TPST Tempest Therapeutics, Inc. - Common Stock
$1.76
价格 · 五月 20, 2026
截至...的财报数据 五月 14, 2026
52周区间
$2–$12
2% of range
分析师评级
BUY
7 analysts
目标价
$11
+524% upside
P/E (TTM)
-0.5
ROE
-319.3%
净利润率
—
TPST 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$1.76
市值
$14M
P/E (TTM)
-0.5
每股收益 (TTM)
$-6.33
营收 (TTM)
—
股息收益率
—
ROE
-319.3%
负债/权益
0.0
52周区间
$2 – $12
TPST 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
—
EPS
$-6.33
2020-12-31
→
2025-12-31
自由现金流
$-27M
2018-12-31
→
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
TPST
同行中位数
P/E (TTM)
-0.5
0.1
P/S (TTM) (市销率 (TTM))
54.6
64.9
P/B (市净率)
2.1
1.7
EV / EBITDA (企业价值 / EBITDA)
-0.2
—
Price / FCF (股价/自由现金流)
-0.5
—
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
TPST
同行中位数
ROA
-89.9%
-70.0%
ROE
-319.3%
-143.6%
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
TPST
同行中位数
Debt / Equity (负债/股东权益比率)
0.0
8.5
Current Ratio (流动比率)
2.5
3.3
Quick Ratio (速动比率)
2.3
—
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
TPST
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
TPST
同行中位数
TPST 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
7 位分析师
- 强烈买入 2 28.6%
- 买入 4 57.1%
- 持有 1 14.3%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
1 位分析师 · 2026-05-19
最低
$11.00
最高
$11.00
中位数目标
$11.00
+524.3%
平均目标
$11.00
+524.3%
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
0.07%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-2.53 | $-0.29 | -2.2% |
| 2025年12月31日 | $-0.62 | $-0.63 | 0.01% |
| 2025年9月30日 | $-0.79 | $-3.34 | 2.5% |
| 2025年6月30日 | $-2.07 | $-2.66 | 0.59% |
| 2025年3月31日 | $-3.16 | $-3.36 | 0.20% |
| 2024年12月31日 | $-4.03 | $-3.34 | -0.69% |
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 |
|---|---|---|---|---|---|---|
| TPST | $14M | -0.5 | — | — | -319.3% | — |
| SNTI | — | -0.4 | -40.2% | — | — | — |
| CRVO | $73M | — | -58.9% | -673.1% | -104.4% | — |
| LSTA | — | -1.0 | -83.0% | — | — | — |
| KYNB | $36M | 0.2 | -78.3% | 2848.6% | -143.5% | — |
| SHPH | $4M | -0.3 | 0.00% | — | -400.1% | — |
| ABVC | $53M | -5.5 | 234.3% | — | -128.2% | — |
| NEUP | $14M | -30.9 | — | -2.4% | -2.3% | — |
| SKYE | $25M | -0.5 | — | — | -175.6% | — |
| DYAI | — | -4.1 | -11.6% | — | — | — |
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 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | · | · | · | · | · | $295.0K | $653.0K | $277.0K | $0 | |
| Cost of Revenue | · | · | · | · | · | · | · | · | $790.0K | $5M | $2M | $0 | |
| R&D Expense | · | · | · | · | · | · | · | · | $18M | $22M | $18M | $22M | |
| SG&A Expense | $14M | $14M | $12M | $12M | $10M | $5M | $18M | $9M | $6M | $49M | $52M | $26M | |
| Operating Expenses | · | · | · | · | · | · | · | · | $51M | $82M | $72M | $48M | |
| Operating Income | $-27M | $-42M | $-29M | $-35M | $-27M | $-19M | $-45M | $-27M | $-84M | $-81M | $-72M | $-48M | |
