Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$602.0K
·
·
·
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-rata43.3%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 20, 2026
$0.19
$0.13
43.3%
31 Maret 2026
Mei 28, 2026
$0.11
—
—
31 Des. 2025
$0.12
—
—
30 Sep. 2025
$0.10
—
—
30 Juni 2025
$0.23
—
—
31 Maret 2025
$0.22
—
—
31 Des. 2024
$0.28
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Revenue
$51M
$40M
$44M
$42M
$34M
$34M
$34M
$33M
$29M
$26M
$25M
$33M
Cost of Revenue
$39M
$30M
$35M
$32M
$27M
$27M
$27M
$26M
$23M
$21M
$19M
$26M
Gross Profit
$12M
$9M
$9M
$9M
$7M
$6M
$7M
$7M
$6M
$5M
$5M
$7M
R&D Expense
$178.0K
$175.0K
$158.0K
$166.0K
$208.0K
$112.0K
·
·
·
·
$125.0K
$403.0K
SG&A Expense
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Expenses
$8M
$7M
$6M
$6M
$5M
·
·
·
·
$4M
$5M
$7M
Operating Income
$3M
$1M
$2M
$2M
$517.0K
$-612.0K
$-631.0K
$1M
$1M
$584.0K
$192.0K
$-973.0K
Interest Expense
·
·
·
·
·
·
·
·
·
$542.0K
$681.0K
$1M
Interest Income
·
·
·
·
·
·
·
·
·
$2.0K
$5.0K
$3.0K
Other Non-op
$590.0K
$139.0K
$441.0K
$-647.0K
$-105.0K
$-348.0K
$-330.0K
$-255.0K
$-297.0K
$-22.0K
$-147.0K
$-172.0K
Pretax Income
$3M
$1M
$2M
$1M
$412.0K
$-960.0K
$-961.0K
$949.0K
$789.0K
$13.0K
$-736.0K
$-3M
Income Tax
$-113.0K
$-1M
$4.0K
$6.0K
$-39.0K
·
$-48.0K
$-41.0K
$16.0K
$13.0K
$-187.0K
$-172.0K
Net Income
$4M
$2M
$2M
$1M
$451.0K
$-960.0K
$-913.0K
$990.0K
$773.0K
·
$-549.0K
$-3M
EPS (Basic)
$0.59
$0.40
$0.35
$0.23
$0.09
$-0.22
$-0.23
$3500.00
·
·
·
·
EPS (Diluted)
$0.57
$0.39
$0.34
$0.23
$0.08
$-0.22
$-0.23
$3500.00
·
·
·
·
Shares (Basic)
6,161,000
5,756,000
5,727,000
5,550,000
5,212,000
4,298
4,053
3,500,000
3,171
1,172,000
1,118,000
705,000
Shares (Diluted)
6,312,000
5,887,000
5,905,000
5,589,000
5,424,000
4,298
4,059
3,500,000
3,171
1,172,000
1,118,000
705,000
EBITDA
$3M
$1M
$2M
$2M
$517.0K
$-651.0K
$-631.0K
$1M
·
$584.0K
$192.0K
$-973.0K
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Cash & Equivalents
$12M
$3M
$2M
$2M
$2M
$1M
$339.0K
$1M
$2M
$1M
$354.0K
$411.0K
Receivables
$16M
$12M
$12M
$11M
$9M
$9M
$10M
$9M
$10M
$8M
$8M
$9M
Inventory
$7M
$8M
$6M
$6M
$6M
$5M
$5M
$3M
$3M
$4M
$3M
$4M
Prepaid Expense
$1M
$1M
$963.0K
$1M
$977.0K
$1M
$1M
$829.0K
$898.0K
$819.0K
$616.0K
$744.0K
Other Current Assets
$110.0K
$74.0K
$15.0K
$101.0K
$83.0K
$71.0K
$59.0K
$32.0K
$27.0K
$90.0K
$117.0K
$17.0K
Current Assets
$36M
$24M
$22M
$21M
$18M
$17M
$17M
$14M
$16M
$14M
$12M
$14M
PP&E (Net)
$3M
