NEON Neonode Inc. - Common Stock
$1.57
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 13, 2026
NEON 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
$1.56
時価総額
$29M
P/E (TTM)
-4.5
EPS（TTM）
$-0.41
収益（TTM）
$2M
配当利回り
—
ROE
45.5%
負債/自己資本
—
52週レンジ
$1 – $30
NEON 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
2017-12-31
→
2025-12-31
EPS
$-0.41
2021-12-31
→
2024-12-31
フリーキャッシュフロー
$-10M
2018-12-31
→
2025-12-31
利益率
411.9%
2018-12-31
→
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
NEON
競合中央値
P/E (TTM)
-4.5
8.0
P/S (TTM) (株価売上高倍率（TTM）)
14.2
0.8
P/B (株価純資産倍率)
1.2
1.4
Price / FCF (株価FCF倍率)
-2.8
—
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
NEON
競合中央値
Gross Margin (粗利益率)
98.7%
26.0%
Operating Margin (営業利益率)
357.5%
—
Net Profit Margin (純利益率)
411.9%
-27.9%
ROA
37.5%
-43.2%
ROE
45.5%
-65.1%
ROIC
29.9%
—
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
NEON
競合中央値
Current Ratio (流動比率)
12.1
1.8
Quick Ratio (クイックレシオ)
11.8
—
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
NEON
競合中央値
Revenue YoY (収益（前年比）)
-33.7%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-28.6%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-19.2%
—
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
NEON
競合中央値
NEON 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
売り
6 アナリスト
- 強い買い 0 0.0%
- 買い 0 0.0%
- 保有 3 50.0%
- 売り 1 16.7%
- 強い売り 2 33.3%
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
-0.01%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.11 | $-0.10 | -0.01% |
| 2025年12月31日 | $-0.12 | $-0.09 | -0.03% |
| 2025年9月30日 | $-0.08 | $-0.09 | 0.01% |
| 2025年6月30日 | $-0.11 | $-0.10 | -0.01% |
| 2025年3月31日 | $-0.10 | $-0.08 | -0.02% |
| 2024年12月31日 | $-0.10 | $-0.12 | 0.02% |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $3M | $4M | $6M | $6M | $6M | $7M | $9M | $10M | |
| Cost of Revenue | $26.0K | $116.0K | $12.0K | $804.0K | $955.0K | $1M | $683.0K | $921.0K | $2M | |
| Gross Profit | $2M | $3M | $4M | $5M | $5M | $5M | $6M | $8M | $8M | |
| R&D Expense | $4M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | |
| SG&A Expense | $4M | $4M | $1M | $4M | $6M | $4M | $4M | $4M | $5M | |
| Operating Expenses | $10M | $10M | $10M | $10M | $12M | $11M | $12M | $11M | $13M | |
| Operating Income | $7M | $-7M | $-6M | $-5M | $-7M | $-6M | $-6M | $-4M | $-5M | |
| Interest Expense | · | · | · | · | $15.0K | $27.0K | $34.0K | $49.0K | $75.0K | |
| Other Non-op | $657.0K | $687.0K | $736.0K | $121.0K | $-15.0K | $-5.0K | · | $-52.0K | · | |
| Pretax Income | $8M | $-6M | $-5M | $-5M | $-7M | $-6M | $-6M | $-4M | $-6M | |
| Income Tax | $-9.0K | $15.0K | $115.0K | $118.0K | $146.0K | $59.0K | $38.0K | $13.0K | $-56.0K | |
| Net Income | $8M | $-6M | $-10M | $-5M | $-6M | $-6M | $-5M | $-3M | $-5M | |
| EPS (Basic) | $0.51 | $-0.41 | $-0.66 | $-0.36 | $-0.54 | · | · | · | · | |
| EPS (Diluted) | · | $-0.41 | $-0.66 | $-0.36 | $-0.54 | · | · | · | · | |
| Shares (Basic) | 16,783,000 | 15,873,000 | 15,322 | 13,632 | 11,907 | 9,989 | 8,844,000 | 5,884 | 5,289 | |
| Shares (Diluted) | · | 15,873 | 15,322 | 13,632 | 11,907 | · | · | · | · | |
| EBITDA | $7M | $-7M | $-11M | $-5M | · | $-5M | · | $-3M | · |
貸借対照表 24
