가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
VIR
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-6.05년 평균 ≈2.2
≈2.2
·
·
P/S (TTM)
6.25년 평균 ≈9.7
≈9.7
7.4
저평가
P/B (MRQ)
1.95년 평균 ≈1.7
≈1.7
3.8
저평가
주가 / FCF (TTM)
-9.35년 평균 ≈-16.6
≈-16.6
·
·
주가 / 현금 흐름 (TTM)
-9.35년 평균 ≈-23.9
≈-23.9
·
·
주가 / 유형 장부 가치 (MRQ)
1.95년 평균 ≈1.7
≈1.7
·
·
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
VIR
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
-92.4%5년 평균 ≈-438.9%
≈-438.9%
-171.9%
최상위권
EBITDA 마진 (TTM)
-88.6%5년 평균 ≈-427.0%
≈-427.0%
-171.9%
최상위권
세전 마진 (TTM)
-82.9%5년 평균 ≈-395.1%
≈-395.1%
-91.1%
최상위권
순이익률 (TTM)
-83.0%5년 평균 ≈-395.2%
≈-395.2%
-159.6%
최상위권
ROA (TTM)
-20.9%5년 평균 ≈-7.1%
≈-7.1%
-32.2%
동일
ROE (TTM)
-26.1%5년 평균 ≈-12.5%
≈-12.5%
-58.3%
최상위권
ROIC
-62.7%5년 평균 ≈-20.0%
≈-20.0%
-62.7%
동일
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VIR
5년 평균
동종업계 중앙값
결론
유동비율 (MRQ)
6.05년 평균 ≈6.6
≈6.6
6.3
동일
Quick Ratio (당좌 비율)
5.05년 평균 ≈5.9
≈5.9
5.1
동일
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VIR
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
-7.6%5년 평균 ≈253.1%
≈253.1%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
-65.1%5년 평균 ≈-40.1%
≈-40.1%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
-2.1%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
VIR
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-3.165년 평균 ≈$-0.76
≈$-0.76
·
·
Revenue / Share (주당 매출)
$0.495년 평균 ≈$4.38
≈$4.38
·
·
Cash Flow / Share (주당 현금 흐름)
$-2.835년 평균 ≈$0.01
≈$0.01
·
·
Cash / Share (주당 현금)
$1.665년 평균 ≈$2.82
≈$2.82
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VIR
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.15년 평균 ≈0.3
≈0.3
0.1
약함
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$186.8K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-125.6%
다음 실적11월 03, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 4, 2026
$0.47
$0.34
39.8%
2026년 3월 31일
$-0.85
$-0.10
-781.7%
2025년 12월 31일
$-0.31
$-0.50
37.6%
2025년 9월 30일
$-1.17
$-0.86
-35.7%
2025년 6월 30일
$-0.80
$-0.73
-9.5%
2025년 3월 31일
$-0.88
$-0.84
-4.3%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서16
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
$69M
$74M
$86M
$1.62B
$1.10B
$76M
$8M
$11M
Cost of Revenue
$26.0K
$845.0K
$3M
$146M
$66M
$0
$0
·
R&D Expense
$456M
$506M
$580M
$475M
$448M
$302M
$148M
$100M
SG&A Expense
$92M
$119M
$174M
$162M
$161M
$71M
$38M
$29M
