Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$988.33
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
Revenue
$14.8K
$34.9K
$17.1K
$950
$901
R&D Expense
$641.2K
$228.0K
$145.2K
$40.4K
$31.5K
SG&A Expense
$5M
$7M
$7M
$4M
$470.6K
Operating Expenses
$6M
$8M
$7M
$5M
$621.3K
Operating Income
$-6M
$-8M
$-7M
$-5M
$-620.4K
Interest Expense
$14.8K
$18.6K
$7M
·
·
Interest Income
$712
$1.1K
$1.1K
·
·
Other Non-op
$-14.1K
$-17.6K
$-1M
$-112.5K
·
Pretax Income
$-6M
$-8M
$-8M
$-5M
$-620.4K
Income Tax
·
·
·
·
$0
Net Income
$-6M
$-8M
$-8M
$-5M
$-620.4K
EPS (Basic)
$-3.71
$-9.35
$-0.66
$-1.51
$-0.53
EPS (Diluted)
$-3.71
$-9.35
$-0.66
$-1.51
$-0.53
Shares (Basic)
1,751,417
896,424
12,685,133
3,087,683
1,163,222
Shares (Diluted)
1,751,417
896,424
12,685,133
3,087,683
1,163,222
EBITDA
$-6M
$-8M
$-7M
$-5M
·
Neraca19
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$0
$0
$0
$0
$0
Receivables
$8.1K
$18.6K
$5.0K
·
$901
Prepaid Expense
$801.9K
$944.7K
$1M
$2M
$39.8K
Current Assets
$6M
$9M
$3M
$6M
$803.5K
PP&E (Net)
$700.1K
$672.9K
$571.9K
·
·
Accum. Depreciation
$277.6K
$117.6K
$3.8K
·
·
Intangibles
·
$5.3K
$21.3K
$37.3K
$53.3K
Total Assets
$8M
$11M
$4M
$6M
$1M
Accounts Payable
$97.4K
$87.7K
$243.2K
$1M
$33.9K
Accrued Liabilities
·
·
·
·
$0
Current Liabilities
$604.8K
$631.7K
$841.1K
$2M
$124.4K
Capital Leases
$188.2K
$425.8K
$663.1K
·
·
Total Liabilities
$793.1K
$1M
$2M
$2M
$33.9K
Common Stock
$18
$15
$205
$95
$16
Paid-in Capital
$36M
$32M
$17M
$10M
$2M
Retained Earnings
$-29M
$-23M
$-14M
$-6M
$-1M
Stockholders' Equity
$7M
$10M
$3M
$4M
$1M
Liabilities + Equity
$8M
$11M
$4M
$6M
$1M
Shares Outstanding
1,826,051
1,531,468
20,540,409
9,514,743
1,232,324
Arus Kas10
Metrik
Tren
2025
2024
2023
2022
2021
D&A
$65.2K
$19.7K
$19.2K
$16.0K
$16.0K
Stock-based Comp
$110.2K
$3M
$1M
·
$60.0K
Amort. of Intangibles
$5.3K
$16.0K
$16.0K
$16.0K
·
Operating Cash Flow
$-6M
$-5M
$-6M
$-5M
$-585.3K
CapEx
$187.3K
$214.8K
$575.7K
·
·
Investing Cash Flow
$-419.3K
$-404.2K
$-794.3K
$-368.0K
$-364.0K
Stock Issued
·
·
·
$12M
$1M
Net Stock Activity
·
·
·
$12M
·
Financing Cash Flow
$3M
$12M
$4M
$9M
$1M
Free Cash Flow
$-6M
$-5M
$-6M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
Operating Margin
-43737.5%
-23977.9%
-42440.4%
-478784.3%
·
Net Margin
-43832.5%
-24028.2%
-49087.8%
-490630.0%
·
Pretax Margin
-43832.5%
-24028.2%
-49087.8%
-490630.0%
·
EBITDA Margin
-43737.5%
-23977.9%
-42440.4%
-478784.3%
·
ROA
-70.7%
-111.2%
-156.4%
-126.8%
·
ROE
-77.8%
-126.6%
-319.4%
-67.2%
·
ROIC
·
·
·
-105.7%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
Current Ratio
9.8
13.9
3.3
·
6.5
Quick Ratio
0.0
0.0
0.0
·
0.0
Interest Coverage
-438.1
-448.8
-1.1
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
0.0
0.0
0.0
0.0
·
Receivables Turnover
1.1
3.0
6.9
2.1
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$3.82
$0.21
