nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.14
—
—
30 Sep. 2025
$0.13
—
—
30 Juni 2025
$0.14
—
—
31 Des. 2023
$0.08
—
—
30 Sep. 2023
$0.03
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Interest Expense
·
·
$2M
$683.0K
$795.0K
$2M
Interest Income
$14M
$14M
$10M
$8M
$8M
$8M
Pretax Income
$3M
$-4M
$587.0K
$159.0K
$2M
$-1M
Income Tax
$452.0K
$-894.0K
$61.0K
$-21.0K
$484.0K
$-474.0K
Net Income
$2M
$-3M
$526.0K
$180.0K
$2M
$-703.0K
EPS (Basic)
$0.56
$-0.78
$0.12
$0.04
$0.39
·
EPS (Diluted)
$0.56
$-0.78
$0.12
$0.04
·
·
Shares (Basic)
3,662,000
3,939,000
4,383,000
4,857,000
4,869
·
Shares (Diluted)
3,675,000
3,939,000
4,387,000
4,857,000
4,869
·
EBITDA
$422.0K
$412.0K
$403.0K
$448.0K
$424.0K
·
Neraca14
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$25M
$44M
$19M
$13M
$41M
$25M
PP&E (Net)
$6M
$6M
$6M
$6M
$7M
$5M
PP&E (Gross)
$10M
$10M
$10M
$10M
$10M
$8M
Accum. Depreciation
$4M
$4M
$4M
$3M
$3M
$3M
Total Assets
$283M
$277M
$271M
$263M
$286M
$225M
Total Liabilities
$201M
$196M
$186M
$175M
$187M
$174M
Long-term Debt
$15M
$10M
$19M
$9M
$9M
$9M
Common Stock
$41.0K
$43.0K
$48.0K
$53.0K
$53.0K
·
Paid-in Capital
$37M
$40M
$45M
$51M
$51M
·
Retained Earnings
$52M
$50M
$53M
$53M
$53M
$50M
AOCI
$-2M
$-4M
$-7M
$-9M
$-683.0K
$107.0K
Stockholders' Equity
$82M
$80M
$85M
$88M
$99M
$51M
Liabilities + Equity
$283M
$277M
$271M
$263M
$286M
$225M
Shares Outstanding
4,074,911
4,278,150
4,761,326
5,290,000
5,290,000
·
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$422.0K
$412.0K
$403.0K
$448.0K
$424.0K
$347.0K
Stock-based Comp
$897.0K
$812.0K
$769.0K
$472.0K
$73.0K
·
Deferred Tax
$312.0K
$-894.0K
$-12.0K
$-9.0K
$152.0K
·
Other Non-cash
$-396.0K
$6M
$246.0K
$-319.0K
$1M
·
Operating Cash Flow
$3M
$3M
$2M
$772.0K
$3M
$857.0K
CapEx
$188.0K
$430.0K
$172.0K
$252.0K
$2M
$547.0K
Investing Cash Flow
$-24M
$18M
$-267.0K
$-14M
$-47M
$-313.0K
Stock Issued
·
·
·
·
$51M
·
Stock Repurchased
$3M
$6M
$6M
$2M
·
·
Net Stock Activity
$-3M
$-6M
$-6M
$-2M
$51M
·
Financing Cash Flow
$2M
$4M
$4M
$-14M
$59M
$7M
Taxes Paid
$116.0K
$200.0K
·
$243.0K
$82.0K
$75.0K
Free Cash Flow
$3M
$3M
$2M
$520.0K
$2M
·
Levered FCF
·
·
$196.6K
$-253.2K
$1M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
18.4%
-54.1%
6.4%
2.1%
20.2%
·
Pretax Margin
22.5%
-69.8%
7.3%
1.9%
25.3%
·
EBITDA Margin
3.8%
7.2%
4.3%
5.3%
4.5%
·
ROA
0.73%
-1.1%
0.23%
0.07%
0.76%
·
ROE
2.5%
-3.8%
0.72%
0.20%
