Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$229.3K
·
·
·
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 Rugi17
Metrik
Tren
2025
2024
2023
Revenue
$15M
$18M
$19M
Cost of Revenue
$14M
$14M
$17M
Gross Profit
$2M
$4M
$3M
R&D Expense
·
$0
$0
SG&A Expense
$9M
$1M
$2M
Operating Expenses
$25M
$1M
·
Operating Income
$-23M
$2M
$326.4K
Interest Income
·
$20.2K
·
Other Non-op
$-129.6K
$2.8K
$-2M
Pretax Income
$-24M
$1M
$-2M
Income Tax
$0
$0
$3.8K
Net Income
$-24M
$1M
$-2M
EPS (Basic)
$-13.44
$4.35
$-0.14
EPS (Diluted)
$-13.39
$1.66
$-0.14
Shares (Basic)
1,760,310
282,437
14,782,442
Shares (Diluted)
1,763,643
904,929
14,782,442
EBITDA
$-23M
$2M
$-1M
Neraca22
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$5M
$38.7K
$607.9K
Receivables
$3M
$10M
$7M
Prepaid Expense
$60.1K
$99.5K
$56.0K
Current Assets
$8M
$11M
$8M
PP&E (Net)
$0
$20.3K
$33.7K
PP&E (Gross)
$0
$251.1K
$251.1K
Accum. Depreciation
$0
$230.8K
$217.4K
Goodwill
$21M
$7M
$7M
Intangibles
$0
$25.0K
$41.7K
Total Assets
$33M
$26M
$21M
Accounts Payable
$1M
$2M
$2M
Accrued Liabilities
$4M
$3M
$2M
Short-term Debt
$2M
$2M
$2M
Current Liabilities
$17M
$19M
$14M
Total Liabilities
$17M
$20M
$16M
Total Debt
$2M
$2M
·
Common Stock
$364
$1.1K
$1.0K
Paid-in Capital
$47M
$7M
$10M
Retained Earnings
$-27M
$-3M
$-4M
Stockholders' Equity
$20M
$3M
$5M
Liabilities + Equity
$33M
$26M
$21M
Shares Outstanding
3,642,501
391,373
7,341,607
Arus Kas10
Metrik
Tren
2025
2024
2023
Stock-based Comp
$4M
$10.0K
$327.5K
Amort. of Intangibles
$25.0K
$16.7K
·
Operating Cash Flow
$-12M
$-1M
$-2M
CapEx
$455.0K
$448.0K
$12.8K
Investing Cash Flow
$1M
$-885.1K
$-706.7K
Stock Repurchased
$1M
$0
$114M
Net Stock Activity
$-1M
·
$-114M
Financing Cash Flow
$16M
$2M
$3M
Net Change in Cash
$5M
$-567.1K
$511.7K
Free Cash Flow
$-13M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
Gross Margin
10.7%
20.4%
·
Operating Margin
-154.7%
13.6%
·
Net Margin
-156.4%
6.9%
·
Pretax Margin
-159.0%
6.9%
·
EBITDA Margin
-154.7%
13.6%
·
ROA
-80.2%
5.3%
-1.7%
ROE
-200.8%
2448.7%
34.0%
ROIC
-103.6%
·
36.9%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
Current Ratio
0.5
0.6
·
Quick Ratio
0.5
0.6
·
Debt / Equity
0.1
0.6
·
Efisiensi2
Metrik
Tren
2025
2024
2023
Asset Turnover
0.5
0.8
·
Receivables Turnover
2.3
2.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
Book Value / Share
$5.52
$0.33
$-0.98
Revenue / Share
$8.58
$0.20
·
Cash Flow / Share
$-6.85
$-0.02
·
Cash / Share
$1.44
$0.00
·
EPS (TTM)
$-13.39
$1.66
$-0.14
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
-14.8%
-8.2%
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
Revenue TTM
$15M
$18M
$19M
Net Income TTM
$-24M
$1M
$-2M
Laporan Laba Rugi15
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue
$4M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$4M
Cost of Revenue
$3M
$3M
$3M
$4M
$4M
$3M
$3M
$4M
$4M
$4M
