CLRO ClearOne, Inc. - Common Stock
$3.14
株価 · 5月 19, 2026
ファンダメンタルズ（時点） 5月 15, 2026
CLRO 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
$3.14
時価総額
$11M
P/E (TTM)
-0.3
EPS（TTM）
$-14.77
収益（TTM）
$0
配当利回り
0.00%
ROE
-253.0%
負債/自己資本
—
52週レンジ
$3 – $15
CLRO 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
$0
2016-12-31
→
2025-12-31
EPS
$-14.77
2016-12-31
→
2025-12-31
フリーキャッシュフロー
—
2016-12-31
→
2023-12-31
利益率
—
2016-12-31
→
2023-12-31
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
CLRO
競合中央値
P/E (TTM)
-0.3
115.2
P/B (株価純資産倍率)
-16.0
1.2
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
CLRO
競合中央値
ROA
-180.9%
-3.0%
ROE
-253.0%
-6.9%
ROIC
626.9%
—
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
CLRO
競合中央値
Current Ratio (流動比率)
1.1
1.8
Quick Ratio (クイックレシオ)
0.1
—
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
CLRO
競合中央値
Revenue YoY (収益（前年比）)
-25.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-13.7%
—
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
CLRO
競合中央値
Payout Ratio (配当性向)
0.00%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
0.00%
配当性向
0.00%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2024年4月11日 | $7.5000 |
| 2023年6月1日 | $15.0000 |
| 2018年3月6日 | $1.0500 |
| 2017年11月21日 | $1.0500 |
| 2017年8月18日 | $1.0500 |
| 2017年5月15日 | $1.0500 |
| 2017年2月13日 | $0.7500 |
| 2016年11月14日 | $0.7500 |
| 2016年8月15日 | $0.7500 |
| 2016年5月27日 | $0.7500 |
| 2016年3月3日 | $0.7500 |
| 2015年12月2日 | $0.7500 |
| 2015年11月2日 | $0.5250 |
| 2015年7月23日 | $0.5250 |
| 2015年4月30日 | $0.5250 |
| 2014年12月10日 | $1.5000 |
CLRO 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
7 アナリスト
- 強い買い 3 42.9%
- 買い 3 42.9%
- 保有 1 14.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
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
-1.9%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2018年6月30日 | $-3.30 | $-3.83 | 0.53% |
| 2018年3月31日 | $-2.70 | $1.07 | -3.8% |
| 2017年12月31日 | $-4.05 | $0.84 | -4.9% |
| 2017年9月30日 | $1.35 | $0.92 | 0.43% |
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 |
|---|---|---|---|---|---|---|
| CLRO | $11M | -0.3 | -25.8% | — | -253.0% | — |
| CSCO | $272.01B | 26.9 | 5.3% | 18.0% | 22.0% | 64.9% |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $0 | $19M | $25M | $29M | $29M | $25M | $28M | $42M | $49M | $58M | $58M | |
| Cost of Revenue | $328.0K | $194.0K | $12M | $16M | $17M | $17M | $14M | $15M | $18M | $19M | $21M | $23M | |
| Gross Profit | $-328.0K | $-194.0K | $6M | $9M | $12M | $13M | $11M | $13M | $24M | $29M | $37M | $35M | |
| R&D Expense | · | $3M | $4M | $4M | $6M | $6M | $6M | $8M | $9M | $9M | $8M | $9M | |
| SG&A Expense | $2M | $1M | $5M | $7M | $7M | $6M | $6M | $6M | $7M | $7M | $7M | $7M | |
| Operating Expenses | $4M | $2M | $13M | $17M | $19M | $18M | $20M | $24M | $40M | $26M | $26M | $27M | |
| Operating Income | $-4M | $-2M | $-7M | $-7M | $-7M | $-6M | $-9M | $-10M | $-16M | $4M | $10M | $8M | |
| Interest Expense | · | · | $537.0K | $420.0K | $514.0K | $436.0K | $26.0K | · | · | · | · | · | |