Operating Expenses
$548M
$661M
$770M
$783M
$675M
$373M
$186M
$129M
Operating Income
$-479M
$-587M
$-684M
$833M
$421M
$-297M
$-178M
$-119M
Interest Income
$40M
$72M
$87M
$28M
·
·
$9M
$3M
Other Non-op
$-409.0K
$-2M
$-9M
$4M
$-9M
$-4M
$-5M
$-212.0K
Pretax Income
$-438M
$-523M
$-628M
$754M
$550M
$-299M
$-175M
$-116M
Income Tax
$217.0K
$-1M
$-13M
$238M
$21M
$54.0K
$154.0K
$-480.0K
Net Income
$-438M
$-522M
$-615M
$516M
$529M
$-299M
$-175M
$-116M
EPS (Basic)
$-3.16
$-3.83
$-4.59
$3.89
$4.07
$-2.51
$-5.76
·
EPS (Diluted)
$-3.16
$-3.83
$-4.59
$3.83
$3.96
$-2.51
$-5.76
·
Shares (Basic)
138,520,419
136,246,865
134,130,924
132,606,767
129,884,967
119,159,424
30,349,920
·
Shares (Diluted)
138,520,419
136,246,865
134,130,924
134,810,908
133,437,126
119,159,424
30,349,920
·
EBITDA
$-468M
$-573M
$-665M
$839M
$426M
$-293M
$-175M
·
대차대조표26
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$232M
$223M
$242M
$849M
$348M
$437M
$109M
$48M
Short-term Investments
$229M
$678M
$1.27B
$1.52B
$217M
$300M
$274M
$51M
Receivables
·
·
·
$0
$773M
$0
·
·
Prepaid Expense
$45M
$48M
$53M
$104M
$73M
$28M
$13M
$9M
Other Current Assets
·
$100.0K
$8M
$26M
·
·
·
·
Current Assets
$514M
$1.04B
$1.59B
$2.52B
$1.56B
$772M
$403M
$118M
PP&E (Net)
$56M
$63M
$96M
$106M
$43M
$18M
$16M
$12M
PP&E (Gross)
$103M
$100M
$130M
$126M
$57M
$27M
$21M
$14M
Accum. Depreciation
$47M
$37M
$34M
$21M
$14M
$9M
$5M
$2M
Goodwill
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
Intangibles
$8M
$8M
$23M
$33M
$33M
$34M
$36M
$37M
Total Assets
$1.00B
$1.40B
$1.92B
$2.80B
$1.95B
$919M
$512M
$192M
Accounts Payable
$10M
$5M
$6M
$6M
$7M
$5M
$6M
$6M
Accrued Liabilities
·
·
·
·
·
·
$26M
$15M
Current Liabilities
$93M
$120M
$175M
$511M
$341M
$99M
$59M
$40M
Capital Leases
$89M
$90M
$112M
$124M
$134M
$67M
·
·
Deferred Tax
·
·
·
$3M
$18M
$3M
$3M
·
Other Non-current Liabilities
$22M
$15M
$16M
$11M
$3M
$4M
$4M
$2M
Total Liabilities
$238M
$248M
$329M
$724M
$522M
$202M
$88M
$62M
Common Stock
$14.0K
$14.0K
$13.0K
$13.0K
$13.0K
$13.0K
$11.0K
$1.0K
Paid-in Capital
$1.97B
$1.91B
$1.83B
$1.71B
$1.57B
$1.39B
$793M
$15M
Retained Earnings
$-1.20B
$-760M
$-238M
$377M
$-139M
$-667M
$-369M
$-194M
AOCI
$-2M
$-2M
$-815.0K
$-9M
$-1M
$-1M
$-601.0K
$-14.0K
Stockholders' Equity
$765M
$1.15B
$1.59B
$2.08B
$1.43B
$717M
$424M
$-179M
Liabilities + Equity
$1.00B
$1.40B
$1.92B
$2.80B
$1.95B
$919M
$512M
$192M
Shares Outstanding
139,474,954
136,959,446
