XAIR Beyond Air, Inc. - Common Stock
$5.95
株価 · 8月 19, 2026
ファンダメンタルズ（時点） 8月 13, 2026
52週レンジ
$0–$9
65% of range
アナリスト評価
BUY
8 analysts
目標株価
$30
+404% upside
P/E (TTM)
-0.1
ROE
-337.4%
純利益率
-433.0%
XAIR 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
$5.95
時価総額
$4M
P/E (TTM)
-0.1
EPS（TTM）
$-4.01
収益（TTM）
$8M
配当利回り
—
ROE
-337.4%
負債/自己資本
—
52週レンジ
$0 – $9
XAIR 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
$8M
2019-03-31
→
2026-03-31
EPS
$-4.01
2017-12-31
→
2026-03-31
フリーキャッシュフロー
$-19M
2019-03-31
→
2026-03-31
利益率
-433.0%
2024-03-31
→
2026-03-31
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
XAIR
競合中央値
P/E (TTM)
-0.1
27.5
P/S (TTM) (株価売上高倍率（TTM）)
0.5
1.1
P/B (株価純資産倍率)
0.6
1.6
Price / FCF (株価FCF倍率)
-0.2
—
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
XAIR
競合中央値
Gross Margin (粗利益率)
3.3%
47.8%
Operating Margin (営業利益率)
-378.2%
—
Net Profit Margin (純利益率)
-433.0%
-425.0%
ROA
-101.6%
-110.2%
ROE
-337.4%
-269.2%
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
XAIR
競合中央値
Current Ratio (流動比率)
3.8
1.5
Quick Ratio (クイックレシオ)
2.0
—
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
XAIR
競合中央値
Revenue YoY (収益（前年比）)
107.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
9.9%
—
Revenue CAGR 5Y (収益（5年CAGR）)
54.5%
—
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
XAIR
競合中央値
XAIR 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 · 2026-08-18
安値
$30.00
高値
$30.00
中央値ターゲット
$30.00
+404.2%
平均値ターゲット
$30.00
+404.2%
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
-1.4%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2027年3月31日 | $-11.00 | $-11.02 | 0.02% |
| 2026年6月30日 | $-11.00 | $-11.02 | 0.02% |
| 2026年3月31日 | $-12.60 | $-11.56 | -1.0% |
| 2025年12月31日 | $-16.60 | $-16.68 | 0.08% |
| 2025年9月30日 | $-25.00 | $-17.44 | -7.6% |
| 2025年6月30日 | $-30.60 | $-28.56 | -2.0% |
| 2025年3月31日 | $-1.80 | $-2.49 | 0.69% |
同業他社比較（GICSサブインダストリー） 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 |
|---|---|---|---|---|---|---|
| XAIR | $8M | -0.2 | 107.3% | -433.0% | -337.4% | 3.3% |
| FEED | $3M | -0.1 | -0.20% | -712.3% | -49.2% | 6.0% |
| BMRA | — | -1.4 | -1.9% | — | — | — |
| NUWE | $3M | -0.1 | -5.4% | -211.9% | 553.1% | 62.0% |
| BJDX | $403.2K | -0.0 | — | — | -121.6% | — |
| GCTK | $4M | 0.1 | — | — | -399.4% | — |
| PFSA | $129.4K | -0.0 | — | — | 47.5% | — |
| TNON | — | — | — | — | — | — |
| IVF | — | -0.0 | 4.7% | — | — | — |
| ABT | $250.18B | 33.7 | 5.7% | 14.7% | 13.1% | — |
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 18
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8M | $4M | $1M | · | · | $873.0K | $1M | $8M | |
| Cost of Revenue | $7M | $5M | $2M | $555.0K | · | · | · | · | |
| Gross Profit | $252.0K | $-2M | $-1M | $-555.0K | · | · | · | · | |
| R&D Expense | $10M | $17M | $24M | $17M | $12M | $13M | $11M | $4M | |
| SG&A Expense | $19M | $26M | $37M | $35M | $18M | $10M | $9M | $7M | |
| Operating Expenses | $29M | $43M | $62M | $52M | $41M | · | · | · | |
