Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.2M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2025
$-0.13
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2026
2025
2024
2023
Revenue
$186M
$190M
$167M
$135M
Cost of Revenue
$185M
$193M
$149M
$109M
Gross Profit
$424.8K
$-3M
$18M
$26M
SG&A Expense
$22M
$15M
$10M
$8M
Operating Expenses
$22M
$15M
$10M
$8M
Operating Income
$-22M
$-18M
$8M
$18M
Interest Income
·
$144.5K
$109.4K
·
Other Non-op
$670.0K
$763.9K
$2M
$1M
Pretax Income
$-21M
$-17M
$10M
$19M
Income Tax
·
$-2M
$3M
$5M
Net Income
$-21M
$-15M
$7M
$14M
EPS (Basic)
$-0.47
$-0.37
$0.19
$0.35
EPS (Diluted)
$-0.47
$-0.37
$0.19
$0.35
Shares (Basic)
44,691,736
41,808,909
40,205,836
40,000,000
Shares (Diluted)
44,691,736
41,808,909
40,216,109
40,000,000
EBITDA
$-22M
$-18M
$8M
·
Neraca24
Metrik
Tren
2026
2025
2024
2023
Cash & Equivalents
$2M
$9M
$8M
$7M
Prepaid Expense
$926.4K
$1M
$1M
$796.9K
Other Current Assets
$30.2K
$998.9K
$2M
$2M
Current Assets
$20M
$38M
$38M
$30M
PP&E (Net)
$11M
$11M
$11M
$8M
PP&E (Gross)
$20M
$18M
$15M
$10M
Accum. Depreciation
$9M
$6M
$4M
$2M
Intangibles
$13.1K
$54.6K
$92.7K
$128.0K
Other Non-current Assets
$631.9K
$739.6K
$711.6K
·
Total Assets
$131M
$170M
$167M
$89M
Accounts Payable
$9M
$9M
$6M
$7M
Short-term Debt
$134.0K
$485.9K
$1M
$899.3K
Current Liabilities
$46M
$46M
$33M
$24M
Capital Leases
$77M
$99M
$93M
$38M
Deferred Tax
·
·
$2M
$735.1K
Other Non-current Liabilities
·
·
·
$78.3K
Total Liabilities
$123M
$145M
$128M
$63M
Total Debt
$134.0K
$485.9K
·
·
Common Stock
$454
$422
$416
$400
Paid-in Capital
·
·
·
$9M
Retained Earnings
$-12M
$8M
$24M
$16M
Stockholders' Equity
$8M
$25M
$39M
$25M
Liabilities + Equity
$131M
$170M
$167M
$89M
Shares Outstanding
45,443,079
42,250,934
41,634,000
40,000,000
Arus Kas9
Metrik
Tren
2026
2025
2024
2023
D&A
$4M
$3M
$2M
$1M
Deferred Tax
·
$-2M
$801.3K
$380.5K
Amort. of Intangibles
$41.5K
$38.1K
$35.3K
$30.6K
Operating Cash Flow
$-5M
$1M
$3M
$12M
CapEx
$2M
$3M
$5M
$2M
Investing Cash Flow
$708.8K
$-2M
$-7M
$-4M
Financing Cash Flow
$-3M
$4M
$8M
$-3M
Taxes Paid
·
$122.2K
$-5M
$-3M
Free Cash Flow
$-7M
$-1M
$-2M
·
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
Gross Margin
0.23%
-1.6%
10.8%
·
Operating Margin
-11.6%
-9.3%
4.9%
·
Net Margin
-11.2%
-8.1%
4.5%
·
Pretax Margin
-11.2%
-8.9%
6.2%
·
EBITDA Margin
-11.6%
-9.3%
4.9%
·
ROA
-13.9%
-9.1%
5.8%
·
ROE
-157.3%
-52.7%
20.5%
·
ROIC
·
-62.7%
14.8%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2026
2025
2024
2023
Current Ratio
0.4
0.8
1.2
·
Quick Ratio
0.0
0.2
0.2
·
Debt / Equity
0.0
0.0
·
·
Efisiensi1
Metrik
Tren
2026
2025
2024
2023
Asset Turnover
1.2
1.1
1.3
·
Per Saham5
Metrik
Tren
2026
2025
2024
2023
Book Value / Share
$0.18
$0.59
$0.94
·
Revenue / Share
$4.16
$4.55
$4.15
·
Cash Flow / Share
$-0.11
