가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SENS
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-3.45년 평균 ≈-74.5
≈-74.5
·
·
P/S (TTM)
10.95년 평균 ≈580.6
≈580.6
4.5
고평가
P/B (MRQ)
5.85년 평균 ≈-833.6
≈-833.6
3.5
저평가
주가 / FCF (TTM)
-5.55년 평균 ≈-152.3
≈-152.3
·
·
주가 / 현금 흐름 (TTM)
-5.55년 평균 ≈-153.6
≈-153.6
·
·
Price / Tangible Book (주가 / 유형 장부 가치)
6.8
·
·
·
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
SENS
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
54.9%5년 평균 ≈14.3%
≈14.3%
76.8%
약함
영업이익률 (TTM)
-223.2%5년 평균 ≈-340.3%
≈-340.3%
-16.4%
약함
EBITDA 마진 (TTM)
-219.4%5년 평균 ≈-334.0%
≈-334.0%
-16.4%
약함
Pretax Margin (세전 마진)
-196.0%
·
-11.3%
약함
순이익률 (TTM)
-225.3%5년 평균 ≈-432.1%
≈-432.1%
-19.1%
약함
ROA (TTM)
-66.9%5년 평균 ≈-69.4%
≈-69.4%
-21.1%
약함
ROE (TTM)
-118.2%5년 평균 ≈-247.5%
≈-247.5%
-43.8%
약함
ROIC
-111.9%
·
-15.2%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SENS
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
6.75년 평균 ≈5.5
≈5.5
4.9
강한 유동성
당좌 비율 (MRQ)
6.25년 평균 ≈4.8
≈4.8
3.4
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SENS
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
56.9%5년 평균 ≈58.0%
≈58.0%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
29.1%5년 평균 ≈37.5%
≈37.5%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
48.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
SENS
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.665년 평균 ≈$-1.02
≈$-1.02
·
·
Revenue / Share (주당 매출)
$0.845년 평균 ≈$0.20
≈$0.20
·
·
Cash Flow / Share (주당 현금 흐름)
$-1.425년 평균 ≈$-0.38
≈$-0.38
·
·
Cash / Share (주당 현금)
$0.975년 평균 ≈$0.28
≈$0.28
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SENS
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.35년 평균 ≈0.2
≈0.2
0.7
약함
Inventory Turnover (재고 회전율)
3.55년 평균 ≈2.7
≈2.7
1.6
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$271.2K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-10.4%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$-0.63
$-0.64
1.1%
2026년 3월 31일
5월 6, 2026
$-0.71
$-0.69
-2.8%
2025년 12월 31일
$-0.47
$-0.44
-6.1%
2025년 9월 30일
$-0.43
$-0.29
-50.6%
2025년 6월 30일
$-0.40
$-0.41
2.0%
2025년 3월 31일
$-0.47
$-0.44
-6.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$35M
$22M
$22M
$16M
$14M
$5M
$21M
$19M
$6M
$332.0K
$38.0K
Cost of Revenue
$19M
$22M
$19M
$14M
$14M
$22M
$41M
$27M
$10M
$660.0K
·
Gross Profit
$16M
$533.0K
$3M
$3M
$-800.0K
$-17M
$-19M
$-8M
$-3M
$-328.0K
$38.0K
R&D Expense
$32M
$41M
$49M
$40M
$27M
$20M
$38M
$32M
$31M
$26M
$18M
SG&A Expense
$53M
$34M
$30M
$32M
$29M
$41M
$23M
$20M
$15M
$13M
$10M