| Operating Income | $-29M | $-45M | $-63M | $-52M | $-41M | $-22M | $-18M | $-3M | |
| Interest Expense | · | · | $3M | $30.0K | $775.0K | $642.0K | $30.5K | $1.5K | |
| Interest Income | $303.0K | $705.0K | · | · | · | · | · | · | |
| Other Non-op | $-14.0K | $9.0K | $-169.0K | $-7M | $-3M | $-661.0K | $-2M | $-3.0K | |
| Pretax Income | $-34M | $-48M | $-64M | $-59M | $-44M | $-23M | $-20M | $-7M | |
| Income Tax | · | · | · | · | · | · | $-154.3K | · | |
| Net Income | $-33M | $-47M | $-60M | $-56M | $-43M | $-23M | $-20M | $-7M | |
| EPS (Basic) | $-4.01 | $-13.77 | $-1.82 | $-1.86 | $-1.68 | $-1.27 | · | $-0.77 | |
| EPS (Diluted) | $-4.01 | $-13.77 | $-1.82 | $-1.86 | · | · | · | $-0.77 | |
| Shares (Basic) | 8,300,916 | 3,385,327 | 33,160,180 | 29,973,639 | 25,668,230 | 18,005,226,000 | · | 8,498,525 | |
| Shares (Diluted) | 8,300,916 | 3,385,327 | 33,160,180 | 29,973,639 | · | · | · | 8,498,525 | |
| EBITDA | $-29M | $-45M | $-63M | $-52M | $-40M | · | $-18M | $-3M |
貸借対照表 28
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $5M | $11M | $29M | $80M | $35M | $20M | $1M | |
| Short-term Investments | $5M | $2M | $23M | $17M | · | · | · | $7M | |
| Receivables | $1M | $710.0K | $319.0K | · | $322.0K | $425.0K | · | · | |
| Inventory | $1M | $2M | $2M | $1M | $350.0K | · | · | · | |
| Prepaid Expense | $5M | $6M | $7M | $4M | $2M | $2M | $1M | $788.4K | |
| Other Current Assets | $190.0K | $203.0K | · | · | · | · | · | · | |
| Current Assets | $25M | $16M | $44M | $59M | $93M | $37M | $27M | $9M | |
| PP&E (Net) | $8M | $11M | $9M | $5M | $2M | $929.0K | $211.3K | $244.9K | |
| PP&E (Gross) | $16M | $17M | $12M | $6M | $3M | $1M | $491.0K | $447.4K | |
| Accum. Depreciation | $8M | $6M | $3M | $1M | $767.0K | $453.0K | $279.7K | $202.5K | |
| Intangibles | $1M | $1M | $1M | $2M | $2M | $346.0K | · | · | |
| Other Non-current Assets | $158.0K | $103.0K | $113.0K | $212.0K | $207.0K | $138.0K | · | · | |
| Total Assets | $35M | $30M | $57M | $69M | $99M | $41M | $27M | $9M | |
| Accounts Payable | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | |
| Accrued Liabilities | · | · | · | $17M | $8M | $2M | $1M | $2M | |
| Current Liabilities | $7M | $5M | $12M | $20M | $11M | $4M | $5M | $5M | |
| Capital Leases | $1M | $1M | $2M | $2M | $2M | $2M | $131.6K | · | |
| Other Non-current Liabilities | · | · | · | $4M | · | · | · | · | |
| Total Liabilities | $29M | $16M | $30M | $27M | $21M | $10M | $9M | $5M | |
| Long-term Debt | · | · | $18M | $200.0K | $200.0K | $4M | · | · | |
| Common Stock | · | · | $5.0K | $3.0K | $3.0K | $2.0K | $1.6K | $871 | |
| Paid-in Capital | $326M | $300M | $265M | $217M | $196M | $111M | $76M | $42M | |
| Retained Earnings | $-320M | $-286M | $-240M | $-179M | $-124M | $-80M | $-58M | $-38M | |
| Treasury Stock | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | |
| AOCI | $134.0K | $-60.0K | $-15.0K | $53.0K | $96.0K | · | · | · | |
| Stockholders' Equity | $6M | $14M | $25M | $38M | $73M | $30M | $18M | $4M | |
