PRSO Peraso Inc. - Common Stock
$0.95
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
$1–$2
11% of range
アナリスト評価
BUY
9 analysts
目標株価
$3
+189% upside
P/E (TTM)
-1.3
ROE
-124.7%
純利益率
-39.0%
PRSO 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
$0.95
時価総額
$9M
P/E (TTM)
-1.3
EPS（TTM）
$-0.67
収益（TTM）
$12M
配当利回り
—
ROE
-124.7%
負債/自己資本
—
52週レンジ
$1 – $2
PRSO 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
$12M
2016-12-31
→
2025-12-31
EPS
$-0.67
2021-12-31
→
2025-12-31
フリーキャッシュフロー
$-6M
2016-12-31
→
2025-12-31
利益率
-39.0%
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
PRSO
競合中央値
P/E (TTM)
-1.3
45.7
P/S (TTM) (株価売上高倍率（TTM）)
0.7
24.2
P/B (株価純資産倍率)
1.9
5.1
Price / FCF (株価FCF倍率)
-1.5
—
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
PRSO
競合中央値
Gross Margin (粗利益率)
58.0%
49.8%
Operating Margin (営業利益率)
-39.0%
—
Net Profit Margin (純利益率)
-39.0%
-381.8%
ROA
-71.5%
-78.1%
ROE
-124.7%
-128.3%
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
PRSO
競合中央値
Current Ratio (流動比率)
4.1
2.5
Quick Ratio (クイックレシオ)
3.1
—
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
PRSO
競合中央値
Revenue YoY (収益（前年比）)
-16.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-6.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
6.0%
—
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
PRSO
競合中央値
PRSO アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
9 アナリスト
- 強い買い 3 33.3%
- 買い 5 55.6%
- 保有 1 11.1%
- 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 · 2026-05-18
安値
$2.75
高値
$2.75
中央値ターゲット
$2.75
+189.0%
平均値ターゲット
$2.75
+189.0%
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
0.08%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.19 | $-0.18 | -0.00% |
| 2025年12月31日 | $-0.13 | $-0.18 | 0.05% |
| 2025年9月30日 | $-0.15 | $-0.20 | 0.05% |
| 2025年6月30日 | $-0.28 | $-0.46 | 0.18% |
| 2025年3月31日 | $-0.08 | $-0.16 | 0.08% |
| 2024年12月31日 | $-0.13 | $-0.21 | 0.08% |
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 |
|---|---|---|---|---|---|---|
| PRSO | $9M | -1.3 | -16.3% | -39.0% | -124.7% | 58.0% |
| ASTI | $19M | -1.3 | 83.3% | -10202.5% | -231.3% | — |
| PXLW | $40M | -1.6 | 0.43% | -3246.6% | 142.1% | 85.0% |
| MOBX | — | — | — | — | — | — |
| NVDA | $4.57T | 38.3 | 65.5% | 55.6% | 93.3% | 71.1% |
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 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12M | $15M | $14M | $15M | $6M | $9M | $10M | $17M | $9M | $6M | $4M | $5M | |
| Cost of Revenue | $5M | $7M | $12M | $9M | $3M | $2M | $4M | $6M | $5M | $3M | $2M | $2M | |
| Gross Profit | $7M | $8M | $2M | $6M | $2M | $7M | $6M | $10M | $4M | $3M | $2M | $3M | |
| R&D Expense | $6M | $9M | $14M | $20M | $11M | $8M | $4M | $4M | $8M | $18M | $27M | $29M | |
| SG&A Expense | $6M | $9M | $9M | $11M | $7M | $7M | $4M | $4M | $5M | $6M | $6M | $7M | |
| Operating Expenses | $12M | $20M | $22M | $38M | $18M | $15M | $9M | $21M | $14M | $34M | $33M | $36M | |
| Operating Income | $-5M | $-12M | $-21M | $-32M | $-16M | $-8M | $-2M | $-11M | $-10M | $-31M | $-31M | $-33M | |
| Interest Expense | · | · | $21.0K | $16.0K | $3M | $2M | $220.0K | $582.0K | $927.0K | $687.0K | · | · | |
