-7M | $-9M | $-7M | $-7M | $-7M | $-7M | $-11M | $-7M | $-7M | $-5M | |
| Income Tax | · | · | · | · | · | $3.0K | $3.0K | $2.0K | $3.0K | $3.0K | $4.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | |
| Net Income | $-9M | $-10M | $-7M | $-8M | $-10M | $-9M | $-7M | $-9M | $-7M | $-7M | $-7M | $-7M | $-11M | $-7M | $-7M | $-5M | |
| EPS (Basic) | $-0.12 | $-0.13 | $-0.10 | $-0.11 | $-0.14 | $-0.14 | $-0.12 | $-0.15 | $-0.12 | $-0.12 | $-0.12 | $-0.13 | $-0.19 | $-0.16 | $-0.15 | $-0.13 | |
| Shares (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 50,793,000 | 50,770,000 | |
| EBITDA | $-7M | · | $-5M | $-6M | $-8M | · | $-5M | $-7M | $-5M | · | $-6M | $-6M | $-4M | · | $-4M | · |
貸借対照表 25
| 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 | $17M | $9M | $4M | $13M | $22M | $17M | $3M | $10M | $19M | $5M | $13M | $19M | $26M | $10M | $7M | $13M | |
| Receivables | $5M | $6M | $4M | $4M | $5M | $5M | $3M | $2M | $2M | $904.0K | $410.0K | $880.0K | $225.0K | $454.0K | $546.0K | $154.0K | |
| Inventory | $1M | $1M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $2M | $2M | $1M | · | $316.0K | $335.0K | · | |
| Prepaid Expense | $978.0K | $701.0K | $845.0K | $733.0K | $1M | $888.0K | $1M | $1M | $993.0K | $508.0K | $782.0K | $613.0K | $2M | $380.0K | $814.0K | $910.0K | |
| Current Assets | $24M | $16M | $12M | $21M | $31M | $26M | $12M | $17M | $25M | $8M | $17M | $23M | $29M | $12M | $10M | $16M | |
| PP&E (Net) | $96M | $95M | $94M | $93M | $92M | $88M | $87M | $87M | $87M | $87M | $86M | $85M | $85M | $84M | $81M | $81M | |
| PP&E (Gross) | $109M | $107M | $105M | $104M | $103M | $99M | · | · | · | $97M | · | · | · | $92M | · | · | |
| Accum. Depreciation | $12M | $12M | $11M | $11M | $11M | $11M | · | · | · | $9M | · | · | · | $8M | · | · | |
| Goodwill | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $4M | $4M | |
| Other Non-current Assets | $14M | $17M | $10M | $10M | $10M | $10M | $5M | $5M | $5M | $5M | $6M | $5M | $5M | $5M | $5M | $5M | |
| Total Assets | $146M | $141M | $128M | $136M | $146M | $134M | $113M | $118M | $126M | $107M | $114M | $121M | $128M | $111M | $104M | $114M | |
| Accounts Payable | $5M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $2M | $1M | $1M | $1M | $462.0K | $633.0K | |
| Accrued Liabilities | $3M | $2M | $6M | $5M | $7M | $8M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $2M | $907.0K | $2M | |
| Current Liabilities | $13M | $13M | $9M | $12M | $14M | $14M | $9M | $9M | $9M | $6M | $6M | $6M | $5M | $6M | $3M | $4M | |
| Capital Leases | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $318.0K | $354.0K | $384.0K | $418.0K | $444.0K | $0 | $3M | |
| Other Non-current Liabilities | $52.0K | $51.0K | $50.0K | $48.0K | $47.0K | $46.0K | $44.0K | $43.0K | $42.0K | $41.0K | $39.0K | $38.0K | $37.0K | $36.0K | $35.0K | $34.0K | |
| Total Liabilities | $131M | $118M | $100M | $101M | $102M | $101M | $92M | $91M | $89M | $67M | $67M | $68M | $67M | $77M | $72M | $75M | |
| Long-term Debt | $86M | $78M | $60M | $59M | $58M | $57M | $56M | $55M | $54M | $38M | $38M | $37M | $37M | $49M | $49M | $48M | |
| Total Debt | $86M | · | $60M | $59M | $58M | · | $56M | $55M | $54M | · | $38M | $37M | $37M | · | $49M | · | |
