가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-14.55년 평균 ≈-16.1
≈-16.1
·
·
P/S (TTM)
1.85년 평균 ≈8.7
≈8.7
5.4
저평가
P/B (MRQ)
5.65년 평균 ≈6.3
≈6.3
3.2
고평가
주가 / FCF (TTM)
-46.45년 평균 ≈-16.7
≈-16.7
·
·
주가 / 현금 흐름 (TTM)
-48.05년 평균 ≈-17.1
≈-17.1
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
4.95년 평균 ≈6.3
≈6.3
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-7.9%5년 평균 ≈-344.0%
≈-344.0%
-1023.7%
최상위권
EBITDA 마진 (TTM)
-7.1%5년 평균 ≈-343.1%
≈-343.1%
-1023.7%
최상위권
세전 마진 (TTM)
-12.3%5년 평균 ≈-354.9%
≈-354.9%
·
·
순이익률 (TTM)
-12.4%5년 평균 ≈-355.0%
≈-355.0%
-971.4%
최상위권
ROA (TTM)
-10.7%5년 평균 ≈-36.1%
≈-36.1%
-55.9%
최상위권
ROE (TTM)
-38.6%5년 평균 ≈-75.0%
≈-75.0%
-65.6%
최상위권
ROIC
-24.9%5년 평균 ≈-66.2%
≈-66.2%
-34.2%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
3.35년 평균 ≈3.7
≈3.7
4.4
평균 이하
Quick Ratio (당좌 비율)
1.65년 평균 ≈1.4
≈1.4
3.4
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
22.1%5년 평균 ≈155.7%
≈155.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
98.4%5년 평균 ≈157.9%
≈157.9%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
121.9%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.265년 평균 ≈$-0.53
≈$-0.53
·
·
Revenue / Share (주당 매출)
$1.695년 평균 ≈$0.82
≈$0.82
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.185년 평균 ≈$-0.54
≈$-0.54
·
·
Cash / Share (주당 현금)
$0.285년 평균 ≈$0.34
≈$0.34
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ARDX
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.95년 평균 ≈0.5
≈0.5
0.5
최상위권
Inventory Turnover (재고 회전율)
0.45년 평균 ≈0.5
≈0.5
·
·
Receivables Turnover (매출 채권 회전율)
6.35년 평균 ≈15.2
≈15.2
·
·
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$833.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-2.3%
다음 실적10월 28, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 3, 2026
$-0.07
$-0.07
-7.0%
2026년 3월 31일
$-0.15
$-0.15
-1.4%
2025년 12월 31일
$0.00
$0.01
-100.0%
2025년 9월 30일
$0.00
$-0.06
100.0%
2025년 6월 30일
$-0.08
$-0.14
41.3%
2025년 3월 31일
$-0.17
$-0.12
-46.7%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$407M
$334M
$124M
$52M
$10M
$8M
$5M
$3M
$42M
·
$24M
$32M
Cost of Revenue
$40M
$51M
$18M
$4M
$1M
$145.0K
$600.0K
$466.0K
$8M
·
·
·
Gross Profit
·
·
·
·
·
·
$5M
$2M
$34M
·
$24M
·
R&D Expense
$72M
$52M
$36M
$35M
$91M
$65M
$72M
$69M
$75M
$94M
$40M
$26M
SG&A Expense
$337M
$259M
$134M
$77M
$72M
$33M
$24M
$24M
$23M
$19M
$14M
$7M
Operating Expenses
$448M
$362M
$188M
$112M
$163M
$98M
$97M
$94M
$99M
$113M
$53M
$33M
Operating Income
$-41M
$-28M
$-63M
$-64M
$-154M
$-91M
$-91M
$-91M
$-65M
$-113M
$-29M
$-2M
Interest Expense
·
·
$5M
$3M
$5M
$5M
$6M
$4M
