Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$257.8K
·
·
·
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-rata31.6%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 6, 2026
$-0.07
$-0.08
16.3%
31 Maret 2026
$-0.05
$-0.11
53.7%
31 Des. 2025
$-0.03
$-0.06
48.6%
30 Sep. 2025
$-0.05
$-0.10
52.2%
30 Juni 2025
$-0.09
$-0.10
5.5%
31 Maret 2025
$-0.10
$-0.12
18.3%
31 Des. 2024
$-0.12
$-0.16
26.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$53M
$48M
$52M
$45M
$49M
$28M
$28M
$17M
$10M
$9M
$30M
$28M
Cost of Revenue
$20M
$19M
$19M
$15M
$15M
$10M
$9M
$6M
$3M
$4M
$17M
$19M
Gross Profit
$33M
$29M
$34M
$29M
$34M
$18M
$19M
$11M
$7M
$5M
$13M
$9M
R&D Expense
$3M
$5M
$5M
$5M
$4M
$4M
$4M
$3M
$2M
$1M
$2M
$1M
SG&A Expense
$16M
$19M
$22M
$20M
$19M
$12M
$14M
$9M
$9M
$6M
$8M
$7M
Operating Expenses
$39M
$48M
$54M
$53M
$48M
$38M
$40M
$25M
$21M
$17M
$20M
$15M
Operating Income
$-6M
$-19M
$-17M
$-24M
$-14M
$-20M
$-21M
$-14M
$-14M
$-11M
$-7M
$-6M
Interest Expense
·
·
$2M
$15.0K
$10.0K
$46.0K
$8.0K
$104.0K
$136.0K
$158.0K
·
·
Interest Income
$1M
$2M
$921.0K
$157.0K
$11.0K
$241.0K
$1M
$616.0K
$0
$0
·
·
Other Non-op
$-4M
$-4M
$622.0K
$651.0K
$-372.0K
$674.0K
$1M
$-415.0K
$47.0K
$-94.0K
$2M
$-7M
Pretax Income
$-11M
$-23M
$-21M
$-23M
$-15M
$-19M
$-20M
$-15M
$-14M
$-11M
$-5M
$-13M
Income Tax
$270.0K
$252.0K
$-2M
$367.0K
$380.0K
$-8M
$-130.0K
$-4M
$-156.0K
$64.0K
$25.0K
$4M
Net Income
$-11M
$-23M
$-19M
$-23M
$-15M
$-12M
$-20M
$63M
$-5M
$-12M
$-5M
$-17M
EPS (Basic)
$-0.27
$-0.66
$-0.54
$-0.67
$-0.44
$-0.35
$-0.58
$1.89
$-0.16
$-0.14
$0.34
$-1.03
EPS (Diluted)
·
·
$-0.54
$-0.67
$-0.44
$-0.35
$-0.58
$1.83
$-0.17
$-0.15
$0.24
$-1.03
Shares (Basic)
41,095,000
35,542,000
34,622,000
34,516,000
34,332,000
34,212,000
34,069,000
33,185,000
31,420,000
27,433,000
24,333,000
17,756,000
Shares (Diluted)
·
·
34,622,000
34,516,000
34,332,000
34,212,000
34,069,000
34,366,000
31,427,000
27,449,000
27,747,000
17,756,000
EBITDA
$-6M
$-18M
$-17M
$-23M
$-14M
$-19M
$-20M
$-13M
$-5M
$-3M
·
·
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$32M
$32M
$44M
$10M
$31M
$42M
$59M
$17M
$10M
$14M
$12M
$6M
Short-term Investments
·
·
·
·
·
$40M
$57M
$62M
$0
·
·
·
Receivables
$17M
$15M
$14M
$11M
$13M
$8M
$8M
$5M
$5M
$5M
$3M
$2M
Inventory
$9M
$8M
$10M
$12M
$7M
$4M
$5M
$5M
