Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$228.7K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
Revenue
$15M
$23M
$12M
$15M
Cost of Revenue
$6M
$11M
$5M
$6M
Gross Profit
$8M
$11M
$6M
$8M
R&D Expense
$3M
$3M
$3M
·
SG&A Expense
$12M
$11M
$10M
$8M
Operating Expenses
$15M
$14M
$12M
$11M
Operating Income
$-7M
$-4M
$-7M
$-3M
Other Non-op
$37M
$-54M
$-9.5K
$2M
Pretax Income
·
$-57M
$16M
·
Income Tax
$0
$0
$0
$10.0K
Net Income
$29M
$-57M
$16M
$-487.5K
EPS (Basic)
$0.90
$-2.34
$1.20
·
EPS (Diluted)
$0.76
$-2.34
$0.80
·
Shares (Basic)
32,413,133
24,585,955
13,671,376
13,387,344
Shares (Diluted)
38,681,401
24,585,955
20,390,663
13,387,344
EBITDA
$-7M
·
$-7M
$-1M
Neraca20
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$12M
$11M
$3M
$298.6K
Receivables
$6M
$1M
·
·
Inventory
$0
·
·
·
Prepaid Expense
$294.2K
$17.9K
$18.4K
$16.0K
Current Assets
$19M
$13M
$5M
$2M
PP&E (Net)
·
$0
$1.9K
$16.7K
Total Assets
$19M
$14M
$6M
$4M
Accounts Payable
$1M
$759.5K
$3M
$216.7K
Accrued Liabilities
$28.0K
$51.6K
$200.5K
$120.7K
Current Liabilities
$6M
$6M
$12M
$6M
Capital Leases
$425.1K
$638.5K
$943.7K
$203.8K
Total Liabilities
$27M
$67M
$24M
$12M
Total Debt
·
·
$0
·
Common Stock
$3.4K
$3.1K
$2.3K
$1.3K
Paid-in Capital
$38M
$22M
$0
$2M
Retained Earnings
$-46M
$-75M
$-17M
$-10M
AOCI
$-10.9K
$-3.5K
$-12.8K
$-10.1K
Stockholders' Equity
$-7M
$-53M
$-17M
$-8M
Liabilities + Equity
$19M
$14M
$6M
$4M
Shares Outstanding
34,368,162
30,588,413
22,812,048
13,387,344
Arus Kas6
Metrik
Tren
2025
2024
2023
2022
D&A
$0
$1.9K
$14.9K
$14.9K
Stock-based Comp
$2M
$1M
$715.7K
$546.5K
Deferred Tax
$0
$0
$0
$0
Operating Cash Flow
$-8M
$-7M
$-3M
$-3M
Financing Cash Flow
$8M
$15M
$6M
$2M
Net Change in Cash
·
·
·
$-608.5K
Profitabilitas6
Metrik
Tren
2025
2024
2023
2022
Gross Margin
50.2%
·
46.9%
·
Operating Margin
-47.1%
·
-54.0%
·
Net Margin
191.4%
·
133.1%
·
EBITDA Margin
-47.1%
·
-54.0%
·
ROA
176.7%
·
300.6%
3.2%
ROE
-108.5%
·
-113.6%
-92.6%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
2.9
·
0.5
2.7
Quick Ratio
2.9
·
0.3
2.4
Debt / Equity
·
·
0.0
·
LT Debt / Equity
·
·
0.0
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.9
·
2.3
·
Receivables Turnover
4.0
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$-0.21
·
$-0.73
·
Revenue / Share
$0.40
·
·
·
Cash Flow / Share
$-0.21
·
·
·
Cash / Share
$0.34
·
$0.14
·
EPS (TTM)
