VIVS VivoSim Labs, Inc. - Common Stock
$0.28
가격 · 8월 19, 2026
기준 재무 정보 8월 12, 2026
VIVS 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.28
시가총액
$797.4K
P/E (TTM)
-0.1
EPS (TTM)
$-5.35
매출 (TTM)
$131.0K
배당 수익률
—
ROE
-294.8%
부채/자본
—
52주 범위
$0 – $5
VIVS 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
$131.0K
2017-03-31
→
2026-03-31
EPS
$-5.35
2022-03-31
→
2026-03-31
잉여현금흐름
$-11M
2017-03-31
→
2026-03-31
마진
-10567.2%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
VIVS
동종업계 중앙값
P/E (TTM)
-0.1
—
P/S (TTM)
6.1
48.2
P/B
-0.7
1.5
Price / FCF (주가 / FCF)
-0.1
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
VIVS
동종업계 중앙값
Operating Margin (영업이익률)
-8768.7%
—
Net Profit Margin (순이익률)
-10567.2%
-7380.2%
ROA
-125.6%
-95.1%
ROE
-294.8%
-119.3%
ROIC
1045.4%
—
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
VIVS
동종업계 중앙값
Current Ratio (유동비율)
2.4
3.0
Quick Ratio (당좌 비율)
1.8
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
VIVS
동종업계 중앙값
Revenue YoY (매출 YoY)
-9.0%
—
Revenue CAGR 3Y (매출 CAGR 3년)
-29.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
VIVS
동종업계 중앙값
VIVS 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매도
7 명의 애널리스트
- 적극 매수 0 0.0%
- 매수 0 0.0%
- 보유 4 57.1%
- 매도 1 14.3%
- 적극 매도 2 28.6%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
0.54%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2025년 3월 31일 | $-2.21 | $-0.19 | -2.0% |
| 2024년 12월 31일 | $-2.29 | $-2.57 | 0.28% |
| 2024년 9월 30일 | $-1.68 | $-3.18 | 1.5% |
| 2024년 6월 30일 | $-2.76 | $-4.04 | 1.3% |
| 2024년 3월 31일 | $-3.48 | $-5.14 | 1.7% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| VIVS | $4M | -0.3 | -9.0% | -10567.2% | -294.8% | — |
| GOVX | $296.2K | — | -37.1% | -862.3% | -645.9% | — |
| MBIO | — | -2.5 | — | — | -30.9% | — |
| HCWB | — | -0.1 | -97.9% | -14677.1% | -586.8% | 20.0% |
| GRI | $122.9K | -0.0 | — | — | -256.3% | — |
| CRIS | $13M | -1.7 | -13.4% | -80.3% | 177.9% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $131.0K | $144.0K | $109.0K | $370.0K | $2M | $0 | $2M | $3M | $5M | $4M | $1M | $571.0K | |
| Cost of Revenue | $0 | $5.0K | · | · | · | $0 | $328.0K | $482.0K | $1M | $956.0K | $0 | $0 | |
| R&D Expense | $4M | $5M | $5M | $9M | $3M | $1M | $5M | $15M | $18M | $20M | $18M | $13M | |
| SG&A Expense | $7M | $8M | $10M | $9M | $10M | $16M | $18M | $15M | $21M | $22M | $22M | $18M | |
| Operating Expenses | $12M | $13M | $15M | $18M | $13M | $17M | $24M | $30M | $40M | $43M | $40M | $31M | |
| Operating Income | $-11M | $-13M | $-15M | $-18M | $-11M | $-17M | $-21M | $-27M | $-35M | $-39M | $-39M | $-30M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $0 | $0 | $1.0K | |
| Interest Income | $267.0K | $140.0K | $405.0K | $454.0K | $8.0K | $15.0K | $594.0K | $705.0K | $478.0K | $198.0K | $88.0K | $32.0K | |
| Other Non-op | $-2M | $10M | $417.0K | $474.0K | $25.0K | $6.0K | $2M | $0 | $-12.0K | $0 | $0 | $215.0K | |
