nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.00%
Rasio Pembayaran Dividen0.00%
Pembayaran Tahunan≈$30.00Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Apr 11, 2024
$7,50
USD
≈47.6%
Jun 1, 2023
$15,00
USD
≈89.3%
Mar 6, 2018
$1,05
USD
≈3.5%
Nov 21, 2017
$1,05
USD
≈3.7%
Agu 18, 2017
$1,05
USD
≈3.1%
Mei 15, 2017
$1,05
USD
≈2.2%
Feb 13, 2017
$0,75
USD
≈1.8%
Nov 14, 2016
$0,75
USD
≈1.8%
Agu 15, 2016
$0,75
USD
≈2.1%
Mei 27, 2016
$0,75
USD
≈2.0%
Mar 3, 2016
$0,75
USD
≈1.8%
Des 2, 2015
$0,75
USD
≈2.0%
Nov 2, 2015
$0,53
USD
≈1.7%
Jul 23, 2015
$0,53
USD
≈1.3%
Apr 30, 2015
$0,53
USD
≈1.1%
Des 10, 2014
$1,50
USD
≈1.0%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-218.1%
Laporan BerikutnyaNov 12, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2018
$-3.30
$-3.83
13.7%
31 Maret 2018
$-2.70
$1.07
-352.1%
31 Des. 2017
$-4.05
$0.84
-581.3%
30 Sep. 2017
$1.35
$0.92
47.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$0
$0
$19M
$25M
$29M
$29M
$25M
$28M
$42M
$49M
$58M
$58M
Cost of Revenue
$328.0K
$194.0K
$12M
$16M
$17M
$17M
$14M
$15M
$18M
$19M
$21M
$23M
Gross Profit
$-328.0K
$-194.0K
$6M
$9M
$12M
$13M
$11M
$13M
$24M
$29M
$37M
$35M
R&D Expense
·
$3M
$4M
$4M
$6M
$6M
$6M
$8M
$9M
$9M
$8M
$9M
SG&A Expense
$2M
$1M
$5M
$7M
$7M
$6M
$6M
$6M
$7M
$7M
$7M
$7M
Operating Expenses
$4M
$2M
$13M
$17M
$19M
$18M
$20M
$24M
$40M
$26M
$26M
$27M
Operating Income
$-4M
$-2M
$-7M
$-7M
$-7M
$-6M
$-9M
$-10M
$-16M
$4M
$10M
$8M
Interest Expense
·
·
$537.0K
$420.0K
$514.0K
$436.0K
$26.0K
·
·
·
·
·
Other Non-op
$-117.0K
$155.0K
$7M
$35M
$32.0K
$79.0K
$236.0K
$80.0K
$300.0K
$312.0K
$289.0K
$254.0K
Pretax Income
$-5M
$-2M
$-126.0K
$27M
$-8M
$-6M
$-8M
$-10M
$-16M
$4M
$11M
$8M
Income Tax
$83.0K
$98.0K
$434.0K
$7M
$-283.0K
$-6M
$56.0K
$6M
$-2M
$1M
$4M
$3M
Net Income
$-26M
$-9M
$-560.0K
$21M
$-8M
$505.0K
$-8M
$-17M
$-14M
$2M
$7M
$6M
EPS (Basic)
$-14.77
$-5.61
$-0.02
$0.86
$-0.39
$0.03
$-0.51
$-1.87
$-1.65
$0.27
$0.74
$0.61
EPS (Diluted)
$-14.77
$-5.61
$-0.02
$0.83
$-0.39
$0.03
$-0.51
$-1.87
$-1.65
$0.26
$0.71
$0.58
Shares (Basic)
1,765,654
1,598,756
23,958,184
23,937,962
19,859,817
17,271,629
16,638,580
8,942,629
8,576,588
9,021,980
9,127,385
9,166,769
Shares (Diluted)
1,765,654
1,598,756
23,958,184
25,189,147
19,859,817
17,325,351
16,638,580
8,942,629
8,576,588
9,306,034
9,594,659