| Interest Expense | · | · | $1M | $2M | $1M | $0 | · | $134.0K | $288.0K | · | · | · | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $-126.0K | |
| Other Non-op | $520.0K | $1M | $1M | $549.0K | $-34.0K | $90.0K | · | · | $-36.0K | $-164.0K | $-20.0K | $122.0K | |
| Pretax Income | · | · | · | · | · | · | · | · | $-51M | $-82M | $-73M | $-50M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | · | · | $67.0K | $201.0K | $75.0K | $0 | |
| Net Income | $-26M | $-42M | $-29M | $-36M | $-28M | $-19M | $-45M | $-27M | $-85M | $-82M | $-73M | $-50M | |
| EPS (Basic) | $-6.33 | $-19.50 | $-1.91 | $-3.09 | $-7.47 | $-41.03 | · | · | · | · | · | · | |
| EPS (Diluted) | $-6.33 | $-19.50 | $-1.91 | $-3.09 | $-7.47 | $-41.03 | · | · | · | · | · | · | |
| Shares (Basic) | 4,149,733 | 2,146,276 | 15,416,203 | 11,548,907 | 3,790,303 | 468,161 | · | · | · | · | · | · | |
| Shares (Diluted) | 4,149,733 | 2,146,276 | 15,416,203 | 11,548,907 | 3,790,303 | 468,161 | · | · | · | · | · | · | |
| EBITDA | $-27M | · | $-29M | $-35M | · | · | $-45M | $-27M | $-49M | $-79M | $-71M | $-47M |
资产负债表 26
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $8M | $30M | $39M | $31M | $52M | $19M | $62M | $73M | $18M | $44M | $43M | $6M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $52M | $70M | $83M | $54M | |
| Prepaid Expense | $562.0K | $1M | $1M | $1M | $2M | $1M | $6M | $3M | $1M | $2M | $3M | $2M | |
| Other Current Assets | $355.0K | $535.0K | $96.0K | $263.0K | $553.0K | $59.0K | · | · | · | · | · | · | |
| Current Assets | $8M | $31M | $40M | $33M | $69M | $20M | $71M | $83M | $20M | $116M | $130M | $62M | |
| PP&E (Net) | $605.0K | $886.0K | $840.0K | $1M | $1M | $1M | · | · | $3M | $6M | $8M | $3M | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $2M | $2M | · | · | $7M | $9M | $11M | $5M | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $824.0K | $456.0K | · | · | $4M | $3M | $2M | $1M | |
| Other Non-current Assets | $517.0K | $485.0K | $448.0K | $429.0K | $111.0K | $51.0K | $507.0K | $213.0K | $74.0K | $23.0K | $0 | $130.0K | |
| Total Assets | $17M | $41M | $52M | $46M | $73M | $23M | $75M | $84M | $20M | $123M | $139M | $66M | |
| Accounts Payable | $1M | $2M | $845.0K | $1M | $991.0K | $1M | $1M | $2M | $1M | $2M | $3M | $3M | |
| Accrued Liabilities | $937.0K | $3M | $2M | $3M | $2M | $665.0K | $9M | $8M | $3M | $11M | $8M | $8M | |
| Short-term Debt | · | · | · | · | $0 | · | · | · | · | · | · | · | |
| Current Liabilities | $3M | $14M | $9M | $7M | $20M | $3M | $13M | $10M | $4M | $13M | $11M | $10M | |
| Capital Leases | $7M | $8M | $9M | $10M | $2M | $2M | $2M | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $0 | $16.0K | $752.0K | $751.0K | $1M | $520.0K | $73.0K | |
