BEEM Beam Global - Common Stock
$1,34
Preço · Mai 20, 2026
Fundamentais a partir de Mai 15, 2026
Intervalo 52 Semanas
$1–$4
0% of range
Classificação do Analista
BUY
10 analysts
Preço-Alvo
$3
+125% upside
P/E (TTM)
-1.0
ROE
-104.4%
Margem de Lucro Líquido
-95.6%
BEEM Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$1.33
Capitalização de Mercado
$29M
P/E (TTM)
-1.0
EPS (TTM)
$-0.77
Receita (TTM)
$28M
Rendimento div.
—
ROE
-104.4%
Dívida/Capital
0.0
Intervalo 52 Semanas
$1 – $4
BEEM Gráfico de Preço da Ação OHLCV diário com indicadores técnicos — panorâmica, zoom e personalize sua visualização
Configure
Desempenho de 10 Anos Tendências de receita, lucro líquido, margens e EPS
Receita e Lucro Líquido
$28M
2019-12-31
→
2025-12-31
EPS
$-0.77
2021-12-31
→
2024-12-31
Fluxo de caixa livre
$-11M
2020-12-31
→
2025-12-31
Margens
-95.6%
2020-12-31
→
2025-12-31
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
BEEM
Mediana de Pares
P/E (TTM)
-1.0
—
P/S (TTM)
1.0
0.8
P/B
1.2
3.7
EV / EBITDA
-1.2
—
Price / FCF (Preço / FCF)
-2.6
—
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
BEEM
Mediana de Pares
Gross Margin (Margem Bruta)
12.5%
19.6%
Operating Margin (Margem Operacional)
-97.5%
—
Net Profit Margin (Margem de Lucro Líquido)
-95.6%
-42.0%
ROA
-51.8%
-60.0%
ROE
-104.4%
-102.9%
ROIC
-108.9%
—
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
BEEM
Mediana de Pares
Debt / Equity (Dívida / Patrimônio Líquido)
0.0
87.0
Current Ratio (Índice de liquidez corrente)
1.7
1.2
Quick Ratio (Índice de Liquidez Seca)
0.8
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
BEEM
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
-42.8%
—
Revenue CAGR 3Y (CAGR Receita 3A)
8.7%
—
Revenue CAGR 5Y (CAGR Receita 5A)
35.4%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
BEEM
Mediana de Pares
BEEM Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
10 analistas
- Compra forte 2 20,0%
- Compra 7 70,0%
- Manter 1 10,0%
- Venda 0 0,0%
- Venda forte 0 0,0%
Preço-alvo de 12 meses
4 analistas · 2026-05-20
Mediana
$3.25
Média
$3.00
← Abaixo de todos os alvos
$1.33
Mín
$1.50
Máx
$4.00
Alvo mediano
$3.25
+143,4%
Alvo médio
$3.00
+124,7%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
-0.02%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $-0.33 | $-0.21 | -0.12% |
| 31 de Dezembro de 2025 | $-0.07 | $-0.20 | 0.13% |
| 30 de Setembro de 2025 | $-0.28 | $-0.25 | -0.03% |
| 30 de Junho de 2025 | $-0.28 | $-0.31 | 0.03% |
| 31 de Março de 2025 | $-0.32 | $-0.24 | -0.08% |
| 31 de Dezembro de 2024 | $-0.31 | $-0.26 | -0.06% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| BEEM | $29M | -1.0 | -42.8% | -95.6% | -104.4% | 12.5% |
| FTCI | — | -1.9 | 110.5% | — | — | — |
| ZEO | — | — | — | — | — | — |
| OESX | $237M | -20.0 | -12.0% | -14.8% | -89.5% | 25.4% |
| STI | $53M | -0.7 | — | -307146.1% | 385.4% | 50.2% |
| SMXT | — | -6.3 | 295.8% | — | — | — |
| GWH | $42M | -0.4 | -74.9% | -4007.6% | -1064.2% | -1748.1% |
| EFOI | $15M | -12.8 | -26.8% | -28.8% | -29.7% | 18.9% |
| DFLI | — | — | — | — | — | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 17
