VERU Veru Inc. - Common Stock
$2.15
价格 · 五月 20, 2026
截至...的财报数据 五月 13, 2026
52周区间
$2–$7
2% of range
分析师评级
BUY
8 analysts
目标价
$24
+1042% upside
P/E (TTM)
-5.4
ROE
-115.4%
净利润率
—
VERU 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$2.15
市值
$56M
P/E (TTM)
-5.4
每股收益 (TTM)
$-1.10
营收 (TTM)
$17M
股息收益率
—
ROE
-115.4%
负债/权益
—
52周区间
$2 – $7
VERU 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
$17M
2019-09-30
→
2024-09-30
EPS
$-1.10
2020-09-30
→
2023-09-30
自由现金流
$-30M
2019-09-30
→
2025-09-30
利润率
—
2019-09-30
→
2024-09-30
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
VERU
同行中位数
P/E (TTM)
-5.4
42.1
P/B (市净率)
3.0
3.1
Price / FCF (股价/自由现金流)
-1.9
—
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
VERU
同行中位数
ROA
-50.4%
-48.3%
ROE
-115.4%
-85.5%
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
VERU
同行中位数
Current Ratio (流动比率)
2.4
2.8
Quick Ratio (速动比率)
2.0
—
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
VERU
同行中位数
Revenue YoY (营收同比增长)
3.6%
—
Revenue CAGR 3Y (营收3年复合年增长率)
-34.9%
—
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
VERU
同行中位数
股息 收益率、派息率、股息历史、5年CAGR
股息收益率
—
派息率
—
5年股息复合年增长率 (CAGR)
—
| 除息日 | 金额 |
|---|---|
| 2014年4月28日 | $0.7000 |
| 2014年1月27日 | $0.7000 |
| 2013年10月28日 | $0.7000 |
| 2013年7月29日 | $0.7000 |
| 2013年4月29日 | $0.7000 |
| 2013年1月28日 | $0.6000 |
| 2012年10月31日 | $0.6000 |
| 2012年7月30日 | $0.6000 |
| 2012年4月30日 | $0.6000 |
| 2012年1月30日 | $0.5000 |
| 2011年10月31日 | $0.5000 |
| 2011年7月29日 | $0.5000 |
| 2011年4月29日 | $0.5000 |
| 2011年1月27日 | $0.5000 |
| 2010年11月1日 | $0.5000 |
| 2010年8月2日 | $0.5000 |
| 2010年4月21日 | $0.5000 |
| 2010年1月27日 | $0.5000 |
VERU 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
8 位分析师
- 强烈买入 3 37.5%
- 买入 4 50.0%
- 持有 1 12.5%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
2 位分析师 · 2026-05-17
中位数
$24.50
← 低于所有目标
$2.15
最低
$24.00
最高
$25.00
中位数目标
$24.50
+1042.2%
平均目标
$24.50
+1042.2%
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
0.22%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年3月31日 | $-0.12 | $-0.29 | 0.17% |
| 2025年12月31日 | $-0.26 | $-0.48 | 0.22% |
| 2025年9月30日 | $0.10 | $-0.43 | 0.53% |
| 2025年6月30日 | $-0.50 | $-0.54 | 0.04% |
| 2025年3月31日 | $-0.50 | $-0.61 | 0.11% |
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 |
|---|---|---|---|---|---|---|
| VERU | $56M | -5.4 | 3.6% | — | -115.4% | — |
| MIRA | $63M | -1.1 | -40.3% | -10557.5% | -190.5% | — |
| GRCE | — | -2.9 | — | — | -16.1% | — |
| TVRD | $40M | -1.3 | -66.0% | — | -67.6% | — |
| DARE | $28M | -1.6 | 10429.4% | -1300.7% | 270.9% | — |
| GRCE | — | -2.9 | — | — | -16.1% | — |
| QCLS | — | -0.5 | — | — | — | — |
| TRAW | — | 1.4 | 1134.5% | — | — | — |
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 | · | $17M | $16M | $39M | $61M | $43M | $32M | $16M | $14M | $22M | $33M | $24M | |
| Cost of Revenue | · | $11M | $9M | $9M | $13M | $12M | $10M | $7M | $7M | $9M | $14M | $11M | |
