PRPO Precipio, Inc. - Common Stock
$24,85
Preço · Mai 20, 2026
Fundamentais a partir de Mar 30, 2026
Intervalo 52 Semanas
$8–$34
66% of range
Classificação do Analista
BUY
7 analysts
Preço-Alvo
—
P/E (TTM)
-99.9
ROE
-2.7%
Margem de Lucro Líquido
-1.5%
PRPO Instantâneo da Ação Preço, capitalização de mercado, P/E, EPS, ROE, dívida/patrimônio, intervalo de 52 semanas
Preço
$24.85
Capitalização de Mercado
$41M
P/E (TTM)
-99.9
EPS (TTM)
$-0.23
Receita (TTM)
$24M
Rendimento div.
—
ROE
-2.7%
Dívida/Capital
0.0
Intervalo 52 Semanas
$8 – $34
PRPO 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
$24M
2016-12-31
→
2025-12-31
EPS
$-0.23
2020-12-31
→
2025-12-31
Fluxo de caixa livre
$359.0K
2016-12-31
→
2025-12-31
Margens
-1.5%
2016-12-31
→
2025-12-31
Avaliação Rácios P/E, P/S, P/B, EV/EBITDA — a ação está cara ou barata?
Métrica
Tendência de 5 anos
PRPO
Mediana de Pares
P/E (TTM)
-99.9
55.8
P/S (TTM)
1.7
0.3
P/B
2.8
1.2
EV / EBITDA
891.9
—
Price / FCF (Preço / FCF)
114.0
—
Lucratividade Margens bruta, operacional e líquida; ROE, ROA, ROIC
Métrica
Tendência de 5 anos
PRPO
Mediana de Pares
Gross Margin (Margem Bruta)
44.5%
30.6%
Operating Margin (Margem Operacional)
-5.0%
—
Net Profit Margin (Margem de Lucro Líquido)
-1.5%
-10.1%
ROA
-1.9%
-30.5%
ROE
-2.7%
-72.6%
ROIC
-8.2%
—
Saúde financeira Dívida, liquidez, solvência — força do balanço patrimonial
Métrica
Tendência de 5 anos
PRPO
Mediana de Pares
Debt / Equity (Dívida / Patrimônio Líquido)
0.0
25.2
Current Ratio (Índice de liquidez corrente)
1.6
1.1
Quick Ratio (Índice de Liquidez Seca)
1.2
—
Crescimento Crescimento da receita, EPS e lucro líquido: YoY, CAGR 3 anos, CAGR 5 anos
Métrica
Tendência de 5 anos
PRPO
Mediana de Pares
Revenue YoY (Receita Ano a Ano)
29.8%
—
Revenue CAGR 3Y (CAGR Receita 3A)
36.7%
—
Revenue CAGR 5Y (CAGR Receita 5A)
31.6%
—
Eficiência de Capital Giro de ativos, giro de estoques, giro de contas a receber
Métrica
Tendência de 5 anos
PRPO
Mediana de Pares
PRPO Consenso dos analistas Opiniões de analistas otimistas e pessimistas, preço-alvo de 12 meses, potencial de alta
COMPRA
7 analistas
- Compra forte 2 28,6%
- Compra 4 57,1%
- Manter 1 14,3%
- Venda 0 0,0%
- Venda forte 0 0,0%
Histórico de Lucros EPS real vs. estimativa, surpresa %, taxa de acerto, próxima data de resultados
Surpresa Média
0.16%
| Período | EPS Actual | EPS est. | Surpresa |
|---|---|---|---|
| 30 de Junho de 2025 | $0.05 | — | — |
| 30 de Setembro de 2023 | $-1.04 | $-1.23 | 0.19% |
| 30 de Junho de 2023 | $-1.80 | $-2.04 | 0.24% |
| 31 de Março de 2023 | $-2.60 | $-2.65 | 0.05% |
Comparação com pares Métricas chave vs pares do setor
| Ticker | Capitalização de Mercado | P/E | Receita YoY | Margem Líquida | ROE | Margem Bruta |
|---|---|---|---|---|---|---|
| PRPO | $41M | -99.9 | 29.8% | -1.5% | -2.7% | 44.5% |
| NAKA | $154M | -1.4 | -33.0% | -2867.7% | -20.0% | — |
| PARK | — | — | — | — | — | — |
| PIII | — | — | — | — | — | — |
| DCGO | $87M | -0.5 | -47.7% | -56.6% | -78.5% | — |
Fundamentos Completos Todas as métricas por ano — demonstração de resultados, balanço patrimonial, fluxo de caixa
