TLPH Talphera, Inc. - Common Stock
$0,85
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 13, 2026
Phạm vi 52 tuần
$0–$2
39% of range
Đánh giá của nhà phân tích
BUY
8 analysts
Mục tiêu giá
$3
+282% upside
P/E (TTM)
—
ROE
-120.8%
Biên lợi nhuận ròng
-51035.7%
TLPH Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$0.85
Vốn Hóa
$56M
P/E (TTM)
—
EPS (TTM)
$-1.29
Doanh thu (TTM)
$28.0K
Tỷ suất cổ tức
—
ROE
-120.8%
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$0 – $2
TLPH 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
$28.0K
2016-12-31
→
2025-12-31
EPS
$-1.29
2016-12-31
→
2023-12-31
Dòng tiền tự do
—
2016-12-31
→
2023-12-31
Biên lợi nhuận
-51035.7%
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
TLPH
Trung vị ngành
P/S (TTM)
2008.4
19.9
P/B
3.3
3.1
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
TLPH
Trung vị ngành
Operating Margin (Biên lợi nhuận hoạt động)
-48157.1%
—
Net Profit Margin (Biên lợi nhuận ròng)
-51035.7%
-503.2%
ROA
-59.6%
-48.3%
ROE
-120.8%
-85.5%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
TLPH
Trung vị ngành
Current Ratio (Tỷ số thanh toán hiện hành)
5.5
2.8
Quick Ratio (Tỷ lệ thanh toán nhanh)
5.4
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
TLPH
Trung vị ngành
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-50.6%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
-65.1%
—
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
TLPH
Trung vị ngành
TLPH 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
8 nhà phân tích
- Mua mạnh 2 25,0%
- Mua 5 62,5%
- Giữ 1 12,5%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
2 nhà phân tích · 2026-05-14
Trung vị
$3.25
← Dưới tất cả các mục tiêu
$0.85
Thấp
$3.00
Cao
$3.50
Mục tiêu trung vị
$3.25
+282,4%
Mục tiêu trung bình
$3.25
+282,4%
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
0.04%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.04 | $-0.07 | 0.03% |
| Ngày 31 tháng 12 năm 2025 | $-0.06 | $-0.08 | 0.02% |
| Ngày 30 tháng 9 năm 2025 | $-0.11 | $-0.14 | 0.03% |
| Ngày 30 tháng 6 năm 2025 | $-0.10 | $-0.10 | 0.00% |
| Ngày 31 tháng 3 năm 2025 | $-0.10 | $-0.15 | 0.05% |
| Ngày 31 tháng 12 năm 2024 | $-0.07 | $-0.16 | 0.09% |
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 |
|---|---|---|---|---|---|---|
| TLPH | $56M | — | — | -51035.7% | -120.8% | — |
| SCYX | $28M | -3.7 | 450.0% | -41.8% | -18.4% | — |
| SCLX | — | — | — | — | — | — |
| NTRB | — | — | — | — | — | — |
| MIRA | $63M | -1.1 | -40.3% | -10557.5% | -190.5% | — |
| GRCE | — | -2.9 | — | — | -16.1% | — |
| TVRD | $40M | -1.3 | -66.0% | — | -67.6% | — |
| DARE | $28M | -1.6 | 10429.4% | -1300.7% | 270.9% | — |
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 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $28.0K | $0 | $651.0K | $0 | $3M | $5M | $2M | $2M | $8M | $17M | $19M | $5M | |
| Cost of Revenue | · | · | · | $3M | $4M | $6M | $7M | $4M | $11M | $12M | $2M | · | |
| R&D Expense | $6M | $7M | $6M | $3M | $4M | $4M | $5M | $13M | $19M | $21M | $22M | $25M | |