| Gross Profit | · | $6M | $8M | $31M | $48M | $31M | $22M | $9M | $7M | $13M | $19M | $13M | |
| R&D Expense | $16M | $13M | $51M | $71M | $33M | $17M | $14M | $11M | $3M | $99.4K | $219.8K | $5.6K | |
| SG&A Expense | $20M | $25M | $48M | $43M | $21M | $14M | $14M | $15M | $12M | $9M | $12M | $9M | |
| Operating Expenses | $36M | $37M | $107M | $114M | $53M | $31M | $28M | $30M | $16M | $10M | $12M | $9M | |
| Operating Income | $-25M | $-36M | $-94M | $-83M | $13M | $-15M | $-6M | $-21M | $-8M | $3M | $7M | $4M | |
| Interest Expense | · | · | $2M | $4M | $5M | $5M | $5M | $3M | · | · | · | · | |
| Other Non-op | $768.4K | $1M | $573.8K | $495.7K | $-152.4K | $-126.9K | $19.7K | $-15.5K | $-108.4K | $-57.1K | $10.2K | $117.1K | |
| Pretax Income | · | · | $-93M | $-84M | $4M | $-20M | $-12M | $-23M | $-9M | $3M | $7M | $4M | |
| Income Tax | $0 | $0 | $480.2K | $236.4K | $-3M | $-1M | $-303.9K | $866.1K | $-2M | $2M | $2M | $2M | |
| Net Income | $-23M | $-38M | $-93M | $-84M | $7M | $-19M | $-12M | $-24M | $-7M | $344.7K | $4M | $2M | |
| EPS (Basic) | $-1.55 | $-2.80 | $-1.10 | $-1.05 | $0.10 | $-0.28 | · | · | $-0.25 | $0.01 | $0.15 | $0.09 | |
| EPS (Diluted) | · | · | $-1.10 | $-1.05 | $0.09 | $-0.28 | · | · | $-0.25 | $0.01 | $0.15 | $0.08 | |
| Shares (Basic) | 14,646,294 | 13,487,502 | 84,973,382 | 80,122,526 | 76,272,853 | 66,753,450 | · | · | 34,640,308 | 28,666,477 | 28,532,327 | 28,522,525 | |
| Shares (Diluted) | · | · | 84,973,382 | 80,122,526 | 83,802,420 | 66,753,450 | · | · | 34,640,308 | 28,926,557 | 28,917,048 | 28,865,384 | |
| EBITDA | $-25M | $-37M | $-94M | $-83M | $13M | $-15M | $-6M | $-21M | · | $3M | $7M | $5M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $16M | $25M | $10M | · | · | · | · | $4M | $3M | $2M | $4M | $6M | |
| Receivables | · | $4M | $5M | $4M | $9M | $5M | $5M | $4M | $3M | $11M | $14M | $3M | |
| Inventory | · | $4M | $7M | $9M | $6M | $7M | $4M | $2M | $3M | $2M | $2M | $3M | |
| Prepaid Expense | $595.3K | $805.6K | $1M | $2M | $850.9K | $881.3K | $2M | $1M | $833.7K | $634.6K | $609.3K | $638.2K | |
| Current Assets | $19M | $35M | $23M | $104M | $152M | $27M | $17M | $11M | $10M | $16M | $22M | $13M | |
| PP&E (Net) | $364.8K | $481.4K | $2M | $1M | $592.6K | $312.7K | $351.9K | $404.6K | $555.5K | $825.1K | $1M | $2M | |
| PP&E (Gross) | $965.4K | $965.4K | $5M | $5M | $4M | $4M | $4M | $4M | · | · | · | $5M | |
| Accum. Depreciation | $600.6K | $484.1K | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | $4M | $3M | |
| Goodwill | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | · | · | |
| Intangibles | · | $0 | $6.0K | $4M | $4M | $6M | $20M | $20M | $21M | · | · | · | |
| Other Non-current Assets | $930.8K | $989.6K | $2M | $2M | $878.5K | $766.1K | $988.9K | $965.2K | $186.4K | $189.2K | $136.8K | $166.1K | |
| Total Assets | $30M | $60M | $50M | $135M | $178M | $52M | $54M | $48M | $55M | $39M | $37M | $32M | |
