Data fundamental belum cukup untuk menghitung grup rasio ini.
nilai · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2026
2025
2024
2023
Revenue
$70M
$70M
$73M
$53M
Cost of Revenue
$53M
$53M
$51M
$39M
Gross Profit
$17M
$17M
$22M
$14M
SG&A Expense
$13M
$45M
$19M
$11M
Operating Expenses
$13M
$45M
$19M
$11M
Operating Income
$5M
$-29M
$3M
$2M
Interest Expense
$463.0K
$751.0K
$462.0K
$185.0K
Other Non-op
$947.0K
$6M
$16M
$435.0K
Pretax Income
$5M
$-23M
$19M
$3M
Income Tax
$2M
$-1M
$2M
$1M
Net Income
$3M
$-22M
$17M
$2M
EPS (Basic)
$0.05
$-0.46
$0.91
·
EPS (Diluted)
$0.05
$-0.46
$0.91
·
Shares (Basic)
48,329,709
43,080,693
15,532,382
·
Shares (Diluted)
48,329,709
43,080,693
15,532,382
·
EBITDA
$5M
$-29M
$3M
·
Neraca25
Metrik
Tren
2026
2025
2024
2023
Cash & Equivalents
$5M
$3M
$2M
$1M
Prepaid Expense
$6M
$8M
$7M
$4M
Current Assets
$24M
$21M
$33M
$21M
PP&E (Net)
$2M
$2M
$4M
$3M
PP&E (Gross)
$6M
$6M
$8M
$6M
Accum. Depreciation
$5M
$4M
$4M
$3M
Other Non-current Assets
$2M
$1M
$2M
$2M
Total Assets
$42M
$40M
$49M
$34M
Accounts Payable
$9M
$8M
$7M
$2M
Accrued Liabilities
$2M
$5M
$5M
$1M
Short-term Debt
$4M
$7M
$7M
$1M
Current Liabilities
$31M
$32M
$38M
$13M
Capital Leases
$6M
$7M
$6M
$4M
Deferred Tax
$197.0K
$139.0K
$92.0K
$168.0K
Other Non-current Liabilities
$6M
$4M
$4M
$3M
Total Liabilities
$44M
$46M
$51M
$21M
Long-term Debt
$890.0K
$1M
$1M
$969.0K
Total Debt
$6M
$9M
$10M
·
Paid-in Capital
$29M
$27M
·
$7M
Retained Earnings
$-29M
$-31M
$-12M
$6M
Treasury Stock
$1M
$724.0K
·
·
AOCI
$-2M
$-908.0K
$-574.0K
$-1M
Stockholders' Equity
$-3M
$-6M
$-12M
$12M
Liabilities + Equity
$42M
$40M
$49M
$34M
Shares Outstanding
48,497,154
47,152,626
15,619,004
0
Arus Kas14
Metrik
Tren
2026
2025
2024
2023
D&A
$837.0K
$1M
$1M
$1M
Stock-based Comp
$293.0K
$13M
$2M
$4M
Deferred Tax
$172.0K
$-2M
$-718.0K
$-161.0K
Operating Cash Flow
$7M
$-1M
$-4M
$2M
CapEx
$1M
$1M
$2M
$2M
Investing Cash Flow
$-1M
$-858.0K
$-2M
$-2M
Debt Issued
·
$2M
$882.0K
$368.0K
Net Debt Issued
·
$2M
$882.0K
·
Stock Issued
·
$5M
$9M
·
Financing Cash Flow
$-3M
$2M
$7M
$252.0K
Net Change in Cash
$2M
$680.0K
$953.0K
$780.0K
Taxes Paid
$1M
$3M
$1M
$1M
Free Cash Flow
$6M
$-2M
$-6M
·
Levered FCF
$5M
$-3M
$-6M
·
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
Gross Margin
24.7%
23.8%
29.8%
·
Operating Margin
