ATOM Atomera Incorporated - Common Stock
$7,25
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 5, 2026
Phạm vi 52 tuần
$2–$11
56% of range
Đánh giá của nhà phân tích
BUY
7 analysts
Mục tiêu giá
$10
+38% upside
P/E (TTM)
-3.4
ROE
-101.7%
Biên lợi nhuận ròng
-31036.9%
ATOM Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$7.25
Vốn Hóa
$72M
P/E (TTM)
-3.4
EPS (TTM)
$-0.65
Doanh thu (TTM)
$65.0K
Tỷ suất cổ tức
—
ROE
-101.7%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$2 – $11
ATOM Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$65.0K
2016-12-31
→
2025-12-31
EPS
$-0.65
2021-12-31
→
2025-12-31
Dòng tiền tự do
$-15M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-31036.9%
2017-12-31
→
2025-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
ATOM
Trung vị ngành
P/E (TTM)
-3.4
37.0
P/S (TTM)
1100.0
6.6
P/B
3.9
7.5
Price / FCF (Giá / FCF)
-4.8
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
ATOM
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
-393.8%
31.1%
Operating Margin (Biên lợi nhuận hoạt động)
-32496.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-31036.9%
-22.2%
ROA
-80.3%
-18.5%
ROE
-101.7%
-28.5%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
ATOM
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
9.8
4.5
Quick Ratio (Tỷ lệ thanh toán nhanh)
9.6
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
ATOM
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-51.8%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-44.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
0.95%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
ATOM
Trung vị ngành
ATOM Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
7 nhà phân tích
- Mua mạnh 2 28,6%
- Mua 4 57,1%
- Giữ 1 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
1 nhà phân tích · 2026-05-19
Thấp
$10.00
Cao
$10.00
Mục tiêu trung vị
$10.00
+38,0%
Mục tiêu trung bình
$10.00
+38,0%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
0.01%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.13 | $-0.13 | 0.00% |
| Ngày 31 tháng 12 năm 2025 | $-0.10 | $-0.14 | 0.04% |
| Ngày 30 tháng 9 năm 2025 | $-0.13 | $-0.13 | 0.00% |
| Ngày 30 tháng 6 năm 2025 | $-0.12 | $-0.14 | 0.02% |
| Ngày 31 tháng 3 năm 2025 | $-0.14 | $-0.13 | -0.01% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| ATOM | $72M | -3.4 | -51.8% | -31036.9% | -101.7% | -393.8% |
| AEHR | $285M | -73.4 | -10.9% | -6.6% | -3.2% | 40.6% |
| ICHR | $653M | -12.3 | 11.6% | -5.6% | -7.8% | 9.3% |
| COHU | $1.17B | -14.8 | 12.7% | -16.4% | -9.2% | — |
| PDFS | $1.13B | -1426.5 | 22.0% | -0.29% | -0.24% | 72.3% |
| ALMU | $260M | -71.2 | 407.6% | -64.8% | -31.9% | — |
| ASYS | $133M | -4.4 | -21.6% | -38.2% | -44.7% | 34.0% |
| CVV | $21M | -13.4 | -4.1% | -6.2% | -6.3% | 28.3% |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $65.0K | $135.0K | $550.0K | $382.0K | $400.0K | $62.0K | $533.0K | $246.0K | $110.0K | $0 | |
