BMRA Biomerica, Inc. - Common Stock
$1,51
Harga · Agu 19, 2026
Fundamental per Apr 13, 2026
Rentang 52M
$1–$4
3% of range
Peringkat Analis
STRONG BUY
7 analysts
Target Harga
—
P/E (TTM)
-1.4
ROE
—
Margin Laba Bersih
—
BMRA Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$1.50
Kapitalisasi Pasar
—
P/E (TTM)
-1.4
EPS (TTM)
$-2.16
Pendapatan (TTM)
$5M
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$1 – $4
BMRA 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
$5M
2017-05-31
→
2025-05-31
EPS
$-2.16
2017-05-31
→
2025-05-31
Arus Kas Bebas
—
2017-05-31
→
2024-05-31
Margin
—
2017-05-31
→
2024-05-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
BMRA
Median Rekan
P/E (TTM)
-1.4
27.5
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
BMRA
Median Rekan
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
BMRA
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
BMRA
Median Rekan
Revenue YoY (Pendapatan YoY)
-1.9%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-34.5%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
-4.5%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
BMRA
Median Rekan
BMRA Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
7 analis
- Beli Kuat 3 42,9%
- Beli 3 42,9%
- Tahan 1 14,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.02%
Laporan Berikutnya
Agu 27, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 30 Sep. 2026 | $-0.44 | — | — |
| 30 Juni 2024 | $-0.09 | — | — |
| 30 Juni 2023 | $-0.12 | — | — |
| 31 Des. 2021 | $-0.72 | $-0.65 | -0.07% |
| 30 Sep. 2021 | $-0.96 | $-0.98 | 0.02% |
Perbandingan rekan (sub-industri GICS) Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| BMRA | — | -1.4 | -1.9% | — | — | — |
| INBS | $13M | -0.9 | -1.9% | -346.2% | -186.6% | 40.8% |
| AMIX | — | — | — | — | — | — |
| NDRA | $5M | -0.5 | — | — | -376.5% | — |
| BJDX | $403.2K | -0.0 | — | — | -121.6% | — |
| NUWE | $3M | -0.1 | -5.4% | -211.9% | 553.1% | 62.0% |
| XAIR | $8M | -0.2 | 107.3% | -433.0% | -337.4% | 3.3% |
| FEED | $3M | -0.1 | -0.20% | -712.3% | -49.2% | 6.0% |
| ABT | $250.18B | 33.7 | 5.7% | 14.7% | 13.1% | — |
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 | $5M | $5M | $5M | $19M | $7M | $7M | $5M | $6M | $6M | $5M | $5M | $5M | |
| Cost of Revenue | $5M | $5M | $5M | $16M | $7M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Gross Profit | $498.0K | $611.0K | $446.0K | $3M | $366.3K | $2M | $1M | $2M | $2M | $2M | $2M | $2M | |
| R&D Expense | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $780.3K | $733.6K | $589.9K | |
| SG&A Expense | $5M | $5M | $6M | $6M | $6M | $3M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Operating Expenses | $6M | $7M | $8M | $8M | $8M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | |
| Operating Income | $-5M | $-6M | $-7M | $-5M | $-7M | $-3M | $-2M | $-1M | $-954.6K | $-827.0K | $-670.6K | $-446.6K | |
| Interest Expense | · | · | · | · | $367 | $9 | $47 | $37 | $282 | $167 | · | $142 | |
| Interest Income | $165.0K | $431.0K | $133.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $165.0K | $431.0K | $134.0K | $27.0K | $66.5K | $71.2K | $44.0K | $47.7K | $46.1K | $7.0K | $2.3K | $3.1K | |
| Pretax Income | $-5M | $-6M | $-7M | $-5M | $-7M | $-3M | $-2M | $-1M | $-908.6K | $-796.0K | $-646.4K | $-426.4K | |