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $25M | $16M | $16M | $15M | $17M | $10M | $2M | $7M | $6M | |
| Receivables | $391.0K | $732.0K | $652.0K | $1M | $1M | $2M | $1M | $2M | $1M | |
| Inventory | · | · | · | $610.0K | $3M | $1M | $1M | $1M | $1M | |
| Prepaid Expense | $495.0K | $475.0K | $891.0K | $707.0K | $836.0K | $1M | $715.0K | $890.0K | $2M | |
| Other Current Assets | · | · | · | · | · | · | $226.0K | $230.0K | $257.0K | |
| Current Assets | $26M | $18M | $19M | $21M | $22M | $15M | $5M | $10M | $10M | |
| PP&E (Net) | $145.0K | $62.0K | $110.0K | $282.0K | $376.0K | $1M | $2M | $2M | $3M | |
| PP&E (Gross) | · | · | · | $3M | $3M | $4M | $3M | · | · | |
| Accum. Depreciation | $270.0K | $236.0K | $309.0K | $4M | $5M | $4M | $3M | $2M | $2M | |
| Other Non-current Assets | · | · | · | · | · | · | · | $261.0K | · | |
| Total Assets | $27M | $18M | $19M | $21M | $23M | $17M | $7M | $13M | $13M | |
| Accounts Payable | $464.0K | $229.0K | $400.0K | $334.0K | $776.0K | $1M | $555.0K | $501.0K | $509.0K | |
| Accrued Liabilities | $459.0K | $404.0K | $309.0K | $200.0K | $371.0K | $545.0K | $541.0K | $265.0K | $177.0K | |
| Current Liabilities | $2M | $2M | $2M | $2M | $3M | $4M | $3M | $2M | $4M | |
| Capital Leases | $0 | $319.0K | · | $35.0K | $117.0K | · | · | $1M | $2M | |
| Other Non-current Liabilities | · | · | · | · | $117.0K | $377.0K | $58.0K | · | · | |
| Total Liabilities | $2M | $2M | $2M | $2M | $3M | $5M | $4M | $3M | $5M | |
| Common Stock | $17.0K | $17.0K | $15.0K | $14.0K | $14.0K | $12.0K | $9.0K | $9.0K | $6.0K | |
| Paid-in Capital | $241M | $241M | $235M | $227M | $227M | $212M | $198M | $198M | $193M | |
| Retained Earnings | $-216M | $-224M | $-218M | $-207M | $-203M | $-196M | $-191M | $-185M | $-184M | |
| AOCI | $-696.0K | $-450.0K | $-396.0K | $-340.0K | · | · | · | $-456.0K | $-99.0K | |
| Stockholders' Equity | $25M | $16M | $17M | $19M | $20M | $15M | $6M | $12M | $9M | |
| Liabilities + Equity | $27M | $18M | $19M | $21M | $23M | $17M | $7M | $13M | $13M | |
| Shares Outstanding | 16,782,922 | 16,782,922 | 15,359,481 | 14,456 | 13,576 | 11,504,665 | 9,171,154 | 8,800,313 | 5,859,414 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $50.0K | $58.0K | $47.0K | $120.0K | $632.0K | $767.0K | $855.0K | $1M | $953.0K | |
| Stock-based Comp | $0 | $3.0K | $58.0K | $122.0K | $157.0K | $77.0K | · | $29.0K | $72.0K | |
| Deferred Tax | $0 | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | $-19M | $832.0K | · | $-2M | · | $-991.0K | · | $-836.0K | · | |
| Operating Cash Flow | $-10M | $-6M | $-6M | $-7M | $-8M | $-6M | $-4M | $-3M | $-6M | |
| CapEx | $91.0K | $37.0K | $123.0K | $52.0K | · | $60.0K | $89.0K | $236.0K | $656.0K | |
| Investing Cash Flow | $19M | $152.0K | $-123.0K | $-52.0K | $-67.0K | $-58.0K | $-89.0K | $-232.0K | $-656.0K | |
| Stock Issued | $0 | $6M | $8M | $5M | · | · | $36.0K | $5M | $79M | |
| Stock Repurchased | · | · | · | $12.0K | · | · | · | · | · | |
| Net Stock Activity | $0 | $6M | $8M | $-12.0K | · | · | · | $5M | · | |
| Financing Cash Flow | $-11.0K | $6M | $8M | $5M | $15M | $14M | $-499.0K | $4M | $9M | |
| Net Change in Cash | $9M | $272.0K | $1M | $-3M | $7M | $8M | $-4M | $759.0K | $2M | |
