GWH ESS Tech, Inc. Common Stock
$1,12
Giá · Tháng 5 1, 2026
Cơ bản tính đến Tháng 3 5, 2026
Phạm vi 52 tuần
$1–$14
3% of range
Đánh giá của nhà phân tích
BUY
5 analysts
Mục tiêu giá
$2
+123% upside
P/E (TTM)
-0.4
ROE
-1064.2%
Biên lợi nhuận ròng
-4007.6%
GWH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.12
Vốn Hóa
$42M
P/E (TTM)
-0.4
EPS (TTM)
$-4.34
Doanh thu (TTM)
$2M
Tỷ suất cổ tức
—
ROE
-1064.2%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$1 – $14
GWH Biểu đồ giá cổ phiếu Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$2M
2020-12-31
→
2025-12-31
EPS
$-4.34
2020-12-31
→
2025-12-31
Dòng tiền tự do
$-54M
2021-12-31
→
2025-12-31
Biên lợi nhuận
-4007.6%
2023-12-31
→
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
GWH
Trung vị ngành
P/E (TTM)
-0.4
—
P/S (TTM)
26.6
1.0
P/B
4.9
3.7
Price / FCF (Giá / FCF)
-0.8
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
GWH
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
-1748.1%
14.9%
Operating Margin (Biên lợi nhuận hoạt động)
-3626.5%
—
Net Profit Margin (Biên lợi nhuận ròng)
-4007.6%
-18.4%
ROA
-103.2%
-58.7%
ROE
-1064.2%
-74.0%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
GWH
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
1.0
1.0
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
GWH
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-74.9%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
21.0%
—
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
GWH
Trung vị ngành
GWH 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
5 nhà phân tích
- Mua mạnh 1 20,0%
- Mua 3 60,0%
- Giữ 1 20,0%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
1 nhà phân tích · 2026-04-28
Thấp
$2.50
Cao
$2.50
Mục tiêu trung vị
$2.50
+123,3%
Mục tiêu trung bình
$2.50
+123,3%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Середній сюрприз
-0.10%
Báo cáo tiếp theo
Tháng 5 13, 2026
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 12 năm 2025 | $-1.20 | $-0.77 | -0.43% |
| Ngày 30 tháng 9 năm 2025 | $-0.73 | $-1.02 | 0.29% |
| Ngày 30 tháng 6 năm 2025 | $-0.90 | $-0.87 | -0.03% |
| Ngày 31 tháng 3 năm 2025 | $-1.50 | $-1.25 | -0.25% |
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 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $2M | $6M | $8M | $894.0K | $0 | $0 | |
| Cost of Revenue | $29M | $52M | $20M | $0 | · | · | |
| Gross Profit | $-28M | $-45M | $-13M | $894.0K | · | · | |
| R&D Expense | $8M | $12M | $43M | $72M | $30M | $13M | |
| SG&A Expense | $18M | $24M | $23M | $27M | $27M | $3M | |
| Operating Expenses | $30M | $44M | $73M | $106M | $61M | $17M | |
| Operating Income | $-57M | $-90M | $-86M | $-105M | $-61M | $-17M | |
| Interest Expense | · | · | · | · | $2M | $132.0K | |
| Other Non-op | $-807.0K | $-113.0K | $773.0K | $-452.0K | $926.0K | $-67.0K | |
| Income Tax | $0 | · | · | · | · | · | |
| Net Income | $-63M | $-86M | $-78M | $-78M | $-477M | $-30M | |
| EPS (Basic) | $-4.34 | $-7.32 | $-7.27 | $-0.51 | $-5.73 | $-0.52 | |
| EPS (Diluted) | $-4.34 | $-7.32 | $-7.27 | $-0.51 | $-5.73 | $-0.52 | |
| Shares (Basic) | 14,601,626 | 11,773,596 | 10,663,909 | 152,676,155 | 83,256,431 | 58,880,742 | |