| Pretax Income | $-14M | $-2M | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $3.0K | $2.0K | $23.0K | $3.0K | $0 | |
| Net Income | $-14M | $-2M | $-15M | $-17M | $-11M | $-17M | $-19M | $-27M | $-35M | $-38M | $-39M | $-30M | |
| EPS (Basic) | $-5.35 | $-1.70 | $-19.25 | $-1.98 | $-1.32 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-5.35 | $-1.70 | $-19.25 | $-1.98 | $-1.32 | · | · | · | · | · | · | · | |
| Shares (Basic) | 2,588,327 | 1,463,609 | 762,076 | 8,713,032 | 8,703,596 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 2,588,327 | 1,463,609 | 762,076 | 8,713,032 | 8,703,596 | · | · | · | · | · | · | · | |
| EBITDA | $-11M | · | · | · | $-11M | · | · | $-26M | $-34M | $-37M | $-38M | $-30M |
대차대조표 24
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $11M | $3M | $15M | $29M | $37M | $27M | $36M | $44M | $63M | $62M | $50M | |
| Short-term Investments | · | · | · | · | $0 | · | · | · | · | · | · | · | |
| Receivables | $32.0K | $30.0K | $33.0K | $152.0K | $0 | $0 | $111.0K | $503.0K | $883.0K | $647.0K | $259.0K | $0 | |
| Inventory | · | $0 | $297.0K | $0 | · | · | $0 | $490.0K | $842.0K | $550.0K | $334.0K | $66.0K | |
| Prepaid Expense | $557.0K | $789.0K | $705.0K | $889.0K | $858.0K | $1M | $851.0K | $1M | $1M | $1M | $968.0K | $1M | |
| Other Current Assets | $0 | $12.0K | $4.0K | $69.0K | · | · | · | · | · | · | · | · | |
| Current Assets | $7M | $12M | $4M | $17M | $30M | $38M | $28M | $39M | $47M | $65M | $64M | $51M | |
| PP&E (Net) | $206.0K | $419.0K | $669.0K | $902.0K | $662.0K | $381.0K | $0 | $2M | $3M | $4M | $4M | $2M | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $2M | $1M | $415.0K | $6M | $7M | $7M | $6M | $3M | |
| Accum. Depreciation | $2M | $2M | $1M | $1M | $1M | $1M | $415.0K | $5M | $4M | $3M | $2M | $1M | |
| Other Non-current Assets | · | · | · | · | · | $1M | $123.0K | $138.0K | $152.0K | $121.0K | $134.0K | $106.0K | |
| Total Assets | $7M | $15M | $6M | $20M | $33M | $40M | $28M | $41M | $50M | $69M | $68M | $53M | |
| Accounts Payable | $1M | $2M | $627.0K | $331.0K | $415.0K | $281.0K | $720.0K | $628.0K | $464.0K | $1M | $787.0K | $1M | |
| Accrued Liabilities | $981.0K | $1M | $727.0K | $3M | $489.0K | $440.0K | $1M | $3M | $3M | $4M | $2M | $2M | |
| Current Liabilities | $3M | $4M | $2M | $4M | $1M | $721.0K | $2M | $4M | $5M | $6M | $4M | $5M | |
| Capital Leases | $0 | $421.0K | $888.0K | $1M | $2M | $0 | · | $0 | · | · | · | $0 | |
| Total Liabilities | $8M | $4M | $3M | $5M | $3M | $721.0K | $2M | $4M | $5M | $7M | $5M | $5M | |
| Common Stock | $3.0K | $2.0K | $1.0K | $9.0K | $9.0K | $9.0K | $7.0K | $124.0K | $111.0K | $104.0K | $92.0K | $82.0K | |
| Retained Earnings | $-356M | $-342M | $-340M | $-325M | $-308M | $-296M | $-279M | $-261M | $-234M | $-199M | $-161M | $-122M | |
