IMNN Imunon, Inc. - Common Stock
$2.27
价格 · 五月 20, 2026
截至...的财报数据 五月 12, 2026
52周区间
$2–$41
0% of range
分析师评级
BUY
10 analysts
目标价
$19
+747% upside
P/E (TTM)
-0.6
ROE
-298.2%
净利润率
—
IMNN 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$2.27
市值
$13M
P/E (TTM)
-0.6
每股收益 (TTM)
$-6.83
营收 (TTM)
—
股息收益率
—
ROE
-298.2%
负债/权益
—
52周区间
$2 – $41
IMNN 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
—
2017-12-31
→
2022-12-31
EPS
$-6.83
2022-12-31
→
2025-12-31
自由现金流
$-14M
2016-12-31
→
2025-12-31
利润率
—
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
指标
5年趋势
IMNN
同行中位数
P/E (TTM)
-0.6
—
P/S (TTM) (市销率 (TTM))
26.1
27.7
P/B (市净率)
1.8
0.5
Price / FCF (股价/自由现金流)
-0.9
—
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
IMNN
同行中位数
ROA
-131.7%
-93.7%
ROE
-298.2%
-86.4%
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
IMNN
同行中位数
Current Ratio (流动比率)
2.3
3.0
Quick Ratio (速动比率)
1.9
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
IMNN
同行中位数
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
IMNN
同行中位数
IMNN 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
10 位分析师
- 强烈买入 2 20.0%
- 买入 7 70.0%
- 持有 1 10.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
5 位分析师 · 2026-05-14
中位数
$16.00
平均值
$19.20
← 低于所有目标
$2.27
最低
$10.00
最高
$33.00
中位数目标
$16.00
+605.5%
平均目标
$19.20
+746.6%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
0.63%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.84 | $-1.13 | 0.29% |
| 2025年12月31日 | $-1.99 | $-1.20 | -0.79% |
| 2025年9月30日 | $-1.16 | $-1.84 | 0.68% |
| 2025年6月30日 | $-1.87 | $-4.20 | 2.3% |
| 2025年3月31日 | $-3.65 | $-4.66 | 1.0% |
| 2024年12月31日 | $-4.57 | $-4.82 | 0.26% |
同行比较 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| IMNN | $13M | -0.6 | — | — | -298.2% | — |
| BCDA | $13M | — | -87.8% | — | 1660.5% | — |
| APRE | $7M | -0.4 | — | — | -97.5% | — |
| BIVI | — | — | — | — | — | — |
| BOLT | $11M | -0.3 | 0.07% | -433.7% | -102.2% | — |
| LNAI | $513M | -2.7 | — | — | -586.4% | — |
| LIMN | — | — | — | — | — | — |
| CELZ | — | -0.8 | -45.5% | — | — | — |
| GNPX | $6M | — | — | — | -347.0% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | |
| R&D Expense | $8M | $12M | $11M | $12M | $11M | $11M | $13M | $12M | $13M | |
| SG&A Expense | $7M | $7M | $10M | $14M | $11M | $8M | $8M | $10M | $6M | |
| Operating Expenses | $15M | $19M | $21M | $25M | $22M | $19M | $21M | $22M | $19M | |
| Operating Income | $-15M | $-19M | $-21M | $-25M | $-21M | $-18M | $-21M | $-21M | $-18M | |
| Interest Expense | · | · | $197.1K | $5M | $569.9K | $1M | · | · | · | |
| Other Non-op | $155.7K | $512.2K | $235.1K | $-13M | $-1M | $-5M | $29 | $52 | $2.3K | |
| Pretax Income | $14M | $19M | $-21M | $-37M | $-22M | $-23M | $-19M | $-22M | $-20M | |
| Income Tax | · | · | $-1M | $-2M | $-1M | $-2M | $-2M | $-10M | · | |
| Net Income | $-14M | $-19M | $-20M | $-36M | $-21M | $-21M | $-17M | $-12M | $-20M | |
| EPS (Basic) | $-6.83 | $-16.94 | $-2.16 | $-5.03 | $-3.83 | · | · | · | · | |
| EPS (Diluted) | $-6.83 | $-16.94 | $-2.16 | $-5.03 | · | · | · | · | · | |
| Shares (Basic) | 2,123,344 | 1,098,899 | 9,045,320 | 7,142,970 | 5,426,953 | · | · | · | · | |