| Shares (Diluted) | 14,601,626 | 11,773,596 | 10,663,909 | 152,676,155 | 83,256,431 | 58,880,742 | |
| EBITDA | $-52M | $-85M | $-79M | $-104M | $-61M | · |
Bảng cân đối kế toán 26
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $13M | $20M | $35M | $239M | $5M | |
| Receivables | $13.0K | $215.0K | $2M | $5M | $451.0K | $0 | |
| Inventory | $140.0K | $6M | $3M | $0 | · | · | |
| Prepaid Expense | $3M | $5M | $3M | $6M | $5M | $793.0K | |
| Current Assets | $26M | $43M | $118M | $152M | $246M | $7M | |
| PP&E (Net) | $17M | $21M | $16M | $18M | $5M | $2M | |
| PP&E (Gross) | $36M | $34M | $26M | $20M | $6M | $3M | |
| Accum. Depreciation | $19M | $14M | $9M | $3M | $2M | $1M | |
| Intangibles | $3M | $5M | $5M | $0 | · | · | |
| Other Non-current Assets | $634.0K | $760.0K | $833.0K | $271.0K | $105.0K | $0 | |
| Total Assets | $51M | $72M | $143M | $174M | $250M | $9M | |
| Accounts Payable | $3M | $8M | $3M | $3M | $2M | $522.0K | |
| Accrued Liabilities | · | · | · | · | · | $99.1K | |
| Short-term Debt | · | · | $0 | $2M | $2M | $6M | |
| Current Liabilities | $25M | $28M | $20M | $28M | $14M | $8M | |
| Capital Leases | $2M | $0 | $957.0K | $3M | $0 | · | |
| Other Non-current Liabilities | $41.0K | $125.0K | $0 | $85.0K | $552.0K | $2M | |
| Total Liabilities | $43M | $43M | $40M | $37M | $45M | $37M | |
| Long-term Debt | · | · | $0 | $2M | $4M | $6M | |
| Total Debt | · | · | $0 | $4M | $6M | · | |
| Common Stock | $2.0K | $1.0K | $1.0K | $16.0K | $16.0K | $6.0K | |
| Paid-in Capital | $854M | $811M | $800M | $756M | $746M | $35M | |
| Retained Earnings | $-846M | $-782M | $-696M | $-619M | $-541M | $-63M | |
| Stockholders' Equity | $9M | $29M | $103M | $137M | $205M | $-28M | |
| Liabilities + Equity | $51M | $72M | $143M | $174M | $250M | $9M | |
| Shares Outstanding | 22,377,003 | 11,986,516 | 11,614,127 | 10,254,755 | 151,839,058 | 58,919,345 |
Dòng tiền 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $6M | $5M | $7M | $2M | $572.0K | · | |
| Stock-based Comp | $5M | $12M | $11M | $12M | $8M | $310.0K | |
| Amort. of Intangibles | $300.0K | $300.0K | $67.0K | · | · | · | |
| Other Non-cash | $2M | $-2M | $6M | $-17M | · | · | |
| Operating Cash Flow | $-50M | $-72M | $-55M | $-82M | $-52M | $-17M | |
| CapEx | $3M | $7M | $6M | $14M | $3M | $502.0K | |
| Investing Cash Flow | $8M | $65M | $15M | $-118M | $-3M | $-502.0K | |
| Financing Cash Flow | $43M | $174.0K | $26M | $-4M | $288M | $5M | |
| Net Change in Cash | $706.0K | $-7M | $-14M | $-204M | $234M | $-12M | |
| Free Cash Flow | $-54M | $-80M | $-61M | $-96M | $-55M | · |
Khả năng sinh lời 6
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | -1748.1% | -720.5% | -171.8% | · | · | · | |
| Operating Margin | -3626.5% | -1426.5% | -1139.3% | -11800.0% | · | · | |
| Net Margin | -4007.6% | -1369.7% | -1028.9% | -8721.4% | · | · | |
| EBITDA Margin | -3263.9% | -1351.5% | -1052.9% | -11629.6% | · | · | |
| ROA | -103.2% | -80.2% | -49.0% | -36.8% | -368.1% | · | |
| ROE | -1064.2% | -220.8% | -70.6% | -52.8% | 1528.5% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.6 | 6.0 | 5.4 | 18.0 | 4.9 | |
| Quick Ratio | 0.6 | 0.5 | 1.1 | 1.4 | 17.6 | 3.4 | |
| Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | · | |
| LT Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | · | |
| Interest Coverage | · | · | · | · | -32.1 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | · | |
| Inventory Turnover | 10.1 | 11.5 | 12.2 | · | · | · | |
| Receivables Turnover | 13.9 | 5.7 | 2.2 | 0.3 | 0.0 | · |
Tỷ lệ tăng trưởng 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -74.9% | -16.5% | 743.4% | · | · | · | |
| Revenue CAGR 3Y | 21.0% | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $2M | $6M | $8M | $894.0K | $0 | $0 | |
| Net Income TTM | $-63M | $-86M | $-78M | $-78M | $-477M | $-30M | |
| Market Cap | $42M | $70M | $2.98B | $5.61B | $26.06B | · | |
| Enterprise Value | · | · | $2.96B | $5.58B | $25.82B | · | |
| P/E | -0.4 | -0.8 | -2.4 | -71.5 | -29.9 | · | |
| P/S | 26.6 | 11.2 | 395.1 | 6271.6 | · | · | |
| P/B | 4.9 | 2.4 | 28.8 | 40.9 | 127.0 | · | |
| P / Tangible Book | 7.1 | 2.9 | 30.3 | 40.9 | 127.0 | · | |
| P / Cash Flow | -0.8 | -1.0 | -54.3 | -68.7 | -502.5 | · | |
| P / FCF | -0.8 | -0.9 | -49.1 | -58.5 | -477.1 | · | |
| EV / EBITDA | · | · | -37.3 | -53.6 | -426.1 | · | |
| EV / FCF | · | · | -48.8 | -58.2 | -472.8 | · | |
| EV / Revenue | · | · | 392.4 | 6236.6 | · | · | |
| Earnings Yield | -230.8% | -124.5% | -42.5% | -1.4% | -3.3% | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | 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 | $-2M | $214.0K | $2M | $599.0K | $3M | $359.0K | $348.0K | $3M | $3M | $2M | $3M | $372.0K | $16.0K | $192.0K | $686.0K | $0 | |
| Cost of Revenue | $8M | $5M | $7M | $9M | $16M | $13M | $12M | $11M | $10M | $10M | $0 | $0 | $0 | $0 | · | · | |
| Gross Profit | $-10M | $-5M | $-5M | $-8M | $-13M | $-12M | $-11M | $-8M | $-8M | $-9M | $3M | $372.0K | $16.0K | $192.0K | · | · | |
| R&D Expense | $3M | $1M | $1M | $2M | $3M | $3M | $3M | $4M | $4M | $2M | $19M | $18M | $23M | $20M | $16M | $13M | |
| SG&A Expense | $5M | $4M | $4M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $7M | $6M | $7M | $8M | |
| Operating Expenses | $8M | $5M | $6M | $10M | $10M | $11M | $12M | $11M | $12M | $9M | $27M | $25M | $31M | $28M | $25M | $22M | |
| Operating Income | $-18M | $-10M | $-12M | $-18M | $-23M | $-24M | $-23M | $-19M | $-19M | $-18M | $-24M | $-24M | $-31M | $-28M | $-24M | $-22M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $29.0K | |
| Other Non-op | $-730.0K | $-108.0K | $12.0K | $19.0K | $-115.0K | $39.0K | $18.0K | $-55.0K | $35.0K | $17.0K | $63.0K | $658.0K | $-139.0K | $-62.0K | $-255.0K | $4.0K | |
| Income Tax | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | $0 | |
| Net Income | $-24M | $-10M | $-11M | $-18M | $-23M | $-22M | $-22M | $-18M | $-16M | $-17M | $-23M | $-22M | $-25M | $-32M | $-16M | $-6M | |
| EPS (Basic) | $-1.21 | $-0.73 | $-0.90 | $-1.50 | $-1.98 | $-1.90 | $-1.87 | $-1.57 | $-5.39 | $-1.59 | $-0.15 | $-0.14 | $-0.16 | $-0.21 | $-0.10 | $-0.04 | |
| EPS (Diluted) | $-1.21 | $-0.73 | $-0.90 | $-1.50 | $-1.98 | $-1.90 | $-1.87 | $-1.57 | $-5.39 | $-1.59 | $-0.15 | $-0.14 | $-0.16 | $-0.21 | $-0.10 | $-0.04 | |
