가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
RYTM
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-29.85년 평균 ≈-15.4
≈-15.4
·
·
P/S (TTM)
26.65년 평균 ≈65.8
≈65.8
25.1
더 비싼
P/B (MRQ)
62.05년 평균 ≈47.3
≈47.3
18.6
고평가
EV / EBITDA
-31.1
·
·
·
Price / FCF (주가 / FCF)
-53.55년 평균 ≈-23.7
≈-23.7
·
·
Price / Cash Flow (주가 / 현금 흐름)
-53.95년 평균 ≈-25.2
≈-25.2
·
·
EV / 매출 (TTM)
25.7
·
·
·
EV / FCF
-51.1
·
·
·
주가 / 유형 장부 가치 (MRQ)
65.15년 평균 ≈60.7
≈60.7
·
·
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
RYTM
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-83.6%5년 평균 ≈-1338.6%
≈-1338.6%
-53.2%
평균 이하
EBITDA Margin (EBITDA 마진)
-100.9%5년 평균 ≈-1332.3%
≈-1332.3%
-53.2%
평균 이하
세전 마진 (TTM)
-85.1%5년 평균 ≈-180.4%
≈-180.4%
-55.4%
평균 이하
순이익률 (TTM)
-85.6%5년 평균 ≈-703.1%
≈-703.1%
-69.2%
동일
ROA (TTM)
-50.7%5년 평균 ≈-49.3%
≈-49.3%
-20.8%
약함
ROE (TTM)
-450.9%5년 평균 ≈-416.2%
≈-416.2%
-34.6%
약함
ROIC
-77.9%5년 평균 ≈-129.6%
≈-129.6%
-17.1%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
RYTM
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
1.0
·
0.9
높은 부채
유동비율 (MRQ)
3.55년 평균 ≈5.8
≈5.8
7.3
낮은 유동성
당좌 비율 (MRQ)
3.05년 평균 ≈5.5
≈5.5
6.5
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
0.9
·
0.8
높은 부채
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
RYTM
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
45.8%5년 평균 ≈247.7%
≈247.7%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
100.2%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
RYTM
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-3.115년 평균 ≈$-3.10
≈$-3.10
·
·
Revenue / Share (주당 매출)
$2.925년 평균 ≈$1.38
≈$1.38
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.785년 평균 ≈$-2.46
≈$-2.46
·
·
Cash / Share (주당 현금)
$0.815년 평균 ≈$1.34
≈$1.34
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
RYTM
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.45년 평균 ≈0.2
≈0.2
0.0
최상위권
Inventory Turnover (재고 회전율)
0.95년 평균 ≈3.1
≈3.1
·
·
Receivables Turnover (매출 채권 회전율)
8.55년 평균 ≈7.3
≈7.3
8.4
동일
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$458.4K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-0.46%
다음 실적11월 02, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 3, 2026
$-0.73
$-0.84
12.8%
2026년 3월 31일
$-0.83
$-0.87
4.6%
2025년 12월 31일
$-0.73
$-0.84
12.9%
2025년 9월 30일
$-0.82
$-0.74
-11.1%
2025년 6월 30일
$-0.75
$-0.69
-8.8%
2025년 3월 31일
$-0.81
$-0.72
-13.2%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$190M
$130M
$77M
$24M
$3M
$0
$0
$0
$0
$0
Cost of Revenue
$19M
$13M
$9M
$2M
$599.0K
·
·
·
·
·
R&D Expense
$167M
$238M
$135M
$109M
$104M
$90M
$109M
$50M
$23M
$20M