Gross Profit
$1M
$688.4K
$428.1K
$270.5K
$235.9K
$677.8K
$2M
$718.0K
$1M
$346.7K
SG&A Expense
$3M
$3M
$-8M
$3M
$2M
$337.4K
$235.6K
$299.2K
$294.8K
$379.0K
Operating Expenses
$3M
$3M
$5M
$5M
$4M
$11M
$245.6K
$299.2K
·
·
Operating Income
$-2M
$-2M
$-5M
$-5M
$-4M
$-10M
$1M
$418.8K
$729.4K
$-32.3K
Other Non-op
$0
$0
$37.1K
$-14.8K
$-962
$-113.7K
$227.1K
$17.0K
$38.9K
$-280.2K
Pretax Income
$-4M
$-3M
$-5M
$-3M
$-5M
$-10M
$1M
$116.1K
$306.1K
$-312.5K
Income Tax
$0
$0
$0
$0
$0
$0
$0
$0
·
·
Net Income
$-4M
$-2M
$-5M
$-3M
$-5M
$-10M
$1M
$116.1K
$306.1K
$-312.5K
EPS (Basic)
$-0.41
$-0.47
$-11.14
$-1.59
$-4.31
$-15.57
$4.12
$0.23
$0.02
$-0.02
EPS (Diluted)
$-0.41
$-0.47
$-11.09
$-1.59
$-3.38
$-7.40
$1.56
$0.11
$0.01
$-0.02
Shares (Basic)
9,065,675
4,561,976
·
1,965,285
1,204,462
658,218
·
498,941
14,968,215
14,863,215
Shares (Diluted)
9,065,675
4,561,976
·
1,968,618
1,532,549
1,383,507
·
1,119,834
32,383,372
14,863,215
EBITDA
$-2M
$-2M
·
$-5M
$-4M
$-10M
·
$-375.0K
$-576.5K
$-256.7K
Neraca22
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Cash & Equivalents
$2M
$2M
$5M
$4M
$1M
$2M
$38.7K
$45.1K
·
·
Receivables
$4M
$3M
$3M
$3M
$4M
$4M
$10M
·
·
·
Prepaid Expense
$222.9K
$106.9K
$60.1K
$57.1K
$54.3K
$110.9K
$99.5K
$20.2K
$40.5K
·
Current Assets
$6M
$5M
$8M
$7M
$6M
$7M
$11M
$313.7K
$149.0K
$108.5K
PP&E (Net)
·
·
$0
$0
$16.8K
$18.6K
$20.3K
·
·
·
PP&E (Gross)
·
·
$0
$0
$251.1K
$251.1K
$251.1K
·
·
·
Accum. Depreciation
·
·
$0
$0
$234.3K
$232.5K
$230.8K
·
·
·
Goodwill
$28M
$21M
$21M
$21M
$21M
$21M
$7M
·
·
·
Intangibles
·
·
$0
$0
$7.9K
$16.7K
$25.0K
·
·
·
Total Assets
$38M
$31M
$33M
$32M
$31M
$32M
$26M
$3M
$3M
$3M
Accounts Payable
$1M
$1M
$1M
$3M
$5M
$6M
$2M
$2M
$2M
$1M
Accrued Liabilities
$8M
$4M
$4M
$4M
$4M
$4M
$3M
·
·
·
Short-term Debt
$1M
$3M
$2M
$3M
$3M
$3M
$2M
$230.0K
·
·
Current Liabilities
$20M
$17M
$17M
$17M
$20M
$22M
$19M
·
·
·
Total Liabilities
$20M
$18M
$17M
$17M
$20M
$22M
$20M
$4M
$3M
$3M
Total Debt
$1M
$3M
·
$3M
$3M
$3M
·
$230.0K
·
·
Common Stock
$1.2K
$551
$364
$266
$4.0K
$3.2K
·
$324
$324
$324
Paid-in Capital
$56M
$47M
$47M
$41M
$33M
$26M
·
$119.5K
$119.5K
·
Retained Earnings
$-33M
$-29M
$-27M
$-22M
$-19M
$-13M
$-3M
$-4M
$-3M
$-3M
Stockholders' Equity
$23M
$18M
$20M
$19M
$14M
$13M
$3M
$-4M
$-3M
$-3M
Liabilities + Equity
$38M
$31M
$33M
$32M
$31M
$32M
$26M
$3M
$3M
$3M
Shares Outstanding
11,889,767
5,510,021
3,642,501
2,662,489
40,353,983
32,068,770
391,373
3,251,000
3,251,000
3,251,000
Arus Kas11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Stock-based Comp
$336.7K
$315.8K
$804.4K
$-7M
$1M
$0
$0
$0
$0
$10.0K
Amort. of Intangibles
·
·
$0
$7.9K
·
·
$16.7K
$0
·
·
Operating Cash Flow
$-3M
$-3M
$-3M
$-2M
$-4M
$-3M
$-205.7K
$-744.7K
$-742.8K
$-272.4K
CapEx
$63.0K
$129.0K
$187.0K
$94.0K
$104.0K
$70.0K
$105.0K
$105.0K
$133.0K
$105.0K
Investing Cash Flow
$145.0K
$-129.0K
$-187.0K
$-94.0K
$-104.0K
