Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$318.0K
·
·
·
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 Rugi15
Metrik
Tren
2025
2024
2023
Revenue
$6M
$7M
$13M
Cost of Revenue
$4M
$4M
$8M
Gross Profit
$2M
$3M
$6M
SG&A Expense
$9M
$5M
$3M
Operating Income
$-7M
$-2M
$2M
Interest Income
·
$11.9K
$10.2K
Other Non-op
$-934.8K
$6.5K
$2.0K
Pretax Income
$-8M
$-2M
$2M
Income Tax
$-3.0K
$25.4K
$23.0K
Net Income
$-8M
$-2M
$2M
EPS (Basic)
$-1.82
$-0.87
·
EPS (Diluted)
$-1.82
$-0.87
·
Shares (Basic)
4,379,624
2,630,137
·
Shares (Diluted)
4,379,624
2,630,137
·
EBITDA
$-7M
$-2M
·
Neraca23
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$2M
$2M
$5M
Receivables
$343.2K
$622.9K
$3M
Inventory
$243.3K
$158.4K
$114.7K
Other Current Assets
$341.3K
$278.9K
$236.0K
Current Assets
$3M
$3M
$8M
PP&E (Net)
$799.5K
$876.7K
$974.2K
PP&E (Gross)
$2M
$1M
$1M
Accum. Depreciation
$760.7K
$608.7K
$466.2K
Total Assets
$6M
$5M
$10M
Accounts Payable
$564.0K
$371.7K
$416.1K
Accrued Liabilities
$502.2K
$506.4K
·
Short-term Debt
·
$0
$17.1K
Current Liabilities
$1M
$1M
$769.7K
Capital Leases
$2M
$628.3K
$132.5K
Deferred Tax
·
$6.6K
·
Total Liabilities
$3M
$2M
$910.3K
Total Debt
·
$0
·
Common Stock
$4.9K
$3.0K
·
Paid-in Capital
$13M
$5M
·
Retained Earnings
$-10M
$-2M
·
Stockholders' Equity
$2M
$3M
$9M
Liabilities + Equity
$6M
$5M
$10M
Shares Outstanding
4,858,663
3,000,000
0
Arus Kas11
Metrik
Tren
2025
2024
2023
D&A
$152.0K
$143.7K
$102.8K
Stock-based Comp
$2M
·
·
Other Non-cash
·
$3M
·
Operating Cash Flow
$-5M
$540.4K
$7M
CapEx
$616.9K
$46.2K
$490.0K
Investing Cash Flow
$-616.9K
$-46.2K
$-490.0K
Net Debt Issued
·
$-98.8K
·
Dividends Paid
·
$3M
$7M
Financing Cash Flow
$5M
$-4M
$-8M
Net Change in Cash
$32.8K
$-3M
$-1M
Free Cash Flow
$-5M
$494.2K
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
Gross Margin
36.8%
39.1%
·
Operating Margin
-122.9%
-34.7%
·
Net Margin
-139.2%
-34.9%
·
Pretax Margin
-139.2%
-34.6%
·
EBITDA Margin
-122.9%
-32.5%
·
ROA
-146.7%
-31.0%
·
ROE
-195.4%
-60.5%
·
ROIC
-302.1%
-72.5%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
Current Ratio
2.2
2.6
·
Quick Ratio
1.8
2.1
·
Debt / Equity
·
0.0
·
Efisiensi3
Metrik
Tren
2025
2024
2023
Asset Turnover
1.1
0.9
·
Inventory Turnover
18.0
29.3
·
Receivables Turnover
11.8
3.7
·
Per Saham5
Metrik
Tren
2025
2024
2023
Book Value / Share
$0.48
$1.06
·
Revenue / Share
$1.31
$2.50
·
Cash Flow / Share
$-1.04
$0.21
·
Cash / Share
$0.44
$0.70
·
EPS (TTM)
$-1.82
$-0.87
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
-12.8%
-50.3%
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
Revenue TTM
$6M
$7M
·
Net Income TTM
$-8M
$-2M
·
Market Cap
$5M
·
·
P/E
-0.6
·
·
P/S
0.9
·
·
P/B
2.3
·
·
P / Tangible Book
2.3
·
·
P / Cash Flow
-1.2
·
·
P / FCF
-1.0
·
·
Earnings Yield
-164.0%
·
·
Payout Ratio
·
-145.1%
·
Annual Payout
·
$3M
·
Laporan Laba Rugi14
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue
$1M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
$2M
$2M
Cost of Revenue
$618.4K
$678.9K
$809.2K
$953.6K
$1M
$833.4K
$932.7K
$970.9K
$1M
$1M
Gross Profit
$757.9K
$427.2K
$351.4K
$493.3K
$643.9K
$615.9K
$419.0K
$464.4K
$962.2K
$717.6K
SG&A Expense
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$805.0K
Operating Income
$-1M
$-2M
$-3M
$-2M
$-1M
$-1M
$-1M
$-781.0K
$-133.4K
$-87.5K
Other Non-op
$119.6K
$-2M
$-86.8K
$-852.2K
$2.0K
$2.1K
$3.3K
$2.0K
$947
$326
Pretax Income
$-1M
$-3M
$-3M
$-3M
$-1M
$-1M
$-1M
$-779.0K
$-132.5K
$-87.1K
Income Tax
$4.8K
$306
$-4.2K
·
$-3.1K
$4.4K
$25.4K
$26.0K
$-20.0K
$-6.0K
Net Income
$-1M
$-3M
$-3M
$-3M
$-1M
$-1M
$-1M
$-805.0K
$-112.5K
$-81.1K
EPS (Basic)
$-0.22
$-0.32
$-0.58
$-0.61
$-0.31
$-0.59
$-0.53
$-0.27
$-0.04
$-0.03
EPS (Diluted)
$-0.22
$-0.32
$-0.58
$-0.61
$-0.31
$-0.59
$-0.53
$-0.27
$-0.04
$-0.03
Shares (Basic)
5,646,118
3,862,507
·
4,490,093
4,456,962
5,454,247
·
3,000,000
3,000,000
2,500,000
Shares (Diluted)
5,646,118
3,862,507
·
4,490,093
4,456,962
5,454,247
·
3,000,000
3,000,000
2,500,000
EBITDA
$-1M
$-2M
·
$-2M
$-1M
$-1M
·
·
·
·
Neraca21
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Cash & Equivalents
$860.3K
$1M
$2M
$3M
$4M
$5M
$2M
·
·
·
Receivables
$261.2K
$823.6K
$343.2K
$945.8K
$614.2K
$835.0K
$622.9K
·
·
·
Inventory
$198.6K
$218.1K
$243.3K
$223.2K
$197.5K
$216.0K
$158.4K
·
·
·
Other Current Assets
$412.9K
$577.1K
$341.3K
$303.4K
$478.9K
$180.3K
$278.9K
·
·
·
Current Assets
$2M
$3M
$3M
$4M
$6M
$7M
$3M
·
·
·
PP&E (Net)
$794.8K
$797.5K
$799.5K
$1M
$1M
$853.8K
$876.7K
·
·
·
PP&E (Gross)
·
·
$2M
·
·
·
$1M
·
·
·
Accum. Depreciation
$834.9K
$798.0K
$760.7K
·
·
·
$608.7K
·
·
·
Total Assets
$4M
$6M
$6M
$8M
$9M
$8M
$5M
·
·
·
Accounts Payable
$598.1K
$583.3K
$564.0K
$318.8K
$430.9K
$389.9K
$371.7K
·
·
·
Accrued Liabilities
$411.5K
$569.8K
$502.2K
$516.2K
$518.8K
$390.5K
$506.4K
·
·
·
Current Liabilities
$1M
$2M
$1M
$1M
$1M
$1M
$1M
·
·
·
Capital Leases
$2M
$2M
$2M
$2M
$2M
$592.6K
$628.3K
·
·
·
Deferred Tax
·
·
·
·
·
·
$6.6K
·
·
·
Total Liabilities
$4M
$4M
$3M
$4M
$3M
$2M
$2M
·
·
·
Common Stock
$5.7K
$5.6K
$4.9K
$4.6K
$4.5K
$4.4K
$3.0K
·
·
·
Paid-in Capital
$15M
$15M
$13M
$12M
$11M
$10M
$5M
·
·
·
Retained Earnings
$-15M
$-13M
$-10M
$-8M
$-5M
$-4M
$-2M
·
·
·
Stockholders' Equity
$681.9K
$2M
$2M
$4M
$6M
$7M
$3M
·
·
·
Liabilities + Equity
$4M
$6M
$6M
$8M
$9M
$8M
$5M
·
·
·
Shares Outstanding
5,664,868
5,646,118
4,858,663
4,623,027
4,481,069
4,443,569
3,000,000
·
·
·
Arus Kas10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
D&A
$36.8K
$37.4K
$32.3K
$43.3K
$38.5K
$37.9K
$35.6K
$35.6K
$35.5K
$35.6K
Stock-based Comp
$314.3K
$394.3K
$404.9K
$404.9K
$419.1K
$330.8K
·
·
·
·
Other Non-cash
·
·
·
·
·
$-689.8K
·
·
·
·
Operating Cash Flow
$-396.1K
$-2M
$-659.0K
$-2M
$-563.3K
$-2M
$-723.2K
$988.0K
$268.7K
$6.8K
CapEx
$34.2K
$35.3K
$0
$169.4K
$432.5K
$15.0K
