CBUS Cibus, Inc. - Class A Common Stock
$1,33
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 14, 2026
Phạm vi 52 tuần
$1–$4
8% of range
Đánh giá của nhà phân tích
BUY
9 analysts
Mục tiêu giá
$15
+1003% upside
P/E (TTM)
-0.6
ROE
-223.0%
Biên lợi nhuận ròng
-3492.3%
CBUS Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.33
Vốn Hóa
—
P/E (TTM)
-0.6
EPS (TTM)
$-2.78
Doanh thu (TTM)
$4M
Tỷ suất cổ tức
—
ROE
-223.0%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$1 – $4
CBUS 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
$4M
2016-12-31
→
2025-12-31
EPS
$-2.78
2020-12-31
→
2025-12-31
Dòng tiền tự do
$-51M
2017-12-31
→
2025-12-31
Biên lợi nhuận
-3492.3%
2019-12-31
→
2022-12-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
CBUS
Trung vị ngành
P/E (TTM)
-0.6
3.0
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
CBUS
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-2680.1%
—
Net Profit Margin (Biên lợi nhuận ròng)
-3492.3%
-665.6%
ROA
-38.8%
-52.0%
ROE
-223.0%
-97.6%
ROIC
-436.3%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
CBUS
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
0.0
Current Ratio (Tỷ số thanh toán hiện hành)
0.7
3.7
Quick Ratio (Tỷ lệ thanh toán nhanh)
0.6
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
CBUS
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-14.6%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
185.1%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-31.3%
—
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
CBUS
Trung vị ngành
CBUS 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
9 nhà phân tích
- Mua mạnh 2 22,2%
- Mua 5 55,6%
- Giữ 2 22,2%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-15
Trung vị
$16.00
← Dưới tất cả các mục tiêu
$1.33
Thấp
$3.00
Cao
$25.00
Mục tiêu trung vị
$16.00
+1103,0%
Mục tiêu trung bình
$14.67
+1002,8%
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
-0.02%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.33 | $-0.34 | 0.01% |
| Ngày 31 tháng 12 năm 2025 | $-0.59 | $-0.44 | -0.15% |
| Ngày 30 tháng 9 năm 2025 | $-0.44 | $-0.53 | 0.09% |
| Ngày 30 tháng 6 năm 2025 | $-0.61 | $-0.71 | 0.10% |
| Ngày 31 tháng 3 năm 2025 | $-0.74 | $-0.67 | -0.07% |
| Ngày 31 tháng 12 năm 2024 | $-0.87 | $-0.77 | -0.10% |
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 |
|---|---|---|---|---|---|---|
| CBUS | — | -0.6 | -14.6% | -3492.3% | -223.0% | — |
| EQ | $95M | -4.0 | 13.9% | — | -133.1% | — |
| COYA | $121M | -4.6 | 123.6% | -267.1% | -59.5% | — |
| CADL | $310M | -7.8 | — | — | -53.7% | — |
| KLRS | $193M | -3.0 | — | — | -65.8% | — |
| INO | $120M | -1.0 | -70.0% | -130000.0% | -322.8% | — |
| QTTB | $43M | 1.4 | — | 55.5% | 200.3% | — |
| PEPG | $448M | -3.1 | — | — | -82.0% | — |
| ALDX | $312M | -9.2 | — | — | -68.0% | — |
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 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $4M | $2M | $157.0K | $26M | $24M | · | $7M | $236.0K | $508.0K | $399.0K | |