$0.03
$0.08
·
Cash / Share
$0.05
$0.22
$0.19
·
EPS (TTM)
$-0.47
$-0.37
$0.19
·
Tingkat Pertumbuhan4
Metrik
Tren
2026
2025
2024
2023
Revenue YoY
-2.4%
14.0%
23.6%
·
Revenue CAGR 3Y
11.2%
·
·
·
EPS YoY
·
·
-45.7%
·
Net Income YoY
·
·
-46.6%
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
2023
Revenue TTM
$186M
$190M
$167M
·
Net Income TTM
$-21M
$-15M
$7M
·
Market Cap
$14M
$68M
$197M
·
Enterprise Value
$12M
$60M
·
·
P/E
-0.6
-4.4
24.8
·
P/S
0.1
0.4
1.2
·
P/B
1.7
2.7
5.0
·
P / Tangible Book
1.7
2.7
5.0
·
P / Cash Flow
-2.7
46.9
64.6
·
P / FCF
·
-47.9
-90.6
·
EV / EBITDA
·
-3.4
·
·
EV / FCF
·
-41.8
·
·
EV / Revenue
0.1
0.3
·
·
Earnings Yield
-156.7%
-22.8%
4.0%
·
Laporan Laba Rugi16
Metrik
Tren
Q4 2026
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
Revenue
$43M
$42M
$52M
$49M
$51M
$46M
$51M
$42M
$45M
$38M
$42M
$41M
$48M
$30M
Cost of Revenue
$38M
$44M
$52M
$52M
$51M
$46M
$51M
$46M
$43M
$35M
$34M
$36M
$41M
$24M
Gross Profit
$6M
$-2M
$-770.3K
$-2M
$-154.9K
$278.1K
$483.0K
$-4M
$2M
$3M
$8M
$5M
$7M
$6M
SG&A Expense
$11M
$3M
$3M
$4M
$4M
$4M
$3M
$4M
$2M
$3M
$3M
$2M
$825.0K
$3M
Operating Expenses
$11M
$3M
$3M
$4M
$4M
$4M
$3M
$4M
$2M
$3M
$3M
$2M
$825.0K
$3M
Operating Income
$-6M
$-5M
$-4M
$-7M
$-4M
$-4M
$-2M
$-7M
$-16.3K
$54.7K
$5M
$3M
$6M
$3M
Interest Income
·
$16.5K
$24.2K
$15.4K
$48.2K
$33.1K
$29.5K
$33.7K
$21.5K
$33.5K
·
·
·
·
Other Non-op
$98.4K
$123.2K
$258.2K
$190.2K
$-1M
$439.6K
$441.0K
$1M
$407.6K
$903.4K
$432.8K
$528.8K
$439.7K
$277.4K
Pretax Income
$-5M
$-5M
$-4M
$-7M
$-5M
$-4M
$-2M
$-6M
$391.3K
$958.1K
$5M
$4M
$6M
$4M
Income Tax
·
·
$19.5K
$-3.1K
$-56.4K
·
$-75.9K
$-1M
$131.9K
$275.9K
$1M
$1M
$1M
$1M
Net Income
$-5M
$-5M
$-4M
$-7M
$-5M
$-4M
$-2M
$-5M
$259.4K
$682.2K
$4M
$3M
$5M
$2M
EPS (Basic)
$-0.13
$-0.11
$-0.08
$-0.15
$-0.13
$-0.09
$-0.04
$-0.11
$0.01
$0.02
$0.09
$0.07
$0.13
$0.05
EPS (Diluted)
$-0.13
$-0.11
$-0.08
$-0.15
$-0.13
$-0.09
$-0.04
$-0.11
$0.01
$0.02
$0.09
$0.07
$0.13
$0.05
Shares (Basic)
·
45,443,079
45,443,079
42,462,207
·
41,714,608
41,642,442
41,634,000
·
40,000,000
40,000,000
40,000,000
·
40,000,000
Shares (Diluted)
·
45,443,079
45,443,079
42,462,207
·
41,714,608
41,642,442
41,634,000
·
40,000,000
40,000,000
40,000,000
·
40,000,000
EBITDA
·
$-5M
$-4M
$-7M
·
$-4M
$-2M
$-7M
·
$54.7K
·
·
·
·
Neraca24
Metrik
Tren
Q4 2026
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
Cash & Equivalents
$2M
$3M
$5M
$6M
$9M
$6M
$5M
$3M
$8M
$4M
·
·
$7M
·
Prepaid Expense
$926.4K
$1M
$1M
$2M
$1M
$1M
$879.8K
$812.7K
$1M
$1M
·
·
$796.9K
·
Other Current Assets
$30.2K
$783.8K
$2M
$985.4K
$998.9K
$2M
$2M
$2M
$2M
$2M
·
·
$2M
·
Current Assets
$20M
$25M
$29M
$29M
$38M
$40M
$43M
$32M
$38M
$40M
·
·
$30M
·
PP&E (Net)
$11M
$10M
$11M
$11M
$11M
$12M
$12M
$12M
$11M
$10M
·
·
$8M
·
PP&E (Gross)
$20M
$18M
$18M
$18M
$18M
$17M
$17M