·
·
·
·
Other Non-op
$9M
$9M
$7M
$2M
$687.0K
$2M
$2M
$3M
$2M
$508.0K
$-261.0K
$10.0K
Pretax Income
$-61M
$-39M
$-66M
$-67M
$-158M
$-94M
$-95M
$-91M
$-63M
$-112M
$-30M
$-3M
Income Tax
$969.0K
$266.0K
$547.0K
$8.0K
$4.0K
$2.0K
$303.0K
$4.0K
$1M
·
$-29.0K
$67.0K
Net Income
$-62M
$-39M
$-66M
$-67M
$-158M
$-94M
$-95M
$-91M
$-64M
$-112M
$-30M
$-3M
EPS (Basic)
$-0.26
$-0.17
$-0.30
$-0.42
$-1.52
$-1.05
$-1.47
·
·
·
·
·
EPS (Diluted)
$-0.26
$-0.17
$-0.30
$-0.42
$-1.52
$-1.05
$-1.47
·
·
·
·
·
Shares (Basic)
241,033,750
235,232,927
219,331,253
158,690,083
104,205,645
89,582,138
64,478,066
·
·
·
·
·
Shares (Diluted)
241,033,750
235,232,927
219,331,253
158,690,083
104,205,645
89,582,138
64,478,066
·
·
·
·
·
EBITDA
$-38M
$-26M
$-62M
$-63M
$-154M
$-91M
$-91M
$-91M
$-65M
$-113M
$-29M
·
대차대조표23
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$68M
$65M
$21M
$96M
$72M
$91M
$181M
$79M
$75M
$75M
$107M
$107M
Receivables
$72M
$58M
$22M
$8M
$502.0K
$0
·
·
·
·
·
$3M
Inventory
$123M
$91M
$49M
$28M
$0
·
·
·
·
·
·
·
Prepaid Expense
$14M
$11M
$8M
$5M
$7M
$8M
$4M
$3M
$5M
$3M
$5M
$1M
Current Assets
$382M
$356M
$246M
$154M
$134M
$195M
$252M
$176M
$150M
$204M
$112M
$111M
PP&E (Net)
$2M
$1M
$1M
$1M
$2M
$2M
$3M
$6M
$8M
$9M
$5M
$2M
PP&E (Gross)
$5M
$12M
$11M
$11M
$18M
$16M
$16M
$16M
$16M
$14M
$9M
$6M
Accum. Depreciation
$3M
$11M
$10M
$10M
$16M
$14M
$13M
$10M
$8M
$5M
$4M
$4M
Other Non-current Assets
$7M
$5M
$4M
$881.0K
$1M
$552.0K
$314.0K
$1M
$159.0K
$148.0K
$104.0K
$104.0K
Total Assets
$502M
$436M
$298M
$190M
$150M
$202M
$260M
$183M
$158M
$213M
$117M
$113M
Accounts Payable
$19M
$16M
$11M
$11M
$4M
$6M
$2M
$1M
$4M
$6M
$3M
$3M
Accrued Liabilities
·
·
·
·
·
·
·
$13M
$11M
$10M
$1M
·
Current Liabilities
$89M
$78M
$50M
$66M
$53M
$28M
$22M
$18M
$18M
$19M
$8M
$22M
Capital Leases
$4M
$1M
$2M
$6M
$10M
$413.0K
$2M
·
·
·
·
·
Other Non-current Liabilities
·
·
·
$0
·
·
·
·
$720.0K
$779.0K
$322.0K
$122.0K
Total Liabilities
$335M
$262M
$131M
$92M
$67M
$75M
$73M
$68M
$19M
$20M
$8M
$53M
Long-term Debt
$203M
$151M
$50M
$27M
$32M
$51M
$50M
$52M
·
·
·
·
Common Stock
$24.0K
$24.0K
$23.0K
$20.0K
$13.0K
$9.0K
$9.0K
$6.0K
$5.0K
$5.0K
$3.0K
$2.0K
Retained Earnings
$-947M
$-885M
$-846M
$-780M
$-713M
$-555M
$-460M
$-366M
$-278M
$-214M
$-101M
$-72M
AOCI
$198.0K
$57.0K
$224.0K
$-54.0K
$-6.0K
$-4.0K
$20.0K
$-38.0K
$-47.0K
$-71.0K
·
·
Stockholders' Equity
$167M
$173M
$167M
$98M
$83M
$126M
$187M
$116M
$139M
$193M
$109M
$61M
Liabilities + Equity
$502M
$436M
$298M
$190M
$150M
$202M
$260M
$183M
$158M
$213M
$117M
$113M
Shares Outstanding
244,351,501
