ETON Eton Pharmaceuticals, Inc. - Common Stock
$33.31
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
$13–$34
99% of range
アナリスト評価
BUY
9 analysts
目標株価
$43
+28% upside
P/E (TTM)
—
ROE
-18.4%
純利益率
-5.8%
ETON 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
$33.31
時価総額
$457M
P/E (TTM)
—
EPS（TTM）
—
収益（TTM）
$80M
配当利回り
—
ROE
-18.4%
負債/自己資本
1.2
52週レンジ
$13 – $34
ETON 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
$80M
2019-12-31
→
2025-12-31
EPS
—
フリーキャッシュフロー
$10M
2018-12-31
→
2025-12-31
利益率
-5.8%
2020-12-31
→
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
ETON
競合中央値
P/S (TTM) (株価売上高倍率（TTM）)
5.7
11.8
P/B (株価純資産倍率)
17.5
3.4
EV / EBITDA (EV/EBITDA)
-547.4
—
Price / FCF (株価FCF倍率)
44.9
—
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
ETON
競合中央値
Gross Margin (粗利益率)
53.5%
68.0%
Operating Margin (営業利益率)
-1.1%
—
Net Profit Margin (純利益率)
-5.8%
-5.7%
ROA
-5.5%
-5.4%
ROE
-18.4%
-23.4%
ROIC
-1.5%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
ETON
競合中央値
Debt / Equity (負債資本倍率)
1.2
—
Current Ratio (流動比率)
1.6
4.0
Quick Ratio (クイックレシオ)
1.0
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
ETON
競合中央値
Revenue YoY (収益（前年比）)
104.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
55.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
359.6%
—
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
ETON
競合中央値
ETON 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 · 2026-05-17
中央値
$40.00
平均値
$42.67
現在
$33.31
安値
$31.00
高値
$57.00
中央値ターゲット
$40.00
+20.1%
平均値ターゲット
$42.67
+28.1%
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
-0.05%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.05 | $0.09 | -0.04% |
| 2025年12月31日 | $0.06 | $0.09 | -0.03% |
| 2025年9月30日 | $-0.07 | $0.09 | -0.16% |
| 2025年6月30日 | $-0.10 | $-0.04 | -0.06% |
| 2025年3月31日 | $0.07 | $0.05 | 0.02% |
| 2024年12月31日 | $-0.02 | $-0.00 | -0.02% |
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 |
|---|---|---|---|---|---|---|
| ETON | $457M | — | 104.9% | -5.8% | -18.4% | 53.5% |
| XERS | $1.30B | — | 43.7% | 0.19% | -19.7% | — |
| EYPT | $1.51B | -5.8 | -27.5% | -739.4% | -84.0% | — |
| LXRX | $421M | -8.2 | 60.2% | -101.1% | -39.7% | — |
| PHAT | $1.18B | -5.5 | 216.9% | -126.4% | 52.4% | 87.1% |
| PCRX | $1.06B | 161.8 | 3.6% | 0.97% | 0.97% | — |
| OMER | $1.23B | -343.6 | — | — | 1.9% | — |
| ESPR | — | -33.6 | 21.3% | -5.6% | 6.2% | — |
| LBRX | $563M | -7.1 | — | — | -25.5% | — |
| AMPH | $1.22B | 13.2 | -1.7% | 13.6% | 12.7% | 49.5% |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $80M | $39M | $32M | $21M | $22M | $39.0K | $959.0K | |
| Cost of Revenue | $37M | $16M | $11M | $7M | $3M | $436.0K | $453.0K | |
| Gross Profit | $43M | $23M | $21M | $14M | $19M | $-397.0K | $506.0K | |
| R&D Expense | $8M | $3M | $3M | $4M | $6M | $14M | $12M | |
| SG&A Expense | $36M | $23M | $19M | $19M | $14M | $13M | $8M | |
| Operating Expenses | $44M | $26M | $22M | $23M | $20M | $27M | $19M | |