| Liabilities + Equity | $35M | $30M | $57M | $69M | $99M | $41M | $27M | $9M | |
| Shares Outstanding | 589,639 | 4,128,539 | 45,900,821 | 30,738,585 | 29,886,173 | 21,828,244 | 16,056,360 | 8,714,815 |
キャッシュフロー 13
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $2M | $600.0K | $314.0K | $173.0K | $77.2K | $64.8K | |
| Stock-based Comp | $5M | $9M | $21M | $20M | $8M | $5M | $4M | $2M | |
| Amort. of Intangibles | $204.0K | $205.0K | $205.0K | $205.0K | $38.0K | · | · | · | |
| Other Non-cash | · | · | · | · | $12M | · | $955.4K | $5M | |
| Operating Cash Flow | $-18M | $-38M | $-56M | $-33M | $-23M | $-20M | $-15M | $1M | |
| CapEx | $1M | $6M | $6M | $4M | $1M | $890.0K | $43.6K | $56.5K | |
| Investing Cash Flow | $-4M | $15M | $-12M | $-21M | $-1M | $-890.0K | $4M | $-2M | |
| Stock Issued | $4M | $19M | · | · | $25M | · | · | $799.2K | |
| Net Stock Activity | $4M | $19M | · | · | $25M | · | · | $799.2K | |
| Financing Cash Flow | $29M | $17M | $43M | $3M | $79M | $30M | $35M | $1M | |
| Net Change in Cash | $7M | $-7M | $-25M | $-51M | $55M | $10M | $24M | $618.9K | |
| Free Cash Flow | $-19M | $-44M | $-62M | $-37M | $-25M | · | $-15M | $1M | |
| Levered FCF | · | · | · | · | · | · | $-15M | · |
収益性 8
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 3.3% | -44.9% | -112.8% | · | · | · | · | · | |
| Operating Margin | -378.2% | -1202.1% | -5436.2% | · | · | · | -1305.1% | -39.6% | |
| Net Margin | -433.0% | -1258.4% | -5197.8% | · | · | · | -1434.6% | -84.9% | |
| Pretax Margin | -447.1% | -1308.5% | -5547.4% | · | · | · | -1445.7% | · | |
| EBITDA Margin | -378.2% | -1202.1% | -5436.2% | · | · | · | -1293.6% | -38.8% | |
| ROA | -101.6% | -107.2% | -95.8% | -66.5% | -61.8% | · | -108.2% | -69.8% | |
| ROE | -337.4% | -241.4% | -191.4% | -100.9% | -81.3% | · | -132.5% | -202.4% | |
| ROIC | · | · | · | · | · | · | -101.0% | · |
流動性と支払能力 3
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 3.2 | 3.8 | 3.0 | 8.7 | · | 5.5 | 1.6 | |
| Quick Ratio | 2.0 | 1.5 | 3.0 | 2.3 | 7.5 | · | 4.1 | 1.5 | |
| Interest Coverage | · | · | -21.6 | -1735.3 | -52.5 | · | -594.0 | · |
効率性 3
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.1 | 0.0 | · | · | · | 0.1 | 0.8 | |
| Inventory Turnover | 3.9 | 2.4 | 1.5 | 0.8 | · | · | · | · | |
| Receivables Turnover | 8.6 | 7.2 | 7.3 | · | · | · | · | · |
成長率 3
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 107.3% | 219.7% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | · | 9.9% | · | · | · | · | · | |
| Revenue CAGR 5Y | 54.5% | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8M | $4M | $1M | $1M | $1M | $873.0K | $1M | $8M | |
| Net Income TTM | $-33M | $-47M | $-60M | $-56M | $-43M | $-23M | $-20M | $-7M | |
| Market Cap | $8M | $451M | $1.60B | $4.15B | $3.99B | · | $2.57B | $837M | |
| P/E | -0.2 | -7.9 | -19.1 | -72.6 | · | · | · | -124.7 | |
| P/S | 1.1 | 121.7 | 1378.2 | 3980.4 | 3827.3 | · | 1848.1 | 108.3 | |
| P/B | 1.3 | 33.2 | 63.8 | 109.4 | 54.9 | · | 142.0 | 207.9 | |
