가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FATE
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-2.25년 평균 ≈-6.7
≈-6.7
·
·
P/S (TTM)
41.75년 평균 ≈29.4
≈29.4
48.5
적정 가치
P/B (MRQ)
1.85년 평균 ≈2.5
≈2.5
1.7
고평가
주가 / FCF (TTM)
-2.65년 평균 ≈-7.0
≈-7.0
·
·
주가 / 현금 흐름 (TTM)
-2.75년 평균 ≈-8.7
≈-8.7
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
1.35년 평균 ≈2.5
≈2.5
·
·
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
FATE
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-2058.1%5년 평균 ≈-954.7%
≈-954.7%
-623.6%
약함
EBITDA 마진 (TTM)
-1873.4%5년 평균 ≈-877.4%
≈-877.4%
-619.0%
약함
순이익률 (TTM)
-1941.1%5년 평균 ≈-868.7%
≈-868.7%
-529.8%
약함
ROA (TTM)
-39.9%5년 평균 ≈-32.8%
≈-32.8%
-35.2%
동일
ROE (TTM)
-60.7%5년 평균 ≈-48.2%
≈-48.2%
-45.1%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FATE
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.85년 평균 ≈6.8
≈6.8
8.3
낮은 유동성
당좌 비율 (MRQ)
4.75년 평균 ≈5.4
≈5.4
6.3
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FATE
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-51.2%5년 평균 ≈-2.7%
≈-2.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-59.0%5년 평균 ≈-23.4%
≈-23.4%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-26.7%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FATE
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.155년 평균 ≈$-1.92
≈$-1.92
·
·
Revenue / Share (주당 매출)
$0.065년 평균 ≈$0.45
≈$0.45
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.895년 평균 ≈$-1.47
≈$-1.47
·
·
Cash / Share (주당 현금)
$0.405년 평균 ≈$0.63
≈$0.63
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FATE
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.05년 평균 ≈0.1
≈0.1
0.0
약함
Receivables Turnover (매출 채권 회전율)
3.05년 평균 ≈4.6
≈4.6
3.6
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$41.3K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈10.6%
다음 실적11월 11, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 13, 2026
$-0.25
$-0.27
8.5%
2026년 3월 31일
5월 11, 2026
$-0.26
$-0.29
9.0%
2025년 12월 31일
$-0.27
$-0.28
1.9%
2025년 9월 30일
$-0.27
$-0.30
9.1%
2025년 6월 30일
$-0.29
$-0.35
17.0%
2025년 3월 31일
$-0.32
$-0.39
18.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$7M
$14M
$64M
$96M
$56M
$31M
$11M
$5M
$4M
$4M
$2M
·
R&D Expense
$108M
$135M
$173M
$320M
$216M
$126M
$88M
$56M
$34M
$26M
$20M
$16M
SG&A Expense
$47M
$74M
$81M
$84M
$57M
$34M
$24M
$16M
$12M
$10M
$10M
$8M
Operating Expenses
$154M
$224M