SG&A Expense
$195M
$144M
$118M
$92M
$68M
$46M
$37M
$28M
$10M
$6M
Operating Expenses
$382M
$396M
$262M
$203M
$173M
$137M
$146M
$78M
$32M
$26M
Operating Income
$-192M
$-266M
$-184M
$-179M
$-170M
$-137M
$-146M
$-78M
$-32M
$-26M
Interest Expense
·
·
$14M
$5M
·
·
·
·
·
·
Interest Income
·
·
·
·
$447.0K
$3M
$5M
$4M
$566.0K
$33.0K
Other Non-op
$1M
$2M
$190.0K
$-790.0K
$100M
$3M
$5M
$4M
$-1M
$33.0K
Pretax Income
$-196M
$-260M
$-184M
$-181M
$-70M
·
·
·
·
·
Income Tax
$497.0K
$346.0K
$564.0K
·
·
·
·
·
·
·
Net Income
$-197M
$-261M
$-185M
$-181M
$-70M
$-134M
$-141M
$-74M
$-34M
$-26M
EPS (Basic)
$-3.11
$-4.34
$-3.20
$-3.47
$-1.40
$-3.04
$-3.86
·
·
·
EPS (Diluted)
$-3.11
$-4.34
$-3.20
$-3.47
$-1.40
$-3.04
$-3.86
·
·
·
Shares (Basic)
64,984,361
60,995,204
57,673,128
52,120,701
49,600,294
44,127,220
36,422,450
·
·
·
Shares (Diluted)
64,984,361
60,995,204
57,673,128
52,120,701
49,600,294
44,127,220
36,422,450
·
·
·
EBITDA
$-192M
$-265M
$-183M
$-178M
$-169M
$-136M
$-145M
$-78M
$-32M
·
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$54M
$89M
$60M
$128M
$59M
$101M
$62M
$50M
$34M
$7M
Short-term Investments
$335M
$231M
$216M
$206M
$236M
$72M
$230M
·
$114M
$4M
Receivables
$26M
$19M
$15M
$6M
$1M
·
·
·
·
·
Inventory
$26M
$19M
$9M
$3M
$111.0K
·
·
·
·
·
Prepaid Expense
$26M
$16M
$9M
$12M
$12M
$9M
$10M
$7M
$3M
$638.0K
Other Current Assets
$10M
$9M
$7M
$7M
$4M
$3M
$4M
$1M
$1M
$216.0K
Current Assets
$467M
$374M
$308M
$354M
$308M
$182M
$302M
$259M
$151M
$11M
PP&E (Net)
$1M
$632.0K
$1M
$2M
$3M
$3M
$4M
$1M
$840.0K
$930.0K
PP&E (Gross)
$6M
$5M
$5M
$5M
$5M
$5M
$4M
$2M
$1M
$1M
Accum. Depreciation
$5M
$5M
$4M
$3M
$2M
$1M
$752.0K
$809.0K
$367.0K
$144.0K
Intangibles
$5M
$6M
$7M
$8M
$5M
·
·
·
·
·
Other Non-current Assets
$3M
$7M
$15M
$17M
·
·
·
·
·
·
Total Assets
$480M
$392M
$333M
$382M
$330M
$187M
$309M
$260M
$152M
$12M
Accounts Payable
$14M
$12M
$5M
$5M
$6M
$5M
$10M
$8M
$2M
$2M
Accrued Liabilities
$84M
$63M
$48M
$33M
$30M
$13M
$14M
$6M
$4M
$3M
Current Liabilities
$106M
$116M
$55M
$40M
$43M
$18M
$24M
$14M
$7M
$5M
Capital Leases
$3M
$4M
$490.0K
$1M
$2M
·
·
·
·
·
Total Liabilities
$210M
$228M
$163M
$118M
$45M
$21M
$28M
$14M
$7M
$5M
Long-term Debt
$108M
$110M
·
·
·
·
·
·
·
·
Total Debt
$108M
$110M
·
·
·
·
·
·
·
·
Common Stock
$67.0K
$61.0K
$59.0K
$56.0K
$50.0K
$44.0K
$44.0K
$34.0K
$27.0K
$10.0K
Paid-in Capital
$1.49B
$1.18B
$1.06B
$974M
$813M
$626M
$606M
$431M
$255M
$44M
Retained Earnings
$-1.35B
$-1.16B
$-895M
$-710M
$-529M
$-459M
$-325M
$-185M
$-110M
$-77M
AOCI
$-796.0K
$-39.0K
$134.0K
$-92.0K
$-1.0K
$49.0K
·
·
·
·
Stockholders' Equity
$139M
$22M
$170M