9,581,326
EBITDA
$-4M
·
$-7M
$-7M
$-7M
$-6M
$-9M
·
·
$5M
$11M
$9M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$220.0K
$1M
$18M
$984.0K
$1M
$4M
$4M
$11M
$6M
$12M
$13M
$7M
Short-term Investments
·
$0
$3M
$0
$2M
$1M
$3M
$951.0K
$3M
$5M
$7M
$7M
Receivables
·
$2M
$3M
$4M
$5M
$5M
$5M
$7M
$8M
$7M
$9M
$10M
Inventory
$353.0K
$392.0K
$11M
$9M
$10M
$10M
$11M
$13M
$14M
$11M
$13M
$13M
Prepaid Expense
$0
$4M
$4M
$8M
$4M
$2M
$1M
$2M
$2M
$3M
$2M
·
Other Current Assets
·
·
·
·
·
·
·
·
·
·
$2M
$2M
Current Assets
$2M
$19M
$43M
$77M
$29M
$29M
$25M
$34M
$34M
$40M
$46M
$41M
PP&E (Net)
$0
$500.0K
$530.0K
$383.0K
$744.0K
$906.0K
$1M
$1M
$2M
$2M
$2M
$2M
PP&E (Gross)
$0
$500.0K
$2M
$1M
$10M
$10M
$10M
$9M
$9M
$9M
$8M
$12M
Accum. Depreciation
$0
$0
$1M
$991.0K
$9M
$9M
$9M
$8M
$8M
$7M
$7M
$10M
Goodwill
·
·
·
·
·
·
·
·
$0
$13M
$13M
$13M
Intangibles
$0
$2M
$2M
$2M
$25M
$19M
$14M
$10M
$7M
$6M
$7M
$8M
Other Non-current Assets
·
$82.0K
$109.0K
$115.0K
$5M
$5M
$5M
$196.0K
$311.0K
$387.0K
$117.0K
$117.0K
Total Assets
$2M
$27M
$51M
$84M
$66M
$62M
$55M
$59M
$68M
$88M
$94M
$89M
Accounts Payable
$30.0K
$76.0K
$2M
$1M
$5M
$4M
$3M
$4M
$4M
$4M
$3M
$3M
Accrued Liabilities
$649.0K
$360.0K
$2M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$2M
$3M
Short-term Debt
·
$0
$0
$4M
$3M
$672.0K
·
·
·
·
·
·
Current Liabilities
$1M
$4M
$4M
$8M
$11M
$7M
$6M
$6M
$11M
$9M
$10M
$11M
Capital Leases
$290.0K
$514.0K
$665.0K
$492.0K
$1M
$1M
$2M
·
·
·
·
·
Other Non-current Liabilities
·
$1M
$1M
$1M
$655.0K
$678.0K
$140.0K
$571.0K
$607.0K
$1M
$1M
$2M
Total Liabilities
$3M
$5M
$6M
$10M
$15M
$13M
$11M
$7M
$11M
$11M
$11M
$13M
Long-term Debt
·
·
·
·
·
·
$2M
·
·
·
·
·
Total Debt
·
·
$0
$4M
$5M
$4M
·
·
·
·
·
·
Common Stock
$2.0K
$2.0K
$24.0K
$24.0K
$22.0K
$19.0K
$17.0K
$17.0K
$8.0K
$9.0K
$9.0K
$9.0K
Retained Earnings
$-36M
$-10M
$-1M
$-516.0K
$-21M
$-13M
$-14M
$-5M
$9M
$31M
$36M
$31M
AOCI
$-340.0K
$-306.0K
$-310.0K
$-288.0K
$-241.0K
$-186.0K
$-176.0K
$-181.0K
$-65.0K
$-205.0K
$-166.0K
$-8.0K
Stockholders' Equity
$-714.0K
$21M
$45M
$74M
$52M
$50M
$44M
$52M
$57M
$77M
$83M
$76M
Liabilities + Equity
$2M
$27M
$51M
$84M
$66M
$62M
$55M
$59M
$68M
$88M
$94M
$89M
Shares Outstanding
2,237,912
1,599,534
23,958,194
23,955,767
22,410,126
18,775,773
16,650,725
16,630,597
8,319,022
8,812,644
9,183,957
9,097,827
