Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$300.6K
·
·
·
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-86.9%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.14
$0.10
37.3%
31 Maret 2026
$0.10
$0.05
96.1%
31 Des. 2025
$0.03
$0.07
-58.0%
30 Sep. 2025
$0.10
$0.01
—
30 Juni 2025
$0.06
$-0.05
217.6%
31 Maret 2025
$-0.16
$0.03
-727.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$79M
$101M
$113M
$106M
$85M
$65M
$85M
$100M
$83M
$120M
$105M
$57M
Cost of Revenue
$52M
$64M
$73M
$67M
$51M
$41M
$52M
$63M
$52M
$86M
$78M
$45M
Gross Profit
$27M
$36M
$36M
$40M
$35M
$24M
$33M
$37M
$31M
$34M
$27M
$12M
R&D Expense
·
·
·
$6M
$6M
$4M
$3M
$3M
$3M
$10M
$13M
$11M
SG&A Expense
$29M
$34M
$42M
$28M
$25M
$21M
$24M
$26M
$25M
$34M
$33M
$18M
Operating Income
$-28M
$-7M
$-15M
$17M
$4M
$-485.0K
$5M
$6M
$4M
$-8M
$-14M
$-13M
Interest Expense
$26.0K
$557.0K
$520.0K
$164.0K
$239.0K
·
·
·
·
·
·
·
Interest Income
$239.0K
$57.0K
$366.0K
$210.0K
$53.0K
·
·
·
·
·
·
·
Other Non-op
$84.0K
$63.0K
$31.0K
$387.0K
$284.0K
$162.0K
$852.0K
$738.0K
$379.0K
$-417.0K
$-100.0K
$40.0K
Pretax Income
$-28M
$-8M
$-15M
$19M
$3M
$-3M
$6M
$10M
$4M
$-5M
$-5M
$-13M
Income Tax
$2M
$975.0K
$-3M
$1M
$2M
$791.0K
$3M
$3M
$1M
$3M
$2M
$1M
Net Income
$-30M
$-8M
$-13M
$17M
$2M
$-16M
$-5M
$5M
$9M
$-7M
$-8M
$-13M
EPS (Basic)
$-2.12
$-0.60
$-0.89
$1.24
$0.11
$-1.11
$-0.36
$0.36
$0.68
$-0.53
$-0.65
$-1.34
EPS (Diluted)
$-2.12
$-0.60
$-0.89
$1.22
$0.11
$-1.11
$-0.36
$0.35
$0.68
$-0.53
$-0.65
$-1.34
Shares (Basic)
14,302,000
14,208,000
14,065,000
14,014,000
14,189,000
14,159,000
14,240,000
14,833,000
13,378,000
13,168,000
12,022,000
9,732,000
Shares (Diluted)
14,302,000
14,208,000
14,065,000
14,184,000
14,340,000
14,159,000
14,275,000
15,065,000
13,501,000
13,168,000
12,022,000
9,732,000
EBITDA
$-26M
$-4M
$-10M
$19M
$5M
$773.0K
$7M
$4M
·
·
·
·
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$18M
$11M
$13M
$47M
$33M
$45M
$53M
$46M
$51M
$28M
$26M
$27M
Receivables
$20M
$22M
$26M
$25M
$22M
$11M
$13M
$18M
$23M
$18M
$14M
$9M
Inventory
$19M
$27M
$35M
$25M
$22M
$17M
$18M
$18M
$30M
$23M
$23M
$17M
Other Current Assets
$4M
$4M
$6M
$6M
$2M
$2M
$2M
$3M
$3M
$3M
$4M
$2M
Current Assets
$60M
$65M
$81M
$103M
$81M
$77M
$108M
$130M
$157M
$83M
$86M
$65M
PP&E (Net)
$10M
$12M
$10M
$7M
$14M
$12M
$10M
$11M
$16M
$16M
$18M
$10M
PP&E (Gross)
$21M