$264M
$284M
$167M
$281M
$246M
$145M
$-33M
Liabilities + Equity
$480M
$392M
$333M
$382M
$330M
$187M
$309M
$260M
$152M
$12M
Shares Outstanding
67,205,321
62,390,654
59,426,559
56,612,429
50,283,574
44,235,903
43,996,753
34,410,725
27,284,140
10,196,292
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$500.0K
$700.0K
$900.0K
$896.0K
$816.0K
$690.0K
$834.0K
$442.0K
$223.0K
$144.0K
Stock-based Comp
$67M
$40M
$33M
$20M
$21M
$17M
$12M
$6M
$2M
$1M
Deferred Tax
$0
$0
$0
·
·
·
·
$0
$0
$0
Amort. of Intangibles
·
·
$855.0K
$774.0K
$342.0K
·
·
·
·
·
Other Non-cash
$14M
$106M
$15M
$-13M
$-98M
$-6M
$5M
$5M
$2M
·
Operating Cash Flow
$-116M
$-114M
$-136M
$-173M
$-146M
$-122M
$-123M
$-62M
$-29M
$-23M
CapEx
$953.0K
$0
$47.0K
$281.0K
$434.0K
$214.0K
$3M
$722.0K
$133.0K
$1M
Investing Cash Flow
$-137M
$-48M
$-6M
$28M
$-62M
$159M
$-28M
$-87M
$-110M
$-5M
Debt Issued
$0
$0
$24M
$72M
·
·
·
·
·
·
Net Debt Issued
$-20M
$-13M
$17M
$72M
·
·
·
·
·
·
Stock Issued
$34M
$39M
$49M
$131M
$162M
·
$161M
$163M
$126M
·
Net Stock Activity
$34M
$39M
$49M
$131M
$162M
·
$161M
$163M
$126M
·
Financing Cash Flow
$218M
$191M
$74M
$214M
$166M
$2M
$163M
$165M
$167M
·
Net Change in Cash
$-35M
$29M
$-68M
$68M
$-42M
$39M
$13M
$15M
$28M
$-28M
Free Cash Flow
$-117M
·
$-136M
$-174M
$-146M
$-122M
$-126M
$-63M
$-30M
·
Levered FCF
·
·
$-150M
·
·
·
·
·
·
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Margin
-101.2%
-204.0%
-238.1%
-757.9%
-5391.9%
·
·
·
·
·
Net Margin
-103.6%
-200.3%
-238.5%
-766.2%
-2207.1%
·
·
·
·
·
Pretax Margin
-103.3%
-200.0%
-237.8%
·
·
·
·
·
·
·
EBITDA Margin
-100.9%
-203.5%
-236.9%
-754.1%
-5366.0%
·
·
·
·
·
ROA
-45.1%
-71.9%
-51.6%
-50.9%
-27.0%
-54.1%
-49.5%
-36.0%
-41.1%
·
ROE
-309.1%
-1582.1%
-100.6%
-66.4%
-23.0%
-73.7%
-65.4%
-28.7%
-60.2%
·
ROIC
-77.9%
-202.1%
-108.9%
·
·
·
·
·
·
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
4.4
3.2
5.6
8.9
7.1
10.1
12.4
19.0
22.4
·
Quick Ratio
3.9
2.9
5.3
8.5
6.8
9.6
2.6
3.6
22.0
·
Debt / Equity
0.8
5.1
·
·
·
·
·
·
·
·
LT Debt / Equity
0.7
5.0
·
·
·
·
·
·
·
·
Interest Coverage
·
·
-13.3
-34.4
·
·
·
·
·
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.4
0.2
0.1
0.0
0.0
0.0
0.0
0.0
·
Inventory Turnover
0.9
1.0
1.6
1.4
10.8
·
·
·
·
·
Receivables Turnover
8.5
7.8
7.3
6.5
6.2
·
·
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$2.07
$0.35
$2.86
$4.67
$5.65
$3.76
$6.39
$7.16
$5.31
·
Revenue / Share
$2.92
$2.13
$1.34
$0.45
$0.06
·
·
·
·
·
Cash Flow / Share
$-1.78
$-1.87
$-2.36
$-3.33
$-2.94
·
·
·
·
·
Cash / Share
$0.81
$1.43
$1.01
$2.26
$1.18
$2.28
$1.42
$1.44
$1.25
·
EPS (TTM)
$-3.11
$-4.34