| P / Tangible Book | 1.6 | 36.5 | 67.6 | 114.4 | 56.3 | 79.7 | · | · | |
| P / Cash Flow | -0.4 | -11.8 | -28.5 | -125.7 | -172.5 | · | -168.5 | 623.9 | |
| P / FCF | -0.4 | -10.2 | -25.9 | -112.5 | -162.8 | · | -168.0 | 651.3 | |
| Earnings Yield | -581.2% | -12.6% | -5.2% | -1.4% | · | · | · | -0.80% |
損益計算書 17
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $798.0K | $683.0K | $470.0K | $391.0K | $239.0K | $59.0K | · | · | · | |
| Cost of Revenue | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $983.0K | $748.0K | $432.0K | $303.0K | $308.0K | $68.0K | $179.0K | |
| Gross Profit | $225.0K | $94.0K | $300.0K | $-298.0K | $156.0K | $-32.0K | $-215.0K | $-1M | $-332.0K | $-514.0K | $-356.0K | $-193.0K | $-244.0K | $-308.0K | $-68.0K | $-179.0K | |
| R&D Expense | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $5M | $6M | $6M | $7M | $7M | $5M | $4M | $5M | $4M | |
| SG&A Expense | $5M | $5M | $4M | $5M | $5M | $4M | $8M | $7M | $7M | $6M | $10M | $10M | $11M | $10M | $9M | $8M | |
| Operating Expenses | $7M | $7M | $7M | $7M | $8M | $7M | $11M | $12M | $13M | $12M | $17M | $17M | $16M | $14M | $14M | $12M | |
| Operating Income | $-7M | $-7M | $-7M | $-8M | $-8M | $-7M | $-11M | $-13M | $-14M | $-13M | $-17M | $-18M | $-16M | $-14M | $-14M | $-13M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $919.0K | $914.0K | $158.0K | $-112.0K | $46.0K | $48.0K | |
| Interest Income | $103.0K | $114.0K | $102.0K | $59.0K | $28.0K | $68.0K | $126.0K | $150.0K | $361.0K | · | · | · | · | · | · | · | |
| Other Non-op | $-2M | $6.0K | $-162.0K | $48.0K | $-461.0K | $-1.0K | $-37.0K | $49.0K | $-2.0K | $-127.0K | $35.0K | · | $-77.0K | $-7M | $-52.0K | $88.0K | |
| Pretax Income | $-8M | $-10M | $-8M | $-8M | $-8M | $-8M | $-13M | $-14M | $-13M | $-15M | $-17M | $-17M | $-15M | · | · | · | |
| Net Income | $-8M | $-10M | $-7M | $-8M | $-8M | $-8M | $-13M | $-13M | $-12M | $-14M | $-16M | $-16M | $-14M | $-20M | $-13M | $-12M | |
| EPS (Basic) | $-11.00 | $-0.38 | $-0.85 | $-1.25 | $-30.67 | $0.18 | $-2.96 | $-5.67 | $-5.32 | $-0.36 | $-0.50 | $-0.51 | $-0.45 | $-0.66 | $-0.43 | $-0.40 | |
| EPS (Diluted) | $-11.00 | $-0.38 | $-0.85 | $-1.25 | $-30.67 | $0.18 | $-2.96 | $-5.67 | $-5.32 | $-0.36 | $-0.50 | $-0.51 | $-0.45 | $-0.66 | $-0.43 | $-0.40 | |
| Shares (Basic) | 721,328 | -11,687,440 | 8,616,860 | 6,356,573 | 250,747 | -5,669,368 | 4,403,726 | 2,355,927 | 2,295,042 | -62,485,774 | 32,462,476 | 31,800,492 | 31,382,986 | -59,734,444 | 29,921,254 | 29,898,825 | |
| Shares (Diluted) | 721,328 | -11,687,440 | 8,616,860 | 6,356,573 | 250,747 | -5,669,368 | 4,403,726 | 2,355,927 | 2,295,042 | -62,485,774 | 32,462,476 | 31,800,492 | 31,382,986 | -59,734,444 | 29,921,254 | 29,898,825 | |
| EBITDA | $-7M | · | $-7M | $-8M | $-8M | · | $-11M | $-13M | $-14M | · | $-17M | $-18M | $-16M | · | $-14M | $-13M |
貸借対照表 28
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $7M | $7M | $10M | $5M | $5M | $5M | $28M | $4M | $11M | $8M | $13M | $31M | $29M | $25M | $30M | |