6.5%
-41.0%
4.1%
·
Net Margin
4.0%
-30.8%
·
·
Pretax Margin
7.8%
-32.3%
26.4%
·
EBITDA Margin
6.5%
-41.0%
4.1%
·
ROA
6.9%
-48.4%
·
·
ROE
-64.1%
239.4%
·
·
ROIC
95.8%
-947.8%
-104.4%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
Current Ratio
0.8
0.7
0.9
·
Quick Ratio
0.2
0.1
0.1
·
Debt / Equity
-2.0
-1.5
-0.8
·
LT Debt / Equity
-0.3
-0.2
-0.1
·
Interest Coverage
9.8
-38.3
6.5
·
Efisiensi1
Metrik
Tren
2026
2025
2024
2023
Asset Turnover
1.7
1.6
1.7
·
Per Saham5
Metrik
Tren
2026
2025
2024
2023
Book Value / Share
$-0.06
·
$-1224.00
·
Revenue / Share
$1.45
$1.63
·
·
Cash Flow / Share
$0.14
$-0.02
·
·
Cash / Share
$0.10
·
$208.40
·
EPS (TTM)
$0.05
$-0.46
$0.91
·
Tingkat Pertumbuhan4
Metrik
Tren
2026
2025
2024
2023
Revenue YoY
-0.26%
-3.2%
36.5%
·
Revenue CAGR 3Y
9.7%
·
·
·
Net Income YoY
·
·
76.8%
·
Net Income CAGR 3Y
-33.8%
·
·
·
Valuasi (TTM)13
Metrik
Tren
2026
2025
2024
2023
Revenue TTM
$70M
$70M
$73M
·
Net Income TTM
$3M
$-22M
$17M
·
Market Cap
$965.1K
·
·
·
Enterprise Value
$2M
·
·
·
P/E
0.4
·
·
·
P/S
0.0
·
·
·
P/B
-0.3
·
·
·
P / Cash Flow
0.1
·
·
·
P / FCF
0.2
·
·
·
EV / EBITDA
0.5
·
·
·
EV / FCF
0.4
·
·
·
EV / Revenue
0.0
·
·
·
Earnings Yield
251.3%
·
·
·
Laporan Laba Rugi16
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Revenue
$22M
$20M
$17M
$17M
$15M
$19M
$18M
$17M
$17M
$20M
$19M
$18M
$16M
$15M
$13M
Cost of Revenue
$16M
$15M
$14M
$12M
$12M
$14M
$14M
$13M
$13M
$13M
$13M
$13M
$12M
$11M
$10M
Gross Profit
$6M
$5M
$3M
$5M
$4M
$5M
$4M
$4M
$4M
$6M
$6M
$5M
$4M
$4M
$2M
SG&A Expense
$3M
$4M
$3M
$3M
$3M
$8M
$9M
$8M
$20M
$6M
$5M
$3M
$4M
$6M
$2M
Operating Expenses
$3M
$4M
$3M
$3M
$3M
$8M
$9M
$8M
$20M
$6M
$5M
$3M
$4M
$3M
$2M
Operating Income
$3M
$941.0K
$772.0K
$2M
$820.0K
$-3M
$-5M
$-4M
$-16M
$-9.0K
$733.0K
$1M
$777.0K
$6M
$293.0K
Interest Expense
$116.0K
$123.0K
$76.0K
$94.0K
$170.0K
$243.0K
$226.0K
$135.0K
$147.0K
$148.0K
$115.0K
$76.0K
$123.0K
$19.0K
$52.0K
Other Non-op
$-268.0K
$-519.0K
$828.0K
$-549.0K
$1M
$-937.0K
$6M
$1M
$12.0K
$-392.0K
$16M
$120.0K
$-65.0K
$-92.0K
$134.0K
Pretax Income
$3M
$422.0K
$2M
$1M
$2M
$-4M
$608.0K
$-3M
$-16M
$1M
$16M
$2M
$712.0K
$795.0K
$427.0K
Income Tax
$878.0K
$500.0K
$366.0K
$794.0K
$331.0K
$2M
$-1M
$-526.0K
$-1M
$417.0K
$557.0K
$679.0K
$218.0K
$-90.0K
$742.0K
Net Income
$2M
$-269.0K
$1M