Demonstração de Resultados 16
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $24M | $19M | $15M | $9M | $9M | $6M | $3M | $3M | $2M | $2M | $2M | $1M | |
| Cost of Revenue | $13M | $11M | $9M | $7M | $6M | $5M | $3M | $3M | $1M | $970.0K | $2M | $2M | |
| Gross Profit | $11M | $8M | $6M | $3M | $2M | $1M | $219.0K | $225.0K | $292.0K | $753.0K | $-11.0K | $-935.0K | |
| R&D Expense | $2M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $500.0K | $0 | $2M | $2M | |
| SG&A Expense | · | · | · | · | · | $10M | $10M | $9M | $6M | $2M | $7M | $7M | |
| Operating Expenses | $12M | $12M | $14M | $15M | $12M | $10M | $11M | $14M | $16M | $2M | $9M | $10M | |
| Operating Income | $-1M | $-4M | $-8M | $-13M | $-10M | $-9M | $-11M | $-14M | $-16M | $-2M | $-9M | $-11M | |
| Other Non-op | $839.0K | $-74.0K | · | · | · | · | · | · | · | $3.0K | $0 | $0 | |
| Pretax Income | $-363.0K | $-4M | $-6M | $-12M | $-9M | $-11M | $-13M | $-16M | $-21M | $-2M | $-10M | $-11M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $-70.0K | $-279.0K | $349.0K | · | $0 | $0 | |
| Net Income | $-363.0K | $-4M | $-6M | $-12M | $-9M | $-11M | $-13M | $-16M | $-21M | $-2M | $-33M | $-14M | |
| EPS (Basic) | $-0.23 | $-2.93 | $-4.51 | $-10.73 | $-0.40 | $-0.85 | · | · | · | · | · | · | |
| EPS (Diluted) | $-0.23 | $-2.93 | $-4.51 | $-10.73 | $-0.40 | $-0.85 | · | · | · | · | · | · | |
| Shares (Basic) | 1,605,080 | 1,465,518 | 1,297,851 | 1,137,573 | 21,098,197 | 16,477,074 | · | · | · | · | · | · | |
| Shares (Diluted) | 1,605,080 | 1,465,518 | 1,297,851 | 1,137,573 | 21,098,197 | 16,477,074 | · | · | · | · | · | · | |
| EBITDA | $43.0K | $-3M | $-6M | $-12M | $-8M | $-8M | · | $-13M | $-15M | $-8M | $-9M | · |
Balanço Patrimonial 29
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $1M | $2M | $3M | $12M | $3M | $848.0K | $381.0K | $421.0K | $51.0K | $235.0K | $2M | |
| Receivables | $2M | $799.0K | $1M | $1M | $697.0K | $874.0K | $574.0K | $690.0K | $730.0K | $388.0K | $264.0K | $466.0K | |
| Inventory | $935.0K | $724.0K | $384.0K | $708.0K | $564.0K | $350.0K | $184.0K | $197.0K | $161.0K | $100.0K | $50.0K | $0 | |
| Prepaid Expense | · | · | · | · | · | · | · | $100.0K | $100.0K | $100.0K | $200.0K | · | |
| Other Current Assets | $469.0K | $539.0K | $495.0K | $521.0K | $549.0K | $324.0K | $272.0K | $525.0K | $430.0K | $13.0K | $537.0K | $385.0K | |
| Current Assets | $6M | $3M | $4M | $6M | $13M | $4M | $2M | $2M | $2M | $552.0K | $3M | $29M | |
| PP&E (Net) | $729.0K | $719.0K | $739.0K | $877.0K | $836.0K | $277.0K | $431.0K | $496.0K | $353.0K | $280.0K | $259.0K | $485.0K | |
| PP&E (Gross) | $3M | $2M | $2M | $2M | $2M | $928.0K | $1M | $1M | $908.0K | $733.0K | $7M | $7M | |
| Accum. Depreciation | $2M | $2M | $1M | $1M | $833.0K | $651.0K | $791.0K | $653.0K | $555.0K | $453.0K | $7M | $7M | |
| Goodwill | · | · | · | · | · | · | · | · | $5M | · | $0 | $7M | |
| Intangibles | $11M | $12M | $13M | $14M | $15M | $16M | $17M | $19M | $20M | $0 | $1M | $751.0K | |
| Other Non-current Assets | $67.0K | $45.0K | $76.0K | $129.0K | $179.0K | $55.0K | $25.0K | $25.0K | $22.0K | $10.0K | $105.0K | $204.0K | |