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
$485.0K
$941.0K
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Stock-based Comp
$79.0K
$98.0K
$109.0K
$113.0K
$136.0K
$63.0K
$217.0K
$463.0K
$665.0K
$667.0K
$848.0K
$401.0K
Deferred Tax
$0
$0
$0
$0
$0
·
·
$7M
$-2M
$439.0K
$-4.0K
$-399.0K
Amort. of Intangibles
·
$260.0K
$517.0K
$3M
$2M
$2M
$1M
$1M
$932.0K
$1M
$1M
$1M
Other Non-cash
·
·
·
·
·
·
·
·
·
$2M
$-28.0K
$752.0K
Operating Cash Flow
$-15M
$-9M
$55M
$-4M
$-4M
$-982.0K
$-5M
$-7M
$-9M
$8M
$8M
$7M
CapEx
·
$196.0K
$375.0K
$51.0K
$221.0K
$284.0K
$205.0K
$336.0K
$638.0K
$730.0K
$359.0K
$642.0K
Investing Cash Flow
·
$4M
$-5M
$2M
$-9M
$-6M
$-5M
$3M
$10M
$-922.0K
$-648.0K
$-14M
Net Debt Issued
·
·
$-4M
$-720.0K
$-1M
·
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
$5M
·
$10M
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
$147.0K
$5M
$6M
·
$3M
Net Stock Activity
·
·
·
·
·
$5M
·
·
·
$-6M
$0
$-3M
Dividends Paid
$0
$14M
$29M
$0
·
·
·
$583.0K
$2M
$2M
$1M
$914.0K
Financing Cash Flow
·
$-14M
$-33M
$2M
$10M
$6M
$3M
$9M
$-8M
$-8M
$-913.0K
$-2M
Net Change in Cash
·
$-16M
$17M
$-87.0K
$-3M
$-261.0K
$-7M
$6M
$-7M
$-1M
$6M
$-10M
Taxes Paid
$103.0K
$98.0K
$7M
$88.0K
$107.0K
$79.0K
$1.0K
$11.0K
$6.0K
$6.0K
$4M
$3M
Free Cash Flow
·
·
$54M
$-4M
$-5M
$-1M
$-5M
·
·
$7M
$7M
$6M
Levered FCF
·
·
$52M
$-5M
$-5M
$-1M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
34.0%
37.5%
41.1%
43.2%
44.7%
·
·
60.6%
63.5%
61.0%
Operating Margin
·
·
-36.2%
-28.6%
-25.9%
-19.1%
-34.2%
·
·
7.3%
17.8%
13.8%
Net Margin
·
·
-3.0%
81.6%
-26.6%
1.7%
-33.6%
·
·
5.0%
11.7%
9.7%
Pretax Margin
·
·
-0.67%
108.9%
-27.5%
-20.4%
-33.4%
·
·
8.0%
18.3%
14.2%
EBITDA Margin
·
·
-36.2%
-28.6%
-25.9%
-19.1%
-34.2%
·
·
11.2%
19.1%
15.1%
ROA
-180.9%
·
-0.83%
27.4%
-12.0%
0.86%
-14.8%
·
·
2.7%
7.4%
·
ROE
-253.0%
·
-1.3%
33.1%
-14.6%
1.1%
-18.6%
·
·
3.1%
8.5%
·
ROIC
626.9%
·
-67.4%
-6.9%
-12.8%
0.88%
-19.4%
·
·
2.9%
8.0%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.1
·
10.2
9.5
2.6
4.1
4.0
·
·
4.3
4.8
·
Quick Ratio
0.1
·
5.8
0.6
0.7
1.4
2.0
·
·
2.6
3.0
·
Debt / Equity
·
·
0.0
0.1
0.1
0.1
·
·
·
·
·
·
LT Debt / Equity
·
·
0.0
0.0
0.0
0.1
·
·
·
·
·
·
Interest Coverage
·
·
-12.6
-17.2
-14.6
-12.8
·
·
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
·
0.3
0.3
0.5
0.5
0.4
·
·
0.5
0.6
·
Inventory Turnover
0.9
·
1.3
