가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TLPH
5년 평균
동종업계 중앙값
결론
P/S (TTM)
58653.5
·
180.5
고평가
P/B (MRQ)
4.1
·
1.2
고평가
Price / Cash Flow (주가 / 현금 흐름)
-4.9
·
·
·
주가 / 유형 장부 가치 (MRQ)
10.55년 평균 ≈3.6
≈3.6
·
·
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
TLPH
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-1474700.0%
·
-3573.2%
약함
EBITDA Margin (EBITDA 마진)
-48157.1%
·
-3308.5%
약함
순이익률 (TTM)
-1507600.0%
·
-113.6%
약함
ROA
-59.6%
·
-50.9%
약함
ROE
-120.8%
·
-26.5%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TLPH
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
4.3
·
3.4
강한 유동성
Quick Ratio (당좌 비율)
5.4
·
3.2
강한 유동성
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TLPH
5년 평균
동종업계 중앙값
결론
Revenue CAGR 3Y (매출 CAGR 3년)
-50.6%
·
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-65.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
TLPH
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-1.295년 평균 ≈$-0.48
≈$-0.48
·
·
Cash / Share (주당 현금)
$0.12
·
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TLPH
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.0
·
0.0
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$2.3K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈28.4%
다음 실적11월 10, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 12, 2026
$-0.06
$-0.07
11.8%
2026년 3월 31일
5월 13, 2026
$-0.04
$-0.07
44.0%
2025년 12월 31일
$-0.06
$-0.08
26.5%
2025년 9월 30일
$-0.11
$-0.14
23.0%
2025년 6월 30일
$-0.10
$-0.10
2.0%
2025년 3월 31일
$-0.10
$-0.15
34.6%
2024년 12월 31일
$-0.07
$-0.16
57.1%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$28.0K
$0
$651.0K
$0
$3M
$5M
$2M
$2M
$8M
$17M
$19M
$5M
Cost of Revenue
·
·
·
$3M
$4M
$6M
$7M
$4M
$11M
$12M
$2M
·
R&D Expense
$6M
$7M
$6M
$3M
$4M
$4M
$5M
$13M
$19M
$21M
$22M
$25M
SG&A Expense
$7M
$9M
$12M
$17M
$31M
$36M
$45M
$21M
$17M
$16M
$14M
$18M
Operating Expenses
$14M
$15M
$18M
$25M
$39M
$46M
$56M
$38M
$47M
$49M
$39M
$43M
Operating Income
$-13M
$-15M
$-17M
$-25M
$-36M
$-41M
$-54M
$-36M
$-39M
$-32M
$-20M
$-38M
Interest Expense
·
·
$134.0K
$1M
$2M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
Other Non-op
$-879.0K
$2M
$7M
$84M
$871.0K
$588.0K
$968.0K
$-11M
$-14M
$-11M
$-4M
$4M
Pretax Income
·
·
$-10M
$59M
$-35M
$-40M
$-53M
$-47M
$-52M
$-43M
$-24M
$-33M
Income Tax
$0
$0
$0
$13.0K
$5.0K
$4.0K
$3.0K
$2.0K
$-701.0K
$-34.0K
$760.0K
$0
Net Income
$-14M
$-13M
$-18M
$48M
$-35M
$-40M
$-53M
$-47M
$-52M
$-43M
$-24M
$-33M
EPS (Basic)
$-0.34
$-0.50
$-1.29
$5.73
$-5.86
·
·
·
$-1.10
$-0.95
$-0.55
$-0.77
EPS (Diluted)
·
·
$-1.29
$5.72
$-5.86
·
·
·
$-1.10
$-0.95
$-0.60
$-0.91
Shares (Basic)
42,410,711
25,845,639
14,263,744
7,385,348
5,993,013
·
·
·
46,883,535
45,313,118
44,300,099
43,427,111
Shares (Diluted)
·
·
14,263,744
7,406,986
5,993,013
·
·
·
46,883,535
45,313,118
44,468,440
44,322,297