| Treasury Stock | $0 | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $0 | · | · | · | · | · | |
| AOCI | · | · | $0 | $2.0K | $0 | · | · | · | $0 | $-11.0K | $0 | · | |
| Stockholders' Equity | $-1M | $10M | $4M | $15M | $30M | $39M | $27M | $36M | $45M | $62M | $62M | $49M | |
| Liabilities + Equity | $7M | $15M | $6M | $20M | $33M | $40M | $28M | $41M | $50M | $69M | $68M | $53M | |
| Shares Outstanding | 2,894,519 | 1,898,068 | 839,814 | 8,716,906 | 8,710,627 | 8,670,492 | 6,527,905 | 124,015,429 | 111,032,957 | 104,551,466 | 104,551,466 | 81,536,724 |
현금 흐름 12
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $215.0K | $266.0K | $280.0K | $293.0K | $142.0K | $41.0K | $1M | $980.0K | $1M | $1M | $815.0K | $472.0K | |
| Stock-based Comp | · | · | · | · | · | · | · | · | $7M | $7M | $9M | $7M | |
| Other Non-cash | $3M | · | · | · | $3M | · | · | $5M | $-2M | $721.0K | $-164.0K | $3M | |
| Operating Cash Flow | $-11M | $-9M | $-15M | $-12M | $-8M | $-13M | $-15M | $-20M | $-29M | $-29M | $-29M | $-20M | |
| CapEx | $0 | $13.0K | $42.0K | $396.0K | $409.0K | $405.0K | $0 | $79.0K | $226.0K | $1M | $2M | $2M | |
| Investing Cash Flow | $94.0K | $9M | $816.0K | $-966.0K | $-409.0K | $-393.0K | $747.0K | $-76.0K | $-292.0K | · | · | · | |
| Stock Issued | $5M | $9M | $1M | $0 | $251.0K | $24M | $5M | $13M | $9M | · | · | · | |
| Stock Repurchased | · | · | · | · | $0 | $1.0K | $0 | · | · | · | · | · | |
| Net Stock Activity | $5M | · | · | · | $251.0K | · | · | $13M | · | · | · | · | |
| Financing Cash Flow | $4M | $9M | $1M | $0 | $205.0K | $24M | $5M | $13M | $10M | · | · | · | |
| Net Change in Cash | $-6M | $8M | $-12M | $-13M | $-9M | $10M | $-9M | $-7M | $-19M | $660.0K | $12M | $2M | |
| Free Cash Flow | $-11M | · | · | · | $-9M | · | · | $-20M | $-29M | $-31M | $-31M | $-21M |
수익성 7
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -8768.7% | · | · | · | -765.3% | · | · | -882.4% | -766.3% | -911.9% | -2605.7% | -5305.9% | |
| Net Margin | -10567.2% | · | · | · | -763.2% | · | · | -861.7% | -756.1% | -908.9% | -2601.2% | -5268.3% | |
| Pretax Margin | -10565.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -8604.6% | · | · | · | -755.8% | · | · | -850.7% | -738.7% | -884.8% | -2550.8% | -5223.3% | |
| ROA | -125.6% | · | · | · | -31.3% | · | · | -58.9% | -58.5% | -56.2% | -63.7% | -58.0% | |
| ROE | -294.8% | · | · | · | -33.0% | · | · | -65.9% | -65.1% | -61.7% | -69.6% | -62.0% | |
| ROIC | 1045.4% | · | · | · | · | · | · | · | · | · | · | · |
유동성 및 지급능력 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | · | · | · | 21.4 | · | · | 10.3 | 10.0 | 10.8 | 14.2 | 10.8 | |
| Quick Ratio | 1.8 | · | · | · | 20.7 | · | · | 9.9 | 9.6 | 10.5 | 13.9 | 10.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | -30297.0 |
효율성 3
