가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
FCEL
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-6.15년 평균 ≈-157.6
≈-157.6
·
·
P/S (TTM)
9.65년 평균 ≈335.5
≈335.5
4.7
고평가
P/B (MRQ)
1.55년 평균 ≈43.0
≈43.0
3.5
저평가
주가 / FCF (TTM)
-14.65년 평균 ≈-303.0
≈-303.0
·
·
주가 / 현금 흐름 (TTM)
-15.35년 평균 ≈-339.1
≈-339.1
·
·
주가 / 유형 장부 가치 (MRQ)
1.55년 평균 ≈44.5
≈44.5
·
·
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
FCEL
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-116.3%5년 평균 ≈-115.3%
≈-115.3%
2.7%
약함
EBITDA 마진 (TTM)
-89.9%5년 평균 ≈-90.7%
≈-90.7%
2.9%
약함
세전 마진 (TTM)
-115.7%5년 평균 ≈-121.0%
≈-121.0%
-10.6%
약함
순이익률 (TTM)
-113.6%5년 평균 ≈-114.6%
≈-114.6%
-1.8%
약함
ROA (TTM)
-16.4%5년 평균 ≈-15.0%
≈-15.0%
-0.08%
약함
ROE (TTM)
-22.9%5년 평균 ≈-21.2%
≈-21.2%
6.6%
약함
ROIC
-29.1%5년 평균 ≈-20.9%
≈-20.9%
4.5%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
FCEL
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
8.75년 평균 ≈7.4
≈7.4
2.3
강한 유동성
Quick Ratio (당좌 비율)
4.25년 평균 ≈5.4
≈5.4
1.3
강한 유동성
Interest Coverage (이자 보상 배율)
-18.55년 평균 ≈-17.0
≈-17.0
3.3
낮은 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
FCEL
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
41.0%5년 평균 ≈22.4%
≈22.4%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
6.6%5년 평균 ≈14.7%
≈14.7%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
17.4%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
FCEL
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-7.425년 평균 ≈$-6.98
≈$-6.98
·
·
Revenue / Share (주당 매출)
$6.145년 평균 ≈$2.76
≈$2.76
·
·
Cash Flow / Share (주당 현금 흐름)
$-4.875년 평균 ≈$-2.99
≈$-2.99
·
·
Cash / Share (주당 현금)
$6.045년 평균 ≈$3.23
≈$3.23
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
FCEL
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.25년 평균 ≈0.1
≈0.1
0.6
약함
Inventory Turnover (재고 회전율)
1.85년 평균 ≈1.7
≈1.7
4.2
약함
Receivables Turnover (매출 채권 회전율)
20.15년 평균 ≈16.4
≈16.4
7.9
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$373.0K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
배당락일
금액
통화
수익률
2월 17, 1999
$239.76
USD
≈2.9%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-5.9%
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 9월 30일
9월 2, 2026
$-0.64
$-0.42
-53.4%
2026년 6월 30일
6월 4, 2026
$-0.66
$-0.53
-25.6%
2026년 3월 31일
$-0.52
$-0.67
22.1%
2025년 12월 31일
$-0.81
$-1.06
23.3%
2025년 9월 30일
$-1.15
$-1.45
20.5%
2025년 6월 30일
$-1.79
$-1.46
-22.5%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$158M
$112M
$123M
$130M
$70M
$71M
$61M
$89M