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $28M | $49M | $67M | $22M | $9M | $6M | $5M | $6M | $1M | $3M | $3M | $1M | |
| Cost of Revenue | $25M | $42M | $66M | $24M | $10M | $7M | $5M | $6M | $2M | $3M | $3M | $1M | |
| Gross Profit | $4M | $7M | $1M | $-2M | $-972.0K | $-711.0K | $-153.8K | $-192.1K | $-472.8K | $-144.7K | $-78.2K | $-100.1K | |
| R&D Expense | $600.0K | $2M | $2M | $1M | $400M | $261.6K | $412.6K | $164.1K | $1.8K | $3.5K | $888 | $57.3K | |
| Operating Expenses | · | $19M | $17M | $18M | $6M | $4M | $3M | · | · | · | · | · | |
| Operating Income | $-28M | $-12M | $-16M | $-20M | $-7M | $-5M | $-3M | $-3M | $-3M | $-3M | $-2M | $-2M | |
| Interest Expense | · | · | $12.0K | $1.0K | $1.0K | · | $716.3K | $1M | $474.6K | $275.8K | $384.2K | $1M | |
| Interest Income | $56.0K | $205.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $93.0K | $110.0K | $-36.0K | $0 | $4.0K | $-447 | $-659.3K | $-1M | $-340.2K | $156.5K | $-111.9K | $-647.9K | |
| Pretax Income | $-27M | $-11M | $-16M | $-20M | $-7M | $-5M | $-4M | $-4M | $-3M | $-3M | $-2M | $-3M | |
| Income Tax | $-406.0K | $-94.0K | $12.0K | $2.0K | $1.0K | $4.9K | $3.1K | $0 | · | · | $1.6K | $1.6K | |
| Net Income | $-27M | $-11M | $-16M | $-20M | $-7M | $-5M | $-4M | $-4M | $-3M | $-3M | $-2M | $-3M | |
| EPS (Basic) | $-1.61 | $-0.77 | $-1.30 | $-1.99 | $-0.74 | $-0.84 | · | · | · | · | · | · | |
| EPS (Diluted) | · | $-0.77 | $-1.30 | $-1.99 | $-0.74 | · | · | · | · | · | · | · | |
| Shares (Basic) | 16,814 | 14,621 | 12,345,000 | 9,909,000 | 8,882,000 | 6,170,283 | · | · | · | · | · | · | |
| Shares (Diluted) | · | 14,621,000 | 12,345,000 | 9,909,000 | 8,882,000 | · | · | · | · | · | · | · | |
| EBITDA | $-24M | $-8M | · | · | · | $-5M | · | $-2M | $-3M | $-3M | $-2M | $-2M |
Balanço Patrimonial 29
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $969.0K | $5M | $10M | $2M | $22M | $27M | $4M | $244.0K | $403.5K | $8.6K | $32.5K | $1M | |
| Receivables | $8M | $8M | $16M | $4M | $4M | $2M | $764.5K | $1M | $5.9K | $1M | $831.6K | $103.2K | |
| Inventory | $10M | $12M | $12M | $12M | $2M | $1M | $2M | $1M | $2M | $271.8K | $422.2K | $347.9K | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $180.0K | $321.4K | $147.7K | $256.1K | $55.7K | $94.2K | $51.8K | $134.8K | |
| Current Assets | $21M | $27M | $41M | $20M | $28M | $30M | $7M | $3M | $3M | $2M | $1M | $2M | |
| PP&E (Net) | $13M | $14M | $17M | $2M | $650.0K | $235.0K | $103.0K | $133.2K | $226.1K | $293.0K | $244.0K | $123.6K | |
| PP&E (Gross) | $20M | $18M | $18M | $2M | $1M | $697.2K | $512.4K | $479.6K | $533.3K | $509.4K | $801.7K | $521.8K | |
| Accum. Depreciation | $7M | $4M | $2M | $829.0K | $483.0K | $462.2K | $409.4K | $346.4K | $307.2K | $216.4K | $557.8K | $398.3K | |
| Goodwill | $0 | $11M | $10M | $5M | $0 | · | · | · | · | · | · | · | |
| Intangibles | $7M | $8M | $9M | $10M | $359.0K | $293.8K | $205.2K | $131.6K | $75.3K | $73.4K | $36.6K | · | |
| Other Non-current Assets | · | · | · | · | · | · | · | $432.2K | $231.9K | $228.9K | $302.1K | $166.8K | |
| Total Assets | $43M | $61M | $78M | $38M | $31M | $33M | $7M | $3M | $3M | $2M | $2M | $2M | |