$20M
$18M
$13M
$22M
$19M
$18M
$18M
$34M
$33M
$33M
$24M
Accum. Depreciation
$11M
$9M
$8M
$7M
$8M
$7M
$8M
$8M
$18M
$17M
$16M
$14M
Goodwill
$908.0K
$21M
$28M
$11M
$11M
$7M
$7M
$7M
$11M
$11M
$11M
$8M
Intangibles
$1M
$4M
$6M
$758.0K
$858.0K
$609.0K
$870.0K
$1M
$3M
$4M
$5M
$3M
Other Non-current Assets
$1M
$884.0K
$1M
$783.0K
$661.0K
$602.0K
$487.0K
$902.0K
$1M
$1M
$3M
$2M
Total Assets
$93M
$119M
$137M
$134M
$117M
$102M
$126M
$149M
$192M
$118M
$125M
$90M
Accounts Payable
$8M
$5M
$11M
$7M
$8M
$3M
$4M
$7M
$22M
$15M
$16M
$6M
Accrued Liabilities
$726.0K
$477.0K
$2M
$900.0K
$903.0K
$627.0K
$1M
$667.0K
$2M
$2M
$4M
$5M
Current Liabilities
$20M
$20M
$30M
$23M
$15M
$7M
$31M
$48M
$86M
$38M
$39M
$33M
Capital Leases
$17M
$15M
$9M
$9M
$8M
$5M
·
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-current Liabilities
$859.0K
$57.0K
$47.0K
$76.0K
$102.0K
·
·
·
·
·
·
·
Total Liabilities
$39M
$37M
$49M
$35M
$31M
$21M
$39M
$56M
$101M
$53M
$53M
$36M
Long-term Debt
$294.0K
$290.0K
$11M
$180.0K
$5M
$5M
$6M
$8M
$8M
$10M
$9M
$0
Total Debt
·
·
·
·
$5M
$5M
$6M
$8M
·
·
·
·
Common Stock
$144.0K
$143.0K
$142.0K
$140.0K
$143.0K
$141.0K
$143.0K
$142.0K
$147.0K
$132.0K
$131.0K
$98.0K
Paid-in Capital
$130M
$128M
$127M
$124M
$126M
$124M
$125M
$124M
$126M
$112M
$110M
$82M
Retained Earnings
$-76M
$-46M
$-37M
$-24M
$-41M
$-42M
$-27M
$-21M
$-27M
$-36M
$-29M
$-21M
AOCI
$-959.0K
$-720.0K
$-2M
$-2M
$14.0K
$-646.0K
$-11M
$-10M
$-9M
$-9M
$-9M
$-6M
Stockholders' Equity
$53M
$82M
$88M
$98M
$86M
$82M
$87M
$93M
$90M
$65M
$73M
$55M
Liabilities + Equity
$93M
$119M
$137M
$134M
$117M
$102M
$126M
$149M
$192M
$118M
$125M
$90M
Shares Outstanding
14,354,797
14,259,000
14,186,000
13,994,000
14,304,000
14,063,000
14,269,000
14,217,000
14,711,000
13,179,000
13,150,000
9,848,000
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$3M
$5M
$2M
$1M
$1M
$2M
$2M
$2M
$3M
$3M
$2M
Stock-based Comp
$1M
$2M
$1M
$543.0K
$401.0K
$326.0K
$573.0K
$855.0K
$1M
$1M
$1M
$795.0K
Deferred Tax
$-850.0K
$-84.0K
$-3M
$375.0K
$-65.0K
$-566.0K
$0
$0
$0
$2M
$490.0K
$260.0K
Amort. of Intangibles
$300.0K
$800.0K
$3M
$100.0K
$200.0K
$300.0K
·
$200.0K
$800.0K
$800.0K
$1M
$700.0K
Restructuring
·
·
·
·
$86.0K
$217.0K
$1M
$897.0K
$0
$0
·
·
Other Non-cash
$35M
$14M
$1M
$-15M
$-9M
$13M
$3M
$-1M
·
·
·
·
Operating Cash Flow
$8M
$10M
$-8M
$5M
$-6M
$-2M
$173.0K
$-14M
$34M
$-10M