| Total Assets | $21M | $17M | $18M | $22M | $30M | $21M | $20M | $22M | $27M | $842.0K | $5M | $30M | |
| Accounts Payable | $1M | $618.0K | $622.0K | $2M | $2M | $2M | $2M | $5M | $5M | $1M | $4M | $4M | |
| Accrued Liabilities | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $700.0K | $4M | $2M | |
| Current Liabilities | $4M | $4M | $3M | $4M | $4M | $5M | $4M | $14M | $10M | $3M | $17M | $12M | |
| Capital Leases | $2M | $206.0K | $407.0K | $574.0K | $697.0K | $92.0K | $317.0K | $155.0K | $113.0K | $163.0K | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | $70.0K | $349.0K | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | $45.0K | $67.0K | $0 | $305.0K | $817.0K | |
| Total Liabilities | $7M | $5M | $4M | $5M | $6M | $7M | $6M | $15M | $14M | $7M | $18M | $23M | |
| Long-term Debt | $83.0K | $383.0K | $353.0K | $404.0K | $186.0K | $1M | $543.0K | $516.0K | $3M | $5M | $8M | $8M | |
| Total Debt | $77.0K | $374.0K | $341.0K | $389.0K | $186.0K | $1M | · | $516.0K | $3M | $8M | $8M | · | |
| Common Stock | $18.0K | $15.0K | $14.0K | $11.0K | $227.0K | $176.0K | $79.0K | $23.0K | $102.0K | $4.0K | $139.0K | $81.0K | |
| Paid-in Capital | $117M | $115M | $113M | $109M | $104M | $86M | $74M | $54M | $44M | $4M | $200M | $190M | |
| Retained Earnings | $-103M | $-102M | $-98M | $-92M | $-80M | $-72M | $-61M | $-48M | $-32M | $-11M | $-213M | $-184M | |
| AOCI | · | · | · | · | · | · | · | · | · | $0 | $10.0K | $340.0K | |
| Stockholders' Equity | $15M | $12M | $14M | $16M | $25M | $14M | $13M | $6M | $13M | $-6M | $-2M | $7M | |
| Liabilities + Equity | $21M | $17M | $18M | $22M | $30M | $21M | $20M | $22M | $27M | $842.0K | $5M | $30M | |
| Shares Outstanding | 1,780,899 | 1,493,639 | 1,420,125 | 1,141,013 | 22,708,442 | 17,576,916 | 7,898,117 | 2,298,738 | 10,196,620 | 449,175 | 13,915,691 | 8,084,471 |
Fluxo de Caixa 15
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $743.0K | $112.0K | $489.0K | $569.0K | |
| Stock-based Comp | $1M | $1M | $2M | $4M | $2M | $703.0K | $668.0K | $529.0K | $49.0K | $12.0K | $611.0K | $939.0K | |
| Amort. of Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $600.0K | $200.0K | $100.0K | $100.0K | |
| Other Non-cash | $-1M | $2M | $-489.0K | $-563.0K | $-1M | $1M | · | $7M | $13M | $4M | $19M | · | |
| Operating Cash Flow | $685.0K | $439.0K | $-4M | $-8M | $-7M | $-7M | $-9M | $-7M | $-7M | $-959.0K | $-12M | $-14M | |
| CapEx | $326.0K | $223.0K | $126.0K | $277.0K | $682.0K | $151.0K | $55.0K | $97.0K | $143.0K | $19.0K | $204.0K | $130.0K | |
| Investing Cash Flow | $-326.0K | $-223.0K | $-126.0K | $-277.0K | $-682.0K | $-96.0K | $-55.0K | $-97.0K | $-42.0K | $1M | $2M | $4M | |
| Debt Issued | · | $250.0K | · | · | · | $787.0K | · | $300.0K | $315.0K | $525.0K | · | · | |
| Net Debt Issued | · | $250.0K | · | · | · | $800.0K | · | $300.0K | $315.0K | · | · | · | |
| Stock Issued | · | $78.0K | $2M | $129.0K | $16M | $9M | $7M | $2M | · | $475.0K | $9M | $0 | |
| Net Stock Activity | · | $78.0K | $2M | $129.0K | $16M | $9M | · | $2M | · | $475.0K | $9M | · | |