| Income Tax | $1.0K | $42.0K | $51.0K | $24.0K | $13.1K | $7.4K | $24.2K | $31.8K | · | $703.8K | $-315.0K | $-210.8K | |
| Net Income | $-5M | $-6M | $-7M | $-5M | $-7M | $-3M | $-2M | $-1M | $-908.6K | $-1M | $-331.4K | $-215.7K | |
| EPS (Basic) | $-2.16 | $-2.84 | $-0.50 | $-0.36 | $-0.62 | $-0.26 | $-0.26 | $-0.17 | $-0.11 | $-0.20 | $-0.04 | $-0.03 | |
| EPS (Diluted) | $-2.16 | $-2.84 | $-0.50 | $-0.36 | $-0.62 | $-0.26 | $-0.26 | $-0.17 | $-0.11 | $-0.20 | $-0.04 | $-0.03 | |
| Shares (Basic) | 2,297,057 | 2,103,154 | 14,154,269 | 12,673,245 | 11,928,941 | 10,166,296 | 9,212,557 | 8,570,029 | 8,329,769 | 7,626,078 | 7,552,262 | 7,370,787 | |
| Shares (Diluted) | 2,297,057 | 2,103,154 | 14,154,269 | 12,673,245 | 11,928,941 | 10,166,296 | 9,212,557 | 8,570,029 | 8,329,769 | 7,626,078 | 7,552,262 | 7,370,787 | |
| EBITDA | · | $-6M | $-7M | $-4M | $-7M | $-2M | $-2M | $-1M | $-809.7K | $-670.7K | $-492.4K | $-269.1K |
Neraca 23
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $4M | $10M | $6M | $4M | $9M | $686.8K | $1M | $1M | $2M | $1M | $2M | |
| Receivables | $731.0K | $947.0K | $722.0K | $774.0K | $1M | $2M | $1M | $799.9K | $1M | $969.5K | $1M | $1M | |
| Inventory | $1M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Prepaid Expense | $255.0K | $238.0K | $300.0K | $320.0K | $370.3K | $2M | $202.4K | $300.4K | $195.8K | $113.6K | $164.4K | $103.6K | |
| Current Assets | $5M | $8M | $13M | $9M | $9M | $15M | $4M | $4M | $4M | $5M | $4M | $5M | |
| PP&E (Net) | $135.0K | $201.0K | $213.0K | $214.0K | $310.5K | $279.4K | $351.1K | $351.1K | $331.9K | $380.7K | $445.4K | $614.3K | |
| PP&E (Gross) | · | · | · | · | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Accum. Depreciation | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Intangibles | $228.0K | $212.0K | $165.0K | $170.0K | $294.8K | $168.7K | $107.2K | $98.9K | $174.5K | $248.8K | $321.3K | $382.2K | |
| Other Non-current Assets | $113.0K | $203.0K | $79.0K | $96.0K | $264.2K | $168.2K | $126.8K | $113.2K | $95.0K | $55.7K | $56.8K | $36.3K | |
| Total Assets | $6M | $9M | $14M | $11M | $12M | $17M | $5M | $5M | $5M | $6M | $6M | $6M | |
| Accounts Payable | $672.0K | $560.0K | $344.0K | $736.0K | $431.0K | $833.4K | $1M | $687.0K | $352.0K | $333.5K | $392.1K | $441.7K | |
| Accrued Liabilities | $377.0K | $578.0K | $548.0K | $236.0K | $152.0K | $153.3K | · | · | · | · | · | · | |
| Current Liabilities | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $896.8K | $528.9K | $506.0K | $523.9K | $555.8K | |
| Capital Leases | $100.0K | $459.0K | $785.0K | $1M | $1M | $2M | · | · | · | · | · | · | |
| Total Liabilities | $2M | $3M | $3M | $3M | $3M | $3M | $1M | · | · | · | · | · | |
| Common Stock | $203.0K | $168.0K | $1M | $1M | $984.6K | $939.2K | $774.2K | $711.0K | $680.9K | $653.6K | $605.3K | $603.5K | |
| Paid-in Capital | $57M | $55M | $53M | $42M | $39M | $36M | $23M | $21M | $20M | $19M | $18M | $18M | |
| Retained Earnings | $-53M | $-48M | $-42M | $-35M | $-31M | $-23M | $-20M | $-17M | $-16M | $-15M | $-13M | $-13M | |
| AOCI | $-105.0K | $-102.0K | $-110.0K | $-74.0K | $-48.0K | $-39.8K | $-36.5K | $-26.1K | $-15.8K | $-13.6K | $-12.3K | $-10.1K | |
| Stockholders' Equity | $4M | $7M | $12M | $8M | $9M | $14M | $4M | $4M | $4M | $5M | $6M | $6M | |