1.7
1.7
1.5
1.1
·
·
1.5
1.6
·
Receivables Turnover
·
·
5.4
5.9
5.7
5.5
4.1
·
·
6.0
6.2
·
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-0.32
·
$1.86
$3.09
$2.30
$2.65
$2.67
·
·
$8.79
$8.99
·
Revenue / Share
$0.00
·
$0.78
$1.00
$1.46
$1.68
$1.51
·
·
$5.23
$6.02
$6.04
Cash Flow / Share
$-8.24
·
$2.28
$-0.17
$-0.22
$-0.06
$-0.28
·
·
$0.84
$0.79
$0.70
Cash / Share
$0.10
·
$0.74
$0.04
$0.05
$0.20
$0.24
·
·
$1.37
$1.46
·
Dividend / Share
·
·
·
·
·
·
·
·
·
·
$0.15
$0.10
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
$0.20
$0.15
$0.10
EPS (TTM)
$-14.77
$-5.61
$-0.02
$0.83
$-0.39
$0.03
$-0.51
$-1.87
$-1.65
$0.26
$0.71
$0.58
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
·
-25.8%
-13.0%
-0.35%
·
·
·
·
·
·
·
Revenue CAGR 3Y
·
·
-13.7%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$0
$0
$19M
$25M
$29M
$29M
$25M
$28M
$42M
$49M
$58M
$58M
Net Income TTM
$-26M
$-9M
$-560.0K
$21M
$-8M
$505.0K
$-8M
$-17M
$-14M
$2M
$7M
$6M
Market Cap
$11M
·
$388M
$546M
$434M
$639M
$415M
·
·
$1.51B
$1.78B
·
Enterprise Value
·
·
$367M
$549M
$436M
$638M
·
·
·
·
·
·
P/E
-0.3
-2.1
-810.0
27.5
-49.6
1135.0
-48.8
-10.0
-81.4
657.7
273.2
252.7
P/S
·
·
20.8
21.7
15.0
22.0
16.6
·
·
31.0
30.8
·
P/B
-16.0
·
8.7
7.4
8.4
12.8
9.3
·
·
19.5
21.6
·
P / Tangible Book
·
14.2
9.0
7.6
16.4
20.9
·
·
·
·
·
·
P / Cash Flow
-0.8
·
7.1
-130.7
-98.7
-651.0
-89.0
·
·
192.4
234.6
·
P / FCF
·
·
7.2
-129.1
-94.0
-505.0
-85.3
·
·
212.1
246.2
·
EV / EBITDA
·
·
-54.2
-76.0
-58.1
-114.7
·
·
·
·
·
·
EV / FCF
·
·
6.8
-129.8
-94.4
-504.2
·
·
·
·
·
·
EV / Revenue
·
·
19.6
21.8
15.0
22.0
·
·
·
·
·
·
Dividend Yield
0.00%
·
7.5%
0.00%
·
·
·
·
·
0.12%
0.08%
·
Earnings Yield
-290.2%
-47.9%
-0.12%
3.6%
-2.0%
0.09%
-2.1%
-10.0%
-1.2%
0.15%
0.37%
0.40%
Payout Ratio
0.00%
·
-5174.8%
·
·
·
·
·
·
74.4%
20.9%
16.3%
Annual Payout
$0
$14M
$29M
$0
·
·
·
$583.0K
$2M
$2M
$1M
$914.0K
Laporan Laba Rugi17
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
$0
$0
$-4M
$0
$0
$0
$-6M
$0
$2M
$4M
$4M
$5M
$5M
$4M
$4M
$6M
Cost of Revenue
$70.0K
$70.0K
$-4M
$27.0K
$100.0K
$27.0K
$-5M
$27.0K
$2M
$2M
$3M
$3M
$4M
$3M
$3M
$4M
Gross Profit
$-70.0K
$-70.0K
$-191.0K
$-27.0K
$-100.0K
$-27.0K
$-1M
$-27.0K
$-20.0K
$1M
$2M
$2M
$2M
$1M
$1M
$3M
R&D Expense
$0
$0
·
$0
$0
$0
·
$0
$868.0K
$894.0K
$866.0K
$889.0K
$873.0K
$1M
$984.0K
$876.0K
SG&A Expense
