Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$347.5K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata187.9%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$0.23
$0.22
6.1%
31 Maret 2026
Mei 12, 2026
$0.18
$-0.02
1276.5%
31 Des. 2025
$-0.08
$-0.03
-161.4%
30 Sep. 2025
$-0.04
$-0.04
2.0%
30 Juni 2025
$-0.11
$-0.04
-183.5%
31 Maret 2025
$-0.08
$-0.01
—
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
$40M
$35M
$31M
$30M
$25M
$20M
$11M
$6M
$3M
$994.3K
$338.9K
$523.3K
Cost of Revenue
$9M
$7M
$7M
$7M
$6M
$6M
$4M
$3M
$1M
$1M
$1M
$1M
Gross Profit
$32M
$28M
$24M
$23M
$18M
$15M
$6M
$3M
$1M
$-232.1K
$-885.8K
$-674.6K
R&D Expense
$5M
$5M
$7M
$6M
$5M
$1M
$636.0K
$194.4K
$181.3K
$343.7K
$375.8K
$610.3K
SG&A Expense
$15M
$13M
$12M
$13M
$14M
$12M
$8M
$5M
$4M
$3M
$5M
$6M
Operating Expenses
$33M
$31M
$30M
$33M
$34M
$22M
$14M
$8M
$6M
$4M
$6M
$9M
Operating Income
$-2M
$-3M
$-6M
$-10M
$-16M
$-7M
$-8M
$-5M
$-5M
$-4M
$-7M
$-10M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$4.3K
$0
Other Non-op
$-1M
$-864.0K
·
$-4.0K
$1M
$-25.0K
$35.0K
$-446.1K
$-1M
$750
$3.8K
$0
Income Tax
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Income
$-3M
$-4M
$-6M
$-10M
$-14M
$-7M
$-8M
$-5M
$-6M
$-10M
$-7M
$-10M
EPS (Basic)
$-0.25
$-0.36
$-0.50
$-0.91
$-1.29
$-0.77
·
·
·
·
·
·
EPS (Diluted)
$-0.25
$-0.36
$-0.50
$-0.91
$-1.29
$-0.77
·
·
·
·
·
·
Shares (Basic)
12,416,000
11,888,000
11,766,000
11,477,000
11,040,000
9,313,000
·
·
·
·
·
·
Shares (Diluted)
12,416,000
11,888,000
11,766,000
11,477,000
11,040,000
9,313,000
·
·
·
·
·
·
EBITDA
·
$-861.0K
$-4M
$-8M
$-14M
$-6M
$-7M
$-4M
$-4M
$-4M
$-7M
$-9M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$5M
$6M
$9M
$7M
$19M
$9M
$2M
$6M
$2M
$1M
$2M
$2M
Short-term Investments
·
·
·
·
·
·
$0
$510
$750
$1.2K
$3.6K
$3.6K
Receivables
$7M
$6M
$5M
$5M
$5M
$5M
$3M
$172.4K
$105.8K
$44.6K
$22.7K
$261.7K
Prepaid Expense
$777.0K
$537.0K
$712.0K
$644.0K
$451.0K
$288.0K
$198.0K
$49.9K
$67.4K
$19.6K
$41.4K
$90.7K
Current Assets
$13M
$12M
$15M
$13M
$25M
$15M
$6M
$6M
$2M
$1M
$2M
$3M
PP&E (Net)
$146.0K
$215.0K
$218.0K
$161.0K
$196.0K
$91.0K
$156.0K
$108.0K
$35.0K
$0
$0
$651
PP&E (Gross)
·
·
·
·
·
·
$280.0K
$162.6K
$66.6K
$25.5K
·
·
Accum. Depreciation
$227.0K
$294.0K
$251.0K
$254.0K
$210.0K
$209.0K
$124.0K
$54.6K
$31.7K
$25.5K
$25.5K
$24.8K
Goodwill
$7M
$7M
$4M
$4M
$701.0K
$701.0K
$701.0K
$700.5K