| Accounts Payable | $6M | $9M | $10M | $3M | $2M | $727.9K | $485.0K | $1M | $486.7K | $873.0K | $835.0K | $567.8K | |
| Accrued Liabilities | $3M | $2M | $3M | $2M | $727.0K | $391.6K | $305.1K | $614.2K | $451.9K | $430.4K | $348.5K | $368.2K | |
| Short-term Debt | $68.0K | $63.0K | $40.0K | $0 | · | · | $0 | $788.2K | $0 | $43.0K | $43.0K | $43.0K | |
| Current Liabilities | $12M | $13M | $17M | $13M | $3M | $2M | $1M | $6M | $4M | $3M | $3M | $3M | |
| Capital Leases | $815.0K | $971.0K | $455.0K | $1M | $2M | $2M | $0 | · | · | · | · | · | |
| Deferred Tax | $1M | $1M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $3M | $3M | $4M | $0 | · | · | · | · | · | · | · | · | |
| Total Liabilities | $18M | $20M | $28M | $15M | $5M | $4M | $1M | $6M | $4M | $3M | $3M | $3M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | $1M | · | · | |
| Total Debt | $68.0K | $63.0K | · | · | · | · | · | $1M | $0 | $43.0K | $43.0K | $43.0K | |
| Common Stock | $19.0K | $15.0K | $14.0K | $10.0K | $9.0K | $8.5K | $5.2K | $2.9K | $141.8K | $120.1K | $105.2K | $98.5K | |
| Paid-in Capital | $156M | $147M | $142M | $100M | $84M | $80M | $52M | $39M | $38M | $34M | $31M | $30M | |
| Retained Earnings | $-132M | $-105M | $-93M | $-77M | $-58M | $-51M | $-46M | $-42M | $-38M | $-35M | $-33M | $-31M | |
| AOCI | $26.0K | $-1M | $624.0K | $0 | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $25M | $41M | $50M | $23M | $26M | $29M | $6M | $-2M | $-349.3K | $-1M | $-1M | $-582.8K | |
| Liabilities + Equity | $43M | $61M | $78M | $38M | $31M | $33M | $7M | $3M | $3M | $2M | $2M | $2M | |
| Shares Outstanding | 19,124,163 | 14,835,630 | 14,398,243 | 10,178,306,000 | 8,971,711,000 | 8,482,387 | 5,208,170 | 2,906,630 | 141,835,662 | 120,105,418 | 105,207,701 | 98,482,611 |
Fluxo de Caixa 15
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $2M | $1M | $93.0K | $41.0K | $40.5K | $62.8K | $69.4K | $102.4K | $139.0K | · | |
| Stock-based Comp | $3M | $4M | $3M | $2M | · | · | $404.8K | $349.1K | $220.1K | $442.9K | $15.8K | $457.2K | |
| Deferred Tax | $-252.0K | $-307.0K | $0 | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $200.0K | $200.0K | $1M | $1M | $18.6K | $4.5K | $3.2K | $2.7K | $561 | $561 | $0 | · | |
| Other Non-cash | $10M | $309M | · | · | · | · | · | $3M | $-685.3K | $289.5K | · | · | |
| Operating Cash Flow | $-10M | $-2M | $-13M | $-18M | $-6M | $-4M | $-5M | $-712.5K | $-3M | $-2M | $-2M | $-2M | |
| CapEx | $418.0K | $828.0K | $937.0K | $872.0K | $498.0K | $265.8K | $32.8K | $23.5K | $23.9K | $115.9K | $226.9K | $76.1K | |
| Investing Cash Flow | $-482.0K | $-4M | $-6M | $-2M | $-582.0K | $-358.9K | $-109.6K | $-32.3K | $-26.4K | $-153.2K | · | · | |
| Stock Issued | · | $496.0K | $2M | $0 | · | · | $0 | $290.0K | $2M | $2M | $815.0K | $3M | |
| Net Stock Activity | · | $496.0K | · | · | · | · | · | $290.0K | $2M | $2M | $815.0K | $3M | |
| Financing Cash Flow | $7M | $1M | $28M | $-342.0K | $2M | $27M | $9M | $585.3K | $4M | $2M | · | · | |
| Net Change in Cash | $-4M | $-6M | $9M | $-20M | · | · | · | · | · | · | · | · | |
| Taxes Paid | $10.0K | $-94.0K | $12.0K | $1.0K | $1.0K | $4.9K | $3.1K | $0 | · | · | · | · | |
