TRNR Interactive Strength Inc. - Common Stock
$1.16
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 3月 31, 2026
52週レンジ
$1–$24
2% of range
アナリスト評価
BUY
8 analysts
目標株価
$4
+288% upside
P/E (TTM)
-0.0
ROE
-211.5%
純利益率
-207.9%
TRNR 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
$1.16
時価総額
$3M
P/E (TTM)
-0.0
EPS（TTM）
$-171.77
収益（TTM）
$12M
配当利回り
—
ROE
-211.5%
負債/自己資本
—
52週レンジ
$1 – $24
TRNR 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
2022-12-31
→
2025-12-31
EPS
$-171.77
2022-12-31
→
2025-12-31
フリーキャッシュフロー
$-11M
2025-12-31
→
2025-12-31
利益率
-207.9%
2025-12-31
→
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
TRNR
競合中央値
P/E (TTM)
-0.0
—
P/S (TTM) (株価売上高倍率（TTM）)
0.2
0.5
P/B (株価純資産倍率)
0.4
0.9
Price / FCF (株価FCF倍率)
-0.3
—
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
TRNR
競合中央値
Gross Margin (粗利益率)
7.9%
44.5%
Operating Margin (営業利益率)
-172.2%
—
Net Profit Margin (純利益率)
-207.9%
-45.5%
ROA
-59.2%
-24.6%
ROE
-211.5%
-65.3%
ROIC
-310.8%
—
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
TRNR
競合中央値
Current Ratio (流動比率)
0.5
2.6
Quick Ratio (クイックレシオ)
0.1
—
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
TRNR
競合中央値
Revenue YoY (収益（前年比）)
114.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
156.8%
—
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
TRNR
競合中央値
TRNR 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 5 62.5%
- 保有 1 12.5%
- 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
$4.50
高値
$4.50
中央値ターゲット
$4.50
+287.8%
平均値ターゲット
$4.50
+287.8%
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
28.9%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2025年12月31日 | $-158.21 | $-30.91 | -127.3% |
| 2025年9月30日 | $-31.10 | $-71.81 | 40.7% |
| 2025年6月30日 | $-19.70 | $-192.88 | 173.2% |
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 |
|---|---|---|---|---|---|---|
| TRNR | $3M | -0.0 | 114.3% | -207.9% | -211.5% | 7.9% |
| NWTG | $7M | -0.9 | 136.1% | -74.0% | -226.9% | 56.0% |
| VEEE | $4M | -0.4 | 3.0% | -58.1% | -52.7% | 8.5% |
| HAS | — | -35.9 | 13.1% | -6.0% | -77.2% | — |
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 |
|---|---|---|---|---|---|
| Revenue | $12M | $5M | $962.0K | $681.0K | |
| Cost of Revenue | $11M | $8M | $6M | $10M | |
| Gross Profit | $913.0K | $-3M | $-6M | $-9M | |
| R&D Expense | $3M | $7M | $10M | $20M | |
| SG&A Expense | $16M | $18M | $37M | $19M | |
| Operating Expenses | $21M | $26M | $49M | $45M | |
| Operating Income | $-20M | $-29M | $-54M | $-54M | |
| Other Non-op | $-1M | $-956.0K | $1.0K | $-4M | |
| Pretax Income | $-24M | $-35M | $-51M | $-58M | |
| Income Tax | $0 | $0 | $0 | $0 | |
| Net Income | $-24M | $-35M | $-51M | $-58M | |
| EPS (Basic) | $-171.77 | $-16328.50 | $-16614.85 | $-119.49 | |
| EPS (Diluted) | $-171.77 | $-16328.50 | $-16614.85 | $-119.49 | |
| Shares (Basic) | 139,536 | 2,139 | 3,092 | 487,276 | |
| Shares (Diluted) | 139,536 | 2,139 | 3,092 | 487,276 | |
| EBITDA | $-20M | · | · | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $512.0K | $138.0K | $0 | $226.0K | |
| Receivables | $3M | $1M | $1.0K | $0 | |
| Inventory | $7M | $7M | $6M | $5M | |
| Prepaid Expense | $860.0K | $810.0K | $933.0K | $1M | |
| Current Assets | $15M | $8M | $5M | $10M | |
| PP&E (Net) | $379.0K | $116.0K | $444.0K | $1M | |
