SUNE SUNation Energy, Inc. - Common Stock
$1.11
가격 · 5월 20, 2026
기준 재무 정보 5월 15, 2026
SUNE 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.11
시가총액
$4M
P/E (TTM)
-0.2
EPS (TTM)
$-4.38
매출 (TTM)
$72M
배당 수익률
—
ROE
-46.9%
부채/자본
0.1
52주 범위
$1 – $3
SUNE 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$72M
2021-12-31
→
2025-12-31
EPS
$-4.38
2021-12-31
→
2025-12-31
잉여현금흐름
$906.4K
2021-12-31
→
2025-12-31
마진
-15.2%
2021-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
SUNE
동종업계 중앙값
P/E (TTM)
-0.2
—
P/S (TTM)
0.0
0.7
P/B
0.1
1.3
EV / EBITDA
-2.3
—
Price / FCF (주가 / FCF)
3.9
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
SUNE
동종업계 중앙값
Gross Margin (매출 총이익률)
38.3%
29.3%
Operating Margin (영업이익률)
-2.3%
—
Net Profit Margin (순이익률)
-15.2%
-29.4%
ROA
-23.2%
-33.0%
ROE
-46.9%
-84.9%
ROIC
-6.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
SUNE
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.1
1.2
Current Ratio (유동비율)
1.1
1.7
Quick Ratio (당좌 비율)
0.7
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
SUNE
동종업계 중앙값
Revenue YoY (매출 YoY)
26.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
37.7%
—
Revenue CAGR 5Y (매출 CAGR 5년)
54.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
SUNE
동종업계 중앙값
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
—
지급 비율
—
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2021년 9월 29일 | $3.5000 |
| 2020년 6월 12일 | $12000.0000 |
| 2020년 3월 13일 | $12000.0000 |
| 2019년 12월 12일 | $12000.0000 |
| 2019년 9월 13일 | $12000.0000 |
| 2019년 6월 13일 | $12000.0000 |
| 2019년 3월 14일 | $12000.0000 |
| 2018년 12월 24일 | $12000.0000 |
| 2018년 9월 13일 | $24000.0000 |
| 2018년 6월 14일 | $24000.0000 |
| 2018년 3월 14일 | $24000.0000 |
| 2017년 12월 14일 | $24000.0000 |
| 2017년 9월 14일 | $24000.0000 |
| 2017년 6월 13일 | $24000.0000 |
| 2017년 3월 13일 | $24000.0000 |
| 2016년 12월 13일 | $24000.0000 |
| 2016년 9월 13일 | $24000.0000 |
| 2016년 6월 13일 | $96000.0000 |
| 2016년 3월 16일 | $96000.0000 |
| 2015년 12월 11일 | $96000.0000 |
SUNE 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
6 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 3 50.0%
- 매도 1 16.7%
- 적극 매도 2 33.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
705.0%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2024년 6월 30일 | $-9300.00 | $-27540.00 | 18240.0% |
| 2024년 3월 31일 | $-24000.00 | $-30600.00 | 6600.0% |
| 2023년 12월 31일 | $-10500.00 | $-12240.00 | 1740.0% |
| 2023년 9월 30일 | $-36000.00 | $-12240.00 | -23760.0% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| SUNE | $4M | -0.2 | 26.5% | -15.2% | -46.9% | 38.3% |
| XPON | — | -0.6 | 71.6% | — | — | — |
| NVVE | $5M | -0.0 | -9.3% | -643.0% | 2101.1% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $72M | $57M | $80M | $28M | $38.2K | $8M | $51M | $42M | $82M | $99M | $108M | $119M | |
| Cost of Revenue | $44M | $36M | $52M | $20M | $5M | $6M | $29M | $25M | $61M | $73M | $76M | $77M | |
| Gross Profit | $28M | $20M | $28M | $7M | $38.2K | $2M | $22M | $18M | $21M | $27M | $32M | $42M | |
| R&D Expense | · | · | · | · | · | $3M | $4M | $4M | $4M | $5M | $8M | $8M | |
