ARAY Accuray Incorporated - Common Stock
$0,30
Harga · Mei 20, 2026
Fundamental per Mei 6, 2026
Rentang 52M
$0–$2
3% of range
Peringkat Analis
STRONG BUY
8 analysts
Target Harga
$0
+15% upside
P/E (TTM)
-68.5
ROE
—
Margin Laba Bersih
-0.35%
ARAY Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$0.30
Kapitalisasi Pasar
—
P/E (TTM)
-68.5
EPS (TTM)
$-0.02
Pendapatan (TTM)
$459M
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$0 – $2
ARAY Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$459M
2016-06-30
→
2025-06-30
EPS
$-0.02
2018-06-30
→
2025-06-30
Arus Kas Bebas
$-1M
2016-06-30
→
2025-06-30
Margin
-0.35%
2016-06-30
→
2025-06-30
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
ARAY
Median Rekan
P/E (TTM)
-68.5
55.7
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
ARAY
Median Rekan
Gross Margin (Margin Kotor)
32.0%
66.4%
Operating Margin (Margin Operasi)
1.7%
—
Net Profit Margin (Margin Laba Bersih)
-0.35%
-28.1%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
ARAY
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
ARAY
Median Rekan
Revenue YoY (Pendapatan YoY)
2.7%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
2.2%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
3.7%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
ARAY
Median Rekan
ARAY Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
8 analis
- Beli Kuat 4 50,0%
- Beli 3 37,5%
- Tahan 1 12,5%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
1 analis · 2026-05-15
Rendah
$0.35
Tinggi
$0.35
Target median
$0.35
+15,2%
Target rata-rata
$0.35
+15,2%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.02%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.09 | $-0.05 | -0.04% |
| 31 Des. 2025 | $-0.11 | $-0.11 | 0.00% |
| 30 Sep. 2025 | $-0.14 | $-0.06 | -0.08% |
| 30 Juni 2025 | $0.00 | $0.02 | -0.02% |
| 31 Maret 2025 | $-0.01 | $-0.05 | 0.04% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| ARAY | — | -68.5 | 2.7% | -0.35% | — | 32.0% |
| ECOR | $36M | -2.7 | 27.2% | -43.6% | 4686.6% | 86.8% |
| BEAT | — | — | — | — | — | — |
| PAVM | $6M | -1.2 | -97.6% | 564.8% | 2.2% | — |
| NMTC | — | -9.9 | 163.5% | — | — | — |
| CTSO | — | -4.9 | 4.1% | — | — | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 18
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $459M | $447M | $448M | $430M | $396M | $383M | $419M | $405M | $383M | $399M | $380M | $369M | |
| Cost of Revenue | $312M | $304M | $294M | $270M | $237M | $233M | $256M | $243M | $242M | $240M | $234M | $227M | |
| Gross Profit | $147M | $143M | $154M | $160M | $160M | $150M | $163M | $162M | $141M | $159M | $145M | $143M | |
| R&D Expense | $48M | $50M | $57M | $58M | $53M | $50M | $56M | $57M | $50M | $57M | $56M | $54M | |
| SG&A Expense | $48M | $50M | $48M | $44M | $42M | $40M | $50M | $48M | $44M | $50M | $46M | $45M | |
| Operating Expenses | $139M | $142M | $152M | $152M | $137M | $137M | $162M | $165M | $151M | $164M | $165M | $161M | |
| Operating Income | $8M | $504.0K | $2M | $8M | $22M | $13M | $583.0K | $-4M | $-10M | $-5M | $-19M | $-18M | |
| Interest Expense | $13M | $12M | $11M | $8M | $17M | $18M | $15M | $15M | · | · | · | · | |
