UAMY United States Antimony Corporation Common Stock
$6.71
价格 · 六月 26, 2026
截至...的财报数据 五月 14, 2026
52周区间
$2–$20
27% of range
分析师评级
BUY
10 analysts
目标价
$13
+95% upside
P/E (TTM)
-125.5
ROE
-4.9%
净利润率
-11.1%
UAMY 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$6.71
市值
$703M
P/E (TTM)
-125.5
每股收益 (TTM)
$-0.04
营收 (TTM)
$39M
股息收益率
—
ROE
-4.9%
负债/权益
0.0
52周区间
$2 – $20
UAMY 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
$39M
2016-12-31
→
2025-12-31
EPS
$-0.04
2023-12-31
→
2025-12-31
自由现金流
$-37M
2016-12-31
→
2025-12-31
利润率
-11.1%
2016-12-31
→
2025-12-31
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
UAMY
同行中位数
P/E (TTM)
-125.5
—
P/S (TTM) (市销率 (TTM))
17.9
35.0
P/B (市净率)
5.0
3.8
EV / EBITDA (企业价值 / EBITDA)
-79.5
—
Price / FCF (股价/自由现金流)
-18.7
—
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
UAMY
同行中位数
Gross Margin (毛利率)
25.1%
20.8%
Operating Margin (营业利润率)
-21.6%
—
Net Profit Margin (净利润率)
-11.1%
-21.1%
ROA
-4.6%
-19.0%
ROE
-4.9%
-31.1%
ROIC
-6.0%
—
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
UAMY
同行中位数
Debt / Equity (负债/股东权益比率)
0.0
0.0
Current Ratio (流动比率)
5.4
6.3
Quick Ratio (速动比率)
3.4
—
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
UAMY
同行中位数
Revenue YoY (营收同比增长)
162.8%
—
Revenue CAGR 3Y (营收3年复合年增长率)
52.6%
—
Revenue CAGR 5Y (营收5年复合年增长率)
49.6%
—
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
UAMY
同行中位数
UAMY 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 3 30.0%
- 买入 6 60.0%
- 持有 1 10.0%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
4 位分析师 · 2026-06-27
中位数
$13.25
平均值
$13.06
← 低于所有目标
$6.71
最低
$11.75
最高
$14.00
中位数目标
$13.25
+97.5%
平均目标
$13.06
+94.7%
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
-0.03%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.08 | $0.01 | -0.09% |
| 2025年12月31日 | $0.00 | $0.01 | -0.01% |
| 2025年9月30日 | $-0.04 | $0.02 | -0.06% |
| 2025年6月30日 | $0.00 | $0.02 | -0.02% |
| 2025年3月31日 | $0.00 | $0.01 | -0.01% |
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 |
|---|---|---|---|---|---|---|
| UAMY | $703M | -125.5 | 162.8% | -11.1% | -4.9% | 25.1% |
| EMAT | — | — | — | — | 14.9% | — |
| CMP | — | -6.9 | 11.3% | -6.4% | -33.9% | 15.3% |
| CRML | — | — | — | — | — | — |
| NB | — | — | — | — | — | — |
| MP | $8.96B | -101.0 | 10.1% | -38.3% | -5.8% | — |
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 | $39M | $15M | $9M | $11M | $8M | $5M | $8M | $9M | $10M | $12M | $13M | $11M | |
| Cost of Revenue | $29M | $11M | $12M | $9M | $7M | $5M | $9M | $9M | $10M | $11M | $14M | $11M | |
| Gross Profit | $10M | $3M | $-3M | $2M | $838.6K | $205.7K | $-816.3K | $1.5K | $275.5K | $536.7K | $-412.4K | $-339.3K | |
| SG&A Expense | $3M | $2M | $2M | $658.2K | $677.6K | $607.4K | $674.5K | $795.8K | $647.6K | $681.5K | $736.3K | $623.6K | |
| Operating Expenses | $18M | $6M | $4M | $2M | $1M | $4M | $3M | $-545.5K | $1M | $1M | $396.6K | $1M | |
| Operating Income | $-8M | $-2M | $-7M | $348.2K | $-660.3K | $-3M | $-4M | $547.0K | $-959.7K | $-816.5K | $-809.0K | $-2M | |