| SG&A Expense | $27M | $27M | $29M | $12M | $1M | $7M | $22M | $22M | $29M | $35M | $41M | $39M | |
| Operating Expenses | $29M | $33M | $35M | $18M | $5M | $8M | $22M | $22M | $33M | $31M | $118M | $116M | |
| Operating Income | $-2M | $-12M | $-7M | $-10M | $-5M | $-6M | $9.2K | $-5M | $-12M | $-4M | $-11M | $3M | |
| Other Non-op | $-9M | $-3M | $646.1K | $7M | $-1M | $932.1K | $226.1K | $224.0K | $-95.3K | $-3M | $104.1K | $-111.7K | |
| Pretax Income | $-11M | $-16M | $-7M | $-3M | $-6M | $-5M | $235.3K | $-5M | $-12M | $-8M | $-10M | $3M | |
| Income Tax | $51.1K | $34.8K | $119.2K | $12.2K | $24.6K | $14.6K | $-15.3K | $404.4K | $-34.5K | $256.9K | $-753.4K | $1M | |
| Net Income | $-11M | $-16M | $-8M | $-10M | $-6M | $-171.7K | $6M | $-7M | $-12M | $-8M | $-10M | $2M | |
| EPS (Basic) | $-4.38 | $-10110.93 | $-611.55 | $-4.04 | $-2.03 | $-0.02 | $0.70 | $-0.75 | $-1.32 | $-0.92 | $-1.11 | $0.23 | |
| EPS (Diluted) | $-4.38 | $-10110.93 | $-611.55 | $-4.04 | $-2.03 | $-0.02 | $0.69 | $-0.75 | $-1.32 | $-0.92 | $-1.11 | $0.23 | |
| Shares (Basic) | 2,489,224 | 2,714 | 13,298 | 6,741,446 | 3,074,998 | 9,322,672 | 9,272,259 | 9,108,777 | 8,942,523 | 8,831,782 | 8,720,225 | 8,622,032 | |
| Shares (Diluted) | 2,489,224 | 2,714 | 13,298 | 6,741,446 | 3,074,998 | 9,322,672 | 9,337,422 | 9,108,777 | 8,942,523 | 8,831,782 | 8,720,225 | 8,640,416 | |
| EBITDA | $830.1K | $-9M | · | · | $-7M | · | $1M | $-4M | $-9M | $-773.5K | $-7M | $6M |
대차대조표 28
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $7M | $839.3K | $4M | $2M | $19.0K | $13M | $14M | $11M | $12M | $10M | $10M | $14M | |
| Short-term Investments | · | · | · | $3M | $135.2K | $3M | $9M | · | $6M | $6M | $5M | $5M | |
| Receivables | $4M | $5M | $5M | $6M | $2M | $4M | $10M | $10M | $12M | $15M | $18M | $14M | |
| Inventory | $3M | $3M | $4M | $6M | $0 | $136.3K | $9M | $12M | $14M | $22M | $25M | $31M | |
| Prepaid Expense | · | · | · | $2M | · | · | · | · | · | · | · | · | |
| Other Current Assets | $554.5K | $198.7K | $376.0K | $634.4K | $901.8K | $557.0K | $1M | $1M | $810.5K | $967.3K | $1M | $1M | |
| Current Assets | $16M | $11M | $16M | $26M | $19.0K | $36M | $49M | $42M | $45M | $55M | $62M | $70M | |
| PP&E (Net) | $1M | $1M | $2M | $1M | $140.8K | $304.8K | $8M | $9M | $13M | $16M | $17M | $18M | |
| PP&E (Gross) | $2M | $2M | $2M | $1M | $4M | $4M | $25M | $27M | $43M | $49M | $48M | $46M | |
| Accum. Depreciation | $1M | $799.0K | $514.8K | $98.1K | $4M | $4M | $16M | $18M | $30M | $33M | $30M | $28M | |
| Goodwill | $17M | $17M | $21M | $21M | · | $2M | · | · | · | $1M | $1M | · | |
| Intangibles | $10M | $12M | $16M | $21M | $3M | $3M | · | $5.0K | $17.0K | $190.0K | $307.0K | $424.0K | |
| Other Non-current Assets | $31M | $33M | $41M | $48M | $3M | $19M | $2M | $2M | $55.1K | $2M | $9M | $12M | |
| Total Assets | $48M | $46M | $58M | $75M | $3M | $56M | $59M | $53M | $58M | $73M | $88M | $100M | |
| Accounts Payable | $7M | $8M | $8M | $8M | $2M | $709.3K | $4M | $4M | $5M | $7M | $8M | $5M | |