$0.14
$0.45
$0.42
Revenue / Share
$0.01
$0.00
$0.00
$0.00
·
Cash Flow / Share
$-3.27
$-0.19
$-0.45
$-1.65
·
Cash / Share
$0.00
$0.00
·
$0.00
$0.00
EPS (TTM)
$-3.71
$-9.35
$-0.66
$-1.51
$-0.53
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
-57.5%
104.5%
1696.3%
5.4%
·
Revenue CAGR 3Y
149.9%
238.3%
·
·
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$14.8K
$34.9K
$17.1K
$950
$901
Net Income TTM
$-6M
$-8M
$-8M
$-5M
$-620.4K
Laporan Laba Rugi16
Metrik
Tren
Q2 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
Q2 2022
Revenue
$5.4K
$3.6K
$2.9K
$7.5K
$940
$4.5K
$6.6K
$7.9K
$15.9K
$5.3K
$10.0K
$1.7K
·
$950
$0
$0
R&D Expense
$162.9K
$286.9K
$189.0K
$178.5K
$2.2K
$204.6K
$5.2K
$7.3K
$10.8K
$7.5K
$38.7K
$12.3K
$86.7K
$31.1K
$3.2K
$5.0K
SG&A Expense
$1M
$82.9K
$2M
$1M
$2M
$91.3K
$1M
$1M
$4M
$1M
$1M
$3M
$2M
$2M
$1M
$751.1K
Operating Expenses
$2M
$1M
$2M
$2M
$2M
$2M
$1M
$1M
$4M
$2M
$1M
$3M
$2M
$2M
$1M
$787.0K
Operating Income
$-1M
$-1M
$-2M
$-2M
$-2M
$-2M
$-1M
$-1M
$-4M
$-2M
$-1M
$-3M
$-2M
$-2M
$-1M
$-787.0K
Interest Expense
$3.4K
$2.3K
$3.1K
$4.7K
$4.7K
$3.1K
$3.9K
$5.8K
$5.8K
$96.1K
$570.4K
$1M
$5M
·
$0
$0
Interest Income
$119
$146
$189
$190
$187
$221
$280
$282
$281
$301
$283
$263
$221
·
$0
$0
Other Non-op
$-3.3K
$-2.1K
$-2.9K
$-4.5K
$-4.5K
$-2.9K
$-3.6K
$-5.5K
$-5.5K
$153.1K
$-488.2K
$-1M
$670.5K
$0
$0
$-55.0K
Pretax Income
$-2M
$-1M
$-2M
$-2M
$-2M
$-2M
$-1M
$-1M
$-4M
$-1M
$-2M
$-4M
$-1M
$-2M
$-1M
$-842.0K
Income Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
Net Income
$-2M
$-1M
$-2M
$-2M
$-2M
$-2M
$-1M
$-1M
$-4M
$-1M
$-2M
$-4M
$-1M
$-2M
$-1M
$-842.0K
EPS (Basic)
$-0.51
$-0.79
$-0.98
$-0.97
$-0.97
$0.02
$-1.73
$-1.71
$-5.93
$0.00
$-0.16
$-0.39
$-0.11
$-1.11
$-0.17
$-0.16
EPS (Diluted)
$-0.51
$-0.79
$-0.98
$-0.97
$-0.97
$0.02
$-1.73
$-1.71
$-5.93
$0.00
$-0.16
$-0.39
$-0.11
$-1.11
$-0.17
$-0.16
Shares (Basic)
2,959,469
·
1,757,900
1,739,045
1,686,144
·
814,762
753,587
702,574
·
11,903,708
10,242,430
9,547,177
·
6,614,029
5,427,349
Shares (Diluted)
2,959,469
·
1,757,900
1,739,045
1,686,144
·
814,762
753,587
702,574
·
11,903,708
10,242,430
9,547,177
·
6,614,029
5,427,349
EBITDA
$-1M
·
$-2M
$-2M
$-2M
·
$-1M
$-1M
$-4M
·
$-1M
$-3M
·
·
$-165.3K
$-498.6K
Neraca19
Metrik
Tren
Q2 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
Q2 2022
Cash & Equivalents
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Receivables
$3.9K
$8.1K
$11.2K
$12.9K
$9.6K
$18.6K
$14.1K
$7.5K
$19.0K
$5.0K
$350
$1.1K
·
·
·
·
Prepaid Expense
$569.4K
$801.9K
$561.0K
$723.9K
$837.2K
$944.7K
$630.5K
$820.9K
$1M
$1M
$892.3K
$1M
$1M
$2M
$50.4K
$140.5K
Current Assets
$6M
$6M
$7M
$9M
$11M
$9M
$3M
$2M
$3M
$3M
$5M
$6M
$8M
$6M
$228.1K
$186.1K
PP&E (Net)
$613.4K
$700.1K
$744.3K
$621.9K
$641.0K
$672.9K
$706.7K
$720.2K
$588.3K
$571.9K
$37.2K
$26.0K
·
·
·
·
Accum. Depreciation
$366.2K
$277.6K
$233.4K
$193.0K
$155.2K