$4M
$6M
$6M
$6M
Prepaid Expense
$1M
$2M
$3M
$3M
$2M
$3M
$3M
$1M
$433.0K
$413.0K
$516.0K
$804.0K
Current Assets
$58M
$56M
$70M
$43M
$61M
$66M
$77M
$90M
$23M
$27M
$22M
$15M
PP&E (Net)
$2M
$2M
$2M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$7M
$7M
PP&E (Gross)
$7M
$5M
$5M
$11M
$11M
$11M
$11M
$12M
$12M
$14M
$14M
$13M
Accum. Depreciation
$4M
$4M
$4M
$5M
$5M
$5M
$4M
$6M
$6M
$7M
$7M
$-6M
Goodwill
·
·
·
·
·
·
·
$185.0K
$185.0K
$185.0K
$185.0K
·
Intangibles
·
·
·
·
·
·
·
$191.0K
$67.0K
$215.0K
$323.0K
$431.0K
Other Non-current Assets
$2M
$2M
$2M
$1M
$1M
$807.0K
$391.0K
$41.0K
$67.0K
$103.0K
$430.0K
$415.0K
Total Assets
$67M
$65M
$79M
$52M
$69M
$74M
$85M
$96M
$31M
$35M
$31M
$25M
Accounts Payable
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$1M
$2M
Accrued Liabilities
$8M
$8M
$10M
$9M
$10M
$7M
$9M
$6M
$214.0K
$3M
$2M
$2M
Current Liabilities
$12M
$11M
$13M
$12M
$13M
$9M
$12M
$9M
$6M
$5M
$4M
$4M
Capital Leases
$4M
$4M
$5M
$470.0K
$0
$129.0K
$235.0K
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
$0
$368.0K
$564.0K
$564.0K
·
Other Non-current Liabilities
$347.0K
$259.0K
$198.0K
$181.0K
$166.0K
$166.0K
$114.0K
$0
$100.0K
·
·
·
Total Liabilities
$52M
$51M
$52M
$14M
$15M
$10M
$13M
$9M
$9M
$9M
$8M
$20M
Long-term Debt
$38M
$38M
·
$0
·
·
·
$0
$3M
$3M
$140.0K
·
Total Debt
$35M
$34M
$33M
·
·
·
·
$0
$3M
$3M
·
·
Common Stock
$42.0K
$38.0K
$35.0K
$35.0K
$34.0K
$34.0K
$34.0K
$34.0K
$33.0K
$31.0K
$27.0K
$18.0K
Paid-in Capital
$104M
$92M
$81M
$73M
$66M
$61M
$57M
$53M
$50M
$50M
$43M
$29M
Retained Earnings
$-89M
$-78M
$-54M
$-36M
$-13M
$3M
$15M
$34M
$-28M
$-23M
$-19M
$-28M
Stockholders' Equity
$15M
$14M
$27M
$38M
$54M
$64M
$71M
$87M
$22M
$26M
$23M
$2M
Liabilities + Equity
$67M
$65M
$79M
$52M
$69M
$74M
$85M
$96M
$31M
$35M
$31M
$25M
Shares Outstanding
41,785,946
37,793,886
34,643,888
34,597,822
34,409,912
34,289,222
34,169,952
33,704,525
32,878,091
30,859,753
27,051,172
17,852,330
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$655.0K
$599.0K
$692.0K
$890.0K
$903.0K
$887.0K
$754.0K
$669.0K
$696.0K
$734.0K
$812.0K
$876.0K
Stock-based Comp
$2M
$4M
$5M
$7M
$5M
$4M
$4M
$2M
$871.0K
$809.0K
$575.0K
$388.0K
Deferred Tax
·
$-4M
$-4M
$-5M
$-3M
$-1M
$-5M
$-164.0K
$1M
$-3M
$-25.0K
$4M
Amort. of Intangibles
·
·
·
·
·
·
·