| Interest Income | $1M | $1M | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $559.0K | $-3M | $-1M | $-2M | $-28M | $-7M | $-15M | $-19M | $-19M | $-18M | $-19M | $162.0K | |
| Pretax Income | $1M | $-12M | $-7M | $-2M | $-5M | $6M | $-14M | $-23M | $-29M | $-23M | $-38M | $-32M | |
| Income Tax | $3M | $4M | $2M | $3M | $2M | $2M | $2M | $878.0K | $1M | $2M | $2M | $3M | |
| Net Income | $-2M | $-16M | $-9M | $-5M | $-6M | $4M | $-16M | $-24M | $-30M | $-26M | $-40M | $-35M | |
| EPS (Basic) | $-0.02 | $-0.16 | $-0.10 | $-0.06 | $-0.07 | $0.04 | $-0.19 | $-0.28 | · | · | · | · | |
| EPS (Diluted) | $-0.02 | $-0.16 | $-0.10 | $-0.06 | $-0.07 | $0.04 | $-0.19 | $-0.28 | · | · | · | · | |
| Shares (Basic) | 102,768,000 | 98,272,000 | 94,884,000 | 92,095,000 | 92,031,000 | 89,874,000 | 87,465,000 | 84,893,000 | · | · | · | · | |
| Shares (Diluted) | 102,768,000 | 98,272,000 | 94,884,000 | 92,095,000 | 92,031,000 | 90,623,000 | 87,465,000 | 84,893,000 | · | · | · | · | |
| EBITDA | $14M | $6M | $7M | $14M | $29M | $20M | $11M | $6M | $8M | $13M | $324.0K | $2M |
Neraca 30
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $57M | $69M | $89M | $89M | $116M | $108M | $77M | $83M | $72M | $120M | $80M | $92M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $24M | $47M | $64M | $80M | |
| Receivables | $83M | $92M | $75M | $94M | $85M | $91M | $112M | $66M | $73M | $57M | · | · | |
| Inventory | $141M | $138M | $145M | $142M | $126M | $134M | $121M | $109M | $105M | $116M | $106M | $88M | |
| Prepaid Expense | $34M | $23M | $28M | $24M | $22M | $21M | $24M | $16M | $19M | $16M | $16M | $18M | |
| Other Current Assets | $2M | $4M | $2M | $4M | · | · | · | · | · | · | · | · | |
| Current Assets | $317M | $323M | $338M | $351M | $353M | $357M | $344M | $284M | $309M | $362M | $354M | $364M | |
| PP&E (Net) | $29M | $25M | $21M | $13M | $12M | $15M | $17M | $24M | $23M | $28M | $32M | $34M | |
| PP&E (Gross) | $107M | $98M | $99M | $92M | $91M | $100M | $98M | $104M | $103M | $100M | $102M | $97M | |
| Accum. Depreciation | $78M | $74M | $79M | $79M | $78M | $85M | $81M | $80M | $80M | $72M | $70M | $63M | |
| Goodwill | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | |
| Intangibles | $15.0K | $59.0K | $210.0K | $250.0K | $435.0K | $663.0K | $679.0K | $821.0K | $964.0K | $8M | $16M | $24M | |
| Other Non-current Assets | $24M | $18M | $20M | $19M | $17M | $16M | $17M | $12M | $15M | $11M | $5M | $12M | |
| Total Assets | $470M | $469M | $479M | $473M | $480M | $491M | $438M | $379M | $406M | $469M | $467M | $495M | |
| Accounts Payable | $34M | $50M | $34M | $31M | $19M | $23M | $30M | $20M | $17M | $15M | $13M | $16M | |
| Short-term Debt | $13M | $8M | $6M | $9M | $4M | · | · | · | · | · | · | · | |
| Current Liabilities | $193M | $195M | $199M | $209M | $192M | $182M | $192M | $169M | $284M | $210M | $170M | $185M | |
| Capital Leases | $32M | $32M | $24M | $10M | $17M | $24M | · | · | · | · | · | · | |
| Other Non-current Liabilities | $5M | $7M | $5M | $4M | $8M | $7M | $10M | $9M | $10M | $11M | $11M | $7M | |
