Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$898.3K
·
·
·
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-rata-0.72%
Laporan BerikutnyaNov 06, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 7, 2026
$-0.13
$-0.28
53.7%
31 Maret 2026
Mei 8, 2026
$-0.33
$-0.27
-20.9%
31 Des. 2025
$-0.08
$-0.22
63.0%
30 Sep. 2025
$-0.37
$-0.22
-71.1%
30 Juni 2025
$-0.41
$-0.31
-33.1%
31 Maret 2025
$-0.47
$-0.43
-9.5%
31 Des. 2024
$-0.36
$-0.41
13.0%
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
$198M
$268M
$187M
$28M
$212M
$166M
$202M
$172M
$150M
$143M
$147M
$208M
Cost of Revenue
$209M
$268M
$185M
$262M
$204M
$155M
$189M
$166M
$147M
$132M
$142M
$171M
Gross Profit
$-768.0K
$-580.0K
$2M
$-6M
$8M
$11M
$13M
$5M
$3M
$12M
$4M
$37M
R&D Expense
·
·
$152.0K
$180.0K
$88.0K
$213.0K
$205.0K
$246.0K
$2M
$369.0K
$447.0K
$459.0K
SG&A Expense
$36M
$40M
$39M
$29M
$24M
$17M
$17M
$16M
$13M
$12M
$12M
$13M
Operating Income
$-37M
$-40M
$-37M
$-34M
$-16M
$-6M
$-5M
$-11M
$-12M
$-781.0K
$-9M
$24M
Interest Expense
$53M
$47M
$40M
$29M
$24M
$23M
$21M
$26M
$19M
$17M
$10M
$10M
Other Non-op
$3M
$1M
$2M
$14M
$-809.0K
$548.0K
$-797.0K
$1M
$-277.0K
$334.0K
$-270.0K
$604.0K
Pretax Income
$-96M
$-98M
$-100M
$-107M
$-47M
$0
$0
$-36M
$-32M
$-16M
$-27M
$7M
Income Tax
$-19M
$-11M
$-54M
$1M
$-128.0K
$-976.0K
$1M
$7.0K
$6.0K
$6.0K
$6.0K
$6.0K
Net Income
$-77M
$-88M
$-46M
$-108M
$-47M
$-37M
$-39M
$-36M
$-32M
$-16M
$-27M
$7M
EPS (Basic)
$-1.28
$-1.91
$-1.22
$-3.12
$-1.54
$-1.74
$-1.75
$-1.63
$-1.53
$-0.79
$-1.37
$0.35
EPS (Diluted)
$-1.28
$-1.91
$-1.22
$-3.12
$-1.54
$-1.74
$-1.75
$-1.63
$-1.53
$-0.79
$-1.37
$0.34
Shares (Basic)
59,982,000
45,902,000
38,061,000
34,585,000
30,682,000
21,012,000
20,467,000
20,252
19,833
19,771
19,823
20,371
Shares (Diluted)
59,982,000
45,902,000
38,061,000
34,585,000
30,682,000
21,012,000
20,467,000
20,252
19,833
19,771
19,823
21,047
EBITDA
$-37M
$-40M
$-37M
$-34M
$-10M
·
$-5M
$-11M
·
$-781.0K
$-9M
$24M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$5M
$898.0K
$3M
$4M
$8M
$592.0K
$656.0K
$1M
$428.0K
$1M
$283.0K
$332.0K
Receivables
·
·
·
$1M
$2M
·
·
·
·
·
·
·
Inventory
$12M
$25M
$18M
$5M
$5M
$4M
$7M
$6M
$6M
$3M
$5M
$4M
Prepaid Expense
$2M
$2M
$3M
$4M
$6M
$750.0K
$794.0K
$942.0K
$2M
$555.0K
$527.0K
$1M
Other Current Assets
$3M
$2M
$3M
$4M
$644.0K
$2M
$3M
$956.0K
$643.0K
$206.0K
$1M
$456.0K
Current Assets
$27M
$45M
$36M
$18M
$21M
$9M
$13M
$10M
$11M
$7M
$8M
$8M
PP&E (Net)
·
·
$195M
$180M
$135M
$110M
$84M
