TYGO Tigo Energy, Inc. - Common Stock
$3.80
가격 · 5월 20, 2026
기준 재무 정보 5월 5, 2026
52주 범위
$1–$5
65% of range
애널리스트 평점
BUY
10 analysts
목표 주가
$7
+80% upside
P/E (TTM)
-46.0
ROE
-12.8%
순이익률
-1.8%
TYGO 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$3.80
시가총액
$97M
P/E (TTM)
-46.0
EPS (TTM)
$-0.03
매출 (TTM)
$104M
배당 수익률
—
ROE
-12.8%
부채/자본
0.0
52주 범위
$1 – $5
TYGO 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
$104M
2022-12-31
→
2025-12-31
EPS
$-0.03
2022-12-31
→
2025-12-31
잉여현금흐름
$10M
2023-12-31
→
2025-12-31
마진
-1.8%
2023-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
TYGO
동종업계 중앙값
P/E (TTM)
-46.0
35.8
P/S (TTM)
0.9
1.7
P/B
3.5
2.2
EV / EBITDA
-27.7
—
Price / FCF (주가 / FCF)
10.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
TYGO
동종업계 중앙값
Gross Margin (매출 총이익률)
42.8%
26.7%
Operating Margin (영업이익률)
-4.3%
—
Net Profit Margin (순이익률)
-1.8%
-43.6%
ROA
-2.5%
-19.7%
ROE
-12.8%
-27.8%
ROIC
-24.0%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
TYGO
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.0
21.0
Current Ratio (유동비율)
1.5
3.5
Quick Ratio (당좌 비율)
0.6
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
TYGO
동종업계 중앙값
Revenue YoY (매출 YoY)
91.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
8.4%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
TYGO
동종업계 중앙값
TYGO 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
10 명의 애널리스트
- 적극 매수 2 20.0%
- 매수 7 70.0%
- 보유 1 10.0%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
4 명의 애널리스트 · 2026-05-16
중앙값
$6.70
← 모든 목표가 하회
$3.80
저가
$6.00
고가
$8.00
중앙값 목표
$6.70
+76.3%
평균 목표
$6.85
+80.3%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.02 | $-0.03 | 0.01% |
| 2025년 12월 31일 | $-0.02 | $-0.04 | 0.02% |
| 2025년 9월 30일 | $-0.03 | $-0.05 | 0.02% |
| 2025년 6월 30일 | $-0.07 | $-0.10 | 0.03% |
| 2025년 3월 31일 | $-0.11 | $-0.14 | 0.03% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| TYGO | $97M | -46.0 | 91.7% | -1.8% | -12.8% | 42.8% |
| ALNT | $910M | 40.7 | 4.6% | 4.0% | 7.5% | 32.8% |
| FCEL | $412M | -1.2 | 41.0% | -118.8% | -28.5% | — |
| LYTS | $511M | 21.5 | 22.1% | 4.2% | 10.9% | 24.7% |
| SES | — | -8.2 | 929.4% | — | — | — |
| DFLI | — | — | — | — | — | — |
| EAF | $400M | -1.8 | -6.4% | -43.6% | 102.7% | -3.1% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 18
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | $104M | $54M | $145M | $81M | |
| Cost of Revenue | $59M | $58M | $94M | $57M | |
| Gross Profit | $44M | $-4M | $51M | $25M | |
| R&D Expense | $9M | $10M | $9M | $6M | |
| SG&A Expense | $22M | $21M | $29M | $9M | |
| Operating Expenses | $49M | $48M | $60M | $26M | |
| Operating Income | $-4M | $-52M | $-8M | $-896.0K | |
| Interest Expense | · | · | $8M | $1M | |
| Interest Income | $919.0K | $867.0K | $2M | $199.0K | |
| Other Non-op | $-192.0K | $-245.0K | $37.0K | $-142.0K | |
| Pretax Income | $-1M | $-63M | $-846.0K | $-7M | |
| Income Tax | $603.0K | $103.0K | $138.0K | $71.0K | |
| Net Income | $-2M | $-63M | $-984.0K | $-7M | |
| EPS (Basic) | $-0.03 | $-1.04 | $-0.08 | $-2.71 | |
| EPS (Diluted) | $-0.03 | $-1.04 | $-0.14 | $-2.71 | |