| Cost of Revenue | $321.0K | $123.0K | $28.0K | $81.0K | · | $13.0K | $253.0K | $148.0K | $39.0K | $0 | |
| Gross Profit | $-256.0K | $12.0K | $522.0K | $301.0K | $400.0K | $49.0K | $280.0K | $98.0K | $71.0K | $0 | |
| R&D Expense | $12M | $11M | $13M | $10M | $9M | $8M | $8M | $7M | $6M | $4M | |
| SG&A Expense | $8M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | |
| Operating Expenses | $21M | $19M | $21M | $18M | $16M | $15M | $14M | $13M | $13M | $10M | |
| Operating Income | $-21M | $-19M | $-21M | $-18M | $-16M | $-15M | $-14M | $-13M | $-13M | $-10M | |
| Interest Expense | · | · | $194.0K | $255.0K | $128.0K | $0 | · | · | $0 | $3M | |
| Interest Income | $931.0K | $779.0K | $723.0K | $340.0K | $9.0K | $42.0K | · | · | $148.0K | $29.0K | |
| Other Non-op | $949.0K | $901.0K | $887.0K | $0 | $-119.0K | $42.0K | $325.0K | $236.0K | $142.0K | $-3M | |
| Pretax Income | · | · | · | $-17M | $-16M | · | · | · | $-13M | $-13M | |
| Income Tax | · | · | · | $0 | $66.0K | $0 | · | · | · | · | |
| Net Income | $-20M | $-18M | $-20M | $-17M | $-16M | $-15M | $-13M | $-13M | $-13M | $-13M | |
| EPS (Basic) | $-0.65 | $-0.68 | $-0.80 | $-0.75 | $-0.70 | · | · | · | · | · | |
| EPS (Diluted) | $-0.65 | $-0.68 | $-0.80 | $-0.75 | $-0.70 | · | · | · | · | · | |
| Shares (Basic) | 30,844,000 | 27,217,000 | 24,755,000 | 23,157,000 | 22,492,000 | · | · | · | · | · | |
| Shares (Diluted) | 30,844,000 | 27,217,000 | 24,755,000 | 23,157,000 | 22,492,000 | · | · | · | · | · | |
| EBITDA | $-21M | $-19M | $-21M | $-17M | $-15M | $-15M | $-14M | $-13M | $-13M | $-10M |
Bảng cân đối kế toán 20
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $19M | $26M | $13M | $21M | $29M | $38M | $15M | $19M | $17M | $27M | |
| Short-term Investments | $0 | $995.0K | $7M | $0 | · | · | · | · | · | · | |
| Receivables | $0 | $6.0K | $0 | · | $0 | $0 | $0 | $185.0K | $110.0K | $0 | |
| Prepaid Expense | $338.0K | $240.0K | $244.0K | $418.0K | $309.0K | $132.0K | $132.0K | $170.0K | $248.0K | $96.0K | |
| Current Assets | $20M | $27M | $20M | $22M | $29M | $38M | $15M | $19M | $18M | $27M | |
| PP&E (Net) | $60.0K | $59.0K | $100.0K | $158.0K | $196.0K | $153.0K | $63.0K | $56.0K | $67.0K | $28.0K | |
| PP&E (Gross) | $490.0K | $456.0K | $462.0K | $472.0K | $449.0K | $354.0K | $225.0K | $178.0K | $161.0K | $122.0K | |
| Accum. Depreciation | $430.0K | $397.0K | $362.0K | $314.0K | $253.0K | $201.0K | $162.0K | $122.0K | $94.0K | $94.0K | |
| Total Assets | $21M | $29M | $24M | $27M | $36M | $39M | $15M | $19M | $18M | $27M | |
| Accounts Payable | $608.0K | $492.0K | $618.0K | $397.0K | $338.0K | $442.0K | $315.0K | $348.0K | $198.0K | $353.0K | |
| Accrued Liabilities | $168.0K | $239.0K | $222.0K | $173.0K | $203.0K | $211.0K | $145.0K | $224.0K | $239.0K | $168.0K | |
| Current Liabilities | $2M | $4M | $4M | $3M | $3M | $1M | $1M | $2M | $949.0K | $1M | |
