BLNK Blink Charging Co. - Common Stock
$0,75
Preço · Mai 20, 2026
Fundamentais a partir de Mai 11, 2026
Intervalo 52 Semanas
$0–$3
14% of range
Classificação do Analista
BUY
12 analysts
Preço-Alvo
$2
+201% upside
P/E (TTM)
-0.9
ROE
—
Margem de Lucro Líquido
—
BLNK Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$0.75
Capitalização de Mercado
—
P/E (TTM)
-0.9
EPS (TTM)
$-0.76
Receita (TTM)
$104M
Rendimento div.
—
ROE
—
Dívida/Capital
—
Intervalo 52 Semanas
$0 – $3
BLNK 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
$104M
2019-12-31
→
2025-12-31
EPS
$-0.76
2019-12-31
→
2025-12-31
Fluxo de caixa livre
—
Margens
—
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
BLNK
Mediana de Pares
P/E (TTM)
-0.9
55.4
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
BLNK
Mediana de Pares
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
BLNK
Mediana de Pares
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
BLNK
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
-16.5%
—
Revenue CAGR 3Y (CAGR Receita 3A)
19.2%
—
Revenue CAGR 5Y (CAGR Receita 5A)
75.4%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
BLNK
Mediana de Pares
BLNK Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
12 analistas
- Compra forte 2 16,7%
- Compra 6 50,0%
- Manter 4 33,3%
- Venda 0 0,0%
- Venda forte 0 0,0%
Preço-alvo de 12 meses
4 analistas · 2026-05-14
Mediana
$1.50
Média
$2.25
← Abaixo de todos os alvos
$0.75
Mín
$1.00
Máx
$5.00
Alvo mediano
$1.50
+100,6%
Alvo médio
$2.25
+200,9%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
-0.13%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 31 de Março de 2026 | $-0.06 | $-0.10 | 0.04% |
| 31 de Dezembro de 2025 | $-0.28 | $-0.11 | -0.17% |
| 30 de Setembro de 2025 | $-0.10 | $-0.15 | 0.05% |
| 30 de Junho de 2025 | $-0.29 | $-0.18 | -0.11% |
| 31 de Março de 2025 | $-0.20 | $-0.14 | -0.06% |
| 31 de Dezembro de 2024 | $-0.73 | $-0.18 | -0.55% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| BLNK | — | -0.9 | -16.5% | — | — | — |
| CHPT | $146M | -0.6 | -1.4% | -53.5% | -478.6% | 30.5% |
| SPWR | — | — | — | — | — | — |
| SPWR | — | — | — | — | — | — |
| WATT | $9M | -0.6 | 633.1% | -170.4% | -90.2% | 36.0% |
| ULBI | — | -0.2 | 16.2% | — | — | — |
| NEOV | — | — | — | — | — | — |
| STEM | $128M | -1.6 | 8.1% | 88.2% | -42.5% | 38.4% |
| FTCI | — | -1.9 | 110.5% | — | — | — |
| ZEO | — | — | — | — | — | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 15
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $104M | $124M | $141M | $61M | $21M | $6M | $3M | $3M | $3M | $3M | $4M | $3M | |
| Cost of Revenue | $4M | $6M | $4M | $3M | $2M | $345.0K | $128.0K | $259.6K | $380.3K | $805.6K | $847.4K | $2M | |
| Gross Profit | $26M | $38M | $40M | $15M | $3M | $2M | $392.0K | $902.5K | $1M | $512.3K | $1M | $-3M | |
| SG&A Expense | · | $459.0K | $35M | $28M | $11M | $4M | $2M | $1M | $1M | $1M | $3M | $3M | |
| Operating Expenses | $110M | $241M | $240M | $105M | $59M | $19M | $11M | $13M | $8M | $8M | $12M | $22M | |
| Operating Income | $-84M | $-203M | $-200M | $-90M | $-56M | $-18M | $-10M | $-12M | $-7M | $-7M | $-11M | $-24M | |