$369.0K
$2M
$-7M
$3M
$-2M
$-15M
$32M
$-17M
$927.0K
$494.0K
$885.0K
$-315.0K
EPS (Basic)
$0.31
$-0.01
$0.02
$0.01
$0.26
$-0.10
$0.08
$-0.05
$-0.39
$1.99
$-1.08
·
·
·
·
EPS (Diluted)
$0.27
$-0.01
$0.02
$0.01
$0.26
$-0.10
$0.08
$-0.05
$-0.39
$1.99
$-1.08
·
·
·
·
Shares (Basic)
5,788,210
-94,890,467
48,758,286
47,309,264
5,894,078
-83,644,076
44,516,659
44,356,074
37,852,036
143,320
15,389,062
·
·
·
·
Shares (Diluted)
6,576,986
-94,890,467
48,758,286
47,309,264
5,894,078
-83,644,076
44,516,659
44,356,074
37,852,036
143,320
15,389,062
·
·
·
·
EBITDA
$3M
·
$772.0K
$2M
$820.0K
·
$-5M
$-4M
$-16M
·
$733.0K
$-2M
$-1M
$-2M
·
Neraca26
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Cash & Equivalents
$6M
$5M
$3M
$2M
$2M
$3M
$2M
$4M
$4M
$2M
$7M
$8.4K
$41.8K
$1M
$48.1K
Prepaid Expense
$6M
$6M
$8M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$39.8K
$152.9K
$4M
$304.3K
Other Current Assets
·
·
·
·
·
·
·
·
·
·
$1M
$837
$3.3K
$5.8K
$8.3K
Current Assets
$25M
$24M
$21M
$21M
$20M
$21M
$25M
$29M
$34M
$33M
$32M
$49.1K
$198.1K
$21M
$360.8K
PP&E (Net)
·
$2M
·
·
·
$2M
$4M
$4M
$4M
$4M
$4M
·
·
$3M
·
PP&E (Gross)
·
$6M
·
·
·
$6M
·
·
·
$8M
·
·
·
$6M
·
Accum. Depreciation
·
$5M
·
·
·
$4M
·
·
·
$4M
·
·
·
$3M
·
Other Non-current Assets
$2M
$2M
$3M
$1M
$2M
$1M
$5M
$5M
$3M
$2M
$2M
·
·
$2M
$0
Total Assets
$41M
$42M
$42M
$40M
$39M
$40M
$51M
$52M
$52M
$49M
$47M
$50M
$50M
$34M
$235M
Accounts Payable
$9M
$9M
$6M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$8M
$6M
$6M
$2M
$676.7K
Accrued Liabilities
·
$2M
·
·
·
$5M
·
·
·
$5M
·
$62.3K
$68.6K
$1M
$42.3K
Short-term Debt
$3M
$4M
$3M
$4M
$5M
$7M
$6M
$4M
$6M
$7M
$6M
$557.8K
·
$1M
·
Current Liabilities
$29M
$31M
$29M
$29M
$31M
$32M
$35M
$39M
$39M
$38M
$68M
$9M
$8M
$13M
$4M
Capital Leases
$6M
$6M
$7M
$8M
$6M
$7M
$8M
$7M
$5M
$6M
$5M
·
·
$4M
·
Deferred Tax
$213.0K
$197.0K
$174.0K
$254.0K
$170.0K
$139.0K
$128.0K
$130.0K
$118.0K
$92.0K
$114.0K
·
·
$168.0K
·
Other Non-current Liabilities
$6M
$6M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
·
·
$3M
·
Total Liabilities
$43M
$44M
$43M
$43M
$43M
$46M
$50M
$53M
$51M
$51M
$80M
$10M
$8M
$21M
$5M
Long-term Debt
$885.0K
$890.0K
$943.0K
$960.0K
$1M
$1M
$1M
$2M
$2M
$3M
$1M
·
·
$2M
·
Total Debt
$5M
·
$5M
$6M
$8M
·
$9M
$8M
$10M
·
$7M
$557.8K
·
·
·
Paid-in Capital
$28M
$29M
$29M
