ABSI Absci Corporation - Common Stock
$4.77
가격 · 5월 20, 2026
기준 재무 정보 5월 7, 2026
52주 범위
$2–$7
56% of range
애널리스트 평점
BUY
15 analysts
목표 주가
$9
+84% upside
P/E (TTM)
-4.2
ROE
-63.5%
순이익률
-4113.7%
ABSI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$4.76
시가총액
$529M
P/E (TTM)
-4.2
EPS (TTM)
$-0.84
매출 (TTM)
$3M
배당 수익률
—
ROE
-63.5%
부채/자본
0.0
52주 범위
$2 – $7
ABSI 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$3M
2020-12-31
→
2025-12-31
EPS
$-0.84
2020-12-31
→
2025-12-31
잉여현금흐름
$-94M
2021-12-31
→
2025-12-31
마진
-4113.7%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ABSI
동종업계 중앙값
P/E (TTM)
-4.2
—
P/S (TTM)
188.9
16.8
P/B
2.8
2.7
EV / EBITDA
-3.5
—
Price / FCF (주가 / FCF)
-5.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ABSI
동종업계 중앙값
Operating Margin (영업이익률)
-4297.0%
—
Net Profit Margin (순이익률)
-4113.7%
-205.9%
ROA
-53.6%
-51.1%
ROE
-63.5%
-65.4%
ROIC
-63.3%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ABSI
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
52.0
Current Ratio (유동비율)
6.6
7.7
Quick Ratio (당좌 비율)
6.3
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ABSI
동종업계 중앙값
Revenue YoY (매출 YoY)
-38.2%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-21.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-10.1%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ABSI
동종업계 중앙값
ABSI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
15 명의 애널리스트
- 적극 매수 3 20.0%
- 매수 10 66.7%
- 보유 2 13.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
8 명의 애널리스트 · 2026-05-16
중앙값
$9.00
지금
$4.76
저가
$4.10
고가
$12.00
중앙값 목표
$9.00
+88.9%
평균 목표
$8.76
+83.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.01%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.19 | $-0.21 | 0.02% |
| 2025년 12월 31일 | $-0.20 | $-0.20 | -0.00% |
| 2025년 9월 30일 | $-0.20 | $-0.22 | 0.02% |
| 2025년 6월 30일 | $-0.24 | $-0.22 | -0.02% |
| 2025년 3월 31일 | $-0.21 | $-0.23 | 0.02% |
| 2024년 12월 31일 | $-0.25 | $-0.24 | -0.01% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ABSI | $529M | -4.2 | -38.2% | -4113.7% | -63.5% | — |
| AURA | $347M | -3.1 | -29.7% | -1601.4% | -68.2% | — |
| EVMN | $540M | -1.5 | 85.7% | -529.8% | -401.2% | — |
| XNCR | $1.10B | -12.3 | 13.7% | -73.2% | -14.0% | — |
| VOR | $506M | -0.2 | — | — | 83.4% | — |
| SPRY | $1.16B | -6.7 | -5.5% | -203.3% | -111.8% | — |
| DSGN | $567M | -7.7 | — | — | -32.8% | — |
| BBOT | $1.00B | -2.9 | — | — | -146.2% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $3M | $5M | $6M | $6M | $5M | $5M | |
| R&D Expense | $81M | $64M | $48M | $59M | $45M | $11M | |
| SG&A Expense | $35M | $36M | $38M | $41M | $29M | $6M | |
| Operating Expenses | $123M | $113M | $121M | $112M | $80M | $18M | |
| Operating Income | $-120M | $-109M | $-116M | $-107M | $-75M | $-13M | |
| Interest Expense | · | · | $1M | $972.0K | $3M | $634.0K | |
| Other Non-op | $5M | $6M | $6M | $2M | $-31M | $-418.0K | |
| Pretax Income | $-115M | $-103M | $-110M | $-105M | $-110M | $-14M | |
| Income Tax | $69.0K | $70.0K | $100.0K | $-461.0K | $-9M | $0 | |
| Net Income | $-115M | $-103M | $-111M | $-105M | $-101M | $-14M | |
| EPS (Basic) | $-0.84 | $-0.94 | $-1.20 | $-1.15 | $-2.08 | $-3.19 | |
| EPS (Diluted) | $-0.84 | $-0.94 | $-1.20 | $-1.15 | $-2.08 | $-3.19 | |