| Financing Cash Flow | $903.0K | $-329.0K | $2M | $-225.0K | $16M | $9M | $10M | $7M | $7M | $775.0K | $9M | $10M | |
| Net Change in Cash | $1M | $-113.0K | $-2M | $-8M | $9M | $2M | $467.0K | $-40.0K | $370.0K | $-184.0K | $-1M | $-17.0K | |
| Taxes Paid | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Free Cash Flow | $359.0K | $216.0K | $-4M | $-8M | $-7M | $-8M | · | $-7M | $-7M | $-4M | $-13M | · |
Lucratividade 8
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 44.5% | 40.8% | 39.6% | 26.7% | 27.0% | 18.9% | · | 7.9% | 17.0% | -13.2% | -17.4% | · | |
| Operating Margin | -5.0% | -22.8% | -50.1% | -136.0% | -108.6% | -150.1% | · | -485.8% | -900.2% | -502.2% | -556.3% | · | |
| Net Margin | -1.5% | -23.2% | -38.5% | -129.4% | -96.2% | -174.0% | · | -548.0% | -1201.0% | -489.1% | -1993.6% | · | |
| Pretax Margin | -1.5% | -23.2% | -38.5% | -129.4% | -96.2% | -174.0% | · | -557.7% | -1201.0% | -531.1% | -613.3% | · | |
| EBITDA Margin | 0.18% | -16.3% | -42.1% | -123.0% | -95.9% | -132.2% | · | -441.6% | -857.1% | -485.4% | -526.7% | · | |
| ROA | -1.9% | -24.4% | -29.6% | -46.9% | -33.3% | -52.7% | · | -64.2% | -147.3% | -250.7% | -189.3% | · | |
| ROE | -2.7% | -35.7% | -42.7% | -59.6% | -44.0% | -77.5% | · | -205.1% | -630.4% | 71.0% | 1051.7% | · | |
| ROIC | -8.2% | -33.8% | -51.6% | -76.7% | -38.8% | · | · | -205.9% | · | 67.8% | 176.0% | · |
Liquidez e Solvência 4
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 0.8 | 1.2 | 1.3 | 3.2 | 0.9 | · | 0.1 | 0.2 | 0.0 | 0.2 | · | |
| Quick Ratio | 1.2 | 0.5 | 0.9 | 1.0 | 2.9 | 0.8 | · | 0.1 | 0.1 | 0.0 | 0.0 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.3 | -0.4 | -0.6 | · | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.2 | 0.0 | 0.0 | · |
Eficiência 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.3 | 1.1 | 0.8 | 0.4 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.5 | 0.1 | · | |
| Inventory Turnover | 16.1 | 19.8 | 16.8 | 10.9 | 14.1 | 18.5 | · | 14.7 | 11.0 | 47.6 | 77.6 | · | |
| Receivables Turnover | 17.3 | 17.6 | 13.0 | 10.9 | 11.3 | 8.4 | · | 4.0 | 3.1 | 6.4 | 4.5 | · |
Taxas de Crescimento 3
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 29.8% | 21.9% | 61.5% | 6.4% | 45.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 36.7% | 27.9% | 35.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 31.6% | · | · | · | · | · | · | · | · | · | · | · |
Avaliação (TTM) 14
| Métrica | Tendência | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $24M | $19M | $15M | $9M | $9M | $6M | $3M | $3M | $2M | $2M | $2M | $1M | |
| Net Income TTM | $-363.0K | $-4M | $-6M | $-12M | $-9M | $-11M | $-13M | $-16M | $-21M | $-2M | $-33M | $-14M | |
| Market Cap | $41M | $8M | $9M | $251M | $718M | $728M | · | $1.59B | $3.67B | · | · | · | |
| Enterprise Value | $38M | $7M | $8M | $248M | $706M | $726M | · | $1.59B | $3.67B | · | · | · | |
| P/E | -99.9 | -1.9 | -1.4 | -1.0 | -79.0 | -48.7 | · | · | · | · | · | · | |
| P/S | 1.7 | 0.4 | 0.6 | 26.7 | 81.1 | 119.4 | · | 556.2 | 2130.5 | · | · | · | |
| P/B | 2.8 | 0.7 | 0.6 | 15.4 | 29.2 | 51.5 | · | 260.2 | 281.8 | · | · | · | |