$0
$293
$1.2K
$44.7K
Investing Cash Flow
$-34.2K
$-35.3K
$0
$-169.4K
$-432.5K
$-15.0K
$0
$-293
$-1.2K
$-44.7K
Dividends Paid
·
·
·
·
·
·
$-54.0K
$-1
$1
$3M
Financing Cash Flow
$-125.1K
$1M
$1
$497.8K
$0
$5M
$11.8K
$-26.1K
$-77.3K
$-3M
Net Change in Cash
$-555.3K
$-715.2K
$-659.0K
$-1M
$-995.8K
$3M
$-711.4K
$961.6K
$190.2K
$-3M
Free Cash Flow
·
$-2M
·
·
·
$-2M
·
·
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Gross Margin
55.1%
38.6%
·
34.1%
38.6%
42.5%
·
·
·
·
Operating Margin
-97.8%
-153.8%
·
-129.9%
-84.2%
-85.4%
·
·
·
·
Net Margin
-89.5%
-290.6%
·
-188.8%
-83.9%
-85.6%
·
·
·
·
Pretax Margin
-89.2%
-290.6%
·
-188.8%
-84.1%
-85.3%
·
·
·
·
EBITDA Margin
-97.8%
-153.8%
·
-129.9%
-84.2%
-82.8%
·
·
·
·
ROA
-18.4%
-45.4%
·
-70.6%
-31.2%
-29.3%
·
·
·
·
ROE
-37.9%
-76.5%
·
-130.8%
-48.0%
-36.4%
·
·
·
·
ROIC
-198.3%
-106.4%
·
·
-24.0%
-18.3%
·
·
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Current Ratio
1.3
2.0
·
3.6
4.3
6.5
·
·
·
·
Quick Ratio
0.8
1.5
·
3.1
3.7
5.8
·
·
·
·
Efisiensi3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Asset Turnover
0.2
0.2
·
0.4
0.4
0.3
·
·
·
·
Inventory Turnover
3.1
3.1
·
8.5
10.4
7.7
·
·
·
·
Receivables Turnover
3.1
1.3
·
3.1
5.4
3.5
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Book Value / Share
$0.12
$0.28
·
$0.90
$1.30
$1.53
·
·
·
·
Revenue / Share
$0.24
$0.29
·
$0.32
$0.37
$0.38
·
·
·
·
Cash Flow / Share
·
$-0.43
·
·
·
$-0.40
·
·
·
·
Cash / Share
$0.15
$0.25
·
$0.60
$0.94
$1.17
·
·
·
·
EPS (TTM)
$-1.73
$-1.82
·
$-2.04
$-1.70
$-1.43
·
·
·
·
Valuasi (TTM)11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue TTM
$5M
$5M
·
$6M
$6M
$6M
·
·
·
·
Net Income TTM
$-10M
$-10M
·
$-7M
$-5M
$-3M
·
·
·
·
Market Cap
$5M
$7M
·
$23M
$23M
$20M
·
·
·
·
P/E
-0.5
-0.7
·
-2.4
-3.0
-3.1
·
·
·
·
P/S
0.9
1.3
·
3.8
3.9
3.2
·
·
·
·
P/B
6.7
4.4
·
5.4
3.9
2.9
·
·
·
·
P / Tangible Book
6.7
4.4
·
5.4
3.9
2.9
·
·
·
·
P / Cash Flow
·
-4.2
·
·
·
-12.8
·
·
·
·
Dividend Yield
73.1%
47.2%
·
14.8%
14.5%
16.7%
·
·
·
·
Earnings Yield
-215.2%
-145.6%
·
-41.8%
-33.2%
-31.9%
·
·
·
·
Annual Payout
$3M
$3M
·
$3M
$3M
$3M
·
·
·
·
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
Pendapatan
$6M
$7M
$13M
Margin Kotor %
36.8%
39.1%
·
Margin Operasi %
-122.9%
-34.7%
·
Laba Bersih
$-8M
$-2M
$2M
EPS Dilusian
$-1.82
$-0.87
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Utang / Ekuitas
·
0.0
·
Rasio Lancar
2.2
2.6
·
Rasio Cepat
1.8
2.1
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Arus Kas Bebas
$-5M
$494.2K
·
Pemilik institusional (13F)
15 pengaju
· $877K 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.
Pemegang15
Nilai yang dipegang$877K
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 (-3 vs Kuartal sebelumnya)
1 (-1 vs Kuartal sebelumnya)
5 (+3 vs Kuartal sebelumnya)
+22K
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 1 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.