$0.76
$-2.34
$0.80
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
-33.5%
87.4%
-15.5%
·
Revenue CAGR 3Y
1.7%
·
·
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$15M
$23M
$12M
$15M
Net Income TTM
$29M
$-57M
$16M
$-487.5K
Laporan Laba Rugi16
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
Revenue
$4M
$6M
$6M
$1M
$2M
$6M
$3M
$3M
$6M
$11M
$4M
$2M
$3M
$3M
Cost of Revenue
$576.5K
$3M
$3M
$203.2K
$273.7K
$3M
$1M
$285.4K
$1M
$8M
$2M
$439.6K
$557.8K
$2M
Gross Profit
$3M
$3M
$3M
$603.8K
$2M
$2M
$1M
$2M
$5M
$3M
$2M
$2M
$2M
$804.3K
R&D Expense
$854.2K
$843.7K
$863.3K
$753.2K
$740.6K
$719.4K
$333.0K
$1M
$702.8K
$695.4K
$701.4K
$688.8K
$665.2K
$674.1K
SG&A Expense
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$2M
$2M
$4M
$2M
Operating Expenses
$5M
$5M
$4M
$3M
$4M
$4M
$3M
$4M
$4M
$4M
$2M
$3M
$5M
$3M
Operating Income
$-1M
$-2M
$-612.8K
$-3M
$-2M
$-2M
$-1M
$-2M
$976.3K
$-1M
$-624.5K
$-1M
$-3M
$-2M
Interest Expense
·
·
·
·
·
·
·
$133.8K
$421.5K
$31.8K
·
$33.8K
$19.0K
$5.1K
Other Non-op
$-915.9K
$861.0K
$24M
$9M
$-22M
$25M
$-49M
$8M
$17M
$-31M
$456.7K
$-437.4K
$-18.8K
$-10.0K
Income Tax
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Net Income
$-2M
$-720.6K
$23M
$6M
$-24M
$24M
$-50M
$6M
$18M
$-32M
$17M
$-2M
$3M
$-2M
EPS (Basic)
$-0.07
$-0.02
$0.70
$0.20
$-0.75
$0.75
$-1.99
$0.25
$0.80
$-1.40
$1.48
$-0.07
$-0.14
·
EPS (Diluted)
$-0.07
$-0.02
$0.75
$0.15
$-0.75
$0.61
$-1.72
$0.17
$0.61
$-1.40
$1.08
$-0.07
$-0.14
·
Shares (Basic)
34,435,232
34,382,474
·
31,970,364
31,873,639
31,704,117
·
24,696,425
23,220,709
22,898,487
·
22,812,048
22,812,048
22,812,048
Shares (Diluted)
34,435,232
34,382,474
·
41,972,357
31,873,639
38,820,839
·
35,445,694
30,272,228
22,898,487
·
22,812,048
22,812,048
·
EBITDA
$-1M
$-2M
·
$-3M
$-2M
$-2M
·
$-2M
$976.3K
$-1M
·
$-796.8K
$-2M
$-675.6K
Neraca19
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
Cash & Equivalents
$12M
$13M
$12M
$6M
$6M
$9M
$11M
$7M
$226.8K
$2M
$3M
$18.8K
$213.9K
$568.2K
Receivables
$4M
$5M
$6M
$1M
·
·
$1M
·
·
·
·
·
·
·
Inventory
$843.6K
·
·
·
·
·
·
·
·
·
·
·
·
·
Prepaid Expense
$23.8K
$309.8K
$294.2K
$31.4K
$50.1K
$67.3K
$17.9K
$373.5K
$494.6K
$16.4K
$18.4K
$20.2K
$40.4K
$180.6K
Current Assets
$17M
$18M
$19M
$7M
$9M
$12M
$13M
$8M
$4M
$3M
$5M
$38.9K
$254.3K
$748.8K
PP&E (Net)
·
·
·
·
·
·
·
$0
$0
$0
$1.9K
·
·
·
Total Assets
$18M
$19M
$19M
$8M
