EFOI Energy Focus, Inc. - Common Stock
$3.75
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 12, 2026
EFOI 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
$3.75
時価総額
$15M
P/E (TTM)
-12.8
EPS（TTM）
$-0.18
収益（TTM）
$4M
配当利回り
—
ROE
-29.7%
負債/自己資本
—
52週レンジ
$2 – $10
EFOI 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
$4M
2016-12-31
→
2025-12-31
EPS
$-0.18
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$-1M
2016-12-31
→
2025-12-31
利益率
-28.8%
2016-12-31
→
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
EFOI
競合中央値
P/E (TTM)
-12.8
—
P/S (TTM) (株価売上高倍率（TTM）)
4.1
0.8
P/B (株価純資産倍率)
3.5
2.1
Price / FCF (株価FCF倍率)
-10.0
—
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
EFOI
競合中央値
Gross Margin (粗利益率)
18.9%
23.1%
Operating Margin (営業利益率)
-28.8%
—
Net Profit Margin (純利益率)
-28.8%
-19.9%
ROA
-19.2%
-41.6%
ROE
-29.7%
-51.5%
ROIC
-24.9%
—
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
EFOI
競合中央値
Current Ratio (流動比率)
5.0
1.2
Quick Ratio (クイックレシオ)
1.7
—
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
EFOI
競合中央値
Revenue YoY (収益（前年比）)
-26.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-15.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-26.7%
—
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
EFOI
競合中央値
EFOI 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 2 28.6%
- 買い 4 57.1%
- 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
-0.87%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2024年12月31日 | $-0.05 | — | — |
| 2024年3月31日 | $-0.13 | — | — |
| 2022年6月30日 | $-2.45 | $-1.43 | -1.0% |
| 2022年3月31日 | $-3.08 | $-2.36 | -0.72% |
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 |
|---|---|---|---|---|---|---|
| EFOI | $15M | -12.8 | -26.8% | -28.8% | -29.7% | 18.9% |
| STI | $53M | -0.7 | — | -307146.1% | 385.4% | 50.2% |
| BEEM | $29M | -1.0 | -42.8% | -95.6% | -104.4% | 12.5% |
| SMXT | — | -6.3 | 295.8% | — | — | — |
| GWH | $42M | -0.4 | -74.9% | -4007.6% | -1064.2% | -1748.1% |
| DFLI | — | — | — | — | — | — |
| FLUX | — | -3.8 | 9.2% | — | — | — |
| SDST | — | — | — | — | — | — |
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 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $5M | $6M | $6M | $10M | $17M | $13M | $18M | $20M | $31M | $64M | $23M | |
| Cost of Revenue | $3M | $4M | $5M | $6M | $8M | $12M | $11M | $15M | $15M | $23M | $35M | $15M | |
| Gross Profit | $672.0K | $699.0K | $223.0K | $-318.0K | $2M | $5M | $2M | $3M | $5M | $8M | $29M | $8M | |
| R&D Expense | $412.0K | $524.0K | $587.0K | $1M | $2M | $1M | $1M | $3M | $3M | $4M | $3M | $1M | |
| SG&A Expense | $1M | $2M | $4M | $7M | $9M | $8M | $7M | $10M | $11M | $20M | $17M | $8M | |
| Operating Expenses | $2M | $3M | $4M | $9M | $10M | $9M | $9M | $12M | $16M | $25M | $20M | $9M | |
| Operating Income | $-1M | $-2M | $-4M | $-9M | $-9M | $-4M | $-7M | $-9M | $-11M | $-17M | $10M | $-1M | |
| Interest Expense | · | · | $380.0K | $954.0K | $792.0K | $481.0K | $317.0K | $8.0K | $2.0K | $0 | $85.0K | $3M | |
| Interest Income | $2.0K | $0 | $57.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | · | · | · | · | $-65.0K | $-73.0K | $-91.0K | $-7.0K | $-99.0K | $-18.0K | $53.0K | $-466.0K | |
