Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$380.4K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$0.25Dibayar tahunan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Nov 29, 2018
$0,25
USD
≈1.5%
Okt 24, 2017
$0,13
USD
≈0.89%
Nov 24, 2015
$0,30
USD
≈4.0%
Nov 20, 2014
$0,30
USD
≈1.9%
Nov 14, 2013
$0,26
USD
≈1.6%
Nov 21, 2012
$0,25
USD
≈1.8%
Nov 22, 2011
$0,25
USD
≈2.5%
Nov 18, 2010
$0,25
USD
≈2.6%
Mar 4, 2010
$0,25
USD
≈3.2%
Feb 20, 2009
$0,10
USD
≈2.1%
Feb 19, 2008
$0,25
USD
≈1.9%
Feb 21, 2007
$0,15
USD
≈0.56%
Agu 13, 2001
$0,05
USD
≈3.6%
Mei 11, 2001
$0,05
USD
≈2.8%
Feb 13, 2001
$0,05
USD
≈3.7%
Nov 13, 2000
$0,05
USD
≈4.1%
Agu 11, 2000
$0,05
USD
≈2.9%
Mei 11, 2000
$0,05
USD
≈2.9%
Feb 11, 2000
$0,05
USD
≈2.7%
Nov 10, 1999
$0,05
USD
≈2.9%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-84.2%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 4, 2026
$0.07
—
—
31 Maret 2025
$-0.08
$0.12
-165.4%
31 Des. 2024
$0.01
$0.03
-67.3%
30 Sep. 2024
$-0.08
$0.07
-212.0%
30 Juni 2024
$-0.02
$-0.22
91.1%
31 Maret 2024
$0.01
$0.03
-67.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$75M
$81M
$193M
$262M
$335M
$256M
$305M
$281M
$201M
$139M
$175M
$200M
Cost of Revenue
$58M
$70M
$192M
$219M
$274M
$233M
$274M
·
·
·
·
·
Gross Profit
$17M
$11M
$2M
$43M
$61M
$23M
$31M
$51M
$28M
$17M
$25M
$33M
R&D Expense
$71.0K
$0
·
·
·
$500.0K
$600.0K
$500.0K
$600.0K
$603.1K
$548.3K
$531.0K
SG&A Expense
$23M
$20M
$27M
$28M
$30M
$29M
$33M
$28M
$25M
·
·
·
Operating Income
$-7M
$-11M
$-37M
$15M
$27M
$-31M
$-2M
$21M
$2M
$-8M
$-13M
$16M
Interest Expense
·
·
$4M
$3M
$1M
$2M
$4M
$2M
$985.0K
$932.6K
$1M
$1M
Other Non-op
$753.0K
$448.0K
$593.0K
$209.0K
$-143.0K
$1M
$2M
$-3M
$310.0K
$0
$134.4K
$6.7K
Pretax Income
$-6M
$-11M
$-41M
$12M
$25M
$-32M
$-4M
$16M
$1M
$-9M
$-8M
$18M
Income Tax
$22.0K
$2M
$-7M
$-6M
$5M
$-5M
$-727.0K
$3M
$137.0K
$-2M
$2M
$5M
Net Income
$867.0K
$-14M
$-27M
$22M
$20M
$-27M
$-3M
$13M
$1M
$-7M
$-12M
$5M
EPS (Basic)
$0.09
$-1.35
$-2.63
$2.16
$2.17
$-2.98
$-0.34
·
·
·
·
·
EPS (Diluted)
$0.09
$-1.35
$-2.63
$2.12
$2.14
$-2.98
$-0.34
·
·
·
·
·
Shares (Basic)
9,643,000
10,106,000
10,140,000
10,230,000
9,340,000
9,140,000
8,983,000
8,806,000
8,705,000
8,649,745
8,710,361
8,702,094
Shares (Diluted)
9,643,000
10,106,000
10,140,000
10,410,000
9,456,000
9,140,000
8,983,000
8,878,000
8,728,000
8,649,745
8,710,361
8,715,102
EBITDA
$-6M
$-5M
$-37M
$33M
$38M
$-20M
$9M
$30M
$10M
$-2M
$-6M
$22M
