TWAV TaoWeave, Inc. - Common Stock
$1.30
가격 · 8월 19, 2026
기준 재무 정보 8월 7, 2026
TWAV 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$1.30
시가총액
$5M
P/E (TTM)
-0.8
EPS (TTM)
$-0.98
매출 (TTM)
$2M
배당 수익률
—
ROE
-69.5%
부채/자본
—
52주 범위
$1 – $4
TWAV 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
$2M
2017-12-31
→
2025-12-31
EPS
$-0.98
2016-12-31
→
2023-12-31
잉여현금흐름
—
2016-12-31
→
2023-12-31
마진
-260.8%
2020-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TWAV
동종업계 중앙값
P/E (TTM)
-0.8
—
P/S (TTM)
1.9
—
P/B
0.7
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TWAV
동종업계 중앙값
Gross Margin (매출 총이익률)
41.6%
—
Operating Margin (영업이익률)
-121.5%
—
Net Profit Margin (순이익률)
-260.8%
—
ROA
-94.2%
—
ROE
-69.5%
—
ROIC
-42.1%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TWAV
동종업계 중앙값
Current Ratio (유동비율)
6.9
—
Quick Ratio (당좌 비율)
2.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TWAV
동종업계 중앙값
Revenue YoY (매출 YoY)
2.5%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-23.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
-30.8%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TWAV
동종업계 중앙값
TWAV 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
7 명의 애널리스트
- 적극 매수 2 28.6%
- 매수 4 57.1%
- 보유 1 14.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-39.2%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2022년 9월 30일 | $-138.00 | $-61.20 | -76.8% |
| 2022년 6월 30일 | $-174.00 | $-61.20 | -112.8% |
| 2021년 9월 30일 | $-60.00 | $-85.68 | 25.7% |
| 2021년 6월 30일 | $-48.00 | $-55.08 | 7.1% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TWAV | $6M | -1.0 | 2.5% | -260.8% | -69.5% | 41.6% |
| CYAB | — | — | — | — | 118.5% | — |
| AUUD | $3M | -0.2 | — | — | -216.5% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $2M | $4M | $5M | $8M | $15M | $13M | $13M | $15M | |
| Gross Profit | $1M | $331.0K | $911.0K | $2M | $3M | $8M | $5M | $5M | · | |
| R&D Expense | $10.0K | $155.0K | $20.0K | $2M | $3M | $4M | $2M | $921.0K | $1M | |
| SG&A Expense | $4M | $4M | $5M | $5M | $6M | $7M | $5M | $5M | $4M | |
| Operating Expenses | $4M | $5M | $5M | $24M | $15M | $18M | $13M | $12M | $17M | |
| Operating Income | $-3M | $-4M | $-4M | $-22M | $-12M | $-10M | $-8M | $-7M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | $311.0K | $1M | |
| Interest Income | $128.0K | $169.0K | · | · | · | · | · | · | · | |
| Other Non-op | $-3M | $169.0K | $138.0K | $40.0K | $3M | $3M | $-187.0K | $-415.0K | $8M | |
| Pretax Income | $-6M | $-4M | $-4M | $-22M | $-9M | $-7M | $-8M | $-7M | $6M | |
| Income Tax | $2.0K | $10.0K | $27.0K | $-7.0K | $-90.0K | $103.0K | $0 | $13.0K | $-230.0K | |
| Net Income | $-6M | $-4M | $-4M | $-22M | $-9M | $-7M | $-8M | $-7M | $6M | |
| EPS (Basic) | $-2.76 | $-15.71 | $-18.81 | $-10.62 | $-5.48 | $-1.48 | · | $-0.15 | $0.15 | |
| EPS (Diluted) | · | · | $-0.98 | $-10.62 | $-5.48 | $-1.48 | · | $-0.15 | $0.14 | |
| Shares (Basic) | 2,316,000 | 834,000 | 293,000 | 2,065,000 | 1,779,000 | 5,547,000 | · | 47,950,000 | 37,603,000 | |
| Shares (Diluted) | · | · | 5,595,000 | 2,065,000 | 1,779,000 | 5,547,000 | 5,108,000 | 47,950,000 | 41,440,000 | |
| EBITDA | $-3M | $-4M | $-4M | $-20M | $-9M | $-7M | · | $-6M | $-746.0K |
대차대조표 29