| Accounts Payable | $3M | $2M | $13M | $22M | $3M | $3M | $3M | $3M | $3M | $701.0K | $1M | $1M | |
| Current Liabilities | $8M | $12M | $18M | $39M | $16M | $15M | $14M | $14M | $5M | $3M | $4M | $3M | |
| Capital Leases | $2M | $3M | $4M | $4M | $609.9K | $990.0K | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | $81.1K | $63.4K | $74.7K | $296.6K | $844.8K | · | $110.1K | $98.3K | $190.5K | |
| Other Non-current Liabilities | $1M | $4M | $29.9K | $18.6K | $15.0K | $23.0K | $247.2K | $118.2K | $1M | $1M | · | · | |
| Total Liabilities | $12M | $28M | $30M | $53M | $26M | $21M | $21M | $19M | $7M | $5M | $4M | $4M | |
| Total Debt | · | · | · | · | · | · | · | $2M | · | · | · | · | |
| Common Stock | $148.7K | $148.6K | $939.7K | $826.9K | $821.5K | $720.5K | $672.2K | $574.7K | $553.9K | $312.7K | $311.9K | $309.6K | |
| Paid-in Capital | $343M | $335M | $284M | $254M | $242M | $127M | $110M | $95M | $91M | $70M | $69M | $68M | |
| Retained Earnings | $-317M | $-295M | $-257M | $-164M | $-82M | $-89M | $-70M | $-58M | $-34M | $-28M | $-28M | $-32M | |
| Treasury Stock | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | |
| AOCI | $0 | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | |
| Stockholders' Equity | $18M | $32M | $20M | $83M | $155M | $30M | $32M | $29M | $48M | $34M | $33M | $28M | |
| Liabilities + Equity | $30M | $60M | $50M | $135M | $178M | $52M | $54M | $48M | $55M | $39M | $37M | $32M | |
| Shares Outstanding | 14,650,320 | 14,638,392 | 91,782,698 | 80,508,894 | 79,969,748 | 69,863,681 | 65,038,247 | 55,284,956 | 53,208,489 | 29,090,250 | 29,008,832 | 28,775,215 |
现金流 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $152.1K | $268.2K | $269.9K | · | · | · | · | $176.8K | $334.0K | $422.9K | $494.3K | $589.3K | |
| Stock-based Comp | $8M | $14M | $18M | $11M | $5M | $3M | $2M | $2M | $756.3K | $499.9K | $489.7K | $858.6K | |
| Deferred Tax | $-1.9K | $367.2K | $177.5K | $76.2K | $-4M | $-1M | $-438.1K | $630.1K | $-2M | $2M | $2M | $1M | |
| Amort. of Intangibles | · | · | $71.0K | $71.0K | $113.0K | $316.0K | $309.2K | $275.3K | $147.0K | · | · | · | |
| Other Non-cash | $-16M | $2M | · | · | · | · | · | $10M | · | $-5M | $-9M | $-1M | |
| Operating Cash Flow | $-30M | $-22M | $-88M | $-48M | $-16M | $-2M | $-5M | $-12M | $982.9K | $-2M | $-2M | $4M | |
| CapEx | $1.1K | $158.3K | $665.7K | $733.1K | $376.6K | $105.8K | $108.5K | $50.7K | $133.5K | $6.4K | $135.4K | $97.3K | |
| Investing Cash Flow | $25M | $146.2K | $6M | $4M | $15M | $-105.8K | $-108.5K | $-50.7K | $-90.4K | · | · | · | |
| Stock Issued | · | · | · | · | $108M | $13M | $4M | $3M | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $950 | $737.7K | |
| Net Stock Activity | · | · | · | · | $108M | $13M | $4M | $3M | · | · | $-950 | $-737.7K | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | $5.3K | $6M | |
| Financing Cash Flow | $-4M | $37M | $11M | $1M | $110M | $9M | $8M | $12M | · | · | · | · | |