| Interest Expense | · | · | · | $15.1K | $5.5K | $18.0K | $78.3K | $100.0K | $107.0K | $160.8K | $0 | $1.1K | |
| Interest Income | · | $668.5K | $618.8K | $103.8K | $48.5K | · | · | · | · | · | · | · | |
| Other Non-op | $-12.7K | $-8.1K | $69.9K | $-39.9K | $599.8K | $35.9K | $159.1K | $-17.0K | $-174.7K | $-194.5K | $-29.5K | $-7.1K | |
| Pretax Income | $-4M | $-2M | $-6M | $444.7K | $-60.5K | $-3M | $-4M | $540.9K | $-1M | $-1M | $-838.5K | $-2M | |
| Income Tax | $0 | $0 | $0 | $16.1K | $0 | $0 | $0 | $-332.3K | $0 | $298.1K | $0 | $0 | |
| Net Income | $-4M | $-2M | $-6M | $428.7K | $-60.5K | $-3M | $-4M | $873.2K | $-1M | $-1M | $-838.5K | $-2M | |
| EPS (Basic) | $-0.04 | $-0.02 | $-0.06 | · | · | · | · | · | · | · | · | · | |
| EPS (Diluted) | $-0.04 | $-0.02 | $-0.06 | · | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 123,635,364 | 108,591,429 | 107,551,931 | · | · | · | 69,004,897 | 67,978,132 | 67,413,025 | · | · | · | |
| Shares (Diluted) | 123,635,364 | 108,591,429 | 107,551,931 | 106,287,359 | · | · | 69,004,897 | 68,097,924 | 67,413,025 | · | · | · | |
| EBITDA | $-8M | $-1M | $-6M | $1M | $220.6K | $-2M | $-3M | $1M | $9.2K | $183.2K | $123.8K | $-772.1K |
资产负债表 25
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $30M | $18M | $12M | $19M | $21M | $722.4K | $172.8K | $56.6K | $28.0K | $10.1K | $133.5K | $123.7K | |
| Receivables | $4M | $1M | $625.3K | $784.5K | $891.3K | $238.6K | $284.5K | $438.4K | $362.6K | $552.1K | $422.7K | $454.7K | |
| Inventory | $13M | $1M | $1M | $1M | $1M | $650.2K | $626.2K | $755.3K | $914.7K | $855.6K | $1M | $1M | |
| Prepaid Expense | $434.8K | $161.0K | $92.4K | $137.6K | $0 | · | · | · | · | · | · | · | |
| Other Current Assets | · | · | · | $17.1K | · | $0 | · | $0 | $4.7K | $23.1K | $235.5K | $42.6K | |
| Current Assets | $55M | $21M | $14M | $22M | $24M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | |
| PP&E (Net) | $42M | $13M | $13M | $12M | $11M | $11M | $12M | $15M | $15M | $16M | $16M | $14M | |
| PP&E (Gross) | $57M | $27M | $26M | $25M | $16M | $22M | $23M | $25M | $24M | $23M | $23M | $19M | |
| Accum. Depreciation | $15M | $14M | $13M | $13M | $12M | $11M | $11M | $10M | $9M | $8M | $-7M | $-6M | |
| Other Non-current Assets | $330.2K | $408.5K | $509.2K | $897.7K | $242.7K | $208.5K | $170.1K | $369.4K | $372.7K | $314.2K | $17.5K | $653.8K | |
| Total Assets | $154M | $35M | $28M | $35M | $35M | $13M | $14M | $18M | $17M | $18M | $18M | $17M | |
| Accounts Payable | $7M | $2M | $456.9K | $628.8K | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | $3M | $2M | $133.8K | $201.1K | $273.8K | $635.6K | $638.3K | · | · | · | · | · | |
| Current Liabilities | $10M | $4M | $897.5K | $2M | $2M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | |
| Capital Leases | $14.0K | $129.0K | $0 | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $13M | $6M | $3M | $3M | $3M | $6M | $5M | $6M | $7M | $6M | $6M | $4M | |
| Long-term Debt | $195.4K | $327.7K | $0 | $217.9K | $201.9K | $86.4K | $133.1K | $2M | $2M | $2M | $2M | $874.6K | |