$78M
$79M
$66M
$71M
$76M
PP&E (Gross)
·
·
$252M
$231M
$181M
$151M
$121M
$111M
$107M
$89M
$89M
$90M
Accum. Depreciation
$73M
$65M
$57M
$51M
$46M
$41M
$36M
$32M
$28M
$23M
$19M
$14M
Goodwill
·
·
·
·
·
·
·
·
·
·
$0
$968.0K
Intangibles
·
·
·
·
·
·
·
·
·
·
$1M
$2M
Total Assets
$260M
$259M
$243M
$207M
$161M
$125M
$100M
$92M
$94M
$78M
$83M
$89M
Accounts Payable
$23M
$33M
$32M
$26M
$16M
$21M
$16M
$14M
$10M
$8M
$10M
$8M
Accrued Liabilities
·
·
·
·
$300.0K
$800.0K
·
·
·
·
·
·
Short-term Debt
$39M
$27M
$23M
$37M
$15M
$15M
$17M
$15M
$14M
$9M
$6M
$7M
Current Liabilities
$371M
$144M
$84M
$88M
$65M
$102M
$58M
$43M
$36M
$27M
$29M
$27M
Capital Leases
$2M
$2M
$2M
$2M
$2M
$3M
$200.0K
$0
·
·
·
·
Other Non-current Liabilities
$5M
$5M
$5M
$5M
$2M
$3M
$2M
·
·
·
·
·
Long-term Debt
$343M
$338M
$295M
$246M
$190M
$230M
$180M
$158M
$138M
$100M
$89M
$65M
Total Debt
$382M
$338M
$295M
$246M
$189M
·
$23M
$17M
·
$11M
$12M
$77M
Common Stock
$66.0K
$51.0K
$41.0K
$36.0K
$33.0K
$23.0K
$21.0K
$20.0K
$20.0K
$20.0K
$20.0K
$21.0K
Retained Earnings
$-640M
$-563M
$-475M
$-429M
$-321M
$-274M
$-237M
$-193M
$-160M
$-130M
$-114M
$-87M
AOCI
$-7M
$-6M
$-6M
$-5M
$-4M
$-4M
$-4M
$-4M
$-3M
$-3M
$-3M
$-3M
Stockholders' Equity
$-307M
$-264M
$-217M
$-202M
$-120M
$-185M
$-154M
$-116M
$-78M
$-50M
$-35M
$-3M
Liabilities + Equity
$260M
$259M
$243M
$207M
$161M
$125M
$100M
$92M
$94M
$78M
$83M
$89M
Shares Outstanding
66,189,000
51,139,000
40,966,000
35,869,000
33,461,000
22,830
20,570
20,345
20,088
19,858
19,619
20,650
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$10M
$8M
·
·
$5M
$5M
$4M
·
·
·
·
·
Stock-based Comp
$6M
$8M
$8M
$6M
$4M
$995.0K
$774.0K
$981.0K
$1M
$747.0K
$938.0K
$624.0K
Deferred Tax
·
$0
$-750.0K
$832.0K
$0
$-984.0K
$1M
$0
·
·
·
$0
Amort. of Intangibles
$46.0K
$46.0K
$72.0K
$46.0K
$46.0K
$48.0K
$48.0K
$140.0K
$392.0K
$126.0K
$129.0K
$126.0K
Other Non-cash
·
·
·
·
$17M
·
·
·
·
·
·
·
Operating Cash Flow
$3M
$-33M
$14M
$-23M
$-21M
$2M
$-2M
$-6M
$-9M
$371.0K
$-786.0K
$21M
CapEx
$26M
$20M
$33M
$39M
$27M
$19M
$9M
$4M
$1M
$629.0K
$71.0K
$2M
Investing Cash Flow
$-26M
$-14M
$-24M
$-31M
$-23M
$-17M
$-9M
$-4M
$-1M
$-629.0K
$-71.0K
$-2M
Stock Issued
$28M
$32M
$22M
$12M
$104M
$5M
$0
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$0
$7M
·
Net Stock Activity
$28M
$32M
$22M
$12M
$104M
·
·
·
·
$0
$-7M
·
Financing Cash Flow
$26M
$45M
$9M
$54M
$51M
$15M
$10M
$10M
$8M
$2M
$816.0K
$-23M
Net Change in Cash
$4M
$-2M
$-719.0K
$-752.0K
$7M
$-64.0K
$-532.0K
$760.0K
