WATT Energous Corporation - Common Stock
$22,75
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 3 26, 2026
Phạm vi 52 tuần
$4–$37
57% of range
Đánh giá của nhà phân tích
STRONG BUY
7 analysts
Mục tiêu giá
$26
+14% upside
P/E (TTM)
-0.6
ROE
-90.2%
Biên lợi nhuận ròng
-170.4%
WATT Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$22.75
Vốn Hóa
$9M
P/E (TTM)
-0.6
EPS (TTM)
$-6.46
Doanh thu (TTM)
$6M
Tỷ suất cổ tức
—
ROE
-90.2%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$4 – $37
WATT 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
$6M
2016-12-31
→
2025-12-31
EPS
$-6.46
2021-12-31
→
2025-12-31
Dòng tiền tự do
$-13M
2016-12-31
→
2025-12-31
Biên lợi nhuận
-170.4%
2024-12-31
→
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
WATT
Trung vị ngành
P/E (TTM)
-0.6
55.4
P/S (TTM)
1.6
0.7
P/B
0.7
6.3
EV / EBITDA
0.2
—
Price / FCF (Giá / FCF)
-0.7
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
WATT
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
36.0%
30.5%
Operating Margin (Biên lợi nhuận hoạt động)
-177.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-170.4%
-43.6%
ROA
-93.4%
-32.1%
ROE
-90.2%
-101.5%
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
WATT
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
84.3
Current Ratio (Tỷ số thanh toán hiện hành)
4.2
1.7
Quick Ratio (Tỷ lệ thanh toán nhanh)
3.7
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
WATT
Trung vị ngành
Revenue YoY (Doanh thu YoY)
633.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
87.7%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
76.6%
—
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
WATT
Trung vị ngành
WATT Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
7 nhà phân tích
- Mua mạnh 3 42,9%
- Mua 3 42,9%
- Giữ 1 14,3%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
1 nhà phân tích · 2026-05-14
Thấp
$26.00
Cao
$26.00
Mục tiêu trung vị
$26.00
+14,3%
Mục tiêu trung bình
$26.00
+14,3%
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
3.4%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.40 | $-0.61 | 0.21% |
| Ngày 31 tháng 12 năm 2025 | $-0.92 | $-0.83 | -0.09% |
| Ngày 30 tháng 9 năm 2025 | $-0.00 | $-0.05 | 0.05% |
| Ngày 31 tháng 12 năm 2024 | $-13.50 | $-22.64 | 9.1% |
| Ngày 30 tháng 9 năm 2024 | $-15.00 | $-22.64 | 7.6% |
| Ngày 30 tháng 6 năm 2024 | $-19.50 | $-22.80 | 3.3% |
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 |
|---|---|---|---|---|---|---|
| WATT | $9M | -0.6 | 633.1% | -170.4% | -90.2% | 36.0% |
| SKYX | $255M | -6.8 | 6.6% | -36.3% | 12492.8% | — |
| CHPT | $146M | -0.6 | -1.4% | -53.5% | -478.6% | 30.5% |
| SPWR | — | — | — | — | — | — |
| SPWR | — | — | — | — | — | — |
| BLNK | — | -0.9 | -16.5% | — | — | — |
| ULBI | — | -0.2 | 16.2% | — | — | — |
| NEOV | — | — | — | — | — | — |
| STEM | $128M | -1.6 | 8.1% | 88.2% | -42.5% | 38.4% |
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 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6M | $768.0K | $474.0K | $851.3K | $756.8K | $327.4K | $200.1K | $514.8K | $1M | $1M | $2M | $0 | |