| Other Non-op | $1M | $3M | $-3M | $-372.0K | $-554.0K | $103.0K | $231.0K | $8M | $-68M | $-486.2K | $3M | $1M | |
| Pretax Income | $-83M | $-201M | $-202M | $-91M | $-55M | $-18M | $10M | $-3M | · | · | · | · | |
| Income Tax | $317.0K | $656.0K | $1M | $308.0K | · | · | · | · | · | · | · | · | |
| Net Income | $-83M | $-201M | $-204M | $-92M | $-55M | $-18M | $-10M | $-3M | $-75M | $-8M | $-9M | $-23M | |
| EPS (Basic) | $-0.76 | $-2.00 | $-3.21 | $-1.94 | $-1.32 | $-0.59 | $-0.37 | $-1.30 | $-25.95 | · | · | · | |
| EPS (Diluted) | $-0.76 | $-2.00 | $-3.21 | $-1.94 | $-1.32 | $-0.59 | $-0.37 | $-1.30 | $-25.95 | · | · | · | |
| Shares (Basic) | 109,107,002 | 100,844,970 | 63,466,398 | 46,922,434 | 41,905,340 | 30,045,095 | 26,237,486 | 20,667,306 | 3,068,456 | · | · | · | |
| Shares (Diluted) | 109,107,002 | 100,844,970 | 63,466,398 | 46,922,434 | 41,905,340 | 30,045,095 | 26,237,486 | 20,667,306 | 3,068,456 | · | · | · | |
| EBITDA | · | · | · | · | · | · | · | $-11M | · | $-6M | $-10M | $-22M |
Balanço Patrimonial 28
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $40M | $42M | $99M | $37M | $175M | $22M | $4M | $16M | $185.2K | $5.9K | $189.2K | $2M | |
| Short-term Investments | · | $14M | $23M | · | · | · | $3M | $3M | · | · | · | · | |
| Receivables | $30M | $42M | $45M | $24M | $6M | $348.0K | · | · | · | · | · | · | |
| Inventory | $14M | $37M | $48M | $35M | $10M | $2M | $2M | $1M | $247.5K | $394.8K | $744.1K | $1M | |
| Prepaid Expense | $6M | $5M | $7M | $4M | $1M | $1M | $671.0K | $839.5K | $108.4K | $84.6K | $429.8K | $62.7K | |
| Current Assets | $89M | $139M | $222M | $99M | $193M | $26M | $10M | $21M | $768.9K | $613.7K | $2M | $3M | |
| PP&E (Net) | $43M | $37M | $35M | $26M | $15M | $6M | $1M | $383.6K | $376.9K | $755.7K | $2M | $2M | |
| PP&E (Gross) | $64M | $54M | $49M | $35M | $20M | $8M | $4M | $5M | $5M | $5M | $6M | $6M | |
| Accum. Depreciation | $21M | $16M | $14M | $9M | $5M | $3M | $3M | $5M | $5M | $-5M | $-4M | $-3M | |
| Goodwill | $2M | $18M | $145M | $204M | $19M | $2M | · | · | · | · | · | · | |
| Intangibles | $7M | $10M | $16M | $27M | $3M | $46.0K | $107.4K | $280.0K | $106.2K | $116.5K | $126.8K | $137.1K | |
| Other Non-current Assets | $648.0K | $590.0K | $669.0K | $3M | $230.0K | $388.0K | $73.7K | $71.2K | $67.3K | $89.6K | $132.0K | $569.7K | |
| Total Assets | $147M | $215M | $429M | $363M | $232M | $34M | $12M | $22M | $3M | $2M | $4M | $6M | |
| Accounts Payable | $28M | $29M | $31M | $25M | $7M | $3M | $2M | $3M | $4M | $4M | $2M | $2M | |
| Accrued Liabilities | · | $10M | $14M | $13M | $6M | $1M | $897.5K | $2M | $23M | $8M | $5M | $9M | |
| Short-term Debt | $265.0K | $265.0K | $7M | $10.0K | $10.0K | $574.0K | $10.0K | $288.0K | $598.0K | $342.8K | $352.0K | $401.3K | |
| Current Liabilities | $63M | $59M | $70M | $50M | $16M | $6M | $4M | $5M | $36M | $22M | $16M | $21M | |
| Capital Leases | $5M | $7M | $7M | $3M | $2M | $285.0K | $84.8K | $168.0K | · | · | · | · | |
| Other Non-current Liabilities | $8M | $7M | $337.0K | $645.0K | $193.0K | $90.0K | $58.2K | $131.8K | · | · | · | · | |
| Total Liabilities | $83M | $100M | $139M | $102M | $18M | $7M | $5M | $6M | $39M | $22M | $16M | $21M | |
