Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$158.3K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.00%
Rasio Pembayaran Dividen0.00%
Pembayaran Tahunan≈$0.75Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Mei 31, 2024
$0,19
USD
≈5.1%
Feb 28, 2024
$0,19
USD
≈5.3%
Nov 29, 2023
$0,19
USD
≈4.4%
Agu 30, 2023
$0,19
USD
≈3.9%
Mei 30, 2023
$0,19
USD
≈3.1%
Feb 27, 2023
$0,13
USD
≈2.8%
Nov 29, 2022
$0,13
USD
≈1.9%
Agu 30, 2022
$0,13
USD
≈1.2%
Mei 27, 2022
$0,13
USD
≈0.74%
Mar 13, 2020
$0,25
USD
≈7.0%
Des 13, 2019
$0,25
USD
≈4.9%
Sep 20, 2019
$0,25
USD
≈4.8%
Jun 20, 2019
$0,25
USD
≈5.0%
Mar 14, 2019
$0,25
USD
≈4.9%
Des 17, 2018
$0,25
USD
≈4.6%
Sep 27, 2018
$0,25
USD
≈4.3%
Jun 21, 2018
$0,25
USD
≈3.8%
Mar 16, 2018
$0,25
USD
≈4.0%
Des 18, 2017
$0,25
USD
≈3.9%
Sep 19, 2017
$0,25
USD
≈4.1%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Agu 17, 2026
$-0.10
—
—
31 Des. 2025
$-0.59
—
—
30 Sep. 2025
$0.07
—
—
31 Maret 2025
$0.18
—
—
31 Des. 2024
$0.06
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$166M
$184M
$185M
$184M
$132M
$106M
$162M
$160M
$154M
$151M
$146M
$139M
SG&A Expense
$12M
$12M
$12M
$13M
$11M
$10M
$12M
$11M
$12M
$12M
$11M
$10M
Operating Expenses
$170M
$188M
$190M
$174M
$126M
$114M
$159M
$155M
$149M
$143M
$137M
$132M
Operating Income
$-4M
$-4M
$-5M
$10M
$6M
$-8M
$3M
$5M
$7M
$8M
$9M
$8M
Interest Expense
·
·
$1M
$1M
$1M
$1M
$1M
$1M
$753.0K
$416.0K
$238.0K
$201.0K
Interest Income
$45.0K
$44.0K
$333.0K
$109.0K
$51.0K
$126.0K
$61.0K
$57.0K
$170.0K
$180.0K
$47.0K
$45.0K
Other Non-op
$225.0K
$-266.0K
$-582.0K
$2M
$9M
$-1M
$-1M
$-1M
$-583.0K
$-236.0K
$238.0K
$488.0K
Pretax Income
$-4M
$-5M
$-5M
$12M
$15M
$-9M
$2M
$4M
$6M
$8M
$9M
$8M
Income Tax
$5M
$-815.0K
$-64.0K
$1M
$1M
$-4M
$-591.0K
$-1M
$2M
$2M
$3M
$2M
Net Income
$-11M
$-4M
$-6M
$9M
$13M
$-5M
$3M
$5M
$4M
$4M
$5M
$5M
EPS (Basic)
$-3.18
$-1.08
$-1.65
$2.61
$3.67
$-1.34
$0.77
$1.35
$1.18
$1.18
$1.59
$1.49
EPS (Diluted)
$-3.18
$-1.08
$-1.65
$2.58
$3.58
$-1.34
$0.76
$1.31
$1.14
$1.15
$1.54
$1.43
Shares (Basic)
3,605,000
3,604,000
3,601,000
3,556,000
3,516,000
3,500,000
3,479,000
3,439,000
3,424,000
3,418,000
3,393,000
3,296,000
Shares (Diluted)
3,605,000
3,604,000
3,601,000
3,603,000
3,604,000
3,500,000
3,531,000
3,549,000
3,531,000
3,507,000
3,509,000
3,430,000
EBITDA
$-1M
$-293.0K
$-615.0K
$14M
$10M
$-4M
$8M
$10M
$11M
$12M
$13M
$12M
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$11M
$10M
$13M
$23M
$19M
$17M
$7M
$5M
$1M
$7M
$10M
$9M
Receivables
$2M
$4M
$3M
$3M
$4M
