Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$505.9K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Agu 3, 2026
$1,50
USD
≈20.9%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 11, 2026
$-0.20
—
—
31 Maret 2026
Mei 12, 2026
$-0.13
—
—
31 Des. 2025
$-0.01
—
—
30 Sep. 2025
$-0.06
—
—
30 Juni 2025
$0.02
—
—
31 Maret 2025
$0.16
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$45M
$38M
$40M
$42M
$36M
$37M
$34M
$29M
$41M
$33M
$900.0K
$600.0K
Cost of Revenue
$7M
$7M
$6M
$9M
$9M
$9M
$7M
$6M
$7M
$6M
$5M
$5M
R&D Expense
$6M
$5M
$6M
$7M
$6M
$6M
$7M
$8M
$4M
$3M
$4M
$3M
SG&A Expense
$12M
$11M
$11M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$8M
$8M
Operating Expenses
$47M
$44M
$49M
$48M
$44M
$44M
$44M
$41M
$45M
$34M
$32M
$33M
Operating Income
$-3M
$-6M
$-10M
$-6M
$-8M
$-6M
$-9M
$-11M
$-4M
$-1M
$1M
$4M
Interest Expense
$496.0K
$605.5K
$667.9K
$586.0K
$98.0K
$263.6K
$246.2K
$195.8K
$92.9K
$106.4K
$73.9K
$67.1K
Interest Income
$476.7K
$334.4K
$286.9K
$98.4K
$26.1K
$75.3K
$243.4K
$564.5K
$299.3K
$204.7K
$209.2K
$251.4K
Pretax Income
$-3M
$-6M
$-6M
$-6M
$-6M
$-7M
$-9M
$-11M
$-4M
$-1M
$1M
$4M
Income Tax
$40.3K
$-22.7K
$45.8K
$68.8K
$34.9K
$55.9K
$-79.3K
$16.6K
$4M
$-330.9K
$575.8K
$1M
Net Income
$-3M
$-6M
$-6M
$-6M
$-4M
$-3M
$-4M
$-7M
$-8M
$-944.7K
$731.4K
$2M
EPS (Basic)
$-0.19
$-0.46
$-0.44
$-0.38
$-0.24
$-0.22
$-0.23
$-0.45
$-0.50
$-0.06
$0.04
$0.14
EPS (Diluted)
$-0.19
$-0.46
$-0.44
$-0.38
$-0.24
$-0.22
$-0.23
$-0.45
$-0.50
$-0.06
$0.04
$0.14
Shares (Basic)
14,854,619
14,060,272
14,298,774
14,563,592
14,904,834
15,162,184
15,396,098
15,614,052
15,911,577
16,236,525
16,715,970
17,617,765
Shares (Diluted)
14,854,619
14,060,272
14,298,774
14,563,592
14,904,834
15,162,184
15,396,098
15,614,052
15,911,577
16,236,525
17,094,754
17,899,632
EBITDA
$1M
$-2M
$-5M
$-376.8K
$-3M
$-2M
$781.2K
$-4M
$-1M
$963.8K
$3M
$6M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$11M
$18M
$18M
$20M
$27M
$25M
$28M
$28M
$45M
$35M
$38M
$40M
Short-term Investments
·
·
·
·
·
·
$0
$8M
$5M
$16M
$15M
$15M
Receivables
$17M
$12M
$10M
$13M
$7M
$12M
$8M
$8M
$8M
$7M
$6M
$6M
Inventory
$29.9K
$4M
$5M
$10M
$8M
$11M
$9M
$12M
$7M
$5M
$4M
$6M
Prepaid Expense
$654.2K
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$1M
$1M
Other Current Assets
·
·
·
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$4M
$5M
Current Assets
$37M
$36M
$36M
$46M
$46M
$50M
$50M
$59M
$69M
$66M
$65M
$71M
PP&E (Net)
$264.7K
$277.4K
$367.9K