134,781,286
133,236,687
131,161,404
127,416,740
107,648,925
8,858,799
현금 흐름15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
D&A
$12M
$15M
$19M
$7M
$5M
$4M
$3M
$2M
Stock-based Comp
$49M
$78M
$111M
$102M
$84M
$28M
$9M
$5M
Deferred Tax
$304.0K
$-3M
$-1M
$-15M
$15M
$-52.0K
·
$-500.0K
Amort. of Intangibles
·
·
$531.0K
$532.0K
$533.0K
$1M
$1M
$1M
Restructuring
·
$35M
$14M
·
·
·
·
·
Other Non-cash
$-15M
$-14M
$-293M
$1.05B
$-680M
$76M
$33M
·
Operating Cash Flow
$-392M
$-446M
$-779M
$1.66B
$-48M
$-191M
$-130M
$-94M
CapEx
$5M
$7M
$22M
$68M
$22M
$7M
$9M
$8M
Investing Cash Flow
$310M
$499M
$165M
$-1.19B
$-141M
$-10M
$-256M
$-60M
Stock Issued
·
·
·
$0
$0
$323M
$126M
·
Net Stock Activity
·
·
·
$0
·
$323M
$126M
·
Financing Cash Flow
$4M
$4M
$7M
$35M
$100M
$529M
$449M
$25M
Net Change in Cash
$-78M
$57M
$-607M
$505M
$-88M
$329M
$63M
$-130M
Taxes Paid
$2M
$786.0K
$3M
$-252M
$0
$0
·
·
Free Cash Flow
$-397M
$-454M
$-800M
$1.60B
$-69M
$-197M
$-139M
·
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Operating Margin
-699.2%
-791.3%
-794.0%
51.6%
38.4%
-388.9%
-2199.7%
·
Net Margin
-638.9%
-703.4%
-713.8%
31.9%
48.2%
-391.1%
-2159.0%
·
Pretax Margin
-638.6%
-705.0%
-728.9%
46.7%
50.2%
-391.0%
-2157.1%
·
EBITDA Margin
-682.1%
-771.6%
-772.1%
51.9%
38.9%
-383.1%
-2159.0%
·
ROA
-36.5%
-31.5%
-26.1%
21.7%
36.8%
-41.8%
-49.6%
·
ROE
-51.1%
-43.7%
-37.7%
24.4%
45.8%
-39.1%
-244.1%
·
ROIC
-62.7%
-50.9%
-42.1%
27.4%
28.2%
-41.4%
-42.0%
·
유동성 및 지급능력2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Current Ratio
5.5
8.7
9.1
4.9
4.6
7.8
6.8
·
Quick Ratio
5.0
7.5
8.6
4.6
3.9
7.4
6.5
·
효율성2
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.1
0.0
0.0
0.7
0.8
0.1
0.0
·
Receivables Turnover
·
·
·
4.2
2.8
·
·
·
주당5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$5.49
$8.40
$11.80
$15.60
$10.92
$5.63
$3.94
·
Revenue / Share
$0.49
$0.54
$0.64
$11.99
$8.21
·
·
·
Cash Flow / Share
$-2.83
$-3.28
$-5.81
$12.34
$-0.36
·
·
·
Cash / Share
$1.66
$1.63
$1.79
$6.37
$2.65
$3.43
$1.02
·
EPS (TTM)
$-3.16
$-3.83
$-4.59
$3.83
$3.96
$-2.51
$-5.76
·
성장률5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
-7.6%
-13.9%
-94.7%
47.5%
1334.4%
·
·
·
Revenue CAGR 3Y
-65.1%
-59.2%
4.1%
·
·
·
·
·
Revenue CAGR 5Y
-2.1%
·
·
·
·
·
·
·
EPS YoY
·
·
·
-3.3%
·
·
·
·
Net Income YoY
·
·
·
-2.4%
·
·
·
·
가치 평가 (TTM)10
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$69M
$74M
$86M
$1.62B