$2M
$3M
$3M
$3M
$4M
$3M
$3M
Inventory
$2M
$2M
$3M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
Prepaid Expense
$2M
$2M
$2M
$2M
$3M
$2M
$1M
·
·
·
·
·
Current Assets
$18M
$18M
$22M
$39M
$34M
$27M
$14M
$13M
$10M
$16M
$18M
$15M
PP&E (Net)
$29M
$32M
$34M
$35M
$36M
$38M
$48M
$45M
$45M
$30M
$28M
$29M
PP&E (Gross)
$101M
$103M
$102M
$98M
$96M
$99M
$110M
$109M
$104M
$89M
$85M
$83M
Accum. Depreciation
$72M
$71M
$68M
$63M
$60M
$62M
$62M
$64M
$59M
$59M
$57M
$54M
Goodwill
$0
$3M
$7M
$17M
$17M
$16M
$16M
$10M
$10M
$8M
$7M
$5M
Other Non-current Assets
$2M
$2M
$2M
$3M
$2M
$2M
$3M
$3M
$3M
$3M
$2M
$1M
Total Assets
$134M
$156M
$177M
$210M
$161M
$153M
$95M
$85M
$80M
$68M
$67M
$65M
Short-term Debt
$1M
$5M
$2M
$7M
$7M
$9M
$3M
$1M
$4M
$3M
$2M
$2M
Current Liabilities
$23M
$29M
$28M
$35M
$32M
$30M
$18M
$18M
$26M
$17M
$18M
$17M
Capital Leases
$76M
$84M
$92M
$97M
$53M
$50M
·
·
·
·
·
·
Deferred Tax
$360.0K
$0
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$101M
$112M
$125M
$149M
$110M
$116M
$52M
$41M
$38M
$26M
$25M
$26M
Long-term Debt
·
·
·
·
·
$36M
·
·
$12.0K
$8.0K
$5.5K
$7.3K
Total Debt
$1M
$5M
$2M
$7M
$7M
$9M
$3M
$1M
$4M
$3M
$2M
$2M
Common Stock
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$35.0K
$35.0K
$35.0K
$34.0K
$34.0K
$48.0K
$47.0K
Retained Earnings
$19M
$30M
$36M
$44M
$36M
$23M
$29M
$29M
$28M
$27M
$27M
$25M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
$13M
$13M
Stockholders' Equity
$33M
$44M
$50M
$60M
$50M
$37M
$42M
$42M
$40M
$40M
$39M
$37M
Liabilities + Equity
$134M
$156M
$177M
$210M
$161M
$153M
$95M
$85M
$80M
$68M
$67M
$65M
Shares Outstanding
3,606,000
3,604,000
3,604,000
3,600,000
3,551,000
3,502,000
3,499,000
3,470,000
3,428,000
3,423,000
3,418,000
3,377,000
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$4M
$4M
$4M
$5M
Stock-based Comp
$34.0K
$-919.0K
$314.0K
$298.0K
$280.0K
$176.0K
$112.0K
$47.0K
$0
$286.0K
$426.0K
$349.0K
Deferred Tax
$5M
$-1M
$-620.0K
$582.0K
$2M
$-2M
$-1M
$-1M
$2M
$1M
$213.0K
$-408.0K
Amort. of Intangibles
$85.0K
$89.0K
$85.0K
$104.0K
$53.0K
$146.0K
$146.0K
$60.0K
$42.0K
$63.0K
$16.0K
$23.0K
Other Non-cash
$5M
$7M
$10M
$6M
$-10M
$-2M
$4M
$1M
$665.0K
$-2M
$873.0K
$2M
Operating Cash Flow
$2M
$5M
$8M
$20M
$9M
$-5M
$11M
$10M
$10M
$8M
$11M
$12M
CapEx
$3M
$2M
$4M
$3M
$2M
$2M
$3M
$5M
$14M
$2M
$3M
$4M
Investing Cash Flow
$3M
$-2M
$1M
$-8M
$-3M
$-2M
$-3M
$-5M
$-15M
$-3M
$-4M
$-7M
Debt Issued
·
·
·
$0
$111.0K
$15M
$0
·
·
·
·
·
Net Debt Issued
·
$0
$-531.0K
$-2M
$111.0K
$15M
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$1M