| Pretax Income | $-1M | $-2M | $-4M | $-10M | $-8M | $-6M | $-7M | $-9M | $-11M | $-17M | $10M | $-4M | |
| Income Tax | $0 | $0 | $3.0K | $4.0K | $-1.0K | $-5.0K | $10.0K | $11.0K | $-100.0K | $27.0K | $149.0K | $0 | |
| Net Income | $1M | $-2M | $-4M | $-10M | $-8M | $-6M | $-7M | $-9M | $-11M | $-17M | $9M | $-6M | |
| EPS (Basic) | $-0.18 | $-0.32 | · | · | · | · | · | · | $-0.95 | $-1.45 | $0.84 | $-0.75 | |
| EPS (Diluted) | $-0.18 | $-0.32 | · | · | · | · | · | · | $-0.95 | $-1.45 | $0.82 | $-0.75 | |
| Shares (Basic) | 5,553,000 | 4,947,000 | 3,241,000 | 1,158,000 | 4,561,000 | 3,270,000 | 2,462,000 | 11,997,000 | 11,806,000 | 11,673,000 | 10,413,000 | 7,816,000 | |
| Shares (Diluted) | 5,553,000 | 4,947,000 | 3,241,000 | 1,158,000 | 4,561,000 | 3,270,000 | · | 11,997,000 | 11,806,000 | 11,673,000 | 10,752,000 | 7,816,000 | |
| EBITDA | $-1M | $-2M | $-4M | $-9M | $-9M | $-4M | $-7M | · | $-11M | $-17M | · | · |
貸借対照表 27
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $565.0K | $2M | $52.0K | $3M | $2M | $350.0K | $6M | $11M | $17M | $35M | $7M | |
| Receivables | $526.0K | $804.0K | · | $445.0K | $1M | $2M | $2M | $2M | $4M | $6M | $10M | $3M | |
| Inventory | $3M | $3M | $4M | $5M | $8M | $6M | $6M | $8M | $6M | $9M | $8M | $7M | |
| Prepaid Expense | $126.0K | $157.0K | $156.0K | $232.0K | $479.0K | $782.0K | $353.0K | $1M | $596.0K | $882.0K | $740.0K | $899.0K | |
| Other Current Assets | · | $0 | $2.0K | $0 | $3.0K | $1.0K | · | · | · | · | · | · | |
| Current Assets | $5M | $5M | $9M | $7M | $13M | $11M | $9M | $18M | $21M | $33M | $53M | $19M | |
| PP&E (Net) | · | · | · | · | · | $420.0K | $389.0K | $610.0K | $1M | $2M | $2M | $456.0K | |
| PP&E (Gross) | · | · | · | · | · | $3M | $3M | $3M | $3M | $5M | $5M | $3M | |
| Accum. Depreciation | · | · | · | · | · | $3M | $3M | $3M | $2M | $2M | $3M | $3M | |
| Intangibles | · | · | · | · | · | · | $817.0K | · | · | · | · | · | |
| Other Non-current Assets | · | · | · | · | · | $0 | $405.0K | $194.0K | $159.0K | $33.0K | $51.0K | $38.0K | |
| Total Assets | $5M | $6M | $10M | $8M | $14M | $12M | $12M | $18M | $22M | $35M | $56M | $19M | |
| Accounts Payable | · | · | · | $2M | $2M | $2M | $1M | $4M | $2M | $3M | $7M | $7M | |
| Accrued Liabilities | · | $90.0K | $110.0K | · | · | $1M | $1M | $1M | $992.0K | $2M | $3M | $962.0K | |
| Short-term Debt | · | $0 | $450.0K | $0 | $2M | $0 | $885.0K | · | · | · | · | · | |
| Current Liabilities | $922.0K | $2M | $6M | $8M | $8M | $8M | $7M | $7M | $3M | $5M | $10M | $10M | |
| Capital Leases | $78.0K | $254.0K | $798.0K | $1M | $26.0K | $318.0K | $906.0K | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $0 | $14.0K | $200.0K | $232.0K | $107.0K | $77.0K | $46.0K | |
| Total Liabilities | $1M | $3M | $7M | $9M | $8M | $8M | $8M | $7M | $3M | $5M | $10M | $10M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $70.0K | |
| Total Debt | · | $0 | $450.0K | $3M | $2M | · | · | · | · | · | · | · | |
