AGPU Axe Compute Inc. - Common Stock
$4.80
가격 · 5월 20, 2026
기준 재무 정보 3월 31, 2026
52주 범위
$1–$32
12% of range
애널리스트 평점
HOLD
6 analysts
목표 주가
—
P/E (TTM)
—
ROE
-1012.1%
순이익률
-186053.5%
AGPU 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$4.80
시가총액
$29M
P/E (TTM)
—
EPS (TTM)
—
매출 (TTM)
$125.3K
배당 수익률
—
ROE
-1012.1%
부채/자본
0.0
52주 범위
$1 – $32
AGPU 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
$125.3K
2017-12-31
→
2025-12-31
EPS
—
잉여현금흐름
$-10M
2017-12-31
→
2025-12-31
마진
-186053.5%
2017-12-31
→
2024-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
AGPU
동종업계 중앙값
P/S (TTM)
233.0
—
P/B
0.6
—
EV / EBITDA
-0.1
—
Price / FCF (주가 / FCF)
-3.0
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
AGPU
동종업계 중앙값
Operating Margin (영업이익률)
-144404.5%
—
Net Profit Margin (순이익률)
-186053.5%
—
ROA
-805.7%
—
ROE
-1012.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
AGPU
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
—
Current Ratio (유동비율)
10.0
—
Quick Ratio (당좌 비율)
2.5
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
AGPU
동종업계 중앙값
Revenue YoY (매출 YoY)
47.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-56.3%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-36.9%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
AGPU
동종업계 중앙값
AGPU 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
6 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 50.0%
- 매도 1 16.7%
- 적극 매도 2 33.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-2.1%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 3월 31일 | $-5.10 | $-1.38 | -3.7% |
| 2024년 12월 31일 | $-3.60 | $-3.83 | 0.23% |
| 2024년 9월 30일 | $-7.20 | $-4.90 | -2.3% |
| 2022년 3월 31일 | $-15.00 | $-12.24 | -2.8% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| AGPU | $29M | — | 47.7% | -186053.5% | -1012.1% | — |
| LUNG | $92M | -1.7 | 8.0% | -59.7% | -87.7% | 74.2% |
| POCI | — | -5.8 | -0.07% | — | — | — |
| COCH | — | — | — | — | — | — |
| SRTS | $66M | -8.5 | -34.3% | -28.1% | -15.4% | 43.2% |
| ECOR | $36M | -2.7 | 27.2% | -43.6% | 4686.6% | 86.8% |
| BEAT | — | — | — | — | — | — |
| PAVM | $6M | -1.2 | -97.6% | 564.8% | 2.2% | — |
| NMTC | — | -9.9 | 163.5% | — | — | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $125.3K | $84.8K | $2M | $2M | $1M | $1M | $1M | $1M | $654.8K | $456.5K | $654.4K | $951.6K | |
| Cost of Revenue | · | $78.3K | $609.2K | $505.1K | $487.0K | $447.2K | $531.8K | $415.8K | $148.0K | $181.6K | $304.0K | $385.3K | |
| Gross Profit | · | $797.7K | $1M | $1M | $933.7K | $805.1K | $879.8K | $995.9K | $506.8K | $274.9K | $350.4K | $566.2K | |
| R&D Expense | · | $2M | $122.3K | $320.3K | $315.9K | $372.7K | $423.0K | $526.3K | $289.0K | $406.0K | $261.0K | $394.0K | |
| SG&A Expense | $26M | $7M | $8M | $11M | $11M | $10M | $10M | $5M | $4M | $5M | $3M | $5M | |
| Operating Expenses | $29M | $10M | $13M | $27M | · | · | · | $8M | $6M | · | · | · | |
| Operating Income | $-181M | $-10M | $-12M | $-26M | $-20M | $-25M | $-23M | $-8M | · | · | · | · | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $3 | $390.9K | $377.7K | |
| Pretax Income | · | · | · | $-26M | $-20M | $-26M | · | · | · | · | · | · | |