$3M
$3M
$3M
·
$956.0K
$1M
$1M
$651.0K
$689.0K
$963.0K
$1M
PP&E (Gross)
$8M
$7M
$7M
$7M
$1M
$956.0K
$4M
$3M
$3M
$2M
$2M
$4M
Accum. Depreciation
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$1M
$3M
Goodwill
$3M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
Intangibles
$361.0K
$422.0K
$1M
$486.0K
$20.0K
$40.0K
$598.0K
$81.0K
$138.0K
$176.0K
$357.0K
$540.0K
Other Non-current Assets
$128.0K
$177.0K
$196.0K
$260.0K
$59.0K
$59.0K
$78.0K
$65.0K
$80.0K
$521.0K
$470.0K
$559.0K
Total Assets
$45M
$34M
$32M
$31M
$25M
$23M
$25M
$20M
$21M
$19M
$18M
$20M
Accounts Payable
·
·
·
$1M
$996.0K
$985.0K
$7M
$4M
$6M
$6M
$5M
$4M
Accrued Liabilities
·
·
·
$719.0K
$112.0K
$391.0K
$419.0K
$313.0K
$304.0K
$523.0K
$567.0K
$967.0K
Short-term Debt
$286.0K
·
·
·
$740.0K
$815.0K
$664.0K
$467.0K
$505.0K
$5M
$6M
$7M
Current Liabilities
$13M
$11M
$11M
$11M
$9M
$9M
$10M
$6M
$8M
$14M
$13M
$14M
Capital Leases
$768.0K
$576.0K
$759.0K
$827.0K
$565.0K
$367.0K
$289.0K
·
·
·
·
·
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
·
$747.0K
Long-term Debt
$1M
$1M
$1M
$2M
$1M
$2M
$3M
$2M
$3M
$1M
$2M
·
Total Debt
$2M
$1M
$1M
$2M
$2M
$3M
$664.0K
$934.0K
·
$6M
$6M
·
Common Stock
$90M
$86M
$86M
$86M
$85M
$83M
$83M
$75M
$71M
$26M
$23M
$23M
Paid-in Capital
·
·
·
·
·
·
$2M
$5M
$9M
·
·
·
Retained Earnings
$-61M
$-65M
$-67M
$-69M
$-70M
$-71M
$-70M
$-69M
$-70M
$-71M
$-71M
$-70M
AOCI
$-243.0K
$-243.0K
$-243.0K
$-243.0K
$-243.0K
$-243.0K
$-233.0K
$-333.0K
$-220.0K
$-243.0K
$-243.0K
$-243.0K
Stockholders' Equity
$29M
$21M
$19M
$17M
$14M
$12M
$13M
$12M
$10M
$4M
$3M
$4M
Liabilities + Equity
$45M
$34M
$32M
$31M
$25M
$23M
$25M
$20M
$21M
$19M
$18M
$20M
Shares Outstanding
7,028,934
5,792,559
5,748,018
5,701,518
5,250,518
4,391,163
4,257,790
3,553,714
3,356,689
1,258,245
1,132,685
1,116,981
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
D&A
$481.0K
$560.0K
$510.0K
$361.0K
$258.0K
$310.0K
$971.0K
$289.0K
$245.0K
$352.0K
$363.0K
$656.0K
Stock-based Comp
$144.0K
$74.0K
$98.0K
$97.0K
$67.0K
$65.0K
$81.0K
$67.0K
$60.0K
$211.0K
$107.0K
$169.0K
Deferred Tax
$-250.0K
$-1M
·
·
$-39.0K
·
$-48.0K
$-41.0K
$16.0K
·
·
·
Amort. of Intangibles
$61.0K
$190.0K
$168.0K
$107.0K
$20.0K
·
·
·
·
$181.0K
$183.0K
$931.0K
Restructuring
·
·
·
$267.0K
$341.0K
$379.0K
$315.0K
$210.0K
$451.0K
·
·
·
Operating Cash Flow
$5M
$1M
$2M
$1M
$9.0K
$1M
$-915.0K
$743.0K
$377.0K
$1M
$2M
$-365.0K
CapEx
$452.0K
$519.0K
$341.0K
$2M
$379.0K
$84.0K
$335.0K
$689.0K
$368.0K