$284.0K
$442.6K
$574.2K
$747.8K
$771.2K
$528.9K
$464.5K
$536.5K
$651.0K
PP&E (Gross)
$3M
$3M
$3M
$2M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
Accum. Depreciation
$3M
$2M
$2M
$2M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$2M
Goodwill
$914.0K
$914.0K
$914.0K
$914.0K
$882.0K
$882.0K
$882.0K
$784.0K
$0
·
·
·
Intangibles
$53.6K
$18M
$23M
$31M
$24M
$28M
$31M
$34M
$21M
$22M
$21M
$22M
Other Non-current Assets
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
Total Assets
$77M
$76M
$82M
$93M
$84M
$96M
$105M
$113M
$93M
$93M
$92M
$95M
Accounts Payable
$19M
$14M
$14M
$11M
$10M
$13M
$10M
$11M
$9M
$8M
$3M
$3M
Accrued Liabilities
$8M
$12M
$14M
$18M
$9M
$11M
$11M
$17M
$9M
$7M
$10M
$11M
Current Liabilities
$37M
$32M
$28M
$29M
$19M
$26M
$24M
$28M
$18M
$15M
$12M
$14M
Capital Leases
$4M
$5M
$5M
$5M
$90.0K
$1M
$2M
·
·
·
·
·
Other Non-current Liabilities
$4M
$6M
$6M
$8M
$7M
$8M
$9M
$9M
$2M
$1M
$987.4K
$902.8K
Total Liabilities
$52M
$53M
$53M
$57M
$42M
$50M
$53M
$57M
$29M
$20M
$15M
$15M
Total Debt
$0
$5M
·
·
·
·
·
·
·
·
·
·
Common Stock
·
·
·
$47M
$48M
$49M
$50M
$51M
$52M
$55M
$57M
$62M
Retained Earnings
$-27M
$-24M
$-17M
$-11M
$-6M
$-2M
$1M
$5M
$12M
$19M
$20M
$19M
Stockholders' Equity
$25M
$23M
$30M
$36M
$43M
$47M
$51M
$56M
$64M
$73M
$77M
$81M
Liabilities + Equity
$77M
$76M
$82M
$93M
$84M
$96M
$105M
$113M
$93M
$93M
$92M
$95M
Shares Outstanding
14,956,627
13,952,624
14,121,833
14,366,616
14,742,754
14,988,429
15,263,555
15,481,497
15,723,075
16,074,176
16,379,501
17,118,993
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$4M
$5M
$5M
$5M
$5M
$5M
$4M
$3M
$3M
$2M
$2M
$2M
Stock-based Comp
$408.3K
$301.9K
$365.0K
$447.5K
$741.9K
$1M
$1M
$1M
$1M
$852.1K
$622.5K
$761.7K
Deferred Tax
·
·
·
$0
$0
$21.8K
$65.4K
$81.9K
$4M
$619.6K
$490.2K
$-309.3K
Amort. of Intangibles
$4M
$5M
$8M
$5M
$4M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
Other Non-cash
$3M
$663.1K
$7M
$8M
$5M
$3M
$638.6K
$6M
$-548.6K
$-2M
$2M
$2M
Operating Cash Flow
$5M
$-612.2K
$6M
$8M
$6M
$5M
$3M
$3M
$-557.7K
$569.5K
$6M
$7M
CapEx
$97.9K
$66.5K
$281.3K
$102.1K
$103.5K
$140.8K
$246.2K
$455.6K
$276.0K
$130.9K
$143.0K
$163.3K
Investing Cash Flow
$-5M
$57.8K
$-105.7K
$-14M
$-501.9K
$-2M
$2M
$-28M
$10M
$-3M
$-2M
$-6M
Stock Issued
$5M
·
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$263.5K
$579.0K
$740.5K
$1M
$1M
$2M
$3M
$3M
$4M
$3M
$5M
$4M
Net Stock Activity
$4M
$-579.0K
$-740.5K
$-1M
$-1M
$-2M
$-3M
$-3M
$-4M
$-3M
$-5M