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $5M | $6M | $3M | $9M | $5M | $5M | $2M | $4M | |
| Receivables | $138.0K | $186.0K | $424.0K | $415.0K | $849.0K | $3M | $3M | $1M | $1M | |
| Inventory | $0 | $0 | $239.0K | $723.0K | $2M | $920.0K | $2M | $0 | · | |
| Prepaid Expense | $424.0K | $118.0K | $243.0K | $649.0K | $1M | $691.0K | $965.0K | $547.0K | $715.0K | |
| Other Current Assets | $58.0K | $12.0K | $98.0K | $90.0K | $164.0K | $28.0K | $209.0K | $0 | · | |
| Current Assets | $8M | $5M | $7M | $5M | $13M | $10M | $10M | $4M | $6M | |
| PP&E (Net) | · | $0 | $0 | $3.0K | $159.0K | $573.0K | $1M | $728.0K | $1M | |
| PP&E (Gross) | · | · | $0 | $2M | $11M | $12M | $15M | $9M | $11M | |
| Accum. Depreciation | · | · | $0 | $2M | $10M | $11M | $13M | $9M | $10M | |
| Goodwill | · | $0 | $0 | $0 | $7M | $7M | $8M | $3M | $8M | |
| Intangibles | $0 | $0 | $0 | $604.0K | $8M | $10M | $13M | $499.0K | $626.0K | |
| Other Non-current Assets | $4.0K | $6.0K | $12.0K | $40.0K | $109.0K | $167.0K | $70.0K | $15.0K | $8.0K | |
| Total Assets | $8M | $5M | $7M | $6M | $29M | $29M | $35M | $8M | $15M | |
| Accounts Payable | $112.0K | $105.0K | $211.0K | $184.0K | $259.0K | $313.0K | $647.0K | $222.0K | $337.0K | |
| Accrued Liabilities | · | · | $1M | $1M | $959.0K | $1M | $2M | $867.0K | $1M | |
| Current Liabilities | $1M | $1M | $1M | $2M | $2M | $6M | $8M | $1M | $3M | |
| Capital Leases | · | · | $0 | $17.0K | $236.0K | $602.0K | $2M | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | $0 | |
| Other Non-current Liabilities | · | · | · | · | · | $0 | $3.0K | $0 | · | |
| Total Liabilities | $1M | $1M | $1M | $2M | $3M | $7M | $13M | $1M | $3M | |
| Long-term Debt | · | · | · | · | $0 | $2M | $6M | $0 | $2M | |
| Total Debt | · | · | · | · | $0 | $2M | · | $0 | $2M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $1.0K | $1.0K | $1.0K | $5.0K | |
| Paid-in Capital | $246M | $236M | $234M | · | · | · | · | · | · | |
| Retained Earnings | $-239M | $-232M | $-228M | $-224M | $-202M | $-193M | $-185M | $-178M | $-171M | |
| Treasury Stock | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $165.0K | $496.0K | $352.0K | |
| Stockholders' Equity | $7M | $4M | $6M | $4M | $25M | $22M | $22M | $7M | $12M | |
| Liabilities + Equity | $8M | $5M | $7M | $6M | $29M | $29M | $35M | $8M | $15M | |
| Shares Outstanding | 3,571,401 | 1,144,737 | 573,455 | 2,063,000 | 2,071,000 | 7,861,912 | 5,162,000 | 4,981,200 | 44,510,000 |
현금 흐름 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $0 | $345.0K | $2M | $3M | $3M | $1M | $755.0K | $2M | |
| Stock-based Comp | $169.0K | $62.0K | $504.0K | $146.0K | $597.0K | $198.0K | $110.0K | $365.0K | $458.0K | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $-230.0K | |
| Amort. of Intangibles | · | · | $345.0K | $2M | $2M | $2M | $707.0K | $127.0K | $683.0K | |
| Other Non-cash | · | $575.0K | $542.0K | $14M | $-2M | $-2M | · | $5M | $-6M | |
| Operating Cash Flow | $-3M | $-3M | $-3M | $-6M | $-8M | $-7M | $-3M | $-1M | $2M | |
| CapEx | · | · | $0 | $11.0K | $50.0K | $38.0K | $45.0K | $335.0K | $133.0K | |
| Investing Cash Flow | $-9M | $0 | $0 | $19.0K | $-49.0K | $-31.0K | $2M | $-335.0K | $-133.0K | |