| Cost of Revenue | · | · | · | $0 | $29M | $35M | · | $9M | · | $0 | $200.0K | |
| Gross Profit | · | · | · | $157.0K | $-3M | $-11M | · | $-2M | $236.0K | $508.0K | · | |
| R&D Expense | $44M | $50M | $42M | $12M | $11M | $11M | · | $12M | $10M | $12M | $6M | |
| SG&A Expense | $27M | $31M | $29M | $11M | · | $16M | · | $19M | $13M | $12M | $7M | |
| Operating Expenses | $101M | $263M | $321M | $23M | $27M | $33M | · | $38M | $28M | $26M | $13M | |
| Operating Income | $-98M | $-258M | $-319M | $-22M | $-29M | $-44M | · | $-40M | $-28M | $-26M | $-12M | |
| Interest Expense | · | · | · | $75.0K | $1M | $1M | · | $1M | $1M | $261.0K | $5.0K | |
| Interest Income | · | · | · | · | · | · | · | $2M | $2M | $260.0K | · | |
| Other Non-op | $400.0K | $9M | $-395.0K | $6M | $19.0K | $-126.0K | · | $-49.0K | $-46.0K | · | · | |
| Pretax Income | $-132M | $-283M | $-338M | $-17M | $-29M | $-45M | · | $-40M | $-28M | $-26M | $-12M | |
| Income Tax | $29.0K | $29.0K | $-4.0K | $0 | $0 | $0 | · | $0 | $0 | $0 | $0 | |
| Net Income | $-127M | $-251M | $-268M | $-17M | $-29M | $-45M | · | $-40M | $-28M | $-26M | $-12M | |
| EPS (Basic) | $-2.78 | $-10.83 | $-25.95 | $-18.36 | $-0.78 | $-1.32 | · | · | · | · | · | |
| EPS (Diluted) | $-2.78 | $-10.83 | $-25.95 | $-18.36 | $-0.78 | $-1.32 | · | · | · | · | · | |
| Shares (Basic) | 45,757,376 | 23,222,256 | 10,314,554 | 919,959 | 37,475,763 | 33,882,406 | · | · | · | · | · | |
| Shares (Diluted) | 45,757,376 | 23,222,256 | 10,314,554 | 919,959 | 37,475,763 | 33,882,406 | · | · | · | · | · | |
| EBITDA | $-92M | $-252M | $-314M | $-21M | $-27M | $-42M | · | $-38M | $-28M | $-26M | · |
Bảng cân đối kế toán 31
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $14M | $33M | $3M | $14M | $17M | · | $59M | $94M | $57M | $5M | |
| Short-term Investments | · | · | · | $0 | $0 | $12M | · | $0 | · | · | · | |
| Receivables | $503.0K | $1M | $530.0K | $0 | $0 | $5M | · | $1M | · | $0 | $110.0K | |
| Inventory | · | · | · | · | $0 | $1M | · | $3M | · | · | · | |
| Prepaid Expense | $2M | $1M | $2M | $606.0K | $859.0K | $4M | · | $808.0K | $1M | $626.0K | $282.0K | |
| Other Current Assets | · | · | · | · | · | · | · | · | $66.0K | $135.0K | · | |
| Current Assets | $12M | $17M | $35M | $4M | $15M | $40M | · | $64M | $96M | $57M | $5M | |
| PP&E (Net) | · | · | · | $5M | $22M | $23M | · | $23M | $22M | $14M | $11M | |
| PP&E (Gross) | · | · | · | $10M | $29M | $28M | · | $27M | $24M | $16M | $12M | |
| Accum. Depreciation | · | · | · | $6M | $8M | $6M | · | $4M | $2M | $1M | $732.0K | |
| Goodwill | $233M | $253M | $435M | $0 | · | · | · | · | · | · | · | |
| Intangibles | $32M | $34M | $35M | $158.0K | · | · | · | · | · | · | · | |
| Other Non-current Assets | $926.0K | $1M | $1M | $0 | $183.0K | $280.0K | · | $324.0K | $306.0K | $357.0K | $164.0K | |
| Total Assets | $305M | $350M | $544M | $22M | $37M | $63M | · | $88M | $119M | $72M | $17M | |
