XGN Exagen Inc. - Common Stock
$6.85
가격 · 8월 19, 2026
기준 재무 정보 8월 4, 2026
52주 범위
$3–$12
44% of range
애널리스트 평점
BUY
12 analysts
목표 주가
$10
+44% upside
P/E (TTM)
-7.7
ROE
-103.7%
순이익률
-30.0%
Exagen Inc. - Common Stock 정보 위키백과 회사 개요
XGN 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$6.85
시가총액
$165M
P/E (TTM)
-7.7
EPS (TTM)
$-0.93
매출 (TTM)
$67M
배당 수익률
—
ROE
-103.7%
부채/자본
1.3
52주 범위
$3 – $12
XGN 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
$67M
2018-12-31
→
2025-12-31
EPS
$-0.93
2020-12-31
→
2025-12-31
잉여현금흐름
$-14M
2019-12-31
→
2025-12-31
마진
-30.0%
2024-12-31
→
2025-12-31
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
XGN
동종업계 중앙값
P/E (TTM)
-7.7
61.9
P/S (TTM)
2.5
16.8
P/B
9.5
4.0
EV / EBITDA
-13.0
—
Price / FCF (주가 / FCF)
-11.6
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
XGN
동종업계 중앙값
Gross Margin (매출 총이익률)
58.3%
79.2%
Operating Margin (영업이익률)
-21.1%
—
Net Profit Margin (순이익률)
-30.0%
-805.3%
ROA
-38.9%
-55.2%
ROE
-103.7%
-65.5%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
XGN
동종업계 중앙값
Debt / Equity (부채 / 자기자본 비율)
1.3
11.2
Current Ratio (유동비율)
3.5
8.5
Quick Ratio (당좌 비율)
3.0
—
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
XGN
동종업계 중앙값
Revenue YoY (매출 YoY)
19.7%
—
Revenue CAGR 3Y (매출 CAGR 3년)
13.5%
—
Revenue CAGR 5Y (매출 CAGR 5년)
9.7%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
XGN
동종업계 중앙값
XGN 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
12 명의 애널리스트
- 적극 매수 3 25.0%
- 매수 8 66.7%
- 보유 1 8.3%
- 매도 0 0.0%
- 적극 매도 0 0.0%
12개월 목표 주가
7 명의 애널리스트 · 2026-08-14
중앙값
$10.00
← 모든 목표가 하회
$6.85
저가
$9.00
고가
$12.00
중앙값 목표
$10.00
+46.0%
평균 목표
$9.86
+43.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
-0.02%
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 6월 30일 | $-0.13 | $-0.19 | 0.06% |
| 2026년 3월 31일 | $-0.20 | $-0.24 | 0.04% |
| 2025년 12월 31일 | $-0.20 | $-0.19 | -0.01% |
| 2025년 9월 30일 | $-0.31 | $-0.16 | -0.15% |
| 2025년 6월 30일 | $-0.18 | $-0.14 | -0.04% |
| 2025년 3월 31일 | $-0.20 | $-0.20 | 0.00% |
동종 기업 비교(GICS 하위 산업) 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| XGN | $139M | -6.5 | 19.7% | -30.0% | -103.7% | 58.3% |
| GNLX | $166M | -5.1 | 0.00% | -401812.5% | -181.4% | — |
| BDTX | $139M | 6.2 | — | 31.9% | 18.3% | — |
| ANIX | $136M | -12.1 | 0.00% | — | -62.2% | — |
| INO | $120M | -1.0 | -70.0% | -130000.0% | -322.8% | — |
| COYA | $121M | -4.6 | 123.6% | -267.1% | -59.5% | — |
| CADL | $310M | -7.8 | — | — | -53.7% | — |
| BMEA | $90M | -1.1 | -67.1% | -3326.0% | -216.6% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $67M | $56M | $53M | $46M | $48M | $42M | $40M | $32M | |
| Cost of Revenue | $28M | $23M | $23M | $24M | $21M | $17M | $19M | $15M | |
| Gross Profit | $39M | $33M | $29M | · | · | · | · | · | |
| R&D Expense | $6M | $5M | $5M | $10M | $7M | $4M | $2M | $2M | |
| SG&A Expense | $47M | $41M | $47M | $52M | $45M | $37M | $29M | $20M | |
| Operating Expenses | $53M | $47M | $52M | $92M | $72M | $57M | $50M | $37M | |
| Operating Income | $-14M | $-14M | $-23M | $-46M | $-24M | $-15M | $-9M | $-5M | |
| Interest Expense | · | · | $2M | $2M | $3M | $3M | $3M | $3M | |
| Interest Income | $289.0K | $767.0K | $2M | · | · | · | · | · | |
| Other Non-op | · | · | · | · | $16.0K | $984.0K | $510.0K | $112.0K | |
| Income Tax | $51.0K | $12.0K | $33.0K | $-282.0K | $175.0K | $-79.0K | $25.0K | $58.0K | |