| Shares (Basic) | 65,007,762 | 60,263,190 | 38,048,516 | 4,940,562 | |
| Shares (Diluted) | 65,007,762 | 60,263,190 | 43,223,134 | 4,940,562 | |
| EBITDA | $-3M | $-51M | $-7M | $-1M |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $8M | $12M | $4M | $36M | |
| Short-term Investments | · | $8M | $27M | · | |
| Receivables | $14M | $8M | $7M | $16M | |
| Inventory | $31M | $22M | $61M | $25M | |
| Prepaid Expense | $5M | $4M | $5M | $4M | |
| Current Assets | $58M | $53M | $105M | $85M | |
| PP&E (Net) | $3M | $3M | $3M | $2M | |
| PP&E (Gross) | $8M | $8M | $7M | $5M | |
| Accum. Depreciation | $6M | $5M | $4M | $3M | |
| Goodwill | $12M | $12M | $12M | · | |
| Intangibles | $2M | $2M | $2M | $0 | |
| Other Non-current Assets | $1M | $984.0K | $728.0K | $82.0K | |
| Total Assets | $78M | $73M | $128M | $88M | |
| Accounts Payable | $29M | $8M | $16M | $23M | |
| Current Liabilities | $39M | $17M | $26M | $40M | |
| Capital Leases | $2M | $961.0K | $1M | $762.0K | |
| Total Liabilities | $50M | $65M | $65M | $57M | |
| Long-term Debt | · | $50M | $50M | $21M | |
| Total Debt | $0 | $41M | $32M | · | |
| Common Stock | $7.0K | $6.0K | $6.0K | $1.0K | |
| Paid-in Capital | $168M | $147M | $139M | $7M | |
| Retained Earnings | $-140M | $-139M | $-76M | $-62M | |
| AOCI | · | $2.0K | $-59.0K | · | |
| Stockholders' Equity | $28M | $8M | $63M | $-56M | |
| Liabilities + Equity | $78M | $73M | $128M | $88M | |
| Shares Outstanding | 70,424,566 | 60,800,130 | 58,751,666 | 5,469,921 |
현금 흐름 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $562.0K | |
| Stock-based Comp | $8M | $8M | $4M | $813.0K | |
| Deferred Tax | $-66.0K | $-181.0K | $-21.0K | · | |
| Amort. of Intangibles | $300.0K | $300.0K | $200.0K | $0 | |
| Other Non-cash | $3M | $42M | $-41M | · | |
| Operating Cash Flow | $10M | $-12M | $-37M | $-16M | |
| CapEx | $642.0K | $1M | $2M | $1M | |
| Investing Cash Flow | $23M | $20M | $-31M | $-2M | |
| Financing Cash Flow | $-37M | $-61.0K | $35M | $48M | |
| Net Change in Cash | $-4M | $7M | $-33M | $30M | |
| Taxes Paid | $263.0K | $575.0K | · | · | |
| Free Cash Flow | $10M | $-14M | $-39M | · | |
| Levered FCF | · | · | $-49M | · |
수익성 8
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Gross Margin | 42.8% | -7.7% | 35.3% | · | |
| Operating Margin | -4.3% | -96.3% | -5.7% | · | |
| Net Margin | -1.8% | -116.2% | -0.68% | · | |
| Pretax Margin | -1.2% | -116.0% | -0.58% | · | |
| EBITDA Margin | -3.1% | -94.0% | -4.9% | · | |
| ROA | -2.5% | -62.5% | -0.91% | -0.25% | |
| ROE | -12.8% | -299.8% | -1.4% | 0.62% | |
| ROIC | -24.0% | -106.5% | -10.2% | -353.6% |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 1.5 | 3.1 | 4.0 | · | |
| Quick Ratio | 0.6 | 1.6 | 1.4 | · | |
| Debt / Equity | 0.0 | 4.8 | 0.5 | · | |
| LT Debt / Equity | 0.0 | 4.8 | 0.5 | · | |
| Interest Coverage | · | · | -1.0 | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 0.5 | 1.3 | · | |
| Inventory Turnover | 2.2 | 1.4 | 2.2 | · | |
| Receivables Turnover | 9.5 | 7.3 | 12.8 | · |
성장률 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | 91.7% | -62.8% | 78.6% | · | |
