KPTI Karyopharm Therapeutics Inc. - Common Stock
$7.83
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
$4–$11
57% of range
アナリスト評価
BUY
13 analysts
目標株価
$14
+72% upside
P/E (TTM)
-0.4
ROE
73.7%
純利益率
-134.2%
KPTI 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
$7.83
時価総額
$135M
P/E (TTM)
-0.4
EPS（TTM）
$-17.93
収益（TTM）
$146M
配当利回り
—
ROE
73.7%
負債/自己資本
—
52週レンジ
$4 – $11
KPTI 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
$146M
2016-12-31
→
2025-12-31
EPS
$-17.93
2020-12-31
→
2025-12-31
フリーキャッシュフロー
$-75M
2016-12-31
→
2025-12-31
利益率
-134.2%
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
KPTI
競合中央値
P/E (TTM)
-0.4
—
P/S (TTM) (株価売上高倍率（TTM）)
0.9
40.2
P/B (株価純資産倍率)
-0.5
2.2
Price / FCF (株価FCF倍率)
-1.8
—
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
KPTI
競合中央値
Operating Margin (営業利益率)
-62.1%
—
Net Profit Margin (純利益率)
-134.2%
-182.8%
ROA
-143.7%
-58.1%
ROE
73.7%
-170.7%
ROIC
31.0%
—
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
KPTI
競合中央値
Current Ratio (流動比率)
1.1
4.7
Quick Ratio (クイックレシオ)
0.9
—
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
KPTI
競合中央値
Revenue YoY (収益（前年比）)
0.57%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-2.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
6.2%
—
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
KPTI
競合中央値
KPTI 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
13 アナリスト
- 強い買い 4 30.8%
- 買い 7 53.8%
- 保有 2 15.4%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
6 アナリスト · 2026-05-20
中央値
$14.50
平均値
$13.50
現在
$7.83
安値
$7.00
高値
$16.00
中央値ターゲット
$14.50
+85.2%
平均値ターゲット
$13.50
+72.4%
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
0.20%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-1.02 | $-1.46 | 0.44% |
| 2025年12月31日 | $-2.22 | $-2.03 | -0.19% |
| 2025年9月30日 | $-3.82 | $-3.19 | -0.63% |
| 2025年6月30日 | $-4.32 | $-4.18 | -0.14% |
| 2025年3月31日 | $-2.77 | $-4.26 | 1.5% |
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 |
|---|---|---|---|---|---|---|
| KPTI | $135M | -0.4 | 0.57% | -134.2% | 73.7% | — |
| ELTX | — | -3.1 | — | — | — | — |
| ARTV | — | -1.3 | -99.2% | — | — | — |
| RNAC | $188M | -1.4 | -92.8% | -4658.6% | 202.4% | — |
| DTIL | $100M | -1.2 | -50.1% | -133.4% | -72.4% | — |
| CRBP | $143M | -1.4 | — | — | -60.8% | — |
| TNYA | $154M | -1.2 | — | — | -81.2% | — |
| ABOS | $128M | -1.1 | — | — | -129.4% | — |
| HRTX | $245M | -10.8 | 7.4% | -13.0% | 312.5% | 73.3% |
| SPRO | $131M | 15.5 | 39.2% | 12.8% | 18.7% | — |
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 | $146M | $145M | $146M | $157M | $210M | $108M | $41M | $30M | $2M | $154.0K | $250.0K | $229.0K | |
| R&D Expense | $126M | $143M | $139M | $149M | $161M | $151M | $122M | $161M | $107M | $87M | $98M | $60M | |
| SG&A Expense | $105M | $115M | $132M | $145M | $144M | $126M | $105M | $49M | $25M | $24M | $22M | $16M | |
| Operating Expenses | $237M | $265M | $276M | $299M | $308M | $280M | $230M | $210M | $132M | $111M | $119M | $76M | |