| Capital Leases | $712.0K | $22.0K | $295.0K | $521.0K | $768.0K | $602.0K | · | $0 | · | · | |
| Total Liabilities | $3M | $4M | $6M | $6M | $8M | $2M | $1M | $2M | · | · | |
| Common Stock | $32.0K | $31.0K | $26.0K | $24.0K | $23.0K | $22.0K | $17.0K | $15.0K | $12.0K | $12.0K | |
| Retained Earnings | $-242M | $-222M | $-203M | $-183M | $-166M | $-150M | $-135M | $-122M | $-109M | $-96M | |
| AOCI | $0 | $1.0K | $0 | $0 | · | · | · | · | · | · | |
| Stockholders' Equity | $18M | $25M | $18M | $20M | $28M | $37M | $14M | $18M | $17M | $26M | |
| Liabilities + Equity | $21M | $29M | $24M | $27M | $36M | $39M | $15M | $19M | $18M | $27M | |
| Shares Outstanding | 32,354,000 | 30,540,000 | 26,107,000 | 23,973,000 | 23,207,000 | 22,375,000 | 17,117,000 | 15,034,000 | 12,161,000 | 12,025,000 |
Dòng tiền 13
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $48.0K | $54.0K | $77.0K | $77.0K | $67.0K | $41.0K | $44.0K | $33.0K | $19.0K | $15.0K | |
| Stock-based Comp | $5M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $4M | $2M | |
| Other Non-cash | $292.0K | $1M | $1M | $1M | $233.0K | $-271.0K | $-81.0K | $666.0K | $-258.0K | $3M | |
| Operating Cash Flow | $-15M | $-13M | $-15M | $-12M | $-12M | $-12M | $-10M | $-10M | $-9M | $-7M | |
| CapEx | $49.0K | $14.0K | $31.0K | $39.0K | $109.0K | $131.0K | $51.0K | $23.0K | $60.0K | $28.0K | |
| Investing Cash Flow | $951.0K | $6M | $-7M | $-39.0K | $-109.0K | $-131.0K | $-51.0K | $-23.0K | $-60.0K | $-13.0K | |
| Stock Issued | $8M | $21M | $14M | · | $0 | $9M | $6M | $0 | $0 | · | |
| Net Stock Activity | $8M | $21M | · | · | $0 | $0 | $6M | $11M | · | · | |
| Financing Cash Flow | $7M | $20M | $13M | $5M | $3M | $35M | $6M | $11M | $0 | $30M | |
| Net Change in Cash | · | · | · | · | · | $23M | $-4M | $2M | $-9M | $24M | |
| Taxes Paid | $0 | $0 | $0 | $0 | $66.0K | $0 | $0 | $0 | · | · | |
| Free Cash Flow | $-15M | $-13M | $-15M | $-13M | $-13M | $-12M | $-10M | $-10M | $-9M | $-7M | |
| Levered FCF | · | · | · | $-13M | · | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | -393.8% | 8.9% | 94.9% | 78.8% | 100.0% | 79.0% | 52.5% | 39.8% | 64.5% | · | |
| Operating Margin | -32496.9% | -14323.0% | -3759.4% | -4588.0% | -3882.2% | -24064.5% | -2556.3% | -5338.6% | -12009.1% | · | |
| Net Margin | -31036.9% | -13655.6% | -3598.2% | -4565.7% | -3928.5% | -23996.8% | -2495.3% | -5242.7% | -11880.0% | · | |
| Pretax Margin | · | · | · | -4565.7% | · | · | · | · | -11880.0% | · | |
| EBITDA Margin | -32423.1% | -14283.0% | -3745.5% | -4567.8% | -3865.5% | -23998.4% | -2548.0% | -5325.2% | -11991.8% | · | |
| ROA | -80.3% | -69.4% | -78.0% | -55.5% | -41.6% | -54.5% | -76.9% | -69.4% | -58.5% | -83.2% | |
| ROE | -101.7% | -90.0% | 3058.7% | -81.1% | -52.5% | -47.9% | -88.8% | -96.6% | -61.2% | -198.2% | |
| ROIC | · | · | · | -86.3% | · | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 9.8 | 7.6 | 5.3 | 7.4 | 10.5 | 26.3 | 10.2 | 12.0 | 18.7 | 26.0 | |