$-4M
Financing Cash Flow
$-7M
$196.9K
$-7M
$-2M
$-4M
$-7M
$-5M
$7M
$2M
$-1M
$-5M
$-2M
Net Change in Cash
$-7M
$-357.4K
$-1M
$-7M
$2M
$-3M
$273.7K
$-17M
$11M
$-4M
$-2M
$-1M
Taxes Paid
$-3.5K
$15.0K
$108.8K
$3.3K
$-327
$-91.5K
$16.7K
$15.4K
$18.0K
$-8.4K
$52.2K
$17.1K
Free Cash Flow
$5M
$-678.6K
$6M
$8M
$6M
$5M
$3M
$3M
$-833.7K
$438.6K
$6M
$7M
Levered FCF
$4M
$-1M
$5M
$8M
$6M
$5M
$3M
$2M
$-1M
$358.6K
$6M
$6M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-6.3%
-17.0%
-24.2%
-13.6%
-21.3%
-17.0%
-7.6%
-18.1%
-255.1%
-71.7%
123.5%
593.1%
Net Margin
-6.4%
-17.1%
-15.9%
-13.3%
-9.8%
-8.9%
-7.4%
-17.1%
-498.7%
-47.2%
81.3%
404.0%
Pretax Margin
-6.3%
-17.1%
-15.9%
-13.3%
-15.5%
-17.5%
-7.6%
-17.2%
-242.2%
-66.7%
138.5%
623.9%
EBITDA Margin
3.0%
-4.0%
-11.7%
-0.90%
-8.5%
-4.4%
1.6%
-10.8%
-89.6%
48.2%
373.2%
924.7%
ROA
-3.7%
-8.2%
-7.2%
-6.3%
-3.9%
-3.3%
-3.3%
-6.8%
-8.6%
-1.0%
0.78%
2.6%
ROE
-11.9%
-24.7%
-19.1%
-14.1%
-7.8%
-6.8%
-6.6%
-11.6%
-11.6%
-1.3%
0.93%
3.0%
ROIC
-11.4%
-22.9%
-32.5%
-15.9%
-18.0%
-13.7%
-6.9%
-13.3%
-13.2%
-1.5%
0.78%
2.8%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.0
1.2
1.3
1.6
2.4
1.9
2.1
2.1
3.9
4.4
5.4
5.2
Quick Ratio
0.8
0.9
1.0
1.2
1.8
1.4
1.6
1.6
3.3
3.9
4.7
4.4
Debt / Equity
0.0
0.2
·
·
·
·
·
·
·
·
·
·
Interest Coverage
-5.6
-10.6
-14.3
-9.7
-78.3
-24.2
-14.7
-37.7
-43.9
-13.5
15.1
53.1
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.5
0.5
0.5
0.4
0.4
0.4
0.4
0.0
0.0
0.0
0.0
Inventory Turnover
1.3
1.5
0.8
1.0
0.9
0.9
0.8
0.8
1.2
1.2
1.0
0.9
Receivables Turnover
3.1
3.5
3.5
4.2
3.7
3.7
5.4
5.0
0.2
0.3
0.2
0.1
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.66
$1.64
$2.10
$2.52
$2.90
$3.14
$3.35
$3.55
$4.08
$4.56
$4.69
$4.72
Revenue / Share
$3.00
$2.69
$2.77
$2.88
$2.41
$2.47
$3.09
$2.61
$0.10
$0.12
$0.05
$0.03
Cash Flow / Share
$0.33
$-0.04
$0.43
$0.58
$0.43
$0.36
$0.20
$0.20
$-0.04
$0.04
$0.34
$0.37
Cash / Share
$0.77
$1.29
$1.30
$1.38
$1.83
$1.65
$1.85
$1.78
$2.89
$2.15
$2.33
$2.33
EPS (TTM)
$-0.19
$-0.46
$-0.44
$-0.38
$-0.24
$-0.22
$-0.23
$-0.45
$-0.50
$-0.06
$0.04
$0.14
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
17.6%
-4.3%
-5.9%
16.8%
-3.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
1.9%
1.7%
1.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
3.5%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$45M
$38M
$40M
$42M
$36M
$37M
$34M
$29M
$41M
$33M
$900.0K
$600.0K
Net Income TTM
$-3M
$-6M
$-6M
$-6M
$-4M
$-3M
$-4M