| Total Debt | · | · | · | · | · | · | · | $288.0K | · | $342.8K | $352.0K | $401.3K | |
| Common Stock | $142.0K | $102.0K | $93.0K | $51.0K | $42.0K | $36.0K | $26.3K | $26.1K | $5.5K | $1.6K | $79.6K | $77.8K | |
| Paid-in Capital | $896M | $860M | $830M | $598M | $458M | $214M | $177M | $176M | $119M | $64M | $64M | $58M | |
| Retained Earnings | $-822M | $-739M | $-538M | $-334M | $-242M | $-187M | $-170M | $-160M | $-156M | $-81M | $-73M | $-65M | |
| AOCI | $-9M | $-6M | $-3M | $-3M | $-2M | · | $183.2K | · | $18M | $22M | $20M | $17M | |
| Stockholders' Equity | $64M | $119M | $289M | $261M | $214M | $27M | $7M | $16M | $-37M | $21M | $-10M | $-10M | |
| Liabilities + Equity | $147M | $215M | $429M | $363M | $232M | $34M | $12M | $22M | $3M | $2M | $4M | $6M | |
| Shares Outstanding | 142,128,133 | 101,970,907 | 92,818,233 | 51,476,445 | 42,423,514 | 35,951,097 | 26,322,583 | 26,118,075 | 5,523,673 | 1,609,530 | 79,620,730 | 77,756,057 |
Fluxo de Caixa 12
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $7M | $5M | $5M | $2M | $378.0K | $187.0K | $280.5K | $409.3K | $851.5K | $925.0K | $3M | |
| Stock-based Comp | $3M | $4M | $22M | $16M | · | · | · | · | · | · | · | $4M | |
| Amort. of Intangibles | · | · | · | · | $938.0K | $61.0K | $89.0K | $10.3K | $10.3K | $10.3K | $10.3K | $290.4K | |
| Restructuring | $1M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | $-10M | · | $4M | $2M | $9M | |
| Operating Cash Flow | $-31M | $-48M | $-98M | $-82M | $-41M | $-18M | $-11M | $-14M | $-3M | $-3M | $-6M | $-7M | |
| CapEx | $10M | $9M | $8M | $5M | $7M | $3M | $553.0K | $37.7K | $23.2K | $80.5K | · | · | |
| Investing Cash Flow | $9M | $5M | $-36M | $-57M | $-30M | $260.0K | $-553.0K | $-3M | $-23.2K | $-80.5K | $-102.3K | $-830.1K | |
| Financing Cash Flow | $19M | $-12M | $197M | $6M | $223M | $36M | $-52.0K | $32M | $3M | $3M | $5M | $2M | |
| Net Change in Cash | $-2M | $-57M | $62M | $-138M | $152M | $18M | $-11M | $15M | $179.3K | $-183.3K | $-1M | $-6M | |
| Taxes Paid | $338.0K | $218.0K | · | $73.0K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | $-13M | · | $-3M | · | · |
Lucratividade 6
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | 33.6% | · | 15.4% | 27.7% | -101.8% | |
| Operating Margin | · | · | · | · | · | · | · | -432.3% | · | -216.9% | -286.0% | -877.2% | |
| Net Margin | · | · | · | · | · | · | · | -127.4% | · | -231.5% | -218.2% | -813.1% | |
| EBITDA Margin | · | · | · | · | · | · | · | -421.8% | · | -191.3% | -262.6% | -780.5% | |
| ROA | · | · | · | · | · | · | · | -28.1% | · | -275.7% | -209.4% | -153.2% | |
| ROE | · | · | · | · | · | · | · | -20.4% | · | 57.9% | 77.6% | 417.3% |
Liquidez e Solvência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | · | · | · | 4.0 | · | 0.0 | 0.1 | 0.2 | |
| Quick Ratio | · | · | · | · | · | · | · | 3.5 | · | 0.0 | 0.0 | 0.1 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.0 | · | -0.0 | -0.0 | -0.0 |
Eficiência 2
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | 0.2 | · | 1.2 | 1.0 | 0.2 | |
| Inventory Turnover | · | · | · | · | · | · | · | 0.4 | · | 1.4 | 0.9 | 1.9 |