| Quick Ratio | 9.6 | 7.5 | 5.1 | 7.3 | 10.4 | 26.2 | 10.1 | 11.9 | 18.4 | 25.9 | |
| Interest Coverage | · | · | -106.6 | -68.7 | -121.3 | · | · | · | · | -3.8 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | |
| Receivables Turnover | 21.7 | 45.0 | · | · | · | · | 5.8 | 1.7 | 2.0 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -51.8% | -75.4% | 44.0% | -4.5% | 545.2% | · | · | · | · | · | |
| Revenue CAGR 3Y | -44.6% | -30.4% | 107.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 0.95% | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $65.0K | $135.0K | $550.0K | $382.0K | $400.0K | $62.0K | $533.0K | $246.0K | $110.0K | $0 | |
| Net Income TTM | $-20M | $-18M | $-20M | $-17M | $-16M | $-15M | $-13M | $-13M | $-13M | $-13M | |
| Market Cap | $72M | $354M | $183M | $149M | $467M | $360M | $53M | $43M | $53M | $81M | |
| P/E | -3.4 | -17.1 | -8.8 | -8.3 | -28.7 | · | · | · | · | · | |
| P/S | 1100.0 | 2624.2 | 332.7 | 390.3 | 1167.3 | 5806.7 | 98.9 | 175.4 | 478.7 | · | |
| P/B | 3.9 | 14.1 | 10.1 | 7.3 | 16.5 | 9.6 | 3.8 | 2.4 | 3.1 | 3.1 | |
| P / Tangible Book | 3.9 | 14.1 | 10.1 | 7.3 | 16.5 | 9.6 | · | · | · | · | |
| P / Cash Flow | -4.8 | -26.8 | -12.6 | -11.9 | -37.5 | -29.8 | -5.1 | -4.4 | -5.7 | -11.9 | |
| P / FCF | -4.8 | -26.7 | -12.5 | -11.9 | -37.2 | -29.5 | -5.0 | -4.4 | -5.6 | -11.9 | |
| Earnings Yield | -29.4% | -5.9% | -11.4% | -12.1% | -3.5% | · | · | · | · | · |
Báo cáo kết quả hoạt động kinh doanh 17
| Chỉ Số | Xu hướng | 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 | $11.0K | $50.0K | $11.0K | $0 | $4.0K | $23.0K | $22.0K | $72.0K | $18.0K | $550.0K | $0 | $0 | $0 | $5.0K | $2.0K | $0 | |
| Cost of Revenue | $126.0K | $131.0K | $128.0K | $62.0K | $0 | $13.0K | $3.0K | $74.0K | $33.0K | $28.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Gross Profit | $-115.0K | $-81.0K | $-117.0K | $-62.0K | $4.0K | $10.0K | $19.0K | $-2.0K | $-15.0K | $522.0K | $0 | $0 | $0 | $5.0K | $2.0K | $0 | |
| R&D Expense | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $6M | $5M | $6M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $5M | $4M | |
| Operating Income | $-6M | $-5M | $-6M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-4M | $-5M | $-4M | |
| Interest Expense | · | · | · | · | · | · | · | · | $39.0K | · | $47.0K | $51.0K | $53.0K | $55.0K | $60.0K | $69.0K | |
| Interest Income | $197.0K | $195.0K | $232.0K | $234.0K | $270.0K | $213.0K | $176.0K | $185.0K | $205.0K | $195.0K | $177.0K | $152.0K | $199.0K | $189.0K | $113.0K | $35.0K | |
| Other Non-op | $1.0K | $187.0K | $220.0K | $288.0K | $-1.0K | $215.0K | $205.0K | $269.0K | $212.0K | $217.0K | $314.0K | $208.0K | $148.0K | $34.0K | $0 | $-34.0K | |
| Income Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Net Income | $-6M | $-4M | $-6M | $-5M | $-5M | $-5M | $-5M | $-4M | $-5M | $-5M | $-5M | $-5M | $-5M | $-4M | $-5M | $-4M | |