| Other Non-op | $-23.0K | $24.0K | $358.0K | $-89.0K | $44.0K | $-77.0K | $103.0K | $12.0K | $59.0K | $48.0K | $94.0K | $143.0K | |
| Pretax Income | · | · | · | · | · | · | $-3M | $-11M | $-11M | $-32M | $-31M | $-33M | |
| Income Tax | · | · | · | · | · | · | $0 | $13.0K | $-233.0K | $45.0K | $86.0K | $107.0K | |
| Net Income | $-5M | $-11M | $-17M | $-32M | $-11M | $-10M | $-3M | $-11M | $-11M | $-32M | · | · | |
| EPS (Basic) | $-0.67 | $-3.57 | $-26.00 | $-64.41 | $-1.86 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-0.67 | $-3.57 | $-26.00 | $-64.41 | $-1.86 | · | · | · | · | · | · | · | |
| Shares (Basic) | 7,064,000 | 3,002,000 | 646,000 | 503,000 | 5,869,000 | · | · | · | · | · | · | 49,528 | |
| Shares (Diluted) | 7,064,000 | 3,002,000 | 646,000 | 503,000 | 5,869,000 | · | · | · | · | · | · | 49,528 | |
| EBITDA | $-5M | $-12M | $-21M | $-32M | $-15M | $-3M | $-2M | $-10M | $-9M | $-30M | · | $-33M |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $3M | $2M | $2M | $6M | $2M | $6M | $7M | $4M | $9M | $6M | $3M | |
| Short-term Investments | · | · | · | $1M | $9M | · | $300.0K | · | · | $1M | $15M | $20M | |
| Receivables | $1M | $682.0K | $731.0K | $3M | $2M | $922.0K | $1M | $2M | $2M | $559.0K | $729.0K | $177.0K | |
| Inventory | $1M | $2M | $3M | $5M | $4M | $1M | $968.0K | $1M | $2M | $1M | $2M | $881.0K | |
| Prepaid Expense | $195.0K | $188.0K | $620.0K | $574.0K | $1M | $963.0K | $472.0K | $923.0K | $1M | $473.0K | $701.0K | $887.0K | |
| Current Assets | $5M | $6M | $6M | $13M | $24M | $7M | $9M | $11M | $9M | $12M | $23M | $25M | |
| PP&E (Net) | $363.0K | $512.0K | $1M | $2M | $2M | $3M | $197.0K | $279.0K | $827.0K | $1M | $2M | $854.0K | |
| PP&E (Gross) | $6M | $6M | $6M | $6M | $12M | $11M | $4M | $5M | $5M | $6M | $6M | $5M | |
| Accum. Depreciation | $6M | $5M | $5M | $6M | $9M | $8M | $4M | $4M | $4M | $5M | $4M | $4M | |
| Goodwill | · | · | · | $0 | $10M | · | · | $420.0K | $13M | $13M | $23M | $23M | |
| Intangibles | $6.0K | $13.0K | $3M | $6M | $8M | · | · | · | $111.0K | $223.0K | $334.0K | $655.0K | |
| Other Non-current Assets | $105.0K | $121.0K | $123.0K | $123.0K | $78.0K | $53.0K | $78.0K | $260.0K | $263.0K | $121.0K | $329.0K | $244.0K | |
| Total Assets | $6M | $7M | $11M | $22M | $48M | $10M | $9M | $12M | $23M | $27M | $49M | $53M | |
| Accounts Payable | $679.0K | $1M | $2M | $2M | $2M | $1M | $218.0K | $236.0K | $170.0K | $561.0K | $940.0K | $495.0K | |
| Accrued Liabilities | · | · | $611.0K | · | $3M | $456.0K | $1M | $1M | $3M | $3M | $3M | $2M | |
| Short-term Debt | · | · | · | · | · | $244.0K | · | · | · | · | · | · | |
| Current Liabilities | $1M | $4M | $5M | $5M | $6M | $2M | $2M | $2M | $7M | $3M | $4M | $3M | |
| Capital Leases | $97.0K | $182.0K | · | $470.0K | $288.0K | $532.0K | · | $17.0K | · | · | · | · | |
| Other Non-current Liabilities | · | · | $349.0K | · | · | · | · | · | · | $233.0K | $247.0K | · | |
| Total Liabilities | $1M | $4M | $7M | $7M | $6M | $14M | $5M | $5M | $16M | $12M | $4M | · | |
| Long-term Debt | · | · | · | · | · | · | · | · | $9M | · | · | · | |
| Total Debt | · | · | · | · | · | $244.0K | · | · | · | · | · | · | |