| Liabilities + Equity | $6M | $9M | $14M | $11M | $12M | $17M | $5M | $5M | $5M | $6M | $6M | $6M | |
| Shares Outstanding | 2,546,216 | 2,103,154 | 16,821,646 | 12,867,924 | 12,307,157 | 11,740,089 | 9,677,188 | 8,888,011 | 8,511,173 | 8,169,673 | 7,566,714 | 7,543,714 |
Arus Kas 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $87.0K | $81.0K | $84.0K | $339.0K | $105.0K | $105.3K | $101.2K | $111.1K | $144.9K | $156.3K | $178.2K | $177.5K | |
| Stock-based Comp | $460.0K | $837.0K | $1M | $1M | · | · | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | $-10.0K | $31.0K | · | $703.0K | $-298.0K | $-217.0K | |
| Amort. of Intangibles | $21.0K | $18.0K | $18.0K | $239.0K | $34.0K | $23.9K | $61.7K | $75.5K | $74.3K | $76.1K | $75.1K | $29.5K | |
| Other Non-cash | · | · | $397.0K | $4M | $2M | $-2M | $37.8K | $149.6K | $40.8K | $431.7K | $45.7K | $-607.1K | |
| Operating Cash Flow | $-4M | $-5M | $-5M | $-479.0K | $-5M | $-4M | $-2M | $-1M | $-722.9K | $-208.8K | $-405.5K | $-862.3K | |
| CapEx | · | $51.0K | $64.0K | $57.0K | $135.9K | $33.6K | $101.1K | $130.3K | $96.1K | $91.6K | $10.5K | $137.2K | |
| Investing Cash Flow | $-37.0K | $-115.0K | $-78.0K | $-170.0K | $-295.6K | $-118.9K | $-171.1K | $-130.3K | $-96.1K | $-95.2K | $-22.8K | $-282.5K | |
| Stock Issued | $2M | · | $10M | $2M | $1M | $10M | $2M | $1M | · | $996.0K | · | $150.0K | |
| Net Stock Activity | · | · | $10M | $2M | $1M | $10M | $2M | $1M | · | $996.0K | · | $150.0K | |
| Financing Cash Flow | $2M | $-81.0K | $9M | $2M | $1M | $12M | $2M | $1M | $157.7K | $1M | $9.6K | $185.3K | |
| Net Change in Cash | $-2M | $-6M | $4M | $2M | $-4M | $8M | $-518.1K | $-20.6K | $-663.5K | $800.6K | $-420.8K | $-960.7K | |
| Taxes Paid | $10.0K | $41.0K | $51.0K | $24.0K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $-5M | $-6M | $-537.4K | $-5M | $-4M | $-2M | $-1M | $-818.9K | $-300.3K | $-416.0K | $-999.5K | |
| Levered FCF | · | · | · | · | $-5M | $-4M | $-2M | $-1M | · | $-300.7K | · | $-999.6K |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 11.3% | 8.3% | 15.8% | 5.1% | 26.6% | 24.8% | 31.5% | 34.9% | 29.6% | 31.1% | 32.6% | |
| Operating Margin | · | -117.6% | -135.3% | -24.0% | -104.2% | -35.9% | -46.4% | -26.6% | -16.5% | -16.1% | -13.5% | -8.7% | |
| Net Margin | · | -110.4% | -133.7% | -24.0% | -103.4% | -34.9% | -46.0% | -26.3% | -15.7% | -29.2% | -6.7% | -4.2% | |
| Pretax Margin | · | -109.6% | -132.8% | -23.9% | -103.2% | -34.8% | -45.6% | -25.8% | -15.7% | -15.5% | -13.0% | -8.3% | |
| EBITDA Margin | · | -117.6% | -133.7% | -23.5% | -102.7% | -34.3% | -44.5% | -24.6% | -14.0% | -13.1% | -9.9% | -5.2% | |
| ROA | · | -50.4% | -55.3% | -39.1% | · | -20.8% | -45.7% | -28.6% | -16.9% | -25.3% | -5.3% | -3.4% | |
| ROE | · | -83.0% | -80.6% | -50.1% | · | -24.8% | -57.6% | -33.3% | -18.7% | -27.7% | -5.8% | -3.7% | |
| ROIC | · | -97.3% | -62.1% | -54.8% | · | -17.0% | -61.2% | -35.0% | · | -29.8% | -6.1% | -3.8% |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 3.5 | 6.6 | 4.7 | · | 10.0 | 3.6 | 5.0 | 8.0 | 9.6 | 8.5 | 8.8 | |
| Quick Ratio | · | 2.3 | 5.4 | 3.3 | · | 7.0 | 1.7 | 2.2 | 4.3 | 5.6 | 4.2 | 5.3 | |