$-3.20
$-3.47
$-1.40
$-3.04
$-3.86
·
·
·
성장률2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
45.8%
68.1%
227.6%
649.5%
·
·
·
·
·
·
Revenue CAGR 3Y
100.2%
245.5%
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$190M
$130M
$77M
$24M
$3M
$0
$0
$0
$0
·
Net Income TTM
$-197M
$-261M
$-185M
$-181M
$-70M
$-134M
$-141M
$-74M
$-34M
·
Market Cap
$7.19B
$3.49B
$2.73B
$1.65B
$502M
$1.32B
$1.01B
$925M
$793M
·
Enterprise Value
$6.91B
$3.28B
·
·
·
·
·
·
·
·
P/E
-34.4
-12.9
-14.4
-8.4
-7.1
-9.8
-5.9
·
·
·
P/S
37.9
26.8
35.3
69.7
159.1
·
·
·
·
·
P/B
51.7
160.7
16.1
6.2
1.8
7.9
3.6
3.8
5.5
·
P / Tangible Book
53.8
224.5
16.8
6.4
1.8
7.9
·
·
·
·
P / Cash Flow
-62.2
-30.7
-20.1
-9.5
-3.4
-10.8
-8.2
-14.9
-26.9
·
P / FCF
-61.7
·
-20.1
-9.5
-3.4
-10.8
-8.0
-14.7
-26.8
·
EV / EBITDA
-36.1
-12.4
·
·
·
·
·
·
·
·
EV / FCF
-59.3
·
·
·
·
·
·
·
·
·
EV / Revenue
36.4
25.2
·
·
·
·
·
·
·
·
Earnings Yield
-2.9%
-7.8%
-7.0%
-11.9%
-14.0%
-10.2%
-16.8%
·
·
·
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
Q3 2022
Q2 2022
Revenue
$71M
$60M
$57M
$51M
$49M
$33M
$42M
$33M
$29M
$26M
$24M
$23M
$19M
$11M
$4M
$9M
Cost of Revenue
$9M
$7M
$5M
$5M
$6M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$2M
$1M
$497.0K
$378.0K
R&D Expense
$43M
$42M
$42M
$46M
$42M
$37M
$41M
$38M
$30M
$129M
$30M
$34M
$34M
$38M
$21M
$31M
SG&A Expense
$67M
$64M
$57M
$52M
$46M
$39M
$38M
$35M
$36M
$34M
$32M
$30M
$30M
$25M
$22M
$22M
Operating Expenses
$120M
$112M
$104M
$104M
$94M
$80M
$83M
$77M
$70M
$166M
$66M
$66M
$66M
$64M
$44M
$54M
Operating Income
$-49M
$-52M
$-47M
$-53M
$-45M
$-47M
$-41M
$-44M
$-40M
$-140M
$-41M
$-44M
$-47M
$-53M
$-39M
$-45M
Interest Expense
·
·
·
·
·
·
·
·
·
$5M
·
$3M
$3M
$3M
$2M
$46.0K
Other Non-op
$1M
$-2M
$58.0K
$274.0K
$2M
$-644.0K
$325.0K
$1M
$302.0K
$524.0K
$393.0K
$-159.0K
$-17.0K
$-27.0K
$-370.0K
$-133.0K
Pretax Income
$-49M
$-55M
$-48M
$-53M
$-46M
$-49M
$-43M
$-44M
$-32M
$-141M
$-41M
$-44M
$-47M
$-52M
$-41M
·
Income Tax
$444.0K
$545.0K
$-31.0K
$111.0K
$337.0K
$80.0K
$-89.0K
$-344.0K
$479.0K
$300.0K
$196.0K
$368.0K
$0
$0
·
·
Net Income
$-49M
$-56M
$-48M
$-53M
$-47M
$-49M
$-43M
$-44M
$-32M
$-141M
$-42M
$-44M
$-47M
$-52M
$-41M
$-45M
EPS (Basic)
$-0.73
$-0.83
$-0.73
$-0.82
$-0.75
$-0.81
$-0.71
$-0.73
$-0.55
$-2.35
$-0.70
$-0.76
$-0.82
$-0.92
$-0.79
$-0.89
EPS (Diluted)
$-0.73
$-0.83
$-0.73
$-0.82
$-0.75
$-0.81
$-0.71
$-0.73
$-0.55
$-2.35
$-0.70
$-0.76
$-0.82
$-0.92
$-0.79
$-0.89
Shares (Basic)
68,592,661
67,974,193
·
66,261,055
63,684,359
63,059,165
·
61,219,918
61,011,824
60,143,558
·
57,874,960
56,867,662
56,708,975
51,400,922
50,398,003
