WKSP Worksport, Ltd. - Common Stock
$0.78
가격 · 5월 20, 2026
기준 재무 정보 5월 13, 2026
52주 범위
$1–$5
2% of range
애널리스트 평점
BUY
8 analysts
목표 주가
$7
+765% upside
P/E (TTM)
-0.7
ROE
-96.3%
순이익률
-120.2%
WKSP 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$0.78
시가총액
$21M
P/E (TTM)
-0.7
EPS (TTM)
$-3.16
매출 (TTM)
$16M
배당 수익률
—
ROE
-96.3%
부채/자본
0.1
52주 범위
$1 – $5
WKSP 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
$16M
2016-12-31
→
2025-12-31
EPS
$-3.16
2021-12-31
→
2025-12-31
잉여현금흐름
$-18M
2017-12-31
→
2025-12-31
마진
-120.2%
2017-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
WKSP
동종업계 중앙값
P/E (TTM)
-0.7
68.8
P/S (TTM)
1.3
0.6
P/B
0.9
0.9
EV / EBITDA
-0.9
—
Price / FCF (주가 / FCF)
-1.2
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
WKSP
동종업계 중앙값
Gross Margin (매출 총이익률)
27.8%
20.1%
Operating Margin (영업이익률)
-116.8%
—
Net Profit Margin (순이익률)
-120.2%
-0.27%
ROA
-68.6%
-2.0%
ROE
-96.3%
-11.9%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
WKSP
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
0.1
70.0
Current Ratio (유동비율)
2.5
2.1
Quick Ratio (당좌 비율)
1.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
WKSP
동종업계 중앙값
Revenue YoY (매출 YoY)
89.8%
—
Revenue CAGR 3Y (매출 CAGR 3년)
417.0%
—
Revenue CAGR 5Y (매출 CAGR 5년)
115.5%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
WKSP
동종업계 중앙값
WKSP 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
8 명의 애널리스트
- 적극 매수 2 25.0%
- 매수 5 62.5%
- 보유 1 12.5%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
2 명의 애널리스트 · 2026-05-19
중앙값
$6.75
← 모든 목표가 하회
$0.78
저가
$2.00
고가
$11.50
중앙값 목표
$6.75
+765.4%
평균 목표
$6.75
+765.4%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $-0.54 | $-0.53 | -0.01% |
| 2025년 12월 31일 | $-0.71 | $-0.55 | -0.16% |
| 2025년 9월 30일 | $-0.75 | $-0.54 | -0.21% |
| 2025년 6월 30일 | $-0.71 | $-0.85 | 0.14% |
| 2025년 3월 31일 | $-1.05 | $-0.98 | -0.07% |
| 2024년 12월 31일 | $-1.14 | $-1.30 | 0.16% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| WKSP | $21M | -0.7 | 89.8% | -120.2% | -96.3% | 27.8% |
| SYPR | $56M | -8.7 | -14.5% | -5.3% | -33.9% | 7.8% |
| BWA | $9.33B | 35.2 | 1.6% | 1.9% | 5.1% | 18.7% |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16M | $8M | $2M | $116.5K | $303.8K | $346.1K | $2M | $481.5K | $408.7K | $361.1K | $651.7K | $593.0K | |
| Cost of Revenue | $12M | $8M | $1M | $57.0K | $350.7K | $299.0K | $2M | $384.9K | $231.8K | $334.1K | $532.6K | $435.4K | |
| Gross Profit | $4M | $905.6K | $240.5K | $59.5K | $-47.0K | $47.1K | $238.5K | $96.6K | $176.9K | $27.1K | $119.1K | $157.6K | |
| R&D Expense | $2M | $2M | $2M | · | · | · | · | · | · | · | $47.3K | $4.9K | |
| SG&A Expense | $21M | $15M | $14M | $5M | $2M | $201.9K | $238.8K | $268.7K | $2M | $126.3K | $262.6K | $47.7K | |