| Taxes Paid | $-9.0K | $15.0K | · | · | · | · | · | · | · | |
| Free Cash Flow | $-10M | $-6M | $-6M | · | · | $-6M | · | $-3M | · | |
| Levered FCF | · | · | · | · | · | $-6M | · | $-3M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 98.7% | 96.3% | -2.1% | 85.8% | · | 82.0% | · | 89.2% | · | |
| Operating Margin | 357.5% | -210.7% | -241.5% | -93.2% | · | -103.5% | · | -45.4% | · | |
| Net Margin | 411.9% | -208.0% | -227.5% | -86.1% | · | -93.7% | · | -35.8% | · | |
| Pretax Margin | 389.3% | -188.5% | -224.9% | -91.1% | · | -104.0% | · | -46.0% | · | |
| EBITDA Margin | 359.9% | -209.4% | -241.5% | -91.1% | · | -90.6% | · | -33.6% | · | |
| ROA | 37.5% | -34.6% | -50.3% | -22.1% | · | -46.7% | · | -23.2% | · | |
| ROE | 45.5% | -37.5% | -50.4% | -27.7% | · | -52.1% | · | -29.3% | · | |
| ROIC | 29.9% | -39.9% | -63.3% | -27.8% | · | -41.3% | · | -32.9% | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 12.1 | 10.9 | 10.2 | 12.2 | · | 3.5 | · | 4.5 | · | |
| Quick Ratio | 11.8 | 10.1 | 9.3 | 9.6 | · | 2.9 | · | 3.6 | · | |
| Interest Coverage | · | · | · | · | · | -229.3 | · | -79.1 | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | 0.2 | 0.3 | · | 0.5 | · | 0.6 | · | |
| Inventory Turnover | · | · | 8.3 | 0.3 | · | 0.9 | · | 0.8 | · | |
| Receivables Turnover | 3.7 | · | 3.8 | 4.1 | · | 3.9 | · | 6.0 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -33.7% | -18.8% | -32.5% | -2.8% | -2.5% | · | · | · | · | |
| Revenue CAGR 3Y | -28.6% | -18.9% | -13.8% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -19.2% | · | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2M | $3M | $4M | $6M | $6M | $6M | $7M | $9M | $10M | |
| Net Income TTM | $8M | $-6M | $-10M | $-5M | $-6M | $-6M | $-5M | $-3M | $-5M | |
| Market Cap | $29M | $138M | $35M | $80M | · | $78M | · | $15M | · | |
| P/E | -4.5 | -20.1 | -3.5 | -15.3 | -16.4 | · | · | · | · | |
| P/S | 14.2 | 44.4 | 9.2 | 14.0 | · | 13.0 | · | 1.7 | · | |
| P/B | 1.2 | 8.4 | 2.0 | 4.1 | · | 5.1 | · | 1.2 | · | |
| P / Tangible Book | 1.2 | 8.4 | 2.0 | 4.1 | 6.1 | 5.1 | · | · | · | |
| P / Cash Flow | -2.8 | -24.7 | -5.6 | -11.7 | · | -13.5 | · | -5.1 | · | |
| P / FCF | -2.8 | -24.5 | -5.5 | · | · | -13.4 | · | -4.7 | · | |
| Earnings Yield | -22.4% | -5.0% | -28.8% | -6.6% | -6.1% | · | · | · | · |
損益計算書 18
| 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 | $614.0K | $520.0K | $430.0K | $599.0K | $513.0K | $655.0K | $838.0K | $801.0K | $814.0K | $536.0K | $840.0K | $1M | $1M | $2M | $1M | $1M | |
| Cost of Revenue | $4.0K | $2.0K | $9.0K | $6.0K | $9.0K | $52.0K | $23.0K | $24.0K | $17.0K | $-299.0K | · | $37.0K | $47.0K | $556.0K | $78.0K | $110.0K | |
| Gross Profit | $610.0K | $518.0K | $421.0K | $593.0K | $504.0K | $603.0K | $815.0K | $777.0K | $797.0K | $608.0K | $840.0K | $1M | $1M | $1M | $1M | $1M | |
| R&D Expense | $905.0K | $936.0K | $794.0K | $1M | $975.0K | $752.0K | $822.0K | $975.0K | $895.0K | $1M | $827.0K | $1M | $802.0K | $1M | $792.0K | $1M | |
| SG&A Expense | $1M | $2M | $862.0K | $1M | $852.0K | $2M | $734.0K | $1M | $364.0K | $-2M | $754.0K | $1M | $1M | $1M | $960.0K | $1M | |