$849.0K
$780.0K
$-1M
$827.0K
$1M
$799.0K
$-2M
$815.0K
$845.0K
$1M
$1M
$1M
$1M
$1M
$2M
$2M
Operating Expenses
$849.0K
$780.0K
$-4M
$827.0K
$1M
$799.0K
$-5M
$815.0K
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
Operating Income
$-919.0K
$-850.0K
$4M
$-854.0K
$-1M
$-826.0K
$4M
$-842.0K
$-3M
$-2M
$-2M
$-1M
$-1M
$-2M
$-3M
$-1M
Interest Expense
$0
$0
·
$20.0K
$8.0K
$0
·
$-29.0K
$0
$0
·
$86.0K
$91.0K
$292.0K
$135.0K
$90.0K
Other Non-op
$0
$0
$-136.0K
$4.0K
$3.0K
$12.0K
$-255.0K
$113.0K
$119.0K
$178.0K
$5M
$243.0K
$437.0K
$2M
$34M
$-3.0K
Pretax Income
$-919.0K
$-850.0K
$4M
$-870.0K
$-1M
$-814.0K
$4M
$-700.0K
$-3M
$-2M
$3M
$-1M
$-1M
$-815.0K
$31M
$-1M
Income Tax
$0
$0
$74.0K
$1.0K
$8.0K
$0
$69.0K
$16.0K
$15.0K
$-2.0K
$388.0K
$19.0K
$10.0K
$17.0K
$7M
$25.0K
Net Income
$-914.0K
$-487.0K
$-5M
$-14M
$-5M
$-3M
$-2M
$-2M
$-3M
$-2M
$3M
$-1M
$-1M
$-832.0K
$24M
$-1M
EPS (Basic)
$-0.34
$-0.21
$-4.10
$-7.92
$-2.64
$-1.71
$-2.48
$-1.29
$-1.76
$-0.08
$0.11
$-0.06
$-0.04
$-0.03
$1.00
$-0.05
EPS (Diluted)
$-0.34
$-0.18
$-4.10
$-7.92
$-2.64
$-1.71
$-2.48
$-1.29
$-1.76
$-0.08
$0.11
$-0.06
$-0.04
$-0.03
$0.97
$-0.05
Shares (Basic)
2,675,412
2,383,745
·
1,734,250
1,733,307
1,649,904
·
1,599,534
1,597,943
23,969,148
·
23,960,313
23,955,802
23,955,767
·
23,952,555
Shares (Diluted)
2,675,412
2,754,160
·
1,734,250
1,733,307
1,649,904
·
1,599,534
1,597,943
23,969,148
·
23,960,313
23,955,802
23,955,767
·
23,952,555
EBITDA
$-919.0K
$-850.0K
·
$-854.0K
$-5M
$-3M
·
$-2M
$-3M
$-2M
·
$-1M
$-1M
$-2M
·
$-1M
Neraca26
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
$75.0K
$756.0K
$220.0K
$101.0K
$1M
$961.0K
$1M
$2M
$2M
$19M
$18M
$14M
$15M
$59M
$984.0K
$1M
Short-term Investments
·
·
·
·
·
·
·
$1M
$2M
$3M
$3M
$6M
$6M
·
$0
$0
Receivables
·
·
·
·
$1M
$2M
·
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
Inventory
$304.0K
$333.0K
$353.0K
$392.0K
$9M
$10M
$392.0K
$14M
$15M
$11M
$11M
$9M
$8M
$8M
$9M
$10M
Prepaid Expense
$10.0K
$10.0K
·
·
$4M
$4M
·
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$8M
$2M
Current Assets
$976.0K
$2M
$2M
$9M
$17M
$17M
$19M
$23M
$25M
$40M
$43M
$42M
$44M
$75M
$77M
$25M
PP&E (Net)
·
·
$0
·
$370.0K
$442.0K
$500.0K
$518.0K
$552.0K
$542.0K
$530.0K
$590.0K
$614.0K
$356.0K
$383.0K
$552.0K
PP&E (Gross)
·
·
$0
·
·
·
$500.0K
·
·
·
$2M
·
·
·
$1M
·
Accum. Depreciation
