ECOR electroCore, Inc. - Common Stock
$6.00
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$4–$9
41% of range
アナリスト評価
BUY
11 analysts
目標株価
$20
+226% upside
P/E (TTM)
-2.7
ROE
4686.6%
純利益率
-43.6%
ECOR 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
$6.00
時価総額
$36M
P/E (TTM)
-2.7
EPS（TTM）
$-1.65
収益（TTM）
$32M
配当利回り
—
ROE
4686.6%
負債/自己資本
-3.9
52週レンジ
$4 – $9
ECOR 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
$32M
2017-12-31
→
2025-12-31
EPS
$-1.65
2021-12-31
→
2025-12-31
フリーキャッシュフロー
$-8M
2018-12-31
→
2025-12-31
利益率
-43.6%
2018-12-31
→
2025-12-31
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
ECOR
競合中央値
P/E (TTM)
-2.7
73.1
P/S (TTM) (株価売上高倍率（TTM）)
1.1
4.0
P/B (株価純資産倍率)
-21.0
3.1
EV / EBITDA (EV/EBITDA)
-2.3
—
Price / FCF (株価FCF倍率)
-4.3
—
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
ECOR
競合中央値
Gross Margin (粗利益率)
86.8%
43.2%
Operating Margin (営業利益率)
-41.1%
—
Net Profit Margin (純利益率)
-43.6%
-28.3%
ROA
-71.4%
-35.3%
ROE
4686.6%
-37.8%
ROIC
-268.6%
—
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
ECOR
競合中央値
Debt / Equity (負債資本倍率)
-3.9
0.7
Current Ratio (流動比率)
1.4
1.4
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
ECOR
競合中央値
Revenue YoY (収益（前年比）)
27.2%
—
Revenue CAGR 3Y (収益（3年CAGR）)
55.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
55.7%
—
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
ECOR
競合中央値
ECOR 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
11 アナリスト
- 強い買い 3 27.3%
- 買い 7 63.6%
- 保有 1 9.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-05-18
中央値
$19.85
← 全目標を下回る
$6.00
安値
$12.00
高値
$26.00
中央値ターゲット
$19.85
+230.8%
平均値ターゲット
$19.57
+226.2%
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
0.02%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.37 | $-0.62 | 0.25% |
| 2025年12月31日 | $-0.34 | $-0.42 | 0.08% |
| 2025年9月30日 | $-0.40 | $-0.40 | 0.00% |
| 2025年6月30日 | $-0.44 | $-0.31 | -0.13% |
| 2025年3月31日 | $-0.47 | $-0.48 | 0.01% |
| 2024年12月31日 | $-0.40 | $-0.31 | -0.09% |
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 |
|---|---|---|---|---|---|---|
| ECOR | $36M | -2.7 | 27.2% | -43.6% | 4686.6% | 86.8% |
| POCI | — | -5.8 | -0.07% | — | — | — |
| COCH | — | — | — | — | — | — |
| SRTS | $66M | -8.5 | -34.3% | -28.1% | -15.4% | 43.2% |
| AGPU | $29M | — | 47.7% | -186053.5% | -1012.1% | — |
| BEAT | — | — | — | — | — | — |
| PAVM | $6M | -1.2 | -97.6% | 564.8% | 2.2% | — |
| NMTC | — | -9.9 | 163.5% | — | — | — |
| ARAY | — | -68.5 | 2.7% | -0.35% | — | 32.0% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $32M | $25M | $16M | $9M | $5M | $3M | $2M | $993.0K | $811.5K | |
| Cost of Revenue | $4M | $4M | $3M | $2M | $1M | $2M | $1M | $578.7K | $518.5K | |
| Gross Profit | $28M | $21M | $13M | $7M | $4M | $2M | $1M | $414.2K | $292.9K | |
| R&D Expense | · | $2M | $5M | $6M | $3M | $4M | $10M | $12M | $8M | |
| SG&A Expense | $38M | $31M | $27M | $24M | $22M | $22M | $35M | $43M | $18M | |
| Operating Expenses | $41M | $34M | $32M | $30M | $24M | $27M | $47M | $55M | $26M | |