| Shares (Diluted) | 2,123,344 | 1,098,899 | 9,045,320 | 7,142,970 | · | · | · | · | · | |
| EBITDA | $-15M | $-19M | $-21M | $-24M | $-20M | $-18M | $-20M | $-21M | $-18M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $6M | $6M | $11M | $20M | $17M | $7M | $13M | $11M | |
| Short-term Investments | · | · | $10M | $21M | $30M | · | $8M | $14M | $13M | |
| Current Assets | $11M | $8M | $18M | $37M | $52M | $19M | $16M | $28M | $24M | |
| PP&E (Net) | $529.9K | $541.3K | $751.9K | $548.3K | $477.0K | $294.6K | $405.4K | $184.6K | $175.8K | |
| PP&E (Gross) | $2M | $2M | $3M | $3M | $4M | $4M | $4M | $3M | $3M | |
| Accum. Depreciation | $1M | $1M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Goodwill | · | · | · | · | · | $2M | $2M | $2M | $2M | |
| Intangibles | · | · | · | · | · | $113.7K | $341.0K | $568.3K | $795.6K | |
| Other Non-current Assets | $1M | $1M | $3M | $7M | $22M | $18M | $22M | · | $8.8K | |
| Total Assets | $12M | $10M | $22M | $44M | $74M | $38M | $38M | $47M | $48M | |
| Accounts Payable | · | · | $4M | $4M | $3M | $2M | $3M | $3M | $3M | |
| Accrued Liabilities | $3M | $3M | $3M | $5M | $3M | $2M | $2M | $3M | $2M | |
| Short-term Debt | · | · | · | $1M | · | $1M | $2M | · | · | |
| Current Liabilities | $5M | $5M | $7M | $10M | $7M | $7M | $8M | $6M | $6M | |
| Capital Leases | $602.4K | $686.9K | $1M | · | $230.7K | $710.3K | $1M | · | $10.9K | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | $63.3K | $71.7K | |
| Total Liabilities | $5M | $5M | $9M | $15M | $18M | $19M | $24M | $26M | $21M | |
| Long-term Debt | · | · | · | $6M | · | $5M | $10M | $9M | · | |
| Total Debt | · | · | · | $1M | · | $1M | $2M | · | · | |
| Common Stock | $34.2K | $9.7K | $94.0K | $74.4K | $57.7K | $27.1K | $232.6K | $188.3K | $172.8K | |
| Paid-in Capital | $428M | $411M | $402M | $398M | $389M | $331M | $305M | $294M | · | |
| Retained Earnings | $-421M | $-407M | $-388M | $-369M | $-333M | $-312M | $-291M | $-274M | $-262M | |
| Treasury Stock | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | |
| AOCI | $0 | $0 | $60.8K | $26.5K | $-8.0K | · | $42.8K | $29.9K | $-10.2K | |
| Stockholders' Equity | $7M | $4M | $13M | $29M | $56M | $19M | $15M | $21M | $27M | |
| Liabilities + Equity | $12M | $10M | $22M | $44M | $74M | $38M | $38M | $47M | $48M | |
| Shares Outstanding | 3,419,650 | 966,712 | 9,399,789 | 7,436,197 | 5,770,516 | 2,713,402 | 23,255,818 | 18,831,834 | 17,276,965 |
现金流 15
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $240.0K | $248.0K | $731.6K | $702.9K | $741.5K | $721.7K | $356.9K | $553.0K | |
| Stock-based Comp | $127.4K | $477.3K | $759.0K | $3M | $4M | $2M | $2M | $5M | $1M | |
| Deferred Tax | · | $1M | $286.6K | $-183.6K | $462.4K | $-26.5K | $-2M | · | · | |
| Amort. of Intangibles | · | · | · | · | · | · | · | $227.3K | $227.3K | |
| Other Non-cash | · | · | · | $9M | $-379.4K | $3M | $-5M | $-119.6K | $2M | |
| Operating Cash Flow | $-14M | $-19M | $-19M | $-23M | $-16M | $-16M | $-20M | $-7M | $-17M | |
| CapEx | $280.6K | $29.5K | $451.8K | $267.8K | $311.6K | $19.1K | $349.2K | $138.4K | $38.6K | |
