DVLT 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$0.15
시가총액 (MRQ)$132M
P/E (TTM)-15.4
EPS (TTM)$-0.01
매출 (TTM)$47M
ROE (TTM)-108.4%
52주 범위$0–$4
DVLT 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
주식 분할3
배당락일
분할
유형
2024년 4월 15일
1-for-150
역방향
2023년 1월 27일
1-for-100
역방향
2020년 4월 9일
1-for-20
역방향
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$39M2017-12-31 → 2025-12-31
EPS$-0.522020-12-31 → 2025-12-31
잉여현금흐름$-24M2018-12-31 → 2025-12-31
순이익률-370.2%2018-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
DVLT
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-15.45년 평균 ≈-43.9
≈-43.9
·
·
P/S (TTM)
2.85년 평균 ≈10222.3
≈10222.3
18.7
저평가
P/B (MRQ)
0.55년 평균 ≈3887.4
≈3887.4
5.6
저평가
주가 / FCF (TTM)
-1.45년 평균 ≈-5709.0
≈-5709.0
·
·
주가 / 현금 흐름 (TTM)
-1.55년 평균 ≈-5758.0
≈-5758.0
·
·
주가 / 유형 장부 가치 (MRQ)
0.9
·
·
·
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
DVLT
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
71.0%5년 평균 ≈-6.8%
≈-6.8%
53.4%
약함
영업이익률 (TTM)
-145.1%5년 평균 ≈-523.2%
≈-523.2%
-578.8%
최상위권
EBITDA 마진 (TTM)
-114.3%5년 평균 ≈-515.5%
≈-515.5%
-578.8%
최상위권
세전 마진 (TTM)
-370.2%5년 평균 ≈-736.8%
≈-736.8%
-450.4%
약함
순이익률 (TTM)
-370.2%5년 평균 ≈-736.8%
≈-736.8%
-1068.9%
평균 이하
ROA (TTM)
-87.3%5년 평균 ≈-110.3%
≈-110.3%
-39.0%
약함
ROE (TTM)
-108.4%5년 평균 ≈-63.5%
≈-63.5%
-22.0%
약함
ROIC
-13.7%5년 평균 ≈242.3%
≈242.3%
-11.8%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
DVLT
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.95년 평균 ≈3.5
≈3.5
4.8
동일
Quick Ratio (당좌 비율)
0.15년 평균 ≈1.3
≈1.3
2.9
낮은 유동성
Interest Coverage (이자 보상 배율)
-1.65년 평균 ≈-268.1
≈-268.1
-3.8
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
DVLT
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
1361.8%5년 평균 ≈295.1%
≈295.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
126.5%5년 평균 ≈32.0%
≈32.0%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
74.7%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
DVLT
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.525년 평균 ≈$-136.21
≈$-136.21
·
·
Revenue / Share (주당 매출)
$0.265년 평균 ≈$3.79
≈$3.79
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.155년 평균 ≈$-19.40
≈$-19.40
·
·
Cash / Share (주당 현금)
$0.005년 평균 ≈$0.99
≈$0.99
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
DVLT
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.25년 평균 ≈0.2
≈0.2
0.2
동일
Inventory Turnover (재고 회전율)