| Total Liabilities | $389M | $424M | $426M | $420M | $411M | $427M | $388M | $330M | $360M | $409M | $391M | $397M | |
| Long-term Debt | $137M | $172M | $177M | $180M | $174M | $189M | $160M | $131M | $165M | $210M | $203M | $196M | |
| Total Debt | · | $180M | $183M | $189M | $178M | $189M | $160M | $131M | $165M | $210M | · | · | |
| Common Stock | $113.0K | $100.0K | $97.0K | $94.0K | $91.0K | $91.0K | $89.0K | $86.0K | $84.0K | $81.0K | $79.0K | $77.0K | |
| Paid-in Capital | $602M | $567M | · | · | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-519M | $-518M | $-502M | $-493M | $-488M | $-482M | $-486M | $-474M | $-450M | $-421M | $-395M | $-355M | |
| Treasury Stock | $14M | $14M | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $-2M | $-4M | $422.0K | $2M | $2M | $-484.0K | $-10.0K | $1M | $-52.0K | $-960.0K | $-426.0K | $2M | |
| Stockholders' Equity | $81M | $45M | $54M | $53M | $69M | $64M | $50M | $49M | $47M | $60M | $76M | $99M | |
| Liabilities + Equity | $470M | $469M | $479M | $473M | $480M | $491M | $438M | $379M | $406M | $469M | $467M | $495M | |
| Shares Outstanding | 112,643,852 | 100,194,932 | 96,535,000 | 93,500,000 | 90,822,000 | 91,178,000 | 88,521,511 | 86,129,256 | 83,739,804 | 81,378,208 | 79,477,838 | 77,178,365 |
Arus Kas 18
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $6M | $5M | $6M | $6M | $8M | $10M | $10M | $18M | $18M | $19M | $21M | |
| Stock-based Comp | $10M | $9M | $10M | $11M | $9M | $8M | $11M | $12M | $14M | $13M | $14M | $11M | |
| Deferred Tax | $156.0K | $1M | $456.0K | $2M | $-114.0K | $353.0K | $-86.0K | $30.0K | $-268.0K | $-404.0K | $664.0K | $92.0K | |
| Amort. of Intangibles | · | $200.0K | $200.0K | $100.0K | $200.0K | $200.0K | $100.0K | $100.0K | $8M | $8M | $8M | $8M | |
| Restructuring | · | $3M | $3M | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-12M | $-13M | $10M | $-15M | $29M | $-21M | $-34M | $20M | · | $29M | $-11M | · | |
| Operating Cash Flow | $3M | $-12M | $16M | $-2M | $39M | $-1M | $-30M | $18M | $-380.0K | $31M | $-14M | $346.0K | |
| CapEx | $4M | $4M | $13M | $5M | $2M | $4M | $4M | $6M | $5M | $8M | $10M | $12M | |
| Investing Cash Flow | $-9M | $-4M | $-13M | $-5M | $-2M | $-4M | $-4M | $18M | $18M | $8M | $4M | · | |
| Net Debt Issued | · | · | $0 | $0 | $-116M | · | · | · | · | · | · | · | |
| Stock Issued | $2M | $2M | $2M | $4M | $3M | · | · | · | · | $4M | $7M | $9M | |
| Stock Repurchased | · | · | $0 | $0 | $14M | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $2M | $2M | $2M | $0 | $-14M | · | · | · | · | $4M | $7M | $9M | |
| Financing Cash Flow | $-4M | $-4M | $-2M | $-15M | $-29M | $27M | $28M | $-27M | $-55M | $-757.0K | $6M | · | |
| Net Change in Cash | $-8M | $-21M | $1M | $-28M | $8M | $22M | $-5M | $8M | $-37M | $37M | $-13M | $19M | |
| Taxes Paid | $4M | $2M | $2M | $1M | $2M | $3M | $2M | $1M | $4M | $1M | $3M | · | |
| Free Cash Flow | $-1M | $-16M | $3M | $-7M | $36M | $-5M | $-34M | $12M | $-5M | $25M | $-27M | $-12M | |
| Levered FCF | · | $-31M | $-12M | $-29M | $13M | $-17M | · | · | · | · | · | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 32.0% | 32.0% | 34.4% | 37.2% | 40.2% | 39.1% | 38.8% | · | 36.9% | 39.8% | 38.3% | 38.7% | |