| Investing Cash Flow | $-280.6K | $10M | $11M | $8M | $-30M | $8M | $6M | $-2M | $-11M | |
| Stock Issued | $14M | $9M | $3M | $7M | $53M | $23M | $8M | $858.5K | · | |
| Net Stock Activity | $14M | $9M | $3M | $7M | $53M | $23M | $8M | · | · | |
| Financing Cash Flow | $17M | $9M | $-4M | $7M | $55M | $18M | $8M | $11M | $36M | |
| Net Change in Cash | $3M | $34.2K | $-12M | $-8M | $8M | $10M | $-6M | $2M | $9M | |
| Taxes Paid | · | · | · | · | · | · | · | $10M | · | |
| Free Cash Flow | $-14M | $-19M | $-19M | $-23M | $-17M | $-16M | $-21M | $-7M | $-17M | |
| Levered FCF | · | · | $-20M | $-28M | $-17M | · | · | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | -4984.3% | -4201.4% | -3697.3% | -4113.1% | -4213.0% | · | |
| Net Margin | · | · | · | -7179.6% | -4153.9% | -4296.7% | -3370.3% | -2376.7% | · | |
| Pretax Margin | · | · | · | -7493.0% | -4430.5% | -4665.9% | -3733.6% | -4460.5% | · | |
| EBITDA Margin | · | · | · | -4838.0% | -4060.8% | -3549.0% | -3968.8% | -4141.6% | · | |
| ROA | -131.7% | -117.7% | -59.2% | -60.8% | -37.2% | -56.7% | -39.6% | -25.2% | -52.1% | |
| ROE | -298.2% | -299.5% | -124.1% | -101.6% | -36.1% | -115.3% | -112.3% | -66.0% | -122.1% | |
| ROIC | · | · | -147.4% | -77.6% | -35.3% | -86.3% | -113.2% | -53.8% | · |
流动性与偿付能力 4
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 1.7 | 2.5 | 3.7 | 7.7 | 2.8 | 2.1 | 4.6 | 3.9 | |
| Quick Ratio | 1.9 | 1.2 | 2.1 | 3.3 | 7.3 | 2.5 | 1.9 | 4.5 | 3.9 | |
| Debt / Equity | · | · | · | 0.0 | · | 0.1 | 0.1 | · | · | |
| Interest Coverage | · | · | -106.7 | -5.0 | -36.9 | · | · | · | · |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · |
增长率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | · | 0.00% | 0.00% | · | · | · | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | |
| Net Income TTM | $-14M | $-19M | $-20M | $-36M | $-21M | $-21M | $-17M | $-12M | $-20M | |
| Market Cap | $13M | $180M | $83M | $131M | $610M | $5.65B | $7.78B | $5.20B | $9.06B | |
| Enterprise Value | · | · | · | $100M | · | $5.64B | $7.77B | · | · | |
| P/E | -0.6 | -0.7 | -4.1 | -3.5 | · | · | · | · | · | |
| P/S | 26.1 | 359.4 | 166.7 | 261.9 | 1219.3 | 11307.8 | 15561.2 | 10390.3 | 18118.3 | |
| P/B | 1.8 | 42.3 | 6.2 | 4.5 | 10.9 | 303.8 | 534.4 | 249.0 | 339.2 | |
| P / Tangible Book | 1.8 | 42.3 | 6.2 | 4.5 | 10.9 | 342.2 | · | · | · | |
| P / Cash Flow | -0.9 | -9.5 | -4.4 | -5.7 | -37.6 | -362.0 | -384.1 | -737.8 | -544.4 | |
| P / FCF | -0.9 | -9.5 | -4.3 | -5.6 | -36.9 | -361.6 | -377.5 | -723.5 | -543.1 | |
| EV / EBITDA | · | · | · | -4.1 | · | -317.7 | -391.4 | · | · | |
| EV / FCF | · | · | · | -4.3 | · | -360.5 | -376.9 | · | · | |
| EV / Revenue | · | · | · | 199.3 | · | 11275.7 | 15535.2 | · | · | |
| Earnings Yield | -179.3% | -136.7% | -24.3% | -28.6% | · | · | · | · | · |
损益表 13
| 指标 | 趋势 | 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 | · | · | · | · | · | · | · | · | · | · | · | · | · | $125.0K | $125.0K | $125.0K | |
| R&D Expense | $2M | $2M | $2M | $1M | $2M | $2M | $3M | $3M | $3M | $4M | $2M | $3M | $3M | $3M | $2M | $3M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $4M | $4M | $3M | |