| Shares (Basic) | -23,857,736 | 14,154,333 | 12,271,587 | 12,033,442 | -23,392,524 | 11,814,580 | 11,717,238 | 11,634,302 | -308,832,070 | 10,471,738 | 154,900,330 | 154,123,911 | -304,592,944 | 152,861,300 | 152,723,980 | 151,683,819 | |
| Shares (Diluted) | -23,857,736 | 14,154,333 | 12,271,587 | 12,033,442 | -23,392,524 | 11,814,580 | 11,717,238 | 11,634,302 | -308,832,070 | 10,471,738 | 154,900,330 | 154,123,911 | -304,592,944 | 152,861,300 | 152,723,980 | 151,683,819 | |
| EBITDA | · | $-10M | $-12M | $-17M | · | $-24M | $-23M | $-18M | · | $-18M | $-24M | $-23M | · | $-28M | $-24M | $-22M |
Bảng cân đối kế toán 25
| Chỉ Số | Xu hướng | 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 | $14M | $4M | $797.0K | $8M | $13M | $13M | $37M | $36M | $20M | $37M | $30M | $88M | $35M | $43M | $113M | $212M | |
| Receivables | $13.0K | $108.0K | $148.0K | $253.0K | $215.0K | $413.0K | $981.0K | $1M | $2M | $1M | $1M | $689.0K | $5M | $80.0K | $2M | $3M | |
| Inventory | $140.0K | $5M | $5M | $7M | $6M | $7M | $4M | $3M | $3M | $2M | · | · | $0 | · | · | · | |
| Prepaid Expense | $3M | $2M | $5M | $3M | $5M | $5M | $4M | $4M | $3M | $2M | $3M | $4M | $6M | $3M | $3M | $4M | |
| Current Assets | $26M | $12M | $11M | $24M | $43M | $69M | $85M | $98M | $118M | $131M | $105M | $125M | $152M | $171M | $199M | $221M | |
| PP&E (Net) | $17M | $18M | $22M | $23M | $21M | $20M | $18M | $17M | $16M | $18M | $18M | $18M | $18M | $16M | $12M | $10M | |
| PP&E (Gross) | $36M | $36M | $38M | $38M | $34M | $32M | $29M | $27M | $26M | $24M | $23M | $22M | $20M | $18M | $14M | $12M | |
| Accum. Depreciation | $19M | $18M | $16M | $15M | $14M | $12M | $12M | $10M | $9M | $6M | $5M | $4M | $3M | $2M | $2M | $2M | |
| Intangibles | $3M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | · | · | $0 | · | · | · | |
| Other Non-current Assets | $634.0K | $639.0K | $646.0K | $780.0K | $760.0K | $763.0K | $785.0K | $816.0K | $833.0K | $824.0K | $115.0K | $239.0K | $271.0K | $305.0K | $234.0K | $261.0K | |
| Total Assets | $51M | $36M | $40M | $54M | $72M | $97M | $111M | $124M | $143M | $159M | $128M | $147M | $174M | $192M | $216M | $235M | |
| Accounts Payable | $3M | $9M | $11M | $10M | $8M | $11M | $6M | $3M | $3M | $3M | $3M | $3M | $3M | $1M | $1M | $2M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | $0 | $1M | $2M | $2M | $2M | $3M | $2M | |
| Current Liabilities | $25M | $24M | $24M | $22M | $28M | $32M | $26M | $20M | $20M | $19M | $23M | $23M | $28M | $22M | $22M | $18M | |
| Capital Leases | $2M | · | · | · | $0 | $451.0K | $884.0K | $610.0K | $957.0K | $1M | $2M | $2M | $3M | $3M | $3M | $4M | |
| Other Non-current Liabilities | $41.0K | $62.0K | $83.0K | $104.0K | $125.0K | $109.0K | · | · | $0 | $0 | $0 | $80.0K | $85.0K | $91.0K | $96.0K | $101.0K | |
| Total Liabilities | $43M | $38M | $36M | $42M | $43M | $47M | $42M | $36M | $40M | $42M | $30M | $30M | $37M | $34M | $29M | $36M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $1M | $2M | $2M | $2M | $3M | $3M | |
| Total Debt | · | · | · | · | · | · | · | · | · | $0 | $2M | $3M | · | $5M | $6M | $5M | |
| Common Stock | $2.0K | $2.0K | $1.0K | $1.0K | $1.0K | $1.0K | $18.0K | $18.0K | $1.0K | $18.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | $16.0K | |