| Total Liabilities | $10M | $22M | $25M | $28M | $37M | $5M | $15M | $11M | $5M | $14M | $12M | $10M | |
| Long-term Debt | · | $6M | $10M | $10M | · | $239.0K | $376.0K | $572.0K | · | · | · | · | |
| Total Debt | $0 | · | $11M | $10M | · | · | $376.0K | $383.0K | · | · | · | · | |
| Common Stock | $5.0K | $3.0K | $22.0K | $11.0K | $7.0K | $1.0K | $18.0K | $13.0K | $36.0K | $36.0K | $27.0K | $24.0K | |
| Paid-in Capital | $240M | $226M | $192M | $154M | $136M | $3M | $267M | $235M | $6M | $358M | $295M | $150M | |
| Retained Earnings | $-233M | $-207M | $-165M | $-136M | $-100M | $-72M | $-209M | $-164M | $-137M | $-250M | $-168M | $-95M | |
| AOCI | · | · | · | · | · | $452.0K | $165.0K | $148.0K | $8.0K | $-60.0K | $-170.0K | $-26.0K | |
| Stockholders' Equity | $7M | $19M | $27M | $18M | $36M | $-69M | $-50M | $71M | $-131M | $108M | $127M | $55M | |
| Liabilities + Equity | $17M | $41M | $52M | $46M | $73M | $23M | $75M | $84M | $20M | $123M | $139M | $66M | |
| Shares Outstanding | 4,927,161 | 3,382,432 | 22,045,255 | 10,518,539 | 6,910,324 | 527,265 | 18,266,545 | 13,357,999 | 246,347 | 35,641,505 | 27,296,747 | 24,084,637 |
现金流 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | $2M | $2M | $1M | $450.0K | |
| Stock-based Comp | · | · | · | · | · | · | · | · | $7M | $9M | $19M | $12M | |
| Restructuring | · | · | · | · | · | · | · | · | $4M | $5M | $0 | $0 | |
| Other Non-cash | · | · | · | · | · | · | · | · | $-3M | $9M | $2M | $6M | |
| Operating Cash Flow | $-27M | $-33M | $-27M | $-31M | $-26M | $-19M | $-41M | $-24M | $-20M | $-62M | $-50M | $-31M | |
| CapEx | $0 | $435.0K | $170.0K | $562.0K | $135.0K | $50.0K | $397.0K | $36.0K | $4.0K | $3M | $5M | $3M | |
| Investing Cash Flow | $0 | $-435.0K | $-170.0K | $-562.0K | $-97.0K | $-6.0K | $4M | $2M | $458.0K | $8M | $-38M | $-33M | |
| Debt Issued | · | · | · | · | $15M | $0 | · | · | · | · | · | · | |
| Stock Issued | $6M | $29M | $36M | $9M | $33M | $0 | $27M | $0 | $0 | $54M | $124M | $52M | |
| Net Stock Activity | $6M | · | $36M | $9M | · | · | $27M | · | $0 | $54M | $124M | $52M | |
| Financing Cash Flow | $4M | $24M | $36M | $11M | $59M | $35M | $27M | $78M | $-4M | $54M | $125M | $52M | |
| Net Change in Cash | · | · | · | · | · | $-25M | $-10M | $56M | $-24M | · | · | · | |
| Taxes Paid | $0 | $0 | · | · | · | · | $0 | $4.0K | · | · | · | · | |
| Free Cash Flow | $-27M | · | $-28M | $-32M | · | · | $-42M | $-24M | $-46M | $-64M | $-56M | $-33M |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | · | · | -17154.6% | -12406.1% | -25992.4% | · | |
| Net Margin | · | · | · | · | · | · | · | · | -17279.7% | -12597.2% | -26432.9% | · | |
| Pretax Margin | · | · | · | · | · | · | · | · | -17257.0% | -12566.5% | -26405.8% | · | |
| EBITDA Margin | · | · | · | · | · | · | · | · | -16595.2% | -12063.4% | -25528.2% | · | |
