Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$265.6K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata42.8%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Sep 14, 2026
$0.12
$0.12
3.2%
30 Juni 2026
Jun 15, 2026
$0.15
$0.13
13.1%
31 Maret 2026
$0.08
$0.06
26.6%
31 Des. 2025
$0.09
$0.07
29.7%
30 Sep. 2025
$0.11
$0.09
22.5%
30 Juni 2025
$0.08
$0.03
161.4%
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
2010
2009
Revenue
$27M
$20M
$19M
$22M
$21M
$20M
$25M
$18M
$18M
$21M
$12M
$13M
Cost of Revenue
$9M
$6M
$6M
$7M
$7M
$7M
$9M
$5M
$6M
$8M
$6M
$6M
Gross Profit
$18M
$14M
$13M
$15M
$15M
$13M
$16M
$13M
$12M
$13M
$5M
$7M
R&D Expense
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$1M
$1M
$2M
$3M
SG&A Expense
$11M
$8M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$6M
$6M
$11M
Operating Expenses
$13M
$11M
$10M
$10M
$11M
$10M
$10M
$9M
$8M
$7M
$8M
$14M
Operating Income
$5M
$4M
$3M
$5M
$4M
$3M
$6M
$3M
$4M
$6M
$-3M
$-7M
Interest Expense
·
·
·
$9.7K
·
·
·
·
$-597.0K
$-856.4K
$-2M
$-2M
Other Non-op
$268.1K
$88.4K
$681.7K
$128.3K
$1M
$598.0K
$-20.9K
$-207.9K
$-475.7K
$-684.3K
$1M
$-3M
Pretax Income
$6M
$5M
$3M
$5M
$5M
$3M
$6M
$3M
$3M
$5M
$-2M
$-9M
Income Tax
$1M
$965.3K
$297.1K
$831.1K
$305.5K
$58.2K
$-1M
$2M
$-2.6K
$76.2K
·
$-22.2K
Net Income
$4M
$4M
$3M
$4M
$5M
$3M
$5M
$5M
$3M
$5M
$-2M
$-9M
EPS (Basic)
$0.37
$0.33
$0.28
$0.40
$0.46
$0.31
$0.49
$0.49
$0.37
$0.60
·
·
EPS (Diluted)
$0.37
$0.32
$0.28
$0.38
$0.44
$0.30
$0.49
$0.49
$0.36
$0.58
·
·
Shares (Basic)
11,232,440
11,166,956
11,131,469
10,863,674
10,804,074
10,733,799
10,680,007
10,093,538
9,111,356
8,282,988
·
·
Shares (Diluted)
11,252,667
11,290,327
11,323,568
11,281,347
11,309,740
11,294,799
10,680,007
10,093,538
9,311,356
8,440,131
·
·
EBITDA
$5M
$4M
$3M
$5M
$5M
$4M
$7M
·
$5M
·
$-3M
·
Neraca31
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Cash & Equivalents
$29M
$22M
$24M
$23M
$18M
$15M
$12M
$8M
$7M
$6M
$215.2K
$275.9K
Short-term Investments
·
·
·
·
·
·
·
·
·
·
$14.9K
$51.0K
Receivables
$4M
$3M
$3M
$3M
$4M
$2M
$4M
$3M
$1M
$3M
$2M
$2M
Inventory
$14M
$14M
$12M
$10M
$11M
$9M
$5M
$4M
$4M
$3M
$2M
$3M
Prepaid Expense
$434.0K
$537.3K
$181.4K
$240.5K
$1M
$289.2K
$198.1K
$227.5K
$291.6K
$112.9K
$218.1K
$247.1K
Other Current Assets
$531.5K
$838.8K
$1M
$343.1K
$627.6K
$244.2K
$298.2K
$219.4K
$320.8K
$141.0K
$180.6K
$285.7K
Current Assets
$50M
$43M
$41M
$37M
$36M
$28M
$24M
$18M
$15M
$15M
$6M
$7M
PP&E (Net)
$7M
$7M
$7M
$6M
$6M
$6M
$6M
$5M
$5M
$4M
$114.5K
$268.0K
PP&E (Gross)
$13M
·
$12M
$11M
$11M
$10M
$9M
$8M
$8M
$5M
·
·
Accum. Depreciation
$6M
$5M