| SG&A Expense | $7M | $9M | $12M | $17M | $31M | $36M | $45M | $21M | $17M | $16M | $14M | $18M | |
| Operating Expenses | $14M | $15M | $18M | $25M | $39M | $46M | $56M | $38M | $47M | $49M | $39M | $43M | |
| Operating Income | $-13M | $-15M | $-17M | $-25M | $-36M | $-41M | $-54M | $-36M | $-39M | $-32M | $-20M | $-38M | |
| Interest Expense | · | · | $134.0K | $1M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | |
| Other Non-op | $-879.0K | $2M | $7M | $84M | $871.0K | $588.0K | $968.0K | $-11M | $-14M | $-11M | $-4M | $4M | |
| Pretax Income | · | · | $-10M | $59M | $-35M | $-40M | $-53M | $-47M | $-52M | $-43M | $-24M | $-33M | |
| Income Tax | $0 | $0 | $0 | $13.0K | $5.0K | $4.0K | $3.0K | $2.0K | $-701.0K | $-34.0K | $760.0K | $0 | |
| Net Income | $-14M | $-13M | $-18M | $48M | $-35M | $-40M | $-53M | $-47M | $-52M | $-43M | $-24M | $-33M | |
| EPS (Basic) | $-0.34 | $-0.50 | $-1.29 | $5.73 | $-5.86 | · | · | · | $-1.10 | $-0.95 | $-0.55 | $-0.77 | |
| EPS (Diluted) | · | · | $-1.29 | $5.72 | $-5.86 | · | · | · | $-1.10 | $-0.95 | $-0.60 | $-0.91 | |
| Shares (Basic) | 42,410,711 | 25,845,639 | 14,263,744 | 7,385,348 | 5,993,013 | · | · | · | 46,883,535 | 45,313,118 | 44,300,099 | 43,427,111 | |
| Shares (Diluted) | · | · | 14,263,744 | 7,406,986 | 5,993,013 | · | · | · | 46,883,535 | 45,313,118 | 44,468,440 | 44,322,297 | |
| EBITDA | $-13M | · | $-17M | · | · | $-39M | · | · | $-37M | $-30M | $-18M | $866.0K |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $9M | $6M | $15M | $8M | $22M | $15M | $88M | $53M | $80M | $108M | $60M | |
| Short-term Investments | $14M | $0 | $4M | $495.0K | $39M | $16M | $51M | $18M | $8M | · | $6M | $15M | |
| Receivables | · | · | · | $309.0K | $160.0K | $635.0K | $432.0K | $49.0K | $2M | $6M | $3M | $0 | |
| Inventory | · | · | · | $1M | $1M | $2M | $3M | $854.0K | $956.0K | $2M | $466.0K | · | |
| Prepaid Expense | $519.0K | $554.0K | $2M | $2M | $3M | $2M | $2M | $1M | $455.0K | $756.0K | $2M | $948.0K | |
| Current Assets | $21M | $9M | $12M | $25M | $50M | $47M | $72M | $108M | $63M | $89M | $119M | $76M | |
| PP&E (Net) | · | · | · | $10M | $16M | $16M | $15M | $11M | $11M | $11M | $9M | $10M | |
| PP&E (Gross) | · | · | · | $22M | $27M | $26M | $24M | $20M | $19M | $17M | $13M | $13M | |
| Accum. Depreciation | · | · | · | $12M | $11M | $11M | $10M | $9M | $8M | $7M | $5M | $3M | |
| Intangibles | $9M | $9M | $9M | $9M | $0 | · | · | · | · | · | · | · | |
| Other Non-current Assets | · | · | $20.0K | $166.0K | $2M | $656.0K | $1M | $705.0K | $207.0K | $50.0K | · | · | |
| Total Assets | $30M | $18M | $20M | $47M | $78M | $66M | $91M | $121M | $76M | $100M | $128M | $86M | |
| Accounts Payable | $544.0K | $670.0K | $1M | $1M | $2M | $3M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Accrued Liabilities | $3M | $1M | $2M | $3M | $7M | $5M | $6M | $5M | $4M | $5M | $4M | $4M | |
| Current Liabilities | $4M | $3M | $5M | $14M | $19M | $18M | $14M | $16M | $14M | $10M | $13M | $14M | |
| Capital Leases | · | · | · | $3M | $4M | $3M | $4M | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | $0 | $810.0K | $81.0K | $299.0K | $490.0K | $537.0K | · | · | · | · | |