$700.5K
$700.5K
$700.5K
$700.5K
Intangibles
$13M
$10M
$6M
$6M
$3M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
Other Non-current Assets
$97.0K
$109.0K
$106.0K
$105.0K
$95.0K
$0
·
·
·
·
·
·
Total Assets
$32M
$30M
$25M
$24M
$29M
$18M
$9M
$9M
$5M
$4M
$5M
$7M
Accounts Payable
$5M
$4M
$2M
$2M
$4M
$2M
$973.0K
$93.5K
$82.6K
$245.7K
$213.6K
$779.9K
Current Liabilities
$14M
$12M
$12M
$11M
$11M
$9M
$7M
$3M
$4M
$4M
$891.2K
$1M
Capital Leases
·
$218.0K
$417.0K
$745.0K
$450.0K
$427.0K
$655.0K
$0
$0
·
·
·
Other Non-current Liabilities
$226.0K
$355.0K
$105.0K
$0
·
·
·
·
·
·
·
·
Total Liabilities
$27M
$20M
$19M
$14M
$12M
$11M
$8M
$3M
$4M
$4M
$3M
$1M
Long-term Debt
$13M
·
·
·
$0
$1M
$0
·
·
$0
$2M
$51.8K
Total Debt
·
$7M
$7M
$2M
$0
$1M
·
·
·
·
·
·
Common Stock
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$76
$65
$1.1K
$817
$778
Paid-in Capital
$108M
$105M
$96M
$93M
$89M
$65M
$51M
$48M
$40M
$34M
$27M
$24M
Retained Earnings
$-103M
$-96M
$-89M
$-82M
$-71M
$-57M
$-50M
$-42M
$-39M
$-34M
$-24M
$-17M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
$623.0K
$623.0K
Stockholders' Equity
$5M
$9M
$7M
$11M
$18M
$8M
$2M
$6M
$696.0K
$307.2K
$3M
$6M
Liabilities + Equity
$32M
$30M
$25M
$24M
$29M
$18M
$9M
$9M
$5M
$4M
$5M
$7M
Shares Outstanding
12,383,000
12,285,000
11,711,000
11,551,000
11,435,000
10,130,000
8,877,000
7,579,995
6,467,066
111,512,001
81,717,154
77,817,861
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$4M
$3M
$2M
$2M
$1M
$963.0K
$723.0K
$551.3K
$538.8K
$570.2K
$534.2K
$416.0K
Stock-based Comp
$5M
$4M
$4M
$5M
$8M
$4M
$1M
$825.5K
$2M
$1M
$1M
$2M
Amort. of Intangibles
$3M
$2M
$2M
$2M
$1M
$877.0K
$654.0K
$517.9K
·
$600.3K
$27.0K
$412.8K
Other Non-cash
·
$55.0K
$224.0K
$-1M
$291.0K
$151.0K
$228.5K
$2M
$2M
$6M
$124.7K
$2M
Operating Cash Flow
$5M
$3M
$318.0K
$-5M
$-5M
$-2M
$-6M
$-2M
$-2M
$-2M
$-5M
$-6M
CapEx
$54.0K
$128.0K
$171.0K
$72.0K
$82.0K
$0
$56.0K
$10.9K
$41.2K
$0
·
·
Investing Cash Flow
$-4M
$-7M
$-2M
$-6M
$-2M
$-1M
$-363.0K
$-425.8K
$-425.0K
$-42.6K
·
$-486.2K
Debt Issued
$13M
·
$7M
·
$0
$1M
$0
·
·
·
$2M
$0
Net Debt Issued
·
·
$7M
·
$0
$1M
·
·
·
·
$2M
$-178.0K
Stock Issued
·
$7M
·
$0
$17M
$8M
$0
$6M
$2M
$2M
$325.0K
$3M
Stock Repurchased
$5M
$2M
$1M
$756.0K
$0
·
·
·
·
·
·
·
Net Stock Activity
·
$5M
$-1M
$-756.0K
$17M
$8M
$0
$6M
$2M
$2M
$325.0K
$3M
Financing Cash Flow
$-920.0K
$898.0K
$4M
$-1M
$16M