| Revenue CAGR 3Y | 8.4% | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $104M | $54M | $145M | $81M | |
| Net Income TTM | $-2M | $-63M | $-984.0K | $-7M | |
| Market Cap | $97M | $60M | $123M | · | |
| Enterprise Value | $90M | $80M | $123M | · | |
| P/E | -46.0 | -0.9 | -14.9 | -3.8 | |
| P/S | 0.9 | 1.1 | 0.8 | · | |
| P/B | 3.5 | 7.1 | 2.0 | · | |
| P / Tangible Book | 7.1 | · | 2.5 | · | |
| P / Cash Flow | 9.4 | -4.8 | -3.3 | · | |
| P / FCF | 10.1 | -4.4 | -3.1 | · | |
| EV / EBITDA | -27.7 | -1.6 | -17.2 | · | |
| EV / FCF | 9.3 | -5.9 | -3.1 | · | |
| EV / Revenue | 0.9 | 1.5 | 0.8 | · | |
| Earnings Yield | -2.2% | -105.6% | -6.7% | -26.6% |
손익계산서 18
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25M | $30M | $31M | $24M | $19M | $17M | $14M | $13M | $10M | $9M | $17M | $69M | $50M | $31M | $23M | $18M | |
| Cost of Revenue | $14M | $17M | $18M | $13M | $12M | $30M | $12M | $9M | $7M | $6M | $13M | $43M | $32M | $21M | $16M | $12M | |
| Gross Profit | $11M | $13M | $13M | $11M | $7M | $-13M | $2M | $4M | $3M | $3M | $4M | $26M | $18M | $10M | $7M | $6M | |
| R&D Expense | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | |
| SG&A Expense | $6M | $6M | $5M | $6M | $5M | $5M | $5M | $6M | $5M | $8M | $7M | $10M | $4M | $3M | $4M | $1M | |
| Operating Expenses | $13M | $13M | $12M | $12M | $11M | $12M | $12M | $12M | $12M | $16M | $15M | $17M | $11M | $8M | $9M | $5M | |
| Operating Income | $-2M | $333.0K | $649.0K | $-2M | $-4M | $-24M | $-10M | $-8M | $-9M | $-14M | $-11M | $9M | $8M | $742.4K | $-2M | $610.0K | |
| Interest Expense | · | · | · | · | · | · | · | $3M | $3M | · | $-3M | $2M | $778.0K | $3M | $-392.0K | $-400.0K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | · | $245.2K | $-511.5K | $527.0K | $154.0K | |
| Other Non-op | $497.0K | $-711.0K | $276.0K | $100.0K | $143.0K | $-622.0K | $164.0K | $1.0K | $212.0K | $-2M | $636.0K | $672.0K | $551.0K | $-218.8K | $19.0K | $24.0K | |
| Pretax Income | $-2M | $12M | $-2M | $-4M | $-7M | $-27M | $-13M | $-11M | $-12M | $-7M | $40M | $-33M | $-348.6K | $-5M | $-2M | $178.0K | |
| Income Tax | $-164.0K | $-81.0K | $230.0K | $158.0K | $296.0K | $87.0K | $0 | $16.0K | $0 | $109.0K | $11M | $-11M | $0 | $71.0K | $0 | $0 | |
| Net Income | $-2M | $12M | $-2M | $-4M | $-7M | $-27M | $-13M | $-11M | $-12M | $-15M | $29M | $-22M | $7M | $903.0K | $-2M | $178.0K | |
| EPS (Basic) | $-0.02 | $0.18 | $-0.03 | $-0.07 | $-0.11 | $-0.44 | $-0.22 | $-0.19 | $-0.19 | $0.17 | $0.50 | $-0.84 | $0.09 | $-0.20 | $-0.92 | $-0.24 | |
| EPS (Diluted) | $-0.02 | $0.18 | $-0.03 | $-0.07 | $-0.11 | $-0.44 | $-0.22 | $-0.19 | $-0.19 | $0.92 | $-0.27 | $-0.84 | $0.05 | $-0.20 | $-0.92 | $-0.24 | |
| Shares (Basic) | 72,578,839 | -124,623,699 | 65,683,332 | 62,290,411 | 61,657,718 | -120,083,443 | 60,608,934 | 60,363,680 | 59,374,019 | -54,592,161 | 58,408,441 | 27,750,374 | 6,481,862 | 87,866 | 4,908,232 | 4,836,316 | |
| Shares (Diluted) | 72,578,839 | -124,623,699 | 65,683,332 | 62,290,411 | 61,657,718 | -120,083,443 | 60,608,934 | 60,363,680 | 59,374,019 | -63,901,134 | 68,368,758 | 27,750,374 | 11,005,136 | 87,866 | 4,908,232 | 4,836,316 | |