$113.0K
$82.0K
$357.0K
Investing Cash Flow
$-452.0K
$-519.0K
$-772.0K
$-3M
$-379.0K
$71.0K
$-2M
$-689.0K
$-315.0K
·
$-311.0K
$-1M
Debt Issued
·
·
·
$1M
$173.0K
$774.0K
$737.0K
·
$3M
·
·
·
Net Debt Issued
·
·
·
$670.0K
$-649.0K
$-827.0K
$158.0K
$-469.0K
·
·
·
·
Stock Issued
·
$69.0K
·
$912.0K
$2M
$102.0K
$1M
$377.0K
$606.0K
$336.0K
·
·
Net Stock Activity
·
$69.0K
·
$912.0K
$2M
$102.0K
$1M
$377.0K
·
$336.0K
·
·
Financing Cash Flow
$4M
$217.0K
$-389.0K
$2M
$1M
$-532.0K
$2M
$-92.0K
$236.0K
·
$-1M
$1M
Net Change in Cash
·
·
·
·
·
·
·
·
·
$651.0K
$-57.0K
$-292.0K
Taxes Paid
$21.0K
·
·
·
·
·
$31.0K
·
·
·
·
·
Free Cash Flow
$5M
$775.0K
$1M
$-1M
$-370.0K
$974.0K
$-1M
$54.0K
·
$935.0K
$2M
$-722.0K
Levered FCF
·
·
·
·
·
·
·
·
·
$935.0K
$1M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Gross Margin
23.9%
23.3%
20.8%
21.8%
19.6%
18.2%
19.7%
20.6%
·
19.4%
20.7%
19.5%
Operating Margin
5.8%
3.6%
5.5%
4.7%
1.5%
-1.9%
-1.9%
3.7%
·
2.2%
0.78%
-2.9%
Net Margin
7.1%
5.8%
4.5%
3.1%
1.3%
-2.9%
-2.7%
3.0%
·
·
-2.2%
-9.6%
Pretax Margin
6.9%
3.2%
4.5%
3.1%
1.2%
-2.9%
-2.8%
2.9%
·
0.05%
-3.0%
-10.1%
EBITDA Margin
5.8%
3.6%
5.5%
4.7%
1.5%
-1.9%
-1.9%
3.7%
·
2.2%
0.78%
-2.9%
ROA
9.1%
6.9%
6.4%
4.6%
1.9%
-4.0%
-4.0%
4.8%
·
·
-2.9%
-15.2%
ROE
14.4%
11.5%
11.3%
8.2%
3.4%
-7.9%
-7.6%
9.1%
·
·
-16.3%
-87.9%
ROIC
9.8%
11.2%
12.1%
10.4%
3.4%
·
-4.5%
10.1%
·
0.00%
1.5%
-25.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Current Ratio
2.7
2.3
2.0
1.8
2.0
1.9
1.7
2.2
·
1.0
0.9
1.0
Quick Ratio
2.1
1.4
1.4
1.1
1.3
1.1
1.0
1.6
·
0.6
0.6
0.6
Debt / Equity
0.1
0.1
0.1
0.1
0.2
0.2
0.1
0.1
·
1.6
2.0
·
LT Debt / Equity
0.0
0.0
0.1
0.1
0.0
0.1
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
1.1
0.3
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Asset Turnover
1.3
1.2
1.4
1.5
1.4
1.4
1.5
1.6
·
1.4
1.3
1.6
Inventory Turnover
5.5
4.3
5.6
5.4
5.2
5.3
6.6
8.5
·
6.0
5.3
5.8
Receivables Turnover
3.7
3.3
3.8
4.1
3.7
3.5
3.6
3.5
·
3.2
3.0
4.1
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Book Value / Share
$4.08
$3.68
$3.28
$2.92
$2.73
$2.70
$2.95
$3.24
·
$2.94
$2.79
$0.81
Revenue / Share
$8.01
$6.79
$7.48
$7427.27
$6200.96
$7.81
$8331.36
$9328.57
·
$22.10
$21.92
·
Cash Flow / Share
$0.80
$0.22
$0.31
$229.56
$1.66
$0.25
$-225.43
$212.29
·
$0.89
$1.53
·
Cash / Share
$1.68
$0.58
$0.41
$0.31
$0.36
$0.24
·
$0.40
·
$0.80
$0.31
$0.09
EPS (TTM)
$0.57
$0.39
$0.34
$0.23
$0.08
$-0.22
$-0.23
$3500.00