$10M
$2M
$6M
$3M
$2M
·
$6M
Net Change in Cash
·
·
·
·
·
·
·
$4M
$551.0K
$-277.8K
$14.4K
$-174.1K
Taxes Paid
·
·
·
$-8.0K
$-7.0K
$0
$0
$0
$0
$0
$0
$0
Free Cash Flow
·
$3M
$147.0K
$-5M
$-5M
$-2M
$-6M
$-2M
$-2M
·
·
·
Profitabilitas6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
79.4%
77.7%
75.9%
75.0%
70.9%
59.3%
53.6%
49.5%
-23.3%
-261.4%
-128.9%
Operating Margin
·
-9.6%
-19.1%
-34.9%
-63.3%
-34.8%
-72.6%
-80.8%
-164.9%
-450.4%
-2158.4%
-1852.5%
Net Margin
·
-12.1%
-18.8%
-34.9%
-58.0%
-35.0%
-72.3%
-88.7%
-204.7%
-963.4%
-2127.4%
-1863.3%
EBITDA Margin
·
-2.5%
-11.8%
-27.8%
-57.9%
-30.1%
-65.9%
-71.1%
-145.3%
-393.1%
-2000.7%
-1773.0%
ROA
·
-15.4%
-23.5%
-38.8%
-59.7%
-52.2%
-85.3%
-71.0%
-117.8%
-194.8%
-116.1%
-146.1%
ROE
·
-50.7%
-81.2%
-94.3%
-74.5%
-89.6%
-341.7%
-80.4%
-1117.9%
-674.8%
-171.7%
-174.2%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
1.0
1.3
1.2
2.2
1.6
0.8
2.2
0.5
0.4
2.0
2.8
Quick Ratio
·
1.0
1.2
1.1
2.2
1.6
0.8
2.1
0.5
0.3
1.9
1.7
Debt / Equity
·
0.7
1.0
0.2
0.0
0.2
·
·
·
·
·
·
LT Debt / Equity
·
0.7
1.0
0.2
0.0
0.1
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
-1708.9
-915.7
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
1.3
1.3
1.1
1.0
1.5
1.2
0.8
0.6
0.2
0.1
0.1
Receivables Turnover
·
6.5
6.1
5.6
4.7
5.1
6.5
40.7
36.4
29.5
2.4
1.3
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
$0.77
$0.57
$0.92
$1.54
$0.75
$0.18
$0.78
$0.00
$0.00
$0.03
$0.08
Revenue / Share
·
$2.96
$2.66
$2.61
$2.22
·
·
·
·
·
·
·
Cash Flow / Share
·
$0.23
$0.03
$-0.44
$-0.45
·
·
·
·
·
·
·
Cash / Share
·
$0.46
$0.79
$0.60
$1.66
$0.90
$0.22
$0.76
$0.01
$0.01
$0.02
$0.02
EPS (TTM)
$-0.25
$-0.36
$-0.50
$-0.91
$-1.29
$-0.77
·
·
·
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
14.5%
12.4%
4.7%
22.1%
19.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
10.5%
12.8%
15.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
14.5%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$40M
$35M
$31M
$30M
$25M
$20M
$11M
$6M
$3M
$994.3K
$338.9K
$523.3K
Net Income TTM
$-3M
$-4M
$-6M
$-10M
$-14M
$-7M
$-8M
$-5M
$-6M
$-10M
$-7M
$-10M
Market Cap
·
$187M
$63M
$44M
$80M
$262M
$42M
$65M
$606M
$390M
$61M
$817M
Enterprise Value
·
$188M
$61M
$39M
$61M
$254M
·
·
·
·
·
·
P/E
-40.0
-42.2
-10.8
-4.2
-5.4
-33.5
·
·
·
·
·
·
P/S
·
5.3
2.0
1.5
3.3
12.8
3.9
11.4
221.3
392.5
180.9
1561.4
P/B
·
19.8
9.5
4.2
4.6
