LPCN Lipocine Inc. - Common Stock
$2.24
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 7, 2026
52週レンジ
$2–$12
4% of range
アナリスト評価
BUY
8 analysts
目標株価
$6
+168% upside
P/E (TTM)
-4.8
ROE
-60.9%
純利益率
-487.1%
LPCN 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
$2.24
時価総額
$49M
P/E (TTM)
-4.8
EPS（TTM）
$-1.69
収益（TTM）
$2M
配当利回り
—
ROE
-60.9%
負債/自己資本
—
52週レンジ
$2 – $12
LPCN 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
$2M
2016-12-31
→
2025-12-31
EPS
$-1.69
2016-12-31
→
2025-12-31
フリーキャッシュフロー
—
2016-12-31
→
2024-12-31
利益率
-487.1%
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
LPCN
競合中央値
P/E (TTM)
-4.8
42.1
P/S (TTM) (株価売上高倍率（TTM）)
25.0
6.4
P/B (株価純資産倍率)
3.4
2.1
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
LPCN
競合中央値
Operating Margin (営業利益率)
-524.7%
—
Net Profit Margin (純利益率)
-487.1%
-165.8%
ROA
-48.7%
-71.6%
ROE
-60.9%
-62.0%
ROIC
-71.6%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
LPCN
競合中央値
Current Ratio (流動比率)
6.7
2.3
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
LPCN
競合中央値
Revenue YoY (収益（前年比）)
-82.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
58.1%
—
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
LPCN
競合中央値
LPCN 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 · 2026-05-17
安値
$6.00
高値
$6.00
中央値ターゲット
$6.00
+167.9%
平均値ターゲット
$6.00
+167.9%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.02%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.54 | $-0.49 | -0.05% |
| 2025年12月31日 | $-0.42 | $-0.62 | 0.20% |
| 2025年9月30日 | $-0.59 | $-0.55 | -0.04% |
| 2025年6月30日 | $-0.41 | $-0.41 | -0.00% |
| 2025年3月31日 | $-0.35 | $-0.36 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| LPCN | $49M | -4.8 | -82.3% | -487.1% | -60.9% | — |
| COCP | $14M | -1.3 | — | — | -151.4% | — |
| CTXR | — | -0.4 | — | — | — | — |
| CVKD | $16M | -1.0 | — | — | -376.2% | — |
| HIND | $20M | -0.7 | 24.4% | -3209.7% | -411.1% | 68.4% |
| JUNS | $35M | -4.1 | — | -39662.8% | 3516.1% | 80.6% |
| LLY | — | 46.8 | 44.7% | 31.7% | 101.2% | — |
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 | $2M | $11M | $-3M | $500.0K | $16M | · | $165.0K | $428.0K | $0 | $0 | · | · | |
| R&D Expense | $9M | $7M | $10M | $9M | $8M | $10M | $7M | $6M | $11M | $8M | $13M | $15M | |
| SG&A Expense | $4M | $5M | $5M | $4M | $5M | $8M | $6M | $5M | $10M | $10M | $6M | $5M | |
| Operating Expenses | $12M | $12M | $15M | $13M | $13M | $18M | $13M | $12M | $21M | $19M | $18M | $20M | |
| Operating Income | $-10M | $-1M | $-18M | $-12M | $3M | $-18M | $-13M | $-11M | $-21M | $-19M | $-18M | $-20M | |
| Interest Expense | · | · | · | $27.1K | $203.3K | $386.6K | $766.7K | · | · | · | · | · | |
| Interest Income | $744.1K | $1M | $1M | $572.6K | $67.7K | $75.7K | $423.5K | · | · | · | · | · | |
| Other Non-op | $744.1K | $1M | $2M | $1M | $-4M | $-3M | $-106.9K | $-333.5K | $235.8K | $216.1K | · | · | |