Taxas de Crescimento 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -16.5% | -11.8% | 130.0% | 192.0% | 236.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 19.2% | 80.9% | 182.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 75.4% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 14
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $104M | $124M | $141M | $61M | $21M | $6M | $3M | $3M | $3M | $3M | $4M | $3M | |
| Net Income TTM | $-83M | $-201M | $-204M | $-92M | $-55M | $-18M | $-10M | $-3M | $-75M | $-8M | $-9M | $-23M | |
| Market Cap | · | · | · | · | · | · | · | $45M | · | $555M | $537M | $1.59B | |
| Enterprise Value | · | · | · | · | · | · | · | $27M | · | $556M | $538M | $1.59B | |
| P/E | -0.9 | -0.7 | -1.1 | -5.7 | -20.1 | -72.5 | -5.0 | -1.3 | -0.2 | · | · | · | |
| P/S | · | · | · | · | · | · | · | 16.7 | · | 167.0 | 135.8 | 571.0 | |
| P/B | · | · | · | · | · | · | · | 2.8 | · | -32.7 | -56.0 | -152.4 | |
| P / Tangible Book | 1.7 | 1.6 | 2.5 | 18.5 | 5.9 | 60.0 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | · | · | -3.3 | · | -202.0 | -90.5 | -226.5 | |
| P / FCF | · | · | · | · | · | · | · | -3.3 | · | -196.3 | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | -2.4 | · | -87.3 | -51.7 | -73.1 | |
| EV / FCF | · | · | · | · | · | · | · | -2.0 | · | -196.4 | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 10.0 | · | 167.1 | 135.8 | 570.6 | |
| Earnings Yield | -113.9% | -143.9% | -94.7% | -17.7% | -5.0% | -1.4% | -19.9% | -75.6% | -576.7% | · | · | · |
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 | $21M | $27M | $27M | $29M | $21M | $28M | $25M | $33M | $38M | $43M | $43M | $33M | $22M | $23M | $17M | $11M | |
| Cost of Revenue | $14M | $-53M | $17M | $27M | $14M | $-57M | $16M | $23M | $24M | $-64M | $31M | $21M | $17M | $-27M | $12M | $10M | |
| Gross Profit | $7M | $4M | $9M | $5M | $7M | $4M | $9M | $11M | $13M | $11M | $13M | $12M | $5M | $6M | $5M | $2M | |
| SG&A Expense | $5M | · | $5M | $12M | $9M | $-23M | $8M | $8M | $8M | · | $9M | $10M | $8M | · | $7M | $9M | |
| Operating Expenses | $18M | $37M | $10M | $34M | $28M | $81M | $97M | $31M | $31M | $28M | $123M | $53M | $35M | $35M | $29M | $24M | |
| Operating Income | $-12M | $-33M | $-451.0K | $-30M | $-21M | $-77M | $-88M | $-21M | $-17M | $-17M | $-111M | $-41M | $-31M | $-28M | $-24M | $-22M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $970.0K | $786.0K | $617.0K | · | $917.0K | $139.0K | |
| Other Non-op | $242.0K | $284.0K | $2.0K | $345.0K | $401.0K | $1M | $-2.0K | $754.0K | $338.0K | $-3M | $-112.0K | $600.0K | $50.0K | $-319.0K | $254.0K | $-203.0K | |
| Pretax Income | $-12M | $-30M | $-46.0K | $-32M | $-21M | $-76M | $-87M | $-20M | $-17M | $-19M | $-112M | $-41M | $-30M | $-28M | $-26M | $-23M | |
| Income Tax | $29.0K | $154.0K | $40.0K | $95.0K | $28.0K | $482.0K | $-18.0K | $164.0K | $28.0K | $269.0K | $807.0K | $206.0K | $212.0K | · | · | · | |
| Net Income | $-12M | $-31M | $-86.0K | $-32M | $-21M | $-77M | $-87M | $-20M | $-17M | $-20M | $-113M | $-41M | $-30M | $-28M | $-26M | $-23M | |
| EPS (Basic) | $-0.08 | $-0.28 | $0.00 | $-0.28 | $-0.21 | $-0.77 | $-0.86 | $-0.20 | $-0.17 | $-0.27 | $-1.74 | $-0.67 | $-0.53 | $-0.55 | $-0.51 | $-0.52 | |