| Total Debt | $195.4K | $327.7K | $28.4K | $406.2K | $215.2K | $86.4K | $133.1K | $2M | $2M | $2M | $2M | $874.6K | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $759.5K | $696.6K | $682.3K | $674.9K | $670.7K | $663.2K | $660.3K | |
| Paid-in Capital | $186M | $69M | $64M | $64M | $64M | $39M | $37M | $36M | $36M | $36M | $36M | $36M | |
| Retained Earnings | $-45M | $-41M | $-39M | $-33M | $-33M | $-33M | $-29M | $-26M | $-27M | $-25M | $-24M | $-23M | |
| Treasury Stock | $574.2K | · | $0 | $203.0K | $0 | · | · | · | · | · | · | · | |
| Stockholders' Equity | $141M | $29M | $26M | $32M | $32M | $7M | $8M | $11M | $10M | $11M | $12M | $13M | |
| Liabilities + Equity | $154M | $35M | $28M | $35M | $35M | $13M | $14M | $18M | $17M | $18M | $18M | $17M | |
| Shares Outstanding | 140,042,270 | 112,951,317 | 107,647,317 | 106,373,341 | 106,240,361 | 75,949,757 | 69,661,436 | 68,227,171 | 67,488,153 | 67,066,278 | 66,316,278 | 66,027,453 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $1M | $959.4K | $909.2K | $880.9K | $885.8K | $896.0K | $904.8K | $968.9K | $999.7K | $932.8K | $780.8K | |
| Stock-based Comp | $7M | $568.6K | $0 | · | $110.0K | $130.5K | $175.0K | $175.0K | $168.8K | $137.5K | $125.0K | $150.0K | |
| Deferred Tax | · | · | $0 | $0 | · | · | · | · | · | · | · | $0 | |
| Other Non-cash | · | $2M | $638.8K | $-2M | $-3M | $964.8K | $3M | $-3M | $713.5K | $597.8K | $139.2K | $-371.7K | |
| Operating Cash Flow | $-10M | $2M | $-5M | $-249.3K | $-2M | $-1M | $-11.4K | $-656.6K | $716.8K | $425.8K | $358.5K | $-1M | |
| CapEx | $28M | $430.6K | $2M | $2M | $648.1K | $243.1K | $792.9K | $899.1K | $365.5K | $595.8K | $2M | $2M | |
| Investing Cash Flow | $-87M | $-42.1K | $-1M | $-2M | $-653.1K | $-243.1K | $-392.9K | $900.9K | $-365.5K | $-583.0K | $-2M | $-2M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | $0 | $130.0K | |
| Net Debt Issued | $-132.3K | $-103.5K | $-283.6K | · | $-86.4K | $-46.7K | $-127.7K | $-236.9K | $-211.5K | $-175.2K | $-94.1K | $470 | |
| Stock Issued | · | $3M | · | $0 | $23M | · | · | · | · | · | · | · | |
| Stock Repurchased | $449.5K | · | $0 | $203.0K | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-449.5K | $3M | $0 | $-203.0K | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | $0 | $787.7K | $0 | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $109M | $4M | $-1M | $-267.7K | $24M | $2M | $463.1K | $-221.7K | $-333.2K | $33.7K | $1M | $3M | |
| Net Change in Cash | · | · | · | · | · | $549.6K | $58.9K | $22.6K | $18.0K | $-123.5K | $9.9K | $103.3K | |
| Free Cash Flow | $-37M | $2M | $-6M | $-2M | $-3M | $-2M | $-798.6K | $-2M | $351.2K | $-170.0K | $-1M | $-3M | |
| Levered FCF | · | · | · | $-2M | $-3M | $-2M | $-877.0K | $-2M | $244.2K | $-378.2K | · | $-3M |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.1% | 23.2% | -38.5% | 18.1% | 10.8% | 3.9% | -9.9% | 0.02% | 1.6% | 4.5% | -3.1% | -3.1% | |