| Short-term Investments | $4M | $5M | $5M | $996.0K | $1M | $2M | $6M | · | $17M | $23M | $23M | $25M | $26M | $17M | $28M | $33M | |
| Receivables | $1M | $1M | $1M | $892.0K | $804.0K | $710.0K | $639.0K | $556.0K | $475.0K | $319.0K | $294.0K | $205.0K | $44.0K | · | $355.0K | $235.0K | |
| Inventory | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $955.0K | $711.0K | |
| Prepaid Expense | $5M | $5M | $5M | $5M | $5M | $6M | $5M | $6M | $6M | $7M | $6M | $1M | $2M | $4M | $2M | $2M | |
| Other Current Assets | $206.0K | $190.0K | $122.0K | · | · | $203.0K | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $23M | $25M | $26M | $19M | $15M | $16M | $19M | $38M | $31M | $44M | $39M | $47M | $63M | $59M | $66M | $75M | |
| PP&E (Net) | $8M | $8M | $9M | $9M | $10M | $11M | $12M | $12M | $12M | $9M | $9M | $7M | $5M | $5M | $4M | $3M | |
| PP&E (Gross) | $16M | $16M | $15M | $16M | $16M | $17M | $17M | $16M | $16M | $12M | $11M | $9M | $7M | $6M | $5M | $4M | |
| Accum. Depreciation | $8M | $8M | $7M | $7M | $6M | $6M | $5M | $4M | $4M | $3M | $2M | $2M | $2M | $1M | $1M | $855.0K | |
| Intangibles | · | $1M | · | · | · | $1M | · | · | · | · | $1M | $2M | $2M | · | · | · | |
| Other Non-current Assets | $94.0K | $158.0K | $175.0K | $306.0K | $112.0K | $103.0K | $100.0K | $105.0K | $112.0K | $113.0K | $213.0K | $224.0K | $226.0K | $212.0K | $211.0K | $205.0K | |
| Total Assets | $33M | $35M | $37M | $31M | $28M | $30M | $34M | $53M | $46M | $57M | $52M | $58M | $73M | $69M | $74M | $82M | |
| Accounts Payable | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $3M | $2M | $3M | $3M | $2M | $2M | $1M | $2M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | $8M | $8M | $9M | · | $10M | $9M | |
| Current Liabilities | $7M | $7M | $5M | $4M | $5M | $5M | $5M | $7M | $12M | $12M | $12M | $12M | $12M | $20M | $12M | $12M | |
| Capital Leases | $977.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Liabilities | · | · | · | $2M | $2M | · | · | · | · | · | · | · | $4M | $4M | · | · | |
| Total Liabilities | $30M | $29M | $28M | $18M | $18M | $16M | $16M | $24M | $29M | $30M | $28M | $29M | $34M | $27M | $19M | $18M | |
| Long-term Debt | · | · | · | · | · | · | $12M | $12M | $18M | · | $18M | $18M | $18M | · | · | · | |
| Common Stock | · | $1.0K | $1.0K | $1.0K | · | $8.0K | $7.0K | $7.0K | $5.0K | $5.0K | $4.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | |
| Paid-in Capital | $329M | $326M | $317M | $315M | $304M | $300M | $296M | $293M | $268M | $265M | $247M | $235M | $229M | $217M | $210M | $205M | |
| Retained Earnings | $-328M | $-320M | $-309M | $-302M | $-294M | $-286M | $-278M | $-265M | $-252M | $-240M | $-226M | $-210M | $-194M | $-179M | $-159M | $-147M | |
| Treasury Stock | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | |
| AOCI | $113.0K | $134.0K | $110.0K | $85.0K | $67.0K | $-60.0K | $-51.0K | $9.0K | $88.0K | $-15.0K | $34.0K | $43.0K | $78.0K | $53.0K | $159.0K | $438.0K | |