$5M
$5M
$5M
$4M
$3M
$3M
$2M
$-2M
·
·
Goodwill
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
·
Intangibles
$3M
$4M
$486.6K
$442.3K
$412.3K
$349.3K
$230.8K
$231.8K
$207.2K
$367.4K
$4M
$4M
Other Non-current Assets
$7M
$7M
$4M
·
·
·
·
·
·
$96.4K
·
·
Total Assets
$64M
$58M
$52M
$47M
$45M
$38M
$35M
$29M
$24M
$23M
$10M
$13M
Accounts Payable
$1M
$1M
$1M
$793.2K
$1M
$1M
$1M
$988.1K
$982.0K
$1M
·
·
Accrued Liabilities
$546.0K
$561.0K
$384.9K
$1M
·
·
·
·
·
·
·
·
Short-term Debt
·
·
·
·
$63.6K
$509.8K
$487.1K
·
·
$-847.0K
·
·
Current Liabilities
$6M
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$4M
$4M
$23M
$8M
Capital Leases
$360.1K
$380.9K
·
·
·
·
·
·
·
·
·
·
Deferred Tax
$317.9K
$82.0K
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$6M
$4M
$3M
$4M
$4M
$4M
$4M
$4M
$10M
$13M
$23M
$21M
Long-term Debt
·
·
·
·
·
$573.1K
$1M
$2M
$7M
·
·
·
Total Debt
·
·
·
·
$63.6K
$509.8K
·
·
·
·
·
·
Common Stock
$11.3K
$11.2K
$11.1K
$10.9K
$10.9K
$10.8K
$10.7K
$10.6K
$9.1K
$9.1K
$60.6K
$49.0K
Paid-in Capital
$63M
$63M
$63M
$62M
·
·
·
$59M
$53M
$53M
$47M
$52M
Retained Earnings
$-3M
$-7M
$-11M
$-14M
$-18M
$-23M
$-27M
$-32M
$-37M
$-40M
$-59M
$-59M
Treasury Stock
$61.9K
$61.9K
$46.3K
$28.3K
·
·
·
·
·
·
·
·
AOCI
$-2M
$-3M
$-3M
$-5M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-979.3K
$-696.6K
Stockholders' Equity
$58M
$53M
$48M
$43M
$41M
$34M
$31M
$24M
$14M
$10M
$-13M
$-8M
Liabilities + Equity
$64M
$58M
$52M
$47M
$45M
$38M
$35M
$29M
$24M
$23M
$10M
$13M
Shares Outstanding
11,270,575
11,195,487
11,117,695
10,916,853
10,857,195
10,751,881
10,721,881
10,640,416
9,136,121
9,094,156
60,614,958
49,000,244
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
D&A
$861.3K
$710.1K
$603.5K
$678.7K
$924.1K
$806.7K
$833.8K
$774.7K
$953.6K
$809.4K
$274.0K
$689.7K
Stock-based Comp
$224.8K
$137.7K
$645.2K
$1M
$1M
$610.8K
$650.4K
$448.5K
$134.2K
$119.7K
$51.8K
$290.7K
Deferred Tax
$232.5K
$251.6K
$48.4K
$-174.0K
$288.9K
$108.9K
$-1M
$2M
·
·
·
·
Amort. of Intangibles
$530.2K
$60.5K
·
$60.1K
$50.4K
$44.6K
$39.7K
$47.2K
$163.5K
$47.0K
·
·
Other Non-cash
·
·
·
·
$-4M
$-217.8K
$1M
·
$412.9K
·
$1M
·
Operating Cash Flow
$7M
$2M
$2M
$7M
$3M
$4M
$6M
$2M
$5M
$4M
$-256.4K
$-2M
CapEx
$1M
$502.5K
$2M
$466.5K
$850.9K
$835.1K
$2M
$565.3K
$3M
$614.2K
·
·
Investing Cash Flow
$-1M
$-4M
$-2M
$-556.6K
$-964.2K
$-998.3K
$-2M
$-637.2K
$-2M
$-614.0K
$232.1K
$-223.8K
Net Debt Issued
·
·
·
$-63.6K
$-509.5K
$-486.5K
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
$105.4K
$5M
·
·
·
·
Net Stock Activity
·
·
·
·
·
·
$105.4K
·
·
·
·
·
Financing Cash Flow
·
