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-6.3%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2025
$0.06
—
—
31 Des. 2022
$0.14
$0.15
-8.5%
30 Sep. 2022
$0.14
$0.15
-8.5%
30 Juni 2022
$0.12
$0.12
-2.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Interest Expense
·
·
$22M
$7M
$6M
$10M
$12M
$9M
Interest Income
$43M
$42M
$37M
$30M
$25M
$23M
$23M
$22M
Pretax Income
$2M
$-3M
$480.4K
$9M
$9M
$3M
$3M
$6M
Income Tax
$-18.3K
$-371.6K
$-162.2K
$3M
$2M
$437.3K
$850.6K
$1M
Net Income
$2M
$-2M
$642.5K
$7M
$8M
$2M
$2M
$4M
EPS (Basic)
$0.17
$-0.17
$0.05
$0.51
$0.55
$0.17
·
·
EPS (Diluted)
$0.17
$-0.17
$0.05
$0.51
$0.54
$0.17
·
·
Shares (Basic)
12,632,118
12,767,410
12,891,847
13,570,407
13,725,884
12,170,610
·
·
Shares (Diluted)
12,502,323
12,767,410
12,891,847
13,576,934
13,897,645
12,170,610
·
·
Neraca14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$36M
$52M
$25M
$17M
$105M
$80M
$128M
$25M
PP&E (Net)
$4M
$5M
$8M
$8M
$8M
$6M
$4M
$5M
PP&E (Gross)
$10M
$10M
$13M
$13M
$13M
$10M
$8M
$8M
Accum. Depreciation
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
Intangibles
$107.6K
$152.9K
$206.1K
$267.3K
$336.4K
·
·
·
Total Assets
$905M
$971M
$939M
$951M
$837M
$741M
$767M
$665M
Total Liabilities
$764M
$834M
$802M
$811M
$690M
$612M
$692M
$593M
Common Stock
$129.3K
$130.6K
$132.8K
$137.0K
$146.1K
$131.6K
·
·
Paid-in Capital
$55M
$55M
$56M
$59M
$68M
$57M
·
·
Retained Earnings
$92M
$90M
$92M
$92M
$85M
$77M
$75M
$73M
AOCI
$-2M
$-4M
$-6M
$-6M
$-272.7K
$-273.0K
$-313.7K
$-317.1K
Stockholders' Equity
$141M
$137M
$137M
$140M
$148M
$128M
$75M
$72M
Liabilities + Equity
$905M
$971M
$939M
$951M
$837M
$741M
$767M
$665M
Shares Outstanding
12,925,572
13,059,175
13,279,230
13,699,016
14,605,809
13,157,525
·
·
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Stock-based Comp
$897.5K
$921.3K
$932.8K
$932.8K
$310.9K
·
·
·
Deferred Tax
$-8.7K
$-457.5K
$-624.4K
$503.3K
$261.3K
$-837.3K
$-86.1K
$-84.3K
Amort. of Intangibles
·
·
·
$69.1K
$759.1K
·
·
·
Operating Cash Flow
$3M
$-3M
$1M
$11M
$6M
$6M
$3M
$4M
CapEx
$70.4K
$594.8K
$318.0K
$241.5K
$1M
$2M
$159.3K
$523.9K
Investing Cash Flow
$50M
$10M
$22M
$-211M
$35M
$-22M
$2M
$-22M
Stock Issued
·
·
·
·
·
$8M
·
·
Stock Repurchased
$1M
$2M
$4M
$10M
$481.5K
·
·
·
Net Stock Activity
$-1M
$-2M
$-4M
$-10M
·
$8M
·
·
Financing Cash Flow
$-70M
$20M
$-15M
$112M
$-16M
$-31M
$99M
$19M
Net Change in Cash
$-17M
$27M
$8M
$-88M
·
·
·
·
Free Cash Flow
$3M
$-3M
$1M
$11M
·
$4M
·
·
Levered FCF
·
·
$-29M
$5M
·
$-4M
·
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Net Margin
12.1%
-18.2%
4.0%
28.4%
·
14.1%
·
·
Pretax Margin
12.0%
-21.4%
3.0%
39.2%
·
17.0%
·
·
ROA
0.22%
-0.23%
0.07%