$-10M
$-11M
CapEx
$950.0K
$5M
$3M
$1M
$3M
$3M
$714.0K
$1M
$1M
$978.0K
$610.0K
$462.0K
Investing Cash Flow
$-912.0K
$-2M
$-38M
$19M
$-8M
$-13M
$-2M
$4M
$-1M
$11M
$8M
$-462.0K
Debt Issued
·
$64.0K
$12M
·
·
·
$9.0K
$0
$755.0K
$1M
$734.0K
$0
Net Debt Issued
$-93.0K
$-11M
$11M
$-5M
$-380.0K
$-379.0K
$-367.0K
$-368.0K
·
·
·
·
Stock Issued
·
·
·
·
·
·
$210.0K
$2M
$13M
$51.0K
$523.0K
$1M
Stock Repurchased
·
·
·
$4M
·
$2M
·
$4M
$0
$0
·
$0
Net Stock Activity
·
·
·
$-4M
·
$-2M
$210.0K
$-2M
·
·
·
·
Financing Cash Flow
$270.0K
$-11M
$12M
$-8M
$1M
$-2M
$-157.0K
$-2M
$13M
$457.0K
$805.0K
$1M
Net Change in Cash
$7M
$-2M
$-34M
$14M
$-12M
$-14M
$-3M
$-13M
$47M
$2M
$-2M
$-10M
Taxes Paid
$1M
$623.0K
$3M
$386.0K
$2M
$2M
$993.0K
$-980.0K
$146.0K
$-116.0K
$-5M
$6M
Free Cash Flow
$7M
$5M
$-11M
$4M
$-9M
$-4M
$-541.0K
$5M
·
·
·
·
Levered FCF
$7M
$4M
$-11M
·
·
·
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
34.0%
35.8%
31.4%
37.2%
40.5%
37.3%
39.2%
31.3%
·
·
·
·
Operating Margin
-35.9%
-6.7%
-13.2%
16.3%
4.4%
-0.74%
5.8%
1.1%
·
·
·
·
Net Margin
-38.2%
-8.4%
-11.1%
16.3%
1.8%
-24.0%
-6.1%
3.0%
·
·
·
·
Pretax Margin
-35.3%
-7.4%
-13.4%
17.7%
4.0%
-4.8%
6.8%
3.1%
·
·
·
·
EBITDA Margin
-32.4%
-3.7%
-8.8%
17.9%
6.0%
1.2%
7.8%
2.1%
·
·
·
·
ROA
-28.6%
-6.6%
-9.3%
13.9%
1.4%
-13.8%
-3.7%
3.1%
·
·
·
·
ROE
-44.7%
-9.9%
-13.5%
18.9%
1.8%
-18.6%
-5.7%
5.8%
·
·
·
·
ROIC
-57.8%
-9.2%
-14.0%
16.2%
1.8%
-0.70%
2.9%
1.8%
·
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.9
3.3
2.7
4.5
5.4
10.2
3.5
2.8
·
·
·
·
Quick Ratio
1.8
1.7
1.3
3.2
3.7
7.5
2.1
1.7
·
·
·
·
Debt / Equity
·
·
·
·
0.1
0.1
0.1
0.1
·
·
·
·
LT Debt / Equity
·
·
·
·
0.1
0.1
0.1
0.1
·
·
·
·
Interest Coverage
-1095.7
-12.1
-28.8
·
·
·
·
·
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.8
0.8
0.8
0.8
0.6
0.6
1.0
·
·
·
·
Inventory Turnover
2.3
2.1
2.4
2.8
2.6
2.4
2.9
4.4
·
·
·
·
Receivables Turnover
3.8
4.2
4.4
4.5
5.1
5.4
5.5
8.2
·
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.72
$5.78
$6.23
$7.03
$5.99
$5.80
$6.13
$6.55
·
·
·
·
Revenue / Share
$5.55
$7.12
$8.06
$7.49
$5.94
$4.62
$5.96
$11.71
·
·
·
·
Cash Flow / Share
$0.55
$0.69
$-0.55
$0.37
$-0.42
$-0.12
$0.01
$0.45
·
·
·
·
Cash / Share
$1.25
$0.78
$0.93
$3.35
$2.30
$3.20
$3.71
$4.10
·
·
·
·
EPS (TTM)
$-2.12
$-0.60
$-0.89
$1.22
$0.11
$-1.11
$-0.36
$0.35
$0.68
$-0.53
$-0.65
$-1.34