$-15.6K
$-18.0K
$-91.9K
$139.3K
$162.4K
$-692.7K
$-942.4K
$-2M
$-2M
$246.3K
$-2M
Net Change in Cash
$6M
$-2M
$2M
$5M
$3M
$3M
$4M
$660.9K
$1M
$-708.9K
$-60.7K
$-4M
Taxes Paid
$415.2K
$363.4K
$1M
$74.4K
·
·
$7.8K
$27.2K
$65.0K
$100.1K
·
·
Free Cash Flow
$6M
$2M
$367.9K
$6M
$2M
$4M
$4M
·
$2M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
$3M
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Gross Margin
66.5%
69.8%
67.3%
68.3%
69.2%
63.5%
65.6%
·
66.4%
·
46.4%
·
Operating Margin
17.1%
17.6%
14.2%
22.5%
18.1%
14.0%
25.0%
·
21.2%
·
-24.4%
·
Net Margin
15.6%
17.9%
16.1%
19.4%
23.2%
16.7%
20.8%
·
18.5%
·
-15.4%
·
Pretax Margin
20.8%
22.7%
17.7%
23.1%
24.6%
17.0%
24.9%
·
18.5%
·
-15.4%
·
EBITDA Margin
17.1%
17.6%
14.2%
22.5%
22.5%
18.0%
28.3%
·
26.5%
·
-22.0%
·
ROA
6.8%
6.7%
6.3%
9.3%
11.8%
9.0%
15.4%
·
13.4%
·
-15.6%
·
ROE
7.2%
6.9%
6.4%
10.0%
12.1%
9.9%
17.5%
·
27.9%
·
17.0%
·
ROIC
5.9%
5.3%
5.2%
9.7%
8.9%
8.2%
23.7%
·
27.6%
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Current Ratio
8.9
11.0
12.5
10.7
8.3
8.2
8.1
·
3.7
·
0.3
·
Quick Ratio
5.7
6.7
8.3
7.4
5.2
5.1
5.4
·
2.0
·
0.1
·
Debt / Equity
·
·
·
·
0.0
0.0
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
-6.4
·
1.4
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Asset Turnover
0.4
0.4
0.4
0.5
0.5
0.5
0.7
·
0.7
·
1.0
·
Inventory Turnover
0.6
0.5
0.6
0.7
0.7
1.0
1.9
·
1.9
·
2.7
·
Receivables Turnover
7.4
6.6
7.0
6.3
6.9
6.2
6.5
·
7.7
·
5.9
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Book Value / Share
$5.16
$4.75
$4.36
$3.97
$3.78
$3.20
$2.86
·
$1.51
·
$-0.22
·
Revenue / Share
$2.36
$1.80
$1.71
$1.97
$1.89
$1.77
·
·
$1.94
·
·
·
Cash Flow / Share
$0.64
$0.22
$0.21
$0.60
$0.29
$0.39
·
·
$0.52
·
·
·
Cash / Share
$2.54
$2.01
$2.20
$2.10
$1.63
$1.41
$1.09
·
$0.75
·
$0.00
·
EPS (TTM)
$0.37
$0.32
$0.28
$0.38
$0.44
$0.30
$0.49
$0.49
$0.36
·
·
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Revenue YoY
30.8%
5.0%
-12.9%
4.2%
6.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
6.1%
-1.6%
-1.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
5.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
15.6%
14.3%
-26.3%
-13.6%
46.7%
·
·
·
·
·
·
·
EPS CAGR 3Y
-0.89%
-10.1%
-2.3%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
4.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
13.3%
16.7%
-27.4%
-13.1%
48.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-1.4%
-9.7%
-2.2%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
4.3%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2010
2009
Revenue TTM
$27M
$20M
$19M
$22M
$21M
$20M