| Net Income | $-20M | $-15M | $-24M | $-47M | $-27M | $-17M | $-12M | $-8M | |
| EPS (Basic) | $-0.93 | $-0.83 | $-1.34 | $-2.77 | $-1.68 | $-1.32 | · | · | |
| EPS (Diluted) | $-0.93 | $-0.83 | $-1.34 | $-2.77 | $-1.68 | $-1.32 | · | · | |
| Shares (Basic) | 21,558,245 | 18,203,044 | 17,679,467 | 17,082,348 | 15,972,256 | 12,632,780 | · | · | |
| Shares (Diluted) | 21,558,245 | 18,203,044 | 17,679,467 | 17,082,348 | 15,972,256 | 12,632,780 | · | · | |
| EBITDA | $-12M | $-12M | $-21M | $-44M | $-23M | · | $-9M | · |
대차대조표 26
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $32M | $22M | $36M | $62M | $99M | $57M | $72M | $13M | |
| Receivables | $11M | $8M | $7M | $6M | $10M | $9M | $6M | $6M | |
| Prepaid Expense | $6M | $7M | $5M | $4M | $4M | $4M | $3M | $2M | |
| Other Current Assets | $3M | $6M | $3M | $2M | $1M | $1M | $1M | $1M | |
| Current Assets | $49M | $36M | $48M | $73M | $113M | $71M | $81M | $21M | |
| PP&E (Net) | · | · | · | $8M | $5M | $2M | $1M | $2M | |
| PP&E (Gross) | · | · | · | $13M | $9M | $5M | $4M | $3M | |
| Accum. Depreciation | · | · | · | $5M | $4M | $3M | $2M | $2M | |
| Goodwill | · | · | · | $0 | $6M | $6M | $6M | $6M | |
| Other Non-current Assets | $756.0K | $550.0K | $616.0K | $528.0K | $433.0K | $250.0K | $174.0K | $503.0K | |
| Total Assets | $58M | $45M | $57M | $86M | $123M | $78M | $88M | $29M | |
| Accounts Payable | $4M | $4M | $3M | $3M | $2M | $3M | $1M | $1M | |
| Accrued Liabilities | $6M | $7M | $8M | $5M | $7M | $6M | $4M | $4M | |
| Current Liabilities | $14M | $14M | $12M | $10M | $9M | $9M | $6M | $9M | |
| Capital Leases | $438.0K | $2M | $3M | $4M | $0 | $576.0K | $636.0K | · | |
| Deferred Tax | · | · | · | $0 | $306.0K | $158.0K | $264.0K | $245.0K | |
| Other Non-current Liabilities | · | $157.0K | $357.0K | $867.0K | $1M | $948.0K | $638.0K | $304.0K | |
| Total Liabilities | $41M | $35M | $34M | $44M | $39M | $37M | $33M | $36M | |
| Long-term Debt | $23M | $20M | $19M | $29M | $27M | $27M | $26M | · | |
| Total Debt | $23M | $20M | $19M | $29M | $27M | · | $26M | · | |
| Common Stock | $23.0K | $18.0K | $17.0K | $17.0K | $16.0K | $13.0K | $13.0K | $0 | |
| Paid-in Capital | $332M | $304M | $302M | $298M | $293M | $223M | $220M | $41M | |
| Retained Earnings | $-314M | $-294M | $-279M | $-256M | $-208M | $-181M | $-165M | $-153M | |
| Stockholders' Equity | $17M | $10M | $23M | $42M | $85M | $42M | $56M | $-112M | |
| Liabilities + Equity | $58M | $45M | $57M | $86M | $123M | $78M | $88M | $29M | |
| Shares Outstanding | 22,911,575 | 17,640,328 | 17,045,954 | 16,549,984 | 16,164,994 | 12,652,308 | 12,560,990 | 63,005 |
현금 흐름 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $900.0K | $500.0K | $600.0K | $600.0K | |
| Stock-based Comp | $2M | $2M | $4M | $5M | $5M | $3M | $572.0K | $114.0K | |
| Deferred Tax | $0 | $0 | $0 | $-306.0K | $148.0K | $-106.0K | $20.0K | $31.0K | |
| Amort. of Intangibles | · | · | · | · | · | · | $0 | $141.0K | |
| Other Non-cash | $2M | $-2M | $3M | $9M | $806.0K | · | $1M | · | |
| Operating Cash Flow | $-14M | $-13M | $-14M | $-32M | $-20M | $-14M | $-10M | $-9M | |
| CapEx | $641.0K | $515.0K | $828.0K | $4M | $2M | $455.0K | $403.0K | $199.0K | |
| Investing Cash Flow | $-626.0K | $-515.0K | $-804.0K | $-4M | $-2M | $-455.0K | $-103.0K | $-199.0K | |