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2013
2012
2011
Revenue TTM
$51M
$40M
$44M
$42M
$34M
$34M
$34M
$33M
·
$26M
$25M
$33M
Net Income TTM
$4M
$2M
$2M
$1M
$451.0K
$-960.0K
$-913.0K
$990.0K
·
·
$-549.0K
$-3M
Market Cap
$32M
$19M
$15M
$12M
$15M
$10M
$8M
$8M
·
$10M
$5M
$18M
Enterprise Value
$22M
$17M
$14M
$12M
$16M
$12M
·
$7M
·
$15M
$11M
·
P/E
8.0
8.5
7.8
9.1
36.8
-10.3
-8.7
0.0
·
·
·
·
P/S
0.6
0.5
0.3
0.3
0.5
0.3
0.3
0.2
·
0.4
0.2
0.5
P/B
1.1
0.9
0.8
0.7
1.1
0.8
0.7
0.7
·
2.6
1.6
5.0
P / Tangible Book
1.3
1.1
1.2
1.1
1.6
1.4
·
·
·
·
·
·
P / Cash Flow
6.4
14.8
8.3
9.3
1715.2
9.4
-9.3
10.4
·
9.3
3.0
-49.0
P / FCF
7.0
24.7
10.2
-10.4
-41.7
10.2
-6.8
142.8
·
10.4
3.1
-24.8
EV / EBITDA
7.7
11.9
5.8
6.2
30.4
-18.1
·
6.0
·
25.1
58.0
·
EV / FCF
4.8
22.2
9.5
-10.5
-42.5
12.1
·
134.0
·
15.7
6.8
·
EV / Revenue
0.4
0.4
0.3
0.3
0.5
0.4
·
0.2
·
0.6
0.5
·
Earnings Yield
12.5%
11.8%
12.9%
11.0%
2.7%
-9.7%
-11.6%
161290.3%
·
·
·
·
Valuasi (TTM)2
Metrik
Tren
Q4 2017
Q4 2016
Q4 2015
Q4 2014
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Q4 2001
Revenue TTM
$29M
$27M
·
·
$30M
$25M
·
·
·
·
·
·
·
·
Net Income TTM
$773.0K
$360.0K
·
·
$-635.0K
$-9M
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$51M
$40M
$44M
$42M
$34M
Margin Kotor %
23.9%
23.3%
20.8%
21.8%
19.6%
Margin Operasi %
5.8%
3.6%
5.5%
4.7%
1.5%
Laba Bersih
$4M
$2M
$2M
$1M
$451.0K
EPS Dilusian
$0.57
$0.39
$0.34
$0.23
$0.08
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.1
0.1
0.1
0.1
0.2
Rasio Lancar
2.7
2.3
2.0
1.8
2.0
Rasio Cepat
2.1
1.4
1.4
1.1
1.3
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$5M
$775.0K
$1M
$-1M
$-370.0K
Pemilik institusional (13F)
22 pengaju
· $4.4M 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.
Pemegang22
Nilai yang dipegang$4.4M
Posisi baru2
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
2 (-1 vs Kuartal sebelumnya)
1 (-4 vs Kuartal sebelumnya)
8 (+4 vs Kuartal sebelumnya)
6 (0 vs Kuartal sebelumnya)
+488K
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
Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan
Catalyst Investments L.P., Catalyst Fund L.P., Catalyst Fund II L.P., Catalyst Fund III L.P., Catalyst Investments II L.P., Catalyst Private Equity Partners (Israel) II L.P.
×2 pengajuan
Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan
Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan
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
1 orang dalam
· 1 pejabat · 1 direktur