| Debt Issued | · | · | · | · | · | · | · | $0 | $2M | |
| Net Debt Issued | · | · | · | · | $0 | $-2M | · | $-2M | $1M | |
| Stock Issued | · | · | · | · | · | $7M | $0 | · | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $51.0K | $144.0K | $2M | |
| Net Stock Activity | · | · | · | · | · | $7M | · | $-144.0K | $-2M | |
| Financing Cash Flow | $9M | $2M | $6M | $0 | $12M | $7M | $4M | $-449.0K | $1M | |
| Net Change in Cash | $-3M | $-1M | $3M | $-6M | $4M | $675.0K | $3M | $-2M | $3M | |
| Taxes Paid | $7.0K | $0 | $31.0K | · | · | · | · | · | · | |
| Free Cash Flow | · | · | $-3M | $-6M | $-8M | $-7M | · | $-1M | $1M | |
| Levered FCF | · | · | · | · | · | · | · | $-2M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 41.6% | 13.9% | 23.9% | 28.2% | 35.1% | 52.5% | · | · | · | |
| Operating Margin | -121.5% | -176.7% | -118.0% | -401.5% | -152.4% | -65.6% | · | -53.7% | · | |
| Net Margin | -260.8% | -170.0% | -115.1% | -400.7% | -117.0% | -48.4% | · | -57.1% | · | |
| Pretax Margin | -260.7% | -169.6% | -114.4% | -400.8% | -118.1% | -47.7% | · | -57.0% | · | |
| EBITDA Margin | -121.5% | -176.7% | -108.9% | -366.8% | -117.0% | -45.2% | · | -47.7% | · | |
| ROA | -94.2% | -66.3% | -69.7% | -128.1% | -31.4% | -23.2% | · | -61.3% | 36.2% | |
| ROE | -69.5% | -93.2% | -72.1% | -521.2% | -33.8% | -41.9% | · | -88.0% | 71.5% | |
| ROIC | -42.1% | -105.2% | -82.2% | -607.7% | -45.8% | -41.7% | · | -98.9% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.9 | 4.1 | 4.9 | 2.5 | 5.1 | 1.8 | · | 3.5 | 2.1 | |
| Quick Ratio | 2.0 | 4.0 | 4.2 | 1.8 | 3.9 | 1.5 | · | 3.0 | 1.8 | |
| Debt / Equity | · | · | · | · | 0.0 | 0.1 | · | 0.0 | 0.1 | |
| LT Debt / Equity | · | · | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | -21.7 | -2.3 |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | 0.6 | 0.3 | 0.3 | 0.5 | · | 1.1 | · | |
| Receivables Turnover | 15.0 | 7.8 | 9.1 | 8.7 | 3.9 | 5.4 | · | 9.7 | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.5% | -37.6% | -30.4% | -29.2% | -49.5% | · | · | · | · | |
| Revenue CAGR 3Y | -23.6% | -32.5% | -37.1% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -30.8% | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 9
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2M | $2M | $4M | $5M | $8M | $15M | $13M | $13M | $15M | |
| Net Income TTM | $-6M | $-4M | $-4M | $-22M | $-9M | $-7M | $-8M | $-7M | $6M | |
| Market Cap | $6M | $4M | · | · | · | · | · | · | · | |
| P/E | -1.0 | -2.2 | · | · | · | · | · | · | · | |
| P/S | 2.5 | 1.9 | · | · | · | · | · | · | · | |
| P/B | 0.9 | 1.1 | · | · | · | · | · | · | · | |
| P / Tangible Book | 0.9 | 1.1 | · | · | · | · | · | · | · | |
| P / Cash Flow | -2.0 | -1.3 | · | · | · | · | · | · | · | |
| Earnings Yield | -96.7% | -45.1% | · | · | · | · | · | · | · |
손익계산서 16
| 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 | $522.0K | $707.0K | $622.0K | $601.0K | $592.0K | $622.0K | $563.0K | $578.0K | $611.0K | $626.0K | $944.0K | $872.0K | $956.0K | $1M | $1M | $1M | |
| Gross Profit | $274.0K | $470.0K | $293.0K | $244.0K | $228.0K | $249.0K | $135.0K | $79.0K | $120.0K | $-3.0K | $289.0K | $224.0K | $122.0K | $276.0K | $296.0K | $344.0K | |