EBITDA
$-13M
·
$-17M
·
·
$-39M
·
·
$-37M
$-30M
$-18M
$866.0K
대차대조표27
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$6M
$9M
$6M
$15M
$8M
$22M
$15M
$88M
$53M
$80M
$108M
$60M
Short-term Investments
$14M
$0
$4M
$495.0K
$39M
$16M
$51M
$18M
$8M
·
$6M
$15M
Receivables
·
·
·
$309.0K
$160.0K
$635.0K
$432.0K
$49.0K
$2M
$6M
$3M
$0
Inventory
·
·
·
$1M
$1M
$2M
$3M
$854.0K
$956.0K
$2M
$466.0K
·
Prepaid Expense
$519.0K
$554.0K
$2M
$2M
$3M
$2M
$2M
$1M
$455.0K
$756.0K
$2M
$948.0K
Current Assets
$21M
$9M
$12M
$25M
$50M
$47M
$72M
$108M
$63M
$89M
$119M
$76M
PP&E (Net)
·
·
·
$10M
$16M
$16M
$15M
$11M
$11M
$11M
$9M
$10M
PP&E (Gross)
·
·
·
$22M
$27M
$26M
$24M
$20M
$19M
$17M
$13M
$13M
Accum. Depreciation
·
·
·
$12M
$11M
$11M
$10M
$9M
$8M
$7M
$5M
$3M
Intangibles
$9M
$9M
$9M
$9M
$0
·
·
·
·
·
·
·
Other Non-current Assets
·
·
$20.0K
$166.0K
$2M
$656.0K
$1M
$705.0K
$207.0K
$50.0K
·
·
Total Assets
$30M
$18M
$20M
$47M
$78M
$66M
$91M
$121M
$76M
$100M
$128M
$86M
Accounts Payable
$544.0K
$670.0K
$1M
$1M
$2M
$3M
$2M
$2M
$1M
$2M
$2M
$2M
Accrued Liabilities
$3M
$1M
$2M
$3M
$7M
$5M
$6M
$5M
$4M
$5M
$4M
$4M
Current Liabilities
$4M
$3M
$5M
$14M
$19M
$18M
$14M
$16M
$14M
$10M
$13M
$14M
Capital Leases
·
·
·
$3M
$4M
$3M
$4M
·
·
·
·
·
Other Non-current Liabilities
·
·
$0
$810.0K
$81.0K
$299.0K
$490.0K
$537.0K
·
·
·
·
Total Liabilities
$13M
$10M
$6M
$26M
$114M
$122M
$133M
$116M
$112M
$105M
$95M
$40M
Long-term Debt
·
·
·
$6M
$14M
$22M
$25M
$12M
$19M
$22M
$21M
$25M
Total Debt
·
·
$0
·
·
$22M
·
·
$19M
$22M
$21M
$25M
Common Stock
$49.0K
$17.0K
$17.0K
$8.0K
$7.0K
$98.0K
$79.0K
$78.0K
$51.0K
$45.0K
$45.0K
$43.0K
Paid-in Capital
$489M
$465M
$458M
$448M
$438M
$383M
$357M
$349M
$261M
$241M
$236M
$225M
Retained Earnings
$-472M
$-457M
$-444M
$-426M
$-474M
$-438M
$-398M
$-345M
$-298M
$-246M
$-203M
$-179M
AOCI
·
·
·
·
·
·
·
·
·
$3.0K
$-1.0K
$-4.0K
Stockholders' Equity
$17M
$8M
$14M
$22M
$-36M
$-56M
$-41M
$4M
$-37M
$-5M
$33M
$47M
Liabilities + Equity
$30M
$18M
$20M
$47M
$78M
$66M
$91M
$121M
$76M
$100M
$128M
$86M
Shares Outstanding
49,328,097
17,029,469
16,952,519
8,243,680
6,840,967
98,812,008
79,573,101
78,757,930
50,899,154
45,333,790
45,273,772
43,712,363
현금 흐름17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
$0
$311.0K
$2M
$2M
$2M
$2M
$575.0K
$2M
$2M
$2M
$866.0K
Stock-based Comp
$699.0K
$989.0K
$2M
$3M
$5M
$4M
$5M
$5M
$4M
$4M
$5M
$4M
Deferred Tax
·
·
·
·
·
·
·
·
·
$-1.0K
·
·
Restructuring
·
·
·
$500.0K
·
$500.0K
·
·
·
·
$756.0K
·
Other Non-cash
·
·
$-1M
·
·
$-4M
·
·
$16M
$7M
$-3M
$-6M
Operating Cash Flow
$-11M
$-13M
$-17M
$-28M
$-30M
$-39M
$-51M
$-29M
$-30M
$-29M
$-20M
$-34M
CapEx
·
$0
$100.0K
$364.0K
$2M
$2M
$3M
$819.0K
$2M
$4M
$1M
$6M
Investing Cash Flow
$-14M
$4M
$-528.0K
$36M
$-26M
$34M
$-37M
$-11M
$-10M
$2M
$8M
·
Debt Issued
·
·
·
·
·
$0
$25M
$0
·
·
·
$10M
Net Debt Issued
·