$254M
$405M
$273M
$160M
$111M
$72M
$46M
$36M
$30M
$25M
Operating Income
$-148M
$-210M
$-191M
$-308M
$-217M
$-128M
$-101M
$-67M
$-42M
$-32M
$-28M
$-25M
Interest Expense
·
·
·
·
$0
$0
$2M
$2M
$1M
$2M
$2M
$549.0K
Interest Income
$11M
$17M
$17M
$6M
$1M
$2M
$4M
$2M
$559.0K
$138.0K
$10.0K
$2.0K
Other Non-op
$11M
$24M
$30M
$27M
$5M
$-45M
$3M
$494.0K
$-827.0K
$-1M
$-2M
$-979.0K
Income Tax
$2.0K
$0
$0
$0
$0
$0
$0
·
·
·
·
·
Net Income
$-136M
$-186M
$-161M
$-282M
$-212M
$-173M
$-98M
$-67M
$-43M
$-33M
$-30M
$-26M
EPS (Basic)
$-1.15
$-1.64
$-1.64
$-2.91
$-2.24
$-2.10
·
·
·
·
·
·
EPS (Diluted)
$-1.15
$-1.64
$-1.64
$-2.91
$-2.24
$-2.10
·
·
·
·
·
·
Shares (Basic)
118,789,974
113,685,177
98,411,162
96,826,058
94,747,311
82,385,319
·
·
·
·
·
·
Shares (Diluted)
118,789,974
113,685,177
98,411,162
96,826,058
94,747,311
82,385,319
·
·
·
·
·
·
EBITDA
$-135M
$-191M
$-172M
$-295M
$-211M
$-125M
$-99M
$-66M
$-41M
$-31M
$-27M
$-24M
대차대조표23
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$47M
$36M
$42M
$61M
$134M
$167M
$100M
$191M
$89M
$89M
$65M
$49M
Short-term Investments
$157M
$243M
$273M
$375M
$482M
·
·
·
·
$4M
·
·
Receivables
$916.0K
$4M
$2M
$38M
$9M
$6M
·
$500.0K
·
·
·
·
Prepaid Expense
$4M
$9M
$15M
$27M
$9M
$6M
$6M
$4M
$2M
$1M
$843.0K
$760.0K
Current Assets
$209M
$292M
$332M
$502M
$633M
$494M
$227M
$205M
$103M
$93M
$66M
$50M
PP&E (Net)
$57M
$64M
$97M
$110M
$92M
$32M
$11M
$5M
$3M
$2M
$2M
$1M
PP&E (Gross)
$93M
$100M
$144M
$140M
$108M
$43M
$20M
$11M
$8M
$6M
$6M
$4M
Accum. Depreciation
$36M
$35M
$48M
$30M
$17M
$11M
$9M
$6M
$5M
$4M
$3M
$3M
Other Non-current Assets
$0
$9.0K
$9.0K
$33.0K
$33.0K
$9.0K
$9.0K
$526.0K
$24.0K
$24.0K
$24.0K
$10.0K
Total Assets
$319M
$441M
$506M
$706M
$921M
$622M
$302M
$213M
$105M
$95M
$68M
$51M
Accounts Payable
$3M
$9M
$5M
$8M
$9M
$6M
$6M
$4M
$2M
$934.0K
$996.0K
$645.0K
Accrued Liabilities
$20M
$21M
$28M
$54M
$42M
$16M
$15M
$11M
$7M
$4M
$2M
$2M
Current Liabilities
$36M
$39M
$39M
$114M
$81M
$86M
$28M
$27M
$11M
$15M
$13M
$5M
Capital Leases
$73M
$78M
$97M
$104M
$109M
$94M
$25M
·
·
·
·
·
Long-term Debt
·
·
·
·
·
·
·
$18M
$19M
$13M
$22M
$20M
Total Debt
·
·
·
·
·
·
·
$15M
$15M
$11M
$18M
$20M
Common Stock
$115.0K
$114.0K
$99.0K
$97.0K
$96.0K
$88.0K
$76.0K
$65.0K
$53.0K
$41.0K
$29.0K
$21.0K
Paid-in Capital
$1.74B
$1.72B
$1.58B
$1.54B
$1.45B
$941M
$628M
$446M
$296M
$249M
·
$141M
Retained Earnings
$-1.53B
$-1.40B
$-1.21B