| Accounts Payable | $8M | $6M | $6M | $340.0K | $1M | $929.0K | · | $1M | $818.0K | $1M | $357.0K | |
| Accrued Liabilities | $2M | $2M | $2M | $173.0K | $339.0K | $3M | · | $3M | $2M | $449.0K | $363.0K | |
| Short-term Debt | · | · | · | $0 | · | · | · | · | · | · | · | |
| Current Liabilities | $17M | $20M | $21M | $2M | $5M | $7M | · | $7M | $7M | $4M | $3M | |
| Capital Leases | $30M | $31M | $17M | $13M | $0 | · | · | · | · | · | · | |
| Other Non-current Liabilities | $2M | $1M | $2M | $79.0K | $702.0K | $113.0K | · | $150.0K | $163.0K | $289.0K | · | |
| Total Liabilities | $283M | $252M | $206M | $15M | $23M | $26M | · | $26M | $25M | $15M | $4M | |
| Long-term Debt | $528.0K | $662.0K | $1M | $0 | · | · | · | · | · | · | · | |
| Total Debt | $528.0K | $662.0K | $1M | · | $0 | $2M | · | · | · | · | · | |
| Common Stock | · | · | · | $5.0K | $4.0K | $4.0K | · | $3.0K | $3.0K | $3.0K | $2.0K | |
| Paid-in Capital | $882M | $825M | $775M | $220M | · | · | · | · | · | · | · | |
| Retained Earnings | $-858M | $-731M | $-480M | $-212M | $-196M | $-167M | · | $-122M | $-82M | $-55M | $-29M | |
| Treasury Stock | $2M | $2M | $2M | $1M | $1M | $1M | · | $1M | $230.0K | · | · | |
| AOCI | $39.0K | $15.0K | $8.0K | $0 | · | · | · | $17.0K | · | · | · | |
| Stockholders' Equity | $22M | $92M | $293M | $7M | $14M | $37M | · | $63M | $93M | $57M | $13M | |
| Liabilities + Equity | $305M | $350M | $544M | $22M | $37M | $63M | · | $88M | $119M | $72M | $17M | |
| Shares Outstanding | · | 29,659,952 | 23,710,292 | 4,884,481 | 38,773,994 | 37,065,044 | · | 32,951,329 | 32,648,893 | 27,718,780 | 19,600,000 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $7M | $5M | $2M | $2M | $2M | · | $2M | $1M | $551.0K | · | |
| Stock-based Comp | $8M | $11M | $16M | $4M | $2M | $5M | · | $9M | $4M | $12M | $948.0K | |
| Deferred Tax | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $2M | $2M | $1M | $21.0K | · | · | · | · | · | · | · | |
| Restructuring | · | · | · | · | · | $685.0K | · | · | · | · | · | |
| Other Non-cash | $62M | $176M | $201M | $-8M | $6M | $-6M | · | $-3M | · | · | · | |
| Operating Cash Flow | $-51M | $-58M | $-46M | $-19M | $-19M | $-44M | · | $-32M | $-20M | $-13M | $-9M | |
| CapEx | $578.0K | $808.0K | $4M | $2M | $497.0K | $2M | · | $3M | $2M | $779.0K | $10M | |
| Investing Cash Flow | $-578.0K | $-808.0K | $55M | $-2M | $11M | $-13M | · | $-3M | $-2M | $-779.0K | $-10M | |
| Stock Issued | · | · | · | $12M | $4M | $15M | · | $0 | $58M | $61M | · | |
| Stock Repurchased | · | · | · | · | · | · | · | $800.0K | $200.0K | · | · | |
| Net Stock Activity | · | · | · | $12M | $4M | $15M | · | $-813.0K | $57M | $61M | · | |
| Financing Cash Flow | $47M | $41M | $20M | $10M | $4M | $15M | · | $-330.0K | $61M | $65M | · | |
| Net Change in Cash | $-5M | $-18M | $29M | $-11M | $-4M | $-42M | · | $-35M | $39M | $52M | $-20M | |