34.3
26.6
11.0
871.0
1270.3
24.2
139.3
P / Tangible Book
·
·
·
80.9
5.6
54.6
·
·
·
·
·
·
P / Cash Flow
·
68.4
199.6
-8.8
-16.1
-137.3
-7.4
-39.4
-373.6
-166.8
-11.2
-140.8
P / FCF
·
71.8
431.8
-8.7
-15.9
-137.3
-7.3
-39.2
-364.4
·
·
·
EV / EBITDA
·
-218.4
-16.5
-4.7
-4.3
-41.1
·
·
·
·
·
·
EV / FCF
·
72.2
414.7
-7.7
-12.1
-133.2
·
·
·
·
·
·
EV / Revenue
·
5.3
1.9
1.3
2.5
12.4
·
·
·
·
·
·
Earnings Yield
-2.5%
-2.4%
-9.2%
-23.8%
-18.4%
-3.0%
·
·
·
·
·
·
Laporan Laba Rugi14
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
$11M
$11M
$10M
$10M
$10M
$10M
$10M
$9M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
Cost of Revenue
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Gross Profit
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$7M
$7M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
R&D Expense
$849.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
SG&A Expense
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Operating Expenses
$9M
$10M
$9M
$8M
$7M
$9M
$9M
$8M
$7M
$7M
$7M
$7M
$8M
$8M
$8M
$8M
Operating Income
$-598.0K
$-2M
$-814.0K
$-318.0K
$242.0K
$-940.0K
$-1M
$-991.0K
$-497.0K
$-631.0K
$-493.0K
$-1M
$-2M
$-2M
$-2M
$-2M
Other Non-op
$-267.0K
$-231.0K
$-238.0K
$-236.0K
$-244.0K
$-529.0K
$-217.0K
$-211.0K
$-238.0K
$-198.0K
·
·
·
$43.0K
·
$-1.0K
Net Income
$-865.0K
$-2M
$-1M
$-554.0K
$-2.0K
$-1M
$-1M
$-1M
$-735.0K
$-829.0K
$-533.0K
$-1M
$-2M
$-2M
$-2M
$-2M
EPS (Basic)
$-0.07
$-0.17
$-0.09
$-0.04
$0.00
$-0.12
$-0.13
$-0.10
$-0.06
$-0.07
$-0.05
$-0.11
$-0.17
$-0.17
$-0.16
$-0.20
EPS (Diluted)
$-0.07
·
$-0.09
$-0.04
$0.00
·
$-0.13
$-0.10
$-0.06
$-0.07
$-0.05
$-0.11
$-0.17
$-0.17
$-0.16
$-0.20
Shares (Basic)
12,489,000
12,460,000
·
12,414,000
12,446,000
12,390,000
·
11,960,000
11,703,000
11,709,000
·
11,822
11,738,000
11,637,000
·
11,458,000
Shares (Diluted)
12,489,000
·
·
·
12,446,000
·
·
11,960
11,703,000
11,709,000
·
11,822
11,738,000
11,637,000
·
11,458,000
EBITDA
$-598.0K
$-872.0K
·
$-318.0K
$242.0K
$-165.0K
·
$-991.0K
$-497.0K
$-59.0K
·
$-1M
$-2M
$-2M
·
$-2M
Neraca24
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
$9M
$9M
$5M
$5M
$7M
$8M
$6M
$5M
$5M
$7M
$9M
$3M
$4M
$6M
$7M
$8M
Receivables
$7M
$6M
$7M
$6M
$7M
$6M
$6M
$5M
$5M
$5M
$5M
$4M
$5M
$5M
$5M
$5M
Prepaid Expense
$870.0K
$1M
$777.0K
$970.0K
$864.0K
$775.0K
$537.0K
$1M
$1M
$838.0K
$712.0K
$660.0K
$531.0K
$637.0K
$644.0K