| EPS (Diluted) | $-0.08 | $-0.28 | $0.00 | $-0.28 | $-0.21 | $-0.77 | $-0.86 | $-0.20 | $-0.17 | $-0.27 | $-1.74 | $-0.67 | $-0.53 | $-0.55 | $-0.51 | $-0.52 | |
| Shares (Basic) | 143,160,628 | 115,891,622 | 109,110,766 | 102,899,705 | 102,466,507 | -201,180,748 | 101,113,655 | 101,009,593 | 99,902,470 | -119,512,541 | 64,626,681 | 61,882,330 | 56,469,928 | -89,652,255 | 50,627,173 | 43,509,693 | |
| Shares (Diluted) | 143,160,628 | 115,891,622 | 109,110,766 | 102,899,705 | 102,466,507 | -201,180,748 | 101,113,655 | 101,009,593 | 99,902,470 | -119,512,541 | 64,626,681 | 61,882,330 | 56,469,928 | -89,652,255 | 50,627,173 | 43,509,693 | |
| EBITDA | $-12M | · | $-205.0K | $-32M | $-21M | · | $-88M | $-21M | $-17M | · | $-111M | $-40M | $-31M | · | $-24M | $-22M |
Balanço Patrimonial 28
| 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 | $38M | $40M | $23M | $25M | $42M | $42M | $65M | $74M | $93M | $99M | $67M | $74M | $103M | $37M | $57M | $85M | |
| Short-term Investments | · | · | · | · | · | $14M | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $19M | $30M | $34M | $35M | $38M | $42M | $49M | $50M | $54M | · | $42M | $43M | $28M | · | $19M | $15M | |
| Inventory | $12M | $14M | $31M | $33M | $39M | $37M | $42M | $44M | $45M | · | $47M | $45M | $40M | · | $24M | $18M | |
| Prepaid Expense | $7M | $6M | $10M | $6M | $5M | $5M | $5M | $5M | $6M | · | $5M | $6M | $5M | · | $3M | $3M | |
| Current Assets | $76M | $89M | $98M | $98M | $123M | $139M | $160M | $173M | $198M | · | $161M | $169M | $176M | · | $103M | $124M | |
| PP&E (Net) | $42M | $43M | $38M | $36M | $40M | $37M | $44M | $40M | $37M | · | $34M | $31M | $28M | · | $22M | $23M | |
| PP&E (Gross) | · | $64M | · | · | · | $54M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $21M | · | · | · | $16M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $2M | $2M | $20M | $18M | $18M | $18M | $76M | $145M | $145M | $145M | $145M | $232M | $204M | $204M | $201M | $156M | |
| Intangibles | $6M | $7M | $8M | $8M | $9M | $10M | $12M | $13M | $14M | · | $17M | $27M | $25M | · | $29M | $75M | |
| Other Non-current Assets | $729.0K | $648.0K | $664.0K | $639.0K | $580.0K | $590.0K | $627.0K | $638.0K | $1M | · | $654.0K | $686.0K | $3M | · | $2M | $2M | |
| Total Assets | $133M | $147M | $171M | $168M | $199M | $215M | $303M | $380M | $404M | · | $366M | $468M | $441M | · | $361M | $384M | |
| Accounts Payable | $27M | $28M | $26M | $26M | $26M | $29M | $32M | $30M | $26M | · | $30M | $30M | $29M | · | $16M | $16M | |
| Accrued Liabilities | · | · | $15M | $9M | $10M | · | $11M | $13M | $15M | · | $15M | $18M | $13M | · | $12M | $9M | |
| Short-term Debt | $265.0K | $265.0K | · | $265.0K | $265.0K | $265.0K | · | $265.0K | $7M | · | $5M | $5M | $10.0K | · | $76.0K | $775.0K | |
| Current Liabilities | $62M | $63M | $61M | $58M | $57M | $59M | $64M | $61M | $67M | · | $66M | $69M | $55M | · | $39M | $39M | |
| Capital Leases | $5M | $5M | $5M | $6M | $6M | $7M | $8M | $6M | $7M | · | $6M | $7M | $4M | · | $2M | $2M | |
| Other Non-current Liabilities | $9M | $8M | $6M | $752.0K | $852.0K | $7M | $337.0K | $337.0K | $337.0K | · | $350.0K | $386.0K | $649.0K | · | $680.0K | $1M | |