| Operating Expenses | $23M | $16M | $15M | $13M | $8M | $1M | $776.4K | $1M | $2M | $389.3K | $4M | $636.9K | |
| Operating Income | $-19M | $-15M | $-15M | $-13M | $-8M | $-986.2K | $-537.9K | $-1M | $-2M | $-362.2K | $-3M | · | |
| Interest Expense | · | · | $616.2K | $488.7K | $294.9K | $386.2K | $72.0K | $55.5K | $13.3K | $20.8K | $10.8K | · | |
| Interest Income | · | $37.5K | $239.4K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $53.9K | $28.1K | · | $239.3K | $-335.4K | $-201.4K | $178.8K | $-418 | $-48.2K | $-774.0K | $-62.0K | · | |
| Pretax Income | $-19M | $-16M | $-15M | · | · | · | · | · | · | · | · | · | |
| Net Income | $-19M | $-16M | $-15M | $-13M | $-8M | $-1M | $-359.0K | $-2M | $-3M | $-1M | $-3M | $-479.3K | |
| EPS (Basic) | $-3.16 | $-5.84 | $-8.44 | $-0.73 | $-0.69 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-3.16 | $-5.84 | $-8.44 | $-0.73 | $-0.69 | · | · | · | · | · | · | · | |
| Shares (Basic) | 6,143,122 | 2,768,732 | 1,768,991 | 17,078,480 | 11,504,147 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 6,143,122 | 2,768,732 | 1,768,991 | 17,078,480 | · | · | · | · | · | · | · | · | |
| EBITDA | $-19M | $-15M | $-15M | $-13M | $-8M | $-986.2K | $-593.4K | $-1M | $-2M | · | · | · |
대차대조표 24
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $5M | $3M | $15M | $29M | $1M | $12.0K | $25.3K | $67.0K | · | $14.5K | $155.7K | |
| Receivables | $504.0K | $42.6K | $463.1K | $62.6K | $62.7K | $122.8K | $3.0K | $61.9K | $189.5K | $81.1K | $95.6K | $26.4K | |
| Inventory | $10M | $5M | $4M | $1M | $501.8K | $40.8K | $113.2K | $289.5K | $44.6K | $79.0K | $129.0K | $88.8K | |
| Prepaid Expense | $530.9K | $192.2K | $1M | $2M | $5M | $245.5K | $60.7K | $124.1K | $392.0K | $116.3K | $4.6K | $6.1K | |
| Current Assets | $17M | $10M | $9M | $18M | $34M | $2M | $253.7K | $500.8K | $712.8K | $284.2K | $252.6K | $277.0K | |
| PP&E (Net) | $13M | $14M | $14M | $12M | $1M | $91.5K | $94.7K | $43.9K | $43.1K | $39.3K | $39.4K | · | |
| PP&E (Gross) | $17M | $17M | $16M | $605.0K | · | $100.3K | $100.3K | $47.3K | $45.4K | $40.5K | $40.0K | · | |
| Accum. Depreciation | $4M | $3M | $2M | $557.3K | $73.3K | $8.8K | $5.6K | $3.4K | $2.3K | $1.2K | $554 | · | |
| Intangibles | $896.5K | $953.0K | $1M | $1M | $593.1K | $62.9K | $57.1K | $12.7K | $13.1K | $13.3K | $10.8K | $7.6K | |
| Total Assets | $31M | $26M | $26M | $33M | $36M | $2M | $481.3K | $557.4K | $905.5K | $336.7K | $302.8K | $284.6K | |
| Accounts Payable | $3M | $2M | $1M | $2M | $1M | $971.7K | $969.3K | $401.8K | $230.8K | $340.3K | $248.3K | $286.5K | |
| Accrued Liabilities | · | $800.3K | $190.9K | · | · | $6.0K | · | · | · | · | · | · | |
| Short-term Debt | · | · | · | · | $263.2K | $367.1K | $267.9K | $287.4K | $275.8K | $210.1K | $46.1K | · | |