| Stockholders' Equity | $2M | $6M | $8M | $13M | $10M | $14M | $18M | $28M | $16M | $25M | $21M | $26M | $35M | $38M | $51M | $59M | |
| Liabilities + Equity | $33M | $35M | $37M | $31M | $28M | $30M | $34M | $53M | $46M | $57M | $52M | $58M | $73M | $69M | $74M | $82M | |
| Shares Outstanding | 743,418 | 11,792,684 | 8,404,354 | 8,009,488 | 4,693,284 | 4,128,539 | 74,328,645 | 72,187,636 | 45,900,821 | 45,900,821 | 35,478,123 | 31,972,434 | 31,711,317 | 30,738,585 | 30,013,907 | 29,911,207 |
キャッシュフロー 14
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $800.0K | $700.0K | $800.0K | $800.0K | $800.0K | $700.0K | $800.0K | $800.0K | $700.0K | $691.0K | $400.0K | $400.0K | $309.0K | $179.0K | $200.0K | $100.0K | |
| Stock-based Comp | $1M | $427.0K | $2M | $2M | $2M | $159.0K | $2M | $3M | $3M | $2M | $6M | $6M | $6M | $4M | $6M | $5M | |
| Amort. of Intangibles | $51.0K | $51.0K | $51.0K | $51.0K | $51.0K | $51.0K | $52.0K | $51.0K | $51.0K | $51.0K | $52.0K | $50.0K | $52.0K | $51.0K | $52.0K | $33.0K | |
| Operating Cash Flow | $-5M | $-5M | $-4M | $-4M | $-5M | $-7M | $-8M | $-13M | $-10M | $-11M | $-14M | $-14M | $-17M | $-8M | $-9M | $-9M | |
| CapEx | $208.0K | $547.0K | $34.0K | $246.0K | $198.0K | $1M | $537.0K | $1M | $3M | $2M | $1M | $2M | $795.0K | $2M | $634.0K | $963.0K | |
| Investing Cash Flow | $461.0K | $-447.0K | $-4M | $240.0K | $576.0K | $3M | $-7M | $16M | $3M | $-2M | $853.0K | $-2M | $-10M | $9M | $4M | $-34M | |
| Debt Issued | · | · | · | · | · | · | · | $0 | $100.0K | · | · | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $100.0K | · | · | · | · | · | · | · | |
| Stock Issued | · | $4M | · | · | · | $0 | $0 | · | · | · | $-6M | $-6M | $6M | · | $0 | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $6M | · | · | · | |
| Financing Cash Flow | $3M | $5M | $11M | $9M | $4M | $4M | $-9M | $22M | $-264.0K | $16M | $5M | $469.0K | $22M | $3M | $-310.0K | $133.0K | |
| Net Change in Cash | $-1M | $-468.0K | $3M | $5M | $243.0K | $64.0K | $-24M | $24M | $-7M | $3M | $-8M | $-16M | $-5M | $4M | $-4M | $-43M | |
| Taxes Paid | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $23.0K | · | |
| Free Cash Flow | $-5M | · | · | · | $-5M | · | · | · | $-13M | · | · | · | $-18M | · | · | · |
収益性 7
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 12.7% | · | 13.7% | -16.4% | 8.9% | · | -20.1% | -135.8% | -48.6% | · | -91.0% | -80.8% | -413.6% | · | · | · | |
| Operating Margin | -374.0% | · | -300.6% | -421.4% | -432.8% | · | -1021.6% | -1608.1% | -1988.3% | · | -4338.4% | -7336.8% | -26906.8% | · | · | · | |
| Net Margin | -448.8% | · | -334.4% | -436.7% | -437.0% | · | -1215.7% | -1673.9% | -1786.4% | · | -4148.3% | -6786.6% | -23889.8% | · | · | · | |
| Pretax Margin | -461.2% | · | -347.8% | -454.2% | -459.0% | · | -1243.8% | -1758.0% | -1911.4% | · | · | · | · | · | · | · | |
| EBITDA Margin | -374.0% | · | -300.6% | -421.4% | -432.8% | · | -1021.6% | -1608.1% | -1988.3% | · | -4338.4% | -7336.8% | -26906.8% | · | · | · | |