| Common Stock | $9.0K | $3.0K | $1.0K | · | $12.0K | $5.0K | $2.0K | $2.0K | $8.0K | $7.0K | $7.0K | $498.0K | |
| Paid-in Capital | $186M | $179M | $170M | $165M | $159M | · | · | · | · | · | · | · | |
| Retained Earnings | $-182M | $-177M | $-166M | $-150M | $-117M | $-106M | $-238M | $-236M | $-225M | $-214M | $-182M | $-150M | |
| AOCI | · | · | · | $-25.0K | · | · | · | · | · | · | $-16.0K | $-10.0K | |
| Stockholders' Equity | $5M | $3M | $4M | $15M | $42M | $-4M | $-114M | $7M | $7M | $15M | $45M | $50M | |
| Liabilities + Equity | $6M | $7M | $11M | $22M | $48M | $10M | $9M | $12M | $23M | $27M | $49M | $53M | |
| Shares Outstanding | 10,055,000 | 4,474,000 | 673,000 | 357,000 | 12,284,000 | 5,241,000 | 2,179,000 | 2,148,000 | 8,068,000 | 6,630,000 | 6,549,000 | 49,793,000 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $263.0K | $4M | $4M | $611.0K | $917.0K | $1M | $185.0K | $598.0K | $747.0K | $998.0K | $607.0K | $449.0K | |
| Stock-based Comp | $521.0K | $4M | $5M | $6M | $4M | $2M | $263.0K | $674.0K | $719.0K | $2M | $4M | $5M | |
| Amort. of Intangibles | · | · | · | $60.0K | $60.0K | · | · | $111.0K | $112.0K | $111.0K | $321.0K | $1M | |
| Restructuring | · | · | $4M | · | · | · | · | · | $1M | $676.0K | · | · | |
| Other Non-cash | · | · | · | $10M | $-7M | $789.0K | $1M | $10M | · | · | · | · | |
| Operating Cash Flow | $-6M | $-5M | $-5M | $-16M | $-12M | $-10M | $-651.0K | $335.0K | $-8M | $-18M | $-27M | $-26M | |
| CapEx | $107.0K | · | $94.0K | $988.0K | $71.0K | $38.0K | $103.0K | $50.0K | $300.0K | $646.0K | $1M | $596.0K | |
| Investing Cash Flow | $-107.0K | · | $1M | $10M | $7M | $-38.0K | $-396.0K | $-50.0K | $714.0K | $13M | $7M | · | |
| Net Debt Issued | · | · | · | · | · | · | · | $-7M | · | · | · | · | |
| Stock Issued | $28.0K | $4M | $4M | $2M | · | · | · | · | $2M | $364.0K | $23M | · | |
| Net Stock Activity | $28.0K | $4M | $4M | $2M | · | · | · | · | $2M | · | · | · | |
| Financing Cash Flow | $5M | $6M | $3M | $2M | $10M | $10M | $-4.0K | $3M | $2M | $8M | $23M | · | |
| Net Change in Cash | · | · | $-245.0K | $-4M | $4M | $-192.0K | $-1M | $3M | $-5M | $3M | $3M | · | |
| Taxes Paid | · | · | · | · | · | $2.0K | $2.0K | $15.0K | $2.0K | $21.0K | $56.0K | $111.0K | |
| Free Cash Flow | $-6M | · | $-5M | $-17M | $-12M | $-3M | $-754.0K | $285.0K | $-8M | $-19M | · | · | |
| Levered FCF | · | · | · | · | · | · | $-974.0K | $-297.7K | $-9M | $-19M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 58.0% | 51.7% | 13.6% | 40.0% | 42.4% | 65.7% | 61.0% | 61.8% | 46.9% | 48.9% | · | 56.9% | |
| Operating Margin | -39.0% | -85.3% | -150.0% | -217.3% | -283.1% | -52.3% | -24.4% | -65.2% | -113.5% | -520.6% | · | -608.1% | |
| Net Margin | -39.0% | -73.6% | -122.2% | -217.9% | -192.1% | -55.6% | -25.6% | -68.7% | · | · | · | · | |
| Pretax Margin | · | · | · | · | · | · | -25.6% | -68.7% | -123.3% | -531.3% | · | -605.5% | |
| EBITDA Margin | -39.0% | -85.3% | -150.0% | -213.2% | -263.5% | -50.1% | -22.6% | -61.6% | -105.0% | -504.1% | · | -608.1% | |
| ROA | -71.5% | -119.7% | -101.2% | -92.0% | -37.7% | -42.7% | -24.4% | -65.4% | · | · | · | · | |