·
$-5M
·
·
$-5M
·
·
$-4M
·
$-5M
$10M
Stock Issued
·
·
·
·
$45M
$21M
$1M
$82M
$16M
·
·
·
Net Stock Activity
·
·
·
·
·
$21M
·
·
$16M
·
·
·
Financing Cash Flow
$23M
$12M
$3M
$-507.0K
$42M
$17M
$14M
$75M
$12M
$-26.0K
$60M
·
Net Change in Cash
$-3M
$3M
$-15M
$8M
$-15M
$13M
$-73M
$35M
$-27M
$-28M
$48M
$-28M
Taxes Paid
·
$0
$0
$13.0K
$5.0K
$-347.0K
$-350.0K
$2.0K
$2.0K
$-55.0K
$782.0K
·
Free Cash Flow
·
·
$-18M
·
·
$-40M
·
·
$-32M
$-33M
$-21M
$-40M
Levered FCF
·
·
$-18M
·
·
$-44M
·
·
$-35M
$-36M
$-24M
$-43M
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-48157.1%
·
-2594.3%
·
·
-756.3%
·
·
-483.8%
-184.1%
-103.6%
·
Net Margin
-51035.7%
·
-2826.0%
·
·
-745.5%
·
·
-644.2%
-248.6%
-126.7%
-639.3%
Pretax Margin
·
·
-1580.2%
·
·
-745.5%
·
·
-653.0%
-248.8%
-122.7%
-721.7%
EBITDA Margin
-48157.1%
·
-2546.5%
·
·
-722.1%
·
·
-462.0%
-172.3%
-93.3%
16.6%
ROA
-59.6%
·
-54.2%
·
·
-51.2%
·
·
-58.7%
-37.9%
-22.8%
-34.0%
ROE
-120.8%
·
-113.5%
·
·
71.1%
·
·
246.2%
-310.8%
-61.2%
-55.7%
ROIC
·
·
-119.7%
·
·
120.9%
·
·
219.2%
-197.0%
-38.1%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.5
·
2.6
·
·
2.7
·
·
4.6
8.7
9.3
5.6
Quick Ratio
5.4
·
2.1
·
·
2.5
·
·
4.5
8.5
9.1
5.5
Debt / Equity
·
·
0.0
·
·
-0.4
·
·
-0.5
-4.0
0.6
0.5
LT Debt / Equity
·
·
·
·
·
-0.2
·
·
-0.3
-3.5
0.5
0.4
Interest Coverage
·
·
-126.0
·
·
-12.4
·
·
-11.7
-11.5
-6.7
·
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
·
0.0
·
·
0.1
·
·
0.1
0.2
0.2
0.1
Inventory Turnover
·
·
·
·
·
2.5
·
·
6.9
9.4
7.6
·
Receivables Turnover
·
·
·
·
·
10.2
·
·
2.2
3.8
11.7
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.35
·
$0.83
·
·
$-0.56
·
·
$-0.72
$-0.12
$0.73
$1.07
Revenue / Share
·
·
$0.05
·
·
·
·
·
$0.17
$0.38
$0.43
$0.12
Cash Flow / Share
·
·
$-1.23
·
·
·
·
·
$-0.63
$-0.65
$-0.45
$-0.78
Cash / Share
$0.12
·
$0.34
·
·
$0.28
·
·
$1.04
$1.77
$2.38
$1.37
EPS (TTM)
·
·
$-1.29
$5.72
$-5.86
$-1.11
$-1.11
$-1.11
$-1.10
$-0.95
$-0.60
$-0.91
성장률3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
·
·
·
-48.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
·
·
-50.6%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-65.1%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$28.0K
$0
$651.0K
$0
$3M
$5M
$2M
$2M
$8M
$17M
$19M
$5M
Net Income TTM
$-14M
$-13M
$-18M
$48M
$-35M
$-40M
$-53M
$-47M
$-52M
$-43M
$-24M
$-33M
Market Cap
$56M
·
$13M
·
·
$2.45B
·
·
$2.07B
$2.36B
$3.49B
$5.88B
Enterprise Value
·
·
$3M
·
·
$2.43B
·
·
$2.03B
$2.30B
$3.39B
$5.83B
P/E
·
·
-0.6
0.4
-1.9
-22.3
-38.0
-41.6
-36.9
-54.7
-128.3
-147.9
P/S
2008.4
·
19.3
·
·
452.5
·
·
258.5
135.8
181.0
1127.8
P/B
3.3
·
0.9
·
·
-44.0
·
·
-56.6
-441.7
105.3
126.1
P / Tangible Book
6.8
·
2.4
1.4
·
·
·
·
·
·
·
·
P / Cash Flow
-4.9
·
-0.7
·
·
-63.6
·
·
-69.4
-80.2
-174.7
-170.8
P / FCF
·
·
-0.7
·
·
-60.7
·
·
-64.2
-71.2
-162.8
-147.2