| Pretax Income | $-10M | $9.0K | $-16M | $-11M | $-634.2K | $-21M | $-13M | $-12M | $-21M | $-19M | $-18M | $-20M | |
| Income Tax | $200 | $681 | $755 | $681 | $200 | $200 | $200 | $700 | $700 | $752 | $200 | $200 | |
| Net Income | $-10M | $8.4K | $-16M | $-11M | $-634.4K | $-21M | $-13M | $-12M | $-21M | $-19M | $-18M | $-20M | |
| EPS (Basic) | $-1.77 | · | $-3.10 | $-2.06 | $-0.01 | $-0.38 | $-0.50 | $-0.55 | $-1.05 | $-1.04 | $-1.11 | $-1.60 | |
| EPS (Diluted) | $-1.69 | · | $-3.14 | $-2.15 | $-0.01 | $-0.38 | $-0.50 | $-0.55 | $-1.05 | $-1.04 | $-1.11 | $-1.60 | |
| Shares (Basic) | 5,448,871 | 5,338,957 | 5,269,671 | 5,231,681 | 86,934,618 | 55,688,085 | 25,882,273 | 21,352,339 | 20,051,934 | 18,258,149 | 16,470,814 | 12,766,295 | |
| Shares (Diluted) | 5,708,238 | 5,422,604 | 5,269,671 | 5,256,169 | 87,623,452 | 55,688,085 | 25,882,273 | 21,352,339 | 20,051,934 | 18,258,149 | 16,470,814 | 12,766,295 | |
| EBITDA | $-10M | $-1M | $-18M | $-12M | $3M | $-18M | $-13M | $-11M | · | $-19M | $-18M | · |
貸借対照表 23
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $6M | $5M | $3M | $3M | $19M | $10M | $8M | $3M | $6M | $20M | $28M | |
| Short-term Investments | · | · | · | · | · | · | · | $7M | $18M | $21M | $24M | $0 | |
| Prepaid Expense | $787.6K | $476.5K | $773.4K | $945.3K | $2M | $661.3K | $545.9K | $520.1K | $408.2K | $329.5K | $350.2K | $229.9K | |
| Current Assets | $17M | $22M | $23M | $34M | $46M | $25M | $20M | $21M | $25M | $27M | $45M | $28M | |
| PP&E (Net) | $104.3K | $165.1K | $116.1K | $131.6K | $7.2K | · | $3.6K | $19.0K | $75.1K | $103.4K | $75.8K | $73.8K | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Other Non-current Assets | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $30.8K | $30.8K | $23.8K | $23.8K | |
| Total Assets | $17M | $23M | $23M | $38M | $52M | $25M | $20M | $21M | $25M | $27M | $45M | $28M | |
| Accounts Payable | $971.8K | $271.7K | $1M | $600.4K | $1M | $2M | $1M | $671.3K | $598.1K | $245.9K | $507.1K | $306.3K | |
| Accrued Liabilities | $1M | $921.2K | $1M | $1M | $1M | $2M | $449.3K | $487.1K | $1M | $1M | $3M | $1M | |
| Current Liabilities | $3M | $2M | $3M | $2M | $6M | $7M | $5M | $4M | $6M | $1M | $3M | $2M | |
| Total Liabilities | $3M | $2M | $3M | $2M | $7M | $10M | $13M | $11M | $6M | $1M | $3M | $2M | |
| Long-term Debt | · | · | · | · | $2M | $5M | $7M | $10M | · | · | · | · | |
| Total Debt | · | · | · | · | · | $2M | $4M | $7M | · | · | · | · | |
| Common Stock | $8.9K | $8.9K | $8.9K | $8.9K | $8.8K | $7.0K | $3.8K | $2.2K | $2.1K | $1.8K | $1.8K | $1.3K | |
| Paid-in Capital | $224M | $221M | $220M | $219M | $218M | $187M | $157M | $148M | $145M | $131M | $129M | $95M | |
| Retained Earnings | $-209M | $-200M | $-200M | $-183M | $-173M | $-172M | $-151M | $-138M | $-126M | $-105M | $-86M | $-68M | |