| ROE | -124.7% | -390.7% | -212.2% | -148.0% | -77.3% | -110.6% | -50.1% | -175.9% | · | · | · | · | |
| ROIC | · | · | · | · | · | · | -50.9% | -151.4% | -133.7% | -204.9% | · | -66.3% |
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 | 4.1 | 1.8 | 1.2 | 2.7 | 4.2 | 4.3 | 5.3 | 5.6 | 1.3 | 3.7 | · | 9.0 | |
| Quick Ratio | 3.1 | 1.1 | 0.5 | 1.3 | 3.1 | 3.6 | 4.4 | 4.6 | 0.8 | 3.1 | · | 8.3 | |
| Debt / Equity | · | · | · | · | · | 0.1 | · | · | · | · | · | · | |
| Interest Coverage | · | · | -982.1 | -2019.5 | -5.4 | -14.6 | -11.2 | -18.6 | -10.8 | -45.7 | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.6 | 0.8 | 0.4 | 0.2 | 0.8 | 1.0 | 1.0 | 0.4 | 0.2 | · | 0.1 | |
| Inventory Turnover | 3.2 | 3.0 | 3.0 | 1.9 | 1.3 | 3.0 | 3.7 | 4.4 | 2.9 | 2.0 | · | 3.2 | |
| Receivables Turnover | 12.8 | 20.6 | 6.9 | 5.2 | 3.4 | 7.2 | 7.2 | 10.1 | 7.9 | 9.4 | · | 33.1 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -16.3% | 6.0% | -7.5% | 161.8% | -37.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -6.4% | 36.9% | 14.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.0% | · | · | · | · | · | · | · | · | · | · | · |
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 | $12M | $15M | $14M | $15M | $6M | $9M | $10M | $17M | $9M | $6M | $4M | $5M | |
| Net Income TTM | $-5M | $-11M | $-17M | $-32M | $-11M | $-10M | $-3M | $-11M | $-11M | $-32M | · | · | |
| Market Cap | $9M | $5M | $8M | $359M | $3.63B | $347M | $154M | $5.84B | $7.16B | $12.20B | · | $744.90B | |
| Enterprise Value | · | · | · | · | · | $341M | · | · | · | · | · | · | |
| P/E | -1.3 | -0.3 | -0.4 | -0.5 | -90.3 | · | · | · | · | · | · | · | |
| P/S | 0.7 | 0.4 | 0.5 | 24.1 | 638.4 | 38.2 | 15.3 | 352.0 | 810.3 | 2025.1 | · | 138457.9 | |
| P/B | 1.9 | 1.5 | 1.8 | 23.5 | 86.2 | 118.3 | 31.9 | 816.5 | 975.3 | 795.9 | · | 15036.4 | |
| P / Tangible Book | 1.9 | 1.5 | 9.4 | 39.9 | 152.5 | · | · | · | · | · | · | · | |
| P / Cash Flow | -1.6 | -1.1 | -1.6 | -22.4 | -301.7 | -133.9 | -237.0 | 17443.3 | -945.3 | -679.9 | · | · | |
| P / FCF | -1.5 | · | -1.6 | -21.1 | -299.9 | -130.3 | -204.6 | 20503.6 | -909.3 | -656.3 | · | · | |
| EV / EBITDA | · | · | · | · | · | -100.1 | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | -128.2 | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | 37.5 | · | · | · | · | · | · | |
| Earnings Yield | -77.0% | -307.8% | -232.1% | -220.6% | -1.1% | · | · | · | · | · | · | · |
損益計算書 15
| 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 | $963.0K | $3M | $3M | $2M | $4M | $4M | $4M | $4M | $3M | $2M | $4M | $2M | $5M | $4M | $3M | $4M | |
| Cost of Revenue | $371.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $5M | $2M | $2M | $3M | $2M | $2M | $3M | |
| Gross Profit | $592.0K | $1M | $2M | $1M | $3M | $2M | $2M | $2M | $1M | $-3M | $2M | $608.0K | $2M | $2M | $1M | $1M | |
| R&D Expense | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $5M | $6M | |
| SG&A Expense | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | |
| Operating Expenses | $3M | $3M | $3M | $3M | $3M | $4M | $5M | $7M | $5M | $6M | $6M | $6M | $6M | $16M | $5M | $9M | |