| Free Cash Flow | $-51M | $-59M | $-51M | $-21M | $-19M | $-45M | · | $-35M | $-22M | $-14M | · | |
| Levered FCF | · | · | · | $-21M | $-21M | $-47M | · | $-36M | $-23M | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | 100.0% | -9.9% | -47.3% | · | -27.2% | · | · | · | |
| Operating Margin | -2680.1% | -6062.8% | -17550.0% | -14248.4% | -112.9% | -183.8% | · | -543.8% | -11913.1% | -5076.6% | · | |
| Net Margin | -3492.3% | -5898.4% | -14729.1% | -10758.6% | -112.4% | -188.0% | · | -542.9% | -11820.8% | -5114.2% | · | |
| Pretax Margin | -3632.1% | -6632.7% | -18582.4% | -10758.6% | -112.4% | -188.0% | · | -542.9% | -11820.8% | -5114.2% | · | |
| EBITDA Margin | -2517.3% | -5901.9% | -17291.7% | -13271.3% | -103.9% | -175.9% | · | -521.7% | -11913.1% | -5076.6% | · | |
| ROA | -38.8% | -56.2% | -94.4% | -56.7% | -58.1% | -59.2% | · | -38.3% | -29.2% | -58.5% | · | |
| ROE | -223.0% | -138.6% | -70.7% | -210.1% | -194.9% | -124.9% | · | -58.8% | -28.8% | -73.6% | · | |
| ROIC | -436.3% | -278.4% | -108.1% | -309.3% | -207.6% | -114.2% | · | -63.5% | -30.1% | -44.9% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.9 | 1.7 | 2.5 | 3.1 | 5.7 | · | 8.8 | 13.6 | 13.5 | · | |
| Quick Ratio | 0.6 | 0.8 | 1.6 | 2.1 | 2.8 | 4.9 | · | 8.3 | 13.4 | 13.3 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | · | |
| Interest Coverage | · | · | · | -298.3 | -20.5 | -30.5 | · | -26.6 | -22.4 | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 | · | 0.1 | 0.0 | 0.0 | · | |
| Inventory Turnover | · | · | · | · | 41.3 | 17.7 | · | 7.2 | · | · | · | |
| Receivables Turnover | 4.7 | 5.5 | 6.9 | · | 10.6 | 7.9 | · | 13.0 | · | 9.2 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -14.6% | 134.6% | 1057.3% | -99.4% | 9.0% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 185.1% | -45.3% | -57.6% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -31.3% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4M | $4M | $2M | $157.0K | $26M | $24M | $7M | $7M | $236.0K | $508.0K | · | |
| Net Income TTM | $-127M | $-251M | $-268M | $-17M | $-29M | $-45M | $-40M | $-40M | $-28M | $-26M | · | |
| Market Cap | · | $82M | $466M | $361M | $4.13B | $7.82B | · | $11.55B | $16.91B | $30.53B | · | |
| Enterprise Value | · | $69M | $434M | · | $4.12B | $7.79B | · | · | · | · | · | |
| P/E | -0.6 | -0.3 | -0.8 | -0.4 | -136.5 | -159.8 | · | · | · | · | · | |
| P/S | · | 19.3 | 256.3 | 2302.2 | 158.9 | 327.9 | · | 1583.0 | 71661.6 | 60102.8 | · | |
| P/B | · | 0.9 | 1.6 | 50.0 | 292.2 | 212.1 | · | 184.8 | 181.1 | 531.2 | · | |
| P / Tangible Book | · | · | · | 51.1 | 292.2 | 212.1 | · | · | · | · | · | |
| P / Cash Flow | · | -1.4 | -10.1 | -18.7 | -219.5 | -179.1 | · | -361.5 | -835.1 | -2388.1 | · | |
| P / FCF | · | -1.4 | -9.2 | -17.3 | -213.9 | -172.0 | · | -330.7 | -765.3 | -2251.0 | · | |
| EV / EBITDA | · | -0.3 | -1.4 | · | -152.5 | -185.7 | · | · | · | · | · | |
| EV / FCF | · | -1.2 | -8.6 | · | -213.2 | -171.4 | · | · | · | · | · | |