| Operating Income | $-91M | $-119M | $-130M | $-142M | $-98M | $-172M | $-189M | $-180M | $-131M | $-111M | $-119M | $-76M | |
| Interest Expense | · | · | $24M | $25M | $26M | $27M | $16M | $2M | · | · | · | $1.0K | |
| Interest Income | $3M | $7M | $11M | $2M | $582.0K | $3M | $5M | $4M | $2M | $1M | $897.0K | $97.0K | |
| Other Non-op | $152.0K | $28M | $-356.0K | $-83.0K | $-85.0K | $206.0K | $-50.0K | $-33.0K | $-81.0K | $10.0K | $-2.0K | $-27.0K | |
| Pretax Income | $-196M | $-76M | $-143M | $-165M | $-124M | $-196M | $-200M | $-178M | $-129M | $-109M | $-118M | $-76M | |
| Income Tax | $43.0K | $57.0K | $323.0K | $369.0K | $268.0K | $309.0K | $40.0K | $26.0K | $63.0K | $139.0K | $-118M | $-76M | |
| Net Income | $-196M | $-76M | $-143M | $-165M | $-124M | $-196M | $-200M | $-178M | $-129M | $-110M | $-118M | $-76M | |
| EPS (Basic) | $-17.93 | $-9.41 | $-18.79 | $-2.02 | $-1.65 | $-2.72 | · | · | · | · | · | · | |
| EPS (Diluted) | $-17.93 | $-14.00 | $-18.79 | $-2.02 | $-1.65 | $-2.72 | · | · | · | · | · | · | |
| Shares (Basic) | 10,935 | 8,125 | 7,616 | 81,871 | 75,218,000 | 72,044,000 | · | · | · | · | · | · | |
| Shares (Diluted) | 10,935 | 8,455 | 7,616 | 81,871 | 75,218,000 | 72,044,000 | · | · | · | · | · | · | |
| EBITDA | $-91M | $-119M | $-130M | $-142M | $-98M | $-172M | $-189M | $-180M | $-131M | $-111M | $-119M | $-76M |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $61M | $62M | $52M | $135M | $190M | $86M | $129M | $118M | $69M | $50M | $58M | $151M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $77M | $80M | $117M | $55M | |
| Receivables | $26M | $31M | $27M | $47M | $22M | $13M | $8M | · | · | · | · | · | |
| Inventory | $4M | $5M | $3M | $4M | $4M | $3M | $346.0K | · | · | · | · | · | |
| Prepaid Expense | $9M | $12M | $12M | $20M | $14M | $9M | $7M | $6M | $2M | $2M | $2M | $2M | |
| Other Current Assets | · | · | · | · | $2M | · | · | · | · | · | · | · | |
| Current Assets | $103M | $156M | $234M | $350M | $276M | $277M | $279M | $335M | $148M | $132M | $178M | $208M | |
| PP&E (Net) | $104.0K | $400.0K | $606.0K | $1M | $2M | $2M | $3M | $4M | $2M | $3M | $3M | $3M | |
| PP&E (Gross) | $6M | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $5M | $5M | $5M | $3M | |
| Accum. Depreciation | $6M | $7M | $7M | $7M | $6M | $5M | $4M | $3M | $3M | $2M | $1M | $494.0K | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | $774.0K | |
| Total Assets | $108M | $164M | $240M | $358M | $305M | $313M | $295M | $341M | $180M | $180M | $215M | $220M | |
| Accounts Payable | $4M | $5M | $3M | $3M | $2M | $4M | $985.0K | $4M | $6M | $5M | $4M | $6M | |
| Accrued Liabilities | $64M | $61M | $61M | $58M | $69M | $53M | $41M | $32M | $21M | $11M | $11M | $6M | |
| Current Liabilities | $92M | $92M | $69M | $66M | $74M | $60M | $46M | $47M | $49M | $16M | $15M | $12M | |
| Capital Leases | $6M | $7M | $3M | $6M | $9M | $11M | $13M | · | · | · | · | · | |