| Operating Income | $-2M | $-1M | $-1M | $-2M | $-514.0K | $-2M | $-3M | $-4M | $-4M | $-8M | $-4M | $-5M | $-4M | $-15M | $-4M | $-7M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | $5.0K | $5.0K | $6.0K | |
| Other Non-op | $-4.0K | · | · | $-23.0K | $8.0K | $35.0K | $-16.0K | $-4.0K | $9.0K | · | $322.0K | $-15.0K | $-10.0K | $-78.0K | $8.0K | $-1.0K | |
| Net Income | $-2M | $-1M | $-1M | $-2M | $-471.0K | $-2M | $-3M | $-4M | $-2M | $-9M | $-623.0K | $-4M | $-3M | $-15M | $-4M | $-7M | |
| EPS (Basic) | $-0.22 | $-0.09 | $-0.17 | $-0.31 | $-0.08 | $0.36 | $-0.98 | $-1.88 | $-1.07 | $-12.91 | $-0.87 | $-6.68 | $-5.54 | $-63.54 | $-0.20 | $-0.33 | |
| EPS (Diluted) | $-0.22 | $-0.09 | $-0.17 | $-0.31 | $-0.08 | $0.36 | $-0.98 | $-1.88 | $-1.07 | $-12.91 | $-0.87 | $-6.68 | $-5.54 | $-63.54 | $-0.20 | $-0.33 | |
| Shares (Basic) | 11,613,000 | -10,998,000 | 7,257,000 | 5,977,000 | 5,745,000 | -4,043,000 | 2,780,000 | 2,358,000 | 1,907,000 | -1,249,000 | 715,000 | 612,000 | 568,000 | -60,941,000 | 20,039,000 | 21,636,000 | |
| Shares (Diluted) | 11,613,000 | -10,998,000 | 7,257,000 | 5,977,000 | 5,745,000 | -4,043,000 | 2,780,000 | 2,358,000 | 1,907,000 | -1,249,000 | 715,000 | 612,000 | 568,000 | -60,941,000 | 20,039,000 | 21,636,000 | |
| EBITDA | $-2M | · | $-1M | $-2M | $-514.0K | · | $-3M | $-4M | $-4M | · | $-4M | $-5M | $-4M | · | $-4M | $-7M |
貸借対照表 26
| 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 | · | $3M | · | · | · | $3M | $1M | $2M | $2M | $2M | $689.0K | $2M | $805.0K | $2M | $3M | $3M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | $594.0K | $587.0K | $1M | $1M | $2M | |
| Receivables | $867.0K | $1M | $2M | $1M | $773.0K | $682.0K | $791.0K | $1M | $1M | $731.0K | $3M | $1M | $3M | $3M | $2M | $3M | |
| Inventory | $2M | $1M | $2M | $1M | $2M | $2M | $3M | $3M | $3M | $3M | $6M | $5M | $5M | $5M | $5M | $4M | |
| Prepaid Expense | $534.0K | $195.0K | $350.0K | $736.0K | $639.0K | $188.0K | $635.0K | $810.0K | $758.0K | $620.0K | · | · | · | $574.0K | $918.0K | $1M | |
| Current Assets | $6M | $5M | $6M | $5M | $6M | $6M | $5M | $7M | $7M | $6M | $10M | $10M | $10M | $13M | $13M | $15M | |
| PP&E (Net) | $497.0K | $363.0K | $399.0K | $432.0K | $445.0K | $512.0K | $643.0K | $807.0K | $981.0K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| PP&E (Gross) | · | $6M | · | · | · | $6M | · | · | · | $6M | · | · | · | $6M | · | · | |
| Accum. Depreciation | · | $6M | · | · | · | $5M | · | · | · | $5M | · | · | · | · | · | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $10M | $10M | |
| Intangibles | · | $6.0K | · | · | · | $13.0K | $830.0K | $2M | $2M | $3M | $4M | $5M | $6M | $6M | $7M | $7M | |
| Other Non-current Assets | $104.0K | $99.0K | $106.0K | $109.0K | $103.0K | $121.0K | $121.0K | $120.0K | $121.0K | $123.0K | $121.0K | $123.0K | $122.0K | $123.0K | $129.0K | $152.0K | |
| Total Assets | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $10M | $12M | $11M | $17M | $18M | $19M | $22M | $34M | $37M | |
| Accounts Payable | $895.0K | $679.0K | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $1M | $1M | $2M | $2M | $2M | |