| R&D Expense | $0 | $0 | $1.0K | $3.0K | $3.0K | $3.0K | $2.0K | $38.0K | $65.0K | $50.0K | $4.0K | $5.0K | $5.0K | $6.0K | $65.0K | $232.0K | |
| SG&A Expense | $1M | $1M | $1M | $1M | $902.0K | $929.0K | $1M | $1M | $1M | $1M | $1M | $977.0K | $2M | $1M | $1M | $1M | |
| Operating Expenses | $1M | $1M | $1M | $1M | $911.0K | $940.0K | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $8M | |
| Operating Income | $-841.0K | $-559.0K | $-786.0K | $-802.0K | $-683.0K | $-691.0K | $-928.0K | $-1M | $-1M | $-1M | $-1M | $-925.0K | $-1M | $-1M | $-1M | $-7M | |
| Interest Income | $13.0K | $6.0K | $26.0K | $29.0K | $47.0K | $26.0K | $45.0K | $32.0K | $44.0K | $48.0K | · | $30.0K | $42.0K | · | · | · | |
| Other Non-op | $-2M | $2M | $-2M | $-1M | $78.0K | $26.0K | $45.0K | $32.0K | $44.0K | $48.0K | $44.0K | $30.0K | $42.0K | $22.0K | $41.0K | $5.0K | |
| Pretax Income | $-3M | $2M | $-3M | $-2M | $-605.0K | $-665.0K | $-883.0K | $-1M | $-974.0K | $-1M | $-1M | $-895.0K | $-1M | $-1M | $-1M | $-7M | |
| Income Tax | $1.0K | $0 | $-5.0K | $0 | $0 | $7.0K | $1.0K | $0 | $9.0K | $0 | $-11.0K | $0 | $0 | $38.0K | $-15.0K | $-3.0K | |
| Net Income | $-3M | $2M | $-3M | $-2M | $-605.0K | $-672.0K | $-884.0K | $-1M | $-983.0K | $-1M | $-1M | $-895.0K | $-1M | $-1M | $-1M | $-7M | |
| EPS (Basic) | $-0.84 | $0.43 | $-1.05 | $-0.74 | $-0.38 | $-0.59 | $-1.06 | $-11.25 | $-1.38 | $-2.02 | $-13.21 | $-4.22 | $-0.78 | $-0.60 | $-0.59 | $-3.46 | |
| EPS (Diluted) | · | $0.43 | · | · | · | $-0.59 | · | · | · | $-0.07 | · | $-0.30 | $-0.78 | $-0.60 | $-0.59 | $-3.46 | |
| Shares (Basic) | 3,913,471 | 3,913,471 | -3,550,196 | 3,101,231 | 1,613,483 | 1,151,482 | -1,370,147 | 890,943 | 728,601 | 584,603 | -4,502,378 | 243,378 | 2,487,000 | 2,065,000 | -4,130,000 | 2,065,000 | |
| Shares (Diluted) | · | 3,913,471 | · | · | · | 1,151,482 | · | · | · | 17,123,000 | · | 3,463,000 | 2,487,000 | 2,065,000 | -4,130,000 | 2,065,000 | |
| EBITDA | $-841.0K | $-559.0K | · | $-802.0K | $-683.0K | $-691.0K | · | $-1M | $-1M | $-1M | · | $-925.0K | $-1M | $-1M | · | $-7M |
대차대조표 25
| 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 | $735.0K | $2M | $2M | $4M | $11M | $4M | $5M | $6M | $6M | $5M | $6M | $7M | $7M | $4M | $3M | $4M | |
| Receivables | $5.0K | $135.0K | $138.0K | $12.0K | $15.0K | $113.0K | $186.0K | $33.0K | $31.0K | $15.0K | $424.0K | $157.0K | $244.0K | $392.0K | $415.0K | $357.0K | |
| Inventory | · | · | $0 | · | · | · | $0 | $50.0K | $88.0K | $127.0K | $239.0K | $324.0K | $402.0K | $634.0K | $723.0K | $1M | |
| Prepaid Expense | $267.0K | $500.0K | $424.0K | $528.0K | $566.0K | $321.0K | $118.0K | $283.0K | $317.0K | $421.0K | $243.0K | $330.0K | $836.0K | $947.0K | $649.0K | $868.0K | |
| Other Current Assets | $1.0K | $15.0K | $58.0K | · | · | · | $12.0K | · | · | · | · | · | · | · | $90.0K | · | |
| Current Assets | $6M | $10M | $8M | $11M | $13M | $5M | $5M | $6M | $6M | $6M | $7M | $8M | $8M | $6M | $5M | $6M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $3.0K | $3.0K | $25.0K | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $2M | · | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $2M | · | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | $0 | |