| Current Liabilities | $7M | $3M | $7M | $2M | $2M | $2M | $1M | $780.9K | $533.9K | $1M | $294.4K | $292.0K | |
| Capital Leases | $159.5K | $368.5K | $608.8K | $884.1K | $317.0K | $14.6K | $39.2K | · | · | · | · | · | |
| Total Liabilities | $8M | $8M | $8M | $9M | $2M | $2M | $1M | $780.9K | $533.9K | $1M | $299.1K | $292.0K | |
| Long-term Debt | $3M | $5M | $5M | · | · | · | · | · | · | · | · | · | |
| Total Debt | $2M | $223.0K | · | · | $263.2K | $367.1K | $278.9K | $287.4K | $275.8K | · | · | · | |
| Common Stock | $9.8K | $4.0K | $2.0K | $1.7K | $1.7K | $382 | $4.2K | $2.5K | $2.0K | $6.8K | $6.7K | $284 | |
| Paid-in Capital | $101M | $80M | $65M | $57M | $55M | $13M | $9M | $8M | $7M | $4M | $4M | · | |
| Retained Earnings | $-84M | $-64M | $-48M | $-33M | $-21M | $-13M | $-12M | $-10M | $-9M | $-5M | $-4M | $-564.2K | |
| Stockholders' Equity | $23M | $17M | $18M | $24M | $34M | $169.5K | $-882.6K | $-223.6K | $371.5K | $-1M | $3.7K | $-7.4K | |
| Liabilities + Equity | $31M | $26M | $26M | $33M | $36M | $2M | $481.3K | $557.4K | $905.5K | $336.7K | $302.8K | $284.6K | |
| Shares Outstanding | 9,814,665 | 4,016,205 | 2,032,050 | 17,159,376 | 16,951,034 | 3,820,619 | 41,906,790 | 24,634,051 | 20,387,873 | 68,088,142 | 66,885,082 | · |
현금 흐름 15
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $1M | $486.6K | $66.9K | $27.0K | $11.4K | $1.5K | $1.3K | $998 | $882 | · | |
| Stock-based Comp | $3M | $3M | $6M | $5M | $4M | · | · | · | $1M | $17.0K | $3M | · | |
| Deferred Tax | $-4M | · | · | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | $308 | $326 | $129 | |
| Operating Cash Flow | $-17M | $-10M | $-12M | $-8M | $-4M | $-695.1K | $-2.2K | $-379.3K | $-194.9K | $-237.0K | $-542.0K | $-31.6K | |
| CapEx | $789.5K | $528.2K | $4M | $11M | $1M | $8.0K | $98.4K | $1.9K | $4.9K | $551 | $40.0K | · | |
| Investing Cash Flow | $-1M | $-528.2K | $-4M | $-11M | $-1M | $-16.7K | $-124.0K | $-1.9K | $-4.9K | $-3.4K | $-138.5K | $-213.4K | |
| Debt Issued | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | $380.0K | $3M | · | $24M | $1M | · | · | $139.8K | $10.5K | · | · | |
| Net Stock Activity | · | $380.0K | $4M | · | $24M | · | · | · | $139.8K | · | · | · | |
| Financing Cash Flow | $19M | $12M | $4M | $5M | $33M | $2M | $117.8K | $298.7K | $307.4K | $223.5K | $574.3K | $352.0K | |
| Net Change in Cash | $1M | $2M | $-11M | $-14M | $27M | $1M | $-13.3K | $-41.6K | $67.0K | · | · | · | |
| Taxes Paid | $2.4K | $62 | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-18M | $-11M | $-16M | $-19M | $-5M | $-734.3K | $-111.6K | $-381.1K | $-199.8K | · | $-582.0K | · |
수익성 7
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.8% | 10.7% | 15.7% | 51.1% | -15.5% | 13.6% | 12.4% | 20.1% | 43.3% | · | 18.3% | 26.6% | |