238,015,825
232,453,190
198,575,016
130,182,535
93,599,975
88,817,741
62,516,627
47,534,979
47,309,422
25,964,886
18,589,245
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$2M
$1M
$1M
$3M
$3M
$2M
$3M
$3M
$1M
$800.0K
$300.0K
Stock-based Comp
$49M
$37M
$14M
$11M
$12M
$11M
$10M
$9M
$10M
$5M
$3M
$2M
Deferred Tax
$0
$0
$0
$0
$0
$0
$0
·
$-30.0K
·
·
·
Restructuring
·
·
·
·
$6M
·
·
·
·
·
·
·
Other Non-cash
$-33M
$-45M
$-38M
$-15M
·
·
·
·
·
·
·
·
Operating Cash Flow
$-42M
$-45M
$-90M
$-70M
$-153M
$-81M
$-76M
$-70M
$-65M
$-93M
$-72M
$13M
CapEx
$1M
$1M
$344.0K
$55.0K
$2M
$324.0K
$325.0K
$311.0K
$2M
$5M
$3M
$2M
Investing Cash Flow
$-9M
$-18M
$-131M
$18M
$51M
$-31M
$23M
$-30M
$65M
$-131M
$-3M
·
Stock Issued
$0
$0
$119M
$72M
$101M
$21M
$0
·
·
$191M
$74M
$61M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$2.0K
Net Stock Activity
$0
$0
$119M
$72M
$101M
·
·
·
·
$191M
$74M
·
Financing Cash Flow
$55M
$107M
$146M
$75M
$83M
$23M
$155M
$104M
$685.0K
$191M
$75M
·
Net Change in Cash
$3M
$43M
$-75M
$24M
$-19M
$-90M
$102M
$3M
$785.0K
$-32M
$-282.0K
$73M
Taxes Paid
$485.0K
$266.0K
$51.0K
$6.0K
$4.0K
$1.0K
$2.0K
$4.0K
$3.0K
·
$69.0K
·
Free Cash Flow
$-44M
$-46M
$-90M
$-70M
$-154M
$-82M
$-77M
$-71M
$-68M
$-97M
$-75M
·
Levered FCF
·
·
$-95M
$-73M
$-159M
$-87M
$-83M
$-74M
·
·
·
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
88.6%
82.1%
80.0%
·
·
·
Operating Margin
-10.1%
-8.4%
-50.8%
-122.2%
-1528.6%
-1199.1%
-1728.1%
-3488.6%
-155.0%
·
-122.3%
·
Net Margin
-15.1%
-11.7%
-53.1%
-128.8%
-1566.5%
-1245.7%
-1797.8%
-3502.0%
-153.2%
·
-123.3%
·
Pretax Margin
-14.9%
-11.7%
-52.6%
-128.8%
-1566.4%
-1245.7%
-1792.0%
-3501.9%
-150.4%
·
-123.4%
·
EBITDA Margin
-9.3%
-7.8%
-49.8%
-120.0%
-1528.6%
-1199.1%
-1728.1%
-3488.6%
-155.0%
·
-122.3%
·
ROA
-13.1%
-10.7%
-27.1%
-39.5%
-90.0%
-40.9%
-42.9%
-53.5%
-34.7%
-68.1%
-25.7%
·
ROE
-40.2%
-23.6%
-36.9%
-81.4%
-192.8%
-73.3%
-80.5%
-71.0%
-38.7%
-74.4%
-34.9%
·
ROIC
-24.9%
-16.2%
-38.2%
-64.8%
-186.8%
-72.0%
-49.0%
-78.5%
-47.6%
·
-27.0%
·
유동성 및 지급능력3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.3
4.6
4.9
2.3
2.5
6.9
11.3
9.9
8.4
10.6
14.5
·
Quick Ratio
1.6
1.6
0.9
1.6
1.4
3.2
8.2
4.4
4.2
3.9
13.9
·
Interest Coverage
·
·
-12.8
-18.8
-34.3
-17.8
-15.9
-25.7
·
·
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
0.9
0.5
0.3
0.1
0.0
0.0
0.0
0.2
·
0.2
·
Inventory Turnover
0.4
0.7
0.5
0.3
·
·
·
·
·
·
·
·
Receivables Turnover
6.3
8.4
8.4
12.7
40.2
·
·
·
·
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.68
$0.73
$0.72
$0.50
$0.63
$1.35
$2.10
$1.85
$2.93
$4.08