| Total Liabilities | $13M | $10M | $6M | $26M | $114M | $122M | $133M | $116M | $112M | $105M | $95M | $40M | |
| Long-term Debt | · | · | · | $6M | $14M | $22M | $25M | $12M | $19M | $22M | $21M | $25M | |
| Total Debt | · | · | $0 | · | · | $22M | · | · | $19M | $22M | $21M | $25M | |
| Common Stock | $49.0K | $17.0K | $17.0K | $8.0K | $7.0K | $98.0K | $79.0K | $78.0K | $51.0K | $45.0K | $45.0K | $43.0K | |
| Paid-in Capital | $489M | $465M | $458M | $448M | $438M | $383M | $357M | $349M | $261M | $241M | $236M | $225M | |
| Retained Earnings | $-472M | $-457M | $-444M | $-426M | $-474M | $-438M | $-398M | $-345M | $-298M | $-246M | $-203M | $-179M | |
| AOCI | · | · | · | · | · | · | · | · | · | $3.0K | $-1.0K | $-4.0K | |
| Stockholders' Equity | $17M | $8M | $14M | $22M | $-36M | $-56M | $-41M | $4M | $-37M | $-5M | $33M | $47M | |
| Liabilities + Equity | $30M | $18M | $20M | $47M | $78M | $66M | $91M | $121M | $76M | $100M | $128M | $86M | |
| Shares Outstanding | 49,328,097 | 17,029,469 | 16,952,519 | 8,243,680 | 6,840,967 | 98,812,008 | 79,573,101 | 78,757,930 | 50,899,154 | 45,333,790 | 45,273,772 | 43,712,363 |
Dòng tiền 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $0 | $311.0K | $2M | $2M | $2M | $2M | $575.0K | $2M | $2M | $2M | $866.0K | |
| Stock-based Comp | $699.0K | $989.0K | $2M | $3M | $5M | $4M | $5M | $5M | $4M | $4M | $5M | $4M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $-1.0K | · | · | |
| Restructuring | · | · | · | $500.0K | · | $500.0K | · | · | · | · | $756.0K | · | |
| Other Non-cash | · | · | $-1M | · | · | $-4M | · | · | $16M | $7M | $-3M | $-6M | |
| Operating Cash Flow | $-11M | $-13M | $-17M | $-28M | $-30M | $-39M | $-51M | $-29M | $-30M | $-29M | $-20M | $-34M | |
| CapEx | · | $0 | $100.0K | $364.0K | $2M | $2M | $3M | $819.0K | $2M | $4M | $1M | $6M | |
| Investing Cash Flow | $-14M | $4M | $-528.0K | $36M | $-26M | $34M | $-37M | $-11M | $-10M | $2M | $8M | · | |
| Debt Issued | · | · | · | · | · | $0 | $25M | $0 | · | · | · | $10M | |
| Net Debt Issued | · | · | $-5M | · | · | $-5M | · | · | $-4M | · | $-5M | $10M | |
| Stock Issued | · | · | · | · | $45M | $21M | $1M | $82M | $16M | · | · | · | |
| Net Stock Activity | · | · | · | · | · | $21M | · | · | $16M | · | · | · | |
| Financing Cash Flow | $23M | $12M | $3M | $-507.0K | $42M | $17M | $14M | $75M | $12M | $-26.0K | $60M | · | |
| Net Change in Cash | $-3M | $3M | $-15M | $8M | $-15M | $13M | $-73M | $35M | $-27M | $-28M | $48M | $-28M | |
| Taxes Paid | · | $0 | $0 | $13.0K | $5.0K | $-347.0K | $-350.0K | $2.0K | $2.0K | $-55.0K | $782.0K | · | |
| Free Cash Flow | · | · | $-18M | · | · | $-40M | · | · | $-32M | $-33M | $-21M | $-40M | |
| Levered FCF | · | · | $-18M | · | · | $-44M | · | · | $-35M | $-36M | $-24M | $-43M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -48157.1% | · | -2594.3% | · | · | -756.3% | · | · | -483.8% | -184.1% | -103.6% | · | |
| Net Margin | -51035.7% | · | -2826.0% | · | · | -745.5% | · | · | -644.2% | -248.6% | -126.7% | -639.3% | |
