DRIO DarioHealth Corp. - Common Stock
$8,01
Harga · Mei 20, 2026
Fundamental per Mei 13, 2026
Rentang 52M
$6–$18
18% of range
Peringkat Analis
BUY
10 analysts
Target Harga
$18
+131% upside
P/E (TTM)
1.1
ROE
-63.2%
Margin Laba Bersih
-186.6%
DRIO Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$8.01
Kapitalisasi Pasar
$79M
P/E (TTM)
1.1
EPS (TTM)
$10.12
Pendapatan (TTM)
$22M
Imbal Hasil Dividen
—
ROE
-63.2%
D/E Utang/Ekuitas
0.5
Rentang 52M
$6 – $18
DRIO Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$22M
2016-12-31
→
2025-12-31
EPS
$10.12
2020-12-31
→
2025-12-31
Arus Kas Bebas
$-26M
2016-12-31
→
2025-12-31
Margin
-186.6%
2016-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
DRIO
Median Rekan
P/E (TTM)
1.1
23.2
P/S (TTM)
3.5
2.1
P/B
1.2
1.2
EV / EBITDA
-2.4
—
Price / FCF (Harga / FCF)
-3.0
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
DRIO
Median Rekan
Gross Margin (Margin Kotor)
56.6%
58.9%
Operating Margin (Margin Operasi)
-163.9%
—
Net Profit Margin (Margin Laba Bersih)
-186.6%
-26.3%
ROA
-36.4%
-12.2%
ROE
-63.2%
-25.2%
ROIC
-37.2%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
DRIO
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.5
6.0
Current Ratio (Rasio Lancar)
3.8
2.5
Quick Ratio (Rasio Cepat)
2.3
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
DRIO
Median Rekan
Revenue YoY (Pendapatan YoY)
-17.3%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-6.8%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
24.2%
—
EPS YoY
-17.5%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
DRIO
Median Rekan
DRIO Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
10 analis
- Beli Kuat 3 30,0%
- Beli 5 50,0%
- Tahan 2 20,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
4 analis · 2026-05-17
Median
$18.00
← Di bawah semua target
$8.01
Rendah
$10.00
Tinggi
$28.00
Target median
$18.00
+124,7%
Target rata-rata
$18.50
+131,0%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
2.3%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-1.25 | $-1.51 | 0.26% |
| 31 Des. 2025 | $-3.43 | $-3.31 | -0.12% |
| 30 Sep. 2025 | $2.96 | $-5.00 | 8.0% |
| 30 Juni 2025 | $-3.60 | $-4.76 | 1.2% |
| 31 Maret 2025 | $-2.80 | $-2.38 | -0.42% |
| 31 Des. 2024 | $-1.80 | $-6.80 | 5.0% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| DRIO | $79M | 1.1 | -17.3% | -186.6% | -63.2% | 56.6% |
| HCAT | — | -0.9 | 1.5% | — | — | — |
| CCLD | — | — | — | — | — | — |
| OPRX | $230M | 45.4 | 18.8% | 4.7% | 4.2% | 67.2% |
| AIFF | $12M | — | 957.4% | -1741.0% | -201.5% | 56.5% |
| VEEV | $33.40B | 37.5 | 16.3% | 28.4% | 13.1% | 75.5% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $22M | $27M | $20M | $28M | $21M | $8M | $8M | $7M | $5M | $3M | $823.0K | $51.0K | |
| Cost of Revenue | $10M | $14M | $14M | $18M | $17M | $5M | $5M | $6M | $4M | $3M | $2M | $2M | |
| Gross Profit | $13M | $13M | $6M | $10M | $4M | $3M | $3M | $2M | $1M | $-830.0K | $-855.0K | $-3M | |
| R&D Expense | $14M | $24M | $20M | $20M | $17M | $4M | $4M | $4M | $3M | $2M | $3M | $4M | |
| SG&A Expense | $15M | $20M | $18M | $16M | $24M | $13M | $5M | $5M | $5M | $3M | $3M | $4M | |
| Operating Expenses | $49M | $71M | $62M | $66M | $80M | $32M | $20M | $19M | $16M | $10M | $7M | $9M | |
| Operating Income | $-37M | $-58M | $-56M | $-57M | $-76M | $-30M | $-18M | $-18M | $-14M | $-11M | $-8M | $-11M | |