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
Other Non-cash
$554.0K
$5M
$12M
$417.0K
$2M
$-8M
$2M
$-14M
$-13.0K
$-455.0K
·
·
Operating Cash Flow
$-8M
$-18M
$-5M
$-20M
$-10M
$-16M
$-18M
$-21M
$-4M
$-3M
$-6M
$-417.0K
CapEx
$1M
$722.0K
$533.0K
$1M
$723.0K
$581.0K
$1M
$363.0K
$624.0K
$286.0K
$421.0K
$630.0K
Investing Cash Flow
$-1M
$-722.0K
$7M
$-1M
$-723.0K
$-581.0K
$61M
$29M
$-624.0K
$-286.0K
$-921.0K
$-630.0K
Debt Issued
·
$0
$43M
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$0
$43M
·
·
·
$0
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
$0
$0
$6M
$12M
$0
Net Stock Activity
·
·
·
·
·
·
·
$0
$0
$6M
·
·
Financing Cash Flow
$10M
$7M
$32M
$217.0K
$24.0K
$-73.0K
$147.0K
$-2M
$-239.0K
$6M
$13M
$-1M
Net Change in Cash
$-1.0K
$-12M
$33M
$-21M
$-11M
$-17M
$42M
$6M
$-5M
$3M
$6M
$-2M
Taxes Paid
$258.0K
$382.0K
$329.0K
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-9M
$-19M
$-6M
$-21M
$-11M
$-17M
$-20M
$-21M
$-4M
$-3M
·
·
Levered FCF
·
·
$-8M
$-21M
$-11M
$-17M
$-20M
$-21M
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
62.5%
61.0%
64.5%
65.5%
69.3%
63.2%
67.6%
64.7%
50.8%
48.9%
·
·
Operating Margin
-12.2%
-39.2%
-33.0%
-52.9%
-29.8%
-72.5%
-73.9%
-81.5%
-13.5%
-10.3%
·
·
Net Margin
-21.2%
-48.8%
-35.8%
-52.1%
-31.3%
-42.9%
-69.8%
-56.9%
-13.0%
-10.8%
·
·
Pretax Margin
-20.5%
-48.4%
-40.6%
-51.5%
-30.6%
-70.0%
-70.2%
-79.5%
-13.4%
-10.6%
·
·
EBITDA Margin
-11.0%
-37.9%
-31.6%
-50.9%
-27.9%
-69.3%
-71.2%
-77.5%
-11.8%
-8.3%
·
·
ROA
-17.0%
-32.6%
-28.6%
-38.5%
-21.2%
-15.0%
-22.3%
-9.1%
-15.3%
-11.9%
·
·
ROE
-78.0%
-114.7%
-58.2%
-50.8%
-25.8%
-17.7%
-26.2%
-10.7%
-22.7%
-16.9%
·
·
ROIC
-13.4%
-39.6%
-25.5%
-63.7%
-27.6%
-19.3%
-29.1%
-11.1%
-20.7%
-13.2%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.0
5.3
5.5
3.6
4.6
7.2
6.2
11.6
3.8
5.0
·
·
Quick Ratio
4.1
4.4
4.5
1.8
3.3
9.8
5.4
10.8
2.5
3.6
·
·
Debt / Equity
2.4
2.4
1.2
·
·
·
·
0.0
0.1
0.1
·
·
LT Debt / Equity
2.4
2.4
1.2
·
·
·
·
0.0
0.1
0.1
·
·
Interest Coverage
·
·
-7.0
-1570.8
-1444.8
-436.6
-2608.6
-130.8
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
0.7
0.8
0.7
0.7
0.3
0.3
0.2
1.2
1.1
·
·
Inventory Turnover
2.4
2.1
1.7
1.7
2.8
2.2
2.3
1.0
3.0
3.1
·
·
Receivables Turnover
3.3
3.3
4.3
3.8
4.5
3.4
4.3
3.6
8.1
9.6
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.35
