INTZ Intrusion Inc. - Common Stock
$0.62
株価 · 8月 19, 2026
ファンダメンタルズ（時点） 8月 11, 2026
52週レンジ
$1–$2
0% of range
アナリスト評価
BUY
8 analysts
目標株価
$10
+1432% upside
P/E (TTM)
-1.3
ROE
-95.8%
純利益率
-129.1%
INTZ 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
$0.62
時価総額
$12M
P/E (TTM)
-1.3
EPS（TTM）
$-0.46
収益（TTM）
$7M
配当利回り
—
ROE
-95.8%
負債/自己資本
0.0
52週レンジ
$1 – $2
INTZ 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
$7M
2016-12-31
→
2025-12-31
EPS
$-0.46
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$-8M
2016-12-31
→
2025-12-31
利益率
-129.1%
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
INTZ
競合中央値
P/E (TTM)
-1.3
24.3
P/S (TTM) (株価売上高倍率（TTM）)
1.8
4.3
P/B (株価純資産倍率)
1.7
2.8
EV / EBITDA (EV/EBITDA)
-1.2
—
Price / FCF (株価FCF倍率)
-1.7
—
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
INTZ
競合中央値
Gross Margin (粗利益率)
76.7%
68.8%
Operating Margin (営業利益率)
-130.6%
—
Net Profit Margin (純利益率)
-129.1%
-169.5%
ROA
-82.8%
-87.1%
ROE
-95.8%
-129.8%
ROIC
-125.9%
—
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
INTZ
競合中央値
Debt / Equity (負債資本倍率)
0.0
26.9
Current Ratio (流動比率)
2.4
2.5
Quick Ratio (クイックレシオ)
2.1
—
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
INTZ
競合中央値
Revenue YoY (収益（前年比）)
21.6%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-2.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
1.2%
—
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
INTZ
競合中央値
INTZ 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
8 アナリスト
- 強い買い 2 25.0%
- 買い 4 50.0%
- 保有 2 25.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
1 アナリスト · 2026-08-15
安値
$9.50
高値
$9.50
中央値ターゲット
$9.50
+1431.5%
平均値ターゲット
$9.50
+1431.5%
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
-0.03%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $-0.13 | $-0.10 | -0.03% |
| 2026年3月31日 | $-0.18 | $-0.09 | -0.09% |
| 2025年12月31日 | $-0.14 | $-0.09 | -0.05% |
| 2025年9月30日 | $-0.10 | $-0.10 | -0.00% |
| 2025年6月30日 | $-0.10 | $-0.09 | -0.01% |
| 2025年3月31日 | $-0.11 | $-0.18 | 0.07% |
| 2024年12月31日 | $-0.36 | $-0.23 | -0.13% |
同業他社比較（GICSサブインダストリー） 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 |
|---|---|---|---|---|---|---|
| INTZ | $23M | -2.5 | 21.6% | -129.1% | -95.8% | 76.7% |
| AISP | — | — | — | — | — | — |
| IDAI | $21M | -1.5 | 1.8% | -265.2% | -141.7% | — |
| AUID | $14M | — | 130.2% | -878.8% | -165.9% | — |
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 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7M | $6M | $6M | $8M | $7M | $7M | $14M | $10M | $7M | $6M | $7M | $7M | |
| Cost of Revenue | $2M | $1M | $1M | $3M | $4M | $3M | $5M | $4M | $3M | $2M | $3M | $3M | |
| Gross Profit | $5M | $4M | $4M | $4M | $4M | $4M | $8M | $6M | $4M | $4M | $4M | $5M | |
| R&D Expense | $5M | $4M | $6M | $6M | $6M | $4M | $1M | $1M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $4M | $4M | $5M | $7M | $6M | $3M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Income | $-9M | $-8M | $-12M | $-16M | $-20M | $-7M | $5M | $2M | $-749.0K | $-1M | $-1M | $-221.0K | |
| Interest Expense | · | · | $2M | $2M | $21.0K | $6.0K | $46.0K | $189.0K | · | · | · | · | |
| Other Non-op | $186.0K | $-6.0K | $43.0K | · | · | · | · | · | $928.0K | · | · | · | |
| Pretax Income | $-9M | $-8M | $-14M | $-16M | $-19M | $-7M | $4M | $2M | $-30.0K | $-2M | $-1M | $-274.0K | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | · | $0 | |