0.77%
·
0.27%
·
·
ROE
1.5%
-1.6%
0.47%
4.9%
·
1.6%
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.0
0.0
0.0
0.0
·
0.0
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$10.90
$10.51
$10.33
$10.19
·
$9.76
·
·
Revenue / Share
$1.38
$0.93
$1.25
$1.78
·
·
·
·
Cash Flow / Share
$0.26
$-0.20
$0.11
$0.80
·
·
·
·
Cash / Share
$2.75
$4.00
$1.88
$1.23
·
$6.11
·
·
EPS (TTM)
$0.17
$-0.17
$0.05
$0.51
$0.54
$0.17
·
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
44.9%
-26.2%
-33.4%
1.8%
61.7%
·
·
·
Revenue CAGR 3Y
-10.7%
-20.6%
3.1%
·
·
·
·
·
Revenue CAGR 5Y
3.2%
·
·
·
·
·
·
·
EPS YoY
·
·
-90.2%
-5.6%
217.6%
·
·
·
EPS CAGR 3Y
-30.7%
·
-33.5%
·
·
·
·
·
EPS CAGR 5Y
0.00%
·
·
·
·
·
·
·
Net Income YoY
·
·
-90.7%
-8.6%
263.6%
·
·
·
Net Income CAGR 3Y
-32.8%
·
-32.3%
·
·
·
·
·
Net Income CAGR 5Y
0.22%
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$17M
$12M
$16M
$24M
$24M
$15M
$12M
·
Net Income TTM
$2M
$-2M
$642.5K
$7M
$8M
$2M
$2M
·
Market Cap
$109M
$98M
$107M
$153M
·
$117M
·
·
P/E
49.7
-44.1
161.0
21.9
18.9
52.4
·
·
P/S
6.3
8.2
6.6
6.3
·
8.0
·
·
P/B
0.8
0.7
0.8
1.1
·
0.9
·
·
P / Tangible Book
0.8
0.7
0.8
1.1
1.0
0.9
·
·
P / Cash Flow
34.1
-38.3
74.4
14.1
·
20.2
·
·
P / FCF
34.9
-31.0
95.5
14.4
·
28.9
·
·
Earnings Yield
2.0%
-2.3%
0.62%
4.6%
5.3%
1.9%
·
·
Laporan Laba Rugi9
Metrik
Tren
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
Q3 2022
Interest Expense
·
·
·
·
·
·
·
·
·
$7M
·
$6M
$5M
$4M
$3M
$2M
Interest Income
$10M
$10M
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$10M
$9M
$9M
$9M
$9M
$8M
Pretax Income
$846.2K
$918.1K
$670.3K
$527.5K
$171.8K
$702.9K
$-480.2K
$-620.2K
$-713.9K
$-727.8K
$-2M
$-154.3K
$1M
$1M
$3M
$3M
Income Tax
$98.7K
$212.1K
$-10.5K
$72.8K
$-52.6K
$-28.0K
$449.8K
$-253.2K
$-281.4K
$-286.8K
$-548.0K
$-125.3K
$213.0K
$298.1K
$732.1K
$734.2K
Net Income
$747.5K
$705.9K
$680.8K
$454.6K
$224.4K
$730.9K
$-930.0K
$-367.0K
$-432.5K
$-441.0K
$-1M
$-29.1K
$856.6K
$992.7K
$2M
$2M
EPS (Basic)
$0.06
$0.06
$0.05
$0.04
$0.02
$0.06
$-0.08
$-0.03
$-0.03
$-0.03
$-0.10
$0.00
$0.07
$0.08
$0.15
$0.14
EPS (Diluted)
$0.06
$0.06
$0.05
$0.04
$0.02
$0.06
$-0.08
$-0.03
$-0.03
$-0.03
$-0.10
$0.00
$0.07
$0.08
$0.15
$0.14
Shares (Basic)
12,492,325
12,605,383
·
12,637,950
12,635,990
12,649,573
·
12,702,683
12,803,925
12,852,930
·
13,037,903
13,079,302
13,013,492
·
13,468,751
Shares (Diluted)
12,507,536
12,607,136
·
12,650,192
12,641,179
12,650,520
·
12,702,683
12,803,925
12,852,930
·
13,037,903
13,081,158
13,055,533
·
13,529,857
Neraca14
Metrik
Tren
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
Q3 2022
Cash & Equivalents
$30M
$28M
$36M
$31M
$20M
$26M
$52M
$21M
$18M
$14M
$25M
$25M
$29M