Operating Income
$-68M
$-75M
$-76M
$-69M
$-57M
$-79M
$-131M
$-88M
$-56M
$-42M
$-29M
Interest Expense
·
·
$11M
$19M
$17M
$16M
$12M
$8M
$3M
$2M
$1M
Other Non-op
$-23.0K
$59.0K
$202.0K
$-102.0K
$-173.0K
$-311.0K
$-511.0K
$-321.0K
$176.0K
$25.0K
$26.0K
Pretax Income
$-69M
$-79M
·
·
·
·
·
·
·
·
·
Income Tax
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
$0
Net Income
$-69M
$-79M
$-60M
$142M
$-302M
$-175M
$-116M
$-94M
$-59M
$-44M
$-30M
EPS (Basic)
$-1.66
$-2.50
$-0.11
$0.30
$-0.72
$-0.77
$-0.61
·
·
·
·
EPS (Diluted)
$-1.66
$-2.50
$-0.11
$-0.11
$-0.72
$-0.77
$-0.61
·
·
·
·
Shares (Basic)
41,727,983
31,486,079
567,974,492
467,952,475
422,321,023
227,912,358
188,754,160
·
·
·
·
Shares (Diluted)
41,727,983
31,486,079
567,974,492
618,205,605
422,321,023
227,912,358
188,754,160
·
·
·
·
EBITDA
$-67M
$-73M
$-74M
$-68M
$-56M
$-78M
·
$-87M
$-56M
$-42M
$-29M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$40M
$75M
$76M
$36M
$33M
$18M
$96M
$137M
$16M
$13M
$4M
Short-term Investments
$54M
·
$34M
$108M
$96M
·
·
·
·
·
·
Receivables
$12M
$6M
·
·
·
·
·
·
·
·
·
Inventory
$7M
$4M
$9M
$7M
$6M
$5M
$17M
$10M
$3M
$477.0K
·
Prepaid Expense
$4M
$6M
$7M
$7M
$6M
$4M
$5M
$4M
$2M
$365.0K
$1M
Other Current Assets
·
·
·
·
·
·
·
·
$48.0K
$63.0K
·
Current Assets
$118M
$91M
$130M
$161M
$144M
$30M
$128M
$158M
$45M
$21M
$5M
PP&E (Net)
·
·
$1M
$1M
$1M
$2M
$2M
$2M
$853.0K
$735.0K
$311.0K
PP&E (Gross)
·
·
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$969.0K
Accum. Depreciation
·
·
$2M
$2M
$2M
$1M
$754.0K
$1M
$1M
$813.0K
$658.0K
Intangibles
$600.0K
·
·
·
·
·
·
·
·
·
·
Total Assets
$126M
$100M
$138M
$178M
$199M
$36M
$133M
$160M
$46M
$22M
$5M
Accounts Payable
$4M
$3M
$5M
$419.0K
$1M
$2M
$4M
$4M
$8M
$3M
$1M
Accrued Liabilities
·
·
·
·
·
·
·
·
·
$4M
$4M
Short-term Debt
·
·
·
·
·
·
$43M
$10M
$10M
$4M
$2M
Current Liabilities
$24M
$39M
$17M
$31M
$18M
$17M
$127M
$29M
$23M
$12M
$7M
Capital Leases
$5M
$6M
$6M
$3M
$579.0K
$1M
$2M
·
·
·
·
Other Non-current Liabilities
·
$6M
$6M
$3M
$579.0K
$1M
$2M
$2M
$69.0K
$73.0K
$28.0K
Total Liabilities
$65M
$79M
$65M
$143M
$384M
$177M
$141M
$89M
$39M
$27M
$15M
Long-term Debt
$36M
$35M
$41M
$56M
$60M
$57M
$12M
·
·
·
·
Total Debt
·
·
·
·
·
·
·
$10M
$10M
$4M
$2M
Common Stock
$41.0K
$30.0K
$530.0K
$480.0K
$447.0K
$266.0K
$203.0K
$177.0K
$137.0K
$94.0K
$76.0K
Paid-in Capital
$1.08B
$931M
$905M
$806M
$765M
$504M
$464M
$429M
$271M
$200M
$151M
Retained Earnings
$-1.02B
$-948M
$-869M
$-809M
$-951M
$-649M
$-473M
$-358M
$-264M
$-205M
$-161M
Treasury Stock
·
·
·
·
·
·
·
·
·
$0
·
AOCI
$69.0K
·
$-11.0K
$-678.0K