| Operating Income | $-13M | $-12M | $-19M | $-23M | $-20M | $-25M | $-46M | $-55M | $-26M | |
| Interest Expense | $14.9K | $18.4K | · | $4.0K | · | · | · | · | $6M | |
| Other Non-op | $-810.0K | $183.0K | $249.0K | $281.0K | $2M | $66.6K | $958.3K | $-1M | $-10M | |
| Pretax Income | $-14M | $-12M | $-19M | $-23M | $-18M | $-25M | $-45M | $-56M | $-36M | |
| Income Tax | $3.0K | $-93.0K | $-186.0K | $-431.0K | $-851.0K | $-1M | $17.7K | $2.4K | · | |
| Net Income | $-14M | $-12M | $-19M | $-22M | $-17M | $-24M | $-45M | $-56M | $-36M | |
| EPS (Basic) | $-1.65 | $-1.59 | $-3.42 | $-4.69 | $-4.36 | · | · | · | · | |
| EPS (Diluted) | $-1.65 | $-1.59 | $-3.42 | $-4.69 | $-4.36 | · | · | · | · | |
| Shares (Basic) | 8,483 | 7,483 | 5,515,000 | 4,729 | 3,945 | · | · | · | · | |
| Shares (Diluted) | 8,483 | 7,483 | 5,515,000 | 4,729 | 3,945 | · | · | · | · | |
| EBITDA | $-13M | $-11M | $-18M | · | · | $-24M | $-46M | $-54M | · |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $4M | $10M | $18M | $35M | $4M | $14M | $8M | $13M | |
| Short-term Investments | $5M | $9M | · | · | · | · | · | · | $24M | |
| Receivables | $1M | $1M | $717.0K | $401.0K | $438.0K | $270.5K | $496.1K | $267.6K | $103.2K | |
| Inventory | $2M | $2M | $2M | $2M | $1M | $876.4K | $891.0K | $2M | $327.8K | |
| Prepaid Expense | $1M | $1M | $836.0K | $828.0K | $1M | $1M | $1M | $2M | $570.8K | |
| Current Assets | $16M | $16M | $14M | $21M | $38M | $25M | $27M | $73M | $39M | |
| PP&E (Net) | $382.0K | $158.0K | $204.0K | $50.0K | $147.0K | $244.0K | $345.2K | $380.9K | $168.6K | |
| PP&E (Gross) | · | · | · | · | · | · | $733.6K | $731.2K | $747.7K | |
| Accum. Depreciation | · | · | · | · | · | · | $388.4K | $350.3K | $579.0K | |
| Other Non-current Assets | $54.0K | $274.0K | $495.0K | $774.0K | $591.0K | $828.0K | $1M | $424.9K | $30.6K | |
| Total Assets | $19M | $20M | $16M | $25M | $43M | $32M | $35M | $74M | $39M | |
| Accounts Payable | $3M | $2M | $2M | $2M | $938.0K | $2M | $5M | $3M | $840.4K | |
| Accrued Liabilities | $8M | $7M | $6M | $5M | $4M | $3M | $3M | $4M | · | |
| Short-term Debt | · | · | $247.0K | $264.0K | · | · | · | · | · | |
| Current Liabilities | $11M | $9M | $8M | $7M | $5M | $6M | $9M | $7M | $6M | |
| Capital Leases | $2M | $4M | $537.0K | $625.0K | $700.0K | $885.3K | $1M | · | · | |
| Total Liabilities | $20M | $13M | $9M | $8M | $6M | $8M | $11M | $7M | $6M | |
| Long-term Debt | $8M | · | · | · | · | · | · | · | · | |
| Total Debt | $7M | · | $247.0K | · | · | · | · | · | · | |
| Common Stock | $8.0K | $7.0K | $6.0K | $5.0K | $5.0K | $45.6K | $29.8K | · | · | |
| Paid-in Capital | · | · | · | · | · | $130M | $108M | · | · | |
| Retained Earnings | $-191M | $-177M | $-165M | $-146M | $-124M | $-107M | $-83M | $-38M | $-153M | |
| AOCI | $99.0K | $114.0K | $-64.0K | $-69.0K | $13.0K | $-251.5K | $-41.3K | $60.8K | $80.2K | |
| Stockholders' Equity | $-2M | $8M | $7M | $17M | $37M | $23M | $24M | $66M | $-90M | |
