MDGL Madrigal Pharmaceuticals, Inc. - Common Stock
$518,72
Cena · Maj 20, 2026
Dane fundamentalne na dzień Maj 6, 2026
Zakres 52 tyg.
$265–$615
72% of range
Ocena Analityków
BUY
23 analysts
Cena Docelowa
$674
+30% upside
P/E (TTM)
-45.3
ROE
-44.4%
Marża Zysku Netto
-30.1%
MDGL Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$518.72
Kapitalizacja Rynkowa
$13.30B
P/E (TTM)
-45.3
EPS (TTM)
$-10.15
Przychody (TTM)
$958M
Stopa dywidendy
—
ROE
-44.4%
D/E Dług/Kapitał
0.6
Zakres 52 tyg.
$265 – $615
MDGL Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$958M
2017-12-31
→
2025-12-31
EPS
$-10.15
2020-12-31
→
2025-12-31
Wolny przepływ pieniężny
$-190M
2016-12-31
→
2025-12-31
Marże
-30.1%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
MDGL
Mediana porównawcza
P/E (TTM)
-45.3
26.3
P/S (TTM)
13.9
15.7
P/B
22.1
8.4
EV / EBITDA
-45.0
—
Price / FCF (Cena / FCF)
-70.0
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
MDGL
Mediana porównawcza
Operating Margin (Marża Operacyjna)
-31.3%
—
Net Profit Margin (Marża Zysku Netto)
-30.1%
-15.1%
ROA
-25.1%
-24.9%
ROE
-44.4%
-42.1%
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
MDGL
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
0.6
71.7
Current Ratio (Wskaźnik bieżący)
4.0
5.1
Quick Ratio (Wskaźnik Szybkości)
1.1
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
MDGL
Mediana porównawcza
Revenue YoY (Przychody R/R)
432.1%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
MDGL
Mediana porównawcza
MDGL Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
KUP
23 analityków
- Mocne kupno 5 21,7%
- Kup 15 65,2%
- Trzymaj 3 13,0%
- Sprzedaj 0 0,0%
- Mocna sprzedaż 0 0,0%
12-miesięczny cel cenowy
14 analityków · 2026-05-14
Mediana
$646.50
← Poniżej wszystkich celów
$518.72
Niski
$550.00
Wysoki
$964.00
Średni cel
$646.50
+24,6%
Średnia cel
$674.36
+30,0%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
-0.31%
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $-3.25 | $-4.11 | 0.86% |
| 31 grudnia 2025 | $-2.57 | $-0.69 | -1.9% |
| 30 września 2025 | $-4.96 | $-2.12 | -2.8% |
| 30 czerwca 2025 | $-1.90 | $-3.71 | 1.8% |
| 31 marca 2025 | $-3.32 | $-3.84 | 0.52% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| MDGL | $13.30B | -45.3 | 432.1% | -30.1% | -44.4% | — |
| NBIX | $14.20B | 30.4 | 21.4% | 16.7% | 16.1% | — |
| SMMT | $13.56B | -12.1 | — | — | -235.1% | — |
| BBIO | $14.90B | -20.2 | 126.3% | -146.0% | 41.2% | — |
| EXEL | $11.44B | 15.7 | 7.0% | 33.7% | 37.3% | — |
| IONS | $12.92B | -33.2 | — | — | -68.1% | — |
| ARWR | $4.68B | -3449.0 | 23258.2% | -0.20% | -0.50% | — |
| CYTK | $7.81B | -9.7 | 376.6% | -891.6% | 152.7% | — |
| BMRN | $11.43B | 33.0 | 12.9% | 10.8% | 5.8% | — |
| PRAX | $7.43B | -21.9 | 249.5% | — | -47.3% | — |
| KRYS | $7.20B | 36.0 | 33.9% | 52.6% | 18.1% | — |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 15
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $958M | $180M | $0 | $0 | $0 | · | $0 | $0 | $0 | · | · | · | |
| Cost of Revenue | · | $6M | $0 | $0 | · | · | · | · | · | · | · | · | |