| Operating Expenses | $4M | $4M | $3M | $3M | $4M | $4M | $5M | $5M | $5M | $6M | $4M | $5M | $6M | $7M | $6M | $6M | |
| Operating Income | $-4M | $-4M | $-3M | $-3M | $-4M | $-4M | $-5M | $-5M | $-5M | $-6M | $-4M | $-5M | $-6M | $-7M | $-6M | $-6M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | $37.1K | $160.0K | $150.3K | $127.0K | $105.0K | |
| Other Non-op | · | $38.9K | $46.7K | $27.3K | · | $89.0K | $116.0K | $225.3K | $81.9K | $-200.9K | $427.5K | $-84.6K | $93.1K | $-8M | $26.3K | $-64.7K | |
| Net Income | $-4M | $-4M | $-3M | $-3M | $-4M | $-4M | $-5M | $-5M | $-5M | $-5M | $-3M | $-6M | $-6M | $-13M | $-6M | $-6M | |
| EPS (Basic) | $-0.84 | $-3.24 | $-1.16 | $-2.15 | $-3.15 | $-5.02 | $-3.76 | $-7.64 | $-0.52 | $-0.50 | $-0.37 | $-0.61 | $-0.68 | $-1.47 | $-0.87 | $-0.87 | |
| EPS (Diluted) | $-0.84 | $-3.24 | $-1.16 | $-2.15 | $-3.15 | $-5.02 | $-3.76 | $-7.64 | $-0.52 | $-0.50 | $-0.37 | $-0.61 | $-0.68 | $-1.61 | $-0.87 | $-0.87 | |
| Shares (Basic) | 5,028,764 | -16,655,714 | 2,943,655 | 1,277,217 | 1,300,944 | -10,217,481 | 1,289,823 | 626,726 | 9,399,831 | -17,749,608 | 9,376,872 | 9,136,573 | 8,281,483 | -12,708,208 | 7,098,741 | 6,981,970 | |
| Shares (Diluted) | 5,028,764 | -16,655,714 | 2,943,655 | 1,277,217 | 1,300,944 | -10,217,481 | 1,289,823 | 626,726 | 9,399,831 | -17,749,608 | 9,376,872 | 9,136,573 | 8,281,483 | 521,045 | 7,098,741 | 6,981,970 | |
| EBITDA | $-4M | · | $-3M | $-3M | $-4M | · | $-5M | $-5M | $-5M | · | $-4M | $-5M | $-5M | · | $-6M | $-6M |
资产负债表 24
| 指标 | 趋势 | 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 | $5M | $9M | $5M | $5M | $3M | $6M | $10M | $5M | $2M | $6M | $13M | $7M | $10M | $11M | $27M | $27M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | $6M | $17M | $21M | $21M | $10M | $15M | |
| Current Assets | $7M | $11M | $7M | $7M | $5M | $8M | $13M | $8M | $12M | $18M | $22M | $27M | $36M | $37M | $40M | $45M | |
| PP&E (Net) | $459.9K | $529.9K | $601.4K | $676.6K | $734.2K | $541.3K | $563.6K | $625.0K | $693.4K | $751.9K | $823.6K | $651.2K | $555.9K | $548.3K | $582.5K | $561.7K | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | $3M | · | · | · | $3M | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $1M | · | · | · | $2M | · | · | · | $3M | · | · | |
| Other Non-current Assets | $937.9K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $3M | $2M | $1M | $5M | $7M | $20M | $20M | |
| Total Assets | $8M | $12M | $9M | $9M | $7M | $10M | $14M | $10M | $14M | $22M | $25M | $29M | $42M | $44M | $61M | $65M | |
| Accounts Payable | · | · | · | · | · | · | · | · | · | · | · | $3M | $4M | $4M | $3M | $2M | |
| Accrued Liabilities | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $4M | $5M | $4M | $4M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | $2M | $1M | $670.5K | · | |
| Current Liabilities | $4M | $5M | $4M | $5M | $6M | $5M | $5M | $5M | $5M | $7M | $5M | $6M | $10M | $10M | $8M | $7M | |
| Capital Leases | $492.8K | $602.4K | $708.1K | $811.2K | $613.2K | $686.9K | $757.7K | $872.9K | $1M | $1M | $1M | $1M | $1M | · | · | $53.4K | |