$16M
$15M
$14M
·
·
$10M
·
Accum. Depreciation
$9M
$8M
$8M
$7M
$6M
$6M
$5M
$4M
$4M
$3M
·
·
$2M
·
Intangibles
$13.1K
$22.3K
$31.4K
$43.0K
$54.6K
$66.0K
$75.1K
$83.9K
$92.7K
$101.5K
·
·
$128.0K
·
Other Non-current Assets
$631.9K
$883.1K
$835.7K
$871.7K
$739.6K
$459.6K
$915.2K
$817.6K
$711.6K
·
·
·
·
·
Total Assets
$131M
$144M
$153M
$156M
$170M
$178M
$164M
$157M
$167M
$171M
·
·
$89M
·
Accounts Payable
$9M
$8M
$9M
$8M
$9M
$6M
$4M
$5M
$6M
$5M
·
·
$7M
·
Short-term Debt
$134.0K
$87.8K
$89.6K
$308.0K
$485.9K
$556.5K
$1M
$116.9K
$1M
$1M
·
·
·
·
Current Liabilities
$46M
$46M
$45M
$40M
$46M
$43M
$40M
$34M
$33M
$36M
·
·
$24M
·
Capital Leases
$77M
$84M
$89M
$93M
$99M
$105M
$90M
$89M
$93M
$99M
·
·
$38M
·
Deferred Tax
·
·
·
·
·
·
·
$163.0K
$2M
$1M
·
·
$735.1K
·
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
$325.6K
·
·
·
·
Total Liabilities
$123M
$130M
$135M
$134M
$145M
$148M
$131M
$123M
$128M
$137M
·
·
$63M
·
Total Debt
·
$87.8K
$89.6K
$308.0K
·
$556.5K
$1M
$116.9K
·
$1M
·
·
·
·
Common Stock
$454
$454
$454
$454
$422
$421
$417
$416
$416
$400
·
·
$400
·
Paid-in Capital
·
·
·
·
·
·
·
·
·
$10M
·
·
·
·
Retained Earnings
$-12M
$-7M
$-2M
$2M
$8M
$14M
$17M
$19M
$24M
$24M
·
·
$16M
·
Stockholders' Equity
$8M
$13M
$19M
$22M
$25M
$30M
$33M
$35M
$39M
$33M
·
·
$25M
·
Liabilities + Equity
$131M
$144M
$153M
$156M
$170M
$178M
$164M
$157M
$167M
$171M
·
·
$89M
·
Shares Outstanding
45,443,079
45,443,079
45,443,079
45,443,079
42,250,934
42,112,026
41,677,147
41,634,000
41,634,000
40,000,000
·
·
40,000,000
·
Arus Kas9
Metrik
Tren
Q4 2026
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
D&A
$935.4K
$888.2K
$901.4K
$778.5K
$948.8K
$692.7K
$673.3K
$617.2K
$552.3K
$525.2K
$485.9K
$433.4K
$366.8K
·
Deferred Tax
·
·
·
·
$-29.5K
·
$-75.9K
$-1M
$65.9K
$75.3K
$217.2K
$443.0K
$-99.5K
$-10.0K
Amort. of Intangibles
$11.9K
$9.1K
$8.8K
$11.6K
$8.8K
$8.8K
$11.7K
$8.8K
$8.8K
$8.8K
$8.8K
$8.8K
$8.5K
$8.2K
Operating Cash Flow
$379.1K
$-2M
$-1M
$-2M
$7M
$4M
$-6M
$-4M
$-961.5K
$459.5K
$433.5K
$3M
$1M
·
CapEx
$1M
$151.0K
$580.8K
$56.1K
$296.5K
$522.7K
$717.5K
$1M
$2M
$132.0K
$2M
$1M
$22.9K
·
Investing Cash Flow
$-771.7K
$-76.0K
$239.2K
$1M
$-273.5K
$-522.7K
$307.5K
$-1M
$-3M
$-732.0K
$-2M
$-2M
$-50.4K
·
Financing Cash Flow
$-131.7K
$-179.2K
$-182.0K
$-2M
$-3M
$-1M
$8M
$-35.8K
$8M
$-696.6K
$-27.9K
$939.3K
$-153.9K
·
Taxes Paid
·
$1.6K
·
·
$35.2K
$0
·
·
·
·
·
·
$-2M
·
Free Cash Flow
·
·
·
$-2M
·
·
·
$-5M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
Q4 2026
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
Gross Margin
·
-4.5%
-1.5%
-5.0%
·
0.61%
0.94%
-8.5%
·
8.6%
·
·
·
·
Operating Margin
·
-12.4%
-8.0%
-13.6%
·
-9.2%
-4.3%
-17.1%
·
0.14%
·
·
·
·
Net Margin
·
-12.2%
-7.5%
-13.2%
·
-8.2%
-3.2%
-10.9%
·
1.8%
·
·
·
·
Pretax Margin
·
-12.2%
-7.4%
-13.2%
·
-8.2%
-3.4%