| Operating Margin | -21.6% | -16.0% | -81.3% | 3.1% | -8.5% | -63.1% | -45.3% | 6.1% | -9.4% | -6.9% | -6.2% | -14.4% | |
| Net Margin | -11.1% | -11.6% | -73.0% | 3.9% | -0.78% | -62.8% | -44.4% | 9.7% | -11.1% | -11.0% | -6.4% | -14.8% | |
| Pretax Margin | -11.1% | -11.6% | -73.0% | 4.0% | -0.78% | -62.8% | -44.4% | 6.0% | -11.1% | -8.5% | -6.4% | -14.8% | |
| EBITDA Margin | -21.6% | -8.7% | -70.3% | 11.4% | 2.9% | -46.2% | -34.5% | 16.1% | 0.09% | 1.5% | 0.94% | -7.2% | |
| ROA | -4.6% | -5.5% | -20.2% | 1.2% | -0.25% | -24.3% | -23.5% | 5.0% | -6.5% | -7.3% | -4.8% | -10.2% | |
| ROE | -4.9% | -6.4% | -23.2% | 1.3% | -0.19% | -40.9% | -38.9% | 7.7% | -10.4% | -11.0% | -6.6% | -13.3% | |
| ROIC | -6.0% | -8.3% | -27.7% | 1.1% | -2.0% | -45.4% | -43.5% | 6.7% | -7.9% | -8.0% | · | -11.2% |
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 | 5.4 | 5.2 | 15.7 | 9.7 | 11.7 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.9 | 1.0 | |
| Quick Ratio | 3.4 | 4.8 | 14.0 | 8.9 | 11.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| LT Debt / Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | 23.0 | -119.2 | -183.7 | -47.8 | 5.5 | -9.0 | -5.1 | · | -1389.0 |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | |
| Inventory Turnover | 4.3 | 8.7 | 8.7 | 7.4 | 8.1 | 7.9 | 13.2 | 10.8 | 11.4 | 11.6 | 10.7 | 9.0 | |
| Receivables Turnover | 14.8 | 16.8 | 12.3 | 13.2 | 13.7 | 20.0 | 22.9 | 22.6 | 22.4 | 24.4 | 29.9 | 20.9 |
增长率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 162.8% | 71.8% | -21.3% | 42.6% | 48.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 52.6% | 24.5% | 18.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 49.6% | · | · | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $39M | $15M | $9M | $11M | $8M | $5M | $8M | $9M | $10M | $12M | $13M | $11M | |
| Net Income TTM | $-4M | $-2M | $-6M | $428.7K | $-60.5K | $-3M | $-4M | $873.2K | $-1M | $-1M | $-838.5K | $-2M | |
| Market Cap | $703M | $200M | $27M | $52M | $53M | $39M | $27M | $40M | $22M | $17M | $19M | $46M | |
| Enterprise Value | $673M | $182M | $15M | $33M | $32M | $39M | $27M | $41M | $23M | $19M | $21M | $47M | |
| P/E | -125.5 | -88.5 | -4.2 | · | · | 0.0 | -19.5 | 58.0 | · | · | · | · | |
| P/S | 17.9 | 13.4 | 3.1 | 4.7 | 6.9 | 7.5 | 3.3 | 4.4 | 2.1 | 1.4 | 1.5 | 4.3 | |
| P/B | 5.0 | 7.0 | 1.1 | 1.6 | 1.6 | 5.5 | 3.2 | 3.5 | 2.1 | 1.5 | 1.5 | 3.6 | |
| P / Tangible Book | 5.0 | 7.0 | 1.1 | 1.6 | 1.6 | 5.5 | · | · | · | · | · | · | |
| P / Cash Flow | -72.5 | 90.0 | -5.7 | -209.1 | -21.8 | -30.2 | -4757.1 | -60.3 | 30.1 | 39.4 | 53.7 | -44.6 | |
| P / FCF | -18.7 | 111.7 | -4.3 | -26.4 | -17.2 | -25.5 | -34.0 | -25.4 | 61.5 | -98.6 | -14.2 | -16.1 | |
| EV / EBITDA | -79.5 | -139.5 | -2.5 | 26.6 | 144.9 | -16.1 | -9.5 | 28.4 | 2541.6 | 101.6 | 169.6 | -60.8 | |
| EV / FCF | -17.9 | 101.7 | -2.4 | -16.9 | -10.4 | -25.1 | -34.0 | -26.5 | 66.5 | -109.5 | -15.5 | -16.4 | |
| EV / Revenue | 17.1 | 12.2 | 1.7 | 3.0 | 4.1 | 7.4 | 3.3 | 4.6 | 2.3 | 1.6 | 1.6 | 4.4 | |
| Dividend Yield | · | 0.00% | 2.9% | 0.00% | · | · | · | · | · | · | · | · | |