| Total Liabilities | $5M | $5M | $5M | $6M | $6M | $5M | $6M | $6M | $6M | $9M | $7M | $7M | $15M | $15M | $19M | $18M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | $6M | · | $6M | $6M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | $2M | · | $670.5K | · | |
| Common Stock | $39.2K | $34.2K | $29.0K | $17.2K | $146.2K | $9.7K | $145.0K | $94.0K | $94.0K | $94.0K | $93.7K | $92.5K | $91.0K | $74.4K | $71.0K | $71.0K | |
| Paid-in Capital | $429M | $428M | $421M | $416M | $411M | $411M | $411M | $402M | $401M | $402M | $401M | $401M | $401M | $398M | $397M | $396M | |
| Retained Earnings | $-426M | $-421M | $-417M | $-414M | $-411M | $-407M | $-403M | $-398M | $-393M | $-388M | $-383M | $-380M | $-374M | $-369M | $-355M | $-349M | |
| Treasury Stock | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | $85.2K | |
| AOCI | · | $0 | · | · | · | $0 | · | · | $133.1K | $60.8K | $20.4K | $162.0K | $123.9K | $26.5K | $-25.4K | $-70.0K | |
| Stockholders' Equity | $3M | $7M | $4M | $3M | $452.0K | $4M | $8M | $4M | $8M | $13M | $18M | $22M | $27M | $29M | $41M | $47M | |
| Liabilities + Equity | $8M | $12M | $9M | $9M | $7M | $10M | $14M | $10M | $14M | $22M | $25M | $29M | $42M | $44M | $61M | $65M | |
| Shares Outstanding | 3,922,764 | 3,419,650 | 2,896,273 | 1,717,500 | 14,620,732 | 966,712 | 14,500,685 | 9,400,889 | 9,400,889 | 9,399,789 | 9,367,907 | 9,251,981 | 9,097,005 | 7,436,197 | 7,098,741 | 7,098,741 |
现金流 12
| 指标 | 趋势 | 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 | · | · | · | · | · | · | · | · | · | · | · | · | $192.7K | · | $171.6K | $168.0K | |
| Stock-based Comp | $548.6K | $11.5K | $-211.3K | $122.6K | $204.5K | $113.1K | $232.2K | $162.6K | $-30.7K | $133.4K | $96.6K | $190.3K | $338.7K | $710.2K | $476.3K | $491.9K | |
| Deferred Tax | · | · | · | · | · | $0 | $0 | $0 | $1M | $-1M | $0 | $0 | $2M | $-2M | $0 | $0 | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | · | $-592.7K | · | · | · | |
| Operating Cash Flow | $-4M | $-4M | $-4M | $-3M | $-3M | $-4M | $-4M | $-5M | $-6M | $-4M | $-4M | $-7M | $-4M | $-5M | $-5M | $-5M | |
| CapEx | · | $3.6K | $0 | $17.3K | $259.7K | $14.9K | $2.9K | $0 | $11.8K | $0 | $240.3K | $154.3K | $57.1K | $44.9K | $56.9K | $110.1K | |
| Investing Cash Flow | · | $-3.6K | $0 | $-17.3K | $-259.7K | $-14.9K | $-2.9K | $7M | $2M | $-3M | $11M | $3M | $416.2K | $-11M | $5M | $-2M | |
| Stock Issued | · | $7M | $3M | $3M | $105.7K | $-3.3K | · | · | · | $30.2K | $78.3K | $198.6K | $2M | $447.3K | $-64.0K | · | |
| Net Stock Activity | · | · | · | · | $105.7K | · | · | · | · | · | · | · | $2M | · | · | · | |
| Financing Cash Flow | $-1.8K | $7M | $5M | $5M | $105.7K | $-3.3K | · | · | · | $30.2K | $78.3K | $-6M | $2M | $447.3K | $-64.0K | · | |
| Net Change in Cash | $-4M | $4M | $522.2K | $2M | $-3M | $-4M | $5M | $3M | $-3M | $-7M | $6M | $-10M | $-1M | $-15M | $196.0K | $-2M | |
| Free Cash Flow | · | · | · | · | $-3M | · | · | · | $-6M | · | · | · | $-4M | · | · | · |
盈利能力 5