$-1M
$1M
$-49.0K
$-5M
Taxes Paid
$-22M
$2M
$20.0K
$10.0K
$7.0K
$8.0K
$8.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
Free Cash Flow
$-23M
$-53M
$-19M
$-62M
$-47M
·
$-11M
$-10M
·
$-258.0K
$-857.0K
$19M
Levered FCF
$-65M
$-95M
$-38M
$-91M
$-70M
·
$-37M
$-35M
·
·
$-11M
$9M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
-0.39%
-0.22%
2.6%
-2.2%
3.8%
·
6.3%
3.1%
·
8.1%
2.9%
17.9%
Operating Margin
-18.8%
-15.1%
-48.4%
-13.4%
-7.5%
·
-2.4%
-6.4%
·
-0.55%
-5.9%
11.6%
Net Margin
-39.0%
-32.7%
-60.1%
-42.0%
-22.2%
·
-19.5%
-21.2%
·
-10.9%
-18.5%
3.4%
Pretax Margin
-48.4%
-36.8%
-129.8%
-41.6%
0.49%
·
-19.0%
-21.1%
·
-10.9%
-18.5%
3.4%
EBITDA Margin
-18.8%
-15.1%
-48.4%
-13.4%
-4.9%
·
-2.4%
-6.4%
·
-0.55%
-5.9%
11.6%
ROA
-29.7%
-33.8%
-20.6%
-58.6%
-30.6%
·
-41.2%
-39.0%
·
-19.4%
-31.5%
7.7%
ROE
25.8%
33.5%
22.2%
66.4%
37.4%
·
29.2%
38.4%
·
36.7%
141.8%
-90.6%
ROIC
-39.9%
-48.5%
-22.3%
-78.3%
-25.9%
·
3.9%
11.7%
·
2.0%
36.9%
32.4%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.1
0.3
0.4
0.2
0.3
·
0.2
0.2
·
0.3
0.3
0.3
Quick Ratio
0.0
0.0
0.0
0.1
0.1
·
0.0
0.0
·
0.1
0.0
0.0
Debt / Equity
-1.2
-1.3
-1.4
-1.2
-1.6
·
-0.1
-0.2
·
-0.2
-0.3
-26.0
LT Debt / Equity
-0.2
-0.9
-1.2
-1.0
-1.4
·
·
·
·
·
·
-21.7
Interest Coverage
-0.7
-0.9
-0.9
-1.2
-0.8
·
-0.2
-0.4
·
·
-0.8
2.4
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
1.0
0.3
1.4
1.4
·
2.1
1.8
·
1.8
1.7
2.2
Inventory Turnover
11.3
12.3
16.1
53.6
44.9
·
29.9
28.0
·
32.7
30.7
39.7
Receivables Turnover
·
·
·
180.8
·
·
·
·
·
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-4.64
$-5.16
$-5.30
$-5.63
$-3593.38
·
$-7504.72
$-5448.12
·
$-2508.46
$-1798.97
$-143.92
Revenue / Share
$3.29
$5.83
$2.03
$7.42
$6.91
·
$9869.45
$8469.58
·
$7240.81
$7397.92
$9867.58
Cash Flow / Share
$0.05
$-0.72
$0.36
$-0.66
$-0.67
·
$-99.38
$-271.87
·
$18.76
$-39.65
$978.38
Cash / Share
$0.07
$0.02
$0.07
$0.12
$231.64
·
$31.89
$58.39
·
$74.83
$14.42
$16.08
EPS (TTM)
$-1.28
$-1.91
$-1.22
$-3.12
$-1.54
$-1.74
$-1.75
$-1.63
$-1.53
$-0.79
$-1.37
$0.34
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-26.2%
43.3%
564.2%
-86.7%
28.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
91.6%
8.1%
4.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
3.6%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$198M
$268M
$187M
$28M
$212M
$166M
$202M
$172M
$150M
$143M
$147M
$208M
Net Income TTM
$-77M
$-88M
$-46M
$-108M
$-47M
$-37M
$-39M
$-36M
$-32M
$-16M
$-27M
$7M
Market Cap