| Net Change in Cash | $-9M | $15M | $-71M | $-42M | $109M | $7M | $3M | $481.9K | $892.5K | $-2M | $-2M | $-3M | |
| Taxes Paid | $78.5K | $368.8K | $247.4K | $422.1K | $248.7K | $362.1K | $303.6K | $222.2K | · | · | · | · | |
| Free Cash Flow | $-30M | $-22M | $-89M | $-48M | $-16M | $-2M | $-6M | $-12M | · | $-2M | $-2M | $4M | |
| Levered FCF | · | · | $-91M | $-53M | $-24M | $-6M | $-10M | $-15M | · | · | · | · |
盈利能力 8
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 34.7% | 46.4% | 77.7% | 78.2% | 72.3% | 68.1% | 55.4% | · | 60.3% | 58.2% | 53.6% | |
| Operating Margin | · | -218.6% | -575.5% | -211.5% | 21.2% | -34.6% | -20.2% | -131.6% | · | 13.6% | 20.3% | 16.0% | |
| Net Margin | · | -223.9% | -571.6% | -212.9% | 12.1% | -44.5% | -37.8% | -150.9% | · | 1.6% | 13.3% | 9.9% | |
| Pretax Margin | · | · | -568.6% | -212.3% | 7.0% | -47.1% | -38.7% | -145.4% | · | 12.7% | 20.5% | 16.2% | |
| EBITDA Margin | · | -217.0% | -575.5% | -211.5% | 21.2% | -34.6% | -20.2% | -130.4% | · | 15.6% | 21.8% | 18.4% | |
| ROA | -50.4% | -68.5% | · | -53.3% | 6.4% | -36.1% | -23.5% | -46.1% | · | 0.91% | 12.6% | 7.3% | |
| ROE | -115.4% | -108.1% | · | -84.8% | 4.8% | -53.1% | -35.8% | -73.3% | · | 1.0% | 14.2% | 8.2% | |
| ROIC | · | · | · | -103.2% | 14.8% | -46.3% | -19.4% | -69.3% | · | 1.1% | 13.0% | 8.6% |
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 | 2.4 | 3.0 | · | 2.5 | 9.6 | 1.8 | 1.2 | 0.8 | · | 5.5 | 5.1 | 3.9 | |
| Quick Ratio | 2.0 | 2.4 | · | 0.1 | 0.6 | 0.4 | 0.4 | 0.6 | · | 3.9 | 4.3 | 2.6 | |
| Debt / Equity | · | · | · | · | · | · | · | 0.1 | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | · | · | 0.1 | · | · | · | · | |
| Interest Coverage | · | · | -38.6 | -19.0 | 2.7 | -3.2 | -1.4 | -7.1 | · | · | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.3 | · | 0.3 | 0.5 | 0.8 | 0.6 | 0.3 | · | 0.6 | 0.9 | 0.7 | |
| Inventory Turnover | · | 2.0 | · | 1.2 | 2.2 | 2.3 | 3.4 | 2.8 | · | 4.1 | 5.8 | 4.2 | |
| Receivables Turnover | · | 4.0 | · | 6.4 | 8.7 | 8.3 | 7.1 | 4.3 | · | 1.8 | 3.8 | 9.2 |
增长率 2
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | 3.6% | -58.6% | -35.8% | 43.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | · | -34.9% | -27.4% | · | · | · | · | · | · | · | · | · |
估值 (TTM) 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $17M | $16M | $39M | $61M | $43M | $32M | $16M | $14M | $22M | $33M | $24M | |
| Net Income TTM | $-23M | $-38M | $-93M | $-84M | $7M | $-19M | $-12M | $-24M | $-7M | $344.7K | $4M | $2M | |
| Market Cap | $56M | $1.13B | · | $9.27B | $6.82B | $1.83B | $1.40B | $785M | · | $355M | $458M | $1.00B | |
| Enterprise Value | · | · | · | · | · | · | · | $783M | · | · | · | · | |
| P/E | -5.4 | -10.8 | -6.5 | -109.7 | 947.8 | -93.6 | -86.4 | -56.8 | -106.0 | 1220.0 | 105.3 | 436.2 | |
| P/S | · | 66.7 | · | 235.7 | 111.4 | 43.0 | 44.2 | 49.5 | · | 16.0 | 14.1 | 41.0 | |
| P/B | 3.0 | 34.9 | · | 114.7 | 44.8 | 60.8 | 43.4 | 26.6 | · | 10.5 | 13.8 | 35.8 | |