$-212.0K
·
·
·
·
·
·
Stockholders' Equity
$61M
$-17M
$36M
$-3M
$-186M
$-144M
$-9M
$71M
$7M
$-5M
$-10M
Liabilities + Equity
$126M
$100M
$138M
$178M
$199M
$36M
$133M
$160M
$46M
$22M
$5M
Shares Outstanding
41,265,778
29,767,561
530,364,237
479,637,138
447,282,263
265,582,688
203,452,812
176,918,381
136,882,735
93,569,642
75,760,061
현금 흐름12
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$2M
$1M
$1M
$985.0K
$1M
$1M
$1M
$270.0K
$227.0K
$155.0K
$118.0K
Stock-based Comp
$10M
$9M
$9M
$9M
$9M
$7M
$8M
$6M
$4M
$2M
$1M
Other Non-cash
$-2M
$7M
$-20M
$-218M
$236M
$99M
·
$-3M
$-858.0K
·
·
Operating Cash Flow
$-59M
$-60M
$-70M
$-66M
$-56M
$-67M
$-136M
$-91M
$-56M
$-38M
$-25M
CapEx
$1M
$2M
$350.0K
$312.0K
$210.0K
$181.0K
$1M
$989.0K
$345.0K
$479.0K
$202.0K
Investing Cash Flow
$-53M
$33M
$90M
$27M
$-149M
$-181.0K
$-1M
$19M
$-13M
$-8M
$-202.0K
Stock Issued
·
·
·
·
·
·
$29M
$150M
$68M
$46M
·
Net Stock Activity
·
·
·
·
·
·
·
$150M
·
·
·
Financing Cash Flow
$78M
$27M
$20M
$42M
$220M
$-10M
$96M
$192M
$72M
$55M
$11M
Net Change in Cash
$-34M
$-797.0K
$40M
$2M
$15M
$-78M
$-41M
$121M
$3M
$9M
$-15M
Taxes Paid
$0
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-60M
$-63M
$-71M
$-67M
$-56M
$-68M
·
$-92M
$-56M
$-38M
$-26M
수익성8
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
44.7%
2.4%
13.8%
16.6%
-5.9%
-350.9%
·
-43.1%
-53.1%
-98.8%
·
Operating Margin
-193.8%
-333.0%
-337.7%
-418.7%
-418.1%
-1598.9%
·
-463.1%
-883.6%
-12781.0%
·
Net Margin
-196.0%
-349.8%
-269.7%
867.2%
-2211.9%
-3539.5%
·
-496.9%
-927.4%
-13231.9%
·
Pretax Margin
-196.0%
·
·
·
·
·
·
·
·
·
·
EBITDA Margin
-189.5%
-326.5%
-332.0%
-412.7%
-409.1%
-1575.8%
·
-461.6%
-880.1%
-12781.0%
·
ROA
-61.0%
-65.9%
-38.2%
75.5%
-257.6%
-207.6%
·
-91.3%
-173.3%
-317.2%
-1087.8%
ROE
-88.7%
466.1%
-137.5%
-1611.2%
133.8%
176.2%
·
-127.1%
-4945.7%
602.9%
613.3%
ROIC
-111.9%
·
·
·
·
·
·
·
·
·
·
유동성 및 지급능력4
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
4.8
2.4
7.5
5.1
7.9
1.8
·
5.5
1.9
1.8
0.7
Quick Ratio
3.9
1.9
6.3
4.6
7.1
1.1
·
4.7
0.7
1.1
0.5
Debt / Equity
·
·
·
·
·
·
·
0.1
1.4
-0.8
-0.2
Interest Coverage
·
·
-6.8
-3.7
-3.4
·
·
-10.6
-18.2
-26.5
-26.2
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.3
0.2
0.1
0.1
0.1
0.1
·
0.2
0.2
0.0
·
Inventory Turnover
3.5
3.3
2.4
2.0
2.5
2.0
·
4.1
5.6
2.8
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$1.48
$-0.03
$0.07
$-0.01
$-0.41
$-0.54
·
$0.40
$0.05
$-0.05
$-0.13
Revenue / Share
$0.84
$0.04
$0.04
$0.03
$0.03
·
·
·
·
·
·
Cash Flow / Share
$-1.42
$-0.10
$-0.12
$-0.11
$-0.13
·
·
·
·
·
·
Cash / Share