$4.19
·
Revenue / Share
$1.69
$1.42
$0.57
$0.33
$0.10
·
·
·
·
·
·
·
Cash Flow / Share
$-0.18
$-0.19
$-0.41
$-0.44
$-1.46
·
·
·
·
·
·
·
Cash / Share
$0.28
$0.27
$0.09
$0.48
$0.56
$0.97
$2.04
$1.26
$1.59
$1.58
$4.12
·
EPS (TTM)
$-0.26
$-0.17
$-0.30
$-0.42
$-1.52
$-1.05
$-1.47
$-1.36
$-1.36
$-1.76
$-1.12
$-2.47
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
22.1%
168.1%
138.6%
416.6%
33.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
98.4%
220.9%
154.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
121.9%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$407M
$334M
$124M
$52M
$10M
$8M
$5M
$3M
$42M
$38M
$24M
$32M
Net Income TTM
$-62M
$-39M
$-66M
$-67M
$-158M
$-94M
$-95M
$-91M
$-64M
$-112M
$-30M
$-3M
Market Cap
$1.42B
$1.21B
$1.44B
$566M
$143M
$606M
$667M
$112M
$314M
$672M
$470M
·
P/E
-22.4
-29.8
-20.7
-6.8
-0.7
-6.2
-5.1
-1.3
-4.9
-8.1
-16.2
-7.6
P/S
3.5
3.6
11.6
10.9
14.2
80.0
126.2
42.9
7.5
17.7
19.6
·
P/B
8.5
7.0
8.6
5.8
1.7
4.8
3.6
1.0
2.3
3.5
4.3
·
P / Tangible Book
8.5
7.0
8.6
5.8
1.7
4.8
·
·
·
·
·
·
P / Cash Flow
-33.5
-26.9
-16.1
-8.1
-0.9
-7.4
-8.7
-1.6
-4.8
-7.3
-6.5
·
P / FCF
-32.4
-26.3
-16.0
-8.1
-0.9
-7.4
-8.7
-1.6
-4.6
-6.9
-6.2
·
Earnings Yield
-4.5%
-3.4%
-4.8%
-14.7%
-138.2%
-16.2%
-19.6%
-76.0%
-20.6%
-12.4%
-6.2%
-13.1%
손익계산서16
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue
$121M
$94M
$125M
$110M
$98M
$74M
$116M
$98M
$73M
$46M
$34M
$56M
$22M
$11M
$44M
$5M
Cost of Revenue
$6M
$5M
$11M
$4M
$12M
$12M
$18M
$16M
$9M
$7M
$5M
$8M
$3M
$2M
$3M
$732.0K
R&D Expense
$26M
$20M
$23M
$18M
$16M
$15M
$14M
$15M
$13M
$11M
$10M
$9M
$8M
$9M
$9M
$7M
SG&A Expense
$101M
$102M
$86M
$84M
$84M
$83M
$76M
$65M
$65M
$53M
$48M
$33M
$27M
$27M
$20M
$19M
Operating Expenses
$133M
$127M
$149M
$102M
$112M
$110M
$140M
$80M
$77M
$64M
$75M
$41M
$35M
$36M
$29M
$26M
Operating Income
$-12M
$-33M
$5M
$5M
$-14M
$-36M
$8M
$2M
$-14M
$-25M
$-28M
$7M
$-17M
$-26M
$12M
$-22M
Interest Expense
·
·
·
·
·
·
·
·
·
$2M
·
$1M
$1M
$1M
·
$886.0K
Other Non-op
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
$375.0K
$704.0K
Pretax Income
$-17M
$-38M
$-400.0K
$-867.0K
$-19M
$-40M
$5M
$-766.0K
$-16M
$-26M
$-28M
$7M
$-17M
$-27M
$11M
$-23M
Income Tax
$110.0K
$8.0K
$7.0K
$102.0K
$1.0K
$859.0K
$35.0K
$43.0K
$67.0K
$121.0K
$333.0K
$200.0K
$0
$14.0K
$0
$0
Net Income
$-17M
$-38M
$-407.0K
$-969.0K
$-19M
$-41M
$5M
$-809.0K
$-16M
$-27M
$-29M
$7M
$-17M
$-27M
$11M
$-23M
EPS (Basic)
$-0.07
$-0.15
$-0.01
$0.00
$-0.08
$-0.17
$0.01
$0.00
$-0.07
$-0.11
$-0.12
$0.03
$-0.08
$-0.13
$0.12
$-0.14
EPS (Diluted)
$-0.07