| Other Non-op | $-117.0K | $155.0K | $7M | $35M | $32.0K | $79.0K | $236.0K | $80.0K | $300.0K | $312.0K | $289.0K | $254.0K | |
| Pretax Income | $-5M | $-2M | $-126.0K | $27M | $-8M | $-6M | $-8M | $-10M | $-16M | $4M | $11M | $8M | |
| Income Tax | $83.0K | $98.0K | $434.0K | $7M | $-283.0K | $-6M | $56.0K | $6M | $-2M | $1M | $4M | $3M | |
| Net Income | $-26M | $-9M | $-560.0K | $21M | $-8M | $505.0K | $-8M | $-17M | $-14M | $2M | $7M | $6M | |
| EPS (Basic) | $-14.77 | $-5.61 | $-0.02 | $0.86 | $-0.39 | $0.03 | $-0.51 | $-1.87 | $-1.65 | $0.27 | $0.74 | $0.61 | |
| EPS (Diluted) | $-14.77 | $-5.61 | $-0.02 | $0.83 | $-0.39 | $0.03 | $-0.51 | $-1.87 | $-1.65 | $0.26 | $0.71 | $0.58 | |
| Shares (Basic) | 1,765,654 | 1,598,756 | 23,958,184 | 23,937,962 | 19,859,817 | 17,271,629 | 16,638,580 | 8,942,629 | 8,576,588 | 9,021,980 | 9,127,385 | 9,166,769 | |
| Shares (Diluted) | 1,765,654 | 1,598,756 | 23,958,184 | 25,189,147 | 19,859,817 | 17,325,351 | 16,638,580 | 8,942,629 | 8,576,588 | 9,306,034 | 9,594,659 | 9,581,326 | |
| EBITDA | $-4M | · | $-7M | $-7M | $-7M | $-6M | $-9M | · | · | $5M | $11M | $9M |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $220.0K | $1M | $18M | $984.0K | $1M | $4M | $4M | $11M | $6M | $12M | $13M | $7M | |
| Short-term Investments | · | $0 | $3M | $0 | $2M | $1M | $3M | $951.0K | $3M | $5M | $7M | $7M | |
| Receivables | · | $2M | $3M | $4M | $5M | $5M | $5M | $7M | $8M | $7M | $9M | $10M | |
| Inventory | $353.0K | $392.0K | $11M | $9M | $10M | $10M | $11M | $13M | $14M | $11M | $13M | $13M | |
| Prepaid Expense | $0 | $4M | $4M | $8M | $4M | $2M | $1M | $2M | $2M | $3M | $2M | · | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $2M | $2M | |
| Current Assets | $2M | $19M | $43M | $77M | $29M | $29M | $25M | $34M | $34M | $40M | $46M | $41M | |
| PP&E (Net) | $0 | $500.0K | $530.0K | $383.0K | $744.0K | $906.0K | $1M | $1M | $2M | $2M | $2M | $2M | |
| PP&E (Gross) | $0 | $500.0K | $2M | $1M | $10M | $10M | $10M | $9M | $9M | $9M | $8M | $12M | |
| Accum. Depreciation | $0 | $0 | $1M | $991.0K | $9M | $9M | $9M | $8M | $8M | $7M | $7M | $10M | |
| Goodwill | · | · | · | · | · | · | · | · | $0 | $13M | $13M | $13M | |
| Intangibles | $0 | $2M | $2M | $2M | $25M | $19M | $14M | $10M | $7M | $6M | $7M | $8M | |
| Other Non-current Assets | · | $82.0K | $109.0K | $115.0K | $5M | $5M | $5M | $196.0K | $311.0K | $387.0K | $117.0K | $117.0K | |
| Total Assets | $2M | $27M | $51M | $84M | $66M | $62M | $55M | $59M | $68M | $88M | $94M | $89M | |
| Accounts Payable | $30.0K | $76.0K | $2M | $1M | $5M | $4M | $3M | $4M | $4M | $4M | $3M | $3M | |
| Accrued Liabilities | $649.0K | $360.0K | $2M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | |
| Short-term Debt | · | $0 | $0 | $4M | $3M | $672.0K | · | · | · | · | · | · | |
| Current Liabilities | $1M | $4M | $4M | $8M | $11M | $7M | $6M | $6M | $11M | $9M | $10M | $11M | |