| PP&E (Gross) | $5M | $4M | $3M | $3M | |
| Accum. Depreciation | $4M | $3M | $3M | $2M | |
| Goodwill | $16M | $13M | $0 | · | |
| Intangibles | $8M | $6M | $2M | $4M | |
| Other Non-current Assets | · | · | · | $7M | |
| Total Assets | $47M | $34M | $17M | $24M | |
| Accounts Payable | $9M | $11M | $11M | $8M | |
| Current Liabilities | $31M | $27M | $22M | $24M | |
| Capital Leases | $171.0K | $170.0K | $229.0K | $9.0K | |
| Other Non-current Liabilities | $2M | $0 | $0 | · | |
| Total Liabilities | $38M | $27M | $22M | $27M | |
| Long-term Debt | · | $11M | $10M | · | |
| Common Stock | $0 | $8.0K | $7.0K | $4.0K | |
| Paid-in Capital | $234M | $210M | $161M | $112M | |
| Retained Earnings | $-228M | $-203M | $-167M | $-116M | |
| AOCI | $113.0K | $183.0K | $100.0K | $365.0K | |
| Stockholders' Equity | $6M | $7M | $-6M | $-3M | |
| Liabilities + Equity | $47M | $34M | $17M | $24M | |
| Shares Outstanding | 307,516 | 14,021 | 3,548 | 2,450,922 |
キャッシュフロー 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Stock-based Comp | $3M | $10M | $30M | $6M | |
| Deferred Tax | $0 | $0 | $0 | $0 | |
| Amort. of Intangibles | $3M | $6M | $6M | $5M | |
| Operating Cash Flow | $-10M | $-15M | $-15M | $-36M | |
| CapEx | $94.0K | $0 | $0 | $577.0K | |
| Investing Cash Flow | $-54M | $-2M | $-1M | $-8M | |
| Stock Issued | · | $0 | $4M | $3M | |
| Financing Cash Flow | $65M | $16M | $17M | $42M | |
| Net Change in Cash | $374.0K | $138.0K | $-226.0K | $-1M | |
| Free Cash Flow | $-11M | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Gross Margin | 7.9% | · | · | · | |
| Operating Margin | -172.2% | · | · | · | |
| Net Margin | -207.9% | · | · | · | |
| Pretax Margin | -207.9% | · | · | · | |
| EBITDA Margin | -172.2% | · | · | · | |
| ROA | -59.2% | · | · | · | |
| ROE | -211.5% | · | · | · | |
| ROIC | -310.8% | · | · | · |
流動性と支払能力 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 0.5 | · | · | · | |
| Quick Ratio | 0.1 | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | · | · | |
| Inventory Turnover | 1.5 | · | · | · | |
| Receivables Turnover | 5.7 | · | · | · |
成長率 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | 114.3% | 459.2% | 41.3% | · | |
| Revenue CAGR 3Y | 156.8% | · | · | · |
バリュエーション（TTM） 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $12M | $5M | $962.0K | · | |
| Net Income TTM | $-24M | $-35M | $-51M | · | |
| Market Cap | $3M | · | · | · | |
| P/E | -0.0 | -0.0 | -2.1 | · | |
| P/S | 0.2 | · | · | · | |
| P/B | 0.4 | · | · | · | |
| P / Cash Flow | -0.3 | · | · | · | |
| P / FCF | -0.3 | · | · | · | |
| Earnings Yield | -2004.3% | -57293.0% | -48.3% | · |
損益計算書 16
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $5M | $1M | $1M | $2M | $2M | $621.0K | $363.0K | $183.0K | $306.0K | $316.0K | $157.0K | $194.0K | $201.0K | $97.0K | $189.0K | |
| Cost of Revenue | $4M | $4M | $1M | $2M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $3M | $3M | $2M | $2M | |
| Gross Profit | $586.0K | $825.0K | $-194.0K | $-304.0K | $-410.0K | $-288.0K | $-880.0K | $-1M | $-2M | $-1M | $-1M | $-2M | $-3M | $-2M | $-2M | $-2M | |
| R&D Expense | $464.0K | $404.0K | $779.0K | $1M | $279.0K | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $5M | $5M | $5M | $5M | |
| SG&A Expense | $464.0K | $6M | $5M | $4M | $3M | $5M | $4M | $6M | $7M | $6M | $8M | $16M | $8M | $6M | $2M | $3M | |