$0.38
$0.77
$1.09
$1.56
$1.86
$2.09
$2.60
$0.67
$0.85
·
·
Revenue / Share
·
·
$1.51
$1.29
$1.41
·
$0.83
$0.49
$1.24
$1.33
·
·
Cash Flow / Share
·
·
$-0.15
$-0.59
$-0.30
·
$-0.54
$-0.61
$-0.12
$-0.10
·
·
Cash / Share
$0.76
$0.84
$1.26
$0.29
$0.90
$1.22
$1.72
$0.49
$0.30
$0.47
·
·
EPS (TTM)
$-0.57
$-0.57
$-0.54
$-0.67
$-0.44
$-0.35
$-0.58
$1.83
$-0.17
$-0.15
$0.24
$-1.03
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
9.9%
-8.1%
17.6%
-8.3%
75.1%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.9%
-0.29%
23.6%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$53M
$48M
$52M
$45M
$49M
$28M
$28M
$17M
$10M
$9M
$30M
$28M
Net Income TTM
$-11M
$-23M
$-19M
$-23M
$-15M
$-12M
$-20M
$63M
$-5M
$-12M
$-5M
$-17M
Market Cap
$146M
$60M
$91M
$81M
$441M
$247M
$289M
·
·
·
·
·
Enterprise Value
$149M
$62M
$80M
·
·
·
·
·
·
·
·
·
P/E
-6.1
-2.8
-4.9
-3.5
-29.1
-20.6
-14.6
·
·
·
·
·
P/S
2.8
1.2
1.7
1.8
9.1
8.9
10.2
·
·
·
·
·
P/B
10.1
4.2
3.4
2.2
8.2
3.9
4.1
·
·
·
·
·
P / Tangible Book
10.1
4.2
3.4
2.2
8.2
3.9
·
·
·
·
·
·
P / Cash Flow
-18.3
-3.3
-17.3
-4.0
-42.2
-15.4
-15.6
·
·
·
·
·
P / FCF
-16.0
-3.2
-15.7
-3.8
-39.5
-14.8
-14.6
·
·
·
·
·
EV / EBITDA
-25.8
-3.4
-4.8
·
·
·
·
·
·
·
·
·
EV / FCF
-16.4
-3.3
-13.9
·
·
·
·
·
·
·
·
·
EV / Revenue
2.8
1.3
1.5
·
·
·
·
·
·
·
·
·
Earnings Yield
-16.3%
-36.1%
-20.6%
-28.6%
-3.4%
-4.9%
-6.9%
·
·
·
·
·
Laporan Laba Rugi18
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$14M
$12M
$19M
$13M
$11M
$9M
$14M
$11M
$12M
$10M
$12M
$14M
$12M
$13M
$9M
$10M
Cost of Revenue
$5M
$5M
$7M
$5M
$4M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
$5M
$4M
$3M
$3M
Gross Profit
$9M
$8M
$12M
$8M
$7M
$6M
$9M
$7M
$7M
$6M
$8M
$9M
$8M
$8M
$6M
$7M
R&D Expense
$793.0K
$765.0K
$944.0K
$801.0K
$824.0K
$804.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
SG&A Expense
$5M
$4M
$5M
$4M
$4M
$3M
$5M
$4M
$5M
$5M
$5M
$5M
$5M
$6M
$5M
$5M
Operating Expenses
$11M
$9M
$12M
$9M
$10M
$9M
$12M
$11M
$13M
$13M
$13M
$13M
$13M
$14M
$12M
$13M
Operating Income
$-2M
$-911.0K
$11.0K
$-832.0K
$-3M
$-3M
$-3M
$-4M
$-6M
$-7M
$-5M
$-1M
$-6M
$-6M
$-6M
$-6M
Interest Expense
·
·
·
·
·
·
·
·
$1M
$1M
$585.0K
$543.0K
$234.0K
$3.0K
$1.0K
$3.0K
Interest Income
$250.0K
$244.0K
$234.0K
$292.0K
$278.0K
$304.0K
$294.0K
$378.0K
$439.0K
$495.0K
$248.0K