| EPS (Basic) | $-0.17 | $-0.14 | $-0.17 | $-0.17 | $-0.17 | $-0.16 | $-0.17 | $-0.16 | $-0.19 | $-0.18 | $-0.20 | $-0.21 | $-0.21 | $-0.17 | $-0.20 | $-0.20 | |
| EPS (Diluted) | $-0.17 | $-0.14 | $-0.17 | $-0.17 | $-0.17 | $-0.16 | $-0.17 | $-0.16 | $-0.19 | $-0.18 | $-0.20 | $-0.21 | $-0.21 | $-0.17 | $-0.20 | $-0.20 | |
| Shares (Basic) | 35,256,000 | -60,924,000 | 31,128,000 | 30,397,000 | 30,243,000 | -52,694,000 | 27,406,000 | 26,467,000 | 26,038,000 | -48,837,000 | 25,255,000 | 24,677,000 | 23,660,000 | -45,926,000 | 23,294,000 | 22,936,000 | |
| Shares (Diluted) | 35,256,000 | -60,924,000 | 31,128,000 | 30,397,000 | 30,243,000 | -52,694,000 | 27,406,000 | 26,467,000 | 26,038,000 | -48,837,000 | 25,255,000 | 24,677,000 | 23,660,000 | -45,926,000 | 23,294,000 | 22,936,000 | |
| EBITDA | $-6M | · | $-6M | $-5M | $-5M | · | $-5M | $-5M | $-5M | · | $-5M | $-5M | $-5M | · | $-5M | $-4M |
Bảng cân đối kế toán 20
| Chỉ Số | Xu hướng | 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 | $14M | $19M | $20M | $22M | $24M | $26M | $14M | $14M | $15M | $13M | $13M | $13M | $12M | $21M | $23M | $22M | |
| Short-term Investments | $27M | $0 | $0 | $0 | $0 | $995.0K | $4M | $4M | $4M | $7M | $8M | $11M | $5M | $0 | · | · | |
| Receivables | $41.0K | $0 | $137.0K | $0 | $0 | $6.0K | $6.0K | $6.0K | · | $0 | · | · | · | · | · | · | |
| Prepaid Expense | $788.0K | $338.0K | $517.0K | $659.0K | $335.0K | $240.0K | $388.0K | $578.0K | $328.0K | $244.0K | $392.0K | $650.0K | $303.0K | $418.0K | $597.0K | $650.0K | |
| Current Assets | $42M | $20M | $21M | $23M | $25M | $27M | $18M | $19M | $20M | $20M | $21M | $25M | $17M | $22M | $24M | $22M | |
| PP&E (Net) | $51.0K | $60.0K | $51.0K | $50.0K | $52.0K | $59.0K | $63.0K | $75.0K | $83.0K | $100.0K | $129.0K | $135.0K | $153.0K | $158.0K | $164.0K | $176.0K | |
| PP&E (Gross) | · | $490.0K | · | · | · | $456.0K | · | · | · | $462.0K | · | · | · | $472.0K | · | · | |
| Accum. Depreciation | · | $430.0K | · | · | · | $397.0K | · | · | · | $362.0K | · | · | · | $314.0K | · | · | |
| Total Assets | $44M | $21M | $22M | $24M | $26M | $29M | $20M | $22M | $23M | $24M | $25M | $29M | $22M | $27M | $29M | $29M | |
| Accounts Payable | $677.0K | $608.0K | $617.0K | $665.0K | $761.0K | $492.0K | $786.0K | $646.0K | $601.0K | $618.0K | $462.0K | $562.0K | $423.0K | $397.0K | $524.0K | $434.0K | |
| Accrued Liabilities | $213.0K | $168.0K | $244.0K | $207.0K | $195.0K | $239.0K | $172.0K | $249.0K | $210.0K | $222.0K | $230.0K | $218.0K | $242.0K | $173.0K | $205.0K | $213.0K | |
| Current Liabilities | $2M | $2M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $4M | $3M | $3M | $2M | $3M | $3M | $3M | |
| Capital Leases | $896.0K | $712.0K | $0 | $0 | $0 | $22.0K | $80.0K | $137.0K | $194.0K | $295.0K | $348.0K | $400.0K | $475.0K | $521.0K | $614.0K | $658.0K | |