$-0.15
$-0.01
$0.00
$-0.08
$-0.17
$0.01
$0.00
$-0.07
$-0.11
$-0.12
$0.03
$-0.08
$-0.13
$0.12
$-0.14
Shares (Basic)
248,067,253
245,855,082
·
241,908,407
239,928,570
238,624,145
·
235,911,399
234,571,192
233,065,960
·
222,782,229
214,951,127
207,023,127
·
165,104,789
Shares (Diluted)
248,067,253
245,855,082
·
241,908,407
239,928,570
238,624,145
·
235,911,399
234,571,192
233,065,960
·
227,894,335
214,951,127
207,023,127
·
165,104,789
EBITDA
$-12M
$-32M
·
$5M
$-14M
$-36M
·
$2M
$-14M
$-24M
·
$7M
$-17M
$-26M
·
$-22M
대차대조표23
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$97M
$31M
$68M
$43M
$90M
$31M
$65M
$47M
$42M
$36M
·
$34M
$30M
$92M
·
$62M
Receivables
$100M
$83M
$72M
$77M
$63M
$46M
$58M
$53M
$37M
$28M
·
$43M
$9M
$12M
·
$5M
Inventory
$139M
$128M
$123M
$129M
$123M
$106M
$91M
$85M
$83M
$79M
·
$47M
$48M
$45M
·
$10M
Prepaid Expense
$19M
$24M
$14M
$15M
$16M
$15M
$11M
$12M
$11M
$12M
·
$7M
$5M
$6M
·
$7M
Current Assets
$442M
$382M
$382M
$368M
$352M
$313M
$356M
$284M
$263M
$258M
·
$241M
$162M
$167M
·
$120M
PP&E (Net)
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
PP&E (Gross)
·
·
$5M
·
·
·
$12M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$3M
·
·
·
$11M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$7M
$7M
$7M
$7M
$7M
$7M
$5M
$5M
$5M
$6M
·
$2M
$673.0K
$774.0K
·
$13M
Total Assets
$576M
$505M
$502M
$486M
$467M
$410M
$436M
$368M
$343M
$342M
·
$289M
$211M
$217M
·
$145M
Accounts Payable
$38M
$28M
$19M
$18M
$22M
$14M
$16M
$16M
$11M
$17M
·
$8M
$5M
$11M
·
$3M
Current Liabilities
$132M
$110M
$89M
$83M
$82M
$76M
$78M
$70M
$62M
$57M
·
$44M
$62M
$63M
·
$52M
Capital Leases
$3M
$3M
$4M
$4M
$4M
$3M
$1M
$1M
$1M
$778.0K
·
$3M
$4M
$5M
·
$7M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
·
$170.0K
$172.0K
·
·
·
Total Liabilities
$427M
$356M
$335M
$332M
$327M
$265M
$262M
$210M
$196M
$191M
·
$98M
$88M
$92M
·
$78M
Long-term Debt
$252M
$204M
$203M
$202M
$201M
$151M
$151M
$101M
$100M
$100M
·
$27M
$27M
$27M
·
$27M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$27M
Common Stock
$25.0K
$25.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$23.0K
$23.0K
·
$23.0K
$22.0K
$21.0K
·
$19.0K
Retained Earnings
$-1.00B
$-985M
$-947M
$-947M
$-946M
$-926M
$-885M
$-890M
$-889M
$-873M
·
$-817M
$-824M
$-807M
·
$-791M
AOCI
$-193.0K
$-124.0K
$198.0K
$124.0K
$-38.0K
$18.0K
$57.0K
$185.0K
$-101.0K
$-20.0K
·
$-201.0K
$-210.0K
$-20.0K
·
$-114.0K
Stockholders' Equity
$149M
$149M
$167M
$154M
$140M
$146M
$173M
$158M
$147M
$151M
$167M
$191M
$123M
$125M
$98M
$67M
Liabilities + Equity
$576M
$505M
$502M
$486M
$467M