| Operating Margin | 1.7% | 0.11% | 0.53% | 1.9% | 5.6% | 3.3% | 0.14% | · | -2.6% | -1.2% | -5.1% | -4.9% | |
| Net Margin | -0.35% | -3.5% | -2.1% | -1.2% | -1.6% | 1.0% | -3.9% | · | · | -6.4% | -10.6% | · | |
| Pretax Margin | 0.25% | -2.6% | -1.5% | -0.47% | -1.1% | 1.5% | -3.4% | · | -7.4% | -5.8% | -10.0% | -8.8% | |
| EBITDA Margin | 3.0% | 1.4% | 1.5% | 3.2% | 7.2% | 5.2% | 2.6% | · | 2.1% | 3.4% | 0.09% | 0.66% | |
| ROA | · | -3.3% | -1.9% | -1.1% | -1.3% | 0.82% | -4.0% | -6.1% | · | -5.5% | -8.3% | · | |
| ROE | · | -36.1% | -17.1% | -10.2% | -8.6% | 6.2% | -33.7% | -51.2% | · | -37.7% | -46.1% | · | |
| ROIC | · | 0.29% | 1.4% | 9.0% | 12.5% | 3.3% | 0.32% | -2.2% | -4.8% | -2.0% | -26.9% | -20.2% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.7 | 1.7 | 1.7 | 1.8 | 2.0 | 1.8 | 1.7 | 1.1 | 1.7 | 2.1 | 2.0 | |
| Quick Ratio | · | 0.8 | 0.8 | 0.9 | 1.0 | 1.1 | 1.0 | 0.9 | 0.6 | 0.8 | 0.8 | 0.9 | |
| Debt / Equity | · | 4.0 | 3.4 | 3.6 | 2.6 | 3.0 | 3.2 | 2.7 | 3.5 | 3.5 | · | · | |
| LT Debt / Equity | · | 3.6 | 3.2 | 3.2 | 2.5 | 3.0 | 3.2 | 2.7 | 1.1 | 2.9 | · | · | |
| Interest Coverage | · | 0.0 | 0.2 | 1.0 | 1.3 | 0.7 | · | · | · | · | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 1.0 | · | 0.9 | 0.9 | 0.8 | 0.8 | |
| Inventory Turnover | · | 2.1 | 2.0 | 2.0 | 1.8 | 1.8 | 2.2 | 2.3 | 2.2 | 2.2 | 2.4 | 2.7 | |
| Receivables Turnover | · | 5.4 | 5.3 | 4.8 | 4.5 | 3.8 | 4.7 | · | 5.9 | · | · | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.7% | -0.24% | 4.1% | 8.5% | 3.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 4.1% | 5.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 3.7% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $459M | $447M | $448M | $430M | $396M | $383M | $419M | $405M | $383M | $399M | $380M | $369M | |
| Net Income TTM | $-2M | $-16M | $-9M | $-5M | $-6M | $4M | $-16M | $-24M | $-30M | $-26M | $-40M | $-35M | |
| Market Cap | · | $182M | $374M | $183M | $411M | $185M | $343M | $353M | $398M | $422M | $536M | $679M | |
| Enterprise Value | · | $294M | $467M | $284M | $472M | $267M | $426M | $401M | $466M | $466M | · | · | |
| P/E | -68.5 | -11.4 | -38.7 | -32.7 | -64.6 | 50.8 | -20.4 | -14.6 | · | -16.2 | · | -8.6 | |
| P/S | · | 0.4 | 0.8 | 0.4 | 1.0 | 0.5 | 0.8 | 0.9 | 1.0 | 1.1 | 1.4 | 1.8 | |
| P/B | · | 4.0 | 7.0 | 3.4 | 6.0 | 2.9 | 6.9 | 7.3 | 8.5 | 7.1 | 7.1 | 6.9 | |
| P / Tangible Book | 6.6 | · | · | · | 39.3 | 35.2 | · | · | · | · | · | · | |
| P / Cash Flow | · | -15.3 | 24.0 | -76.4 | 10.7 | -126.0 | -11.6 | 19.3 | -1046.7 | 12.6 | -32.0 | 1962.9 | |
| P / FCF | · | -11.8 | 127.7 | -25.7 | 11.3 | -36.8 | -10.1 | 29.3 | -73.5 | 16.6 | -19.7 | -58.6 | |
| EV / EBITDA | · | 45.8 | 67.6 | 20.8 | 16.5 | 13.3 | 38.4 | 67.6 | 56.7 | 34.7 | · | · | |
| EV / FCF | · | -18.9 | 159.7 | -39.8 | 13.0 | -53.1 | -12.5 | 33.3 | -86.2 | 18.3 | · | · | |
| EV / Revenue | · | 0.7 | 1.0 | 0.7 | 1.2 | 0.7 | 1.0 | 1.0 | 1.2 | 1.2 | · | · | |
| Earnings Yield | -1.5% | -8.8% | -2.6% | -3.1% | -1.6% | 2.0% | -4.9% | -6.8% | · | -6.2% | · | -11.6% |