7.75년 평균 ≈2.3
≈2.3
3.4
최상위권
Receivables Turnover (매출 채권 회전율)
63.25년 평균 ≈27.3
≈27.3
6.8
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$202.5K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-24.9%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 19, 2026
$-0.03
$-0.03
-17.6%
2026년 3월 31일
5월 15, 2026
$-0.09
$-0.08
-10.3%
2025년 12월 31일
$-0.06
$-0.09
34.6%
2025년 9월 30일
$-0.21
$-0.14
-47.1%
2025년 6월 30일
$-0.18
$-0.18
2.0%
2025년 3월 31일
$-0.18
$-0.14
-26.1%
2024년 12월 31일
$-3.47
$-1.65
-110.0%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$39M
$3M
$2M
$3M
$7M
$2M
$2M
$1M
$1M
Cost of Revenue
$9M
$2M
$6M
$3M
$5M
$2M
$2M
$2M
$1M
Gross Profit
$30M
$376.0K
$-3M
$395.0K
$2M
$427.0K
$-71.0K
$-238.0K
$-158.8K
R&D Expense
$16M
$8M
$7M
$7M
$5M
$5M
$5M
$5M
$4M
SG&A Expense
$35M
$10M
$5M
$5M
$4M
$4M
$3M
$4M
$1M
Operating Expenses
$63M
$22M
$18M
$18M
$13M
$12M
$11M
$11M
$7M
Operating Income
$-32M
$-21M
$-21M
$-18M
$-12M
$-11M
$-11M
$-12M
$-7M
Interest Expense
$20M
$1M
$932.0K
$898.0K
$9.0K
$1M
·
$34M
$15M
Interest Income
$5.0K
$7.0K
·
·
·
·
·
·
·
Other Non-op
$-239.0K
$121.0K
$-1.0K
$-12.0K
$-11.0K
$-34.0K
$-902.0K
$69.0K
$-258
Pretax Income
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
$-26M
Income Tax
$5.0K
$0
$4.0K
$2.0K
$2.0K
$3.0K
$8.0K
$8.0K
$5.6K
Net Income
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
$-26M
EPS (Basic)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
EPS (Diluted)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
Shares (Basic)
152,579,525
4,197,284
52,656
194,852
124,016
5,235,263
·
·
·
Shares (Diluted)
152,579,525
4,197,284
52,656
194,852
124,016
5,235,263
·
·
·
EBITDA
$-22M
$-21M
$-21M
$-18M
$-11M
$-11M
$-11M
$-12M
·
대차대조표28
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$2M
$3M
$411.0K
$3M
$13M
$7M
$298.0K
$3M
$249.0K
Receivables
$888.0K
$349.0K
$294.0K
$273.0K
$214.0K
$85.0K
$108.0K
$112.0K
$54.8K
Inventory
$636.0K
$2M
$3M
$7M
$5M
$3M
$3M
$1M
$692.9K
Prepaid Expense
$2M
$1M
$641.0K
$890.0K
$1M
$908.0K
$944.0K
$428.0K
$203.4K
Current Assets
$143M
$6M
$4M
$11M
$19M
$11M
$4M
$5M
$1M
PP&E (Net)
$606.0K
$58.0K
$93.0K
$174.0K
$162.0K
$142.0K
$84.0K
$110.0K
$64.7K
PP&E (Gross)
$2M
$787.0K
$752.0K
$829.0K
$1M
$1M
$897.0K
$868.0K
$908.9K
Accum. Depreciation
$2M
$729.0K
$659.0K
$655.0K
$958.0K
$879.0K
$813.0K
$758.0K
$844.3K
Goodwill
$19M
·
·
·
·
·
·
·
·