$410M
$436M
$368M
$343M
$342M
·
$289M
$211M
$217M
·
$145M
Shares Outstanding
249,147,061
246,973,414
244,351,501
242,971,838
240,765,516
239,201,256
238,015,825
236,890,431
235,401,398
233,959,744
·
232,133,132
217,862,921
214,462,050
·
187,399,645
현금 흐름14
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
D&A
$604.0K
$915.0K
$921.0K
$905.0K
$631.0K
$602.0K
$515.0K
$544.0K
$569.0K
$435.0K
$362.0K
$291.0K
$642.0K
$-3.0K
$127.0K
$279.0K
Stock-based Comp
$15M
$14M
$12M
$13M
$12M
$12M
$10M
$9M
$11M
$8M
$4M
$3M
$3M
$3M
$2M
$2M
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-cash
·
$-10M
·
·
·
$-10M
·
·
·
$-17M
·
·
·
$-21M
·
·
Operating Cash Flow
$-6M
$-32M
$21M
$365.0K
$-25M
$-38M
$10M
$501.0K
$-19M
$-36M
$-9M
$-21M
$-15M
$-45M
$14M
$-25M
CapEx
$13.0K
$69.0K
$361.0K
$156.0K
$650.0K
$325.0K
$593.0K
$137.0K
$131.0K
$150.0K
$43.0K
$194.0K
$93.0K
$14.0K
$55.0K
$0
Investing Cash Flow
$23M
$-10M
$4M
$-51M
$35M
$3M
$-42M
$2M
$24M
$-3M
$-30M
$-33M
$-59M
$-10M
$1M
$-832.0K
Stock Issued
·
·
·
·
·
·
$0
$0
$0
$0
$-12.0K
$57M
$11M
$51M
$19M
$34M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
·
·
$51M
·
·
Financing Cash Flow
$50M
$5M
$557.0K
$3M
$50M
$1M
$49M
$3M
$2M
$53M
$26M
$58M
$12M
$51M
$19M
$34M
Net Change in Cash
$66M
$-37M
$25M
$-47M
$59M
$-34M
$18M
$6M
$6M
$15M
$-12M
$4M
$-62M
$-4M
$35M
$8M
Taxes Paid
$170.0K
$-69.0K
$-6.0K
$51.0K
$438.0K
$2.0K
$-6.0K
$0
$271.0K
$1.0K
$32.0K
$0
$19.0K
$0
$0
$0
Free Cash Flow
·
$-32M
·
·
·
$-39M
·
·
·
$-36M
·
·
·
$-45M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-38M
·
·
·
$-46M
·
·
수익성7
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Operating Margin
-10.3%
-34.7%
·
4.2%
-14.7%
-49.0%
·
2.3%
-18.6%
-53.6%
·
13.1%
-74.4%
-229.2%
·
-438.8%
Net Margin
-13.8%
-39.8%
·
-0.88%
-19.5%
-55.5%
·
-0.82%
-22.5%
-57.6%
·
11.8%
-76.7%
-235.5%
·
-459.1%
Pretax Margin
-13.7%
-39.8%
·
-0.79%
-19.5%
-54.4%
·
-0.78%
-22.4%
-57.4%
·
12.1%
-76.7%
-235.4%
·
-459.1%
EBITDA Margin
-10.3%
-33.7%
·
4.2%
-14.7%
-48.2%
·
2.3%
-18.6%
-52.7%
·
13.1%
-74.4%
-229.3%
·
-438.8%
ROA
-3.2%
-8.2%
·
-0.23%
-4.7%
-10.9%
·
-0.25%
-5.9%
-9.5%
·
3.0%
-10.0%
-15.5%
·
-14.5%
ROE
-11.6%
-25.6%
·
-0.62%
-13.3%
-27.8%
·
-0.46%
-12.2%
-19.2%
·
5.1%
-19.4%
-28.2%
·
-30.9%
ROIC
-8.4%
-22.1%
·
3.4%
-10.3%
-25.5%
·
1.5%
-9.3%
-16.4%
·
3.8%
-13.5%
-20.8%
·
-23.4%
유동성 및 지급능력5
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Current Ratio
3.3
3.5
·
4.4
4.3
4.1
·
4.0
4.2
4.5
·
5.5
2.6
2.6
·
2.3
Quick Ratio
1.5
1.0
·
1.4
1.9
1.0
·
1.4
1.3
1.1
·
1.8
0.6
1.7
·
1.3