$-1.05B
$-769M
$-557M
$-384M
$-285M
$-219M
$-176M
$-142M
$-112M
AOCI
$116.0K
$268.0K
$15.0K
$-2M
$-762.0K
$70.0K
$22.0K
$-2.0K
$-3.0K
$-1.0K
·
·
Stockholders' Equity
$207M
$319M
$368M
$484M
$679M
$384M
$245M
$160M
$77M
$73M
$38M
$28M
Liabilities + Equity
$319M
$441M
$506M
$706M
$921M
$622M
$302M
$213M
$105M
$95M
$68M
$51M
Shares Outstanding
115,359,735
113,928,279
98,627,076
97,294,917
95,726,962
87,722,237
75,730,260
64,693,681
52,648,601
41,386,506
28,716,570
20,569,399
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$13M
$19M
$18M
$14M
$6M
$3M
$2M
$1M
$971.0K
$881.0K
$687.0K
$496.0K
Stock-based Comp
·
·
·
·
·
·
·
·
·
·
$2M
$2M
Restructuring
$1M
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
$17M
$44M
$10M
$20M
$43M
$131M
$13M
$27M
$5M
$3M
$9M
$534.0K
Operating Cash Flow
$-106M
$-123M
$-132M
$-248M
$-163M
$-39M
$-83M
$-39M
$-37M
$-30M
$-18M
$-22M
CapEx
$6M
$730.0K
$6M
$36M
$51M
$5M
$7M
$2M
$2M
$457.0K
$1M
$882.0K
Investing Cash Flow
$111M
$12M
$113M
$167M
$-324M
$-161M
$-157M
$-463.0K
$-10M
$-4M
·
·
Debt Issued
·
·
·
·
·
·
·
·
$15M
·
·
$20M
Net Debt Issued
·
·
·
·
·
·
$-15M
·
$4M
$-8M
$-2M
$18M
Stock Issued
·
·
·
·
$412M
$189M
$162M
$135M
$43M
·
$5M
$142.0K
Net Stock Activity
·
·
·
·
$412M
$189M
$162M
·
·
·
$5M
$142.0K
Financing Cash Flow
$5M
$100M
$85.0K
$9M
$453M
$283M
$150M
$141M
$47M
$58M
·
·
Net Change in Cash
$11M
$-11M
$-20M
$-72M
$-34M
$83M
$-91M
$102M
$343.0K
$24M
$16M
$-5M
Taxes Paid
$1.6K
$1.7K
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-112M
$-124M
$-138M
$-284M
$-214M
$-44M
$-91M
$-41M
$-39M
$-30M
$-20M
$-23M
수익성5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-2222.4%
-1542.6%
-299.9%
-320.2%
-388.6%
-407.5%
-943.1%
-1415.4%
·
·
-1142.8%
·
Net Margin
-2051.1%
-1366.5%
-253.3%
-292.6%
-379.9%
-551.6%
-919.0%
-1405.0%
·
·
-1233.7%
·
EBITDA Margin
-2028.3%
-1403.5%
-271.1%
-305.9%
-378.1%
-397.7%
-922.6%
-1390.0%
·
·
-1114.6%
·
ROA
-35.9%
-39.3%
-26.6%
-34.6%
-27.5%
-37.5%
-38.1%
-41.8%
-42.9%
-41.1%
-50.3%
-48.5%
ROE
-58.2%
-54.7%
-41.7%
-56.2%
-30.1%
-42.9%
-38.3%
-39.8%
-69.9%
-60.2%
-90.4%
-65.4%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.8
7.6
8.5
4.4
7.8
5.8
8.2
7.5
9.3
6.1
4.9
10.9
Quick Ratio
5.7
7.3
8.1
4.2
1.8
2.0
3.6
7.0
8.1
6.1
4.8
10.7
Debt / Equity
·
·
·
·
·
·
·
0.1
0.2
0.1
0.5
0.7
LT Debt / Equity
·
·
·
·
·
·
·
0.1
0.2
0.0
0.3
0.6
Interest Coverage
·
·
·
·