| Net Income | $-9M | $-8M | $-14M | $-16M | $-19M | $-7M | $4M | $2M | $-30.0K | $-2M | $-1M | $-274.0K | |
| EPS (Basic) | $-0.46 | $-1.63 | $-11.46 | $-16.39 | $-1.05 | $-0.45 | $0.32 | $0.16 | $-0.01 | $-0.13 | $-0.11 | $-0.03 | |
| EPS (Diluted) | $-0.46 | $-1.63 | $-11.46 | $-16.39 | $-1.05 | $-0.45 | $0.28 | $0.14 | $-0.01 | $-0.13 | $-0.11 | $-0.03 | |
| Shares (Basic) | 19,800,000 | 5,275,000 | 1,212,000 | 990,000 | 17,992,000 | 14,678,000 | 13,502,000 | 13,049,000 | 12,836,000 | 12,737,000 | 12,598,000 | 12,393,000 | |
| Shares (Diluted) | 19,800,000 | 5,275,000 | 1,212,000 | 990,000 | 17,992,000 | 14,678,000 | 15,352,000 | 15,063,000 | 12,836,000 | 12,737,000 | 12,598,000 | 12,393,000 | |
| EBITDA | $-7M | · | $-10M | $-15M | $-19M | $-6M | $5M | $3M | $-543.0K | $-1M | $-837.0K | $15.0K |
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 | $4M | $5M | $139.0K | $3M | $4M | $17M | $3M | $2M | $224.0K | $64.0K | $102.0K | $1M | |
| Short-term Investments | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $131.0K | $169.0K | $364.0K | $530.0K | $1M | $1M | $2M | $2M | $962.0K | $745.0K | $580.0K | $737.0K | |
| Inventory | · | · | · | · | · | · | · | · | $15.0K | $45.0K | $45.0K | $12.0K | |
| Prepaid Expense | $476.0K | $514.0K | $635.0K | $2M | $356.0K | $370.0K | $152.0K | $91.0K | $89.0K | $75.0K | $69.0K | $105.0K | |
| Other Current Assets | · | · | · | · | · | $0 | · | · | · | · | · | · | |
| Current Assets | $4M | $6M | $1M | $5M | $5M | $18M | $5M | $4M | $1M | $929.0K | $796.0K | $2M | |
| PP&E (Net) | $4M | $4M | $3M | $2M | $1M | $466.0K | $335.0K | $200.0K | $124.0K | $308.0K | $486.0K | $391.0K | |
| PP&E (Gross) | $9M | $7M | $5M | $4M | $3M | $2M | $1M | $987.0K | $2M | $2M | $2M | $1M | |
| Accum. Depreciation | $4M | $3M | $2M | $2M | $2M | $1M | $909.0K | $787.0K | $2M | $1M | $1M | $901.0K | |
| Goodwill | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $257.0K | $281.0K | $171.0K | $143.0K | $166.0K | $79.0K | $38.0K | $38.0K | $38.0K | $40.0K | $43.0K | $61.0K | |
| Total Assets | $10M | $12M | $6M | $9M | $9M | $20M | $7M | $4M | $1M | $1M | $1M | $2M | |
| Accounts Payable | · | · | · | · | · | $408.0K | $252.0K | $193.0K | $194.0K | $205.0K | $220.0K | $193.0K | |
| Accrued Liabilities | $357.0K | $291.0K | $222.0K | $446.0K | $534.0K | $628.0K | $828.0K | $1M | $988.0K | $691.0K | $620.0K | $669.0K | |
| Short-term Debt | $0 | $529.0K | $11M | $10M | $0 | $421.0K | $0 | · | · | · | · | · | |
| Current Liabilities | $2M | $4M | $14M | $13M | $3M | $2M | $2M | $3M | $2M | $2M | $2M | $1M | |
| Capital Leases | $1M | $1M | $2M | $231.0K | $1M | $2M | $1M | · | $17.0K | $61.0K | $139.0K | $130.0K | |
| Total Debt | $0 | · | $11M | $10M | $0 | $421.0K | · | · | · | · | · | · | |
| Common Stock | $201.0K | $156.0K | $18.0K | $11.0K | $191.0K | $174.0K | $136.0K | $133.0K | $128.0K | $128.0K | $126.0K | $125.0K | |
| Paid-in Capital | $135M | $123M | $101M | $93M | $84M | $77M | $57M | $57M | $57M | $57M | $57M | $56M | |
| Retained Earnings | $-127M | $-118M | $-110M | $-96M | $-80M | $-61M | $-55M | $-59M | $-62M | $-61M | $-60M | $-59M | |
| Treasury Stock | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | |
| AOCI | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-107.0K | $-107.0K | $-107.0K | $-107.0K | |
| Stockholders' Equity | $7M | $6M | $-10M | $-4M | $4M | $16M | $4M | $-1M | $-4M | $-3M | $-2M | $-817.0K | |
| Liabilities + Equity | $10M | $12M | $6M | $9M | $9M | $20M | $7M | $4M | $1M | $1M | $1M | $2M | |
| Shares Outstanding | 20,116,000 | 15,590,000 | 1,847,000 | 1,059,000 | 19,125,000 | 17,418,000 | 13,542,000 | 13,249,000 | 12,798,000 | 12,748,000 | 12,612,000 | 12,461,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $1M | $780.0K | $231.0K | $184.0K | $133.0K | $206.0K | $291.0K | $299.0K | $236.0K | |
| Stock-based Comp | $1M | $343.0K | $972.0K | $1M | $1M | $322.0K | $47.0K | $20.0K | $18.0K | $96.0K | $206.0K | $375.0K | |
| Other Non-cash | $-543.0K | · | $3M | $275.0K | $205.0K | $788.0K | $-406.0K | $138.0K | $78.0K | $-79.0K | $100.0K | $234.0K | |
| Operating Cash Flow | $-7M | $-6M | $-8M | $-13M | $-17M | $-5M | $4M | $3M | $272.0K | $-1M | $-638.0K | $571.0K | |
| CapEx | $777.0K | $533.0K | $157.0K | $307.0K | $1M | $320.0K | $260.0K | $202.0K | $20.0K | $47.0K | $121.0K | $55.0K | |
| Investing Cash Flow | $-3M | $-2M | $-1M | $-1M | $-1M | $-320.0K | $-260.0K | $-202.0K | $36.0K | $-47.0K | · | · | |
| Debt Issued | · | · | · | · | · | $629.0K | $0 | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | $629.0K | · | · | · | · | · | · | |
| Stock Issued | $-124.0K | $10M | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-124.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | $0 | $99.0K | $714.0K | · | · | · | · | $558.0K | |
| Financing Cash Flow | $8M | $13M | $6M | $14M | $5M | $19M | $-2M | $-948.0K | $-148.0K | $1M | · | · | |
| Net Change in Cash | · | · | · | · | · | · | $2M | $1M | $160.0K | $-38.0K | · | · | |
| Free Cash Flow | $-8M | · | $-8M | $-13M | $-18M | $-5M | $4M | $2M | $252.0K | $-1M | $-759.0K | $516.0K | |
| Levered FCF | · | · | $-10M | $-16M | · | $-6M | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 76.7% | · | 77.6% | 55.5% | 63.9% | 59.1% | 60.8% | 62.6% | 58.9% | 64.2% | 62.9% | 64.9% | |
| Operating Margin | -130.6% | · | -214.7% | -216.3% | -268.0% | -98.6% | 33.0% | 24.1% | -10.9% | -23.1% | -16.7% | -3.1% | |
| Net Margin | -129.1% | · | -247.6% | -215.6% | -258.4% | -98.5% | 32.7% | 22.3% | -0.44% | -25.4% | -18.3% | -3.8% | |
| Pretax Margin | -129.1% | · | -247.6% | -215.6% | · | -98.5% | 32.7% | 22.3% | -0.44% | -25.4% | -18.3% | -3.8% | |
| EBITDA Margin | -105.5% | · | -185.1% | -198.9% | -257.3% | -95.1% | 34.4% | 25.4% | -7.9% | -18.3% | -12.3% | 0.21% | |
| ROA | -82.8% | · | -179.0% | -175.4% | -129.2% | -48.8% | 81.9% | 82.8% | -2.2% | -119.3% | -68.7% | -11.6% | |
| ROE | -95.8% | · | -1404.5% | 682.5% | -351.6% | -77.1% | 130.8% | -151.9% | 0.87% | 58.2% | 91.0% | 32.7% | |
| ROIC | -125.9% | · | -950.0% | -276.0% | · | -40.6% | · | · | · | · | 59.3% | · |
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 | 2.4 | · | 0.1 | 0.4 | 1.6 | 8.5 | 2.6 | 1.1 | 0.6 | 0.5 | 0.5 | 1.3 | |
| Quick Ratio | 2.1 | · | 0.0 | 0.3 | 1.5 | 8.4 | 2.5 | 1.1 | 0.6 | 0.5 | 0.4 | 1.2 | |
| Debt / Equity | 0.0 | · | -1.1 | -2.4 | 0.0 | 0.0 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -6.4 | -6.9 | -928.7 | -1087.2 | 98.0 | · | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | · | 0.7 | 0.8 | 0.5 | 0.5 | 2.5 | 3.7 | 5.0 | 4.7 | 3.8 | 3.1 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | 94.1 | 48.5 | 88.8 | 163.4 | |