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-21.6%
-10.7%
6.6%
24.8%
30.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-9.3%
5.9%
20.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
3.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
1009.1%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
1051.7%
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$79M
$101M
$113M
$106M
$85M
$65M
$85M
$100M
$83M
$120M
$105M
$57M
Net Income TTM
$-30M
$-8M
$-13M
$17M
$2M
$-16M
$-5M
$5M
$9M
$-7M
$-8M
$-13M
Market Cap
$133M
$83M
$108M
$119M
$164M
$69M
$76M
$76M
·
·
·
·
Enterprise Value
·
·
·
·
$135M
$29M
$28M
$26M
·
·
·
·
P/E
-4.4
-9.7
-8.6
7.0
103.9
-4.4
-14.7
15.3
17.6
-9.4
-6.6
-8.0
P/S
1.7
0.8
1.0
1.1
1.9
1.1
0.9
0.8
·
·
·
·
P/B
2.5
1.0
1.2
1.2
1.9
0.8
0.9
0.8
·
·
·
·
P / Tangible Book
2.6
1.4
2.0
1.4
2.2
0.9
·
·
·
·
·
·
P / Cash Flow
16.9
8.4
-14.0
22.9
-27.4
-41.3
437.1
11.2
·
·
·
·
P / FCF
19.2
16.7
-10.2
29.2
-18.2
-15.8
-139.8
14.3
·
·
·
·
EV / EBITDA
·
·
·
·
26.4
37.4
4.3
6.9
·
·
·
·
EV / FCF
·
·
·
·
-15.1
-6.7
-52.1
4.9
·
·
·
·
EV / Revenue
·
·
·
·
1.6
0.4
0.3
0.3
·
·
·
·
Earnings Yield
-22.9%
-10.3%
-11.7%
14.3%
0.96%
-22.7%
-6.8%
6.6%
5.7%
-10.7%
-15.1%
-12.5%
Laporan Laba Rugi16
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
Q2 2023
Q1 2023
Q4 2022
Revenue
$22M
$20M
$19M
$20M
$20M
$16M
$24M
$24M
$27M
$25M
$25M
$28M
$31M
$33M
$22M
$32M
Cost of Revenue
$11M
$11M
$10M
$11M
$10M
$16M
$15M
$14M
$17M
$17M
$16M
$20M
$20M
$20M
$13M
$20M
Gross Profit
$11M
$10M
$8M
$9M
$9M
$-325.0K
$9M
$10M
$10M
$8M
$8M
$3M
$11M
$13M
$8M
$13M
SG&A Expense
$8M
$7M
$7M
$6M
$7M
$7M
$8M
$9M
$8M
$8M
$9M
$11M
$10M
$11M
$9M
$7M
Operating Income
$2M
$2M
$775.0K
$2M
$915.0K
$-32M
$339.0K
$26.0K
$816.0K
$1M
$-9M
$-12M
$-1M
$519.0K
$-3M
$4M
Interest Expense
$2.0K
$9.0K
$7.0K
$8.0K
$5.0K
$6.0K
$7.0K
$59.0K
$107.0K
$193.0K
$198.0K
$178.0K
$185.0K
$155.0K
$2.0K
$-36.0K
Interest Income
$273.0K
$117.0K
$115.0K
$119.0K
$88.0K
$27.0K
$5.0K
$22.0K
$2.0K
$14.0K
$19.0K
$10.0K
$17.0K
$49.0K
$290.0K
·
Other Non-op
$156.0K
$37.0K
$4.0K
$40.0K
$3.0K
$22.0K
$19.0K
$52.0K
$2.0K
$9.0K
·
$12.0K
$15.0K
$13.0K
$-9.0K
$-240.0K
Pretax Income
$2M
$2M
$689.0K
$2M
$905.0K
$-32M
$757.0K
$-299.0K
$895.0K
$1M
$-9M
$-12M
$-816.0K
$258.0K
$-3M
$5M
Income Tax
$616.0K
$502.0K
$581.0K
$818.0K
$799.0K
$272.0K
$445.0K
$237.0K