| Shares (Basic) | 136,776,885 | 110,239,870 | 92,028,016 | 90,845,629 | 49,685,194 | 15,494,908 | |
| Shares (Diluted) | 136,776,885 | 110,239,870 | 92,028,016 | 90,845,629 | 49,685,194 | 15,494,908 | |
| EBITDA | $-109M | $-95M | $-102M | · | $-69M | · |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $20M | $41M | $72M | $60M | $253M | $70M | |
| Short-term Investments | $124M | $71M | · | · | · | · | |
| Receivables | · | $0 | $2M | · | · | · | |
| Prepaid Expense | $5M | $5M | $5M | $6M | $9M | $2M | |
| Current Assets | $150M | $134M | $121M | $187M | $273M | $73M | |
| PP&E (Gross) | · | · | · | · | $58M | $11M | |
| Goodwill | · | · | $0 | $21M | $21M | $0 | |
| Intangibles | $42M | $45M | $48M | $52M | $55M | $0 | |
| Other Non-current Assets | $383.0K | $705.0K | $2M | $1M | $1M | $109.0K | |
| Total Assets | $216M | $214M | $217M | $321M | $426M | $89M | |
| Accounts Payable | $3M | $3M | $2M | $2M | $8M | $2M | |
| Accrued Liabilities | · | $7M | $7M | $20M | $17M | $2M | |
| Short-term Debt | $873.0K | $3M | $3M | $3M | $2M | $903.0K | |
| Current Liabilities | $23M | $29M | $30M | $30M | $34M | $10M | |
| Capital Leases | $3M | $4M | $6M | $7M | $9M | $4M | |
| Deferred Tax | · | · | $186.0K | $238.0K | $743.0K | $0 | |
| Other Non-current Liabilities | $1M | $133.0K | $295.0K | $35.0K | $12M | $749.0K | |
| Total Liabilities | $27M | $34M | $41M | $47M | $60M | $22M | |
| Long-term Debt | · | $4M | $8M | $11M | $4M | · | |
| Total Debt | $873.0K | $3M | $3M | · | $2M | · | |
| Common Stock | $15.0K | $12.0K | $9.0K | $9.0K | $9.0K | $2.0K | |
| Retained Earnings | $-625M | $-510M | $-406M | $-296M | $-191M | $-90M | |
| AOCI | $591.0K | $-4.0K | $-37.0K | $-120.0K | $-13.0K | $0 | |
| Stockholders' Equity | $189M | $179M | $176M | $274M | $366M | $-89M | |
| Liabilities + Equity | $216M | $214M | $217M | $321M | $426M | $89M | |
| Shares Outstanding | 151,515,079 | 115,362,265 | 93,087,675 | 92,411,103 | 92,648,036 | 17,887,631 |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $12M | $13M | $14M | $13M | $7M | $1M | |
| Stock-based Comp | $18M | $19M | $11M | $13M | $11M | $420.0K | |
| Deferred Tax | $-98.0K | $-65.0K | $-52.0K | $-505.0K | $-9M | $0 | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $2M | · | |
| Other Non-cash | $-8M | $-2M | $21M | · | $32M | · | |
| Operating Cash Flow | $-93M | $-72M | $-65M | $-81M | $-61M | $-11M | |
| CapEx | $1M | $404.0K | $860.0K | $16M | $38M | $2M | |
| Investing Cash Flow | $-50M | $-42M | $82M | $-127M | $-67M | $-2M | |
| Net Debt Issued | $-3M | $-3M | $-3M | · | $-2M | · | |
| Stock Issued | $106M | $82M | $862.0K | $656.0K | $210M | $0 | |
| Net Stock Activity | $106M | · | $862.0K | · | $210M | · | |
| Financing Cash Flow | $106M | $83M | $-4M | $5M | $336M | $71M | |
| Net Change in Cash | $-37M | $-31M | $13M | $-203M | $208M | $58M | |
| Free Cash Flow | $-94M | $-73M | $-65M | · | $-99M | · | |
| Levered FCF | · | · | $-67M | · | $-102M | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Operating Margin | -4297.0% | -2401.6% | -2020.2% | · | -1573.4% | · | |
| Net Margin | -4113.7% | -2274.1% | -1933.7% | · | -2111.2% | · | |
| Pretax Margin | -4111.2% | -2272.5% | -1931.9% | · | -2297.3% | · | |
| EBITDA Margin | -3877.7% | -2106.3% | -1775.4% | · | -1434.2% | · | |