$92M
$138M
$215M
$142M
$411.6K
·
$17.1K
$12.3K
·
$27.6K
$14.2K
$29.9K
Enterprise Value
$469M
$475M
$507M
$384M
$181M
·
$22M
$16M
·
$10M
$12M
$77M
P/E
-1.1
-1.4
-4.3
-1.3
-8.0
-1.4
-0.5
-0.4
-0.4
-1.8
-0.5
4.3
P/S
0.5
0.5
1.1
5.1
0.0
·
0.0
0.0
·
0.0
0.0
0.0
P/B
-0.3
-0.5
-1.0
-0.7
-0.0
·
-0.0
-0.0
·
-0.0
-0.0
-0.0
P / Cash Flow
28.2
-4.2
15.5
-6.2
-0.0
·
-0.0
-0.0
·
0.1
-0.0
0.0
P / FCF
-4.0
-2.6
-11.1
-2.3
-0.0
·
-0.0
-0.0
·
-0.1
-0.0
0.0
EV / EBITDA
-12.6
-11.7
-13.5
-11.2
-17.4
·
-4.5
-1.5
·
-12.7
-1.4
3.2
EV / FCF
-20.6
-8.9
-26.3
-6.2
-3.8
·
-2.1
-1.7
·
-38.6
-13.6
4.1
EV / Revenue
2.4
1.8
2.7
13.7
0.9
·
0.1
0.1
·
0.1
0.1
0.4
Earnings Yield
-92.1%
-71.0%
-23.3%
-78.8%
-12.5%
-69.9%
-210.8%
-268.5%
-278.2%
-56.8%
-189.0%
23.5%
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
Q4 2022
Q3 2022
Revenue
$63M
$55M
$43M
$59M
$52M
$43M
$47M
$81M
$67M
$73M
$71M
$69M
$45M
$2M
$-162M
$72M
Cost of Revenue
$49M
$52M
$46M
$59M
$56M
$48M
$49M
$78M
$68M
$73M
$70M
$68M
$43M
$3M
$68M
$73M
Gross Profit
$14M
$3M
$8M
$-58.0K
$-3M
$-5M
$-2M
$4M
$-2M
$-612.0K
$864.0K
$492.0K
$2M
$-1M
$-1M
$-1M
R&D Expense
·
·
·
·
·
·
·
·
·
·
·
$36.0K
$37.0K
$42.0K
$41.0K
$52.0K
SG&A Expense
$8M
$9M
$10M
$8M
$7M
$10M
$11M
$8M
$12M
$9M
$10M
$9M
$10M
$11M
$8M
$6M
Operating Income
$6M
$-6M
$-2M
$-9M
$-11M
$-16M
$-13M
$-4M
$-14M
$-9M
$-9M
$-9M
$-8M
$-12M
$-9M
$-8M
Interest Expense
$14M
$14M
$14M
$13M
$12M
$14M
$13M
$12M
$12M
$11M
$11M
$10M
$10M
$9M
$9M
$7M
Other Non-op
$34.0K
$478.0K
$2M
$-249.0K
$1M
$215.0K
$190.0K
$1M
$18.0K
$-67.0K
$57.0K
$2M
$91.0K
$76.0K
$43.0K
$2.0K
Pretax Income
$-9M
$-22M
$-17M
$-24M
$-24M
$-31M
$-29M
$-18M
$-29M
$-23M
$-25M
$-25M
$-24M
$-27M
$-21M
$-67M
Income Tax
$0
$-131.0K
$-11M
$6.0K
$-529.0K
$-7M
$-12M
$274.0K
$385.0K
$878.0K
$754.0K
$-55M
$1M
$-248.0K
$1M
$3.0K
Net Income
$-9M
$-22M
$-5M
$-24M
$-23M
$-25M
$-16M
$-18M
$-29M
$-24M
$-25M
$31M
$-25M
$-26M
$-22M
$-67M
EPS (Basic)
$-0.13
$-0.33
$-0.03
$-0.37
$-0.41
$-0.47
$-0.29
$-0.38
$-0.66
$-0.58
$-0.60
$0.79
$-0.68
$-0.73
$-0.65
$-1.92
EPS (Diluted)
$-0.13
$-0.33
$-0.03
$-0.37
$-0.41
$-0.47
$-0.29
$-0.38
$-0.66
$-0.58
$-0.54
$0.73
$-0.68
$-0.73
$-0.65
$-1.92
Shares (Basic)
70,885,000
66,802,000
·
63,699,000
57,676,000
52,584,000
·
47,216,000
44,417,000
41,889,000
·
38,881,000
37,179,000
36,425,000
·
34,769,000
Shares (Diluted)
70,885,000
66,802,000
·
63,699,000
57,676,000
52,584,000
·
47,216,000
44,417,000
41,889,000
·
41,841,000
37,179,000
36,425,000
·
34,769,000