| Common Stock | $1.0K | $1.0K | $0 | $1.0K | $0 | $0 | $0 | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | |
| Retained Earnings | $-156M | $-155M | $-153M | $-149M | $-139M | $-131M | $-125M | $-117M | $-108M | $-97M | $-80M | $-89M | |
| AOCI | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-1.0K | $2.0K | $-1.0K | $0 | $469.0K | |
| Stockholders' Equity | $4M | $3M | $3M | $-477.0K | $6M | $4M | $4M | $11M | $19M | $30M | $45M | $10M | |
| Liabilities + Equity | $5M | $6M | $10M | $8M | $14M | $12M | $12M | $18M | $22M | $35M | $56M | $19M | |
| Shares Outstanding | 6,306,433 | 5,260,741 | 4,348,690 | 1,406,920 | 910,000 | 3,525,000 | 2,485,684 | 12,090,695 | 11,868,896 | 11,710,549 | 11,648,978 | 9,423,975 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $121.0K | $4.0K | $44.0K | $117.0K | $429.0K | $131.0K | $616.0K | $908.0K | $807.0K | $1M | $813.0K | $532.0K | |
| Deferred Tax | $0 | $0 | · | · | · | · | · | $0 | $-125.0K | $0 | $0 | · | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Restructuring | · | · | · | · | · | · | · | $100.0K | $2M | · | $0 | $0 | |
| Operating Cash Flow | $1M | $-1M | $-2M | $-7M | $-10M | $-2M | $-7M | $-7M | $-6M | $-17M | $4M | $-163.0K | |
| CapEx | $54.0K | $19.0K | $69.0K | $41.0K | $443.0K | $223.0K | $132.0K | $57.0K | $162.0K | $2M | $2M | $194.0K | |
| Investing Cash Flow | $-197.0K | $-19.0K | $-69.0K | $-16.0K | $-443.0K | $-223.0K | $-129.0K | $189.0K | $-65.0K | · | · | $-121.0K | |
| Stock Issued | $2M | $851.0K | · | · | · | · | · | · | $0 | $0 | $24M | $6M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $309.0K | $0 | $0 | |
| Net Stock Activity | $2M | · | · | · | · | · | · | · | $0 | $-309.0K | · | · | |
| Financing Cash Flow | $2M | $-149.0K | $4M | $4M | $11M | $4M | $1M | $2M | $81.0K | $146.0K | $26M | $6M | |
| Net Change in Cash | $499.0K | $-1M | $2M | $-3M | $504.0K | $1M | $-6M | $-4M | $-6M | $-18M | $27M | $6M | |
| Taxes Paid | $3.0K | $5.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-1M | $-1M | $-3M | $-7M | $-10M | $-3M | $-7M | · | $-6M | $-18M | · | · | |
| Levered FCF | · | · | $-3M | $-8M | $-11M | $-3M | $-7M | · | $-6M | $-18M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 18.9% | 14.4% | 3.9% | -5.3% | 17.2% | 30.8% | 15.5% | · | 24.3% | 24.8% | · | · | |
| Operating Margin | -28.8% | -37.9% | -69.5% | -155.8% | -88.3% | -24.2% | -54.7% | · | -56.8% | -54.3% | · | · | |
| Net Margin | -28.8% | -32.6% | -75.1% | -172.2% | -79.9% | -35.5% | -58.2% | · | -56.8% | -54.5% | · | · | |
| Pretax Margin | -28.8% | -32.5% | -75.0% | -172.2% | -80.0% | -35.6% | -58.0% | · | -57.4% | -54.4% | · | · | |
| EBITDA Margin | -28.8% | -37.9% | -69.5% | -155.8% | -88.3% | -24.2% | -54.7% | · | -56.8% | -54.3% | · | · | |
| ROA | -19.2% | -20.0% | -45.9% | -89.8% | -58.9% | -49.6% | -49.0% | · | -39.4% | -37.2% | · | · | |
| ROE | -29.7% | -51.7% | -123.7% | -1016.2% | -147.2% | -187.1% | -160.2% | · | -45.8% | -44.9% | · | · | |
| ROIC | -24.9% | -63.3% | -113.5% | -434.3% | -109.8% | -95.6% | -174.3% | · | -57.9% | -56.3% | · | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.0 | 2.1 | 1.4 | 0.9 | 1.6 | 1.5 | 1.4 | · | 8.0 | 6.6 | · | · | |