$96M
$108M
$163M
$180M
Cost of Revenue
$185M
$148M
$134M
$160M
$85M
$79M
$82M
$86M
$93M
$109M
$150M
$167M
Gross Profit
·
·
·
·
·
$-8M
$-21M
$3M
$3M
$-357.0K
$13M
$14M
R&D Expense
$34M
$55M
$61M
$35M
$11M
$5M
$14M
$23M
$20M
$21M
$17M
$18M
SG&A Expense
$61M
$65M
$65M
$80M
$38M
$27M
$32M
$25M
$26M
$25M
$24M
$23M
Operating Expenses
$166M
$123M
$126M
$114M
$49M
$31M
$46M
$48M
$48M
$46M
$42M
$41M
Operating Income
$-192M
$-158M
$-136M
$-144M
$-65M
$-39M
$-67M
$-45M
$-45M
$-46M
$-29M
$-27M
Interest Expense
$10M
$10M
$7M
$6M
$7M
$15M
$11M
$9M
$9M
$5M
$3M
$4M
Interest Income
$8M
$14M
$16M
$3M
$34.0K
·
·
·
·
·
·
·
Other Non-op
$3M
$-2M
$5M
$319.0K
$-728.0K
$684.0K
$93.0K
$3M
$247.0K
$622.0K
$2M
$-8M
Pretax Income
$-191M
$-157M
$-107M
$-146M
$-101M
$-89M
$-77M
$-50M
$-54M
$-51M
$-29M
$-38M
Income Tax
$137.0K
$25.0K
$581.0K
$819.0K
$2.0K
$46.0K
$109.0K
$-3M
$44.0K
$519.0K
$274.0K
$488.0K
Net Income
$-188M
$-126M
$-108M
$-143M
$-101M
$-89M
$-78M
$-47M
$-54M
$-51M
$-29M
$-38M
EPS (Basic)
$-7.42
$-7.83
$-7.92
$-11.43
$-0.31
$-0.42
$-1.82
$-9.01
$-13.73
$-1.82
$-1.33
$-2.02
EPS (Diluted)
$-7.42
$-7.83
$-7.92
$-11.43
$-0.31
$-0.42
$-1.82
$-9.01
$-13.73
$-1.82
$-1.33
$-2.02
Shares (Basic)
25,743,252
16,505,257
13,991,593
12,771,305
334,742,346
221,960,288
55,081,266
6,896,189
4,159,575
29,773,700
24,513,731
20,473,915
Shares (Diluted)
25,743,252
16,505,257
13,991,593
12,771,305
334,742,346
221,960,288
55,081,266
6,896,189
4,159,575
29,773,700
24,513,731
20,473,915
EBITDA
$-152M
$-122M
$-111M
$-122M
$-45M
$-20M
$-67M
$-45M
$-45M
$-46M
$-29M
$-27M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$278M
$148M
$250M
$458M
$432M
$150M
$9M
$39M
$49M
$84M
$59M
$84M
Short-term Investments
·
$109M
$104M
·
·
·
·
·
·
·
·
·
Receivables
$4M
$12M
$4M
$5M
$15M
$10M
$3M
$9M
$69M
$25M
$61M
$64M
Inventory
$86M
$114M
$84M
$91M
$67M
$51M
$55M
$54M
$74M
$74M
$66M
$56M
Prepaid Expense
·
·
·
·
$5M
$4M
$4M
$6M
$5M
$8M
$4M
$4M
Other Current Assets
$16M
$13M
$13M
$11M
$9M
$6M
$6M
$9M
$7M
$10M
$7M
$8M
Current Assets
$450M
$444M
$476M
$580M
$543M
$234M
$84M
$130M
$204M
$202M
$204M
$217M
PP&E (Net)
$96M
$131M
$90M
$58M
$39M
$36M
$41M
$48M
$44M
$37M
$29M
$26M
PP&E (Gross)
$215M
$245M
$198M
$161M
$142M
$133M
$133M
$135M
$128M
$117M
$106M
$99M
Accum. Depreciation
$118M
$115M
$108M
$103M
$102M
$97M
$92M
$87M
$85M
$80M
$77M
$73M
Goodwill
·
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Intangibles
$4M
$15M
$16M
$17M
$19M
$20M
$21M
$10M
$10M
$10M
$10M
$10M
Other Non-current Assets