| Operating Expenses | $2M | $7M | $6M | $6M | $4M | $7M | $7M | $8M | $10M | $9M | $11M | $20M | $13M | $12M | $10M | $10M | |
| Operating Income | $-2M | $-6M | $-6M | $-6M | $-4M | $-8M | $-8M | $-9M | $-11M | $-10M | $-12M | $-21M | $-16M | $-15M | $-11M | $-12M | |
| Other Non-op | $90.0K | $-56.0K | $-927.0K | $-111.0K | $267.0K | $256.0K | $-1M | $-370.0K | $-24.0K | $-179.0K | $87.0K | $117.0K | $-3M | $-417.0K | $-338.0K | $15.0K | |
| Pretax Income | $-10M | $-5M | $-2M | $-7M | $-6M | $-7M | $-11M | $-11M | $-11M | $-10M | $-14M | $-16M | $-19M | $-15M | $-12M | $-13M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-10M | $-5M | $-2M | $-7M | $-6M | $-7M | $-11M | $-11M | $-11M | $-10M | $-14M | $-16M | $-19M | $-15M | $-12M | $-13M | |
| EPS (Basic) | $-164.79 | $-3.11 | $-2.13 | $-1.74 | $5364.12 | $-1534.56 | $-17476.24 | $-2681.82 | $-16542.63 | $-29.35 | $-40.78 | $-2.09 | $-21.06 | $-30.16 | $-24.46 | $-43.81 | |
| EPS (Diluted) | $-164.79 | $-3.11 | $-2.13 | $-1.74 | $5364.12 | $-1534.56 | $-17476.24 | $-2681.82 | $-16542.63 | $-29.35 | $-40.78 | $-2.09 | $-21.06 | $-30.16 | $-24.46 | $-43.81 | |
| Shares (Basic) | -6,369,370 | 1,682,660 | 1,022,140 | 3,804,106 | -7,372 | 4,653 | 609 | 4,249 | -8,339,023 | 354,656 | 333,519 | 7,653,940 | -780,948 | 489,132 | 489,379 | 289,713 | |
| Shares (Diluted) | -6,369,370 | 1,682,660 | 1,022,140 | 3,804,106 | -7,372 | 4,653 | 609 | 4,249 | -8,339,023 | 354,656 | 333,519 | 7,653,940 | -780,948 | 489,132 | 489,379 | 289,713 | |
| EBITDA | · | $-6M | $-6M | $-6M | · | $-8M | $-8M | $-9M | · | $-10M | $-12M | $-21M | · | · | · | · |
貸借対照表 26
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $512.0K | $845.0K | $582.0K | $2M | $138.0K | $2M | $156.0K | $0 | $0 | $30.0K | $1M | $1M | $226.0K | · | · | · | |
| Receivables | $3M | $2M | $2M | $2M | $1M | $519.0K | $259.0K | $177.0K | $1.0K | $7.0K | $14.0K | $11.0K | $0 | · | · | · | |
| Inventory | $7M | $8M | $6M | $6M | $7M | $8M | $9M | $9M | $6M | $5M | $5M | $5M | $5M | · | · | · | |
| Prepaid Expense | $860.0K | $2M | $763.0K | $858.0K | $810.0K | $684.0K | $652.0K | $798.0K | $933.0K | $962.0K | $1M | $1M | $1M | · | · | · | |
| Current Assets | $15M | $17M | $15M | $11M | $8M | $10M | $8M | $9M | $5M | $6M | $9M | $8M | $10M | · | · | · | |
| PP&E (Net) | $379.0K | $327.0K | $66.0K | $80.0K | $116.0K | $164.0K | $237.0K | $392.0K | $444.0K | $583.0K | $810.0K | $1M | $1M | · | · | · | |
| PP&E (Gross) | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | · | · | · | |
| Accum. Depreciation | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | · | · | · | |
| Goodwill | $16M | $15M | $13M | $13M | $13M | $14M | $14M | $13M | $0 | · | · | · | · | · | · | · | |
| Intangibles | $8M | $8M | $5M | $6M | $6M | $7M | $8M | $8M | $2M | $3M | $3M | $3M | $4M | · | · | · | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | $7M | · | · | · | · | |
| Total Assets | $47M | $85M | $86M | $38M | $34M | $38M | $38M | $40M | $17M | $18M | $22M | $26M | $24M | · | · | · | |
| Accounts Payable | $9M | $9M | $5M | $8M | $11M | $13M | $14M | $13M | $11M | $9M | $8M | $8M | $8M | · | · | · | |
| Current Liabilities | $31M | $31M | $22M | $21M | $27M | $27M | $36M | $39M | $22M | $18M | $16M | $24M | $24M | · | · | · | |