$457.0K
$223.0K
$58.0K
$139.0K
$211.0K
$-3M
$-4.0K
$578.0K
Net Income
$2M
$1M
$108.0K
$1M
$106.0K
$-32M
$312.0K
$-536.0K
$438.0K
$970.0K
$-9M
$-12M
$-1M
$3M
$-3M
$4M
EPS (Basic)
$0.11
$0.08
$0.01
$0.08
$0.01
$-2.23
$0.02
$-0.04
$0.03
$0.07
$-0.66
$-0.85
$-0.07
$0.23
$-0.20
$0.29
EPS (Diluted)
$0.10
$0.08
$0.01
$0.08
$0.01
$-2.23
$0.02
$-0.04
$0.03
$0.07
$-0.66
$-0.85
$-0.07
$0.23
$-0.20
$0.28
Shares (Basic)
15,440,000
14,432,000
14,362,000
·
14,314,000
14,296,000
14,272,000
·
14,209,000
14,197,000
14,188,000
·
14,058,000
14,028,000
14,008,000
·
Shares (Diluted)
16,040,000
14,941,000
14,679,000
·
14,314,000
14,296,000
14,300,000
·
14,254,000
14,209,000
14,188,000
·
14,058,000
14,157,000
14,008,000
·
EBITDA
$3M
$2M
$1M
·
$915.0K
$-32M
$1M
·
$816.0K
$1M
$-8M
·
$-1M
$519.0K
$-2M
·
Neraca26
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
Q2 2023
Q1 2023
Q4 2022
Cash & Equivalents
$83M
$24M
$22M
$18M
$16M
$13M
$13M
$11M
$13M
$13M
$17M
$13M
$14M
$18M
$45M
·
Receivables
$20M
$19M
$17M
$20M
$19M
$16M
$21M
$22M
$24M
$21M
$21M
$26M
$28M
$29M
$22M
$25M
Inventory
$20M
$20M
$19M
$19M
$20M
$21M
$26M
$27M
$29M
$31M
$34M
$35M
$35M
$35M
$28M
·
Other Current Assets
$4M
$3M
$4M
$4M
$3M
$4M
$5M
$4M
$4M
$4M
$5M
$6M
$6M
$4M
$5M
·
Current Assets
$128M
$67M
$62M
$60M
$58M
$54M
$64M
$65M
$70M
$70M
$78M
$81M
$83M
$87M
$99M
·
PP&E (Net)
$9M
$9M
$10M
$10M
$10M
$10M
$11M
$12M
$12M
$9M
$9M
$10M
$9M
$9M
$6M
·
PP&E (Gross)
·
·
·
$21M
·
·
·
$20M
·
·
·
$18M
·
·
·
·
Accum. Depreciation
·
·
·
$11M
·
·
·
$9M
·
·
·
$8M
·
·
·
·
Goodwill
$908.0K
$908.0K
$908.0K
$908.0K
$908.0K
$908.0K
$21M
$21M
$21M
$21M
$21M
$28M
$29M
$29M
$11M
·
Intangibles
$959.0K
$1M
$1M
$1M
$1M
$1M
$4M
$4M
$4M
$4M
$5M
$6M
$12M
$13M
$733.0K
·
Other Non-current Assets
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$884.0K
$1M
$1M
$1M
$1M
$1M
$1M
$794.0K
·
Total Assets
$157M
$97M
$94M
$93M
$89M
$83M
$118M
$119M
$127M
$116M
$125M
$137M
$146M
$151M
$130M
·
Accounts Payable
$10M
$10M
$8M
$8M
$7M
$5M
$7M
$5M
$8M
$7M
$9M
$11M
$7M
$8M
$7M
·
Accrued Liabilities
$776.0K
$862.0K
$662.0K
$726.0K
$2M
$705.0K
$447.0K
$477.0K
$1M
$1M
$1M
$2M
$3M
$3M
$3M
·
Current Liabilities
$24M
$23M
$22M
$20M
$19M
$17M
$19M
$20M
$27M
$26M
$26M
$30M
$27M
$29M
$22M
·
Capital Leases
$16M
$16M
$17M
$17M
$17M
$14M
$15M
$15M
$16M
$8M
$9M
$9M
$9M
$10M
$9M
·