| Income Tax | $0 | $0 | $0 | $0 | $-661.7K | $0 | · | · | · | $0 | $0 | · | |
| Net Income | $-233M | $-13M | $-14M | $-26M | $-20M | $-26M | $-19M | $-10M | · | · | · | $-7M | |
| EPS (Basic) | $-13.37 | $-34.83 | $-3.48 | $-6.98 | $-0.36 | · | · | · | · | · | · | · | |
| Shares (Basic) | 17,429,861 | 363,583 | 4,014,848 | 3,685,954 | 54,876,044 | 11,950,154 | 2,870,132 | 1,281,629 | 6,362,989 | 2,823,345 | 155,233 | 2,990,471 | |
| Shares (Diluted) | 17,429,861 | 363,583 | 4,014,848 | 3,685,954 | 54,876,044 | 11,950,154 | 2,870,132 | 1,281,629 | 6,362,989 | · | 3,880,828 | 2,990,471 | |
| EBITDA | $-181M | $-11M | $-13M | $-25M | $-19M | $-24M | $-13M | $147.6K | $71.6K | $82.4K | $78.6K | · |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $11M | $611.8K | $9M | $22M | $28M | $678.3K | $150.8K | $162.2K | $766.2K | $2M | $5M | $16.4K | |
| Receivables | $32.1K | $34.2K | $277.6K | $331.2K | $354.2K | $256.9K | $297.1K | $232.6K | $137.5K | $38.9K | $38.3K | $57.5K | |
| Inventory | · | $45.8K | $480.8K | $430.5K | $387.7K | $289.5K | $190.2K | $241.1K | $265.0K | $272.2K | $231.7K | $367.4K | |
| Prepaid Expense | $280.9K | $318.5K | $512.1K | $526.8K | $513.8K | $289.5K | $160.2K | $318.4K | $290.0K | $148.6K | $271.6K | $190.0K | |
| Current Assets | $43M | $2M | $10M | $23M | $29M | $2M | $798.3K | $1M | $2M | $3M | $5M | $631.3K | |
| PP&E (Net) | $223.1K | $347.6K | $491.2K | $2M | $3M | $4M | $2M | $180.5K | $87.7K | $101.5K | $139.6K | $196.5K | |
| PP&E (Gross) | $2M | $2M | $3M | $5M | $5M | $5M | $2M | $539.2K | $361.5K | $316.4K | $283.7K | $275.4K | |
| Accum. Depreciation | $2M | $2M | $2M | $3M | $2M | $1M | $771.6K | $358.8K | $273.8K | $214.9K | $144.1K | $79.0K | |
| Goodwill | · | · | · | $0 | $7M | $3M | $16M | $0 | · | · | · | · | |
| Intangibles | · | $51.0K | $241.3K | $253.9K | $4M | $3M | $4M | $964.5K | $95.4K | $97.9K | $95.0K | $73.2K | |
| Other Non-current Assets | $148.9K | $149.4K | $105.5K | $75.6K | $167.1K | $116.3K | · | · | · | · | · | · | |
| Total Assets | $53M | $5M | $14M | $26M | $44M | $13M | $22M | $4M | $4M | $3M | $6M | $901.0K | |
| Accounts Payable | $2M | $1M | $1M | $943.5K | $1M | $1M | $3M | $445.7K | $140.5K | $220.1K | $650.4K | $2M | |
| Accrued Liabilities | $2M | $1M | $2M | $2M | $1M | $3M | $2M | $1M | $785.2K | $1M | $864.3K | $3M | |
| Short-term Debt | $108.0K | $0 | $150.4K | $0 | $0 | $4M | $5M | $2M | · | · | · | · | |
| Current Liabilities | $4M | $4M | $4M | $4M | $3M | $9M | $11M | $4M | $932.3K | $2M | $2M | $6M | |
| Capital Leases | $904.5K | $2M | $2M | $86.1K | $239.7K | $845.1K | $270.3K | · | · | · | · | · | |
| Other Non-current Liabilities | · | $23.5K | $5.5K | $0 | $25.4K | $235.7K | · | · | · | · | · | · | |
| Total Liabilities | $5M | $5M | $6M | $4M | $4M | $10M | $11M | $4M | $932.3K | $2M | $2M | $6M | |
| Long-term Debt | · | · | · | · | $0 | · | · | · | · | · | · | · | |
| Total Debt | $108.0K | $0 | $150.4K | · | $0 | $4M | $11M | $307.0K | · | · | · | · | |
| Common Stock | $40.8K | $4.4K | $40.6K | $39.4K | $656.1K | $198.0K | $40.6K | $14.1K | $69.4K | $45.6K | $2.1K | $30.9K | |