| EBITDA | $-2M | · | $649.0K | $-2M | $-4M | · | $-10M | $-8M | $-9M | · | $-11M | · | $-593.8K | · | $-230.0K | $-180.8K |
대차대조표 28
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $12M | $8M | $24M | $10M | $9M | $12M | $9M | $15M | $9M | $4M | $2M | $12M | $123.8K | $36M | $266.5K | $401.7K | |
| Short-term Investments | · | · | $16M | $18M | $12M | $8M | $10M | $5M | $13M | $27M | $34M | $44M | · | · | · | · | |
| Receivables | $14M | $14M | $16M | $10M | $10M | $8M | $9M | $7M | $6M | $7M | $20M | $46M | · | $16M | · | · | |
| Inventory | $25M | $31M | $29M | $19M | $19M | $22M | $47M | $51M | $56M | $61M | $57M | $51M | · | $25M | · | · | |
| Prepaid Expense | $5M | $5M | $3M | $3M | $2M | $4M | $4M | $5M | $4M | $5M | $3M | $4M | $137.8K | $4M | · | · | |
| Current Assets | $55M | $58M | $88M | $60M | $52M | $53M | $79M | $83M | $88M | $105M | $117M | $156M | $261.5K | $85M | $436.6K | $611.1K | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $2M | · | · | |
| PP&E (Gross) | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $6M | · | $5M | · | · | |
| Accum. Depreciation | $6M | $6M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | · | $3M | · | · | |
| Goodwill | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $12M | $13M | $13M | · | · | · | · | |
| Intangibles | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | $0 | · | · | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | $989.0K | $984.0K | $772.0K | $768.0K | $731.0K | $728.0K | $725.0K | $722.0K | · | $82.0K | · | · | |
| Total Assets | $75M | $78M | $108M | $81M | $71M | $73M | $99M | $103M | $109M | $128M | $143M | $195M | $25M | $88M | $118M | $118M | |
| Accounts Payable | $14M | $29M | $28M | $14M | $8M | $8M | $12M | $7M | $6M | $16M | $19M | $54M | $948.5K | $23M | $153.6K | $112.7K | |
| Short-term Debt | · | · | $47M | $45M | $43M | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $22M | $39M | $85M | $68M | $58M | $17M | $20M | $15M | $14M | $26M | $30M | $67M | · | $40M | · | · | |
| Capital Leases | $2M | $2M | $2M | $2M | $843.0K | $961.0K | $1M | $1M | $1M | $1M | $2M | $2M | · | $762.0K | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | $714.0K | $2M | · | · | · | · | |
| Total Liabilities | $34M | $50M | $96M | $79M | $67M | $65M | $65M | $59M | $55M | $65M | $67M | $165M | $1M | $57M | $246.6K | $117.1K | |
| Long-term Debt | · | · | $50M | $50M | $50M | · | $50M | $50M | $50M | · | $50M | $50M | · | $21M | · | · | |
| Total Debt | $0 | · | $47M | $45M | $43M | · | $38M | $36M | $34M | · | $29M | · | · | · | · | · | |
| Common Stock | $7.0K | $7.0K | $7.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | $6.0K | · | $1.0K | $334 | $334 | |
| Paid-in Capital | $183M | $168M | $164M | $152M | $149M | $147M | $145M | $143M | $142M | $139M | $137M | $121M | $88.1K | $7M | $916.8K | $1M | |
| Retained Earnings | $-142M | $-140M | $-152M | $-150M | $-146M | $-139M | $-112M | $-99M | $-87M | $-76M | $-61M | $-90M | $-995.0K | $-62M | $-354.6K | $-562.9K | |