| Receivables Turnover | 46.8 | · | 12.6 | 9.6 | 6.4 | 4.7 | 7.7 | 7.0 | 8.0 | 9.2 | 10.4 | 9.3 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 21.6% | 2.9% | -25.5% | 3.5% | 9.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.3% | -7.4% | -5.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.2% | · | · | · | · | · | · | · | · | · | · | · |
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 | $7M | $6M | $6M | $8M | $7M | $7M | $14M | $10M | $7M | $6M | $7M | $7M | |
| Net Income TTM | $-9M | $-8M | $-14M | $-16M | $-19M | $-7M | $4M | $2M | $-30.0K | $-2M | $-1M | $-274.0K | |
| Market Cap | $23M | · | $9M | $1.34B | $1.32B | $6.14B | $1.49B | $1.01B | $320M | $110M | $275M | $703M | |
| Enterprise Value | $20M | · | $20M | $1.35B | $1.31B | $6.12B | · | · | · | · | · | · | |
| P/E | -2.5 | -1.9 | -0.4 | -3.9 | -65.5 | -783.1 | 392.9 | 544.3 | -2500.0 | -66.2 | -198.2 | -1880.0 | |
| P/S | 3.3 | · | 1.6 | 177.9 | 180.8 | 927.3 | 109.2 | 98.2 | 46.6 | 18.0 | 40.3 | 97.4 | |
| P/B | 3.2 | · | -0.9 | -317.7 | 335.7 | 391.9 | 418.9 | -950.6 | -91.2 | -32.2 | -142.7 | -860.2 | |
| P / Tangible Book | 3.2 | 7.7 | · | · | 335.7 | 391.9 | · | · | · | · | · | · | |
| P / Cash Flow | -3.4 | · | -1.2 | -101.5 | -79.5 | -1185.6 | 347.2 | 391.6 | 1176.3 | -88.1 | -430.9 | 1230.8 | |
| P / FCF | -3.1 | · | -1.1 | -99.2 | -74.7 | -1116.6 | 369.6 | 424.9 | 1269.6 | -84.9 | -362.2 | 1362.0 | |
| EV / EBITDA | -2.6 | · | -1.9 | -89.9 | -70.1 | -973.0 | · | · | · | · | · | · | |
| EV / FCF | -2.6 | · | -2.5 | -99.7 | -74.4 | -1113.7 | · | · | · | · | · | · | |
| EV / Revenue | 2.8 | · | 3.5 | 178.8 | 180.3 | 924.9 | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | 0.00% | 0.00% | 0.05% | · | · | · | · | 0.08% | |
| Earnings Yield | -40.0% | -52.9% | -229.2% | -25.9% | -1.5% | -0.13% | 0.25% | 0.18% | -0.04% | -1.5% | -0.50% | -0.05% | |
| Payout Ratio | · | · | · | · | 0.00% | -1.5% | 16.0% | · | · | · | · | -203.7% | |
| Annual Payout | · | · | · | · | $0 | $99.0K | $714.0K | · | · | · | · | $558.0K |
損益計算書 14
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1M | $888.0K | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | |
| Cost of Revenue | $488.0K | $229.0K | $380.0K | $461.0K | $442.0K | $432.0K | $421.0K | $344.0K | $350.0K | $226.0K | $290.0K | $324.0K | $330.0K | $313.0K | $540.0K | $995.0K | |
| Gross Profit | $965.0K | $659.0K | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $905.0K | $1M | $1M | $1M | $996.0K | $904.0K | $1M | |
| R&D Expense | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | |
| SG&A Expense | $948.0K | $1M | $1M | $1M | $978.0K | $1M | $733.0K | $841.0K | $950.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Operating Income | $-2M | $-4M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-3M | $-4M | $-5M | $-4M | |
| Interest Expense | · | · | · | · | · | · | · | · | $34.0K | $228.0K | · | $520.0K | $233.0K | $285.0K | $702.0K | $1M | |
| Other Non-op | $7.0K | $20.0K | $38.0K | $59.0K | $65.0K | $24.0K | $0 | $0 | $0 | $-6.0K | $0 | $2.0K | $0 | $41.0K | · | · | |
| Net Income | $-3M | $-4M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-3M | $-3M | $-5M | $-5M | $-3M | |