$25M
$18M
$18M
·
$12M
$13M
Net Income TTM
$4M
$4M
$3M
$4M
$5M
$3M
$5M
$5M
$3M
·
$-2M
$-9M
Market Cap
$116M
$95M
$73M
$70M
$92M
$59M
$79M
·
$45M
·
$31M
·
Enterprise Value
·
·
·
·
$74M
$45M
·
·
·
·
·
·
P/E
27.7
26.7
23.6
16.9
19.2
18.4
15.0
12.4
13.8
·
·
·
P/S
4.3
4.7
3.8
3.2
4.3
3.0
3.1
·
2.5
·
2.7
·
P/B
2.0
1.8
1.5
1.6
2.2
1.7
2.6
·
3.3
·
-2.3
·
P / Tangible Book
2.3
2.1
1.6
1.8
2.5
1.9
·
·
·
·
·
·
P / Cash Flow
16.0
39.0
30.7
10.4
28.0
13.4
12.3
·
9.4
·
-119.1
·
P / FCF
19.1
49.0
199.4
11.2
37.9
16.5
19.1
·
20.0
·
·
·
EV / EBITDA
·
·
·
·
15.4
12.4
·
·
·
·
·
·
EV / FCF
·
·
·
·
30.6
12.4
·
·
·
·
·
·
EV / Revenue
·
·
·
·
3.5
2.2
·
·
·
·
·
·
Earnings Yield
3.6%
3.8%
4.2%
5.9%
5.2%
5.4%
6.7%
8.1%
7.2%
·
·
·
Laporan Laba Rugi16
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Revenue
$8M
$7M
$7M
$7M
$7M
$7M
$5M
$5M
$5M
$5M
$4M
$4M
$5M
$5M
$6M
$5M
Cost of Revenue
$3M
$2M
$2M
$2M
$2M
$3M
$2M
$2M
$1M
$2M
$1M
$6M
$120.7K
$102.5K
$505.4K
$3M
Gross Profit
$5M
$5M
$4M
$5M
$5M
$4M
$3M
$3M
$4M
$4M
$3M
$2M
$3M
$4M
$4M
$3M
R&D Expense
$729.2K
$648.3K
$606.1K
$642.2K
$572.5K
$690.0K
$543.1K
$717.6K
$496.4K
$542.5K
$486.0K
$557.8K
$568.3K
$525.9K
$444.5K
$469.7K
SG&A Expense
$3M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Expenses
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
Operating Income
$2M
$2M
$1M
$1M
$1M
$1M
$662.0K
$287.6K
$1M
$1M
$555.4K
$-324.3K
$862.6K
$855.1K
$1M
$1M
Other Non-op
$24.3K
$168.8K
$4.4K
$148.2K
$8.9K
$32.3K
$78.7K
$-147.0K
$10.5K
$-2.6K
$227.6K
$660.3K
$2.8K
$2.8K
$15.8K
$27.8K
Pretax Income
$2M
$2M
$1M
$2M
$2M
$1M
$934.9K
$555.9K
$2M
$2M
$782.9K
$-46.3K
$1M
$1M
$1M
$1M
Income Tax
$401.7K
$435.8K
$256.1K
$742.8K
$260.8K
$356.8K
$21.9K
$229.7K
$356.6K
$226.0K
$153.1K
$274.7K
$38.4K
$20.0K
$-36.0K
$447.0K
Net Income
$1M
$2M
$930.7K
$1M
$1M
$908.8K
$913.0K
$326.2K
$1M
$1M
$629.9K
$-321.0K
$1M
$1M
$1M
$704.0K
EPS (Basic)
$0.12
$0.15
$0.08
$0.10
$0.11
$0.08
$0.08
$0.03
$0.11
$0.13
$0.06
$-0.03
$0.09
$0.09
$0.13
$0.07
EPS (Diluted)
$0.12
$0.15
$0.08
$0.10
$0.11
$0.08
$0.08
$0.02
$0.11
$0.13
$0.06
$-0.02
$0.09
$0.09
$0.12
$0.06
Shares (Basic)
11,279,904
11,274,961
11,270,575
·
11,237,654
11,221,080
11,213,989
·
11,173,819
11,168,493
11,125,061
·
11,092,420
11,010,077
10,946,683
·
Shares (Diluted)
11,298,951
11,285,808
11,290,802
·
11,304,549
11,306,828
11,299,737
·
11,311,236
11,288,210
11,264,478
·
11,284,137
11,330,754
11,379,356
·
EBITDA
$2M
$2M
$1M
·
$1M
$1M
$662.0K
·
$1M
$1M
$555.4K
·
$862.6K
$855.1K
$1M
·
Neraca27
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Cash & Equivalents