$10M
$13M
$14M
$9M
$5M
$5M
$6M
$25M
$25M
$26M
Accounts Payable
$510.6K
$1M
$1M
$339.5K
$393.3K
$2M
$759.5K
$722.7K
$2M
$3M
$3M
$184.3K
$20.2K
$65.4K
Accrued Liabilities
$53.2K
$53.8K
$28.0K
$45.8K
$48.7K
$60.6K
$51.6K
$122.0K
$161.4K
$168.9K
$200.5K
$2M
$2M
$628.9K
Current Liabilities
$5M
$7M
$6M
$5M
$5M
$6M
$6M
$8M
$11M
$13M
$12M
$3M
$2M
$1M
Capital Leases
$189.2K
$308.4K
$425.1K
$539.4K
$650.7K
$758.4K
$638.5K
$718.4K
$796.0K
$870.5K
$943.7K
·
·
·
Total Liabilities
$26M
$26M
$27M
$48M
$57M
$36M
$67M
$22M
$33M
$53M
$24M
$24M
$17M
$15M
Common Stock
$3.4K
$3.4K
$3.4K
$3.2K
$3.2K
$3.2K
$3.1K
$2.7K
$2.4K
$2.3K
$2.3K
·
$912
$912
Paid-in Capital
$40M
$39M
$38M
$29M
$28M
$28M
$22M
$12M
$3M
$1M
$0
·
·
·
Retained Earnings
$-49M
$-46M
$-46M
$-69M
$-75M
$-51M
$-75M
$-25M
$-31M
$-49M
$-17M
$-18M
$-16M
$-14M
AOCI
$-31.0K
$-19.2K
$-10.9K
$-10.9K
$-10.9K
$-10.9K
$-3.5K
$-3.5K
$-3.8K
$-9.6K
$-12.8K
·
·
·
Stockholders' Equity
$-9M
$-7M
$-7M
$-40M
$-47M
$-24M
$-53M
$-13M
$-28M
$-48M
$-17M
$-18M
$-16M
$-14M
Liabilities + Equity
$18M
$19M
$19M
$8M
$10M
$13M
$14M
$9M
$5M
$5M
$6M
$25M
$25M
$26M
Shares Outstanding
34,439,562
34,412,064
34,368,162
32,013,300
31,909,096
31,844,471
30,588,413
26,954,871
23,736,027
23,159,119
22,812,048
·
·
·
Arus Kas8
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
D&A
·
·
$0
$0
$0
$0
$0
$0
$0
$1.9K
$3.7K
$3.7K
$3.7K
$3.7K
Stock-based Comp
$950.6K
$666.1K
$474.1K
$355.4K
$372.1K
$428.3K
$559.0K
$273.2K
$261.6K
$269.0K
·
·
$136.7K
$136.7K
Operating Cash Flow
$-235.2K
$814.5K
$-4M
$-583.6K
$-2M
$-2M
$-2M
$-251.4K
$-2M
$-2M
$-767.3K
$-2M
$-283.8K
$-990.1K
Investing Cash Flow
·
·
·
·
·
·
·
·
·
·
·
$0
$585.0K
$306M
Stock Issued
·
·
·
·
·
·
·
$934.7K
·
·
·
$-10
·
·
Financing Cash Flow
$45.1K
$11.4K
$9M
$33.0K
$-684.9K
$-497.4K
$7M
$7M
$947.0K
$293.2K
$3M
$310M
$309M
$865.5K
Net Change in Cash
·
·
·
·
·
·
·
·
·
·
·
$-195.1K
$-354.3K
$-486.3K
Taxes Paid
·
·
·
$0
$0
$0
·
$0
$0
$2.4K
·
·
·
·
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
Gross Margin
75.1%
49.8%
·
51.3%
71.4%
40.6%
·
75.1%
70.4%
24.9%
·
·
·
·
Operating Margin
-36.1%
-24.9%
·
-243.5%
-94.2%
-31.1%
·
-55.4%
15.2%
-13.3%
·
·
·
·
Net Margin
-58.4%
-11.3%
·
544.4%
-1106.6%
430.8%
·
216.7%
288.4%
-302.3%
·
·
·
·
EBITDA Margin
-36.1%
-24.9%
·
-243.5%
-94.2%
-31.1%
·
-55.4%
15.2%
-13.3%
·
·
·
·
ROA
-17.3%
-4.5%
·
74.5%
-308.8%