| Treasury Stock | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | |
| AOCI | $4.4K | $9.1K | $7.3K | $-20.3K | $-18.0K | · | $-38 | $-963 | $-4.6K | $-8.5K | $-32.9K | $0 | |
| Stockholders' Equity | $14M | $21M | $20M | $36M | $46M | $15M | $6M | $9M | $19M | $26M | $42M | $26M | |
| Liabilities + Equity | $17M | $23M | $23M | $38M | $52M | $25M | $20M | $21M | $25M | $27M | $45M | $28M | |
| Shares Outstanding | 6,158,443 | 5,347,940 | 5,315,830 | 5,234,830 | 88,290,650 | 70,036,257 | 37,649,465 | 21,731,486 | 21,264,539 | 18,456,615 | 18,244,746 | 12,794,672 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $60.8K | $41.1K | $28.7K | $9.5K | $380 | $3.6K | $15.4K | $18.6K | $28.4K | $32.0K | $26.7K | $14.6K | |
| Stock-based Comp | $242.5K | $408.6K | $654.4K | $636.1K | $603.9K | $1M | $1M | $1M | $3M | $2M | $1M | $2M | |
| Deferred Tax | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | |
| Restructuring | · | · | · | · | · | · | · | $0 | $0 | $728.6K | $0 | $0 | |
| Operating Cash Flow | $-10M | $-1M | $-12M | $-12M | $-4M | $-15M | $-12M | $-12M | $-17M | $-18M | $-15M | $-17M | |
| CapEx | · | $90.1K | $13.2K | $133.8K | $7.6K | · | · | $0 | $0 | $59.6K | $28.7K | $59.6K | |
| Investing Cash Flow | $6M | $2M | $13M | $14M | $-44M | $4M | $3M | $11M | $3M | $3M | $-25M | · | |
| Stock Issued | $3M | $209.3K | $404.6K | $-21.7K | $27M | $6M | $6M | $652.3K | $11M | $0 | $32M | $0 | |
| Net Stock Activity | $3M | $209.3K | $404.6K | · | $27M | $6M | $8M | $652.3K | · | $0 | $32M | · | |
| Financing Cash Flow | $3M | $209.3K | $404.6K | $-2M | $27M | $21M | $10M | $11M | $11M | $605.9K | $33M | · | |
| Net Change in Cash | $-1M | $1M | $2M | $197.9K | $-21M | $9M | · | $10M | $-2M | $-14M | $-8M | $-18M | |
| Taxes Paid | $200 | $681 | $225 | $200 | $200 | $200 | $200 | $700 | $700 | $752 | · | · | |
| Free Cash Flow | · | $-1M | $-12M | $-12M | $-4M | · | · | $-12M | · | $-18M | $-15M | · | |
| Levered FCF | · | · | · | $-12M | $-5M | · | · | · | · | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -524.7% | -10.3% | 629.0% | -2423.9% | 19.5% | · | -7818.8% | -2646.0% | · | · | · | · | |
| Net Margin | -487.1% | 0.07% | 573.6% | -2151.7% | -3.9% | · | -7883.7% | -2724.1% | · | · | · | · | |
| Pretax Margin | -487.0% | 0.08% | 573.6% | -2151.6% | -3.9% | · | -7883.6% | -2723.9% | · | · | · | · | |
| EBITDA Margin | -524.7% | -10.3% | 629.0% | -2423.9% | 19.5% | · | -7818.8% | -2646.0% | · | · | · | · | |
| ROA | -48.7% | 0.04% | -54.0% | -23.9% | -1.6% | -93.2% | -64.2% | -50.5% | · | -52.2% | -49.6% | · | |
| ROE | -60.9% | 0.04% | -76.3% | -29.4% | -1.6% | -140.5% | -188.6% | -110.0% | · | -55.8% | -53.3% | · | |
| ROIC | -71.6% | -5.1% | -88.0% | -34.0% | 6.9% | -102.3% | -127.7% | -69.2% | · | -73.8% | -43.8% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.7 | 14.8 | 8.7 | 20.3 | 8.3 | 3.8 | 4.0 | 4.6 | · | 20.5 | 13.2 | · | |