| Capital Leases | $171.0K | $188.0K | $138.0K | $154.0K | $170.0K | $210.0K | $265.0K | $348.0K | $229.0K | $243.0K | $257.0K | $0 | $9.0K | · | · | · | |
| Other Non-current Liabilities | $2M | $2M | $2M | · | $0 | $1M | $1M | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $38M | $68M | $70M | $24M | $27M | $32M | $37M | $40M | $22M | $19M | $17M | $25M | $27M | · | · | · | |
| Long-term Debt | · | $46M | $55M | $11M | · | $14M | · | · | $10M | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | $14M | $18M | $19M | · | · | · | · | · | · | · | · | |
| Common Stock | $0 | $10.0K | $10.0K | $9.0K | $8.0K | $8.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $7.0K | $4.0K | · | · | · | |
| Paid-in Capital | $234M | $232M | $228M | $223M | $210M | $203M | $189M | $178M | $161M | $155M | $150M | $132M | $112M | · | · | · | |
| Retained Earnings | $-228M | $-217M | $-212M | $-209M | $-203M | $-197M | $-189M | $-178M | $-167M | $-156M | $-145M | $-131M | $-116M | · | · | · | |
| AOCI | $113.0K | $247.0K | $227.0K | $204.0K | $183.0K | $-105.0K | $137.0K | $139.0K | $100.0K | $286.0K | $114.0K | $250.0K | $365.0K | · | · | · | |
| Stockholders' Equity | $6M | $15M | $16M | $14M | $7M | $6M | $413.0K | $-3M | $-6M | $-274.0K | $5M | $1M | $-3M | · | · | · | |
| Liabilities + Equity | $47M | $85M | $86M | $38M | $34M | $38M | $38M | $40M | $17M | $18M | $22M | $26M | $24M | · | · | · | |
| Shares Outstanding | 307,516 | 2,079,510 | 1,409,044 | 7,953,570 | 14,021 | 17,170,456 | 1,172,777 | 19,433,801 | 3,548 | 14,178,514 | 14,178,514 | 11,774,279 | 2,450,922 | · | · | · |
キャッシュフロー 11
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $-2M | $401.0K | $3M | $2M | $804.0K | $3M | $3M | $3M | $6M | $5M | $4M | $15M | $2M | $4M | $83.0K | $97.0K | |
| Amort. of Intangibles | $644.0K | $698.0K | $795.0K | $876.0K | $972.0K | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Cash Flow | $-2M | $-2M | $-2M | $-4M | $-6M | $-4M | $-2M | $-3M | $-2M | $-2M | $-6M | $-5M | $-6M | $-6M | $-12M | $-11M | |
| CapEx | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $76.0K | $225.0K | $49.0K | $227.0K | |
| Investing Cash Flow | $-247.0K | $-3M | $-49M | $-2M | $-268.0K | $0 | $303.0K | $-2M | $-275.0K | $-278.0K | $-452.0K | $-416.0K | $596.0K | $-2M | $-3M | $-3M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $-96.0K | · | · | · | · | |
| Stock Issued | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $4M | $566.0K | $-3.0K | $0 | $2M | |
| Net Stock Activity | · | · | · | · | · | · | · | $0 | · | · | · | $4M | · | · | · | · | |
| Financing Cash Flow | $2M | $3M | $52M | $8M | $3M | $6M | $2M | $5M | $2M | $969.0K | $8M | $6M | $5M | $-42.0K | $2M | $34M | |
| Net Change in Cash | $-333.0K | $-2M | $625.0K | $2M | $-2M | $2M | $156.0K | $0 | $-30.0K | $-1M | $353.0K | $824.0K | $-434.0K | $-9M | $-13M | $21M | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | · | $-5M | · | · | · | · |
収益性 8
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 17.1% | -15.9% | -22.4% | · | -14.3% | -141.7% | -330.6% | · | -367.0% | -360.1% | -1051.6% | · | · | · | · | |
| Operating Margin | · | -125.3% | -477.8% | -465.5% | · | -385.0% | -1269.2% | -2600.8% | · | -3292.5% | -3777.8% | -13510.2% | · | · | · | · | |