Intangibles
$95M
$93M
·
·
·
·
$28.0K
$61.0K
$94.4K
Other Non-current Assets
$5M
$553.0K
$647.0K
$148.0K
$41.0K
$41.0K
$94.0K
$94.0K
$97.5K
Total Assets
$275M
$101M
$5M
$11M
$19M
$11M
$4M
$5M
$1M
Accounts Payable
$11M
$3M
$2M
$2M
$2M
$672.0K
$2M
$532.0K
$1M
Accrued Liabilities
$11M
$1M
$1M
$2M
$1M
$1M
$1M
$846.0K
$715.2K
Short-term Debt
·
·
·
·
·
·
·
·
$0
Current Liabilities
$27M
$4M
$4M
$4M
$3M
$2M
$3M
$1M
$9M
Capital Leases
$4M
$553.0K
$636.0K
$39.0K
·
$39.0K
$0
·
·
Other Non-current Liabilities
$4M
$553.0K
$636.0K
$39.0K
$41.0K
$39.0K
·
·
·
Total Liabilities
$37M
$15M
$10M
$13M
$3M
$3M
$3M
$2M
$31M
Long-term Debt
·
·
·
·
·
$668.0K
$0
·
·
Total Debt
·
·
·
·
·
$179.0K
·
·
·
Common Stock
$59.0K
$5.0K
$1.0K
$7.0K
$2.0K
$1.0K
$0
$2.0K
$32
Paid-in Capital
$615M
$384M
$242M
$226M
$229M
$208M
$188M
$180M
$14M
Retained Earnings
$-377M
$-298M
$-247M
$-228M
$-212M
$-200M
$-188M
$-176M
$-108M
AOCI
·
·
·
·
·
·
$-48.0K
$-45.0K
$-41.9K
Stockholders' Equity
$238M
$86M
$-5M
$-2M
$16M
$7M
$594.0K
$4M
$-94M
Liabilities + Equity
$275M
$101M
$5M
$11M
$19M
$11M
$4M
$5M
$1M
Shares Outstanding
573,438,153
52,034,060
222,300
712,564
158,310
8,402,250
1,245,238
15,366,327
324,821
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$10M
$70.0K
$98.0K
$122.0K
$79.0K
$66.0K
$58.0K
$42.0K
$59.6K
Stock-based Comp
$6M
$3M
$2M
$2M
$1M
$958.0K
$105.0K
$3M
$0
Deferred Tax
·
$0
$0
$0
$0
$0
$0
$0
$0
Amort. of Intangibles
·
·
·
·
·
$28.0K
$33.0K
$33.0K
$5.6K
Other Non-cash
$39M
$31M
$2M
$-4M
$-1M
$2M
$843.0K
$55M
·
Operating Cash Flow
$-24M
$-18M
$-15M
$-18M
$-12M
$-10M
$-11M
$-10M
$-10M
CapEx
$380.0K
$35.0K
$50.0K
$43.0K
$99.0K
$52.0K
$35.0K
$86.8K
$66.0K
Investing Cash Flow
$-8M
$-2M
$-50.0K
$-43.0K
$-99.0K
$-52.0K
$-34.0K
$-87.0K
$-166.0K
Stock Issued
$5M
·
·
·
$8M
$0
$6M
$10M
$0
Stock Repurchased
·
·
·
·
·
·
·
$0
$25.0K
Net Stock Activity
$5M
·
·
·
$8M
·
$6M
$10M
·
Financing Cash Flow
$30M
$22M
$12M
$7M
$17M
$17M
$8M
$13M
$11M
Net Change in Cash
$-1M
$3M
$-2M
$-10M
$6M
$7M
$-3M
$3M
$156.9K
Free Cash Flow
$-24M
$-18M
$-15M
$-18M
$-12M
$-10M
·
$-10M
·
Levered FCF
$-44M
$-19M
$-16M
$-18M
$-12M
$-11M
·
$-44M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Gross Margin
77.8%
14.1%
-166.0%
11.7%
28.5%
17.8%
-4.3%
-17.3%
·
Operating Margin
-83.1%
-790.5%
-1030.1%
-536.2%
-176.0%
-469.5%
-669.9%
-842.1%
·
Net Margin
-202.1%
-1922.5%
-898.8%
-480.0%