Neraca30
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$58M
$16M
$2M
$1M
$2M
$236.0K
$626.0K
$2M
$14.7K
$62.9K
$391.4K
$26.6K
Short-term Investments
·
·
·
·
·
·
·
·
·
$0
·
·
Receivables
$10M
$12M
$15M
$33M
$33M
$28M
$35M
$41M
$29M
$18M
$18M
$29M
Inventory
$9M
$6M
$52M
$68M
$103M
$85M
$98M
$114M
$72M
$61M
$64M
$68M
Prepaid Expense
$1M
$1M
$5M
$8M
$4M
$13M
$13M
$10M
·
·
·
·
Current Assets
$83M
$83M
$89M
$170M
$160M
$127M
$147M
$167M
$108M
$98M
$85M
$105M
PP&E (Net)
·
·
·
·
·
·
$41M
$41M
$35M
$27M
$46M
$40M
PP&E (Gross)
·
·
·
·
·
·
$105M
$98M
$86M
$73M
$96M
$86M
Accum. Depreciation
·
·
·
·
·
·
$65M
$57M
$50M
$45M
$50M
$46M
Goodwill
$0
$0
$0
$11M
$13M
$1M
$18M
$10M
$6M
$1M
$1M
$23M
Intangibles
$3M
$3M
$8M
$10M
$14M
$11M
$16M
$10M
$11M
$12M
$15M
$17M
Other Non-current Assets
$553.0K
$512.0K
$2M
$2M
$4M
$0
·
·
·
·
·
·
Total Assets
$112M
$147M
$163M
$269M
$266M
$207M
$257M
$228M
$160M
$139M
$149M
$188M
Accounts Payable
$5M
$7M
$16M
$14M
$32M
$20M
$21M
$25M
$24M
$17M
$12M
$21M
Accrued Liabilities
$5M
$4M
$5M
$6M
$12M
$6M
$6M
$12M
$9M
$16M
$10M
$15M
Short-term Debt
$433.0K
$369.0K
$360.0K
$387.0K
$0
·
·
·
·
·
·
·
Current Liabilities
$12M
$22M
$25M
$33M
$50M
$31M
$41M
$37M
$33M
$33M
$27M
$41M
Capital Leases
$11M
$30M
$30M
$31M
$32M
$33M
$34M
$0
·
·
·
·
Deferred Tax
$241.0K
$320.0K
$0
$0
$2M
$2M
$790.0K
$253.0K
$635.9K
$2M
$3M
$6M
Other Non-current Liabilities
$45.0K
$51.0K
$60.0K
$68.0K
$89.0K
$92.0K
$127.0K
$2M
$1M
$728.9K
$669.6K
$713.2K
Total Liabilities
$25M
$54M
$56M
$135M
$154M
$127M
·
·
·
·
·
·
Long-term Debt
·
$0
$0
$72M
$70M
$61M
$76M
$76M
·
$9M
$28M
$32M
Total Debt
$433.0K
$369.0K
$360.0K
$72M
$70M
$61M
$76M
$76M
$26M
$9M
$28M
$32M
Common Stock
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
Retained Earnings
$46M
$45M
$59M
$85M
$63M
$43M
$71M
$69M
$58M
$58M
$65M
$79M
Treasury Stock
$18M
$10M
$10M
$9M
$9M
$11M
$12M
$13M
$14M
$14M
$15M
$14M
AOCI
·
·
·
·
·
·
$0
$0
$-10.9K
$0
·
·
Stockholders' Equity
$87M
$94M
$107M
$134M
$112M
$80M
$107M
$102M
$90M
$89M
$95M
$109M
Liabilities + Equity
$112M
$147M
$163M
$269M
$266M
$207M
$257M
$228M
$160M
$139M
$149M
$188M
Shares Outstanding
9,400,898
10,072,590
10,072,590
10,094,821
10,160,599
·
·
·
·
·
·
·
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$1M
$1M
·
$13M
$10M
$11M
$11M
$9M
$8M
$7M
$7M
$5M
Stock-based Comp
$1M
$760.0K
$1M
$1M
$799.0K
$2M
$2M
$827.0K
$638.0K
$459.5K
$521.7K
$364.2K
Deferred Tax
$-86.0K
$2M
$-7M
$-6M
$-2M
$1M