| EV / Revenue | · | 16.1 | 239.0 | · | 158.4 | 326.7 | · | · | · | · | · | |
| Earnings Yield | -159.8% | -389.6% | -132.1% | -248.1% | -0.73% | -0.63% | · | · | · | · | · |
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 | $2M | $1M | $615.0K | $933.0K | $1M | $1M | $2M | $838.0K | $545.0K | $1M | $475.0K | $197.0K | $42.0K | $42.0K | $42.0K | $41.0K | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | $0 | $0 | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | · | $42.0K | · | $42.0K | $41.0K | |
| R&D Expense | $9M | $9M | $11M | $12M | $12M | $12M | $13M | $13M | $12M | $14M | $18M | $8M | $2M | $2M | $3M | $3M | |
| SG&A Expense | $5M | $5M | $5M | $7M | $10M | $7M | $8M | $9M | $7M | $7M | $9M | $11M | $2M | $1M | $3M | $4M | |
| Operating Expenses | $14M | $24M | $16M | $19M | $43M | $19M | $202M | $22M | $19M | $270M | $26M | $20M | $5M | $3M | $6M | $7M | |
| Operating Income | $-12M | $-23M | $-15M | $-18M | $-42M | $-18M | $-200M | $-21M | $-18M | $-269M | $-26M | $-19M | $-4M | $-3M | $-6M | $-7M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | $3.0K | · | $57.0K | $6.0K | |
| Other Non-op | $-2.0K | $-17.0K | $1.0K | $-23.0K | $439.0K | $354.0K | $8M | $2M | $-369.0K | $71.0K | $-876.0K | $1M | $-910.0K | $483.0K | $300.0K | $4M | |
| Pretax Income | $-21M | $-32M | $-24M | $-27M | $-49M | $-26M | $-201M | $-28M | $-27M | $-277M | $-35M | $-21M | $-5M | $-3M | $-6M | $-2M | |
| Income Tax | $7.0K | $6.0K | $-6.0K | $27.0K | $2.0K | $6.0K | $13.0K | $-4.0K | $14.0K | $-4.0K | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-21M | $-31M | $-24M | $-25M | $-47M | $-23M | $-180M | $-25M | $-23M | $-217M | $-26M | $-19M | $-5M | $-3M | $-6M | $-2M | |
| EPS (Basic) | $-0.33 | $-0.39 | $-0.44 | $-0.61 | $-1.34 | $-0.94 | $-7.63 | $-1.14 | $-1.12 | $-15.85 | $-1.59 | $-3.05 | $-5.46 | $-8.00 | $-6.36 | $-2.66 | |
| EPS (Diluted) | $-0.33 | $-0.39 | $-0.44 | $-0.61 | $-1.34 | $-0.94 | $-7.63 | $-1.14 | $-1.12 | $-15.85 | $-1.59 | $-3.05 | $-5.46 | $-8.00 | $-6.36 | $-2.66 | |
| Shares (Basic) | 65,202,244 | -83,839,985 | 52,925,776 | 41,618,893 | 35,052,692 | -43,079,410 | 23,586,746 | 21,851,982 | 20,862,938 | -13,450,832 | 16,641,127 | 6,136,114 | 988,145 | -5,151,028 | 935,702 | 933,274 | |
| Shares (Diluted) | 65,202,244 | -83,839,985 | 52,925,776 | 41,618,893 | 35,052,692 | -43,079,410 | 23,586,746 | 21,851,982 | 20,862,938 | -13,450,832 | 16,641,127 | 6,136,114 | 988,145 | -5,151,028 | 935,702 | 933,274 | |
| EBITDA | $-11M | · | $-15M | $-18M | $-40M | · | $-200M | $-21M | $-17M | · | $-26M | $-19M | $-4M | · | $-6M | $-7M |
Bảng cân đối kế toán 27
| 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 | $30M | $10M | $24M | $36M | $24M | $14M | $29M | $30M | $25M | $33M | $32M | $51M | $2M | $3M | $7M | $11M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Receivables | $2M | $503.0K | $604.0K | $953.0K | $950.0K | $1M | $1M | $1M | $650.0K | $530.0K | $560.0K | $858.0K | · | $0 | · | · | |