| Short-term Debt | $2M | $7M | $3M | $5M | $350.0K | · | · | · | · | · | · | · | |
| Current Liabilities | $15M | $27M | $22M | $26M | $3M | $7M | $11M | $12M | $9M | $11M | $15M | $13M | |
| Capital Leases | $3M | $3M | $4M | $4M | $50.2K | $167.7K | $244.0K | · | · | · | · | · | |
| Deferred Tax | · | · | $41.6K | · | · | · | · | · | · | $53.0K | $61.5K | $1M | |
| Long-term Debt | $7M | · | · | · | · | · | · | · | · | · | · | $628.0K | |
| Total Debt | $2M | $7M | · | · | · | · | · | · | · | · | $103.6K | $524.2K | |
| Common Stock | $170.3K | $467 | $683 | $495.8K | $153.8K | $466.1K | $462.6K | $457.9K | $448.7K | $443.9K | $437.7K | $432.7K | |
| Paid-in Capital | $78M | $51M | $47M | $46M | $-53.8K | $44M | $43M | $43M | $42M | $41M | $40M | $39M | |
| Retained Earnings | $-54M | $-43M | $-27M | $-19M | $-9M | $4M | $5M | $-734.0K | $7M | $21M | $32M | $48M | |
| AOCI | · | · | · | $-10.4K | $2.3K | $-678.8K | $-697.7K | $-751.3K | $-613.4K | $-686.7K | $-666.4K | $-695.2K | |
| Stockholders' Equity | $24M | $9M | $20M | $27M | $-9M | $-3M | $47M | $42M | $49M | $62M | $72M | $86M | |
| Liabilities + Equity | $48M | $46M | $58M | $75M | $3M | $56M | $59M | $53M | $58M | $73M | $88M | $100M | |
| Shares Outstanding | 3,406,616 | 9,343 | 13,663 | 9,915,586 | 3,074,998 | 9,321,927 | 9,252,749 | 9,158,438 | 8,973,708 | 8,877,379 | 8,754,550 | 8,654,756 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $5M | $3M | $1M | $808.0K | $1M | $1M | $3M | $4M | $3M | $2M | |
| Stock-based Comp | $85.2K | $29.0K | $1M | $309.2K | $100.0K | $463.3K | $412.8K | $190.7K | $417.5K | $631.9K | $898.8K | $784.8K | |
| Deferred Tax | · | $-41.6K | $41.6K | · | $0 | $9.5K | $9.5K | $19.1K | $-91.1K | $-8.5K | $2M | $790.4K | |
| Amort. of Intangibles | $2M | $3M | $5M | $3M | $1M | $205.0K | $0 | $12.0K | $30.0K | $74.0K | $101.0K | $107.0K | |
| Restructuring | · | · | $56.7K | · | $467.8K | $960.0K | · | $364.0K | $2M | $0 | $0 | $237.8K | |
| Other Non-cash | $9M | $6M | · | · | $-9M | · | $2M | $-355.6K | $12M | $5M | $4M | $6M | |
| Operating Cash Flow | $955.0K | $-6M | $-667.2K | $-8M | $-811.0K | $-5M | $10M | $-5M | $4M | $1M | $840.3K | $12M | |
| CapEx | $48.6K | $32.8K | $655.7K | $116.9K | $35.0K | $169.0K | $425.0K | $694.0K | $773.0K | $2M | $2M | $6M | |
| Investing Cash Flow | $-48.6K | $-26.7K | $4M | $-3M | $480.0K | $4M | $-5M | $5M | $-293.5K | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $145.5K | $246.1K | |
| Stock Repurchased | · | $6.1K | $38.4K | · | $5M | $354.9K | $1M | · | · | · | · | · | |
| Net Stock Activity | · | $-6.1K | · | · | $-5M | · | $-1M | · | · | · | $145.5K | $246.1K | |
| Dividends Paid | · | · | · | · | $34M | $563.9K | $743.3K | $1M | $1M | $5M | $6M | $6M | |
| Financing Cash Flow | $5M | $2M | $-3M | $16M | $350.0K | $-799.9K | $-1M | $-1M | $-1M | · | · | · | |
| Net Change in Cash | $6M | $-4M | $139.9K | $5M | $19.0K | $-2M | $4M | $-1M | $2M | $630.5K | $-4M | $-6M | |
| Taxes Paid | $65.5K | $76.7K | $58.9K | $11.3K | $-7.5K | $-27.7K | $-73.2K | $-32.6K | $-693.1K | $-1M | $-2M | $2M | |