-180.7%
-528.5%
-722.6%
-4902.2%
·
Pretax Margin
-202.1%
-1922.5%
-898.6%
-479.9%
-180.7%
-528.4%
-722.1%
-4901.7%
·
EBITDA Margin
-56.6%
-787.9%
-1025.4%
-532.6%
-174.8%
-466.8%
-666.5%
-839.1%
·
ROA
-42.1%
-97.5%
-230.1%
-104.7%
-77.0%
-163.7%
-250.1%
-1963.0%
·
ROE
-50.6%
-114.2%
876.5%
-962.5%
-66.8%
-153.1%
-1604.0%
-1311.5%
·
ROIC
-13.7%
-24.7%
416.2%
904.1%
-70.3%
-150.6%
-1880.2%
-303.1%
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
5.3
1.6
1.1
3.0
6.5
4.9
1.5
3.7
·
Quick Ratio
0.1
0.9
0.2
0.9
4.5
3.3
0.2
2.4
·
Debt / Equity
·
·
·
·
·
0.0
·
·
·
Interest Coverage
-1.6
-16.6
-23.0
-20.1
-1279.0
-8.1
·
-0.3
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.2
0.1
0.3
0.2
0.4
0.3
0.3
0.4
·
Inventory Turnover
7.7
1.1
1.1
0.5
1.2
0.7
0.9
1.6
·
Receivables Turnover
63.2
8.3
7.3
13.8
43.8
24.9
15.1
16.4
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$0.41
$1.65
$-0.15
$-2.80
$1.04
$0.87
$0.02
$0.25
·
Revenue / Share
$0.26
$0.64
$0.26
$17.27
$0.53
·
·
·
·
Cash Flow / Share
$-0.15
$-4.18
$-1.88
$-89.88
$-0.93
·
·
·
·
Cash / Share
$0.00
$0.06
$0.01
$4.07
$0.83
$0.88
$0.01
$0.21
·
EPS (TTM)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
1361.8%
28.4%
-38.1%
-48.6%
172.1%
·
·
·
·
Revenue CAGR 3Y
126.5%
-25.8%
-4.7%
·
·
·
·
·
·
Revenue CAGR 5Y
74.7%
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$39M
$3M
$2M
$3M
$7M
$2M
$2M
$1M
·
Net Income TTM
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
·
Market Cap
$373M
$107M
$600M
$1.18B
$329.83B
$446.16B
$4.55T
$15.77T
·
Enterprise Value
·
·
·
·
·
$446.15B
·
·
·
P/E
-1.2
-0.1
-0.0
-19.9
-198.2
-21498.0
·
·
·
P/S
9.5
39.9
288.2
349.4
50424.6
185590.5
2732169.2
11474418.9
·
P/B
1.6
1.2
-116.4
-589.0
20139.7
60984.1
7662952.8
4129564.5
·
P / Tangible Book
3.0
·
·
·
20139.7
60984.1
·
·
·
P / Cash Flow
-15.8
-6.1
-40.5
-67.1
-28660.7
-45254.0
-412599.2
-1584165.4
·
P / FCF
-15.5
-6.1
-40.4
-67.0
-28416.2
-45016.6
·
-1570469.3
·
EV / EBITDA
·
·
·
·
·
-39760.5
·
·
·
EV / FCF
·
·
·
·
·
-45015.9
·
·
·
EV / Revenue
·
·
·
·
·
185587.5
·
·
·
Earnings Yield
-80.0%
-787.3%
-2646.2%
-5.0%
-0.50%
0.00%
·
·
·
손익계산서18
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
$7M
$3M
$34M
$3M
$2M
$629.0K
$902.0K
$1M
$345.0K
$255.0K
$420.0K
$769.0K
$425.0K
$469.0K
$916.0K
$937.0K
Cost of Revenue
$4M
$3M
$4M
$3M
$2M
$560.0K
$680.0K
$946.0K
$334.0K
$338.0K
$754.0K
