ATOS Atossa Therapeutics, Inc. - Common Stock
$4.83
가격 · 5월 20, 2026
기준 재무 정보 5월 8, 2026
52주 범위
$1–$8
61% of range
애널리스트 평점
BUY
9 analysts
목표 주가
$23
+371% upside
P/E (TTM)
-0.1
ROE
-71.7%
순이익률
—
ATOS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$4.83
시가총액
$5M
P/E (TTM)
-0.1
EPS (TTM)
$-4.04
매출 (TTM)
—
배당 수익률
—
ROE
-71.7%
부채/자본
—
52주 범위
$1 – $8
ATOS 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
—
EPS
$-4.04
2022-12-31
→
2025-12-31
잉여현금흐름
$-30M
2018-12-31
→
2025-12-31
마진
—
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ATOS
동종업계 중앙값
P/E (TTM)
-0.1
—
P/S (TTM)
44.6
19.4
P/B
0.1
0.5
Price / FCF (주가 / FCF)
-0.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ATOS
동종업계 중앙값
ROA
-56.1%
-82.8%
ROE
-71.7%
-65.6%
ROIC
-94.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ATOS
동종업계 중앙값
Current Ratio (유동비율)
5.5
4.4
Quick Ratio (당좌 비율)
5.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ATOS
동종업계 중앙값
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ATOS
동종업계 중앙값
ATOS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
9 명의 애널리스트
- 적극 매수 2 22.2%
- 매수 6 66.7%
- 보유 1 11.1%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-17
중앙값
$23.00
← 모든 목표가 하회
$4.83
저가
$20.00
고가
$25.00
중앙값 목표
$23.00
+376.2%
평균 목표
$22.75
+371.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.56%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-1.11 | $-6.25 | 5.1% |
| 2025년 12월 31일 | $-3.08 | $-1.16 | -1.9% |
| 2025년 9월 30일 | $-1.05 | $-1.02 | -0.03% |
| 2025년 6월 30일 | $-1.05 | $-0.88 | -0.17% |
| 2025년 3월 31일 | $-0.75 | $-0.87 | 0.12% |
| 2024년 12월 31일 | $-0.75 | $-0.97 | 0.22% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ATOS | $5M | -0.1 | — | — | -71.7% | — |
| GOSS | $724M | -4.1 | -57.7% | -351.5% | 201.8% | — |
| KALA | $15M | -0.2 | — | — | -1423.8% | — |
| MGX | $61M | -0.7 | -51.8% | -348.5% | -49.6% | — |
| TVGN | — | — | — | — | — | — |
| GRML | — | — | — | — | -104.9% | — |
| PSTV | $71M | -1.8 | -10.5% | -429.4% | -636.9% | — |
| INMB | $41M | -0.8 | 257.1% | -91866.0% | -175.3% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | · | · | · | · | · | · | · | $1.8K | $40.1K | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | $132.4K | $0 | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | $-130.7K | $40.1K | |
| R&D Expense | $21M | $14M | $17M | $15M | $9M | $7M | $7M | $4M | $2M | $770.4K | $2M | $1M | |
| SG&A Expense | $16M | $14M | $14M | $13M | $11M | $8M | $11M | $7M | $5M | $6M | $9M | $8M | |
| Operating Expenses | $37M | $28M | $31M | $28M | $21M | $15M | $17M | $11M | $8M | $8M | $13M | $12M | |
| Operating Income | $-37M | $-28M | $-31M | $-28M | $-21M | $-15M | $-17M | $-11M | $-8M | $-8M | $-13M | $-12M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $15.8K | |
| Interest Income | $2M | $4M | $4M | $877.0K | $6.0K | · | · | · | · | · | · | $260 | |
| Other Non-op | $-6.0K | $-223.0K | $-70.0K | $-146.0K | $-91.0K | $51.0K | $25.6K | $29.3K | $154 | $2M | $431 | $260 | |