| Operating Margin | -116.8% | -182.3% | -963.4% | -10964.4% | -2489.5% | -284.9% | -30.8% | -251.5% | -435.6% | · | · | · | |
| Net Margin | -120.2% | -190.5% | -976.0% | -10759.0% | -2599.9% | -343.1% | -21.5% | -366.1% | -832.7% | · | -535.2% | -80.8% | |
| Pretax Margin | -120.2% | -190.5% | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -116.8% | -182.3% | -963.4% | -10964.4% | -2489.5% | -284.9% | -30.8% | -251.5% | -435.6% | · | · | · | |
| ROA | -68.6% | -62.5% | -50.8% | -36.3% | -41.3% | -99.7% | -79.8% | -241.0% | -547.9% | · | -1187.6% | -336.5% | |
| ROE | -96.3% | -95.7% | -86.3% | -49.1% | -22.3% | 864.4% | 63.7% | 471.1% | 1074.7% | · | 187867.3% | 10030.1% |
유동성 및 지급능력 4
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 3.3 | 1.3 | 7.4 | 18.9 | 1.0 | 0.2 | 0.6 | 1.3 | · | 0.9 | 0.9 | |
| Quick Ratio | 1.0 | 1.6 | 0.5 | 6.0 | 15.9 | 0.7 | 0.1 | 0.1 | 0.5 | · | 0.4 | 0.6 | |
| Debt / Equity | 0.1 | 0.0 | · | · | 0.0 | 2.2 | -0.3 | -1.3 | 0.7 | · | · | · | |
| Interest Coverage | · | · | -23.9 | -26.1 | -25.6 | -2.6 | -8.2 | -21.8 | -133.8 | · | · | · |
효율성 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.3 | 0.1 | 0.0 | 0.0 | 0.3 | 3.7 | 0.7 | 0.7 | · | 2.2 | 4.2 | |
| Inventory Turnover | 1.6 | 1.5 | 0.5 | 0.1 | 1.3 | 3.9 | 8.4 | 2.3 | 3.8 | · | 4.9 | 3.6 | |
| Receivables Turnover | 58.9 | 45.5 | 5.8 | 1.9 | 3.3 | 5.5 | 29.7 | 3.8 | 3.0 | · | 10.7 | 20.9 |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 89.8% | 454.7% | 1213.0% | -61.7% | -12.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 417.0% | 203.4% | 64.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 115.5% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $16M | $8M | $2M | $116.5K | $303.8K | $346.1K | $2M | $481.5K | $408.7K | $361.1K | $651.7K | $593.0K | |
| Net Income TTM | $-19M | $-16M | $-15M | $-13M | $-8M | $-1M | $-359.0K | $-2M | $-3M | $-1M | $-3M | $-479.3K | |
| Market Cap | $21M | $37M | $303M | $171M | $410M | $2.26B | $461M | $739M | $2.06B | · | · | · | |
| Enterprise Value | $17M | $32M | · | · | $382M | $2.26B | $461M | $739M | $2.06B | · | · | · | |
| P/E | -0.7 | -1.6 | -1.8 | -13.6 | -35.1 | · | -733.3 | · | · | · | · | · | |
| P/S | 1.3 | 4.4 | 197.9 | 1465.5 | 1350.5 | 6534.3 | 239.3 | 1534.8 | 5028.4 | · | · | · | |
| P/B | 0.9 | 2.1 | 16.7 | 7.1 | 12.0 | 13346.0 | -522.3 | -3305.7 | 5531.4 | · | · | · | |
| P / Tangible Book | 1.0 | 2.2 | 18.0 | 7.5 | 12.2 | 21232.2 | · | · | · | · | · | · | |
| P / Cash Flow | -1.2 | -3.6 | -25.4 | -21.4 | -101.4 | -3114.1 | -34782.7 | -1948.5 | -10542.1 | · | · | · | |
| P / FCF | -1.2 | -3.5 | -19.4 | -9.0 | -79.7 | -3080.4 | -4130.4 | -1938.9 | -10285.0 | · | · | · | |
| EV / EBITDA | -0.9 | -2.1 | · | · | -50.5 | -2292.6 | -777.3 | -610.4 | -1154.3 | · | · | · | |