| Intangibles | $58.0K | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $345.0K | $432.0K | $518.0K | $604.0K | $690.0K | |
| Other Non-current Assets | $2.0K | $3.0K | $4.0K | $4.0K | $5.0K | $5.0K | $6.0K | $8.0K | $11.0K | $12.0K | $12.0K | $16.0K | $22.0K | $31.0K | $40.0K | $53.0K | |
| Total Assets | $7M | $10M | $8M | $11M | $13M | $5M | $5M | $6M | $6M | $6M | $7M | $8M | $9M | $6M | $6M | $7M | |
| Accounts Payable | $106.0K | $272.0K | $112.0K | $162.0K | $122.0K | $70.0K | $105.0K | $93.0K | $111.0K | $351.0K | $211.0K | $106.0K | $136.0K | $207.0K | $184.0K | $401.0K | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | $1M | · | $974.0K | $763.0K | $2M | $1M | $1M | |
| Current Liabilities | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Capital Leases | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $17.0K | $43.0K | |
| Total Liabilities | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $3M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3.0K | $2.0K | $0 | $0 | $0 | $0 | $0 | $3.0K | |
| Paid-in Capital | $246M | $246M | $246M | $246M | $245M | $236M | $236M | $236M | $236M | · | $234M | · | · | · | · | · | |
| Retained Earnings | $-240M | $-237M | $-239M | $-236M | $-234M | $-233M | $-232M | $-231M | $-230M | $-229M | $-228M | $-227M | $-226M | $-225M | $-224M | $-223M | |
| Treasury Stock | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | $181.0K | |
| Stockholders' Equity | $5M | $9M | $7M | $10M | $11M | $3M | $4M | $5M | $5M | $4M | $6M | $7M | $8M | $4M | $4M | $5M | |
| Liabilities + Equity | $7M | $10M | $8M | $11M | $13M | $5M | $5M | $6M | $6M | $6M | $7M | $8M | $9M | $6M | $6M | $7M | |
| Shares Outstanding | 3,571,401 | 3,327,210 | 3,327,210 | 3,207,210 | 1,594,764 | 1,154,737 | 1,144,737 | 1,071,356 | 28,242,418 | 20,285,675 | 573,455 | 4,286,902 | 2,728,928 | 2,063,308 | 2,063,000 | 30,816,048 |
현금 흐름 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 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | $0 | $0 | $0 | $86.0K | $86.0K | $87.0K | $86.0K | $85.0K | $592.0K | |
| Stock-based Comp | $82.0K | $84.0K | $85.0K | $84.0K | $0 | $0 | $0 | $0 | $31.0K | $31.0K | $31.0K | $31.0K | $411.0K | $31.0K | $32.0K | $31.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $86.0K | $87.0K | $86.0K | $85.0K | $580.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | $475.0K | · | · | · | $258.0K | · | · | |
| Operating Cash Flow | $-539.0K | $-650.0K | $-744.0K | $-2M | $-37.0K | $-680.0K | $-885.0K | $-911.0K | $-980.0K | $-630.0K | $-705.0K | $-106.0K | $-1M | $-844.0K | $-1M | $-965.0K | |
| CapEx | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | |
| Investing Cash Flow | $-856.0K | $522.0K | $-736.0K | $-6M | $-2M | $0 | $0 | $0 | · | · | $0 | $0 | $0 | $0 | $0 | $1.0K | |
| Financing Cash Flow | $0 | $0 | $0 | $846.0K | $8M | $31.0K | $231.0K | $672.0K | $1M | $0 | $-71.0K | $0 | $4M | $1M | $0 | $0 | |
| Net Change in Cash | $-1M | $-128.0K | $-1M | $-7M | $6M | $-649.0K | $-654.0K | $-239.0K | $498.0K | $-630.0K | $-776.0K | $-106.0K | $3M | $629.0K | $-1M | $-964.0K | |
| Taxes Paid | · | · | · | · | · | · | · | $0 | · | · | $0 | $0 | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | · | · | · | $-844.0K | · | · |