| Net Margin | · | -108.6% | -178.8% | -487.0% | · | -354.6% | -1712.9% | -3138.8% | · | -3401.3% | · | -10166.2% | · | · | · | · | |
| Pretax Margin | · | -108.6% | -178.8% | -487.0% | · | -354.6% | -1712.9% | -3138.8% | · | -3401.3% | -4304.4% | -10166.2% | · | · | · | · | |
| EBITDA Margin | · | -125.3% | -477.8% | -465.5% | · | -385.0% | -1269.2% | -2600.8% | · | -3292.5% | -3777.8% | -13510.2% | · | · | · | · | |
| ROA | · | -8.5% | -3.5% | -17.1% | · | -25.5% | -35.8% | -34.9% | · | -113.9% | · | -123.9% | · | · | · | · | |
| ROE | · | -50.7% | -26.1% | -122.1% | · | -258.8% | -392.2% | 1196.2% | · | 7597.1% | · | -3078.3% | · | · | · | · | |
| ROIC | · | -40.6% | -35.8% | -45.9% | · | -39.0% | -42.5% | -58.4% | · | 3677.0% | -238.2% | -2045.4% | · | · | · | · |
流動性と支払能力 4
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.6 | 0.7 | 0.5 | · | 0.4 | 0.2 | 0.2 | · | 0.3 | 0.5 | 0.3 | · | · | · | · | |
| Quick Ratio | · | 0.1 | 0.1 | 0.2 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | · | · | · | |
| Debt / Equity | · | · | · | · | · | 2.4 | 43.9 | -6.5 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.7 | · | · | · | · | · | · | · | · | · | · |
効率性 3
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Inventory Turnover | · | 0.5 | 0.2 | 0.2 | · | 0.4 | 0.2 | 0.2 | · | 0.6 | 0.6 | 0.8 | · | · | · | · | |
| Receivables Turnover | · | 3.3 | 1.2 | 1.4 | · | 7.7 | 4.5 | 3.9 | · | 87.4 | 45.1 | 28.5 | · | · | · | · |
バリュエーション（TTM） 12
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $9M | $5M | $4M | · | $3M | $2M | $1M | · | $980.0K | $771.0K | $644.0K | · | · | · | · | |
| Net Income TTM | · | $-21M | $-27M | $-36M | · | $-40M | $-46M | $-51M | · | $-55M | $-56M | $-55M | · | · | · | · | |
| Market Cap | · | $7M | $8M | $98M | · | $2.80B | $1.65B | $202.11B | · | $771.31B | $1.58T | · | · | · | · | · | |
| Enterprise Value | · | · | · | · | · | $2.81B | $1.67B | $202.13B | · | · | · | · | · | · | · | · | |
| P/E | · | -0.0 | -0.0 | -0.0 | · | -0.0 | -0.1 | -3.8 | · | -531.4 | -1144.7 | · | · | · | · | · | |
| P/S | · | 0.7 | 1.6 | 22.5 | · | 847.1 | 1029.6 | 176980.3 | · | 787052.2 | 2052298.5 | · | · | · | · | · | |
| P/B | · | 0.5 | 0.5 | 7.1 | · | 483.2 | 4003.9 | -68698.7 | · | -2815004.2 | 315769.7 | · | · | · | · | · | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | 876147.4 | · | · | · | · | · | |
| P / Cash Flow | · | · | · | -27.6 | · | · | · | -68304.0 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | · | · | -362.5 | -212.1 | -21409.9 | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | 850.7 | 1040.8 | 176997.1 | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | -46431.9% | -325593.7% | -176376.9% | · | -13326.4% | -1434.6% | -26.5% | · | -0.19% | -0.09% | · | · | · | · | · |
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 | |
|---|---|---|---|---|
| 収益 | $12M | $5M | $962.0K | $681.0K |
| 粗利益率 % | 7.9% | — | — | — |
| 営業利益率 % | -172.2% | — | — | — |
| 純利益 | $-24M | $-35M | $-51M | $-58M |
| 希薄化後EPS | $-171.77 | $-16328.50 | $-16614.85 | $-119.49 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|
| 流動比率 | 0.5 | — | — | — |
| クイックレシオ | 0.1 | — | — | — |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|
| フリーキャッシュフロー | $-11M | — | — | — |
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。