$2M
$626.0K
$2M
$901.0K
$807.0K
Gross Profit
$3M
$111.0K
$30M
$95.0K
$35.0K
$69.0K
$222.0K
$226.0K
$11.0K
$-83.0K
$-334.0K
$-2M
$-201.0K
$-1M
$15.0K
$130.0K
R&D Expense
$7M
$6M
$5M
$5M
$4M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
SG&A Expense
$15M
$19M
$15M
$8M
$7M
$6M
$3M
$2M
$3M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
Operating Expenses
$29M
$31M
$26M
$15M
$12M
$10M
$7M
$5M
$5M
$4M
$4M
$5M
$4M
$5M
$5M
$5M
Operating Income
$-26M
$-31M
$4M
$-15M
$-12M
$-9M
$-6M
$-5M
$-5M
$-4M
$-5M
$-6M
$-5M
$-6M
$-5M
$-5M
Interest Expense
$1M
$1M
$2M
$864.0K
$17M
$120.0K
$12.0K
$-9.0K
$4.0K
$1M
$120.0K
$52.0K
$37.0K
$723.0K
$724.0K
$173.0K
Interest Income
·
·
$0
$0
$0
$5.0K
·
·
·
·
·
·
·
·
·
·
Other Non-op
$31.0K
$-17M
$-546.0K
$339.0K
$-3.0K
$-29.0K
$-15.0K
$136.0K
$-1.0K
$1.0K
$6.0K
$-4.0K
$-3.0K
·
$-5.0K
$-2.0K
Pretax Income
$-88M
$-53M
$661.0K
$-33M
$-37M
$-10M
$-6M
$-5M
$-43M
$3M
$-6M
$-6M
$-5M
$-921.0K
$-3M
$-5M
Income Tax
$0
$0
$0
$0
$5.0K
$0
·
$0
$0
$0
$2.0K
$0
$2.0K
$0
$0
$0
Net Income
$-88M
$-53M
$661.0K
$-33M
$-37M
$-10M
$-6M
$-5M
$-43M
$3M
$-6M
$-6M
$-5M
$-921.0K
$-3M
$-5M
EPS (Basic)
$-0.12
$-0.09
$0.53
$-0.33
$-0.54
$-0.18
$2.49
$-1.39
$-11.89
$-5.35
$-71.31
$-144.98
$-180.18
$-79.84
$1.63
$-30.85
EPS (Diluted)
$-0.12
$-0.09
$0.53
$-0.33
$-0.54
$-0.18
$2.49
$-1.39
$-11.89
$-5.35
$-71.31
$-144.98
$-180.18
$-79.84
$1.63
$-30.85
Shares (Basic)
727,623,511
574,220,923
·
101,110,635
68,174,418
53,681,828
·
5,278,064
3,587,122
585,500
·
42,150
29,560
11,536
·
150,705
Shares (Diluted)
727,623,511
574,220,923
·
101,110,635
68,174,418
53,681,828
·
5,278,064
3,587,122
585,500
·
42,150
29,560
11,536
·
150,705
EBITDA
$-26M
$-28M
·
$-15M
$-12M
$-7M
·
$-5M
$-5M
$-4M
·
$-6M
$-5M
$-6M
·
$-5M
대차대조표26
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
$1M
$2M
$2M
$2M
$662.0K
$171.0K
$3M
$4M
$6M
$3M
$411.0K
$212.0K
$2M
$5M
$3M
$3M
Receivables
$4M
$1M
$888.0K
$509.0K
$468.0K
$280.0K
$349.0K
$177.0K
$117.0K
$290.0K
$294.0K
$433.0K
$101.0K
$226.0K
$273.0K
$237.0K
Inventory
$942.0K
$717.0K
$636.0K
$994.0K
$1M
$1M
$2M
$2M
$2M
$3M
$3M
$3M
$5M
$6M
$7M
$7M
Prepaid Expense
$40M
$5M
·
$4M
$945.0K
$900.0K
·
$1M
$1M
$606.0K
$641.0K
$942.0K
$568.0K
$1M
$890.0K
$1M
Current Assets
$135M
$106M
$143M
$17M
$4M
$3M
$6M
$7M
$10M
$6M
$4M
$5M
$8M
$12M
$11M
$11M
PP&E (Net)
$2M
$1M
$606.0K
$303.0K
$347.0K
$98.0K
$58.0K
$62.0K