| Paid-in Capital | $461M | $180M | $176M | $176M | $168M | $111M | $94M | $63M | $56M | $48M | $45M | $30M | |
| Retained Earnings | $-414M | $-180M | $-168M | $-154M | $-128M | $-108M | $-82M | $-63M | $-53M | $-47M | $-40M | $-36M | |
| AOCI | · | · | · | · | · | · | · | · | · | $1.5K | · | · | |
| Stockholders' Equity | $48M | $-202.6K | $8M | $8M | $40M | $3M | $11M | $53.5K | $3M | $923.7K | $4M | $-6M | |
| Liabilities + Equity | $53M | $5M | $14M | $26M | $44M | $13M | $22M | $4M | $4M | $3M | $6M | $901.0K | |
| Shares Outstanding | 4,083,173 | 444,475 | 4,062,853 | 3,938,160 | 65,614,597 | 19,804,787 | 4,056,652 | 1,409,175 | 6,943,283 | 4,564,428 | 208,258 | 3,092,766 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $129.0K | $132.3K | $244.8K | $1M | $1M | $1M | $704.9K | $147.6K | $71.6K | $82.4K | $78.6K | $63.0K | |
| Stock-based Comp | $1M | $906 | $1.2K | $166.3K | $715.9K | $721.3K | $2M | $1M | $2M | $165.3K | $871.9K | $723.4K | |
| Amort. of Intangibles | · | $26.5K | $26.5K | $414.7K | $374.3K | $313.7K | $290.6K | $62.6K | $12.7K | $9.1K | $6.3K | · | |
| Other Non-cash | $222M | $2M | $53.2K | $12M | $5M | $12M | $8M | · | · | · | · | · | |
| Operating Cash Flow | $-10M | $-10M | $-12M | $-12M | $-12M | $-12M | $-9M | $-5M | $-4M | $-4M | $-7M | $-3M | |
| CapEx | $0 | $9.5K | $21.5K | $419.9K | $910.4K | $298.4K | $5.9K | $177.7K | $45.1K | $32.8K | $32.5K | $101.4K | |
| Investing Cash Flow | · | · | $-302.4K | $-475.7K | $-11M | $-167.5K | $-599.1K | $-1M | $-2M | $-422.9K | · | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $1M | |
| Stock Issued | $56M | $5M | $0 | $7M | $51M | $0 | $5M | $3M | $4M | $2M | $13M | $157.1K | |
| Stock Repurchased | · | $0 | $1.5K | $27.7K | $11.5K | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $56M | $5M | $-1.5K | $6M | $51M | $5M | $5M | $3M | $4M | $2M | $13M | $157.1K | |
| Financing Cash Flow | · | · | $148.9K | $7M | $50M | $13M | $9M | $6M | $5M | $2M | · | · | |
| Net Change in Cash | $10M | $-8M | $-13M | $-6M | $28M | $527.5K | $-11.3K | $-604.0K | $-997.9K | · | · | $-85.6K | |
| Taxes Paid | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-10M | $-11M | $-13M | $-13M | $-13M | $-13M | $-9M | $-5M | $-5M | $-4M | $-8M | $-3M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 49.1% | 64.3% | 66.5% | 65.7% | 64.3% | 62.3% | 70.5% | 77.4% | 60.2% | 53.5% | 59.5% | |
| Operating Margin | -144404.5% | -673.7% | -791.2% | -1729.3% | -1438.0% | -2025.1% | -975.8% | · | · | · | · | · | |
| Net Margin | -186053.5% | -779.9% | -785.6% | -1709.6% | -1383.6% | -2067.0% | -1373.7% | · | · | · | · | -718.1% | |
| Pretax Margin | · | · | · | -1709.6% | -1430.2% | · | · | · | · | · | · | · | |
| EBITDA Margin | -144301.5% | -663.7% | -749.7% | -1642.1% | -1343.6% | -1943.3% | -925.9% | 10.5% | 10.9% | 18.0% | 12.0% | · | |
| ROA | -805.7% | -130.6% | -69.7% | -100.0% | -69.2% | -146.1% | -148.7% | · | · | · | · | -914.6% | |
| ROE | -1012.1% | -1435.6% | -140.4% | -100.2% | -44.6% | -347.9% | -121.4% | · | · | · | · | 156.5% | |
| ROIC | · | · | · | -119.6% | -49.1% | · | · | · | · | · | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 10.0 | 0.6 | 2.6 | 6.0 | 9.1 | 0.2 | 0.1 | 0.4 | 2.5 | 1.7 | 3.6 | 0.1 | |