| Quick Ratio | 2.1 | 4.1 | 1.8 | 1.9 | 0.5 | 2.9 | 2.0 | 3.4 | · | 20.2 | 13.1 | · | |
| Debt / Equity | · | · | · | · | · | 0.1 | 0.6 | 0.7 | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.1 | 0.6 | 0.7 | · | · | · | · | |
| Interest Coverage | · | · | · | -447.2 | 15.5 | -46.5 | · | · | · | · | · | · |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.5 | -0.1 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | · | · | · | · |
成長率 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -82.3% | · | · | -96.9% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 58.1% | -11.5% | · | · | · | · | · | · | · | · | · | · |
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 | $2M | $11M | $-3M | $500.0K | $16M | $165.0K | $165.0K | $428.0K | $0 | $0 | · | · | |
| Net Income TTM | $-10M | $8.4K | $-16M | $-11M | $-634.4K | $-21M | $-13M | $-12M | $-21M | $-19M | $-18M | $-20M | |
| Market Cap | $49M | $26M | $15M | $599M | $1.49B | $1.62B | $246M | $480M | · | $1.15B | $4.01B | · | |
| Enterprise Value | · | · | · | · | · | $1.60B | $241M | $472M | · | · | · | · | |
| P/E | -4.8 | -3.0 | -0.9 | -3.1 | -1684.7 | -60.8 | -13.1 | -40.2 | -55.7 | -60.2 | -198.0 | -55.9 | |
| P/S | 25.0 | 2.3 | -5.2 | 1197.7 | 92.2 | 9814.2 | 1493.5 | 1122.0 | · | · | · | · | |
| P/B | 3.4 | 1.2 | 0.7 | 16.8 | 32.6 | 105.5 | 39.2 | 50.9 | · | 44.4 | 95.5 | · | |
| P / Tangible Book | 3.4 | 1.2 | 0.7 | 16.8 | 32.6 | 105.5 | · | · | · | · | · | · | |
| P / Cash Flow | -5.1 | -21.4 | -1.2 | -50.0 | -337.2 | -105.8 | -21.1 | -39.8 | · | -63.2 | -261.2 | · | |
| P / FCF | · | -19.9 | -1.2 | -49.5 | -336.6 | · | · | -39.8 | · | -63.0 | -260.7 | · | |
| EV / EBITDA | · | · | · | · | · | -89.0 | -18.6 | -41.7 | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | -39.1 | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | 9711.4 | 1457.7 | 1102.6 | · | · | · | · | |
| Earnings Yield | -21.1% | -33.0% | -112.5% | -31.8% | -0.06% | -1.6% | -7.6% | -2.5% | -1.8% | -1.7% | -0.50% | -1.8% |
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 | $119.4K | $1M | $114.6K | $622.8K | $93.9K | $3M | · | $89.6K | $8M | $216.2K | $-3M | · | $55.0K | $0 | · | $500.0K | |
| R&D Expense | $3M | $3M | $3M | $2M | $1M | $1M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | |
| SG&A Expense | $1M | $983.4K | $767.8K | $890.4K | $1M | $873.1K | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $890.3K | $798.9K | $1M | |
| Operating Expenses | $4M | $4M | $3M | $3M | $2M | $2M | $3M | $3M | $4M | $3M | $4M | $4M | $4M | $3M | $3M | $4M | |
| Operating Income | $-4M | $-3M | $-3M | $-2M | $-2M | $2M | $-3M | $-3M | $3M | $-3M | $-7M | $-4M | $-4M | $-3M | $-3M | $-4M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | $7.6K | |