Shares (Diluted)
68,592,661
67,974,193
·
66,261,055
63,684,359
63,059,165
·
61,219,918
61,011,824
60,143,558
·
57,874,960
56,867,662
56,708,975
51,400,922
50,398,003
EBITDA
·
$-52M
·
$-53M
$-45M
$-47M
·
$-44M
·
$-140M
·
$-44M
$-47M
$-53M
$-39M
$-45M
대차대조표28
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
Q3 2022
Q2 2022
Cash & Equivalents
$66M
$62M
$54M
$52M
$136M
$106M
$89M
$48M
$162M
$53M
·
$65M
$116M
$110M
$185M
$113M
Short-term Investments
$265M
$278M
$335M
$364M
$155M
$208M
$231M
$251M
$157M
$148M
·
$235M
$138M
$185M
$163M
$122M
Receivables
$40M
$34M
$26M
$33M
$26M
$18M
$19M
$19M
$18M
$15M
·
$15M
$14M
$8M
$3M
$2M
Inventory
$31M
$29M
$26M
$22M
$19M
$19M
$19M
$14M
$12M
$9M
·
$8M
$6M
$5M
·
·
Prepaid Expense
$25M
$27M
$26M
$24M
$25M
$18M
$16M
$9M
$9M
$11M
·
$8M
$10M
$10M
$11M
$12M
Other Current Assets
·
·
$10M
·
·
·
$9M
·
·
·
·
·
·
·
·
·
Current Assets
$427M
$430M
$467M
$495M
$361M
$369M
$374M
$340M
$357M
$236M
·
$329M
$284M
$318M
$362M
$249M
PP&E (Net)
$103.0K
$1M
$1M
$237.0K
$297.0K
$462.0K
$632.0K
$801.0K
$973.0K
$1M
·
$2M
$2M
$2M
$2M
$3M
PP&E (Gross)
·
·
$6M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$5M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
Intangibles
$5M
$5M
$5M
$6M
$6M
$6M
$6M
$6M
$7M
$7M
·
$7M
$7M
$8M
$8M
$8M
Other Non-current Assets
·
·
$3M
·
·
·
$7M
·
·
·
·
·
·
·
·
·
Total Assets
$437M
$442M
$480M
$507M
$373M
$387M
$392M
$364M
$382M
$259M
·
$354M
$310M
$346M
$390M
$278M
Accounts Payable
$16M
$12M
$14M
$14M
$16M
$12M
$12M
$5M
$5M
$8M
·
$4M
$8M
$13M
$5M
$6M
Accrued Liabilities
·
·
$84M
·
·
$59M
$63M
$55M
$48M
$45M
·
$44M
$36M
$31M
$26M
$36M
Current Liabilities
$124M
$103M
$106M
$104M
$129M
$112M
$116M
$98M
$55M
$54M
·
$50M
$46M
$46M
$33M
$45M
Capital Leases
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$3M
$284.0K
·
$692.0K
$888.0K
$1M
$1M
$2M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
$36M
$35M
·
·
·
·
·
·
Total Liabilities
$220M
$205M
$210M
$211M
$239M
$224M
$228M
$211M
$202M
$197M
·
$157M
$128M
$126M
$108M
$82M
Long-term Debt
$106M
$108M
$108M
$109M
$110M
$110M
$110M
·
·
·
·
·
·
·
$73M
$34M
Total Debt
·
$108M
·
$109M
$110M
$110M
·
·
·
·
·
·
·
·
·
·
Common Stock
$69.0K
$69.0K
$67.0K
$67.0K
$64.0K
$62.0K
$61.0K
$61.0K
$60.0K
$60.0K
·
$59.0K
$57.0K
$56.0K
$56.0K
$50.0K
Paid-in Capital
$1.56B
$1.53B
$1.49B
$1.45B
$1.24B
$1.22B
$1.18B
$1.12B
$1.11B
$1.10B
·
$1.05B
$991M
$982M
$949M
$823M
Retained Earnings
$-1.46B
$-1.41B
$-1.35B
$-1.30B
$-1.25B
$-1.20B
$-1.16B
$-1.11B
$-1.07B
$-1.04B
·
$-853M
$-809M
$-762M
$-668M
$-627M
AOCI
$-912.0K
$444.0K
$-796.0K
$-926.0K
$-2M
$-51.0K