$104M
$49M
$51M
$14M
$17M
$15M
$9M
$14M
$17M
$16M
$3M
$4M
Total Assets
$932M
$944M
$956M
$940M
$875M
$524M
$333M
$340M
$384M
$341M
$277M
$281M
Accounts Payable
$17M
$23M
$27M
$28M
$19M
$10M
$17M
$23M
$43M
$18M
$16M
$23M
Accrued Liabilities
$31M
$30M
$26M
$27M
$16M
$16M
$11M
$8M
$18M
$21M
$19M
$12M
Current Liabilities
$68M
$74M
$66M
$86M
$53M
$59M
$63M
$60M
$98M
$52M
$75M
$75M
Capital Leases
$12M
$9M
$9M
$8M
$8M
$10M
·
·
·
·
·
·
Other Non-current Liabilities
$115M
$131M
$120M
$83M
$79M
$151M
$90M
$72M
$64M
$81M
$13M
$13M
Total Liabilities
$201M
$217M
$195M
$185M
$170M
$269M
$198M
$163M
$195M
$166M
$123M
$122M
Long-term Debt
·
·
·
·
·
·
·
·
·
$82M
$16M
$11M
Total Debt
·
·
·
·
·
·
·
·
·
$83M
$16M
$11M
Common Stock
$5.0K
$2.0K
$2.0K
$41.0K
$37.0K
$29.0K
$19.0K
$1.0K
$7.0K
$4.0K
$3.0K
$2.0K
Retained Earnings
$-1.83B
$-1.64B
$-1.52B
$-1.41B
$-1.27B
$-1.16B
$-1.08B
$-991M
$-944M
$-890M
$-839M
$-809M
Treasury Stock
$1M
$1M
$1M
$855.0K
$586.0K
$432.0K
$466.0K
$363.0K
$280.0K
$179.0K
$78.0K
$-95.0K
AOCI
$-2M
$-2M
$-2M
$-2M
$-819.0K
$-739.0K
$-647.0K
$-403.0K
$-415.0K
$-544.0K
$-509.0K
$-159.0K
Stockholders' Equity
$662M
$657M
$682M
$684M
$642M
$195M
$76M
$82M
$101M
$114M
$95M
$98M
Liabilities + Equity
$932M
$944M
$956M
$940M
$875M
$524M
$333M
$340M
$384M
$341M
$277M
$281M
Shares Outstanding
46,075,237
20,375,932
15,020,872
13,518,743
12,220,600
294,706,758
193,608,684
7,972,686
5,791,068
2,931,202
25,964,710
23,930,000
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$40M
$36M
$25M
$21M
$20M
$19M
$12M
$9M
·
·
·
·
Stock-based Comp
$11M
$12M
$12M
$7M
$4M
$2M
$3M
$3M
$5M
$3M
$3M
$3M
Deferred Tax
·
·
·
·
·
$0
$0
$-3M
$0
$0
·
·
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
·
·
·
·
·
·
·
Restructuring
·
·
·
·
·
$0
·
$0
$1M
$0
·
·
Other Non-cash
$11M
$-75M
$-70M
$2M
$6M
$31M
·
·
·
·
·
·
Operating Cash Flow
$-125M
$-153M
$-140M
$-112M
$-70M
$-37M
$-31M
$16M
$-72M
$-47M
$-44M
$-57M
CapEx
$19M
$48M
$39M
$21M
$6M
$382.0K
$2M
$10M
$12M
$8M
$7M
$6M
Investing Cash Flow
$89M
$-60M
$-192M
$-47M
$-73M
$-33M
$-69M
$-51M
$-31M
$-41M
$-7M
$-7M
Net Debt Issued
$-14M
$-12M
$-48M
$-10M
$-99M
$-30M
$-48M
$-17M
$-9M
$-30M
$-2M
$-6M
Stock Issued
·
·
·
·
·
·
·
·
·
$71M
$27M
$106M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$71M
$27M
$106M
Financing Cash Flow
$169M
$122M
$151M
$181M
$412M
$222M
$60M
$28M
$72M
$121M
$28M
$96M
Net Change in Cash
$133M
$-91M
$-181M
$21M
$268M
$152M
$-40M
$-7M
$-31M
$33M
$-23M
$16M
Free Cash Flow