$854.0K
Current Assets
$16M
$16M
$13M
$12M
$15M
$15M
$12M
$11M
$12M
$13M
$15M
$8M
$10M
$11M
$13M
$14M
PP&E (Net)
$110.0K
$137.0K
$146.0K
$160.0K
$177.0K
$209.0K
$215.0K
$228.0K
$222.0K
$238.0K
$218.0K
$241.0K
$216.0K
$147.0K
$161.0K
$178.0K
Accum. Depreciation
$261.0K
$250.0K
$227.0K
$353.0K
$339.0K
$315.0K
$294.0K
$283.0K
$301.0K
$273.0K
$251.0K
$272.0K
$251.0K
$229.0K
$254.0K
$242.0K
Goodwill
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Intangibles
$11M
$12M
$13M
$11M
$12M
$10M
$10M
$11M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
Other Non-current Assets
$37.0K
$45.0K
$97.0K
$81.0K
$96.0K
$102.0K
$109.0K
$128.0K
$123.0K
$107.0K
$106.0K
$104.0K
$102.0K
$100.0K
$105.0K
$93.0K
Total Assets
$35M
$35M
$32M
$30M
$34M
$33M
$30M
$29M
$22M
$24M
$25M
$19M
$21M
$22M
$24M
$26M
Accounts Payable
$5M
$6M
$5M
$4M
$5M
$4M
$4M
$3M
$3M
$3M
$2M
$2M
$2M
$3M
$2M
$2M
Short-term Debt
·
·
·
·
·
·
·
$2M
·
·
·
·
·
·
·
·
Current Liabilities
$15M
$15M
$14M
$12M
$13M
$12M
$12M
$14M
$10M
$11M
$12M
$11M
$12M
$10M
$11M
$11M
Capital Leases
$264.0K
$283.0K
·
$56.0K
$111.0K
$165.0K
$218.0K
$269.0K
$319.0K
$368.0K
$417.0K
$463.0K
$527.0K
$621.0K
$745.0K
$865.0K
Other Non-current Liabilities
$138.0K
$139.0K
$226.0K
$37.0K
$38.0K
$286.0K
$355.0K
$105.0K
$105.0K
$105.0K
$105.0K
·
·
·
$0
·
Total Liabilities
$32M
$32M
$27M
$25M
$27M
$25M
$20M
$22M
$17M
$19M
$19M
$11M
$12M
$12M
$14M
$14M
Long-term Debt
$16M
$17M
$13M
$13M
$13M
$12M
·
·
·
·
·
·
·
·
·
·
Total Debt
$16M
$17M
·
$13M
$13M
$12M
·
$9M
$7M
$7M
·
·
·
·
·
·
Common Stock
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
$1.0K
Paid-in Capital
$110M
$109M
$108M
$107M
$106M
$105M
$105M
$102M
$98M
$97M
$96M
$96M
$95M
$94M
$93M
$92M
Retained Earnings
$-107M
$-106M
$-103M
$-101M
$-99M
$-97M
$-96M
$-94M
$-93M
$-92M
$-89M
$-88M
$-86M
$-84M
$-82M
$-81M
Stockholders' Equity
$3M
$3M
$5M
$6M
$7M
$8M
$9M
$7M
$5M
$5M
$7M
$8M
$8M
$9M
$11M
$12M
Liabilities + Equity
$35M
$35M
$32M
$30M
$34M
$33M
$30M
$29M
$22M
$24M
$25M
$19M
$21M
$22M
$24M
$26M
Shares Outstanding
12,561,000
12,414,000
12,383,000
12,414,000
12,443,000
12,445,000
12,285,000
12,034,000
11,808,000
11,662,000
11,711,000
11,876,000
11,797,000
11,697,000
11,551,000
11,493,000
Arus Kas14
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
$963.0K
$1M
$986.0K
$918.0K
$888.0K
$775.0K
$765.0K
$596.0K
$596.0K
$572.0K
$598.0K
$567.0K