| ROA | -89.9% | · | -60.4% | -59.9% | · | · | -56.0% | -52.3% | -52.2% | -63.0% | -71.7% | -87.6% | |
| ROE | -319.3% | · | -230.6% | -159.1% | · | · | -68.8% | 91.0% | -59.1% | -70.0% | -80.4% | -102.1% | |
| ROIC | · | · | · | · | · | · | · | · | -78.8% | -75.0% | -56.8% | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | · | 4.3 | 4.5 | · | · | 5.7 | 8.5 | 8.8 | 8.8 | 11.6 | 6.1 | |
| Quick Ratio | 2.3 | · | 4.2 | 4.3 | · | · | 5.0 | 7.5 | 8.6 | 8.7 | 11.3 | 5.9 | |
| Debt / Equity | 0.0 | · | 0.4 | 0.6 | · | · | 0.0 | 0.0 | · | · | · | · | |
| LT Debt / Equity | · | · | 0.2 | 0.6 | · | · | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | · | · | -20.1 | -21.4 | · | · | · | -200.6 | · | · | · | · |
效率 1
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | · | 0.0 | 0.0 | 0.0 | · |
估值 (TTM) 14
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $259.0K | $259.0K | $259.0K | $259.0K | $259.0K | $259.0K | $259.0K | $259.0K | $295.0K | $653.0K | $277.0K | $0 | |
| Net Income TTM | $-26M | $-42M | $-29M | $-36M | $-28M | $-19M | $-45M | $-27M | $-85M | $-82M | $-73M | $-50M | |
| Market Cap | $14M | · | $1.26B | $157M | · | · | $24.01B | $20.71B | $146.29B | $159.50B | $780.07B | $3.12T | |
| Enterprise Value | $6M | · | $1.23B | $136M | · | · | $23.95B | $20.64B | · | · | · | · | |
| P/E | -0.5 | -0.6 | -29.9 | -4.8 | -9.2 | -10.2 | · | · | · | · | · | · | |
| P/S | 54.6 | · | 4868.7 | 607.2 | · | · | 92693.9 | 79954.6 | 495914.6 | 244264.4 | 2816122.6 | · | |
| P/B | 2.1 | · | 47.1 | 8.7 | · | · | 410.1 | 291.9 | 2275.3 | 1473.9 | 6149.5 | 56307.1 | |
| P / Tangible Book | 2.1 | 25.0 | 47.1 | 8.7 | 13.1 | · | · | · | · | · | · | · | |
| P / Cash Flow | -0.5 | · | -46.1 | -5.1 | · | · | -582.4 | -875.7 | -3211.7 | -2583.7 | -15512.6 | -101843.6 | |
| P / FCF | -0.5 | · | -45.8 | -5.0 | · | · | -576.8 | -874.4 | -3200.6 | -2479.9 | -14051.4 | -93291.5 | |
| EV / EBITDA | -0.2 | · | -42.3 | -3.9 | · | · | -527.4 | -767.9 | · | · | · | · | |
| EV / FCF | -0.2 | · | -44.8 | -4.3 | · | · | -575.4 | -871.3 | · | · | · | · | |
| EV / Revenue | 24.8 | · | 4757.9 | 526.6 | · | · | 92454.1 | 79673.1 | · | · | · | · | |
| Earnings Yield | -220.6% | -179.6% | -3.3% | -20.7% | -10.9% | -9.8% | · | · | · | · | · | · |
损益表 11
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $5M | $4M | $3M | $4M | $3M | $3M | $3M | $4M | $4M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | |
| Operating Income | $-28M | $-4M | $-4M | $-8M | $-11M | $-14M | $-11M | $-10M | $-8M | $-8M | $-7M | $-7M | $-8M | $-9M | $-9M | $-9M | |
| Interest Expense | · | · | · | · | · | · | · | $372.0K | $368.0K | · | $373.0K | $355.0K | $344.0K | $432.0K | $389.0K | $464.0K | |