| Free Cash Flow | $-11M | $-3M | · | · | · | $-4M | · | $-735.9K | $-3M | $-2M | $-3M | $-2M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $-3M | $-3M |
Lucratividade 8
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 12.5% | 14.8% | · | · | · | -11.5% | · | -3.1% | -33.5% | -5.2% | -3.0% | -9.7% | |
| Operating Margin | -97.5% | -23.6% | · | · | · | -83.9% | · | -41.0% | -191.2% | -100.3% | -65.3% | -241.6% | |
| Net Margin | -95.6% | -22.9% | · | · | · | -83.9% | · | -58.4% | -215.4% | -94.7% | -69.6% | -304.5% | |
| Pretax Margin | -97.1% | -23.1% | · | · | · | -83.9% | · | -58.4% | -215.3% | -94.6% | -69.6% | -304.3% | |
| EBITDA Margin | -85.0% | -16.2% | · | · | · | -83.9% | · | -40.0% | -186.3% | -96.6% | -65.3% | -241.6% | |
| ROA | -51.8% | -17.5% | · | · | · | -25.9% | · | -106.9% | -114.8% | -132.9% | -86.0% | -202.9% | |
| ROE | -104.4% | -25.7% | · | · | · | -23.7% | · | 164.8% | 350.7% | 188.5% | 184.8% | 203.7% | |
| ROIC | -108.9% | -28.0% | · | · | · | -17.9% | · | · | · | · | 126.5% | 462.8% |
Liquidez e Solvência 4
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 2.0 | · | · | · | 16.3 | · | 0.5 | 0.8 | 0.4 | 0.4 | 0.7 | |
| Quick Ratio | 0.8 | 0.9 | · | · | · | 15.5 | · | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | |
| Debt / Equity | 0.0 | 0.0 | · | · | · | · | · | -0.4 | 0.0 | -0.0 | -0.0 | -0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | -2.3 | -5.7 | -10.1 | -4.5 | -2.4 |
Eficiência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.8 | · | · | · | 0.3 | · | 1.8 | 0.5 | 1.4 | 1.2 | 0.7 | |
| Inventory Turnover | 2.2 | 3.5 | · | · | · | 4.7 | · | 3.7 | 1.5 | 8.4 | 7.1 | 6.2 | |
| Receivables Turnover | 3.5 | 4.1 | · | · | · | 4.9 | · | 9.5 | 2.4 | 2.8 | 5.7 | 7.3 |
Taxas de Crescimento 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -42.8% | -26.8% | 206.2% | 144.3% | 45.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.7% | 76.3% | 121.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 35.4% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 14
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28M | $49M | $67M | $22M | $9M | $6M | $5M | $6M | $1M | $3M | $3M | $1M | |
| Net Income TTM | $-27M | $-11M | $-16M | $-20M | $-7M | $-5M | $-4M | $-4M | $-3M | $-3M | $-2M | $-3M | |
| Market Cap | $29M | $47M | · | · | · | $626M | · | $1.42B | $1.06B | $865M | $684M | $689M | |
| Enterprise Value | $28M | $43M | · | · | · | · | · | $1.42B | $1.06B | $865M | $684M | $688M | |
| P/E | -1.0 | -4.1 | -5.5 | -8.8 | -25.1 | · | · | · | · | · | · | · | |
| P/S | 1.0 | 1.0 | · | · | · | 100.8 | · | 229.9 | 753.4 | 310.9 | 258.8 | 667.1 | |
| P/B | 1.2 | 1.1 | · | · | · | 21.5 | · | -571.2 | -3045.8 | -624.3 | -485.5 | -1182.9 | |
| P / Tangible Book | 1.6 | 2.1 | 3377.8 | 20532.9 | 6.5 | 21.7 | · | · | · | · | · | · | |
| P / Cash Flow | -2.7 | -21.4 | · | · | · | -151.2 | · | -1988.9 | -309.5 | -480.8 | -276.9 | -379.4 | |
| P / FCF | -2.6 | -15.6 | · | · | · | -142.1 | · | -1925.4 | -307.3 | -451.7 | -253.6 | -364.1 | |
| EV / EBITDA | -1.2 | -5.3 | · | · | · | · | · | -574.8 | -404.2 | -322.0 | -396.2 | -275.6 | |