EBITDA
$6M
$-6M
·
$-9M
$-11M
$-16M
·
$-4M
$-14M
$-9M
·
$-9M
$-8M
·
·
$-6M
Neraca23
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
$973.0K
$5M
$5M
$6M
$2M
$499.0K
$898.0K
$296.0K
$234.0K
$2M
$3M
$4M
$3M
$4M
$4M
$251.0K
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$9M
Inventory
$14M
$10M
$12M
$5M
$12M
$23M
$25M
$20M
$10M
$16M
$18M
$8M
$7M
$13M
$5M
$10M
Prepaid Expense
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$1M
$2M
$4M
$4M
Other Current Assets
$2M
$12M
$8M
$2M
$2M
$2M
$2M
$5M
$2M
$4M
$3M
$4M
$3M
$3M
$4M
$571.0K
Current Assets
$33M
$35M
$27M
$16M
$20M
$28M
$45M
$35M
$24M
$33M
$36M
$78M
$21M
$21M
$18M
$24M
PP&E (Net)
·
·
·
·
·
·
·
$196M
$194M
$198M
·
$188M
$183M
$181M
$180M
$169M
PP&E (Gross)
·
·
·
·
·
·
·
$259M
$255M
$257M
·
$244M
$237M
$233M
$231M
$219M
Accum. Depreciation
$77M
$75M
$73M
$72M
$70M
$67M
$65M
$63M
$61M
$59M
$57M
$55M
$54M
$52M
$51M
$49M
Total Assets
$289M
$270M
$260M
$241M
$240M
$243M
$259M
$247M
$232M
$242M
$243M
$277M
$213M
$210M
$207M
$199M
Accounts Payable
$31M
$24M
$23M
$30M
$22M
$32M
$33M
$37M
$29M
$30M
$32M
$29M
$30M
$29M
$26M
$33M
Short-term Debt
$51M
$49M
$39M
$21M
$23M
$26M
$27M
$21M
$19M
$24M
$23M
$42M
$41M
$45M
$37M
$19M
Current Liabilities
$415M
$396M
$371M
$343M
$322M
$175M
$144M
$132M
$121M
$118M
$84M
$114M
$109M
$104M
$88M
$183M
Capital Leases
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-current Liabilities
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$3M
$6M
$5M
$5M
$5M
Long-term Debt
$365M
$356M
$343M
$333M
$321M
$310M
$311M
$322M
$309M
$307M
$271M
$287M
$268M
$262M
$209M
$223M
Total Debt
$416M
$405M
·
$354M
$344M
$336M
·
$322M
$309M
$307M
·
$287M
$268M
·
·
$223M
Common Stock
$72.0K
$69.0K
$66.0K
$65.0K
$62.0K
$54.0K
$51.0K
$48.0K
$46.0K
$43.0K
$41.0K
$39.0K
$38.0K
$37.0K
$36.0K
$35.0K
Retained Earnings
$-671M
$-662M
$-640M
$-635M
$-611M
$-587M
$-563M
$-547M
$-529M
$-500M
$-475M
$-450M
$-481M
$-455M
$-429M
$-407M
AOCI
$-8M
$-8M
$-7M
$-7M
$-6M
$-6M
$-6M
$-6M
$-6M
$-6M
$-6M
$-6M
$-5M
$-5M
$-5M
$-5M
Stockholders' Equity
$-322M
$-321M
$-307M
$-305M
$-289M
$-281M
$-264M
$-259M
$-249M
$-232M
$-217M
$-200M
$-239M
$-222M
$-202M
$-185M
Liabilities + Equity
$289M
$270M
$260M
$241M
$240M
$243M
$259M
$247M
$232M
$242M
$243M
$277M
$213M
$210M
$207M
$199M
Shares Outstanding
72,049,000
·
66,189,000
65,000,000
61,995,000
54,042,000
51,139,000
47,817,000
45,782,000
42,616,000
40,966,000
39,388,000
38,178,000
36,690,000
35,869,000
35,043,000
