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 Rugi13
Metrik
Tren
2025
2024
Revenue
$5M
$7M
Cost of Revenue
$578.0K
$1M
Gross Profit
$4M
$6M
R&D Expense
$7M
$6M
SG&A Expense
$8M
$7M
Operating Expenses
$22M
$20M
Operating Income
$-18M
$-14M
Interest Expense
$2.0K
$1M
Other Non-op
$259.0K
$-342.0K
Pretax Income
$-14M
$-20M
Income Tax
$-46.0K
$-635.0K
Net Income
$-13M
$-19M
EBITDA
$-18M
·
Neraca23
Metrik
Tren
2025
2024
Cash & Equivalents
$11M
$5M
Receivables
$789.0K
$2M
Prepaid Expense
$765.0K
$425.0K
Current Assets
$13M
$7M
PP&E (Net)
$39.0K
$64.0K
PP&E (Gross)
$225.0K
$192.0K
Accum. Depreciation
$186.0K
$128.0K
Goodwill
$7M
$9M
Intangibles
$13M
$15M
Other Non-current Assets
$73.0K
$53.0K
Total Assets
$32M
$32M
Accounts Payable
$766.0K
$509.0K
Accrued Liabilities
$2M
$2M
Short-term Debt
·
$603.0K
Current Liabilities
$6M
$12M
Capital Leases
$31.0K
$123.0K
Total Liabilities
$18M
$16M
Common Stock
·
$2.0K
Paid-in Capital
$105M
$93M
Retained Earnings
$-91M
$-77M
AOCI
$-30.0K
$216.0K
Stockholders' Equity
$14M
$16M
Liabilities + Equity
$32M
$32M
Arus Kas12
Metrik
Tren
2025
2024
D&A
$45.0K
$79.0K
Deferred Tax
$-46.0K
$-635.0K
Amort. of Intangibles
$3M
$3M
Other Non-cash
$3M
·
Operating Cash Flow
$-10M
$-7M
CapEx
$23.0K
$30.0K
Investing Cash Flow
$-23.0K
$-30.0K
Financing Cash Flow
$17M
$6M
Net Change in Cash
$6M
$-1M
Taxes Paid
·
$29.0K
Free Cash Flow
$-10M
·
Levered FCF
$-10M
·
Profitabilitas8
Metrik
Tren
2025
2024
Gross Margin
87.4%
·
Operating Margin
-383.5%
·
Net Margin
-294.0%
·
Pretax Margin
-295.0%
·
EBITDA Margin
-382.5%
·
ROA
-41.9%
·
ROE
-95.2%
·
ROIC
-125.3%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
Current Ratio
2.2
·
Quick Ratio
2.1
·
Interest Coverage
-8788.5
·
Efisiensi2
Metrik
Tren
2025
2024
Asset Turnover
0.1
·
Receivables Turnover
3.7
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
Revenue YoY
-35.8%
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
Revenue TTM
$5M
$7M
Net Income TTM
$-13M
$-19M
Laporan Laba Rugi13
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Revenue
$2M
$1M
$1M
$1M
$1M
$2M
Cost of Revenue
$623.0K
$134.0K
$123.0K
$171.0K
$150.0K
$233.0K
Gross Profit
$1M
$888.0K
$991.0K
$1M
$1M
$1M
R&D Expense
$2M
$1M
$1M
$2M
$1M
$1M
SG&A Expense
$2M
$2M
$2M
$2M
$2M
$1M
Operating Expenses
$5M
$7M
$5M
$5M
$5M
$4M
Operating Income
$-4M
$-6M
$-4M
$-4M
$-4M
$-3M
Interest Expense
·
$0
$0
$0
$2.0K
$110.0K
Other Non-op
$-5M
$97.0K
$-112.0K
$973.0K
$18.0K
$-330.0K
Pretax Income
$-9M
$-6M
$-3M
$-3M
$-2M
$-4M
Income Tax
·
$-47.0K
·
$1.0K
·
$-122.0K
Net Income
$-9M
$-6M
$-3M
$-3M
$-2M
$-4M
EBITDA
$-4M
·
$-4M
$-4M
$-4M
·
Neraca25
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Cash & Equivalents
$12M
$11M
$5M
$5M
$4M
$5M
Receivables
$706.0K
$789.0K
$94.0K
$818.0K
$732.0K
$2M
Prepaid Expense
$631.0K
$765.0K
$644.0K
$466.0K
$601.0K
$425.0K
Current Assets
$13M
$13M
$6M
$6M
$5M
$7M
PP&E (Net)
$78.0K
$39.0K
$47.0K
$57.0K
$57.0K
$64.0K
PP&E (Gross)
·
$225.0K
$218.0K
$231.0K
$197.0K
$192.0K
Accum. Depreciation
·
$186.0K