$65.0K
$79.0K
$93.0K
$109.0K
$92.0K
$155.0K
$174.0K
$198.0K
PP&E (Gross)
$4M
$3M
$2M
$1M
$1M
$839.0K
$787.0K
$780.0K
$772.0K
$758.0K
$752.0K
$752.0K
$718.0K
$843.0K
$829.0K
$1M
Accum. Depreciation
$2M
$2M
$2M
$838.0K
$794.0K
$741.0K
$729.0K
$718.0K
$707.0K
$679.0K
$659.0K
$643.0K
$626.0K
$688.0K
$655.0K
$947.0K
Goodwill
$27M
$27M
$19M
$19M
$19M
·
·
·
·
·
·
·
·
·
·
·
Intangibles
$100M
$103M
$95M
$98M
$96.8K
$90M
$93M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$5M
$5M
$5M
$846.0K
$632.0K
$499.0K
$553.0K
$575.0K
$594.0K
$613.0K
$647.0K
$668.0K
$688.0K
$126.0K
$148.0K
$174.0K
Total Assets
$277M
$250M
$275M
$139M
$121M
$96M
$101M
$8M
$11M
$7M
$5M
$6M
$9M
$13M
$11M
$12M
Accounts Payable
$10M
$7M
$11M
$5M
$4M
$3M
$3M
$2M
$2M
$3M
$2M
$2M
$937.0K
$2M
$2M
$3M
Accrued Liabilities
$12M
$12M
$11M
$5M
$4M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$972.0K
$1M
$2M
$1M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$629.0K
·
·
·
·
Current Liabilities
$27M
$23M
$27M
$24M
$8M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$2M
$3M
$4M
$4M
Capital Leases
·
$4M
$4M
$648.0K
$492.0K
$523.0K
$553.0K
$580.0K
$607.0K
$633.0K
$636.0K
·
·
·
$39.0K
·
Other Non-current Liabilities
$3M
$4M
$4M
$648.0K
$633.0K
$523.0K
$553.0K
$580.0K
$607.0K
$633.0K
$636.0K
$635.0K
$657.0K
·
$39.0K
$74.0K
Total Liabilities
$31M
$30M
$37M
$39M
$47M
$14M
$15M
$4M
$4M
$10M
$10M
$5M
$3M
$5M
$13M
$6M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$629.0K
·
·
·
·
Common Stock
$87.0K
$63.0K
$59.0K
$22.0K
$7.0K
$6.0K
$5.0K
$1.0K
$1.0K
$1.0K
$1.0K
$7.0K
$7.0K
$7.0K
$7.0K
$2.0K
Paid-in Capital
$764M
$651M
$615M
$478M
$419M
$390M
$384M
$296M
$293M
$242M
$242M
$242M
$240M
$237M
$226M
$230M
Retained Earnings
$-519M
$-431M
$-377M
$-378M
$-345M
$-308M
$-298M
$-292M
$-287M
$-244M
$-247M
$-241M
$-235M
$-229M
$-228M
$-225M
Stockholders' Equity
$246M
$220M
$238M
$100M
$74M
$82M
$86M
$4M
$6M
$-3M
$-5M
$885.0K
$6M
$8M
$-2M
$5M
Liabilities + Equity
$277M
$250M
$275M
$139M
$121M
$96M
$101M
$8M
$11M
$7M
$5M
$6M
$9M
$13M
$11M
$12M
Shares Outstanding
854,456,625
617,813,176
573,438,153
217,201,387
86,661,219
66,024,190
52,034,060
7,767,828
4,921,434
1,757,195
222,300
6,579,957
5,300,916
3,058,887
712,564
17,119,353
현금 흐름13
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
$3M
$3M
$8M
$43.0K
$26.0K
$2M
$11.0K
$11.0K
$28.0K
$20.0K
$15.0K
$18.0K
$32.0K