$1M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
$-1M
$-1M
Dividends Paid
$0
$2M
$2M
$894.0K
$0
$2M
$3M
$3M
$3M
$3M
$4M
$3M
Financing Cash Flow
$-4M
$-5M
$-20M
$-8M
$-4M
$17M
$-5M
$-919.0K
$-2M
$-7M
$-7M
$-5M
Net Change in Cash
$1M
$-3M
$-10M
$4M
$2M
$10M
$2M
$4M
$-6M
$-2M
$1M
$-86.0K
Free Cash Flow
$-1M
$2M
$5M
$18M
$7M
$-7M
$7M
$5M
$-4M
$5M
$8M
$8M
Levered FCF
·
·
$3M
$17M
$6M
$-8M
$5M
$3M
$-4M
$5M
$8M
$8M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-2.5%
-2.3%
-2.6%
5.4%
4.7%
-7.3%
2.0%
3.1%
4.5%
4.9%
6.1%
5.5%
Net Margin
-6.9%
-2.1%
-3.2%
5.1%
9.8%
-4.4%
1.7%
2.9%
2.6%
2.7%
3.7%
3.5%
Pretax Margin
-2.3%
-2.5%
-2.9%
6.3%
11.7%
-8.5%
1.1%
2.5%
4.2%
5.1%
6.2%
5.7%
EBITDA Margin
-0.61%
-0.16%
-0.33%
7.6%
7.4%
-3.6%
5.1%
6.3%
7.2%
7.9%
9.2%
8.8%
ROA
-7.9%
-2.3%
-3.1%
5.0%
8.2%
-3.8%
3.0%
5.7%
5.5%
6.0%
8.2%
8.1%
ROE
-29.8%
-8.2%
-10.8%
16.8%
29.7%
-12.0%
6.4%
11.2%
10.0%
10.2%
14.3%
14.2%
ROIC
-28.3%
-7.1%
-9.2%
13.0%
10.0%
-8.8%
9.6%
14.9%
11.6%
12.5%
15.6%
15.5%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.8
0.6
0.8
1.1
1.1
0.9
0.8
0.7
0.4
1.0
1.0
0.9
Quick Ratio
0.6
0.5
0.6
0.8
0.7
0.6
0.5
0.5
0.2
0.7
0.7
0.7
Debt / Equity
0.0
0.1
0.0
0.1
0.1
0.2
0.1
0.0
0.1
0.1
0.0
0.0
Interest Coverage
·
·
-3.9
8.3
5.0
-5.5
2.3
4.3
9.3
17.8
37.6
38.0
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
1.0
1.0
0.8
0.9
1.8
1.9
2.1
2.2
2.2
2.3
Receivables Turnover
60.2
53.8
56.9
50.3
45.1
48.9
53.5
47.0
43.3
43.1
46.8
48.7
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.08
$12.25
$13.95
$16.61
$14.20
$10.43
$11.96
$12.19
$11.80
$11.72
$11.43
$10.82
Revenue / Share
$45.98
$50.93
$51.32
$50.98
$36.59
$30.43
$45.98
$45.08
$43.58
$42.81
$41.57
$40.63
Cash Flow / Share
$0.49
$1.29
$2.33
$5.65
$2.58
$-1.29
$3.01
$2.70
$2.93
$2.17
$3.22
$3.47
Cash / Share
$3.14
$2.85
$3.72
$6.51
$5.40
$4.82
$2.05
$1.44
$0.41
$2.11
$2.85
$2.56
Dividend Paid / Share
·
$0.56
$0.62
$0.25
·
$0.25
$1.00
$1.00
$1.00
$1.00
$1.00
$1.00
EPS (TTM)
$-3.18
$-1.08
$-1.65
$2.58
$3.58
$-1.34
$0.76
$1.31
$1.14
$1.15
$1.54
$1.43
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-9.7%
-0.68%
0.61%
39.3%
23.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-3.4%
11.7%
20.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
9.2%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-27.9%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-28.0%
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$166M
$184M
$185M
$184M
$132M
$106M