| Operating Income | $-844.0K | $-3M | $-1M | $-8M | $-1M | $-27M | $-19M | |
| Interest Expense | · | · | $1M | $955.0K | $1M | $884.0K | $98.0K | |
| Other Non-op | $-4M | $-1M | $503.0K | $-761.0K | $-1M | $-859.0K | $281.0K | |
| Pretax Income | $-5M | $-4M | $-689.0K | $-9M | $-2M | $-28M | $-18M | |
| Income Tax | $43.0K | $15.0K | $247.0K | $0 | $0 | · | · | |
| Net Income | $-5M | $-4M | $-936.0K | $-9M | $-2M | $-28M | $-18M | |
| EPS (Basic) | $-0.17 | $-0.15 | $-0.04 | $-0.36 | $-0.08 | $-1.33 | · | |
| Shares (Basic) | 26,908,000 | 25,895,000 | 25,645,000 | 25,146,000 | 25,207,000 | 21,010,000 | · | |
| EBITDA | $-844.0K | $-3M | · | $-8M | $-1M | $-27M | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $26M | $15M | $21M | $16M | $14M | $21M | $12M | |
| Receivables | $12M | $5M | $3M | $2M | $5M | $48.0K | $473.0K | |
| Inventory | $15M | $15M | $911.0K | $557.0K | $550.0K | $1M | $380.0K | |
| Prepaid Expense | $7M | $5M | $1M | $1M | $3M | $2M | $2M | |
| Current Assets | $61M | $41M | $27M | $20M | $24M | $25M | $15M | |
| PP&E (Net) | $326.0K | $34.0K | $58.0K | $72.0K | $115.0K | $811.0K | $1M | |
| PP&E (Gross) | $812.0K | $480.0K | $453.0K | $424.0K | $466.0K | $2M | $1M | |
| Accum. Depreciation | $486.0K | $446.0K | $395.0K | $352.0K | $351.0K | $692.0K | $345.0K | |
| Intangibles | $31M | $35M | $5M | $5M | $4M | $575.0K | $725.0K | |
| Other Non-current Assets | $19.0K | $12.0K | $12.0K | $12.0K | $21.0K | $40.0K | $61.0K | |
| Total Assets | $92M | $76M | $32M | $25M | $27M | $26M | $17M | |
| Accounts Payable | $11M | $4M | $2M | $2M | $2M | $2M | $575.0K | |
| Accrued Liabilities | $9M | $9M | $5M | $4M | $1M | $1M | $1M | |
| Current Liabilities | $38M | $20M | $16M | $6M | $5M | $4M | $2M | |
| Capital Leases | $460.0K | $107.0K | $22.0K | $107.0K | $15.0K | $99.0K | $19.0K | |
| Other Non-current Liabilities | $5M | $2M | $0 | · | · | · | · | |
| Total Liabilities | $66M | $52M | $16M | $12M | $10M | $11M | $7M | |
| Long-term Debt | $31M | $30M | $0 | $5M | $5M | $7M | $5M | |
| Total Debt | $31M | $0 | · | $1M | $1M | · | · | |
| Common Stock | $27.0K | $27.0K | $26.0K | $25.0K | $25.0K | $24.0K | $18.0K | |
| Paid-in Capital | · | $132M | · | · | · | · | $75M | |
| Retained Earnings | $-112M | $-108M | $-104M | $-103M | $-94M | $-92M | $-64M | |
| Stockholders' Equity | $26M | $24M | $15M | $13M | $18M | $18M | $11M | |
| Liabilities + Equity | $92M | $76M | $32M | $25M | $27M | $26M | $17M | |
| Shares Outstanding | 27,047,061 | 26,709,084 | 25,688,062 | 25,353,119 | 24,626,004 | 24,312,808 | 17,877,486 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $1M | $901.0K | $66.0K | $155.0K | $347.0K | $283.0K | |
| Stock-based Comp | $6M | $3M | $3M | $4M | $3M | $3M | $2M | |
| Amort. of Intangibles | $4M | $1M | $790.0K | $2M | $204.0K | $150.0K | $25.0K | |
| Other Non-cash | · | · | · | $10M | $-6M | · | · | |