| Interest Income | $943.0K | $1M | $2M | $506.0K | $44.0K | $61.0K | $16.0K | $0 | · | · | · | · | |
| Other Non-op | $-2M | $13M | $-3M | $-5M | $-235.0K | $458.0K | $-31.0K | $-116.0K | $-156.0K | $-46.0K | $-15.0K | $-4M | |
| Pretax Income | $-42M | $-45M | $-59M | $-62M | $-77M | $-29M | $-18M | $-18M | $-16M | $-11M | $-7M | $13M | |
| Income Tax | $105.0K | $-2M | $64.0K | $4.0K | $32.0K | · | · | · | · | · | · | · | |
| Net Income | $-42M | $-43M | $-59M | $-62M | $-77M | $-29M | $-18M | $-18M | $-16M | $-11M | $-7M | $-13M | |
| EPS (Basic) | $10.12 | $12.27 | $1.93 | $2.54 | $4.07 | $4.01 | · | · | · | · | · | · | |
| EPS (Diluted) | $10.12 | $12.27 | $1.93 | $2.54 | $4.07 | $4.01 | · | · | · | · | · | · | |
| Shares (Basic) | 3,982,956 | 2,451,971 | 28,371,979 | 23,635,038 | 16,591,718 | 5,963,305 | · | · | · | · | · | · | |
| Shares (Diluted) | 3,982,956 | 2,451,971 | 28,371,979 | 23,635,038 | 16,591,718 | 5,963,305 | · | · | · | · | · | · | |
| EBITDA | $-37M | $-58M | $-56M | $-57M | $-76M | $-30M | $-18M | $-18M | $-14M | $-11M | $-8M | $-11M |
Neraca 26
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22M | $28M | $37M | $49M | $36M | $29M | $20M | $11M | $4M | $1M | $3M | $1M | |
| Short-term Investments | $4M | · | · | · | · | · | · | · | $258.0K | $225.0K | $80.0K | $83.0K | |
| Receivables | · | · | · | · | · | · | · | · | · | $0 | $291.0K | $94.0K | |
| Inventory | $4M | $5M | $5M | $8M | $6M | $2M | $1M | $1M | $1M | $888.0K | $601.0K | $234.0K | |
| Prepaid Expense | $2M | $2M | $2M | $2M | $2M | $3M | $267.0K | $380.0K | $604.0K | $504.0K | $935.0K | $286.0K | |
| Other Current Assets | $527.0K | $289.0K | $250.0K | $239.0K | $76.0K | $80.0K | $40.0K | $66.0K | $153.0K | $64.0K | $22.0K | $33.0K | |
| Current Assets | $35M | $41M | $47M | $66M | $46M | $34M | $23M | $13M | $6M | $3M | $4M | $2M | |
| PP&E (Net) | $549.0K | $709.0K | $899.0K | $788.0K | $702.0K | $576.0K | $648.0K | $733.0K | $869.0K | $901.0K | $749.0K | $978.0K | |
| PP&E (Gross) | $2M | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Accum. Depreciation | $1M | $2M | $1M | $1M | $1M | $792.0K | $611.0K | $440.0K | $477.0K | $286.0K | $432.0K | $97.0K | |
| Goodwill | $57M | $57M | $42M | $42M | $42M | $0 | · | · | · | · | · | · | |
| Intangibles | $16M | $19M | $5M | $10M | $12M | · | · | · | · | · | · | · | |
| Total Assets | $110M | $119M | $96M | $119M | $101M | $35M | $25M | $14M | $7M | $4M | $5M | $3M | |
| Accrued Liabilities | $2M | $2M | $2M | $2M | $4M | $880.0K | $887.0K | $880.0K | $428.0K | $622.0K | $434.0K | $679.0K | |
| Current Liabilities | $9M | $17M | $12M | $19M | $14M | $7M | $5M | $5M | $3M | $3M | $2M | $2M | |
| Capital Leases | $571.0K | $765.0K | $885.0K | $827.0K | $21.0K | $222.0K | $455.0K | $0 | · | · | · | · | |
| Deferred Tax | · | $4M | $2M | $2M | $2M | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $46.0K | $25.0K | $36.0K | $0 | · | · | · | · | · | · | · | · | |
| Long-term Debt | · | $29M | $29M | $27M | · | · | · | · | · | · | · | · | |
| Total Debt | $31M | $29M | $29M | $18M | · | · | · | · | · | · | · | · | |
| Common Stock | $4.0K | $4.0K | $3.0K | $3.0K | $2.0K | · | $0 | $0 | $7.0K | $6.0K | $5.0K | $2.0K | |