| ROA | -53.6% | -47.9% | -41.1% | · | -39.2% | · | |
| ROE | -63.5% | -54.2% | -59.4% | · | -26.8% | · | |
| ROIC | -63.3% | -59.9% | -64.4% | · | -18.8% | · |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 6.6 | 4.7 | 4.1 | · | 8.1 | · | |
| Quick Ratio | 6.3 | 1.4 | 2.4 | · | 7.5 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| Interest Coverage | · | · | -114.4 | · | -21.9 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | · | 0.0 | · | |
| Receivables Turnover | · | 4.1 | · | · | · | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -38.2% | -20.7% | -0.50% | 20.2% | 0.04% | · | |
| Revenue CAGR 3Y | -21.3% | -1.8% | 6.2% | · | · | · | |
| Revenue CAGR 5Y | -10.1% | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $3M | $5M | $6M | $6M | $5M | · | |
| Net Income TTM | $-115M | $-103M | $-111M | $-105M | $-101M | · | |
| Market Cap | $529M | $302M | $391M | · | $760M | · | |
| Enterprise Value | $385M | $264M | $322M | · | $510M | · | |
| P/E | -4.2 | -2.8 | -3.5 | -1.8 | -3.9 | · | |
| P/S | 188.9 | 66.7 | 68.4 | · | 158.9 | · | |
| P/B | 2.8 | 1.7 | 2.2 | · | 2.1 | · | |
| P / Tangible Book | 3.6 | 2.3 | 3.1 | 1.0 | 2.6 | · | |
| P / Cash Flow | -5.7 | -4.2 | -6.0 | · | -12.5 | · | |
| P / FCF | -5.6 | -4.2 | -6.0 | · | -7.7 | · | |
| EV / EBITDA | -3.5 | -2.8 | -3.2 | · | -7.4 | · | |
| EV / FCF | -4.1 | -3.6 | -4.9 | · | -5.2 | · | |
| EV / Revenue | 137.6 | 58.2 | 56.3 | · | 106.6 | · | |
| Earnings Yield | -24.1% | -35.9% | -28.6% | -54.8% | -25.4% | · |
손익계산서 15
| 지표 | 추세 | 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 | $215.0K | $650.0K | $378.0K | $593.0K | $1M | $665.0K | $2M | $1M | $898.0K | $338.0K | $744.0K | $3M | $1M | $2M | $2M | $1M | |
| R&D Expense | $19M | $25M | $19M | $20M | $16M | $18M | $18M | $15M | $12M | $12M | $11M | $12M | $13M | $11M | $16M | $16M | |
| SG&A Expense | $9M | $9M | $8M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $10M | $9M | $10M | $8M | $11M | $11M | |
| Operating Expenses | $31M | $32M | $31M | $32M | $29M | $30M | $31M | $28M | $24M | $25M | $24M | $46M | $26M | $23M | $30M | $30M | |
| Operating Income | $-31M | $-31M | $-30M | $-31M | $-28M | $-30M | $-29M | $-27M | $-23M | $-25M | $-23M | $-43M | $-24M | $-21M | $-28M | $-29M | |
| Interest Expense | · | · | · | · | · | · | · | · | $176.0K | · | $229.0K | $256.0K | $321.0K | $287.0K | $279.0K | $211.0K | |
| Other Non-op | $1M | $1M | $2M | $1M | $1M | $921.0K | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | $675.0K | $148.0K | |
| Pretax Income | $-30M | $-30M | $-29M | $-30M | $-26M | $-29M | $-27M | $-25M | $-22M | $-23M | $-22M | $-42M | $-23M | $-20M | $-28M | $-29M | |
| Income Tax | $18.0K | $-162.0K | $104.0K | $131.0K | $-4.0K | $21.0K | $37.0K | $0 | $12.0K | $48.0K | $34.0K | $11.0K | $7.0K | $-500.0K | $-312.0K | $-270.0K | |
| Net Income | $-30M | $-30M | $-29M | $-31M | $-26M | $-29M | $-27M | $-25M | $-22M | $-24M | $-22M | $-42M | $-23M | $-19M | $-27M | $-29M | |
| EPS (Basic) | $-0.19 | $-0.19 | $-0.20 | $-0.24 | $-0.21 | $-0.26 | $-0.24 | $-0.22 | $-0.22 | $-0.25 | $-0.24 | $-0.45 | $-0.26 | $-0.20 | $-0.30 | $-0.32 | |
| EPS (Diluted) | $-0.19 | $-0.19 | $-0.20 | $-0.24 | $-0.21 | $-0.26 | $-0.24 | $-0.22 | $-0.22 | $-0.25 | $-0.24 | $-0.45 | $-0.26 | $-0.20 | $-0.30 | $-0.32 | |
