VERI Veritone, Inc. - Common Stock
$1,94
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 5 14, 2026
Phạm vi 52 tuần
$1–$9
9% of range
Đánh giá của nhà phân tích
BUY
11 analysts
Mục tiêu giá
$9
+365% upside
P/E (TTM)
-2.6
ROE
—
Biên lợi nhuận ròng
—
VERI Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$1.94
Vốn Hóa
—
P/E (TTM)
-2.6
EPS (TTM)
$-1.76
Doanh thu (TTM)
$93M
Tỷ suất cổ tức
—
ROE
—
D/E Nợ/Vốn chủ sở hữu
—
Phạm vi 52 tuần
$1 – $9
VERI 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
$93M
2017-12-31
→
2024-12-31
EPS
$-1.76
2021-12-31
→
2025-12-31
Dòng tiền tự do
—
2021-12-31
→
2024-12-31
Biên lợi nhuận
—
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
VERI
Trung vị ngành
P/E (TTM)
-2.6
22.6
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
VERI
Trung vị ngành
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
VERI
Trung vị ngành
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
VERI
Trung vị ngành
Revenue YoY (Doanh thu YoY)
-7.3%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
-7.0%
—
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
VERI
Trung vị ngành
VERI 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
11 nhà phân tích
- Mua mạnh 3 27,3%
- Mua 6 54,5%
- Giữ 2 18,2%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
3 nhà phân tích · 2026-05-20
Trung vị
$9.00
← Dưới tất cả các mục tiêu
$1.94
Thấp
$8.00
Cao
$10.00
Mục tiêu trung vị
$9.00
+365,1%
Mục tiêu trung bình
$9.00
+365,1%
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 | $-0.12 | -0.01% |
| Ngày 31 tháng 12 năm 2025 | $-0.15 | $-0.05 | -0.10% |
| Ngày 30 tháng 9 năm 2025 | $-0.09 | $-0.15 | 0.06% |
| Ngày 30 tháng 6 năm 2025 | $-0.18 | $-0.19 | 0.01% |
| Ngày 31 tháng 3 năm 2025 | $-0.25 | $-0.22 | -0.03% |
| Ngày 31 tháng 12 năm 2024 | $-0.20 | $-0.23 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| VERI | — | -2.6 | -7.3% | — | — | — |
| KLTR | $242M | -20.5 | 1.2% | -6.7% | -103.7% | 70.6% |
| EGAN | $169M | 5.5 | -4.7% | 36.5% | 47.4% | 70.1% |
| TONX | $112M | -0.3 | 1327.8% | -1161.9% | -70.2% | — |
| TRAK | $359M | 56.1 | 10.5% | 30.9% | 14.3% | — |
| DOMO | — | -4.0 | 0.57% | -18.6% | 31.4% | 75.0% |
| RDZN | — | — | — | — | — | — |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
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 17
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | $93M | $100M | $150M | $115M | $58M | $50M | $27M | $14M | $9M | |
| Cost of Revenue | · | · | $28M | $27M | $22M | $16M | $15M | $6M | $1M | $2M | |
| Gross Profit | · | · | · | · | · | · | $32M | $21M | $13M | $7M | |
| R&D Expense | $21M | $27M | $41M | $44M | $25M | $14M | $23M | $22M | $14M | $8M | |
| SG&A Expense | $53M | $58M | $61M | $44M | $92M | $50M | $47M | $38M | $31M | $15M | |
| Operating Expenses | $173M | $181M | $200M | $188M | $177M | $105M | $114M | $83M | $60M | $31M | |