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | · | · | 0.0 | · | · | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Inventory Turnover | · | · | · | · | · | · | · | 0.7 | 1.5 | 2.2 | · | · | |
| Receivables Turnover | 4.2 | · | · | · | · | · | · | 4.5 | 6.0 | 9.3 | 11.5 | · |
성장률 2
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.0% | 32.1% | -70.5% | -75.3% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -29.3% | -54.2% | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 10
| 지표 | 추세 | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $131.0K | $144.0K | $109.0K | $370.0K | $2M | $0 | $2M | $3M | $5M | $4M | $1M | $571.0K | |
| Net Income TTM | $-14M | $-2M | $-15M | $-17M | $-11M | $-17M | $-19M | $-27M | $-35M | $-38M | $-39M | $-30M | |
| Market Cap | $4M | · | · | · | $393M | · | · | $29.47B | $27.45B | $79.79B | $48.12B | $69.27B | |
| P/E | -0.3 | -1.3 | -0.6 | -13.3 | -34.2 | 93.3 | 79.4 | 191.6 | 199.4 | 615.5 | 420.0 | 685.2 | |
| P/S | 31.6 | · | · | · | 262.0 | · | · | 9532.9 | 5962.9 | 18863.8 | 32446.2 | 121319.8 | |
| P/B | -3.8 | · | · | · | 13.0 | · | · | 811.8 | 615.6 | 1279.5 | 773.8 | 1422.6 | |
| P / Tangible Book | · | 0.4 | 34.6 | 14.9 | 13.0 | 25.6 | · | · | · | · | · | · | |
| P / Cash Flow | -0.4 | · | · | · | -46.5 | · | · | -1446.2 | -951.2 | -2734.1 | -1638.4 | -3534.2 | |
| P / FCF | -0.4 | · | · | · | -44.3 | · | · | -1440.6 | -943.8 | -2612.8 | -1528.4 | -3280.3 | |
| Earnings Yield | -374.1% | -75.9% | -155.7% | -7.5% | -2.9% | 1.1% | 1.3% | 0.52% | 0.50% | 0.16% | 0.24% | 0.15% |
손익계산서 15
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $18.0K | $40.0K | $26.0K | $28.0K | $37.0K | $51.0K | $24.0K | $30.0K | $39.0K | $29.0K | $5.0K | $0 | $75.0K | $162.0K | $131.0K | $77.0K | |
| Cost of Revenue | · | $0 | $0 | $0 | $0 | $0 | $2.0K | $1.0K | $2.0K | · | $0 | $0 | $0 | · | · | · | |
| R&D Expense | $1M | $1M | $1M | $923.0K | $1M | $859.0K | $2M | $984.0K | $1M | $1M | $1M | $1M | $2M | $5M | $1M | $1M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | |
| Operating Expenses | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $8M | $3M | $3M | |
| Operating Income | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-4M | $-4M | $-4M | $-8M | $-3M | $-3M | |
| Interest Income | $28.0K | $36.0K | $63.0K | $92.0K | $76.0K | $11.0K | $26.0K | $59.0K | $44.0K | $51.0K | $76.0K | $121.0K | $157.0K | $177.0K | $143.0K | $103.0K | |
| Other Non-op | $1M | $-3M | $59.0K | $92.0K | $72.0K | $10M | $21.0K | $59.0K | $44.0K | $51.0K | $76.0K | $121.0K | $169.0K | $320.0K | $95.0K | $33.0K | |
| Income Tax | $3.0K | $0 | $0 | $2.0K | $0 | $0 | $0 | $0 | $2.0K | $0 | $0 | $0 | $2.0K | $0 | $0 | $0 | |
| Net Income | $-1M | $-6M | $-3M | $-3M | $-3M | $7M | $-3M | $-3M | $-3M | $-3M | $-4M | $-4M | $-4M | $-7M | $-3M | $-3M | |
| EPS (Basic) | $-0.25 | $-2.20 | $-1.03 | $-0.98 | $-1.14 | $5.00 | $-2.28 | $-1.68 | $-2.74 | $-17.93 | $-0.40 | $-0.46 | $-0.46 | $-0.86 | $-0.37 | $-0.38 | |