| Other Non-op | $23.0K | $55.0K | $86.0K | $142.0K | $237.0K | $353.0K | $324.0K | $384.0K | $438.0K | $403.0K | $179.0K | $244.0K | $289.0K | $263.0K | $213.0K | $70.0K | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-28M | $-4M | $-4M | $-8M | $-11M | $-14M | $-11M | $-10M | $-8M | $-7M | $-7M | $-8M | $-8M | $-9M | $-9M | $-9M | |
| EPS (Basic) | $-2.53 | $-0.31 | $-0.79 | $-2.07 | $-3.16 | $-4.04 | $-5.32 | $-5.52 | $-4.62 | $-0.34 | $-0.48 | $-0.54 | $-0.55 | $-0.46 | $-0.66 | $-0.79 | |
| EPS (Diluted) | $-2.53 | $-0.31 | $-0.79 | $-2.07 | $-3.16 | $-4.04 | $-5.32 | $-5.52 | $-4.62 | $-0.34 | $-0.48 | $-0.54 | $-0.55 | $-0.46 | $-0.66 | $-0.79 | |
| Shares (Basic) | 10,931,593 | -7,531,005 | 4,440,111 | 3,802,956 | 3,437,671 | -3,283,515 | 1,985,133 | 1,734,335 | 1,710,323 | -26,570,986 | 14,121,805 | 14,102,211 | 13,763,173 | -20,827,707 | 13,635,927 | 11,573,432 | |
| Shares (Diluted) | 10,931,593 | -7,531,005 | 4,440,111 | 3,802,956 | 3,437,671 | -3,283,515 | 1,985,133 | 1,734,335 | 1,710,323 | -26,570,986 | 14,121,805 | 14,102,211 | 13,763,173 | -20,827,707 | 13,635,927 | 11,573,432 | |
| EBITDA | $-28M | · | $-4M | $-8M | $-11M | · | $-11M | $-10M | $-8M | · | $-7M | $-7M | $-8M | · | $-9M | $-9M |
资产负债表 23
| 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 | $2M | $8M | $8M | $14M | $22M | $30M | $22M | $31M | $32M | $39M | $11M | $18M | $23M | $31M | $43M | $52M | |
| Prepaid Expense | $641.0K | $562.0K | $590.0K | $823.0K | $922.0K | $1M | $1M | $424.0K | $1M | $1M | $1M | $931.0K | $1M | $1M | $2M | $2M | |
| Other Current Assets | $3.0K | $355.0K | $352.0K | $482.0K | $356.0K | $535.0K | $385.0K | $35.0K | $469.0K | $96.0K | $232.0K | $393.0K | $419.0K | $263.0K | $935.0K | $778.0K | |
| Current Assets | $2M | $8M | $8M | $15M | $22M | $31M | $24M | $32M | $33M | $40M | $12M | $19M | $25M | $33M | $60M | $68M | |
| PP&E (Net) | $545.0K | $605.0K | $681.0K | $748.0K | $817.0K | $886.0K | $932.0K | $1M | $920.0K | $840.0K | $921.0K | $1M | $1M | $1M | $919.0K | $1M | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | |
| Accum. Depreciation | $2M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | |
| Other Non-current Assets | $509.0K | $517.0K | $519.0K | $529.0K | $538.0K | $485.0K | $448.0K | $448.0K | $448.0K | $448.0K | $393.0K | $398.0K | $429.0K | $429.0K | $683.0K | $480.0K | |
| Total Assets | $11M | $17M | $17M | $24M | $32M | $41M | $34M | $42M | $44M | $52M | $24M | $31M | $37M | $46M | $63M | $71M | |
| Accounts Payable | $585.0K | $1M | $922.0K | $5M | $2M | $2M | $2M | $1M | $1M | $845.0K | $1M | $868.0K | $1M | $1M | $925.0K | $1M | |
| Accrued Liabilities | $1M | $937.0K | $1M | $1M | $5M | $3M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $4M | $2M | |
| Current Liabilities | $3M | $3M | $4M | $7M | $13M | $14M | $14M | $15M | $11M | $9M | $7M | $9M | $8M | $7M | $24M | $22M | |