| Prepaid Expense | $1M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $529.0K | $606.0K | $739.0K | $1M | |
| Current Assets | $33M | $12M | $26M | $40M | $26M | $17M | $32M | $33M | $27M | $35M | $34M | $55M | $3M | $4M | $8M | $13M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | · | · | $4M | · | $5M | $5M | |
| Goodwill | $233M | $233M | $233M | $233M | $233M | $253M | $253M | $435M | $435M | $435M | $585M | $585M | · | $0 | · | · | |
| Intangibles | $31M | $32M | $32M | $33M | $33M | $34M | $34M | $34M | $35M | $35M | $135M | $135M | · | $158.0K | · | · | |
| Other Non-current Assets | $824.0K | $926.0K | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | $1M | $105.0K | $0 | $163.0K | $169.0K | |
| Total Assets | $324M | $305M | $330M | $346M | $335M | $350M | $368M | $553M | $533M | $544M | $796M | $814M | $20M | $22M | $27M | $32M | |
| Accounts Payable | $5M | $8M | $6M | $6M | $7M | $6M | $7M | $6M | $7M | $6M | $6M | $4M | $327.0K | $340.0K | $435.0K | $519.0K | |
| Accrued Liabilities | · | $2M | · | · | · | $2M | · | · | · | $2M | $5M | $5M | $1M | $173.0K | $380.0K | $262.0K | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | $1M | · | · | · | |
| Current Liabilities | $14M | $17M | $21M | $22M | $21M | $20M | $22M | $29M | $22M | $21M | $25M | $22M | $4M | $2M | $4M | $5M | |
| Capital Leases | $29M | $30M | $30M | $31M | $31M | $31M | $32M | $33M | $16M | $17M | $19M | $19M | $13M | $13M | $14M | $14M | |
| Other Non-current Liabilities | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $61.0K | $79.0K | $80.0K | $68.0K | |
| Total Liabilities | $289M | $283M | $278M | $272M | $261M | $252M | $247M | $246M | $213M | $206M | $204M | $193M | $18M | $15M | $18M | $18M | |
| Long-term Debt | $267.0K | $528.0K | $778.0K | $1M | $514.0K | $662.0K | $628.0K | $769.0K | $968.0K | $1M | $2M | $2M | · | $0 | · | · | |
| Total Debt | $267.0K | · | $778.0K | $1M | $514.0K | · | $628.0K | $769.0K | $968.0K | · | $2M | $2M | $1M | · | · | · | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | · | · | $5.0K | · | $5.0K | $5.0K | |
| Paid-in Capital | $917M | $882M | $879M | $878M | $850M | $825M | $818M | $801M | $783M | $775M | $728M | $722M | · | $220M | · | · | |
| Retained Earnings | $-879M | $-858M | $-827M | $-803M | $-778M | $-731M | $-708M | $-528M | $-503M | $-480M | $-263M | $-236M | $-218M | $-212M | $-209M | $-203M | |
| Treasury Stock | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | |
| AOCI | $25.0K | $39.0K | $45.0K | $43.0K | $27.0K | $15.0K | $-15.0K | $-21.0K | $-17.0K | $8.0K | $10.0K | $-2.0K | · | $0 | · | · | |
| Stockholders' Equity | $35M | $22M | $50M | $72M | $70M | $92M | $108M | $270M | $278M | $293M | $463M | $484M | $3M | $7M | $9M | $14M | |
| Liabilities + Equity | $324M | $305M | $330M | $346M | $335M | $350M | $368M | $553M | $533M | $544M | $796M | $814M | $20M | $22M | $27M | $32M | |