| Shares (Basic) | 152,961,894 | -259,047,054 | 143,769,552 | 127,592,948 | 124,461,439 | -215,701,037 | 113,613,488 | 112,934,086 | 99,393,333 | -183,496,450 | 92,217,234 | 91,827,780 | 91,479,452 | -181,201,340 | 91,105,265 | 90,669,499 | |
| Shares (Diluted) | 152,961,894 | -259,047,054 | 143,769,552 | 127,592,948 | 124,461,439 | -215,701,037 | 113,613,488 | 112,934,086 | 99,393,333 | -183,496,450 | 92,217,234 | 91,827,780 | 91,479,452 | -181,201,340 | 91,105,265 | 90,669,499 | |
| EBITDA | $-28M | · | $-27M | $-28M | $-25M | · | $-26M | $-23M | $-20M | · | $-20M | $-39M | $-21M | · | $-25M | $-26M |
대차대조표 26
| 지표 | 추세 | 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 | $9M | $20M | $9M | $38M | $47M | $41M | $38M | $43M | $59M | $72M | $70M | $61M | $11M | $60M | $107M | $206M | |
| Short-term Investments | $117M | $124M | $143M | · | · | $71M | · | · | · | · | · | · | · | · | · | · | |
| Receivables | · | · | $1M | $700.0K | $1M | · | · | · | · | $2M | · | · | · | · | · | · | |
| Prepaid Expense | $6M | $5M | $5M | $3M | $5M | $5M | $6M | $3M | $4M | $5M | $4M | $5M | $5M | $6M | $5M | $7M | |
| Current Assets | $132M | $150M | $175M | $137M | $156M | $134M | $150M | $165M | $182M | $121M | $135M | $148M | $165M | $187M | $201M | $228M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $69M | $66M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $21M | $21M | $21M | $21M | |
| Intangibles | $41M | $42M | $42M | $43M | $44M | $45M | $46M | $47M | $47M | $48M | $49M | $50M | $51M | $52M | $52M | $53M | |
| Other Non-current Assets | $383.0K | $383.0K | $383.0K | $716.0K | $631.0K | $705.0K | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | |
| Total Assets | $196M | $216M | $245M | $210M | $232M | $214M | $235M | $256M | $275M | $217M | $236M | $254M | $296M | $321M | $339M | $366M | |
| Accounts Payable | $9M | $3M | $5M | $8M | $5M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $5M | |
| Accrued Liabilities | · | · | $8M | $6M | $4M | · | $18M | $17M | $15M | $7M | $20M | $17M | $18M | $20M | $21M | $17M | |
| Short-term Debt | $413.0K | $873.0K | $1M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Current Liabilities | $20M | $23M | $30M | $31M | $27M | $29M | $27M | $25M | $25M | $30M | $28M | $25M | $27M | $30M | $30M | $32M | |
| Capital Leases | $2M | $3M | $3M | $4M | $4M | $4M | $5M | $5M | $5M | $6M | $6M | $6M | $7M | $7M | $8M | $8M | |
| Deferred Tax | · | · | · | · | · | · | $175.0K | $175.0K | $175.0K | · | $249.0K | $223.0K | $224.0K | $238.0K | $756.0K | $1M | |
| Other Non-current Liabilities | $806.0K | $1M | $2M | $1M | $2M | $133.0K | $31.0K | $15.0K | $78.0K | $295.0K | $0 | $0 | $0 | $35.0K | $33.0K | $227.0K | |
| Total Liabilities | $24M | $27M | $35M | $37M | $34M | $34M | $34M | $34M | $35M | $41M | $40M | $39M | $42M | $47M | $46M | $50M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $9M | $9M | |
| Total Debt | $413.0K | · | $1M | $2M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $2M | $2M | |
| Common Stock | $15.0K | $15.0K | $15.0K | $13.0K | $13.0K | $12.0K | $11.0K | $11.0K | $11.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | |
| Retained Earnings | $-654M | $-625M | $-595M | $-567M | $-536M | $-510M | $-481M | $-453M | $-428M | $-406M | $-383M | $-361M | $-319M | $-296M | $-276M | $-249M | |