| Capital Leases | $7M | $7M | $7M | $8M | $8M | $8M | $8M | $9M | $9M | $9M | $9M | $10M | $10M | $10M | $503.0K | $695.0K | |
| Total Liabilities | $10M | $10M | $11M | $15M | $21M | $22M | $22M | $25M | $24M | $25M | $25M | $26M | $26M | $28M | $36M | $36M | |
| Long-term Debt | · | · | · | · | $4M | · | $8M | $11M | $11M | $11M | $10M | $10M | $10M | · | $15M | $15M | |
| Total Debt | · | · | $0 | $0 | $4M | · | $9M | $11M | $11M | · | $11M | $10M | $10M | · | $15M | $15M | |
| Common Stock | $14.0K | $5.0K | $4.0K | $4.0K | $4.0K | $3.0K | $27.0K | $24.0K | $22.0K | $22.0K | $14.0K | $13.0K | $11.0K | $11.0K | $10.0K | $10.0K | |
| Paid-in Capital | $271M | $240M | $236M | $236M | $229M | $226M | $205M | $200M | $194M | $192M | $157M | $156M | $154M | $154M | $153M | $153M | |
| Retained Earnings | $-270M | $-233M | $-229M | $-226M | $-218M | $-207M | $-193M | $-183M | $-173M | $-165M | $-158M | $-151M | $-143M | $-136M | $-127M | $-118M | |
| Stockholders' Equity | $822.0K | $7M | $6M | $10M | $11M | $19M | $11M | $17M | $21M | $27M | $-1M | $5M | $11M | $18M | $27M | $35M | |
| Liabilities + Equity | $11M | $17M | $17M | $24M | $32M | $41M | $34M | $42M | $44M | $52M | $24M | $31M | $37M | $46M | $63M | $71M | |
| Shares Outstanding | 14,344,034 | 4,927,161 | 4,440,161 | 4,437,855 | 3,519,602 | 3,382,432 | 26,565,886 | 24,475,799 | 22,217,265 | 22,045,255 | 14,323,405 | 12,583,833 | 10,561,700 | 10,518,539 | 10,517,099 | 10,325,359 |
现金流 9
| 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 Cash Flow | $-8M | $-4M | $-7M | $-8M | $-8M | $-10M | $-10M | $-6M | $-7M | $-6M | $-6M | $-6M | $-8M | $-6M | $-9M | $-8M | |
| CapEx | $0 | $0 | $0 | $0 | $0 | $3.0K | $15.0K | $249.0K | $168.0K | $7.0K | $0 | $117.0K | $46.0K | $356.0K | $108.0K | $95.0K | |
| Investing Cash Flow | $0 | $0 | $0 | $0 | $0 | $-3.0K | $-15.0K | $-249.0K | $-168.0K | $-7.0K | $0 | $-117.0K | $-46.0K | $-356.0K | $-108.0K | $-95.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Issued | · | $1M | $0 | $4M | $1M | $20M | $4M | $5M | $253.0K | $34M | $21.0K | $1M | $44.0K | $12.0K | $351.0K | $7M | |
| Net Stock Activity | · | · | · | · | $1M | · | · | · | $253.0K | · | · | · | $44.0K | · | · | · | |
| Financing Cash Flow | $2M | $4M | $13.0K | $1M | $-721.0K | $18M | $2M | $5M | $450.0K | $34M | $21.0K | $1M | $44.0K | $-5M | $350.0K | $14M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $-6M | $-5M | $-8M | · | $-9M | $6M | |
| Free Cash Flow | $-8M | · | · | · | $-8M | · | · | · | $-7M | · | · | · | $-8M | · | · | · |
盈利能力 2
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | -129.1% | · | -13.8% | -23.6% | -28.4% | · | -36.5% | -26.2% | -19.4% | · | -15.6% | -14.8% | -14.6% | · | -13.7% | -12.5% | |
| ROE | -463.3% | · | -39.4% | -58.9% | -68.4% | · | -205.6% | -87.2% | -50.0% | · | -53.0% | -38.0% | -37.9% | · | -25.4% | -22.1% |