| Other Non-current Liabilities | $11M | $2M | $978.0K | $0 | · | · | · | · | · | · | · | · | |
| Total Liabilities | $401M | $350M | $377M | $375M | $385M | $263M | $245M | $158M | $51M | $18M | $17M | $14M | |
| Long-term Debt | · | · | · | · | $169M | · | · | · | · | · | · | · | |
| Common Stock | $14.0K | $13.0K | $12.0K | $12.0K | $8.0K | $7.0K | $7.0K | $6.0K | $5.0K | $4.0K | $4.0K | $3.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $345M | |
| Retained Earnings | $-1.76B | $-1.56B | $-1.49B | $-1.34B | $-1.18B | $-1.07B | $-873M | $-674M | $-495M | $-366M | $-257M | $-138M | |
| AOCI | $71.0K | $-356.0K | $-161.0K | $-638.0K | $191.0K | $518.0K | $-37.0K | $-244.0K | $-217.0K | $-274.0K | $-282.0K | $-29.0K | |
| Stockholders' Equity | $-293M | $-186M | $-136M | $-17M | $-80M | $51M | $50M | $183M | $129M | $162M | $198M | $207M | |
| Liabilities + Equity | $108M | $164M | $240M | $358M | $305M | $313M | $295M | $341M | $180M | $180M | $215M | $220M | |
| Shares Outstanding | 18,311,000 | 8,413,000 | 114,915,000 | 113,213,000 | 75,746,000 | 73,923,000 | 65,370,000 | 60,829,308 | 49,533,150 | 41,887,829 | 35,864,765 | 32,699,380 |
キャッシュフロー 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | $974.0K | $735.0K | $713.0K | $717.0K | $634.0K | $323.0K | |
| Stock-based Comp | $14M | $18M | $22M | $35M | $30M | $24M | $15M | $17M | $20M | $22M | $17M | $14M | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | · | |
| Operating Cash Flow | $-75M | $-127M | $-93M | $-150M | $-107M | $-160M | $-191M | $-159M | $-74M | $-84M | $-94M | $-51M | |
| CapEx | $0 | $142.0K | $0 | $118.0K | $212.0K | $145.0K | $206.0K | $2M | $62.0K | $70.0K | $1M | $3M | |
| Investing Cash Flow | $43M | $95M | $8M | $-104M | $142M | $-54M | $78M | $-108M | $17M | $25M | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $113M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | $113M | |
| Financing Cash Flow | $30M | $42M | $1M | $194M | $74M | $172M | $124M | $316M | $76M | $51M | · | · | |
| Net Change in Cash | $-2M | $10M | $-84M | $-61M | $108M | $-42M | $12M | $49M | $19M | $-9M | $-92M | $-5M | |
| Free Cash Flow | $-75M | $-128M | $-93M | $-150M | $-107M | $-160M | $-191M | $-161M | $-74M | $-84M | $-95M | $-54M | |
| Levered FCF | · | · | $-117M | $-175M | $-133M | $-188M | $-207M | $-164M | · | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -62.1% | -82.2% | -88.7% | -90.5% | -46.8% | -159.0% | -462.8% | -593.0% | · | -71903.9% | -47630.4% | -33120.5% | |
| Net Margin | -134.2% | -52.6% | -98.0% | -105.2% | -59.1% | -181.6% | -488.1% | -588.1% | · | -71153.9% | -47272.4% | -33090.4% | |
| Pretax Margin | -134.2% | -52.6% | -97.8% | -105.0% | -59.0% | -181.3% | -488.0% | -588.0% | · | -71063.6% | · | · | |
| EBITDA Margin | -62.1% | -82.2% | -88.7% | -90.5% | -46.8% | -159.0% | -462.8% | -593.0% | · | -71903.9% | -47630.4% | -33120.5% | |
| ROA | -143.7% | -37.8% | -47.8% | -49.8% | -40.1% | -64.6% | -62.7% | -68.4% | -71.5% | -55.4% | -54.2% | -40.0% | |