| Free Cash Flow | $906.4K | $-6M | · | · | $-5M | · | $10M | $-5M | $3M | $-1M | $-2M | $7M |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 38.3% | 35.9% | · | · | 34.7% | · | 43.6% | 32.4% | 25.3% | 26.8% | 29.3% | 35.4% | |
| Operating Margin | -2.3% | -21.7% | · | · | -116.6% | · | 0.02% | -10.0% | -14.3% | -4.5% | -9.8% | 2.8% | |
| Net Margin | -15.2% | -27.9% | · | · | 42.4% | · | 12.7% | -10.3% | -14.4% | -8.2% | -9.0% | 1.7% | |
| Pretax Margin | -15.1% | -27.8% | · | · | -116.3% | · | 0.46% | -9.7% | -14.4% | -7.9% | -9.7% | 2.7% | |
| EBITDA Margin | 1.1% | -16.1% | · | · | -104.8% | · | 2.1% | -6.6% | -10.4% | -0.78% | -6.7% | 4.9% | |
| ROA | -23.2% | -32.8% | · | · | 25.6% | · | 11.1% | -12.9% | -19.8% | -10.8% | -10.3% | 1.9% | |
| ROE | -46.9% | -146.2% | · | · | 60.8% | · | 13.8% | -16.1% | -21.3% | -12.1% | -12.2% | 2.2% | |
| ROIC | -6.4% | -79.7% | · | · | -48.2% | · | 0.02% | -16.7% | -23.9% | -7.5% | -13.5% | 2.4% |
유동성 및 지급능력 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 0.4 | · | · | 2.5 | · | 4.4 | 3.6 | 5.1 | 4.9 | 4.0 | 5.4 | |
| Quick Ratio | 0.7 | 0.2 | · | · | 2.1 | · | 3.0 | 2.1 | 3.4 | 2.7 | 2.1 | 2.5 | |
| Debt / Equity | 0.1 | 0.8 | · | · | · | · | · | · | · | · | 0.0 | 0.0 |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.2 | · | · | 0.6 | · | 0.9 | 1.2 | 1.4 | 1.3 | 1.2 | 1.2 | |
| Inventory Turnover | 16.9 | 11.6 | · | · | 27.7 | · | 2.8 | 2.9 | 3.4 | 3.1 | 2.7 | 2.6 | |
| Receivables Turnover | 15.8 | 11.5 | · | · | 2.3 | · | 5.1 | 5.1 | 6.2 | 6.1 | 6.8 | 6.5 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 26.5% | -28.6% | 189.3% | 72019.1% | -99.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 37.7% | 1042.2% | 114.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 54.8% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $72M | $57M | $80M | $28M | $38.2K | $8M | $51M | $42M | $82M | $99M | $108M | $119M | |
| Net Income TTM | $-11M | $-16M | $-8M | $-10M | $-6M | $-171.7K | $6M | $-7M | $-12M | $-8M | $-10M | $2M | |
| Market Cap | $4M | $983M | · | · | $14.00T | · | $34.25T | $11.15T | $19.17T | $24.66T | $40.81T | $54.52T | |
| Enterprise Value | $-2M | $989M | · | · | · | · | · | · | · | · | $40.81T | $54.52T | |
| P/E | -0.2 | -0.1 | -144.7 | -86509.9 | -709359.6 | -137100000.0 | 5365217.4 | -1624000.0 | -1618181.8 | -3019565.2 | -4200000.0 | 27391304.3 | |
| P/S | 0.0 | 17.3 | · | · | 366796889.1 | · | 672878.6 | 263280.1 | 232838.1 | 248219.7 | 379064.7 | 457918.1 | |
| P/B | 0.1 | 115.0 | · | · | 822547.0 | · | 722769.1 | 267806.5 | 389822.2 | 400134.4 | 565406.8 | 633860.1 | |
| P / Cash Flow | 3.7 | -155.9 | · | · | -3034802.1 | · | 3347983.7 | -2361975.5 | 5251578.2 | 20291385.7 | 48570868.3 | 4479511.8 | |
| P / FCF | 3.9 | -155.1 | · | · | -3011946.7 | · | 3493086.0 | -2033082.3 | 6662625.4 | -23012748.6 | -26268585.9 | 8267573.7 | |
| EV / EBITDA | -2.3 | -107.9 | · | · | · | · | · | · | · | · | -5673863.1 | 9441190.9 | |