$-7M
$-8M
$-944.7K
$731.4K
$2M
Market Cap
$60M
$33M
$25M
$32M
$69M
$44M
$79M
$95M
$116M
$88M
$86M
$102M
Enterprise Value
$48M
$20M
·
·
·
·
·
·
·
·
·
·
P/E
-20.9
-5.2
-4.1
-5.9
-19.5
-13.4
-22.4
-13.4
-14.7
-91.7
131.5
42.7
P/S
1.3
0.9
0.6
0.8
1.9
1.2
2.3
3.2
2.8
2.7
95.7
170.6
P/B
2.4
1.4
0.9
0.9
1.6
0.9
1.5
1.7
1.8
1.2
1.1
1.3
P / Tangible Book
6.0
8.3
4.2
6.8
3.8
2.5
·
·
·
·
·
·
P / Cash Flow
12.1
-54.0
4.1
3.8
10.9
8.2
25.7
30.5
-207.5
155.2
14.7
15.3
P / FCF
12.3
-48.7
4.3
3.9
11.0
8.4
28.0
35.7
-138.8
201.6
15.0
15.7
EV / EBITDA
35.5
-13.2
·
·
·
·
·
·
·
·
·
·
EV / FCF
9.9
-29.8
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.1
0.5
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-4.8%
-19.4%
-24.6%
-16.9%
-5.1%
-7.5%
-4.5%
-7.5%
-6.8%
-1.1%
0.76%
2.3%
Laporan Laba Rugi16
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
$166.5K
$9M
$14M
$8M
$380.8K
$12M
$10M
$9M
$10M
$8M
$9M
$10M
$11M
$9M
$9M
$11M
Cost of Revenue
·
$2M
$2M
$988.8K
$2M
$1M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$3M
$2M
R&D Expense
$772.2K
$1M
$2M
$1M
$837.4K
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
$2M
SG&A Expense
$3M
$3M
$4M
$3M
$3M
$2M
$3M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$4M
$2M
Operating Expenses
$3M
$12M
$15M
$10M
$4M
$10M
$12M
$11M
$11M
$10M
$16M
$12M
$11M
$11M
$11M
$12M
Operating Income
$-3M
$-3M
$-1M
$-2M
$-3M
$1M
$-2M
$-2M
$-1M
$-2M
$-6M
$-2M
$22.9K
$-2M
$-2M
$-288.6K
Interest Expense
$724
$85.8K
$112.9K
$109.7K
$471
$163.8K
$223.3K
$137.4K
$126.3K
$118.5K
$178.8K
$110.1K
$192.6K
$186.4K
$179.5K
$149.3K
Interest Income
$60.9K
$78.0K
$92.0K
$131.6K
$127.5K
$125.7K
$106.7K
$69.2K
$61.8K
$96.7K
$81.0K
$98.6K
$57.1K
$50.2K
$45.7K
$21.6K
Pretax Income
$-3M
$-3M
$-1M
$-2M
$-3M
$1M
$-2M
$-2M
$-1M
$-2M
$-6M
$-1M
$869.1K
$179.2K
$-2M
$-416.3K
Income Tax
$3.9K
$3.9K
$23.2K
$5.7K
$5.7K
$5.7K
$-57.0K
$11.4K
$11.4K
$11.4K
$25.0K
$6.9K
$6.9K
$6.9K
$48.1K
$6.9K
Net Income
$-4M
$-3M
$-1M
$-2M
$-740.7K
$1M
$-2M
$-2M
$-1M
$-2M
$-6M
$-1M
$872.2K
$192.2K
$-2M
$-408.6K
EPS (Basic)
$-0.29
$-0.22
$-0.09
$-0.13
$-0.05
$0.08
$-0.13
$-0.11
$-0.08
$-0.14
$-0.44
$-0.07
$0.06
$0.01
$-0.17
$-0.03
EPS (Diluted)
$-0.29
$-0.22
$-0.09
$-0.13
$-0.05
$0.08
$-0.13
$-0.11
$-0.08
$-0.14
$-0.44
$-0.07
$0.06
$0.01
$-0.17
$-0.03
Shares (Basic)
14,981,607
14,960,210
·
14,958,534
14,960,596
14,942,522
·
14,052,754
14,118,091
14,098,022
·
14,277,229
14,393,711
14,359,322
·
14,477,478
Shares (Diluted)