$-774.0K
$-383.0K
$-1M
$-1M
$150.2K
$797.0K
Amort. of Intangibles
$612.0K
$695.0K
$2M
$2M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$1M
Other Non-cash
$-4M
·
·
$-26M
$-10M
$32M
$19M
$-44M
$-6M
$3M
$21M
$17M
Operating Cash Flow
$-519.0K
$15M
$23M
$6M
$19M
$18M
$29M
$-21M
$2M
$2M
$17M
$29M
CapEx
$2M
$1M
$3M
$3M
$1M
$4M
$5M
$7M
$5M
$3M
$11M
$8M
Investing Cash Flow
$51M
$905.0K
$51M
$-5M
$-33M
$994.0K
$-26M
$-23M
$-17M
$18M
$-9M
$-36M
Debt Issued
$137M
$198M
$257M
$443M
$216M
$0
$20M
$0
$0
$0
$0
$10M
Net Debt Issued
$0
$0
$-72M
$1M
$9M
$-4M
$16M
$0
$0
$-26M
$-5M
$7M
Stock Issued
·
·
·
$0
$10M
$0
$0
$983.0K
$0
$0
·
·
Stock Repurchased
$9M
$1M
$1M
$1M
$0
$635.0K
$0
$0
$0
$253.9K
$820.5K
$0
Net Stock Activity
$-9M
$-1M
$-1M
$-1M
$10M
$-635.0K
$0
$982.5K
$0
$-253.9K
$-820.5K
·
Dividends Paid
·
·
·
·
·
·
·
·
$1M
$0
·
·
Financing Cash Flow
$-9M
$-1M
$-73M
$-1M
$15M
$-19M
$-5M
$46M
$15M
$-20M
$-7M
$6M
Net Change in Cash
$41M
$14M
$410.0K
$-580.0K
$2M
$-390.0K
$-2M
$2M
$-48.0K
$-328.6K
$364.8K
$-2M
Taxes Paid
·
$0
$864.0K
$8M
$2M
·
·
·
·
·
·
·
Free Cash Flow
$-2M
$13M
$20M
$503.0K
$18M
$14M
$24M
$-29M
$-3M
$-2M
$6M
$21M
Levered FCF
·
·
$17M
$-3M
$16M
$12M
$21M
$-30M
$-4M
$-2M
$4M
$20M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
23.0%
12.4%
0.79%
13.7%
18.1%
8.8%
10.1%
18.2%
14.0%
12.2%
14.4%
16.5%
Operating Margin
-9.4%
-2.9%
-19.4%
4.9%
8.2%
-12.1%
-0.56%
7.6%
1.4%
-5.9%
-7.5%
8.2%
Net Margin
1.2%
-7.6%
-13.8%
5.3%
6.0%
-10.7%
-0.99%
4.7%
0.67%
-5.1%
-6.6%
2.7%
Pretax Margin
-7.4%
-2.9%
-21.3%
4.3%
7.6%
-12.5%
-1.2%
5.9%
0.74%
-6.6%
-4.8%
9.0%
EBITDA Margin
-7.9%
-2.9%
-19.4%
8.0%
11.3%
-8.0%
3.1%
10.7%
5.2%
-1.1%
-3.6%
10.8%
ROA
0.67%
-8.8%
-12.3%
8.2%
8.6%
-11.8%
-1.2%
6.8%
0.90%
-4.9%
-6.8%
3.1%
ROE
0.98%
-14.4%
-26.1%
16.4%
19.8%
-32.4%
-2.8%
12.8%
1.5%
-7.7%
-11.3%
5.1%
ROIC
-8.1%
-12.0%
-28.9%
12.2%
11.9%
-18.7%
-0.76%
9.4%
2.1%
-6.4%
-12.9%
8.1%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
6.7
3.7
3.6
5.1
3.2
4.1
3.6
4.5
3.2
3.0
3.2
2.6
Quick Ratio
5.5
1.8
1.1
1.4
1.0
0.9
0.9
1.2
0.9
0.6
0.7
0.7
Debt / Equity
0.0
0.0
0.0
0.5
0.6
0.8
0.7
0.7
0.3
0.1
0.3
0.3
LT Debt / Equity
·
·
0.0
0.5
0.6
0.8
0.7
0.7
0.3
0.1
0.2
0.2
Interest Coverage
·
·
-8.8
7.4
18.4
-14.7
-0.4
9.6
2.8
-8.8
-10.7
15.0
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
1.1
0.9
1.5
1.4
1.1
1.3
1.4
1.3
1.0
1.0
1.1
Inventory Turnover
8.0
3.3
3.2
3.3
2.9
2.5
·
·
·
·
·
·
Receivables Turnover
6.7