$577.0K
$526.0K
$504.0K
$598.0K
Stock-based Comp
$1M
$1M
$1M
$1M
$2M
$907.0K
$1M
$1M
$975.0K
$883.0K
$663.0K
$886.0K
$1M
$1M
$1M
$1M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2M
$178.0K
Other Non-cash
·
$1M
·
·
·
$-257.0K
·
·
·
$-423.0K
·
·
·
$664.0K
·
·
Operating Cash Flow
$1M
$1M
$3M
$1M
$1M
$-44.0K
$565.0K
$2M
$410.0K
$203.0K
$833.0K
$-324.0K
$-488.0K
$297.0K
$-507.0K
$-846.0K
CapEx
$0
$17.0K
$28.0K
$3.0K
$20.0K
$3.0K
$40.0K
$13.0K
$18.0K
$57.0K
$29.0K
$85.0K
$50.0K
$7.0K
$7.0K
$43.0K
Investing Cash Flow
$-418.0K
$-727.0K
$-669.0K
$-856.0K
$-2M
$-790.0K
$-3M
$-4M
$-488.0K
$-547.0K
$-502.0K
$-598.0K
$-576.0K
$-480.0K
$-307.0K
$-88.0K
Debt Issued
$0
$4M
$0
$0
$1M
$12M
·
·
·
·
·
·
·
·
·
·
Net Debt Issued
·
$4M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
$3M
$3M
·
·
·
·
·
·
·
$0
Stock Repurchased
$0
$475.0K
$989.0K
$2M
$2M
$0
$0
$0
$330.0K
$2M
·
·
·
·
$0
$346.0K
Net Stock Activity
$0
$-475.0K
·
$-2M
·
·
·
·
·
$-2M
·
·
·
·
·
·
Financing Cash Flow
$-445.0K
$3M
$-1M
$-3M
$-730.0K
$3M
$2M
$2M
$-2M
$-2M
$6M
$-121.0K
$-162.0K
$-1M
$-105.0K
$-494.0K
Free Cash Flow
·
$1M
·
·
·
$-47.0K
·
·
·
$146.0K
·
·
·
$290.0K
·
·
Profitabilitas6
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
78.8%
78.2%
·
77.4%
77.3%
79.5%
·
79.6%
79.2%
78.2%
·
77.2%
77.2%
78.1%
·
75.0%
Operating Margin
-5.6%
-17.8%
·
-3.1%
2.5%
-9.7%
·
-11.1%
-5.9%
-7.8%
·
-17.7%
-25.9%
-26.4%
·
-29.6%
Net Margin
-8.1%
-20.0%
·
-5.4%
-0.02%
-15.1%
·
-13.5%
-8.7%
-10.3%
·
-17.3%
-25.2%
-25.9%
·
-29.6%
EBITDA Margin
-5.6%
-8.3%
·
-3.1%
2.5%
-1.7%
·
-11.1%
-5.9%
-0.73%
·
-17.7%
-25.9%
-19.7%
·
-29.6%
ROA
-2.5%
-6.2%
·
-1.8%
-0.01%
-5.2%
·
-4.9%
-3.5%
-3.6%
·
-6.0%
-8.2%
-7.6%
·
-8.2%
ROE
-16.4%
-38.0%
·
-8.5%
-0.03%
-22.8%
·
-15.9%
-11.1%
-11.6%
·
-14.0%
-18.5%
-16.4%
·
-14.2%
Likuiditas & Solvabilitas4
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
1.1
1.0
·
1.0
1.1
1.3
·
0.8
1.2
1.1
·
0.8
0.8
1.1
·
1.2
Quick Ratio
1.0
1.0
·
0.9
1.0
1.2
·
0.8
1.1
1.1
·
0.7
0.8
1.0
·
1.1
Debt / Equity
5.1
5.2
·
2.3
1.8
1.5
·
1.2
1.4
1.4
·
·
·
·
·
·
LT Debt / Equity
4.8
5.0
·
2.2
1.7
1.5
·
0.9
1.4
1.4
·
·
·
·
·
·
Efisiensi2
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
0.3
0.3
·
0.3
0.4
0.3
·
0.4
0.4
0.4
·
0.3
0.3
0.3
·
0.3
Receivables Turnover
1.6
1.7
·
1.8
1.6
1.7
·
1.9
1.7
1.7
·
1.7
1.6
1.6
·
1.7
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