| Debt Issued | · | · | · | · | · | · | $0 | $5M | |
| Net Debt Issued | · | $0 | $-10M | · | · | · | $0 | · | |
| Stock Issued | $3M | $0 | · | $0 | $69M | $0 | · | · | |
| Net Stock Activity | $3M | · | · | $0 | $69M | · | · | · | |
| Financing Cash Flow | $24M | $-663.0K | $-11M | $-489.0K | $65M | $-97.0K | $69M | $11M | |
| Net Change in Cash | $10M | $-14M | $-26M | $-37M | $42M | $-15M | $59M | $2M | |
| Taxes Paid | $35.0K | $32.0K | · | · | · | · | · | · | |
| Free Cash Flow | $-14M | $-14M | $-15M | $-36M | $-23M | · | $-10M | · |
수익성 6
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 58.3% | 59.5% | · | · | · | · | · | · | |
| Operating Margin | -21.1% | -24.5% | -43.5% | -101.1% | -49.8% | · | -23.0% | · | |
| Net Margin | -30.0% | -27.2% | -45.1% | -104.0% | -55.6% | · | -29.8% | · | |
| EBITDA Margin | -18.0% | -21.4% | -39.3% | -97.6% | -48.0% | · | -21.5% | · | |
| ROA | -38.9% | -29.7% | -33.1% | -49.1% | -26.6% | · | -20.5% | · | |
| ROE | -103.7% | -134.9% | -94.4% | -96.1% | -30.6% | · | -21.1% | · |
유동성 및 지급능력 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.5 | 2.7 | 4.0 | 7.5 | 12.1 | · | 13.8 | · | |
| Quick Ratio | 3.0 | 2.2 | 3.6 | 7.1 | 11.7 | · | 13.2 | · | |
| Debt / Equity | 1.3 | 2.1 | 0.9 | 0.7 | 0.3 | · | 0.5 | · | |
| LT Debt / Equity | 1.3 | 2.1 | 0.8 | 0.7 | 0.3 | · | 0.5 | · | |
| Interest Coverage | · | · | -9.8 | -18.8 | -9.2 | · | -2.7 | · |
효율성 2
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.1 | 0.7 | 0.5 | 0.5 | · | 0.7 | · | |
| Receivables Turnover | 7.1 | 7.7 | 8.3 | 6.2 | 5.2 | · | 6.9 | · |
성장률 3
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 19.7% | 5.9% | 15.3% | -5.7% | 15.1% | · | · | · | |
| Revenue CAGR 3Y | 13.5% | 4.8% | 7.8% | · | · | · | · | · | |
| Revenue CAGR 5Y | 9.7% | · | · | · | · | · | · | · |
가치 평가 (TTM) 14
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $67M | $56M | $53M | $46M | $48M | $42M | $40M | · | |
| Net Income TTM | $-20M | $-15M | $-24M | $-47M | $-27M | $-17M | $-12M | · | |
| Market Cap | $139M | $72M | $34M | $40M | $188M | · | $319M | · | |
| Enterprise Value | $130M | $71M | $17M | $6M | $116M | · | $273M | · | |
| P/E | -6.5 | -4.9 | -1.5 | -0.9 | -6.9 | -10.0 | · | · | |
| P/S | 2.1 | 1.3 | 0.6 | 0.9 | 3.9 | · | 7.9 | · | |
| P/B | 8.0 | 7.6 | 1.5 | 0.9 | 2.2 | · | 5.7 | · | |
| P / Tangible Book | 8.0 | 7.6 | 1.5 | 0.9 | 2.4 | 4.6 | · | · | |
| P / Cash Flow | -10.2 | -5.4 | -2.3 | -1.2 | -9.3 | · | -32.9 | · | |
| P / FCF | -9.8 | -5.2 | -2.2 | -1.1 | -8.3 | · | -31.5 | · | |
| EV / EBITDA | -10.9 | -5.9 | -0.8 | -0.1 | -5.0 | · | -31.4 | · | |
| EV / FCF | -9.1 | -5.1 | -1.1 | -0.2 | -5.1 | · | -27.0 | · | |
| EV / Revenue | 2.0 | 1.3 | 0.3 | 0.1 | 2.4 | · | 6.8 | · | |
| Earnings Yield | -15.3% | -20.2% | -67.3% | -115.4% | -14.4% | -10.0% | · | · |
손익계산서 17
| 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 | $20M | $17M | $17M | $17M | $17M | $15M | $14M | $13M | $15M | $14M | $14M | $13M | $14M | $11M | $13M | $15M | |
| Cost of Revenue | $8M | $7M | $7M | $7M | $7M | $6M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | |
| Gross Profit | $12M | $10M | $9M | $10M | $10M | $9M | $8M | $7M | $9M | $9M | · | · | · | · | · | · | |
| R&D Expense | $1M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $3M | $2M | |