| EV / FCF | -2.5 | -14.1 | · | · | · | · | · | -1926.6 | -307.2 | -451.7 | -253.6 | -363.4 | |
| EV / Revenue | 1.0 | 0.9 | · | · | · | · | · | 230.1 | 753.1 | 310.9 | 258.8 | 665.8 | |
| Earnings Yield | -100.7% | -24.3% | -18.3% | -11.4% | -4.0% | · | · | · | · | · | · | · |
Demonstração de Resultados 16
| Métrica | Tendência | 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 | $9M | $6M | $7M | $6M | $8M | $11M | $15M | $15M | $20M | $16M | $18M | $13M | $8M | $7M | $4M | |
| Cost of Revenue | $4M | $7M | $6M | $6M | $6M | $6M | $10M | $12M | $13M | $20M | $16M | $17M | $13M | $9M | $7M | $4M | |
| Gross Profit | $-415.0K | $2M | $-28.0K | $1M | $501.0K | $2M | $1M | $2M | $1M | $415.0K | $283.0K | $501.0K | $5.0K | $-697.0K | $-339.0K | $-326.0K | |
| Operating Expenses | · | · | · | $6M | $5M | · | $-51.0K | $7M | $5M | $6M | $4M | $4M | $4M | $7M | $6M | $2M | |
| Operating Income | $-7M | $-3M | $-5M | $-4M | $-16M | $-5M | $1M | $-5M | $-3M | $-5M | $-4M | $-4M | $-4M | $-8M | $-7M | $-3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $4.0K | · | $4.0K | $2.0K | $0 | $0 | $0 | $1.0K | |
| Interest Income | $5.0K | $5.0K | $14.0K | $14.0K | $23.0K | $38.0K | $58.0K | $38.0K | · | · | · | · | · | · | · | · | |
| Other Non-op | $-145.0K | $-88.0K | $-5.0K | $182.0K | $4.0K | $348.0K | $-33.0K | $-149.0K | $-56.0K | $-40.0K | $-7.0K | $1.0K | $10.0K | $-16.0K | $0 | $14.0K | |
| Pretax Income | · | · | · | · | $-16M | $-5M | $1M | $-5M | $-3M | $-5M | $-4M | $-4M | $-4M | $-8M | $-7M | $-3M | |
| Income Tax | · | · | · | · | · | · | · | · | · | $-1.0K | $0 | $12.0K | $1.0K | $1.0K | $0 | $1.0K | |
| Net Income | $-7M | $-2M | $-5M | $-4M | $-16M | $-5M | $1M | $-5M | $-3M | $-5M | $-4M | $-4M | $-4M | $-8M | $-7M | $-3M | |
| EPS (Basic) | $-0.33 | $-0.01 | $-0.28 | $-0.28 | $-1.04 | $-0.31 | $0.09 | $-0.34 | $-0.21 | $-0.34 | $-0.26 | $-0.32 | $-0.38 | $-0.80 | $-0.67 | $-0.28 | |
| EPS (Diluted) | · | · | $-0.28 | $-0.28 | $-1.04 | · | $0.09 | $-0.34 | $-0.21 | $-0.34 | $-0.26 | $-0.32 | $-0.38 | $-0.80 | $-0.67 | $-0.28 | |
| Shares (Basic) | 20,473 | -48,164,186 | 17,692,000 | 15,499,000 | 14,990 | -43,642,379 | 14,702,000 | 14,533,000 | 14,422,000 | -22,795,000 | 13,936,000 | 10,990,000 | 10,214,000 | 579,837 | 10,088 | 10,075 | |
| Shares (Diluted) | · | · | 17,692,000 | 15,499,000 | 14,990,000 | · | 14,711,000 | 14,533,000 | 14,422,000 | -22,795,000 | 13,936,000 | 10,990,000 | 10,214,000 | 579,837 | 10,088 | 10,075 | |
| EBITDA | $-6M | · | $-5M | $-4M | $-15M | · | $1M | $-5M | $-3M | · | $-4M | $-4M | $-4M | · | $-7M | $-3M |
Balanço Patrimonial 27
| Métrica | Tendência | 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 | $2M | $969.0K | $3M | · | · | $5M | $5M | $9M | $5M | $10M | $15M | $24M | $990.0K | $2M | $5M | $14M | |
| Receivables | $5M | $8M | $6M | $6M | $7M | $8M | $11M | $13M | $20M | $16M | $15M | $10M | $7M | $4M | $6M | $3M | |
| Inventory | $10M | $10M | $11M | $11M | $12M | $12M | $13M | $13M | $11M | $12M | $14M | $12M | $13M | $12M | $12M | $7M | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | |
| Current Assets | $19M | $21M | $22M | $22M | $24M | $27M | $31M | $36M | $39M | $41M | $46M | $49M | $23M | $20M | $25M | $27M | |
| PP&E (Net) | $12M | $13M | $14M | $15M | $14M | $14M | $15M | $15M | $16M | $17M | $2M | $2M | $2M | $2M | $2M | $1M | |
| PP&E (Gross) | $20M | $20M | $20M | $20M | $19M | $18M | $19M | $18M | $18M | $18M | $3M | $3M | $3M | $2M | $2M | $2M | |
| Accum. Depreciation | $8M | $7M | $7M | $5M | $5M | $4M | $4M | $3M | $2M | $2M | $1M | $1M | $956.0K | $829.0K | $701.0K | $596.0K | |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $11M | $11M | $10M | $10M | $10M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Intangibles | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $10M | $10M | $10M | $10M | $10M | |
| Total Assets | $40M | $43M | $45M | $47M | $47M | $61M | $67M | $72M | $76M | $78M | $63M | $67M | $41M | $38M | $43M | $46M | |
| Accounts Payable | $6M | $6M | $6M | $7M | $8M | $9M | $8M | $8M | $11M | $10M | $7M | $7M | $7M | $3M | $4M | $4M | |
| Accrued Liabilities | $3M | $3M | $2M | $3M | $2M | $2M | $3M | $4M | $4M | $3M | $3M | $4M | $3M | $2M | $921.0K | $874.0K | |
| Short-term Debt | $69.0K | $68.0K | $67.0K | $65.0K | $64.0K | $63.0K | $62.0K | $45.0K | $45.0K | $40.0K | $38.0K | $37.0K | · | $0 | · | · | |
| Current Liabilities | $13M | $12M | $11M | $13M | $13M | $13M | $13M | $20M | $21M | $17M | $11M | $12M | $18M | $13M | $12M | $8M | |
| Capital Leases | $735.0K | $815.0K | $765.0K | $836.0K | $905.0K | $971.0K | $1M | $1M | $1M | $455.0K | $618.0K | $773.0K | $924.0K | $1M | $1M | $1M | |
| Deferred Tax | $1M | $1M | $2M | · | · | $1M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | · | · | · | $0 | · | · | |
| Total Liabilities | $18M | $18M | $18M | $20M | $20M | $20M | $21M | $29M | $29M | $28M | $13M | $13M | $19M | $15M | $13M | $10M | |
| Total Debt | $69.0K | · | $67.0K | $65.0K | $64.0K | · | $62.0K | $45.0K | $45.0K | · | $38.0K | $37.0K | · | · | · | · | |
| Common Stock | $22.0K | $19.0K | $19.0K | $16.0K | $15.0K | $15.0K | $15.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $10.0K | $10.0K | $10.0K | $10.0K | |
| Paid-in Capital | $160M | $156M | $156M | $151M | $148M | $147M | $146M | $144M | $143M | $142M | $139M | $138M | $103M | $100M | $99M | $99M | |
| Retained Earnings | $-139M | $-132M | $-129M | $-124M | $-120M | $-105M | $-100M | $-101M | $-96M | $-93M | $-88M | $-85M | $-81M | $-77M | $-69M | $-63M | |
| AOCI | $-283.0K | $26.0K | $-171.0K | $-62.0K | $-695.0K | $-1M | $873.0K | $200.0K | $295.0K | $624.0K | · | · | · | $0 | · | · | |
| Stockholders' Equity | $22M | $25M | $27M | $27M | $27M | $41M | $46M | $43M | $47M | $50M | $50M | $53M | $22M | $23M | $30M | $36M | |
| Liabilities + Equity | $40M | $43M | $45M | $47M | $47M | $61M | $67M | $72M | $76M | $78M | $63M | $67M | $41M | $38M | $43M | $46M | |
| Shares Outstanding | 21,136,983 | 19,124,163 | 18,662,502 | 16,858,931 | 15,043,045 | 14,835,630 | 14,773,901 | 14,608,342 | 14,438,270 | 14,398,243 | 13,937,366 | 13,941,056 | 10,238,389 | 10,178,306,000 | 10,095,562,000 | 10,084,184,000 |
Fluxo de Caixa 13