$162M
$160M
$154M
$151M
$146M
$139M
Net Income TTM
$-11M
$-4M
$-6M
$9M
$13M
$-5M
$3M
$5M
$4M
$4M
$5M
$5M
Market Cap
$26M
$42M
$55M
$67M
$55M
$40M
$71M
$81M
$84M
$77M
$79M
$76M
Enterprise Value
$16M
$37M
$43M
$50M
$43M
$32M
$67M
$77M
$86M
$72M
$70M
$69M
P/E
-2.3
-10.8
-9.2
7.2
4.3
-8.6
26.8
17.8
21.4
19.5
14.9
15.7
P/S
0.2
0.2
0.3
0.4
0.4
0.4
0.4
0.5
0.5
0.5
0.5
0.5
P/B
0.8
1.0
1.1
1.1
1.1
1.1
1.7
1.9
2.1
1.9
2.0
2.1
P / Tangible Book
0.8
1.0
1.3
1.6
1.7
1.9
·
·
·
·
·
·
P / Cash Flow
15.0
9.0
6.5
3.3
5.9
-8.9
6.7
8.4
8.1
10.1
7.0
6.4
P / FCF
-17.6
19.2
12.1
3.8
7.7
-5.7
9.9
17.9
-23.5
14.1
9.7
9.1
EV / EBITDA
-16.3
-126.3
-70.7
3.6
4.4
-8.3
8.0
7.7
7.8
6.1
5.3
5.6
EV / FCF
-11.0
16.9
9.6
2.8
6.0
-4.6
9.3
17.1
-24.3
13.3
8.7
8.3
EV / Revenue
0.1
0.2
0.2
0.3
0.3
0.3
0.4
0.5
0.6
0.5
0.5
0.5
Dividend Yield
0.00%
4.8%
4.1%
1.3%
0.00%
4.3%
4.9%
4.3%
3.1%
4.5%
5.4%
4.3%
Earnings Yield
-43.6%
-9.2%
-10.8%
13.9%
23.1%
-11.6%
3.7%
5.6%
4.7%
5.1%
6.7%
6.4%
Payout Ratio
0.00%
-52.0%
-38.0%
9.6%
0.00%
-37.3%
130.1%
74.0%
63.6%
84.9%
78.7%
66.8%
Annual Payout
$0
$2M
$2M
$894.0K
$0
$2M
$3M
$3M
$3M
$3M
$4M
$3M
Laporan Laba Rugi15
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Revenue
$41M
$37M
$41M
$37M
$44M
$40M
$45M
$43M
$50M
$42M
$47M
$44M
$42M
$47M
$56M
SG&A Expense
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
Operating Expenses
$41M
$38M
$40M
$39M
$47M
$44M
$39M
$49M
$50M
$43M
$46M
$55M
$42M
$45M
$52M
Operating Income
$-141.0K
$-2M
$1M
$-2M
$-3M
$-5M
$6M
$-6M
$824.0K
$-1M
$2M
$-11M
$23.0K
$2M
$4M
Interest Expense
·
·
·
·
·
·
·
·
·
$161.0K
$171.0K
·
$465.0K
$429.0K
$360.0K
Interest Income
$33.0K
$11.0K
$11.0K
$12.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$10.0K
$217.0K
$90.0K
$77.0K
Other Non-op
$-110.0K
$-42.0K
$67.0K
$128.0K
$301.0K
$-93.0K
$-111.0K
$-129.0K
$-138.0K
$-150.0K
$151.0K
$-135.0K
$-248.0K
$-67.0K
·
Pretax Income
$-251.0K
$-2M
$1M
$-2M
$-3M
$-5M
$6M
$-6M
$686.0K
$-1M
$2M
$-11M
$-225.0K
$2M
$5M
Income Tax
$10.0K
$-6.0K
$58.0K
$306.0K
$81.0K
$4M
$503.0K
$-613.0K
$-213.0K
$-147.0K
$158.0K
$-370.0K
$19.0K
$114.0K
$754.0K
Net Income
$-347.0K
$-2M
$896.0K
$-2M
$-3M
$-9M
$3M
$-4M
$640.0K
$-1M
$1M
$-10M
$-484.0K
$2M
$4M
EPS (Basic)
$-0.10
$-0.50
$0.25
$-0.53
$-0.96
$-2.57
$0.88
$-1.24
$0.18
$-0.40
$0.38
$-2.88
$-0.13
$0.48
$1.07
EPS (Diluted)
$-0.10
$-0.50
$0.25
$-0.53
$-0.96
$-2.57
$0.88
$-1.24
$0.18
$-0.40
$0.38
$-2.87
$-0.13
$0.47
$1.07
Shares (Basic)
3,606,000
3,606,000
3,606,000
·
3,605,000
3,605,000
3,604,000
·