$-144M
$-201M
$-180M
$-133M
$-77M
$-37M
$-33M
$6M
$-84M
$-54M
$-51M
$-65M
Levered FCF
$-154M
$-210M
$-187M
$-140M
$-84M
$-52M
$-43M
$-2M
$-93M
$-59M
$-54M
$-68M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
-10.9%
-35.0%
3.5%
2.9%
-0.33%
7.8%
7.6%
Operating Margin
-121.6%
-141.3%
-110.3%
-110.1%
-93.3%
-55.3%
-110.2%
-49.9%
-47.0%
-42.8%
-17.7%
-15.2%
Net Margin
-118.8%
-112.4%
-87.2%
-109.4%
-145.2%
-125.7%
-127.7%
-52.9%
-56.3%
-47.1%
-18.0%
-21.1%
Pretax Margin
-120.9%
-139.8%
-87.1%
-112.2%
-145.2%
-125.7%
-127.5%
-56.3%
-56.3%
-46.8%
-18.0%
-21.3%
EBITDA Margin
-96.1%
-109.1%
-89.7%
-93.8%
-64.7%
-27.9%
-110.2%
-49.9%
-47.0%
-42.8%
-17.7%
-15.2%
ROA
-20.0%
-13.3%
-11.3%
-15.7%
-14.4%
-20.8%
-23.0%
-13.1%
-14.9%
-16.4%
-10.5%
-14.7%
ROE
-28.5%
-18.8%
-15.7%
-21.5%
-21.2%
-61.3%
-96.6%
-53.3%
-50.0%
-48.7%
-30.3%
-87.1%
ROIC
-29.1%
-24.1%
-20.1%
-21.1%
-10.1%
-20.1%
-88.5%
-51.0%
-44.4%
-23.7%
-26.1%
-25.0%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
6.6
6.0
7.2
6.8
10.3
4.0
1.3
2.2
2.1
3.9
2.7
2.9
Quick Ratio
4.2
3.6
5.4
5.4
8.5
2.7
0.2
1.0
1.2
2.1
1.6
2.0
Debt / Equity
·
·
·
·
·
·
·
·
·
0.7
0.2
0.1
LT Debt / Equity
·
·
·
·
·
·
·
·
·
0.7
0.1
0.1
Interest Coverage
-18.5
-16.4
-18.8
-22.5
-8.8
-2.6
-6.3
-4.9
-4.9
-9.3
-9.8
-7.7
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.2
0.1
0.1
0.1
0.1
0.2
0.2
0.2
0.3
0.3
0.6
0.7
Inventory Turnover
1.8
1.5
1.5
2.0
1.4
1.5
1.5
1.3
1.3
1.6
2.5
3.0
Receivables Turnover
20.1
14.4
28.4
13.3
5.7
11.0
9.7
2.0
2.1
2.5
2.6
3.2
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$14.37
$32.24
$1.51
$1.69
$1.75
$0.66
$0.39
$0.86
$1.46
$3.25
$3.67
$0.35
Revenue / Share
$6.14
$6.79
$0.29
$0.34
$0.21
$0.32
$1.10
$1.08
$1.92
$3.64
$6.65
$0.73
Cash Flow / Share
$-4.87
$-9.26
$-0.33
$-0.29
$-0.21
$-0.17
$-0.56
$0.20
$-1.44
$-1.56
$-1.81
$-0.23
Cash / Share
$6.04
$7.27
$0.55
$1.13
$1.18
$0.51
$0.05
$0.41
$0.71
$2.39
$2.27
$0.29
EPS (TTM)
$-7.42
$-7.83
$-7.92
$-11.43
$-0.31
$-0.42
$-1.82
$-9.01
$-13.73
$-1.82
$-1.33
$-2.02
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
41.0%
-9.1%
-5.4%
87.5%
-1.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
6.6%
17.2%
20.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
17.4%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$158M
$112M
$123M
$130M
$70M
$71M
$61M
$89M
$96M
$108M
$163M
$180M
Net Income TTM
$-188M
$-126M
$-108M
$-143M
$-101M
$-89M
$-78M
$-47M
$-54M
$-51M
$-29M
$-38M
Market Cap
$412M
$208M
$14.74B
$37.96B
$87.88B