| 指标 | 趋势 | 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 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -4939.7% | -4782.6% | |
| Net Margin | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -4918.6% | -4834.3% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -4939.7% | -4782.6% | |
| ROA | -57.1% | · | -29.3% | -29.7% | -38.7% | · | -24.8% | -24.9% | -17.5% | · | -8.2% | -11.8% | -10.5% | · | -8.8% | -8.2% | |
| ROE | -222.9% | · | -55.9% | -85.6% | -91.7% | · | -36.9% | -37.9% | -28.1% | · | -11.7% | -16.2% | -15.3% | · | -12.2% | -10.9% |
流动性与偿付能力 4
| 指标 | 趋势 | 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 | 1.6 | · | 1.7 | 1.3 | 0.9 | · | 2.3 | 1.5 | 2.5 | · | 4.1 | 4.4 | 3.5 | · | 4.7 | 6.5 | |
| Quick Ratio | 1.2 | · | 1.3 | 0.9 | 0.5 | · | 1.9 | 1.0 | 0.5 | · | 3.6 | 3.9 | 3.0 | · | 4.4 | 6.1 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | 0.1 | · | 0.0 | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | -147.6 | · | · | -48.6 | -56.9 |
效率 1
| 指标 | 趋势 | 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 |
估值 (TTM) 14
| 指标 | 趋势 | 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 | $500.0K | · | $500.0K | $500.0K | $500.0K | · | $500.0K | $500.0K | $500.0K | · | $500.0K | $500.0K | $500.0K | · | $500.0K | $500.0K | |
| Net Income TTM | $-15M | · | $-15M | $-16M | $-19M | · | $-18M | $-19M | $-20M | · | $-21M | $-23M | $-28M | · | $-28M | $-27M | |
| Market Cap | $12M | · | $15M | $18M | $200M | · | $200M | $142M | $201M | · | $120M | $156M | $147M | · | $156M | $170M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | · | $118M | · | $119M | · | |
| P/E | -0.4 | · | -0.7 | -0.8 | -1.1 | · | -1.1 | -1.7 | -9.8 | · | -5.1 | -5.6 | · | · | · | · | |
| P/S | 23.1 | · | 29.7 | 35.8 | 400.5 | · | 401.0 | 284.5 | 402.2 | · | 239.5 | 311.3 | 294.3 | · | 311.1 | 340.7 | |
| P/B | 3.4 | · | 3.6 | 6.7 | 443.0 | · | 24.5 | 38.0 | 23.7 | · | 6.6 | 7.2 | 5.5 | · | 3.8 | 3.6 | |
| P / Tangible Book | 3.4 | · | 3.6 | 6.7 | 443.0 | · | 24.5 | 38.0 | 23.7 | · | 6.6 | 7.2 | 5.5 | · | 3.8 | 3.6 | |
| P / Cash Flow | -2.9 | · | · | · | -70.3 | · | · | · | -34.2 | · | · | · | -36.0 | · | · | · | |
| P / FCF | · | · | · | · | -64.5 | · | · | · | -34.2 | · | · | · | -35.5 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | · | -21.5 | · | -19.2 | · | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | · | -28.5 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | · | 236.5 | · | 237.7 | · | |
| Earnings Yield | -248.3% | · | -143.3% | -132.5% | -89.1% | · | -88.9% | -60.4% | -10.2% | · | -19.8% | -18.0% | · | · | · | · |
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | — | — | — | $500.0K | $500.0K |
| 营业利润率 % | — | — | — | -4984.3% | -4201.4% |
| 净收入 | $-14M | $-19M | $-20M | $-36M | $-21M |
| 稀释后每股收益 (EPS) | $-6.83 | $-16.94 | $-2.16 | $-5.03 | — |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | — | — | — | 0.0 | — |
| 流动比率 | 2.3 | 1.7 | 2.5 | 3.7 | 7.7 |
| 速动比率 | 1.9 | 1.2 | 2.1 | 3.3 | 7.3 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-14M | $-19M | $-19M | $-23M | $-17M |
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存，并会跟随您浏览所有股票。