$1.10B
$76M
$8M
·
Net Income TTM
$-438M
$-522M
$-615M
$516M
$529M
$-299M
$-175M
·
Market Cap
$841M
$1.01B
$1.36B
$3.37B
$5.49B
$3.41B
$1.35B
·
P/E
-1.9
-1.9
-2.2
6.6
10.6
-10.7
-2.2
·
P/S
12.3
13.5
15.7
2.1
5.0
44.7
167.3
·
P/B
1.1
0.9
0.9
1.6
3.8
4.8
3.2
·
P / Tangible Book
1.1
0.9
0.9
1.7
4.0
5.1
·
·
P / Cash Flow
-2.1
-2.3
-1.7
2.0
-115.4
-17.9
-10.4
·
P / FCF
-2.1
-2.2
-1.7
2.1
-79.1
-17.3
-9.8
·
Earnings Yield
-52.4%
-52.2%
-45.6%
15.1%
9.5%
-9.4%
-45.8%
·
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
$239M
$-29.0K
$64M
$240.0K
$1M
$3M
$12M
$2M
$3M
$56M
$17M
$3M
$4M
$63M
$49M
$375M
Cost of Revenue
$0
·
·
·
$11.0K
$0
$684.0K
$50.0K
$52.0K
$59.0K
$798.0K
$38.0K
$22.0K
$2M
$6M
$22M
R&D Expense
$135M
$109M
$88M
$151M
$98M
$119M
$106M
$195M
$105M
$100M
$109M
$145M
$168M
$158M
$155M
$114M
SG&A Expense
$30M
$23M
$24M
$22M
$22M
$24M
$27M
$26M
$30M
$36M
$41M
$41M
$46M
$47M
$39M
$43M
Operating Expenses
$165M
$132M
$112M
$174M
$120M
$143M
$130M
$234M
$162M
$136M
$156M
$189M
$219M
$206M
$200M
$180M
Operating Income
$73M
$-132M
$-48M
$-173M
$-118M
$-140M
$-117M
$-231M
$-159M
$-80M
$-139M
$-187M
$-215M
$-143M
$-151M
$195M
Interest Income
$9M
$7M
$8M
$9M
$11M
$12M
$14M
$18M
$19M
$21M
$21M
$22M
·
·
·
·
Other Non-op
$-451.0K
$-254.0K
$-335.0K
$-228.0K
$226.0K
$-72.0K
$-506.0K
$-893.0K
$-535.0K
$-287.0K
$-1M
$882.0K
$-367.0K
$-8M
$-26M
$27M
Pretax Income
$80M
$-126M
$-43M
$-163M
$-111M
$-121M
$-105M
$-214M
$-140M
$-65M
$-121M
$-167M
$-198M
$-143M
$-152M
$218M
Income Tax
$179.0K
$170.0K
$-137.0K
$168.0K
$170.0K
$16.0K
$-86.0K
$177.0K
$-2M
$276.0K
$-5M
$-3M
$-3M
$-2M
$-50M
$42M
Net Income
$80M
$-126M
$-43M
$-163M
$-111M
$-121M
$-105M
$-214M
$-138M
$-65M
$-116M
$-163M
$-195M
$-141M
$-102M
$175M
EPS (Basic)
$0.48
$-0.85
$-0.31
$-1.17
$-0.80
$-0.88
$-0.77
$-1.56
$-1.02
$-0.48
$-0.86
$-1.22
$-1.45
$-1.06
$-0.78
$1.32
EPS (Diluted)
$0.47
$-0.85
$-0.31
$-1.17
$-0.80
$-0.88
$-0.77
$-1.56
$-1.02
$-0.48
$-0.86
$-1.22
$-1.45
$-1.06
$-0.74
$1.30
Shares (Basic)
167,719,015
147,356,811
·
138,930,173
138,447,469
137,468,900
·
136,653,753
136,223,725
135,280,648
·
134,289,620
134,059,079
133,552,839
·
132,729,530
Shares (Diluted)
168,879,127
147,356,811
·
138,930,173
138,447,469
137,468,900
·
136,653,753
136,223,725
135,280,648
·
134,289,620
134,059,079
133,552,839
·
134,963,317
EBITDA
$73M
$-129M
·
$-173M
$-118M
$-137M
·
$-231M
$-159M
$-76M
·
$-182M
$-211M
$-138M