| Operating Income | $-81M | $-88M | $-100M | $-38M | $-61M | $-48M | $-64M | $-62M | $-47M | $-24M | |
| Interest Expense | · | · | · | · | · | · | · | · | $4M | $4M | |
| Other Non-op | $-7M | $84.0K | $3M | $-4M | $-600.0K | $-127.0K | $541.0K | $908.0K | $-13M | $-3M | |
| Pretax Income | $-112M | $-100M | $-69M | $-23M | $-62M | $-48M | $-64M | $-61M | $-60M | $-27M | |
| Income Tax | $-228.0K | $-4M | $-3M | $2M | $3M | $76.0K | $-1M | $22.0K | $6.0K | $6.0K | |
| Net Income | $-112M | $-37M | $-59M | $-26M | $65M | $-48M | $-62M | $-61M | $-60M | $-27M | |
| EPS (Basic) | $-1.76 | $-0.98 | $-1.59 | $-0.71 | $-1.94 | · | · | · | · | · | |
| EPS (Diluted) | $-1.76 | $-0.98 | $-1.59 | $-0.71 | $-1.94 | · | · | · | · | · | |
| Shares (Basic) | 63,316,000 | 38,035,000 | 36,909,919 | 36,033,560 | 33,310,794 | 27,609,403 | 21,845,536 | 17,683,459 | 10,515,411 | 2,205,577 | |
| Shares (Diluted) | 63,316,000 | 38,035,000 | 36,909,919 | 36,033,560 | · | · | · | · | · | · | |
| EBITDA | · | $-60M | $-66M | $-16M | $-58M | · | · | · | · | · |
Bảng cân đối kế toán 27
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $27M | $17M | $47M | $184M | $255M | $115M | $44M | $38M | $30M | $12M | |
| Short-term Investments | · | · | · | · | · | · | · | $14M | $40M | · | |
| Receivables | $37M | $32M | $34M | $56M | $85M | $17M | $21M | $29M | $8M | $5M | |
| Prepaid Expense | $10M | $10M | $8M | $15M | $12M | $7M | $5M | $4M | $3M | $1M | |
| Other Current Assets | $1M | $760.0K | $687.0K | $8M | · | · | · | · | · | · | |
| Current Assets | $74M | $59M | $186M | $278M | $379M | $157M | $81M | $87M | $84M | $21M | |
| PP&E (Net) | $10M | $10M | $8M | $5M | $2M | $2M | $3M | $4M | $680.0K | $68.0K | |
| PP&E (Gross) | $21M | $21M | $16M | $9M | $4M | $5M | $5M | $5M | $840.0K | $176.0K | |
| Accum. Depreciation | $11M | $11M | $8M | $3M | $3M | $3M | $2M | $886.0K | $160.0K | $108.0K | |
| Goodwill | $54M | $53M | $54M | $46M | $42M | $7M | $7M | $6M | $139.0K | · | |
| Intangibles | $39M | $60M | $83M | $80M | $94M | $11M | $16M | $20M | $3M | · | |
| Other Non-current Assets | $6M | $16M | $9M | $14M | $954.0K | $230.0K | $315.0K | $1M | $780.0K | $913.0K | |
| Total Assets | $182M | $198M | $379M | $425M | $518M | $178M | $109M | $118M | $89M | $22M | |
| Accounts Payable | $16M | $11M | $17M | $37M | $47M | $16M | $17M | $29M | $13M | $12M | |
| Accrued Liabilities | · | · | · | · | · | · | · | $7M | $6M | $7M | |
| Current Liabilities | $104M | $61M | $192M | $193M | $191M | $88M | $60M | $56M | $27M | $45M | |
| Capital Leases | $1M | $150.0K | $308.0K | $2M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $10M | $11M | $14M | $14M | $14M | $1M | $1M | $1M | · | $22.0K | |
| Total Liabilities | $114M | $185M | $341M | $345M | $432M | $89M | $61M | $57M | $27M | $45M | |
| Long-term Debt | · | $41M | $78M | · | · | · | · | · | · | · | |