$32M
$31M
$30M
$29M
$26M
$24M
$23M
$22M
$25M
$24M
$25M
$24M
$25M
$23M
$25M
$23M
Receivables
$6M
$5M
$4M
$4M
$4M
$5M
$3M
$3M
$3M
$4M
$3M
$3M
$3M
$4M
$3M
$3M
Inventory
$13M
$14M
$14M
$14M
$14M
$14M
$13M
$14M
$13M
$13M
$13M
$12M
$12M
$11M
$11M
$10M
Prepaid Expense
$356.1K
$459.3K
$365.3K
$434.0K
$481.5K
$842.3K
$723.8K
$537.3K
$821.1K
$786.5K
$392.6K
$181.4K
$570.1K
$738.2K
$381.0K
$240.5K
Other Current Assets
$161.1K
$533.5K
$461.9K
$531.5K
$423.0K
$393.3K
$400.9K
$838.8K
$618.2K
$706.5K
$813.6K
$1M
$372.2K
$422.4K
$431.8K
$343.1K
Current Assets
$55M
$53M
$51M
$50M
$47M
$46M
$43M
$43M
$46M
$44M
$43M
$41M
$42M
$41M
$40M
$37M
PP&E (Net)
$7M
$7M
$7M
$8M
$8M
$7M
$7M
$7M
$6M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
PP&E (Gross)
$14M
$14M
$14M
·
·
·
·
·
$12M
$11M
$11M
·
$12M
$11M
$11M
$11M
Accum. Depreciation
$7M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$6M
$5M
$5M
$5M
Goodwill
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
·
·
·
$3M
Intangibles
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$524.5K
$522.4K
$496.2K
$486.6K
·
·
·
$442.3K
Other Non-current Assets
$6M
$7M
$7M
$7M
·
·
·
$7M
·
·
·
$4M
·
·
·
·
Total Assets
$69M
$67M
$66M
$64M
$62M
$61M
$57M
$58M
$56M
$54M
$53M
$52M
$52M
$51M
$51M
$47M
Accounts Payable
$977.1K
$1M
$957.8K
$1M
$1M
$883.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$776.2K
$1M
$793.2K
Accrued Liabilities
$525.4K
$464.5K
$747.4K
$759.3K
$368.9K
$349.3K
$348.4K
$561.0K
$315.9K
$388.7K
$333.6K
$384.9K
·
·
·
$1M
Current Liabilities
$5M
$5M
$5M
$6M
$4M
$4M
$3M
$4M
$3M
$3M
$3M
$3M
$2M
$3M
$4M
$3M
Capital Leases
$343.2K
$346.1K
$364.9K
$360.1K
$364.4K
$385.8K
$359.9K
$380.9K
·
·
·
·
·
·
·
·
Deferred Tax
$317.2K
$325.0K
$327.7K
$317.9K
$33.1K
$41.9K
$51.0K
$82.0K
$41.6K
·
·
·
·
·
·
·
Total Liabilities
$6M
$6M
$5M
$6M
$5M
$5M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$3M
$4M
$4M
Common Stock
$11.3K
$11.3K
$11.3K
$11.3K
$11.2K
$11.2K
$11.2K
$11.2K
$11.2K
$11.2K
$11.2K
$11.1K
$11.1K
$11.0K
$10.9K
$10.9K
Paid-in Capital
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$63M
$62M
$62M
Retained Earnings
$741.6K
$-648.0K
$-2M
$-3M
$-4M
$-6M
$-6M
$-7M
$-8M
$-9M
$-10M
$-11M
$-11M
$-12M
$-13M
$-14M
Treasury Stock
$75.6K
$75.6K
$61.9K
$61.9K
$61.9K
$61.9K
$61.9K
$61.9K
$61.9K
$61.9K
$61.9K
$46.3K
$46.3K
$31.2K
$28.3K
$28.3K
AOCI
$-1M
$-1M
$-766.4K
$-2M
$-2M
$-2M
$-4M
$-3M
$-2M
$-3M
$-2M
$-3M
$-2M
$-3M
$-3M
$-5M
Stockholders' Equity
$63M
$61M
$60M
$58M
$57M
$56M
$53M
$53M
$53M
$51M
$50M
$48M
$50M
$48M
$47M
$43M
Liabilities + Equity
$69M
$67M
$66M
$64M
$62M
$61M