14,981,607
14,960,210
·
14,958,534
14,960,596
15,259,824
·
14,052,754
14,118,091
14,098,022
·
14,277,229
14,554,264
14,587,843
·
14,477,478
EBITDA
$-3M
$-2M
·
$-2M
$-747.5K
$2M
·
$-2M
$-1M
$-718.6K
·
$-2M
$22.9K
$-276.0K
·
$-288.6K
Neraca24
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
$4M
$11M
$11M
$15M
$16M
$15M
$18M
$17M
$17M
$19M
$18M
$19M
$18M
$16M
$20M
$20M
Receivables
$13M
$14M
$17M
$10M
$10M
$10M
$12M
$11M
$12M
$11M
$10M
$13M
$12M
$15M
$13M
$15M
Inventory
$29.9K
$5M
$6M
$3M
$3M
$4M
$4M
$5M
$4M
$4M
$5M
$9M
$11M
$10M
$10M
$11M
Prepaid Expense
$676.0K
$2M
$2M
$1M
$2M
$2M
$3M
$2M
$2M
$3M
$3M
·
·
·
$3M
·
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
$2M
$2M
$3M
·
$4M
Current Assets
$34M
$33M
$37M
$30M
$31M
$32M
$36M
$35M
$36M
$36M
$36M
$42M
$44M
$44M
$46M
$49M
PP&E (Net)
$248.8K
$237.4K
$264.7K
$293.4K
$297.8K
$298.7K
$277.4K
$312.0K
$337.1K
$369.5K
$367.9K
$377.4K
$384.4K
$354.9K
$284.0K
$490.8K
PP&E (Gross)
·
·
$3M
·
·
·
$3M
·
·
·
$3M
·
·
·
$2M
·
Accum. Depreciation
·
·
$3M
·
·
·
$2M
·
·
·
$2M
·
·
·
$2M
·
Goodwill
·
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$914.0K
$2M
Intangibles
$43.8K
$13M
$14M
$15M
$16M
$17M
$18M
$19M
$20M
$22M
$23M
$27M
$28M
$29M
$31M
$29M
Other Non-current Assets
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
Total Assets
$63M
$71M
$77M
$66M
$68M
$70M
$76M
$77M
$79M
$82M
$82M
$88M
$89M
$89M
$93M
$91M
Accounts Payable
$20M
$17M
$19M
$14M
$13M
$14M
$14M
$12M
$13M
$13M
$14M
$11M
$11M
$11M
$11M
$12M
Accrued Liabilities
$8M
·
$13M
·
·
·
$12M
·
·
·
$14M
·
·
·
$18M
·
Current Liabilities
$35M
$34M
$37M
$24M
$24M
$26M
$32M
$31M
$25M
$26M
$28M
$27M
$27M
$26M
$29M
$25M
Capital Leases
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$0
Other Non-current Liabilities
$4M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$7M
$7M
$6M
$6M
$7M
$7M
$8M
·
Total Liabilities
$46M
$50M
$52M
$40M
$40M
$42M
$53M
$52M
$52M
$54M
$53M
$52M
$53M
$53M
$57M
$52M
Common Stock
·
·
·
·
·
·
·
·
·
·
·
$47M
$47M
$47M
·
$48M
Retained Earnings
$-34M
$-30M
$-27M
$-25M
$-23M
$-23M
$-24M
$-22M
$-21M
$-19M
$-17M
$-11M
$-10M
$-11M
$-11M
$-9M
Stockholders' Equity
$17M
$22M
$25M
$26M
$28M
$29M
$23M
$25M
$26M
$27M
$30M
$36M
$37M
$36M
$36M
$39M
Liabilities + Equity
$63M
$71M
$77M
$66M
$68M
$70M
$76M
$77M
$79M
$82M
$82M
$88M
$89M
$89M
$93M
$91M
Shares Outstanding
14,983,107
14,983,107
14,956,627
14,956,627
14,959,937
14,961,137
13,952,624
14,010,736
14,083,183
14,159,954