| Métrica | Tendência | 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 | $877.0K | $858.0K | $898.0K | $808.0K | $955.0K | $868.0K | $899.0K | $986.0K | $930.0K | $808.0K | $363.0K | $359.0K | $332.0K | $330.0K | $317.0K | $296.0K | |
| Stock-based Comp | $516.0K | $483.0K | $302.0K | $2M | $521.0K | $2M | $913.0K | $534.0K | $554.0K | $1M | $424.0K | · | · | · | · | · | |
| Amort. of Intangibles | $100.0K | $-300.0K | $100.0K | $200.0K | $100.0K | $-300.0K | $100.0K | $200.0K | $200.0K | $200.0K | $200.0K | $200.0K | · | · | · | · | |
| Other Non-cash | $3M | · | · | · | $12M | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-2M | $-4M | $-5M | $-318.0K | $-2M | $859.0K | $-3M | $3M | $-3M | $461.0K | $-9M | $-4M | $-619.0K | $-2M | $-8M | $-6M | |
| CapEx | $47.0K | $58.0K | $-451.0K | $757.0K | $54.0K | $397.0K | $191.0K | $136.0K | $104.0K | $150.0K | $266.0K | $207.0K | $314.0K | $117.0K | $539.0K | $85.0K | |
| Investing Cash Flow | $-47.0K | $-79.0K | $435.0K | $-768.0K | $-70.0K | $-396.0K | $-705.0K | $-136.0K | $-3M | $-5M | $-280.0K | $-271.0K | $-330.0K | $-167.0K | $-559.0K | $-132.0K | |
| Stock Issued | · | · | $4M | · | · | · | $1.0K | $495.0K | $0 | $0 | $-7.0K | $2M | $158.0K | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $158.0K | · | · | · | |
| Financing Cash Flow | $3M | $882.0K | $4M | $2M | $-15.0K | $-15.0K | $-178.0K | $1M | $277.0K | $-9.0K | $62.0K | $27M | $258.0K | $-442.0K | $-216.0K | $228.0K | |
| Net Change in Cash | $1M | $-2M | $-66.0K | $910.0K | $-2M | $-302.0K | $-4M | $4M | $-5M | $-4M | $-9M | $23M | $-691.0K | · | · | · | |
| Taxes Paid | · | $10.0K | $0 | $0 | $0 | $-94.0K | $0 | $0 | $0 | $-1.0K | $0 | $12.0K | $1.0K | $1.0K | $0 | · | |
| Free Cash Flow | $-2M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | $-933.0K | · | · | · |
Lucratividade 8
| Métrica | Tendência | 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 | -13.3% | · | -0.48% | 20.3% | 7.9% | · | 10.7% | 15.9% | 10.2% | · | 1.7% | 2.8% | 0.04% | · | -5.1% | -8.8% | |
| Operating Margin | -214.6% | · | -84.2% | -63.1% | -245.8% | · | 11.2% | -32.4% | -20.9% | · | -22.8% | -19.9% | -29.5% | · | -103.0% | -75.7% | |
| Net Margin | -219.2% | · | -84.1% | -60.5% | -245.5% | · | 11.3% | -33.2% | -20.9% | · | -22.0% | -19.8% | -29.4% | · | -102.7% | -75.4% | |
| Pretax Margin | · | · | · | · | -245.5% | · | 11.3% | -33.2% | -20.9% | · | -22.0% | -19.7% | -29.4% | · | -102.7% | -75.4% | |
| EBITDA Margin | -186.5% | · | -84.2% | -63.1% | -230.7% | · | 11.2% | -32.4% | -20.9% | · | -22.8% | -19.9% | -29.5% | · | -103.0% | -75.7% | |
| ROA | -15.8% | · | -8.7% | -7.2% | -25.4% | · | 2.0% | -7.1% | -5.2% | · | -6.9% | -6.3% | -8.8% | · | -18.4% | -7.1% | |
| ROE | -28.4% | · | -13.4% | -12.2% | -42.2% | · | 2.7% | -10.2% | -8.8% | · | -9.1% | -7.9% | -12.7% | · | -23.8% | -8.6% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | -7.5% | -6.7% | -17.6% | · | -23.0% | -7.8% |
Liquidez e Solvência 4
| Métrica | Tendência | 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 | 1.5 | · | 2.0 | 1.8 | 1.8 | · | 2.3 | 1.8 | 1.8 | · | 4.0 | 4.1 | 1.3 | · | 2.1 | 3.5 | |