9.1
6.5
10.5
8.5
8.1
8.0
8.1
8.6
7.7
7.5
6.7
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.25
$8.44
$9.69
$12.11
·
·
·
·
·
·
·
·
Revenue / Share
$7.77
$17.60
$19.05
$39.78
$35.40
$28.14
$33.97
$31.63
$23.05
$16.02
$20.14
$22.89
Cash Flow / Share
$-0.05
$1.45
$2.28
$0.54
$2.02
$1.98
$3.19
$-2.39
$0.26
$0.17
$1.89
$3.31
Cash / Share
$6.13
$1.45
$0.17
$0.13
·
·
·
·
·
·
·
·
Dividend Paid / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.25
$0.13
$0.30
$0.30
$0.30
EPS (TTM)
$0.09
$-1.35
$-2.63
$2.12
$2.14
$-2.98
$-0.34
·
·
$-0.49
·
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-7.2%
-58.2%
-26.3%
-21.7%
30.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-34.1%
-37.7%
-9.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-21.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-0.93%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-65.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
9.0%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-66.0%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$75M
$81M
$193M
$262M
$335M
$256M
$305M
$281M
$201M
$139M
$175M
$200M
Net Income TTM
$867.0K
$-14M
$-27M
$22M
$20M
$-27M
$-3M
$13M
$1M
$-7M
$-12M
$5M
Market Cap
$152M
$124M
$106M
$96M
·
·
·
·
·
·
·
·
Enterprise Value
$95M
$108M
$104M
$167M
·
·
·
·
·
·
·
·
P/E
179.9
-8.3
-3.6
4.1
7.7
-2.6
-38.0
·
·
-22.3
·
·
P/S
2.0
1.5
0.5
0.4
·
·
·
·
·
·
·
·
P/B
1.7
1.3
1.0
0.7
·
·
·
·
·
·
·
·
P / Tangible Book
1.8
1.4
1.1
0.9
·
·
·
·
·
·
·
·
P / Cash Flow
-293.3
8.4
4.6
17.2
·
·
·
·
·
·
·
·
P / FCF
-73.8
9.7
5.2
191.1
·
·
·
·
·
·
·
·
EV / EBITDA
-16.1
-21.2
-2.8
5.0
·
·
·
·
·
·
·
·
EV / FCF
-46.1
8.5
5.2
331.2
·
·
·
·
·
·
·
·
EV / Revenue
1.3
1.3
0.5
0.6
·
·
·
·
·
·
·
·
Earnings Yield
0.56%
-12.1%
-27.5%
24.4%
13.0%
-38.2%
-2.6%
·
·
-4.5%
·
·
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
·
·
Annual Payout
·
·
·
·
·
·
·
·
$1M
$0
·
·
Laporan Laba Rugi17
Metrik
Tren
Q2 2026
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
Revenue
$26M
$19M
$12M
$20M
$19M
$18M
$10M
$21M
$21M
$28M
$41M
$47M
$50M
$55M
$54M
$64M
Cost of Revenue
$20M
$17M
$10M
$14M
$14M
$15M
$8M
$18M
$19M
$26M
$43M
$44M
$51M
$53M
$-4M
$64M
Gross Profit
$6M
$3M
$2M
$6M
$5M
$3M
$3M
$3M
$3M
$2M
$-2M
$3M
$-777.0K
$1M
$5M
$8M
R&D Expense
$107.0K
$63.0K
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
SG&A Expense
$5M
$5M
$5M
$6M
$6M
$5M
$4M
$5M
$5M
$7M
$6M
$7M
$6M
$8M
$2M
$9M
Operating Income
$-262.0K