| Capital Leases | $290.0K | $514.0K | $665.0K | $492.0K | $1M | $1M | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | · | $1M | $1M | $1M | $655.0K | $678.0K | $140.0K | $571.0K | $607.0K | $1M | $1M | $2M | |
| Total Liabilities | $3M | $5M | $6M | $10M | $15M | $13M | $11M | $7M | $11M | $11M | $11M | $13M | |
| Long-term Debt | · | · | · | · | · | · | $2M | · | · | · | · | · | |
| Total Debt | · | · | $0 | $4M | $5M | $4M | · | · | · | · | · | · | |
| Common Stock | $2.0K | $2.0K | $24.0K | $24.0K | $22.0K | $19.0K | $17.0K | $17.0K | $8.0K | $9.0K | $9.0K | $9.0K | |
| Retained Earnings | $-36M | $-10M | $-1M | $-516.0K | $-21M | $-13M | $-14M | $-5M | $9M | $31M | $36M | $31M | |
| AOCI | $-340.0K | $-306.0K | $-310.0K | $-288.0K | $-241.0K | $-186.0K | $-176.0K | $-181.0K | $-65.0K | $-205.0K | $-166.0K | $-8.0K | |
| Stockholders' Equity | $-714.0K | $21M | $45M | $74M | $52M | $50M | $44M | $52M | $57M | $77M | $83M | $76M | |
| Liabilities + Equity | $2M | $27M | $51M | $84M | $66M | $62M | $55M | $59M | $68M | $88M | $94M | $89M | |
| Shares Outstanding | 2,237,912 | 1,599,534 | 23,958,194 | 23,955,767 | 22,410,126 | 18,775,773 | 16,650,725 | 16,630,597 | 8,319,022 | 8,812,644 | 9,183,957 | 9,097,827 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $485.0K | $941.0K | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $79.0K | $98.0K | $109.0K | $113.0K | $136.0K | $63.0K | $217.0K | $463.0K | $665.0K | $667.0K | $848.0K | $401.0K | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | · | · | $7M | $-2M | $439.0K | $-4.0K | $-399.0K | |
| Amort. of Intangibles | · | $260.0K | $517.0K | $3M | $2M | $2M | $1M | $1M | $932.0K | $1M | $1M | $1M | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | $2M | $-28.0K | $752.0K | |
| Operating Cash Flow | $-15M | $-9M | $55M | $-4M | $-4M | $-982.0K | $-5M | $-7M | $-9M | $8M | $8M | $7M | |
| CapEx | · | $196.0K | $375.0K | $51.0K | $221.0K | $284.0K | $205.0K | $336.0K | $638.0K | $730.0K | $359.0K | $642.0K | |
| Investing Cash Flow | · | $4M | $-5M | $2M | $-9M | $-6M | $-5M | $3M | $10M | $-922.0K | $-648.0K | $-14M | |
| Net Debt Issued | · | · | $-4M | $-720.0K | $-1M | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | $5M | · | $10M | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | $147.0K | $5M | $6M | · | $3M | |
| Net Stock Activity | · | · | · | · | · | $5M | · | · | · | $-6M | $0 | $-3M | |
| Dividends Paid | $0 | $14M | $29M | $0 | · | · | · | $583.0K | $2M | $2M | $1M | $914.0K | |
| Financing Cash Flow | · | $-14M | $-33M | $2M | $10M | $6M | $3M | $9M | $-8M | $-8M | $-913.0K | $-2M | |
| Net Change in Cash | · | $-16M | $17M | $-87.0K | $-3M | $-261.0K | $-7M | $6M | $-7M | $-1M | $6M | $-10M | |
| Taxes Paid | $103.0K | $98.0K | $7M | $88.0K | $107.0K | $79.0K | $1.0K | $11.0K | $6.0K | $6.0K | $4M | $3M | |
| Free Cash Flow | · | · | $54M | $-4M | $-5M | $-1M | $-5M | · | · | $7M | $7M | $6M | |
| Levered FCF | · | · | $52M | $-5M | $-5M | $-1M | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | 34.0% | 37.5% | 41.1% | 43.2% | 44.7% | · | · | 60.6% | 63.5% | 61.0% | |