$179.0K
$51.0K
$64.0K
$73.0K
$18.0K
Other Non-op
$-1M
$-1M
$-3M
$-1M
$-1M
$-1M
$-3M
$-1M
$-1.0K
$-21.0K
$-19.0K
$282.0K
$-188.0K
$19.0K
$37.0K
$622.0K
Pretax Income
$-3M
$-2M
$-1M
$-2M
$-4M
$-4M
$-5M
$-5M
$-7M
$-8M
$-5M
$-953.0K
$-6M
$-6M
$-6M
$-5M
Income Tax
$124.0K
$143.0K
$94.0K
$78.0K
$49.0K
$49.0K
$89.0K
$60.0K
$50.0K
$53.0K
$-318.0K
$66.0K
$-2M
$151.0K
$50.0K
$96.0K
Net Income
$-3M
$-2M
$-1M
$-2M
$-4M
$-4M
$-5M
$-5M
$-7M
$-8M
$-5M
$-994.0K
$-3M
$-6M
$-6M
$-5M
EPS (Basic)
$-0.07
$-0.05
$-0.03
$-0.05
$-0.09
$-0.10
$-0.11
$-0.14
$-0.19
$-0.22
$-0.13
$-0.03
$-0.10
$-0.17
$-0.17
$-0.16
EPS (Diluted)
·
·
·
·
·
·
·
·
$-0.19
$-0.22
$-0.13
$-0.03
$-0.10
$-0.17
$-0.17
$-0.16
Shares (Basic)
43,850,000
43,742,000
·
40,748,000
40,729,000
40,729,000
·
34,644,000
34,644,000
34,644,000
34,642,000
34,603,000
34,598,000
·
34,569,000
34,464,000
Shares (Diluted)
·
·
·
·
·
·
·
·
34,644,000
34,644,000
34,642,000
34,603,000
34,598,000
·
34,569,000
34,464,000
EBITDA
$-2M
$-709.0K
·
$-832.0K
$-3M
$-3M
·
$-4M
$-6M
$-6M
$-5M
$-1M
$-5M
·
$-6M
$-6M
Neraca24
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$28M
$31M
$32M
$25M
$29M
$31M
$32M
$28M
$33M
$37M
$22M
$18M
$16M
$10M
$15M
$20M
Receivables
$14M
$13M
$17M
$13M
$11M
$12M
$15M
$13M
$13M
$12M
$13M
$12M
$10M
$11M
$9M
$10M
Inventory
$11M
$10M
$9M
$9M
$8M
$8M
$8M
$9M
$9M
$10M
$11M
$11M
$11M
$12M
$12M
$10M
Prepaid Expense
$1M
$1M
$1M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
Current Assets
$53M
$55M
$58M
$49M
$50M
$52M
$56M
$52M
$57M
$62M
$50M
$53M
$53M
$43M
$46M
$51M
PP&E (Net)
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$7M
$7M
$7M
PP&E (Gross)
·
·
$7M
·
·
·
$5M
·
·
·
$5M
$5M
$5M
$11M
·
·
Accum. Depreciation
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$4M
$3M
$5M
$5M
$5M
Other Non-current Assets
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
Total Assets
$61M
$63M
$67M
$57M
$58M
$60M
$65M
$61M
$65M
$71M
$59M
$62M
$57M
$52M
$55M
$59M
Accounts Payable
$2M
$3M
$3M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$2M
$3M
$2M
$3M
$2M
$3M
Accrued Liabilities
$7M
$6M
$8M
$7M
$7M
$7M
$8M
$7M
·
·
·
·
·
·
·
·
Current Liabilities
$9M
$9M
$12M
$11M
$11M
$10M
$11M
$10M
$11M
$11M
$10M
$19M
$19M
$12M
$11M
$11M
Capital Leases
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$448.0K