$-2M
$-2M
$-810.0K
$-3M
$-2M
$-3M
$-2M
$-2M
$-4M
$-9M
$-15M
$-7M
$-6M
$-15M
$5M
Interest Expense
·
·
·
·
·
·
·
·
·
$127.0K
·
$1M
$1M
$1M
$1M
$827.0K
Interest Income
$275.0K
·
·
·
$208.0K
·
·
·
·
·
·
·
·
·
·
·
Other Non-op
$176.0K
$216.0K
$173.0K
$296.0K
$136.0K
$148.0K
$145.0K
$91.0K
$93.0K
$119.0K
$247.0K
$97.0K
$154.0K
$95.0K
$33.0K
$118.0K
Pretax Income
$69.0K
$-2M
$-2M
$-67.0K
$-3M
$-2M
$-3M
$-2M
$-2M
$-4M
$-10M
$-16M
$-8M
$-7M
$-16M
$4M
Income Tax
$-601.0K
$114.0K
$53.0K
$58.0K
$-89.0K
$169.0K
$-3M
$6M
$-372.0K
$-585.0K
$-2M
$-1M
$-2M
$-2M
$-10M
$871.0K
Net Income
$670.0K
$-2M
$-1M
$-2M
$6M
$-2M
$-1M
$-6M
$-926.0K
$-5M
$11M
$-18M
$-15M
$-5M
$127.0K
$624.0K
EPS (Basic)
$0.07
$-0.21
$-0.11
$-0.22
$0.65
$-0.23
$-0.11
$-0.61
$-0.09
$-0.54
$1.09
$-1.77
$-1.44
$-0.51
$0.01
$0.06
EPS (Diluted)
$0.07
$-0.21
$-0.11
$-0.22
$0.65
$-0.23
$-0.11
$-0.61
$-0.09
$-0.54
$1.09
$-1.77
$-1.44
$-0.51
$0.01
$0.06
Shares (Basic)
9,047,000
9,418,000
·
9,379,000
9,751,000
10,076,000
·
10,114,000
10,126,000
10,094,000
10,107,000
10,135,000
10,170,000
10,148,000
10,213,000
10,253,000
Shares (Diluted)
9,114,000
9,418,000
·
9,379,000
9,751,000
10,076,000
·
10,114,000
10,126,000
10,094,000
10,374,000
10,135,000
10,170,000
10,148,000
10,416,000
10,465,000
EBITDA
$244.0K
$-2M
·
$-810.0K
$-3M
$-1M
·
$496.0K
$-263.0K
$-5M
·
$-13M
$-4M
$-6M
·
$2M
Neraca25
Metrik
Tren
Q2 2026
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
Cash & Equivalents
$28M
$48M
$58M
$58M
$60M
$14M
$16M
$9M
$4M
$1M
$2M
$730.0K
$717.0K
$421.0K
$1M
$532.0K
Receivables
$19M
$13M
$10M
$13M
$12M
$17M
$12M
$28M
$30M
$28M
$27M
$33M
$35M
$47M
$33M
$56M
Inventory
$10M
$7M
$9M
$7M
$7M
$11M
$6M
$43M
$46M
$51M
$52M
$83M
$74M
$100M
$68M
$138M
Prepaid Expense
$2M
$1M
$1M
$2M
$2M
$2M
$1M
$3M
$4M
$4M
$5M
$9M
$9M
$11M
$8M
$5M
Current Assets
$65M
$74M
$83M
$85M
$87M
$90M
$83M
$83M
$85M
$87M
$89M
$135M
$140M
$158M
$170M
$199M
Goodwill
$5M
·
·
·
·
·
·
·
·
·
$0
$0
$11M
$11M
$11M
$11M
Intangibles
$10M
$3M
$3M
$3M
$3M
$7M
$3M
$7M
$8M
$8M
$8M
$9M
$9M
$10M
$10M
$12M
Other Non-current Assets
$2M
$547.0K
$553.0K
$511.0K
$511.0K
$860.0K
$512.0K
$3M
$3M
$3M
$2M
$2M
$2M
$4M
$2M
$4M
Total Assets
$106M
$103M
$112M
$120M
$123M
$153M
$147M
$149M
$158M
$161M
$163M
$215M
$232M
$255M
$269M
$299M
Accounts Payable
$9M
$4M
$5M
$5M
$5M
$9M
$7M
$12M
$17M
$21M
$16M
$26M
$22M
$26M
$14M
$45M
Accrued Liabilities
$4M
$3M
$5M
$6M
$5M
$6M
$4M
$7M
$6M
$5M
$5M
$6M
$6M
$8M
$6M
$11M