| Quick Ratio | 0.5 | · | 0.8 | 0.5 | 0.6 | · | 1.2 | 1.1 | 1.2 | · | 2.6 | 2.8 | 0.4 | · | 0.9 | 2.1 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -762.0 | · | -938.5 | -1770.5 | · | · | · | -2816.0 |
Eficiência 3
| Métrica | Tendência | 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 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.1 | |
| Inventory Turnover | 0.3 | · | 0.5 | 0.5 | 0.5 | · | 0.8 | 1.0 | 1.1 | · | 1.3 | 1.8 | 1.5 | · | 1.0 | 0.9 | |
| Receivables Turnover | 0.5 | · | 0.7 | 0.8 | 0.5 | · | 0.9 | 1.3 | 1.1 | · | 1.6 | 2.7 | 2.7 | · | 1.5 | 1.3 |
Avaliação (TTM) 14
| Métrica | Tendência | 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 | $22M | · | $31M | $40M | $47M | · | $57M | $64M | $62M | · | $69M | $59M | $45M | · | $23M | $19M | |
| Net Income TTM | $-32M | · | $-23M | $-23M | $-22M | · | $-10M | $-15M | $-14M | · | $-18M | $-17M | $-16M | · | $-14M | $-8M | |
| Market Cap | $31M | · | $54M | $25M | $31M | · | $73M | $67M | $98M | · | $103M | $144M | $163M | · | $123.17B | $156.51B | |
| Enterprise Value | $29M | · | $50M | · | · | · | $68M | $59M | $93M | · | $88M | $121M | · | · | · | · | |
| P/E | -1.0 | · | -1.9 | -0.9 | -1.4 | · | -6.8 | -4.1 | -5.8 | · | -4.5 | -6.3 | -10.1 | · | -8.8 | -17.4 | |
| P/S | 1.4 | · | 1.8 | 0.6 | 0.7 | · | 1.3 | 1.1 | 1.6 | · | 1.5 | 2.4 | 3.6 | · | 5331.6 | 8454.8 | |
| P/B | 1.4 | · | 2.0 | 0.9 | 1.2 | · | 1.6 | 1.6 | 2.1 | · | 2.0 | 2.7 | 7.5 | · | 4169.0 | 4350.4 | |
| P / Tangible Book | 2.1 | · | 2.8 | 1.3 | 1.6 | · | 2.7 | 2.7 | 3.5 | · | 2.8 | 3.7 | 21.5 | · | 8362.7 | 7492.3 | |
| P / Cash Flow | -13.7 | · | · | · | -17.4 | · | · | · | -32.4 | · | · | · | -263.2 | · | · | · | |
| P / FCF | -13.4 | · | · | · | -16.9 | · | · | · | -31.4 | · | · | · | -174.6 | · | · | · | |
| EV / EBITDA | -5.0 | · | -10.4 | · | · | · | 52.8 | -12.2 | -30.6 | · | -23.5 | -34.1 | · | · | · | · | |
| EV / FCF | -12.6 | · | · | · | · | · | · | · | -29.8 | · | · | · | · | · | · | · | |
| EV / Revenue | 1.3 | · | 1.6 | · | · | · | 1.2 | 0.9 | 1.5 | · | 1.3 | 2.0 | · | · | · | · | |
| Earnings Yield | -102.7% | · | -52.4% | -107.5% | -73.5% | · | -14.7% | -24.5% | -17.2% | · | -22.1% | -15.9% | -9.9% | · | -11.3% | -5.7% |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Receita | $28M | $49M | — | — | — |
| Margem Bruta % | 12.5% | 14.8% | — | — | — |
| Margem Operacional % | -97.5% | -23.6% | — | — | — |
| Lucro líquido | $-27M | $-11M | — | — | — |
| EPS Diluído | — | $-0.77 | — | — | — |
Balanço Patrimonial
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Dívida / Patrimônio Líquido | 0.0 | 0.0 | — | — | — |
| Índice de liquidez corrente | 1.7 | 2.0 | — | — | — |
| Índice de Liquidez Seca | 0.8 | 0.9 | — | — | — |
Fluxo de Caixa
| 2025-12-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $-11M | $-3M | — | — | — |
Últimas notícias Notícias recentes mencionando esta empresa
Minhas Métricas Sua lista pessoal — linhas selecionadas de Fundamentos Completos
📊
Escolha as métricas que importam para você — clique no ➕ ao lado de qualquer linha em Fundamentos Completos acima.
Sua seleção é salva e acompanha você em todos os tickers.