| Liabilities + Equity | $19M | $20M | $16M | $25M | $43M | $32M | $35M | $74M | $39M | |
| Shares Outstanding | 8,004,416 | 6,650,854 | 6,002,628 | 4,744,886 | 4,713,608 | 45,559,765 | 29,835,183 | 29,450,035 | 0 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $501.0K | $760.0K | $962.0K | $548.0K | $382.0K | $399.2K | $249.6K | $66.7K | $32.3K | |
| Stock-based Comp | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $8M | $462.3K | |
| Restructuring | · | · | · | · | · | $464.6K | · | · | · | |
| Other Non-cash | · | $2M | $2M | · | · | $-257.1K | $-4M | $1M | · | |
| Operating Cash Flow | $-8M | $-7M | $-15M | $-17M | $-14M | $-20M | $-45M | $-47M | $-25M | |
| CapEx | $66.0K | · | $206.0K | · | · | · | $69.7K | $278.9K | $152.5K | |
| Investing Cash Flow | $4M | $-9M | $-206.0K | · | $18M | $-8M | $51M | $-37M | $-24M | |
| Debt Issued | $8M | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $8M | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | $8M | · | · | · | · | $78M | · | |
| Net Stock Activity | · | · | $8M | · | · | · | · | $78M | · | |
| Financing Cash Flow | $8M | $8M | $7M | · | $26M | $19M | $160.8K | $78M | $62M | |
| Net Change in Cash | · | $-7M | $-7M | $-17M | $30M | $-9M | $6M | $-6M | $13M | |
| Taxes Paid | $11.0K | $6.0K | · | · | $39.0K | $3.8K | $29.5K | $45.6K | · | |
| Free Cash Flow | $-8M | · | $-15M | · | · | · | $-45M | $-47M | · | |
| Levered FCF | $-8M | · | · | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 86.8% | 85.0% | 82.5% | · | · | 50.3% | 51.6% | 41.7% | · | |
| Operating Margin | -41.1% | -48.3% | -120.2% | · | · | -707.9% | -1928.2% | -5494.1% | · | |
| Net Margin | -43.6% | -47.2% | -117.5% | · | · | -672.6% | -1888.8% | -5621.7% | · | |
| Pretax Margin | -43.6% | -47.6% | -118.7% | · | · | -706.0% | -1888.1% | -5615.9% | · | |
| EBITDA Margin | -41.1% | -45.3% | -114.2% | · | · | -696.5% | -1917.7% | -5487.4% | · | |
| ROA | -71.4% | -65.0% | -92.2% | · | · | -70.2% | -82.9% | -99.0% | · | |
| ROE | 4686.6% | -139.8% | -203.8% | · | · | -99.5% | -100.5% | 455.3% | · | |
| ROIC | -268.6% | -160.0% | -248.2% | · | · | -102.5% | -190.0% | -83.2% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.8 | 1.8 | · | · | 4.3 | 2.9 | 10.3 | · | |
| Quick Ratio | 1.1 | 1.5 | 1.4 | · | · | 0.8 | 1.5 | 1.1 | · | |
| Debt / Equity | -3.9 | · | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | -3.9 | · | · | · | · | · | · | · | · | |
| Interest Coverage | -882.8 | · | · | · | · | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.4 | 0.8 | · | · | 0.1 | 0.0 | 0.0 | · | |
| Inventory Turnover | 2.6 | 2.0 | 1.4 | · | · | 2.0 | 0.8 | 0.5 | · | |
| Receivables Turnover | 26.8 | 24.2 | 28.7 | · | · | 9.1 | 6.3 | 5.4 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 27.2% | 57.1% | 86.6% | 57.6% | 55.9% | · | · | · | · | |
| Revenue CAGR 3Y | 55.1% | 66.5% | 66.1% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 55.7% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $32M | $25M | $16M | $9M | $5M | $3M | $2M | $993.0K | · | |