Laporan Laba Rugi 18
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $105M | $102M | $94M | $128M | $113M | $116M | $102M | $134M | $101M | $107M | $104M | $118M | $118M | $115M | $96M | $110M | |
| Cost of Revenue | $80M | $78M | $67M | $89M | $82M | $74M | $67M | $96M | $72M | $71M | $64M | $81M | $79M | $72M | $62M | $67M | |
| Gross Profit | $25M | $24M | $27M | $39M | $32M | $42M | $34M | $38M | $29M | $36M | $39M | $38M | $39M | $43M | $35M | $43M | |
| R&D Expense | $8M | $11M | $11M | $11M | $11M | $14M | $12M | $10M | $11M | $15M | $14M | $14M | $14M | $15M | $14M | $15M | |
| SG&A Expense | $11M | $10M | $15M | $12M | $11M | $12M | $13M | $11M | $12M | $13M | $13M | $13M | $11M | $12M | $12M | $12M | |
| Operating Expenses | $34M | $36M | $38M | $35M | $31M | $37M | $37M | $32M | $34M | $40M | $37M | $38M | $36M | $40M | $37M | $41M | |
| Operating Income | $-9M | $-12M | $-11M | $4M | $1M | $5M | $-2M | $7M | $-5M | $-4M | $2M | $-457.0K | $2M | $3M | $-2M | $2M | |
| Interest Expense | · | · | $8M | · | $3M | $3M | $3M | · | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Interest Income | $181.0K | $246.0K | $272.0K | $289.0K | $322.0K | $278.0K | $303.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $2M | $-106.0K | $-407.0K | $202.0K | $-1M | $-196.0K | $2M | $-873.0K | $524.0K | $-1M | $-759.0K | $8M | $-3M | $-3M | $-3M | $5M | |
| Pretax Income | $-11M | $-13M | $-21M | $2M | $-840.0K | $3M | $-3M | $4M | $-6M | $-9M | $-1M | $-2M | $1M | $-825.0K | $-5M | $-1M | |
| Income Tax | $468.0K | $573.0K | $471.0K | $948.0K | $457.0K | $695.0K | $625.0K | $471.0K | $444.0K | $878.0K | $2M | $580.0K | $522.0K | $1M | $341.0K | $2M | |
| Net Income | $-12M | $-14M | $-22M | $1M | $-1M | $3M | $-4M | $3M | $-6M | $-10M | $-3M | $-3M | $599.0K | $-2M | $-5M | $-3M | |
| EPS (Basic) | $-0.09 | $-0.11 | $-0.18 | $0.00 | $-0.01 | $0.03 | $-0.04 | $0.03 | $-0.06 | $-0.10 | $-0.03 | $-0.03 | $0.01 | $-0.02 | $-0.06 | $-0.04 | |
| EPS (Diluted) | · | $-0.11 | $-0.18 | · | $-0.01 | $0.02 | $-0.04 | · | $-0.06 | $-0.10 | $-0.03 | $-0.03 | $0.01 | $-0.02 | $-0.06 | $-0.04 | |
| Shares (Basic) | 124,304 | 120,973 | 118,946 | -258,630 | 102,825 | 101,405 | 100,225 | -195,256,000 | 99,197,000 | 97,776,000 | 96,555,000 | -188,734,000 | 95,522,000 | 94,567,000 | 93,529,000 | -183,265,000 | |
| Shares (Diluted) | · | 120,973 | 118,946,000 | · | 102,825,000 | 103,746 | 100,225,000 | · | 99,197,000 | 97,776,000 | 96,555,000 | -190,667,000 | 97,455,000 | 94,567,000 | 93,529,000 | -185,436,000 | |
| EBITDA | $-9M | $-12M | $-10M | · | $1M | $5M | $-685.0K | · | $-5M | $-4M | $3M | · | $2M | $3M | $-1M | · |
Neraca 29
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $38M | $41M | $63M | $57M | $78M | $63M | $59M | $69M | $60M | $73M | $77M | $89M | $89M | $68M | $81M | · | |
| Receivables | $65M | $61M | $54M | $83M | $78M | $87M | $92M | $92M | $73M | $77M | $77M | $75M | $77M | $89M | $77M | · | |
| Inventory | $157M | $151M | $156M | $141M | $146M | $149M | $155M | $138M | $160M | $155M | $150M | $145M | $151M | $156M | $153M | · | |