| Quick Ratio | 1.7 | 0.2 | 0.3 | 0.1 | 0.5 | 0.5 | 0.4 | · | 5.5 | 4.5 | · | · | |
| Debt / Equity | · | 0.0 | 0.1 | -5.5 | 0.3 | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | -10.4 | -9.7 | -11.0 | -8.5 | -21.9 | · | -5640.5 | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.6 | 0.6 | 0.5 | 0.7 | 1.4 | 0.8 | · | 0.7 | 0.7 | · | · | |
| Inventory Turnover | 0.9 | 1.1 | 1.1 | 0.9 | 1.2 | 2.0 | 1.5 | · | 2.0 | 2.7 | · | · | |
| Receivables Turnover | 5.4 | · | · | 6.7 | 6.1 | 7.7 | 5.6 | · | 4.3 | 3.9 | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -26.8% | -15.0% | -4.2% | -39.5% | -41.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -15.8% | -21.0% | -30.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -26.7% | · | · | · | · | · | · | · | · | · | · | · |
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 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4M | $5M | $6M | $6M | $10M | $17M | $13M | $18M | $20M | $31M | $64M | $23M | |
| Net Income TTM | $-1M | $-2M | $-4M | $-10M | $-8M | $-6M | $-7M | $-9M | $-11M | $-17M | $9M | $-6M | |
| Market Cap | $15M | $6M | $7M | $22M | $190M | $99M | $204M | · | $1.02B | $1.74B | · | · | |
| Enterprise Value | · | $6M | $5M | $25M | $189M | · | · | · | · | · | · | · | |
| P/E | -12.8 | -3.7 | -1.2 | -1.7 | -17.0 | -15.0 | -15.4 | -20.3 | -90.3 | -102.6 | 586.9 | -230.1 | |
| P/S | 4.1 | 1.3 | 1.1 | 3.7 | 19.3 | 5.9 | 16.1 | · | 51.3 | 56.2 | · | · | |
| P/B | 3.5 | 2.1 | 2.2 | -46.2 | 30.7 | 23.4 | 51.2 | · | 52.8 | 58.2 | · | · | |
| P / Tangible Book | 3.5 | 2.1 | 2.2 | · | 30.7 | 23.4 | · | · | · | · | · | · | |
| P / Cash Flow | -10.4 | -4.8 | -2.7 | -3.3 | -19.5 | -40.6 | -30.9 | · | -173.3 | -105.2 | · | · | |
| P / FCF | -10.0 | -4.8 | -2.6 | -3.3 | -18.6 | -37.2 | -30.3 | · | -168.6 | -95.8 | · | · | |
| EV / EBITDA | · | -3.1 | -1.3 | -2.6 | -21.8 | · | · | · | · | · | · | · | |
| EV / FCF | · | -4.3 | -2.0 | -3.6 | -18.6 | · | · | · | · | · | · | · | |
| EV / Revenue | · | 1.2 | 0.9 | 4.1 | 19.2 | · | · | · | · | · | · | · | |
| Earnings Yield | -7.8% | -26.9% | -86.8% | -58.5% | -5.9% | -6.7% | -6.5% | -4.9% | -1.1% | -0.97% | 0.17% | -0.43% |
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 | $949.0K | $975.0K | $826.0K | $1M | $616.0K | $1M | $1M | $2M | $833.0K | $2M | $1M | $1M | $930.0K | $663.0K | $2M | $1M | |
| Cost of Revenue | $728.0K | $791.0K | $679.0K | $996.0K | $422.0K | $1M | $1M | $1M | $713.0K | $2M | $1M | $876.0K | $913.0K | $901.0K | $2M | $1M | |
| Gross Profit | $221.0K | $184.0K | $147.0K | $147.0K | $194.0K | $265.0K | $188.0K | $126.0K | $120.0K | $75.0K | $-48.0K | $179.0K | $17.0K | $-238.0K | $-163.0K | $109.0K | |
| R&D Expense | $76.0K | $206.0K | $82.0K | $74.0K | $50.0K | $119.0K | $137.0K | $140.0K | $128.0K | $144.0K | $142.0K | $147.0K | $154.0K | $269.0K | $366.0K | $353.0K | |
| SG&A Expense | $286.0K | $335.0K | $240.0K | $297.0K | $412.0K | $434.0K | $449.0K | $543.0K | $591.0K | $696.0K | $713.0K | $1M | $1M | $1M | $2M | $2M | |