| Accrued Liabilities | · | · | · | · | · | · | $2M | $2M | · | · | · | · | · | · | $2M | $2M | |
| Current Liabilities | $2M | $1M | $2M | $2M | $3M | $4M | $5M | $6M | $4M | $5M | $4M | $3M | $4M | $5M | $4M | $5M | |
| Capital Leases | $64.0K | $97.0K | $100.0K | $132.0K | $154.0K | $182.0K | · | · | · | · | $379.0K | $349.0K | $404.0K | · | $554.0K | $722.0K | |
| Other Non-current Liabilities | · | · | · | · | · | · | $197.0K | $261.0K | · | · | · | · | · | · | · | · | |
| Total Liabilities | $2M | $1M | $3M | $3M | $3M | $4M | $5M | $6M | $5M | $7M | $5M | $7M | $5M | $7M | $5M | $6M | |
| Common Stock | $11.0K | $9.0K | $5.0K | $5.0K | $4.0K | $3.0K | $3.0K | $3.0K | $2.0K | $1.0K | $25.0K | $22.0K | $15.0K | · | $13.0K | $22.0K | |
| Paid-in Capital | $189M | $186M | $183M | $181M | $180M | $179M | $178M | $176M | $175M | $170M | $169M | $168M | $166M | $165M | · | · | |
| Retained Earnings | $-184M | $-182M | $-181M | $-179M | $-178M | $-177M | $-176M | $-173M | $-168M | $-166M | $-157M | $-157M | $-153M | $-150M | $-135M | $-131M | |
| AOCI | · | · | · | · | · | · | · | · | · | · | · | $-4.0K | $-11.0K | $-25.0K | $-36.0K | $-41.0K | |
| Stockholders' Equity | $5M | $5M | $4M | $3M | $4M | $3M | $2M | $4M | $7M | $4M | $12M | $11M | $13M | $15M | $29M | $31M | |
| Liabilities + Equity | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $10M | $12M | $11M | $17M | $18M | $19M | $22M | $34M | $37M | |
| Shares Outstanding | 12,582,000 | 10,055,000 | 7,580,000 | 5,933 | 4,843,000 | 4,474,000 | 2,856,000 | 2,706,000 | 2,289,000 | 673,000 | 25,308,000 | 22,170,000 | 14,580,000 | 357,000 | 12,757,000 | 21,832,000 |
キャッシュフロー 11
| 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 | $50.0K | $67.0K | $67.0K | $62.0K | $67.0K | $947.0K | $981.0K | $991.0K | $992.0K | $1M | $1M | $958.0K | $755.0K | $768.0K | $749.0K | $764.0K | |
| Stock-based Comp | $147.0K | $124.0K | $131.0K | $141.0K | $125.0K | $251.0K | $960.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $1M | · | · | $500.0K | $500.0K | |
| Operating Cash Flow | $-2M | $-1M | $-2M | $-2M | $-966.0K | $-687.0K | $-683.0K | $-659.0K | $-3M | $937.0K | $-2M | $-2M | $-1M | $-3M | $-2M | $-6M | |
| CapEx | $183.0K | $28.0K | $34.0K | · | · | · | · | · | · | $1.0K | $2.0K | $7.0K | $84.0K | $411.0K | $235.0K | $266.0K | |
| Investing Cash Flow | $-183.0K | $-28.0K | $-34.0K | · | · | · | · | · | · | $-1.0K | $598.0K | $-7.0K | $416.0K | $-402.0K | $2M | $5M | |
| Stock Issued | · | $-905.0K | · | · | · | $0 | $0 | $127.0K | $3M | $0 | $25.0K | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $3M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $2M | $2M | $2M | $1M | $397.0K | $3M | $132.0K | $92.0K | $3M | $-42.0K | $-2.0K | $4M | $-25.0K | $2M | $24.0K | $-76.0K | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $-1M | $1M | $-1M | $-1M | $32.0K | $-971.0K | |
| Free Cash Flow | $-3M | · | · | · | · | · | · | · | · | · | · | · | $-1M | · | · | · |
収益性 6
| 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 | 61.5% | · | 56.2% | 48.3% | 69.3% | · | 47.0% | 55.5% | 46.4% | · | 45.4% | 25.3% | 38.3% | · | 39.3% | 34.7% | |