3,604,000
3,604,000
3,604,000
·
3,600,000
3,600,000
·
Shares (Diluted)
3,606,000
3,606,000
3,606,000
·
3,605,000
3,605,000
3,611,000
·
3,627,000
3,604,000
3,631,000
·
3,600,000
3,648,000
·
EBITDA
$-141.0K
$-2M
$1M
·
$-3M
$-5M
$6M
·
$824.0K
$-1M
$2M
·
$23.0K
$2M
·
Neraca22
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Cash & Equivalents
$9M
$11M
$9M
$11M
$12M
$11M
$13M
$10M
$11M
$10M
$12M
$13M
$18M
$19M
$23M
Receivables
$2M
$2M
$3M
$2M
$3M
$3M
$4M
$4M
$5M
$4M
$5M
$3M
$4M
$4M
$3M
Inventory
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$4M
Prepaid Expense
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$3M
$1M
$2M
·
·
$2M
Current Assets
$16M
$18M
$16M
$18M
$20M
$18M
$21M
$18M
$22M
$20M
$21M
$22M
$27M
$35M
$39M
PP&E (Net)
$32M
$30M
$30M
$29M
$28M
$31M
$31M
$32M
$32M
$33M
$34M
$34M
$35M
$34M
$35M
PP&E (Gross)
·
·
·
$101M
·
·
·
$103M
·
·
·
$102M
·
·
$98M
Accum. Depreciation
·
·
·
$72M
·
·
·
$71M
·
·
·
$68M
·
·
$63M
Goodwill
·
·
·
$0
$0
$0
$3M
$3M
$7M
$7M
$7M
$7M
$17M
$17M
$17M
Other Non-current Assets
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
Total Assets
$129M
$132M
$130M
$134M
$136M
$142M
$155M
$156M
$167M
$170M
$174M
$177M
$193M
$204M
$210M
Short-term Debt
$285.0K
$650.0K
$1M
$1M
$2M
$4M
$5M
$5M
$6M
$2M
$2M
$2M
$8M
$6M
$7M
Current Liabilities
$20M
$21M
$21M
$23M
$23M
$25M
$25M
$29M
$31M
$27M
$26M
$28M
$33M
$31M
$35M
Capital Leases
$70M
$73M
$74M
$76M
$77M
$79M
$81M
$84M
$87M
$88M
$90M
$92M
$93M
$95M
$97M
Deferred Tax
$328.0K
$360.0K
$360.0K
$360.0K
·
·
·
$0
·
·
·
·
·
·
·
Total Liabilities
$98M
$100M
$97M
$101M
$102M
$104M
$106M
$112M
$117M
$119M
$121M
$125M
$133M
$142M
$149M
Total Debt
$285.0K
$650.0K
$1M
·
$2M
$4M
$5M
·
$6M
$2M
$2M
·
·
$6M
·
Common Stock
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
$36.0K
Retained Earnings
$17M
$18M
$20M
$19M
$21M
$24M
$33M
$30M
$35M
$35M
$37M
$36M
$45M
$46M
$44M
Stockholders' Equity
$32M
$32M
$34M
$33M
$35M
$38M
$47M
$44M
$49M
$50M
$52M
$50M
$59M
$61M
$60M
Liabilities + Equity
$129M
$132M
$130M
$134M
$136M
$142M
$155M
$156M
$167M
$170M
$174M
$177M
$193M
$204M
$210M
Shares Outstanding
3,606,000
3,606,000
3,606,000
3,606,000
3,606,000
3,606,000
3,604,000
3,604,000
3,604,000
3,604,000
3,604,000
3,604,000
3,600,000
3,600,000
3,600,000
Arus Kas12
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
D&A
$601.0K
$582.0K
$610.0K
$696.0K
$964.0K
$701.0K
$777.0K
$908.0K
$1M
$1M
$1M
$1M
$1M
$1M
$991.0K
Stock-based Comp
$-16.0K
$32.0K
$32.0K
$-26.0K
$-21.0K
$39.0K
$42.0K
$-341.0K