| Interest Coverage | · | · | · | · | -20435.1 | -266983.1 | -51336.0 | -40047.4 | -3385.2 | -4951.8 | · | -3145.0 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.5 | 0.4 | 1.6 | · | 0.6 | 1.0 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 | |
| Inventory Turnover | · | 2.2 | 2.2 | 5.7 | · | 2.0 | 1.8 | 1.9 | 2.1 | 1.9 | 1.8 | 2.1 | |
| Receivables Turnover | · | 6.5 | 7.1 | 16.9 | · | 4.2 | 4.6 | 6.0 | 5.7 | 4.9 | 3.9 | 4.4 |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -1.9% | 1.4% | -71.7% | 162.1% | 7.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -34.5% | -9.1% | -7.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -4.5% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5M | $5M | $5M | $19M | $7M | $7M | $5M | $6M | $6M | $5M | $5M | $5M | |
| Net Income TTM | $-5M | $-6M | $-7M | $-5M | $-7M | $-3M | $-2M | $-1M | $-908.6K | $-1M | $-331.4K | $-215.7K | |
| Market Cap | · | $78M | $184M | $360M | · | $608M | $174M | $289M | $170M | $105M | $56M | $51M | |
| P/E | -1.4 | -1.6 | -21.9 | -77.8 | -47.1 | -199.1 | -69.2 | -191.5 | -181.8 | -64.0 | -186.0 | -226.7 | |
| P/S | · | 14.4 | 34.5 | 19.1 | · | 90.8 | 33.5 | 52.0 | 29.4 | 20.3 | 11.3 | 10.0 | |
| P/B | · | 11.8 | 15.7 | 43.3 | · | 42.8 | 43.8 | 66.9 | 37.9 | 20.0 | 10.1 | 8.7 | |
| P / Tangible Book | 2.0 | 12.2 | 15.9 | 44.2 | 40.2 | 43.3 | · | · | · | · | · | · | |
| P / Cash Flow | · | -14.6 | -33.7 | -749.8 | · | -141.4 | -77.6 | -246.5 | -235.5 | -500.9 | -138.8 | -59.5 | |
| P / FCF | · | -14.4 | -33.3 | -670.4 | · | -140.3 | -74.3 | -221.8 | -207.9 | -348.2 | -135.3 | -51.3 | |
| Earnings Yield | -70.8% | -61.2% | -4.6% | -1.3% | -2.1% | -0.50% | -1.4% | -0.52% | -0.55% | -1.6% | -0.54% | -0.44% |
Laporan Laba Rugi 17
| 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 | $987.0K | $1M | $1M | $749.0K | $1M | $2M | $2M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $2M | $5M | |
| Cost of Revenue | $1M | $1M | $956.0K | $996.0K | $1M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $991.0K | $1M | $2M | $5M | |
| Gross Profit | $-44.0K | $51.0K | $424.0K | $-247.0K | $19.0K | $437.0K | $289.0K | $23.0K | $-149.0K | $325.0K | $412.0K | $29.0K | $120.0K | $352.0K | $-55.0K | $621.0K | |
| R&D Expense | $178.0K | $193.0K | $212.0K | $252.0K | $217.0K | $257.0K | $297.0K | $264.0K | $343.0K | $412.0K | $472.0K | $369.0K | $392.0K | $462.0K | $361.0K | $495.4K | |
| SG&A Expense | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | |
| Operating Expenses | $1M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Income | $-1M | $-1M | $-1M | $-2M | $-1M | $-993.0K | $-1M | $-2M | $-2M | $-2M | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| Interest Income | · | $58.0K | $1M | $26.0K | $43.0K | $40.0K | $56.0K | $113.0K | $86.0K | $109.0K | $123.0K | $56.0K | $36.0K | $41.0K | · | · | |
| Other Non-op | $-6.0K | $58.0K | $1M | $26.0K | $43.0K | $40.0K | $56.0K | $113.0K | $86.0K | $109.0K | $123.0K | $57.0K | $36.0K | $41.0K | · | · | |
| Pretax Income | $-1M | $-1M | $5.0K | $-2M | $-1M | $-953.0K | $-1M | $-1M | $-2M | $-1M | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| Income Tax | $8.0K | $5.0K | $3.0K | $4.0K | $-4.0K | $-3.0K | $4.0K | $7.0K | $4.0K | $8.0K | $23.0K | $13.0K | $35.0K | $1.0K | $2.0K | $9.9K | |