Other Non-current Liabilities
$1M
$1M
$862.0K
$859.0K
$135.0K
$60.0K
$59.0K
$57.0K
$53.0K
$52.0K
$49.0K
$47.0K
$124.0K
$111.0K
$93.0K
·
Total Liabilities
$41M
$41M
$40M
$39M
$38M
$32M
$35M
$37M
$45M
$36M
$45M
$49M
$48M
$51M
$33M
·
Long-term Debt
·
·
·
$294.0K
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$175.0K
$145.0K
$144.0K
$144.0K
$143.0K
$143.0K
$143.0K
$143.0K
$142.0K
$142.0K
$142.0K
$142.0K
$141.0K
$140.0K
$140.0K
·
Paid-in Capital
$188M
$131M
$130M
$130M
$130M
$129M
$129M
$128M
$128M
$128M
$127M
$127M
$126M
$125M
$125M
·
Retained Earnings
$-73M
$-75M
$-76M
$-76M
$-77M
$-77M
$-45M
$-46M
$-45M
$-45M
$-46M
$-37M
$-25M
$-24M
$-27M
·
AOCI
$10.0K
$-419.0K
$-719.0K
$-959.0K
$-1M
$-1M
$-1M
$-720.0K
$-2M
$-1M
$-1M
$-2M
$-2M
$-967.0K
$-1M
·
Stockholders' Equity
$116M
$56M
$54M
$53M
$52M
$51M
$82M
$82M
$82M
$81M
$80M
$88M
$99M
$100M
$96M
·
Liabilities + Equity
$157M
$97M
$94M
$93M
$89M
$83M
$118M
$119M
$127M
$116M
$125M
$137M
$146M
$151M
$130M
·
Shares Outstanding
17,508,101
14,497,089
14,390,135
14,354,797
14,313,963
14,313,963
14,289,066
14,258,879
14,208,795
14,208,795
14,190,977
14,185,977
14,076,472
14,039,334
14,003,029
13,994,000
Arus Kas15
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
Q2 2023
Q1 2023
Q4 2022
D&A
$620.0K
$627.0K
$614.0K
$575.0K
$594.0K
$821.0K
$752.0K
$719.0K
$738.0K
$720.0K
$852.0K
$2M
$2M
$1M
$388.0K
$399.0K
Stock-based Comp
$400.0K
$300.0K
$249.0K
$296.0K
$300.0K
$300.0K
$333.0K
$413.0K
$500.0K
$300.0K
$317.0K
$708.0K
$200.0K
$200.0K
$164.0K
$240.0K
Amort. of Intangibles
$44.0K
$44.0K
$44.0K
$0
$100.0K
$100.0K
$100.0K
$100.0K
$200.0K
$200.0K
$300.0K
$1M
$1M
$1M
$100.0K
$0
Other Non-cash
·
·
$3M
·
·
·
$1M
·
·
·
$13M
·
·
·
$-316.0K
·
Operating Cash Flow
$1M
$2M
$4M
$2M
$3M
$210.0K
$3M
$879.0K
$4M
$336.0K
$5M
$-551.0K
$-2M
$-3M
$-3M
$114.0K
CapEx
$126.0K
$198.0K
$277.0K
$246.0K
$552.0K
$9.0K
$143.0K
$-432.0K
$3M
$1M
$756.0K
$976.0K
$946.0K
$752.0K
$224.0K
$810.0K
Investing Cash Flow
$-81.0K
$-198.0K
$-277.0K
$-220.0K
$-540.0K
$-9.0K
$-143.0K
$432.0K
$-3M
$1M
$-756.0K
$-976.0K
$-380.0K
$-36M
$-224.0K
$-810.0K
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
$0
$0
·
·
·
Net Debt Issued
·
·
$-33.0K
·
·
·
$-24.0K
·
·
·
$-556.0K
·
·
·
$-14.0K
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Financing Cash Flow
$57M
$148.0K
$131.0K
$190.0K
$-23.0K