·
$197M
대차대조표25
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
$279M
$274M
$232M
$170M
$211M
$274M
$223M
$168M
$297M
$161M
$242M
$452M
$667M
$825M
$849M
$964M
Short-term Investments
$250M
$196M
$229M
$328M
$388M
$517M
$678M
$741M
$850M
$985M
·
$1.23B
$1.17B
$1.41B
·
$1.36B
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Prepaid Expense
$39M
$45M
$45M
$37M
$41M
$42M
$48M
$43M
$41M
$50M
·
$59M
$86M
$98M
·
$54M
Other Current Assets
·
·
·
·
·
·
·
$0
$1M
$4M
·
$5M
$13M
$18M
·
·
Current Assets
$574M
$523M
$514M
$546M
$736M
$932M
$1.04B
$1.05B
$1.21B
$1.21B
·
$1.77B
$1.95B
$2.36B
·
$2.41B
PP&E (Net)
$50M
$53M
$56M
$58M
$61M
$62M
$63M
$65M
$66M
$92M
·
$99M
$104M
$104M
·
$100M
PP&E (Gross)
$103M
$103M
$103M
$103M
$102M
$101M
$100M
$100M
$99M
$131M
·
$129M
$130M
$130M
·
$119M
Accum. Depreciation
$53M
$50M
$47M
$44M
$42M
$39M
$37M
$35M
$33M
$38M
·
$30M
$26M
$26M
·
$19M
Goodwill
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
·
$17M
$17M
$17M
·
$17M
Intangibles
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$19M
$19M
$22M
·
$25M
$26M
$33M
·
$33M
Total Assets
$1.21B
$1.03B
$1.00B
$1.02B
$1.19B
$1.31B
$1.40B
$1.50B
$1.67B
$1.79B
·
$2.04B
$2.24B
$2.67B
·
$2.70B
Accounts Payable
$18M
$5M
$10M
$7M
$12M
$4M
$5M
$7M
$4M
$7M
·
$4M
$12M
$12M
·
$3M
Current Liabilities
$95M
$74M
$93M
$75M
$105M
$137M
$120M
$117M
$96M
$94M
·
$165M
$226M
$485M
·
$308M
Capital Leases
$84M
$87M
$89M
$91M
$93M
$88M
$90M
$93M
$95M
$109M
·
$114M
$118M
$121M
·
$127M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
$3M
·
$18M
Other Non-current Liabilities
$19M
$19M
$22M
$13M
$13M
$15M
$15M
$14M
$14M
$14M
·
$13M
$12M
$8M
·
$7M
Total Liabilities
$232M
$213M
$238M
$223M
$245M
$264M
$248M
$258M
$236M
$247M
·
$370M
$434M
$695M
·
$546M
Common Stock
$17.0K
$16.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
·
$13.0K
$13.0K
$13.0K
·
$13.0K
Paid-in Capital
$2.23B
$2.14B
$1.97B
$1.95B
$1.94B
$1.93B
$1.91B
$1.89B
$1.88B
$1.85B
·
$1.80B
$1.77B
$1.74B
·
$1.68B
Retained Earnings
$-1.24B
$-1.32B
$-1.20B
$-1.15B
$-992M
$-881M
$-760M
$-655M
$-441M
$-303M
·
$-122M
$42M
$236M
·
$479M
AOCI
$-5M
$-3M
$-2M
$-2M
$-2M
$-2M
$-2M
$1M
$-3M
$-2M
·
$-2M
$-3M
$-3M
·
$-12M
Stockholders' Equity
$982M
$813M
$765M
$796M
$947M
$1.04B
$1.15B
$1.24B
$1.43B
$1.55B
$1.59B
$1.68B
$1.81B
$1.97B
$2.08B
$2.15B
Liabilities + Equity
$1.21B
$1.03B
$1.00B
$1.02B
$1.19B
$1.31B
$1.40B
$1.50B
$1.67B