·
·
$0
·
·
·
$0
·
·
·
$1M
·
·
·
$991.0K
·
Intangibles
·
·
$0
·
$1M
$2M
·
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$24M
Other Non-current Assets
·
·
·
·
$73.0K
$73.0K
·
$78.0K
$108.0K
$108.0K
$109.0K
$112.0K
$114.0K
$112.0K
$115.0K
$5M
Total Assets
$990.0K
$2M
$2M
$9M
$24M
$25M
$27M
$28M
$31M
$48M
$51M
$49M
$52M
$81M
$84M
$58M
Accounts Payable
$244.0K
$64.0K
$30.0K
$118.0K
$2M
$2M
$76.0K
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
Accrued Liabilities
$185.0K
$415.0K
$649.0K
$181.0K
$2M
$2M
$360.0K
$2M
$2M
$2M
$2M
$2M
$3M
$2M
$3M
$2M
Short-term Debt
·
·
·
·
$3M
·
·
·
·
·
·
$1M
$1M
$2M
$4M
$855.0K
Current Liabilities
$929.0K
$875.0K
$1M
$4M
$7M
$4M
$4M
$3M
$4M
$18M
$4M
$5M
$6M
$6M
$8M
$5M
Capital Leases
$0
$169.0K
$290.0K
$348.0K
$405.0K
$460.0K
$514.0K
$472.0K
$515.0K
$574.0K
$665.0K
$755.0K
$848.0K
$949.0K
$492.0K
$559.0K
Other Non-current Liabilities
·
·
·
·
$1M
$1M
·
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$655.0K
Total Liabilities
$1M
$1M
$3M
$5M
$9M
$5M
$5M
$5M
$5M
$20M
$6M
$7M
$8M
$8M
$10M
$8M
Total Debt
·
·
·
·
$3M
·
·
·
·
·
·
$1M
$1M
$2M
·
$2M
Common Stock
$3.0K
$3.0K
$2.0K
$2.0K
$2.0K
$26.0K
$2.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
Retained Earnings
$-38M
$-37M
$-36M
$-32M
$-17M
$-13M
$-10M
$-8M
$-6M
$-3M
$-1M
$-4M
$-2M
$-1M
$-516.0K
$-25M
AOCI
$-340.0K
$-341.0K
$-340.0K
$-335.0K
$-329.0K
$-319.0K
$-306.0K
$-307.0K
$-294.0K
$-290.0K
$-310.0K
$-308.0K
$-270.0K
$-283.0K
$-288.0K
$-288.0K
Stockholders' Equity
$-381.0K
$532.0K
$-714.0K
$3M
$15M
$20M
$21M
$24M
$26M
$28M
$45M
$42M
$43M
$73M
$74M
$50M
Liabilities + Equity
$990.0K
$2M
$2M
$9M
$24M
$25M
$27M
$28M
$31M
$48M
$51M
$49M
$52M
$81M
$84M
$58M
Shares Outstanding
2,675,412
2,675,412
2,237,912
1,734,250
1,734,249
25,992,995
1,599,534
23,969,148
23,969,148
23,969,148
23,958,194
23,960,684
23,958,979
23,955,767
23,955,767
23,952,555
Arus Kas12
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
D&A
·
·
·
·
$123.0K
$125.0K
·
$104.0K
$106.0K
$167.0K
$232.0K
$260.0K
$228.0K
$221.0K
$580.0K
$797.0K
Stock-based Comp
$0
$0
$13.0K
$22.0K
$21.0K
$23.0K
$25.0K
$21.0K
$26.0K
$26.0K
$29.0K
$33.0K
$24.0K
$23.0K
$23.0K
$25.0K
Amort. of Intangibles
·
·
·
·
$51.0K
$50.0K
·
$49.0K
$50.0K
$110.0K
$129.0K
$141.0K
$129.0K
$118.0K
$474.0K
$686.0K
Operating Cash Flow