| EV / FCF | -0.9 | -3.0 | · | · | -74.2 | -3079.4 | -4132.8 | -1939.6 | -10286.0 | · | · | · | |
| EV / Revenue | 1.0 | 3.8 | · | · | 1257.3 | 6532.2 | 239.4 | 1535.3 | 5028.9 | · | · | · | |
| Earnings Yield | -148.4% | -63.5% | -56.6% | -7.3% | -2.9% | · | -0.14% | · | · | · | · | · |
손익계산서 16
| 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 | $3M | $5M | $5M | $4M | $2M | $3M | $3M | $2M | $512.6K | $839.4K | $458.5K | $199.9K | $31.9K | $39.1K | $18.4K | $11.3K | |
| Cost of Revenue | $2M | $3M | $3M | $3M | $2M | $3M | $3M | $2M | $475.2K | $747.3K | $368.8K | $153.3K | $19.8K | $-1.6K | $12.6K | $8.0K | |
| Gross Profit | $853.9K | $1M | $2M | $1M | $396.2K | $324.4K | $247.2K | $296.6K | $37.5K | $92.1K | $89.7K | $46.6K | $12.2K | $40.7K | $5.7K | $3.3K | |
| R&D Expense | $205.3K | $563.4K | $301.1K | $304.8K | $369.6K | $466.6K | $396.4K | $1M | $381.0K | · | · | · | · | · | · | · | |
| SG&A Expense | $6M | $7M | $6M | $4M | $4M | $4M | $4M | $4M | $3M | $7M | $3M | $2M | $2M | $2M | $2M | $850.9K | |
| Operating Expenses | $7M | $8M | $6M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Operating Income | $-6M | $-6M | $-5M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-3M | $-3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $123.6K | · | $113.8K | $187.9K | $165.1K | $171.3K | $112.3K | $180.0K | |
| Interest Income | · | · | $3.0K | $11.3K | $8.1K | · | · | · | $3.1K | · | · | · | · | · | · | · | |
| Other Non-op | $8.0K | $493.9K | $-135.9K | · | $-8.7K | $435.7K | $-229.7K | · | · | · | $-29.8K | $-58.7K | $6.7K | $258.1K | $65.2K | $-64.1K | |
| Net Income | $-6M | $-6M | $-5M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-4M | $-3M | $-3M | $-3M | |
| EPS (Basic) | $-0.54 | $-0.65 | $-0.75 | $-0.71 | $-1.05 | $-1.14 | $-1.40 | $-1.55 | $-1.75 | $-7.78 | $-0.23 | $-0.22 | $-0.21 | $-0.19 | $-0.17 | $-0.20 | |
| EPS (Diluted) | $-0.54 | $-0.65 | $-0.75 | $-0.71 | $-1.05 | $-1.14 | $-1.40 | $-1.55 | $-1.75 | $-7.78 | $-0.23 | $-0.22 | $-0.21 | $-0.19 | $-0.17 | $-0.20 | |
| Shares (Basic) | 10,778,204 | -9,968,285 | 6,563,228 | 5,285,705 | 4,262,474 | -4,889,217 | 2,943,279 | 2,595,863 | 2,118,807 | -49,985,603 | 17,429,685 | 17,165,533 | 17,159,376 | -34,096,645 | 17,164,505 | 17,022,587 | |
| Shares (Diluted) | 10,778,204 | -9,968,285 | 6,563,228 | 5,285,705 | 4,262,474 | -4,889,217 | 2,943,279 | 2,595,863 | 2,118,807 | -49,985,603 | 17,429,685 | 17,165,533 | 17,159,376 | 19,459 | 17,164,505 | 17,022,587 | |
| EBITDA | $-6M | · | $-5M | $-4M | $-4M | · | $-4M | $-4M | $-4M | · | $-4M | $-4M | $-4M | · | $-3M | $-3M |
대차대조표 24
| 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 | $566.6K | $6M | $4M | $1M | $5M | $5M | $2M | $3M | $4M | $3M | $3M | $6M | $10M | $15M | $17M | $19M | |