| Operating Margin | · | · | -36.2% | -28.6% | -25.9% | -19.1% | -34.2% | · | · | 7.3% | 17.8% | 13.8% | |
| Net Margin | · | · | -3.0% | 81.6% | -26.6% | 1.7% | -33.6% | · | · | 5.0% | 11.7% | 9.7% | |
| Pretax Margin | · | · | -0.67% | 108.9% | -27.5% | -20.4% | -33.4% | · | · | 8.0% | 18.3% | 14.2% | |
| EBITDA Margin | · | · | -36.2% | -28.6% | -25.9% | -19.1% | -34.2% | · | · | 11.2% | 19.1% | 15.1% | |
| ROA | -180.9% | · | -0.83% | 27.4% | -12.0% | 0.86% | -14.8% | · | · | 2.7% | 7.4% | · | |
| ROE | -253.0% | · | -1.3% | 33.1% | -14.6% | 1.1% | -18.6% | · | · | 3.1% | 8.5% | · | |
| ROIC | 626.9% | · | -67.4% | -6.9% | -12.8% | 0.88% | -19.4% | · | · | 2.9% | 8.0% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 10.2 | 9.5 | 2.6 | 4.1 | 4.0 | · | · | 4.3 | 4.8 | · | |
| Quick Ratio | 0.1 | · | 5.8 | 0.6 | 0.7 | 1.4 | 2.0 | · | · | 2.6 | 3.0 | · | |
| Debt / Equity | · | · | 0.0 | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | |
| LT Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | 0.1 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -12.6 | -17.2 | -14.6 | -12.8 | · | · | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | · | · | 0.5 | 0.6 | · | |
| Inventory Turnover | 0.9 | · | 1.3 | 1.7 | 1.7 | 1.5 | 1.1 | · | · | 1.5 | 1.6 | · | |
| Receivables Turnover | · | · | 5.4 | 5.9 | 5.7 | 5.5 | 4.1 | · | · | 6.0 | 6.2 | · |
成長率 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | -25.8% | -13.0% | -0.35% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | · | -13.7% | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $0 | $0 | $19M | $25M | $29M | $29M | $25M | $28M | $42M | $49M | $58M | $58M | |
| Net Income TTM | $-26M | $-9M | $-560.0K | $21M | $-8M | $505.0K | $-8M | $-17M | $-14M | $2M | $7M | $6M | |
| Market Cap | $11M | · | $388M | $546M | $434M | $639M | $415M | · | · | $1.51B | $1.78B | · | |
| Enterprise Value | · | · | $367M | $549M | $436M | $638M | · | · | · | · | · | · | |
| P/E | -0.3 | -2.1 | -810.0 | 27.5 | -49.6 | 1135.0 | -48.8 | -10.0 | -81.4 | 657.7 | 273.2 | 252.7 | |
| P/S | · | · | 20.8 | 21.7 | 15.0 | 22.0 | 16.6 | · | · | 31.0 | 30.8 | · | |
| P/B | -16.0 | · | 8.7 | 7.4 | 8.4 | 12.8 | 9.3 | · | · | 19.5 | 21.6 | · | |
| P / Tangible Book | · | 14.2 | 9.0 | 7.6 | 16.4 | 20.9 | · | · | · | · | · | · | |
| P / Cash Flow | -0.8 | · | 7.1 | -130.7 | -98.7 | -651.0 | -89.0 | · | · | 192.4 | 234.6 | · | |
| P / FCF | · | · | 7.2 | -129.1 | -94.0 | -505.0 | -85.3 | · | · | 212.1 | 246.2 | · | |
| EV / EBITDA | · | · | -54.2 | -76.0 | -58.1 | -114.7 | · | · | · | · | · | · | |
| EV / FCF | · | · | 6.8 | -129.8 | -94.4 | -504.2 | · | · | · | · | · | · | |
| EV / Revenue | · | · | 19.6 | 21.8 | 15.0 | 22.0 | · | · | · | · | · | · | |
| Dividend Yield | 0.00% | · | 7.5% | 0.00% | · | · | · | · | · | 0.12% | 0.08% | · | |
| Earnings Yield | -290.2% | -47.9% | -0.12% | 3.6% | -2.0% | 0.09% | -2.1% | -10.0% | -1.2% | 0.15% | 0.37% | 0.40% | |