| Pretax Income | $-35M | $-26M | $-30M | $-27M | $-21M | $-18M | $-17M | $-11M | $-8M | $-6M | $-13M | $-12M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | $0 | |
| Net Income | $-35M | $-26M | $-30M | $-27M | $-21M | $-18M | $-17M | $-11M | $-8M | $-6M | $-16M | $-15M | |
| EPS (Basic) | $-4.04 | $-3.04 | $-0.24 | $-0.21 | $-0.18 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-4.04 | $-3.04 | $-0.24 | $-0.21 | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 8,611,321 | 8,390,618 | 126,081,602 | 126,624,110 | 116,950,000 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 8,611,321 | 8,390,618 | 126,081,602 | 126,624,110 | · | · | · | · | · | · | · | · | |
| EBITDA | $-37M | $-28M | $-31M | $-28M | $-20M | $-15M | $-17M | $-11M | $-8M | $-8M | $-12M | $-14M |
대차대조표 25
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $41M | $71M | $88M | $111M | $136M | $40M | $13M | $10M | $7M | $3M | $4M | $9M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | $298.0K | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $0 | $9.3K | |
| Prepaid Expense | $1M | $1M | $2M | $1M | $2M | $2M | $862.3K | $509.8K | $250.9K | $171.6K | $193.3K | $194.0K | |
| Other Current Assets | · | · | · | $2M | $1M | $657.0K | $26.1K | $30.9K | $16.3K | · | $110.7K | $0 | |
| Current Assets | $46M | $74M | $92M | $118M | $141M | $43M | $14M | $12M | $8M | $3M | $4M | $9M | |
| PP&E (Net) | · | · | · | · | $20.0K | $21.0K | $34.4K | $54.5K | $11.5K | $55.1K | $171.6K | $136.7K | |
| PP&E (Gross) | · | · | · | · | $36.0K | $186.0K | $185.5K | $216.0K | $171.0K | $210.5K | $285.9K | $456.7K | |
| Accum. Depreciation | · | · | · | · | $16.0K | $165.0K | $151.2K | $162.0K | $160.0K | $155.4K | $114.3K | $320.0K | |
| Intangibles | · | · | · | · | $54.0K | $41.0K | $173.5K | $192.0K | $234.0K | $640.4K | $2M | $2M | |
| Other Non-current Assets | $2M | $2M | $2M | $635.0K | $22.0K | $17.0K | $17.2K | $17.2K | $178.9K | $194.2K | $76.3K | $48.2K | |
| Total Assets | $48M | $76M | $96M | $124M | $141M | $43M | $14M | $12M | $8M | $4M | $6M | $12M | |
| Accounts Payable | $4M | $679.0K | $806.0K | $3M | $2M | $2M | $293.2K | $353.3K | $334.9K | $254.3K | $814.4K | $513.0K | |
| Accrued Liabilities | $1M | $919.0K | $973.0K | $1M | $204.0K | $93.0K | $77.9K | $177.1K | $90.1K | $17.0K | $463.7K | $254.1K | |
| Current Liabilities | $8M | $5M | $5M | $6M | $3M | $16M | $1M | $3M | $1M | $1M | $3M | $2M | |
| Capital Leases | · | · | · | · | · | · | $11.1K | · | · | · | · | · | |
| Total Liabilities | $8M | $5M | $5M | $6M | $3M | $16M | $1M | $3M | · | $1M | $3M | $2M | |
| Common Stock | $2M | $2M | $23M | $23M | $23M | $9M | $2M | $1M | $477.3K | $56.8K | $32.7K | $24.6K | |
| Paid-in Capital | $286M | $283M | $256M | $251M | · | $130M | · | · | $72M | $60M | $55M | $45M | |
| Retained Earnings | $-247M | $-212M | $-186M | $-156M | $-129M | $-112M | $-94M | $-77M | $-65M | $-57M | $-51M | $-35M | |