$0.26
$0.26
·
$0.46
$0.59
$0.64
·
$0.61
$0.41
$0.42
·
$0.65
$0.71
$0.81
·
$1.00
Revenue / Share
$0.86
·
·
·
·
·
·
$746.24
$0.72
$0.69
·
$0.66
$0.67
$667.87
·
$672.02
Cash Flow / Share
·
·
·
·
·
·
·
·
·
$0.02
·
·
·
$25.52
·
·
Cash / Share
$0.69
$0.69
·
$0.37
$0.55
$0.66
·
$0.46
$0.43
$0.60
·
$0.28
$0.37
$0.47
·
$0.68
EPS (TTM)
·
·
·
·
·
$-0.36
·
$-0.28
$-0.29
$-0.40
·
$-0.61
$-0.70
$-0.76
·
$-1.19
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
$42M
$41M
·
$40M
$38M
$37M
·
$33M
$32M
$32M
·
$31M
$31M
$31M
·
$29M
Net Income TTM
$-5M
$-4M
·
$-4M
$-4M
$-5M
·
$-3M
$-3M
$-5M
·
$-7M
$-8M
$-9M
·
$-14M
Market Cap
$73M
$79M
·
$172M
$145M
$138M
·
$275M
$208M
$117M
·
$59M
$58M
$83M
·
$63M
Enterprise Value
$81M
$87M
·
$180M
$151M
$141M
·
$279M
$210M
$116M
·
·
·
·
·
·
P/E
·
·
·
·
·
-30.8
·
-81.6
-60.7
-25.0
·
-8.1
-7.0
-9.3
·
-4.6
P/S
1.7
1.9
·
4.4
3.8
3.7
·
8.2
6.4
3.7
·
1.9
1.9
2.7
·
2.2
P/B
22.6
24.9
·
30.4
19.7
17.4
·
37.4
42.8
23.8
·
7.6
6.9
8.8
·
5.5
P / Tangible Book
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
48.5
P / Cash Flow
·
62.8
·
·
·
-3139.5
·
·
·
575.1
·
·
·
279.6
·
·
EV / Revenue
1.9
2.1
·
4.6
3.9
3.8
·
8.4
6.5
3.7
·
·
·
·
·
·
Earnings Yield
·
·
·
·
·
-3.2%
·
-1.2%
-1.7%
-4.0%
·
-12.3%
-14.3%
-10.7%
·
-21.6%
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
$40M
$35M
$31M
$30M
$25M
Margin Kotor %
·
79.4%
77.7%
75.9%
75.0%
Margin Operasi %
·
-9.6%
-19.1%
-34.9%
-63.3%
Laba Bersih
$-3M
$-4M
$-6M
$-10M
$-14M
EPS Dilusian
$-0.25
$-0.36
$-0.50
$-0.91
$-1.29
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
0.7
1.0
0.2
0.0
Rasio Lancar
·
1.0
1.3
1.2
2.2
Rasio Cepat
·
1.0
1.2
1.1
2.2
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$3M
$147.0K
$-5M
$-5M
Pemilik institusional (13F)
93 pengaju
· $29.1M 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.
Pemegang93
Nilai yang dipegang$29.1M
Posisi baru22
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
22 (-4 vs Kuartal sebelumnya)
23 (+7 vs Kuartal sebelumnya)
30 (-3 vs Kuartal sebelumnya)
23 (+4 vs Kuartal sebelumnya)
-96K
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Bradley Brothers, LLC, Nathaniel Bradley, Sean Bradley
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
18 orang dalam
· 10 pejabat · 10 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 4 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.