| SG&A Expense | $814M | $435M | $108M | $48M | $37M | $22M | $23M | $15M | $8M | $9M | $805.8K | $16M | |
| Operating Expenses | $1.26B | $678M | $380M | $294M | $242M | $207M | $95M | $41M | $32M | $25M | $3M | $84M | |
| Operating Income | $-300M | $-498M | $-380M | $-294M | $-242M | $-207M | $-95M | $-41M | $-32M | $-25M | $-3M | $-84M | |
| Interest Expense | · | · | $13M | $4M | $0 | $0 | · | · | · | $1M | $4M | · | |
| Interest Income | $37M | $47M | $20M | $2M | $363.0K | · | · | · | · | · | · | · | |
| Other Non-op | $-463.0K | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | · | |
| Net Income | $-288M | $-466M | $-374M | $-295M | $-242M | $-202M | $-84M | $-33M | $-31M | $-26M | · | · | |
| EPS (Basic) | $-10.15 | $-17.31 | $-17.33 | $-17.23 | $-14.63 | $-13.09 | · | · | · | · | · | · | |
| EPS (Diluted) | $-10.15 | $-17.31 | $-17.33 | $-17.23 | $-14.63 | $-13.09 | · | · | · | · | · | · | |
| Shares (Basic) | 28,409,706 | 26,908,070 | 21,562,581 | 17,137,201 | 16,535,188 | 15,446,638 | · | · | · | · | · | · | |
| Shares (Diluted) | 28,409,706 | 26,908,070 | 21,562,581 | 17,137,201 | 16,535,188 | 15,446,638 | · | · | · | · | · | · | |
| EBITDA | $-299M | $-497M | $-380M | $-293M | $-242M | $-206M | $-95M | · | $-32M | $-25M | · | $-83M |
Bilans 25
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $199M | $100M | $100M | $332M | $36M | $54M | $47M | $57M | $149M | $19M | $306.0K | $148.1K | |
| Short-term Investments | · | · | · | · | · | · | · | · | $43M | $21M | $32M | $52M | |
| Receivables | $134M | $54M | $0 | · | · | · | · | · | · | · | · | · | |
| Inventory | $75M | $34M | $0 | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $48M | $14M | $3M | $3M | $1M | $1M | $1M | $1M | $485.0K | $707.0K | $50.0K | $2M | |
| Current Assets | $1.25B | $1.03B | $637M | $361M | $272M | $285M | $440M | $485M | $192M | $41M | $363.6K | $99M | |
| PP&E (Net) | $1M | $2M | $2M | $601.0K | $851.0K | $1M | $1M | $227.0K | $301.0K | $3.0K | $420.0K | $1M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | $22M | $22M | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | $21M | $20M | |
| Intangibles | $7M | $5M | $0 | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $0 | · | · | · | · | · | · | · | · | · | · | $305.0K | |
| Total Assets | $1.26B | $1.04B | $641M | $363M | $273M | $287M | $442M | $485M | $192M | $41M | $363.6K | $101M | |
| Accounts Payable | $49M | $44M | $28M | $24M | $21M | $1M | $1M | $2M | $2M | $762.0K | $102.3K | $3M | |
| Accrued Liabilities | $260M | $125M | $90M | $91M | $55M | $45M | $24M | $6M | $8M | $4M | $70.2K | · | |
| Current Liabilities | $310M | $169M | $119M | $116M | $77M | $47M | $25M | $8M | $10M | $5M | $49M | $31M | |
| Capital Leases | $7M | $1M | $1M | $0 | $387.0K | $468.0K | $361.0K | · | · | · | · | $43.0K | |
| Total Liabilities | $657M | $288M | $235M | $165M | $77M | $47M | $25M | $8M | $10M | $5M | $49M | $36M | |
| Long-term Debt | $340M | $118M | $115M | $70M | · | · | · | · | · | · | · | · | |