| Operating Cash Flow | $11M | $969.0K | $7M | $5M | $-5M | $-22M | $-18M | |
| CapEx | $333.0K | $26.0K | $0 | $38.0K | $9.0K | $50.0K | $1M | |
| Investing Cash Flow | $-333.0K | $-40M | $-775.0K | $-3M | $-3M | $-50.0K | $-2M | |
| Debt Issued | $0 | $25M | $0 | $0 | · | $2M | $5M | |
| Net Debt Issued | $0 | $24M | · | · | · | $2M | · | |
| Stock Issued | · | · | · | · | · | $29M | · | |
| Net Stock Activity | · | · | · | · | · | $29M | · | |
| Financing Cash Flow | $815.0K | $33M | $-957.0K | $-134.0K | $391.0K | $32M | $5M | |
| Net Change in Cash | $11M | $-6M | $5M | $2M | $-7M | $9M | $-15M | |
| Taxes Paid | $118.0K | $82.0K | $247.0K | $0 | $0 | · | · | |
| Free Cash Flow | $10M | $943.0K | · | $5M | $-5M | $-22M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 53.5% | 60.0% | · | 67.4% | 88.0% | -633.3% | · | |
| Operating Margin | -1.1% | -6.7% | · | -38.9% | -6.9% | -69515.4% | · | |
| Net Margin | -5.8% | -9.8% | · | -42.4% | -8.9% | -71717.9% | · | |
| Pretax Margin | -5.7% | -9.8% | · | -42.4% | -8.9% | -71717.9% | · | |
| EBITDA Margin | -1.1% | -6.7% | · | -38.6% | -6.1% | -69515.4% | · | |
| ROA | -5.5% | -7.1% | · | -34.4% | -7.3% | -128.9% | · | |
| ROE | -18.4% | -18.9% | · | -74.4% | -11.8% | -328.1% | · | |
| ROIC | -1.5% | -10.7% | · | · | · | · | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 2.1 | · | 3.1 | 5.2 | 6.5 | · | |
| Quick Ratio | 1.0 | 1.0 | · | 2.8 | 4.4 | 5.6 | · | |
| Debt / Equity | 1.2 | 0.0 | · | 0.1 | 0.1 | · | · | |
| LT Debt / Equity | 0.8 | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | -8.6 | -1.4 | -30.7 | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 0.7 | · | 0.8 | 0.8 | 0.0 | · | |
| Inventory Turnover | 2.4 | 1.9 | · | 12.5 | · | 0.4 | · | |
| Receivables Turnover | 9.3 | 8.9 | · | 5.8 | 7.9 | 0.1 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 104.9% | 23.3% | 48.9% | -2.7% | 55879.5% | · | · | |
| Revenue CAGR 3Y | 55.5% | 21.3% | 832.7% | · | · | · | · | |
| Revenue CAGR 5Y | 359.6% | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $80M | $39M | $32M | $21M | $22M | $39.0K | $959.0K | |
| Net Income TTM | $-5M | $-4M | $-936.0K | $-9M | $-2M | $-28M | $-18M | |
| Market Cap | $457M | $356M | · | $71M | $106M | $198M | · | |
| Enterprise Value | $462M | $341M | · | $56M | $93M | · | · | |
| P/E | · | -88.8 | -73.0 | -4.5 | · | · | · | |
| P/S | 5.7 | 9.1 | · | 3.4 | 4.8 | 5068.3 | · | |
| P/B | 17.5 | 14.6 | · | 5.5 | 6.0 | 12.6 | · | |
| P / Tangible Book | · | · | 10.5 | 8.6 | 7.5 | 11.6 | · | |
| P / Cash Flow | 43.5 | 367.1 | · | 14.8 | -22.4 | -8.8 | · | |
| P / FCF | 44.9 | 377.3 | · | 14.9 | -22.3 | -8.8 | · | |
| EV / EBITDA | -547.4 | -131.2 | · | -6.9 | -69.1 | · | · | |
| EV / FCF | 45.3 | 361.4 | · | 11.8 | -19.6 | · | · | |
| EV / Revenue | 5.8 | 8.7 | · | 2.6 | 4.2 | · | · | |
| Earnings Yield | · | -1.1% | -1.4% | -22.3% | · | · | · |