·
·
-57.5
-39.6
-33.2
-19.5
-12.5
-45.4
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
0.0
0.1
0.1
0.1
0.1
0.0
0.0
·
·
0.0
·
Receivables Turnover
3.0
5.1
3.2
4.1
7.9
10.5
·
19.0
·
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.80
$2.80
$3.74
$4.97
$7.09
$4.38
$3.23
$2.48
$1.47
$1.77
$1.32
$1.38
Revenue / Share
$0.06
$0.12
$0.65
$0.99
·
·
·
·
·
·
·
·
Cash Flow / Share
$-0.89
$-1.08
$-1.34
$-2.56
·
·
·
·
·
·
·
·
Cash / Share
$0.40
$0.32
$0.42
$0.63
$1.40
$1.91
$1.32
$2.94
$1.69
$2.14
$2.26
$2.39
EPS (TTM)
$-1.15
$-1.64
$-1.64
$-2.91
$-2.24
$-2.10
·
·
·
·
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-51.2%
-78.5%
-34.0%
72.4%
77.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-59.0%
-37.5%
26.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-26.7%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$7M
$14M
$64M
$96M
$56M
$31M
$11M
$5M
$4M
$4M
$2M
$2M
Net Income TTM
$-136M
$-186M
$-161M
$-282M
$-212M
$-173M
$-98M
$-67M
$-43M
$-33M
$-30M
$-26M
Market Cap
$113M
$188M
$369M
$982M
$5.60B
$7.98B
$1.48B
$830M
$322M
$104M
$97M
$103M
Enterprise Value
·
·
·
·
·
·
·
$654M
$248M
$22M
$50M
$74M
P/E
-0.9
-1.0
-2.3
-3.5
-26.1
-43.3
·
·
·
·
·
·
P/S
17.0
13.8
5.8
10.2
100.3
253.8
138.8
175.1
78.3
23.6
39.8
64.1
P/B
0.5
0.6
1.0
2.0
8.3
20.7
6.1
5.2
4.2
1.4
2.5
3.7
P / Tangible Book
0.5
0.6
1.0
2.0
8.3
20.7
·
·
·
·
·
·
P / Cash Flow
-1.1
-1.5
-2.8
-4.0
-34.4
-203.3
-17.8
-21.5
-8.7
-3.5
-5.3
-4.6
P / FCF
-1.0
-1.5
-2.7
-3.5
-26.2
-180.6
-16.4
-20.3
-8.3
-3.4
-4.9
-4.4
EV / EBITDA
·
·
·
·
·
·
·
-9.9
-6.0
-0.7
-1.9
-3.0
EV / FCF
·
·
·
·
·
·
·
-16.0
-6.4
-0.7
-2.5
-3.2
EV / Revenue
·
·
·
·
·
·
·
138.1
60.3
5.1
20.7
45.8
Earnings Yield
-117.3%
-99.4%
-43.9%
-28.8%
-3.8%
-2.3%
·
·
·
·
·
·
손익계산서13
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
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$3M
$7M
$2M
$2M
$2M
$933.0K
$59M
$44M
$15M
R&D Expense
$24M
$25M
$25M
$26M
$27M
$29M
$34M
$35M
$35M
$32M
$32M
$34M
$41M
$66M
$87M
$80M
SG&A Expense
$9M
$10M
$11M
$11M
$11M
$14M
$15M
$21M
$17M
$21M
$18M
$19M
$23M
$22M
$22M
$22M
Operating Expenses
$33M
$34M
$36M
$36M
$39M
$43M
$64M
$55M
$52M
$53M
$50M
$53M
$63M
$88M
$109M
$101M
Operating Income
$-31M
$-33M
$-35M
$-35M
$-37M
$-41M
$-62M
$-52M
$-45M
$-51M
$-48M
$-51M
$-63M
$-29M
$-64M
$-86M
Interest Income
$2M
$2M
$2M
$3M
$3M
$3M
$4M
$4M
$5M
$4M
$4M
$5M
$4M
$4M
$3M
$2M