$57M
$58M
$56M
$54M
$53M
$52M
$52M
$51M
$51M
$47M
Shares Outstanding
11,280,754
11,276,152
11,270,575
11,270,575
11,248,867
11,232,514
11,218,804
11,195,487
11,178,933
11,172,683
11,164,483
11,117,695
11,117,695
11,042,897
10,942,353
10,916,853
Arus Kas11
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
D&A
$227.7K
$189.3K
$229.3K
$218.5K
$218.1K
$219.1K
$205.6K
$176.1K
$183.2K
$177.5K
$173.3K
$129.5K
$131.2K
$163.3K
$148.6K
$25.9K
Stock-based Comp
$25.8K
$13.7K
$27.0K
$28.6K
$29.8K
$66.2K
$100.1K
$50.8K
$70.6K
$-60.9K
$77.1K
$156.4K
$110.3K
$196.3K
$182.2K
$155.1K
Deferred Tax
$-6.8K
$3.6K
$-7.2K
$285.3K
$-8.0K
$-17.9K
$-27.0K
$-1.3K
$31.0K
$34.9K
$187.1K
$163.6K
$-30.4K
$-48.8K
$-36.0K
$-54.9K
Amort. of Intangibles
$135.4K
$134.7K
$136.6K
$135.7K
$136.3K
$116.6K
$127.8K
$13.6K
$13.0K
$16.6K
$17.2K
·
·
·
·
·
Operating Cash Flow
$1M
$570.4K
$1M
$3M
$2M
$1M
$641.5K
$2M
$2M
$-955.8K
$-298.0K
$1M
$2M
$-1M
$984.9K
$444.4K
CapEx
$162.2K
$121.3K
$82.2K
$365.3K
$609.0K
$68.2K
$128.1K
$47.4K
$164.9K
$154.5K
$135.7K
$2M
$266.3K
$82.2K
$84.4K
$-653.6K
Investing Cash Flow
$-180.3K
$12.4K
$-105.4K
$-373.9K
$-614.1K
$-73.0K
$-135.1K
$-5M
$-176.0K
$-197.3K
$609.3K
$-1M
$-285.3K
$-118.4K
$-105.9K
$639.3K
Financing Cash Flow
$0
·
·
·
·
·
·
$0
$0
$0
$-15.6K
$0
$-15.1K
·
·
$-28.3K
Net Change in Cash
$1M
$178.0K
$2M
$2M
$2M
$2M
$62.9K
$-3M
$2M
$-1M
$555.1K
$-441.7K
$1M
$-1M
$2M
$2M
Taxes Paid
$21.0K
$837.6K
$274.2K
$0
$226.3K
$182.0K
$7.0K
$148.1K
$141.1K
$80
$74.1K
$136.5K
$0
·
·
$0
Free Cash Flow
·
·
$1M
·
·
·
$513.4K
·
·
·
$-433.6K
·
·
·
$900.5K
·
Profitabilitas8
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Gross Margin
65.4%
66.3%
65.1%
·
68.3%
64.1%
65.8%
·
73.9%
70.2%
69.2%
·
68.8%
68.3%
67.1%
·
Operating Margin
19.9%
26.0%
15.0%
·
19.5%
15.5%
12.7%
·
25.4%
25.4%
12.4%
·
17.6%
16.1%
24.1%
·
Net Margin
18.0%
24.6%
13.9%
·
18.2%
13.0%
17.5%
·
23.3%
26.6%
14.1%
·
21.2%
19.0%
25.0%
·
Pretax Margin
23.2%
30.9%
17.7%
·
21.9%
18.0%
17.9%
·
29.8%
30.8%
17.5%
·
22.0%
19.4%
24.3%
·
EBITDA Margin
19.9%
26.0%
15.0%
·
19.5%
15.5%
12.7%
·
25.4%
25.4%
12.4%
·
17.6%
16.1%
24.1%
·
ROA
2.1%
2.6%
1.5%
·
2.2%
1.6%
1.7%
·
2.4%
2.7%
1.2%
·
2.1%
2.1%
2.9%
·
ROE
2.3%
2.9%
1.6%
·
2.3%
1.7%
1.8%
·
2.5%
2.9%
1.3%
·
2.2%
2.2%
3.1%
·
ROIC
1.9%
2.3%
1.3%
·
2.0%
1.4%
1.2%
·
2.1%
2.3%
0.89%
·
1.7%
1.7%
3.0%
·
Likuiditas & Solvabilitas2
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Current Ratio
10.1
10.2
10.9
·
11.4
10.9
12.8
·
15.1
15.6
15.5
·
20.9
16.3
10.5
·
Quick Ratio
6.9
6.8
7.3
·
7.2
6.9
7.8
·
9.5
10.0
10.2
·
13.7
10.9
7.2
·
Efisiensi3