| Common Stock | $93.0K | $41.0K | $38.0K | $36.0K | $35.0K | $32.0K | $26.0K | $19.0K | $16.0K | $4.0K | |
| Paid-in Capital | $646M | $480M | $468M | $451M | $432M | $368M | $280M | $231M | $171M | · | |
| Retained Earnings | $-579M | $-467M | $-430M | $-371M | $-345M | $-280M | $-232M | $-170M | $-109M | $-45M | |
| AOCI | $1M | $214.0K | $-10.0K | $-76.0K | $-104.0K | $66.0K | $46.0K | $1.0K | $-135.0K | · | |
| Stockholders' Equity | $68M | $13M | $38M | $80M | $86M | $88M | $47M | $60M | $61M | $-46M | |
| Liabilities + Equity | $182M | $198M | $379M | $425M | $518M | $178M | $109M | $118M | $89M | $22M | |
| Shares Outstanding | 92,627,000 | 40,218,000 | 37,186,348 | 36,321,222 | 34,972,256 | 31,799,354 | 25,670,737 | 19,335,220 | 16,158,883 | 2,620,803 |
Dòng tiền 15
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $27M | $29M | $25M | $22M | $9M | $6M | $6M | $4M | $253.0K | $151.0K | |
| Stock-based Comp | · | $8M | $11M | $19M | $40M | $20M | $21M | $15M | $16M | $2M | |
| Deferred Tax | $-1M | $-5M | $-5M | $-2M | $-637.0K | · | $-1M | $0 | $0 | $-7M | |
| Amort. of Intangibles | $22M | $24M | $23M | $21M | $9M | $5M | $5M | $3M | $201.0K | · | |
| Other Non-cash | · | $-19M | $-50M | $-11M | $29M | · | · | · | · | · | |
| Operating Cash Flow | $-53M | $-25M | $-76M | $4M | $7M | $1M | $-30M | $-42M | $-32M | $-27M | |
| CapEx | $5M | $6M | $5M | $5M | $1M | $175.0K | $293.0K | $4M | $664.0K | $37.0K | |
| Investing Cash Flow | $-5M | $-2M | $-55M | $-12M | $-54M | $-119.0K | $12M | $16M | $-44M | · | |
| Net Debt Issued | · | · | · | $-380.0K | · | · | · | · | · | · | |
| Stock Issued | · | $5M | · | · | · | $66M | $24M | $33M | $56M | · | |
| Net Stock Activity | · | $5M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $69M | $-37M | $26M | $-62M | $187M | $69M | $25M | $34M | $94M | · | |
| Net Change in Cash | $10M | $-63M | $-105M | $-70M | $140M | $71M | $6M | $8M | $17M | $-7M | |
| Taxes Paid | $2M | $563.0K | $3M | $2M | $129.0K | $69.0K | $14.0K | $6.0K | $6.0K | · | |
| Free Cash Flow | · | $-31M | $-82M | $-1M | $6M | · | · | · | · | · |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -95.2% | -72.4% | -25.4% | -58.3% | · | · | · | · | · | |
| Net Margin | · | -40.4% | -46.0% | -17.1% | -61.2% | · | · | · | · | · | |
| Pretax Margin | · | -108.2% | -48.4% | -15.5% | -58.8% | · | · | · | · | · | |
| EBITDA Margin | · | -64.4% | -51.9% | -10.3% | -50.5% | · | · | · | · | · | |
| ROA | · | -13.0% | -14.6% | -5.4% | -20.7% | · | · | · | · | · | |
| ROE | · | 638.6% | -206.2% | -33.9% | -75.0% | · | · | · | · | · | |
| ROIC | · | -630.4% | -230.1% | -52.3% | -86.8% | · | · | · | · | · |
Thanh khoản & Khả năng thanh toán 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.0 | 1.0 | 1.4 | 2.0 | · | · | · | · | · | |
| Quick Ratio | · | 0.8 | 0.8 | 1.2 | 1.8 | · | · | · | · | · |
Hiệu quả 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | · | · | |
| Receivables Turnover | · | 2.8 | 2.0 | 2.1 | 2.3 | · | · | · | · | · |
Tỷ lệ tăng trưởng 2
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | -7.3% | -33.2% | 29.8% | 99.8% | · | · | · | · | · | |
| Revenue CAGR 3Y | · | -7.0% | 20.1% | · | · | · | · | · | · | · |
Định giá (TTM) 10
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $94M | $93M | $100M | $150M | $115M | $58M | $50M | $27M | $14M | · | |
| Net Income TTM | $-112M | $-37M | $-59M | $-26M | $65M | $-48M | $-62M | $-61M | $-60M | · | |
| Market Cap | · | $132M | $67M | $193M | $786M | · | · | · | · | · | |
| P/E | -2.6 | -3.3 | -1.1 | -7.5 | -11.6 | · | · | · | · | · | |
| P/S | · | 1.4 | 0.7 | 1.3 | 6.8 | · | · | · | · | · | |
| P/B | · | 9.8 | 1.8 | 2.4 | 9.8 | · | · | · | · | · | |
| P / Tangible Book | · | · | · | · | · | 12.8 | · | · | · | · | |
| P / Cash Flow | · | -5.3 | -0.9 | 51.5 | 108.7 | · | · | · | · | · | |
| P / FCF | · | -4.3 | -0.8 | -187.3 | 126.4 | · | · | · | · | · | |
| Earnings Yield | -37.9% | -29.9% | -87.8% | -13.4% | -8.6% | · | · | · | · | · |
Báo cáo kết quả hoạt động kinh doanh 15
| 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 | $20M | · | $27M | $23M | $22M | · | $22M | $24M | $24M | $14M | $28M | $28M | $30M | $44M | $37M | $34M | |
| Cost of Revenue | · | · | · | $6M | · | · | $6M | $7M | $7M | · | $7M | $8M | $7M | $7M | $7M | $7M | |
| R&D Expense | $6M | $5M | $5M | $5M | $5M | $6M | $7M | $6M | $8M | $8M | $10M | $11M | $12M | $11M | $12M | $11M | |
| SG&A Expense | $11M | $14M | $13M | $13M | $14M | $15M | $14M | $14M | $16M | $7M | $18M | $19M | $17M | $17M | $3M | $2M | |
| Operating Expenses | $40M | $41M | $45M | $43M | $44M | $43M | $44M | $44M | $49M | $36M | $53M | $56M | $54M | $54M | $41M | $38M | |
| Operating Income | $-19M | $-22M | $-18M | $-19M | $-22M | $-21M | $-22M | $-20M | $-24M | $-23M | $-25M | $-28M | $-24M | $-10M | $-4M | $-4M | |
| Other Non-op | $-520.0K | $67.0K | $-8M | $-3M | $4M | $219.0K | $393.0K | $-115.0K | $-413.0K | $2M | $-3M | $4M | $355.0K | $-684.0K | $-1M | $-1M | |
| Pretax Income | $-20M | $-36M | $-30M | $-26M | $-20M | $-24M | $-25M | $-23M | $-27M | $7M | $-28M | $-25M | $-23M | $8M | $-5M | $-5M | |
| Income Tax | $-613.0K | $-503.0K | $-283.0K | $884.0K | $-326.0K | $-163.0K | $-3M | $-78.0K | $-1M | $-675.0K | $-1M | $-1M | $-271.0K | $4M | $26.0K | $-2M | |
| Net Income | $-20M | $-36M | $-29M | $-26M | $-20M | $32M | $-22M | $-22M | $-25M | $12M | $-25M | $-23M | $-23M | $5M | $-5M | $-3M | |
| EPS (Basic) | $-0.21 | $-0.36 | $-0.45 | $-0.53 | $-0.41 | $0.85 | $-0.57 | $-0.59 | $-0.67 | $0.33 | $-0.66 | $-0.63 | $-0.63 | $0.13 | $-0.13 | $-0.09 | |
| EPS (Diluted) | $-0.21 | · | · | $-0.53 | $-0.41 | $0.85 | $-0.57 | $-0.59 | $-0.67 | $0.33 | $-0.66 | $-0.63 | $-0.63 | $0.13 | $-0.13 | $-0.09 | |