| Total Debt | $340M | $118M | $115M | $49M | · | · | · | · | · | · | · | · | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $1.0K | $1.0K | $18 | $11.0K | |
| Retained Earnings | $-2.09B | $-1.80B | $-1.34B | $-963M | $-667M | $-425M | $-223M | $-139M | $-106M | $-75M | $-49M | $-638M | |
| AOCI | $873.0K | $468.0K | $468.0K | $-32.0K | $-80.0K | $47.0K | $216.0K | $-319.0K | $-31.0K | $25.0K | $4.0K | $4.0K | |
| Stockholders' Equity | $603M | $754M | $405M | $197M | $196M | $240M | $417M | $477M | $182M | $36M | $-49M | $-42M | |
| Liabilities + Equity | $1.26B | $1.04B | $641M | $363M | $273M | $287M | $442M | $485M | $192M | $41M | $363.6K | $101M | |
| Shares Outstanding | 22,842,073 | 22,004,679 | 19,875,427 | 18,102,523 | 17,103,395 | 15,508,146 | 15,429,154 | 15,409,023 | 14,227,634 | 11,951,866 | 176,158 | 109,120,670 |
Przepływy pieniężne 11
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $1M | $527.0K | $467.0K | $405.0K | $471.0K | $112.0K | $96.0K | $77.0K | $156 | $662.0K | $673.0K | |
| Stock-based Comp | $98M | $80M | $50M | $32M | $27M | $21M | $23M | $13M | $3M | $8M | $4M | $7M | |
| Other Non-cash | $-905.0K | $-71M | $-862.0K | $38M | $31M | $23M | $19M | · | $6M | · | · | · | |
| Operating Cash Flow | $-190M | $-456M | $-324M | $-225M | $-184M | $-158M | $-42M | $-26M | $-22M | $-18M | $-3M | $-79M | |
| CapEx | $467.0K | $1M | $1M | $217.0K | $209.0K | $334.0K | $172.0K | $22.0K | $125.0K | $3.0K | $58.0K | $144.0K | |
| Investing Cash Flow | $32M | $-274M | $-503M | $207M | $-5M | $160M | $31M | $-380M | $-22M | $22M | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $6M | $6 | $90M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $6M | · | $90M | |
| Financing Cash Flow | $256M | $735M | $595M | $313M | $171M | $5M | $235.0K | $314M | $174M | $14M | · | · | |
| Net Change in Cash | $99M | $5M | $-232M | $295M | $-18M | · | · | · | $129M | $19M | · | · | |
| Free Cash Flow | $-190M | $-457M | $-326M | $-225M | $-184M | $-158M | $-42M | · | $-22M | $-18M | · | $-79M |
Rentowność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -31.3% | -276.4% | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | -30.1% | -258.6% | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -31.2% | -275.8% | · | · | · | · | · | · | · | · | · | · | |
| ROA | -25.1% | -55.4% | -74.5% | -92.9% | -86.3% | -55.5% | -18.1% | · | -26.7% | · | · | · | |
| ROE | -44.4% | -60.8% | -174.8% | -283.9% | -112.2% | -76.4% | -19.6% | · | -28.5% | · | · | · |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.0 | 6.1 | 5.4 | 3.1 | 3.5 | 6.1 | 17.5 | · | 19.1 | 8.6 | · | 3.2 | |
| Quick Ratio | 1.1 | 0.9 | 0.8 | 2.9 | 0.5 | 1.2 | 1.9 | · | 19.0 | 8.4 | · | 3.2 | |
| Debt / Equity | 0.6 | 0.2 | 0.3 | 0.2 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.6 | 0.2 | 0.3 | 0.2 | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | -29.9 | -74.1 | · | · | · | · | · | -20.8 | · | · |
Efektywność 3
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.2 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | |
| Inventory Turnover | · | 0.4 | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 10.2 | 6.7 | · | · | · | · | · | · | · | · | · | · |
Stopy Wzrostu 1
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 432.1% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 14
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $958M | $180M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | |
| Net Income TTM | $-288M | $-466M | $-374M | $-295M | $-242M | $-202M | $-84M | $-33M | $-31M | $-26M | · | · | |
| Market Cap | $13.30B | $6.79B | $4.60B | $5.25B | $1.45B | $1.72B | $1.41B | · | $1.31B | $178M | · | $10.12B | |
| Enterprise Value | $13.44B | $6.81B | $4.61B | $4.97B | · | · | · | · | · | · | · | · | |
| P/E | -45.3 | -14.1 | -11.6 | -16.8 | -5.8 | -8.5 | · | · | · | · | · | · | |
| P/S | 13.9 | 37.7 | · | · | · | · | · | · | · | · | · | · | |
| P/B | 22.1 | 9.0 | 11.3 | 26.6 | 7.4 | 7.2 | 3.4 | · | 7.2 | 4.9 | · | 155.4 | |
| P / Tangible Book | 22.3 | 9.1 | 11.3 | 26.6 | 7.4 | 7.2 | · | · | · | · | · | · | |
| P / Cash Flow | -70.2 | -14.9 | -14.2 | -23.4 | -7.9 | -10.9 | -33.8 | · | -58.5 | -10.1 | · | -128.2 | |
| P / FCF | -70.0 | -14.9 | -14.1 | -23.3 | -7.9 | -10.9 | -33.6 | · | -58.2 | -10.1 | · | -128.0 | |
| EV / EBITDA | -45.0 | -13.7 | -12.1 | -17.0 | · | · | · | · | · | · | · | · | |
| EV / FCF | -70.7 | -14.9 | -14.2 | -22.1 | · | · | · | · | · | · | · | · | |
| EV / Revenue | 14.0 | 37.8 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -2.2% | -7.1% | -8.6% | -5.9% | -17.3% | -11.8% | · | · | · | · | · | · |
Rachunek zysków i strat 14
| Wskaźnik | Trend | 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 | $311M | $321M | $287M | $213M | $137M | $103M | $62M | $15M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Cost of Revenue | · | · | · | · | $5M | · | · | · | $0 | · | · | · | · | · | · | · | |
| SG&A Expense | $269M | $240M | $209M | $197M | $168M | $141M | $108M | $105M | $81M | $47M | $28M | $18M | $16M | $15M | $12M | $12M | |
| Operating Expenses | $404M | $381M | $401M | $260M | $217M | $170M | $178M | $177M | $152M | $117M | $99M | $86M | $78M | $85M | $80M | $70M | |
| Operating Income | $-93M | $-60M | $-114M | $-47M | $-79M | $-67M | $-116M | $-163M | $-152M | $-117M | $-99M | $-86M | $-78M | $-85M | $-80M | $-70M | |
| Interest Expense | · | · | · | · | $3M | · | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | $2M | $780.0K | |
| Interest Income | $8M | $9M | $10M | $8M | $9M | $11M | $13M | $14M | $8M | $9M | $3M | $4M | $4M | $1M | $717.0K | $323.0K | |
| Other Non-op | $-2M | $-128.0K | $-293.0K | $-42.0K | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | · | |
| Net Income | $-94M | $-59M | $-114M | $-42M | $-73M | $-59M | $-107M | $-152M | $-148M | $-112M | $-99M | $-86M | $-77M | $-86M | $-81M | $-71M | |
| EPS (Basic) | $-3.25 | $-2.55 | $-4.01 | $-1.50 | $-2.61 | $-2.50 | $-4.92 | $-7.10 | $-7.38 | $-5.73 | $-5.34 | $-4.69 | $-4.23 | $-4.98 | $-4.75 | $-4.14 | |
| EPS (Diluted) | $-3.25 | $-2.55 | $-4.01 | $-1.50 | $-2.61 | $-2.50 | $-4.92 | $-7.10 | $-7.38 | $-5.73 | $-5.34 | $-4.69 | $-4.23 | $-4.98 | $-4.75 | $-4.14 | |