Short-term Debt
$997.0K
$107.0K
$433.0K
$758.0K
$1M
$97.0K
$369.0K
$641.0K
$914.0K
$88.0K
$360.0K
$630.0K
$900.0K
$98.0K
$387.0K
$580.0K
Current Liabilities
$15M
$9M
$12M
$13M
$13M
$30M
$22M
$22M
$27M
$28M
$25M
$37M
$34M
$38M
$33M
$61M
Capital Leases
$11M
$11M
$11M
$19M
$19M
$30M
$30M
$30M
$29M
$29M
$30M
$30M
$30M
$31M
$31M
$31M
Deferred Tax
$0
$356.0K
$241.0K
$153.0K
$49.0K
$386.0K
$320.0K
$369.0K
·
·
$0
·
·
·
·
$2M
Other Non-current Liabilities
$41.0K
$43.0K
$45.0K
$45.0K
$48.0K
$50.0K
$51.0K
$54.0K
$54.0K
$57.0K
$60.0K
$59.0K
$64.0K
$58.0K
$68.0K
$67.0K
Total Liabilities
$27M
$21M
$25M
$33M
$33M
$61M
$54M
$54M
$57M
$59M
$56M
$119M
$118M
·
$135M
·
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
$53M
$55M
$59M
$72M
$73M
Total Debt
$997.0K
$107.0K
·
$758.0K
$1M
$97.0K
·
$641.0K
$914.0K
$88.0K
·
$54M
$55M
$59M
·
$73M
Common Stock
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
Retained Earnings
$44M
$44M
$46M
$47M
$49M
$43M
$45M
$46M
$52M
$53M
$59M
$47M
$65M
$80M
$85M
$85M
Treasury Stock
$24M
$21M
$18M
$18M
$18M
$10M
$10M
$10M
$9M
$9M
$10M
$9M
$9M
$9M
$9M
$8M
Stockholders' Equity
$80M
$82M
$87M
$87M
$90M
$91M
$94M
$95M
$101M
$102M
$107M
$96M
$114M
$129M
$134M
$135M
Liabilities + Equity
$106M
$103M
$112M
$120M
$123M
$153M
$147M
$149M
$158M
$161M
$163M
$215M
$232M
$255M
$269M
$299M
Shares Outstanding
9,009,453
9,212,814
9,400,898
9,373,680
9,430,183
11,085,103
10,072,590
11,085,103
11,085,103
11,085,103
10,072,590
11,085,103
11,085,103
11,085,103
10,094,821
·
Arus Kas16
Metrik
Tren
Q2 2026
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
D&A
$506.0K
$250.0K
·
·
$359.0K
$236.0K
·
·
·
·
·
·
·
·
·
·
Stock-based Comp
$209.0K
$157.0K
$790.0K
$290.0K
$104.0K
$118.0K
$168.0K
$224.0K
$151.0K
$204.0K
$322.0K
$287.0K
$93.0K
$319.0K
$404.0K
$499.0K
Amort. of Intangibles
$373.0K
$117.0K
$153.0K
$153.0K
$-25.0K
$153.0K
$173.0K
$-222.0K
$-20.0K
$367.0K
$377.0K
$375.0K
$356.0K
$376.0K
$-587.0K
$998.0K
Other Non-cash
·
$-4M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-2M
$-5M
$266.0K
$1M
$-1M
$-700.0K
$9M
$3M
$2M
$263.0K
$2M
$3M
$5M
$13M
$5M
$-2M
CapEx
$754.0K
$422.0K
$462.0K
$616.0K
$144.0K
$318.0K
$383.0K
$-33.0K
$153.0K
$238.0K
$474.0K
$928.0K
$411.0K
$586.0K
$519.0K
$545.0K
Investing Cash Flow
$-14M
$-422.0K
$-462.0K
$-3M
$55M
$-570.0K
$-611.0K
$2M
$-465.0K
$-305.0K
$53M
$-1M
$-801.0K
$-824.0K
$-2M
$-1M
Debt Issued
$28M
$27M
$23M
$25M
$45M
$45M
$41M
$49M
$57M
$51M
$55M
$62M
$72M