| Cost of Revenue | $4M | $756.0K | $279.0K | $1M | · | $126.5K | · | · | · | · | · | · | |
| Gross Profit | $2M | $12.0K | $195.0K | · | · | · | · | · | · | · | · | · | |
| R&D Expense | $4M | $8M | $11M | $12M | $21M | $17M | $23M | $33M | $33M | $33M | $19M | $13M | |
| SG&A Expense | $4M | $6M | $7M | $8M | $9M | $9M | $10M | $12M | $12M | $11M | $8M | $5M | |
| Operating Expenses | $12M | $18M | $22M | $28M | $42M | $32M | $39M | $51M | $51M | $47M | $30M | $20M | |
| Operating Income | $-10M | $-18M | $-22M | $-27M | $-41M | $-32M | $-39M | $-51M | $-49M | $-46M | $-28M | $-20M | |
| Other Non-op | $422.0K | $12.0K | $3M | $411.1K | $5.5K | $67.1K | $408.8K | $89.3K | $11.0K | $13.3K | $15.6K | $-25M | |
| Pretax Income | $-10M | $-18M | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | · | · | $0 | · | · | · | · | · | · | · | · | · | |
| Net Income | $-10M | $-18M | $-19M | $-26M | $-41M | $-32M | $-38M | $-51M | $-49M | $-46M | $-28M | $-46M | |
| EPS (Basic) | $-6.46 | $-77.16 | $-4.15 | $-6.78 | $-0.64 | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-6.46 | $-77.16 | $-4.15 | $-6.78 | $-0.64 | · | · | · | · | · | · | · | |
| Shares (Basic) | 1,485,101 | 238,453 | 4,663,594 | 3,874,295 | 64,926,524 | · | · | · | · | · | · | · | |
| Shares (Diluted) | 1,485,101 | 238,453 | 4,663,594 | 3,874,295 | 64,926,524 | · | · | · | · | · | · | · | |
| EBITDA | $-10M | $-18M | $-22M | $-26M | $-41M | $-32M | $-38M | $-50M | $-48M | $-45M | $-27M | $-20M |
Bảng cân đối kế toán 22
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $1M | $14M | $26M | $49M | $51M | $22M | $20M | $13M | $31M | $30M | $31M | |
| Receivables | $3M | $78.0K | $102.0K | $143.4K | $283.6K | $75.8K | $63.1K | $44.5K | $0 | $149.5K | $0 | $0 | |
| Inventory | $2M | $498.0K | $430.0K | $105.8K | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $422.0K | $983.0K | $539.0K | $827.6K | $874.9K | $636.7K | $450.2K | $581.0K | $1M | $1M | $722.2K | $416.6K | |
| Current Assets | $15M | $3M | $15M | $27M | $50M | $51M | $22M | $21M | $14M | $33M | $31M | $32M | |
| PP&E (Net) | $298.0K | $356.0K | $429.0K | $429.0K | $510.2K | $402.7K | $626.5K | $1M | $1M | $2M | $2M | $2M | |
| PP&E (Gross) | $3M | $5M | $4M | $4M | $4M | $4M | $5M | $6M | $5M | $4M | $3M | $2M | |
| Accum. Depreciation | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $1M | $356.5K | |
| Other Non-current Assets | $252.0K | · | · | · | $12.0K | $1.6K | $2.4K | $2.4K | $32.5K | $48.5K | $51.3K | $22.6K | |
| Total Assets | $17M | $4M | $17M | $30M | $51M | $53M | $25M | $22M | $15M | $35M | $33M | $34M | |
| Accounts Payable | $954.0K | $2M | $2M | $900.8K | $1M | $1M | $2M | $2M | $2M | $5M | $2M | $2M | |
| Accrued Liabilities | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $792.3K | |
| Short-term Debt | $88.0K | $818.0K | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $4M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $7M | $3M | $3M | |
| Capital Leases | $589.0K | · | $557.0K | $1M | $40.4K | $576.8K | $1M | · | · | · | · | · | |
| Total Liabilities | $4M | $5M | $5M | $5M | $4M | $4M | $6M | $4M | · | · | · | · | |