$0.97
$0.13
$0.14
$0.07
$0.07
$0.07
·
$0.77
$0.12
$0.14
$0.05
EPS (TTM)
$-1.66
$-2.50
$-0.11
$-0.11
$-0.72
$-0.77
$-0.61
·
·
·
·
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
56.9%
0.37%
36.6%
19.9%
176.3%
·
·
·
·
·
·
Revenue CAGR 3Y
29.1%
18.0%
65.4%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
48.1%
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$35M
$22M
$22M
$16M
$14M
$5M
$21M
$19M
$6M
$332.0K
$38.0K
Net Income TTM
$-69M
$-79M
$-60M
$142M
$-302M
$-175M
$-116M
$-94M
$-59M
$-44M
$-30M
Market Cap
$228M
$6.23B
$6.05B
$9.88B
$23.88B
$4.63B
·
$9.16B
$7.28B
$5.00B
$4.92B
Enterprise Value
·
·
·
·
·
·
·
$9.04B
$7.28B
$4.99B
$4.92B
P/E
-3.3
-4.2
-103.6
-187.3
-74.2
-22.6
-30.0
·
·
·
·
P/S
6.5
277.1
270.0
602.9
1746.6
935.9
·
484.6
1142.7
15050.1
129589.6
P/B
3.7
-376.2
168.9
-3835.6
-128.7
-32.1
·
128.6
1002.1
-1024.5
-507.8
P / Tangible Book
3.8
·
168.9
·
·
·
·
·
·
·
·
P / Cash Flow
-3.9
-103.0
-86.2
-149.0
-425.9
-68.7
·
-101.0
-130.6
-131.4
-193.4
P / FCF
-3.8
-99.3
-85.7
-148.3
-424.3
-68.5
·
-99.9
-129.8
-129.8
-191.9
EV / EBITDA
·
·
·
·
·
·
·
-103.5
-129.7
-117.5
-170.9
EV / FCF
·
·
·
·
·
·
·
-98.5
-129.7
-129.6
-191.8
EV / Revenue
·
·
·
·
·
·
·
477.9
1141.7
15022.5
129548.8
Earnings Yield
-30.1%
-23.9%
-0.96%
-0.53%
-1.4%
-4.4%
-3.3%
·
·
·
·
손익계산서15
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
$14M
$12M
$14M
$8M
$7M
$6M
$8M
$4M
$5M
$5M
$8M
$6M
$4M
$4M
$6M
$5M
Cost of Revenue
$6M
$5M
$7M
$5M
$4M
$5M
$4M
$8M
$5M
$5M
$7M
$5M
$4M
$4M
$5M
$4M
Gross Profit
$9M
$7M
$8M
$3M
$3M
$2M
$4M
$-4M
$298.0K
$335.0K
$1M
$1M
$417.0K
$414.0K
$619.0K
$756.0K
R&D Expense
$12M
$9M
$9M
$8M
$8M
$7M
$9M
$11M
$11M
$10M
$11M
$13M
$13M
$12M
$12M
$11M
SG&A Expense
$33M
$30M
$20M
$15M
$10M
$8M
$9M
$8M
$9M
$8M
$7M
$7M
$7M
$8M
$8M
$7M
Operating Income
$-36M
$-32M
$-21M
$-20M
$-14M
$-13M
$-14M
$-23M
$-19M
$-18M
$-17M
$-19M
$-20M
$-20M
$-19M
$-18M
Interest Expense
·
·
·
·
·
·
·
·
$2M
$2M
·
$2M
$2M
$5M
$5M
$5M
Other Non-op
$-149.0K
$-37.0K
$-6.0K
$6.0K
$-6.0K
$-17.0K
$48.0K
$-6.0K
$-1.0K
$18.0K
$9.0K
$15.0K
$155.0K
$23.0K
$12.0K
$-41.0K
Income Tax
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
Net Income
$-37M
$-32M
$-21M
$-20M
$-15M
$-14M
$-15M
$-24M
$-20M
$-19M
$-17M
$-24M
$-20M
$1M
$12M
$-60M
EPS (Basic)
$-0.63
$-0.71
$-1.19
$-0.43
$-0.36
$-0.40
$-1.67
$-0.77
$-0.03
$-0.03
$-0.03
$-0.04
$-0.04
$0.00
$0.02
$-0.13
EPS (Diluted)
$-0.63
$-0.71
$-1.19
$-0.43
$-0.36
$-0.40
$-1.67
$-0.77
$-0.03
$-0.03
$-0.03
$-0.04
$-0.04
$0.00
$0.08
$-0.13
Shares (Basic)
57,842,713
45,822,486
·
44,953,694