-14.3%
·
2.5%
·
·
·
·
EBITDA Margin
·
-12.4%
-8.0%
-13.6%
·
-9.2%
-4.3%
-17.1%
·
0.14%
·
·
·
·
ROA
·
-3.1%
-2.4%
-4.2%
·
-2.1%
-2.0%
-5.9%
·
0.80%
·
·
·
·
ROE
·
-23.2%
-14.9%
-22.9%
·
-11.8%
-10.0%
-26.9%
·
4.1%
·
·
·
·
ROIC
·
·
-22.1%
-29.5%
·
·
-6.1%
-16.0%
·
0.11%
·
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q4 2026
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
Current Ratio
·
0.5
0.6
0.7
·
0.9
1.1
0.9
·
1.1
·
·
·
·
Quick Ratio
·
0.1
0.1
0.2
·
0.1
0.1
0.1
·
0.1
·
·
·
·
Debt / Equity
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
·
·
·
·
Efisiensi1
Metrik
Tren
Q4 2026
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
Asset Turnover
·
0.3
0.3
0.3
·
0.3
0.6
0.5
·
0.5
·
·
·
·
Per Saham5
Metrik
Tren
Q4 2026
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
Book Value / Share
·
$0.30
$0.41
$0.49
·
$0.72
$0.80
$0.83
·
$0.83
·
·
·
·
Revenue / Share
·
$0.92
$1.13
$1.17
·
$1.10
$1.23
$1.02
·
$0.96
·
·
·
·
Cash Flow / Share
·
·
·
$-0.05
·
·
·
$-0.09
·
·
·
·
·
·
Cash / Share
·
$0.06
$0.11
$0.14
·
$0.13
$0.12
$0.07
·
$0.10
·
·
·
·
EPS (TTM)
·
$-0.47
$-0.45
$-0.41
·
$-0.23
$-0.12
$0.01
·
$0.31
$0.34
·
·
·
Valuasi (TTM)11
Metrik
Tren
Q4 2026
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
Revenue TTM
·
$194M
$198M
$197M
·
$185M
$177M
$168M
·
$170M
$161M
·
·
·
Net Income TTM
·
$-21M
$-19M
$-17M
·
$-10M
$-5M
$38.6K
·
$12M
$14M
·
·
·
Market Cap
·
$11M
$24M
$36M
·
$42M
$173M
$182M
·
·
·
·
·
·
Enterprise Value
·
$9M
$19M
$30M
·
$37M
$169M
$179M
·
·
·
·
·
·
P/E
·
-0.5
-1.2
-2.0
·
-4.3
-34.6
437.0
·
·
·
·
·
·
P/S
·
0.1
0.1
0.2
·
0.2
1.0
1.1
·
·
·
·
·
·
P/B
·
0.9
1.3
1.6
·
1.4
5.2
5.3
·
·
·
·
·
·
P / Tangible Book
·
0.9
1.3
1.6
·
1.4
5.2
5.3
·
·
·
·
·
·
P / Cash Flow
·
·
·
-18.8
·
·
·
-50.5
·
·
·
·
·
·
EV / Revenue
·
0.0
0.1
0.2
·
0.2
1.0
1.1
·
·
·
·
·
·
Earnings Yield
·
-186.5%
-86.5%
-51.2%
·
-23.0%
-2.9%
0.23%
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
Pendapatan
$186M
$190M
$167M
$135M
Margin Kotor %
0.23%
-1.6%
10.8%
·
Margin Operasi %
-11.6%
-9.3%
4.9%
·
Laba Bersih
$-21M
$-15M
$7M
$14M
EPS Dilusian
$-0.47
$-0.37
$0.19
$0.35
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
Utang / Ekuitas
0.0
0.0
·
·
Rasio Lancar
0.4
0.8
1.2
·
Rasio Cepat
0.0
0.2
0.2
·
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
Arus Kas Bebas
$-7M
$-1M
$-2M
·
Pemilik institusional (13F)
14 pengaju
· $549K 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.
Pemegang14
Nilai yang dipegang$549K
Posisi baru6
Posisi yang keluar3
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
6 (+1 vs Kuartal sebelumnya)
3 (-2 vs Kuartal sebelumnya)
2 (-2 vs Kuartal sebelumnya)
3 (+3 vs Kuartal sebelumnya)
+225K
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.
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.