$17.68B
$1.39B
$29.28B
$54.79B
$42.42B
$98.71B
$2.51T
Enterprise Value
·
·
·
·
·
·
·
·
·
$42.42B
$98.66B
$2.51T
P/E
-1.2
-1.3
-4.1
-8.2
-773.2
-142.9
-4.0
-34.0
-57.4
-662.6
-2858.3
-4320.0
P/S
2.6
1.9
119.4
290.9
1262.9
249.5
22.9
327.3
572.7
391.9
605.3
13898.9
P/B
0.6
0.3
21.6
55.5
136.8
90.9
18.4
356.2
541.1
370.8
1035.7
25062.0
P / Tangible Book
0.6
0.3
22.2
57.3
141.8
103.7
·
·
·
·
·
·
P / Cash Flow
-3.3
-1.4
-105.1
-338.4
-1247.6
-480.7
-45.6
1793.6
-762.6
-910.4
-2229.5
-43604.7
P / FCF
-2.9
-1.0
-82.0
-284.9
-1144.4
-475.8
-42.6
4651.4
-650.7
-780.9
-1927.7
-38822.5
EV / EBITDA
·
·
·
·
·
·
·
·
·
-915.1
-3415.0
-91750.6
EV / FCF
·
·
·
·
·
·
·
·
·
-780.9
-1926.9
-38821.3
EV / Revenue
·
·
·
·
·
·
·
·
·
391.9
605.0
13898.5
Earnings Yield
-82.9%
-76.8%
-24.2%
-12.2%
-0.13%
-0.70%
-25.3%
-2.9%
-1.7%
-0.15%
-0.03%
-0.02%
손익계산서17
지표
추세
Q3 2026
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
Revenue
$33M
$36M
$31M
$55M
$47M
$37M
$19M
$49M
$24M
$22M
$17M
$22M
$26M
$38M
$37M
$39M
Cost of Revenue
$58M
$49M
$36M
$62M
$52M
$47M
$24M
$60M
$30M
$29M
$28M
$24M
$34M
$44M
$32M
$54M
R&D Expense
$9M
$8M
$7M
$5M
$8M
$10M
$11M
$12M
$13M
$17M
$14M
$18M
$16M
$15M
$13M
$12M
SG&A Expense
$14M
$15M
$13M
$15M
$14M
$16M
$15M
$16M
$15M
$18M
$16M
$17M
$18M
$15M
$15M
$15M
Operating Expenses
$22M
$65M
$20M
$22M
$90M
$26M
$28M
$30M
$27M
$34M
$31M
$35M
$33M
$30M
$28M
$27M
Operating Income
$-47M
$-78M
$-26M
$-28M
$-95M
$-36M
$-33M
$-41M
$-34M
$-41M
$-42M
$-36M
$-41M
$-36M
$-22M
$-43M
Interest Expense
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Interest Income
$4M
$2M
$3M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$4M
$5M
$4M
$4M
$3M
$2M
Other Non-op
$707.0K
$605.0K
$470.0K
$-286.0K
$4M
$-1M
$684.0K
$983.0K
$-2M
$3M
$-4M
$5M
$403.0K
$-236.0K
$49.0K
$249.0K
Pretax Income
$-45M
$-78M
$-26M
$-29M
$-92M
$-38M
$-32M
$-40M
$-35M
$-38M
$-44M
$-29M
$-24M
$-34M
$-21M
$-42M
Income Tax
$0
$-50.0K
·
$13.0K
$40.0K
$84.0K
·
$23.0K
$2.0K
·
·
$0
$0
$3.0K
$578.0K
$325.0K
Net Income
$-44M
$-78M
$-23M
$-30M
$-92M
$-38M
$-28M
$-41M
$-33M
$-32M
$-20M
$-30M
$-24M
$-34M
$-19M
$-42M
EPS (Basic)
$-0.64
$-1.45
$-0.49
$-0.43
$-3.78
$-1.79
$-1.42
$-2.29
$-1.99
$-2.18
$-1.37
$-7.72
$-0.06
$-0.09
$-0.05
$-11.16
EPS (Diluted)
$-0.64
$-1.45
$-0.49
$-0.43
$-3.78
$-1.79
$-1.42
$-2.29
$-1.99
$-2.18
$-1.37
$-7.72
$-0.06
$-0.09
$-0.05
$-11.16
Shares (Basic)
70,405,692
54,224,428
48,206,002
·
24,441,294
21,740,193
20,501,663
·
16,772,791
15,099,482
15,054,568
·