14,121,833
14,217,926
14,330,990
14,430,047
14,366,316
14,436,583
Arus Kas14
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
$-1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$511.5K
$2M
Stock-based Comp
$77.9K
$106.8K
$172.2K
$81.3K
$80.7K
$74.2K
$74.8K
$76.4K
$72.0K
$78.8K
$93.9K
$83.1K
$97.9K
$90.2K
$126.9K
$188.4K
Amort. of Intangibles
$7.2K
$1M
$1M
$1M
$5.8K
$1M
$1M
$1M
$1M
$1M
$5M
$1M
$1M
$1M
$458.2K
$1M
Other Non-cash
·
$2M
·
·
·
$2M
·
·
·
$-1M
·
·
·
$-3M
·
·
Operating Cash Flow
$168.7K
$387.0K
$3.0K
$187.2K
$843.8K
$4M
$2M
$475.5K
$-855.7K
$-2M
$1M
$1M
$5M
$-1M
$4M
$3M
CapEx
$38.3K
$0
$-1
$23.8K
$26.5K
$47.6K
$2.3K
$15.4K
$7.2K
$41.6K
$48.7K
$53.1K
$72.2K
$107.3K
$-153.5K
$91.4K
Investing Cash Flow
$-2M
$-61.2K
$-3M
$-690.8K
$285.9K
$-1M
$-26.8K
$189.6K
$-46.8K
$-58.2K
$260.6K
$-95.1K
$-96.8K
$-174.5K
$-640.8K
$680.8K
Stock Issued
·
·
·
·
$0
$5M
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$0
$61.0K
$0
$10.4K
$7.2K
$245.9K
$98.4K
$98.8K
$134.2K
$247.6K
$189.0K
$201.7K
$162.8K
$187.1K
$189.7K
$75.1K
Net Stock Activity
·
$-61.0K
·
·
$0
$4M
·
·
·
$-247.6K
·
·
·
$-187.1K
·
·
Financing Cash Flow
$-5M
$-763.3K
$-681.7K
$-386.9K
$-150.8K
$-6M
$-1M
$-536.8K
$-309.6K
$2M
$-1M
$-882.6K
$-3M
$-2M
$-3M
$-2M
Net Change in Cash
$-7M
$-437.4K
$-4M
$-890.5K
$978.9K
$-3M
$499.4K
$128.3K
$-1M
$226.9K
$-186.3K
$258.9K
$2M
$-3M
$216.4K
$1M
Free Cash Flow
·
$387.0K
·
·
·
$4M
·
·
·
$-2M
·
·
·
$-2M
·
·
Levered FCF
·
$301.1K
·
·
·
$4M
·
·
·
$-2M
·
·
·
$-2M
·
·
Profitabilitas7
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
Operating Margin
-1898.6%
-34.3%
·
-23.7%
-6.9%
11.0%
·
-18.6%
-10.4%
-22.0%
·
-18.5%
0.21%
-16.6%
·
-2.5%
Net Margin
-2569.0%
-36.0%
·
-23.4%
-6.8%
10.7%
·
-17.0%
-11.0%
-22.9%
·
-10.4%
8.0%
2.1%
·
-3.6%
Pretax Margin
-1862.5%
-34.4%
·
-23.4%
-6.7%
10.7%
·
-16.8%
-11.1%
-22.2%
·
-10.5%
8.0%
1.9%
·
-3.6%
EBITDA Margin
-1898.6%
-20.3%
·
-23.7%
-6.9%
19.8%
·
-18.6%
-10.4%
-8.5%
·
-18.5%
0.21%
-3.0%
·
-2.5%
ROA
-6.5%
-4.7%
·
-2.7%
-1.0%
1.7%
·
-1.9%
-1.3%
-2.3%
·
-1.2%
0.96%
0.21%
·
-0.46%
ROE
-18.8%
-13.1%
·
-7.6%
-2.7%
4.5%
·
-5.1%
-3.4%
-6.1%
·
-2.8%
2.3%
0.50%
·
-0.95%
ROIC
-18.1%
-14.5%
·
-7.5%
-2.7%
4.5%
·
-6.9%
-3.9%
-6.8%
·
-5.2%
0.06%
-4.0%
·
-0.76%
Likuiditas & Solvabilitas3
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
1.0
1.0
·
1.2
1.3
1.2
·
1.1
1.4
1.4
·
1.5
1.6
1.7
·
1.9
Quick Ratio
0.5
0.7
·
1.1
1.1
1.0
·
0.9
1.2
1.1
·
1.1
1.1
1.2
·
1.4
Interest Coverage