| ROE | 73.7% | 44.2% | 121.0% | 210.7% | 120.7% | -292.3% | -364.1% | -100.7% | -88.4% | -60.8% | -58.3% | -41.9% | |
| ROIC | 31.0% | 64.3% | 95.3% | 855.7% | 123.6% | -340.5% | -380.4% | -98.2% | -100.9% | -68.3% | · | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.7 | 3.4 | 5.3 | 3.7 | 4.6 | 6.0 | 7.1 | 3.0 | 8.0 | 11.7 | 16.9 | |
| Quick Ratio | 0.9 | 1.0 | 1.1 | 2.8 | 2.9 | 1.6 | 2.9 | 2.5 | 3.0 | 7.9 | 11.6 | 16.7 | |
| Interest Coverage | · | · | -5.4 | -5.7 | -3.8 | -6.3 | -12.1 | -72.2 | · | · | · | -75846.0 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.1 | 0.7 | 0.5 | 0.5 | 0.7 | 0.4 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.0 | |
| Receivables Turnover | 5.1 | 5.0 | 3.9 | 4.5 | 11.9 | 10.4 | 10.4 | · | · | · | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.57% | -0.55% | -7.0% | -25.1% | 94.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.4% | -11.5% | 10.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.2% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $146M | $145M | $146M | $157M | $210M | $108M | $41M | $30M | $2M | $154.0K | $250.0K | $229.0K | |
| Net Income TTM | $-196M | $-76M | $-143M | $-165M | $-124M | $-196M | $-200M | $-178M | $-129M | $-110M | $-118M | $-76M | |
| Market Cap | $135M | $1.28B | $1.49B | $5.77B | $7.31B | $17.16B | $18.80B | $8.55B | $7.13B | $5.91B | $7.13B | $18.36B | |
| P/E | -0.4 | -0.7 | -0.7 | -25.2 | -58.5 | -85.4 | · | · | · | · | · | · | |
| P/S | 0.9 | 8.8 | 10.2 | 36.8 | 34.8 | 158.8 | 459.7 | 281.8 | 4444.1 | 38351.8 | 28512.5 | 80170.6 | |
| P/B | -0.5 | -6.9 | -10.9 | -346.7 | -91.7 | 339.6 | 377.7 | 46.7 | 55.1 | 36.4 | 35.9 | 88.8 | |
| P / Tangible Book | · | · | · | · | · | 339.6 | · | · | · | · | · | · | |
| P / Cash Flow | -1.8 | -10.0 | -16.1 | -38.6 | -68.2 | -107.1 | -98.5 | -53.7 | -96.8 | -70.0 | -75.8 | -356.9 | |
| P / FCF | -1.8 | -10.0 | -16.1 | -38.6 | -68.1 | -107.0 | -98.4 | -52.9 | -96.7 | -69.9 | -74.7 | -338.2 | |
| Earnings Yield | -243.6% | -138.1% | -144.8% | -4.0% | -1.7% | -1.2% | · | · | · | · | · | · |
損益計算書 16
| 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 | $35M | $34M | $44M | $38M | $30M | $31M | $39M | $43M | $33M | $34M | $36M | $38M | $39M | $34M | $36M | $40M | |
| R&D Expense | $34M | $28M | $31M | $33M | $35M | $33M | $36M | $38M | $35M | $39M | $36M | $31M | $32M | $31M | $31M | $44M | |
| SG&A Expense | $27M | $23M | $27M | $28M | $27M | $27M | $28M | $31M | $30M | $31M | $31M | $34M | $36M | $35M | $35M | $37M | |
| Operating Expenses | $62M | $52M | $59M | $62M | $63M | $62M | $65M | $71M | $67M | $72M | $67M | $67M | $70M | $67M | $67M | $83M | |
| Operating Income | $-27M | $-18M | $-15M | $-24M | $-33M | $-31M | $-26M | $-28M | $-34M | $-38M | $-31M | $-30M | $-31M | $-34M | $-31M | $-43M | |
| Interest Expense | · | · | · | · | · | · | · | $9M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | |
| Interest Income | $511.0K | $607.0K | $553.0K | $613.0K | $1M | $1M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $1M | $658.0K | $293.0K | |
| Other Non-op | $16M | $-10M | $-7M | $-2M | $20M | $10M | $4M | $14M | $196.0K | $-211.0K | $89.0K | $30.0K | $-264.0K | $-13.0K | $16.0K | $-13.0K | |
| Pretax Income | $-22M | $-102M | $-33M | $-37M | $-23M | $-31M | $-32M | $24M | $-37M | $-42M | $-34M | $-33M | $-34M | $-38M | $-36M | $-49M | |
| Income Tax | $1.0K | $-67.0K | $34.0K | $40.0K | $36.0K | $-109.0K | $28.0K | $67.0K | $71.0K | $130.0K | $12.0K | $127.0K | $54.0K | $73.0K | $45.0K | $121.0K | |
| Net Income | $-22M | $-102M | $-33M | $-37M | $-23M | $-31M | $-32M | $24M | $-37M | $-42M | $-35M | $-33M | $-34M | $-39M | $-36M | $-49M | |
| EPS (Basic) | $-1.02 | $-7.02 | $-3.82 | $-4.32 | $-2.77 | $-2.97 | $-3.85 | $2.26 | $-4.85 | $-17.90 | $-0.30 | $-0.29 | $-0.30 | $-0.42 | $-0.45 | $-0.62 | |
| EPS (Diluted) | $-1.24 | $-7.02 | $-3.82 | $-4.32 | $-2.77 | $-2.33 | $-3.85 | $-2.97 | $-4.85 | $-17.90 | $-0.30 | $-0.29 | $-0.30 | $-0.42 | $-0.45 | $-0.62 | |
| Shares (Basic) | 22,014 | -14,824 | 8,669 | 8,620 | 8,470 | -15,980 | 8,336 | 8,069 | 7,700 | -227,794,785 | 114,401 | 114,207,000 | 113,481,000 | -237,349,129 | 80,210,000 | 79,651,000 | |
| Shares (Diluted) | 24,715 | -14,824 | 8,669 | 8,620 | 8,470 | -17,876 | 8,336 | 10,295 | 7,700 | -227,794,785 | 114,401 | 114,207,000 | 113,481,000 | -237,349,129 | 80,210,000 | 79,651,000 | |
| EBITDA | $-27M | · | $-15M | $-24M | $-33M | · | $-26M | $-28M | $-34M | · | $-31M | $-30M | $-31M | · | $-31M | $-43M |
貸借対照表 22
| 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 | $91M | $61M | $38M | $39M | $39M | $62M | $73M | $85M | $31M | $52M | $44M | $81M | $84M | $135M | $71M | $82M | |
| Receivables | $23M | $26M | $32M | $33M | $35M | $31M | $32M | $38M | $31M | · | $38M | $32M | $35M | · | $27M | $23M | |
| Inventory | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $3M | $3M | · | $3M | $4M | $4M | · | $4M | $3M | |
| Prepaid Expense | $9M | $9M | $8M | $8M | $10M | $12M | $15M | $15M | $15M | · | $13M | $18M | $18M | · | $10M | $11M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $31M | $32M | |
| Current Assets | $126M | $103M | $90M | $98M | $120M | $156M | $185M | $209M | $198M | · | $263M | $291M | $319M | · | $223M | $242M | |
| PP&E (Net) | $91.0K | $104.0K | $122.0K | $244.0K | $322.0K | $400.0K | $495.0K | $628.0K | $719.0K | · | $686.0K | $766.0K | $849.0K | · | $1M | $1M | |
| PP&E (Gross) | · | $6M | · | · | · | $7M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $6M | · | · | · | $7M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $131M | $108M | $96M | $105M | $128M | $164M | $189M | $214M | $204M | · | $270M | $298M | $326M | · | $231M | $256M | |
| Accounts Payable | $4M | $4M | $5M | $3M | $6M | $5M | $6M | $3M | $5M | · | $943.0K | $2M | $9M | · | $813.0K | $2M | |