| Quick Ratio | 2.5 | 0.4 | 2.3 | 5.8 | 8.8 | 0.1 | 0.0 | 0.1 | 1.0 | 1.1 | 3.2 | 0.0 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | 1.7 | 1.0 | 5.7 | · | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 1.3 | |
| Inventory Turnover | · | 1.9 | 1.4 | 1.2 | 1.4 | 1.9 | 2.5 | 1.6 | 0.6 | 0.7 | 1.0 | 1.6 | |
| Receivables Turnover | 3.8 | 3.2 | 5.4 | 4.4 | 4.6 | 4.5 | 5.3 | 7.6 | 7.4 | 11.8 | 13.7 | 12.3 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 47.7% | -94.8% | 8.1% | 6.0% | 13.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -56.3% | -60.9% | 9.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -36.9% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 12
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $125.3K | $84.8K | $2M | $2M | $1M | $1M | $1M | $1M | $654.8K | $456.5K | $654.4K | $951.6K | |
| Net Income TTM | $-233M | $-13M | $-14M | $-26M | $-20M | $-26M | $-19M | $-10M | $-4M | $-4M | $-4M | $-7M | |
| Market Cap | $29M | $82M | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $19M | $81M | · | · | · | · | · | · | · | · | · | · | |
| P/S | 233.0 | 966.9 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 0.6 | -404.7 | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 0.6 | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -3.0 | -7.5 | · | · | · | · | · | · | · | · | · | · | |
| P / FCF | -3.0 | -7.5 | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -0.1 | -7.5 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -1.9 | -7.4 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 147.8 | 958.2 | · | · | · | · | · | · | · | · | · | · |
손익계산서 14
| 지표 | 추세 | 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 | $8.7K | $3.6K | $2.7K | $110.3K | $8.8K | $3.9K | $67.3K | $4.9K | $221.1K | $676.6K | $490.1K | $239.9K | $363.5K | $455.8K | $371.6K | $314.6K | |
| Cost of Revenue | · | $8.4K | $18.2K | $45.1K | $30.8K | $11.2K | $13.9K | $22.4K | $231.4K | $97.9K | $159.8K | $120.1K | $153.4K | $108.2K | $134.1K | $109.4K | |
| Gross Profit | · | $-4.7K | $-15.5K | $65.2K | · | $-7.3K | $53.4K | $-17.6K | $-10.4K | $578.8K | $330.3K | $119.8K | $210.0K | $347.7K | $237.5K | $205.1K | |
| R&D Expense | · | · | · | · | · | · | · | · | $33.5K | $20.7K | $29.4K | $38.8K | $203.6K | $15.2K | $33.4K | $68.2K | |
| SG&A Expense | $20M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $995.8K | $2M | $3M | $2M | $3M | $3M | $2M | $2M | |
| Operating Expenses | $20M | $3M | $3M | $2M | $2M | $2M | $3M | $4M | $2M | $3M | $4M | $4M | · | · | · | · | |
| Operating Income | $-173M | $-3M | $-3M | $-2M | $-2M | $-2M | $-2M | $-4M | $-2M | $-3M | $-4M | $-3M | $-8M | $-4M | $-11M | $-3M | |
| Income Tax | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-151M | $-78M | $-2M | $-2M | $-2M | $-3M | $-3M | $-4M | $-3M | $-3M | $-4M | $-4M | $-8M | $-4M | $-10M | $-3M | |
| EPS (Basic) | $94.45 | $-107.25 | $-0.23 | $-0.34 | $-25.85 | $-7.26 | $-0.68 | $-1.04 | $-0.86 | $-0.78 | $-0.98 | $-0.86 | $-2.03 | $-1.04 | $-2.89 | $-1.02 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | · | · | · | $-0.05 | $-0.15 | · | |