| Treasury Stock | $1M | $1M | $1M | $0 | · | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | $0 | · | · | · | · | · | · | · | |
| Stockholders' Equity | $39M | $71M | $91M | $118M | $138M | $27M | $13M | $9M | $7M | $3M | $4M | $9M | |
| Liabilities + Equity | $48M | $76M | $96M | $124M | $141M | $43M | $14M | $12M | $8M | $4M | $6M | $12M | |
| Shares Outstanding | 8,611,361 | 8,611,266 | 125,304,064 | 126,624,110 | 126,624,000 | 47,550,000 | 9,130,984 | 5,846,552 | 2,651,952 | 3,786,913 | 2,177,151 | 24,564,058 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | $8.0K | $23.0K | $47.0K | $52.8K | $44.2K | $129.0K | $303.5K | $272.6K | $480.3K | |
| Stock-based Comp | $3M | $2M | $5M | $7M | · | · | · | · | · | · | $840.1K | $556.3K | |
| Amort. of Intangibles | · | · | · | · | · | $27.6K | $30.8K | $30.0K | $103.0K | · | · | · | |
| Other Non-cash | · | · | · | $6M | $4M | $6M | $8M | $2M | $1M | $690.8K | $694.3K | $3M | |
| Operating Cash Flow | $-30M | $-21M | $-21M | $-21M | $-16M | $-12M | $-9M | $-9M | $-7M | $-5M | $-14M | $-11M | |
| CapEx | $23.0K | $19.0K | $14.0K | $27.0K | $9.0K | $9.0K | $7.6K | $110.9K | · | · | · | · | |
| Investing Cash Flow | $-23.0K | $-19.0K | $-14.0K | $-5M | $-9.0K | $-9.0K | $-7.6K | $-110.9K | · | $-9.2K | $-288.4K | $-343.3K | |
| Stock Issued | · | · | · | · | · | · | · | · | $6M | $5M | $9M | $13M | |
| Stock Repurchased | · | $0 | $1M | $0 | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | $0 | $-1M | · | · | · | · | · | $6M | $5M | $9M | · | |
| Financing Cash Flow | $0 | $4M | $-1M | $0 | $113M | $39M | $11M | $12M | $11M | $5M | · | · | |
| Net Change in Cash | $-30M | $-17M | $-22M | $-25M | $97M | $27M | $2M | $3M | $4M | $-687.9K | $-5M | $2M | |
| Free Cash Flow | $-30M | $-21M | $-21M | $-21M | $-16M | $-12M | $-9M | $-9M | · | · | · | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | -7431.9% | 35.2% | |
| Operating Margin | · | · | · | · | · | · | · | · | · | · | -725746.2% | -2784.0% | |
| Net Margin | · | · | · | · | · | · | · | · | · | · | -896491.6% | -2786.9% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | -725721.7% | -2786.9% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | · | · | -710238.4% | -2676.7% | |
| ROA | -56.1% | -29.5% | -27.4% | -20.4% | -22.4% | -62.2% | -131.5% | -114.7% | -132.0% | -122.6% | -175.0% | -123.3% | |
| ROE | -71.7% | -35.1% | -31.8% | -22.3% | -14.8% | -96.3% | -122.4% | -117.7% | -161.9% | -186.3% | -238.1% | -145.8% | |
| ROIC | -94.4% | -38.6% | -34.5% | -23.5% | -14.9% | -53.8% | -131.2% | -129.9% | · | · | -341.0% | -154.2% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.5 | 15.0 | 17.6 | 21.2 | 45.2 | 2.7 | 10.8 | 4.0 | 6.4 | 3.1 | 1.7 | 4.1 | |
| Quick Ratio | 5.0 | 14.3 | 16.9 | 19.9 | 43.6 | 2.5 | 9.5 | 3.6 | 5.9 | 2.9 | 1.5 | 4.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | -928.6 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | 28.5 | 17.1 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | 2.4 |