| Receivables | $480.2K | $504.0K | $515.1K | $296.0K | $68.0K | $42.6K | $466.4K | $623.4K | $156.3K | $463.1K | $518.1K | $326.5K | $100.6K | $62.6K | $63.1K | $66.5K | |
| Inventory | $12M | $10M | $7M | $6M | $6M | $5M | $6M | $6M | $7M | $4M | $4M | $3M | $2M | $1M | $1M | $1M | |
| Prepaid Expense | $510.2K | $530.9K | $1M | $692.3K | $384.3K | $192.2K | $256.6K | $151.8K | $342.2K | $1M | $694.3K | $1M | $2M | $2M | $3M | $5M | |
| Current Assets | $13M | $17M | $12M | $8M | $11M | $10M | $9M | $11M | $11M | $9M | $8M | $10M | $15M | $18M | $22M | $26M | |
| PP&E (Net) | $13M | $13M | $13M | $13M | $13M | $14M | $14M | $14M | $14M | $14M | $14M | $14M | $13M | $12M | $11M | $10M | |
| PP&E (Gross) | $18M | $17M | $17M | $17M | $17M | $17M | · | · | · | $16M | · | · | · | · | · | · | |
| Accum. Depreciation | $5M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $751.8K | $557.3K | · | · | |
| Intangibles | $757.8K | $896.5K | $1M | $1M | $1M | $953.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $876.9K | |
| Total Assets | $28M | $31M | $27M | $24M | $27M | $26M | $25M | $27M | $27M | $26M | $25M | $27M | $30M | $33M | $36M | $38M | |
| Accounts Payable | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | $190.9K | · | · | · | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $263.2K | $263.2K | |
| Current Liabilities | $7M | $7M | $6M | $4M | $4M | $3M | $3M | $2M | $8M | $7M | $8M | $7M | $2M | $2M | $3M | $2M | |
| Capital Leases | $128.9K | $159.5K | $189.1K | $437.3K | $310.3K | $368.5K | $433.2K | $485.5K | $546.6K | $608.8K | $643.4K | $693.3K | $780.3K | $884.1K | $985.4K | $1M | |
| Total Liabilities | $8M | $8M | $7M | $6M | $7M | $8M | $9M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | |
| Long-term Debt | $3M | $3M | $3M | $2M | $3M | $5M | · | · | · | $5M | · | · | · | · | · | · | |
| Total Debt | $3M | · | $2M | $235.9K | $227.1K | · | $190.0K | · | · | · | · | · | · | · | $263.2K | $263.2K | |
| Common Stock | $11.9K | $9.8K | $7.6K | $5.5K | $4.8K | $4.0K | $3.1K | $2.9K | $2.4K | $2.0K | $1.7K | $1.7K | $1.7K | $1.7K | $1.7K | $1.7K | |
| Paid-in Capital | $108M | $101M | $96M | $88M | $84M | $80M | $73M | $69M | $69M | $65M | $59M | $59M | $57M | $57M | $57M | $56M | |
| Retained Earnings | $-90M | $-84M | $-78M | $-73M | $-69M | $-64M | $-60M | $-56M | $-52M | $-48M | $-45M | $-41M | $-37M | $-33M | $-30M | $-27M | |
| Stockholders' Equity | $20M | $23M | $20M | $17M | $20M | $17M | $16M | $19M | $19M | $18M | $16M | $19M | $22M | $24M | $27M | $29M | |
| Liabilities + Equity | $28M | $31M | $27M | $24M | $27M | $26M | $25M | $27M | $27M | $26M | $25M | $27M | $30M | $33M | $36M | $38M | |