$25M
$17M
$13M
PP&E (Net)
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
PP&E (Gross)
·
·
$10M
·
·
·
$10M
·
·
·
$13M
·
·
·
$13M
·
Accum. Depreciation
·
·
$5M
·
·
·
$5M
·
·
·
$5M
·
·
·
$5M
·
Intangibles
·
·
$107.6K
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$875M
$877M
$905M
$926M
$922M
$930M
$971M
$979M
$975M
$961M
$939M
$927M
$931M
$950M
$951M
$946M
Total Liabilities
$733M
$735M
$764M
$785M
$783M
$792M
$834M
$842M
$838M
$824M
$802M
$789M
$792M
$811M
$811M
$805M
Common Stock
$127.7K
$129.1K
$129.3K
$130.0K
$130.1K
$130.1K
$130.6K
$130.9K
$131.4K
$132.5K
$132.8K
$133.7K
$134.8K
$135.7K
$137.0K
$140.6K
Paid-in Capital
$54M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
$56M
$56M
$56M
$57M
$57M
$58M
$59M
$63M
Retained Earnings
$94M
$93M
$92M
$91M
$91M
$91M
$90M
$91M
$91M
$92M
$92M
$93M
$93M
$93M
$92M
$90M
AOCI
$-2M
$-2M
$-2M
$-2M
$-4M
$-3M
$-4M
$-5M
$-6M
$-7M
$-6M
$-8M
$-7M
$-6M
$-6M
$-7M
Stockholders' Equity
$142M
$142M
$141M
$141M
$138M
$138M
$137M
$137M
$136M
$136M
$137M
$138M
$139M
$139M
$140M
$141M
Liabilities + Equity
$875M
$877M
$905M
$926M
$922M
$930M
$971M
$979M
$975M
$961M
$939M
$927M
$931M
$950M
$951M
$946M
Shares Outstanding
12,770,973
12,910,531
12,925,572
12,997,424
13,008,389
13,008,964
13,059,175
13,092,357
13,148,824
13,256,147
13,279,230
13,373,766
13,482,457
13,572,356
13,699,016
14,059,388
Arus Kas11
Metrik
Tren
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
Q3 2022
Stock-based Comp
$225.4K
$225.4K
$225.4K
$225.4K
$225.4K
$221.2K
$253.2K
$196.5K
$237.1K
$234.5K
$233.2K
$233.2K
$233.2K
$233.2K
$233.2K
$233.2K
Deferred Tax
·
·
$682.8K
$-621.9K
$-69.6K
$0
$713.9K
$-641.3K
$16.4K
$-546.5K
$-512.8K
$0
$-111.6K
$0
$301.7K
$125.4K
Operating Cash Flow
$2M
$702.6K
$1M
$292.5K
$2M
$-16.0K
$-1M
$-287.9K
$2M
$-3M
$-224.3K
$68.0K
$376.9K
$1M
$2M
$3M
CapEx
$210.5K
$29.3K
$18.8K
$15.4K
$0
$36.2K
$51.8K
$43.1K
$233.8K
$266.1K
$53.4K
$102.1K
$68.9K
$93.6K
$56.7K
$71.2K
Investing Cash Flow
$3M
$20M
$25M
$8M
$920.5K
$15M
$50M
$862.5K
$-12M
$-29M
$-11M
$131.2K
$24M
$8M
$-901.1K
$-66M
Stock Repurchased
$1M
$124.9K
$1M
$-355.9K
$0
$398.2K
$276.0K
$415.0K
$734.7K
$269.7K
$744.6K
$822.3K
$840.5K
$1M
$4M
$2M
Net Stock Activity
·
$-124.9K
·
·
·
$-398.2K
·
·
·
$-269.7K
·
·
·
$-1M
·
·
Financing Cash Flow
$-4M
$-29M
$-22M
$2M
$-8M
$-42M
$-18M
$3M
$13M
$22M
$11M
$-4M
$-20M
$-2M
$3M
$69M
Net Change in Cash
$2M
$-8M
$4M
$11M
$-5M
$-27M
$31M
$3M
$3M
$-10M
$-47.9K
$-4M
$5M
$8M
$4M
·
Free Cash Flow
·
$673.3K
·
·
·
$-52.2K
·
·
·
$-3M
·
·
·
$1M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-8M
·
·
·
$-2M
·
·
Profitabilitas4
Metrik
Tren
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