| Operating Expenses | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $3M | $3M | $3M | $2M | $3M | |
| Operating Income | $-2M | $-2M | $14M | $-2M | $-2M | $-2M | $-1M | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | $-1M | $-962.0K | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | $-158.0K | · | · | $4.0K | |
| Interest Income | · | · | · | · | · | · | $171.0K | · | · | · | $218.0K | · | · | · | · | · | |
| Other Non-op | $209.0K | $252.0K | $124.0K | $126.0K | $155.0K | $213.0K | $171.0K | $123.0K | $180.0K | $397.0K | $12.0K | · | $158.0K | $106.0K | · | $17.0K | |
| Pretax Income | $-2M | $-2M | $14M | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | $-1M | $-1M | $-1M | $-1M | $-1M | $-962.0K | $-2M | |
| Income Tax | $1.0K | $1.0K | $0 | · | $-10.0K | $5.0K | $-11.0K | $11.0K | $10.0K | $20.0K | $35.0K | $49.0K | $11.0K | $14.0K | $32.0K | $28.0K | |
| Net Income | $-2M | $-2M | $14M | $-2M | $-2M | $-2M | $-1M | $-2M | $-2M | $-6M | $-1M | $-2M | $-1M | $-1M | $-800.0K | $-2M | |
| EPS (Basic) | $-0.11 | $-0.13 | $0.85 | $-0.11 | $-0.10 | $-0.09 | $-0.07 | $-0.11 | $-0.14 | $-0.39 | $-0.08 | $-0.10 | $-0.09 | $-0.63 | $0.06 | $0.11 | |
| EPS (Diluted) | · | · | · | $-0.11 | $-0.10 | · | $-0.07 | $-0.11 | $-0.14 | $-0.39 | $-0.08 | $-0.10 | $-0.09 | $-0.09 | $-0.06 | $-0.11 | |
| Shares (Basic) | 16,783,000 | -16,799,783 | 16,783,000 | 16,783,000 | 16,783,000 | -15,481,359 | 15,980,000 | 15,359,000 | 15,359 | -30,605 | 15,359 | 15,359 | 15,209 | -27,102 | 13,580 | 13,578 | |
| Shares (Diluted) | · | · | · | 16,783,000 | 16,783 | · | 15,980 | 15,359,000 | 15,359 | -30,605 | 15,359 | 15,359 | 15,209 | -27,102 | 13,580 | 13,578 | |
| EBITDA | $-2M | · | $14M | $-2M | $-2M | · | $-1M | $-2M | $-2M | · | $-1M | $-2M | $-2M | · | $-962.0K | $-2M |
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 | $23M | $25M | $12M | $13M | $15M | $16M | · | · | $14M | $16M | $18M | $20M | $21M | $15M | $11M | $12M | |
| Receivables | $531.0K | $391.0K | $649.0K | · | · | $732.0K | · | $1M | $1M | · | $928.0K | $1M | $2M | $1M | $1M | $1M | |
| Inventory | · | · | · | · | · | · | · | $205.0K | $487.0K | · | $4M | $4M | $4M | $4M | $4M | $4M | |
| Prepaid Expense | $625.0K | $495.0K | $529.0K | $521.0K | $481.0K | $475.0K | $760.0K | $536.0K | $760.0K | $891.0K | $755.0K | $660.0K | $648.0K | $707.0K | $671.0K | $536.0K | |
| Current Assets | $24M | $26M | $32M | $14M | $16M | $18M | $20M | $15M | $17M | $19M | $24M | $26M | $27M | $21M | $17M | $18M | |
| PP&E (Net) | · | $145.0K | $160.0K | $99.0K | $101.0K | $62.0K | $77.0K | $83.0K | $294.0K | $110.0K | $288.0K | $289.0K | $284.0K | $282.0K | $281.0K | $351.0K | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | $3M | · | $2M | $2M | |
| Accum. Depreciation | · | $270.0K | · | · | · | $236.0K | · | · | · | $309.0K | · | · | · | $4M | · | · | |
| Total Assets | $25M | $27M | $33M | $15M | $17M | $18M | $20M | $15M | $17M | $19M | $25M | $26M | $28M | $21M | $18M | $19M | |
| Accounts Payable | $367.0K | $464.0K | $525.0K | $231.0K | $400.0K | $229.0K | $212.0K | $321.0K | $491.0K | $400.0K | $510.0K | $508.0K | $314.0K | $334.0K | $357.0K | $279.0K | |