| P / Tangible Book | 4.9 | 44.3 | 51.7 | 128.9 | 47.5 | 104.7 | · | · | · | · | · | · | |
| P / Cash Flow | -1.9 | -52.0 | · | -195.2 | -438.1 | -948.4 | -256.1 | -68.0 | · | -207.0 | -296.0 | 274.0 | |
| P / FCF | -1.9 | -51.6 | · | -192.3 | -427.7 | -899.1 | -251.1 | -67.7 | · | -206.2 | -272.2 | 281.5 | |
| EV / EBITDA | · | · | · | · | · | · | · | -37.8 | · | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | -67.5 | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | 49.4 | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | · | 0.00% | 0.61% | |
| Earnings Yield | -18.7% | -9.2% | -15.3% | -0.91% | 0.11% | -1.1% | -1.2% | -1.8% | -0.94% | 0.08% | 0.95% | 0.23% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | 250.7% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | · | $5.3K | $6M |
损益表 17
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | $0 | $0 | · | · | $4M | $4M | $2M | $4M | $3M | $7M | $3M | $3M | $10M | |
| Cost of Revenue | · | · | · | · | · | · | · | $3M | $3M | $990.3K | $2M | $2M | $2M | $2M | $2M | $3M | |
| Gross Profit | · | · | · | · | · | · | · | $1M | $678.3K | $1M | $2M | $1M | $4M | $702.1K | $505.4K | $7M | |
| R&D Expense | $3M | $1M | $3M | $3M | $4M | $6M | $3M | $5M | $3M | $2M | $4M | $9M | $18M | $21M | $27M | $18M | |
| SG&A Expense | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $7M | $7M | $11M | $13M | $18M | $18M | $11M | |
| Operating Expenses | $7M | $5M | $7M | $8M | $9M | $11M | $10M | $11M | $9M | $8M | $11M | $20M | $39M | $38M | $45M | $29M | |
| Operating Income | $-7M | $-5M | $1M | $-8M | $-8M | $-10M | $-9M | $-11M | $-9M | $-7M | $-8M | $-14M | $-34M | $-37M | $-45M | $-22M | |
| Interest Expense | · | · | · | · | · | · | · | · | $145.3K | $165.0K | · | $648.9K | $697.7K | $873.2K | $812.3K | $1M | |
| Other Non-op | $195.0K | $211.5K | $112.0K | $223.4K | $269.8K | $163.1K | $280.1K | $323.0K | $377.7K | $104.3K | $164.7K | $131.1K | $57.0K | $220.9K | $359.8K | $69.9K | |
| Pretax Income | · | · | · | · | · | · | · | · | $-10M | $-8M | · | $-12M | $-34M | $-39M | $-41M | $-22M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $557.5K | $57.6K | $-66.6K | $-68.3K | $11.6K | $137.6K | |
| Net Income | $-3M | $-5M | $1M | $-7M | $-8M | $-9M | $-9M | $-11M | $-10M | $-8M | $-8M | $-13M | $-34M | $-39M | $-41M | $-22M | |
| EPS (Basic) | $-0.12 | $-0.26 | $-0.39 | $-0.50 | $-0.54 | $-0.61 | $-1.90 | $-0.75 | $-0.07 | $-0.08 | $-0.06 | $-0.14 | $-0.42 | $-0.48 | $-0.51 | $-0.28 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | $-0.07 | $-0.08 | · | $-0.14 | $-0.42 | $-0.48 | $-0.51 | $-0.28 | |
| Shares (Basic) | 23,050,320 | 20,311,190 | -161,036,017 | 14,657,777 | 14,638,614 | 14,638,392 | -248,133,947 | 14,638,317 | 146,381,186 | 100,601,946 | -164,685,893 | 88,266,152 | 80,834,453 | 80,558,670 | -160,041,577 | 80,088,431 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | 146,381,186 | 100,601,946 | · | 88,266,152 | 80,834,453 | 80,558,670 | -160,041,577 | 80,088,431 | |