| EPS (Basic) | $-0.13 | $-0.18 | $-0.15 | $-0.10 | $-0.10 | $-0.11 | $0.19 | $-0.35 | $-0.53 | $-0.94 | $-1.27 | $-2.78 | $-2.92 | $-4.49 | $-15.82 | $-0.15 | |
| EPS (Diluted) | $-0.13 | $-0.18 | $-0.15 | $-0.10 | $-0.10 | $-0.11 | $0.19 | $-0.35 | $-0.53 | $-0.94 | $-1.27 | $-2.78 | $-2.92 | $-4.49 | $-15.82 | $-0.15 | |
| Shares (Basic) | 20,395,000 | 20,274,000 | -39,286,000 | 19,975,000 | 19,895,000 | 19,216,000 | -7,474,000 | 6,557,000 | 4,327,000 | 1,865,000 | 155,776 | 1,154 | 1,070 | 1,054,000 | -57,321,000 | 19,826,000 | |
| Shares (Diluted) | 20,395,000 | 20,274,000 | -39,286,000 | 19,975,000 | 19,895,000 | 19,216,000 | -7,474,000 | 6,557,000 | 4,327,000 | 1,865,000 | 155,776 | 1,154 | 1,070 | 1,054,000 | -57,321,000 | 19,826,000 | |
| EBITDA | $-2M | $-3M | · | $-2M | $-2M | $-2M | · | $-2M | $-2M | $-2M | · | $-3M | $-3M | $-4M | · | $-4M |
貸借対照表 24
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $182.0K | $1M | $4M | $3M | $5M | $11M | $5M | $1M | $2M | $122.0K | $139.0K | $177.0K | $300.0K | $411.0K | $3M | $7M | |
| Short-term Investments | · | · | · | $2M | $4M | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $1M | $37.0K | $131.0K | $2M | $103.0K | $130.0K | $169.0K | $924.0K | $708.0K | $256.0K | $364.0K | $450.0K | $211.0K | $470.0K | $530.0K | $916.0K | |
| Prepaid Expense | $682.0K | $602.0K | $476.0K | $666.0K | $733.0K | $1M | $514.0K | $500.0K | $414.0K | $385.0K | $635.0K | $305.0K | $427.0K | $372.0K | $2M | $3M | |
| Current Assets | $2M | $2M | $4M | $8M | $10M | $12M | $6M | $2M | $3M | $763.0K | $1M | $932.0K | $938.0K | $1M | $5M | $11M | |
| PP&E (Net) | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| PP&E (Gross) | $9M | $9M | $9M | $8M | $8M | $7M | $7M | $6M | $5M | $5M | $5M | $6M | $5M | $5M | $4M | $4M | |
| Accum. Depreciation | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | |
| Goodwill | $4M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $263.0K | $256.0K | $257.0K | $285.0K | $287.0K | $279.0K | $281.0K | $274.0K | $293.0K | $171.0K | $171.0K | $161.0K | $147.0K | $141.0K | $143.0K | $137.0K | |
| Total Assets | $12M | $8M | $10M | $14M | $16M | $18M | $12M | $7M | $7M | $6M | $6M | $5M | $5M | $5M | $9M | $14M | |
| Accrued Liabilities | $522.0K | $519.0K | $357.0K | $550.0K | $265.0K | $402.0K | $291.0K | $402.0K | $239.0K | $356.0K | $222.0K | $635.0K | $212.0K | $524.0K | $446.0K | $1M | |
| Short-term Debt | $2M | · | $0 | $0 | $0 | $0 | $529.0K | $1M | $511.0K | $2M | $11M | $11M | $11M | $11M | $10M | $10M | |
| Current Liabilities | $6M | $3M | $2M | $2M | $3M | $3M | $4M | $3M | $3M | $5M | $14M | $16M | $15M | $14M | $13M | $14M | |
| Capital Leases | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $135.0K | $167.0K | $199.0K | $231.0K | $290.0K | |
| Total Debt | $2M | · | · | $0 | $0 | $0 | · | $1M | $511.0K | $2M | · | $11M | $11M | $11M | · | $10M | |
| Common Stock | $228.0K | $204.0K | $201.0K | $201.0K | $199.0K | $199.0K | $156.0K | $75.0K | $54.0K | $19.0K | $18.0K | $246.0K | $224.0K | $212.0K | $11.0K | $209.0K | |
| Paid-in Capital | $136M | $135M | $135M | $134M | $134M | $134M | $123M | $110M | $108M | $102M | $101M | $96M | $94M | $92M | $93M | $91M | |