| Net Income TTM | $-14M | $-12M | $-19M | $-22M | $-17M | $-24M | $-45M | $-56M | · | |
| Market Cap | $36M | $108M | $36M | · | · | $1.07B | $712M | $2.77B | · | |
| Enterprise Value | $31M | · | $26M | · | · | · | · | · | · | |
| P/E | -2.7 | -10.2 | -1.7 | -0.8 | -2.0 | · | · | · | · | |
| P/S | 1.1 | 4.3 | 2.2 | · | · | 305.0 | 297.7 | 2785.0 | · | |
| P/B | -21.0 | 14.3 | 4.8 | · | · | 46.3 | 29.3 | 42.2 | · | |
| P / Tangible Book | · | 14.3 | 4.8 | 1.1 | 16.9 | 46.3 | · | · | · | |
| P / Cash Flow | -4.4 | -15.5 | -2.4 | · | · | -53.0 | -15.8 | -58.7 | · | |
| P / FCF | -4.3 | · | -2.4 | · | · | · | -15.8 | -58.4 | · | |
| EV / EBITDA | -2.3 | · | -1.4 | · | · | · | · | · | · | |
| EV / FCF | -3.7 | · | -1.7 | · | · | · | · | · | · | |
| EV / Revenue | 1.0 | · | 1.6 | · | · | · | · | · | · | |
| Earnings Yield | -36.8% | -9.8% | -57.5% | -121.7% | -49.9% | · | · | · | · |
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 | $10M | $9M | $9M | $7M | $7M | $7M | $7M | $6M | $5M | $5M | $5M | $4M | $3M | $3M | $2M | $2M | |
| Cost of Revenue | $1M | $1M | $1M | $939.0K | $1M | $994.0K | $1M | $838.0K | $888.0K | $1M | $661.0K | $585.0K | $458.0K | $640.0K | $258.0K | $358.0K | |
| Gross Profit | $8M | $8M | $7M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $3M | $2M | $2M | $2M | $2M | |
| R&D Expense | · | · | $662.0K | $511.0K | $642.0K | · | $521.0K | $635.0K | $399.0K | $1M | $1M | $1M | $2M | $2M | $2M | $1M | |
| SG&A Expense | $13M | $10M | $10M | $9M | $9M | $8M | $8M | $7M | $8M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | |
| Operating Expenses | $14M | $11M | $10M | $10M | $10M | $9M | $8M | $8M | $8M | $8M | $8M | $8M | $9M | $8M | $7M | $8M | |
| Operating Income | $-5M | $-3M | $-3M | $-4M | $-4M | $-3M | $-3M | $-3M | $-4M | $-4M | $-4M | $-5M | $-6M | $-6M | $-6M | $-6M | |
| Interest Expense | $4.0K | $2.1K | $3.3K | $4.5K | $5.0K | $4.9K | $5.0K | $4.3K | $4.2K | · | · | $2.2K | $2.0K | · | · | · | |
| Other Non-op | $-276.0K | $-43.0K | $-521.0K | $-165.0K | $-81.0K | $-128.0K | $154.0K | $-64.0K | $221.0K | $-49.0K | $94.0K | $85.0K | $119.0K | $141.0K | $103.0K | $38.0K | |
| Pretax Income | $-6M | $-3M | $-3M | $-4M | $-4M | $-3M | $-2M | $-3M | $-4M | $-4M | $-4M | $-5M | $-6M | $-6M | $-5M | $-6M | |
| Income Tax | $-321.0K | $51.0K | · | · | $-48.0K | $29.0K | · | · | $-122.0K | $25.0K | · | · | $-211.0K | $14.0K | · | $-445.0K | |
| Net Income | $-5M | $-3M | $-3M | $-4M | $-4M | $-3M | $-2M | $-3M | $-4M | $-4M | $-4M | $-5M | $-6M | $-6M | $-5M | $-5M | |
| EPS (Basic) | $-0.59 | $-0.34 | $-0.40 | $-0.44 | $-0.47 | $-0.37 | $-0.31 | $-0.38 | $-0.53 | $-0.47 | $-0.68 | $-1.03 | $-1.24 | $-1.09 | $-1.20 | $-1.20 | |
| EPS (Diluted) | $-0.59 | $-0.34 | $-0.40 | $-0.44 | $-0.47 | $-0.37 | $-0.31 | $-0.38 | $-0.53 | $-0.47 | $-0.68 | $-1.03 | $-1.24 | $-1.09 | $-1.20 | $-1.20 | |