| Total Debt | $88.0K | $818.0K | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $1.0K | $1.0K | $1.0K | $789 | $767 | $614 | $333 | $265 | $225 | $202 | $161 | $127 | |
| Retained Earnings | $-410M | $-400M | $-382M | $-363M | $-336M | $-295M | $-263M | $-225M | $-174M | $-125M | $-79M | $-51M | |
| Stockholders' Equity | $12M | $-1M | $11M | $25M | $47M | $49M | $19M | $18M | $12M | $29M | $29M | $31M | |
| Liabilities + Equity | $17M | $4M | $17M | $30M | $51M | $53M | $25M | $22M | $15M | $35M | $33M | $34M | |
| Shares Outstanding | 2,200,240 | 452,533 | 5,471,121 | 3,947,267 | 76,667,205 | 61,292,412 | 33,203,806 | 26,526,303 | 22,584,588 | 20,367,929 | 16,298,208 | 12,781,502 |
Dòng tiền 12
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $139.0K | $196.0K | $187.0K | $246.2K | $258.2K | $356.3K | $781.2K | $1M | $1M | $957.8K | $817.7K | $371.2K | |
| Stock-based Comp | $281.0K | $799.0K | $2M | $3M | $12M | $8M | $11M | $17M | $16M | $10M | $6M | $3M | |
| Other Non-cash | $-3M | $-170.0K | $-2M | $-526.5K | $517.5K | $-1M | $350.1K | $504.6K | $-2M | $2M | $786.8K | $27M | |
| Operating Cash Flow | $-12M | $-18M | $-19M | $-24M | $-29M | $-25M | $-27M | $-33M | $-34M | $-33M | $-20M | $-16M | |
| CapEx | $82.0K | $123.0K | $187.0K | $165.0K | $365.7K | $136.6K | $196.2K | $859.8K | $817.4K | $1M | $1M | $2M | |
| Investing Cash Flow | $-82.0K | $-123.0K | $-187.0K | $-165.0K | $-365.7K | $-136.6K | $-196.2K | $-859.8K | $-814.6K | $-1M | $-1M | · | |
| Stock Issued | · | $0 | $95.0K | $27M | $744.8K | $54M | $23M | $39M | $15M | $35M | $0 | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Net Stock Activity | · | $0 | $94.6K | $27M | $54M | $54M | $23M | $39M | $15M | $35M | $0 | $0 | |
| Financing Cash Flow | $22M | $5M | $7M | $1M | $27M | $54M | $28M | $41M | $17M | $36M | $19M | · | |
| Net Change in Cash | $9M | $-13M | $-12M | $-23M | $-2M | $29M | $2M | $7M | $-18M | $1M | $-2M | $30M | |
| Free Cash Flow | $-13M | $-18M | $-19M | $-24M | $-29M | $-25M | $-27M | $-33M | $-35M | $-34M | $-21M | $-17M |
Khả năng sinh lời 7
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.0% | 1.6% | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | -177.9% | -2397.1% | -4660.6% | -3134.7% | -5474.8% | -9744.7% | -19390.1% | -9892.6% | -4279.7% | -3156.5% | -1103.1% | 1988.2% | |
| Net Margin | -170.4% | -2395.6% | -4084.2% | -3086.4% | -5474.1% | -9724.2% | -19185.8% | -9875.3% | -4278.7% | -3155.6% | -1102.5% | 4450.1% | |
| Pretax Margin | -170.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -175.4% | -2371.6% | -4621.1% | -3105.8% | -5440.7% | -9635.8% | -18999.8% | -9687.7% | -4166.2% | -3090.5% | -1070.4% | 1952.0% | |
| ROA | -93.4% | -179.8% | -83.4% | -64.8% | -79.3% | -81.6% | -163.8% | -271.8% | -194.9% | -134.9% | -82.9% | -252.0% | |
| ROE | -90.2% | 5722.5% | -146.0% | -97.5% | -113.5% | -93.5% | -190.6% | -224.6% | -245.0% | -158.5% | -91.0% | -351.1% |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.2 | 0.6 | 3.2 | 7.1 | 11.6 | 14.7 | 5.0 | 5.7 | 3.8 | 4.9 | 9.0 | 12.8 | |