$470.0K
$454.0K
$514.0K
Other Non-current Liabilities
$336.0K
$339.0K
$347.0K
$293.0K
$292.0K
$270.0K
$259.0K
$201.0K
$192.0K
$194.0K
$181.0K
$185.0K
$185.0K
$181.0K
$133.0K
$142.0K
Total Liabilities
$50M
$50M
$52M
$51M
$51M
$50M
$51M
$50M
$50M
$50M
$26M
$26M
$21M
$14M
$13M
$13M
Long-term Debt
$38M
$38M
$38M
$38M
$38M
$38M
·
$38M
·
·
·
$9M
$9M
·
·
·
Total Debt
$35M
$35M
·
$35M
$34M
$34M
·
$34M
$34M
$33M
$9M
$9M
$9M
·
·
·
Common Stock
$42.0K
$42.0K
$42.0K
$38.0K
$38.0K
$38.0K
$38.0K
$35.0K
$35.0K
$35.0K
$35.0K
$35.0K
$35.0K
$35.0K
$35.0K
$34.0K
Paid-in Capital
$105M
$104M
$104M
$94M
$93M
$93M
$92M
$84M
$83M
$82M
$78M
$77M
$75M
$73M
$72M
$70M
Retained Earnings
$-94M
$-91M
$-89M
$-88M
$-86M
$-82M
$-78M
$-73M
$-69M
$-62M
$-45M
$-40M
$-39M
$-36M
$-30M
$-24M
Stockholders' Equity
$11M
$13M
$15M
$6M
$7M
$11M
$14M
$11M
$15M
$20M
$33M
$37M
$36M
$38M
$42M
$46M
Liabilities + Equity
$61M
$63M
$67M
$57M
$58M
$60M
$65M
$61M
$65M
$71M
$59M
$62M
$57M
$52M
$55M
$59M
Shares Outstanding
42,116,330
41,868,436
41,785,946
37,819,478
37,793,886
37,793,886
37,793,886
34,643,926
34,643,926
34,643,926
34,643,855
34,628,517
34,597,822
34,597,822
34,588,398
34,493,085
Arus Kas14
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$196.0K
$202.0K
$221.0K
$164.0K
$132.0K
$138.0K
$142.0K
$144.0K
$156.0K
$157.0K
$186.0K
$151.0K
$203.0K
$202.0K
$216.0K
$247.0K
Stock-based Comp
$1M
$312.0K
$500.0K
$530.0K
$520.0K
$451.0K
$838.0K
$997.0K
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
Restructuring
·
·
·
·
·
·
$600.0K
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$1M
·
·
·
$3M
·
·
·
$-50.0K
·
·
$32.0K
·
·
·
Operating Cash Flow
$-3M
$-572.0K
$-3M
$-4M
$-1M
$-702.0K
$-3M
$-4M
$-4M
$-6M
$4M
$-5M
$-2M
$-5M
$-5M
$-6M
CapEx
$66.0K
$60.0K
$275.0K
$519.0K
$265.0K
$55.0K
$245.0K
$153.0K
$289.0K
$35.0K
$174.0K
$156.0K
$110.0K
$142.0K
$188.0K
$401.0K
Investing Cash Flow
$-66.0K
$-60.0K
$-275.0K
$-519.0K
$-265.0K
$-55.0K
$-245.0K
$-153.0K
$-289.0K
$-35.0K
$-174.0K
$7M
$-110.0K
$-142.0K
$-188.0K
$-401.0K
Debt Issued
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$9M
$0
$0
$0
Net Debt Issued
·
·
·
·
·
·
·
·
·
$0
·
·
$9M
·
·
·
Financing Cash Flow
$-5.0K
$83.0K
$9M
$45.0K
$25.0K
$25.0K
$7M
$-5.0K
$-5.0K
$-5.0K
$164.0K
$46.0K
$8M
$-10.0K
$127.0K
$2.0K