| Shares (Basic) | 8,953 | -16,567 | 8,445 | 8,316 | 8,289 | -14,273 | 8,093 | 7,046 | 6,617 | -9,924,000 | 5,945,000 | 4,751,000 | 4,743,000 | -13,639,271 | 4,544,000 | 4,448,000 | |
| Shares (Diluted) | 8,953 | -16,567 | 8,445 | 8,316 | 8,289 | -14,273 | 8,093 | 7,046 | 6,617 | -9,924,000 | 5,945,000 | 4,751,000 | 4,743,000 | -13,639,271 | 4,544,000 | 4,448,000 | |
| EBITDA | $-5M | · | $-3M | $-4M | $-4M | · | $-3M | $-3M | $-4M | · | $-4M | $-5M | $-6M | · | $-6M | $-6M |
貸借対照表 23
| 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 | $5M | $7M | $8M | $3M | $4M | $4M | $5M | $10M | $8M | $10M | $13M | $8M | $12M | $18M | $22M | $26M | |
| Short-term Investments | $4M | $5M | $5M | $4M | $4M | $9M | $8M | $4M | · | · | · | · | · | · | · | · | |
| Receivables | $872.0K | $1M | $1M | $813.0K | $1M | $1M | $552.0K | $538.0K | $475.0K | $717.0K | $589.0K | $238.0K | $213.0K | $401.0K | $364.0K | $575.0K | |
| Inventory | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Prepaid Expense | $846.0K | $1M | $1M | $922.0K | $771.0K | $1M | $1M | $360.0K | $629.0K | $836.0K | $1M | $106.0K | $525.0K | $828.0K | $1M | $230.0K | |
| Current Assets | $13M | $16M | $17M | $11M | $12M | $16M | $17M | $18M | $12M | $14M | $18M | $11M | $15M | $21M | $25M | $29M | |
| PP&E (Net) | $364.0K | $382.0K | $194.0K | $197.0K | $183.0K | $158.0K | $170.0K | $181.0K | $192.0K | $204.0K | $178.0K | $114.0K | $34.0K | $50.0K | $77.0K | $99.0K | |
| Other Non-current Assets | $54.0K | $54.0K | $243.0K | $142.0K | $186.0K | $274.0K | $364.0K | $440.0K | $448.0K | $495.0K | $760.0K | $819.0K | $891.0K | $774.0K | $853.0K | $761.0K | |
| Total Assets | $15M | $19M | $21M | $15M | $16M | $20M | $21M | $22M | $14M | $16M | $20M | $14M | $18M | $25M | $29M | $33M | |
| Accounts Payable | $2M | $3M | $3M | $3M | $2M | $2M | $1M | $1M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | $10M | $8M | $9M | $7M | $6M | $7M | $6M | $5M | $5M | $6M | $5M | $4M | $4M | $5M | $5M | $4M | |
| Short-term Debt | $250.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | $521.7K | · | |
| Current Liabilities | $12M | $11M | $12M | $10M | $8M | $9M | $8M | $7M | $8M | $8M | $9M | $7M | $6M | $7M | $7M | $6M | |
| Capital Leases | $2M | $2M | $4M | $4M | $4M | $4M | $4M | $4M | $2M | $537.0K | $560.0K | $583.0K | $605.0K | $625.0K | $645.0K | $664.0K | |
| Total Liabilities | $21M | $20M | $22M | $13M | $12M | $13M | $12M | $11M | $9M | $9M | $9M | $7M | $6M | $8M | $7M | $6M | |
| Long-term Debt | $8M | $8M | $8M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $7M | · | $7M | · | · | · | · | · | · | · | · | · | · | · | $521.7K | · | |
| Common Stock | $8.0K | $8.0K | $8.0K | $7.0K | $7.0K | $7.0K | · | · | · | $6.0K | · | · | · | $5.0K | · | · | |
| Retained Earnings | $-196M | $-191M | $-188M | $-185M | $-181M | $-177M | $-174M | $-171M | $-169M | $-165M | $-161M | $-157M | $-152M | $-146M | $-141M | $-135M | |
| AOCI | $-64.0K | $99.0K | $-15.0K | $-19.0K | $70.0K | $114.0K | $177.0K | $45.0K | $12.0K | $-64.0K | $-98.0K | $-76.0K | $-13.0K | $-69.0K | $-154.0K | $-72.0K | |