| EBITDA | $-7M | $-5M | · | $-8M | $-8M | $-10M | · | $-11M | $-10M | $-8M | · | $-8M | $-39M | $-36M | · | $-22M |
资产负债表 26
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $28M | $33M | $16M | $15M | $20M | $27M | $25M | $29M | · | · | $10M | · | · | · | · | · | |
| Receivables | · | · | · | · | · | · | · | $2M | $3M | $2M | $5M | $5M | $4M | $4M | $4M | $8M | |
| Inventory | · | · | · | · | · | · | · | $5M | $5M | $7M | $7M | $6M | $8M | $9M | $9M | $8M | |
| Prepaid Expense | $3M | $1M | $595.3K | $1M | $1M | $2M | $805.6K | $2M | $2M | $2M | $1M | $1M | $2M | $3M | $2M | $2M | |
| Current Assets | $33M | $37M | $19M | $16M | $21M | $28M | $35M | $38M | $45M | $53M | $23M | $35M | $43M | $73M | $104M | $128M | |
| PP&E (Net) | $308.4K | $336.6K | $364.8K | $393.4K | $422.7K | $452.0K | $481.4K | $1M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $1M | |
| PP&E (Gross) | $965.4K | $965.4K | $965.4K | $965.4K | $965.4K | $965.4K | $965.4K | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Accum. Depreciation | $657.0K | $628.8K | $600.6K | $572.1K | $542.7K | $513.4K | $484.1K | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Goodwill | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $6.0K | $23.8K | $41.7K | $4M | $4M | $4M | |
| Other Non-current Assets | $60.5K | $930.8K | $930.8K | $989.6K | $989.6K | $989.6K | $989.6K | $1M | $1M | $1M | $2M | $2M | $778.7K | $856.4K | $2M | $2M | |
| Total Assets | $43M | $48M | $30M | $27M | $33M | $40M | $60M | $65M | $72M | $81M | $50M | $62M | $70M | $104M | $135M | $161M | |
| Accounts Payable | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $11M | $13M | $18M | $17M | $11M | $22M | $7M | |
| Current Liabilities | $5M | $7M | $8M | $7M | $6M | $6M | $12M | $11M | $10M | $17M | $18M | $28M | $39M | $40M | $39M | $28M | |
| Capital Leases | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $63.4K | $81.1K | $63.4K | |
| Other Non-current Liabilities | $845.2K | $1M | $1M | $3M | $3M | $4M | $4M | $5M | $5M | · | $29.9K | $40.1K | $32.9K | $25.8K | $18.6K | $15.0K | |
| Total Liabilities | $8M | $10M | $12M | $12M | $12M | $13M | $28M | $27M | $27M | $29M | $30M | $41M | $54M | $55M | $53M | $44M | |
| Common Stock | $162.7K | $162.7K | $148.7K | $148.7K | $1M | $1M | $148.6K | $1M | $1M | $1M | $939.7K | $914.2K | $847.6K | $828.1K | $826.9K | $823.1K | |
| Paid-in Capital | $368M | $367M | $343M | $342M | $339M | $336M | $335M | $331M | $327M | $324M | $284M | $277M | $265M | $259M | $254M | $249M | |
| Retained Earnings | $-325M | $-323M | $-317M | $-319M | $-311M | $-304M | $-295M | $-286M | $-275M | $-265M | $-257M | $-248M | $-241M | $-202M | $-164M | $-125M | |
| Treasury Stock | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | |
| AOCI | $0 | $0 | $0 | $0 | $0 | $0 | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | $-581.5K | |
| Stockholders' Equity | $35M | $37M | $18M | $15M | $21M | $27M | $32M | $38M | $45M | $52M | $20M | $21M | $17M | $49M | $83M | $117M | |
| Liabilities + Equity | $43M | $48M | $30M | $27M | $33M | $40M | $60M | $65M | $72M | $81M | $50M | $62M | $70M | $104M | $135M | $161M | |
| Shares Outstanding | 16,050,320 | 16,050,320 | 14,650,320 | 14,650,392 | 146,583,920 | 146,383,920 | 14,638,392 | 146,383,920 | 146,381,186 | 146,381,186 | 91,782,698 | 89,236,732 | 82,577,032 | 80,623,128 | 80,508,894 | 80,127,985 |
现金流 13
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $28.2K | $28.2K | $28.6K | $29.3K | $29.3K | $64.9K | $65.1K | $65.1K | $65.8K | $72.1K | $70.2K | · | · | · | · | · | |
| Stock-based Comp | $402.7K | $757.6K | $2M | $2M | $2M | $3M | $3M | $3M | $4M | $3M | $5M | $5M | $4M | $5M | $4M | $3M | |
| Deferred Tax | $0 | $0 | $-1 | $0 | $0 | $-1.9K | $139.3K | $156.4K | $152.8K | $-81.3K | $390.7K | $-27.6K | $-81.7K | $-103.8K | $57.2K | $13.9K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | $18.0K | $18.0K | $18.0K | $17.0K | $18.0K | |
| Other Non-cash | · | $-2M | · | · | · | $-5M | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-9M | $-6M | $-5M | $-5M | $-8M | $-11M | $-4M | $-6M | $-6M | $-6M | $-9M | $-18M | $-26M | $-35M | $-21M | $-14M | |
| CapEx | $0 | $0 | $0 | $0 | $0 | $1.1K | $63.0K | $54.6K | $40.7K | $0 | $212.9K | $25.7K | $141.6K | $285.6K | $148.8K | $96.8K | |
| Investing Cash Flow | $4M | $0 | $6M | $474.1K | $1M | $17M | $131.5K | $55.4K | $-40.7K | $0 | $787.1K | $6M | $-141.6K | $-285.6K | $-148.8K | $2M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | $828.4K | · | · | · | · | |
| Financing Cash Flow | $0 | $23M | $0 | $0 | $0 | $-4M | $0 | $3.3K | $-150.3K | $37M | $2M | $5M | $2M | $2M | $667.4K | $154.0K | |
| Net Change in Cash | $-5M | $17M | $784.4K | $-5M | $-7M | $2M | $-4M | $-6M | $-6M | $31M | $-7M | $-7M | $-23M | $-33M | $-20M | $-11M | |
| Free Cash Flow | · | $-6M | · | · | · | $-11M | · | · | · | · | · | · | · | $-35M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | · | $-36M | · | · |
盈利能力 8
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | 33.8% | 16.4% | 53.7% | · | 36.8% | 62.1% | 28.0% | · | 73.6% | |
| Operating Margin | · | · | · | · | · | · | · | -276.7% | -239.1% | -368.2% | · | -235.7% | -598.5% | -1419.1% | · | -227.3% | |
| Net Margin | · | · | · | · | · | · | · | -277.4% | -242.5% | -386.6% | · | -199.3% | -589.0% | -1469.1% | · | -231.2% | |
| Pretax Margin | · | · | · | · | · | · | · | · | -238.1% | -390.0% | · | -197.6% | -590.0% | -1471.8% | · | -229.7% | |
| EBITDA Margin | · | · | · | · | · | · | · | -276.7% | -239.1% | -368.2% | · | -235.7% | -598.5% | -1419.1% | · | -227.3% | |
| ROA | -7.2% | -12.2% | · | -16.0% | -15.1% | -14.9% | · | -17.3% | -14.1% | -9.0% | · | -6.0% | -31.9% | -26.7% | · | -13.0% | |