| Shares Outstanding | 11,925,471 | 9,814,665 | 7,589,036 | 5,519,130 | 4,795,521 | 4,016,205 | 30,920,397 | 28,520,704 | 24,100,201 | 2,032,050 | 17,436,805 | 17,413,810 | 17,159,376 | 17,159,376 | 17,189,104 | 17,041,055 |
현금 흐름 12
| 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 | $426.2K | $474.8K | $470.7K | $443.9K | $445.0K | $733.4K | $403.9K | $232.8K | $383.1K | $90.2K | $558.4K | $266.2K | $195.0K | $-46.5K | $380.9K | $41.2K | |
| Stock-based Comp | $747.7K | $896.4K | $773.8K | $757.4K | $608.4K | $-189.5K | $989.4K | $874.9K | $1M | $1M | $1M | $2M | $1M | $1M | $996.7K | $2M | |
| Operating Cash Flow | $-8M | $-6M | $-4M | $-3M | $-4M | $-2M | $-2M | $-4M | $-3M | $-4M | $-2M | $-3M | $-3M | $-2M | $-1M | $-3M | |
| CapEx | $103.6K | $155.4K | $364.2K | $68.4K | $201.5K | $27.5K | $165.0K | $122.8K | $213.0K | $243.9K | $849.4K | $2M | $1M | $835.2K | $1M | $8M | |
| Investing Cash Flow | $-103.6K | $-52.2K | $-484.5K | $-124.5K | $-458.3K | $-27.5K | $-165.0K | $-122.8K | $-213.0K | $-243.9K | $-849.4K | $-2M | $-1M | $-938.5K | $-1M | $-8M | |
| Debt Issued | · | · | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-51.4K | · | · | · | $-47.4K | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $2M | · | · | · | $179.1K | $-1M | $0 | $-2M | $2M | $2M | $88.4K | · | · | · | · | · | |
| Net Stock Activity | $2M | · | · | · | · | · | · | · | $3M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $3M | $8M | $7M | $-467.7K | $4M | $5M | $134.5K | $4M | $3M | $4M | $88.4K | $7.1K | $-43.9K | $-103.6K | $0 | $5M | |
| Net Change in Cash | $-5M | $2M | $2M | $-4M | $197.3K | $3M | $-2M | $-110.9K | $171.2K | $400.2K | $-3M | $-5M | $-4M | $-3M | $-2M | $-6M | |
| Free Cash Flow | $-8M | · | · | · | $-4M | · | · | · | $-3M | · | · | · | $-4M | · | · | · |
수익성 6
| 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 | 25.8% | · | · | · | 17.7% | · | 7.9% | 15.4% | 7.3% | · | 19.6% | 23.3% | 38.1% | · | 31.3% | 29.3% | |
| Operating Margin | -173.4% | · | · | · | -190.0% | · | -125.1% | -203.5% | -710.0% | · | -854.9% | -1870.8% | -11057.0% | · | -16037.2% | -29263.1% | |
| Net Margin | -175.9% | · | · | · | -199.1% | · | -132.4% | -208.9% | -724.6% | · | -861.4% | -1900.1% | -11036.1% | · | -15682.1% | -29830.3% | |
| EBITDA Margin | -173.4% | · | · | · | -190.0% | · | -125.1% | -203.5% | -710.0% | · | -854.9% | -1870.8% | -11057.0% | · | -16037.2% | -29263.1% | |
| ROA | -21.4% | · | -19.0% | -14.7% | -16.5% | · | -16.7% | -14.8% | -13.0% | · | -13.1% | -11.7% | -11.0% | · | -7.7% | -12.8% | |
| ROE | -29.1% | · | -27.3% | -20.5% | -22.9% | · | -25.2% | -20.8% | -18.4% | · | -18.2% | -15.6% | -13.2% | · | -9.1% | -16.1% |
유동성 및 지급능력 4
| 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 | 2.0 | · | 2.0 | 2.3 | 3.3 | · | 3.0 | 4.8 | 1.4 | · | 1.0 | 1.5 | 6.0 | · | 8.8 | 10.6 | |