| Payout Ratio | 0.00% | · | -5174.8% | · | · | · | · | · | · | 74.4% | 20.9% | 16.3% | |
| Annual Payout | $0 | $14M | $29M | $0 | · | · | · | $583.0K | $2M | $2M | $1M | $914.0K |
損益計算書 17
| 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 | $0 | $-4M | $0 | $2M | $0 | $-6M | $0 | $2M | $4M | $4M | $5M | $5M | $4M | $4M | $6M | $7M | |
| Cost of Revenue | $70.0K | $-4M | $27.0K | $2M | $27.0K | $-5M | $27.0K | $2M | $2M | $3M | $3M | $4M | $3M | $3M | $4M | $5M | |
| Gross Profit | $-70.0K | $-191.0K | $-27.0K | $-231.0K | $-27.0K | $-1M | $-27.0K | $-20.0K | $1M | $2M | $2M | $2M | $1M | $1M | $3M | $3M | |
| R&D Expense | $0 | · | $0 | $1M | $0 | · | $0 | $868.0K | $894.0K | $866.0K | $889.0K | $873.0K | $1M | $984.0K | $876.0K | $1M | |
| SG&A Expense | $780.0K | $-1M | $827.0K | $2M | $799.0K | $-2M | $815.0K | $845.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Operating Expenses | $780.0K | $-4M | $827.0K | $4M | $799.0K | $-5M | $815.0K | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | |
| Operating Income | $-850.0K | $4M | $-854.0K | $-5M | $-826.0K | $4M | $-842.0K | $-3M | $-2M | $-2M | $-1M | $-1M | $-2M | $-3M | $-1M | $-2M | |
| Interest Expense | $0 | · | $20.0K | $8.0K | $0 | · | $-29.0K | $0 | $0 | · | $86.0K | $91.0K | $292.0K | $135.0K | $90.0K | $94.0K | |
| Other Non-op | $0 | $-136.0K | $4.0K | $3.0K | $12.0K | $-255.0K | $113.0K | $119.0K | $178.0K | $5M | $243.0K | $437.0K | $2M | $34M | $-3.0K | $2M | |
| Pretax Income | $-850.0K | $4M | $-870.0K | $-5M | $-814.0K | $4M | $-700.0K | $-3M | $-2M | $3M | $-1M | $-1M | $-815.0K | $31M | $-1M | $-238.0K | |
| Income Tax | $0 | $74.0K | $1.0K | $8.0K | $0 | $69.0K | $16.0K | $15.0K | $-2.0K | $388.0K | $19.0K | $10.0K | $17.0K | $7M | $25.0K | $19.0K | |
| Net Income | $-487.0K | $-5M | $-14M | $-5M | $-3M | $-2M | $-2M | $-3M | $-2M | $3M | $-1M | $-1M | $-832.0K | $24M | $-1M | $-257.0K | |
| EPS (Basic) | $-0.21 | $-4.10 | $-7.92 | $-2.64 | $-1.71 | $-2.48 | $-1.29 | $-1.76 | $-0.08 | $0.11 | $-0.06 | $-0.04 | $-0.03 | $1.00 | $-0.05 | $-0.01 | |
| EPS (Diluted) | $-0.18 | $-4.10 | $-7.92 | $-2.64 | $-1.71 | $-2.48 | $-1.29 | $-1.76 | $-0.08 | $0.11 | $-0.06 | $-0.04 | $-0.03 | $0.97 | $-0.05 | $-0.01 | |
| Shares (Basic) | 2,383,745 | -26,450,454 | 1,734,250 | 1,733,307 | 1,649,904 | -25,567,869 | 1,599,534 | 1,597,943 | 23,969,148 | -47,913,698 | 23,960,313 | 23,955,802 | 23,955,767 | -47,860,529 | 23,952,555 | 23,948,631 | |
| Shares (Diluted) | 2,754,160 | -26,450,454 | 1,734,250 | 1,733,307 | 1,649,904 | -25,567,869 | 1,599,534 | 1,597,943 | 23,969,148 | -47,913,698 | 23,960,313 | 23,955,802 | 23,955,767 | -46,609,344 | 23,952,555 | 23,948,631 | |
| EBITDA | $-850.0K | · | $-854.0K | $-5M | $-3M | · | $-2M | $-3M | $-2M | · | $-1M | $-1M | $-2M | · | $-1M | $-2M |
貸借対照表 26
| 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 | $756.0K | $220.0K | $101.0K | $1M | $961.0K | $1M | $2M | $2M | $19M | $18M | $14M | $15M | $59M | $984.0K | $1M | $1M | |