| Paid-in Capital | $520M | $462M | $408M | $366M | $308M | $171M | $129M | $98M | $75M | $48M | $42M | $31M | |
| Retained Earnings | $-452M | $-390M | $-349M | $-286M | $-222M | $-143M | $-110M | $-89M | $-71M | $-55M | $-43M | $-36M | |
| Stockholders' Equity | $68M | $72M | $58M | $80M | $86M | $28M | $19M | $9M | $4M | $-7M | $-2M | $-5M | |
| Liabilities + Equity | $110M | $119M | $96M | $119M | $101M | $35M | $25M | $14M | $7M | $4M | $5M | $3M | |
| Shares Outstanding | 6,905,948 | 1,919,420 | 27,191,849 | 25,724,470 | 16,573,420 | 8,119,493 | 2,235,649 | 1,831,746 | 14,074,238 | 5,713,383 | 2,911,788 | 16,233,430 |
Arus Kas 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | · | $46.0K | · | · | · | · | · | · | · | · | $1M | $1M | |
| Deferred Tax | · | $-2M | · | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $3M | $6M | $5M | $4M | $4M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-26M | $-39M | $-30M | $-48M | $-50M | $-18M | $-16M | $-11M | $-11M | $-8M | $-6M | $-9M | |
| CapEx | $142.0K | $138.0K | $584.0K | $442.0K | $261.0K | $118.0K | $98.0K | $71.0K | $195.0K | $808.0K | $110.0K | $563.0K | |
| Investing Cash Flow | $-4M | $-9M | $-547.0K | $-573.0K | $-8M | $-2M | $-113.0K | $-72.0K | $-219.0K | $-947.0K | · | · | |
| Net Debt Issued | $-32M | · | $-28M | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | $38M | $65M | $28M | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | $134.0K | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $38M | $65M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $24M | $39M | $18M | $62M | $66M | $28M | $25M | $19M | $13M | $8M | · | · | |
| Net Change in Cash | · | · | · | · | · | · | · | $7M | $3M | $-2M | $1M | $-810.0K | |
| Taxes Paid | $288.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-26M | $-39M | $-31M | $-48M | $-51M | $-18M | $-16M | $-12M | $-11M | $-9M | $-6M | $-9M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 56.6% | 49.1% | 29.4% | 34.9% | 19.3% | 33.2% | 34.4% | 23.9% | 25.4% | -29.6% | -103.9% | -5317.6% | |
| Operating Margin | -163.9% | -213.5% | -276.1% | -205.4% | -372.9% | -394.7% | -234.2% | -239.2% | -278.9% | -396.0% | -935.4% | -22270.6% | |
| Net Margin | -186.6% | -158.1% | -292.0% | -224.9% | -374.2% | -388.7% | -234.6% | -240.8% | -304.5% | -388.4% | -867.8% | -25249.0% | |
| Pretax Margin | -186.1% | -164.9% | -291.7% | -224.9% | -374.1% | -388.7% | -234.6% | -240.8% | -304.5% | -388.4% | 867.8% | 25249.0% | |
| EBITDA Margin | -163.9% | -213.5% | -276.1% | -205.4% | -372.9% | -394.7% | -234.2% | -239.2% | -278.9% | -396.0% | -935.4% | -22270.6% | |
| ROA | -36.4% | -39.7% | -55.1% | -56.5% | -112.7% | -98.2% | -91.8% | -169.2% | -290.8% | -243.3% | -175.1% | -357.8% | |
| ROE | -63.2% | -65.5% | -94.2% | -73.6% | -80.8% | -93.2% | -155.6% | -184.1% | 1211.0% | 268.1% | 207.8% | 478.6% | |
| ROIC | -37.2% | -54.8% | -64.9% | -57.9% | -89.5% | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 2.4 | 3.8 | 3.4 | 3.2 | 4.9 | 4.4 | 2.6 | 2.0 | 1.0 | 2.5 | 1.3 | |
| Quick Ratio | 2.3 | 1.7 | 2.9 | 2.6 | 2.5 | 4.1 | 3.9 | 2.1 | 1.3 | 0.5 | 1.8 | 1.0 | |
| Debt / Equity | 0.5 | 0.4 | 0.5 | 0.2 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.5 | 0.3 | 0.4 | 0.2 | · | · | · | · | · | · | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | 1.0 | 0.6 | 0.2 | 0.0 | |