수익성 8
| 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 | 52.5% | 66.5% | · | 40.6% | 38.5% | 40.0% | · | 13.7% | 19.6% | -0.48% | · | 25.7% | 12.8% | 26.6% | · | 29.0% | |
| Operating Margin | -161.1% | -79.1% | · | -133.4% | -115.4% | -111.1% | · | -185.5% | -166.6% | -189.1% | · | -106.1% | -114.1% | -115.9% | · | -604.2% | |
| Net Margin | -630.3% | 240.0% | · | -381.0% | -102.2% | -108.0% | · | -179.9% | -160.9% | -181.5% | · | -102.6% | -109.7% | -117.4% | · | -603.5% | |
| Pretax Margin | -630.1% | 240.0% | · | -381.0% | -102.2% | -106.9% | · | -179.9% | -159.4% | -181.5% | · | -102.6% | -109.7% | -113.8% | · | -603.8% | |
| EBITDA Margin | -161.1% | -79.1% | · | -133.4% | -115.4% | -111.1% | · | -185.5% | -166.6% | -189.1% | · | -106.1% | -114.1% | -107.6% | · | -604.2% | |
| ROA | -33.2% | 23.0% | · | -27.1% | -6.2% | -12.6% | · | -14.9% | -13.0% | -18.5% | · | -11.7% | -8.9% | -8.0% | · | -36.6% | |
| ROE | -39.3% | 28.1% | · | -31.6% | -7.4% | -17.3% | · | -18.4% | -15.5% | -27.3% | · | -15.6% | -10.7% | -9.8% | · | -43.4% | |
| ROIC | -15.3% | -6.4% | · | -8.2% | -6.1% | -20.8% | · | -22.9% | -20.3% | -26.7% | · | -13.9% | -14.3% | -31.8% | · | -149.0% |
유동성 및 지급능력 2
| 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 | 4.5 | 8.0 | · | 10.2 | 7.2 | 3.4 | · | 4.5 | 5.0 | 4.0 | · | 5.9 | 7.0 | 2.4 | · | 2.7 | |
| Quick Ratio | 0.6 | 1.8 | · | 3.5 | 6.0 | 3.2 | · | 4.3 | 4.7 | 3.3 | · | 5.4 | 5.9 | 1.7 | · | 1.9 |
효율성 2
| 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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | |
| Receivables Turnover | 52.2 | 5.7 | · | 26.7 | 25.7 | 9.7 | · | 6.1 | 4.4 | 3.1 | · | 3.4 | 2.6 | 2.2 | · | 1.5 |
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 | $2M | $3M | · | $2M | $2M | $2M | · | $3M | $3M | $3M | · | $4M | $5M | $5M | · | $6M | |
| Net Income TTM | $-4M | $-2M | · | $-5M | $-3M | $-4M | · | $-4M | $-4M | $-4M | · | $-10M | $-18M | $-22M | · | $-21M | |
| Market Cap | $5M | $5M | · | $8M | $6M | $4M | · | $5M | $203M | $114M | · | · | · | · | · | · | |
| P/E | · | · | · | -1.5 | -2.1 | -1.9 | · | -2.4 | -4.1 | -3.2 | · | · | · | · | · | · | |
| P/S | 2.0 | 2.1 | · | 3.5 | 2.5 | 1.5 | · | 1.7 | 66.3 | 32.5 | · | · | · | · | · | · | |
| P/B | 0.9 | 0.6 | · | 0.8 | 0.5 | 1.1 | · | 1.0 | 40.3 | 25.6 | · | · | · | · | · | · | |
| P / Tangible Book | 0.9 | 0.6 | · | 0.8 | 0.5 | 1.1 | · | 1.0 | 40.3 | 25.6 | · | · | · | · | · | · | |
| P / Cash Flow | · | -8.1 | · | · | · | -5.6 | · | · | · | -180.3 | · | · | · | · | · | · | |
| Earnings Yield | · | · | · | -67.8% | -46.9% | -53.5% | · | -41.4% | -24.3% | -31.2% | · | · | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $2M | $2M | $4M | $5M | $8M |
| 매출 총이익률 % | 41.6% | 13.9% | 23.9% | 28.2% | 35.1% |
| 영업이익률 % | -121.5% | -176.7% | -118.0% | -401.5% | -152.4% |
| 순이익 | $-6M | $-4M | $-4M | $-22M | $-9M |
| 희석 EPS | — | — | $-0.98 | $-10.62 | $-5.48 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | — | — | — | — | 0.0 |
| 유동비율 | 6.9 | 4.1 | 4.9 | 2.5 | 5.1 |
| 당좌 비율 | 2.0 | 4.0 | 4.2 | 1.8 | 3.9 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | — | — | $-3M | $-6M | $-8M |
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.