| P / Tangible Book | 11.2 | 36.8 | 5.7 | 96.8 | 72.9 | · | · | · | · | · | · | · | |
| P / Cash Flow | 59.7 | 18.8 | -2.6 | -32.6 | -109.1 | -97.9 | · | -235.9 | -548.7 | · | · | · | |
| P / FCF | 114.0 | 38.3 | -2.5 | -31.4 | -98.9 | -95.9 | · | -232.5 | -537.2 | · | · | · | |
| EV / EBITDA | 891.9 | -2.4 | -1.3 | -21.5 | -83.2 | -90.2 | · | -126.0 | -248.8 | · | · | · | |
| EV / FCF | 106.8 | 33.6 | -2.2 | -31.1 | -97.3 | -95.7 | · | -232.5 | -537.7 | · | · | · | |
| EV / Revenue | 1.6 | 0.4 | 0.5 | 26.4 | 79.8 | 119.2 | · | 556.3 | 2132.2 | · | · | · | |
| Earnings Yield | -1.0% | -52.9% | -69.4% | -97.4% | -1.3% | -2.1% | · | · | · | · | · | · |
Demonstração de Resultados 14
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7M | $7M | $6M | $5M | $5M | $5M | $4M | $3M | $4M | $5M | $4M | $3M | $2M | $2M | $2M | $2M | |
| Cost of Revenue | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Gross Profit | $3M | $3M | $2M | $2M | $3M | $2M | $2M | $920.0K | $2M | $2M | $1M | $749.0K | $598.0K | $436.0K | $773.0K | $703.0K | |
| Operating Expenses | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $4M | $3M | $6M | |
| Operating Income | $542.0K | $-61.0K | $-824.0K | $-859.0K | $-336.0K | $-597.0K | $-1M | $-2M | $-854.0K | $-1M | $-2M | $-3M | $-2M | $-3M | $-2M | $-5M | |
| Other Non-op | $-16.0K | $-18.0K | $898.0K | · | $-29.0K | $-29.0K | $-11.0K | · | · | · | · | · | · | · | · | · | |
| Pretax Income | $526.0K | $-79.0K | $74.0K | $-884.0K | $-365.0K | $-626.0K | $-1M | $-2M | $925.0K | $-1M | $-2M | $-3M | $-2M | $-3M | $-2M | $-5M | |
| Income Tax | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $526.0K | $-79.0K | $74.0K | $-884.0K | $-365.0K | $-626.0K | $-1M | $-2M | $925.0K | $-1M | $-2M | $-3M | $-2M | $-3M | $-2M | $-5M | |
| EPS (Basic) | $0.36 | $-0.05 | $0.05 | $-0.59 | $-0.22 | $-0.42 | $-0.83 | $-1.46 | $1.02 | $-1.04 | $-1.88 | $-2.61 | $-7.65 | $-2.79 | $-0.09 | $-0.20 | |
| EPS (Diluted) | $0.36 | $-0.05 | $0.05 | $-0.59 | $-0.22 | $-0.42 | $-0.83 | $-1.46 | $1.02 | $-1.04 | $-1.88 | $-2.61 | $-7.65 | $-2.79 | $-0.09 | $-0.20 | |
| Shares (Basic) | -3,049,510 | 1,637,486 | 1,514,452 | 1,502,652 | -2,902,184 | 1,480,217 | 1,463,543 | 1,423,942 | -2,475,476 | 1,394,596 | 1,218,139 | 1,160,592 | -45,418,067 | 1,138,345 | 22,708,708 | 22,708,587 | |
| Shares (Diluted) | -3,137,496 | 1,637,486 | 1,602,438 | 1,502,652 | -2,902,184 | 1,480,217 | 1,463,543 | 1,423,942 | -2,475,476 | 1,394,596 | 1,218,139 | 1,160,592 | -45,418,067 | 1,138,345 | 22,708,708 | 22,708,587 | |
| EBITDA | · | $-61.0K | $-824.0K | $-535.0K | · | $-597.0K | $-1M | $-2M | · | $-1M | $-2M | $-3M | · | $-3M | $-2M | $-5M |
Balanço Patrimonial 24
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $2M | $1M | $1M | $1M | $1M | $1M | $776.0K | $2M | $2M | $3M | $2M | $3M | $5M | $7M | $9M | |
| Receivables | $2M | $2M | $1M | $976.0K | $799.0K | $1M | $1M | $906.0K | $1M | $1M | $884.0K | $858.0K | $1M | $955.0K | $1M | $1M | |
| Inventory | $935.0K | $788.0K | $1M | $825.0K | $724.0K | $590.0K | $653.0K | $532.0K | $384.0K | $636.0K | $537.0K | $546.0K | $708.0K | $663.0K | $642.0K | $522.0K | |