$28M
$27M
$27M
$27M
$27M
$27M
·
·
·
$0
$7M
$0
Retained Earnings
$-27M
$-29M
$-29M
$-30M
$-30M
$-31M
$-26M
$-29M
$-26M
$-12M
$-42M
$-10M
$-8M
$6M
$-5M
Treasury Stock
$2M
$1M
$724.0K
$724.0K
$724.0K
$724.0K
·
·
·
·
·
·
·
·
·
AOCI
$-2M
$-2M
$-1M
$-975.0K
$-908.0K
$-908.0K
$-889.0K
$-800.0K
$-641.0K
$-574.0K
·
·
·
$-1M
·
Stockholders' Equity
$-3M
$-3M
$-1M
$-3M
$-4M
$-6M
$692.0K
$-2M
$-231.0K
$-12M
$-43M
$-10M
$-8M
$12M
$-5M
Liabilities + Equity
$41M
$42M
$42M
$40M
$39M
$40M
$51M
$52M
$52M
$49M
$47M
$50M
$50M
$34M
$235M
Shares Outstanding
·
48,497,154
·
·
·
47,152,626
·
·
·
·
0
·
·
0
·
Arus Kas15
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
D&A
$224.0K
$217.0K
$210.0K
$205.0K
$205.0K
$291.0K
$348.0K
$371.0K
$374.0K
$348.0K
$343.0K
$334.0K
$327.0K
$299.0K
·
Stock-based Comp
$710.0K
·
·
$293.0K
$0
·
·
·
$13M
·
·
$252.0K
$1M
·
$1M
Deferred Tax
·
$306.0K
$-127.0K
$-63.0K
$56.0K
$1M
$-2M
$-666.0K
$-1M
$-488.0K
$9.0K
$-181.0K
$100.0K
$-186.0K
$25.0K
Operating Cash Flow
$5M
$2M
$2M
$1M
$1M
$864.0K
$-2M
$2M
$-2M
$-4M
$-1M
$1M
$101.0K
$-207.0K
$2M
CapEx
$279.0K
$248.0K
$234.0K
$372.0K
$259.0K
$112.0K
$390.0K
$612.0K
$370.0K
$458.0K
$328.0K
$476.0K
$258.0K
$212.0K
·
Investing Cash Flow
$-278.0K
$-240.0K
$-244.0K
$-66.0K
$-868.0K
$416.0K
$-286.0K
$-380.0K
$-608.0K
$-670.0K
$-261.0K
$-243.0K
$-566.0K
$-139.0K
$-191M
Debt Issued
·
·
·
·
·
$0
$590.0K
$676.0K
$240.0K
$307.0K
$0
$85.0K
$490.0K
$230.0K
·
Net Debt Issued
·
·
·
·
·
·
·
·
$240.0K
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
$0
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
Financing Cash Flow
$-3M
$686.0K
$-1M
$-1M
$-1M
$-911.0K
$1M
$-2M
$4M
$582.0K
$6M
$-811.0K
$1M
$-192.0K
$190M
Net Change in Cash
$1M
$2M
$704.0K
$-271.0K
$-627.0K
$378.0K
$-1M
$-570.0K
$2M
$-4M
$5M
$218.0K
$533.0K
$-513.0K
$1M
Taxes Paid
$1M
$333.0K
$733.0K
$137.0K
$77.0K
$1M
$766.0K
$-246.0K
$802.0K
$-49.0K
$432.0K
$440.0K
$185.0K
$440.0K
·
Free Cash Flow
$5M
·
·
·
$1M
·
·
·
$-2M
·
·
·
·
·
·
Levered FCF
$4M
·
·
·
$968.0K
·
·
·
$-2M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Gross Margin
29.1%
·
19.1%
28.9%
24.6%
·
23.0%
21.2%
24.1%
·
32.0%
·
·
·
·
Operating Margin
15.3%
·
4.4%
11.4%
5.3%
·
-29.3%
-24.3%
-98.5%
·
3.9%
·
·
·
·
Net Margin
8.8%
·
6.6%
2.1%
10.3%
·
15.2%
-13.5%
-87.9%
·
-88.1%
·
·