| Shares (Basic) | 29,032,422 | -44,346,523 | 28,508,089 | 28,232,604 | 28,085,234 | -41,877,182 | 21,745,929 | 21,402,646 | 20,001,569 | -36,287,516 | 18,476,414 | 18,310,952 | 18,187,924 | -34,172,984 | 17,103,395 | 17,103,395 | |
| Shares (Diluted) | 29,032,422 | -44,346,523 | 28,508,089 | 28,232,604 | 28,085,234 | -41,877,182 | 21,745,929 | 21,402,646 | 20,001,569 | -36,287,516 | 18,476,414 | 18,310,952 | 18,187,924 | -34,172,984 | 17,103,395 | 17,103,395 | |
| EBITDA | $-92M | · | $-114M | $-47M | $-79M | · | $-116M | $-163M | $-152M | · | $-99M | $-86M | $-78M | · | $-80M | $-70M |
Bilans 22
| Wskaźnik | Trend | 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 | $227M | $199M | $296M | $186M | $184M | $100M | $233M | $495M | $623M | · | $62M | $77M | $113M | · | $59M | $53M | |
| Receivables | $187M | $134M | $113M | $79M | $61M | $54M | $30M | $7M | · | · | · | · | · | · | · | · | |
| Inventory | $112M | $75M | $69M | $63M | $55M | $34M | $9M | $7M | $854.0K | · | · | · | · | · | · | · | |
| Prepaid Expense | $65M | $48M | $49M | $59M | $23M | $14M | $21M | $15M | $14M | · | $3M | $3M | $2M | · | $4M | $3M | |
| Current Assets | $1.18B | $1.25B | $1.35B | $1.00B | $988M | $1.03B | $1.06B | $1.09B | $1.07B | · | $235M | $302M | $331M | · | $157M | $215M | |
| PP&E (Net) | $8M | $1M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | · | $659.0K | $455.0K | $512.0K | · | $701.0K | $789.0K | |
| Intangibles | $7M | $7M | $7M | $5M | $5M | $5M | $5M | $5M | $5M | · | · | · | · | · | · | · | |
| Other Non-current Assets | $23M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $1.23B | $1.26B | $1.36B | $1.02B | $997M | $1.04B | $1.07B | $1.10B | $1.08B | · | $238M | $302M | $332M | · | $159M | $216M | |
| Accounts Payable | $61M | $49M | $45M | $38M | $42M | $44M | $46M | $9M | $22M | · | $17M | $18M | $12M | · | $19M | $11M | |
| Accrued Liabilities | $276M | $260M | $345M | $157M | $124M | $125M | $131M | $116M | $92M | · | $83M | $82M | $86M | · | $80M | $72M | |
| Current Liabilities | $338M | $310M | $391M | $197M | $167M | $169M | $178M | $125M | $114M | · | $100M | $100M | $98M | · | $99M | $84M | |
| Capital Leases | $5M | $7M | $6M | $5M | $750.0K | $1M | $1M | $900.0K | $1M | · | $1M | · | · | · | $71.0K | $178.0K | |
| Total Liabilities | $684M | $657M | $737M | $319M | $286M | $288M | $296M | $243M | $232M | · | $216M | $199M | $182M | · | $148M | $133M | |
| Long-term Debt | $340M | $340M | $340M | $118M | $118M | · | $117M | $117M | $116M | · | $149M | $132M | $114M | · | $68M | $67M | |
| Total Debt | $340M | · | $340M | $118M | $118M | · | $117M | $117M | $116M | · | $115M | $99M | $84M | · | $49M | $49M | |
| Common Stock | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | $2.0K | · | $2.0K | $2.0K | |
| Retained Earnings | $-2.18B | $-2.09B | $-2.03B | $-1.92B | $-1.88B | $-1.80B | $-1.74B | $-1.64B | $-1.48B | · | $-1.22B | $-1.13B | $-1.04B | · | $-877M | $-796M | |
| AOCI | $1M | $873.0K | $1M | $1M | $389.0K | $468.0K | $1M | $-368.0K | $-172.0K | · | $-42.0K | $-89.0K | $-86.0K | · | $-237.0K | $-447.0K | |