| AOCI | · | · | $5.0K | $-3.0K | · | $2.0K | $3.0K | $-23.0K | $-47.0K | $-59.0K | $-156.0K | $-181.0K | · | · | · | · | |
| Stockholders' Equity | $41M | $28M | $12M | $2M | $4M | $8M | $33M | $45M | $54M | $63M | $76M | $30M | $-906.6K | $-56M | $562.6K | $705.5K | |
| Liabilities + Equity | $75M | $78M | $108M | $81M | $71M | $73M | $99M | $103M | $109M | $128M | $143M | $195M | $25M | $88M | $118M | $118M | |
| Shares Outstanding | 75,859,828 | 70,424,566 | 69,484,663 | 62,628,790 | 61,914,519 | 60,800,130 | 60,743,061 | 60,371,987 | 60,358,166 | 58,751,666 | 58,733,366 | 58,144,543 | · | 5,469,921 | · | 3,336,500 |
현금 흐름 14
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $327.0K | $323.0K | $301.0K | $285.0K | $357.0K | $302.0K | $305.0K | $302.0K | $310.0K | $286.0K | $284.0K | $294.0K | $242.0K | $158.0K | $178.0K | · | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | $1M | $497.0K | $366.0K | $420.0K | $341.0K | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $-9.0K | $11M | · | · | · | · | · | |
| Amort. of Intangibles | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $-46.0K | $100.0K | $100.0K | $46.0K | · | $0 | $0 | |
| Other Non-cash | $-9M | · | · | · | $5M | · | · | · | $-3M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-9M | $2M | $1M | $8M | $-530.0K | $1M | $-535.0K | $-2M | $-11M | $-8M | $-24M | $-4M | $-5M | $-3M | $-13M | $-6M | |
| CapEx | $209.0K | $445.0K | $-46.0K | · | · | $529.0K | $339.0K | $51.0K | $367.0K | $259.0K | $345.0K | $1M | $192.0K | $485.0K | $354.0K | · | |
| Investing Cash Flow | $-209.0K | $30M | $2M | $-6M | $-4M | $1M | $-5M | $8M | $16M | $10M | $11M | $-52M | $-11M | $-941.0K | $-354.0K | · | |
| Stock Issued | $14M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $14M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $13M | $-48M | $11M | $50.0K | $817.0K | $-219.0K | $-102.0K | $10.0K | $250.0K | $3.0K | $4M | $31M | $29M | $-2M | $17M | · | |
| Net Change in Cash | $4M | $-17M | $14M | $2M | $-3M | $2M | $-6M | $6M | $5M | $2M | $-9M | $-26M | $13M | $-6M | $36M | $27M | |
| Taxes Paid | $56.0K | · | · | · | $18.0K | · | · | · | · | · | · | · | $321.5K | · | · | · | |
| Free Cash Flow | $-9M | · | · | · | · | · | · | · | $-12M | · | · | · | · | · | · | · |
수익성 8
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 42.8% | · | 42.7% | 44.7% | 38.1% | · | 12.5% | 30.4% | 28.2% | · | 24.3% | · | · | · | · | · | |
| Operating Margin | -9.6% | · | 2.1% | -6.2% | -21.1% | · | -73.2% | -66.2% | -92.7% | · | -65.6% | · | · | · | · | · | |
| Net Margin | -7.0% | · | -7.1% | -18.4% | -37.2% | · | -92.1% | -89.1% | -117.4% | · | 169.9% | · | · | · | · | · | |
| Pretax Margin | -7.6% | · | -6.3% | -17.8% | -35.6% | · | -92.1% | -89.0% | · | · | 234.0% | · | · | · | · | · | |
| EBITDA Margin | -8.3% | · | 2.1% | -6.2% | -19.2% | · | -73.2% | -66.2% | -89.5% | · | -65.6% | · | · | · | · | · | |
| ROA | -2.4% | · | -2.1% | -4.8% | -7.8% | · | -10.8% | -7.6% | -17.2% | · | 22.3% | · | -0.58% | · | 0.18% | -0.06% | |