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Asset Turnover
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
Inventory Turnover
0.2
0.2
0.2
·
0.2
0.2
0.1
·
0.0
0.0
0.0
·
0.1
0.2
0.0
·
Receivables Turnover
1.6
1.4
1.9
·
1.9
1.5
1.6
·
1.9
1.3
1.4
·
1.4
1.8
2.4
·
Per Saham5
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Book Value / Share
$5.56
$5.45
$5.34
·
$5.09
$4.98
$4.73
·
$4.72
$4.57
$4.49
·
$4.48
$4.37
$4.26
·
Revenue / Share
$0.68
$0.61
$0.59
·
$0.62
$0.62
$0.46
·
$0.48
$0.47
$0.40
·
$0.43
$0.47
$0.49
·
Cash Flow / Share
·
·
$0.13
·
·
·
$0.06
·
·
·
$-0.03
·
·
·
$0.09
·
Cash / Share
$2.81
$2.72
$2.70
·
$2.33
$2.18
$2.01
·
$2.26
$2.12
$2.24
·
$2.24
$2.12
$2.24
·
EPS (TTM)
$0.45
$0.44
$0.37
·
$0.29
$0.29
$0.34
·
$0.28
$0.26
$0.22
·
$0.36
$0.43
$0.39
·
Valuasi (TTM)9
Metrik
Tren
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
Q2 2023
Q1 2023
Q4 2022
Revenue TTM
$29M
$28M
$28M
·
$24M
$23M
$21M
·
$19M
$18M
$18M
·
$21M
$22M
$22M
·
Net Income TTM
$5M
$5M
$4M
·
$3M
$3M
$4M
·
$3M
$3M
$2M
·
$4M
$5M
$4M
·
Market Cap
$114M
$128M
$121M
·
$84M
$75M
$90M
·
$82M
$74M
$59M
·
$96M
$88M
$79M
·
P/E
22.5
25.7
29.1
·
25.7
23.1
23.7
·
26.1
25.6
24.0
·
24.1
18.6
18.5
·
P/S
4.0
4.6
4.3
·
3.4
3.3
4.3
·
4.3
4.1
3.2
·
4.6
4.0
3.6
·
P/B
1.8
2.1
2.0
·
1.5
1.3
1.7
·
1.5
1.5
1.2
·
1.9
1.8
1.7
·
P / Tangible Book
2.0
2.3
2.3
·
1.7
1.5
2.0
·
1.7
1.6
1.3
·
1.9
1.8
1.7
·
P / Cash Flow
·
·
82.1
·
·
·
140.8
·
·
·
-197.8
·
·
·
80.2
·
Earnings Yield
4.4%
3.9%
3.4%
·
3.9%
4.3%
4.2%
·
3.8%
3.9%
4.2%
·
4.2%
5.4%
5.4%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Pendapatan
$27M
$20M
$19M
$22M
$21M
Margin Kotor %
66.5%
69.8%
67.3%
68.3%
69.2%
Margin Operasi %
17.1%
17.6%
14.2%
22.5%
18.1%
Laba Bersih
$4M
$4M
$3M
$4M
$5M
EPS Dilusian
$0.37
$0.32
$0.28
$0.38
$0.44
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Utang / Ekuitas
·
·
·
·
0.0
Rasio Lancar
8.9
11.0
12.5
10.7
8.3
Rasio Cepat
5.7
6.7
8.3
7.4
5.2
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Arus Kas Bebas
$6M
$2M
$367.9K
$6M
$2M
Pemilik institusional (13F)
63 pengaju
· $28.7M 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.
Pemegang63
Nilai yang dipegang$28.7M
Posisi baru11
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
11 (-20 vs Kuartal sebelumnya)
14 (+5 vs Kuartal sebelumnya)
22 (+7 vs Kuartal sebelumnya)
12 (+2 vs Kuartal sebelumnya)
+93K
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
20 orang dalam
· 7 pejabat · 7 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 10 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.