| Shares (Basic) | 92,899,169,000 | · | · | 49,626,642 | 48,343,476,000 | -75,219,012 | 38,086,765 | 37,814,019 | 37,353,228 | -73,518,279 | 36,991,650 | 36,848,602 | 36,587,946 | -71,731,725 | 36,202,496 | 36,084,113 | |
| Shares (Diluted) | 92,899,169,000 | -99,601,118 | 64,947,000 | 49,626,642 | 48,343,476,000 | -75,219,247 | 38,087,000 | 37,814,019 | 37,353,228 | -73,518,279 | 36,991,650 | 36,848,602 | 36,587,946 | 109,147 | 36,202,496 | · | |
| EBITDA | $-14M | · | $-11M | $-12M | $-15M | · | $-22M | $-18M | $-14M | · | $-23M | $-28M | $-18M | · | $-4M | $-4M |
Bảng cân đối kế toán 25
| 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 | $15M | $27M | $36M | $14M | $16M | $17M | $11M | $46M | $91M | $47M | $72M | $63M | $140M | $184M | $196M | $220M | |
| Receivables | $27M | $37M | $34M | $32M | $34M | $32M | $34M | $54M | $46M | $34M | $50M | $48M | $54M | $56M | $86M | $50M | |
| Prepaid Expense | $9M | $10M | $13M | $13M | $11M | $10M | $6M | $13M | $16M | $8M | $15M | $20M | $14M | $15M | $17M | $14M | |
| Other Current Assets | $1M | $1M | $2M | $563.0K | $730.0K | $760.0K | $743.0K | $859.0K | $1M | $687.0K | $7M | · | · | $8M | · | · | |
| Current Assets | $50M | $74M | $84M | $58M | $61M | $59M | $165M | $142M | $172M | $186M | $161M | $152M | $220M | $278M | $323M | $303M | |
| PP&E (Net) | $9M | $10M | $10M | $11M | $10M | $10M | $10M | $10M | $9M | $8M | $12M | $11M | $6M | $5M | $5M | $3M | |
| PP&E (Gross) | $21M | $21M | · | · | · | $21M | $20M | $19M | $18M | $16M | $29M | $16M | $10M | $9M | $8M | $6M | |
| Accum. Depreciation | $12M | $11M | · | · | · | $11M | $10M | $9M | $8M | $8M | $17M | $5M | $4M | $3M | $3M | $3M | |
| Goodwill | $54M | $54M | $54M | $53M | $53M | $53M | $53M | $80M | $80M | $54M | $78M | $78M | $46M | $46M | $46M | $46M | |
| Intangibles | $34M | $39M | $43M | $48M | $54M | $60M | $65M | $71M | $77M | $83M | $89M | $97M | $75M | $80M | $85M | $89M | |
| Other Non-current Assets | $7M | $6M | $8M | $17M | $21M | $16M | $7M | $18M | $20M | $9M | $18M | $16M | $14M | $14M | $10M | $10M | |
| Total Assets | $155M | $182M | $199M | $187M | $200M | $198M | $336M | $322M | $360M | $379M | $359M | $356M | $363M | $425M | $470M | $452M | |
| Accounts Payable | $13M | $16M | $11M | $15M | $13M | $11M | $9M | $33M | $37M | $17M | $41M | $31M | $38M | $37M | $31M | $30M | |
| Current Liabilities | $96M | $104M | $64M | $65M | $62M | $61M | $249M | $182M | $198M | $192M | $186M | $161M | $152M | $193M | $186M | $170M | |
| Capital Leases | $1M | $1M | · | · | · | $150.0K | · | $453.0K | $601.0K | $308.0K | $770.0K | $1M | $1M | $2M | $2M | · | |
| Other Non-current Liabilities | $10M | $10M | $11M | $12M | $12M | $11M | $9M | $12M | $13M | $14M | $16M | $17M | $12M | $14M | $17M | $15M | |
| Total Liabilities | $106M | $114M | $183M | $186M | $185M | $185M | $362M | $327M | $345M | $341M | $341M | $317M | $302M | $345M | $399M | $382M | |
| Long-term Debt | · | · | $35M | $37M | $39M | · | $74M | $76M | $78M | · | · | · | · | · | · | · | |