| Other Current Assets | $469.0K | $618.0K | $376.0K | $460.0K | $539.0K | $591.0K | $325.0K | $381.0K | $495.0K | $628.0K | $354.0K | $450.0K | $521.0K | $656.0K | $364.0K | $450.0K | |
| Current Assets | $6M | $6M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $6M | $7M | $10M | $11M | |
| PP&E (Net) | $729.0K | $771.0K | $756.0K | $771.0K | $719.0K | $753.0K | $683.0K | $672.0K | $739.0K | $738.0K | $791.0K | $834.0K | $877.0K | $885.0K | $813.0K | $788.0K | |
| PP&E (Gross) | $3M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | |
| Accum. Depreciation | $2M | · | · | · | $2M | · | · | · | $1M | · | · | · | $1M | · | · | · | |
| Intangibles | $11M | $11M | $11M | $12M | $12M | $12M | $12M | $13M | $13M | $13M | $13M | $14M | $14M | $14M | $14M | $14M | |
| Other Non-current Assets | $67.0K | $67.0K | $60.0K | $51.0K | $45.0K | $48.0K | $58.0K | $64.0K | $76.0K | $88.0K | $104.0K | $116.0K | $129.0K | $144.0K | $156.0K | $167.0K | |
| Total Assets | $21M | $21M | $19M | $18M | $17M | $17M | $17M | $17M | $18M | $19M | $19M | $19M | $22M | $24M | $26M | $28M | |
| Accounts Payable | $1M | $1M | $1M | $906.0K | $618.0K | $701.0K | $855.0K | $905.0K | $622.0K | $3M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Accrued Liabilities | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Current Liabilities | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $3M | $3M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | |
| Capital Leases | $2M | $2M | $2M | $1M | $206.0K | $254.0K | $301.0K | $353.0K | $407.0K | $459.0K | $509.0K | $520.0K | $574.0K | $625.0K | $676.0K | $656.0K | |
| Total Liabilities | $7M | $7M | $7M | $6M | $5M | $5M | $5M | $4M | $4M | $6M | $5M | $5M | $5M | $5M | $5M | $6M | |
| Long-term Debt | $83.0K | $85.0K | $91.0K | $217.0K | $374.0K | $528.0K | $341.0K | $232.0K | $341.0K | $447.0K | $147.0K | $269.0K | $389.0K | $508.0K | $174.0K | $180.0K | |
| Total Debt | · | $85.0K | $91.0K | $217.0K | · | $528.0K | $341.0K | · | · | $447.0K | $147.0K | $269.0K | · | $508.0K | $174.0K | $180.0K | |
| Common Stock | $18.0K | $17.0K | $15.0K | $15.0K | $15.0K | $15.0K | $14.0K | $14.0K | $14.0K | $14.0K | $275.0K | $233.0K | $11.0K | $228.0K | $227.0K | $227.0K | |
| Paid-in Capital | $117M | $117M | $116M | $115M | $115M | $114M | $114M | $113M | $113M | $112M | $111M | $109M | $109M | $108M | $107M | $107M | |
| Retained Earnings | $-103M | $-103M | $-103M | $-103M | $-102M | $-102M | $-101M | $-100M | $-98M | $-99M | $-98M | $-95M | $-92M | $-90M | $-87M | $-85M | |
| Stockholders' Equity | $15M | $14M | $12M | $12M | $12M | $12M | $12M | $13M | $14M | $13M | $14M | $14M | $16M | $18M | $21M | $22M | |
| Liabilities + Equity | $21M | $21M | $19M | $18M | $17M | $17M | $17M | $17M | $18M | $19M | $19M | $19M | $22M | $24M | $26M | $28M | |
| Shares Outstanding | 1,780,899 | 1,745,887 | 1,516,296 | 1,504,312 | 1,493,639 | 1,482,133 | 1,469,540 | 1,430,292 | 1,420,125 | 1,380,555 | 27,562,298 | 23,364,086 | 1,141,013 | 22,820,260 | 22,708,708 | 22,708,708 |