流动性与偿付能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 2.3 | 2.1 | 1.7 | · | 1.7 | 2.2 | 3.1 | · | 1.7 | 2.1 | 3.3 | · | 2.5 | 3.0 | |
| Quick Ratio | 0.5 | · | 2.1 | 2.0 | 1.6 | · | 1.6 | 2.1 | 3.0 | · | 1.5 | 2.0 | 3.1 | · | 1.8 | 2.3 | |
| Debt / Equity | · | · | 0.0 | 0.0 | 0.4 | · | 0.7 | 0.6 | 0.5 | · | -8.8 | 2.1 | 0.9 | · | 0.6 | 0.4 | |
| LT Debt / Equity | · | · | · | · | · | · | 0.0 | 0.1 | 0.2 | · | -7.0 | 1.5 | 0.8 | · | 0.4 | 0.4 | |
| Interest Coverage | · | · | · | · | · | · | · | -25.8 | -21.7 | · | -17.7 | -21.0 | -22.0 | · | -22.5 | -18.9 |
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 | $259.0K | · | $259.0K | $259.0K | $259.0K | · | $259.0K | $259.0K | $259.0K | · | $259.0K | $259.0K | $259.0K | · | $259.0K | $259.0K | |
| Net Income TTM | $-50M | · | $-33M | $-39M | $-39M | · | $-35M | $-32M | $-30M | · | $-31M | $-33M | $-34M | · | $-55M | $-54M | |
| Market Cap | $24M | · | $46M | $30M | $34M | · | $483M | $697M | $1.13B | · | $57M | $208M | $319M | · | $238M | $289M | |
| Enterprise Value | · | · | $38M | $16M | $16M | · | $470M | $676M | $1.11B | · | $56M | $201M | $306M | · | $210M | $252M | |
| P/E | -0.2 | · | -0.9 | -0.4 | -0.5 | · | -1.1 | -2.6 | -8.2 | · | -1.8 | -6.5 | -9.5 | · | -5.9 | -2.6 | |
| P/S | 90.8 | · | 176.2 | 116.5 | 130.4 | · | 1866.8 | 2690.4 | 4360.2 | · | 219.3 | 802.2 | 1229.9 | · | 918.5 | 1114.3 | |
| P/B | 28.6 | · | 7.2 | 3.1 | 3.0 | · | 42.2 | 41.1 | 54.7 | · | -47.7 | 41.5 | 29.1 | · | 8.9 | 8.3 | |
| P / Tangible Book | 28.6 | · | 7.2 | 3.1 | 3.0 | · | 42.2 | 41.1 | 54.7 | · | · | 41.5 | 29.1 | · | 8.9 | 8.3 | |
| P / Cash Flow | -3.1 | · | · | · | -4.2 | · | · | · | -157.2 | · | · | · | -38.4 | · | · | · | |
| P / FCF | -3.1 | · | · | · | -4.2 | · | · | · | -153.6 | · | · | · | -38.2 | · | · | · | |
| EV / EBITDA | · | · | -10.6 | -2.0 | -1.5 | · | -44.5 | -70.6 | -138.9 | · | -8.5 | -26.9 | -40.4 | · | -24.0 | -28.8 | |
| EV / FCF | · | · | · | · | -2.0 | · | · | · | -150.6 | · | · | · | -36.7 | · | · | · | |
| EV / Revenue | · | · | 147.2 | 61.4 | 63.5 | · | 1814.2 | 2611.4 | 4276.4 | · | 216.9 | 774.6 | 1181.6 | · | 812.5 | 974.0 | |
| Earnings Yield | -521.3% | · | -110.3% | -236.3% | -194.1% | · | -87.6% | -39.2% | -12.2% | · | -56.2% | -15.4% | -10.5% | · | -17.0% | -38.7% |
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 | |
|---|---|---|---|---|---|
| 净收入 | $-26M | $-42M | $-29M | $-36M | $-28M |
| 稀释后每股收益 (EPS) | $-6.33 | $-19.50 | $-1.91 | $-3.09 | $-7.47 |
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 | — | 0.4 | 0.6 | — |
| 流动比率 | 2.5 | — | 4.3 | 4.5 | — |
| 速动比率 | 2.3 | — | 4.2 | 4.3 | — |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-27M | — | $-28M | $-32M | — |
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。