40,668,245
35,943,880
·
31,044,897
616,585,664
614,588,546
·
592,452,262
567,125,022
497,473,222
·
472,475,747
Shares (Diluted)
57,842,713
45,822,486
·
44,953,694
40,668,245
35,943,880
·
31,044,897
616,585,664
614,588,546
·
592,452,262
567,125,022
540,532,813
·
472,475,747
EBITDA
$-36M
$-31M
·
$-20M
$-14M
$-13M
·
$-23M
$-19M
$-18M
·
$-19M
$-20M
$-19M
·
$-18M
대차대조표24
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
$45M
$30M
$40M
$34M
$32M
$39M
$75M
$27M
$35M
$91M
$76M
$56M
$29M
$45M
$36M
$35M
Short-term Investments
$98M
$35M
$54M
$76M
$95M
$25M
·
$47M
$50M
$8M
$34M
$70M
$89M
$83M
$108M
$119M
Receivables
$10M
$15M
·
$7M
$5M
$5M
·
·
·
·
·
·
·
·
·
·
Inventory
$8M
$8M
$7M
$6M
$5M
$5M
$4M
$3M
$7M
$8M
$9M
$10M
$9M
$8M
$7M
$7M
Prepaid Expense
$5M
$5M
$4M
$6M
$5M
$5M
$6M
$6M
$7M
$7M
$7M
$8M
$8M
$6M
$7M
$6M
Current Assets
$166M
$92M
$118M
$131M
$142M
$78M
$91M
$88M
$103M
$118M
$130M
$146M
$138M
$146M
$161M
$169M
PP&E (Net)
·
·
·
·
·
·
·
$3M
$3M
$1M
·
$934.0K
$925.0K
$1M
$1M
$1M
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$3M
·
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2M
·
Intangibles
·
·
$600.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$177M
$103M
$126M
$140M
$150M
$87M
$100M
$96M
$112M
$127M
$138M
$154M
$153M
$159M
$178M
$183M
Accounts Payable
$5M
$3M
$4M
$6M
$2M
$2M
$3M
$2M
$1M
$675.0K
$5M
$3M
$975.0K
$646.0K
$419.0K
$684.0K
Current Liabilities
$25M
$26M
$24M
$21M
$15M
$11M
$39M
$36M
$33M
$30M
$17M
$17M
$16M
$14M
$31M
$58M
Capital Leases
$6M
$6M
$5M
$5M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$3M
$3M
$3M
Other Non-current Liabilities
·
·
·
·
·
$6M
·
$6M
$6M
$6M
·
$6M
$6M
$3M
$3M
$3M
Total Liabilities
$87M
$69M
$65M
$62M
$56M
$52M
$79M
$76M
$73M
$70M
$65M
$64M
$63M
$56M
$143M
$198M
Long-term Debt
$56M
$36M
$36M
$35M
$35M
$35M
$35M
$34M
$34M
$34M
$41M
$40M
$39M
$37M
$56M
$53M
Common Stock
$53.0K
$42.0K
$41.0K
$41.0K
$815.0K
$654.0K
$30.0K
$546.0K
$535.0K
$530.0K
$530.0K
$528.0K
$493.0K
$480.0K
$480.0K
$478.0K
Paid-in Capital
$1.18B
$1.08B
$1.08B
$1.07B
$1.07B
$997M
$931M
$915M
$908M
$907M
$905M
$904M
$880M
$872M
$806M
$806M
Retained Earnings
$-1.09B
$-1.05B
$-1.02B
$-996M
$-977M
$-962M
$-948M
$-932M
$-908M
$-888M
$-869M
$-852M
$-828M
$-808M
$-809M
$-820M
AOCI
$-54.0K
$8.0K
$69.0K
$88.0K
$23.0K
$-3.0K
·
$34.0K
$-7.0K
$-2.0K
$-11.0K
$-59.0K
$-120.0K
$-220.0K
$-678.0K
$-1M
Stockholders' Equity
$90M
$34M
$61M
$78M
$95M
$35M
$-17M
$-17M
$578.0K
$19M
$36M
$52M
$53M
$64M
$-3M
$-15M
Liabilities + Equity
$177M
$103M
$126M
$140M
$150M
$87M
$100M
$96M
$112M
$127M
$138M