| EPS (Diluted) | $-0.25 | $-2.20 | $-1.03 | $-0.98 | $-1.14 | $5.00 | $-2.28 | $-1.68 | $-2.74 | $-17.93 | $-0.40 | $-0.46 | $-0.46 | $-0.86 | $-0.37 | $-0.38 | |
| Shares (Basic) | 5,239,462 | -5,128,282 | 2,607,962 | 2,604,950 | 2,503,697 | -2,762,622 | 1,504,713 | 1,499,544 | 1,221,974 | -25,789,113 | 9,115,455 | 8,718,502 | 8,717,232 | -17,423,837 | 8,713,617 | 8,712,284 | |
| Shares (Diluted) | 5,239,462 | -5,128,282 | 2,607,962 | 2,604,950 | 2,503,697 | -2,762,622 | 1,504,713 | 1,499,544 | 1,221,974 | -25,789,113 | 9,115,455 | 8,718,502 | 8,717,232 | -17,423,837 | 8,713,617 | 8,712,284 | |
| EBITDA | $-3M | · | $-3M | $-3M | $-3M | · | $-3M | $-3M | $-3M | · | $-4M | $-4M | $-4M | · | $-3M | $-3M |
대차대조표 23
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $5M | $4M | $7M | $9M | $11M | $1M | $3M | $6M | $3M | $5M | $8M | $11M | $15M | $20M | $13M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $10M | |
| Receivables | $29.0K | $32.0K | $33.0K | $32.0K | $32.0K | $30.0K | $26.0K | $29.0K | $48.0K | $33.0K | $33.0K | $55.0K | $149.0K | $152.0K | $76.0K | · | |
| Inventory | · | · | · | · | · | $0 | $0 | $640.0K | $408.0K | $297.0K | · | · | · | $0 | · | · | |
| Prepaid Expense | $511.0K | $557.0K | $709.0K | $882.0K | $592.0K | $789.0K | $913.0K | $940.0K | $640.0K | $705.0K | $913.0K | $624.0K | $792.0K | $889.0K | $788.0K | $519.0K | |
| Other Current Assets | · | $0 | · | · | · | $12.0K | · | · | · | $4.0K | · | · | · | $69.0K | · | · | |
| Current Assets | $3M | $7M | $6M | $8M | $10M | $12M | $2M | $5M | $7M | $4M | $6M | $8M | $12M | $17M | $22M | $24M | |
| PP&E (Net) | $189.0K | $206.0K | $248.0K | $300.0K | $359.0K | $419.0K | $479.0K | $545.0K | $601.0K | $669.0K | $739.0K | $808.0K | $850.0K | $902.0K | $742.0K | $758.0K | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | |
| Accum. Depreciation | · | $2M | · | · | · | $2M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Total Assets | $4M | $7M | $7M | $10M | $12M | $15M | $4M | $7M | $9M | $6M | $9M | $11M | $15M | $20M | $25M | $28M | |
| Accounts Payable | $621.0K | $1M | $671.0K | $580.0K | $673.0K | $2M | $930.0K | $419.0K | $1M | $627.0K | $471.0K | $435.0K | $488.0K | $331.0K | $242.0K | $441.0K | |
| Accrued Liabilities | $738.0K | $981.0K | $818.0K | $771.0K | $727.0K | $1M | $1M | $879.0K | $404.0K | $727.0K | $727.0K | $666.0K | $787.0K | $3M | $646.0K | $462.0K | |
| Current Liabilities | $2M | $3M | $2M | $2M | $2M | $4M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $4M | $1M | $1M | |
| Capital Leases | $0 | $0 | $44.0K | $172.0K | $298.0K | $421.0K | $543.0K | $660.0K | $775.0K | $888.0K | $999.0K | $1M | $1M | $1M | $1M | $2M | |