| Pretax Margin | · | · | -1580.2% | · | · | -745.5% | · | · | -653.0% | -248.8% | -122.7% | -721.7% | |
| EBITDA Margin | -48157.1% | · | -2546.5% | · | · | -722.1% | · | · | -462.0% | -172.3% | -93.3% | 16.6% | |
| ROA | -59.6% | · | -54.2% | · | · | -51.2% | · | · | -58.7% | -37.9% | -22.8% | -34.0% | |
| ROE | -120.8% | · | -113.5% | · | · | 71.1% | · | · | 246.2% | -310.8% | -61.2% | -55.7% | |
| ROIC | · | · | -119.7% | · | · | 120.9% | · | · | 219.2% | -197.0% | -38.1% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 5.5 | · | 2.6 | · | · | 2.7 | · | · | 4.6 | 8.7 | 9.3 | 5.6 | |
| Quick Ratio | 5.4 | · | 2.1 | · | · | 2.5 | · | · | 4.5 | 8.5 | 9.1 | 5.5 | |
| Debt / Equity | · | · | 0.0 | · | · | -0.4 | · | · | -0.5 | -4.0 | 0.6 | 0.5 | |
| LT Debt / Equity | · | · | · | · | · | -0.2 | · | · | -0.3 | -3.5 | 0.5 | 0.4 | |
| Interest Coverage | · | · | -126.0 | · | · | -12.4 | · | · | -11.7 | -11.5 | -6.7 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | · | · | 0.1 | · | · | 0.1 | 0.2 | 0.2 | 0.1 | |
| Inventory Turnover | · | · | · | · | · | 2.5 | · | · | 6.9 | 9.4 | 7.6 | · | |
| Receivables Turnover | · | · | · | · | · | 10.2 | · | · | 2.2 | 3.8 | 11.7 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | · | · | -48.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | · | -50.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -65.1% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28.0K | $0 | $651.0K | $0 | $3M | $5M | $2M | $2M | $8M | $17M | $19M | $5M | |
| Net Income TTM | $-14M | $-13M | $-18M | $48M | $-35M | $-40M | $-53M | $-47M | $-52M | $-43M | $-24M | $-33M | |
| Market Cap | $56M | · | $13M | · | · | $2.45B | · | · | $2.07B | $2.36B | $3.49B | $5.88B | |
| Enterprise Value | · | · | $3M | · | · | $2.43B | · | · | $2.03B | $2.30B | $3.39B | $5.83B | |
| P/E | · | · | -0.6 | 0.4 | -1.9 | -22.3 | -38.0 | -41.6 | -36.9 | -54.7 | -128.3 | -147.9 | |
| P/S | 2008.4 | · | 19.3 | · | · | 452.5 | · | · | 258.5 | 135.8 | 181.0 | 1127.8 | |
| P/B | 3.3 | · | 0.9 | · | · | -44.0 | · | · | -56.6 | -441.7 | 105.3 | 126.1 | |
| P / Tangible Book | 6.8 | · | 2.4 | 1.4 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -4.9 | · | -0.7 | · | · | -63.6 | · | · | -69.4 | -80.2 | -174.7 | -170.8 | |
| P / FCF | · | · | -0.7 | · | · | -60.7 | · | · | -64.2 | -71.2 | -162.8 | -147.2 | |
| EV / EBITDA | · | · | -0.2 | · | · | -62.1 | · | · | -54.8 | -76.9 | -188.8 | 6735.8 | |
| EV / FCF | · | · | -0.2 | · | · | -60.2 | · | · | -63.0 | -69.4 | -158.5 | -146.0 | |
| EV / Revenue | · | · | 4.9 | · | · | 448.6 | · | · | 253.3 | 132.4 | 176.2 | 1118.1 | |
| Earnings Yield | · | · | -174.3% | 253.1% | -52.3% | -4.5% | -2.6% | -2.4% | -2.7% | -1.8% | -0.78% | -0.68% |
Báo cáo kết quả hoạt động kinh doanh 16
| 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 | $0 | $0 | $1.0K | $0 | $27.0K | $0 | $0 | $0 | $0 | $281.0K | $117.0K | $253.0K | · | $-442.0K | $0 | $0 | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $569.0K | $876.0K | |