EV / EBITDA
·
·
-0.2
·
·
-62.1
·
·
-54.8
-76.9
-188.8
6735.8
EV / FCF
·
·
-0.2
·
·
-60.2
·
·
-63.0
-69.4
-158.5
-146.0
EV / Revenue
·
·
4.9
·
·
448.6
·
·
253.3
132.4
176.2
1118.1
Earnings Yield
·
·
-174.3%
253.1%
-52.3%
-4.5%
-2.6%
-2.4%
-2.7%
-1.8%
-0.78%
-0.68%
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
Q4 2022
Q3 2022
Revenue
$0
$0
$0
$1.0K
$0
$27.0K
$0
$0
$0
$0
$281.0K
$117.0K
$253.0K
·
$-442.0K
$0
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$569.0K
R&D Expense
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$2M
$2M
$1M
$2M
$1M
$2M
$1M
$612.0K
$799.0K
SG&A Expense
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$3M
$4M
$5M
$4M
Operating Expenses
$4M
$4M
$3M
$3M
$4M
$3M
$3M
$4M
$4M
$4M
$5M
$3M
$4M
$5M
$6M
$5M
Operating Income
$-4M
$-4M
$-3M
$-3M
$-4M
$-3M
$-3M
$-4M
$-4M
·
·
·
·
$-5M
$-159.0K
$-7M
Interest Expense
·
·
·
·
·
·
·
·
·
$0
·
$0
$15.0K
$119.0K
$188.0K
$245.0K
Other Non-op
$-388.0K
$1M
$-319.0K
$-1M
$204.0K
$250.0K
$1M
$396.0K
$443.0K
$283.0K
$-227.0K
$2M
$-456.0K
$5M
$-51.0K
$-105.0K
Pretax Income
·
·
·
·
·
·
·
$-3M
$-4M
·
·
$-1M
$-4M
·
$4M
$-7M
Income Tax
·
·
·
·
·
·
$0
$0
$0
·
$-5.0K
$2.0K
$3.0K
·
$-1.0K
$11.0K
Net Income
$-4M
$-3M
$-4M
$-4M
$-3M
$-3M
$-2M
$-3M
$-4M
$-4M
$-5M
$-1M
$-4M
$-8M
$-7M
$-7M
EPS (Basic)
$-0.06
$-0.04
$-0.03
$-0.11
$-0.10
$-0.10
$-0.06
$-0.13
$-0.15
$-0.16
$-0.06
$-0.08
$-0.40
$-0.75
$-0.72
$-0.94
EPS (Diluted)
·
·
·
·
·
$-0.10
·
·
·
$-0.16
·
$-0.08
$-0.40
·
$-0.96
$-0.94
Shares (Basic)
75,526,900
69,821,593
·
41,453,382
34,530,377
26,268,209
·
26,212,902
26,201,650
24,721,964
·
16,758,322
10,924,294
10,893,954
·
7,377,363
Shares (Diluted)
·
·
·
·
·
·
·
·
·
·
·
16,758,322
10,924,294
10,893,954
·
7,377,363
EBITDA
$-4M
$-4M
·
$-3M
$-4M
·
·
·
·
$0
·
·
·
$-5M
·
$-7M
대차대조표26
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
$742.0K
$4M
$6M
$3M
$7M
$5M
$9M
$11M
$13M
$12M
$6M
$13M
$7M
$13M
$15M
$13M
Short-term Investments
$16M
$17M
$14M
$18M
·
·
$0
$0
$600.0K
$6M
$4M
$0
$0
$0
$495.0K
$3M
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$512.0K
Inventory
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$874.0K
Prepaid Expense
$911.0K
$228.0K
$519.0K
$634.0K
$905.0K
$788.0K
$554.0K
$1M
$2M
$1M
$2M
$1M
$1M
$525.0K
$2M
$2M
Current Assets
$18M
$21M
$21M
$22M
$8M
$6M
$9M
$12M
$16M
$20M
$12M
$14M
$9M
$17M
$25M
$25M
PP&E (Net)
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$11M
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$22M
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$12M
Intangibles
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
Other Non-current Assets
·
·
·
·
·
·
·
·
·
·
·
$20.0K
$70.0K
$70.0K
$166.0K
$251.0K
Total Assets
$27M
$30M
$30M
$31M
$17M
$15M
$18M
$21M
$25M
$29M
$20M
$23M
$18M
$26M
$47M
$48M
Accounts Payable
$387.0K
$927.0K
$544.0K