| ROE | -7.8% | · | -9.5% | -19.1% | -24.1% | · | -24.0% | -30.1% | -43.1% | · | 76.1% | · | 496.4% | · | 24.5% | -9.8% | |
| ROIC | -5.4% | · | 1.2% | -3.3% | -8.9% | · | -14.5% | -10.4% | · | · | -7.8% | · | 77.2% | · | -28.7% | -29.2% |
유동성 및 지급능력 5
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | · | 1.0 | 0.9 | 0.9 | · | 4.0 | 5.4 | 6.2 | · | 3.9 | · | · | · | · | · | |
| Quick Ratio | 1.2 | · | 0.7 | 0.6 | 0.5 | · | 1.4 | 1.7 | 2.0 | · | 1.9 | · | · | · | · | · | |
| Debt / Equity | 0.0 | · | 3.9 | 26.6 | 11.3 | · | 1.1 | 0.8 | 0.6 | · | 0.4 | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | · | · | · | 0.0 | · | 1.1 | 0.8 | 0.6 | · | 0.4 | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | -2.9 | -3.2 | · | 3.9 | · | · | · | · | · |
효율성 3
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | · | · | · | · | · | |
| Inventory Turnover | 0.7 | · | 0.5 | 0.4 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | 0.5 | · | · | · | · | · | |
| Receivables Turnover | 2.1 | · | 2.5 | 2.8 | 2.3 | · | 1.0 | 0.5 | 3.1 | · | 1.7 | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $99M | · | $88M | $70M | $56M | · | $54M | $108M | $146M | · | $159M | $159M | · | · | · | · | |
| Net Income TTM | $-15M | · | $-27M | $-36M | $-43M | · | $-7M | $-16M | $2M | · | $11M | $-18M | $-1M | · | $-8M | $-6M | |
| Market Cap | $285M | · | $174M | $80M | $52M | · | $103M | $93M | $65M | · | $412M | · | · | · | · | $33M | |
| Enterprise Value | $274M | · | $181M | $97M | $74M | · | $122M | $109M | $76M | · | $404M | · | · | · | · | · | |
| P/E | -16.3 | · | -5.8 | -2.2 | -1.2 | · | -2.0 | -1.0 | -0.9 | · | -3.5 | -9.5 | · | · | · | · | |
| P/S | 2.9 | · | 2.0 | 1.1 | 0.9 | · | 1.9 | 0.9 | 0.4 | · | 2.6 | · | · | · | · | · | |
| P/B | 7.0 | · | 14.4 | 47.2 | 13.8 | · | 3.1 | 2.1 | 1.2 | · | 5.4 | · | · | · | · | 47.0 | |
| P / Tangible Book | 10.5 | · | · | · | · | · | 5.4 | 3.1 | 1.6 | · | 6.8 | 71.8 | · | · | · | 47.0 | |
| P / Cash Flow | -30.8 | · | · | · | -98.1 | · | · | · | -5.7 | · | · | · | · | · | · | · | |
| P / FCF | -30.1 | · | · | · | · | · | · | · | -5.6 | · | · | · | · | · | · | · | |
| EV / EBITDA | -131.4 | · | 278.3 | -64.4 | -20.6 | · | -11.7 | -13.0 | -8.7 | · | -36.0 | · | · | · | · | · | |
| EV / FCF | -28.9 | · | · | · | · | · | · | · | -6.6 | · | · | · | · | · | · | · | |
| EV / Revenue | 2.8 | · | 2.1 | 1.4 | 1.3 | · | 2.3 | 1.0 | 0.5 | · | 2.5 | · | · | · | · | · | |
| Earnings Yield | -6.1% | · | -17.2% | -46.3% | -84.5% | · | -51.2% | -96.8% | -116.8% | · | -28.2% | -10.5% | · | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $104M | $54M | $145M | $81M | — |
| 매출 총이익률 % | 42.8% | -7.7% | 35.3% | — | — |
| 영업이익률 % | -4.3% | -96.3% | -5.7% | — | — |
| 순이익 | $-2M | $-63M | $-984.0K | $-7M | $-402.5K |
| 희석 EPS | $-0.03 | $-1.04 | $-0.14 | $-2.71 | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.0 | 4.8 | 0.5 | — | — |
| 유동비율 | 1.5 | 3.1 | 4.0 | — | — |
| 당좌 비율 | 0.6 | 1.6 | 1.4 | — | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $10M | $-14M | $-39M | — | — |
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.