$-23.0K
$126.0K
$-4M
$-255.0K
$-6M
$-528.0K
$148.0K
$-329.0K
$12M
$20.0K
$588.0K
Net Change in Cash
$59M
$2M
$4M
$2M
$2M
$212.0K
$2M
$-2M
$183.0K
$-4M
$4M
$-1M
$-3M
$-27M
$-2M
$-1M
Taxes Paid
$543.0K
$627.0K
$543.0K
$175.0K
$413.0K
$453.0K
$431.0K
$434.0K
$-134.0K
$43.0K
$280.0K
$259.0K
$4M
$1M
$378.0K
$356.0K
Free Cash Flow
·
·
$4M
·
·
·
$3M
·
·
·
$4M
·
·
·
$-3M
·
Levered FCF
·
·
$4M
·
·
·
$3M
·
·
·
$4M
·
·
·
·
·
Profitabilitas8
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
Q2 2023
Q1 2023
Q4 2022
Gross Margin
50.0%
47.7%
44.8%
·
46.7%
-2.1%
38.4%
·
36.5%
33.2%
33.0%
·
35.7%
40.4%
38.5%
·
Operating Margin
9.9%
8.8%
4.1%
·
4.7%
-202.7%
1.4%
·
3.0%
5.4%
-35.9%
·
-3.6%
1.6%
-12.4%
·
Net Margin
7.4%
5.7%
0.57%
·
0.54%
-204.2%
1.3%
·
1.6%
3.8%
-37.5%
·
-3.3%
9.6%
-12.7%
·
Pretax Margin
10.2%
8.2%
3.6%
·
4.6%
-202.4%
3.1%
·
3.4%
4.7%
-37.3%
·
-2.6%
0.77%
-12.8%
·
EBITDA Margin
12.6%
11.8%
7.3%
·
4.7%
-202.7%
4.5%
·
3.0%
5.4%
-32.4%
·
-3.6%
1.6%
-10.6%
·
ROA
1.4%
1.3%
0.10%
·
0.10%
-31.8%
0.26%
·
0.32%
0.73%
-7.3%
·
-0.74%
2.4%
-2.2%
·
ROE
2.0%
2.2%
0.16%
·
0.16%
-48.2%
0.39%
·
0.49%
1.1%
-10.6%
·
-1.1%
3.5%
-3.0%
·
ROIC
1.4%
2.2%
0.22%
·
0.21%
-62.4%
0.17%
·
0.49%
1.4%
-11.3%
·
-1.4%
6.4%
-2.8%
·
Likuiditas & Solvabilitas3
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
Q2 2023
Q1 2023
Q4 2022
Current Ratio
5.4
2.9
2.9
·
3.1
3.2
3.4
·
2.6
2.7
3.0
·
3.1
3.0
4.6
·
Quick Ratio
4.4
1.9
1.8
·
1.8
1.8
1.8
·
1.4
1.3
1.5
·
1.6
1.6
3.1
·
Interest Coverage
1103.5
199.3
110.7
·
183.0
-5263.8
48.4
·
7.6
7.1
-45.1
·
-5.6
·
·
·
Efisiensi3
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
Q2 2023
Q1 2023
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
0.2
·
Inventory Turnover
0.6
0.5
0.5
·
0.4
0.6
0.5
·
0.5
0.5
0.5
·
0.6
0.7
0.5
·
Receivables Turnover
1.2
1.2
1.0
·
0.9
0.8
1.2
·
1.0
1.0
1.2
·
1.3
1.1
0.9
·
Per Saham5
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
Q2 2023
Q1 2023
Q4 2022
Book Value / Share
$6.60
$3.86
$3.76
·
$3.61
$3.57
$5.77
·
$5.75
$5.69
$5.61
·
$7.01
$7.14
$6.87
·
Revenue / Share
$1.40
$1.37
$1.29
·
$1.37
$1.09
$1.71
·
$1.88
$1.79
$1.76
·
$2.19
$2.35
$1.54
·
Cash Flow / Share
·
·
$0.28
·
·
·
$0.20
·
·
·
$0.35
·
·
·
$-0.18
·
Cash / Share
$4.75
$1.68
$1.53
·
$1.09
$0.94
$0.92
·
$0.93
$0.91
$1.20
·
$1.02
$1.26
$3.18
·
EPS (TTM)
$0.27
$0.18
$-2.13
·