| Short-term Investments | · | · | · | · | · | · | $1M | $2M | $3M | $3M | $6M | $6M | · | $0 | $0 | $0 | |
| Receivables | · | · | · | $1M | $2M | · | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Inventory | $333.0K | $353.0K | $392.0K | $9M | $10M | $392.0K | $14M | $15M | $11M | $11M | $9M | $8M | $8M | $9M | $10M | $10M | |
| Prepaid Expense | $10.0K | · | · | $4M | $4M | · | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $8M | $2M | $3M | |
| Current Assets | $2M | $2M | $9M | $17M | $17M | $19M | $23M | $25M | $40M | $43M | $42M | $44M | $75M | $77M | $25M | $26M | |
| PP&E (Net) | · | $0 | · | $370.0K | $442.0K | $500.0K | $518.0K | $552.0K | $542.0K | $530.0K | $590.0K | $614.0K | $356.0K | $383.0K | $552.0K | $614.0K | |
| PP&E (Gross) | · | $0 | · | · | · | $500.0K | · | · | · | $2M | · | · | · | $1M | · | · | |
| Accum. Depreciation | · | $0 | · | · | · | $0 | · | · | · | $1M | · | · | · | $991.0K | · | · | |
| Intangibles | · | $0 | · | $1M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $24M | $24M | |
| Other Non-current Assets | · | · | · | $73.0K | $73.0K | · | $78.0K | $108.0K | $108.0K | $109.0K | $112.0K | $114.0K | $112.0K | $115.0K | $5M | $5M | |
| Total Assets | $2M | $2M | $9M | $24M | $25M | $27M | $28M | $31M | $48M | $51M | $49M | $52M | $81M | $84M | $58M | $59M | |
| Accounts Payable | $64.0K | $30.0K | $118.0K | $2M | $2M | $76.0K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | |
| Accrued Liabilities | $415.0K | $649.0K | $181.0K | $2M | $2M | $360.0K | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $3M | |
| Short-term Debt | · | · | · | $3M | · | · | · | · | · | · | $1M | $1M | $2M | $4M | $855.0K | $810.0K | |
| Current Liabilities | $875.0K | $1M | $4M | $7M | $4M | $4M | $3M | $4M | $18M | $4M | $5M | $6M | $6M | $8M | $5M | $5M | |
| Capital Leases | $169.0K | $290.0K | $348.0K | $405.0K | $460.0K | $514.0K | $472.0K | $515.0K | $574.0K | $665.0K | $755.0K | $848.0K | $949.0K | $492.0K | $559.0K | $717.0K | |
| Other Non-current Liabilities | · | · | · | $1M | $1M | · | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $655.0K | $655.0K | |
| Total Liabilities | $1M | $3M | $5M | $9M | $5M | $5M | $5M | $5M | $20M | $6M | $7M | $8M | $8M | $10M | $8M | $8M | |
| Total Debt | · | · | · | $3M | · | · | · | · | · | · | $1M | $1M | $2M | · | $2M | $2M | |
| Common Stock | $3.0K | $2.0K | $2.0K | $2.0K | $26.0K | $2.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | $24.0K | |
| Retained Earnings | $-37M | $-36M | $-32M | $-17M | $-13M | $-10M | $-8M | $-6M | $-3M | $-1M | $-4M | $-2M | $-1M | $-516.0K | $-25M | $-23M | |
| AOCI | $-341.0K | $-340.0K | $-335.0K | $-329.0K | $-319.0K | $-306.0K | $-307.0K | $-294.0K | $-290.0K | $-310.0K | $-308.0K | $-270.0K | $-283.0K | $-288.0K | $-288.0K | $-266.0K | |
| Stockholders' Equity | $532.0K | $-714.0K | $3M | $15M | $20M | $21M | $24M | $26M | $28M | $45M | $42M | $43M | $73M | $74M | $50M | $51M | |