| AOCI | $304.0K | $591.0K | $500.0K | $311.0K | $19.0K | $-4.0K | $251.0K | $-114.0K | $-132.0K | $-37.0K | $-59.0K | $-146.0K | $-95.0K | $-120.0K | $26.0K | $-61.0K | |
| Stockholders' Equity | $172M | $189M | $210M | $173M | $199M | $179M | $201M | $221M | $240M | $176M | $196M | $215M | $254M | $274M | $293M | $316M | |
| Liabilities + Equity | $196M | $216M | $245M | $210M | $232M | $214M | $235M | $256M | $275M | $217M | $236M | $254M | $296M | $321M | $339M | $366M | |
| Shares Outstanding | 155,350,135 | 151,515,079 | 149,746,035 | 127,677,180 | 127,540,754 | 115,362,265 | 114,190,554 | 113,444,491 | 112,998,922 | 93,087,675 | 92,936,980 | 92,590,593 | 92,481,972 | 92,411,103 | 92,884,775 | 92,780,988 |
현금 흐름 15
| 지표 | 추세 | 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 | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $4M | $4M | $3M | $3M | |
| Stock-based Comp | $4M | $4M | $4M | $5M | $5M | $5M | $6M | $5M | $4M | $3M | $3M | $3M | $3M | $1M | $4M | $4M | |
| Deferred Tax | · | · | · | · | · | · | · | $0 | $-11.0K | $-63.0K | $26.0K | $-1.0K | $-14.0K | $-518.0K | $-329.0K | $-274.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | $1M | $800.0K | $800.0K | $800.0K | $1M | $800.0K | $800.0K | |
| Other Non-cash | $-4M | · | · | · | $-3M | · | · | · | $-3M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $-26M | $-29M | $-25M | $-17M | $-22M | $-17M | $-21M | $-17M | $-18M | $-15M | $-10M | $-19M | $-20M | $-19M | $-19M | $-23M | |
| CapEx | $30.0K | $-103.0K | $962.0K | $223.0K | $25.0K | $23.0K | $48.0K | $333.0K | $0 | $17.0K | $307.0K | $256.0K | $280.0K | $560.0K | $5M | $4M | |
| Investing Cash Flow | $7M | $20M | $-64M | $9M | $-15M | $19M | $15M | $1M | $-77M | $19M | $20M | $70M | $-27M | $-30M | $-79M | $-11M | |
| Net Debt Issued | $-460.0K | · | · | · | $-762.0K | · | · | · | $-872.0K | · | · | · | $-662.0K | · | · | · | |
| Stock Issued | $8M | $3M | $61M | $0 | $42M | $-2M | $1M | $760.0K | $81M | · | $380.0K | $116.0K | $229.0K | $66.0K | $162.0K | $215.0K | |
| Net Stock Activity | $8M | · | · | · | $42M | · | · | · | $82M | · | · | · | $229.0K | · | · | · | |
| Financing Cash Flow | $8M | $4M | $60M | $-1M | $43M | $986.0K | $490.0K | $-134.0K | $81M | $-1M | $-924.0K | $-1M | $-1M | $1M | $-921.0K | $6M | |
| Net Change in Cash | $-11M | $-6M | $-28M | $-9M | $6M | $3M | $-5M | $-16M | $-13M | $3M | $9M | $50M | $-49M | $-47M | $-99M | $-28M | |
| Free Cash Flow | $-26M | · | · | · | $-22M | · | · | · | $-18M | · | · | · | $-20M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-18M | · | · | · | $-21M | · | · | · |
수익성 7
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -14347.0% | · | -7977.2% | -5293.9% | -2351.9% | · | -1698.7% | -2104.0% | -2616.7% | · | -3132.1% | -1276.7% | -1929.5% | · | -1180.5% | -2882.9% | |
| Net Margin | -13767.0% | · | -7594.2% | -5155.0% | -2234.6% | · | -1610.7% | -1948.8% | -2447.1% | · | -2956.2% | -1237.7% | -1840.4% | · | -1150.7% | -2862.3% | |
| Pretax Margin | -13758.6% | · | -7566.7% | -5132.9% | -2234.9% | · | -1608.5% | -1948.8% | -2445.8% | · | -2951.6% | -1237.3% | -1839.9% | · | -1163.8% | -2889.2% | |