| Common Stock | $836.0K | $830.0K | $818.0K | $817.0K | $816.0K | $752.0K | $679.0K | $676.0K | $671.0K | $665.0K | $664.0K | $664.0K | $663.0K | $556.0K | $506.0K | $506.0K | |
| Paid-in Capital | $716M | $715M | $709M | $710M | $730M | $709M | $686M | $685M | $684M | $679M | $679M | $676M | $675M | $637M | $627M | $626M | |
| Retained Earnings | $-701M | $-692M | $-682M | $-675M | $-687M | $-676M | $-666M | $-658M | $-648M | $-640M | $-632M | $-624M | $-615M | $-603M | $-595M | $-587M | |
| Stockholders' Equity | $16M | $23M | $28M | $36M | $44M | $34M | $21M | $28M | $37M | $40M | $48M | $53M | $61M | $34M | $32M | $39M | |
| Liabilities + Equity | $146M | $141M | $128M | $136M | $146M | $134M | $113M | $118M | $126M | $107M | $114M | $121M | $128M | $111M | $104M | $114M | |
| Shares Outstanding | 83,799,366 | 83,213,589 | 82,025,586 | 81,896,376 | 81,785,011 | 75,353,889 | 68,096,161 | 67,800,188 | 67,283,574 | 66,710,795 | 66,604,981 | 66,595,606 | 66,541,262 | 55,823,810 | 50,793,567 | 50,770,275 |
キャッシュフロー 12
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $479.0K | $1M | $503.0K | $550.0K | $3M | $1M | $1M | $1M | $1M | $354.0K | $653.0K | $163.0K | $326.0K | $528.0K | $492.0K | $423.0K | |
| Operating Cash Flow | $-6M | $-7M | $-7M | $-1M | $-4M | $-6M | $-5M | $-7M | $-3M | $-6M | $-6M | $-6M | $-4M | $-5M | $-6M | $-4M | |
| CapEx | $242.0K | $1M | $450.0K | $5M | $1M | $412.0K | $55.0K | $281.0K | $186.0K | $2M | $602.0K | $1M | $2M | $944.0K | $684.0K | $1M | |
| Investing Cash Flow | $-242.0K | $-1M | $-450.0K | $-5M | $-6M | $-662.0K | $-55.0K | $-281.0K | $-186.0K | $-2M | $-602.0K | $-1M | $-2M | $-2M | $-685.0K | $-1M | |
| Net Debt Issued | $-22.0K | · | · | · | $-40.0K | · | · | · | $-52.0K | · | · | · | $-15M | · | · | · | |
| Stock Issued | $0 | $0 | $0 | $0 | $18M | $22M | $0 | $0 | $0 | · | · | · | · | $10M | $0 | $0 | |
| Net Stock Activity | $0 | · | · | · | $18M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $14M | $12M | $-1M | $-2M | $17M | $21M | $-1M | $-2M | $18M | $-1M | $-1M | $-1M | $21M | $9M | $-1M | $-1M | |
| Net Change in Cash | $8M | $4M | $-9M | $-8M | $7M | $14M | $-7M | $-9M | $15M | $-9M | $-7M | $-8M | $15M | $2M | $-8M | $-7M | |
| Free Cash Flow | $-6M | · | · | · | $-5M | · | · | · | $-3M | · | · | · | $-6M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-5M | · | · | · | $-8M | · | · | · |
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 | -418.8% | · | -118.0% | -140.0% | -255.0% | · | -147.9% | -1354.6% | -437.8% | · | -1565.0% | -690.2% | -3193.8% | · | -741.9% | · | |
| Net Margin | -529.2% | · | -170.4% | -187.3% | -324.8% | · | -210.7% | -1729.4% | -611.1% | · | -1884.8% | -873.2% | -8223.9% | · | -1092.7% | · | |
| Pretax Margin | -529.0% | · | -170.4% | -187.3% | -324.6% | · | -210.6% | -1729.0% | -610.8% | · | -1883.7% | -872.9% | -8222.3% | · | -1092.0% | · | |
| EBITDA Margin | -418.8% | · | -118.0% | -140.0% | -255.0% | · | -147.9% | -1354.6% | -437.8% | · | -1565.0% | -690.2% | -3193.8% | · | -741.9% | · | |
| ROA | -5.9% | · | -5.9% | -6.1% | -7.1% | · | -6.0% | -7.4% | -5.4% | · | -6.3% | -6.0% | -8.6% | · | -5.8% | · | |