Q3 2022
Net Margin
16.6%
14.9%
·
10.8%
5.6%
16.3%
·
-12.3%
-14.2%
-14.9%
·
-0.83%
18.7%
20.6%
·
29.8%
Pretax Margin
18.8%
19.3%
·
12.5%
4.3%
15.7%
·
-20.8%
-23.4%
-24.7%
·
-4.4%
23.4%
26.9%
·
41.1%
ROA
0.08%
0.08%
·
0.05%
0.02%
0.08%
·
-0.04%
-0.05%
-0.05%
·
0.00%
0.09%
0.11%
·
0.22%
ROE
0.53%
0.50%
·
0.33%
0.16%
0.53%
·
-0.27%
-0.31%
-0.32%
·
-0.02%
0.61%
0.70%
·
1.4%
Efisiensi1
Metrik
Tren
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
Q3 2022
Asset Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Per Saham5
Metrik
Tren
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
Q3 2022
Book Value / Share
$11.12
$11.00
·
$10.82
$10.64
$10.63
·
$10.46
$10.37
$10.29
·
$10.29
$10.32
$10.25
·
$10.04
Revenue / Share
$0.36
$0.38
·
$0.33
$0.32
$0.35
·
$0.23
$0.24
$0.23
·
$0.27
$0.35
$0.37
·
$0.48
Cash Flow / Share
·
$0.06
·
·
·
$-0.00
·
·
·
$-0.22
·
·
·
$0.09
·
·
Cash / Share
$2.34
$2.16
·
$2.40
$1.56
$1.97
·
$1.60
$1.34
$1.09
·
$1.87
$2.15
$1.81
·
$0.95
EPS (TTM)
$0.21
$0.17
·
$0.04
$-0.03
$-0.08
·
$-0.19
$-0.16
$-0.06
·
$0.30
$0.44
$0.49
·
$0.50
Valuasi (TTM)9
Metrik
Tren
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
Q3 2022
Revenue TTM
$18M
$18M
·
$16M
$14M
$13M
·
$12M
$13M
$14M
·
$19M
$22M
$24M
·
$24M
Net Income TTM
$3M
$2M
·
$480.0K
$-341.6K
$-998.5K
·
$-2M
$-2M
$-791.2K
·
$4M
$6M
$6M
·
$7M
Market Cap
$115M
$110M
·
$118M
$101M
$100M
·
$109M
$88M
$94M
·
$99M
$110M
$136M
·
$155M
P/E
43.0
50.0
·
227.4
-259.7
-95.8
·
-43.6
-42.1
-118.0
·
24.6
18.5
20.4
·
22.0
P/S
6.4
6.3
·
7.6
7.0
7.4
·
8.9
7.0
6.6
·
5.2
5.0
5.8
·
6.5
P/B
0.8
0.8
·
0.8
0.7
0.7
·
0.8
0.6
0.7
·
0.7
0.8
1.0
·
1.1
P / Tangible Book
0.8
0.8
·
0.8
0.7
0.7
·
0.8
0.6
0.7
·
0.7
0.8
1.0
·
1.1
P / Cash Flow
·
156.2
·
·
·
-6222.2
·
·
·
-32.6
·
·
·
111.5
·
·
Earnings Yield
2.3%
2.0%
·
0.44%
-0.39%
-1.0%
·
-2.3%
-2.4%
-0.85%
·
4.1%
5.4%
4.9%
·
4.5%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Laba Bersih
$2M
$-2M
$642.5K
$7M
$8M
EPS Dilusian
$0.17
$-0.17
$0.05
$0.51
$0.54
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$3M
$-3M
$1M
$11M
·
Pemilik institusional (13F)
16 pengaju
· $5.3M 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.
Pemegang16
Nilai yang dipegang$5.3M
Posisi baru2
Posisi yang keluar3
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
2 (-3 vs Kuartal sebelumnya)
3 (+1 vs Kuartal sebelumnya)
6 (0 vs Kuartal sebelumnya)
5 (+3 vs Kuartal sebelumnya)
-95K
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.
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
12 orang dalam
· 7 pejabat · 7 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 4 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.