$-2.24
$-2.22
$0.08
·
$-1.41
$-1.51
$-1.35
·
$0.24
$1.04
$0.95
·
Valuasi (TTM)9
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
Q2 2023
Q1 2023
Q4 2022
Revenue TTM
$82M
$79M
$74M
·
$84M
$91M
$101M
·
$105M
$109M
$117M
·
$118M
$107M
$101M
·
Net Income TTM
$4M
$2M
$-31M
·
$-32M
$-32M
$1M
·
$-20M
$-21M
$-19M
·
$4M
$15M
$14M
·
Market Cap
$404M
$169M
$181M
·
$64M
$69M
$78M
·
$83M
$77M
$60M
·
$135M
$134M
$106M
·
P/E
85.5
64.9
-5.9
·
-2.0
-2.2
68.1
·
-4.2
-3.6
-3.1
·
39.8
9.2
8.0
·
P/S
4.9
2.1
2.4
·
0.8
0.8
0.8
·
0.8
0.7
0.5
·
1.1
1.2
1.0
·
P/B
3.5
3.0
3.3
·
1.2
1.4
0.9
·
1.0
1.0
0.7
·
1.4
1.3
1.1
·
P / Tangible Book
3.6
3.1
3.5
·
1.3
1.4
1.4
·
1.5
1.4
1.1
·
2.3
2.3
1.3
·
P / Cash Flow
·
·
44.0
·
·
·
27.2
·
·
·
12.0
·
·
·
-42.4
·
Earnings Yield
1.2%
1.5%
-17.0%
·
-50.4%
-46.0%
1.5%
·
-24.1%
-27.9%
-32.1%
·
2.5%
10.9%
12.5%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Pendapatan
$79M
$101M
$113M
$106M
$85M
Margin Kotor %
34.0%
35.8%
31.4%
37.2%
40.5%
Margin Operasi %
-35.9%
-6.7%
-13.2%
16.3%
4.4%
Laba Bersih
$-30M
$-8M
$-13M
$17M
$2M
EPS Dilusian
$-2.12
$-0.60
$-0.89
$1.22
$0.11
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Utang / Ekuitas
·
·
·
·
0.1
Rasio Lancar
2.9
3.3
2.7
4.5
5.4
Rasio Cepat
1.8
1.7
1.3
3.2
3.7
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Arus Kas Bebas
$7M
$5M
$-11M
$4M
$-9M
Pemilik institusional (13F)
122 pengaju
· $239.4M 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.
Pemegang122
Nilai yang dipegang$239.4M
Posisi baru49
Posisi yang keluar12
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
49 (+25 vs Kuartal sebelumnya)
12 (+5 vs Kuartal sebelumnya)
42 (+14 vs Kuartal sebelumnya)
20 (-3 vs Kuartal sebelumnya)
+3.1M
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.
Cornice Fiduciary Management LLC, as Trustee under Trust Agreement dated December 23, 1989 FBO the issue of Jonathan D. Sackler, M3C Holdings LLC, Robert Averick, Piton Capital Partners LLC, OIH LLC
×3 pengajuan
Leslie J. Schreyer, as Trustee under Trust Agreement dated December 23, 1989 FBO the issue of Jonathan D. Sackler, M3C Holdings LLC, Robert Averick, Piton Capital Partners LLC, OIH LLC
×4 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
30 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 16 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.