$67M
$91M
$115M
Net Debt Issued
·
$0
·
·
·
$0
·
·
·
$0
·
·
·
$-13M
·
·
Stock Repurchased
$3M
$4M
$262.0K
$831.0K
$8M
$215.0K
$299.0K
$418.0K
$157.0K
$163.0K
$384.0K
$399.0K
$177.0K
$327.0K
$851.0K
$492.0K
Net Stock Activity
·
$-4M
·
·
·
$-215.0K
·
·
·
$-163.0K
·
·
·
$-327.0K
·
·
Financing Cash Flow
$-2M
$-4M
$-240.0K
$-1M
$-7M
$-566.0K
$-651.0K
$-762.0K
$594.0K
$-510.0K
$-54M
$-2M
$-4M
$-14M
$-2M
$3M
Net Change in Cash
$-19M
$-10M
$-436.0K
$-2M
$46M
$-2M
$8M
$5M
$2M
$-552.0K
$1M
$13.0K
$296.0K
$-1M
$909.0K
$287.0K
Taxes Paid
·
·
·
·
·
·
·
$0
$0
$0
$47.0K
$0
$0
$817.0K
$4M
$374.0K
Free Cash Flow
·
$-6M
·
·
·
$-1M
·
·
·
$-42.0K
·
·
·
$13M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-140.8K
·
·
·
$12M
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
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
Gross Margin
21.6%
14.5%
·
29.6%
26.1%
19.3%
·
15.1%
11.7%
5.7%
·
10.7%
5.3%
5.2%
·
11.6%
Operating Margin
-1.0%
-12.2%
·
-4.1%
-14.4%
-4.2%
·
1.2%
-0.52%
-11.9%
·
-22.8%
-6.2%
-6.8%
·
1.6%
Net Margin
2.6%
-10.2%
·
-10.6%
33.7%
-9.3%
·
-14.3%
-1.8%
-12.4%
·
-32.0%
-24.1%
-6.3%
·
0.62%
Pretax Margin
0.27%
-9.6%
·
-0.34%
-13.6%
-4.0%
·
1.1%
-0.48%
-11.9%
·
-24.5%
-7.7%
-8.0%
·
0.86%
EBITDA Margin
0.95%
-10.9%
·
-4.1%
-14.4%
-4.2%
·
1.2%
-0.52%
-11.9%
·
-22.8%
-6.2%
-6.8%
·
1.6%
ROA
0.59%
-1.6%
·
-1.6%
4.5%
-1.5%
·
-3.4%
-0.47%
-2.6%
·
-7.0%
-5.4%
-1.9%
·
0.24%
ROE
0.79%
-2.3%
·
-2.3%
6.6%
-2.4%
·
-6.4%
-0.86%
-4.8%
·
-15.5%
-11.8%
-4.1%
·
0.55%
ROIC
-3.2%
-3.1%
·
-1.7%
-2.9%
-1.1%
·
-7.9%
-0.21%
-4.0%
·
-7.9%
-1.8%
-2.3%
·
0.55%
Likuiditas & Solvabilitas5
Metrik
Tren
Q2 2026
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
Current Ratio
4.3
8.7
·
6.4
6.6
3.0
·
3.8
3.2
3.1
·
3.7
4.1
4.2
·
3.3
Quick Ratio
3.1
7.1
·
5.3
5.6
1.0
·
1.7
1.3
1.0
·
0.9
1.0
1.3
·
0.9
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.6
0.5
0.5
·
0.5
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.5
0.5
0.4
·
0.5
Interest Coverage
·
·
·
·
·
·
·
·
·
-41.4
·
-12.0
-3.6
-5.1
·
1.9
Efisiensi3
Metrik
Tren
Q2 2026
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
Asset Turnover
0.2
0.2
·
0.1
0.1
0.2
·
0.2
0.3
0.2
·
0.2
0.2
0.3
·
0.4
Inventory Turnover
2.3
1.8
·
0.6
0.5
0.6
·
0.6
0.7
0.6
·
0.5
0.6
0.7
·
0.8
Receivables Turnover
1.7
1.3
·
1.0
0.9
1.1
·
1.4
1.5
1.2
·
1.3
1.2
1.4
·
2.0
Per Saham5
Metrik
Tren
Q2 2026
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
Book Value / Share
$8.83