415,867,594
406,316,070
405,803,753
·
Shares (Diluted)
70,405,692
54,224,428
48,206,002
·
24,441,294
21,740,193
20,501,663
·
16,772,791
15,099,482
15,054,568
·
415,867,594
406,316,070
405,803,753
·
EBITDA
$-47M
$-78M
$-16M
·
$-95M
$-36M
$-23M
·
$-34M
$-41M
$-34M
·
$-41M
$-36M
$-17M
·
대차대조표26
지표
추세
Q3 2026
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
Cash & Equivalents
$658M
$373M
$312M
$278M
$175M
$116M
$98M
$148M
$159M
$159M
$297M
$250M
$304M
$247M
$315M
$458M
Short-term Investments
·
·
·
·
·
$61M
$110M
$109M
$108M
$101M
·
·
$77M
$76M
$76M
·
Receivables
$7M
$8M
$6M
$4M
$10M
$10M
$9M
$12M
$11M
$7M
$3M
·
$10M
$6M
$3M
·
Inventory
$86M
$88M
$90M
$86M
$105M
$124M
$126M
$114M
$129M
$114M
$103M
·
$86M
$87M
$101M
·
Other Current Assets
$17M
$14M
$15M
$16M
$20M
$16M
$13M
$13M
$12M
$13M
$13M
·
$13M
$14M
$12M
·
Current Assets
$833M
$544M
$495M
$450M
$370M
$384M
$411M
$444M
$460M
$426M
$445M
·
$515M
$453M
$525M
·
PP&E (Net)
$95M
$95M
$96M
$96M
$98M
$138M
$135M
$131M
$121M
$112M
$98M
·
$80M
$71M
$63M
·
PP&E (Gross)
·
·
·
$215M
·
·
·
$245M
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
·
$118M
·
·
·
$115M
·
·
·
·
·
·
·
·
Goodwill
·
·
·
·
·
$4M
$4M
$4M
$4M
$4M
$4M
·
$4M
$4M
$4M
·
Intangibles
$3M
$3M
$4M
$4M
$4M
$14M
$14M
$15M
$15M
$15M
$16M
·
$16M
$17M
$17M
·
Other Non-current Assets
$149M
$131M
$110M
$104M
$74M
$54M
$45M
$49M
$40M
$44M
$43M
·
$39M
$35M
$16M
·
Total Assets
$1.31B
$1.00B
$978M
$932M
$831M
$884M
$908M
$944M
$949M
$917M
$923M
·
$945M
$859M
$892M
·
Accounts Payable
$16M
$16M
$15M
$17M
$16M
$23M
$18M
$23M
$17M
$22M
$17M
·
$22M
$21M
$25M
·
Accrued Liabilities
$41M
$24M
$25M
$31M
$30M
$25M
$24M
$30M
$26M
$24M
$22M
·
$23M
$23M
$20M
·
Current Liabilities
$96M
$63M
$62M
$68M
$69M
$68M
$65M
$74M
$67M
$65M
$54M
·
$59M
$63M
$66M
·
Capital Leases
$12M
$12M
$12M
$12M
$12M
$8M
$9M
$9M
$9M
$9M
$9M
·
$9M
$9M
$10M
·
Other Non-current Liabilities
$147M
$130M
$132M
$115M
$119M
$124M
$126M
$131M
$127M
$130M
$118M
·
$109M
$81M
$82M
·
Total Liabilities
$268M
$215M
$214M
$201M
$205M
$205M
$202M
$217M
$204M
$205M
$181M
·
$177M
$153M
$157M
·
Common Stock
$8.0K
$6.0K
$5.0K
$5.0K
$3.0K
$2.0K
$2.0K
$2.0K
$55.0K
$46.0K
$45.0K
·
$44.0K
$41.0K
$41.0K
·
Retained Earnings
$-1.97B
$-1.93B
$-1.85B
$-1.83B
$-1.80B
$-1.71B
$-1.67B
$-1.64B
$-1.60B
$-1.57B
$-1.54B
·
$-1.49B
$-1.46B
$-1.43B
·
Treasury Stock
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$923.0K
$923.0K
·
AOCI
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
·
$-2M
$-1M