가치 평가 (TTM) 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $114.0K | $1.8K | $40.1K | |
| Net Income TTM | $-35M | $-26M | $-30M | $-27M | $-21M | $-18M | $-17M | $-11M | $-8M | $-6M | $-16M | $-15M | |
| Market Cap | $5M | $121M | $110M | $67M | $203M | $45M | $14M | $6M | $99M | $64M | $1.88B | $6.32B | |
| P/E | -0.1 | -0.3 | -3.7 | -2.5 | · | · | · | · | · | · | · | · | |
| P/S | 44.6 | 1064.9 | 967.1 | 588.6 | 1776.8 | 396.2 | 125.7 | 52.3 | 870.8 | 561.9 | 1069998.9 | 157526.2 | |
| P/B | 0.1 | 1.7 | 1.2 | 0.6 | 1.5 | 1.7 | 1.1 | 0.7 | 14.3 | 20.7 | 502.7 | 665.7 | |
| P / Tangible Book | 0.1 | 1.7 | 1.2 | 0.6 | 1.5 | 1.7 | · | · | · | · | · | · | |
| P / Cash Flow | -0.2 | -5.8 | -5.3 | -3.2 | -12.3 | -3.9 | -1.6 | -0.7 | -15.1 | -11.9 | -134.8 | -599.0 | |
| P / FCF | -0.2 | -5.8 | -5.3 | -3.2 | -12.3 | -3.9 | -1.6 | -0.7 | · | · | · | · | |
| Earnings Yield | -684.8% | -323.4% | -27.3% | -39.6% | · | · | · | · | · | · | · | · |
손익계산서 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expense | $5M | $6M | $5M | $6M | $4M | $3M | $3M | $4M | $4M | $6M | $4M | $4M | $4M | $5M | $5M | $3M | |
| SG&A Expense | $5M | $5M | $4M | $4M | $3M | $4M | $3M | $4M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $3M | |
| Operating Expenses | $10M | $11M | $9M | $9M | $7M | $7M | $6M | $7M | $7M | $9M | $7M | $8M | $7M | $8M | $8M | $7M | |
| Operating Income | $-10M | $-11M | $-9M | $-9M | $-7M | $-7M | $-6M | $-7M | $-7M | $-9M | $-7M | $-8M | $-7M | $-8M | $-8M | $-7M | |
| Interest Income | $309.0K | $442.0K | $570.0K | $645.0K | $720.0K | $838.0K | $1M | $1M | $1M | $1M | $1M | $983.0K | $850.0K | $671.0K | $194.0K | $11.0K | |
| Other Non-op | $-28.0K | $57.0K | $-11.0K | $-28.0K | $-24.0K | $-34.0K | $-136.0K | $-17.0K | $-36.0K | $28.0K | $-35.0K | $-30.0K | $-33.0K | $-18.0K | $0 | $-88.0K | |
| Pretax Income | $-10M | $-11M | $-9M | $-8M | $-7M | $-6M | $-7M | $-6M | $-6M | $-8M | $-6M | $-10M | $-6M | $-7M | $-8M | $-7M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-10M | $-11M | $-9M | $-8M | $-7M | $-6M | $-7M | $-6M | $-6M | $-8M | $-6M | $-10M | $-6M | $-7M | $-8M | $-7M | |
| EPS (Basic) | $-1.11 | $-3.85 | $-0.07 | $-0.07 | $-0.78 | $-2.88 | $-0.06 | $-0.05 | $-0.05 | $-0.06 | $-0.05 | $-0.08 | $-0.05 | $-0.06 | $-0.06 | $-0.05 | |
| EPS (Diluted) | $-1.11 | $-3.85 | $-0.07 | $-0.07 | $-0.78 | $-2.88 | $-0.06 | $-0.05 | $-0.05 | $-0.06 | $-0.05 | $-0.08 | $-0.05 | · | · | · | |
| Shares (Basic) | 8,622,289 | -378,900,532 | 129,171,424 | 129,170,425 | 8,622,289 | -368,433,964 | 125,772,664 | 125,732,140 | 125,319,778 | -252,958,418 | 125,793,112 | 126,622,798 | 126,624,110 | -253,247,890 | 126,624,000 | 126,624,000 | |
| Shares (Diluted) | 8,622,289 | -378,900,532 | 129,171,424 | 129,170,425 | 8,622,289 | -368,433,964 | 125,772,664 | 125,732,140 | 125,319,778 | -252,958,418 | 125,793,112 | 126,622,798 | 126,624,110 | · | · | · | |
| EBITDA | $-10M | · | $-9M | $-9M | $-7M | · | $-6M | $-7M | $-7M | · | $-7M | $-8M | $-7M | · | $-8M | $-7M |
대차대조표 18