| SG&A Expense | $13M | $12M | $12M | $11M | $12M | $11M | $10M | $10M | $10M | $11M | $12M | $11M | $12M | $12M | $13M | $14M | |
| Operating Expenses | $14M | $14M | $14M | $13M | $13M | $12M | $12M | $12M | $12M | $12M | $-4M | $18M | $19M | $19M | $27M | $23M | |
| Operating Income | $-2M | $-3M | $-5M | $-3M | $-3M | $-3M | $-3M | $-5M | $-3M | $-3M | $-5M | $-5M | $-5M | $-8M | $-14M | $-8M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $549.0K | · | $557.0K | $574.0K | $638.0K | $626.0K | $618.0K | |
| Interest Income | · | · | $43.0K | $3.0K | $85.0K | $158.0K | $197.0K | $197.0K | $181.0K | $192.0K | $173.0K | $211.0K | $476.0K | · | · | · | |
| Other Non-op | $153.0K | $-132.0K | · | · | $85.0K | $158.0K | · | · | · | · | · | $211.0K | $476.0K | · | · | $339.0K | |
| Income Tax | $0 | $36.0K | $13.0K | $1.0K | $37.0K | $0 | $12.0K | $0 | $0 | · | · | · | · | · | · | · | |
| Net Income | $-3M | $-4M | $-5M | $-7M | $-4M | $-4M | $-4M | $-5M | $-3M | $-3M | $-6M | $-5M | $-5M | $-8M | $-14M | $-8M | |
| EPS (Basic) | $-0.13 | $-0.17 | $-0.21 | $-0.31 | $-0.21 | $-0.20 | $-0.20 | $-0.28 | $-0.16 | $-0.19 | $-0.31 | $-0.31 | $-0.28 | $-0.44 | $-0.84 | $-0.47 | |
| EPS (Diluted) | $-0.13 | $-0.17 | $-0.21 | $-0.31 | $-0.21 | $-0.20 | $-0.20 | $-0.28 | $-0.16 | $-0.19 | $-0.31 | $-0.31 | $-0.28 | $-0.44 | $-0.84 | $-0.47 | |
| Shares (Basic) | 24,164,569 | 23,854,997 | -41,025,306 | 22,940,412 | 21,085,749 | 18,557,390 | -36,174,516 | 18,254,937 | 18,178,185 | 17,944,438 | -35,195,382 | 17,692,603 | 17,655,483 | 17,526,763 | -34,049,518 | 17,080,959 | |
| Shares (Diluted) | 24,164,569 | 23,854,997 | -41,025,306 | 22,940,412 | 21,085,749 | 18,557,390 | -36,174,516 | 18,254,937 | 18,178,185 | 17,944,438 | -35,195,382 | 17,692,603 | 17,655,483 | 17,526,763 | -34,049,518 | 17,080,959 | |
| EBITDA | $-1M | $-3M | · | $-2M | $-2M | $-3M | · | $-4M | $-2M | $-3M | · | $-4M | $-4M | $-7M | · | $-7M |
대차대조표 23
| 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 | $25M | $22M | $32M | $36M | $30M | $11M | $22M | $22M | $24M | $27M | $36M | $28M | $31M | $52M | $62M | $69M | |
| Receivables | $12M | $16M | $11M | $11M | $14M | $15M | $8M | $9M | $12M | $11M | $7M | $17M | $16M | $9M | $6M | $11M | |
| Prepaid Expense | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $4M | $5M | $4M | $5M | $3M | $4M | $4M | $4M | $3M | |
| Other Current Assets | $4M | $4M | $3M | $4M | $4M | $5M | $6M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $1M | |
| Current Assets | $43M | $44M | $49M | $53M | $51M | $33M | $36M | $36M | $41M | $42M | $48M | $49M | $51M | $66M | $73M | $82M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $6M | |
| Other Non-current Assets | $560.0K | $584.0K | $756.0K | $1M | $1M | $596.0K | $550.0K | $563.0K | $513.0K | $561.0K | $616.0K | $638.0K | $620.0K | $603.0K | $528.0K | $586.0K | |
| Total Assets | $52M | $52M | $58M | $63M | $59M | $40M | $45M | $44M | $49M | $51M | $57M | $61M | $64M | $79M | $86M | $102M | |
| Accounts Payable | $4M | $4M | $4M | $4M | $3M | $5M | $4M | $1M | $2M | $1M | $3M | $2M | $1M | $2M | $3M | $4M | |
| Accrued Liabilities | $5M | $5M | $6M | $6M | $5M | $5M | $7M | $6M | $6M | $6M | $8M | $7M | $6M | $6M | $5M | $7M | |
| Current Liabilities | $13M | $13M | $14M | $13M | $10M | $14M | $14M | $9M | $9M | $9M | $12M | $10M | $9M | $9M | $10M | $11M | |