$154M
$153M
$159M
$178M
$183M
Shares Outstanding
52,864,750
41,795,466
41,265,778
40,812,706
814,576,132
654,216,092
29,767,561
545,612,780
535,277,362
530,817,549
530,364,237
528,176,273
492,826,683
479,780,414
479,637,138
478,211,956
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
$548.0K
$545.0K
$382.0K
$376.0K
$370.0K
$384.0K
$766.0K
$196.0K
$344.0K
$169.0K
$636.0K
$187.0K
$218.0K
$236.0K
$234.0K
$231.0K
Stock-based Comp
$4M
$2M
$3M
$3M
$3M
$2M
$2M
$2M
$3M
$2M
$2M
$2M
$3M
$2M
$2M
$2M
Other Non-cash
·
$-3M
·
·
·
$-4M
·
·
·
$-3M
·
·
·
$-23M
·
·
Operating Cash Flow
$-30M
$-32M
$-18M
$-16M
$-9M
$-16M
$-14M
$-15M
$-11M
$-20M
$-15M
$-17M
$-18M
$-20M
$-17M
$-15M
CapEx
$217.0K
$111.0K
$394.0K
$164.0K
$124.0K
$434.0K
$34.0K
$-203.0K
$2M
$316.0K
$170.0K
$123.0K
$0
$57.0K
$57.0K
$44.0K
Investing Cash Flow
$-63M
$18M
$23M
$19M
$-70M
$-25M
$48M
$3M
$-44M
$25M
$36M
$28M
$-4M
$30M
$7M
$-23M
Stock Issued
$50M
$3M
·
·
$72M
$26M
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$3M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$109M
$3M
$1M
$-134.0K
$71M
$6M
$14M
$4M
$-1M
$10M
$-1M
$17M
$6M
$-807.0K
$10M
$27M
Net Change in Cash
$15M
$-11M
$6M
$3M
$-8M
$-35M
$47M
$-8M
$-56M
$15M
$20M
$27M
$-17M
$9M
$309.0K
$-10M
Free Cash Flow
·
$-32M
·
·
·
$-17M
·
·
·
$-21M
·
·
·
$-20M
·
·
수익성6
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
59.1%
59.3%
·
42.8%
46.9%
24.1%
·
-95.0%
6.1%
6.6%
·
19.2%
10.1%
10.0%
·
16.4%
Operating Margin
-248.5%
-271.9%
·
-242.1%
-215.4%
-215.6%
·
-535.9%
-400.7%
-361.2%
·
-312.0%
-481.5%
-476.4%
·
-380.1%
Net Margin
-253.4%
-276.1%
·
-241.3%
-218.1%
-227.9%
·
-562.4%
-417.0%
-374.0%
·
-395.3%
-495.0%
32.0%
·
-1306.6%
EBITDA Margin
-248.5%
-267.3%
·
-242.1%
-215.4%
-209.4%
·
-535.9%
-400.7%
-357.9%
·
-312.0%
-481.5%
-470.7%
·
-380.1%
ROA
-22.4%
-34.0%
·
-16.5%
-11.1%
-13.3%
·
-19.1%
-15.3%
-13.2%
·
-14.3%
-12.4%
0.76%
·
-30.0%
ROE
-39.7%
-93.0%
·
-64.0%
-30.4%
-52.7%
·
-137.5%
-76.4%
-45.2%
·
-130.3%
-59.7%
-10.6%
·
42.9%
유동성 및 지급능력3
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
6.7
3.5
·
6.2
9.6
6.9
·
2.5
3.1
4.0
·
8.4
8.7
10.2
·
2.9
Quick Ratio
6.2
3.0
·
5.6
8.9
6.0
·
2.1
2.6
3.3
·
7.2
7.4
9.0
·
2.7
Interest Coverage
·
·
·
·
·
·
·
·
-9.3
-8.9
·
-7.8
-8.6
-4.2
·
-3.7
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
0.1
0.1
·
0.1
0.1
0.1
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Inventory Turnover
0.9
0.7
·
1.0
0.6
0.8
·
1.3
0.6
0.6
·
0.6
0.5
0.5
·
0.5
Receivables Turnover
1.9
1.2
·
2.2
2.6
2.8
·
·
·
·
·
·
·
·
·
·
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