| Paid-in Capital | $854M | $820M | $815M | $812M | $811M | $808M | $805M | $802M | $800M | $796M | $761M | $758M | $756M | $752M | $749M | $746M | |
| Retained Earnings | $-846M | $-822M | $-811M | $-800M | $-782M | $-759M | $-736M | $-714M | $-696M | $-680M | $-663M | $-640M | $-619M | $-594M | $-562M | $-546M | |
| Stockholders' Equity | $9M | $-2M | $3M | $12M | $29M | $49M | $69M | $88M | $103M | $116M | $97M | $117M | $137M | $158M | $187M | $199M | |
| Liabilities + Equity | $51M | $36M | $40M | $54M | $72M | $97M | $111M | $124M | $143M | $159M | $128M | $147M | $174M | $192M | $216M | $235M | |
| Shares Outstanding | 22,377,003 | 15,390,884 | 12,896,146 | 12,103,750 | 11,986,516 | 11,882,581 | 176,822,039 | 174,898,086 | 11,614,127 | 173,007,592 | 155,570,588 | 154,344,930 | 153,821,339 | 152,919,714 | 152,815,648 | 152,606,563 |
Dòng tiền 10
| Chỉ Số | Xu hướng | 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 | $1M | $1M | $2M | $2M | $1M | $781.0K | $1M | $1M | $3M | $1M | $1M | $1M | $695.0K | $365.0K | $267.0K | $196.0K | |
| Stock-based Comp | $1M | $1M | $1M | $1M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | |
| Amort. of Intangibles | $99.0K | $67.0K | $67.0K | $67.0K | $-101.0K | $200.0K | $134.0K | $67.0K | $67.0K | $0 | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | $-3M | · | · | · | $-5M | · | · | · | $255.0K | · | · | · | · | |
| Operating Cash Flow | $-14M | $-6M | $-12M | $-18M | $-20M | $-18M | $-15M | $-19M | $-16M | $-1M | $-19M | $-19M | $-25M | $-22M | $-15M | $-19M | |
| CapEx | $2M | $-417.0K | $729.0K | $762.0K | $3M | $2M | $612.0K | $953.0K | $2M | $769.0K | $830.0K | $3M | $3M | $3M | $4M | $4M | |
| Investing Cash Flow | $-10M | $417.0K | $4M | $13M | $21M | $-6M | $15M | $35M | $-928.0K | $-18M | $-38M | $72M | $17M | $-47M | $-84M | $-4M | |
| Financing Cash Flow | $35M | $8M | $816.0K | $-13.0K | $125.0K | $-8.0K | $138.0K | $-81.0K | $65.0K | $26M | $-139.0K | $-303.0K | $148.0K | $-534.0K | $-443.0K | $-3M | |
| Net Change in Cash | $11M | $3M | $-8M | $-5M | $520.0K | $-24M | $412.0K | $16M | $-17M | $7M | $-57M | $53M | $-8M | $-69M | $-100M | $-27M | |
| Free Cash Flow | · | · | · | $-19M | · | · | · | $-20M | · | · | · | $-21M | · | · | · | $-23M |
Khả năng sinh lời 6
| Chỉ Số | Xu hướng | 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 | · | -2207.9% | -216.3% | -1360.1% | · | -3449.0% | -3275.9% | -306.4% | · | -559.1% | · | · | · | · | · | · | |
| Operating Margin | · | -4584.6% | -490.1% | -3029.4% | · | -6596.7% | -6645.1% | -712.0% | · | -1173.7% | -856.3% | -6585.8% | · | -14443.2% | -3524.2% | · | |
| Net Margin | · | -4848.1% | -468.9% | -3009.3% | · | -6265.5% | -6304.6% | -668.7% | · | -1075.6% | -811.1% | -5887.4% | · | -16456.8% | -2272.3% | · | |
| EBITDA Margin | · | -4584.6% | -490.1% | -2772.3% | · | -6596.7% | -6645.1% | -667.5% | · | -1173.7% | -856.3% | -6296.2% | · | -14443.2% | -3524.2% | · | |
| ROA | · | -15.6% | -14.7% | -20.3% | · | -17.6% | -18.4% | -13.5% | · | -9.5% | -13.3% | -11.4% | · | -14.3% | -6.7% | -2.4% | |