| Quick Ratio | 3.7 | 0.3 | 3.0 | 6.9 | 11.4 | 14.5 | 4.9 | 5.5 | 3.5 | 4.7 | 8.8 | 12.6 | |
| Debt / Equity | 0.0 | -0.8 | · | · | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | |
| Inventory Turnover | 3.6 | 1.6 | 1.0 | 24.1 | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 3.7 | 8.5 | 3.9 | 4.0 | 4.2 | 4.7 | 3.7 | 23.1 | · | 19.4 | · | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 633.1% | 62.0% | -44.3% | 12.5% | 131.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 87.7% | 0.49% | 13.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 76.6% | · | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6M | $768.0K | $474.0K | $851.3K | $756.8K | $327.4K | $200.1K | $514.8K | $1M | $1M | $2M | $0 | |
| Net Income TTM | $-10M | $-18M | $-19M | $-26M | $-41M | $-32M | $-38M | $-51M | $-49M | $-46M | $-28M | $-46M | |
| Market Cap | $9M | $411M | $300M | $39.60B | $57.50B | $66.20B | $35.26B | $92.15B | $263.56B | $205.92B | $77.35B | $84.05B | |
| Enterprise Value | $-2M | $411M | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.6 | -0.4 | -13.2 | -74.0 | -1171.9 | · | · | · | · | · | · | · | |
| P/S | 1.6 | 535.6 | 633.7 | 46514.5 | 75979.0 | 202217.2 | 176186.2 | 178998.2 | 228388.3 | 141823.8 | 30940.5 | · | |
| P/B | 0.7 | -381.9 | 26.1 | 1606.7 | 1223.8 | 1349.5 | 1854.7 | 5016.3 | 22414.2 | 7212.3 | 2642.3 | 2683.6 | |
| P / Tangible Book | 0.7 | · | 26.1 | 1606.8 | 1223.8 | 1349.5 | · | · | · | · | · | · | |
| P / Cash Flow | -0.7 | -23.4 | -15.6 | -1675.3 | -2002.1 | -2670.1 | -1324.6 | -2833.1 | -7654.9 | -6228.2 | -3866.5 | -5385.7 | |
| P / FCF | -0.7 | -23.2 | -15.5 | -1663.7 | -1976.9 | -2655.5 | -1314.9 | -2760.1 | -7477.4 | -6021.1 | -3676.6 | -4879.3 | |
| EV / EBITDA | 0.2 | -22.6 | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 0.1 | -23.2 | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | -0.3 | 534.9 | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -161.9% | -254.7% | -7.6% | -1.4% | -0.09% | · | · | · | · | · | · | · |
Báo cáo kết quả hoạt động kinh doanh 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 | $3M | $1M | $975.0K | $343.0K | $428.0K | $230.0K | $46.0K | $64.0K | $91.0K | $169.0K | $117.0K | $97.0K | $179.2K | $223.2K | $233.0K | $216.0K | |
| Cost of Revenue | $2M | $814.0K | $637.0K | $250.0K | $219.0K | $306.0K | $122.0K | $109.0K | $9.0K | $48.0K | $83.0K | $139.0K | $382.9K | $420.1K | $271.4K | $203.2K | |
| Gross Profit | $1M | $458.0K | $338.0K | $93.0K | $209.0K | $-76.0K | $-76.0K | $-45.0K | · | · | · | · | · | · | · | · | |
| R&D Expense | $937.0K | $897.0K | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $4M | |
| SG&A Expense | $1M | $1M | $1M | $895.0K | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $3M | $3M | $3M | $4M | $4M | $4M | $5M | $7M | $4M | $5M | $6M | $6M | $7M | $6M | $7M | $7M | |
| Operating Income | $-1M | $-2M | $-3M | $-4M | $-4M | $-4M | $-5M | $-7M | $-5M | $-5M | $-6M | $-6M | $-6M | $-6M | $-7M | $-7M | |
| Other Non-op | $107.0K | $78.0K | $-8.0K | $245.0K | $-616.0K | $169.0K | $393.0K | $66.0K | $-9.0K | $967.0K | $2M | $-359.0K | $218.3K | $142.8K | $47.0K | $2.8K | |