| EBITDA Margin | -13078.1% | · | -7225.4% | -4788.0% | -2091.3% | · | -1501.5% | -1837.6% | -2236.3% | · | -2659.9% | -1172.9% | -1653.3% | · | -1036.8% | -2569.5% | |
| ROA | -13.8% | · | -12.0% | -13.1% | -10.4% | · | -11.6% | -9.7% | -7.7% | · | -7.6% | -13.4% | -6.8% | · | -6.9% | -9.2% | |
| ROE | -16.0% | · | -14.0% | -15.5% | -12.0% | · | -13.8% | -11.3% | -8.9% | · | -9.0% | -15.7% | -7.9% | · | -8.0% | -29.9% | |
| ROIC | -17.9% | · | -14.3% | -18.0% | -13.8% | · | -14.1% | -11.9% | -9.7% | · | -11.7% | -19.7% | -9.5% | · | -9.4% | -9.0% |
유동성 및 지급능력 4
| 지표 | 추세 | 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 | 6.6 | · | 5.9 | 4.4 | 5.7 | · | 5.6 | 6.5 | 7.2 | · | 4.8 | 5.8 | 6.1 | · | 6.7 | 7.2 | |
| Quick Ratio | 6.3 | · | 5.2 | 1.2 | 1.8 | · | 1.4 | 1.7 | 2.3 | · | 2.5 | 2.4 | 0.4 | · | 3.6 | 6.5 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -133.5 | · | -101.8 | -167.9 | -76.3 | · | -100.2 | -136.9 |
효율성 2
| 지표 | 추세 | 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 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | · | · | 0.8 | 1.7 | 1.7 | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 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 | · | $4M | $5M | $5M | · | $5M | $6M | $6M | · | $8M | $8M | $5M | · | $6M | $4M | |
| Net Income TTM | $-115M | · | $-113M | $-109M | $-100M | · | $-96M | $-110M | $-109M | · | $-114M | $-121M | $-109M | · | $-109M | $-123M | |
| Market Cap | $466M | · | $455M | $328M | $320M | · | $436M | $349M | $642M | · | $123M | $141M | $162M | · | $291M | $308M | |
| Enterprise Value | $341M | · | $304M | $292M | $276M | · | $401M | $310M | $586M | · | $56M | $83M | $154M | · | $186M | $104M | |
| P/E | -3.6 | · | -3.4 | -2.8 | -2.8 | · | -4.2 | -2.7 | -4.9 | · | -1.1 | -1.1 | -1.4 | · | -2.4 | -1.0 | |
| P/S | 197.1 | · | 118.2 | 69.2 | 63.4 | · | 94.6 | 55.6 | 102.2 | · | 15.8 | 17.6 | 29.6 | · | 50.7 | 75.4 | |
| P/B | 2.7 | · | 2.2 | 1.9 | 1.6 | · | 2.2 | 1.6 | 2.7 | · | 0.6 | 0.7 | 0.6 | · | 1.0 | 1.0 | |
| P / Tangible Book | 3.6 | · | 2.7 | 2.5 | 2.1 | · | 2.8 | 2.0 | 3.3 | · | 0.8 | 0.9 | 0.9 | · | 1.3 | 1.3 | |
| P / Cash Flow | -17.7 | · | · | · | -14.7 | · | · | · | -35.9 | · | · | · | -8.0 | · | · | · | |
| P / FCF | -17.7 | · | · | · | -14.6 | · | · | · | -35.9 | · | · | · | -7.9 | · | · | · | |
| EV / EBITDA | -12.1 | · | -11.1 | -10.3 | -11.2 | · | -15.7 | -13.3 | -29.2 | · | -2.8 | -2.1 | -7.3 | · | -7.6 | -4.0 | |
| EV / FCF | -12.9 | · | · | · | -12.6 | · | · | · | -32.8 | · | · | · | -7.5 | · | · | · | |
| EV / Revenue | 144.1 | · | 79.0 | 61.6 | 54.6 | · | 87.0 | 49.3 | 93.4 | · | 7.2 | 10.3 | 28.1 | · | 32.4 | 25.5 | |
| Earnings Yield | -28.0% | · | -29.3% | -35.4% | -35.5% | · | -24.1% | -36.7% | -20.6% | · | -94.7% | -87.5% | -69.1% | · | -40.9% | -101.5% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $3M | $5M | $6M | $6M | $5M |
| 영업이익률 % | -4297.0% | -2401.6% | -2020.2% | — | -1573.4% |
| 순이익 | $-115M | $-103M | $-111M | $-105M | $-101M |
| 희석 EPS | $-0.84 | $-0.94 | $-1.20 | $-1.15 | $-2.08 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 0.0 | 0.0 | — | 0.0 |
| 유동비율 | 6.6 | 4.7 | 4.1 | — | 8.1 |
| 당좌 비율 | 6.3 | 1.4 | 2.4 | — | 7.5 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-94M | $-73M | $-65M | — | $-99M |
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.