| Accrued Liabilities | $76M | $64M | $66M | $63M | $57M | $61M | $50M | $50M | $55M | · | $56M | $52M | $47M | · | $56M | $56M | |
| Current Liabilities | $117M | $92M | $87M | $99M | $90M | $92M | $61M | $58M | $65M | · | $62M | $59M | $62M | · | $62M | $63M | |
| Capital Leases | $5M | $6M | $6M | $6M | $6M | $7M | $0 | $955.0K | $2M | · | $4M | $4M | $5M | · | $7M | $8M | |
| Other Non-current Liabilities | $278.0K | $11M | $14M | $8M | $5M | $2M | $6M | $4M | $3M | · | $1M | $2M | $1M | · | · | · | |
| Total Liabilities | $397M | $401M | $365M | $344M | $334M | $350M | $349M | $346M | $373M | · | $370M | $369M | $371M | · | $372M | $373M | |
| Common Stock | $14.0K | $14.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $13.0K | $12.0K | · | $12.0K | $12.0K | $12.0K | · | $8.0K | $8.0K | |
| Retained Earnings | $-1.78B | $-1.76B | $-1.66B | $-1.62B | $-1.59B | $-1.56B | $-1.53B | $-1.50B | $-1.52B | · | $-1.45B | $-1.41B | $-1.38B | · | $-1.31B | $-1.27B | |
| AOCI | $43.0K | $71.0K | $-259.0K | $-251.0K | $-321.0K | $-356.0K | $-222.0K | $-605.0K | $-518.0K | · | $-742.0K | $-783.0K | $-419.0K | · | $-752.0K | $-538.0K | |
| Stockholders' Equity | $-266M | $-293M | $-269M | $-239M | $-206M | $-186M | $-160M | $-132M | $-169M | $-136M | $-100M | $-71M | $-45M | $-17M | $-140M | $-116M | |
| Liabilities + Equity | $131M | $108M | $96M | $105M | $128M | $164M | $189M | $214M | $204M | · | $270M | $298M | $326M | · | $231M | $256M | |
| Shares Outstanding | 22,544,000 | 18,311,000 | 8,702,000 | 8,647,000 | 8,568,000 | 8,413,000 | 125,303,000 | 124,635,000 | 116,457,000 | · | 114,523,000 | 114,340,000 | 113,971,000 | · | 81,027,000 | 79,798,000 |
キャッシュフロー 10
| 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 | $3M | $4M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $5M | $6M | $7M | $15M | |
| Operating Cash Flow | $-23M | $-12M | $-6M | $-19M | $-39M | $-26M | $-19M | $-38M | $-44M | $-19M | $-30M | $-26M | $-19M | $-27M | $-28M | $-35M | |
| CapEx | · | $0 | $0 | $0 | $0 | $-53.0K | $0 | $0 | $195.0K | $0 | $0 | $0 | $0 | $0 | $39.0K | $0 | |
| Investing Cash Flow | $3M | $5M | $5M | $18M | $15M | $15M | $7M | $51M | $22M | $27M | $-8M | $21M | $-32M | $-65M | $12M | $-37M | |
| Stock Issued | $20M | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $20M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $50M | $30M | $0 | $356.0K | $0 | $680.0K | $0 | · | · | $264.0K | $0 | $860.0K | $0 | $156M | $6M | $1M | |
| Net Change in Cash | $30M | $23M | $-1M | $-48.0K | $-24M | $-10M | $-12M | $54M | $-22M | $9M | $-37M | $-4M | $-51M | $64M | $-11M | $-71M | |
| Free Cash Flow | · | · | · | · | $-39M | · | · | · | $-44M | · | · | · | $-19M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-50M | · | · | · | $-25M | · | · | · |
収益性 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -76.3% | · | -34.6% | -64.3% | -110.8% | · | -67.8% | -65.7% | -101.9% | · | -86.8% | -78.7% | -79.8% | · | -85.3% | -108.1% | |