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
$3M
$3M
·
·
·
·
·
·
·
·
·
·
·
·
·
$1M
Stock-based Comp
$1M
$2M
$795.0K
$1M
$1M
$2M
$1M
$2M
$2M
$3M
$1M
$2M
$2M
$3M
$1M
$2M
Deferred Tax
·
·
·
·
·
·
·
$0
$0
$0
$-606.0K
$-845.0K
$963.0K
$-262.0K
$832.0K
$0
Amort. of Intangibles
$11.0K
$12.0K
$11.0K
$12.0K
$11.0K
$12.0K
$10.0K
$12.0K
$12.0K
$12.0K
$37.0K
$12.0K
$11.0K
$12.0K
$11.0K
$12.0K
Operating Cash Flow
$-2M
$-11M
$6M
$3M
$-6M
$160.0K
$-13M
$-5M
$-5M
$-10M
$34M
$-6M
$-3M
$-11M
$-7M
$-10M
CapEx
$9M
$7M
$17M
$4M
$4M
$2M
$7M
$4M
$5M
$4M
$15M
$9M
$2M
$8M
$10M
$6M
Investing Cash Flow
$-9M
$-5M
$-17M
$-4M
$-3M
$-2M
$-4M
$-4M
$-4M
$-2M
$-13M
$-8M
$-2M
$-859.0K
$-10M
$-5M
Stock Issued
$7M
$7M
$3M
$8M
$13M
$5M
$10M
$6M
$10M
$6M
$7M
$6M
$6M
$3M
$4M
$3M
Net Stock Activity
·
$7M
·
·
·
$5M
·
·
·
$6M
·
·
·
·
·
·
Financing Cash Flow
$7M
$15M
$10M
$5M
$10M
$1M
$17M
$9M
$8M
$11M
$-23M
$16M
$4M
$11M
$23M
$12M
Net Change in Cash
$-3M
$-1M
$-666.0K
$4M
$1M
$-407.0K
$538.0K
$-449.0K
$-1M
$-1M
$-1M
$2M
$-753.0K
$-780.0K
$7M
$-3M
Taxes Paid
·
·
$-22M
$0
$0
$0
·
$0
$0
$878.0K
$0
$0
$6.0K
$14.0K
$0
$0
Free Cash Flow
·
$-17M
·
·
·
$-2M
·
·
·
$-14M
·
·
·
·
·
·
Levered FCF
·
$-31M
·
·
·
$-12M
·
·
·
$-25M
·
·
·
·
·
·
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%
5.1%
·
-0.10%
-6.4%
-11.8%
·
4.8%
-2.7%
-0.84%
·
0.72%
4.3%
·
·
-1.5%
Operating Margin
9.2%
-11.6%
·
-14.4%
-20.4%
-36.3%
·
-4.8%
-20.4%
-13.0%
·
-12.4%
-17.3%
·
·
-10.6%
Net Margin
-14.9%
-39.8%
·
-40.1%
-44.8%
-57.2%
·
-22.0%
-43.8%
-33.4%
·
44.7%
-56.0%
·
·
-93.1%
Pretax Margin
-14.9%
-40.0%
·
-40.1%
-45.8%
-73.0%
·
-21.7%
-43.2%
-32.1%
·
-35.8%
-53.7%
·
·
-93.0%
EBITDA Margin
9.2%
-11.6%
·
-14.4%
-20.4%
-36.3%
·
-4.8%
-20.4%
-13.0%
·
-12.4%
-17.3%
·
·
-8.6%
ROA
-3.5%
-8.5%
·
-9.7%
-9.9%
-10.1%
·
-6.8%
-13.1%
-10.7%
·
12.9%
-12.9%
·
·
-38.7%
ROE
3.1%
7.2%
·
8.4%
8.7%
9.6%
·
7.8%
12.0%
10.7%
·
-16.0%
14.0%
·
·
42.2%
ROIC
6.2%
-7.5%
·
-17.5%
-19.0%
-21.9%
·
-6.2%
-23.0%
-13.1%
·
12.3%
-28.2%
·
·
-19.9%
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
0.1
0.1
·
0.0
0.1
0.2
·
0.3
0.2
0.3
·
0.7
0.2
·
·
0.1
Quick Ratio
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
·
·
0.1
Debt / Equity
-1.3
-1.3
·
-1.2
-1.2
-1.2
·
-1.2
-1.2
-1.3
·
-1.4
-1.1
·
·
-1.2
LT Debt / Equity
-0.2
-0.2
·
-0.2
-0.3
-0.8
·
-0.9
-0.9
-1.0
·
-1.1
-0.9
·
·
-1.0
Interest Coverage
0.4
-0.4
·
-0.7
-0.9
-1.1
·
-0.3
-1.2
-0.9
·
-0.8
-0.8
·
·
-1.1
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