| Earnings Yield | -0.80% | -1.1% | -24.0% | · | · | 13403298069.2% | -5.1% | 1.7% | · | · | · | · | |
| Payout Ratio | · | 0.00% | -12.4% | · | · | · | · | · | · | · | · | · | |
| Annual Payout | · | $0 | $787.7K | $0 | · | · | · | · | · | · | · | · |
损益表 17
| 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 | $7M | $13M | $9M | $11M | $7M | $6M | $3M | $4M | $3M | $2M | $2M | $2M | $2M | $1M | $2M | $4M | |
| Cost of Revenue | $6M | $10M | $7M | $8M | $5M | $4M | $2M | $2M | $2M | $7M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Gross Profit | $1M | $3M | $2M | $3M | $2M | $1M | $423.8K | $1M | $589.5K | $-4M | $258.4K | $386.6K | $394.8K | $-296.5K | $430.9K | $722.4K | |
| SG&A Expense | $1M | $848.6K | $882.9K | $843.0K | $550.6K | $438.8K | $610.9K | $502.9K | $500.3K | $963.5K | $290.0K | $247.4K | $141.3K | $168.4K | $108.5K | $220.6K | |
| Operating Expenses | $9M | $7M | $7M | $3M | $2M | $2M | $1M | $1M | $1M | $2M | $622.1K | $583.9K | $315.0K | $562.3K | $370.4K | $355.5K | |
| Operating Income | $-8M | $-4M | $-5M | $20.0K | $358.0K | $-1M | $-891.0K | $56.0K | $-470.5K | $-7M | $-363.7K | $-197.3K | $79.9K | $-858.8K | $60.5K | $366.9K | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $4.2K | $3.1K | |
| Interest Income | · | · | $150.6K | $154.8K | $192.2K | · | $157.8K | $151.9K | $150.9K | $152.0K | $176.7K | $167.8K | $122.4K | $49.0K | $15.1K | $30.1K | |
| Other Non-op | $-28.0K | $23.6K | $-21.9K | $151 | $-3.6K | $15.7K | $-798 | $-13.5K | $-9.5K | $-5.0K | $-3.8K | $-4.9K | $83.6K | $-29.6K | $-4.2K | $-3.1K | |
| Pretax Income | $-11M | · | · | · | $546.5K | · | · | · | $-408.9K | · | · | · | $-1M | $-762.3K | $60.5K | $366.9K | |
| Income Tax | · | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16.1K | · | · | |
| Net Income | $-11M | $-286.9K | $-5M | $181.6K | $546.5K | $-882.9K | $-727.5K | $202.8K | $-322.8K | $-4M | $-2M | $-336.5K | $-807.0K | $-761.6K | $50.4K | $353.6K | |
| EPS (Basic) | $-0.08 | $-0.01 | $-0.04 | $0.01 | $0.00 | $-108438984.01 | $-0.01 | $108438984.00 | $0.00 | $-322555106.06 | $107647317.00 | $107647317.00 | $107260472.00 | · | · | · | |
| EPS (Diluted) | $-0.08 | $-0.01 | $-0.04 | $0.01 | $0.00 | $-108943126.01 | $-0.01 | $108943126.00 | $0.00 | $-322555106.06 | $107647317.00 | $107647317.00 | $107260472.00 | · | · | · | |
| Shares (Basic) | 141,612,253 | -231,742,327 | 123,412,910 | 118,261,366 | 113,703,415 | -216,194,845 | 108,438,984 | 108,438,984 | 107,908,306 | -213,649,700 | 106,293,842 | 107,647,317 | 107,260,472 | · | 107,647,317 | 106,240,361 | |
| Shares (Diluted) | 141,612,253 | -249,299,271 | 123,412,910 | 127,223,435 | 122,394,861 | -216,698,987 | 108,438,984 | 108,943,126 | 107,908,306 | -213,649,700 | 106,293,842 | 107,647,317 | 107,260,472 | -213,990,080 | 107,647,317 | 106,240,361 | |
| EBITDA | $-8M | · | $-5M | $297.6K | $640.0K | · | $-725.5K | $-99.1K | $37.4K | · | $-2M | $-269.0K | $-787.6K | · | · | $231.1K |
资产负债表 25