| Net Income | $-1M | $-1M | $2.0K | $-2M | $-1M | $-950.0K | $-1M | $-1M | $-2M | $-2M | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | |
| EPS (Basic) | $-0.44 | $-0.45 | $0.00 | $-0.99 | $-0.48 | $-0.06 | $-0.63 | $-2.57 | $-0.11 | $-0.09 | $-0.07 | $-0.10 | $-0.12 | $-0.12 | $-0.16 | $-0.14 | |
| EPS (Diluted) | $-0.44 | $-0.45 | $0.00 | $-0.99 | $-0.48 | $-0.06 | $-0.63 | $-2.57 | $-0.11 | $-0.09 | $-0.07 | $-0.10 | $-0.12 | $-0.12 | $-0.16 | $-0.14 | |
| Shares (Basic) | 3,010,308 | 2,908,164 | 2,638,699 | -4,344,561 | 2,398,285 | 2,140,179 | 2,103,154 | -48,361,784 | 16,821,646 | 16,821,646 | 16,821,646 | -25,882,794 | 13,481,490 | 13,455,166 | 13,100,407 | -25,166,361 | |
| Shares (Diluted) | 3,010,308 | 2,908,164 | 2,638,699 | -4,344,561 | 2,398,285 | 2,140,179 | 2,103,154 | -48,361,784 | 16,821,646 | 16,821,646 | 16,821,646 | -25,882,794 | 13,481,490 | 13,455,166 | 13,100,407 | -25,166,361 | |
| EBITDA | $-1M | $-1M | $-1M | · | $-1M | $-993.0K | $-1M | · | $-2M | $-2M | $-1M | · | $-2M | $-2M | $-2M | · |
Neraca 22
| 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 | $1M | $3M | $3M | $2M | $3M | $2M | $3M | $4M | $5M | $7M | $8M | $10M | $3M | $5M | $6M | $6M | |
| Receivables | $941.0K | $947.0K | $1M | $731.0K | $1M | $1M | $2M | $947.0K | $1M | $1M | $1M | $722.0K | $754.6K | $850.0K | $932.3K | $774.0K | |
| Inventory | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Prepaid Expense | $201.0K | $177.0K | $168.0K | $255.0K | $223.0K | $458.0K | $132.0K | $238.0K | $268.0K | $223.0K | $279.0K | $300.0K | $318.4K | $120.7K | $238.8K | $320.0K | |
| Current Assets | $4M | $5M | $6M | $5M | $6M | $6M | $6M | $8M | $9M | $10M | $12M | $13M | $6M | $8M | $9M | $9M | |
| PP&E (Net) | $91.0K | $105.0K | $120.0K | $135.0K | $151.0K | $167.0K | $184.0K | $201.0K | $194.0K | $210.0K | $218.0K | $213.0K | $227.6K | $236.7K | $227.9K | $214.0K | |
| Accum. Depreciation | · | · | · | $1M | $1M | $1M | · | $1M | · | · | · | $1M | $1M | $1M | $1M | $1M | |
| Intangibles | $231.0K | $219.0K | $223.0K | $228.0K | $234.0K | $236.0K | $207.0K | $212.0K | $216.0K | $204.0K | $202.0K | $165.0K | $154.6K | $157.7K | $160.8K | $170.0K | |
| Other Non-current Assets | $89.0K | $90.0K | $100.0K | $113.0K | $113.0K | $173.0K | $203.0K | $203.0K | $104.0K | $96.0K | $96.0K | $79.0K | $78.6K | $79.7K | $93.5K | $96.0K | |
| Total Assets | $5M | $6M | $7M | $6M | $7M | $7M | $8M | $9M | $10M | $12M | $13M | $14M | $8M | $10M | $11M | $11M | |
| Accounts Payable | $730.0K | $740.0K | $681.0K | $295.0K | $632.0K | $848.0K | $1M | $560.0K | $885.0K | $783.0K | $713.0K | $344.0K | $387.2K | $670.1K | $671.2K | $736.0K | |
| Accrued Liabilities | · | · | · | $377.0K | · | · | · | $578.0K | · | · | · | $548.0K | · | · | · | $236.0K | |
| Current Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Capital Leases | · | · | $6.0K | $100.0K | $193.0K | $284.0K | $373.0K | $459.0K | $543.0K | $626.0K | $705.0K | $785.0K | $828.9K | $901.4K | $970.9K | $1M | |
| Total Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | |
| Common Stock | $242.0K | $236.0K | $225.0K | $203.0K | $2M | $1M | $1M | $168.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Paid-in Capital | $59M | $59M | $58M | $57M | $56M | $54M | $54M | $55M | $53M | $53M | $53M | $53M | $45M | $45M | $44M | $42M | |