| Capital Leases | $1M | $111.0K | $438.0K | $759.0K | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $4M | $4M | $4M | $4M | $5M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $306.0K | |
| Other Non-current Liabilities | · | · | · | · | $91.0K | $122.0K | · | $185.0K | $219.0K | $268.0K | $357.0K | $484.0K | $597.0K | $726.0K | $867.0K | $999.0K | |
| Total Liabilities | $40M | $38M | $41M | $45M | $38M | $34M | $35M | $31M | $32M | $31M | $34M | $33M | $32M | $43M | $44M | $45M | |
| Long-term Debt | $23M | $23M | $23M | $23M | $23M | $21M | $20M | $20M | $20M | $20M | $19M | $19M | $19M | $29M | $29M | $28M | |
| Total Debt | $23M | $23M | · | $23M | $23M | $21M | · | $20M | $20M | $20M | · | $19M | $19M | $29M | · | $28M | |
| Common Stock | $24.0K | $24.0K | $23.0K | $23.0K | $22.0K | $18.0K | $18.0K | $18.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $16.0K | |
| Paid-in Capital | $334M | $333M | $332M | $328M | $324M | $304M | $304M | $303M | $303M | $303M | $302M | $301M | $300M | $299M | $298M | $297M | |
| Retained Earnings | $-321M | $-318M | $-314M | $-310M | $-303M | $-298M | $-294M | $-291M | $-286M | $-283M | $-279M | $-274M | $-268M | $-263M | $-256M | $-241M | |
| Stockholders' Equity | $12M | $14M | $17M | $18M | $21M | $6M | $10M | $13M | $18M | $20M | $23M | $28M | $32M | $36M | $42M | $56M | |
| Liabilities + Equity | $52M | $52M | $58M | $63M | $59M | $40M | $45M | $44M | $49M | $51M | $57M | $61M | $64M | $79M | $86M | $102M | |
| Shares Outstanding | 24,193,101 | 24,088,057 | 22,911,575 | 22,510,313 | 21,998,739 | 17,950,033 | 17,640,328 | 17,520,335 | 17,381,575 | 17,317,941 | 17,045,954 | 16,931,894 | 16,858,194 | 16,827,014 | 16,549,984 | 16,305,475 |
현금 흐름 10
| 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 | $600.0K | $600.0K | $600.0K | $600.0K | $500.0K | $400.0K | $400.0K | $400.0K | $400.0K | $500.0K | $500.0K | $600.0K | $500.0K | $600.0K | $600.0K | $400.0K | |
| Stock-based Comp | $980.0K | $655.0K | $705.0K | $593.0K | $443.0K | $417.0K | $433.0K | $217.0K | $560.0K | $553.0K | $763.0K | $890.0K | $978.0K | $986.0K | $582.0K | $1M | |
| Other Non-cash | · | $-8M | · | · | · | $-8M | · | · | · | $-7M | · | · | · | $-4M | · | · | |
| Operating Cash Flow | $4M | $-10M | $-3M | $3M | $-3M | $-11M | $363.0K | $-2M | $-2M | $-9M | $8M | $-3M | $-10M | $-10M | $-6M | $-7M | |
| CapEx | $543.0K | $228.0K | $44.0K | $275.0K | $209.0K | $113.0K | $146.0K | $147.0K | $136.0K | $86.0K | $106.0K | $2.0K | $324.0K | $396.0K | $406.0K | $879.0K | |
| Investing Cash Flow | $-543.0K | $-228.0K | $-35.0K | $-275.0K | $-209.0K | $-107.0K | $-146.0K | $-147.0K | $-136.0K | $-86.0K | $-84.0K | $-2.0K | $-322.0K | $-396.0K | $-406.0K | $-879.0K | |
| Stock Issued | · | · | $-38.0K | $-15M | · | · | $0 | $0 | · | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | $-370.0K | $-62.0K | $-384.0K | $3M | $22M | $-64.0K | $-216.0K | $-121.0K | $-226.0K | $-100.0K | $-220.0K | $-108.0K | $-10M | $-62.0K | $-173.0K | $-22.0K | |
| Net Change in Cash | $3M | $-11M | $-3M | $6M | $19M | $-11M | $1.0K | $-2M | $-3M | $-9M | $8M | $-3M | $-21M | $-10M | $-6M | $-8M | |
| Free Cash Flow | · | $-11M | · | · | · | $-11M | · | · | · | $-9M | · | · | · | $-10M | · | · |
수익성 6