Other Non-op
$975.0K
$2M
$2M
$2M
$3M
$4M
$10M
$5M
$7M
$3M
$4M
$6M
$10M
$10M
$8M
$3M
Net Income
$-30M
$-31M
$-32M
$-32M
$-34M
$-38M
$-52M
$-48M
$-38M
$-48M
$-44M
$-45M
$-53M
$-19M
$-56M
$-84M
EPS (Basic)
$-0.25
$-0.26
$-0.27
$-0.27
$-0.29
$-0.32
$-0.44
$-0.40
$-0.33
$-0.47
$-0.45
$-0.46
$-0.54
$-0.19
$-0.58
$-0.86
EPS (Diluted)
$-0.25
$-0.26
$-0.27
$-0.27
$-0.29
$-0.32
$-0.44
$-0.40
$-0.33
$-0.47
$-0.45
$-0.46
$-0.54
$-0.19
$-0.58
$-0.86
Shares (Basic)
120,397,390
120,030,638
·
118,998,693
118,528,046
118,375,540
·
117,769,161
117,468,124
101,104,345
·
98,568,012
98,400,355
98,054,687
·
97,023,506
Shares (Diluted)
120,397,390
120,030,638
·
118,998,693
118,528,046
118,375,540
·
117,769,161
117,468,124
101,104,345
·
98,568,012
98,400,355
98,054,687
·
97,023,506
EBITDA
$-31M
$-30M
·
$-35M
$-37M
$-38M
·
$-52M
$-45M
$-46M
·
$-51M
$-63M
$-24M
·
$-86M
대차대조표21
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
$32M
$40M
$47M
$41M
$41M
$45M
$36M
$38M
$37M
$121M
$42M
$33M
$47M
$42M
$61M
$82M
Short-term Investments
$121M
$135M
$157M
$175M
$182M
$196M
$243M
$259M
$268M
·
$273M
·
·
·
$375M
·
Receivables
$703.0K
$704.0K
$916.0K
$682.0K
$1M
$2M
$4M
$4M
$1M
$858.0K
$2M
$2M
$3M
$14M
$38M
$10M
Prepaid Expense
$3M
$4M
$4M
$5M
$6M
$5M
$9M
$9M
$13M
$10M
$15M
$13M
$11M
$15M
$27M
$20M
Current Assets
$158M
$180M
$209M
$221M
$230M
$248M
$292M
$310M
$319M
$394M
$332M
$364M
$392M
$438M
$502M
$535M
PP&E (Net)
$52M
$54M
$57M
$59M
$61M
$63M
$64M
$82M
$88M
$92M
$97M
$102M
$106M
$109M
$110M
$109M
PP&E (Gross)
·
·
$93M
·
·
·
$100M
·
·
·
$144M
·
·
·
$140M
·
Accum. Depreciation
·
·
$36M
·
·
·
$35M
·
·
·
$48M
·
·
·
$30M
·
Other Non-current Assets
·
·
$0
$0
$0
$0
$9.0K
$9.0K
$9.0K
$9.0K
$9.0K
$9.0K
$33.0K
$33.0K
$33.0K
$33.0K
Total Assets
$260M
$285M
$319M
$344M
$372M
$399M
$441M
$495M
$529M
$570M
$506M
$544M
$585M
$630M
$706M
$749M
Accounts Payable
$3M
$3M
$3M
$4M
$4M
$4M
$9M
$6M
$5M
$7M
$5M
$6M
$8M
$10M
$8M
$10M
Accrued Liabilities
$15M
$14M
$20M
$18M
$18M
$17M
$21M
$24M
$23M
$32M
$28M
$29M
$29M
$32M
$54M
$50M
Current Liabilities
$33M
$31M
$36M
$28M
$29M
$28M
$39M
$37M
$35M
$45M
$39M
$41M
$45M
$49M
$114M
$104M
Capital Leases
$71M
$72M
$73M
$74M
$76M
$77M
$78M
$92M
$94M
$96M
$97M
$99M
$101M
$102M
$104M
$105M
Common Stock
$117.0K
$116.0K
$115.0K
$115.0K
$115.0K
$115.0K
$114.0K
$114.0K
$114.0K
$114.0K
$99.0K
$99.0K
$99.0K
$98.0K
$97.0K
$97.0K
Paid-in Capital