| EV / FCF | -2.1 | -156.1 | · | · | · | · | · | · | · | · | -26268576.3 | 8267571.0 | |
| EV / Revenue | -0.0 | 17.4 | · | · | · | · | · | · | · | · | 379064.5 | 457917.9 | |
| Dividend Yield | · | · | · | · | 0.00% | · | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Earnings Yield | -425.2% | -1922.2% | -0.69% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
| Payout Ratio | · | · | · | · | 1144.7% | · | 11.5% | -22.0% | -12.3% | -57.0% | -58.3% | 284.0% | |
| Annual Payout | · | · | · | · | $34M | $563.9K | $743.3K | $1M | $1M | $5M | $6M | $6M |
손익계산서 16
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7M | $27M | $19M | $13M | $13M | $15M | $15M | $14M | $13M | $18M | $20M | $22M | $17M | $6M | $4M | $231.9K | |
| Cost of Revenue | $6M | $16M | $12M | $8M | $8M | $10M | $9M | $9M | $8M | $11M | $13M | $14M | $12M | $4M | $3M | $166.2K | |
| Gross Profit | $2M | $11M | $7M | $5M | $4M | $6M | $5M | $5M | $5M | $7M | $7M | $8M | $5M | $1M | $902.4K | $65.7K | |
| SG&A Expense | $5M | $8M | $7M | $6M | $6M | $8M | $6M | $7M | $7M | $7M | $7M | $8M | $6M | $3M | $3M | $273.8K | |
| Operating Expenses | $6M | $8M | $7M | $7M | $7M | $12M | $7M | $7M | $7M | $9M | $9M | $10M | $9M | $4M | $4M | $2M | |
| Operating Income | $-4M | $3M | $-245.7K | $-2M | $-2M | $-7M | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-4M | $-2M | $-3M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | · | · | |
| Other Non-op | $250.3K | $-294.0K | $-130.6K | $-7M | $-1M | $-283.3K | $-2M | $-5M | $3M | $-768.9K | $1M | $-444.4K | $3M | $-119.0K | $5M | $-355.5K | |
| Pretax Income | $-4M | $3M | $-376.3K | $-10M | $-3M | $-7M | $-3M | $-7M | $1M | $-2M | $-336.7K | $-3M | $-527.3K | $-3M | $2M | $-2M | |
| Income Tax | $11.4K | $5.6K | $16.7K | $14.2K | $14.6K | $34.8K | $509 | $-6.6K | $6.2K | $-4.2K | $-2.9K | $5.7K | · | · | · | · | |
| Net Income | $-4M | $3M | $-393.0K | $-10M | $-3M | $-7M | $-3M | $-7M | $1M | $-2M | $-2M | $-3M | $-7M | $-3M | $1M | $-2M | |
| EPS (Basic) | $-1.20 | $105.59 | $-0.12 | $-3.14 | $-106.71 | $41676.94 | $-2350.12 | $-11022.91 | $-38414.84 | $-176.35 | $-2.34 | $-0.26 | $-3.31 | $-0.34 | $0.19 | $-0.58 | |
| EPS (Diluted) | $-1.20 | $105.59 | $-0.12 | $-3.14 | $-106.71 | $41676.94 | $-2350.12 | $-11022.91 | $-38414.84 | $-176.35 | $-2.34 | $-0.26 | $-3.27 | $-0.34 | $0.15 | $-0.58 | |
| Shares (Basic) | 3,406,616 | -4,013,899 | 3,406,614 | 3,063,743 | 32,766 | 306 | 1,516 | 629 | 263 | 13,400 | 663,256 | 9,919,650 | -11,361,187 | 7,435,586 | 7,435,586 | 3,231,461 | |
| Shares (Diluted) | 3,406,616 | -4,013,899 | 3,406,614 | 3,063,743 | 32,766 | 306 | 1,516 | 629 | 263 | 13,400 | 663,256 | 9,919,650 | -13,714,123 | 7,435,586 | 9,788,522 | 3,231,461 | |
| EBITDA | $-4M | · | $-245.7K | $-2M | $-2M | · | $-2M | $-2M | $-1M | $-2M | $-1M | $-772.5K | · | $-2M | $-3M | $-1M |
대차대조표 28
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $7M | $5M | $3M | $1M | $839.3K | $1M | $1M | $2M | $3M | $2M | $2M | $2M | $6M | $3M | $6M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $1M | $2M | $3M | $3M | $1M | $786.8K | |