| Interest Income | $177.6K | $145.7K | $174.2K | $198.6K | $225.5K | $233.1K | $273.6K | $308.8K | $331.4K | $299.4K | $317.6K | $379.5K | $370.5K | $297.2K | $164.0K | $69.9K | |
| Other Non-op | $177.6K | $145.7K | $174.2K | $198.6K | $225.5K | $236.7K | $411.7K | $224.4K | $291.3K | $311.7K | $392.4K | $407.0K | $468.6K | $331.4K | $490.2K | $895.8K | |
| Pretax Income | $-4M | $-2M | $-3M | $-2M | $-2M | $2M | $-2M | $-3M | $4M | $-2M | $-7M | $-4M | $-4M | $-2M | $-2M | $-3M | |
| Income Tax | · | $0 | · | · | $200 | $0 | · | $481 | $200 | $555 | · | · | $200 | $481 | · | · | |
| Net Income | $-4M | $-2M | $-3M | $-2M | $-2M | $2M | $-2M | $-3M | $4M | $-2M | $-7M | $-4M | $-4M | $-2M | $-2M | $-3M | |
| EPS (Basic) | $-0.54 | $-0.42 | $-0.59 | $-0.41 | $-0.35 | · | $-0.41 | $-0.57 | $0.66 | $-0.42 | $-1.26 | $-0.68 | $-0.74 | $-1.06 | $-0.46 | $-0.50 | |
| EPS (Diluted) | $-0.54 | $-0.34 | $-0.59 | $-0.41 | $-0.35 | · | $-0.44 | $-0.56 | $0.66 | $-0.43 | $-1.27 | $-0.68 | $-0.76 | $-0.98 | $-0.52 | $-0.61 | |
| Shares (Basic) | 6,795,002 | -10,664,792 | 5,413,149 | 5,351,957 | 5,348,557 | -10,668,735 | 5,347,940 | 5,343,922 | 5,315,830 | -10,492,047 | 5,292,058 | 5,234,830 | 5,234,830 | -93,546,664 | 5,234,576 | 5,234,141 | |
| Shares (Diluted) | 6,795,002 | -10,405,425 | 5,413,149 | 5,351,957 | 5,348,557 | -10,626,788 | 5,347,940 | 5,343,922 | 5,357,530 | -10,492,047 | 5,292,058 | 5,234,830 | 5,234,830 | -93,567,027 | 5,250,179 | 5,263,389 | |
| EBITDA | $-4M | · | $-3M | $-2M | $-2M | · | $-3M | $-3M | $3M | · | $-7M | $-4M | $-4M | · | $-3M | $-4M |
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 | $5M | $5M | $4M | $6M | $3M | $6M | $4M | $6M | $3M | $5M | $4M | $5M | $5M | $3M | $2M | $5M | |
| Prepaid Expense | $285.1K | $787.6K | $683.8K | $362.6K | $428.8K | $476.5K | $588.8K | $297.1K | $583.1K | $773.4K | $594.1K | $690.9K | $1M | $945.3K | $1M | $603.5K | |
| Current Assets | $25M | $17M | $16M | $18M | $20M | $22M | $21M | $23M | $25M | $23M | $25M | $27M | $31M | $34M | $36M | $38M | |
| PP&E (Net) | $89.5K | $104.3K | $119.3K | $133.4K | $149.5K | $165.1K | $170.6K | $99.1K | $107.6K | $116.1K | $114.9K | $122.7K | $130.8K | $131.6K | $37.4K | $40.0K | |
| PP&E (Gross) | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Other Non-current Assets | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | $23.8K | |
| Total Assets | $25M | $17M | $16M | $19M | $20M | $23M | $21M | $23M | $25M | $23M | $25M | $30M | $34M | $38M | $39M | $42M | |
| Accounts Payable | $2M | $971.8K | $861.5K | $443.0K | $360.2K | $271.7K | $285.3K | $448.8K | $671.4K | $1M | $1M | $517.6K | $796.5K | $600.4K | $630.5K | $814.0K | |
| Accrued Liabilities | $645.1K | $1M | $749.7K | $685.8K | $619.4K | $921.2K | $1M | $1M | $761.5K | $1M | $1M | $1M | $1M | $1M | $880.9K | $899.3K | |