$1.75B
$1.75B
$1.74B
$1.74B
$1.73B
$1.72B
$1.72B
$1.71B
$1.70B
$1.69B
$1.58B
$1.57B
$1.56B
$1.55B
$1.54B
$1.52B
Retained Earnings
$-1.60B
$-1.57B
$-1.53B
$-1.50B
$-1.47B
$-1.44B
$-1.40B
$-1.35B
$-1.30B
$-1.26B
$-1.21B
$-1.17B
$-1.12B
$-1.07B
$-1.05B
$-994M
AOCI
$-117.0K
$-77.0K
$116.0K
$153.0K
$62.0K
$191.0K
$268.0K
$835.0K
$-422.0K
$-194.0K
$15.0K
$-499.0K
$-587.0K
$-646.0K
$-2M
$-3M
Stockholders' Equity
$153M
$180M
$207M
$234M
$261M
$288M
$319M
$362M
$397M
$426M
$368M
$403M
$438M
$477M
$484M
$518M
Liabilities + Equity
$260M
$285M
$319M
$344M
$372M
$399M
$441M
$495M
$529M
$570M
$506M
$544M
$585M
$630M
$706M
$749M
Shares Outstanding
116,694,106
116,272,513
115,359,735
115,336,697
114,655,067
114,603,910
113,928,279
113,884,884
113,849,557
113,798,942
98,627,076
98,585,750
98,522,718
98,191,015
97,294,917
97,112,209
현금 흐름11
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
$3M
$3M
$3M
$3M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$5M
$3M
Restructuring
·
·
·
$1M
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$-3M
·
·
·
$479.0K
·
·
·
$10M
·
·
·
$-14M
·
·
Operating Cash Flow
$-23M
$-31M
$-23M
$-24M
$-25M
$-34M
$-28M
$-29M
$-32M
$-33M
$-37M
$-38M
$-28M
$-29M
$-75M
$-55M
CapEx
$80.0K
$239.0K
$1M
$2M
$1M
$1M
$98.0K
$495.0K
$51.0K
$86.0K
$181.0K
$565.0K
$2M
$3M
$7M
$9M
Investing Cash Flow
$15M
$24M
$28M
$21M
$20M
$43M
$23M
$25M
$-53M
$17M
$45M
$25M
$33M
$9M
$53M
$80M
Stock Issued
·
·
·
·
·
·
·
·
$-104.0K
$75M
·
·
·
·
·
·
Net Stock Activity
·
·
·
·
·
·
·
·
$-104.0K
$75M
·
·
·
·
·
·
Financing Cash Flow
·
·
$2M
$2M
$1M
$0
$3M
$0
$1M
$95M
$-180.0K
$0
$58.0K
$207.0K
$2M
$1M
Net Change in Cash
$-7M
$-7M
$6M
$-627.0K
$-4M
$9M
$-2M
$-4M
$-84M
$79M
$9M
$-13M
$5M
$-19M
$-21M
$27M
Free Cash Flow
·
$-31M
·
·
·
$-35M
·
·
·
$-33M
·
·
·
$-32M
·
·
수익성5
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
-1495.4%
-2540.4%
·
-1995.1%
-1938.5%
-2534.1%
·
-1703.9%
-665.7%
-2652.9%
·
-2637.8%
-6705.8%
-48.5%
·
-576.7%
Net Margin
-1448.6%
-2402.8%
·
-1852.4%
-1786.6%
-2309.4%
·
-1551.0%
-567.4%
-2493.7%
·
-2323.6%
-5654.3%
-32.0%
·
-557.8%
EBITDA Margin
-1495.4%
-2315.8%
·
-1995.1%
-1938.5%
-2329.5%
·
-1703.9%
-665.7%
-2402.4%
·
-2637.8%
-6705.8%
-41.4%
·
-576.7%
ROA
-9.6%
-9.1%
·
-7.7%
-7.6%
-7.8%
·
-9.2%
-6.9%
-8.0%
·
-7.0%
-7.6%
-2.5%
·
-9.6%
ROE
-14.5%
-13.3%
·
-10.8%
-10.3%
-10.5%
·
-12.5%
-9.2%
-10.6%
·
-9.8%
-10.4%