| Liabilities + Equity | $2M | $2M | $9M | $24M | $25M | $27M | $28M | $31M | $48M | $51M | $49M | $52M | $81M | $84M | $58M | $59M | |
| Shares Outstanding | 2,675,412 | 2,237,912 | 1,734,250 | 1,734,249 | 25,992,995 | 1,599,534 | 23,969,148 | 23,969,148 | 23,969,148 | 23,958,194 | 23,960,684 | 23,958,979 | 23,955,767 | 23,955,767 | 23,952,555 | 23,952,555 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | $123.0K | $125.0K | · | $104.0K | $106.0K | $167.0K | $232.0K | $260.0K | $228.0K | $221.0K | $580.0K | $797.0K | $799.0K | |
| Stock-based Comp | $0 | $13.0K | $22.0K | $21.0K | $23.0K | $25.0K | $21.0K | $26.0K | $26.0K | $29.0K | $33.0K | $24.0K | $23.0K | $23.0K | $25.0K | $29.0K | |
| Amort. of Intangibles | · | · | · | $51.0K | $50.0K | · | $49.0K | $50.0K | $110.0K | $129.0K | $141.0K | $129.0K | $118.0K | $474.0K | $686.0K | $682.0K | |
| Operating Cash Flow | $-680.0K | $-11M | $-754.0K | $-1M | $-3M | $-7M | $588.0K | $-3M | $433.0K | $3M | $-2M | $-7M | $60M | $-2M | $632.0K | $-2M | |
| CapEx | · | · | $0 | $0 | $17.0K | · | $20.0K | $66.0K | $69.0K | $3.0K | $46.0K | $299.0K | $27.0K | $34.0K | $1.0K | $8.0K | |
| Investing Cash Flow | · | · | · | $-3.0K | $-18.0K | · | $1M | $2M | $273.0K | $2M | $615.0K | $-7M | $-69.0K | $-171.0K | $-181.0K | $662.0K | |
| Dividends Paid | · | $0 | $0 | · | · | $0 | $6.0K | · | · | $0 | $0 | · | · | $0 | · | · | |
| Financing Cash Flow | · | · | · | $3M | $1M | · | $3.0K | $-14M | $7.0K | $-1M | $-222.0K | $-29M | $-2M | $2M | $-179.0K | $778.0K | |
| Net Change in Cash | · | · | · | $2M | $-456.0K | · | $-765.0K | $-16M | $709.0K | $4M | $-1M | $-44M | $58M | $-466.0K | $247.0K | $-219.0K | |
| Taxes Paid | $1.0K | $74.0K | $29.0K | $0 | $0 | $69.0K | $29.0K | $12.0K | $-12.0K | $255.0K | $19.0K | $7M | $18.0K | $20.0K | $29.0K | $13.0K | |
| Free Cash Flow | · | · | · | · | $-1M | · | · | · | $364.0K | · | · | · | $60M | · | · | · | |
| Levered FCF | · | · | · | · | $-1M | · | · | · | $364.0K | · | · | · | $60M | · | · | · |
収益性 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | -12.1% | 5.2% | · | 24.4% | -0.87% | 31.8% | · | 33.1% | 33.7% | 31.5% | · | 41.0% | 38.1% | |
| Operating Margin | · | · | · | -237.9% | -123.0% | · | -87.4% | -126.9% | -57.4% | · | -30.5% | -24.7% | -52.4% | · | -18.0% | -22.4% | |
| Net Margin | · | · | · | -238.6% | -122.5% | · | -82.3% | -122.4% | -52.4% | · | -27.6% | -18.6% | -19.9% | · | -19.9% | -3.5% | |
| Pretax Margin | · | · | · | -238.2% | -122.5% | · | -81.7% | -121.7% | -52.5% | · | -27.2% | -18.4% | -19.5% | · | -19.5% | -3.2% | |
| EBITDA Margin | · | · | · | -237.9% | -123.0% | · | -87.4% | -126.9% | -57.4% | · | -30.5% | -24.7% | -52.4% | · | -18.0% | -22.4% | |
| ROA | -3.6% | · | -72.6% | -16.7% | -7.8% | · | -5.3% | -6.8% | -2.9% | · | -2.5% | -1.8% | -1.2% | · | -2.0% | -0.43% | |
| ROE | -4.9% | · | -101.9% | -22.6% | -11.8% | · | -6.3% | -8.2% | -3.7% | · | -2.9% | -2.1% | -1.3% | · | -2.4% | -0.52% | |