| Total Liabilities | $6M | $8M | $3M | $3M | $2M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $5M | $3M | $3M | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $2.0K | $17.0K | $15.0K | $14.0K | $1.0K | $10.0K | $9.0K | $9.0K | $9.0K | $9.0K | $9.0K | |
| Retained Earnings | $-357M | $-356M | $-350M | $-348M | $-345M | $-342M | $-349M | $-346M | $-343M | $-340M | $-337M | $-333M | $-329M | $-325M | $-318M | $-314M | |
| Treasury Stock | · | $0 | $0 | $0 | $0 | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | |
| AOCI | · | · | · | · | · | · | · | $1.0K | · | · | $1.0K | $1.0K | $2.0K | $2.0K | $3.0K | · | |
| Stockholders' Equity | $-2M | $-1M | $4M | $7M | $10M | $10M | $364.0K | $4M | $7M | $4M | $6M | $8M | $12M | $15M | $22M | $25M | |
| Liabilities + Equity | $4M | $7M | $7M | $10M | $12M | $15M | $4M | $7M | $9M | $6M | $9M | $11M | $15M | $20M | $25M | $28M | |
| Shares Outstanding | 3,194,295 | 2,894,519 | 2,607,962 | 2,607,962 | 2,599,797 | 1,898,068 | 17,133,346 | 15,365,825 | 14,373,076 | 839,814 | 9,838,755 | 8,719,453 | 8,718,203 | 8,716,906 | 8,714,590 | 8,713,268 |
현금 흐름 11
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $40.0K | $43.0K | $52.0K | $59.0K | $61.0K | $61.0K | $67.0K | $68.0K | $70.0K | $71.0K | $71.0K | $71.0K | $67.0K | $59.0K | $130.0K | $54.0K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | $0 | $0 | · | · | · | · | |
| Other Non-cash | $-2M | · | · | · | $-1M | · | · | · | $291.0K | · | · | · | $-1M | · | · | · | |
| Operating Cash Flow | $-3M | $-2M | $-2M | $-2M | $-4M | $-2M | $-2M | $-3M | $-3M | $-3M | $-4M | $-3M | $-5M | $-5M | $-3M | $-2M | |
| CapEx | $23.0K | $0 | $0 | $0 | $0 | $0 | $0 | $13.0K | $0 | $0 | $0 | $27.0K | $15.0K | $162.0K | $41.0K | $119.0K | |
| Investing Cash Flow | $-23.0K | $94.0K | $0 | $0 | $0 | $9M | $4.0K | $0 | $20.0K | $13.0K | $27.0K | $12.0K | $764.0K | $-162.0K | $10M | $-86.0K | |
| Stock Issued | $0 | $3M | $0 | $0 | $2M | $3M | $-216.0K | $-371.0K | $6M | $264.0K | $1M | $0 | $0 | $0 | $0 | $0 | |
| Net Stock Activity | $0 | · | · | · | $2M | · | · | · | $6M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-118.0K | $3M | $-118.0K | $0 | $2M | $3M | $-216.0K | $-371.0K | $6M | $264.0K | $1M | $0 | $0 | $0 | $0 | $0 | |
| Net Change in Cash | $-3M | $736.0K | $-2M | $-2M | $-2M | $10M | $-2M | $-3M | $3M | $-2M | $-2M | $-3M | $-5M | $-5M | $7M | $-2M | |
| Free Cash Flow | $-3M | · | · | · | · | · | · | · | $-3M | · | · | · | $-5M | · | · | · |
수익성 5
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -15327.8% | · | -10576.9% | -9410.7% | -7878.4% | · | -14450.0% | -8693.3% | -8682.0% | · | -73600.0% | · | -5593.3% | · | -2564.1% | -4355.8% | |
| Net Margin | -7433.3% | · | -10350.0% | -9089.3% | -7683.8% | · | -14362.5% | -8496.7% | -8574.4% | · | -72080.0% | · | -5370.7% | · | -2491.6% | -4313.0% | |
| EBITDA Margin | -15105.6% | · | -10576.9% | -9410.7% | -7713.5% | · | -14450.0% | -8693.3% | -8502.6% | · | -73600.0% | · | -5504.0% | · | -2564.1% | -4355.8% | |