$33.0K
$31.0K
$31.0K
Stock-based Comp
$6M
$5M
$2M
$3M
$1M
$648.0K
$2M
$546.0K
$397.0K
$380.0K
$560.0K
$518.0K
$481.0K
$499.0K
$515.0K
$526.0K
Amort. of Intangibles
$3M
$3M
·
$3M
$2M
$2M
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$36M
·
·
·
$570.0K
·
·
·
$-7M
·
·
·
$-4M
·
·
Operating Cash Flow
$-71M
$-9M
$-610.0K
$-10M
$-7M
$-6M
$-4M
$-4M
$-6M
$-4M
$-3M
$-3M
$-5M
$-5M
$-5M
$-5M
CapEx
$318.0K
$264.0K
$328.0K
$0
$0
$52.0K
$7.0K
$8.0K
$14.0K
$6.0K
$0
$34.0K
$2.0K
$14.0K
$7.0K
$9.0K
Investing Cash Flow
$-3M
$-14M
$-1M
$0
$-6M
$-1M
$-1M
$-181.0K
$-164.0K
$-6.0K
$0
$-34.0K
$-2.0K
$-14.0K
$-7.0K
$-9.0K
Stock Issued
·
$30M
$0
$41.0K
$-223.0K
$5M
·
·
·
·
·
·
·
·
·
$0
Net Stock Activity
·
$30M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$74M
$23M
$2M
$11M
$13M
$4M
$5M
$2M
$9M
$6M
$3M
$1M
$1M
$7M
$5M
$2M
Net Change in Cash
$-805.0K
$201.0K
$321.0K
$1M
$491.0K
$-3M
$-591.0K
$-2M
$3M
$2M
$199.0K
$-2M
$-3M
$2M
$253.0K
$-2M
Free Cash Flow
·
$-9M
·
·
·
$-6M
·
·
·
$-4M
·
·
·
$-5M
·
·
Levered FCF
·
$-10M
·
·
·
$-6M
·
·
·
$-5M
·
·
·
$-5M
·
·
수익성8
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
Gross Margin
42.9%
3.2%
·
3.3%
2.0%
11.0%
·
19.3%
3.2%
-32.6%
·
-217.0%
-47.3%
-267.2%
·
13.9%
Operating Margin
-393.9%
-906.0%
·
-508.1%
-718.1%
-1499.4%
·
-447.3%
-1566.7%
-1630.6%
·
-824.3%
-1104.2%
-1237.1%
·
-506.7%
Net Margin
-1310.5%
-1555.4%
·
-1135.5%
-2139.2%
-1520.3%
·
-434.5%
-12366.7%
1061.6%
·
-794.7%
-1253.2%
-196.4%
·
-496.2%
Pretax Margin
-1310.5%
-1555.4%
·
-1135.5%
-2139.0%
-1520.3%
·
-434.5%
-12366.7%
1061.6%
·
-794.7%
-1252.7%
-196.4%
·
-496.2%
EBITDA Margin
-393.9%
-813.5%
·
-506.6%
-716.6%
-1130.4%
·
-446.4%
-1558.5%
-1622.8%
·
-822.0%
-1096.7%
-1230.1%
·
-503.4%
ROA
-44.3%
-30.7%
·
-45.0%
-56.5%
-18.6%
·
-75.2%
-436.2%
27.8%
·
-71.5%
-50.4%
-6.2%
·
-27.8%
ROE
-55.0%
-35.2%
·
-63.5%
-92.2%
-24.2%
·
-196.6%
-694.2%
106.3%
·
-196.0%
-69.9%
-8.9%
·
-38.2%
ROIC
-10.8%
-14.1%
·
·
-16.8%
-11.6%
·
-122.1%
-84.1%
155.8%
·
-418.7%
-80.1%
-74.7%
·
-88.7%
유동성 및 지급능력4
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
4.9
4.6
·
0.7
0.5
0.6
·
2.3
2.8
1.4
·
1.3
4.3
3.8
·
2.9
Quick Ratio
0.2
0.1
·
0.1
0.1
0.1
·
1.3
1.7
0.7
·
0.2
1.1
1.7
·
0.7
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.7
·
·
·
·
Interest Coverage
-26.5
-27.6
·
-17.1
-0.7
-78.6
·
·
-1351.2
-3.3
·
-121.9
-126.8
-8.0
·
-27.4