| Current Liabilities | $3M | $3M | $2M | $1M | $1M | $2M | $2M | $2M | $1M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Total Liabilities | $3M | $3M | $2M | $1M | $1M | $2M | $2M | $2M | $1M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Common Stock | $9.1K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.9K | $8.8K | |
| Paid-in Capital | $236M | $224M | $221M | $221M | $221M | $221M | $221M | $221M | $220M | $220M | $220M | $219M | $219M | $219M | $219M | $219M | |
| Retained Earnings | $-213M | $-209M | $-207M | $-204M | $-202M | $-200M | $-202M | $-199M | $-196M | $-200M | $-197M | $-191M | $-187M | $-183M | $-181M | $-179M | |
| Treasury Stock | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | $40.7K | |
| AOCI | $-7.2K | $4.4K | $4.6K | $-1.2K | $5.5K | $9.1K | $9.9K | $-9.7K | $-10.6K | $7.3K | $-14.5K | $-15.8K | $3.2K | $-20.3K | $-76.9K | $-84.9K | |
| Stockholders' Equity | $23M | $14M | $14M | $17M | $19M | $21M | $19M | $21M | $24M | $20M | $22M | $29M | $32M | $36M | $38M | $40M | |
| Liabilities + Equity | $25M | $17M | $16M | $19M | $20M | $23M | $21M | $23M | $25M | $23M | $25M | $30M | $34M | $38M | $39M | $42M | |
| Shares Outstanding | 7,475,115 | 6,158,443 | 5,420,256 | 5,374,095 | 5,350,356 | 5,347,940 | 5,347,940 | 5,347,940 | 5,315,830 | 5,315,830 | 5,315,830 | 5,234,830 | 88,510,791 | 5,234,830 | 88,510,791 | 88,499,124 |
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 | $14.8K | $15.0K | $14.1K | $16.1K | $15.6K | $15.6K | $8.5K | $8.5K | $8.5K | $8.0K | $7.7K | $8.1K | $4.8K | $2.6K | $2.6K | $2.6K | |
| Stock-based Comp | $65.4K | $53.2K | $53.3K | $65.0K | $71.0K | $99.4K | $107.9K | $102.0K | $99.3K | $153.7K | $158.0K | $165.0K | $177.8K | $165.1K | $160.0K | $140.0K | |
| Operating Cash Flow | $-2M | $-3M | $-3M | $-2M | $-2M | $2M | $-3M | $-2M | $2M | $-2M | $-3M | $-3M | $-4M | $-2M | $-3M | $-3M | |
| CapEx | · | · | · | · | · | $10.0K | · | · | · | $9.2K | $0 | $0 | $4.0K | $96.7K | $0 | $10.3K | |
| Investing Cash Flow | $-10M | $2M | $701.4K | $4M | $-882.1K | $761.1K | $1M | $5M | $-4M | $3M | $1M | $4M | $6M | $3M | $613.9K | $4M | |
| Stock Issued | $12M | $3M | $141.3K | · | · | $0 | $0 | · | · | $-5.3K | $421.1K | · | · | $-5.9K | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $8.1K | · | · | · | · | · | · | · | |
| Net Stock Activity | $12M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $12M | $3M | $141.3K | · | · | $0 | $0 | $217.4K | $-8.1K | $-5.3K | $421.1K | $-5.2K | $-6.0K | $-5.9K | $44 | $-1M | |
| Net Change in Cash | $-190.2K | $1M | $-2M | $3M | $-3M | $2M | $-2M | $2M | $-2M | $699.1K | $-942.0K | $245.5K | $2M | $751.5K | $-3M | $-752.0K | |
| Taxes Paid | · | $0 | · | · | · | $0 | $0 | · | · | $-431 | $0 | $200 | $456 | $0 | $0 | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | · | · | $-4M | · | · | · |