2.6%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$20.06
$18.75
$17.78
$16.72
$18.59
·
Revenue / Share
$3.03
$1.45
$2.14
$1750.88
·
·
Cash Flow / Share
$0.89
$0.81
$0.46
$158.95
·
·
Cash / Share
$6.19
$10.35
$3.99
$2.55
$7.73
·
EPS (TTM)
$0.56
$-0.78
$0.12
$0.04
·
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
95.4%
-38.6%
9.3%
-10.8%
22.9%
·
Revenue CAGR 3Y
9.4%
-15.7%
6.2%
·
·
·
Revenue CAGR 5Y
7.5%
·
·
·
·
·
EPS YoY
·
·
200.0%
·
·
·
EPS CAGR 3Y
141.0%
·
·
·
·
·
Net Income YoY
·
·
192.2%
-90.6%
·
·
Net Income CAGR 3Y
125.1%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$11M
$6M
$9M
$9M
$10M
·
Net Income TTM
$2M
$-3M
$526.0K
$180.0K
$2M
·
Market Cap
$64M
$50M
$52M
$67M
$72M
·
P/E
28.1
-15.1
90.3
317.5
·
·
P/S
5.8
8.8
5.6
7.9
7.6
·
P/B
0.8
0.6
0.6
0.8
0.7
·
P / Tangible Book
0.8
0.6
0.6
0.8
0.7
·
P / Cash Flow
19.5
15.9
25.7
87.0
21.1
·
P / FCF
20.7
18.4
28.1
129.2
37.7
·
Earnings Yield
3.6%
-6.6%
1.1%
0.31%
·
·
Laporan Laba Rugi10
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
·
·
·
·
·
·
·
·
·
$1M
·
$497.0K
$419.0K
$301.0K
$206.0K
$162.0K
Interest Income
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$4M
$4M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
Pretax Income
$676.0K
$684.0K
$551.0K
$599.0K
$634.0K
$720.0K
$771.0K
$555.0K
$647.0K
$-6M
$310.0K
$173.0K
$29.0K
$75.0K
$199.0K
$148.0K
Income Tax
$152.0K
$126.0K
$95.0K
$110.0K
$113.0K
$134.0K
$145.0K
$108.0K
$120.0K
$-1M
$53.0K
$22.0K
$-16.0K
$2.0K
$28.0K
$13.0K
Net Income
$524.0K
$558.0K
$456.0K
$489.0K
$521.0K
$586.0K
$626.0K
$447.0K
$527.0K
$-5M
$286.0K
$151.0K
$16.0K
$73.0K
$171.0K
$135.0K
EPS (Basic)
$0.15
$0.16
$0.13
$0.13
$0.14
$0.16
$0.13
$0.11
$0.13
$-1.15
$0.06
$0.03
$0.01
$0.02
$0.03
$0.03
EPS (Diluted)
$0.14
$0.15
$0.13
$0.13
$0.14
$0.16
$0.13
$0.11
$0.13
$-1.15
$0.06
$0.03
$0.01
$0.02
$0.03
$0.03
Shares (Basic)
3,582,000
3,587,000
·
3,637,000
3,661,000
3,723,000
·
3,893,000
3,963,000
4,089,000
·
4,313,000
4,386,000
4,613,000
·
4,885,000
Shares (Diluted)
3,649,000
3,643,000
·
3,658,000
3,671,000
3,726,000
·
3,905,000
3,970,000
4,089,000
·
4,324,000
4,386,000
4,618,000
·
4,885,000
EBITDA
·
$105.0K
·
·
·
$103.0K
·
·
·
$101.0K
·
·
·
$101.0K
·
·
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
$37M
$39M
$25M
$37M
$40M
$40M
$44M
$46M
$75M
$76M
$19M
$13M
$20M
$28M
$13M
$36M
PP&E (Net)
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
PP&E (Gross)
·
·
$10M
·
·
·
$10M
·
·
·
$10M
·
·
·
$10M