| 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 | 61.3% | 59.0% | · | 58.4% | 60.4% | 58.9% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | -8.6% | -19.7% | · | -18.0% | -15.3% | -21.7% | · | -37.3% | -17.2% | -20.8% | · | -37.8% | -34.8% | -68.6% | · | -53.1% | |
| Net Margin | -16.0% | -22.9% | · | -41.1% | -25.8% | -24.2% | · | -40.2% | -19.7% | -23.3% | · | -40.4% | -35.5% | -68.5% | · | -55.0% | |
| EBITDA Margin | -5.6% | -16.3% | · | -14.5% | -12.4% | -19.1% | · | -34.1% | -14.5% | -17.4% | · | -33.3% | -31.2% | -63.3% | · | -50.4% | |
| ROA | -5.8% | -8.6% | · | -13.3% | -8.2% | -8.2% | · | -9.6% | -5.2% | -5.2% | · | -6.7% | -5.9% | -7.6% | · | -7.1% | |
| ROE | -19.2% | -38.1% | · | -45.7% | -23.0% | -28.4% | · | -24.9% | -12.0% | -12.0% | · | -12.9% | -10.6% | -13.7% | · | -11.0% |
유동성 및 지급능력 5
| 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 | 3.2 | 3.5 | · | 4.1 | 5.0 | 2.3 | · | 4.1 | 4.3 | 4.8 | · | 4.8 | 6.0 | 7.1 | · | 7.2 | |
| Quick Ratio | 2.7 | 3.0 | · | 3.6 | 4.3 | 1.9 | · | 3.6 | 3.8 | 4.3 | · | 4.5 | 5.5 | 6.6 | · | 7.0 | |
| Debt / Equity | 1.9 | 1.6 | · | 1.3 | 1.1 | 3.3 | · | 1.6 | 1.2 | 1.0 | · | 0.7 | 0.6 | 0.8 | · | 0.5 | |
| LT Debt / Equity | 1.8 | 1.5 | · | 1.2 | 1.1 | 2.9 | · | 1.5 | 1.1 | 1.0 | · | 0.7 | 0.6 | 0.8 | · | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -5.5 | · | -9.1 | -8.6 | -12.1 | · | -12.6 |
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 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | |
| Receivables Turnover | 1.5 | 1.1 | · | 1.7 | 1.3 | 1.2 | · | 0.9 | 1.1 | 1.4 | · | 1.0 | 1.1 | 1.1 | · | 1.5 |
가치 평가 (TTM) 14
| 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 | $72M | $67M | · | $62M | $60M | $57M | · | $55M | $57M | $53M | · | $54M | $48M | $44M | · | $45M | |
| Net Income TTM | $-19M | $-19M | · | $-20M | $-16M | $-15M | · | $-17M | $-17M | $-21M | · | $-26M | $-35M | $-41M | · | $-40M | |
| Market Cap | $112M | $72M | · | $247M | $154M | $64M | · | $54M | $32M | $28M | · | $41M | $49M | $41M | · | $44M | |
| Enterprise Value | $111M | $74M | · | $235M | $146M | $74M | · | $52M | $27M | $20M | · | $32M | $37M | $18M | · | $3M | |
| P/E | -5.7 | -3.4 | · | -11.0 | -8.2 | -4.3 | · | -3.3 | -1.9 | -1.3 | · | -1.6 | -1.4 | -1.0 | · | -1.2 | |
| P/S | 1.6 | 1.1 | · | 4.0 | 2.5 | 1.1 | · | 1.0 | 0.6 | 0.5 | · | 0.8 | 1.0 | 0.9 | · | 1.0 | |
| P/B | 9.2 | 5.0 | · | 13.6 | 7.3 | 10.1 | · | 4.2 | 1.8 | 1.4 | · | 1.5 | 1.5 | 1.1 | · | 0.8 | |
| P / Tangible Book | 9.2 | 5.0 | · | 13.6 | 7.3 | 10.1 | · | 4.2 | 1.8 | 1.4 | · | 1.5 | 1.5 | 1.1 | · | 0.9 | |
| P / Cash Flow | · | -6.9 | · | · | · | -6.0 | · | · | · | -3.0 | · | · | · | -4.2 | · | · | |
| P / FCF | · | -6.8 | · | · | · | -6.0 | · | · | · | -3.0 | · | · | · | -4.0 | · | · | |
| EV / EBITDA | -98.7 | -26.2 | · | -93.9 | -68.8 | -25.0 | · | -12.3 | -12.5 | -7.9 | · | -7.2 | -8.3 | -2.5 | · | -0.5 | |
| EV / FCF | · | -6.9 | · | · | · | -6.9 | · | · | · | -2.2 | · | · | · | -1.8 | · | · | |
| EV / Revenue | 1.5 | 1.1 | · | 3.8 | 2.4 | 1.3 | · | 0.9 | 0.5 | 0.4 | · | 0.6 | 0.8 | 0.4 | · | 0.1 | |
| Earnings Yield | -17.6% | -29.7% | · | -9.1% | -12.2% | -23.1% | · | -30.4% | -51.6% | -76.7% | · | -62.0% | -70.7% | -97.5% | · | -86.7% |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| 매출 | $67M | $56M | $53M | $46M | — |
| 매출 총이익률 % | 58.3% | 59.5% | — | — | — |
| 영업이익률 % | -21.1% | -24.5% | -43.5% | -101.1% | — |