| Total Liabilities | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $5M | $6M | $5M | $6M | $6M | $6M | $7M | $7M | |
| Common Stock | $39.0K | $32.0K | $32.0K | $31.0K | $31.0K | $31.0K | $28.0K | $28.0K | $27.0K | $26.0K | $26.0K | $26.0K | $24.0K | $24.0K | $24.0K | $23.0K | |
| Retained Earnings | $-248M | $-242M | $-237M | $-232M | $-227M | $-222M | $-217M | $-212M | $-208M | $-203M | $-199M | $-193M | $-188M | $-183M | $-179M | $-174M | |
| AOCI | $-23.0K | $0 | $0 | $0 | $0 | $1.0K | $2.0K | $-7.0K | $-1.0K | $0 | $-3.0K | $-2.0K | $-2.0K | · | · | · | |
| Stockholders' Equity | $41M | $18M | $19M | $21M | $23M | $25M | $16M | $17M | $18M | $18M | $19M | $23M | $17M | $20M | $23M | $22M | |
| Liabilities + Equity | $44M | $21M | $22M | $24M | $26M | $29M | $20M | $22M | $23M | $24M | $25M | $29M | $22M | $27M | $29M | $29M | |
| Shares Outstanding | 38,716,000 | 32,354,000 | 31,510,000 | 31,090,000 | 30,704,000 | 30,540,000 | 28,289,000 | 27,610,000 | 26,885,000 | 26,107,000 | 25,784,000 | 25,770,000 | 24,330,000 | 23,973,000 | 23,854,000 | 23,457,000 |
Dòng tiền 11
| Chỉ Số | Xu hướng | 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 | $9.0K | $13.0K | $11.0K | $12.0K | $12.0K | $12.0K | $12.0K | $13.0K | $17.0K | $17.0K | $20.0K | $20.0K | $20.0K | $19.0K | $19.0K | $19.0K | |
| Stock-based Comp | $1M | $1M | $1M | $1M | $1M | $949.0K | $907.0K | $987.0K | $1M | $1M | $1M | $1M | $927.0K | $893.0K | $889.0K | $859.0K | |
| Other Non-cash | $51.0K | · | · | · | $-594.0K | · | · | · | $-368.0K | · | · | · | $-162.0K | · | · | · | |
| Operating Cash Flow | $-5M | $-3M | $-3M | $-4M | $-5M | $-3M | $-3M | $-3M | $-4M | $-3M | $-3M | $-4M | $-4M | $-3M | $-3M | $-3M | |
| CapEx | $0 | $22.0K | $13.0K | $10.0K | $4.0K | $8.0K | $0 | $6.0K | $0 | $0 | $13.0K | $3.0K | $15.0K | $13.0K | $7.0K | $3.0K | |
| Investing Cash Flow | $-27M | $-22.0K | $-13.0K | $-10.0K | $996.0K | $3M | $272.0K | $683.0K | $3M | $875.0K | $3M | $-6M | $-5M | $-13.0K | $-7.0K | $-3.0K | |
| Stock Issued | $3M | $2M | $2M | $792.0K | $2M | $13M | $2M | $2M | $4M | $2M | · | · | · | · | · | · | |
| Net Stock Activity | $3M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $27M | $2M | $2M | $1M | $2M | $12M | $2M | $2M | $4M | $2M | $-30.0K | $11M | $125.0K | $828.0K | $4M | $-106.0K | |
| Taxes Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Free Cash Flow | $-5M | · | · | · | $-5M | · | · | · | $-4M | · | · | · | $-4M | · | · | · |
Khả năng sinh lời 6
| Chỉ Số | Xu hướng | 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 | -1045.5% | · | -1063.6% | · | 100.0% | · | 86.4% | -2.8% | -83.3% | · | · | · | · | · | 100.0% | · | |
| Operating Margin | -57490.9% | · | -52663.6% | · | -136575.0% | · | -21818.2% | -6430.6% | -27966.7% | · | · | · | · | · | -232750.0% | · | |
| Net Margin | -55209.1% | · | -50663.6% | · | -130225.0% | · | -20886.4% | -6056.9% | -26788.9% | · | · | · | · | · | -230100.0% | · | |