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
0.3
0.2
·
·
0.4
Inventory Turnover
3.8
3.1
·
4.8
4.9
2.5
·
5.6
7.7
5.1
·
7.3
7.0
·
·
9.5
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
15.7
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
$-4.47
·
·
$-4.69
$-4.67
$-5.19
·
$-5.41
$-5.44
$-5.45
·
$-5.08
$-6.26
·
·
$-5.28
Revenue / Share
$0.88
$0.82
·
$0.93
$0.91
$0.82
·
$1.72
$1.50
$1.73
·
$1.64
$1.21
·
·
$2.07
Cash Flow / Share
·
$-0.16
·
·
·
$0.00
·
·
·
$-0.25
·
·
·
·
·
·
Cash / Share
$0.01
·
·
$0.09
$0.03
$0.01
·
$0.01
$0.01
$0.04
·
$0.10
$0.09
·
·
$0.01
EPS (TTM)
$-0.86
$-1.14
·
$-1.54
$-1.55
$-1.80
·
$-2.16
$-1.05
$-1.07
·
$-1.33
$-3.98
$-3.31
·
$-2.43
Valuasi (TTM)10
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
$220M
$209M
·
$201M
$224M
$238M
·
$291M
$279M
$257M
·
$-46M
$-43M
$-22M
·
$254M
Net Income TTM
$-60M
$-74M
·
$-88M
$-82M
$-88M
·
$-97M
$-48M
$-44M
·
$-43M
$-141M
$-116M
·
$-86M
Market Cap
$118M
·
·
$146M
$154M
$94M
·
$110M
$138M
$255M
·
$163M
$280M
·
·
$214M
Enterprise Value
$533M
·
·
$494M
$496M
$430M
·
$432M
$447M
$561M
·
$446M
$544M
·
·
$437M
P/E
-1.9
-2.8
·
-1.5
-1.6
-1.0
·
-1.1
-2.9
-5.6
·
-3.1
-1.8
-0.7
·
-2.5
P/S
0.5
·
·
0.7
0.7
0.4
·
0.4
0.5
1.0
·
-3.6
-6.6
·
·
0.8
P/B
-0.4
·
·
-0.5
-0.5
-0.3
·
-0.4
-0.6
-1.1
·
-0.8
-1.2
·
·
-1.2
P / Cash Flow
·
·
·
·
·
587.7
·
·
·
-24.8
·
·
·
·
·
·
EV / Revenue
2.4
·
·
2.5
2.2
1.8
·
1.5
1.6
2.2
·
-9.8
-12.8
·
·
1.7
Earnings Yield
-52.4%
-35.7%
·
-68.4%
-62.5%
-103.5%
·
-93.9%
-34.9%
-17.9%
·
-32.0%
-54.3%
-142.7%
·
-39.7%
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Pendapatan
$198M
·
·
$268M
·
Margin Kotor %
-0.39%
·
·
-0.22%
·
Margin Operasi %
-18.8%
·
·
-15.1%
·
Laba Bersih
$-77M
·
·
$-88M
·
EPS Dilusian
$-1.28
·
·
$-1.91
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Utang / Ekuitas
-1.2
·
·
-1.3
·
Rasio Lancar
0.1
·
·
0.3
·
Rasio Cepat
0.0
·
·
0.0
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$-23M
·
·
$-53M
·
Pemilik institusional (13F)
105 pengaju
· $34.4M 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.
Pemegang105
Nilai yang dipegang$34.4M
Posisi baru28
Posisi yang keluar16
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
28 (+2 vs Kuartal sebelumnya)
16 (+3 vs Kuartal sebelumnya)
29 (+2 vs Kuartal sebelumnya)
22 (+4 vs Kuartal sebelumnya)
+4.8M
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
19 orang dalam
· 7 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.