| ROA | -26.0% | · | -20.7% | -18.9% | -20.6% | · | -30.3% | -24.1% | -20.4% | · | -25.8% | -23.2% | -17.1% | · | -14.7% | -17.6% | |
| ROE | -133.1% | · | -57.0% | -38.9% | -59.0% | · | -67.8% | -49.6% | -47.3% | · | -45.2% | -38.4% | -27.8% | · | -18.8% | -24.0% |
流動性と支払能力 3
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.3 | · | 5.1 | 4.2 | 3.2 | · | 3.6 | 5.8 | 2.6 | · | 3.4 | 3.8 | 5.3 | · | 5.7 | 6.5 | |
| Quick Ratio | 1.6 | · | 2.6 | 2.6 | 1.6 | · | 2.1 | 4.4 | 1.9 | · | 2.7 | 3.1 | 4.7 | · | 4.6 | 5.4 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | -18.5 | -19.2 | -100.5 | · | -304.6 | -262.9 |
効率性 3
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | |
| Inventory Turnover | 0.8 | · | 0.9 | 0.9 | 0.7 | · | 0.7 | 0.9 | 0.5 | · | 0.6 | 0.4 | 0.3 | · | 0.1 | 0.5 | |
| Receivables Turnover | 1.8 | · | 2.5 | 2.5 | 2.8 | · | 2.3 | 2.1 | 2.6 | · | 1.2 | 1.1 | 0.2 | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | Q1 2027 | Q4 2026 | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8M | · | $7M | $5M | $4M | · | $3M | $2M | $1M | · | · | · | · | · | $1M | $1M | |
| Net Income TTM | $-31M | · | $-36M | $-42M | $-46M | · | $-55M | $-58M | $-59M | · | $-59M | $-55M | $-50M | · | $-43M | $-39M | |
| Market Cap | $331.6K | · | $6M | $19M | $16M | · | $534M | $560M | $493M | · | $1.39B | $1.48B | $2.70B | · | $3.90B | $4.45B | |
| P/E | -0.0 | · | -0.1 | -0.2 | -0.2 | · | -0.5 | -0.6 | -1.6 | · | -20.7 | -25.8 | -51.6 | · | · | · | |
| P/S | 0.0 | · | 0.9 | 3.4 | 3.7 | · | 181.3 | 265.4 | 359.3 | · | · | · | · | · | 3736.8 | 4269.2 | |
| P/B | 0.2 | · | 0.8 | 1.5 | 1.6 | · | 30.2 | 19.9 | 30.6 | · | 66.8 | 57.4 | 76.2 | · | 76.5 | 75.7 | |
| P / Tangible Book | 0.2 | · | 0.8 | 1.5 | 1.6 | · | 30.2 | 19.9 | 30.6 | · | 71.9 | 61.0 | 79.8 | · | 76.5 | 75.7 | |
| P / Cash Flow | -0.1 | · | · | · | -3.6 | · | · | · | -48.4 | · | · | · | -157.5 | · | · | · | |
| P / FCF | -0.1 | · | · | · | -3.4 | · | · | · | -38.4 | · | · | · | -150.5 | · | · | · | |
| Earnings Yield | -9813.9% | · | -907.7% | -493.9% | -450.0% | · | -201.3% | -154.6% | -63.1% | · | -4.8% | -3.9% | -1.9% | · | · | · |
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
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 収益 | $8M | $4M | $1M | — | — |
| 粗利益率 % | 3.3% | -44.9% | -112.8% | — | — |
| 営業利益率 % | -378.2% | -1202.1% | -5436.2% | — | — |
| 純利益 | $-33M | $-47M | $-60M | $-56M | $-43M |
| 希薄化後EPS | $-4.01 | $-13.77 | $-1.82 | $-1.86 | — |
貸借対照表
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 流動比率 | 3.8 | 3.2 | 3.8 | 3.0 | 8.7 |
| クイックレシオ | 2.0 | 1.5 | 3.0 | 2.3 | 7.5 |
キャッシュフロー
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-19M | $-44M | $-62M | $-37M | $-25M |
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。
機関投資家（13F） 33 提出者 · $783K合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
機関投資家の動向 — Q2 2026 対 前四半期