$171.0K
$174.0K
$140.0K
$128.0K
Goodwill
$8M
$7M
$9M
$9M
$9M
$9M
Intangibles
$15M
$13M
$13M
$14M
$15M
$15M
Other Non-current Assets
$94.0K
$73.0K
$73.0K
$74.0K
$53.0K
$53.0K
Total Assets
$37M
$32M
$29M
$30M
$29M
$32M
Accounts Payable
$2M
$766.0K
$951.0K
$925.0K
$612.0K
$509.0K
Accrued Liabilities
$4M
$2M
$2M
$2M
$3M
$2M
Short-term Debt
·
·
·
·
·
$603.0K
Current Liabilities
$8M
$6M
$7M
$8M
$9M
$12M
Capital Leases
$170.0K
$31.0K
$50.0K
$71.0K
$39.0K
$123.0K
Deferred Tax
$26.0K
·
·
·
·
·
Other Non-current Liabilities
$31.0K
·
·
·
·
·
Total Liabilities
$18M
$18M
$13M
$15M
$14M
$16M
Common Stock
·
·
·
·
$2.0K
·
Paid-in Capital
$121M
$105M
$100M
$96M
$94M
$93M
Retained Earnings
$-103M
$-91M
$-85M
$-82M
$-79M
$-77M
AOCI
$-140.0K
$-30.0K
$12.0K
$-86.0K
$215.0K
$216.0K
Stockholders' Equity
$18M
$14M
$15M
$14M
$16M
$16M
Liabilities + Equity
$37M
$32M
$29M
$30M
$29M
$32M
Arus Kas12
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
D&A
$11.0K
$10.0K
$11.0K
$12.0K
$12.0K
$15.0K
Stock-based Comp
·
·
·
·
$624.0K
·
Deferred Tax
$-651.0K
·
·
$1.0K
·
$-122.0K
Amort. of Intangibles
$725.0K
$683.0K
$683.0K
$683.0K
$683.0K
$683.0K
Other Non-cash
·
·
·
·
$1.0K
·
Operating Cash Flow
$-2M
$-4M
$-3M
$-3M
$-979.0K
$-3M
CapEx
·
$2.0K
$5.0K
$11.0K
$5.0K
$0
Investing Cash Flow
·
$-2.0K
$-5.0K
$-11.0K
$-5.0K
$0
Financing Cash Flow
$5M
$10M
$3M
·
·
$2M
Net Change in Cash
$-667.0K
$6M
$234.0K
$961.0K
$-987.0K
$-202.0K
Taxes Paid
·
·
·
·
·
$4.0K
Free Cash Flow
·
·
·
·
$-984.0K
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Gross Margin
63.2%
·
89.0%
86.0%
87.8%
·
Operating Margin
-243.2%
·
-343.4%
-336.1%
-306.0%
·
Net Margin
-508.8%
·
-283.4%
-256.7%
-132.0%
·
Pretax Margin
-547.3%
·
-283.4%
-256.6%
-132.0%
·
EBITDA Margin
-243.2%
·
-343.4%
-336.1%
-305.0%
·
ROA
-26.1%
·
-16.4%
-16.0%
-1.1%
·
ROE
-53.3%
·
-49.7%
-57.5%
-136.3%
·
ROIC
·
·
·
-28.7%
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Current Ratio
1.6
·
0.9
0.8
0.6
·
Quick Ratio
1.5
·
0.8
0.7
0.5
·
Interest Coverage
·
·
·
·
-1872.5
·
Efisiensi2
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Asset Turnover
0.1
·
0.1
0.1
0.0
·
Receivables Turnover
2.2
·
23.7
3.0
3.3
·
Valuasi (TTM)2
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Revenue TTM
$5M
·
$5M
$6M
$7M
·
Net Income TTM
$-21M
·
$-11M
$-14M
$-16M
·
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
$5M
$7M
·
·
·
Margin Kotor %
87.4%
·
·
·
·
Margin Operasi %
-383.5%
·
·
-700.0%
·
Laba Bersih
$-13M
$-19M
·
$8M
$9M
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
2.2
·
0.9
0.1
0.7
Rasio Cepat
2.1
·
·
0.1
0.5
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-10M
·
·
·
·
Pemilik institusional (13F)
22 pengaju
· $320K 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.
Pemegang22
Nilai yang dipegang$320K
Posisi baru3
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (0 vs Kuartal sebelumnya)
2 (-1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
3 (+1 vs Kuartal sebelumnya)
+239K
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.