| Shares Outstanding | · | · | 54,264,505 | 54,192,786 | 34,370,111 | · | 29,542,146 | 26,127,933 | 24,157,606 | · | 21,302,632 | 21,249,037 | 4,973,088 | · | 46,809,268 | 46,715,542 |
Dòng tiền 12
| 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 | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $705.0K | $486.0K | $376.0K | $395.0K | $393.0K | |
| Stock-based Comp | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $6M | $5M | $828.0K | $1M | $1M | $1M | |
| Amort. of Intangibles | $455.0K | $455.0K | $455.0K | $454.0K | $455.0K | $458.0K | $458.0K | $459.0K | $458.0K | $458.0K | $459.0K | $155.0K | $53.0K | $5.0K | $5.0K | $6.0K | |
| Other Non-cash | $7M | · | · | · | $31M | · | · | · | $6M | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $-11M | $-13M | $-12M | $-14M | $-12M | $-14M | $-14M | $-17M | $-13M | $-17M | $-15M | $-12M | $-2M | $-4M | $-4M | $-5M | |
| CapEx | $115.0K | $86.0K | $108.0K | $93.0K | $291.0K | $56.0K | $355.0K | $169.0K | $228.0K | $449.0K | $3M | $560.0K | $0 | $11.0K | $220.0K | $744.0K | |
| Investing Cash Flow | $-72.0K | $-86.0K | $-108.0K | $-93.0K | $-291.0K | $-56.0K | $-355.0K | $-169.0K | $-228.0K | $-449.0K | $-3M | $59M | $0 | $-11.0K | $-220.0K | $-744.0K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $0 | · | |
| Financing Cash Flow | $32M | $-458.0K | $-725.0K | $27M | $21M | $-306.0K | $13M | $23M | $6M | $18M | $-619.0K | $2M | $903.0K | $95.0K | $-164.0K | $-353.0K | |
| Net Change in Cash | $20M | $-14M | $-13M | $13M | $9M | $-14M | $-1M | $6M | $-8M | $816.0K | $-19M | $49M | $-1M | $-4M | $-5M | $-6M | |
| Free Cash Flow | $-12M | · | · | · | $-12M | · | · | · | $-14M | · | · | · | $-2M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-2M | · | · | · |
Khả năng sinh lời 8
| 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 | · | · | · | · | · | · | · | · | · | · | · | · | 100.0% | · | 100.0% | 100.0% | |
| Operating Margin | -721.0% | · | -2510.2% | -1923.5% | -4020.4% | · | -12023.8% | -2563.5% | -3385.9% | · | -5430.9% | -9802.5% | -10626.2% | · | -14769.0% | -16500.0% | |
| Net Margin | -1262.5% | · | -3827.8% | -2719.4% | -4534.4% | · | -10795.9% | -2969.3% | -4300.0% | · | -5564.0% | -9487.3% | -12842.9% | · | -14166.7% | -6061.0% | |
| Pretax Margin | -1262.0% | · | -3952.7% | -2843.6% | -4776.6% | · | -12084.3% | -3398.8% | -4946.4% | · | -7269.1% | -10410.7% | -12842.9% | · | -14166.7% | -6061.0% | |
| EBITDA Margin | -649.8% | · | -2510.2% | -1923.5% | -3862.4% | · | -12023.8% | -2563.5% | -3056.7% | · | -5430.9% | -9802.5% | -9469.0% | · | -14769.0% | -16500.0% | |
| ROA | -6.4% | · | -6.7% | -5.6% | -10.8% | · | -30.9% | -3.6% | -8.5% | · | -6.4% | -4.4% | -18.4% | · | -18.0% | -6.2% | |
| ROE | -40.1% | · | -29.7% | -14.8% | -26.9% | · | -63.0% | -6.6% | -16.7% | · | -11.2% | -7.5% | -61.3% | · | -48.2% | -13.9% | |
| ROIC | -33.9% | · | -30.2% | -24.5% | -58.7% | · | -184.3% | -7.9% | -6.6% | · | -5.5% | -4.0% | -121.7% | · | -70.1% | -49.2% |