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
0.0
0.0
·
0.0
0.0
0.0
·
0.2
0.0
0.0
·
0.1
0.0
0.0
·
0.1
Inventory Turnover
3.3
3.2
·
2.0
0.9
0.3
·
0.4
0.1
0.1
·
0.5
0.1
0.3
·
0.1
Receivables Turnover
3.3
5.1
·
8.5
5.9
2.2
·
3.8
3.2
1.0
·
2.3
2.4
2.0
·
4.2
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
$0.29
$0.36
·
$0.46
$0.85
$1.24
·
$0.55
$1.31
$-1.52
·
$0.13
$1.11
$2.54
·
$0.31
Revenue / Share
$0.01
$0.01
·
$0.03
$0.03
$0.01
·
$0.22
$0.10
$0.44
·
$0.12
$0.10
$0.27
·
$0.06
Cash Flow / Share
·
$-0.02
·
·
·
$-0.11
·
·
·
$-6.05
·
·
·
$-2.67
·
·
Cash / Share
$0.00
$0.00
·
$0.01
$0.01
$0.00
·
$0.50
$1.24
$1.57
·
$0.03
$0.38
$1.72
·
$0.15
EPS (TTM)
$-0.01
$-0.43
·
$1.44
$0.38
$-10.97
·
$-89.94
$-233.53
$-401.82
·
$-403.37
$-289.24
$-136.40
·
$-188.82
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
$47M
$42M
·
$6M
$4M
$3M
·
$2M
$2M
$2M
·
$3M
$3M
$3M
·
$4M
Net Income TTM
$-173M
$-123M
·
$-86M
$-58M
$-64M
·
$-51M
$-52M
$-15M
·
$-16M
$-14M
$-13M
·
$-16M
Market Cap
$299M
$383M
·
$237M
$58M
$56M
·
$14M
$13M
$5M
·
$582M
$1.01B
$725M
·
$143.80B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$583M
·
·
·
·
P/E
-35.0
-1.4
·
0.8
1.8
-0.1
·
-0.0
-0.0
-0.0
·
-0.2
-0.7
-1.7
·
-44.5
P/S
6.4
9.1
·
38.4
13.1
18.4
·
6.3
7.1
2.8
·
225.8
367.6
221.8
·
32322.4
P/B
1.2
1.7
·
2.4
0.8
0.7
·
3.2
2.0
-2.0
·
658.0
172.3
93.4
·
26868.9
P / Tangible Book
2.5
4.3
·
·
1.1
·
·
3.2
2.0
·
·
658.0
172.3
93.4
·
26868.9
P / Cash Flow
·
-43.9
·
·
·
-9.3
·
·
·
-1.5
·
·
·
-157.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
226.0
·
·
·
·
Earnings Yield
-2.9%
-69.3%
·
132.1%
56.7%
-1290.6%
·
-5081.4%
-9086.8%
-13394.0%
·
-455.8%
-151.8%
-57.6%
·
-2.2%
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
$39M
$3M
$2M
$3M
$7M
매출 총이익률 %
77.8%
14.1%
-166.0%
11.7%
28.5%
영업이익률 %
-83.1%
-790.5%
-1030.1%
-536.2%
-176.0%
순이익
$-79M
$-51M
$-19M
$-16M
$-12M
희석 EPS
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
5.3
1.6
1.1
3.0
6.5
당좌 비율
0.1
0.9
0.2
0.9
4.5
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-24M
$-18M
$-15M
$-18M
$-12M
기관 투자자 (13F)
98개의 제출자
· $28.0M 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.
보유자98
보유 가치$28.0M
신규 포지션22
청산 포지션23
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
22 (-16 이전 분기 대비)
23 (+7 이전 분기 대비)
33 (+3 이전 분기 대비)
15 (+8 이전 분기 대비)
+21.6M
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.