$526.0K
$835.0K
$326.0K
$670.0K
$396.0K
$808.0K
$1M
$1M
$1M
$1M
$1M
$1M
$2M
Accrued Liabilities
$3M
$2M
$3M
$2M
$1M
$1M
$1M
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$3M
$4M
Current Liabilities
$4M
$4M
$4M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$5M
$4M
$4M
$9M
$14M
$16M
Capital Leases
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$3M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$800.0K
$810.0K
$827.0K
Total Liabilities
$12M
$12M
$13M
$12M
$10M
$9M
$10M
$11M
$12M
$12M
$6M
$5M
$7M
$12M
$26M
$21M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$3M
·
$8M
Common Stock
$52.0K
$50.0K
$49.0K
$46.0K
$20.0K
$17.0K
$17.0K
$17.0K
$17.0K
$17.0K
$17.0K
$17.0K
$11.0K
$11.0K
$8.0K
$7.0K
Paid-in Capital
$493M
$493M
$489M
$487M
$470M
$465M
$465M
$465M
$465M
$464M
$458M
$458M
$449M
$448M
$448M
$446M
Retained Earnings
$-478M
$-474M
$-472M
$-468M
$-463M
$-460M
$-457M
$-455M
$-452M
$-448M
$-444M
$-440M
$-438M
$-434M
$-426M
$-418M
Stockholders' Equity
$14M
$18M
$17M
$19M
$7M
$6M
$8M
$10M
$13M
$16M
$14M
$18M
$10M
$14M
$22M
$27M
Liabilities + Equity
$27M
$30M
$30M
$31M
$17M
$15M
$18M
$21M
$25M
$29M
$20M
$23M
$18M
$26M
$47M
$48M
Shares Outstanding
51,905,796
50,049,824
49,328,097
45,585,728
20,522,655
17,098,345
17,029,469
17,026,313
16,992,977
16,992,726
16,952,519
16,952,269
10,994,102
10,924,294
8,243,680
7,405,966
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
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$49.0K
$262.0K
$342.0K
$424.0K
Stock-based Comp
$243.0K
$214.0K
$185.0K
$152.0K
$166.0K
$196.0K
$230.0K
$234.0K
$223.0K
$302.0K
$311.0K
$378.0K
$471.0K
$569.0K
$652.0K
$701.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$769.0K
·
·
·
$2M
·
·
Operating Cash Flow
$-4M
$-3M
$-2M
$-3M
$-3M
$-3M
$-2M
$-3M
$-5M
$-3M
$-4M
$-3M
$-5M
$-5M
$-5M
$-5M
CapEx
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$100.0K
$48.0K
$158.0K
Investing Cash Flow
$1M
$-3M
$3M
$-18M
$0
$0
$0
$600.0K
$6M
$-3M
$-4M
$0
$3M
$400.0K
$3M
$4M
Net Debt Issued
·
·
·
·
·
·
·
·
·
$0
·
·
·
$-2M
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$192.0K
Financing Cash Flow
$-261.0K
$4M
$1M
$17M
$4M
$-5.0K
$0
$30.0K
$0
$12M
$-68.0K
$9M
$-3M
$-2M
$5M
$-2M
Net Change in Cash
$-3M
$-2M
$2M
$-3M
$1M
$-3M
$-2M
$-2M
$1M
$6M
$-8M
$6M
$-6M
$-7M
$3M
$-2M
Free Cash Flow
·
·
·
·
·
·
·
·
·
$-3M
·
·
·
$-5M
·
·
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
Q4 2022
Q3 2022
Operating Margin
·
·
·
-342200.0%
·
·
·
·
·
·
·
·
·
·
·
-1308.1%
Net Margin
·
·
·
-443600.0%
·
-9603.7%
·
·
·
·
·
-1159.8%
-1727.7%
·
·
-1331.4%
Pretax Margin
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
-1329.2%
EBITDA Margin
·
·
·
-342200.0%
·
·
·
·
·
·
·
·
·
·
·
-1308.1%
ROA
-19.9%
-11.3%
·
-17.1%
-16.9%
-11.8%
·
-15.2%
-18.0%
-14.4%
·
-3.8%
-11.8%
-16.6%
·