-4365.3
-36.5
·
-17.9
-6.8
7.9
·
-12.3
-8.1
-15.8
·
-17.0
0.1
-8.2
·
-1.9
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
0.1
·
0.1
0.1
0.2
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
·
0.4
·
0.3
0.5
0.3
·
0.2
0.2
0.2
·
0.2
0.1
0.1
·
0.2
Receivables Turnover
0.0
0.7
·
0.8
1.0
1.1
·
0.8
0.8
0.7
·
0.7
0.9
0.6
·
0.9
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
$1.16
$1.44
·
$1.75
$1.87
$1.92
·
$1.77
$1.87
$1.94
·
$2.53
$2.59
$2.52
·
$2.69
Revenue / Share
$0.01
$0.61
·
$0.55
$0.72
$0.77
·
$0.65
$0.70
$0.60
·
$0.71
$0.75
$0.63
·
$0.79
Cash Flow / Share
·
$0.03
·
·
·
$0.26
·
·
·
$-0.15
·
·
·
$-0.10
·
·
Cash / Share
$0.26
$0.73
·
$1.02
$1.08
$1.01
·
$1.25
$1.23
$1.31
·
$1.30
$1.27
$1.14
·
$1.35
EPS (TTM)
$-0.73
$-0.49
·
$-0.23
$-0.21
$-0.24
·
$-0.77
$-0.73
$-0.59
·
$-0.17
$-0.13
$-0.28
·
$-0.47
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
$31M
$31M
·
$31M
$32M
$41M
·
$37M
$38M
$39M
·
$39M
$41M
$40M
·
$41M
Net Income TTM
$-11M
$-7M
·
$-3M
$-3M
$-3M
·
$-11M
$-10M
$-8M
·
$-2M
$-2M
$-4M
·
$-7M
Market Cap
$97M
$49M
·
$47M
$50M
$63M
·
$18M
$22M
$24M
·
$27M
$21M
$28M
·
$35M
P/E
-8.9
-6.6
·
-13.6
-16.0
-17.6
·
-1.7
-2.1
-2.8
·
-11.1
-11.3
-7.0
·
-5.1
P/S
3.1
1.5
·
1.5
1.6
1.5
·
0.5
0.6
0.6
·
0.7
0.5
0.7
·
0.8
P/B
5.6
2.3
·
1.8
1.8
2.2
·
0.7
0.8
0.9
·
0.7
0.6
0.8
·
0.9
P / Tangible Book
5.6
6.1
·
4.6
4.5
5.9
·
4.0
4.3
4.7
·
3.4
2.6
4.6
·
4.5
P / Cash Flow
·
125.8
·
·
·
16.2
·
·
·
-11.1
·
·
·
-19.8
·
·
Earnings Yield
-11.3%
-15.1%
·
-7.4%
-6.3%
-5.7%
·
-60.2%
-47.7%
-35.1%
·
-9.0%
-8.8%
-14.4%
·
-19.5%
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
$45M
$38M
$40M
$42M
$36M
Margin Operasi %
-6.3%
-17.0%
-24.2%
-13.6%
-21.3%
Laba Bersih
$-3M
$-6M
$-6M
$-6M
$-4M
EPS Dilusian
$-0.19
$-0.46
$-0.44
$-0.38
$-0.24
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.0
0.2
·
·
·
Rasio Lancar
1.0
1.2
1.3
1.6
2.4
Rasio Cepat
0.8
0.9
1.0
1.2
1.8
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$5M
$-678.6K
$6M
$8M
$6M
Pemilik institusional (13F)
38 pengaju
· $20.0M 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.
Pemegang38
Nilai yang dipegang$20.0M
Posisi baru8
Posisi yang keluar5
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
8 (-3 vs Kuartal sebelumnya)
5 (0 vs Kuartal sebelumnya)
15 (+7 vs Kuartal sebelumnya)
7 (-3 vs Kuartal sebelumnya)
-85K
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 7 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.