| EBITDA Margin | -57409.1% | · | -52663.6% | · | -136275.0% | · | -21818.2% | -6430.6% | -27872.2% | · | · | · | · | · | -232750.0% | · | |
| ROA | -17.4% | · | -26.5% | -21.6% | -21.2% | · | -20.4% | -17.2% | -21.4% | · | -18.6% | -17.8% | -18.4% | · | -13.3% | -13.7% | |
| ROE | -19.0% | · | -31.9% | -25.6% | -25.0% | · | -26.0% | -21.4% | -27.6% | · | -23.9% | -22.9% | -24.1% | · | -17.0% | -15.9% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 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 | 19.3 | · | 7.2 | 8.1 | 8.6 | · | 5.3 | 6.0 | 6.8 | · | 7.1 | 8.2 | 7.1 | · | 8.5 | 8.0 | |
| Quick Ratio | 18.9 | · | 7.0 | 7.9 | 8.4 | · | 5.1 | 5.8 | 6.6 | · | 6.9 | 8.0 | 7.0 | · | 8.3 | 7.8 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -129.1 | · | -113.9 | -105.1 | -97.5 | · | -77.6 | -64.4 |
Hiệu quả 2
| Chỉ Số | Xu hướng | 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | 0.5 | · | 0.2 | 0.0 | 0.0 | · | 0.2 | 6.0 | · | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 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 | $26.0K | · | $37.0K | $98.0K | $116.0K | · | $112.0K | $90.0K | $18.0K | · | $2.0K | $2.0K | $377.0K | · | $377.0K | $375.0K | |
| Net Income TTM | $-22M | · | $-20M | $-19M | $-19M | · | $-19M | $-19M | $-20M | · | $-20M | $-19M | $-18M | · | $-17M | $-16M | |
| Market Cap | $148M | · | $139M | $157M | $123M | · | $74M | $105M | $166M | · | $161M | $226M | $155M | · | $242M | $220M | |
| P/E | -5.6 | · | -6.5 | -7.5 | -5.8 | · | -3.7 | -5.0 | -7.6 | · | -7.6 | -10.7 | -8.1 | · | -13.2 | -12.7 | |
| P/S | 5673.4 | · | 3764.2 | 1598.9 | 1058.8 | · | 664.3 | 1168.8 | 9200.6 | · | 80703.9 | 113001.4 | 411.1 | · | 641.0 | 586.7 | |
| P/B | 3.6 | · | 7.3 | 7.4 | 5.3 | · | 4.7 | 6.0 | 9.0 | · | 8.3 | 9.7 | 9.4 | · | 10.7 | 10.1 | |
| P / Tangible Book | 3.6 | · | 7.3 | 7.4 | 5.3 | · | 4.7 | 6.0 | 9.0 | · | 8.3 | 9.7 | 9.4 | · | 10.7 | 10.1 | |
| P / Cash Flow | -32.0 | · | · | · | -25.7 | · | · | · | -39.9 | · | · | · | -36.6 | · | · | · | |
| P / FCF | -32.0 | · | · | · | -25.7 | · | · | · | -39.9 | · | · | · | -36.5 | · | · | · | |
| Earnings Yield | -17.8% | · | -15.4% | -13.3% | -17.2% | · | -27.4% | -20.0% | -13.2% | · | -13.1% | -9.3% | -12.4% | · | -7.6% | -7.9% |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | $65.0K | $135.0K | $550.0K | $382.0K | $400.0K |
| Biên lợi nhuận gộp % | -393.8% | 8.9% | 94.9% | 78.8% | 100.0% |
| Biên lợi nhuận hoạt động % | -32496.9% | -14323.0% | -3759.4% | -4588.0% | -3882.2% |
| Thu nhập ròng | $-20M | $-18M | $-20M | $-17M | $-16M |
| EPS pha loãng | $-0.65 | $-0.68 | $-0.80 | $-0.75 | $-0.70 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | 9.8 | 7.6 | 5.3 | 7.4 | 10.5 |
| Tỷ lệ thanh toán nhanh | 9.6 | 7.5 | 5.1 | 7.3 | 10.4 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-15M | $-13M | $-15M | $-13M | $-13M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.