| ROA | -16.9% | · | -49.8% | -31.0% | -26.5% | · | -54.2% | -28.5% | -27.6% | · | -21.2% | -20.4% | -17.8% | · | -10.8% | -10.4% | |
| ROE | -37.2% | · | -112.0% | -47.4% | -35.1% | · | -105.3% | -42.0% | -36.3% | · | -25.3% | -23.9% | -20.4% | · | -12.2% | -11.2% |
유동성 및 지급능력 2
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | 2.4 | 3.1 | 4.5 | · | 0.7 | 2.0 | 3.6 | · | 3.7 | 5.2 | 6.6 | · | 15.7 | 17.5 | |
| Quick Ratio | 0.9 | · | 1.7 | 2.7 | 4.2 | · | 0.4 | 1.3 | 3.1 | · | 3.1 | 4.8 | 6.2 | · | 14.7 | 16.7 |
효율성 3
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Inventory Turnover | · | · | · | · | · | · | · | 0.0 | 0.0 | · | · | · | · | · | · | · | |
| Receivables Turnover | 0.6 | · | 0.9 | 0.9 | 0.9 | · | 0.8 | 0.7 | 0.4 | · | 0.1 | 0.0 | 0.6 | · | 3.4 | · |
가치 평가 (TTM) 10
| 지표 | 추세 | Q1 2027 | Q4 2026 | Q3 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $109.0K | · | $115.0K | $119.0K | $130.0K | · | $98.0K | $74.0K | $119.0K | · | $211.0K | $283.0K | $283.0K | · | $208.0K | $77.0K | |
| Net Income TTM | $-9M | · | $-12M | $-11M | $-12M | · | $-13M | $-13M | $-15M | · | $-15M | $-15M | $-14M | · | $-13M | $-14M | |
| Market Cap | $3M | · | $5M | $8M | $4M | · | $95M | $94M | $131M | · | $131M | $131M | $177M | · | $147M | $214M | |
| P/E | -0.3 | · | -0.3 | -0.5 | -0.2 | · | -0.8 | -1.2 | -2.2 | · | -7.9 | -9.0 | -12.8 | · | -11.1 | -15.9 | |
| P/S | 31.4 | · | 41.0 | 64.0 | 29.4 | · | 965.1 | 1270.8 | 1101.5 | · | 621.1 | 462.2 | 624.8 | · | 708.9 | 2783.7 | |
| P/B | -1.5 | · | 1.1 | 1.1 | 0.4 | · | 259.8 | 25.6 | 19.7 | · | 21.2 | 15.5 | 15.0 | · | 6.6 | 8.6 | |
| P / Tangible Book | · | · | 1.1 | 1.1 | 0.4 | · | 259.8 | 25.6 | 19.7 | · | 21.2 | 15.5 | 15.0 | · | 6.6 | 8.6 | |
| P / Cash Flow | -1.1 | · | · | · | -1.0 | · | · | · | -43.9 | · | · | · | -33.3 | · | · | · | |
| P / FCF | -1.1 | · | · | · | · | · | · | · | -43.9 | · | · | · | -33.2 | · | · | · | |
| Earnings Yield | -317.8% | · | -300.0% | -208.2% | -533.3% | · | -128.6% | -86.3% | -44.5% | · | -12.7% | -11.1% | -7.8% | · | -9.0% | -6.3% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 매출 | $131.0K | $144.0K | $109.0K | $370.0K | $2M |
| 영업이익률 % | -8768.7% | — | — | — | -765.3% |
| 순이익 | $-14M | $-2M | $-15M | $-17M | $-11M |
| 희석 EPS | $-5.35 | $-1.70 | $-19.25 | $-1.98 | $-1.32 |
대차대조표
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 유동비율 | 2.4 | — | — | — | 21.4 |
| 당좌 비율 | 1.8 | — | — | — | 20.7 |
현금 흐름
| 2026-03-31 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-11M | — | — | — | $-9M |
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) 27개의 제출자 · $111K 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 |
|---|---|---|---|---|
| 7 (+2 이전 분기 대비) | 3 (-4 이전 분기 대비) | 3 (-2 이전 분기 대비) | 3 (+2 이전 분기 대비) | +6K |
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.