$-39.0K
$-604.0K
$-617.0K
$-181.0K
·
$-113.0K
$-14.0K
$-6.0K
$-339.0K
$-906.0K
Stockholders' Equity
$103M
$123M
$139M
$149M
$-12M
$19M
$22M
$11M
$39M
$62M
$170M
$197M
$182M
$220M
$281M
$196M
Liabilities + Equity
$437M
$442M
$480M
$507M
$373M
$387M
$392M
$364M
$382M
$259M
·
$354M
$310M
$346M
$390M
$278M
Shares Outstanding
68,816,868
68,445,084
67,205,321
66,684,077
63,913,185
63,494,892
62,390,654
61,436,251
61,095,949
60,964,468
·
59,089,352
56,896,068
56,852,404
55,756,256
50,454,170
현금 흐름12
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
Q3 2022
Q2 2022
Stock-based Comp
$26M
$23M
$19M
$19M
$16M
$13M
$11M
$11M
$10M
$8M
$9M
$9M
$9M
$6M
$5M
$5M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
$214.0K
$214.0K
$216.0K
Operating Cash Flow
$-9M
$-44M
$-25M
$-27M
$-23M
$-40M
$-19M
$-25M
$-29M
$-41M
$-29M
$-29M
$-41M
$-36M
$-47M
$-39M
CapEx
·
·
·
·
·
·
·
·
·
·
$-1.0K
$1.0K
$0
$47.0K
$95.0K
$60.0K
Investing Cash Flow
$14M
$57M
$30M
$-246M
$54M
$25M
$21M
$-91M
$-9M
$30M
$23M
$-95M
$48M
$18M
$-40M
$36M
Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$38M
·
Net Debt Issued
·
$-4M
·
·
·
$-5M
·
·
·
$-3M
·
·
·
$-1M
·
·
Stock Issued
$0
$0
·
·
$0
$34M
·
·
·
·
$0
·
·
·
·
·
Net Stock Activity
·
$0
·
·
·
$34M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-1M
$-5M
$-3M
$189M
$-889.0K
$32M
$38M
$2M
$146M
$4M
$2M
$73M
$-965.0K
$-133.0K
$159M
$38M
Net Change in Cash
$3M
$8M
$2M
$-83M
$30M
$17M
$42M
$-114M
$108M
$-7M
$-5M
$-51M
$6M
$-18M
$72M
$35M
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$-36M
·
·
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
Q3 2022
Q2 2022
Operating Margin
·
-87.1%
·
-102.6%
-93.4%
-143.7%
·
-132.0%
·
-538.7%
·
-195.3%
-242.5%
-458.0%
·
·
Net Margin
·
-92.6%
·
-103.1%
-96.1%
-151.3%
·
-131.2%
·
-544.4%
·
-196.2%
-243.0%
-455.0%
·
·
Pretax Margin
·
-91.6%
·
-102.9%
-95.5%
-151.1%
·
-132.3%
·
-543.3%
·
-194.6%
·
·
·
·
EBITDA Margin
·
-87.1%
·
-102.6%
-93.4%
-143.7%
·
-132.0%
·
-538.7%
·
-195.3%
-242.5%
-458.0%
·
·
ROA
·
-13.4%
·
-12.2%
-12.4%
-15.3%
·
-12.2%
·
-46.8%
·
-11.9%
-15.9%
-16.6%
-11.0%
-13.5%
ROE
·
-78.5%
·
-66.1%
-340.0%
-122.9%
·
-41.8%
·
-100.5%
·
-18.4%
-24.7%
-22.9%
-13.5%
-16.4%
ROIC
·
-22.9%
·
-20.5%
-46.6%
-36.6%
·
-388.2%
·
-227.6%
·
-22.4%
·
·
·
·
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
Q3 2022
Q2 2022
Current Ratio
·
4.2
·
4.7
2.8
3.3
·
3.5
·
4.4
·
6.6
6.2
6.9
10.9
5.6
Quick Ratio
·
3.6
·
4.3
2.4
3.0
·
3.3
·
4.0
·
6.3
5.8
6.6
10.6
5.3
Debt / Equity
·
0.9
·
0.7
-9.2
5.8
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
·
0.8
·
0.7
-8.9
5.7