·
Accum. Depreciation
·
·
$4M
·
·
·
$4M
·
·
·
$4M
·
·
·
$3M
·
Total Assets
$290M
$289M
$283M
$284M
$274M
$272M
$277M
$281M
$295M
$282M
$271M
$258M
$266M
$276M
$263M
$283M
Total Liabilities
$207M
$206M
$201M
$202M
$193M
$191M
$196M
$199M
$214M
$201M
$186M
$176M
$182M
$190M
$175M
$194M
Long-term Debt
$10M
$10M
$15M
$15M
·
·
$10M
$30M
$30M
$29M
$19M
$9M
·
·
$9M
·
Common Stock
$40.0K
$41.0K
$41.0K
$41.0K
$41.0K
$42.0K
$43.0K
$44.0K
$45.0K
$46.0K
$48.0K
$48.0K
$49.0K
$51.0K
$53.0K
$53.0K
Paid-in Capital
$37M
$37M
$37M
$38M
$38M
$39M
$40M
$41M
$42M
$43M
$45M
$46M
$47M
$48M
$51M
$51M
Retained Earnings
$53M
$52M
$52M
$51M
$51M
$50M
$50M
$49M
$49M
$48M
$53M
$53M
$53M
$52M
$53M
$52M
AOCI
$-3M
$-2M
$-2M
$-3M
$-3M
$-3M
$-4M
$-3M
$-4M
$-4M
$-7M
$-10M
$-9M
$-8M
$-9M
$-10M
Stockholders' Equity
$83M
$82M
$82M
$82M
$81M
$81M
$80M
$82M
$81M
$81M
$85M
$82M
$84M
$86M
$89M
$89M
Liabilities + Equity
$290M
$289M
$283M
$284M
$274M
$272M
$277M
$281M
$295M
$282M
$271M
$258M
$266M
$276M
$263M
$283M
Shares Outstanding
4,034,091
4,058,297
4,074,911
4,129,604
4,142,816
4,205,201
4,278,150
4,399,127
4,478,527
4,558,329
4,761,326
4,848,290
4,929,542
5,058,612
5,290,000
5,290,000
Arus Kas13
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
$101.0K
$105.0K
$107.0K
$107.0K
$105.0K
$103.0K
$106.0K
$104.0K
$101.0K
$101.0K
$102.0K
$99.0K
$101.0K
$101.0K
$105.0K
$106.0K
Stock-based Comp
$261.0K
$253.0K
$248.0K
$239.0K
$209.0K
$201.0K
$204.0K
$204.0K
$203.0K
$201.0K
$197.0K
$165.0K
$199.0K
$208.0K
$213.0K
$117.0K
Deferred Tax
$67.0K
$97.0K
$64.0K
$91.0K
$86.0K
$71.0K
$145.0K
$105.0K
$120.0K
$-1M
$62.0K
$45.0K
$-61.0K
$-58.0K
$-63.0K
$3.0K
Other Non-cash
·
$-352.0K
·
·
·
$-534.0K
·
·
·
$6M
·
·
·
$-440.0K
·
·
Operating Cash Flow
$958.0K
$661.0K
$797.0K
$912.0K
$1M
$427.0K
$636.0K
$896.0K
$1M
$247.0K
$930.0K
$540.0K
$654.0K
$-116.0K
$396.0K
$325.0K
CapEx
$0
$4.0K
$3.0K
$85.0K
$34.0K
$66.0K
$55.0K
$125.0K
$226.0K
$24.0K
$14.0K
$148.0K
·
·
$17.0K
$4.0K
Investing Cash Flow
$-3M
$8M
$-11M
$-13M
$-2M
$2M
$1M
$-16M
$-12M
$45M
$-5M
$89.0K
$1M
$3M
$-2M
$1M
Stock Repurchased
$393.0K
$260.0K
$807.0K
$171.0K
$742.0K
$866.0K
$1M
$933.0K
$948.0K
$2M
$979.0K
$1M
$1M
$3M
·
·
Net Stock Activity
·
$-260.0K
·
·
·
$-866.0K
·
·
·
$-2M
·
·
·
$-3M
·
·
Financing Cash Flow
$623.0K
$5M
$-2M
$9M
$871.0K
$-6M
$-3M
$-14M
$10M
$12M
$9M
$-7M
$-10M
$11M
$-21M
$5M
Taxes Paid
·
·
$50.0K
$27.0K
·
·
$0
$0
$110.0K
$90.0K
·
·
·
·
$0
$0