| Operating Expenses | $362.0K | $541.0K | $322.0K | $371.0K | $462.0K | $553.0K | $586.0K | $683.0K | $719.0K | $840.0K | $855.0K | $1M | $1M | $2M | $2M | $2M | |
| Operating Income | $-141.0K | $-357.0K | $-175.0K | $-224.0K | $-268.0K | $-288.0K | $-398.0K | $-557.0K | $-599.0K | $-765.0K | $-903.0K | $-1M | $-1M | $-2M | $-2M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | $5.0K | · | $34.0K | $69.0K | $123.0K | $275.0K | $235.0K | $260.0K | |
| Interest Income | $1.0K | $1.0K | $0 | $1.0K | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | · | |
| Net Income | $-140.0K | $-356.0K | $-172.0K | $-231.0K | $-268.0K | $-294.0K | $-316.0K | $-554.0K | $-418.0K | $-849.0K | $-944.0K | $-1M | $-1M | $-2M | $-3M | $-2M | |
| EPS (Basic) | · | $-0.06 | $-0.03 | $-0.04 | · | $-0.05 | $-0.06 | $-0.12 | · | · | · | · | · | $-0.23 | $-0.29 | $-0.35 | |
| EPS (Diluted) | · | $-0.06 | $-0.03 | $-0.04 | · | $-0.05 | $-0.06 | $-0.12 | · | · | · | · | · | $-0.23 | $-0.29 | $-0.35 | |
| Shares (Basic) | 6,248,000 | -10,702,000 | 5,610,000 | 5,379,000 | 5,266,000 | -9,532,000 | 5,261,000 | 4,785,000 | 4,433,000 | -5,349,000 | 3,514,000 | 2,766,000 | 2,310,000 | -7,616,000 | 1,313,000 | 1,024,000 | |
| Shares (Diluted) | 6,248,000 | -10,702,000 | 5,610,000 | 5,379,000 | 5,266,000 | -9,532,000 | 5,261,000 | 4,785,000 | 4,433,000 | -5,349,000 | 3,514,000 | 2,766,000 | 2,310,000 | -7,616,000 | 1,313,000 | 1,024,000 | |
| EBITDA | $-141.0K | · | $-175.0K | $-224.0K | $-268.0K | · | $-398.0K | $-557.0K | $-599.0K | · | $-903.0K | $-1M | $-1M | · | $-2M | $-2M |
貸借対照表 20
| 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 | $1M | $1M | $897.0K | $499.0K | $488.0K | $565.0K | $819.0K | $1M | $972.0K | $2M | $2M | $1M | $301.0K | $52.0K | $41.0K | $938.0K | |
| Receivables | $487.0K | $526.0K | $665.0K | $960.0K | $588.0K | $804.0K | · | · | · | · | $844.0K | $841.0K | $909.0K | · | $1M | $1M | |
| Inventory | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $7M | |
| Prepaid Expense | $211.0K | $126.0K | $190.0K | $139.0K | $141.0K | $157.0K | $215.0K | $219.0K | $199.0K | $156.0K | $189.0K | $217.0K | $226.0K | $232.0K | $788.0K | $847.0K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | $2.0K | · | · | · | $0 | · | · | |
| Current Assets | $6M | $5M | $5M | $4M | $5M | $5M | $6M | $6M | $6M | $9M | $8M | $8M | $7M | $7M | $9M | $11M | |
| Total Assets | $6M | $5M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | $10M | $9M | $9M | $9M | $8M | $10M | $13M | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | $3M | $2M | · | $2M | $1M | |
| Accrued Liabilities | · | · | · | · | $57.0K | · | · | · | · | $110.0K | · | · | · | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | $0 | $0 | $0 | $450.0K | $1M | $1M | $1M | $0 | $2M | · | |
| Current Liabilities | $2M | $922.0K | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $6M | $5M | $5M | $5M | $8M | $7M | $6M | |
| Capital Leases | $40.0K | $78.0K | $134.0K | $176.0K | $216.0K | $254.0K | $291.0K | $670.0K | $735.0K | $798.0K | $857.0K | $915.0K | $975.0K | $1M | $1M | $1M | |