| Total Liabilities | $79M | $83M | $80M | $98M | $96M | $100M | $109M | $102M | $108M | · | $146M | $148M | $107M | · | $91M | $91M | |
| Total Debt | $265.0K | · | · | $265.0K | $265.0K | · | · | $265.0K | $7M | · | $5M | $5M | $10.0K | · | $76.0K | $775.0K | |
| Common Stock | $143.0K | $142.0K | $114.0K | $103.0K | $103.0K | $102.0K | $101.0K | $101.0K | $101.0K | · | $67.0K | $64.0K | $60.0K | · | $51.0K | $50.0K | |
| Paid-in Capital | $897M | $896M | $876M | $863M | $862M | $860M | $858M | $857M | $855M | · | $742M | $729M | $701M | · | $582M | $577M | |
| Retained Earnings | $-834M | $-822M | $-789M | $-789M | $-757M | $-739M | $-662M | $-575M | $-555M | · | $-518M | $-405M | $-364M | · | $-306M | $-280M | |
| AOCI | $-9M | $-9M | $3M | $-4M | $-3M | $-6M | $-2M | $-4M | $-4M | · | $-4M | $-3M | $-4M | · | $-7M | $-5M | |
| Stockholders' Equity | $54M | $64M | $91M | $71M | $103M | $116M | $195M | $278M | $297M | $289M | $220M | $321M | $334M | $261M | $269M | $293M | |
| Liabilities + Equity | $133M | $147M | $171M | $168M | $199M | $215M | $303M | $380M | $404M | · | $366M | $468M | $441M | · | $361M | $384M | |
| Shares Outstanding | 143,147,682 | 142,128,133 | 114,414,147 | 103,100,485 | 102,722,918 | 101,970,907 | 101,154,412 | 101,067,207 | 100,996,579 | · | 67,077,698 | 63,994,317 | 60,373,377 | · | 50,867,937 | 50,201,686 |
Fluxo de Caixa 10
| 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 | $2M | $1M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $4M | $2M | $3M | |
| Stock-based Comp | $1M | $578.0K | $433.0K | $787.0K | $966.0K | $648.0K | $927.0K | $1M | $917.0K | $1M | $1M | · | · | · | · | · | |
| Operating Cash Flow | $671.0K | $683.0K | $-3M | $-17M | $-13M | $-13M | $-9M | $-4M | $-21M | $-20M | $-12M | $-41M | $-24M | $-25M | $-27M | $-20M | |
| CapEx | $2M | $5M | · | · | $1M | $-960.0K | $993.0K | $6M | $3M | $287.0K | $2M | $4M | $2M | $3M | $-17.0K | $879.0K | |
| Investing Cash Flow | $-2M | $-3M | $1M | $-985.0K | $12M | $9M | $5M | $-1M | $-171.0K | $-24M | $-2M | $-9M | $-2M | $-3M | $-2M | $-51M | |
| Financing Cash Flow | $-10.0K | $18M | $-9.0K | $-9.0K | $883.0K | $1M | $-259.0K | $-7M | $-7M | $76M | $8M | $17M | $95M | $7M | $-552.0K | $-137.0K | |
| Net Change in Cash | $-1M | $16M | $-2M | $-17M | $365.0K | $-6M | $-4M | $-15M | $-26M | $32M | $-8M | $-29M | $67M | $-20M | $-32M | $-73M | |
| Taxes Paid | $10.0K | $310.0K | $0 | $0 | $28.0K | $-15.0K | $0 | · | · | · | · | · | · | $18.0K | $35.0K | $10.0K | |
| Free Cash Flow | $-961.0K | · | · | · | $-14M | · | · | · | $-24M | · | · | · | $-26M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-26M | · | · | · |
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 | 31.9% | · | 35.8% | 7.3% | 35.5% | · | 36.2% | 32.2% | 35.7% | · | 29.5% | 37.4% | 21.0% | · | 27.7% | 17.2% | |
| Operating Margin | -56.7% | · | -0.76% | -112.4% | -101.6% | · | -350.3% | -62.1% | -46.5% | · | -255.2% | -122.0% | -142.3% | · | -142.0% | -193.3% | |
| Net Margin | -55.6% | · | -0.32% | -111.5% | -99.8% | · | -347.0% | -60.3% | -45.7% | · | -259.9% | -126.3% | -137.5% | · | -148.7% | -199.1% | |