기관 투자자 (13F) 19개의 제출자 · $223K 전체 · 기준일 2026년 6월 30일
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.
기관 활동 — Q2 2026 대 이전 분기
| 신규 포지션 | 청산 포지션 | 증가함 | 감소 | 순주식 변동 |
|---|---|---|---|---|
| 6 (+4 이전 분기 대비) | 1 (-5 이전 분기 대비) | 0 (-2 이전 분기 대비) | 3 (0 이전 분기 대비) | -64K |
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.
| 기관 | 가치 | 주식 | % 추적된 13F 중 | 유형 |
|---|---|---|---|---|
| CITADEL ADVISORS LLC | $51,387 | 37,237 | 23.01% | 주식 |
| VANGUARD GROUP INC | $33,434 | 18,472 | 14.97% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $29,631 | 21,472 | 13.27% | 주식 |
| RENAISSANCE TECHNOLOGIES LLC | $29,532 | 21,400 | 13.22% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $25,491 | 18,472 | 11.41% | 주식 |
| NORTHERN TRUST CORP | $17,058 | 12,361 | 7.64% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $14,934 | 10,822 | 6.69% | 주식 |
| JANE STREET GROUP, LLC | $12,862 | 9,320 | 5.76% | 주식 |
| Tower Research Capital LLC (TRC) | $5,897 | 4,273 | 2.64% | 주식 |
| CLEAR STREET LLC | $3,014 | 808 | 1.35% | 주식 |
| NewEdge Advisors, LLC | $71 | 50 | 0.03% | 주식 |
| Virtu Financial LLC | $22 | 15,928 | 0.01% | 주식 |
| Allworth Financial LP | $12 | 8 | 0.01% | 주식 |
| UBS Group AG | $3 | 2 | 0.00% | 주식 |
| Axiom Investment Management LLC | $1 | 1 | 0.00% | 주식 |
| WELLS FARGO & COMPANY/MN | $1 | 1 | 0.00% | 주식 |
| Napier Financial, LLC | $1 | 1 | 0.00% | 주식 |
| Farther Finance Advisors, LLC | $1 | 1 | 0.00% | 주식 |
| Stone House Investment Management, LLC | $1 | 1 | 0.00% | 주식 |
회사 내부자 34 명의 내부자 · 5 임원 · 13 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Peter Holst | PRESIDENT AND CEO | 2019년 5월 2일 F | 325,991 | 0 | 0 | $0 |
| Joseph Laezza | President and CEO | 2011년 8월 3일 C | 218,578 | 0 | 0 | $0 |
| Christopher A Zigmont | CFO & Executive VP of Finance | 2003년 8월 5일 A | — | 0 | 0 | $0 |
| David Trachtenberg | C.E.O. & President | 2005년 5월 17일 P | 374,000 | 0 | 0 | $0 |
| Gary Iles | SVP Sales & Marketing | 2015년 3월 3일 A | 20,000 | 0 | 0 | $0 |
| Jason T Adelman | 이사 | 2023년 10월 24일 S | 0 | 0 | 0 | $0 |
| Deborah Jean Meredith | 이사 | 2023년 6월 1일 S | 34,391 | 0 | 0 | $0 |
| James S Lusk | 이사 | 2023년 4월 18일 A | 49,951 | 0 | 0 | $0 |
| Richard Ramlall | 이사 | 2020년 12월 22일 A | 8,132 | 0 | 0 | $0 |
| David Giangano | 이사 | 2019년 10월 1일 F | 21,070 | 0 | 0 | $0 |
| Patrick J Lombardi | 이사 | 2019년 7월 19일 F | 26,782 | 0 | 0 | $0 |
| Kenneth Archer | 이사 | 2018년 5월 31일 A | 307,805 | 0 | 0 | $0 |