$117.6K
$80.1K
$43.4K
$7.4K
$3.8K
$1.4K
$0
·
·
·
·
Intangibles
·
·
·
·
$1.3K
$5.3K
$9.3K
$13.3K
$17.3K
$21.3K
$25.3K
$29.3K
$33.3K
$37.3K
·
·
Total Assets
$8M
$8M
$9M
$10M
$12M
$11M
$4M
$4M
$4M
$4M
$6M
$7M
$9M
$6M
$66M
$65M
Accounts Payable
$130.1K
$97.4K
$150.7K
$48.7K
$108.2K
$87.7K
$74.8K
$52.1K
$224.7K
$243.2K
$623.1K
$651.4K
$742.6K
$1M
·
·
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2.0K
$5.0K
Current Liabilities
$359.2K
$604.8K
$398.4K
$369.6K
$540.6K
$631.7K
$308.7K
$376.1K
$685.7K
$841.1K
$3M
·
·
$2M
$631.7K
$229.4K
Capital Leases
$140.6K
$188.2K
$238.9K
$302.3K
$364.4K
$425.8K
$486.6K
$546.4K
$605.1K
$663.1K
$720.5K
·
·
·
·
·
Total Liabilities
$499.8K
$793.1K
$637.3K
$671.8K
$905.0K
$1M
$795.3K
$922.5K
$1M
$2M
$4M
$4M
$5M
$2M
$631.7K
$229.4K
Common Stock
$29
$18
$18
$17
$17
$15
$303
$233
$216
$205
$131
$112
$96
$95
$16
$16
Paid-in Capital
$40M
$36M
$36M
$36M
$36M
$32M
$25M
$23M
$22M
$17M
$15M
$14M
$10M
$10M
$394.2K
$827.6K
Retained Earnings
$-33M
$-29M
$-28M
$-26M
$-24M
$-23M
$-21M
$-20M
$-19M
$-14M
$-13M
$-11M
$-7M
$-6M
$-747.9K
$-860.2K
Stockholders' Equity
$7M
$7M
$8M
$10M
$11M
$10M
$4M
$3M
$3M
$3M
$2M
$3M
$3M
$4M
$-353.7K
$-32.6K
Liabilities + Equity
$8M
$8M
$9M
$10M
$12M
$11M
$4M
$4M
$4M
$4M
$6M
$7M
$9M
$6M
$66M
$65M
Shares Outstanding
2,959,469
1,826,051
1,766,607
1,740,269
1,738,683
1,531,468
30,336,010
23,313,070
·
20,540,409
13,117,325
11,178,455
9,615,835
9,514,743
1,625,000
1,625,000
Arus Kas9
Metrik
Tren
Q2 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
Q2 2022
D&A
$5.6K
·
·
$8.5K
$45.4K
$5.3K
$4.8K
$4.8K
$4.8K
$4.8K
$4.8K
$4.8K
$4.8K
$4.0K
$4.0K
$4.0K
Stock-based Comp
$24.4K
$24.1K
$24.8K
$30.8K
$30.6K
$22.4K
$22.6K
$26.7K
$3M
$62.0K
$72.0K
$1M
$4.0K
·
$0
$0
Amort. of Intangibles
·
$0
$0
$1.3K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
·
Operating Cash Flow
$-1M
$-1M
$-1M
$-2M
$-1M
$-1M
$-1M
$-1M
$-1M
$-2M
$-1M
$-1M
$-2M
$-3M
$-1M
$-434.9K
CapEx
$0
$0
$162.8K
$18.7K
$5.8K
$3.6K
$23.2K
$167.9K
$20.0K
$537.1K
$12.6K
·
·
·
$0
·
Investing Cash Flow
$-46.8K
$-78.4K
$-257.8K
$-35.7K
$-47.4K
$-54.6K
$-78.6K
$-201.1K
$-69.9K
$-566.9K
$-87.1K
$-87.6K
$-52.7K
$-2.5K
$-326.9K
$-38.6K
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
Financing Cash Flow
$-101.2K
$195.6K
$40.0K
$-115.0K
$3M
$7M
$2M
$1M
$2M
$-93.5K
$-283.0K
$-283.0K
$4M
$-2M
$11M
$10M
Free Cash Flow
·
·
·
·
$-1M
·
·
·
$-1M
·
·
·
·
·
·
·
Profitabilitas7
Metrik
Tren
Q2 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
Q2 2022
Operating Margin
-27950.5%
·
-59950.9%
-22457.5%
-173463.8%
·
-21412.9%
-16295.5%
-26105.3%
·
-14398.7%
-148008.2%
·
·
·
·
Net Margin
-28012.5%
·
-60053.8%
-22517.7%
-173943.0%
·
-21467.6%
-16365.9%
-26140.0%
·
-19266.0%
-233211.9%
·
·
·
·
Pretax Margin
-28012.5%
·
-60053.8%
-22517.7%
-173943.0%
·
-21467.6%
-16365.9%
-26140.0%
·
-19266.0%
-233211.9%
·
·