| Receivables | $3M | $4M | $5M | $3M | $4M | $5M | $4M | $5M | $5M | $6M | $6M | $6M | $6M | $4M | $3M | $3M | |
| Inventory | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $5M | $5M | $6M | $6M | $2M | $1M | $2M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | · | $2M | · | · | · | · | |
| Other Current Assets | $408.7K | $554.5K | $612.2K | $185.2K | $264.9K | $198.7K | $376.7K | $417.0K | $293.9K | $790.3K | $520.2K | $634.1K | $634.4K | $1M | $1M | $960.7K | |
| Current Assets | $9M | $16M | $17M | $11M | $11M | $11M | $12M | $12M | $13M | $19M | $21M | $24M | $26M | $17M | $22M | $22M | |
| PP&E (Net) | $952.4K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $341.5K | $274.1K | $298.9K | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | · | · | · | $1M | · | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $799.0K | · | · | · | · | · | · | $98.1K | · | · | · | |
| Goodwill | $17M | $17M | $17M | $17M | $17M | $17M | $21M | $21M | $21M | $21M | $21M | $21M | $21M | $17M | $17M | $16M | |
| Intangibles | $9M | $10M | $11M | $11M | $12M | $12M | $14M | $14M | $15M | $17M | $18M | $19M | $21M | $17M | $18M | $19M | |
| Other Non-current Assets | $30M | $31M | $31M | $32M | $33M | $33M | $38M | $39M | $40M | $42M | $43M | $47M | $48M | $34M | $36M | $37M | |
| Total Assets | $40M | $48M | $50M | $44M | $44M | $46M | $51M | $53M | $55M | $63M | $66M | $72M | $75M | $51M | $59M | $60M | |
| Accounts Payable | $5M | $7M | $7M | $6M | $7M | $8M | $8M | $8M | $7M | $7M | $7M | $8M | $8M | $2M | $2M | $3M | |
| Short-term Debt | $3M | $2M | $2M | $1M | $806.2K | $7M | $4M | $4M | $3M | $360.7K | · | · | $5M | · | · | · | |
| Current Liabilities | $13M | $15M | $19M | $13M | $20M | $27M | $25M | $24M | $21M | $22M | $23M | $23M | $26M | $9M | $14M | $11M | |
| Capital Leases | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $16.6K | $27.9K | $39.1K | |
| Deferred Tax | · | · | · | · | · | · | $41.6K | $41.6K | $41.6K | · | · | · | · | · | · | · | |
| Long-term Debt | · | $7M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $3M | · | $2M | $1M | $806.2K | · | $4M | $4M | $3M | $360.7K | · | · | · | · | · | · | |
| Common Stock | $170.3K | $170.3K | $170.3K | $170.3K | $4.1K | $467 | $47.0K | $362.2K | $3M | $509.1K | $501.7K | $497.4K | $495.8K | $371.8K | $371.8K | $371.8K | |
| Paid-in Capital | $78M | $78M | $78M | $78M | $61M | $51M | $49M | $22M | $11M | $47M | $47M | $46M | $46M | $42M | $42M | $42M | |
| Retained Earnings | $-58M | $-54M | $-56M | $-56M | $-46M | $-43M | $-36M | $-33M | $-26M | $-25M | $-23M | $-22M | $-19M | $-12M | $-9M | $-11M | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $34.1K | $14.0K | $-10.4K | $-32.8K | $-32.8K | $-17.1K | |
| Stockholders' Equity | $20M | $24M | $22M | $22M | $15M | $9M | $13M | $-11M | $-11M | $22M | $24M | $25M | $27M | $30M | $33M | $31M | |
| Liabilities + Equity | $40M | $48M | $50M | $44M | $44M | $46M | $51M | $53M | $55M | $63M | $66M | $72M | $75M | $51M | $59M | $60M | |