-3.4%
·
-13.4%
유동성 및 지급능력2
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
4.8
5.8
·
7.9
8.0
8.8
·
8.3
9.2
8.7
·
8.8
8.8
9.0
·
5.2
Quick Ratio
4.7
5.7
·
7.7
7.8
8.6
·
8.0
8.8
2.7
·
0.8
1.1
1.1
·
0.9
효율성2
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
·
0.0
0.0
0.0
·
0.0
0.0
0.1
·
0.0
Receivables Turnover
2.0
0.8
·
0.7
1.6
1.0
·
1.1
3.5
0.3
·
0.3
0.1
4.3
·
1.7
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
$1.31
$1.55
·
$2.03
$2.28
$2.52
·
$3.18
$3.49
$3.74
·
$4.09
$4.44
$4.86
·
$5.33
Revenue / Share
$0.02
$0.01
·
$0.01
$0.02
$0.01
·
$0.03
$0.06
$0.02
·
$0.02
$0.01
$0.60
·
$0.15
Cash Flow / Share
$-0.19
$-0.26
·
·
·
$-0.29
·
·
·
$-0.33
·
·
·
$-0.29
·
·
Cash / Share
$0.28
$0.34
·
$0.35
$0.36
$0.39
·
$0.33
$0.32
$1.07
·
$0.34
$0.47
$0.43
·
$0.85
EPS (TTM)
$-1.05
$-1.09
·
$-1.32
$-1.45
$-1.49
·
$-1.65
$-1.71
$-1.92
·
$-1.77
$-2.17
$-2.42
·
$-3.05
가치 평가 (TTM)9
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
$6M
$6M
·
$7M
$8M
$13M
·
$13M
$12M
$6M
·
$106M
$119M
$137M
·
$69M
Net Income TTM
$-126M
$-130M
·
$-156M
$-172M
$-176M
·
$-178M
$-176M
$-190M
·
$-173M
$-212M
$-235M
·
$-294M
Market Cap
$315M
$140M
·
$145M
$128M
$91M
·
$399M
$373M
$835M
·
$209M
$469M
$560M
·
$2.18B
P/E
-2.6
-1.1
·
-1.0
-0.8
-0.5
·
-2.1
-1.9
-3.8
·
-1.2
-2.2
-2.4
·
-7.3
P/S
48.5
22.1
·
20.4
15.2
6.8
·
29.6
30.3
128.9
·
2.0
3.9
4.1
·
31.5
P/B
2.1
0.8
·
0.6
0.5
0.3
·
1.1
0.9
2.0
·
0.5
1.1
1.2
·
4.2
P / Tangible Book
2.1
0.8
·
0.6
0.5
0.3
·
1.1
0.9
2.0
·
0.5
1.1
1.2
·
4.2
P / Cash Flow
-13.5
-4.5
·
·
·
-2.7
·
·
·
-25.0
·
·
·
-19.4
·
·
Earnings Yield
-38.9%
-90.8%
·
-104.8%
-129.5%
-188.6%
·
-47.1%
-52.1%
-26.2%
·
-83.5%
-45.6%
-42.5%
·
-13.6%
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
$7M
$14M
$64M
$96M
$56M
영업이익률 %
-2222.4%
-1542.6%
-299.9%
-320.2%
-388.6%
순이익
$-136M
$-186M
$-161M
$-282M
$-212M
희석 EPS
$-1.15
$-1.64
$-1.64
$-2.91
$-2.24
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
5.8
7.6
8.5
4.4
7.8
당좌 비율
5.7
7.3
8.1
4.2
1.8
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-112M
$-124M
$-138M
$-284M
$-214M
기관 투자자 (13F)
166개의 제출자
· $189.3M 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.
보유자166
보유 가치$189.3M
신규 포지션33
청산 포지션30
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
33 (+2 이전 분기 대비)
30 (+16 이전 분기 대비)
60 (+5 이전 분기 대비)
36 (+2 이전 분기 대비)
-1.9M
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.