$-1M
·
Stockholders' Equity
$975M
$719M
$695M
$662M
$556M
$609M
$635M
$657M
$676M
$640M
$664M
·
$700M
$638M
$668M
·
Liabilities + Equity
$1.31B
$1.00B
$978M
$932M
$831M
$884M
$908M
$944M
$949M
$917M
$923M
·
$945M
$859M
$892M
·
Shares Outstanding
79,954,196
63,549,362
52,609,242
46,075,237
29,645,294
22,776,193
21,143,772
20,375,932
553,840,943
458,406,776
451,862,054
15,020,872
444,704,081
406,738,713
405,732,053
13,518,743
현금 흐름11
지표
추세
Q3 2026
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
D&A
$9M
$11M
$11M
$10M
$10M
$11M
$10M
$9M
$9M
$10M
$9M
$7M
$7M
$7M
$5M
$5M
Stock-based Comp
$2M
$3M
$2M
$2M
$2M
$5M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
Other Non-cash
·
·
$-24M
·
·
·
$-29M
·
·
·
$-50M
·
·
·
$-43M
·
Operating Cash Flow
$-12M
$-27M
$-34M
$-23M
$-27M
$-30M
$-46M
$6M
$-63M
$-37M
$-58M
$-16M
$-36M
$-35M
$-53M
$-24M
CapEx
$1M
$2M
$773.0K
$1M
$5M
$5M
$7M
$11M
$13M
$13M
$11M
$11M
$11M
$9M
$8M
$5M
Investing Cash Flow
$-7M
$-6M
$-3M
$-1M
$52M
$45M
$-7M
$-41M
$8M
$-114M
$87M
$-54M
$-27M
$-27M
$-85M
$-7M
Net Debt Issued
·
·
$-5M
·
·
·
$-3M
·
·
·
$-3M
·
·
·
$-2M
·
Financing Cash Flow
$316M
$94M
$75M
$129M
$33M
$3M
$5M
$26M
$61M
$15M
$21M
$33M
$122M
$-513.0K
$-4M
$33M
Net Change in Cash
$296M
$61M
$38M
$105M
$58M
$19M
$-48M
$-9M
$6M
$-137M
$49M
$-37M
$59M
$-63M
$-141M
$1M
Free Cash Flow
·
·
$-35M
·
·
·
$-53M
·
·
·
$-69M
·
·
·
$-61M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$-63M
·
수익성7
지표
추세
Q3 2026
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
Operating Margin
-141.4%
-218.9%
-86.1%
·
-204.0%
-95.7%
-172.9%
·
-141.9%
-184.5%
-254.5%
·
-162.3%
-93.5%
-60.6%
·
Net Margin
-134.7%
-218.9%
-74.9%
·
-196.1%
-101.7%
-149.1%
·
-137.8%
-143.3%
-118.6%
·
-95.2%
-89.5%
-50.2%
·
Pretax Margin
-137.2%
-218.3%
-85.3%
·
-196.5%
-100.7%
-170.5%
·
-148.2%
-168.0%
-266.0%
·
-92.5%
-88.4%
-55.3%
·
EBITDA Margin
-141.4%
-218.9%
-51.7%
·
-204.0%
-95.7%
-120.6%
·
-141.9%
-184.5%
-203.0%
·
-162.3%
-93.5%
-46.0%
·
ROA
-4.2%
-8.3%
-2.4%
·
-10.3%
-4.2%
-3.1%
·
-3.5%
-3.6%
-2.2%
·
-2.6%
-3.8%
-2.1%
·
ROE
-5.8%
-11.7%
-3.4%
·
-14.9%
-6.1%
-4.4%
·
-4.8%
-5.0%
-3.0%
·
-3.5%
-5.2%
-2.9%
·
ROIC
·
-10.8%
·
·
-17.2%
-5.9%
·
·
-5.0%
·
·
·
·
-5.6%
-3.5%
·
유동성 및 지급능력3
지표
추세
Q3 2026
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
Current Ratio
8.7
8.6
8.0
·
5.4
5.6
6.3
·
6.9
6.6
8.3
·
8.7
7.2
7.9
·
Quick Ratio
6.9
6.0
5.1
·
2.7
2.7
3.4
·
4.2
4.1
5.6
·
6.6
5.3
6.0
·
Interest Coverage
-16.1
-27.3
-9.5
·
-37.4
-14.1
-12.6
·