$1.79B
·
$2.04B
$2.24B
$2.67B
·
$2.70B
Shares Outstanding
169,185,671
161,234,058
139,474,954
139,022,594
138,886,274
138,063,698
136,959,446
136,706,350
136,590,097
135,843,560
134,781,286
134,497,886
134,230,494
133,930,957
133,236,687
133,027,358
현금 흐름15
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
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$5M
$5M
$4M
$5M
$6M
$2M
$2M
Stock-based Comp
$12M
$12M
$11M
$11M
$12M
$14M
$16M
$17M
$22M
$24M
$28M
$27M
$31M
$25M
$25M
$25M
Deferred Tax
·
·
·
·
·
·
$-3M
$57.0K
·
·
$-1M
$0
·
·
·
·
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
$133.0K
$133.0K
$133.0K
·
$133.0K
Restructuring
·
·
·
·
·
·
$-4M
$13M
$26M
$-48.0K
·
·
·
·
·
·
Other Non-cash
·
$-22M
·
·
·
$26M
·
·
·
$-72M
·
·
·
$-16M
·
·
Operating Cash Flow
$123M
$-132M
$-26M
$-168M
$-120M
$-78M
$-88M
$-171M
$-78M
$-109M
$-108M
$-156M
$-389M
$-126M
$35M
$118M
CapEx
$32.0K
$390.0K
$348.0K
$317.0K
$3M
$2M
$2M
$3M
$666.0K
$2M
$2M
$4M
$9M
$7M
$13M
$19M
Investing Cash Flow
$-197M
$12M
$87M
$40M
$56M
$127M
$141M
$119M
$212M
$28M
$-105M
$-59M
$230M
$98M
$-153M
$-663M
Stock Issued
·
$162M
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$162M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$78M
$163M
$1M
$102.0K
$2M
$598.0K
$1M
$31.0K
$3M
$152.0K
$2M
$277.0K
$3M
$2M
$2M
$2M
Net Change in Cash
$5M
$42M
$62M
$-127M
$-62M
$49M
$54M
$-53M
$137M
$-81M
$-211M
$-215M
$-156M
$-25M
$-116M
$-543M
Taxes Paid
·
·
$154.0K
$5M
·
·
·
$0
·
·
·
·
·
·
$-444M
$102M
Free Cash Flow
·
$-133M
·
·
·
$-80M
·
·
·
$-111M
·
·
·
$-133M
·
·
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
30.8%
456172.4%
·
-72267.9%
-9754.3%
-4602.5%
·
-9718.7%
-5158.7%
-142.1%
·
-7075.9%
-5667.3%
-227.7%
·
52.0%
Net Margin
33.5%
433431.0%
·
-67975.4%
-9139.9%
-3989.6%
·
-8979.7%
-4500.1%
-115.8%
·
-6192.2%
-5129.7%
-223.9%
·
46.8%
Pretax Margin
33.6%
432844.8%
·
-67905.4%
-9125.9%
-3989.1%
·
-8972.3%
-4549.3%
-115.3%
·
-6314.0%
-5204.7%
-227.4%
·
58.1%
EBITDA Margin
30.8%
446479.3%
·
-72267.9%
-9754.3%
-4507.9%
·
-9718.7%
-5158.7%
-134.0%
·
-6905.3%
-5546.1%
-219.0%
·
52.5%
ROA
6.7%
-10.8%
·
-13.0%
-7.8%
-7.8%
·
-12.1%
-7.1%
-2.9%
·
-6.9%
-8.0%
-5.1%
·
9.0%
ROE
8.3%
-13.5%
·
-16.0%
-9.3%
-9.3%
·
-14.7%
-8.5%
-3.7%
·
-8.5%
-10.3%
-7.1%
·
11.6%
ROIC
7.5%
-16.3%
·
-21.8%
-12.5%
-13.4%
·
-18.7%
-10.9%
-5.2%
·
-10.9%
-11.7%
-7.2%
·
7.3%
유동성 및 지급능력2
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