| ROE | · | -43.7% | -30.6% | -36.1% | · | -27.2% | -26.4% | -17.9% | · | -12.1% | -16.1% | -13.8% | · | -49.6% | -19.5% | -6.4% |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 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 | · | 0.5 | 0.5 | 1.1 | · | 2.1 | 3.3 | 4.9 | · | 7.1 | 4.6 | 5.4 | · | 7.7 | 9.1 | 12.0 | |
| Quick Ratio | · | 0.2 | 0.0 | 0.4 | · | 0.4 | 1.5 | 1.9 | · | 2.1 | 1.4 | 3.8 | · | 1.9 | 5.2 | 11.7 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | 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 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -765.1 |
Hiệu quả 3
| Chỉ Số | Xu hướng | 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 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | |
| Inventory Turnover | · | 0.8 | 1.6 | 1.7 | · | 2.7 | 5.3 | 7.0 | · | 9.0 | · | · | · | · | · | · | |
| Receivables Turnover | · | 0.8 | 4.2 | 0.9 | · | 0.4 | 0.3 | 3.2 | · | 2.3 | 1.5 | 0.2 | · | 4.8 | 0.6 | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 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 | · | $4M | $4M | $4M | · | $5M | $7M | $7M | · | $5M | $4M | $1M | · | $878.0K | $686.0K | · | |
| Net Income TTM | · | $-62M | $-74M | $-81M | · | $-79M | $-80M | $-80M | · | $-93M | $-92M | $-75M | · | $-104M | $-163M | $-302M | |
| Market Cap | · | $23M | $17M | $39M | · | $75M | $2.17B | $1.90B | · | $4.88B | $3.43B | $3.22B | · | $9.38B | $6.44B | $12.75B | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | $4.84B | $3.40B | $3.13B | · | $9.34B | $6.33B | $12.54B | |
| P/E | · | -0.3 | -0.2 | -0.5 | · | -0.9 | -2.4 | -3.1 | · | -13.5 | -36.8 | -42.6 | · | -55.3 | -18.7 | -17.9 | |
| P/S | · | 6.6 | 4.7 | 9.8 | · | 15.0 | 290.9 | 253.5 | · | 988.4 | 841.4 | 2574.5 | · | 10685.2 | 9389.5 | · | |
| P/B | · | -13.2 | 5.2 | 3.3 | · | 1.5 | 31.4 | 21.6 | · | 41.9 | 35.3 | 27.4 | · | 59.3 | 34.5 | 63.9 | |
| P / Tangible Book | · | · | · | 5.3 | · | 1.7 | 33.8 | 22.9 | · | 43.8 | 35.3 | 27.4 | · | 59.3 | 34.5 | 63.9 | |
| P / Cash Flow | · | · | · | -2.2 | · | · | · | -100.3 | · | · | · | -173.9 | · | · | · | -658.1 | |
| P / FCF | · | · | · | -2.1 | · | · | · | -95.5 | · | · | · | -152.4 | · | · | · | -544.5 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | -267.0 | -140.6 | -133.8 | · | -336.9 | -262.0 | -565.3 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | -148.4 | · | · | · | -535.7 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | 980.9 | 834.5 | 2506.7 | · | 10641.6 | 9233.4 | · | |
| Earnings Yield | · | -330.9% | -463.9% | -209.8% | · | -109.7% | -42.2% | -31.8% | · | -7.4% | -2.7% | -2.4% | · | -1.8% | -5.3% | -5.6% |
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 | $2M | $6M | $8M | $894.0K | $0 |
| Biên lợi nhuận gộp % | -1748.1% | -720.5% | -171.8% | — | — |
| Biên lợi nhuận hoạt động % | -3626.5% | -1426.5% | -1139.3% | -11800.0% | — |
| Thu nhập ròng | $-63M | $-86M | $-78M | $-78M | $-477M |
| EPS pha loãng | $-4.34 | $-7.32 | $-7.27 | $-0.51 | $-5.73 |
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 |
| Tỷ số thanh toán hiện hành | 1.0 | 1.6 | 6.0 | 5.4 | 18.0 |
| Tỷ lệ thanh toán nhanh | 0.6 | 0.5 | 1.1 | 1.4 | 17.6 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-54M | $-80M | $-61M | $-96M | $-55M |
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.