| Retained Earnings | $-56M | $-54M | $-53M | $-53M | $-52M | $-50M | $-50M | $-48M | $-47M | $-45M | $-43M | $-42M | $-40M | $-39M | $-37M | $-35M | |
| AOCI | $-103.0K | $-103.0K | $-102.0K | $-105.0K | $-113.0K | $-112.0K | $-108.0K | $-102.0K | $-102.0K | $-104.0K | $-104.0K | $-110.0K | $-110.9K | $-95.4K | $-86.5K | $-74.0K | |
| Stockholders' Equity | $3M | $4M | $5M | $4M | $6M | $5M | $5M | $7M | $8M | $9M | $11M | $12M | $6M | $7M | $8M | $8M | |
| Liabilities + Equity | $5M | $6M | $7M | $6M | $7M | $7M | $8M | $9M | $10M | $12M | $13M | $14M | $8M | $10M | $11M | $11M | |
| Shares Outstanding | 3,029,444 | 2,947,966 | 2,815,410 | 2,546,216 | 20,366,005 | 18,336,994 | 16,821,646 | 2,103,154 | 16,821,646 | 16,821,646 | 16,821,646 | 16,821,646 | 13,488,313 | · | 13,406,901 | 12,867,924 |
Arus Kas 13
| 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 | $20.0K | $20.0K | $20.0K | $23.0K | $21.0K | $22.0K | $21.0K | $22.0K | $20.0K | $18.0K | $21.0K | $18.0K | $15.0K | $16.0K | $29.0K | $259.0K | |
| Stock-based Comp | $135.0K | $117.0K | $133.0K | $108.0K | $120.0K | $155.0K | $77.0K | $204.0K | $341.0K | $122.0K | $170.0K | $179.0K | $384.0K | $318.0K | $304.0K | · | |
| Amort. of Intangibles | $6.0K | $5.0K | $5.0K | $8.0K | $5.0K | $4.0K | $4.0K | $5.0K | $4.0K | $4.0K | $5.0K | $3.0K | $3.0K | $3.0K | $9.0K | $217.0K | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | $-733.0K | · | · | · | $478.6K | · | |
| Operating Cash Flow | $-1M | $-991.0K | $-268.0K | $-661.0K | $-1M | $-791.0K | $-1M | $-1M | $-2M | $-842.0K | $-2M | $-963.0K | $-2M | $-1M | $-2M | $-4M | |
| CapEx | · | · | · | · | · | · | · | $24.0K | $0 | $6.0K | $21.0K | $0 | $5.9K | $24.4K | $34.0K | $24.5K | |
| Investing Cash Flow | · | · | · | $0 | $-4.0K | · | · | $-24.0K | $-16.0K | $-12.0K | $-63.0K | $-14.0K | $-5.9K | $-24.4K | $-34.0K | $-24.0K | |
| Stock Issued | $63.0K | $493.0K | $939.0K | $0 | $2M | · | · | · | · | · | · | $8M | $25.6K | $177.1K | $2M | $266 | |
| Net Stock Activity | · | · | $939.0K | · | · | · | · | · | · | · | · | · | · | · | $2M | · | |
| Financing Cash Flow | $61.0K | $482.0K | $920.0K | $-5.0K | $2M | · | · | · | · | · | · | $7M | $24.4K | $237.5K | $2M | $37.7K | |
| Net Change in Cash | $-1M | $-510.0K | $654.0K | $-658.0K | $686.0K | $-448.0K | $-1M | $-1M | $-2M | $-854.0K | $-2M | $6M | $-2M | $-1M | $158.0K | $-4M | |
| Taxes Paid | $8.0K | $6.0K | $3.0K | · | · | · | $4.0K | $7.0K | $4.0K | $7.0K | $23.0K | $13.0K | $35.0K | $1.0K | $2.0K | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | $-2M | · | · | · | $-2M | · |
Profitabilitas 8
| 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 | -4.5% | 4.2% | 30.7% | · | 1.7% | 26.7% | 16.0% | · | -14.6% | 20.7% | 24.1% | · | 10.8% | 23.7% | -3.4% | · | |
| Operating Margin | -131.5% | -113.5% | -81.0% | · | -108.1% | -60.7% | -75.7% | · | -196.7% | -102.6% | -71.9% | · | -148.6% | -112.4% | -126.4% | · | |
| Net Margin | -132.9% | -109.1% | 0.14% | · | -103.9% | -58.1% | -72.8% | · | -188.6% | -96.2% | -66.1% | · | -148.4% | -109.7% | -126.5% | · | |
| Pretax Margin | -132.1% | -108.7% | 0.36% | · | -104.3% | -58.2% | -72.6% | · | -188.2% | -95.7% | -64.7% | · | -145.3% | -109.6% | -126.4% | · | |