6.0
7.1
·
7.3
7.0
6.8
·
8.9
12.5
12.9
·
10.7
8.6
4.9
·
7.8
Quick Ratio
5.6
6.4
·
6.6
5.7
5.8
·
7.8
11.9
12.2
·
10.2
8.1
4.6
·
7.5
효율성2
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
0.2
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.2
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
8.1
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$5.81
$5.04
·
$5.73
$6.82
$7.56
·
$9.08
$10.50
$11.39
·
$12.45
$13.49
$14.71
·
$16.16
Revenue / Share
$1.41
$-0.00
·
$0.00
$0.01
$0.02
·
$0.02
$0.02
$0.42
·
$0.02
$0.03
$0.47
·
$2.78
Cash Flow / Share
·
$-0.90
·
·
·
$-0.57
·
·
·
$-0.81
·
·
·
$-0.94
·
·
Cash / Share
$1.65
$1.70
·
$1.22
$1.52
$1.98
·
$1.23
$2.17
$1.18
·
$3.36
$4.97
$6.16
·
$7.24
EPS (TTM)
$-1.86
$-3.13
·
$-3.62
$-4.01
$-4.23
·
$-3.92
$-3.58
$-4.01
·
$-4.47
$-1.95
$-1.08
·
$8.57
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
$303M
$65M
·
$17M
$19M
$21M
·
$79M
$79M
$80M
·
$119M
$491M
$446M
·
$2.38B
Net Income TTM
$-252M
$-443M
·
$-500M
$-550M
$-578M
·
$-533M
$-483M
$-539M
·
$-601M
$-262M
$-144M
·
$1.14B
Market Cap
$1.72B
$1.44B
·
$794M
$700M
$895M
·
$1.02B
$1.22B
$1.38B
·
$1.26B
$3.29B
$3.12B
·
$2.56B
P/E
-5.5
-2.9
·
-1.6
-1.3
-1.5
·
-1.9
-2.5
-2.5
·
-2.1
-12.6
-21.5
·
2.2
P/S
5.7
22.1
·
47.1
36.8
42.9
·
13.0
15.4
17.3
·
10.6
6.7
7.0
·
1.1
P/B
1.8
1.8
·
1.0
0.7
0.9
·
0.8
0.8
0.9
·
0.8
1.8
1.6
·
1.2
P / Tangible Book
1.8
1.8
·
1.0
0.8
0.9
·
0.9
0.9
0.9
·
0.8
1.9
1.6
·
1.2
P / Cash Flow
·
-10.9
·
·
·
-11.5
·
·
·
-12.6
·
·
·
-24.8
·
·
Earnings Yield
-18.2%
-34.9%
·
-63.4%
-79.6%
-65.3%
·
-52.3%
-40.2%
-39.6%
·
-47.7%
-8.0%
-4.6%
·
44.5%
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
$69M
$74M
$86M
$1.62B
$1.10B
영업이익률 %
-699.2%
-791.3%
-794.0%
51.6%
38.4%
순이익
$-438M
$-522M
$-615M
$516M
$529M
희석 EPS
$-3.16
$-3.83
$-4.59
$3.83
$3.96
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
유동비율
5.5
8.7
9.1
4.9
4.6
당좌 비율
5.0
7.5
8.6
4.6
3.9
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-397M
$-454M
$-800M
$1.60B
$-69M
기관 투자자 (13F)
255개의 제출자
· $1.6B 전체
· 기준일 2026년 9월 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.
보유자255
보유 가치$1.6B
신규 포지션34
청산 포지션43
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
34 (-42 이전 분기 대비)
43 (+16 이전 분기 대비)
95 (-25 이전 분기 대비)
76 (+35 이전 분기 대비)
+7.6M
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.
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.