| Common Stock | $94.0K | $93.0K | $72.0K | $55.0K | $45.0K | $41.0K | $39.0K | $39.0K | $38.0K | $38.0K | $37.0K | $37.0K | $37.0K | $36.0K | $36.0K | $36.0K | |
| Paid-in Capital | $647M | $646M | $557M | $516M | $502M | $480M | $474M | $472M | $470M | $468M | $461M | $458M | $456M | $451M | $446M | $441M | |
| Retained Earnings | $-599M | $-579M | $-543M | $-514M | $-487M | $-467M | $-499M | $-477M | $-455M | $-430M | $-442M | $-418M | $-394M | $-371M | $-376M | $-371M | |
| AOCI | $713.0K | $1M | $908.0K | $-866.0K | $-206.0K | $214.0K | · | $-11.0K | $209.0K | $-10.0K | $-90.0K | $-2M | $-842.0K | $-76.0K | $538.0K | $472.0K | |
| Stockholders' Equity | $49M | $68M | $15M | $1M | $15M | $13M | $-25M | $-6M | $15M | $38M | $19M | $39M | $61M | $80M | $71M | $70M | |
| Liabilities + Equity | $155M | $182M | $199M | $187M | $200M | $198M | $336M | $322M | $360M | $379M | $359M | $356M | $363M | $425M | $470M | $452M | |
| Shares Outstanding | 92,958,000 | 92,627,000 | 70,948,000 | 47,583,142 | 44,863,702 | 40,218,000 | 38,209,430 | 37,964,361 | 37,629,461 | 37,186,348 | 37,082,144 | 36,899,862 | 36,792,812 | 36,321,222 | 36,322,465 | 36,128,363 |
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 | $6M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $5M | $8M | $6M | $6M | $6M | $6M | $6M | |
| Stock-based Comp | · | · | · | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $3M | $4M | $5M | $5M | $5M | |
| Amort. of Intangibles | $4M | $4M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $6M | $6M | $5M | $5M | $6M | $5M | |
| Other Non-cash | $2M | · | · | · | $-6M | · | · | · | $32M | · | · | · | $-21M | · | · | · | |
| Operating Cash Flow | $-11M | $-12M | $-16M | $-8M | $-17M | $-500.0K | $4M | $-44M | $15M | $-28M | $10M | $-25M | $-34M | $28M | $-20M | $-14M | |
| CapEx | $534.0K | $1M | $1M | $958.0K | $1M | $1M | $2M | $1M | $2M | $674.0K | $1M | $1M | $1M | $988.0K | $2M | $2M | |
| Investing Cash Flow | $-534.0K | $-1M | $-1M | $-958.0K | $-1M | $2M | $-2M | $302.0K | $-2M | $-1M | $1M | $-52M | $-3M | $-988.0K | $-4M | $-3M | |
| Net Debt Issued | $0 | · | · | · | $-2M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-486.0K | $5M | $40M | $7M | $18M | $-31M | $-2M | $-1M | $-2M | $37M | $-2M | $-151.0K | $-8M | $-39M | $200.0K | $145.0K | |
| Net Change in Cash | $-12M | $-9M | $23M | $-3M | $-949.0K | $-30M | $-103.0K | $-45M | $11M | $7M | $9M | $-77M | $-45M | $-12M | $-24M | $-17M | |
| Free Cash Flow | $-12M | · | · | · | $-18M | · | · | · | $14M | · | · | · | $-35M | · | · | · |
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 | -95.9% | · | -68.2% | -80.5% | -96.3% | · | -102.3% | -57.0% | -69.0% | · | -65.6% | -100.8% | -78.0% | · | -9.7% | -10.6% | |
| Net Margin | -96.3% | · | -109.8% | -111.6% | -88.5% | · | -98.9% | -71.7% | -79.7% | · | -69.8% | -83.3% | -75.9% | · | -13.1% | -9.5% | |