| Prepaid Expense | $33M | $37M | $29M | $34M | $29M | $25M | $21M | $23M | $19M | $25M | $29M | $28M | $25M | $24M | $24M | · | |
| Other Current Assets | $2M | $2M | $7M | $2M | $5M | $5M | $4M | $4M | $2M | $3M | $3M | $2M | · | · | · | · | |
| Current Assets | $293M | $292M | $304M | $317M | $333M | $326M | $330M | $323M | $314M | $331M | $334M | $338M | $343M | $337M | $335M | · | |
| PP&E (Net) | $29M | $29M | $29M | $29M | $27M | $27M | $25M | $25M | $25M | $26M | $25M | $21M | $12M | $11M | $11M | · | |
| PP&E (Gross) | $108M | $108M | $108M | $107M | $104M | $102M | $99M | $98M | $98M | $107M | $104M | $99M | $91M | $92M | $90M | · | |
| Accum. Depreciation | $79M | $79M | $79M | $78M | $77M | $75M | $74M | $74M | $73M | $81M | $79M | $79M | $80M | $81M | $79M | · | |
| Goodwill | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | $58M | |
| Intangibles | · | $1.0K | $4.0K | $15.0K | $26.0K | $37.0K | $48.0K | $59.0K | $70.0K | $116.0K | $163.0K | $210.0K | $257.0K | $268.0K | $214.0K | · | |
| Other Non-current Assets | $26M | $26M | $24M | $24M | $21M | $22M | $20M | $18M | $22M | $22M | $21M | $20M | $25M | $24M | $22M | · | |
| Total Assets | $448M | $448M | $457M | $470M | $484M | $478M | $473M | $469M | $463M | $476M | $477M | $479M | $476M | $469M | $466M | · | |
| Accounts Payable | $53M | $44M | $42M | $34M | $46M | $54M | $50M | $50M | $44M | $39M | $35M | $34M | $29M | $34M | $33M | · | |
| Short-term Debt | · | · | $13M | · | $8M | $8M | $8M | · | $7M | $7M | $6M | $6M | $6M | $6M | $6M | · | |
| Current Liabilities | $206M | $199M | $195M | $193M | $203M | $201M | $202M | $195M | $198M | $209M | $201M | $199M | $192M | $185M | $193M | · | |
| Capital Leases | $29M | $30M | $31M | $32M | $33M | $30M | $32M | $32M | $28M | $22M | $23M | $24M | $22M | $23M | $24M | · | |
| Other Non-current Liabilities | $7M | $6M | $5M | $5M | $6M | $6M | $7M | $7M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | · | |
| Total Liabilities | $406M | $395M | $395M | $389M | $435M | $430M | $428M | $424M | $421M | $429M | $426M | $426M | $421M | $417M | $419M | · | |
| Long-term Debt | $145M | $136M | $140M | $137M | $174M | $176M | $170M | $172M | $173M | $175M | $176M | $177M | $179M | $180M | $176M | · | |
| Total Debt | $145M | $136M | $140M | · | $181M | $183M | $178M | · | $181M | $181M | $182M | · | $184M | · | $182M | · | |
| Common Stock | $119.0K | $119.0K | $113.0K | $113.0K | $103.0K | $103.0K | $100.0K | $100.0K | $99.0K | $99.0K | $97.0K | $97.0K | $96.0K | $95.0K | $94.0K | · | |
| Paid-in Capital | $611M | $609M | $605M | $602M | · | · | · | $567M | · | · | · | · | · | · | · | · | |
| Retained Earnings | $-567M | $-555M | $-541M | $-519M | $-520M | $-519M | $-522M | $-518M | $-521M | $-515M | $-505M | $-502M | $-500M | $-500M | $-498M | · | |
| Treasury Stock | · | · | · | $14M | · | · | · | $14M | · | · | · | · | · | · | · | · | |
| AOCI | $-3M | $-1M | $-2M | $-2M | $-5M | $-5M | $-2M | $-4M | $-2M | $1M | $-2M | $422.0K | $2M | $2M | $-1M | · | |
| Stockholders' Equity | $42M | $53M | $62M | $81M | $50M | $48M | $45M | $45M | $41M | $48M | $51M | $54M | $55M | $52M | $47M | $53M | |