| 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 | · | $30M | · | · | · | $18M | $13M | $12M | $12M | $12M | $13M | $14M | $15M | $19M | $8M | $8M | |
| Receivables | $3M | $4M | $2M | $3M | $2M | $1M | $791.6K | $1M | $1M | $625.3K | $1M | $1M | $2M | $784.5K | $1M | $2M | |
| Inventory | $22M | $13M | $8M | $7M | $4M | $1M | $966.8K | $462.4K | $653.0K | $1M | $2M | $2M | $2M | $1M | $828.0K | $590.2K | |
| Prepaid Expense | $734.6K | $434.8K | $2M | $1M | $127.6K | $161.0K | $177.3K | $291.2K | $117.2K | $92.4K | $237.0K | $377.8K | $279.5K | $137.6K | $187.9K | $60.9K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $28.7K | · | |
| Current Assets | $48M | $55M | $32M | $18M | $25M | $21M | $15M | $15M | $14M | $14M | $17M | $18M | $19M | $22M | $23M | $24M | |
| PP&E (Net) | $47M | $42M | $28M | $20M | $13M | $13M | $8M | $8M | $8M | $13M | $13M | $13M | $13M | $12M | $11M | $11M | |
| PP&E (Gross) | $62M | $57M | $43M | $34M | $27M | $27M | $14M | $15M | $14M | $26M | $27M | $26M | $26M | $25M | $16M | $24M | |
| Accum. Depreciation | $15M | $15M | $14M | $14M | $14M | $14M | $6M | $7M | $7M | $13M | $14M | $13M | $13M | $13M | $13M | $12M | |
| Other Non-current Assets | $330.2K | $330.2K | $908.6K | $891.9K | $676.5K | $408.5K | · | · | · | $509.2K | $1M | $1M | $1M | $897.7K | $847.8K | $329.2K | |
| Total Assets | $148M | $154M | $80M | $47M | $39M | $35M | $30M | $29M | $28M | $28M | $31M | $32M | $33M | $35M | $35M | $36M | |
| Accounts Payable | $10M | $7M | $4M | $6M | $3M | $2M | $1M | $544.1K | $403.4K | $456.9K | $606.3K | $407.1K | $835.7K | $628.8K | $462.3K | $679.6K | |
| Accrued Liabilities | · | $3M | $2M | $1M | $613.2K | $2M | $164.9K | $157.0K | $117.8K | $133.8K | $224.2K | $224.5K | $169.4K | $201.1K | $622.4K | $685.9K | |
| Current Liabilities | $13M | $10M | $6M | $8M | $5M | $4M | $2M | $1M | $906.1K | $897.5K | $1M | $977.9K | $1M | $2M | $1M | $1M | |
| Capital Leases | $10.7K | $14.0K | $7.3K | $117.7K | $295.0K | $129.0K | · | · | · | $0 | · | · | · | · | · | · | |
| Total Liabilities | $16M | $13M | $8M | $10M | $7M | $6M | $5M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | |
| Long-term Debt | $161.6K | $195.4K | $93.2K | $127.5K | $161.6K | $327.7K | $228.9K | $262.1K | $0 | $0 | $179.9K | $183.1K | $193.4K | $217.9K | $241.9K | $357.0K | |
| Total Debt | $161.6K | · | $228.9K | $262.1K | $295.0K | · | $360.0K | $392.1K | $7.2K | · | $242.0K | $265.6K | $289.0K | · | · | $448.3K | |
| Common Stock | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | $194M | $186M | $116M | $77M | $72M | $69M | $64M | $64M | $64M | $64M | $64M | $64M | $64M | $64M | $64M | $64M | |
| Retained Earnings | $-57M | $-45M | $-45M | $-40M | $-41M | $-41M | $-40M | $-40M | $-40M | $-39M | $-36M | $-34M | $-34M | $-33M | $-32M | $-32M | |
| Treasury Stock | $6M | $574.2K | $510.7K | · | · | · | · | · | · | · | $0 | $0 | $0 | $203.0K | · | · | |
| Stockholders' Equity | $132M | $141M | $72M | $38M | $33M | $29M | $25M | $26M | $25M | $26M | $29M | $31M | $31M | $32M | $34M | $34M | |