| Operating Margin | -257.9% | · | -36.8% | -80.0% | -13.3% | · | -70.3% | -105.6% | -128.9% | · | -79.5% | -209.6% | -75.4% | · | -121.8% | -164.2% | |
| Net Margin | -259.3% | · | -37.4% | -82.4% | -12.2% | · | -70.6% | -104.4% | -72.1% | · | -13.9% | -170.0% | -62.5% | · | -121.7% | -164.4% | |
| EBITDA Margin | -257.9% | · | -36.8% | -80.0% | -13.3% | · | -70.3% | -105.6% | -128.9% | · | -79.5% | -209.6% | -75.4% | · | -121.8% | -164.2% | |
| ROA | -38.0% | · | -18.0% | -23.9% | -5.1% | · | -22.6% | -31.9% | -13.4% | · | -2.5% | -14.9% | -10.4% | · | -13.9% | -22.6% | |
| ROE | -60.9% | · | -43.0% | -55.9% | -9.2% | · | -39.4% | -60.6% | -20.2% | · | -3.1% | -19.4% | -12.6% | · | -15.8% | -25.8% |
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 | 3.3 | · | 2.3 | 2.0 | 2.0 | · | 1.1 | 1.2 | 1.7 | · | 2.8 | 3.4 | 2.8 | · | 3.0 | 2.9 | |
| Quick Ratio | 0.5 | · | 0.7 | 0.4 | 0.3 | · | 0.4 | 0.6 | 0.9 | · | 1.0 | 1.4 | 1.2 | · | 1.2 | 1.6 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -802.2 | -1172.7 |
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 | 0.1 | · | 0.5 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.1 | 0.2 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.2 | · | 0.7 | 0.6 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.7 | · | 0.6 | 1.0 | |
| Receivables Turnover | 1.2 | · | 2.5 | 1.8 | 3.4 | · | 2.0 | 2.9 | 1.3 | · | 1.9 | 1.0 | 2.0 | · | 2.8 | 2.2 |
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 | $10M | · | $13M | $14M | $15M | · | $15M | $14M | $15M | · | $15M | $15M | $16M | · | $13M | $10M | |
| Net Income TTM | $-6M | · | $-6M | $-9M | $-10M | · | $-10M | $-11M | $-10M | · | $-12M | $-18M | $-21M | · | $-22M | $-23M | |
| Market Cap | $13M | · | $9M | $6.5K | $3M | · | $4M | $4M | $4M | · | $192M | $443M | $321M | · | $867M | $1.68B | |
| P/E | -1.3 | · | -0.8 | -0.3 | -0.2 | · | -0.3 | -0.1 | -0.1 | · | -0.6 | -1.6 | -3.4 | · | -42.5 | -31.6 | |
| P/S | 1.2 | · | 0.7 | 0.0 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 12.6 | 29.5 | 20.0 | · | 66.7 | 161.2 | |
| P/B | 2.8 | · | 2.6 | 0.0 | 0.9 | · | 2.0 | 1.1 | 0.6 | · | 16.4 | 40.2 | 23.9 | · | 30.4 | 53.9 | |
| P / Tangible Book | 2.8 | · | 2.6 | 0.0 | 0.9 | · | 3.3 | 2.0 | 0.9 | · | 25.5 | 73.8 | 41.8 | · | 73.7 | 121.4 | |
| P / Cash Flow | -5.4 | · | · | · | -3.4 | · | · | · | -1.5 | · | · | · | -226.8 | · | · | · | |
| P / FCF | -5.0 | · | · | · | · | · | · | · | · | · | · | · | -214.1 | · | · | · | |
| Earnings Yield | -77.2% | · | -124.8% | -300.0% | -592.6% | · | -345.3% | -750.0% | -874.1% | · | -174.9% | -63.7% | -29.1% | · | -2.4% | -3.2% |
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 | $12M | $15M | $14M | $15M | $6M |
| 粗利益率 % | 58.0% | 51.7% | 13.6% | 40.0% | 42.4% |
| 営業利益率 % | -39.0% | -85.3% | -150.0% | -217.3% | -283.1% |
| 純利益 | $-5M | $-11M | $-17M | $-32M | $-11M |
| 希薄化後EPS | $-0.67 | $-3.57 | $-26.00 | $-64.41 | $-1.86 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 4.1 | 1.8 | 1.2 | 2.7 | 4.2 |
| クイックレシオ | 3.1 | 1.1 | 0.5 | 1.3 | 3.1 |
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 | $-6M | — | $-5M | $-17M | $-12M |
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。