·
·
Pretax Margin
14.1%
·
9.2%
8.3%
13.1%
·
3.5%
-16.8%
-98.5%
·
-83.3%
·
·
·
·
EBITDA Margin
15.3%
·
4.4%
11.4%
5.3%
·
-29.3%
-24.3%
-98.5%
·
3.9%
·
·
·
·
ROA
4.8%
·
2.5%
0.80%
3.5%
·
5.5%
-4.5%
-10.1%
·
-34.4%
-1.1%
1.4%
-0.65%
·
ROE
-54.6%
·
-462.8%
-14.1%
-69.6%
·
-12.6%
43.8%
339.2%
·
62.5%
22.4%
-22.6%
12.6%
·
ROIC
116.5%
·
16.7%
26.6%
20.8%
·
-175.7%
-64.2%
-161.1%
·
-2.1%
·
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Current Ratio
0.8
·
0.8
0.7
0.7
·
0.7
0.8
0.9
·
0.5
0.0
0.0
0.0
·
Quick Ratio
0.2
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.0
0.0
0.0
·
Debt / Equity
-1.7
·
-4.0
-2.2
-1.8
·
13.3
-3.2
-42.2
·
-0.2
-0.1
·
·
·
LT Debt / Equity
-0.3
·
-0.7
-0.3
-0.3
·
2.1
-0.7
-7.3
·
-0.0
·
·
·
·
Interest Coverage
29.0
·
10.2
21.1
4.8
·
-22.8
-30.3
-111.7
·
6.4
·
·
·
·
Efisiensi1
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Asset Turnover
0.5
·
0.4
0.4
0.3
·
0.4
0.3
0.1
·
0.4
·
·
·
·
Per Saham3
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Revenue / Share
$3.33
·
$0.36
$0.37
$0.33
·
$0.40
$0.38
$0.44
·
·
·
·
·
·
Cash Flow / Share
$0.73
·
·
·
$0.03
·
·
·
$-0.05
·
·
·
·
·
·
EPS (TTM)
$0.56
·
$0.14
$0.07
$-0.33
·
$-1.44
·
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Revenue TTM
$72M
·
$68M
$67M
$66M
·
$70M
$70M
$69M
·
$65M
·
·
$53M
·
Net Income TTM
$5M
·
$6M
$2M
$-13M
·
$-31M
$-33M
$-32M
·
·
·
·
$2M
·
P/E
0.0
·
0.2
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
2814.1%
·
462.0%
·
·
·
·
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-12-31
Pendapatan
$70M
$70M
$73M
$53M
·
Margin Kotor %
24.7%
23.8%
29.8%
·
·
Margin Operasi %
6.5%
-41.0%
4.1%
·
·
Laba Bersih
$3M
$-22M
$17M
$2M
$10M
EPS Dilusian
$0.05
$-0.46
$0.91
·
·
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-12-31
Utang / Ekuitas
-2.0
-1.5
-0.8
·
·
Rasio Lancar
0.8
0.7
0.9
·
0.1
Rasio Cepat
0.2
0.1
0.1
·
0.0
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-12-31
Arus Kas Bebas
$6M
$-2M
$-6M
·
·
Pemilik institusional (13F)
21 pengaju
· $144K 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.
Pemegang21
Nilai yang dipegang$144K
Posisi baru0
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
3 (+1 vs Kuartal sebelumnya)
-701K
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
1 orang dalam
· 1 pejabat · 1 direktur