| EBITDA Margin | -131.5% | -113.5% | -81.0% | · | -108.1% | -60.7% | -75.7% | · | -196.7% | -102.6% | -70.7% | · | -147.2% | -111.3% | -125.2% | · | |
| ROA | -21.4% | -19.8% | 0.03% | · | -13.1% | -10.0% | -12.5% | · | -20.7% | -13.9% | -9.3% | · | -12.8% | -13.2% | -18.4% | · | |
| ROE | -29.6% | -27.7% | 0.04% | · | -17.4% | -13.1% | -16.3% | · | -27.8% | -18.1% | -11.9% | · | -21.0% | -20.1% | -24.2% | · | |
| ROIC | -39.4% | -31.1% | -8.7% | · | -21.8% | -19.4% | -25.7% | · | -25.7% | -17.2% | -11.7% | · | -28.2% | -23.0% | -24.9% | · |
Likuiditas & Solvabilitas 2
| 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 | 2.6 | 3.2 | 3.5 | · | 3.8 | 3.2 | 3.0 | · | 4.4 | 5.6 | 6.6 | · | 4.6 | 4.6 | 5.2 | · | |
| Quick Ratio | 1.5 | 2.2 | 2.5 | · | 2.6 | 2.0 | 2.0 | · | 3.2 | 4.5 | 5.4 | · | 2.9 | 3.4 | 4.0 | · |
Efisiensi 3
| 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 | · | 0.1 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | |
| Inventory Turnover | 0.6 | 0.7 | 0.6 | · | 0.6 | 0.7 | 0.8 | · | 0.6 | 0.6 | 0.7 | · | 0.4 | 0.4 | 0.7 | · | |
| Receivables Turnover | 0.9 | 1.1 | 1.0 | · | 0.9 | 1.4 | 1.2 | · | 1.1 | 1.6 | 1.5 | · | 1.2 | 1.5 | 1.9 | · |
Valuasi (TTM) 10
| 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 | $5M | $5M | $6M | · | $6M | $6M | $6M | · | $5M | $6M | $6M | · | $12M | $15M | $15M | · | |
| Net Income TTM | $-4M | $-3M | $-3M | · | $-5M | $-6M | $-6M | · | $-6M | $-6M | $-6M | · | $-5M | $-5M | $-5M | · | |
| Market Cap | $6M | $7M | $9M | · | $119M | $57M | $59M | · | $164M | $125M | $172M | · | $291M | · | $380M | · | |
| P/E | -1.5 | -2.4 | -2.7 | · | -4.6 | -3.5 | -3.9 | · | -25.0 | -18.6 | -21.8 | · | -52.7 | -73.3 | -74.5 | · | |
| P/S | 1.3 | 1.3 | 1.5 | · | 21.3 | 9.5 | 9.7 | · | 30.4 | 21.3 | 29.0 | · | 24.5 | · | 25.0 | · | |
| P/B | 1.9 | 1.6 | 1.7 | · | 21.5 | 11.2 | 11.1 | · | 21.0 | 13.3 | 16.0 | · | 48.7 | · | 45.6 | · | |
| P / Tangible Book | 2.0 | 1.7 | 1.8 | · | 22.4 | 11.7 | 11.5 | · | 21.6 | 13.6 | 16.3 | · | 50.0 | · | 46.5 | · | |
| P / Cash Flow | · | · | -32.9 | · | · | · | -44.1 | · | · | · | -102.9 | · | · | · | -241.3 | · | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | -101.6 | · | · | · | -236.3 | · | |
| Earnings Yield | -65.9% | -41.8% | -37.4% | · | -21.9% | -28.5% | -25.6% | · | -4.0% | -5.4% | -4.6% | · | -1.9% | -1.4% | -1.3% | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-05-31 | 2025-05-13 | 2024-05-31 | 2023-05-31 | 2022-05-31 | |
|---|---|---|---|---|---|
| Pendapatan | $5M | — | $5M | $5M | $19M |
| Margin Kotor % | — | — | 11.3% | 8.3% | 15.8% |
| Margin Operasi % | — | — | -117.6% | -135.3% | -24.0% |
| Laba Bersih | $-5M | — | $-6M | $-7M | $-5M |
| EPS Dilusian | $-2.16 | — | $-2.84 | $-0.50 | $-0.36 |
Neraca
| 2025-05-31 | 2025-05-13 | 2024-05-31 | 2023-05-31 | 2022-05-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | — | — | 3.5 | 6.6 | 4.7 |
| Rasio Cepat | — | — | 2.3 | 5.4 | 3.3 |
Arus Kas
| 2025-05-31 | 2025-05-13 | 2024-05-31 | 2023-05-31 | 2022-05-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | — | — | $-5M | $-6M | $-537.4K |
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.
Pemilik institusional (13F) 22 pengaju · $196K total · Per tanggal 30 Juni 2026
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.