$8.86
·
$9.29
$9.51
$8.22
·
$8.54
$9.12
$9.20
·
$8.69
$10.31
$11.64
·
·
Revenue / Share
$2.82
$2.06
·
$2.10
$1.91
$2.45
·
$4.24
$4.96
$4.37
·
$5.54
$5.97
$8.12
·
$9.57
Cash Flow / Share
·
$-0.58
·
·
·
$-0.07
·
·
·
$0.03
·
·
·
$1.32
·
·
Cash / Share
$3.12
$5.19
·
$6.19
$6.41
$1.29
·
$0.77
$0.32
$0.12
·
$0.07
$0.06
$0.04
·
·
EPS (TTM)
$-0.47
$0.11
·
$0.09
$-0.30
$-1.04
·
$-0.15
$-1.31
$-2.66
·
$-3.71
$-1.88
$0.62
·
$2.95
Valuasi (TTM)11
Metrik
Tren
Q2 2026
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
Revenue TTM
$77M
$70M
·
$67M
$68M
$71M
·
$112M
$137M
$166M
·
$206M
$224M
$246M
·
$303M
Net Income TTM
$-4M
$1M
·
$879.0K
$-3M
$-10M
·
$-1M
$-13M
$-27M
·
$-38M
$-19M
$7M
·
$30M
Market Cap
$135M
$123M
·
$121M
$119M
$140M
·
$108M
$108M
$113M
·
$98M
$101M
$101M
·
·
Enterprise Value
$108M
$75M
·
$63M
$60M
$126M
·
$100M
$106M
$112M
·
$151M
$155M
$160M
·
·
P/E
-32.0
121.0
·
143.1
-42.0
-12.2
·
-64.7
-7.5
-3.8
·
-2.4
-4.8
14.8
·
4.7
P/S
1.8
1.8
·
1.8
1.8
2.0
·
1.0
0.8
0.7
·
0.5
0.5
0.4
·
·
P/B
1.7
1.5
·
1.4
1.3
1.5
·
1.1
1.1
1.1
·
1.0
0.9
0.8
·
·
P / Tangible Book
2.1
1.6
·
1.4
1.4
1.7
·
1.2
1.2
1.2
·
1.1
1.1
0.9
·
·
P / Cash Flow
·
-22.6
·
·
·
-200.5
·
·
·
429.5
·
·
·
7.6
·
·
EV / Revenue
1.4
1.1
·
1.0
0.9
1.8
·
0.9
0.8
0.7
·
0.7
0.7
0.7
·
·
Earnings Yield
-3.1%
0.83%
·
0.70%
-2.4%
-8.2%
·
-1.6%
-13.4%
-26.1%
·
-41.8%
-20.7%
6.8%
·
21.1%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$75M
$81M
$193M
$262M
$335M
Margin Kotor %
23.0%
12.4%
0.79%
13.7%
18.1%
Margin Operasi %
-9.4%
-2.9%
-19.4%
4.9%
8.2%
Laba Bersih
$867.0K
$-14M
$-27M
$22M
$20M
EPS Dilusian
$0.09
$-1.35
$-2.63
$2.12
$2.14
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.0
0.0
0.0
0.5
0.6
Rasio Lancar
6.7
3.7
3.6
5.1
3.2
Rasio Cepat
5.5
1.8
1.1
1.4
1.0
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-2M
$13M
$20M
$503.0K
$18M
Pemilik institusional (13F)
89 pengaju
· $88.1M total
· Per tanggal 30 Juni 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang89
Nilai yang dipegang$88.1M
Posisi baru13
Posisi yang keluar16
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
13 (-5 vs Kuartal sebelumnya)
16 (+8 vs Kuartal sebelumnya)
25 (-5 vs Kuartal sebelumnya)
36 (+8 vs Kuartal sebelumnya)
-278K
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Orang dalam perusahaan
51 orang dalam
· 19 pejabat · 17 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 10 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.