| R&D Expense | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $1M | $2M | $1M | $2M | $1M | $612.0K | $799.0K | $1M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $4M | $5M | $4M | $4M | |
| Operating Expenses | $4M | $3M | $3M | $4M | $3M | $3M | $4M | $4M | $4M | $5M | $3M | $4M | $5M | $6M | $5M | $10M | |
| Operating Income | $-4M | $-3M | $-3M | $-4M | $-3M | $-3M | $-4M | $-4M | · | · | · | · | $-5M | $-159.0K | $-7M | $-14M | |
| Interest Expense | · | · | · | · | · | · | · | · | $0 | · | $0 | $15.0K | $119.0K | $188.0K | $245.0K | $293.0K | |
| Other Non-op | $1M | $-319.0K | $-1M | $204.0K | $250.0K | $1M | $396.0K | $443.0K | $283.0K | $-227.0K | $2M | $-456.0K | $5M | $-51.0K | $-105.0K | $84M | |
| Pretax Income | · | · | · | · | · | · | $-3M | $-4M | · | · | $-1M | $-4M | · | $4M | $-7M | $71M | |
| Income Tax | · | · | · | · | · | $0 | $0 | $0 | · | $-5.0K | $2.0K | $3.0K | · | $-1.0K | $11.0K | $3.0K | |
| Net Income | $-3M | $-4M | $-4M | $-3M | $-3M | $-2M | $-3M | $-4M | $-4M | $-5M | $-1M | $-4M | $-8M | $-7M | $-7M | $71M | |
| EPS (Basic) | $-0.04 | $-0.03 | $-0.11 | $-0.10 | $-0.10 | $-0.06 | $-0.13 | $-0.15 | $-0.16 | $-0.06 | $-0.08 | $-0.40 | $-0.75 | $-0.72 | $-0.94 | $8.58 | |
| EPS (Diluted) | · | · | · | · | $-0.10 | · | · | · | $-0.16 | · | $-0.08 | $-0.40 | · | $-0.96 | $-0.94 | $8.58 | |
| Shares (Basic) | 69,821,593 | -59,841,257 | 41,453,382 | 34,530,377 | 26,268,209 | -51,290,877 | 26,212,902 | 26,201,650 | 24,721,964 | -24,312,826 | 16,758,322 | 10,924,294 | 10,893,954 | -152,972,718 | 7,377,363 | 7,356,952 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | 16,758,322 | 10,924,294 | 10,893,954 | -14,612,017 | 7,377,363 | 7,360,453 | |
| EBITDA | $-4M | · | $-3M | $-4M | · | · | · | · | $0 | · | · | · | $-5M | · | $-7M | $-14M |
Bảng cân đối kế toán 26
| 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 | $4M | $6M | $3M | $7M | $5M | $9M | $11M | $13M | $12M | $6M | $13M | $7M | $13M | $15M | $13M | $15M | |
| Short-term Investments | $17M | $14M | $18M | · | · | $0 | $0 | $600.0K | $6M | $4M | $0 | $0 | $0 | $495.0K | $3M | $8M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $512.0K | $364.0K | |
| Inventory | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $874.0K | $901.0K | |
| Prepaid Expense | $228.0K | $519.0K | $634.0K | $905.0K | $788.0K | $554.0K | $1M | $2M | $1M | $2M | $1M | $1M | $525.0K | $2M | $2M | $3M | |
| Current Assets | $21M | $21M | $22M | $8M | $6M | $9M | $12M | $16M | $20M | $12M | $14M | $9M | $17M | $25M | $25M | $32M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $11M | $11M | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $22M | $22M | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $12M | $11M | |
| Intangibles | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | $20.0K | $70.0K | $70.0K | $166.0K | $251.0K | $257.0K | |
| Total Assets | $30M | $30M | $31M | $17M | $15M | $18M | $21M | $25M | $29M | $20M | $23M | $18M | $26M | $47M | $48M | $56M | |