| ROE | -9.8% | -16.7% | · | -27.7% | -23.8% | -22.9% | · | -37.2% | -32.4% | -16.4% | · | -9.6% | -50.8% | -37.4% | · | -16.3% | |
| ROIC | · | · | · | · | · | · | · | · | -22.3% | -15.1% | · | -37.1% | -235.4% | -72.4% | · | -18.8% |
流动性与偿付能力 3
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.2 | 5.2 | · | 2.4 | 3.8 | 4.5 | · | 3.6 | 4.7 | 3.2 | · | 1.3 | 1.1 | 1.8 | · | 4.6 | |
| Quick Ratio | 5.1 | 4.6 | · | 2.2 | 3.6 | 4.2 | · | 2.9 | 0.3 | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.3 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -68.1 | -47.8 | · | -12.1 | -56.5 | -40.8 | · | -18.4 |
效率 3
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | 0.0 | 0.0 | · | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.1 | 0.0 | · | 0.1 | |
| Inventory Turnover | · | · | · | · | · | · | · | 0.5 | 0.6 | 0.1 | · | 0.3 | 0.4 | 0.3 | · | 0.3 | |
| Receivables Turnover | · | · | · | · | · | · | · | 1.2 | 1.2 | 0.7 | · | 0.5 | 1.1 | 0.4 | · | 1.2 |
估值 (TTM) 10
| 指标 | 趋势 | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | · | · | · | · | $14M | · | $14M | $16M | $15M | · | $22M | $32M | $39M | · | $54M | |
| Net Income TTM | $-23M | $-30M | · | $-35M | $-38M | $-38M | · | $-42M | $-65M | $-93M | · | $-107M | $-109M | $-81M | · | $-45M | |
| Market Cap | $35M | $34M | · | $85M | $718M | $951M | · | $1.23B | $1.02B | $1.05B | · | $1.06B | $958M | $4.26B | · | $9.05B | |
| P/E | -3.1 | -3.0 | · | -8.2 | -6.9 | -9.2 | · | -11.8 | -9.9 | -6.4 | · | -9.0 | -8.5 | -51.8 | · | -198.2 | |
| P/S | · | · | · | · | · | 70.1 | · | 90.6 | 63.2 | 72.3 | · | 48.2 | 30.2 | 108.4 | · | 166.4 | |
| P/B | 1.0 | 0.9 | · | 5.5 | 34.1 | 35.7 | · | 32.7 | 22.7 | 20.4 | · | 49.6 | 57.3 | 86.7 | · | 77.5 | |
| P / Tangible Book | 1.3 | 1.1 | · | 10.0 | 50.7 | 48.2 | · | 40.0 | 26.7 | 23.6 | · | 73.2 | 97.8 | 111.3 | · | 85.4 | |
| P / Cash Flow | · | -5.6 | · | · | · | -84.0 | · | · | · | -175.1 | · | · | · | -123.3 | · | · | |
| P / FCF | · | -5.6 | · | · | · | -84.0 | · | · | · | · | · | · | · | -122.3 | · | · | |
| Earnings Yield | -32.1% | -33.2% | · | -12.2% | -14.5% | -10.9% | · | -8.5% | -10.1% | -15.6% | · | -11.1% | -11.7% | -1.9% | · | -0.50% |
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
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2023-06-30 | 2023-03-31 | |
|---|---|---|---|---|---|
| 收入 | — | $17M | $16M | — | — |
| 毛利率 % | — | 34.7% | 46.4% | — | — |
| 营业利润率 % | — | -218.6% | -575.5% | — | — |
| 净收入 | $-23M | $-38M | $-93M | — | — |
| 稀释后每股收益 (EPS) | — | — | $-1.10 | — | — |
资产负债表
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2023-06-30 | 2023-03-31 | |
|---|---|---|---|---|---|
| 流动比率 | 2.4 | 3.0 | — | — | — |
| 速动比率 | 2.0 | 2.4 | — | — | — |
现金流
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2023-06-30 | 2023-03-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $-30M | $-22M | $-89M | — | — |
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。