Thanh khoản & Khả năng thanh toán 5
| 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 | 2.4 | · | 1.3 | 1.8 | 1.2 | · | 1.4 | 1.1 | 1.2 | · | 1.4 | 2.4 | 0.6 | · | 1.9 | 2.9 | |
| Quick Ratio | 2.3 | · | 1.2 | 1.7 | 1.2 | · | 1.4 | 1.1 | 1.2 | · | 1.3 | 2.3 | 0.5 | · | 1.7 | 2.5 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.4 | · | · | · | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | -1487.7 | · | -108.8 | -1127.5 |
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 | 1.3 | · | 0.7 | 0.9 | 1.3 | · | 1.9 | 0.9 | 0.5 | · | 1.2 | 0.1 | · | · | · | · |
Định giá (TTM) 14
| 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 | $4M | · | $4M | $4M | $4M | · | $4M | $2M | $1M | · | $756.0K | $322.0K | $157.0K | · | $8M | $20M | |
| Net Income TTM | $-117M | · | $-276M | $-277M | $-275M | · | $-255M | $-93M | $-74M | · | $-56M | $-33M | $-19M | · | $-21M | $-20M | |
| Market Cap | · | · | $70M | $75M | $64M | · | $96M | $257M | $543M | · | $388M | $223M | $85M | · | $403M | $565M | |
| Enterprise Value | · | · | $47M | $39M | $41M | · | $68M | $228M | $519M | · | $358M | $175M | $83M | · | · | · | |
| P/E | -0.7 | · | -0.1 | -0.1 | -0.2 | · | -0.3 | -1.4 | -2.0 | · | -1.1 | -0.6 | -1.1 | · | -0.8 | -2.8 | |
| P/S | · | · | 16.5 | 16.7 | 15.7 | · | 27.3 | 125.2 | 431.0 | · | 513.4 | 692.9 | 538.5 | · | 51.1 | 28.7 | |
| P/B | · | · | 1.4 | 1.0 | 0.9 | · | 0.9 | 1.0 | 2.0 | · | 0.8 | 0.5 | 31.7 | · | 45.5 | 41.1 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | · | · | 31.7 | · | 45.5 | 41.1 | |
| P / Cash Flow | · | · | · | · | -5.4 | · | · | · | -40.3 | · | · | · | -35.6 | · | · | · | |
| P / FCF | · | · | · | · | -5.3 | · | · | · | -39.6 | · | · | · | -35.6 | · | · | · | |
| EV / EBITDA | · | · | -3.0 | -2.2 | -1.0 | · | -0.3 | -10.6 | -31.2 | · | -13.9 | -9.0 | -21.0 | · | · | · | |
| EV / FCF | · | · | · | · | -3.4 | · | · | · | -37.9 | · | · | · | -35.2 | · | · | · | |
| EV / Revenue | · | · | 11.0 | 8.8 | 10.1 | · | 19.3 | 111.0 | 412.3 | · | 473.6 | 541.9 | 531.8 | · | · | · | |
| Earnings Yield | -137.4% | · | -776.7% | -776.8% | -600.5% | · | -352.2% | -70.0% | -50.0% | · | -90.3% | -166.9% | -93.1% | · | -122.8% | -35.8% |
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 | $4M | $4M | $2M | $157.0K | $26M |
| Biên lợi nhuận gộp % | — | — | — | 100.0% | -9.9% |
| Biên lợi nhuận hoạt động % | -2680.1% | -6062.8% | -17550.0% | -14248.4% | -112.9% |
| Thu nhập ròng | $-127M | $-251M | $-268M | $-17M | $-29M |
| EPS pha loãng | $-2.78 | $-10.83 | $-25.95 | $-18.36 | $-0.78 |
Bảng cân đối kế toán
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Tỷ số thanh toán hiện hành | 0.7 | 0.9 | 1.7 | 2.5 | 3.1 |
| Tỷ lệ thanh toán nhanh | 0.6 | 0.8 | 1.6 | 2.1 | 2.8 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-51M | $-59M | $-51M | $-21M | $-19M |
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.