Net Change in Cash
$-4M
$-603.0K
$7M
$-4M
$-2M
$-730.0K
$4M
$-5M
$-5M
$-6M
$4M
$2M
$6M
$-5M
$-5M
$-6M
Taxes Paid
$166.0K
$0
$178.0K
$4.0K
$75.0K
$1.0K
$171.0K
$31.0K
$174.0K
$6.0K
·
·
·
·
·
·
Free Cash Flow
·
$-632.0K
·
·
·
$-757.0K
·
·
·
$-6M
·
·
$-2M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-8M
·
·
$-2M
·
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Gross Margin
63.9%
63.4%
·
64.4%
62.3%
60.1%
·
60.5%
61.7%
58.1%
66.6%
68.4%
62.4%
·
63.2%
67.2%
Operating Margin
-13.0%
-7.3%
·
-6.5%
-22.6%
-32.4%
·
-31.6%
-45.7%
-64.6%
-38.7%
-9.1%
-46.2%
·
-63.4%
-58.1%
Net Margin
-23.4%
-16.9%
·
-15.4%
-33.2%
-44.0%
·
-40.9%
-54.0%
-74.0%
-38.6%
-7.3%
-28.7%
·
-63.2%
-52.7%
Pretax Margin
-21.2%
-16.0%
·
-14.6%
-32.4%
-43.7%
·
-40.6%
-53.8%
-73.6%
-41.7%
-7.0%
-47.8%
·
-63.0%
-52.0%
EBITDA Margin
-13.0%
-5.7%
·
-6.5%
-22.6%
-30.9%
·
-31.6%
-45.7%
-63.0%
-38.7%
-9.1%
-44.5%
·
-63.4%
-58.1%
ROA
-5.4%
-3.4%
·
-3.4%
-6.1%
-6.3%
·
-7.8%
-10.3%
-11.9%
-8.1%
-1.6%
-5.8%
·
-9.4%
-8.4%
ROE
-36.2%
-18.1%
·
-23.5%
-34.4%
-27.0%
·
-21.2%
-25.5%
-26.9%
-12.3%
-2.4%
-8.1%
·
-12.0%
-10.5%
ROIC
-4.1%
-2.0%
·
-2.1%
-6.3%
-6.9%
·
-8.2%
-11.6%
-12.4%
-10.2%
-2.9%
-7.6%
·
-13.9%
-13.2%
Likuiditas & Solvabilitas5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Current Ratio
5.7
5.8
·
4.4
4.7
5.5
·
5.5
5.3
5.9
4.9
2.8
2.8
·
4.1
4.5
Quick Ratio
4.4
4.6
·
3.5
3.8
4.5
·
4.3
4.3
4.7
3.4
1.6
1.4
·
2.1
2.7
Debt / Equity
3.3
2.7
·
5.9
4.7
3.2
·
3.1
2.3
1.6
0.3
0.2
0.2
·
·
·
LT Debt / Equity
3.3
2.7
·
5.9
4.7
3.2
·
3.1
2.3
1.6
0.3
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
-3.9
-4.7
-7.9
-2.3
-24.0
·
-5782.0
-1992.0
Efisiensi3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
0.1
·
0.2
0.2
0.2
0.2
0.2
0.2
·
0.1
0.2
Inventory Turnover
0.5
0.5
·
0.5
0.5
0.4
·
0.4
0.5
0.4
0.3
0.4
0.5
·
0.4
0.5
Receivables Turnover
1.1
1.0
·
1.0
0.9
0.8
·
0.9
1.0
0.9
1.1
1.2
1.1
·
0.9
1.1
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
$0.25
$0.31
·
$0.15
$0.19
$0.28
·
$0.32
$0.43
$0.58
$0.96
$1.06
$1.04
·
$1.21
$1.33
Revenue / Share
·
·
·
·
·
·
·
·
$0.35
$0.30
$0.35
$0.39
$0.35
·
$0.26
$0.30
Cash Flow / Share
·
·
·
·
·
·
·
·
·
$-0.18
·
·
$-0.05
·
·
·
Cash / Share
$0.66
$0.74
·
$0.66
$0.78
$0.82
·
$0.81
$0.94
$1.08
$0.64
$0.53
$0.47
·
$0.43
$0.58
EPS (TTM)