| James Hugh Cohen | 이사 | 2015년 1월 27일 D | 64,681 | 0 | 0 | $0 |
| Jon A Deluca | 이사 | 2014년 4월 4일 D | 40,833 | 0 | 0 | $0 |
| Grant Robert Dawson | 이사 | 2011년 9월 30일 A | 18,750 | 0 | 0 | $0 |
| GP Investment Holdings, LLC | 10% 소유주 | 2014년 12월 31일 J | 0 | 0 | 0 | $0 |
| David C Clark | — | 2020년 6월 4일 F | 48,933 | 0 | 0 | $0 |
| David W Robinson | — | 2010년 8월 6일 A | 793,371 | 0 | 0 | $0 |
| Edwin Heinen | — | 2010년 4월 6일 A | 948,040 | 0 | 0 | $0 |
| Thomas G Brown | — | 2010년 4월 6일 A | 210,000 | 0 | 0 | $0 |
| Peter A Rust | — | 2009년 5월 28일 A | 115,000 | 0 | 0 | $0 |
| Bami Bastani | — | 2009년 5월 28일 A | — | 0 | 0 | $0 |
| Dean Hiltzik | — | 2009년 5월 28일 A | 175,750 | 0 | 0 | $0 |
| Aziz Ahmad | — | 2009년 2월 26일 A | — | 0 | 0 | $0 |
| Richard Reiss | — | 2009년 2월 26일 A | — | 0 | 0 | $0 |
| Michael Brandofino | — | 2008년 11월 25일 P | 630,035 | 0 | 0 | $0 |
| Karen Basian | — | 2006년 7월 28일 A | — | 0 | 0 | $0 |
| Michael Toporek | — | 2006년 7월 28일 A | 80,000 | 0 | 0 | $0 |
| James Spanfeller | — | 2006년 2월 28일 A | — | 0 | 0 | $0 |
| Gerard E Dorsey | — | 2005년 8월 10일 A | — | 0 | 0 | $0 |
| James Kuster | — | 2004년 7월 28일 A | 587,244 | 0 | 0 | $0 |
| Lewis Jaffe | — | 2004년 5월 27일 A | — | 0 | 0 | $0 |
| Michael A Sternberg | — | 2003년 8월 22일 A | 80,000 | 0 | 0 | $0 |
| Jonathan Birkhahn | — | 2003년 8월 21일 A | — | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 6 보유
SEC 서류 13D를 제출한 투자자 — 발행인에 영향을 미치려는 의도로 5% 이상의 실질 소유권(행동주의 지분, 이사회 캠페인, M&A). 각 행은 해당 제출자의 포지션에 대한 가장 최근에 알려진 상태를 보여줍니다.
| 제출자 | 제출됨 | 지분 | 상태 | 목적 | 제출 |
|---|---|---|---|---|---|
| Foundry Venture Capital 2007, L.P. (2), Foundry Venture 2007, LLC (2), Foundry Group Select Fund, L.P. (2), Foundry Select Fund GP, LLC (2), Bradley A. Feld (2), Seth Levine (2), Ryan McIntyre (2) ×2 제출 서류 | 2023년 7월 5일 | — | 최초 제출 | — | SEC |
| Norman H. Pessin, Sandra F. Pessin ×2 제출 서류 | 2020년 12월 4일 | — | 최초 제출 | 수동적 투자 | SEC |
| Jason T. Adelman | 2019년 9월 27일 | — | 최초 제출 | M&A / 매각 | SEC |
| Peter Holst ×3 제출 서류 | 2019년 9월 25일 | — | 최초 제출 | M&A / 매각 | SEC |
| 미공개 보고자 | 2019년 2월 13일 | — | 최초 제출 | — | SEC |
| Vicis Capital, LLC ×2 제출 서류 | 2013년 8월 13일 | — | 최초 제출 | — | SEC |
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.
ETF 보유 현황 1 ETF 보유
가중치는 직접적인 주식 보유(N-PORT)만 반영합니다. 레버리지 또는 파생 상품 기반 펀드는 표시되지 않은 추가 스왑 노출을 보유할 수 있습니다.
| 펀드 | 비중 | 단위 | 기준일 | 출처 |
|---|---|---|---|---|
| VXF · VANGUARD INDEX FUNDS | 0.00% | 10,822 SH | 2026년 8월 8일 | 일간 |