$1.71
$0.82
·
$1.92
$0.12
$0.05
·
$-0.03
$0.00
$0.04
·
$0.10
$0.11
$0.13
·
$-0.03
Revenue / Share
$0.25
$0.26
·
$0.18
$0.01
$0.01
·
$0.01
$0.01
$0.01
·
$0.01
$0.01
$0.01
·
$0.01
Cash Flow / Share
·
$-0.70
·
·
·
$-0.02
·
·
·
$-0.03
·
·
·
$-0.04
·
·
Cash / Share
$0.85
$0.71
·
$0.84
$0.04
$0.06
·
$0.05
$0.07
$0.17
·
$0.11
$0.06
$0.09
·
$0.07
EPS (TTM)
$-2.96
$-2.69
·
$-2.86
$-3.20
$-2.87
·
$-0.86
$-0.13
$-0.14
·
$0.00
$-0.09
$-0.08
·
$0.11
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
$49M
$41M
·
$29M
$25M
$24M
·
$22M
$24M
$23M
·
$20M
$18M
$18M
·
$15M
Net Income TTM
$-109M
$-87M
·
$-64M
$-68M
$-74M
·
$-80M
$-80M
$-81M
·
$-32M
$-68M
$57M
·
$215M
Market Cap
$300M
$278M
·
$356M
$7.75B
$8.58B
·
$3.82B
$4.27B
$5.64B
·
$6.38B
$7.52B
$6.81B
·
$12.62B
P/E
-1.9
-2.5
·
-3.0
-3.0
-4.6
·
-8.1
-61.4
-75.9
·
·
-169.6
-177.5
·
240.0
P/S
6.2
6.8
·
12.1
304.5
362.4
·
172.0
177.7
241.9
·
320.1
407.5
377.5
·
851.6
P/B
3.3
8.1
·
4.6
81.9
243.9
·
-222.3
7390.2
297.3
·
122.5
143.1
105.7
·
-838.0
P / Tangible Book
3.3
8.1
·
4.6
81.9
243.9
·
·
7390.2
297.3
·
122.5
143.1
105.7
·
·
P / Cash Flow
·
-8.7
·
·
·
-533.8
·
·
·
-278.2
·
·
·
-343.3
·
·
Earnings Yield
-52.1%
-40.4%
·
-32.8%
-33.6%
-21.9%
·
-12.3%
-1.6%
-1.3%
·
0.00%
-0.59%
-0.56%
·
0.42%
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
$35M
$22M
$22M
$16M
$14M
매출 총이익률 %
44.7%
2.4%
13.8%
16.6%
-5.9%
영업이익률 %
-193.8%
-333.0%
-337.7%
-418.7%
-418.1%
순이익
$-69M
$-79M
$-60M
$142M
$-302M
희석 EPS
$-1.66
$-2.50
$-0.11
$-0.11
$-0.72
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
4.8
2.4
7.5
5.1
7.9
당좌 비율
3.9
1.9
6.3
4.6
7.1
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-60M
$-63M
$-71M
$-67M
$-56M
기관 투자자 (13F)
119개의 제출자
· $130.5M 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.
보유자119
보유 가치$130.5M
신규 포지션40
청산 포지션19
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
40 (+11 이전 분기 대비)
19 (+2 이전 분기 대비)
33 (+13 이전 분기 대비)
17 (-3 이전 분기 대비)
+12.1M
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.
Robert J. Smith, Energy Capital, LLC, an entity solely owned by Robert J. Smith, Plato & Associates, LLC, an entity solely owned by Robert J. Smith
×4 제출 서류
New Enterprise Associates VII, Limited Partnership, New Enterprise Associates 9, Limited Partnership, New Enterprise Associates 10, Limited Partnership, NEA Partners VII, Limited Partnership, NEA Partners 9, Limited Partnership, NEA Partners 10, Limited Partnership, M. James Barrett, Peter J. Barris, Scott D. Sandell
×2 제출 서류
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.