| Stockholders' Equity | $543M | $603M | $626M | $696M | $711M | $754M | $777M | $857M | $851M | $405M | $22M | $104M | $150M | $197M | $11M | $84M | |
| Liabilities + Equity | $1.23B | $1.26B | $1.36B | $1.02B | $997M | $1.04B | $1.07B | $1.10B | $1.08B | · | $238M | $302M | $332M | · | $159M | $216M | |
| Shares Outstanding | 23,041,918 | 22,842,073 | 22,704,303 | 22,221,116 | 22,187,716 | 22,004,679 | 21,806,436 | 19,875,427 | 19,875,427 | 19,875,427 | 18,494,192 | 18,459,033 | 18,283,074 | 18,102,523 | 17,103,395 | 17,103,395 |
Przepływy pieniężne 9
| Wskaźnik | Trend | 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 | $386.0K | $392.0K | $358.0K | $377.0K | $379.0K | $363.0K | $298.0K | $267.0K | $168.0K | $142.0K | $135.0K | $126.0K | $124.0K | $129.0K | $121.0K | $110.0K | |
| Stock-based Comp | $34M | $26M | $26M | $25M | $21M | $18M | $18M | $24M | $20M | $15M | $13M | $11M | $11M | $8M | $8M | $8M | |
| Other Non-cash | $-107M | · | · | · | $-37M | · | · | · | $-22M | · | · | · | $-19M | · | · | · | |
| Operating Cash Flow | $-167M | $-133M | $80M | $-47M | $-89M | $-104M | $-67M | $-135M | $-149M | $-80M | $-85M | $-75M | $-84M | $-59M | $-59M | $-57M | |
| CapEx | $4M | $-390.0K | $857.0K | $0 | $0 | $195.0K | $779.0K | $131.0K | $357.0K | $1M | $339.0K | $69.0K | $35.0K | $29.0K | $33.0K | $103.0K | |
| Investing Cash Flow | $192M | $28M | $-207M | $48M | $164M | $-48M | $-202M | $-122M | $98M | $-362M | $50M | $-4M | $-187M | $66M | $65M | $19M | |
| Financing Cash Flow | $2M | $9M | $237M | $2M | $9M | $20M | $7M | $134M | $574M | $480M | $20M | $43M | $53M | $264M | $0 | $49M | |
| Net Change in Cash | $28M | $-97M | $110M | $3M | $84M | $-133M | $-262M | $-123M | $523M | $38M | $-15M | $-36M | $-218M | · | · | · | |
| Free Cash Flow | $-171M | · | · | · | $-89M | · | · | · | $-150M | · | · | · | $-84M | · | · | · |
Rentowność 5
| Wskaźnik | Trend | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -29.8% | · | -39.7% | -22.2% | -57.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Margin | -30.3% | · | -39.8% | -19.9% | -53.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -29.7% | · | -39.7% | -22.2% | -57.5% | · | · | · | · | · | · | · | · | · | · | · | |
| ROA | -8.5% | · | -9.4% | -4.0% | -7.0% | · | -16.3% | -21.7% | -20.9% | · | -49.8% | -33.1% | -27.7% | · | -35.0% | -26.0% | |
| ROE | -15.0% | · | -16.3% | -5.4% | -9.4% | · | -26.8% | -31.6% | -29.5% | · | -599.9% | -91.7% | -52.0% | · | -66.1% | -39.9% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 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 | 3.5 | · | 3.4 | 5.1 | 5.9 | · | 6.0 | 8.7 | 9.4 | · | 2.4 | 3.0 | 3.4 | · | 1.6 | 2.6 | |
| Quick Ratio | 1.2 | · | 1.0 | 1.4 | 1.5 | · | 1.5 | 4.0 | 5.4 | · | 0.6 | 0.8 | 1.2 | · | 0.6 | 0.6 | |
| Debt / Equity | 0.6 | · | 0.5 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 5.2 | 1.0 | 0.6 | · | 4.6 | 0.6 | |
| LT Debt / Equity | 0.6 | · | 0.5 | 0.2 | 0.2 | · | 0.2 | 0.1 | 0.1 | · | 5.2 | 1.0 | 0.6 | · | 4.6 | 0.6 | |