·
·
EBITDA Margin
-27950.5%
·
-59950.9%
-22457.5%
-173463.8%
·
-21412.9%
-16295.5%
-26105.3%
·
-14398.7%
-148008.2%
·
·
·
·
ROA
-16.4%
·
-25.8%
-23.4%
-19.7%
·
-27.1%
-23.9%
-64.7%
·
-5.4%
-11.2%
-2.8%
·
0.61%
-1.5%
ROE
-17.5%
·
-29.0%
-26.3%
-22.7%
·
-47.3%
-43.1%
-128.9%
·
-199.8%
-279.8%
-53.2%
·
-114.4%
3024.1%
ROIC
·
·
·
·
·
·
·
·
·
·
-63.1%
-87.8%
·
·
46.7%
1530.2%
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 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
Q2 2022
Current Ratio
17.1
·
17.4
23.5
19.5
·
8.5
5.7
3.8
·
1.5
·
·
·
0.4
0.8
Quick Ratio
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
·
·
·
0.0
0.0
Interest Coverage
-435.5
·
-547.2
-357.9
-347.6
·
-363.2
-220.5
-714.8
·
-2.5
-2.4
·
·
·
·
Efisiensi2
Metrik
Tren
Q2 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
Q2 2022
Asset Turnover
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
·
·
Receivables Turnover
0.6
·
0.2
0.7
0.1
·
0.9
1.8
1.7
·
57.3
3.3
·
·
·
·
Per Saham5
Metrik
Tren
Q2 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
Q2 2022
Book Value / Share
$2.51
·
$4.61
$5.59
$6.54
·
$0.12
$0.13
·
·
$0.17
$0.26
$0.36
·
$-0.22
$-0.02
Revenue / Share
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
·
·
Cash Flow / Share
·
·
·
·
$-0.83
·
·
·
$-0.06
·
·
·
$-0.17
·
·
·
Cash / Share
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
·
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
EPS (TTM)
$-2.91
·
$-2.90
$-3.65
$-4.39
·
$-9.37
$-7.80
$-6.48
·
$-1.77
$-1.78
$-1.55
·
·
·
Valuasi (TTM)8
Metrik
Tren
Q2 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
Q2 2022
Revenue TTM
$14.4K
·
$15.8K
$19.5K
$19.9K
·
$35.7K
$39.1K
$33.0K
·
·
·
$950
·
·
·
Net Income TTM
$-6M
·
$-7M
$-6M
$-6M
·
$-8M
$-9M
$-12M
·
$-9M
$-9M
$-5M
·
·
·
Market Cap
$74.6K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/S
5.2
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/B
0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P / Tangible Book
0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-11547.6%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
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
$14.8K
$34.9K
$17.1K
$950
$901
Margin Operasi %
-43737.5%
-23977.9%
-42440.4%
-478784.3%
·
Laba Bersih
$-6M
$-8M
$-8M
$-5M
$-620.4K
EPS Dilusian
$-3.71
$-9.35
$-0.66
$-1.51
$-0.53
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
9.8
13.9
3.3
·
6.5
Rasio Cepat
0.0
0.0
0.0
·
0.0
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-6M
$-5M
$-6M
·
·
Pemilik institusional (13F)
9 pengaju
· $142K 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.
Pemegang9
Nilai yang dipegang$142K
Posisi baru0
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (-1 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
1 (0 vs Kuartal sebelumnya)
-10K
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.