| Pretax Margin | -99.3% | · | -110.9% | -107.9% | -89.9% | · | -114.1% | -71.9% | -83.0% | · | -72.6% | -88.2% | -76.8% | · | -13.1% | -14.2% | |
| EBITDA Margin | -67.3% | · | -40.5% | -50.6% | -65.4% | · | -102.3% | -57.0% | -45.3% | · | -65.6% | -100.8% | -58.4% | · | -9.7% | -10.6% | |
| ROA | -11.0% | · | -10.9% | -10.5% | -7.1% | · | -6.2% | -6.6% | -7.0% | · | -5.9% | -5.8% | -5.4% | · | -1.3% | -1.0% | |
| ROE | -61.2% | · | 605.0% | 1197.4% | -134.2% | · | 673.5% | -133.3% | -66.7% | · | -54.9% | -42.6% | -35.6% | · | -5.5% | -4.3% | |
| ROIC | -38.4% | · | -116.1% | -1640.1% | -144.3% | · | 80.2% | 309.6% | -141.1% | · | -118.6% | -68.1% | -38.4% | · | -5.1% | -3.5% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.5 | · | 1.3 | 0.9 | 1.0 | · | 0.7 | 0.8 | 0.9 | · | 0.9 | 0.9 | 1.4 | · | 1.7 | 1.8 | |
| Quick Ratio | 0.4 | · | 1.1 | 0.7 | 0.8 | · | 0.2 | 0.6 | 0.7 | · | 0.7 | 0.7 | 1.3 | · | 1.5 | 1.6 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 0.7 | · | 0.8 | 0.6 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.6 | 0.5 | · | 0.5 | 1.0 |
Định giá (TTM) 9
| 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 | $93M | · | $94M | $92M | $93M | · | $98M | $104M | $110M | · | $123M | $130M | $136M | · | $128M | $111M | |
| Net Income TTM | $-95M | · | $-97M | $-90M | $-89M | · | $-94M | $-95M | $-96M | · | $-76M | $-54M | $-53M | · | $-42M | $-50M | |
| Market Cap | $183M | · | $342M | $60M | $104M | · | $137M | $86M | $198M | · | $96M | $145M | $215M | · | $204M | $236M | |
| P/E | · | · | -2.3 | -0.6 | -1.0 | · | -1.4 | -0.9 | -2.0 | · | -1.3 | -2.6 | -4.0 | · | -4.8 | -4.5 | |
| P/S | 2.0 | · | 3.6 | 0.7 | 1.1 | · | 1.4 | 0.8 | 1.8 | · | 0.8 | 1.1 | 1.6 | · | 1.6 | 2.1 | |
| P/B | 3.7 | · | 22.1 | 49.2 | 7.1 | · | -5.5 | -15.1 | 13.3 | · | 5.1 | 3.7 | 3.5 | · | 2.9 | 3.4 | |
| P / Cash Flow | -15.9 | · | · | · | -6.1 | · | · | · | 12.4 | · | · | · | -6.3 | · | · | · | |
| P / FCF | -15.2 | · | · | · | -5.7 | · | · | · | 14.1 | · | · | · | -6.1 | · | · | · | |
| Earnings Yield | · | · | -43.6% | -166.7% | -96.3% | · | -69.4% | -112.8% | -49.2% | · | -79.5% | -37.8% | -25.2% | · | -21.0% | -22.1% |
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 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Doanh thu | — | — | $93M | $100M | $150M |
| Biên lợi nhuận hoạt động % | — | — | -95.2% | -72.4% | -25.4% |
| Thu nhập ròng | $-112M | — | $-37M | $-59M | $-26M |
| EPS pha loãng | $-1.76 | — | $-0.98 | $-1.59 | $-0.71 |
Bảng cân đối kế toán
| 2025-12-31 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Tỷ số thanh toán hiện hành | — | — | 1.0 | 1.0 | 1.4 |
| Tỷ lệ thanh toán nhanh | — | — | 0.8 | 0.8 | 1.2 |
Dòng tiền
| 2025-12-31 | 2025-06-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | — | — | $-31M | $-82M | $-1M |
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.