| 순이익 | $-20M | $-15M | $-24M | $-47M | — |
| 희석 EPS | $-0.93 | $-0.83 | $-1.34 | $-2.77 | — |
대차대조표
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| 부채 / 자기자본 비율 | 1.3 | 2.1 | 0.9 | 0.7 | — |
| 유동비율 | 3.5 | 2.7 | 4.0 | 7.5 | — |
| 당좌 비율 | 3.0 | 2.2 | 3.6 | 7.1 | — |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $-14M | $-14M | $-15M | $-36M | — |
최신 뉴스 이 회사 관련 최근 헤드라인
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) 60개의 제출자 · $32.6M 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 |
|---|---|---|---|---|
| 11 (+5 이전 분기 대비) | 11 (-12 이전 분기 대비) | 12 (-10 이전 분기 대비) | 22 (0 이전 분기 대비) | -1.3M |
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 |
|---|---|---|---|---|
| WEXFORD CAPITAL LP | $3,686,776 | 792,855 | 11.30% | 주식 |
| NANO CAP NEW MILLENNIUM GROWTH FUND L P | $3,138,750 | 675,000 | 9.62% | 주식 |
| VANGUARD CAPITAL MANAGEMENT LLC | $2,849,669 | 612,832 | 8.73% | 주식 |
| FourWorld Capital Management LLC | $2,773,855 | 596,528 | 8.50% | 주식 |
| SILVERCREST ASSET MANAGEMENT GROUP LLC | $2,393,639 | 514,761 | 7.34% | 주식 |
| KENNEDY CAPITAL MANAGEMENT LLC | $2,255,473 | 485,048 | 6.91% | 주식 |
| Mink Brook Asset Management LLC | $2,213,140 | 475,944 | 6.78% | 주식 |
| First Eagle Investment Management, LLC | $1,427,387 | 306,965 | 4.37% | 주식 |
| FLPUTNAM INVESTMENT MANAGEMENT CO | $1,342,967 | 288,810 | 4.12% | 주식 |
| TWO SIGMA ADVISERS, LP | $978,880 | 161,000 | 3.00% | 주식 |
| RTW INVESTMENTS, LP | $906,750 | 195,000 | 2.78% | 주식 |
| Man Group plc | $777,908 | 167,292 | 2.38% | 주식 |
| GEODE CAPITAL MANAGEMENT, LLC | $698,329 | 150,053 | 2.14% | 주식 |
| VANGUARD GROUP INC | $591,578 | 97,299 | 1.81% | 주식 |
| PERCEPTIVE ADVISORS LLC | $534,252 | 114,893 | 1.64% | 주식 |
| XTX Topco Ltd | $520,558 | 111,948 | 1.60% | 주식 |
| SEI INVESTMENTS CO | $506,873 | 109,005 | 1.55% | 주식 |
| Squarepoint Ops LLC | $506,817 | 108,993 | 1.55% | 주식 |
| VANGUARD FIDUCIARY TRUST CO | $505,218 | 108,649 | 1.55% | 주식 |
| JANE STREET GROUP, LLC | $407,717 | 87,681 | 1.25% | 주식 |
| GWN SECURITIES INC. | $362,858 | 78,034 | 1.11% | 주식 |
| STATE STREET CORP | $331,340 | 71,256 | 1.02% | 주식 |
| TWO SIGMA INVESTMENTS, LP | $278,963 | 59,992 | 0.85% | 주식 |
| PERKINS CAPITAL MANAGEMENT INC | $264,101 | 56,796 | 0.81% | 주식 |
| DIMENSIONAL FUND ADVISORS LP | $254,536 | 54,739 | 0.78% | 주식 |
| GOLDMAN SACHS GROUP INC | $242,181 | 52,082 | 0.74% | 주식 |
| D. E. Shaw & Co., Inc. | $231,161 | 49,712 | 0.71% | 주식 |
| RENAISSANCE TECHNOLOGIES LLC | $184,140 | 39,600 | 0.56% | 주식 |
| NORTHERN TRUST CORP | $183,735 | 39,513 | 0.56% | 주식 |
| Engineers Gate Manager LP | $172,050 | 37,000 | 0.53% | 주식 |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | $139,509 | 30,002 | 0.43% | 주식 |
| AXQ CAPITAL, LP | $129,958 | 27,948 | 0.40% | 주식 |
| R Squared Ltd | $121,239 | 26,073 | 0.37% | 주식 |
| Invesco Ltd. | $98,268 | 21,133 | 0.30% | 주식 |
| Arax Advisory Partners | $97,269 | 20,918 | 0.30% | 주식 |
| OCCUDO QUANTITATIVE STRATEGIES LP | $95,939 | 20,632 | 0.29% | 주식 |
| Bank of New York Mellon Corp | $86,402 | 18,581 | 0.26% | 주식 |
| MARSHALL WACE, LLP | $73,804 | 15,872 | 0.23% | 주식 |
| BlackRock, Inc. | $59,808 | 12,862 | 0.18% | 주식 |
| Corient Private Wealth LP | $51,583 | 11,093 | 0.16% | 주식 |
| CITADEL ADVISORS LLC | $27,686 | 5,954 | 0.08% | 주식 |
| Truvestments Capital LLC | $26,314 | 5,659 | 0.08% | 주식 |