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 | -3224.1% | · | -2933.5% | -386.0% | -2226.8% | · | · | -3676.2% | 42.3% | · | 225.6% | · | -7889.9% | · | · | -705.5% | |
| Net Margin | -3075.4% | · | -2781.5% | -354.1% | -1986.8% | · | · | -3426.1% | 46.1% | · | 213.0% | · | -7038.1% | · | · | -526.4% | |
| Pretax Margin | -3075.4% | · | -2781.5% | -354.1% | -1986.6% | · | · | -3425.6% | 46.1% | · | 213.0% | · | -7037.7% | · | · | -526.4% | |
| EBITDA Margin | -3224.1% | · | -2933.5% | -386.0% | -2226.8% | · | · | -3676.2% | 42.3% | · | 225.6% | · | -7889.9% | · | · | -705.5% | |
| ROA | -16.0% | · | -17.3% | -10.6% | -8.1% | · | -9.8% | -11.5% | 11.8% | · | -20.7% | -9.8% | -9.5% | · | -6.0% | -5.9% | |
| ROE | -17.5% | · | -19.2% | -11.5% | -8.6% | · | -10.7% | -12.3% | 12.6% | · | -22.1% | -10.4% | -10.4% | · | -6.8% | -7.0% | |
| ROIC | · | · | · | · | -10.9% | · | · | -15.5% | 13.5% | · | · | · | -13.6% | · | · | · |
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 | 10.0 | · | 8.2 | 12.7 | 15.6 | · | 13.0 | 12.6 | 17.0 | · | 11.0 | 14.8 | 15.9 | · | 23.9 | 22.2 | |
| Quick Ratio | 2.0 | · | 2.0 | 4.2 | 2.6 | · | 2.4 | 3.0 | 2.1 | · | 1.8 | 2.7 | 2.5 | · | 1.6 | 2.9 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -466.1 |
効率性 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.3 | · | -0.1 | · | 0.0 | · | · | 0.0 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $950.7K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income TTM | $-11M | · | $-9M | $-9M | $-4M | · | $-8M | $-10M | $-11M | · | $-16M | $-12M | $-12M | · | $-12M | $-16M | |
| Market Cap | $60M | · | $15M | $17M | $17M | · | $24M | $44M | $28M | · | $16M | $26M | $478M | · | $677M | $1.21B | |
| P/E | -4.2 | · | -1.6 | -1.8 | -4.6 | · | -2.8 | -4.5 | -2.5 | · | -0.9 | -2.0 | -2.8 | · | -6.3 | -17.7 | |
| P/S | 62.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 2.6 | · | 1.1 | 1.0 | 0.9 | · | 1.3 | 2.1 | 1.2 | · | 0.7 | 0.9 | 15.0 | · | 18.0 | 30.2 | |
| P / Tangible Book | 2.6 | · | 1.1 | 1.0 | 0.9 | · | 1.3 | 2.1 | 1.2 | · | 0.7 | 0.9 | 15.0 | · | 18.0 | 30.2 | |
| P / Cash Flow | -26.5 | · | · | · | -8.6 | · | · | · | 11.5 | · | · | · | -121.8 | · | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | · | · | -121.7 | · | · | · | |
| Earnings Yield | -23.6% | · | -62.8% | -55.7% | -21.7% | · | -35.9% | -22.4% | -39.4% | · | -108.4% | -51.0% | -35.7% | · | -15.8% | -5.7% |
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 | $2M | $11M | $-3M | $500.0K | $16M |
| 営業利益率 % | -524.7% | -10.3% | 629.0% | -2423.9% | 19.5% |
| 純利益 | $-10M | $8.4K | $-16M | $-11M | $-634.4K |
| 希薄化後EPS | $-1.69 | — | $-3.14 | $-2.15 | $-0.01 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 6.7 | 14.8 | 8.7 | 20.3 | 8.3 |
| クイックレシオ | 2.1 | 4.1 | 1.8 | 1.9 | 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 | $-12M | $-12M | $-4M |
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。