| Stockholders' Equity | $-6M | $-2M | $-1M | $1M | $4M | $8M | $9M | $11M | $4M | $7M | $11M | $7M | $12M | $17M | $22M | $27M | |
| Liabilities + Equity | $15M | $19M | $21M | $15M | $16M | $20M | $21M | $22M | $14M | $16M | $20M | $14M | $18M | $25M | $29M | $33M | |
| Shares Outstanding | 8,125,613 | 8,004,416 | 7,635,166 | 7,466,425 | 7,420,452 | 6,650,854 | 6,507,011 | 6,446,866 | 6,006,064 | 6,002,628 | 5,998,836 | 4,752,475 | 4,745,781 | 4,744,886 | 71,121,565 | 71,119,471 |
キャッシュフロー 11
| 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 | $21.0K | $107.0K | · | · | $155.0K | $168.0K | $185.0K | $201.0K | $206.0K | $227.0K | $291.0K | $322.0K | $122.0K | $148.0K | $153.0K | $141.0K | |
| Stock-based Comp | $1M | $470.0K | $415.0K | $505.0K | $540.0K | $514.0K | $400.0K | $472.0K | $484.0K | $400.0K | $543.0K | $183.0K | $572.0K | $587.0K | $566.0K | $752.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | $258.0K | · | · | · | $-687.0K | · | · | · | |
| Operating Cash Flow | $-3M | $-2M | $-2M | $-623.0K | $-4M | $-1M | $-1M | $-2M | $-3M | $-3M | $-2M | $-3M | $-6M | $-4M | $-5M | $-3M | |
| CapEx | $2.0K | $0 | $4.0K | $25.0K | $37.0K | · | · | · | · | $41.0K | $74.0K | · | · | · | · | · | |
| Investing Cash Flow | $597.0K | $518.0K | $-1M | $185.0K | $4M | $-501.0K | $-4M | · | · | $-41.0K | $-74.0K | · | · | · | · | · | |
| Debt Issued | · | $0 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $230.0K | $-40.0K | $7M | $3.0K | $180.0K | $371.0K | $-52.0K | · | · | $0 | · | · | · | · | · | · | |
| Net Change in Cash | · | · | · | · | · | · | $-5M | $2M | $-2M | $-3M | $5M | $-3M | $-6M | $-4M | $-5M | $-3M | |
| Free Cash Flow | $-3M | · | · | · | $-4M | · | · | · | · | · | · | · | · | · | · | · | |
| Levered FCF | $-3M | · | · | · | $-4M | · | · | · | · | · | · | · | · | · | · | · |
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 | 87.3% | · | 86.0% | 87.3% | 84.9% | · | 83.8% | 86.4% | 83.7% | · | 85.3% | 83.5% | 83.5% | · | 86.9% | 83.4% | |
| Operating Margin | -55.5% | · | -33.2% | -47.5% | -56.9% | · | -40.5% | -42.2% | -70.7% | · | -91.5% | -140.5% | -222.9% | · | -281.2% | -269.8% | |
| Net Margin | -55.0% | · | -39.2% | -49.7% | -57.4% | · | -38.1% | -43.2% | -64.4% | · | -89.4% | -138.1% | -211.0% | · | · | -247.4% | |
| Pretax Margin | -58.4% | · | -39.2% | -49.7% | -58.1% | · | -38.1% | -43.2% | -66.6% | · | -89.4% | -138.1% | -218.6% | · | -276.0% | -268.1% | |
| EBITDA Margin | -55.5% | · | -33.2% | -47.5% | -56.9% | · | -40.5% | -42.2% | -66.9% | · | -91.5% | -140.5% | -218.5% | · | -281.2% | -269.8% | |
| ROA | -33.4% | · | -16.0% | -19.9% | -25.8% | · | -12.1% | -14.5% | -21.8% | · | -16.3% | -20.6% | -21.1% | · | · | -16.5% | |
| ROE | 796.8% | · | -81.2% | -58.3% | -87.0% | · | -24.4% | -28.6% | -42.9% | · | -24.3% | -28.6% | -26.9% | · | · | -20.9% | |
| ROIC | -501.6% | · | · | · | -86.5% | · | · | · | -82.7% | · | · | · | -50.5% | · | · | -19.8% |