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.4
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
-10.5
·
6.7
-15.5
-25.4
·
-24.7
효율성3
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.3
0.2
0.2
·
0.3
0.3
0.2
·
0.3
0.1
0.1
·
0.0
Inventory Turnover
0.0
0.0
·
0.0
0.1
0.1
·
0.2
0.1
0.1
·
0.3
0.1
0.1
·
0.1
Receivables Turnover
1.5
1.5
·
1.7
2.0
2.0
·
2.0
3.2
2.3
·
2.3
3.0
1.4
·
1.8
주당5
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$0.60
$0.60
·
$0.64
$0.58
$0.61
·
$0.67
$0.62
$0.64
·
$0.82
$0.57
$0.58
·
$0.36
Revenue / Share
$0.49
$0.38
·
$0.46
$0.41
$0.31
·
$0.42
$0.31
$0.20
·
$0.25
$0.10
$0.05
·
$0.03
Cash Flow / Share
·
$-0.13
·
·
·
$-0.16
·
·
·
$-0.15
·
·
·
$-0.22
·
·
Cash / Share
$0.39
$0.13
·
$0.18
$0.37
$0.13
·
$0.20
$0.18
$0.15
·
$0.15
$0.14
$0.43
·
$0.33
EPS (TTM)
$-0.23
$-0.24
·
$-0.24
$-0.24
$-0.23
·
$-0.30
$-0.27
$-0.28
·
$-0.06
$-0.23
$-0.34
·
$-0.85
가치 평가 (TTM)11
지표
추세
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
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$451M
$428M
·
$398M
$386M
$362M
·
$252M
$210M
$159M
·
$134M
$83M
$63M
·
$9M
Net Income TTM
$-56M
$-58M
·
$-57M
$-56M
$-54M
·
$-73M
$-65M
$-66M
·
$-27M
$-56M
$-66M
·
$-114M
Market Cap
$1.27B
$1.48B
·
$1.34B
$944M
$1.17B
·
$1.63B
$1.74B
$1.71B
·
$947M
$739M
$1.03B
·
$223M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$188M
P/E
-22.2
-25.0
·
-23.0
-16.3
-21.3
·
-23.0
-27.4
-26.1
·
-68.0
-14.7
-14.1
·
-1.4
P/S
2.8
3.5
·
3.4
2.4
3.2
·
6.5
8.3
10.7
·
7.1
8.9
16.3
·
24.8
P/B
8.5
10.0
·
8.7
6.8
8.1
·
10.3
11.9
11.3
·
5.0
6.0
8.2
·
3.3
P / Tangible Book
8.5
10.0
·
8.7
6.8
8.1
·
10.3
11.9
11.3
·
5.0
6.0
8.2
·
3.3
P / Cash Flow
·
-45.9
·
·
·
-30.5
·
·
·
-47.8
·
·
·
-22.9
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
20.9
Earnings Yield
-4.5%
-4.0%
·
-4.4%
-6.1%
-4.7%
·
-4.3%
-3.6%
-3.8%
·
-1.5%
-6.8%
-7.1%
·
-71.4%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$407M
$334M
$124M
$52M
$10M
영업이익률 %
-10.1%
-8.4%
-50.8%
-122.2%
-1528.6%
순이익
$-62M
$-39M
$-66M
$-67M
$-158M
희석 EPS
$-0.26
$-0.17
$-0.30
$-0.42
$-1.52
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
4.3
4.6
4.9
2.3
2.5
당좌 비율
1.6
1.6
0.9
1.6
1.4
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-44M
$-46M
$-90M
$-70M
$-154M
기관 투자자 (13F)
271개의 제출자
· $1.1B 전체
· 기준일 2026년 6월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자271
보유 가치$1.1B
신규 포지션44
청산 포지션32
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
44 (-12 이전 분기 대비)
32 (+1 이전 분기 대비)
86 (-20 이전 분기 대비)
89 (+30 이전 분기 대비)
+2.3M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.