| Shares (Basic) | 444,658 | 723,998 | 9,108,984 | 7,152,221 | -8,790,464 | 426,423 | 4,664,771 | 4,062,853 | -7,981,119 | 4,031,356 | 3,996,512 | 3,968,099 | -7,114,655 | 3,919,203 | 3,589,684 | 3,291,722 | |
| Shares (Diluted) | 444,658 | 723,998 | 9,108,984 | 7,152,221 | -8,790,464 | 426,423 | 4,664,771 | 4,062,853 | -7,981,119 | 4,031,356 | 3,996,512 | 3,968,099 | -7,114,655 | 3,919,203 | 3,589,684 | 3,291,722 | |
| EBITDA | · | $-3M | $-3M | $-2M | · | $-2M | $-3M | $-4M | · | $-3M | $-4M | $-3M | · | $-4M | $-11M | $-3M |
대차대조표 27
| 지표 | 추세 | 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 | $11M | $181.7K | $506.1K | $3M | $611.8K | $3M | $5M | $5M | $9M | $12M | $15M | $19M | $22M | $25M | $28M | $25M | |
| Receivables | $32.1K | $26.0K | $23.0K | $59.8K | $34.2K | $463.8K | $387.0K | $509.4K | $277.6K | $544.8K | $430.8K | $282.8K | $331.2K | $324.7K | $336.4K | $265.0K | |
| Inventory | · | $38.0K | $42.7K | $45.8K | · | $504.4K | $568.2K | $441.7K | $480.8K | $440.0K | $393.7K | $380.3K | $430.5K | $493.7K | $474.6K | $455.7K | |
| Prepaid Expense | $280.9K | $843.9K | $603.9K | $195.2K | $318.5K | $442.5K | $597.7K | $412.9K | $512.1K | $620.7K | $381.2K | $520.0K | $526.8K | $645.2K | $763.1K | $408.1K | |
| Current Assets | $43M | $1M | $1M | $3M | $2M | $5M | $7M | $7M | $10M | $14M | $16M | $20M | $23M | $27M | $30M | $26M | |
| PP&E (Net) | $223.1K | $253.2K | $284.7K | $316.1K | $347.6K | $402.9K | $910.2K | $1M | $491.2K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $2M | $3M | $5M | $5M | $3M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Accum. Depreciation | $2M | $2M | $2M | $2M | $2M | $2M | $4M | $4M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | |
| Intangibles | · | $47.5K | $48.7K | $49.8K | · | $221.5K | $238.7K | $245.6K | $241.3K | $259.3K | $266.2K | $273.0K | $253.9K | $4M | $4M | $4M | |
| Other Non-current Assets | $148.9K | $98.5K | $98.5K | $98.5K | $149.4K | $102.5K | $121.1K | $124.1K | $105.5K | $124.1K | $174.1K | $174.1K | $75.6K | $75.6K | $75.6K | $75.6K | |
| Total Assets | $53M | $3M | $3M | $6M | $5M | $7M | $11M | $11M | $14M | $18M | $21M | $25M | $26M | $33M | $36M | $40M | |
| Accounts Payable | $2M | $3M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $943.5K | $917.3K | $983.7K | $1M | |
| Accrued Liabilities | $2M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $856.7K | $695.4K | |
| Short-term Debt | $108.0K | $187.4K | $265.5K | · | $0 | $195.8K | $276.9K | $38.0K | $150.4K | $260.2K | · | · | $0 | · | · | · | |
| Current Liabilities | $4M | $79M | $4M | $5M | $4M | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Capital Leases | $904.5K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $86.1K | $5.5K | $113.5K | $133.9K | |
| Other Non-current Liabilities | · | · | · | · | · | $10.0K | $13.7K | $3.5K | $5.5K | · | · | · | $0 | $99.8K | $21.7K | $63.1K | |
| Total Liabilities | $5M | $81M | $5M | $6M | $5M | $6M | $6M | $7M | $6M | $7M | $6M | $7M | $4M | $4M | $3M | $3M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $0 | · | $0 | $0 | $0 | |