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 | $24M | $21M | $22M | $19M | $17M | $12M | $10M | $9M | $8M | $7M | $7M | $12M | $5M | $8M | $3M | $7M | |
| Cost of Revenue | $10M | $8M | $15M | $7M | $7M | $5M | $4M | $3M | $3M | $4M | $3M | $2M | $2M | $2M | $1M | $3M | |
| Gross Profit | $15M | $13M | $8M | $12M | $10M | $6M | $6M | $6M | $5M | $4M | $4M | $10M | $3M | $6M | $2M | $5M | |
| R&D Expense | $2M | $2M | $1M | $4M | $1M | $-871.0K | $505.0K | $3M | $651.0K | $1M | $615.0K | $1M | $535.0K | $944.0K | $744.0K | $690.0K | |
| SG&A Expense | $10M | $9M | $8M | $10M | $9M | $7M | $5M | $6M | $5M | $5M | $4M | $5M | $5M | $4M | $4M | $5M | |
| Operating Expenses | $12M | $11M | $9M | $13M | $10M | $6M | $6M | $9M | $6M | $6M | $5M | $6M | $6M | $5M | $5M | $6M | |
| Operating Income | $2M | $2M | $-1M | $-1M | $-470.0K | $629.0K | $509.0K | $-3M | $-800.0K | $-2M | $-548.0K | $4M | $-3M | $1M | $-3M | $-1M | |
| Interest Expense | $1M | · | $1M | $1M | $1M | · | $211.0K | $222.0K | $238.0K | · | $267.0K | $273.0K | $265.0K | · | $233.0K | $219.0K | |
| Other Non-op | · | · | · | · | · | $-1M | $-8.0K | $-52.0K | $-11.0K | $-16.0K | $-31.0K | $676.0K | $-126.0K | $-150.0K | $-150.0K | $-218.0K | |
| Pretax Income | $2M | $1M | $-2M | $-3M | $-1M | $-511.0K | $501.0K | $-3M | $-811.0K | $-2M | $-579.0K | $5M | $-3M | $912.0K | $-3M | $-2M | |
| Income Tax | $20.0K | $-69.0K | $-28.0K | $66.0K | $74.0K | $87.0K | $-126.0K | $54.0K | $0 | $247.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $2M | $1M | $-2M | $-3M | $-2M | $-598.0K | $627.0K | $-3M | $-811.0K | $-2M | $-579.0K | $5M | $-3M | $912.0K | $-3M | $-2M | |
| EPS (Basic) | $0.06 | $0.06 | $-0.07 | $-0.10 | $-0.06 | $-0.02 | $0.02 | $-0.12 | $-0.03 | $-0.10 | $-0.02 | $0.18 | $-0.10 | $209.82 | $-0.12 | $-0.06 | |
| EPS (Diluted) | $0.05 | · | $-0.07 | · | $-0.06 | · | $0.02 | $-0.12 | $-0.03 | · | $-0.02 | $0.18 | $-0.10 | · | $-0.12 | $-0.06 | |
| Shares (Basic) | 27,285,000 | -53,764,000 | 26,893,000 | 26,893,000 | 26,886,000 | -51,546,000 | 25,900,000 | 25,778,000 | 25,763,000 | 25,568,163 | 25,719 | 25,593 | 25,525 | -50,646,000 | 25,365,000 | 25,126,000 | |
| Shares (Diluted) | 31,547,000 | · | 26,893,000 | · | 26,886,000 | · | 26,550,000 | 25,778 | 25,763 | · | 25,719 | 25,983 | 25,525 | · | 25,365,000 | 25,126,000 | |
| EBITDA | $2M | · | $-1M | $-1M | $-470.0K | · | $509.0K | $-3M | $-800.0K | · | $-548.0K | $4M | $-3M | · | $-3M | $-1M |
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 | $20M | $26M | $37M | $25M | $17M | $15M | $20M | $18M | $17M | · | $22M | $22M | $15M | · | $13M | $17M | |
| Receivables | $13M | $12M | $13M | $14M | $16M | $5M | $6M | $5M | $4M | · | $3M | $3M | $3M | · | $1M | $834.0K | |
| Inventory | $14M | $15M | $17M | $24M | $14M | $15M | $2M | $2M | $2M | · | $1M | $816.0K | $437.0K | · | $481.0K | $531.0K | |