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 7 (+1 前期比) | 5 (+2 前期比) | 1 (0 前期比) | 5 (-3 前期比) | -13K |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
| 機関投資家 | 評価額 | 株式数 | % 追跡された13Fのうち | タイプ |
|---|---|---|---|---|
| Balyasny Asset Management L.P. | $206,969 | 464,161 | 26.44% | 株式数 |
| LASRY MARC | $189,305 | 81,950 | 24.18% | 株式数 |
| Murchinson Ltd. | $122,269 | 274,208 | 15.62% | 株式数 |
| Daytona Street Capital LLC | $61,454 | 151,550 | 7.85% | 株式数 |
| GEODE CAPITAL MANAGEMENT, LLC | $40,292 | 90,359 | 5.15% | 株式数 |
| Bleichroeder LP | $38,565 | 86,489 | 4.93% | 株式数 |
| VANGUARD CAPITAL MANAGEMENT LLC | $27,982 | 62,741 | 3.57% | 株式数 |
| COMMONWEALTH EQUITY SERVICES, LLC | $21,130 | 47,382 | 2.70% | 株式数 |
| VANGUARD FIDUCIARY TRUST CO | $13,098 | 29,368 | 1.67% | 株式数 |
| StoneX Group Inc. | $9,971 | 21,559 | 1.27% | 株式数 |
| BlackRock, Inc. | $9,825 | 22,033 | 1.25% | 株式数 |
| XTX Topco Ltd | $7,882 | 17,677 | 1.01% | 株式数 |
| NORTHERN TRUST CORP | $7,601 | 17,046 | 0.97% | 株式数 |
| WEALTH EFFECTS LLC | $7,565 | 16,965 | 0.97% | 株式数 |
| BALDWIN WEALTH PARTNERS LLC/MA | $6,599 | 14,800 | 0.84% | 株式数 |
| Kaye Capital Management | $4,514 | 26,200 | 0.58% | 株式数 |
| OSAIC HOLDINGS, INC. | $3,649 | 8,116 | 0.47% | 株式数 |
| Tower Research Capital LLC (TRC) | $2,043 | 4,582 | 0.26% | 株式数 |
| PFS Partners, LLC | $892 | 2,000 | 0.11% | 株式数 |
| IFP Advisors, Inc | $507 | 1,136 | 0.06% | 株式数 |
| VANGUARD GROUP INC | $391 | 539 | 0.05% | 株式数 |
| NewEdge Advisors, LLC | $204 | 457 | 0.03% | 株式数 |
| GROUP ONE TRADING LLC | $60 | 135 | 0.01% | 株式数 |
| GODSEY & GIBB, INC | $23 | 50 | 0.00% | 株式数 |
| MORGAN STANLEY | $18 | 40 | 0.00% | 株式数 |
| BNP PARIBAS FINANCIAL MARKETS | $18 | 41 | 0.00% | 株式数 |
| CWM, LLC | $17 | 25 | 0.00% | 株式数 |
| JPMORGAN CHASE & CO | $15 | 32 | 0.00% | 株式数 |
| FMR LLC | $11 | 25 | 0.00% | 株式数 |
| HRT FINANCIAL LP | $9 | 21,097 | 0.00% | 株式数 |
| JONES FINANCIAL COMPANIES LLLP | $5 | 10 | 0.00% | 株式数 |
| UBS Group AG | $4 | 9 | 0.00% | 株式数 |
| AlphaMark Advisors, LLC | $0 | 500 | 0.00% | 株式数 |
企業インサイダー 9 人のインサイダー · 6人の役員 · 7人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Robert Scott Goodman | Chief Executive Officer | 2026年7月29日 P | 34,822 | 1 | 0 | $199,999 |
| Steven A. Lisi | CEO, Chairman | 2018年2月16日 M | 523,065 | 0 | 0 | $0 |
| Daniel J Moorhead | Chief Financial Officer | 2026年7月29日 P | 4,340 | 1 | 0 | $24,998 |
| Haim Aviv | Chief Financial Officer | 2017年5月15日 A | — | 0 | 0 | $0 |
| Amir Avniel | President, COO | 2018年2月16日 M | 452,615 | 0 | 0 | $0 |
| David Grossman | Secretary | 2018年2月16日 M | 4,008 | 0 | 0 | $0 |
| Yoori Lee | 取締役 | 2018年2月16日 M | 2,342 | 0 | 0 | $0 |
| Ari Raved | 取締役 | 2018年2月16日 M | 639,885 | 0 | 0 | $0 |
| Ron Bentsur | 取締役 | 2018年2月16日 M | 283,499 | 0 | 0 | $0 |
SECフォーム3/4/5提出書類からのインサイダー；純額＝公開市場のP/Sのみ
ETF保有状況 1のETFが保有
ウェイトは直接株式保有（N-PORT）のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。
| ファンド | ウェイト | 単位 | 時点 | ソース |
|---|---|---|---|---|
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 日次 |