| Quick Ratio | 0.2 | · | 0.7 | 0.5 | 1.5 | · | 0.8 | 1.8 | 0.5 | · | 0.5 | 0.9 | 4.4 | · | 6.7 | 7.9 | |
| Debt / Equity | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -29.4 | · | -34.4 | -19.9 | -21.4 | · | -26.2 | -18.4 |
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 | 0.1 | · | · | · | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Inventory Turnover | 0.3 | · | 0.5 | 0.5 | 0.3 | · | 0.6 | 0.4 | 0.1 | · | 0.2 | 0.1 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | 12.1 | · | · | · | 20.0 | · | 6.3 | 4.0 | 4.0 | · | 1.6 | 1.0 | 0.4 | · | 0.2 | 0.1 |
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 | · | · | $8M | $8M | $8M | · | $6M | $3M | $1M | · | $708.6K | $261.4K | $109.4K | · | $170.8K | $338.7K | |
| Net Income TTM | $-19M | · | $-17M | $-16M | $-16M | · | $-16M | $-15M | $-15M | · | $-14M | $-14M | $-13M | · | $-11M | $-9M | |
| Market Cap | $13M | · | $26M | $16M | $15M | · | $132M | $222M | $139M | · | $366M | $425M | $249M | · | $299M | $329M | |
| Enterprise Value | $14M | · | $24M | $14M | $10M | · | $130M | · | · | · | · | · | · | · | $283M | $310M | |
| P/E | -0.3 | · | -0.9 | -0.6 | -0.6 | · | -0.9 | -2.1 | -2.4 | · | -25.3 | -30.5 | -19.3 | · | · | · | |
| P/S | · | · | 3.4 | 2.0 | 2.0 | · | 22.0 | 71.8 | 115.2 | · | 516.7 | 1625.3 | 2275.1 | · | 1750.6 | 970.9 | |
| P/B | 0.6 | · | 1.3 | 0.9 | 0.8 | · | 8.1 | 11.6 | 7.3 | · | 22.3 | 21.9 | 11.5 | · | 11.1 | 11.2 | |
| P / Tangible Book | 0.7 | · | 1.4 | 1.0 | 0.8 | · | 8.8 | 12.5 | 7.9 | · | 24.3 | 23.5 | 12.3 | · | 11.5 | 11.5 | |
| P / Cash Flow | -1.5 | · | · | · | -4.0 | · | · | · | -49.6 | · | · | · | -84.8 | · | · | · | |
| P / FCF | -1.5 | · | · | · | -3.8 | · | · | · | -46.1 | · | · | · | -61.9 | · | · | · | |
| EV / EBITDA | -2.5 | · | -5.1 | -4.0 | -2.5 | · | -33.4 | · | · | · | · | · | · | · | -96.0 | -93.7 | |
| EV / FCF | -1.7 | · | · | · | -2.6 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 3.1 | 1.9 | 1.3 | · | 21.7 | · | · | · | · | · | · | · | 1654.3 | 915.2 | |
| Earnings Yield | -290.5% | · | -112.7% | -166.4% | -180.2% | · | -115.5% | -48.1% | -41.9% | · | -4.0% | -3.3% | -5.2% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $16M | $8M | $2M | $116.5K | $303.8K |
| 매출 총이익률 % | 27.8% | 10.7% | 15.7% | 51.1% | -15.5% |
| 영업이익률 % | -116.8% | -182.3% | -963.4% | -10964.4% | -2489.5% |
| 순이익 | $-19M | $-16M | $-15M | $-13M | $-8M |
| 희석 EPS | $-3.16 | $-5.84 | $-8.44 | $-0.73 | $-0.69 |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 0.1 | 0.0 | — | — | 0.0 |
| 유동비율 | 2.5 | 3.3 | 1.3 | 7.4 | 18.9 |
| 당좌 비율 | 1.0 | 1.6 | 0.5 | 6.0 | 15.9 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-18M | $-11M | $-16M | $-19M | $-5M |
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.