| Prepaid Expense | $6M | $7M | $5M | $5M | $3M | $5M | $2M | $799.0K | $1M | · | $541.0K | $867.0K | $1M | · | $1M | $1M | |
| Current Assets | $53M | $61M | $72M | $68M | $50M | $41M | $30M | $25M | $24M | · | $27M | $26M | $19M | · | $16M | $20M | |
| PP&E (Net) | $372.0K | $326.0K | $294.0K | $18.0K | $22.0K | $34.0K | $33.0K | $45.0K | $57.0K | · | $38.0K | $46.0K | $56.0K | · | $73.0K | $87.0K | |
| PP&E (Gross) | $880.0K | $812.0K | · | · | · | $480.0K | $467.0K | $467.0K | $467.0K | · | $421.0K | $421.0K | $421.0K | · | $412.0K | $412.0K | |
| Accum. Depreciation | $508.0K | $486.0K | · | · | · | $446.0K | $434.0K | $422.0K | $410.0K | · | $383.0K | $375.0K | $365.0K | · | $339.0K | $325.0K | |
| Intangibles | $44M | $31M | $32M | $33M | $34M | $35M | $6M | $6M | $6M | · | $4M | $4M | $5M | · | $5M | $3M | |
| Other Non-current Assets | $54.0K | $19.0K | $19.0K | $12.0K | $12.0K | $12.0K | $12.0K | $12.0K | $12.0K | · | $12.0K | $12.0K | $12.0K | · | $12.0K | $12.0K | |
| Total Assets | $98M | $92M | $105M | $102M | $84M | $76M | $36M | $32M | $31M | · | $32M | $31M | $24M | · | $22M | $23M | |
| Accounts Payable | $13M | $11M | $14M | $12M | $5M | $4M | $3M | $2M | $2M | · | $2M | $2M | $1M | · | $1M | $1M | |
| Accrued Liabilities | $8M | $9M | $9M | $7M | $8M | $9M | · | $11M | $8M | · | $7M | $6M | $5M | · | $3M | $2M | |
| Current Liabilities | $44M | $38M | $44M | $39M | $25M | $20M | $20M | $18M | $15M | · | $10M | $10M | $7M | · | $5M | $4M | |
| Capital Leases | $440.0K | $460.0K | $480.0K | $492.0K | $87.0K | $107.0K | $126.0K | $145.0K | $0 | · | $44.0K | $66.0K | $86.0K | · | · | · | |
| Other Non-current Liabilities | $4M | $5M | $4M | $4M | $4M | $2M | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $67M | $66M | $81M | $78M | $60M | $52M | $20M | $18M | $15M | · | $15M | $14M | $13M | · | $10M | $10M | |
| Long-term Debt | · | $31M | · | · | $30M | $30M | · | · | · | · | $4M | $5M | $5M | · | $6M | $6M | |
| Total Debt | $19M | · | $28M | $27M | · | · | $4M | $5M | $5M | · | $2M | $2M | $1M | · | $708.0K | $364.0K | |
| Common Stock | $27.0K | $27.0K | $27.0K | $27.0K | $27.0K | $27.0K | $26.0K | $26.0K | $26.0K | · | $26.0K | $26.0K | $26.0K | · | $25.0K | $25.0K | |
| Paid-in Capital | · | · | $137M | $136M | · | · | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-111M | $-112M | $-114M | $-112M | $-109M | $-108M | $-107M | $-108M | $-105M | · | $-102M | $-101M | $-106M | · | $-104M | $-101M | |
| Stockholders' Equity | $31M | $26M | $23M | $24M | $24M | $24M | $16M | $13M | $15M | $15M | $17M | $17M | $11M | $13M | $11M | $13M | |
| Liabilities + Equity | $98M | $92M | $105M | $102M | $84M | $76M | $36M | $32M | $31M | · | $32M | $31M | $24M | · | $22M | $23M | |
| Shares Outstanding | 27,359,791 | 27,047,061 | 26,817,535 | 26,817,535 | 26,817,535 | 26,709,084 | 25,836,204 | 25,745,802 | 25,690,562 | 25,688,062 | 25,658,396 | 25,561,994 | 25,504,378 | 25,353,119 | 25,297,037 | 25,272,037 |