| Total Debt | · | $187.4K | $265.5K | · | · | $195.8K | $276.9K | $38.0K | · | $260.2K | · | · | · | · | · | · | |
| Common Stock | $40.8K | $7.7K | $96.0K | $89.3K | $4.4K | $66.7K | $57.1K | $40.6K | $40.6K | $40.3K | $40.1K | $39.7K | $39.4K | $784.1K | $781.6K | $659.1K | |
| Paid-in Capital | $461M | $185M | $183M | $183M | $180M | $180M | $179M | $176M | $176M | $176M | $176M | $176M | $176M | $175M | $175M | $168M | |
| Retained Earnings | $-414M | $-263M | $-185M | $-183M | $-180M | $-178M | $-175M | $-172M | $-168M | $-164M | $-161M | $-157M | $-154M | $-146M | $-142M | $-131M | |
| Stockholders' Equity | $48M | $-77M | $-2M | $-145.8K | $-202.6K | $2M | $4M | $4M | $8M | $12M | $15M | $19M | $22M | $30M | $34M | $37M | |
| Liabilities + Equity | $53M | $3M | $3M | $6M | $5M | $7M | $11M | $11M | $14M | $18M | $21M | $25M | $26M | $33M | $36M | $40M | |
| Shares Outstanding | 4,083,173 | 767,058 | 9,596,737 | 8,931,621 | 444,475 | 6,666,993 | 5,708,876 | 4,062,853 | 4,062,853 | 4,033,293 | 4,006,301 | 3,969,993 | 3,938,160 | 78,407,473 | 78,155,127 | 65,906,465 |
현금 흐름 13
| 지표 | 추세 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $31.2K | $32.6K | $32.6K | $32.6K | $32.7K | $-227.1K | $-95.4K | $33.9K | $37.9K | $-211.1K | $180.1K | $237.9K | $332.7K | $330.9K | $325.8K | $323.6K | |
| Stock-based Comp | $661.2K | $371.3K | $0 | $0 | $15 | $-149 | $70 | $558 | $1.2K | $-15.1K | $5.9K | $9.3K | $63.4K | $27.0K | $39.4K | $36.5K | |
| Amort. of Intangibles | · | $1.1K | $1.1K | $1.1K | · | $1.2K | $1.2K | $1.2K | $6.1K | $6.6K | $7.0K | $6.7K | $104.0K | $103.8K | $103.4K | $103.5K | |
| Other Non-cash | · | · | · | $1M | · | · | · | $639.5K | · | · | · | $-253.1K | · | · | · | $-83.1K | |
| Operating Cash Flow | $-4M | $-2M | $-3M | $-985.8K | $-2M | $-1M | $-2M | $-3M | $-3M | $-2M | $-4M | $-3M | $-3M | $-3M | $-3M | $-3M | |
| CapEx | $0 | $0 | $0 | $0 | $6.5K | $-6.5K | $0 | $3.0K | $-15.5K | $-242.7K | $255.4K | $24.4K | $58.0K | $128.3K | $188.2K | $45.4K | |
| Investing Cash Flow | · | · | · | · | · | · | $-6.5K | $-3.0K | · | $-3.9K | $-259.1K | $-46.6K | $-63.6K | $-143.7K | $-188.2K | $-80.2K | |
| Stock Issued | $51M | $1M | $586.0K | $3M | $0 | $1M | $4M | $0 | $0 | $0 | $0 | $0 | · | · | $149.1K | $86.9K | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $1.5K | · | · | · | $23.6K | · | · | · | |
| Net Stock Activity | · | · | · | $3M | · | · | · | · | · | · | · | $0 | · | · | · | · | |
| Financing Cash Flow | · | · | · | · | · | · | $3M | $-112.4K | · | $260.2K | $0 | $0 | $-23.6K | $-4.0K | $7M | $86.9K | |
| Net Change in Cash | $11M | $-324.4K | $-3M | $2M | $-2M | $-2M | $134.5K | $-4M | $-3M | $-3M | $-4M | $-3M | $-3M | $-3M | $3M | $-3M | |
| Free Cash Flow | · | · | · | $-985.8K | · | · | · | $-3M | · | · | · | $-3M | · | · | · | $-3M |
수익성 6
| 지표 | 추세 | 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 | · | -131.0% | -579.4% | 59.1% | · | 43.0% | 45.1% | 55.3% | · | 85.0% | 67.4% | 49.9% | · | 76.3% | 63.9% | 65.2% | |
| Operating Margin | · | -90654.1% | -99174.8% | -2073.3% | · | -669.4% | -1144.2% | -1009.6% | · | -441.1% | -807.8% | -1444.4% | · | -906.2% | -2832.5% | -1085.3% | |