| Net Income | $-1M | $-2M | $-3M | $-3M | $-4M | $-3M | $-4M | $-7M | $-5M | $-4M | $-4M | $-7M | $-6M | $-6M | $-7M | $-7M | |
| EPS (Basic) | $-4.95 | $-1.31 | $-0.08 | $-0.12 | $-60.42 | $-14.98 | $-0.65 | $-1.11 | $-0.78 | $-0.86 | $-0.88 | $-1.63 | $-5.06 | $-1.54 | $-0.09 | $-0.09 | |
| EPS (Diluted) | $-4.95 | $-1.31 | $-0.08 | $-0.12 | $-60.42 | $-14.98 | $-0.65 | $-1.11 | $-0.78 | $-0.86 | $-0.88 | $-1.63 | $-5.06 | $-1.54 | $-0.09 | $-0.09 | |
| Shares (Basic) | -64,206,699 | 1,610,246 | 35,638,362 | 28,443,192 | -12,489,745 | 227,810 | 6,539,202 | 5,961,186 | -8,731,110 | 4,762,187 | 4,562,079 | 4,070,438 | -154,061,533 | 3,879,804 | 77,125,105 | 76,930,919 | |
| Shares (Diluted) | -64,206,699 | 1,610,246 | 35,638,362 | 28,443,192 | -12,489,745 | 227,810 | 6,539,202 | 5,961,186 | -8,731,110 | 4,762,187 | 4,562,079 | 4,070,438 | -154,061,533 | 3,879,804 | 77,125,105 | 76,930,919 | |
| EBITDA | · | $-2M | $-3M | $-4M | · | $-4M | $-5M | $-7M | · | $-5M | $-6M | $-6M | · | $-6M | $-7M | $-7M |
Bảng cân đối kế toán 22
| 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 | $10M | $13M | $9M | $10M | $1M | $1M | $5M | $11M | $14M | $17M | $20M | $26M | $26M | $30M | $36M | $43M | |
| Receivables | $3M | $1M | $663.0K | $312.0K | $78.0K | $152.0K | $64.0K | $27.0K | $102.0K | $120.2K | $168.1K | $100.9K | $143.4K | $243.3K | $210.3K | $198.9K | |
| Inventory | $2M | $1M | $687.0K | $644.0K | $498.0K | $737.0K | $556.0K | $623.0K | $430.0K | $199.6K | $176.8K | $71.6K | $105.8K | $164.4K | $52.2K | $68.5K | |
| Prepaid Expense | $422.0K | $1M | $953.0K | $844.0K | $983.0K | $511.0K | $452.0K | $316.0K | $539.0K | $896.3K | $1M | $649.5K | $827.6K | $1M | $1M | $431.7K | |
| Current Assets | $15M | $17M | $11M | $12M | $3M | $3M | $6M | $12M | $15M | $18M | $22M | $27M | $27M | $32M | $37M | $43M | |
| PP&E (Net) | $298.0K | $287.0K | $306.0K | $332.0K | $356.0K | $404.0K | $389.0K | $382.0K | $429.0K | $388.5K | $389.7K | $383.2K | $429.0K | $436.4K | $495.4K | $484.6K | |
| PP&E (Gross) | $3M | $3M | $3M | $5M | $5M | · | · | · | $4M | · | · | · | $4M | · | · | · | |
| Accum. Depreciation | $3M | $3M | $3M | $4M | $4M | · | · | · | $4M | · | · | · | $4M | · | · | · | |
| Other Non-current Assets | $252.0K | · | · | · | · | · | · | · | · | · | · | · | · | $12.0K | $12.0K | $12.0K | |
| Total Assets | $17M | $18M | $12M | $13M | $4M | $4M | $7M | $13M | $17M | $20M | $24M | $29M | $30M | $34M | $40M | $44M | |
| Accounts Payable | $954.0K | $1M | $772.0K | $1M | $2M | $2M | $2M | $2M | $2M | $768.9K | $1M | $1M | $900.8K | $893.8K | $1M | $934.9K | |
| Accrued Liabilities | $2M | $2M | $1M | $534.0K | $1M | $956.0K | $991.0K | $1M | $1M | $2M | $1M | $1M | $2M | $2M | $1M | $1M | |
| Short-term Debt | $88.0K | $139.0K | $350.0K | $523.0K | $818.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $4M | $3M | $3M | $3M | $5M | $4M | $4M | $6M | $5M | $4M | $5M | $7M | $4M | $4M | $4M | $4M | |
| Capital Leases | $589.0K | $715.0K | $839.0K | $960.0K | · | · | $186.0K | $369.0K | $557.0K | $739.8K | $915.9K | $1M | $1M | $1M | $2M | $27.0K | |