| Total Liabilities | $2M | $1M | $2M | $2M | $3M | $3M | $3M | $4M | $4M | $7M | $6M | $6M | $6M | $9M | $9M | $8M | |
| Total Debt | · | · | · | · | · | · | $0 | $0 | $0 | · | $1M | $1M | $1M | · | $2M | · | |
| Common Stock | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $0 | $0 | $0 | $0 | $2.0K | $1.0K | $1.0K | $1.0K | |
| Retained Earnings | $-156M | $-156M | $-156M | $-155M | $-155M | $-155M | $-155M | $-154M | $-154M | $-153M | $-152M | $-152M | $-150M | $-149M | $-147M | $-144M | |
| AOCI | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-3.0K | |
| Stockholders' Equity | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $4M | $3M | $3M | $-477.0K | $2M | $4M | |
| Liabilities + Equity | $6M | $5M | $5M | $5M | $5M | $6M | $6M | $7M | $7M | $10M | $9M | $9M | $9M | $8M | $10M | $13M | |
| Shares Outstanding | 6,303,433 | 6,306,433 | 5,739,415 | 5,474,865 | 5,364,368 | 5,260,741 | 5,260,741 | 5,260,741 | 4,726,149 | 4,348,690 | 4,348,690 | 3,495,924 | 19,243,610 | 1,406,920 | 9,191,108 | 7,811,460 |
キャッシュフロー 9
| 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 | $0 | $125.0K | $0 | $0 | $-4.0K | $2.0K | $1.0K | $0 | $1.0K | $8.0K | $-13.0K | $23.0K | $26.0K | $2.0K | $17.0K | $54.0K | |
| Operating Cash Flow | $69.0K | $-862.0K | $-55.0K | $-215.0K | $-272.0K | $-254.0K | $-267.0K | $-718.0K | $-58.0K | $-69.0K | $-1M | $-152.0K | $-1M | $-477.0K | $-891.0K | $-3M | |
| CapEx | $0 | $0 | $49.0K | $0 | $5.0K | $0 | $19.0K | $0 | $0 | $42.0K | $27.0K | $0 | $0 | $-5.0K | $9.0K | $2.0K | |
| Investing Cash Flow | $0 | $-156.0K | $-36.0K | $0 | $-5.0K | $0 | $-19.0K | $0 | $0 | $-42.0K | $-27.0K | $0 | $0 | $30.0K | $-9.0K | $-2.0K | |
| Stock Issued | $0 | $1M | $500.0K | $200.0K | $200.0K | $0 | $0 | $851.0K | $0 | · | $2M | $1M | · | · | · | · | |
| Net Stock Activity | $0 | · | $500.0K | $200.0K | $200.0K | · | $0 | $851.0K | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $0 | $1M | $500.0K | $200.0K | $200.0K | $0 | $0 | $851.0K | $-1M | $450.0K | $1M | $1M | $1M | $458.0K | $3.0K | $3M | |
| Net Change in Cash | $62.0K | $167.0K | $398.0K | $11.0K | $-77.0K | $-254.0K | $-286.0K | $133.0K | $-1M | $339.0K | $375.0K | $1M | $249.0K | $11.0K | $-897.0K | $713.0K | |
| Free Cash Flow | $69.0K | · | $-104.0K | $-215.0K | $-277.0K | · | $-286.0K | · | · | · | $-1M | $-152.0K | $-1M | · | $-900.0K | $-3M |
収益性 6
| 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 | 23.3% | · | 17.8% | 12.9% | 31.5% | · | 15.7% | 8.1% | 14.4% | · | -3.6% | 17.0% | 1.8% | · | -9.2% | 7.4% | |
| Operating Margin | -14.9% | · | -21.2% | -19.6% | -43.5% | · | -33.3% | -35.9% | -71.9% | · | -67.4% | -104.3% | -129.4% | · | -136.5% | -149.2% | |
| Net Margin | -14.8% | · | -20.8% | -20.2% | -43.5% | · | -26.4% | -35.7% | -50.2% | · | -70.5% | -110.6% | -143.3% | · | -150.9% | -168.0% | |
| EBITDA Margin | -14.9% | · | -21.2% | -19.6% | -43.5% | · | -33.3% | -35.9% | -71.9% | · | -67.4% | -104.3% | -129.4% | · | -136.5% | -149.2% | |
| ROA | -2.5% | · | -3.0% | -3.9% | -4.2% | · | -4.0% | -6.7% | -5.2% | · | -9.6% | -10.7% | -12.6% | · | -22.8% | -19.2% | |