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 | $1M | $1M | $1M | $1M | $1M | $355.0K | $278.0K | $261.0K | $234.0K | $325.0K | $152.0K | $172.0K | $213.0K | $252.0K | $14.0K | $18.0K | |
| Stock-based Comp | $2M | $1M | $1M | $2M | $1M | $782.0K | $722.0K | $840.0K | $821.0K | $750.0K | $730.0K | $785.0K | $872.0K | $886.0K | $949.0K | $1M | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $342.0K | $267.0K | $267.0K | $220.0K | $246.0K | $182.0K | $181.0K | $181.0K | $1M | $135.0K | $1.1K | |
| Operating Cash Flow | $7M | $-12M | $12M | $8M | $2M | $-765.0K | $3M | $1M | $-2M | $387.0K | $873.0K | $7M | $-2M | $3M | $-2M | $2M | |
| CapEx | $75.0K | $49.0K | $284.0K | $0 | $0 | $12.0K | $0 | $0 | $14.0K | $0 | $0 | $0 | $0 | $12.0K | $0 | $11.0K | |
| Investing Cash Flow | $-15M | $-49.0K | $-284.0K | $0 | $0 | $-38M | $0 | $0 | $-2M | $-775.0K | $0 | $0 | $0 | $-12.0K | $-2M | $-761.0K | |
| Net Debt Issued | · | · | · | · | $0 | · | · | · | $-385.0K | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $1M | $421.0K | $0 | $0 | $394.0K | $34M | $-385.0K | $-216.0K | $-378.0K | $-294.0K | $-368.0K | $-245.0K | $-49.0K | $99.0K | $35.0K | $117.0K | |
| Net Change in Cash | $-6M | $-11M | $12M | $8M | $2M | $-5M | $3M | $1M | $-5M | $-682.0K | $504.0K | $7M | $-2M | $3M | $-4M | $2M | |
| Taxes Paid | $37.0K | $1.0K | $28.0K | $81.0K | $8.0K | $-99.0K | $181.0K | $0 | $0 | $247.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Free Cash Flow | $7M | · | · | · | $2M | · | · | · | $-2M | · | · | · | $-2M | · | · | · | |
| Levered FCF | $6M | · | · | · | $869.5K | · | · | · | $-3M | · | · | · | $-2M | · | · | · |
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 | 60.7% | · | 35.0% | 63.0% | 57.1% | · | 61.0% | 62.0% | 62.8% | · | 62.6% | 80.7% | 63.1% | · | 62.7% | 62.7% | |
| Operating Margin | 10.0% | · | -6.1% | -7.8% | -2.7% | · | 4.9% | -32.4% | -10.0% | · | -7.8% | 32.4% | -47.8% | · | -89.9% | -18.2% | |
| Net Margin | 6.4% | · | -8.6% | -13.7% | -9.1% | · | 6.1% | -33.5% | -10.2% | · | -8.2% | 38.0% | -50.1% | · | -94.6% | -21.2% | |
| Pretax Margin | 6.5% | · | -8.7% | -13.3% | -8.7% | · | 4.9% | -32.9% | -10.2% | · | -8.2% | 38.0% | -50.1% | · | -94.6% | -21.2% | |
| EBITDA Margin | 10.0% | · | -6.1% | -7.8% | -2.7% | · | 4.9% | -32.4% | -10.0% | · | -7.8% | 32.4% | -47.8% | · | -89.5% | -18.0% | |
| ROA | 1.7% | · | -2.8% | -3.9% | -2.7% | · | 1.9% | -9.7% | -3.0% | · | -2.2% | 16.9% | -11.3% | · | -12.7% | -5.9% | |
| ROE | 5.6% | · | -9.9% | -13.8% | -7.9% | · | 3.8% | -20.2% | -6.1% | · | -4.1% | 30.4% | -21.6% | · | -22.7% | -9.2% | |
| ROIC | 4.8% | · | -2.6% | -2.9% | -2.0% | · | 3.2% | -16.5% | -3.9% | · | -3.0% | 21.3% | -20.1% | · | · | · |
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 | 1.2 | · | 1.6 | 1.8 | 2.0 | · | 1.5 | 1.4 | 1.6 | · | 2.6 | 2.7 | 2.6 | · | 3.5 | 5.2 | |