| Total Liabilities | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $6M | $5M | $5M | $6M | $8M | $5M | $5M | $6M | $4M | |
| Total Debt | · | $139.0K | $350.0K | $523.0K | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $1.0K | $925 | $921 | $911 | $789 | $778 | $775 | $771 | |
| Retained Earnings | $-410M | $-409M | $-407M | $-404M | $-400M | $-396M | $-393M | $-389M | $-382M | $-377M | $-373M | $-369M | $-363M | $-357M | $-351M | $-344M | |
| Stockholders' Equity | $12M | $14M | $9M | $9M | $-1M | $434.0K | $3M | $7M | $11M | $15M | $18M | $21M | $25M | $29M | $34M | $41M | |
| Liabilities + Equity | $17M | $18M | $12M | $13M | $4M | $4M | $7M | $13M | $17M | $20M | $24M | $29M | $30M | $34M | $40M | $44M | |
| Shares Outstanding | 2,200,240 | 1,824,844 | 39,260,571 | 32,393,616 | 452,533 | 7,774,275 | 6,554,296 | 6,085,766 | 5,471,121 | 5,046,994 | 92,040,276 | 91,032,030 | 3,947,267 | 77,722,402 | 77,464,571 | 77,055,028 |
Dòng tiền 9
| 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 | $28.0K | $25.0K | $41.0K | $45.0K | $48.0K | $50.0K | $50.0K | $48.0K | $49.0K | $47.7K | $44.2K | $46.0K | $45.2K | $73.7K | $57.2K | $70.1K | |
| Stock-based Comp | $33.0K | $40.0K | $97.0K | $111.0K | $123.0K | $129.0K | $143.0K | $404.0K | $283.0K | $369.0K | $504.0K | $522.0K | $759.9K | $698.2K | $663.8K | $796.9K | |
| Other Non-cash | · | · | · | $-1M | · | · | · | $1M | · | · | · | $720.3K | · | · | · | $-71.3K | |
| Operating Cash Flow | $-2M | $-2M | $-3M | $-5M | $-3M | $-4M | $-6M | $-5M | $-3M | $-4M | $-6M | $-5M | $-5M | $-5M | $-7M | $-6M | |
| CapEx | $39.0K | $6.0K | $16.0K | $21.0K | $0 | $65.0K | $57.0K | $1.0K | $90.0K | $46.0K | · | · | $37.8K | $14.7K | $68.0K | $44.5K | |
| Investing Cash Flow | $-39.0K | $-6.0K | $-16.0K | $-21.0K | $0 | $-65.0K | $-57.0K | $-1.0K | $-90.0K | $-46.0K | · | · | $-37.8K | $-14.7K | $-68.0K | $-44.5K | |
| Financing Cash Flow | $-50.0K | $7M | $1M | $13M | $3M | $709.0K | $-33.0K | $2M | $780.0K | $886.4K | $2.0K | $5M | $767.9K | $85.0K | $60.5K | $104.2K | |
| Net Change in Cash | $-2M | $4M | $-1M | $9M | $-98.0K | $-3M | $-6M | $-3M | $-3M | $-3M | $-6M | $53.0K | $-4M | $-5M | $-7M | $-6M | |
| Free Cash Flow | · | · | · | $-5M | · | · | · | $-5M | · | · | · | · | · | · | · | $-6M |
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 | · | 36.0% | 34.7% | 27.1% | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | · | -172.2% | -285.1% | -1052.8% | · | -1557.0% | -10110.9% | -10414.1% | · | -3012.0% | -5231.8% | -6510.5% | · | -2736.4% | -3032.5% | -3313.3% | |
| Net Margin | · | -166.1% | -285.9% | -981.3% | · | -1483.5% | -9256.5% | -10310.9% | · | -2438.9% | -3410.8% | -6881.2% | · | -2672.4% | -3012.3% | -3312.0% | |
| EBITDA Margin | · | -172.2% | -285.1% | -1039.6% | · | -1557.0% | -10110.9% | -10339.1% | · | -3012.0% | -5231.8% | -6463.1% | · | -2736.4% | -3032.5% | -3280.9% | |
| ROA | · | -19.4% | -28.6% | -25.4% | · | -29.0% | -27.7% | -31.1% | · | -15.2% | -12.6% | -18.1% | · | -18.4% | -17.5% | -15.6% | |