Free Cash Flow
·
$657.0K
·
·
·
$361.0K
·
·
·
$223.0K
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-601.2K
·
·
·
·
·
·
Profitabilitas5
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
17.8%
19.3%
·
17.7%
18.5%
20.1%
·
14.2%
18.7%
153.1%
·
7.5%
1.8%
3.2%
·
6.4%
Pretax Margin
22.9%
23.6%
·
21.7%
22.6%
24.7%
·
17.6%
23.0%
194.5%
·
8.6%
1.3%
3.3%
·
7.1%
EBITDA Margin
·
3.6%
·
·
·
3.5%
·
·
·
-3.3%
·
·
·
4.5%
·
·
ROA
0.19%
0.20%
·
0.17%
0.18%
0.21%
·
0.17%
0.19%
-1.7%
·
0.06%
0.01%
0.03%
·
0.05%
ROE
0.64%
0.69%
·
0.60%
0.64%
0.72%
·
0.55%
0.64%
-5.6%
·
0.20%
0.04%
0.08%
·
0.20%
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
$20.46
$20.26
·
$19.76
$19.50
$19.16
·
$18.56
$18.09
$17.85
·
$16.96
$17.11
$17.03
·
$16.89
Revenue / Share
$0.81
$0.80
·
$0.76
$0.77
$0.78
·
$0.81
$0.71
$-0.75
·
$0.53
$0.51
$0.49
·
$0.44
Cash Flow / Share
·
$0.18
·
·
·
$0.11
·
·
·
$0.06
·
·
·
$-0.03
·
·
Cash / Share
$9.17
$9.49
·
$9.03
$9.67
$9.59
·
$10.40
$16.85
$16.68
·
$2.74
$4.01
$5.44
·
$6.84
EPS (TTM)
$0.55
$0.55
·
$0.56
$0.54
$0.53
·
$-0.85
$-0.93
$-1.05
·
$0.09
$0.09
·
·
·
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
$11M
$11M
·
$11M
$11M
$11M
·
$5M
$5M
$4M
·
$9M
$9M
$9M
·
$8M
Net Income TTM
$2M
$2M
·
$2M
$2M
$2M
·
$-3M
$-4M
$-4M
·
$411.0K
$395.0K
$394.0K
·
$80.0K
Market Cap
$67M
$67M
·
$55M
$51M
$49M
·
$50M
$52M
$54M
·
$58M
$54M
$58M
·
$66M
P/E
30.0
30.1
·
23.6
22.9
22.0
·
-13.4
-12.5
-11.3
·
134.0
122.6
·
·
·
P/S
5.9
6.0
·
4.9
4.5
4.3
·
9.1
11.3
13.6
·
6.6
6.2
6.6
·
8.0
P/B
0.8
0.8
·
0.7
0.6
0.6
·
0.6
0.6
0.7
·
0.7
0.6
0.7
·
0.7
P / Tangible Book
0.8
0.8
·
0.7
0.6
0.6
·
0.6
0.6
0.7
·
0.7
0.6
0.7
·
0.7
P / Cash Flow
·
101.7
·
·
·
114.7
·
·
·
218.7
·
·
·
-501.5
·
·
Earnings Yield
3.3%
3.3%
·
4.2%
4.4%
4.5%
·
-7.5%
-8.0%
-8.9%
·
0.75%
0.82%
·
·
·
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
$-3M
$526.0K
$180.0K
$2M
EPS Dilusian
$0.56
$-0.78
$0.12
$0.04
·
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
$2M
$520.0K
$2M
Pemilik institusional (13F)
24 pengaju
· $25.4M 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.
Pemegang24
Nilai yang dipegang$25.4M
Posisi baru1
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-6 vs Kuartal sebelumnya)
1 (-1 vs Kuartal sebelumnya)
8 (+4 vs Kuartal sebelumnya)
6 (+4 vs Kuartal sebelumnya)
+223K
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
· 6 pejabat · 7 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.