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-29.4
·
-14.0
-14.1
-17.2
-18.3
·
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
Q3 2022
Q2 2022
Asset Turnover
·
0.1
·
0.1
0.1
0.1
·
0.1
·
0.1
·
0.1
0.1
0.0
·
·
Inventory Turnover
·
0.3
·
0.3
0.4
0.3
·
0.4
·
0.4
·
0.6
0.7
0.5
·
·
Receivables Turnover
·
2.3
·
2.0
2.2
2.0
·
2.0
·
2.3
·
2.5
2.5
2.6
·
·
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
Q3 2022
Q2 2022
Book Value / Share
·
$1.80
·
$2.23
$-0.19
$0.30
·
$0.18
·
$1.01
·
$3.34
$3.20
$3.87
$5.04
$3.88
Revenue / Share
·
$0.88
·
$0.77
$0.76
$0.52
·
$0.54
·
·
·
$0.39
$0.34
$0.20
·
·
Cash Flow / Share
·
$-0.65
·
·
·
$-0.64
·
·
·
·
·
·
·
$-0.64
·
·
Cash / Share
$0.95
$0.91
·
$0.78
$2.12
$1.67
·
$0.77
·
$0.88
·
$1.09
$2.03
$1.93
$3.32
$2.24
EPS (TTM)
$-3.11
$-3.13
·
$-3.09
$-3.00
$-2.80
·
$-4.33
$-4.48
$-4.63
·
·
·
·
$-3.63
$-3.54
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
Q3 2022
Q2 2022
Revenue TTM
$240M
$217M
·
$174M
$156M
$137M
·
$113M
$97M
$92M
·
$62M
$44M
$34M
$17M
$13M
Net Income TTM
$-205M
$-203M
·
$-192M
$-183M
$-169M
·
$-259M
$-264M
$-274M
·
$-186M
$-182M
$-181M
$-181M
$-176M
Market Cap
$7.64B
$5.95B
·
$6.73B
$4.04B
$3.36B
·
$3.22B
·
$2.64B
·
$1.35B
$938M
$1.01B
$1.37B
$209M
Enterprise Value
$7.42B
$5.72B
·
$6.43B
$3.86B
$3.16B
·
·
·
·
·
·
·
·
·
·
P/E
-35.7
-27.8
·
-32.7
-21.1
-18.9
·
-12.1
-9.2
-9.4
·
·
·
·
-6.7
-1.2
P/S
31.8
27.4
·
38.6
25.8
24.6
·
28.6
·
28.7
·
21.9
21.4
30.2
82.0
15.6
P/B
74.2
48.4
·
45.3
-339.2
177.5
·
287.0
·
42.9
·
6.9
5.1
4.6
4.9
1.1
P / Tangible Book
77.9
50.5
·
47.0
·
259.0
·
666.8
76.6
48.2
·
7.1
5.4
4.8
5.0
1.1
P / Cash Flow
·
-134.7
·
·
·
-83.4
·
·
·
-64.8
·
·
·
-27.8
·
·
EV / Revenue
30.9
26.3
·
36.9
24.7
23.1
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-2.8%
-3.6%
·
-3.1%
-4.8%
-5.3%
·
-8.3%
-10.9%
-10.7%
·
·
·
·
-14.8%
-85.3%
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
$190M
$130M
$77M
$24M
$3M
영업이익률 %
-101.2%
-204.0%
-238.1%
-757.9%
-5391.9%
순이익
$-197M
$-261M
$-185M
$-181M
$-70M
희석 EPS
$-3.11
$-4.34
$-3.20
$-3.47
$-1.40
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
0.8
5.1
·
·
·
유동비율
4.4
3.2
5.6
8.9
7.1
당좌 비율
3.9
2.9
5.3
8.5
6.8
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-117M
·
$-136M
$-174M
$-146M
기관 투자자 (13F)
320개의 제출자
· $8.9B 전체
· 기준일 2026년 9월 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.
보유자320
보유 가치$8.9B
신규 포지션59
청산 포지션38
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
59 (-7 이전 분기 대비)
38 (-9 이전 분기 대비)
106 (+7 이전 분기 대비)
100 (+10 이전 분기 대비)
+3.0M
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.