| Liabilities + Equity | $448M | $448M | $457M | $470M | $484M | $478M | $473M | $469M | $463M | $476M | $477M | $479M | $476M | $469M | $466M | · | |
| Shares Outstanding | 118,926,732 | 118,786,404 | 113,281,068 | 112,643,852 | 102,850,591 | 102,808,518 | 100,435,251 | 100,194,932 | 99,244,173 | 99,163,920 | 96,726,843 | 96,534,609 | 95,557,942 | 95,494,729 | 93,778,769 | 93,500,000 |
Arus Kas 14
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stock-based Comp | $1M | $882.0K | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | |
| Deferred Tax | · | · | $-6.0K | $50.0K | $15.0K | $166.0K | $-75.0K | $463.0K | $45.0K | $254.0K | $640.0K | · | · | · | · | · | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-60.0K | |
| Restructuring | $7M | $6M | · | · | $0 | $0 | · | · | $0 | $3M | · | $0 | $800.0K | $2M | · | · | |
| Other Non-cash | · | · | · | · | · | · | $-7M | · | · | · | $-9M | · | · | · | $1M | · | |
| Operating Cash Flow | $-6M | $-16M | $12M | $-10M | $18M | $2M | $-7M | $10M | $-8M | $-5M | $-9M | $9M | $25M | $-18M | $46.0K | $-5M | |
| CapEx | $471.0K | $3M | $2M | $1M | $958.0K | $874.0K | $1M | $465.0K | $795.0K | $1M | $1M | $8M | $2M | $2M | $1M | $1M | |
| Investing Cash Flow | $-2M | $-6M | $-4M | $-3M | $-2M | $-2M | $-1M | $-465.0K | $-795.0K | $-1M | $-1M | $-8M | $-2M | $-2M | $-1M | $-1M | |
| Stock Issued | $0 | · | · | $771.0K | $0 | · | · | $887.0K | $0 | · | · | $1M | $0 | · | · | · | |
| Financing Cash Flow | $4M | $-282.0K | $-475.0K | $-6M | $-2M | $6M | $-2M | $-694.0K | $-2M | $-257.0K | $-2M | $-522.0K | $-2M | $4M | $-4M | $141.0K | |
| Net Change in Cash | $-3M | $-22M | $8M | $-18M | $15M | $4M | $-9M | $8M | $-12M | $-4M | $-13M | $352.0K | $22M | $-13M | $-8M | $-9M | |
| Free Cash Flow | · | · | $10M | · | · | · | $-8M | · | · | · | $-10M | · | · | · | $-1M | · | |
| Levered FCF | · | · | · | · | · | · | $-12M | · | · | · | $-18M | · | · | · | $-4M | · |
Profitabilitas 8
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.1% | 23.5% | 28.3% | · | 27.9% | 36.1% | 33.9% | · | 28.7% | 33.5% | 38.0% | · | 32.8% | 37.4% | 35.9% | · | |
| Operating Margin | -8.7% | -11.3% | -12.0% | · | 0.92% | 4.0% | -2.1% | · | -4.5% | -3.7% | 2.1% | · | 2.0% | 2.4% | -2.3% | · | |
| Net Margin | -11.3% | -13.5% | · | · | -1.1% | 2.2% | -3.9% | · | -6.3% | -9.0% | -2.9% | · | 0.51% | -1.6% | -5.7% | · | |
| Pretax Margin | -10.8% | -12.9% | -22.6% | · | -0.74% | 2.8% | -3.3% | · | -5.8% | -8.2% | -1.0% | · | 0.95% | -0.72% | -5.3% | · | |
| EBITDA Margin | -8.7% | -11.3% | -10.3% | · | 0.92% | 4.0% | -0.67% | · | -4.5% | -3.7% | 3.3% | · | 2.0% | 2.4% | -1.0% | · | |
| ROA | -2.5% | -3.0% | · | · | -0.27% | 0.53% | -0.83% | · | -1.4% | -2.0% | -0.63% | · | 0.13% | · | -1.2% | · | |
| ROE | -25.9% | -27.2% | · | · | -2.9% | 5.3% | -8.2% | · | -13.2% | -19.4% | -6.1% | · | 1.1% | · | -11.8% | · | |
| ROIC | -5.1% | -6.4% | -5.7% | · | 0.70% | 1.6% | -1.1% | · | -2.2% | -1.9% | 2.7% | · | 0.52% | · | -1.0% | · |
Likuiditas & Solvabilitas 5