| Liabilities + Equity | $148M | $154M | $80M | $47M | $39M | $35M | $30M | $29M | $28M | $28M | $31M | $32M | $33M | $35M | $35M | $36M | |
| Shares Outstanding | 143,738,970 | 140,042,270 | 130,338,196 | 119,200,980 | 116,109,221 | 112,951,317 | 108,438,984 | 108,438,984 | 108,438,984 | 107,647,317 | 107,647,317 | 107,647,317 | 107,647,317 | 106,373,341 | 106,373,341 | 106,240,361 |
现金流 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $410.5K | $327.2K | $279.8K | $277.6K | $282.0K | $745.5K | $119.6K | $114.5K | $106.1K | $711.6K | $93.4K | $85.1K | $69.3K | $215.2K | $242.8K | $231.1K | |
| Stock-based Comp | $5M | $2M | $4M | $586.9K | $245.4K | $115.0K | $152.7K | $94.9K | $205.9K | $0 | $0 | $0 | $0 | · | · | · | |
| Other Non-cash | · | · | · | · | $-3M | · | · | · | $-274.5K | · | · | · | $-2M | · | · | · | |
| Operating Cash Flow | $-12M | $-3M | $-4M | $-627.7K | $-2M | $1M | $606.5K | $916.2K | $65.0K | $-4M | $2M | $1M | $-1M | $-272.2K | $-722.1K | $581.1K | |
| CapEx | $13M | $12M | $9M | $7M | $862.5K | $207.5K | $72.3K | $98.0K | $52.7K | $191.3K | $-10.5K | $580.8K | $501.2K | $1M | $209.2K | $194.5K | |
| Investing Cash Flow | $-13M | $-51M | $-19M | $-17M | $-862.0K | $-183.8K | $241.7K | $-100.0K | $-2.0K | $178.0K | $-171.9K | $-733.1K | $-113.6K | $12M | $90.8K | $-14M | |
| Net Debt Issued | $-33.8K | · | · | · | $-32.6K | · | · | · | $-21.3K | · | · | · | $-23.0K | · | · | · | |
| Stock Issued | · | · | · | $3M | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $5M | $40.2K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-5M | · | · | · | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $787.7K | · | · | · | |
| Financing Cash Flow | $-3M | $67M | $35M | $4M | $3M | $4M | $-266.4K | $-17.8K | $-21.3K | $-213.5K | $-23.7K | $-1M | $-810.8K | $-225.6K | $-22.3K | $-15.7K | |
| Net Change in Cash | · | · | · | · | · | · | · | $450.1K | $41.7K | · | · | $-2M | $-4M | · | · | · | |
| Free Cash Flow | $-25M | · | · | · | $-3M | · | · | · | $-337.9K | · | · | · | $-3M | · | · | · |
盈利能力 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 16.4% | · | 23.1% | 27.0% | 33.9% | · | 17.6% | 32.3% | 29.1% | · | -45.9% | 11.8% | -24.2% | · | · | 20.1% | |
| Operating Margin | -110.8% | · | -56.5% | 0.19% | 5.1% | · | -34.9% | -7.6% | -2.4% | · | -78.9% | -20.4% | -45.8% | · | · | · | |
| Net Margin | -166.5% | · | -54.9% | 1.7% | 7.8% | · | -30.0% | 7.2% | -11.4% | · | -71.1% | -13.4% | -36.5% | · | · | 10.1% | |
| Pretax Margin | -166.2% | · | · | · | · | · | · | · | -14.4% | · | · | · | · | · | · | 10.2% | |
| EBITDA Margin | -110.8% | · | -53.3% | 2.8% | 9.1% | · | -30.0% | -3.5% | 1.3% | · | -78.9% | -10.7% | -35.6% | · | · | 6.4% | |
| ROA | -12.0% | · | -8.7% | 0.48% | 1.6% | · | -2.4% | 0.66% | -1.1% | · | -5.0% | -0.99% | -2.4% | · | · | 1.0% | |
| ROE | -13.7% | · | -9.9% | 0.57% | 1.9% | · | -2.7% | 0.72% | -1.1% | · | -5.2% | -1.1% | -2.5% | · | · | 1.1% | |
| ROIC | · | · | · | · | · | · | · | · | -0.27% | · | · | · | · | · | · | · |