회사 내부자 31 명의 내부자 · 14 임원 · 17 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Taylor Crouch | CEO & President | 2020년 8월 18일 F | 125,144 | 0 | 0 | $0 |
| Craig Kussman | Chief Financial Officer | 2020년 8월 18일 F | 221,743 | 0 | 0 | $0 |
| Barry D Michaels | Chief Financial Officer | 2015년 8월 24일 A | 86,808 | 0 | 0 | $0 |
| Murphy Keith | EXECUTIVE CHAIRMAN | 2026년 1월 27일 A | 26,053 | 0 | 0 | $0 |
| Amar Akhtar Sethi | Chief Scientific Officer | 2025년 11월 25일 A | — | 0 | 0 | $0 |
| Tony Serge Lialin | Chief Commercial Officer | 2025년 8월 11일 A | — | 0 | 0 | $0 |
| Jeffrey N. Miner | Chief Scientific Officer | 2022년 8월 31일 A | — | 0 | 0 | $0 |
| Thomas E Jurgensen | General Counsel & Secretary | 2022년 8월 31일 A | — | 0 | 0 | $0 |
| Jennifer Bush | General Counsel & Secretary | 2020년 8월 18일 F | 192,758 | 0 | 0 | $0 |
| Steven George Hughes | Chief Medical Officer | 2019년 8월 16일 S | 138,484 | 0 | 0 | $0 |
| Paul Gallant | General Manager | 2019년 8월 16일 F | 191,335 | 0 | 0 | $0 |
| Sharon Collins Presnell | Chief Scientific Officer | 2018년 11월 16일 F | 280,993 | 0 | 0 | $0 |
| Eric David | CSO & EVP Pre-Clinical Dev | 2017년 11월 16일 F | 876,609 | 0 | 0 | $0 |
| Michael Renard | EVP of Commercial Operations | 2015년 6월 4일 A | 50,000 | 0 | 0 | $0 |
| David Gobel | 이사 | 2026년 1월 27일 A | 15,000 | 0 | 1 | $-7,316 |
| Alison Tjosvold Milhous | 이사 | 2026년 1월 27일 A | 19,899 | 0 | 0 | $0 |
| Douglas Jay Cohen | 이사 | 2026년 1월 27일 A | 20,732 | 0 | 0 | $0 |
| Adam K Stern | 이사 | 2026년 1월 27일 A | 19,899 | 0 | 0 | $0 |
| Vaidehi Joshi | 이사 | 2024년 8월 7일 A | 58,821 | 0 | 0 | $0 |
| David Shapiro | 이사 | 2019년 9월 5일 A | — | 0 | 0 | $0 |
| Richard E Maroun | 이사 | 2019년 9월 5일 A | 15,000 | 0 | 0 | $0 |
| Carolyn Beaver | 이사 | 2019년 9월 5일 A | — | 0 | 0 | $0 |
| Kirk Malloy | 이사 | 2019년 9월 5일 A | 7,500 | 0 | 0 | $0 |
| Mark Kessel | 이사 | 2019년 9월 5일 A | 15,000 | 0 | 0 | $0 |
| Robert Baltera Jr. | 이사 | 2018년 7월 26일 A | 146,006 | 0 | 0 | $0 |
| James T Glover | 이사 | 2018년 7월 26일 A | 17,500 | 0 | 0 | $0 |
| Tamar D Howson | 이사 | 2018년 7월 26일 A | 7,500 | 0 | 0 | $0 |
| Richard A. Heyman | 이사 | 2015년 8월 20일 A | — | 0 | 0 | $0 |
| Andras Forgacs | 이사 | 2012년 10월 18일 A | — | 0 | 0 | $0 |
| Chris Heberlig | — | 2020년 9월 15일 A | — | 0 | 0 | $0 |
| Kevin Kimberlin | — | 2012년 9월 27일 J | — | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
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 | — | — | 2026년 7월 15일 | 일간 |