| Accrued Liabilities | $394.0K | $459.0K | $248.0K | $551.0K | $439.0K | $404.0K | $142.0K | $207.0K | $205.0K | $309.0K | $431.0K | $468.0K | $464.0K | $200.0K | $316.0K | $392.0K | |
| Current Liabilities | $2M | $2M | $6M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Capital Leases | $0 | $0 | $69.0K | $170.0K | $256.0K | $319.0K | · | · | · | · | · | $17.0K | $18.0K | $35.0K | $49.0K | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $70.0K | |
| Total Liabilities | $2M | $2M | $6M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Common Stock | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $15.0K | $15.0K | $15.0K | $15.0K | $15.0K | $15.0K | $14.0K | $14.0K | $14.0K | |
| Paid-in Capital | $241M | $241M | $241M | $241M | $241M | $241M | · | · | · | $235M | · | $235M | $235M | · | $227M | $227M | |
| Retained Earnings | $-217M | $-216M | $-213M | $-228M | $-226M | $-224M | $-222M | $-221M | $-220M | $-218M | $-212M | $-210M | $-209M | $-207M | $-206M | $-206M | |
| AOCI | $-675.0K | $-696.0K | $-672.0K | $-639.0K | $-584.0K | $-450.0K | $-492.0K | $-462.0K | $-430.0K | $-396.0K | $-494.0K | $-446.0K | $-305.0K | · | · | · | |
| Stockholders' Equity | $23M | $25M | $27M | $13M | $15M | $16M | $18M | $13M | $15M | $17M | $23M | $24M | $26M | $19M | $20M | $21M | |
| Liabilities + Equity | $25M | $27M | $33M | $15M | $17M | $18M | $20M | $15M | $17M | $19M | $25M | $26M | $28M | $21M | $18M | $19M | |
| Shares Outstanding | 16,782,922 | 16,782,922 | 16,782,922 | 16,782,922 | 16,782,922 | 16,782,922 | 16,782,922 | 15,359,481 | 15,359,481 | 15,359,481 | 15,359,481 | 15,359,481 | · | 14,455,765 | 13,569,700 | 13,579,952 |
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 | $16.0K | $13.0K | · | $14.0K | $9.0K | $9.0K | $9.0K | $13.0K | $27.0K | $40.0K | $18.0K | $20.0K | $17.0K | $16.0K | $17.0K | · | |
| Stock-based Comp | · | $0 | · | · | · | $0 | $0 | $1.0K | $2.0K | $10.0K | $13.0K | $17.0K | $18.0K | $33.0K | $5.0K | · | |
| Other Non-cash | $-259.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-2M | $-6M | $-2M | $-2M | $-1M | $-1M | $-1M | $-1M | $-2M | $-2M | $-2M | $-617.0K | $-2M | $-1M | $-480.0K | $-3M | |
| CapEx | $13.0K | $1.0K | $75.0K | $-25.0K | $40.0K | $0 | $0 | · | · | $65.0K | $22.0K | · | · | $-2.0K | $7.0K | · | |
| Investing Cash Flow | $-13.0K | $19M | $-75.0K | $25.0K | $-40.0K | $-1.0K | $0 | · | · | $-65.0K | $-22.0K | · | · | $2.0K | $-7.0K | $-42.0K | |
| Stock Issued | · | $0 | · | · | · | $0 | · | · | · | $0 | $0 | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Financing Cash Flow | $-3.0K | $-3.0K | $-3.0K | $-3.0K | $-2.0K | $-2.0K | $6M | $-4.0K | $-9.0K | $-12.0K | $-25.0K | $-24.0K | $8M | $5M | $-48.0K | $-38.0K | |
| Net Change in Cash | $-2M | $14M | $-2M | $-2M | $-1M | $-1M | $4M | $-1M | $-2M | $-2M | $-2M | $-690.0K | $6M | $4M | $-1M | $-3M | |
| Taxes Paid | $1.0K | $1.0K | · | · | $10.0K | $5.0K | · | · | · | · | $35.0K | · | · | · | $0 | · | |
| Free Cash Flow | $-2M | · | · | · | $-1M | · | · | · | · | · | · | · | · | · | · | · |
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 | 99.4% | · | 97.9% | 99.0% | 98.2% | · | 97.3% | 65.9% | 60.9% | · | 77.4% | 96.9% | 96.2% | · | 93.6% | 91.3% | |