| Pretax Margin | -55.5% | · | -0.17% | -111.1% | -99.6% | · | -347.0% | -59.8% | -45.6% | · | -258.0% | -125.7% | -136.6% | · | · | · | |
| EBITDA Margin | -56.7% | · | -0.76% | -112.4% | -101.6% | · | -350.3% | -62.1% | -46.5% | · | -255.2% | -122.0% | -142.3% | · | -142.0% | -193.3% | |
| ROA | -7.0% | · | -0.04% | -11.7% | -6.9% | · | -26.1% | -4.7% | -4.1% | · | -31.0% | -9.7% | -9.0% | · | -8.6% | -7.2% | |
| ROE | -14.8% | · | -0.06% | -18.3% | -10.4% | · | -42.2% | -6.7% | -5.5% | · | -46.1% | -13.5% | -11.2% | · | -10.4% | -8.6% | |
| ROIC | -21.8% | · | -0.42% | -45.5% | -20.5% | · | -45.4% | -7.5% | -5.8% | · | -49.7% | -12.4% | -9.3% | · | · | · |
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 | 1.2 | · | 1.6 | 1.7 | 2.1 | · | 2.5 | 2.8 | 2.9 | · | 2.4 | 2.5 | 3.2 | · | 2.7 | 3.2 | |
| Quick Ratio | 0.9 | · | 0.9 | 1.0 | 1.4 | · | 1.8 | 2.0 | 2.2 | · | 1.6 | 1.7 | 2.4 | · | 1.9 | 2.5 | |
| Debt / Equity | 0.0 | · | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | -114.1 | -51.0 | -50.0 | · | · | · |
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 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | |
| Inventory Turnover | 0.6 | · | 0.5 | 0.7 | 0.3 | · | 0.4 | 0.5 | 0.6 | · | 0.9 | 0.7 | 0.7 | · | 0.9 | 0.8 | |
| Receivables Turnover | 0.7 | · | 0.7 | 0.7 | 0.5 | · | 0.6 | 0.7 | 0.9 | · | 1.4 | 1.1 | 1.2 | · | 1.8 | 1.5 |
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 | $104M | · | $102M | $108M | $117M | · | $139M | $147M | $135M | · | $115M | $83M | $60M | · | $45M | $32M | |
| Net Income TTM | $-65M | · | $-140M | $-160M | $-145M | · | $-237M | $-191M | $-201M | · | $-210M | $-120M | $-93M | · | $-79M | $-67M | |
| Market Cap | $81M | · | $188M | $97M | $94M | · | $174M | $277M | $304M | · | $205M | $383M | $522M | · | $901M | $830M | |
| Enterprise Value | $43M | · | · | $72M | $53M | · | · | $203M | $217M | · | $143M | $314M | $419M | · | $844M | $745M | |
| P/E | -0.9 | · | -1.2 | -0.6 | -0.6 | · | -0.6 | -1.0 | -1.0 | · | -0.9 | -2.7 | -4.5 | · | -10.1 | -10.6 | |
| P/S | 0.8 | · | 1.8 | 0.9 | 0.8 | · | 1.2 | 1.9 | 2.2 | · | 1.8 | 4.6 | 8.7 | · | 20.1 | 26.0 | |
| P/B | 1.5 | · | 2.1 | 1.4 | 0.9 | · | 0.9 | 1.0 | 1.0 | · | 0.9 | 1.2 | 1.6 | · | 3.3 | 2.8 | |
| P / Tangible Book | 1.7 | · | 3.0 | 2.1 | 1.2 | · | 1.6 | 2.3 | 2.2 | · | 3.6 | 6.3 | 5.0 | · | 22.9 | 13.6 | |
| P / Cash Flow | 121.0 | · | · | · | -8.0 | · | · | · | -14.2 | · | · | · | -21.6 | · | · | · | |
| P / FCF | -84.5 | · | · | · | -6.6 | · | · | · | -12.5 | · | · | · | -20.2 | · | · | · | |
| EV / EBITDA | -3.7 | · | · | -2.2 | -2.5 | · | · | -9.8 | -12.5 | · | -1.3 | -7.8 | -13.6 | · | -34.5 | -33.9 | |
| EV / FCF | -45.2 | · | · | · | -3.7 | · | · | · | -8.9 | · | · | · | -16.2 | · | · | · | |
| EV / Revenue | 0.4 | · | · | 0.7 | 0.5 | · | · | 1.4 | 1.6 | · | 1.2 | 3.8 | 7.0 | · | 18.8 | 23.3 | |
| Earnings Yield | -112.9% | · | -82.3% | -164.9% | -156.9% | · | -172.7% | -101.5% | -103.3% | · | -112.8% | -37.2% | -22.2% | · | -9.9% | -9.4% |
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 | $104M | $124M | — | — | — |
| Lucro líquido | $-83M | $-201M | — | — | — |
| EPS Diluído | $-0.76 | $-2.00 | — | — | — |
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.