| Retained Earnings | $-133M | $-131M | $-127M | $-124M | $-122M | $-120M | $-118M | $-116M | $-114M | $-112M | $-110M | $-107M | $-104M | $-101M | $-96M | $-91M | |
| Treasury Stock | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | $362.0K | |
| AOCI | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | $-43.0K | |
| Stockholders' Equity | $4M | $4M | $7M | $10M | $12M | $13M | $6M | $3M | $3M | $-1M | $-10M | $-12M | $-10M | $-9M | $-4M | $-541.0K | |
| Liabilities + Equity | $12M | $8M | $10M | $14M | $16M | $18M | $12M | $7M | $7M | $6M | $6M | $5M | $5M | $5M | $9M | $14M | |
| Shares Outstanding | 22,757,000 | 20,369,000 | 20,116,000 | 20,102,000 | 19,900,000 | 19,895,000 | 15,590,000 | 7,515,000 | 5,440,000 | 1,957,000 | 1,847,000 | 24,610,000 | 22,432,000 | 21,248,000 | 1,059,000 | 20,873,000 |
キャッシュフロー 9
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $414.0K | $405.0K | $406.0K | $425.0K | $391.0K | $540.0K | $465.0K | $357.0K | $388.0K | $438.0K | $445.0K | $416.0K | $401.0K | $397.0K | $383.0K | $309.0K | |
| Stock-based Comp | $83.0K | $129.0K | $277.0K | $300.0K | $282.0K | $222.0K | $79.0K | $55.0K | $67.0K | $142.0K | $254.0K | $293.0K | $331.0K | $94.0K | $350.0K | $230.0K | |
| Other Non-cash | · | $1M | · | · | · | $-354.0K | · | · | · | $22.0K | · | · | · | $2M | · | · | |
| Operating Cash Flow | $-4M | $-2M | $-531.0K | $-3M | $-2M | $-2M | $-178.0K | $-2M | $-3M | $-1M | $-3M | $-2M | $-963.0K | $-2M | $-4M | $-2M | |
| CapEx | $1.0K | $54.0K | $18.0K | $34.0K | $333.0K | $392.0K | $467.0K | $33.0K | $-31.0K | $64.0K | $129.0K | $3.0K | $21.0K | $4.0K | $84.0K | $97.0K | |
| Investing Cash Flow | $-746.0K | $-252.0K | $2M | $965.0K | $-4M | $-787.0K | $-758.0K | $-354.0K | $-270.0K | $-427.0K | $-407.0K | $-324.0K | $-416.0K | $-301.0K | $-366.0K | $-637.0K | |
| Stock Issued | · | · | $3.0K | $-137.0K | · | · | $5M | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $3M | $-185.0K | $-8.0K | $-149.0K | $-132.0K | $8M | $5M | $2M | $5M | $2M | $3M | $2M | $1M | $9.0K | $108.0K | $3M | |
| Free Cash Flow | · | $-2M | · | · | · | $-2M | · | · | · | $-1M | · | · | · | $-2M | · | · |
収益性 6
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 66.4% | 74.2% | · | 76.5% | 76.4% | 75.7% | · | 77.1% | 76.0% | 80.0% | · | 77.9% | 77.5% | 76.1% | · | 54.6% | |
| Operating Margin | -171.6% | -402.2% | · | -108.7% | -111.4% | -117.9% | · | -135.5% | -139.2% | -218.6% | · | -183.4% | -199.0% | -308.9% | · | -174.4% | |
| Net Margin | -178.2% | -401.2% | · | -106.5% | -109.0% | -118.2% | · | -136.3% | -141.6% | -151.7% | · | -218.7% | -213.2% | -361.6% | · | -133.0% | |
| EBITDA Margin | -171.6% | -356.6% | · | -108.7% | -111.4% | -87.5% | · | -135.5% | -139.2% | -179.8% | · | -183.4% | -199.0% | -278.6% | · | -174.4% | |
| ROA | -18.0% | -27.5% | · | -19.9% | -17.1% | -17.7% | · | -33.8% | -34.0% | -31.4% | · | -33.7% | -36.3% | -57.0% | · | -21.5% | |
| ROE | -33.0% | -41.7% | · | -33.8% | -28.0% | -34.3% | · | 45.7% | 56.1% | 34.3% | · | 53.2% | 51.4% | 125.7% | · | -93.5% |
流動性と支払能力 4
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.7 | · | 3.1 | 3.2 | 4.0 | · | 0.7 | 0.8 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.8 | |
| Quick Ratio | 0.3 | 0.5 | · | 2.8 | 2.6 | 3.6 | · | 0.6 | 0.7 | 0.1 | · | 0.0 | 0.0 | 0.1 | · | 0.6 | |