| Accounts Payable | $927.0K | $544.0K | $526.0K | $835.0K | $326.0K | $670.0K | $396.0K | $808.0K | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | |
| Accrued Liabilities | $2M | $3M | $2M | $1M | $1M | $1M | $2M | $2M | $1M | $2M | $2M | $2M | $1M | $3M | $4M | $4M | |
| Current Liabilities | $4M | $4M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $5M | $4M | $4M | $9M | $14M | $16M | $18M | |
| Capital Leases | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $3M | $3M | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $800.0K | $810.0K | $827.0K | $849.0K | |
| Total Liabilities | $12M | $13M | $12M | $10M | $9M | $10M | $11M | $12M | $12M | $6M | $5M | $7M | $12M | $26M | $21M | $23M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | $10M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $3M | · | $8M | $10M | |
| Common Stock | $50.0K | $49.0K | $46.0K | $20.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $11.0K | $11.0K | $8.0K | $7.0K | $147.0K | |
| Paid-in Capital | $493M | $489M | $487M | $470M | $465M | $465M | $465M | $465M | $464M | $458M | $458M | $449M | $448M | $448M | $446M | $445M | |
| Retained Earnings | $-474M | $-472M | $-468M | $-463M | $-460M | $-457M | $-455M | $-452M | $-448M | $-444M | $-440M | $-438M | $-434M | $-426M | $-418M | $-412M | |
| Stockholders' Equity | $18M | $17M | $19M | $7M | $6M | $8M | $10M | $13M | $16M | $14M | $18M | $10M | $14M | $22M | $27M | $33M | |
| Liabilities + Equity | $30M | $30M | $31M | $17M | $15M | $18M | $21M | $25M | $29M | $20M | $23M | $18M | $26M | $47M | $48M | $56M | |
| Shares Outstanding | 50,049,824 | 49,328,097 | 45,585,728 | 20,522,655 | 17,098,345 | 17,029,469 | 17,026,313 | 16,992,977 | 16,992,726 | 16,952,519 | 16,952,269 | 10,994,102 | 10,924,294 | 8,243,680 | 7,405,966 | 147,331,963 |
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 | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $49.0K | $262.0K | $342.0K | $424.0K | $461.0K | |
| Stock-based Comp | $214.0K | $185.0K | $152.0K | $166.0K | $196.0K | $230.0K | $234.0K | $223.0K | $302.0K | $311.0K | $378.0K | $471.0K | $569.0K | $652.0K | $701.0K | $753.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | $769.0K | · | · | · | $2M | · | · | · | |
| Operating Cash Flow | $-3M | $-2M | $-3M | $-3M | $-3M | $-2M | $-3M | $-5M | $-3M | $-4M | $-3M | $-5M | $-5M | $-5M | $-5M | $-9M | |
| CapEx | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $100.0K | $48.0K | $158.0K | $69.0K | |
| Investing Cash Flow | $-3M | $3M | $-18M | $0 | $0 | $0 | $600.0K | $6M | $-3M | $-4M | $0 | $3M | $400.0K | $3M | $4M | $9M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $-2M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $192.0K | $0 | |
| Financing Cash Flow | $4M | $1M | $17M | $4M | $-5.0K | $0 | $30.0K | $0 | $12M | $-68.0K | $9M | $-3M | $-2M | $5M | $-2M | $-2M | |
| Net Change in Cash | $-2M | $2M | $-3M | $1M | $-3M | $-2M | $-2M | $1M | $6M | $-8M | $6M | $-6M | $-7M | $3M | $-2M | $-2M | |
| Free Cash Flow | · | · | · | · | · | · | · | · | $-3M | · | · | · | $-5M | · | · | · |