| ROE | -29.0% | · | -29.2% | -24.5% | -23.8% | · | -19.9% | -22.1% | -14.1% | · | -17.4% | -15.4% | -20.1% | · | -16.6% | · | |
| ROIC | · | · | · | · | · | · | -6.2% | -8.4% | -5.4% | · | -6.8% | -6.2% | -4.3% | · | -5.5% | · |
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 | 1.9 | · | 1.3 | 1.8 | 2.2 | · | 1.4 | 1.9 | 2.9 | · | 2.8 | 4.0 | 5.4 | · | 3.6 | · | |
| Quick Ratio | 1.7 | · | 0.9 | 1.5 | 1.9 | · | 0.7 | 1.3 | 2.4 | · | 2.3 | 3.5 | 4.9 | · | 2.7 | · | |
| Debt / Equity | 5.5 | · | 2.2 | 1.7 | 1.3 | · | 2.7 | 2.0 | 1.5 | · | 0.8 | 0.7 | 0.6 | · | 1.5 | · | |
| LT Debt / Equity | 5.5 | · | 2.2 | 1.7 | 1.3 | · | 2.7 | 2.0 | 1.5 | · | 0.8 | 0.7 | 0.6 | · | 1.5 | · | |
| Interest Coverage | -2.8 | · | -2.3 | -3.0 | -3.7 | · | -2.4 | -3.6 | -2.5 | · | -4.9 | -4.2 | -2.8 | · | -2.1 | · |
効率性 3
| 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 | · | 0.0 | · | |
| Inventory Turnover | 0.5 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.3 | 0.7 | · | 0.6 | 1.1 | · | · | 5.8 | · | |
| Receivables Turnover | 0.3 | · | 1.2 | 1.4 | 0.9 | · | 1.8 | 0.4 | 1.2 | · | 0.8 | 1.6 | 0.7 | · | 1.9 | · |
バリュエーション（TTM） 13
| 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 | $13M | · | $14M | $11M | $8M | · | $5M | $3M | $2M | · | $2M | $2M | $1M | · | $1M | · | |
| Net Income TTM | $-33M | · | $-31M | $-33M | $-32M | · | $-29M | $-30M | $-32M | · | $-31M | $-30M | $-29M | · | $-26M | · | |
| Market Cap | $411M | · | $387M | $245M | $240M | · | $206M | $210M | $195M | · | $220M | $270M | $269M | · | $97M | · | |
| Enterprise Value | $481M | · | $443M | $291M | $276M | · | $259M | $254M | $230M | · | $245M | $288M | $279M | · | $138M | · | |
| P/S | 32.0 | · | 26.8 | 22.6 | 30.7 | · | 39.5 | 74.5 | 80.4 | · | 115.7 | 156.9 | 254.6 | · | 90.4 | · | |
| P/B | 26.4 | · | 14.0 | 6.9 | 5.4 | · | 10.0 | 7.6 | 5.3 | · | 4.6 | 5.1 | 4.4 | · | 3.0 | · | |
| P / Tangible Book | 41.6 | · | 17.6 | 8.2 | 6.3 | · | 13.8 | 9.6 | 6.3 | · | 5.3 | 5.8 | 4.9 | · | 3.4 | · | |
| P / Cash Flow | -74.7 | · | · | · | -65.8 | · | · | · | -67.9 | · | · | · | -66.1 | · | · | · | |
| P / FCF | -71.5 | · | · | · | -48.6 | · | · | · | -63.8 | · | · | · | -42.8 | · | · | · | |
| EV / EBITDA | -70.3 | · | -90.4 | -50.3 | -36.6 | · | -54.3 | -36.6 | -46.9 | · | -42.5 | -51.6 | -67.3 | · | -31.1 | · | |
| EV / FCF | -83.5 | · | · | · | -55.9 | · | · | · | -75.3 | · | · | · | -44.5 | · | · | · | |
| EV / Revenue | 37.4 | · | 30.6 | 26.9 | 35.3 | · | 49.5 | 90.5 | 94.9 | · | 128.4 | 167.3 | 264.5 | · | 129.3 | · | |
| Payout Ratio | -14.6% | · | · | · | -13.4% | · | · | · | -18.8% | · | · | · | -12.0% | · | · | · |
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 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 収益 | $16M | $10M | — | $2M | $2M |
| 営業利益率 % | -156.9% | -242.0% | — | -1051.7% | -1103.4% |
| 純利益 | $-34M | $-31M | — | $-31M | $-25M |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 3.1 | 1.7 | — | 0.9 | 1.4 |
| 流動比率 | 1.2 | 1.8 | — | 1.4 | 2.2 |
| クイックレシオ | 1.1 | 1.5 | — | 0.9 | 1.9 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-27M | $-22M | — | $-27M | $-22M |
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。