-13.2
-18.2
-18.2
·
-21.7
-23.9
-14.9
·
효율성3
지표
추세
Q3 2026
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
Asset Turnover
0.0
0.0
0.0
·
0.1
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
Inventory Turnover
0.6
0.5
0.3
·
0.4
0.4
0.2
·
0.3
0.3
0.3
·
0.4
0.5
0.4
·
Receivables Turnover
3.9
4.0
3.9
·
4.4
4.4
3.0
·
2.2
3.3
5.1
·
2.3
3.5
2.2
·
주당5
지표
추세
Q3 2026
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
Book Value / Share
$12.20
$11.32
$13.21
·
$18.76
$26.75
$30.04
·
$1.22
$1.40
$1.47
·
$1.57
$1.57
$1.65
·
Revenue / Share
$0.47
$0.66
$0.63
·
$1.91
$1.72
$0.93
·
$0.05
$0.05
$0.04
·
$0.06
$0.09
$0.09
·
Cash Flow / Share
·
·
$-0.70
·
·
·
$-2.23
·
·
·
$-0.13
·
·
·
$-0.13
·
Cash / Share
$8.23
$5.87
$5.93
·
$5.89
$5.10
$4.64
·
$0.29
$0.35
$0.66
·
$0.68
$0.61
$0.78
·
EPS (TTM)
$-3.01
$-6.15
$-6.49
·
$-9.28
$-7.49
$-7.88
·
$-13.26
$-11.33
$-9.24
·
$-11.36
$-11.38
$-11.37
·
가치 평가 (TTM)9
지표
추세
Q3 2026
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
Revenue TTM
$154M
$168M
$170M
·
$152M
$129M
$114M
·
$85M
$87M
$103M
·
$140M
$158M
$136M
·
Net Income TTM
$-175M
$-222M
$-182M
·
$-199M
$-140M
$-135M
·
$-115M
$-107M
$-109M
·
$-120M
$-125M
$-121M
·
Market Cap
$1.73B
$826M
$445M
·
$147M
$93M
$162M
·
$8.47B
$12.79B
$16.27B
·
$29.22B
$22.94B
$44.55B
·
P/E
-7.2
-2.1
-1.3
·
-0.5
-0.5
-1.0
·
-1.2
-2.5
-3.9
·
-5.8
-5.0
-9.7
·
P/S
11.2
4.9
2.6
·
1.0
0.7
1.4
·
99.4
146.9
157.9
·
208.5
145.4
328.1
·
P/B
1.8
1.1
0.6
·
0.3
0.2
0.3
·
12.5
20.0
24.5
·
41.8
35.9
66.7
·
P / Tangible Book
1.8
1.2
0.6
·
0.3
0.2
0.3
·
12.9
20.6
25.3
·
43.0
37.1
68.9
·
P / Cash Flow
·
·
-13.1
·
·
·
-3.6
·
·
·
-279.2
·
·
·
-834.6
·
Earnings Yield
-13.9%
-47.3%
-76.7%
·
-187.1%
-182.7%
-102.6%
·
-86.7%
-40.6%
-25.7%
·
-17.3%
-20.2%
-10.4%
·
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
매출
$158M
$112M
$123M
$130M
$70M
영업이익률 %
-121.6%
-141.3%
-110.3%
-110.1%
-93.3%
순이익
$-188M
$-126M
$-108M
$-143M
$-101M
희석 EPS
$-7.42
$-7.83
$-7.92
$-11.43
$-0.31
지표
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
유동비율
6.6
6.0
7.2
6.8
10.3
당좌 비율
4.2
3.6
5.4
5.4
8.5
지표
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
잉여현금흐름
$-144M
$-201M
$-180M
$-133M
$-77M
기관 투자자 (13F)
257개의 제출자
· $1.8B 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.
보유자257
보유 가치$1.8B
신규 포지션119
청산 포지션22
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
119 (+85 이전 분기 대비)
22 (+3 이전 분기 대비)
61 (+12 이전 분기 대비)
38 (+1 이전 분기 대비)
+25.1M
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.