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
| Posisi baru | Posisi yang keluar | Meningkat | Menurun | Perubahan bersih saham |
|---|---|---|---|---|
| 11 (+9 vs Kuartal sebelumnya) | 0 (-3 vs Kuartal sebelumnya) | 1 (0 vs Kuartal sebelumnya) | 2 (0 vs Kuartal sebelumnya) | +32K |
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.
| Institusi | Nilai | Saham | % dari 13F yang dilacak | Tipe |
|---|---|---|---|---|
| VANGUARD GROUP INC | $36.575 | 14.514 | 18,69% | Saham |
| BlackRock, Inc. | $32.799 | 18.636 | 16,76% | Saham |
| GEODE CAPITAL MANAGEMENT, LLC | $31.412 | 17.844 | 16,05% | Saham |
| VANGUARD CAPITAL MANAGEMENT LLC | $25.545 | 14.514 | 13,05% | Saham |
| LPL Financial LLC | $19.094 | 10.849 | 9,76% | Saham |
| JANE STREET GROUP, LLC | $17.399 | 9.886 | 8,89% | Saham |
| UBS Group AG | $12.174 | 6.917 | 6,22% | Saham |
| VANGUARD FIDUCIARY TRUST CO | $11.639 | 6.613 | 5,95% | Saham |
| NewEdge Advisors, LLC | $6.341 | 3.603 | 3,24% | Saham |
| CIBC Private Wealth Group LLC | $1.449 | 512 | 0,74% | Saham |
| Tower Research Capital LLC (TRC) | $419 | 238 | 0,21% | Saham |
| HOLLENCREST CAPITAL MANAGEMENT | $352 | 200 | 0,18% | Saham |
| HARBOUR INVESTMENTS, INC. | $220 | 125 | 0,11% | Saham |
| FMR LLC | $146 | 83 | 0,07% | Saham |
| HRT FINANCIAL LP | $46 | 26.374 | 0,02% | Saham |
| IFG Advisory, LLC | $44 | 25 | 0,02% | Saham |
| Larson Financial Group LLC | $21 | 12 | 0,01% | Saham |
| BARCLAYS PLC | $11 | 6 | 0,01% | Saham |
| MCF Advisors LLC | $11 | 6 | 0,01% | Saham |
| Federation des caisses Desjardins du Quebec | $5 | 3 | 0,00% | Saham |
| Caitong International Asset Management Co., Ltd | $4 | 2 | 0,00% | Saham |
| DANSKE BANK A/S | $2 | 1 | 0,00% | Saham |
Orang dalam perusahaan 11 orang dalam · 3 pejabat · 6 direktur
| Orang Dalam | Peran | Aktivitas terakhir | Saham dimiliki | Beli 12m | Jual 12m | Bersih 12m |
|---|---|---|---|---|---|---|
| Zackary S. Irani | Chief Executive Officer | 31 Mei 2011 X | 673.526 | 0 | 0 | $0 |
| Francis E Capitanio | President - Diagnostics | 31 Mei 2011 X | 50.000 | 0 | 0 | $0 |
| Janet Moore | Secretary | 18 Mei 2011 A | 91.000 | 0 | 0 | $0 |
| Jane Emerson | Direktur | 18 Mei 2011 A | — | 0 | 0 | $0 |
| Francis Cano | Direktur | 18 Mei 2011 A | 37.000 | 0 | 0 | $0 |
| Allen Barbieri | Direktur | 18 Mei 2011 A | 52.889 | 0 | 0 | $0 |
| John Roehm | Direktur | 30 Okt. 2008 A | — | 0 | 0 | $0 |
| MOORE JANET TRUST DTD 8/21/98 | Pemilik 10% | 31 Maret 2004 J | — | 0 | 0 | $0 |
| The BroadOak Fund | — | 27 Sep. 2010 J | 500.000 | 0 | 0 | $0 |
| William Snider | — | 27 Sep. 2010 J | 0 | 0 | 0 | $0 |
| Zackary Irani | — | 17 Juni 2003 P | 271.526 | 0 | 0 | $0 |
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Aktivis & pemilik 5%+ 3 saham
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 |
|---|---|---|---|---|---|
| Palm Management (US) LLC, Palm Global Small Cap Master Fund LP, Bradley C. Palmer, Joshua Horowitz | 4 Maret 2020 | — | Pengajuan awal | Investasi pasif | SEC |
| Orang pelapor yang tidak diungkapkan | 20 Juni 2006 | — | Pengajuan awal | — | SEC |
| Orang pelapor yang tidak diungkapkan | 13 Juni 2006 | — | Pengajuan awal | — | SEC |
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.
Kepemilikan ETF Dimiliki oleh 1 ETF
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.
| Dana | Bobot | Unit | Per tanggal | Sumber |
|---|---|---|---|---|
| VXF · VANGUARD INDEX FUNDS | 0,00% | 14.514 SH | 8 Agu 2026 | Harian |