| Interest Coverage | · | · | · | · | -24.1 | · | -31.6 | -44.5 | -39.6 | · | -28.1 | -29.8 | -33.5 | · | -53.5 | -90.1 |
Efektywność 3
| Wskaźnik | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.2 | 0.2 | 0.1 | · | · | · | 0.0 | · | · | · | · | · | · | · | |
| Inventory Turnover | · | · | · | · | 0.2 | · | · | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 2.5 | · | 4.0 | 4.9 | 4.5 | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 14
| Wskaźnik | Trend | 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 | $949M | · | $699M | $427M | $214M | · | $77M | $15M | $0 | · | $0 | $0 | $0 | · | · | · | |
| Net Income TTM | $-324M | · | $-337M | $-374M | $-480M | · | $-519M | $-510M | $-444M | · | $-347M | $-330M | $-315M | · | $-274M | $-256M | |
| Market Cap | $12.06B | · | $10.41B | $6.72B | $7.35B | · | $4.63B | $5.57B | $5.31B | · | $2.70B | $4.26B | $4.43B | · | $1.11B | $1.22B | |
| Enterprise Value | $12.18B | · | $10.46B | $6.66B | $7.28B | · | $4.51B | $5.19B | $4.80B | · | $2.75B | $4.29B | $4.40B | · | $1.10B | $1.22B | |
| P/E | -46.0 | · | -30.1 | -17.6 | -14.6 | · | -8.5 | -11.0 | -11.6 | · | -7.6 | -12.4 | -13.4 | · | -4.1 | -4.7 | |
| P/S | 12.7 | · | 14.9 | 15.8 | 34.3 | · | 60.2 | 380.4 | · | · | · | · | · | · | · | · | |
| P/B | 22.2 | · | 16.6 | 9.7 | 10.3 | · | 6.0 | 6.5 | 6.2 | · | 121.4 | 41.2 | 29.5 | · | 104.2 | 14.7 | |
| P / Tangible Book | 22.5 | · | 16.8 | 9.7 | 10.4 | · | 6.0 | 6.5 | 6.3 | · | 121.4 | 41.2 | 29.5 | · | 104.2 | 14.7 | |
| P / Cash Flow | -72.0 | · | · | · | -82.7 | · | · | · | -35.6 | · | · | · | -52.7 | · | · | · | |
| P / FCF | -70.4 | · | · | · | -82.7 | · | · | · | -35.5 | · | · | · | -52.7 | · | · | · | |
| EV / EBITDA | -131.9 | · | -91.8 | -141.0 | -92.3 | · | -38.8 | -31.9 | -31.6 | · | -27.9 | -49.6 | -56.3 | · | -13.7 | -17.4 | |
| EV / FCF | -71.1 | · | · | · | -81.9 | · | · | · | -32.1 | · | · | · | -52.3 | · | · | · | |
| EV / Revenue | 12.8 | · | 15.0 | 15.6 | 34.0 | · | 58.7 | 354.6 | · | · | · | · | · | · | · | · | |
| Earnings Yield | -2.2% | · | -3.3% | -5.7% | -6.9% | · | -11.8% | -9.1% | -8.6% | · | -13.2% | -8.1% | -7.5% | · | -24.7% | -21.1% |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Przychody | $958M | $180M | $0 | $0 | $0 |
| Marża Operacyjna % | -31.3% | -276.4% | — | — | — |
| Zysk netto | $-288M | $-466M | $-374M | $-295M | $-242M |
| Rozwodniony EPS | $-10.15 | $-17.31 | $-17.33 | $-17.23 | $-14.63 |
Bilans
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 0.6 | 0.2 | 0.3 | 0.2 | — |
| Wskaźnik bieżący | 4.0 | 6.1 | 5.4 | 3.1 | 3.5 |
| Wskaźnik Szybkości | 1.1 | 0.9 | 0.8 | 2.9 | 0.5 |
Przepływy pieniężne
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $-190M | $-457M | $-326M | $-225M | $-184M |
Najnowsze wiadomości Najnowsze nagłówki wspominające o tej firmie
Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów
📊
Wybierz metryki, które są dla Ciebie ważne — kliknij ➕ obok dowolnego wiersza w Pełnych Fundamentach powyżej.
Twój wybór został zapisany i będzie Ci towarzyszył we wszystkich tickerach.