| Quick Ratio | 0.7 | · | 1.1 | 1.0 | 1.3 | · | 1.3 | 1.2 | 1.4 | · | 2.5 | 2.6 | 2.3 | · | 3.2 | 4.7 | |
| Debt / Equity | 0.6 | · | 1.2 | 1.1 | · | · | 0.3 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | |
| LT Debt / Equity | 0.6 | · | 1.2 | 1.1 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | 2.1 | · | -1.1 | · | -0.4 | · | 2.4 | · | -3.4 | · | -0.7 | · | -9.6 | · | · | · |
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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.2 | · | 0.1 | 0.3 | |
| Inventory Turnover | 0.7 | · | 1.6 | 0.5 | 0.9 | · | 2.7 | 2.4 | 2.1 | · | 3.4 | 3.4 | 4.1 | · | 2.9 | 3.1 | |
| Receivables Turnover | 1.6 | · | 2.4 | 2.0 | 1.7 | · | 2.3 | 2.3 | 2.2 | · | 2.8 | 6.1 | 2.9 | · | 3.4 | 12.9 |
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 | $83M | · | $69M | $56M | $45M | · | $34M | $36M | $32M | · | $28M | $28M | $18M | · | $14M | $13M | |
| Net Income TTM | $-5M | · | $-5M | $-7M | $-5M | · | $-4M | $128.0K | $509.0K | · | $-2M | $-3M | $-13M | · | $-16M | $-15M | |
| Market Cap | $675M | · | $583M | $382M | $348M | · | $155M | $85M | $96M | · | $107M | $89M | $98M | · | $53M | $66M | |
| Enterprise Value | $675M | · | $573M | $384M | · | · | $139M | $72M | $85M | · | $86M | $69M | $85M | · | $40M | $50M | |
| P/E | · | · | · | -95.0 | -86.5 | · | -40.0 | 329.0 | 125.0 | · | -69.5 | -34.9 | -7.9 | · | -3.3 | -4.4 | |
| P/S | 8.1 | · | 8.4 | 6.9 | 7.8 | · | 4.5 | 2.3 | 3.0 | · | 3.9 | 3.2 | 5.4 | · | 3.9 | 5.0 | |
| P/B | 22.1 | · | 25.2 | 15.9 | 14.2 | · | 9.7 | 6.3 | 6.2 | · | 6.3 | 5.3 | 8.7 | · | 4.8 | 5.0 | |
| P / Tangible Book | · | · | · | · | · | · | 15.3 | 11.5 | 10.6 | · | 8.4 | 7.2 | 14.7 | · | 8.6 | 6.5 | |
| P / Cash Flow | 91.2 | · | · | · | 166.6 | · | · | · | -39.0 | · | · | · | -63.4 | · | · | · | |
| P / FCF | 92.1 | · | · | · | 166.6 | · | · | · | -38.7 | · | · | · | -63.4 | · | · | · | |
| EV / EBITDA | 279.4 | · | -420.6 | -260.5 | · | · | 272.9 | -24.4 | -105.9 | · | -157.8 | 17.8 | -33.5 | · | -14.0 | -37.5 | |
| EV / FCF | 92.0 | · | · | · | · | · | · | · | -34.1 | · | · | · | -54.8 | · | · | · | |
| EV / Revenue | 8.1 | · | 8.3 | 6.9 | · | · | 4.0 | 2.0 | 2.6 | · | 3.1 | 2.5 | 4.7 | · | 3.0 | 3.7 | |
| Earnings Yield | · | · | · | -1.1% | -1.2% | · | -2.5% | 0.30% | 0.80% | · | -1.4% | -2.9% | -12.7% | · | -30.0% | -22.5% |
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 | $80M | $39M | $32M | $21M | $22M |
| 粗利益率 % | 53.5% | 60.0% | — | 67.4% | 88.0% |
| 営業利益率 % | -1.1% | -6.7% | — | -38.9% | -6.9% |
| 純利益 | $-5M | $-4M | $-936.0K | $-9M | $-2M |
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 | 1.2 | 0.0 | — | 0.1 | 0.1 |
| 流動比率 | 1.6 | 2.1 | — | 3.1 | 5.2 |
| クイックレシオ | 1.0 | 1.0 | — | 2.8 | 4.4 |
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 | $10M | $943.0K | — | $5M | $-5M |
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。