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 | 3.6 | · | 5.1 | 2.2 | 5.3 | · | 6.2 | 11.7 | 15.5 | · | 13.0 | 18.4 | 15.9 | · | · | 16.5 | |
| Quick Ratio | 0.2 | · | 0.3 | 0.3 | 0.4 | · | 5.7 | 11.0 | 14.3 | · | 11.1 | 15.3 | 14.1 | · | · | 6.8 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | 0.0 | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | 0.0 | 0.0 | 0.0 | · | · | 0.0 |
效率 3
| 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 | 0.1 | · | 0.2 | 0.3 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | 0.1 | |
| Inventory Turnover | 0.4 | · | 1.4 | 2.1 | 2.0 | · | 1.4 | 1.4 | 1.8 | · | 2.5 | 1.5 | 2.1 | · | · | 5.0 | |
| Receivables Turnover | 3.0 | · | 6.5 | 5.3 | 4.6 | · | 2.2 | 2.1 | 2.1 | · | 1.6 | 1.7 | 1.4 | · | · | 3.3 |
估值 (TTM) 15
| 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 | $33M | · | $29M | $24M | $16M | · | $11M | $11M | $10M | · | $9M | $11M | $12M | · | $12M | $11M | |
| Net Income TTM | $-15M | · | $-5M | $203.4K | $-301.0K | · | $-2M | $-2M | $-3M | · | $-3M | $-739.4K | $383.3K | · | $1M | $1M | |
| Market Cap | $1.25B | · | $808M | $260M | $255M | · | $82M | $37M | $27M | · | $40M | $33M | $41M | · | · | $42M | |
| Enterprise Value | · | · | · | · | · | · | $70M | $25M | $15M | · | $27M | $20M | $26M | · | · | $35M | |
| P/E | · | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | · | · | |
| P/S | 38.0 | · | 28.1 | 10.9 | 15.7 | · | 7.2 | 3.3 | 2.8 | · | 4.4 | 3.2 | 3.5 | · | · | 3.7 | |
| P/B | 9.5 | · | 11.3 | 6.9 | 7.8 | · | 3.3 | 1.4 | 1.1 | · | 1.4 | 1.1 | 1.3 | · | · | 1.3 | |
| P / Tangible Book | 9.5 | · | 11.3 | 6.9 | 7.8 | · | 3.3 | 1.4 | 1.1 | · | 1.4 | 1.1 | 1.3 | · | 1.2 | 1.3 | |
| P / Cash Flow | -104.1 | · | · | · | -147.7 | · | · | · | -95.1 | · | · | · | -18.0 | · | · | · | |
| P / FCF | -50.9 | · | · | · | -98.6 | · | · | · | -80.2 | · | · | · | -14.2 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | -96.2 | -250.9 | 405.8 | · | -14.9 | -74.2 | -32.8 | · | · | 149.6 | |
| EV / FCF | · | · | · | · | · | · | · | · | -44.9 | · | · | · | -8.9 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | 6.1 | 2.2 | 1.6 | · | 3.0 | 1.9 | 2.2 | · | · | 3.0 | |
| Earnings Yield | · | · | · | 4997391100.5% | 4951960272.3% | · | 28498742498.7% | 95364047058.8% | 129022042400.0% | · | · | · | · | · | · | · | |
| Payout Ratio | · | · | · | · | · | · | · | · | 0.00% | · | · | · | · | · | · | · |
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 | $39M | $15M | $9M | $11M | $8M |
| 毛利率 % | 25.1% | 23.2% | -38.5% | 18.1% | 10.8% |
| 营业利润率 % | -21.6% | -16.0% | -81.3% | 3.1% | -8.5% |
| 净收入 | $-4M | $-2M | $-6M | $428.7K | $-60.5K |
| 稀释后每股收益 (EPS) | $-0.04 | $-0.02 | $-0.06 | — | — |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
| 流动比率 | 5.4 | 5.2 | 15.7 | 9.7 | 11.7 |
| 速动比率 | 3.4 | 4.8 | 14.0 | 8.9 | 11.0 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-37M | $2M | $-6M | $-2M | $-3M |
最新新闻 提及该公司的近期头条新闻
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。