$-905.0K
$-680.0K
$-11M
$-754.0K
$-1M
$-3M
$-7M
$588.0K
$-3M
$433.0K
$3M
$-2M
$-7M
$60M
$-2M
$632.0K
CapEx
·
·
·
$0
$0
$17.0K
·
$20.0K
$66.0K
$69.0K
$3.0K
$46.0K
$299.0K
$27.0K
$34.0K
$1.0K
Investing Cash Flow
·
·
·
·
$-3.0K
$-18.0K
·
$1M
$2M
$273.0K
$2M
$615.0K
$-7M
$-69.0K
$-171.0K
$-181.0K
Dividends Paid
·
·
$0
$0
·
·
$0
$6.0K
·
·
$0
$0
·
·
$0
·
Financing Cash Flow
·
·
·
·
$3M
$1M
·
$3.0K
$-14M
$7.0K
$-1M
$-222.0K
$-29M
$-2M
$2M
$-179.0K
Net Change in Cash
·
·
·
·
$2M
$-456.0K
·
$-765.0K
$-16M
$709.0K
$4M
$-1M
$-44M
$58M
$-466.0K
$247.0K
Taxes Paid
$-1.0K
$1.0K
$74.0K
$29.0K
$0
$0
$69.0K
$29.0K
$12.0K
$-12.0K
$255.0K
$19.0K
$7M
$18.0K
$20.0K
$29.0K
Free Cash Flow
·
·
·
·
·
$-1M
·
·
·
$364.0K
·
·
·
$60M
·
·
Levered FCF
·
·
·
·
·
$-1M
·
·
·
$364.0K
·
·
·
$60M
·
·
Profitabilitas8
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
Gross Margin
·
·
·
·
-12.1%
5.2%
·
24.4%
-0.87%
31.8%
·
33.1%
33.7%
31.5%
·
41.0%
Operating Margin
·
·
·
·
-237.9%
-123.0%
·
-87.4%
-126.9%
-57.4%
·
-30.5%
-24.7%
-52.4%
·
-18.0%
Net Margin
·
·
·
·
-238.6%
-122.5%
·
-82.3%
-122.4%
-52.4%
·
-27.6%
-18.6%
-19.9%
·
-19.9%
Pretax Margin
·
·
·
·
-238.2%
-122.5%
·
-81.7%
-121.7%
-52.5%
·
-27.2%
-18.4%
-19.5%
·
-19.5%
EBITDA Margin
·
·
·
·
-237.9%
-123.0%
·
-87.4%
-126.9%
-57.4%
·
-30.5%
-24.7%
-52.4%
·
-18.0%
ROA
-7.3%
-3.6%
·
-72.6%
-16.7%
-7.8%
·
-5.3%
-6.8%
-2.9%
·
-2.5%
-1.8%
-1.2%
·
-2.0%
ROE
-12.6%
-4.9%
·
-101.9%
-22.6%
-11.8%
·
-6.3%
-8.2%
-3.7%
·
-2.9%
-2.1%
-1.3%
·
-2.4%
ROIC
241.2%
-159.8%
·
-24.7%
-25.4%
-14.6%
·
-9.4%
-11.5%
-7.3%
·
-3.5%
-3.1%
-3.0%
·
-2.2%
Likuiditas & Solvabilitas5
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
Current Ratio
1.1
1.9
·
2.3
2.2
4.8
·
6.9
6.9
2.2
·
7.9
6.8
12.6
·
4.5
Quick Ratio
0.1
0.9
·
0.0
0.3
0.8
·
1.4
1.9
1.3
·
4.4
4.0
10.6
·
1.0
Debt / Equity
·
·
·
·
0.2
·
·
·
·
·
·
0.0
0.0
0.0
·
0.0
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
-42.7
-569.9
·
·
75.4
·
·
·
-17.3
-14.9
-7.5
·
-12.6
Efisiensi3
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
0.0
0.0
·
0.0
0.2
0.2
·
0.2
0.2
0.2
·
0.4
0.4
0.3
·
0.4
Receivables Turnover
·
·
·
·
1.1
1.0
·
0.9
0.7
1.1
·
1.2
1.3
1.0
·
1.3
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
$-0.14
$0.20
·
$2.00
$8.62
$0.75
·
$0.98
$1.07
$1.18
·
$1.75
$1.81
$3.06
·
$2.09
Revenue / Share
$0.00