$-723.0K
$68.0K
$77.0K
$77.0K
$80.0K
$79.0K
$76.0K
Deferred Tax
$-32.0K
$0
$0
$361.0K
$0
$4M
$388.0K
$-1M
$-292.0K
$-174.0K
$28.0K
$-2M
$14.0K
$9.0K
$-78.0K
Operating Cash Flow
$645.0K
$-967.0K
$-550.0K
$633.0K
$2M
$612.0K
$-1M
$728.0K
$3M
$208.0K
$558.0K
$2M
$3M
$-903.0K
$5M
CapEx
$2M
$1M
$1M
$2M
$672.0K
$322.0K
$631.0K
$1M
$623.0K
$356.0K
$276.0K
$740.0K
$1M
$797.0K
$916.0K
Investing Cash Flow
$-2M
$-1M
$-858.0K
$-1M
$36.0K
$-269.0K
$5M
$-1M
$-608.0K
$-342.0K
$-254.0K
$-732.0K
$4M
$-751.0K
$-6M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
·
·
$-531.0K
·
Dividends Paid
·
·
·
$0
$0
$0
$0
$0
$676.0K
$676.0K
$676.0K
$676.0K
$450.0K
$450.0K
$450.0K
Financing Cash Flow
$-574.0K
$4M
$-777.0K
$-399.0K
$-688.0K
$-2M
$-721.0K
$-734.0K
$-1M
$-2M
$-2M
$-1M
$-8M
$-2M
$-2M
Net Change in Cash
$-2M
$2M
$-2M
$-1M
$1M
$-2M
$3M
$-1M
$1M
$-2M
$-1M
$-571.0K
$-2M
$-4M
$-3M
Free Cash Flow
·
·
$-2M
·
·
·
$-2M
·
·
·
$282.0K
·
·
$-2M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
$126.4K
·
·
$-2M
·
Profitabilitas7
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Operating Margin
-0.34%
-4.5%
2.7%
·
-7.8%
-11.6%
12.7%
·
1.6%
-2.8%
3.4%
·
0.05%
4.6%
·
Net Margin
-0.85%
-4.9%
2.2%
·
-7.9%
-23.3%
7.0%
·
1.3%
-3.4%
2.9%
·
-1.2%
3.6%
·
Pretax Margin
-0.61%
-4.6%
2.9%
·
-7.1%
-11.9%
12.4%
·
1.4%
-3.2%
3.7%
·
-0.54%
4.5%
·
EBITDA Margin
-0.34%
-4.5%
2.7%
·
-7.8%
-11.6%
12.7%
·
1.6%
-2.8%
3.4%
·
0.05%
4.6%
·
ROA
-0.26%
-1.3%
0.63%
·
-2.3%
-5.9%
1.9%
·
0.36%
-0.80%
0.73%
·
·
0.95%
·
ROE
-1.1%
-5.2%
2.2%
·
-8.3%
-21.1%
6.4%
·
1.2%
-2.7%
2.4%
·
·
3.0%
·
ROIC
-0.46%
-5.1%
3.0%
·
-9.6%
-21.1%
10.0%
·
2.0%
-2.1%
2.7%
·
·
3.1%
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Current Ratio
0.8
0.9
0.8
·
0.9
0.7
0.8
·
0.7
0.7
0.8
·
·
1.2
·
Quick Ratio
0.6
0.7
0.6
·
0.7
0.6
0.7
·
0.5
0.5
0.6
·
·
0.8
·
Debt / Equity
0.0
0.0
0.0
·
0.1
0.1
0.1
·
0.1
0.0
0.0
·
·
0.1
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-7.5
9.4
·
0.0
5.1
·
Efisiensi2
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Asset Turnover
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.2
0.3
·
·
0.3
·
Receivables Turnover
15.1
13.2
12.0
·
10.4
10.9
10.1
·
11.0
11.0
10.8
·
·
11.6
·
Per Saham6
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Book Value / Share
$8.74
$8.84
$9.33
·
$9.61
$10.58
$13.14
·
$13.58
$13.79
$14.36
·
·
$16.99
·
Revenue / Share
$11.34
$10.15
$11.30
·
$12.13
$11.02
$12.46
·
$13.89
$11.72
$13.08
·
$11.49
$13.01
·
Cash Flow / Share
·
·
$-0.15
·
·
·
$-0.37