| ROIC | -159.8% | · | -24.7% | -25.4% | -14.6% | · | -9.4% | -11.5% | -7.3% | · | -3.5% | -3.1% | -3.0% | · | -2.2% | -3.3% |
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 | · | 2.3 | 2.2 | 4.8 | · | 6.9 | 6.9 | 2.2 | · | 7.9 | 6.8 | 12.6 | · | 4.5 | 4.7 | |
| Quick Ratio | 0.9 | · | 0.0 | 0.3 | 0.8 | · | 1.4 | 1.9 | 1.3 | · | 4.4 | 4.0 | 10.6 | · | 1.0 | 1.0 | |
| Debt / Equity | · | · | · | 0.2 | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | -42.7 | -569.9 | · | · | 75.4 | · | · | · | -17.3 | -14.9 | -7.5 | · | -12.6 | -17.5 |
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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.0 | · | 0.0 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.4 | 0.4 | 0.3 | · | 0.4 | 0.5 | |
| Receivables Turnover | · | · | · | 1.1 | 1.0 | · | 0.9 | 0.7 | 1.1 | · | 1.2 | 1.3 | 1.0 | · | 1.3 | 1.6 |
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 | $2M | · | $4M | $7M | $8M | · | $11M | $16M | $18M | · | $21M | $23M | $25M | · | $28M | $30M | |
| Net Income TTM | $-22M | · | $-23M | $-12M | $-10M | · | $-8M | $-7M | $-5M | · | $-4M | $-3M | $-4M | · | $-6M | $-6M | |
| Market Cap | $10M | · | $10M | $10M | $218M | · | $223M | $234M | $658M | · | $273M | $298M | $543M | · | $194M | $194M | |
| Enterprise Value | · | · | · | $12M | · | · | · | · | · | · | $255M | $278M | $485M | · | $194M | $195M | |
| P/E | -0.3 | · | -0.5 | -1.0 | -2.6 | · | -2.9 | -5.0 | -130.7 | · | -63.3 | -95.8 | -133.2 | · | -32.4 | -28.9 | |
| P/S | 5.0 | · | 2.4 | 1.5 | 26.5 | · | 20.6 | 14.3 | 36.2 | · | 13.1 | 12.8 | 21.4 | · | 6.9 | 6.5 | |
| P/B | 17.9 | · | 2.9 | 0.7 | 11.2 | · | 9.5 | 9.1 | 23.2 | · | 6.5 | 6.9 | 7.4 | · | 3.9 | 3.8 | |
| P / Tangible Book | 17.9 | · | 2.9 | 0.7 | 12.1 | · | 10.2 | 9.7 | 24.6 | · | 6.8 | 7.2 | 7.6 | · | 7.4 | 7.2 | |
| P / Cash Flow | -14.0 | · | · | · | -151.7 | · | · | · | 1519.5 | · | · | · | 9.0 | · | · | · | |
| P / FCF | · | · | · | · | -150.0 | · | · | · | 1807.6 | · | · | · | 9.0 | · | · | · | |
| EV / EBITDA | · | · | · | -2.6 | · | · | · | · | · | · | -171.2 | -205.3 | -221.6 | · | -172.1 | -118.1 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | · | 8.0 | · | · | · | |
| EV / Revenue | · | · | · | 1.8 | · | · | · | · | · | · | 12.2 | 11.9 | 19.1 | · | 6.9 | 6.6 | |
| Earnings Yield | -349.7% | · | -205.8% | -100.9% | -38.6% | · | -34.3% | -19.9% | -0.77% | · | -1.6% | -1.0% | -0.75% | · | -3.1% | -3.5% |
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 | $0 | $0 | $19M | $25M | $29M |
| 粗利益率 % | — | — | 34.0% | 37.5% | 41.1% |
| 営業利益率 % | — | — | -36.2% | -28.6% | -25.9% |
| 純利益 | $-26M | $-9M | $-560.0K | $21M | $-8M |
| 希薄化後EPS | $-14.77 | $-5.61 | $-0.02 | $0.83 | $-0.39 |
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 | — | — | 0.0 | 0.1 | 0.1 |
| 流動比率 | 1.1 | — | 10.2 | 9.5 | 2.6 |
| クイックレシオ | 0.1 | — | 5.8 | 0.6 | 0.7 |
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 | — | — | $54M | $-4M | $-5M |
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。