-11.2%
ROE
-41.0%
-21.2%
·
-30.8%
-36.0%
-23.6%
·
-24.0%
-33.1%
-25.9%
·
-6.0%
-20.1%
67.8%
·
85.5%
ROIC
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
-18.9%
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
Q4 2022
Q3 2022
Current Ratio
4.3
5.3
·
6.8
2.9
3.1
·
4.4
4.9
6.0
·
4.0
2.1
1.8
·
1.6
Quick Ratio
4.1
5.2
·
6.6
2.6
2.7
·
4.0
4.3
5.6
·
3.7
1.8
1.4
·
1.1
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.0
0.0
0.2
·
0.3
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
·
-44.8
·
-26.9
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
·
·
0.0
0.0
·
·
0.0
Inventory Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.5
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
1.5
주당4
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
$0.28
$0.37
·
$0.42
$0.32
$0.33
·
$0.57
$0.75
$0.96
·
$1.08
$0.95
$1.30
·
$3.68
Revenue / Share
·
·
·
·
·
·
·
·
·
·
·
$0.01
$0.02
·
·
$0.07
Cash Flow / Share
·
·
·
·
·
·
·
·
·
·
·
·
·
$-0.48
·
·
Cash / Share
$0.01
$0.08
·
$0.08
$0.33
$0.32
·
$0.65
$0.79
$0.71
·
$0.79
$0.67
$1.22
·
$1.72
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
$1.0K
$1.0K
·
$28.0K
$27.0K
$27.0K
·
$281.0K
$398.0K
$651.0K
·
·
·
$0
·
$444.0K
Net Income TTM
$-15M
$-14M
·
$-12M
$-11M
$-12M
·
$-16M
$-14M
$-14M
·
$-21M
$-27M
$48M
·
$47M
Market Cap
$53M
$38M
·
$41M
$9M
$9M
·
$15M
$15M
$18M
·
$10M
$12M
$7M
·
$31M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$-4M
$5M
$-3M
·
$23M
P/S
53463.0
37537.4
·
1449.0
349.6
316.6
·
52.1
38.0
26.9
·
·
·
·
·
70.1
P/B
3.7
2.0
·
2.1
1.4
1.5
·
1.5
1.2
1.1
·
0.5
1.2
0.5
·
1.1
P / Tangible Book
9.6
3.9
·
3.9
·
·
·
17.8
3.9
2.3
·
1.0
7.6
1.3
·
1.7
P / Cash Flow
·
-11.0
·
·
·
-2.5
·
·
·
-6.1
·
·
·
-1.4
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
51.9
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
$28.0K
$0
$651.0K
$0
$3M
영업이익률 %
-48157.1%
·
-2594.3%
·
·
순이익
$-14M
$-13M
$-18M
$48M
$-35M
희석 EPS
·
·
$-1.29
$5.72
$-5.86
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
·
·
0.0
·
·
유동비율
5.5
·
2.6
·
·
당좌 비율
5.4
·
2.1
·
·
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
·
·
$-18M
·
·
기관 투자자 (13F)
56개의 제출자
· $25.3M 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.
보유자56
보유 가치$25.3M
신규 포지션12
청산 포지션7
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
12 (-1 이전 분기 대비)
7 (+4 이전 분기 대비)
15 (0 이전 분기 대비)
9 (-1 이전 분기 대비)
+2.0M
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.
Three Arch Partners IV, L.P. (the “ TAP IV ”), Three Arch Associates IV, L.P. (“ TAA IV ”), Three Arch Management IV, L.L.C. (“ TAM IV ”), Three Arch Partners III, L.P. (the “ TAP III ”), Three Arch Associates III, L.P. (“ TAA III ”), Three Arch Management III, L.L.C. (“ TAM III ”), Mark Wan (“ Wan ”), Wilfred Jaeger (“ Jaeger ”)
×7 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.