| Net Margin | -63.9% | · | -75.2% | -98.2% | -78.2% | · | -82.7% | 55.6% | -112.8% | · | -95.8% | -86.8% | -88.2% | · | -100.5% | -123.6% | |
| Pretax Margin | -63.8% | · | -75.1% | -98.1% | -78.0% | · | -82.6% | 55.8% | -112.6% | · | -95.8% | -86.5% | -88.0% | · | -100.4% | -123.3% | |
| EBITDA Margin | -76.3% | · | -34.6% | -64.3% | -110.8% | · | -67.8% | -65.7% | -101.9% | · | -86.8% | -78.7% | -79.8% | · | -85.3% | -108.1% | |
| ROA | -17.3% | · | -23.2% | -23.4% | -14.1% | · | -14.0% | 9.3% | -14.1% | · | -13.8% | -11.8% | -11.0% | · | -15.0% | -18.1% | |
| ROE | 9.5% | · | 15.4% | 20.1% | 12.5% | · | 24.7% | -23.4% | 34.9% | · | 28.7% | 34.8% | 53.2% | · | 27.3% | 49.2% | |
| ROIC | 10.1% | · | 5.7% | 10.2% | 16.2% | · | 16.5% | 21.2% | 20.0% | · | 31.1% | 41.7% | 68.5% | · | 22.0% | 37.0% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.0 | 1.0 | 1.3 | · | 3.0 | 3.6 | 3.0 | · | 4.2 | 4.9 | 5.2 | · | 3.6 | 3.9 | |
| Quick Ratio | 1.0 | · | 0.8 | 0.7 | 0.8 | · | 1.7 | 2.1 | 0.9 | · | 1.3 | 1.9 | 1.9 | · | 1.6 | 1.7 | |
| Interest Coverage | · | · | · | · | · | · | · | -3.1 | -5.7 | · | -5.1 | -5.1 | -5.4 | · | -5.0 | -6.8 |
効率性 2
| 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 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.2 | · | 1.4 | 1.1 | 0.9 | · | 1.1 | 1.2 | 1.0 | · | 1.1 | 1.3 | 1.3 | · | 1.6 | 1.9 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $147M | · | $151M | $150M | $145M | · | $151M | $150M | $145M | · | $148M | $152M | $162M | · | $161M | $148M | |
| Net Income TTM | $-116M | · | $-126M | $-69M | $-69M | · | $-80M | $-81M | $-139M | · | $-138M | $-152M | $-161M | · | $-179M | $-196M | |
| Market Cap | $126M | · | $57M | $37M | $32M | · | $1.56B | $1.62B | $2.64B | · | $2.30B | $3.07B | $6.65B | · | $6.64B | $5.40B | |
| P/E | -0.5 | · | -0.4 | -0.3 | -0.3 | · | -1.0 | -1.5 | -3.9 | · | -15.0 | -16.2 | -30.7 | · | -35.8 | -26.5 | |
| P/S | 0.9 | · | 0.4 | 0.2 | 0.2 | · | 10.4 | 10.9 | 18.1 | · | 15.5 | 20.2 | 41.0 | · | 41.2 | 36.6 | |
| P/B | -0.5 | · | -0.2 | -0.2 | -0.2 | · | -9.8 | -12.3 | -15.6 | · | -22.9 | -43.1 | -147.2 | · | -47.3 | -46.4 | |
| P / Cash Flow | -5.5 | · | · | · | -0.8 | · | · | · | -60.3 | · | · | · | -351.7 | · | · | · | |
| P / FCF | · | · | · | · | -0.8 | · | · | · | -60.1 | · | · | · | -351.7 | · | · | · | |
| Earnings Yield | -218.1% | · | -225.7% | -322.7% | -386.1% | · | -96.1% | -64.6% | -25.3% | · | -6.7% | -6.2% | -3.3% | · | -2.8% | -3.8% |
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 | $146M | $145M | $146M | $157M | $210M |
| 営業利益率 % | -62.1% | -82.2% | -88.7% | -90.5% | -46.8% |
| 純利益 | $-196M | $-76M | $-143M | $-165M | $-124M |
| 希薄化後EPS | $-17.93 | $-14.00 | $-18.79 | $-2.02 | $-1.65 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 1.1 | 1.7 | 3.4 | 5.3 | 3.7 |
| クイックレシオ | 0.9 | 1.0 | 1.1 | 2.8 | 2.9 |
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 | $-75M | $-128M | $-93M | $-150M | $-107M |
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。