Fluxo de Caixa 12
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $307.0K | $307.0K | $307.0K | $324.0K | $299.0K | $299.0K | $297.0K | $304.0K | $294.0K | $310.0K | $311.0K | $310.0K | $309.0K | $306.0K | $302.0K | $302.0K | |
| Stock-based Comp | $105.0K | $232.0K | $449.0K | $423.0K | $437.0K | $398.0K | $299.0K | $357.0K | $390.0K | $366.0K | $352.0K | $450.0K | $396.0K | $722.0K | $451.0K | $2M | |
| Other Non-cash | · | · | · | $93.0K | · | · | · | $751.0K | · | · | · | $695.0K | · | · | · | $-284.0K | |
| Operating Cash Flow | $366.0K | $10.0K | $353.0K | $-44.0K | $565.0K | $41.0K | $500.0K | $-667.0K | $114.0K | $-896.0K | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| CapEx | $75.0K | $54.0K | $59.0K | $138.0K | $44.0K | $109.0K | · | · | $49.0K | $23.0K | $32.0K | $22.0K | $52.0K | $119.0K | $96.0K | $10.0K | |
| Investing Cash Flow | $-75.0K | $-54.0K | $-59.0K | $-138.0K | $-44.0K | $-109.0K | · | · | $-49.0K | $-23.0K | $-32.0K | $-22.0K | $-52.0K | $-119.0K | $-96.0K | $-10.0K | |
| Debt Issued | · | · | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | $0 | $0 | $11.0K | $67.0K | $0 | $0 | $2M | $438.0K | $0 | · | · | · | |
| Net Stock Activity | · | · | · | · | · | · | · | $67.0K | · | · | · | $438.0K | · | · | · | · | |
| Financing Cash Flow | $55.0K | $1M | $-181.0K | $-190.0K | $-185.0K | $-158.0K | $73.0K | $-59.0K | $-125.0K | $-92.0K | $2M | $293.0K | $-147.0K | $31.0K | $-46.0K | $-63.0K | |
| Net Change in Cash | $346.0K | $1M | $113.0K | $-372.0K | $336.0K | $-226.0K | $503.0K | $-726.0K | $-60.0K | $-1M | $432.0K | $-1M | $-2M | $-2M | $-2M | $-2M | |
| Free Cash Flow | · | · | · | $-182.0K | · | · | · | · | · | · | · | $-2M | · | · | · | $-2M |
Lucratividade 8
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 44.4% | 43.0% | 43.4% | · | 43.7% | 38.6% | 26.8% | · | 41.7% | 38.8% | 26.6% | · | 19.7% | 32.8% | 28.7% | |
| Operating Margin | · | -0.90% | -14.6% | -17.4% | · | -11.5% | -27.2% | -60.4% | · | -32.0% | -64.9% | -107.4% | · | -145.8% | -103.1% | -196.5% | |
| Net Margin | · | -1.2% | 1.3% | -17.9% | · | -12.0% | -27.5% | -60.6% | · | -32.2% | -64.9% | -107.6% | · | -143.2% | -90.6% | -187.3% | |
| Pretax Margin | · | -1.2% | 1.3% | -17.9% | · | -12.0% | -27.5% | -60.6% | · | -32.2% | -64.9% | -107.6% | · | -143.2% | -90.6% | -187.3% | |
| EBITDA Margin | · | -0.90% | -14.6% | -10.8% | · | -11.5% | -27.2% | -51.6% | · | -32.0% | -64.9% | -96.4% | · | -145.8% | -103.1% | -184.2% | |
| ROA | · | -0.41% | 0.41% | -4.8% | · | -3.7% | -6.6% | · | · | -6.8% | -10.1% | -12.8% | · | -11.5% | -7.2% | -18.9% | |
| ROE | · | -0.61% | 0.61% | -6.8% | · | -5.1% | -9.3% | · | · | -9.3% | -13.3% | -16.7% | · | -14.4% | -9.0% | -25.0% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | -21.0% | · | -17.3% | -11.8% | -21.5% |
Liquidez e Solvência 4
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.3 | 0.9 | 0.8 | · | 0.7 | 0.7 | · | · | 0.8 | 0.9 | 0.9 | · | 1.7 | 2.2 | 2.6 | |
| Quick Ratio | · | 1.0 | 0.6 | 0.5 | · | 0.5 | 0.5 | · | · | 0.6 | 0.7 | 0.7 | · | 1.4 | 2.0 | 2.4 | |
| Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | |
| LT Debt / Equity | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 |
Eficiência 3
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | 0.3 | 0.3 | · | 0.3 | 0.2 | · | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | |
| Inventory Turnover | · | 5.5 | 3.8 | 4.1 | · | 5.2 | 4.6 | · | · | 4.1 | 3.7 | 3.9 | · | 2.6 | 2.6 | 3.5 | |
| Receivables Turnover | · | 4.5 | 4.4 | 5.4 | · | 5.4 | 4.5 | · | · | 3.7 | 3.5 | 2.8 | · | 2.9 | 3.0 | 2.8 |
Avaliação (TTM) 14
| Métrica | Tendência | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $23M | $20M | $18M | · | $18M | $16M | $14M | · | $13M | $11M | $10M | · | $9M | $9M | $9M | |
| Net Income TTM | · | $-2M | $-3M | $-5M | · | $-5M | $-7M | $-9M | · | $-10M | $-11M | $-13M | · | $-12M | $-12M | $-11M | |
| Market Cap | · | $31M | $17M | $9M | · | $10M | $8M | · | · | $8M | $215M | $310M | · | $367M | $481M | $613M | |
| Enterprise Value | · | $29M | $16M | $9M | · | $9M | $7M | · | · | $7M | $213M | $308M | · | $362M | $474M | $604M | |
| P/E | · | -17.6 | -6.2 | -1.9 | · | -1.8 | -1.0 | -1.0 | · | -0.7 | -1.1 | -2.3 | · | -5.1 | -41.6 | -54.0 | |
| P/S | · | 1.4 | 0.8 | 0.5 | · | 0.6 | 0.5 | · | · | 0.6 | 19.7 | 31.5 | · | 39.6 | 51.2 | 69.2 | |
| P/B | · | 2.3 | 1.4 | 0.8 | · | 0.8 | 0.6 | · | · | 0.6 | 15.3 | 21.9 | · | 20.2 | 23.5 | 27.6 | |
| P / Tangible Book | · | 12.0 | 18.7 | 140.8 | · | · | · | · | · | · | 293.3 | 492.5 | · | 87.6 | 76.8 | 79.4 | |
| P / Cash Flow | · | · | · | -214.4 | · | · | · | · | · | · | · | -197.0 | · | · | · | -262.7 | |
| P / FCF | · | · | · | -51.8 | · | · | · | · | · | · | · | -194.3 | · | · | · | -261.6 | |
| EV / EBITDA | · | -472.8 | -19.1 | -16.1 | · | -15.8 | -5.5 | · | · | -4.6 | -92.7 | -113.6 | · | -112.2 | -194.9 | -134.0 | |
| EV / FCF | · | · | · | -47.4 | · | · | · | · | · | · | · | -193.1 | · | · | · | -257.7 | |
| EV / Revenue | · | 1.3 | 0.8 | 0.5 | · | 0.5 | 0.4 | · | · | 0.5 | 19.5 | 31.3 | · | 39.1 | 50.5 | 68.2 | |
| Earnings Yield | · | -5.7% | -16.2% | -52.6% | · | -56.0% | -100.4% | -104.3% | · | -148.3% | -94.5% | -42.9% | · | -19.7% | -2.4% | -1.8% |
Demonstrações Financeiras Demonstração de resultados, balanço patrimonial, fluxo de caixa — anual, últimos 5 anos
Demonstração de Resultados
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Receita | $24M | $19M | $15M | $9M | $9M |
| Margem Bruta % | 44.5% | 40.8% | 39.6% | 26.7% | 27.0% |
| Margem Operacional % | -5.0% | -22.8% | -50.1% | -136.0% | -108.6% |
| Lucro líquido | $-363.0K | $-4M | $-6M | $-12M | $-9M |
| EPS Diluído | $-0.23 | $-2.93 | $-4.51 | $-10.73 | $-0.40 |
Balanço Patrimonial
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dívida / Patrimônio Líquido | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Índice de liquidez corrente | 1.6 | 0.8 | 1.2 | 1.3 | 3.2 |
| Índice de Liquidez Seca | 1.2 | 0.5 | 0.9 | 1.0 | 2.9 |
Fluxo de Caixa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fluxo de caixa livre | $359.0K | $216.0K | $-4M | $-8M | $-7M |
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.