269.5%
·
36.1%
121.0%
-209.4%
·
-0.85%
-1.0%
0.66%
ROE
8.7%
4.7%
·
-24.2%
63.5%
-66.3%
·
-40.1%
-83.5%
103.0%
·
10.2%
13.2%
-8.7%
Likuiditas & Solvabilitas3
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
Current Ratio
3.2
2.5
·
1.3
1.6
1.9
·
1.0
0.4
0.3
·
0.0
0.1
0.7
Quick Ratio
3.0
2.5
·
1.3
1.1
1.4
·
0.8
0.0
0.1
·
0.0
0.1
0.5
Interest Coverage
·
·
·
·
·
·
·
-11.9
2.3
-44.1
·
·
·
·
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
Asset Turnover
0.3
0.4
·
0.1
0.3
0.6
·
0.2
0.4
0.7
·
·
·
·
Inventory Turnover
1.4
·
·
·
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
2.2
2.4
·
1.9
·
·
·
·
·
·
·
·
·
·
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
Book Value / Share
$-0.25
$-0.21
·
$-1.25
$-1.47
$-0.74
·
$-0.48
$-1.18
$-2.07
·
·
·
·
Revenue / Share
$0.12
$0.18
·
$0.03
$0.07
$0.14
·
$0.08
$0.21
·
·
·
·
·
Cash Flow / Share
·
$0.02
·
·
·
$-0.05
·
·
·
·
·
·
·
·
Cash / Share
$0.36
$0.37
·
$0.18
$0.20
$0.28
·
$0.24
$0.01
$0.07
·
·
·
·
EPS (TTM)
$0.81
$0.13
·
$-1.71
$-1.69
$-0.33
·
$0.46
$0.22
$-0.53
·
·
·
·
Valuasi (TTM)8
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
Revenue TTM
$18M
$16M
·
$12M
$14M
$18M
·
$24M
$24M
$20M
·
·
·
·
Net Income TTM
$26M
$5M
·
$-44M
$-44M
$-2M
·
$9M
·
·
·
$-9M
$-6M
$-7M
Market Cap
$34M
$34M
·
·
·
·
·
·
·
·
·
·
·
·
P/E
1.2
7.5
·
·
·
·
·
·
·
·
·
·
·
·
P/S
1.9
2.1
·
·
·
·
·
·
·
·
·
·
·
·
P/B
-3.9
-4.7
·
·
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
·
41.4
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
82.7%
13.3%
·
·
·
·
·
·
·
·
·
·
·
·
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
2023-12-21
2022-12-31
Pendapatan
$15M
$23M
$12M
·
$15M
Margin Kotor %
50.2%
·
46.9%
·
·
Margin Operasi %
-47.1%
·
-54.0%
·
·
Laba Bersih
$29M
$-57M
$16M
$16M
$-487.5K
EPS Dilusian
$0.76
$-2.34
$0.80
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2023-12-21
2022-12-31
Utang / Ekuitas
·
·
0.0
·
·
Rasio Lancar
2.9
·
0.5
·
2.7
Rasio Cepat
2.9
·
0.3
·
2.4
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
24 pengaju
· $9.2M 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.
Pemegang24
Nilai yang dipegang$9.2M
Posisi baru1
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (+1 vs Kuartal sebelumnya)
0 (-2 vs Kuartal sebelumnya)
6 (0 vs Kuartal sebelumnya)
2 (0 vs Kuartal sebelumnya)
+757K
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.