·
·
·
·
·
·
·
·
·
·
$-0.43
$-0.47
$-0.60
·
$-0.56
$-0.51
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
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$58M
$56M
·
$48M
$47M
$47M
·
·
·
·
$50M
$47M
$44M
·
$49M
$51M
Net Income TTM
$-9M
$-9M
·
$-15M
$-17M
$-20M
·
·
·
·
$-15M
$-16M
$-21M
·
$-19M
$-18M
Market Cap
$189M
$154M
·
$81M
$85M
$52M
·
$43M
$46M
$47M
$111M
$174M
$100M
·
$155M
$202M
Enterprise Value
$197M
$158M
·
$90M
$90M
$55M
·
$49M
$47M
$43M
$98M
$165M
$92M
·
·
·
P/E
·
·
·
·
·
·
·
·
·
·
-7.4
-10.7
-4.8
·
-8.0
-11.5
P/S
3.2
2.8
·
1.7
1.8
1.1
·
·
·
·
2.2
3.7
2.3
·
3.2
3.9
P/B
17.7
12.0
·
13.8
11.7
4.9
·
3.9
3.1
2.3
3.3
4.8
2.8
·
3.7
4.4
P / Tangible Book
17.7
12.0
·
13.8
11.7
4.9
·
3.9
3.1
2.3
3.3
4.8
2.8
·
3.7
4.4
P / Cash Flow
·
-270.1
·
·
·
-73.8
·
·
·
-7.4
·
·
-53.0
·
·
·
EV / Revenue
3.4
2.8
·
1.9
1.9
1.2
·
·
·
·
1.9
3.5
2.1
·
·
·
Earnings Yield
·
·
·
·
·
·
·
·
·
·
-13.4%
-9.3%
-20.8%
·
-12.5%
-8.7%
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
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$53M
$48M
$52M
$45M
$49M
Margin Kotor %
62.5%
61.0%
64.5%
65.5%
69.3%
Margin Operasi %
-12.2%
-39.2%
-33.0%
-52.9%
-29.8%
Laba Bersih
$-11M
$-23M
$-19M
$-23M
$-15M
EPS Dilusian
·
·
$-0.54
$-0.67
$-0.44
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
2.4
2.4
1.2
·
·
Rasio Lancar
5.0
5.3
5.5
3.6
4.6
Rasio Cepat
4.1
4.4
4.5
1.8
3.3
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-9M
$-19M
$-6M
$-21M
$-11M
Pemilik institusional (13F)
68 pengaju
· $99.4M 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.
Pemegang68
Nilai yang dipegang$99.4M
Posisi baru10
Posisi yang keluar10
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
10 (-5 vs Kuartal sebelumnya)
10 (+5 vs Kuartal sebelumnya)
21 (-3 vs Kuartal sebelumnya)
24 (+8 vs Kuartal sebelumnya)
+386K
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.
ACMI Corporation (f/k/a Circon Corporation, “ACMI”), American Cystoscope Makers, Inc. (f/k/a Circon Holdings Corporation, “Holdings”), Fox Paine Capital Fund, L.P. (“FPCF”), Fox Paine & Company, LLC (“Fox Paine”), Fox Paine Capital, LLC (“FPC”)
×2 pengajuan
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
34 orang dalam
· 10 pejabat · 17 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.