$0.00
·
$0.00
$1.11
$0.09
·
$0.10
$0.10
$0.15
·
$0.20
$0.23
$0.17
·
$0.26
Cash Flow / Share
·
$-0.25
·
·
·
$-0.06
·
·
·
$0.02
·
·
·
$2.52
·
·
Cash / Share
$0.03
$0.28
·
$0.06
$0.65
$0.04
·
$0.07
$0.10
$0.77
·
$0.57
$0.63
$2.46
·
$0.06
EPS (TTM)
$-12.54
$-14.84
·
$-14.75
$-8.12
$-7.24
·
$-3.02
$-1.79
$-0.07
·
$0.84
$0.85
$0.88
·
$-0.25
Valuasi (TTM)13
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
$-4M
$-4M
·
$-6M
$-6M
$-4M
·
$10M
$15M
$18M
·
$19M
$20M
$22M
·
$28M
Net Income TTM
$-20M
$-24M
·
$-23M
$-12M
$-10M
·
$-4M
$-3M
$-2M
·
$21M
$21M
$22M
·
$-6M
Market Cap
$9M
$10M
·
$10M
$10M
$218M
·
$223M
$234M
$658M
·
$273M
$298M
$543M
·
$194M
Enterprise Value
·
·
·
·
$12M
·
·
·
·
·
·
$255M
$278M
$485M
·
$194M
P/E
-0.3
-0.2
·
-0.4
-0.7
-1.2
·
-3.1
-5.4
-392.1
·
13.6
14.6
25.7
·
-32.4
P/S
-2.1
-2.3
·
-1.7
-1.7
-60.3
·
22.1
15.6
36.3
·
14.7
15.0
24.8
·
6.8
P/B
-23.4
17.9
·
2.9
0.7
11.2
·
9.5
9.1
23.2
·
6.5
6.9
7.4
·
3.9
P / Tangible Book
·
17.9
·
2.9
0.7
12.1
·
10.2
9.7
24.6
·
6.8
7.2
7.6
·
7.4
P / Cash Flow
·
-14.0
·
·
·
-151.7
·
·
·
1519.5
·
·
·
9.0
·
·
EV / Revenue
·
·
·
·
-2.0
·
·
·
·
·
·
13.7
13.9
22.2
·
6.8
Dividend Yield
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
0.30%
Earnings Yield
-376.6%
-416.8%
·
-253.9%
-141.2%
-86.2%
·
-32.5%
-18.4%
-0.26%
·
7.4%
6.8%
3.9%
·
-3.1%
Annual Payout
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$583.0K
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
$0
$0
$19M
$25M
$29M
Margin Kotor %
·
·
34.0%
37.5%
41.1%
Margin Operasi %
·
·
-36.2%
-28.6%
-25.9%
Laba Bersih
$-26M
$-9M
$-560.0K
$21M
$-8M
EPS Dilusian
$-14.77
$-5.61
$-0.02
$0.83
$-0.39
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
·
0.0
0.1
0.1
Rasio Lancar
1.1
·
10.2
9.5
2.6
Rasio Cepat
0.1
·
5.8
0.6
0.7
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
·
$54M
$-4M
$-5M
Pemilik institusional (13F)
10 pengaju
· $365K 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.
Pemegang10
Nilai yang dipegang$365K
Posisi baru1
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-2 vs Kuartal sebelumnya)
0 (-2 vs Kuartal sebelumnya)
1 (-1 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
-13K
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
32 orang dalam
· 19 pejabat · 9 direktur
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.