$2M
$-188.1K
$-1M
$-919.4K
$-105.0K
Stock Issued
·
·
·
·
$0
$-1M
·
·
·
·
Stock Repurchased
$0
$0
$0
$0
$0
$1M
$0
$-620.6K
$293.3K
$327.4K
Net Stock Activity
·
$0
·
·
·
$-1M
·
·
·
$-327.4K
Financing Cash Flow
$3M
$-207.7K
$5M
$5M
$2M
$3M
$358.8K
$2M
$1M
$-23.5K
Net Change in Cash
$-155.4K
$-3M
$2M
$3M
$-1M
$2M
$-34.9K
$-122.4K
$-8.8K
$-400.9K
Free Cash Flow
·
$-3M
·
·
·
$-3M
·
·
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Gross Margin
29.1%
21.1%
·
7.1%
6.1%
17.5%
·
·
·
·
Operating Margin
-50.2%
-72.5%
·
-118.2%
-96.9%
-260.9%
·
·
·
·
Net Margin
-100.0%
-65.1%
·
-81.5%
-136.1%
-264.8%
·
·
·
·
Pretax Margin
-107.5%
-78.4%
·
-84.5%
-136.1%
-264.8%
·
·
·
·
EBITDA Margin
-50.2%
-72.5%
·
-118.2%
-96.9%
-260.9%
·
·
·
·
ROA
-10.9%
-6.8%
·
-17.7%
-31.6%
-59.2%
·
-11.4%
-12.5%
7.0%
ROE
-20.4%
-13.8%
·
-40.7%
-99.4%
-203.3%
·
11.3%
23.8%
-16.7%
ROIC
-7.9%
-11.6%
·
-20.8%
·
·
·
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Current Ratio
0.3
0.3
·
0.4
0.3
0.3
·
·
·
·
Quick Ratio
0.3
0.3
·
0.4
0.3
0.3
·
·
·
·
Debt / Equity
0.1
0.1
·
0.1
0.2
0.2
·
-0.1
·
·
Efisiensi2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Asset Turnover
0.1
0.1
·
0.2
0.2
0.2
·
·
·
·
Receivables Turnover
1.0
0.9
·
2.5
1.9
2.0
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Book Value / Share
$1.92
$3.26
·
$7.17
$0.35
$0.40
·
$-1.15
$-1.04
$-0.86
Revenue / Share
$0.41
$0.72
·
$1.95
$0.11
$0.21
·
·
·
·
Cash Flow / Share
·
$-0.63
·
·
·
$-0.15
·
·
·
·
Cash / Share
$0.16
$0.37
·
$1.37
$0.03
$0.07
·
$0.01
·
·
EPS (TTM)
$-13.56
$-16.53
·
$-10.81
$-9.11
$-5.72
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue TTM
$14M
$15M
·
$16M
$16M
$17M
·
·
·
·
Net Income TTM
$-14M
$-15M
·
$-17M
$-14M
$-9M
·
$-1M
$-2M
$-2M
Market Cap
$252.1K
$116.8K
·
·
·
·
·
·
·
·
Enterprise Value
$-459.3K
$588.9K
·
·
·
·
·
·
·
·
P/E
-0.0
-0.0
·
·
·
·
·
·
·
·
P/S
0.0
0.0
·
·
·
·
·
·
·
·
P/B
0.0
0.0
·
·
·
·
·
·
·
·
P / Cash Flow
·
-0.0
·
·
·
·
·
·
·
·
EV / Revenue
-0.0
0.0
·
·
·
·
·
·
·
·
Earnings Yield
-63962.3%
-77971.7%
·
·
·
·
·
·
·
·
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
$15M
$18M
$19M
·
·
Margin Kotor %
10.7%
20.4%
·
·
·
Margin Operasi %
-154.7%
13.6%
·
·
·
Laba Bersih
$-24M
$1M
$-2M
$-700.9K
·
EPS Dilusian
$-13.39
$1.66
$-0.14
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.1
0.6
·
·
·
Rasio Lancar
0.5
0.6
·
·
·
Rasio Cepat
0.5
0.6
·
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-13M
·
·
·
·
Pemilik institusional (13F)
21 pengaju
· $375K 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.
Pemegang21
Nilai yang dipegang$375K
Posisi baru1
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (+1 vs Kuartal sebelumnya)
1 (-3 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
3 (+2 vs Kuartal sebelumnya)
+15K
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
1 orang dalam
· 1 pejabat · 1 direktur