| Shares Outstanding | 3,406,616 | 3,406,616 | 3,406,614 | 3,406,614 | 81,391 | 9,343 | 940,385 | 7,243,258 | 64,154,286 | 10,182,723 | 10,033,831 | 9,948,836 | 9,915,586 | 7,435,586 | 7,435,586 | 7,435,586 |
현금 흐름 14
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $622.5K | $622.3K | $628.0K | $625.4K | $627.3K | $780.5K | $784.7K | $786.8K | $801.8K | $1M | $1M | $1M | $1M | $766.5K | $887.9K | $358.2K | |
| Stock-based Comp | $5.9K | $13.1K | $18.9K | $22.5K | $30.8K | $45.2K | $-201.9K | $-11.6K | $197.3K | $353.8K | $300.5K | $312.4K | $285.7K | · | · | · | |
| Amort. of Intangibles | $559.4K | $559.4K | $559.4K | $559.4K | $559.4K | $709.4K | $709.4K | $709.4K | $709.4K | $1M | $1M | $1M | $1M | $863.6K | $863.4K | $357.5K | |
| Restructuring | · | · | · | · | · | · | · | · | · | $56.7K | $56.7K | · | · | · | · | · | |
| Other Non-cash | $-2M | · | · | · | $-565.0K | · | · | · | $-5M | · | · | $739.9K | · | · | · | $-4M | |
| Operating Cash Flow | $-5M | $2M | $2M | $-130.2K | $-3M | $-2M | $-968.1K | $-776.4K | $-3M | $835.9K | $-2M | $-125.6K | $-1M | $1M | $-2M | $-5M | |
| CapEx | · | $30.8K | $9.0K | · | · | $3.0K | $12.2K | $12.0K | $5.6K | $204.7K | $80.1K | $329.7K | $472 | $105.2K | $11.0K | $245 | |
| Investing Cash Flow | $2.7K | $-30.8K | $-9.0K | · | · | $-3.0K | $-12.2K | $-12.0K | $524 | $1M | $2M | $339.8K | $-796.7K | $114.9K | $8M | $-10M | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | $3.2K | $2.9K | $24.9K | $0 | $6.3K | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $-2.9K | · | · | $-6.3K | · | · | · | · | |
| Financing Cash Flow | $-334.3K | $-591.7K | $-148.1K | $2M | $4M | $901.1K | $1M | $-372.0K | $544.9K | $-3M | $669.1K | $122.2K | $-292.9K | $-9M | $0 | $25M | |
| Net Change in Cash | $-5M | $1M | $2M | $2M | $588.9K | $-1M | $30.0K | $-1M | $-2M | $-1M | $1M | $336.4K | $-2M | $-7M | $5M | $10M | |
| Taxes Paid | · | $1.5K | $14.4K | · | · | $-6.4K | $13.6K | · | · | $2.3K | $26.0K | $332 | $0 | $3.6K | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | $-3M | · | · | $-455.2K | · | · | · | $-5M |
수익성 8
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 22.1% | · | 38.0% | 37.0% | 35.1% | · | 35.6% | 35.4% | 36.4% | 38.5% | 36.0% | 36.3% | · | 26.1% | 21.7% | 29.8% | |
| Operating Margin | -60.2% | · | -1.3% | -16.6% | -17.2% | · | -10.9% | -14.9% | -16.5% | -8.6% | -7.1% | -9.7% | · | -31.1% | -54.3% | -479.3% | |
| Net Margin | -56.9% | · | -2.1% | -73.5% | -27.7% | · | -22.4% | -51.2% | 9.1% | -12.9% | -7.8% | -11.6% | · | -32.7% | 24.5% | -590.9% | |
| Pretax Margin | -56.7% | · | -2.0% | -73.4% | -27.6% | · | -22.4% | -51.2% | 9.1% | -12.8% | -1.7% | -11.8% | · | -32.7% | 24.5% | -590.9% | |
| EBITDA Margin | -51.5% | · | -1.3% | -16.6% | -12.2% | · | -10.9% | -14.9% | -10.4% | -8.6% | -7.1% | -3.5% | · | -31.1% | -54.3% | -366.8% | |
| ROA | -9.7% | · | -0.78% | -19.8% | -7.1% | · | -5.8% | -11.7% | 1.9% | -4.2% | -2.5% | -3.9% | · | -4.7% | 2.6% | -3.3% | |