Khả năng sinh lời 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | -342200.0% | · | · | · | · | · | · | · | · | · | · | · | -1308.1% | -2381.2% | |
| Net Margin | · | · | -443600.0% | · | -9603.7% | · | · | · | · | · | -1159.8% | -1727.7% | · | · | -1331.4% | 12397.0% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -1329.2% | 12397.5% | |
| EBITDA Margin | · | · | -342200.0% | · | · | · | · | · | · | · | · | · | · | · | -1308.1% | -2381.2% | |
| ROA | -11.3% | · | -17.1% | -16.9% | -11.8% | · | -15.2% | -18.0% | -14.4% | · | -3.8% | -11.8% | -16.6% | · | -11.2% | 104.1% | |
| ROE | -21.2% | · | -30.8% | -36.0% | -23.6% | · | -24.0% | -33.1% | -25.9% | · | -6.0% | -20.1% | 67.8% | · | 85.5% | -4965.8% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -18.9% | -31.5% |
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 | 5.3 | · | 6.8 | 2.9 | 3.1 | · | 4.4 | 4.9 | 6.0 | · | 4.0 | 2.1 | 1.8 | · | 1.6 | 1.8 | |
| Quick Ratio | 5.2 | · | 6.6 | 2.6 | 2.7 | · | 4.0 | 4.3 | 5.6 | · | 3.7 | 1.8 | 1.4 | · | 1.1 | 1.3 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.2 | · | 0.3 | 0.3 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | -44.8 | · | -26.9 | -41.5 |
Hiệu quả 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.5 | 0.8 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 1.5 | 2.4 |
Định giá (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $28.0K | · | $28.0K | $27.0K | $27.0K | · | $117.0K | $370.0K | · | · | · | · | $2M | · | $2M | $3M | |
| Net Income TTM | $-13M | · | $-14M | $-13M | $-14M | · | $-12M | $-14M | $-18M | · | $-21M | $51M | $47M | · | $47M | $44M | |
| Market Cap | $38M | · | $41M | $9M | $9M | · | $15M | $15M | $18M | · | $10M | $12M | $7M | · | $31M | $707M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $-4M | $5M | $-3M | · | $23M | $694M | |
| P/S | 1340.6 | · | 1449.0 | 349.6 | 316.6 | · | 125.2 | 40.9 | · | · | · | · | 3.1 | · | 13.5 | 257.4 | |
| P/B | 2.0 | · | 2.1 | 1.4 | 1.5 | · | 1.5 | 1.2 | 1.1 | · | 0.5 | 1.2 | 0.5 | · | 1.1 | 21.3 | |
| P / Tangible Book | 3.9 | · | 3.9 | · | · | · | 17.8 | 3.9 | 2.3 | · | 1.0 | 7.6 | 1.3 | · | 1.7 | 29.1 | |
| P / Cash Flow | -11.0 | · | · | · | -2.5 | · | · | · | -6.1 | · | · | · | -1.4 | · | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | -6.1 | · | · | · | -1.3 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | · | 0.6 | · | -3.5 | -51.1 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | · | 0.5 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | -1.2 | · | 10.0 | 252.7 |
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 | $28.0K | $0 | $651.0K | $0 | $3M |
| Biên lợi nhuận hoạt động % | -48157.1% | — | -2594.3% | — | — |
| Thu nhập ròng | $-14M | $-13M | $-18M | $48M | $-35M |
| EPS pha loãng | — | — | $-1.29 | $5.72 | $-5.86 |
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 | — | — |
| Tỷ số thanh toán hiện hành | 5.5 | — | 2.6 | — | — |
| Tỷ lệ thanh toán nhanh | 5.4 | — | 2.1 | — | — |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | — | $-18M | — | — |
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.