| Operating Margin | -337.3% | · | 3211.6% | -352.2% | -383.0% | · | -146.2% | -126.9% | -222.3% | · | -145.3% | -135.6% | -125.5% | · | -79.1% | -133.1% | |
| Net Margin | -303.4% | · | 3298.6% | -311.9% | -337.8% | · | -129.7% | -119.0% | -205.5% | · | -126.2% | -125.6% | -113.7% | · | -65.8% | -122.2% | |
| Pretax Margin | -303.3% | · | 3240.5% | -331.2% | -352.8% | · | -125.8% | -118.3% | -204.5% | · | -122.7% | -121.5% | -112.9% | · | -79.1% | -131.7% | |
| EBITDA Margin | -334.7% | · | 3211.6% | -352.2% | -383.0% | · | -146.2% | -126.9% | -222.3% | · | -145.3% | -135.6% | -125.5% | · | -79.1% | -133.1% | |
| ROA | -8.9% | · | 54.1% | -12.3% | -10.2% | · | -4.9% | -8.2% | -9.3% | · | -5.9% | -6.6% | -5.8% | · | -5.7% | -10.0% | |
| ROE | -10.0% | · | 63.3% | -14.4% | -11.7% | · | -5.3% | -9.0% | -10.2% | · | -5.9% | -6.6% | -5.9% | · | -5.2% | -9.4% | |
| ROIC | -9.1% | · | 51.5% | · | -13.4% | · | -6.7% | -13.7% | -15.0% | · | -6.5% | -6.9% | -6.1% | · | -4.9% | -8.1% |
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 | 11.9 | · | 5.4 | 6.5 | 7.7 | · | 11.9 | 8.1 | 8.9 | · | 13.5 | 13.2 | 14.9 | · | 9.6 | 8.8 | |
| Quick Ratio | 11.6 | · | 2.1 | 6.0 | 7.1 | · | · | 0.7 | 8.2 | · | 10.7 | 11.0 | 12.5 | · | 6.8 | 6.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | 9.9 | · | · | -421.5 |
効率性 3
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | · | · | · | · | · | · | · | 0.3 | 0.2 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | 0.8 | · | 0.5 | · | · | · | · | 1.1 | 0.7 | · | 1.0 | 1.0 | 0.8 | · | 1.4 | 1.1 |
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 | $2M | · | $2M | $3M | $3M | · | $3M | $4M | $4M | · | $5M | $5M | $5M | · | $5M | $5M | |
| Net Income TTM | $9M | · | $9M | $-6M | $-7M | · | $-6M | $-7M | $-6M | · | $-5M | $-5M | $-5M | · | $-6M | $-7M | |
| Market Cap | $23M | · | $59M | $428M | $137M | · | $153M | $32M | $22M | · | $25M | $124M | · | · | $47M | $70M | |
| P/E | -3.6 | · | -8.9 | -65.4 | -19.4 | · | -22.8 | -4.8 | -3.4 | · | -4.8 | -22.4 | -21.1 | · | -8.3 | · | |
| P/S | 10.9 | · | 24.6 | 155.6 | 46.1 | · | 46.4 | 8.7 | 5.2 | · | 5.5 | 25.1 | · | · | 10.0 | 13.2 | |
| P/B | 1.0 | · | 2.2 | 33.8 | 9.4 | · | 8.5 | 2.4 | 1.4 | · | 1.1 | 5.1 | · | · | 2.3 | 3.3 | |
| P / Tangible Book | 1.0 | · | 2.2 | 33.8 | 9.4 | · | 8.5 | 2.4 | 1.4 | · | 1.1 | 5.1 | · | · | 2.3 | 3.3 | |
| P / Cash Flow | -11.2 | · | · | · | -100.5 | · | · | · | -11.2 | · | · | · | · | · | · | · | |
| P / FCF | -11.1 | · | · | · | -97.6 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -27.9% | · | -11.2% | -1.5% | -5.2% | · | -4.4% | -20.8% | -29.3% | · | -20.6% | -4.5% | -4.7% | · | -12.0% | · |
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 | $3M | $4M | $6M | $6M |
| 粗利益率 % | 98.7% | 96.3% | -2.1% | 85.8% | — |
| 営業利益率 % | 357.5% | -210.7% | -241.5% | -93.2% | — |
| 純利益 | $8M | $-6M | $-10M | $-5M | $-6M |
| 希薄化後EPS | — | $-0.41 | $-0.66 | $-0.36 | $-0.54 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 12.1 | 10.9 | 10.2 | 12.2 | — |
| クイックレシオ | 11.8 | 10.1 | 9.3 | 9.6 | — |
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 | $-6M | $-6M | — | — |
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。