| 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 | $32M | $41M | $52M | $58M | $65M | $71M | $75M | $80M | $84M | $88M | $94M | $99M | $104M | $111M | $117M | $126M | |
| Prepaid Expense | $2M | $1M | $580.0K | $1M | $1M | $1M | $950.0K | $987.0K | $2M | $2M | $3M | $6M | $5M | $1M | $5M | $5M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $7.0K | $7.0K | $858.0K | · | $201.0K | $2M | |
| Current Assets | $37M | $46M | $56M | $63M | $69M | $74M | $77M | $82M | $87M | $92M | $98M | $106M | $111M | $118M | $123M | $133M | |
| Other Non-current Assets | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $642.0K | $631.0K | $635.0K | $629.0K | $627.0K | |
| Total Assets | $38M | $48M | $58M | $65M | $71M | $76M | $79M | $86M | $91M | $96M | $102M | $108M | $116M | $124M | $127M | $134M | |
| Accounts Payable | $3M | $4M | $4M | $2M | $1M | $679.0K | $2M | $1M | $1M | $806.0K | $718.0K | $1M | $1M | $3M | $2M | $2M | |
| Accrued Liabilities | $3M | $1M | $2M | $2M | $2M | $919.0K | $2M | $2M | $2M | $973.0K | $1M | $803.0K | $613.0K | $1M | $117.0K | $834.0K | |
| Current Liabilities | $7M | $8M | $8M | $7M | $5M | $5M | $6M | $6M | $5M | $5M | $3M | $3M | $3M | $6M | $3M | $4M | |
| Total Liabilities | $7M | $8M | $8M | $7M | $5M | $5M | $6M | $6M | $5M | $5M | $3M | $3M | $3M | $6M | $3M | $4M | |
| Common Stock | $2M | $2M | $23M | $23M | $23M | $2M | $23M | $23M | $23M | $23M | $23M | $23M | $23M | $23M | $23M | $23M | |
| Paid-in Capital | $287M | $286M | $263M | $263M | $262M | $283M | $258M | $257M | $257M | $256M | · | · | · | $251M | · | · | |
| Retained Earnings | $-256M | $-247M | $-236M | $-227M | $-219M | $-212M | $-205M | $-198M | $-192M | $-186M | $-179M | $-172M | $-162M | $-156M | $-149M | $-141M | |
| Treasury Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $152.0K | · | $0 | · | · | |
| AOCI | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-54.0K | · | |
| Stockholders' Equity | $30M | $39M | $50M | $58M | $65M | $71M | $74M | $80M | $86M | $91M | $98M | $105M | $113M | $118M | $124M | $130M | |
| Liabilities + Equity | $38M | $48M | $58M | $65M | $71M | $76M | $79M | $86M | $91M | $96M | $102M | $108M | $116M | $124M | $127M | $134M | |
| Shares Outstanding | 8,611,361 | 8,611,361 | 129,171,424 | 129,171,424 | 129,170,004 | 8,611,266 | 125,304,064 | 125,304,064 | 125,507,814 | 125,304,064 | 125,304,000 | 126,505,000 | 126,624,000 | 126,624,110 | 126,624,000 | 126,624,000 |
현금 흐름 10
| 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 | · | · | · | · | · | · | · | · | · | · | $3.0K | $3.0K | $3.0K | · | $2.0K | $2.0K | |
| Stock-based Comp | $722.0K | $503.0K | $784.0K | $796.0K | $563.0K | $774.0K | $749.0K | $352.0K | $417.0K | $519.0K | $926.0K | $2M | $2M | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | · | $-744.0K | · | · | · | |
| Operating Cash Flow | $-10M | $-11M | $-6M | $-7M | $-6M | $-7M | $-5M | $-5M | $-5M | $-6M | $-4M | $-4M | $-7M | $-5M | $-5M | $-6M | |