| BARCLAYS PLC | $23,924 | 5,145 | 0.07% | 주식 |
| Vanguard Global Advisers, LLC | $19,256 | 4,141 | 0.06% | 주식 |
| UBS Group AG | $17,014 | 3,659 | 0.05% | 주식 |
| WELLS FARGO & COMPANY/MN | $11,100 | 2,387 | 0.03% | 주식 |
| OSAIC HOLDINGS, INC. | $5,115 | 1,100 | 0.02% | 주식 |
| MORGAN STANLEY | $4,650 | 1,000 | 0.01% | 주식 |
| Geneos Wealth Management Inc. | $4,650 | 1,000 | 0.01% | 주식 |
| CWM, LLC | $4,194 | 1,398 | 0.01% | 주식 |
| Tower Research Capital LLC (TRC) | $3,799 | 817 | 0.01% | 주식 |
| ACADIAN ASSET MANAGEMENT LLC | $1,440 | 310,084 | 0.00% | 주식 |
| GSA CAPITAL PARTNERS LLP | $998 | 214,721 | 0.00% | 주식 |
| JONES FINANCIAL COMPANIES LLLP | $916 | 200 | 0.00% | 주식 |
| JPMORGAN CHASE & CO | $584 | 123 | 0.00% | 주식 |
| FMR LLC | $465 | 100 | 0.00% | 주식 |
| Caitong International Asset Management Co., Ltd | $223 | 48 | 0.00% | 주식 |
| BNP PARIBAS FINANCIAL MARKETS | $135 | 29 | 0.00% | 주식 |
| Jump Financial, LLC | $116 | 25 | 0.00% | 주식 |
| HRT FINANCIAL LP | $74 | 16,097 | 0.00% | 주식 |
회사 내부자 20 명의 내부자 · 1 임원 · 3 이사
| 내부자 | 역할 | 마지막 활동 | 보유 주식 수 | 매수 12개월 | 매도 12개월 | 순매수/매도 12개월 |
|---|---|---|---|---|---|---|
| Thierry Dervieux | Chief Scientific Officer | 2019년 9월 18일 A | — | 0 | 0 | $0 |
| Frank Stokes | 이사 | 2026년 6월 9일 A | — | 0 | 0 | $0 |
| Chas Mckhann | 이사 | 2026년 6월 9일 A | — | 0 | 0 | $0 |
| Scott D Kahn | 이사 | 2026년 6월 9일 A | — | 0 | 0 | $0 |
| Ana Hooker | — | 2025년 6월 10일 A | — | 0 | 0 | $0 |
| Tina Susan Nova | — | 2025년 6월 10일 A | — | 0 | 0 | $0 |
| Paul Kim | — | 2025년 6월 10일 A | — | 0 | 0 | $0 |
| John Aballi | — | 2025년 2월 28일 A | 746,214 | 0 | 0 | $0 |
| Jeffrey G. Black | — | 2025년 2월 21일 A | 289,492 | 0 | 0 | $0 |
| Kamal Adawi | — | 2024년 3월 4일 S | 243,749 | 0 | 0 | $0 |
| Wendy S. Johnson | — | 2023년 6월 9일 A | 1,000 | 0 | 0 | $0 |
| Brian Birk | — | 2023년 6월 9일 A | — | 0 | 0 | $0 |
| Ebetuel Pallares | — | 2023년 6월 9일 A | 1,185 | 0 | 0 | $0 |
| Mark Hazeltine | — | 2023년 3월 2일 S | 190,205 | 0 | 0 | $0 |
| James L L Tullis | — | 2022년 6월 16일 A | 1,515,672 | 0 | 0 | $0 |
| Debra Zack | — | 2022년 3월 1일 F | 84,259 | 0 | 0 | $0 |
| Fortunato R. Rocca | — | 2022년 3월 1일 F | 120,678 | 0 | 0 | $0 |
| Bruce C Robertson | — | 2021년 6월 17일 A | — | 0 | 0 | $0 |
| Chet Burrell | — | 2020년 6월 18일 A | — | 0 | 0 | $0 |
| Jeffrey Thomas Elliott | — | 2020년 6월 18일 A | — | 0 | 0 | $0 |
SEC 양식 3/4/5 제출 서류 기준 내부자; 순매수/매도는 공개 시장 거래만 해당
행동주의자 및 5% 이상 소유자 1 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 |
|---|---|---|---|---|---|
| H.I.G. Bio-Exagen, L.P., H.I.G.-GPII, Inc., Anthony Tamer, Sami Mnaymneh | 2021년 2월 24일 | — | 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 8 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 |
|---|---|---|---|---|
| QQQS · Invesco Exchange-Traded Fund Trust … | 0.68% | 22,453 SH | 2026년 8월 8일 | 일간 |
| IWC · iShares Trust | 0.02% | 55,958 SH | 2026년 8월 8일 | 일간 |
| DFAS · Dimensional ETF Trust | 0.00% | 25,070 NS | 2026년 4월 30일 | N-PORT |
| DFSU · Dimensional ETF Trust | 0.00% | 3,419 NS | 2026년 4월 30일 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 1,831 NS | 2026년 4월 30일 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 179,415 SH | 2026년 8월 8일 | 일간 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 414,852 SH | 2026년 8월 8일 | 일간 |
| DFAC · Dimensional ETF Trust | 0.00% | 3,498 NS | 2026년 4월 30일 | N-PORT |