| Debt / Equity | 0.5 | · | · | 0.0 | 0.0 | 0.0 | · | 0.4 | 0.2 | -1.5 | · | -1.0 | -1.1 | -1.2 | · | -17.7 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -59.8 | -10.8 | · | -5.2 | -14.0 | -5.5 | · | -3.6 |
効率性 2
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Receivables Turnover | 1.9 | 10.6 | · | 1.2 | 4.6 | 9.2 | · | 2.2 | 3.2 | 3.1 | · | 2.1 | 2.0 | 1.6 | · | 2.2 |
バリュエーション（TTM） 14
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6M | $7M | · | $7M | $7M | $6M | · | $6M | $6M | $5M | · | $6M | $7M | $7M | · | $8M | |
| Net Income TTM | $-10M | $-10M | · | $-8M | $-8M | $-8M | · | $-9M | $-10M | $-13M | · | $-14M | $-15M | $-16M | · | $-17M | |
| Market Cap | $21M | $17M | · | $32M | $46M | $22M | · | $6M | $6M | $6M | · | $172M | $547M | $497M | · | $2.01B | |
| Enterprise Value | $23M | · | · | $28M | $37M | $12M | · | $7M | $5M | $7M | · | $183M | $558M | $508M | · | $2.01B | |
| P/E | -1.8 | -1.7 | · | -2.4 | -2.1 | -0.6 | · | -0.2 | -0.2 | -0.3 | · | -0.7 | -3.1 | -4.6 | · | -105.9 | |
| P/S | 3.4 | 2.6 | · | 4.5 | 6.9 | 3.8 | · | 1.2 | 1.1 | 1.1 | · | 26.8 | 77.9 | 67.2 | · | 254.6 | |
| P/B | 5.2 | 4.5 | · | 3.3 | 3.9 | 1.7 | · | 2.5 | 2.0 | -5.0 | · | -14.9 | -53.0 | -56.3 | · | -3719.3 | |
| P / Tangible Book | · | 4.5 | · | 3.3 | 3.9 | 1.7 | · | 2.5 | 2.0 | · | · | · | · | · | · | · | |
| P / Cash Flow | · | -9.2 | · | · | · | -13.2 | · | · | · | -5.3 | · | · | · | -215.1 | · | · | |
| P / FCF | · | -8.9 | · | · | · | -10.7 | · | · | · | -5.0 | · | · | · | -214.7 | · | · | |
| EV / EBITDA | -9.3 | · | · | -12.9 | -17.8 | -7.4 | · | -3.2 | -2.5 | -3.7 | · | -68.0 | -191.0 | -139.2 | · | -527.2 | |
| EV / FCF | · | · | · | · | · | -5.5 | · | · | · | -6.3 | · | · | · | -219.1 | · | · | |
| EV / Revenue | 3.8 | · | · | 3.9 | 5.6 | 2.0 | · | 1.2 | 0.9 | 1.4 | · | 28.4 | 79.4 | 68.6 | · | 254.9 | |
| Earnings Yield | -54.8% | -59.8% | · | -41.2% | -47.6% | -172.3% | · | -534.9% | -651.8% | -371.0% | · | -147.7% | -31.8% | -21.6% | · | -0.94% |
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 | $7M | $6M | $6M | $8M | $7M |
| 粗利益率 % | 76.7% | — | 77.6% | 55.5% | 63.9% |
| 営業利益率 % | -130.6% | — | -214.7% | -216.3% | -268.0% |
| 純利益 | $-9M | $-8M | $-14M | $-16M | $-19M |
| 希薄化後EPS | $-0.46 | $-1.63 | $-11.46 | $-16.39 | $-1.05 |
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 | — | -1.1 | -2.4 | 0.0 |
| 流動比率 | 2.4 | — | 0.1 | 0.4 | 1.6 |
| クイックレシオ | 2.1 | — | 0.0 | 0.3 | 1.5 |
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 | $-8M | — | $-8M | $-13M | $-18M |
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。
機関投資家（13F） 26 提出者 · $1.3M合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
機関投資家の動向 — Q2 2026 対 前四半期
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 6 (-1 前期比) | 7 (+3 前期比) | 5 (-1 前期比) | 8 (+1 前期比) | -167K |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
| 機関投資家 | 評価額 | 株式数 | % 追跡された13Fのうち | タイプ |
|---|---|---|---|---|
| Potomac Capital Management, Inc. | $481,465 | 518,429 | 35.87% | 株式数 |
| VANGUARD CAPITAL MANAGEMENT LLC | $164,592 | 177,171 | 12.26% | 株式数 |
| GEODE CAPITAL MANAGEMENT, LLC | $144,336 | 155,366 | 10.75% | 株式数 |
| VANGUARD GROUP INC | $102,957 | 89,528 | 7.67% | 株式数 |
| STATE STREET CORP | $98,878 | 106,469 | 7.37% | 株式数 |
| VANGUARD FIDUCIARY TRUST CO | $83,172 | 89,528 | 6.20% | 株式数 |
| UBS Group AG | $53,053 | 57,108 | 3.95% | 株式数 |