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 | 1.0 | · | 1.4 | 1.1 | 1.5 | · | 2.1 | 2.5 | 1.5 | · | 2.1 | 1.7 | 2.6 | · | 3.8 | 5.2 | |
| Quick Ratio | 0.8 | · | 1.2 | 0.8 | 1.2 | · | 1.7 | 2.0 | 1.1 | · | 1.7 | 1.3 | 2.1 | · | 3.3 | 4.8 | |
| Debt / Equity | -1.2 | · | -6.1 | · | · | · | · | · | · | · | · | · | · | · | 0.0 | · | |
| LT Debt / Equity | -1.1 | · | -6.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | -1329.0 | · | -873.9 | -779.1 | -764.4 | · | · | · | · | · | · | -2216.9 | -3045.2 | · | · | · |
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 | 0.6 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.7 | · | 0.8 | 0.5 | 0.5 | · | 0.5 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.3 | |
| Receivables Turnover | 8.2 | · | 8.6 | 10.9 | 6.9 | · | 11.5 | 15.8 | 15.8 | · | 9.5 | 8.7 | 9.6 | · | 5.7 | 4.6 |
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 | $32M | · | $29M | $27M | $25M | · | $23M | $20M | $16M | · | $13M | $10M | $9M | · | $8M | $7M | |
| Net Income TTM | $-16M | · | $-13M | $-13M | $-13M | · | $-13M | $-15M | $-18M | · | $-20M | $-22M | $-22M | · | $-20M | $-18M | |
| Market Cap | $49M | · | $38M | $39M | $50M | · | $47M | $41M | $37M | · | $36M | $23M | $26M | · | $433M | $544M | |
| Enterprise Value | $47M | · | $31M | · | · | · | · | · | · | · | · | · | · | · | $412M | · | |
| P/E | -3.2 | · | -3.1 | -3.3 | -4.0 | · | -3.8 | -2.5 | -1.8 | · | -1.5 | -1.0 | -1.1 | · | · | · | |
| P/S | 1.5 | · | 1.3 | 1.5 | 2.0 | · | 2.1 | 2.1 | 2.3 | · | 2.8 | 2.2 | 3.0 | · | 57.6 | 79.9 | |
| P/B | -8.6 | · | -35.2 | 35.4 | 11.4 | · | 5.0 | 3.6 | 8.2 | · | 3.3 | 3.3 | 2.2 | · | 19.5 | 20.0 | |
| P / Tangible Book | · | · | · | 35.4 | 11.4 | · | 5.0 | 3.6 | 8.2 | · | 3.3 | 3.3 | 2.2 | · | 19.5 | 20.0 | |
| P / Cash Flow | -16.3 | · | · | · | -11.4 | · | · | · | -14.5 | · | · | · | -4.5 | · | · | · | |
| P / FCF | -16.3 | · | · | · | -11.3 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -8.8 | · | -10.9 | · | · | · | · | · | · | · | · | · | · | · | -74.2 | · | |
| EV / FCF | -15.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.4 | · | 1.1 | · | · | · | · | · | · | · | · | · | · | · | 54.8 | · | |
| Earnings Yield | -31.5% | · | -32.7% | -30.3% | -25.3% | · | -26.3% | -40.8% | -56.4% | · | -68.4% | -95.3% | -88.0% | · | · | · |
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 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $32M | $25M | $16M | $9M | $5M |
| 粗利益率 % | 86.8% | 85.0% | 82.5% | — | — |
| 営業利益率 % | -41.1% | -48.3% | -120.2% | — | — |
| 純利益 | $-14M | $-12M | $-19M | $-22M | $-17M |
| 希薄化後EPS | $-1.65 | $-1.59 | $-3.42 | $-4.69 | $-4.36 |
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 | -3.9 | — | 0.0 | — | — |
| 流動比率 | 1.4 | 1.8 | 1.8 | — | — |
| クイックレシオ | 1.1 | 1.5 | 1.4 | — | — |
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 | $-8M | — | $-15M | — | — |
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。