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.4 | 1.5 | 1.6 | · | 1.6 | 1.6 | 1.6 | · | 1.6 | 1.6 | 1.7 | · | 1.8 | · | 1.7 | · | |
| Quick Ratio | 0.5 | 0.5 | 0.6 | · | 0.8 | 0.7 | 0.7 | · | 0.7 | 0.7 | 0.8 | · | 0.9 | · | 0.8 | · | |
| Debt / Equity | 3.5 | 2.5 | 2.3 | · | 3.7 | 3.8 | 3.9 | · | 4.4 | 3.8 | 3.6 | · | 3.4 | · | 3.9 | · | |
| LT Debt / Equity | 3.2 | 2.3 | 2.1 | · | 3.4 | 3.5 | 3.6 | · | 4.0 | 3.5 | 3.3 | · | 3.2 | · | 3.6 | · | |
| Interest Coverage | · | · | · | · | 0.4 | 1.6 | -0.7 | · | -1.6 | -1.4 | 0.8 | · | 0.9 | 1.0 | -1.0 | · |
Efisiensi 3
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | · | 0.2 | · | |
| Inventory Turnover | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | 0.4 | · | 0.6 | · | 0.4 | · | |
| Receivables Turnover | 1.5 | 1.4 | 1.3 | · | 1.5 | 1.4 | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | · | 1.1 | · |
Valuasi (TTM) 14
| Metrik | Tren | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q4 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $414M | $426M | $425M | · | $432M | $426M | $414M | · | $430M | $444M | $451M | · | · | $422M | $425M | · | |
| Net Income TTM | $-49M | $-34M | $-24M | · | $-9M | $-17M | $-23M | · | $-18M | $-14M | $-6M | · | · | · | $-12M | · | |
| Market Cap | $46M | $97M | $189M | · | $184M | $204M | $181M | · | $245M | $281M | $263M | · | $284M | · | $195M | · | |
| Enterprise Value | $153M | $192M | $266M | · | $288M | $324M | $300M | · | $365M | $389M | $368M | · | $379M | · | $296M | · | |
| P/E | -1.4 | -2.9 | -8.0 | · | -19.9 | -11.0 | -7.8 | · | -13.7 | -20.2 | -45.3 | · | · | -19.0 | -29.7 | · | |
| P/S | 0.1 | 0.2 | 0.4 | · | 0.4 | 0.5 | 0.4 | · | 0.6 | 0.6 | 0.6 | · | · | · | 0.5 | · | |
| P/B | 1.1 | 1.8 | 3.1 | · | 3.7 | 4.3 | 4.0 | · | 6.0 | 5.9 | 5.2 | · | 5.2 | · | 4.2 | · | |
| P / Tangible Book | · | · | 46.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | 15.5 | · | · | · | -24.8 | · | · | · | -30.6 | · | · | · | 4240.4 | · | |
| P / FCF | · | · | 18.4 | · | · | · | -21.5 | · | · | · | -27.2 | · | · | · | -159.1 | · | |
| EV / EBITDA | -16.9 | -16.6 | -27.6 | · | 274.7 | 68.8 | -437.3 | · | -80.1 | -98.2 | 106.4 | · | 163.6 | · | -294.3 | · | |
| EV / FCF | · | · | 25.9 | · | · | · | -35.6 | · | · | · | -38.0 | · | · | · | -241.5 | · | |
| EV / Revenue | 0.4 | 0.5 | 0.6 | · | 0.7 | 0.8 | 0.7 | · | 0.8 | 0.9 | 0.8 | · | · | · | 0.7 | · | |
| Earnings Yield | -71.8% | -34.2% | -12.6% | · | -5.0% | -9.1% | -12.8% | · | -7.3% | -5.0% | -2.2% | · | · | -5.3% | -3.4% | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Pendapatan | $459M | $447M | $448M | $430M | $396M |
| Margin Kotor % | 32.0% | 32.0% | 34.4% | 37.2% | 40.2% |
| Margin Operasi % | 1.7% | 0.11% | 0.53% | 1.9% | 5.6% |
| Laba Bersih | $-2M | $-16M | $-9M | $-5M | $-6M |
| EPS Dilusian | $-0.02 | $-0.16 | $-0.10 | $-0.06 | $-0.07 |
Neraca
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | — | 4.0 | 3.4 | 3.6 | 2.6 |
| Rasio Lancar | — | 1.7 | 1.7 | 1.7 | 1.8 |
| Rasio Cepat | — | 0.8 | 0.8 | 0.9 | 1.0 |
Arus Kas
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-1M | $-16M | $3M | $-7M | $36M |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.