| ROE | -23.3% | · | -2.2% | -171.5% | -192.4% | · | -18.9% | -106.4% | 17.4% | -9.1% | -5.5% | -9.1% | · | -10.3% | 3.8% | -4.9% | |
| ROIC | -18.9% | · | -1.1% | -9.3% | -13.9% | · | -9.2% | 27.4% | 28.1% | -7.0% | -5.9% | -8.6% | · | · | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 0.9 | 0.9 | 0.5 | · | 0.5 | 0.5 | 0.6 | 0.9 | 0.9 | 1.0 | · | 2.0 | 1.6 | 2.0 | |
| Quick Ratio | 0.4 | · | 0.5 | 0.5 | 0.3 | · | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | · | 1.4 | 0.6 | 0.8 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.3 | -0.3 | -0.3 | 0.0 | · | · | · | · | · | · |
효율성 3
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.0 | |
| Inventory Turnover | 2.1 | · | 4.2 | 3.0 | 3.0 | · | 2.6 | 2.2 | 2.0 | 3.5 | 4.3 | 3.8 | · | 6.0 | 1.0 | 0.0 | |
| Receivables Turnover | 2.0 | · | 4.2 | 3.2 | 2.8 | · | 3.0 | 2.6 | 2.4 | 3.8 | 4.4 | 4.9 | · | 2.5 | 1.0 | 0.1 |
가치 평가 (TTM) 13
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $52M | · | $59M | $54M | $54M | · | $60M | $65M | $73M | $66M | $52M | $32M | · | $10M | $15M | $21M | |
| Net Income TTM | $-18M | · | $-17M | $-23M | $-13M | · | $-11M | $-10M | $-5M | $-9M | $-5M | $-6M | · | $-4M | $-4M | $-7M | |
| Market Cap | $7M | · | $5M | $5M | $5M | · | $1.22B | $98.51B | $673.62B | $1.30T | $2.06T | $2.37T | · | $970.34B | $2.61T | $6.98T | |
| Enterprise Value | $9M | · | $884.9K | $3M | $5M | · | $1.23B | $98.51B | $673.62B | $1.30T | · | · | · | · | · | · | |
| P/E | -0.0 | · | -0.0 | -0.0 | -0.0 | · | -0.0 | -0.3 | -0.3 | -711.1 | -73655.9 | -231553.4 | · | -106967.2 | -216666.7 | -442924.5 | |
| P/S | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 20.5 | 1518.0 | 9176.2 | 19647.8 | 39646.6 | 73225.7 | · | 93627.3 | 168678.9 | 326058.2 | |
| P/B | 0.4 | · | 0.2 | 0.2 | 0.4 | · | 93.1 | -9039.4 | -60295.8 | 59388.0 | 86167.9 | 94920.0 | · | 32092.9 | 79735.2 | 223031.6 | |
| P / Cash Flow | -1.5 | · | · | · | -1.6 | · | · | · | -254265.3 | · | · | -18894858.1 | · | · | · | -1384649.9 | |
| P / FCF | · | · | · | · | · | · | · | · | -253729.6 | · | · | -5212235.8 | · | · | · | -1384582.6 | |
| EV / EBITDA | -2.3 | · | -3.6 | -1.6 | -3.1 | · | -762.9 | -48624.6 | -487721.0 | -829925.6 | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | -253730.2 | · | · | · | · | · | · | · | |
| EV / Revenue | 0.2 | · | 0.0 | 0.1 | 0.1 | · | 20.5 | 1518.0 | 9176.2 | 19647.7 | · | · | · | · | · | · | |
| Earnings Yield | -5053.2% | · | -175720.7% | -853346.8% | -78628.2% | · | -3997.2% | -364.8% | -367.6% | -0.14% | 0.00% | 0.00% | · | 0.00% | 0.00% | 0.00% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 매출 | $72M | — | $57M | — | — |
| 매출 총이익률 % | 38.3% | — | 35.9% | — | — |
| 영업이익률 % | -2.3% | — | -21.7% | — | — |
| 순이익 | $-11M | — | $-16M | — | — |
| 희석 EPS | $-4.38 | — | $-10110.93 | — | — |
대차대조표
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.1 | — | 0.8 | — | — |
| 유동비율 | 1.1 | — | 0.4 | — | — |
| 당좌 비율 | 0.7 | — | 0.2 | — | — |
현금 흐름
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $906.4K | — | $-6M | — | — |
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.