·
·
·
$0.15
·
·
$-0.25
·
Cash / Share
$2.63
$3.19
$2.53
·
$3.42
$3.08
$3.64
·
$3.18
$2.89
$3.36
·
·
$5.40
·
Dividend Paid / Share
·
·
·
·
·
·
·
$0.00
$0.19
$0.19
$0.19
$0.19
$0.12
$0.00
$0.12
EPS (TTM)
$-0.88
$-1.74
$-3.81
·
$-3.89
$-2.75
$-0.58
·
$-2.71
$-2.01
$-1.74
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q1 2023
Q4 2022
Revenue TTM
$156M
$158M
$162M
·
$172M
$179M
$181M
·
$185M
$185M
$185M
·
·
·
·
Net Income TTM
$-3M
$-6M
$-14M
·
$-14M
$-10M
$-2M
·
$-10M
$-7M
$-6M
·
·
·
·
Market Cap
$20M
$25M
$23M
·
$33M
$35M
$41M
·
$47M
$50M
$51M
·
·
$60M
·
Enterprise Value
$11M
$14M
$15M
·
$22M
$28M
$33M
·
$41M
$41M
$41M
·
·
$46M
·
P/E
-6.4
-4.0
-1.7
·
-2.3
-3.5
-19.8
·
-4.8
-6.8
-8.1
·
·
·
·
P/S
0.1
0.2
0.1
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
·
·
·
P/B
0.6
0.8
0.7
·
0.9
0.9
0.9
·
1.0
1.0
1.0
·
·
1.0
·
P / Tangible Book
0.6
0.8
0.7
·
0.9
0.9
0.9
·
1.1
1.2
1.1
·
·
1.4
·
P / Cash Flow
·
·
-41.8
·
·
·
-30.8
·
·
·
90.9
·
·
-66.0
·
EV / Revenue
0.1
0.1
0.1
·
0.1
0.2
0.2
·
0.2
0.2
0.2
·
·
·
·
Dividend Yield
0.00%
0.00%
0.00%
·
0.00%
1.9%
3.3%
·
5.7%
5.5%
4.9%
·
·
·
·
Earnings Yield
-15.7%
-25.2%
-59.8%
·
-42.9%
-28.3%
-5.1%
·
-20.7%
-14.6%
-12.4%
·
·
·
·
Payout Ratio
·
·
·
·
·
·
0.00%
·
·
·
49.3%
·
·
26.1%
·
Annual Payout
$0
$0
$0
·
$0
$676.0K
$1M
·
$3M
$3M
$2M
·
$2M
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-27
2024-09-28
2023-09-30
2022-10-01
2021-10-02
Pendapatan
$166M
$184M
$185M
$184M
$132M
Margin Operasi %
-2.5%
-2.3%
-2.6%
5.4%
4.7%
Laba Bersih
$-11M
$-4M
$-6M
$9M
$13M
EPS Dilusian
$-3.18
$-1.08
$-1.65
$2.58
$3.58
Metrik
2025-09-27
2024-09-28
2023-09-30
2022-10-01
2021-10-02
Utang / Ekuitas
0.0
0.1
0.0
0.1
0.1
Rasio Lancar
0.8
0.6
0.8
1.1
1.1
Rasio Cepat
0.6
0.5
0.6
0.8
0.7
Metrik
2025-09-27
2024-09-28
2023-09-30
2022-10-01
2021-10-02
Arus Kas Bebas
$-1M
$2M
$5M
$18M
$7M
Pemilik institusional (13F)
23 pengaju
· $4.7M 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.
Pemegang23
Nilai yang dipegang$4.7M
Posisi baru3
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (-3 vs Kuartal sebelumnya)
2 (-2 vs Kuartal sebelumnya)
3 (-1 vs Kuartal sebelumnya)
5 (0 vs Kuartal sebelumnya)
-19K
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
Kevin A. Richardson, II, Henry J. Lawlor, Jr., Murray A. Indick, Charles E. McCarthy
×41 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
15 orang dalam
· 7 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 8 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.