| CapEx | $0 | $7.0K | $7.0K | $0 | $9.0K | $0 | $10.0K | $3.0K | $6.0K | $0 | $1.0K | $13.0K | $0 | $8.0K | $6.0K | $0 | |
| Investing Cash Flow | $0 | $-7.0K | $-7.0K | $0 | $-9.0K | $0 | $-10.0K | $-3.0K | $-6.0K | $0 | $-1.0K | $-13.0K | $0 | $-2M | $-3M | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | · | · | |
| Financing Cash Flow | $0 | $0 | $0 | $0 | $0 | $3M | $0 | $100.0K | $204.0K | $0 | $-1M | $0 | $0 | $0 | $0 | $0 | |
| Net Change in Cash | $-10M | $-11M | $-6M | $-7M | $-6M | $-4M | $-5M | $-4M | $-4M | $-6M | $-5M | $-4M | $-7M | $-6M | $-8M | $-6M | |
| Free Cash Flow | $-10M | · | · | · | $-6M | · | · | · | $-5M | · | · | · | $-7M | · | · | · |
수익성 3
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | -17.6% | · | -12.6% | -11.2% | -8.3% | · | -8.0% | -6.2% | -5.7% | · | -5.5% | -8.1% | -5.0% | · | -5.9% | -4.8% | |
| ROE | -20.0% | · | -14.1% | -12.2% | -8.9% | · | -8.4% | -6.5% | -5.9% | · | -5.6% | -8.4% | -5.1% | · | -6.0% | -4.9% | |
| ROIC | -32.4% | · | -18.6% | -15.7% | -11.3% | · | -8.7% | -8.9% | -8.1% | · | -7.6% | -7.4% | -6.3% | · | -6.6% | -5.1% |
유동성 및 지급능력 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.9 | · | 6.8 | 9.2 | 12.7 | · | 13.3 | 14.3 | 16.3 | · | 28.4 | 30.5 | 37.7 | · | 43.0 | 35.2 | |
| Quick Ratio | 4.3 | · | 6.3 | 8.5 | 12.0 | · | 12.9 | 14.0 | 15.8 | · | 27.3 | 28.6 | 35.3 | · | 40.9 | 33.1 |
가치 평가 (TTM) 10
| 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 | $114.0K | · | $114.0K | $114.0K | $114.0K | · | $114.0K | $114.0K | $114.0K | · | $114.0K | $114.0K | $114.0K | · | $114.0K | $114.0K | |
| Net Income TTM | $-33M | · | $-31M | $-28M | $-26M | · | $-25M | $-28M | $-28M | · | $-30M | $-31M | $-26M | · | $-25M | $-24M | |
| Market Cap | $45M | · | $112M | $107M | $87M | · | $190M | $149M | $226M | · | $93M | $159M | $91M | · | $105M | $138M | |
| P/E | -2.6 | · | -3.5 | -3.6 | -3.2 | · | -7.2 | -5.2 | -7.8 | · | · | · | · | · | · | · | |
| P/S | 397.3 | · | 985.6 | 940.3 | 759.0 | · | 1670.4 | 1307.7 | 1981.3 | · | 813.2 | 1397.9 | 799.6 | · | 921.7 | 1210.5 | |
| P/B | 1.5 | · | 2.3 | 1.9 | 1.3 | · | 2.6 | 1.9 | 2.6 | · | 0.9 | 1.5 | 0.8 | · | 0.8 | 1.1 | |
| P / Tangible Book | 1.5 | · | 2.3 | 1.9 | 1.3 | · | 2.6 | 1.9 | 2.6 | · | 0.9 | 1.5 | 0.8 | · | 0.8 | 1.1 | |
| P / Cash Flow | -4.7 | · | · | · | -14.5 | · | · | · | -48.1 | · | · | · | -13.0 | · | · | · | |
| P / FCF | -4.7 | · | · | · | -14.5 | · | · | · | -48.0 | · | · | · | -13.0 | · | · | · | |
| Earnings Yield | -38.6% | · | -28.7% | -27.7% | -31.3% | · | -13.8% | -19.3% | -12.8% | · | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 순이익 | $-35M | $-26M | $-30M | $-27M | $-21M |
| 희석 EPS | $-4.04 | $-3.04 | $-0.24 | $-0.21 | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 유동비율 | 5.5 | 15.0 | 17.6 | 21.2 | 45.2 |
| 당좌 비율 | 5.0 | 14.3 | 16.9 | 19.9 | 43.6 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-30M | $-21M | $-21M | $-21M | $-16M |
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.