| ROE | -4.1% | · | -5.4% | -7.3% | -8.8% | · | -8.9% | -16.7% | -13.5% | · | -34.8% | -32.1% | -41.7% | · | -88.3% | -50.9% |
流動性と支払能力 4
| 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 | 2.8 | · | 2.5 | 2.4 | 2.1 | · | 2.0 | 2.2 | 1.9 | · | 1.8 | 1.5 | 1.6 | · | 1.3 | 1.7 | |
| Quick Ratio | 0.8 | · | 0.8 | 0.8 | 0.5 | · | 0.3 | 0.4 | 0.3 | · | 0.5 | 0.4 | 0.3 | · | 0.2 | 0.3 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | · | 0.3 | 0.4 | 0.4 | · | 1.0 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -119.8 | · | -26.6 | -15.9 | -9.8 | · | -10.2 | -8.5 |
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 | 0.2 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.1 | |
| Inventory Turnover | 0.2 | · | 0.2 | 0.3 | 0.1 | · | 0.2 | 0.3 | 0.2 | · | 0.3 | 0.1 | 0.1 | · | 0.3 | 0.2 | |
| Receivables Turnover | 1.8 | · | 1.1 | 1.3 | 0.8 | · | · | · | · | · | 1.4 | 1.1 | 0.8 | · | 1.3 | 1.3 |
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 | $4M | · | $4M | $5M | $4M | · | $5M | $5M | $4M | · | $4M | $4M | $5M | · | $8M | $9M | |
| Net Income TTM | $-811.0K | · | $-987.0K | $-1M | $-2M | · | $-2M | $-3M | $-4M | · | $-6M | $-7M | $-9M | · | $-11M | $-9M | |
| Market Cap | $12M | · | $16M | $13M | $10M | · | $6M | $7M | $8M | · | $9M | $6M | $75M | · | $33M | $71M | |
| Enterprise Value | · | · | · | · | · | · | $5M | $6M | $7M | · | $8M | $6M | $76M | · | $35M | · | |
| P/E | · | · | · | · | · | · | · | · | -1.2 | · | -1.5 | -1.4 | -3.0 | · | -2.3 | -6.0 | |
| P/S | 3.4 | · | 4.2 | 3.0 | 2.4 | · | 1.3 | 1.5 | 1.8 | · | 2.2 | 1.4 | 15.6 | · | 4.3 | 8.2 | |
| P/B | 3.0 | · | 5.1 | 4.8 | 3.5 | · | 2.0 | 2.1 | 2.3 | · | 2.2 | 2.0 | 25.5 | · | 21.9 | 17.0 | |
| P / Tangible Book | 3.0 | · | 5.1 | 4.8 | 3.5 | · | 2.0 | 2.1 | 2.3 | · | 2.2 | 2.0 | 25.5 | · | 21.9 | 17.0 | |
| P / Cash Flow | 175.4 | · | -290.1 | -62.4 | -36.3 | · | -23.4 | -10.2 | -129.6 | · | -8.4 | -41.6 | -63.8 | · | -37.5 | -26.9 | |
| P / FCF | 175.4 | · | -153.4 | -62.4 | -35.6 | · | -21.9 | · | · | · | -8.2 | -41.6 | -63.8 | · | -37.2 | -26.9 | |
| EV / EBITDA | · | · | · | · | · | · | -13.7 | -11.1 | -10.9 | · | -9.2 | -5.8 | -63.5 | · | -14.5 | · | |
| EV / FCF | · | · | · | · | · | · | -19.0 | · | · | · | -7.8 | -41.8 | -64.6 | · | -38.8 | · | |
| EV / Revenue | · | · | · | · | · | · | 1.1 | 1.3 | 1.6 | · | 2.1 | 1.4 | 15.8 | · | 4.5 | · | |
| Earnings Yield | · | · | · | · | · | · | · | · | -82.4% | · | -65.5% | -72.4% | -33.4% | · | -43.4% | -16.6% |
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 | $4M | $5M | $6M | $6M | $10M |
| 粗利益率 % | 18.9% | 14.4% | 3.9% | -5.3% | 17.2% |
| 営業利益率 % | -28.8% | -37.9% | -69.5% | -155.8% | -88.3% |
| 純利益 | $1M | $-2M | $-4M | $-10M | $-8M |
| 希薄化後EPS | $-0.18 | $-0.32 | — | — | — |
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 | -5.5 | 0.3 |
| 流動比率 | 5.0 | 2.1 | 1.4 | 0.9 | 1.6 |
| クイックレシオ | 1.7 | 0.2 | 0.3 | 0.1 | 0.5 |
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 | $-1M | $-1M | $-3M | $-7M | $-10M |
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。