| NORTHERN TRUST CORP | $33,269 | 35,823 | 2.48% | 株式数 |
| TRITONPOINT WEALTH, LLC | $32,644 | 35,150 | 2.43% | 株式数 |
| TritonPoint Partners, LLC | $32,644 | 35,150 | 2.43% | 株式数 |
| PROMETHIUM ADVISORS,LLC | $25,996 | 27,992 | 1.94% | 株式数 |
| XTX Topco Ltd | $20,534 | 22,111 | 1.53% | 株式数 |
| Jump Financial, LLC | $19,232 | 20,708 | 1.43% | 株式数 |
| Cetera Investment Advisers | $16,793 | 18,082 | 1.25% | 株式数 |
| IHT Wealth Management, LLC | $13,991 | 15,065 | 1.04% | 株式数 |
| BlackRock, Inc. | $7,549 | 8,129 | 0.56% | 株式数 |
| Private Wealth Asset Management, LLC | $4,162 | 4,482 | 0.31% | 株式数 |
| Tower Research Capital LLC (TRC) | $4,066 | 4,378 | 0.30% | 株式数 |
| OSAIC HOLDINGS, INC. | $1,954 | 2,102 | 0.15% | 株式数 |
| SBI Securities Co., Ltd. | $944 | 1,016 | 0.07% | 株式数 |
| BARCLAYS PLC | $112 | 121 | 0.01% | 株式数 |
| MERCER GLOBAL ADVISORS INC /ADV | $37 | 40 | 0.00% | 株式数 |
| VISION FINANCIAL MARKETS LLC | $11 | 13 | 0.00% | 株式数 |
| BNP PARIBAS FINANCIAL MARKETS | $8 | 9 | 0.00% | 株式数 |
| MORGAN STANLEY | $2 | 2 | 0.00% | 株式数 |
| Caitong International Asset Management Co., Ltd | $1 | 1 | 0.00% | 株式数 |
企業インサイダー 20 人のインサイダー · 9人の役員 · 8人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Anthony Scott | Chief Executive Officer | 2026年6月30日 A | 784,302 | 1 | 0 | $1,975 |
| Ward G Paxton | Chairman President & CEO | 2019年2月5日 M | 1,412,758 | 0 | 0 | $0 |
| Kimberly Pinson | Chief Financial Officer | 2026年7月1日 A | 119 | 1 | 0 | $1,975 |
| Joe T Head | Chief Technology Officer | 2026年7月1日 A | 92,556 | 0 | 0 | $0 |
| Garry Hemphill | Vice President Operations | 2014年2月6日 A | — | 0 | 0 | $0 |
| Jay W Barbour | Vice President of Marketing | 2007年5月30日 A | — | 0 | 0 | $0 |
| Aaron Bawcom | Vice President Engineering | 2007年5月30日 A | — | 0 | 0 | $0 |
| Eric Gore | Vice President Sales | 2005年6月14日 A | — | 0 | 0 | $0 |
| Ryon Packer | Vice President Marketing | 2004年1月29日 A | — | 0 | 0 | $0 |
| Gregory K. Wilson | 取締役 | 2026年6月30日 A | 127,140 | 0 | 0 | $0 |
| Dion Hinchcliffe | 取締役 | 2026年6月30日 A | 116,423 | 0 | 0 | $0 |
| Anthony J Levecchio | 取締役 | 2026年6月30日 A | 172,087 | 0 | 0 | $0 |
| MCCALLUM KATRINKA | 取締役 | 2026年6月30日 A | 135,717 | 0 | 0 | $0 |
| Donald Johnston | 取締役 | 2020年5月22日 A | 75,858 | 0 | 0 | $0 |
| Dale Booth | 取締役 | 2020年5月22日 A | — | 0 | 0 | $0 |
| Fred J Bucy JR | 取締役 | 2014年5月15日 D | 2,500 | 0 | 0 | $0 |
| Mark Alan Paxton | 10%オーナー | 2020年10月9日 D | 1,407,033 | 0 | 0 | $0 |
| Julie Paxton Puckett | 10%オーナー | 2020年10月9日 D | 1,701,802 | 0 | 0 | $0 |
| Michael L Paxton | — | 2021年4月8日 S | 1,539,956 | 0 | 0 | $0 |
| James Gero | — | 2020年8月6日 C | 455,818 | 0 | 0 | $0 |
SECフォーム3/4/5提出書類からのインサイダー；純額＝公開市場のP/Sのみ
アクティビストおよび5%超のオーナー 4保有
SECスケジュール13Dを提出した投資家 — 発行体の影響を与える意図（アクティビストの保有、取締役会キャンペーン、M&A）を持つ5%超の受益権所有。各行は、その提出者のポジションの最新の既知の状態を示します。
| 提出者 | 提出済み | 保有 | ステータス | 目的 | 提出書類 |
|---|---|---|---|---|---|
| Michael L. Paxton ×7 提出書類 | 2021年3月24日 | — | 初回提出 | 受動的投資 | SEC |
| Maz Partners LP, MAZ Capital Advisers, LLC, Walter Schenker, Richard McGowan | 2018年2月16日 | — | 初回提出 | 取締役会キャンペーン | SEC |
| G. Ward Paxton ×5 提出書類 | 2018年2月15日 | — | 初回提出 | 受動的投資 | SEC |
| James F. Gero | 2007年1月9日 | — | 初回提出 | 受動的投資 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF保有状況 2のETFが保有
ウェイトは直接株式保有（N-PORT）のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。