| Net Margin | · | -2146264.3% | -77198.4% | -2214.5% | · | -895.2% | -1141.4% | -1005.3% | · | -442.4% | -800.5% | -1426.4% | · | -890.6% | -2796.4% | -1071.5% | |
| EBITDA Margin | · | -90654.1% | -99174.8% | -2043.7% | · | -669.4% | -1144.2% | -970.9% | · | -441.1% | -807.8% | -1345.2% | · | -906.2% | -2832.5% | -982.5% | |
| ROA | · | -1460.2% | -29.5% | -29.7% | · | -24.1% | -20.2% | -23.7% | · | -12.3% | -13.7% | -10.5% | · | -9.6% | -22.2% | -8.5% | |
| ROE | · | 205.8% | -169.7% | -125.0% | · | -45.5% | -33.8% | -37.3% | · | -15.3% | -16.3% | -12.3% | · | -10.5% | -24.0% | -9.3% |
유동성 및 지급능력 3
| 지표 | 추세 | 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 | · | 0.0 | 0.3 | 0.8 | · | 1.2 | 1.5 | 1.5 | · | 3.2 | 4.2 | 5.1 | · | 7.7 | 10.6 | 9.8 | |
| Quick Ratio | · | 0.0 | 0.1 | 0.7 | · | 0.9 | 1.2 | 1.3 | · | 3.0 | 4.0 | 4.8 | · | 7.4 | 10.1 | 9.5 | |
| Debt / Equity | · | -0.0 | -0.2 | · | · | 0.1 | 0.1 | 0.0 | · | 0.0 | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 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 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | |
| Inventory Turnover | · | 0.0 | 0.1 | 0.2 | · | 0.4 | 0.3 | 0.5 | · | 0.2 | 0.4 | 0.3 | · | 0.2 | 0.3 | 0.3 | |
| Receivables Turnover | · | 0.0 | 0.0 | 0.4 | · | 0.7 | 0.7 | 1.1 | · | 1.6 | 1.3 | 0.9 | · | 1.5 | 1.4 | 1.2 |
가치 평가 (TTM) 12
| 지표 | 추세 | 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 | · | $120.5K | $184.2K | $186.3K | · | $752.6K | $1M | $1M | · | $2M | $2M | $1M | · | $1M | $1M | $1M | |
| Net Income TTM | · | $-85M | $-11M | $-13M | · | $-14M | $-14M | $-16M | · | $-15M | $-23M | $-22M | · | $-23M | $-22M | $-15M | |
| Market Cap | · | $11M | $119M | $204M | · | $79M | $89M | $155M | · | · | · | · | · | · | · | · | |
| Enterprise Value | · | $11M | $119M | · | · | $76M | $84M | $150M | · | · | · | · | · | · | · | · | |
| P/S | · | 90.5 | 648.8 | 1092.9 | · | 104.7 | 71.9 | 110.1 | · | · | · | · | · | · | · | · | |
| P/B | · | -0.1 | -72.3 | -1396.8 | · | 40.1 | 21.8 | 38.3 | · | · | · | · | · | · | · | · | |
| P / Tangible Book | · | · | · | · | · | 45.1 | 23.1 | 40.8 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | -206.6 | · | · | · | -45.5 | · | · | · | · | · | · | · | · | |
| P / FCF | · | · | · | -206.6 | · | · | · | -45.5 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | · | -3.3 | -44.8 | · | · | -32.8 | -26.3 | -36.9 | · | · | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | -43.9 | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | 90.6 | 647.5 | · | · | 100.9 | 67.8 | 106.4 | · | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 매출 | $125.3K | $84.8K | $2M | $2M | — |
| 매출 총이익률 % | — | 49.1% | 64.3% | 66.5% | — |
| 영업이익률 % | -144404.5% | -673.7% | -791.2% | -1729.3% | — |
| 순이익 | $-233M | $-13M | $-14M | $-26M | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 0.0 | 0.0 | — | — |
| 유동비율 | 10.0 | 0.6 | 2.6 | 6.0 | — |
| 당좌 비율 | 2.5 | 0.4 | 2.3 | 5.8 | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-10M | $-11M | $-13M | $-13M | — |
최신 뉴스 이 회사 관련 최근 헤드라인
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.