| ROE | · | -29.8% | -47.3% | -40.4% | · | -44.1% | -40.7% | -46.2% | · | -18.6% | -15.3% | -21.4% | · | -21.6% | -19.9% | -17.1% |
Thanh khoản & Khả năng thanh toán 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 4.9 | 4.0 | 4.1 | · | 0.8 | 1.5 | 2.1 | · | 4.7 | 4.6 | 4.0 | · | 8.5 | 9.4 | 11.9 | |
| Quick Ratio | · | 4.2 | 3.4 | 3.6 | · | 0.5 | 1.2 | 1.9 | · | 4.4 | 4.3 | 3.9 | · | 8.1 | 9.0 | 11.8 | |
| Debt / Equity | · | 0.0 | 0.0 | 0.1 | · | · | · | · | · | · | · | · | · | · | · | · |
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 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | |
| Inventory Turnover | · | 0.8 | 1.0 | 0.4 | · | 0.7 | 0.3 | 0.3 | · | 0.3 | 0.7 | 2.0 | · | 5.1 | 10.4 | 5.9 | |
| Receivables Turnover | · | 1.8 | 2.7 | 2.0 | · | 1.7 | 0.4 | 1.0 | · | 0.9 | 0.6 | 0.6 | · | 1.1 | 1.4 | 1.2 |
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 | · | $3M | $2M | $683.0K | · | $509.0K | $396.0K | $447.0K | · | $606.2K | $670.2K | $769.1K | · | $873.5K | $835.3K | $747.4K | |
| Net Income TTM | · | $-12M | $-14M | $-18M | · | $-18M | $-19M | $-21M | · | $-21M | $-24M | $-27M | · | $-33M | $-38M | $-39M | |
| Market Cap | · | $14M | $322M | $265M | · | $138M | $214M | $371M | · | $242M | $13.25B | $29.49B | · | $48.03B | $46.48B | $55.48B | |
| Enterprise Value | · | $1M | $313M | $256M | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | · | -0.5 | -0.5 | -0.5 | · | -1.0 | -9.3 | -13.6 | · | -9.8 | -34.8 | -96.7 | · | -321.9 | -1071.4 | · | |
| P/S | · | 5.0 | 201.7 | 388.4 | · | 270.8 | 541.2 | 829.1 | · | 399.6 | 19776.7 | 38347.6 | · | 54988.7 | 55646.1 | 74235.1 | |
| P/B | · | 1.0 | 36.6 | 27.9 | · | 317.6 | 71.3 | 51.8 | · | 16.1 | 740.5 | 1379.0 | · | 1641.7 | 1349.6 | 1362.0 | |
| P / Tangible Book | · | 1.0 | 36.6 | 27.9 | · | 317.6 | 71.3 | 51.8 | · | 16.1 | 740.5 | 1379.0 | · | 1641.7 | 1349.6 | 1362.0 | |
| P / Cash Flow | · | · | · | -56.8 | · | · | · | -73.1 | · | · | · | -5498.2 | · | · | · | -8727.4 | |
| P / FCF | · | · | · | -56.6 | · | · | · | -73.0 | · | · | · | · | · | · | · | -8666.7 | |
| EV / EBITDA | · | -0.6 | -112.7 | -71.7 | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | · | · | · | -54.5 | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | · | 0.5 | 196.5 | 374.4 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | · | -213.6% | -193.3% | -205.9% | · | -99.3% | -10.7% | -7.4% | · | -10.2% | -2.9% | -1.0% | · | -0.31% | -0.09% | · |
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 | $6M | $768.0K | $474.0K | $851.3K | $756.8K |
| Biên lợi nhuận gộp % | 36.0% | 1.6% | — | — | — |
| Biên lợi nhuận hoạt động % | -177.9% | -2397.1% | -4660.6% | -3134.7% | -5474.8% |
| Thu nhập ròng | $-10M | $-18M | $-19M | $-26M | $-41M |
| EPS pha loãng | $-6.46 | $-77.16 | $-4.15 | $-6.78 | $-0.64 |
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 | -0.8 | — | — | — |
| Tỷ số thanh toán hiện hành | 4.2 | 0.6 | 3.2 | 7.1 | 11.6 |
| Tỷ lệ thanh toán nhanh | 3.7 | 0.3 | 3.0 | 6.9 | 11.4 |
Dòng tiền
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-13M | $-18M | $-19M | $-24M | $-29M |
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.