| Inventory Turnover | 2.1 | 2.8 | 2.2 | 2.5 | 2.9 | 2.7 | 3.6 | 4.4 | 3.7 | 4.5 | 4.0 | 19.4 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | 19.3 | 4.3 | 1.1 |
Tingkat Pertumbuhan 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -17.3% | 32.9% | -26.4% | 34.8% | 170.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -6.8% | 9.7% | 39.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 24.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -17.5% | 535.8% | -24.0% | -37.6% | 1.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 58.5% | 44.5% | -21.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 20.3% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $22M | $27M | $20M | $28M | $21M | $8M | $8M | $7M | $5M | $3M | $823.0K | $51.0K | |
| Net Income TTM | $-42M | $-43M | $-59M | $-62M | $-77M | $-29M | $-18M | $-18M | $-16M | $-11M | $-7M | $-13M | |
| Market Cap | $79M | $603M | $935M | · | $4.30B | $2.32B | $293M | $568M | $451M | $371M | · | · | |
| Enterprise Value | $88M | $605M | $927M | · | · | · | · | · | · | · | · | · | |
| P/E | 1.1 | 1.3 | 17.8 | 33.7 | 63.7 | 71.3 | · | · | · | · | · | · | |
| P/S | 3.5 | 22.3 | 46.0 | · | 209.6 | 306.3 | 38.8 | 76.8 | 87.2 | 132.5 | · | · | |
| P/B | 1.2 | 8.4 | 16.1 | · | 50.3 | 82.4 | 15.5 | 63.7 | 114.4 | -56.8 | · | · | |
| P / Tangible Book | · | · | 84.3 | · | 136.7 | 82.4 | · | · | · | · | · | · | |
| P / Cash Flow | -3.0 | -15.6 | -30.8 | · | -85.3 | -130.8 | -18.7 | -49.5 | -42.5 | -44.3 | · | · | |
| P / FCF | -3.0 | -15.6 | -30.2 | · | -84.8 | -130.0 | -18.5 | -49.2 | -41.7 | -40.4 | · | · | |
| EV / EBITDA | -2.4 | -10.5 | -16.5 | · | · | · | · | · | · | · | · | · | |
| EV / FCF | -3.4 | -15.6 | -29.9 | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 3.9 | 22.4 | 45.6 | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 88.9% | 78.0% | 5.6% | 3.0% | 1.6% | 1.4% | · | · | · | · | · | · |
Laporan Laba Rugi 17
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6M | $5M | $5M | $5M | $7M | $8M | $7M | $6M | $6M | $4M | $4M | $6M | $7M | $7M | $7M | $6M | |
| Cost of Revenue | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $5M | $5M | |
| Gross Profit | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | $2M | $132.0K | $610.0K | $2M | $3M | $3M | $2M | $1M | |
| R&D Expense | $2M | $3M | $3M | $4M | $4M | $5M | $5M | $7M | $7M | $4M | $6M | $5M | $5M | $5M | $5M | $4M | |
| SG&A Expense | $3M | $4M | $5M | $3M | $3M | $5M | $4M | $5M | $7M | $6M | $4M | $4M | $4M | $3M | $4M | $5M | |
| Operating Expenses | $11M | $11M | $12M | $12M | $13M | $16M | $16M | $19M | $20M | $14M | $16M | $16M | $16M | $12M | $16M | $18M | |
| Operating Income | $-7M | $-9M | $-9M | $-9M | $-9M | $-12M | $-12M | $-16M | $-18M | $-14M | $-16M | $-14M | $-12M | $-9M | $-15M | $-17M | |
| Interest Income | $160.0K | $242.0K | $175.0K | $237.0K | $289.0K | $161.0K | $226.0K | $339.0K | $390.0K | $470.0K | $534.0K | $529.0K | $335.0K | $278.0K | $207.0K | $17.0K | |
| Other Non-op | $266.0K | $1M | $175.0K | $-4M | $204.0K | $2M | $-313.0K | $3M | $9M | $-6.0K | $-186.0K | $-3M | $-417.0K | $-4M | $-1M | $-672.0K | |
| Pretax Income | $-8M | $-9M | $-10M | $-13M | $-9M | $-9M | $-12M | $-14M | $-9M | $-14M | $-16M | $-17M | $-13M | $-13M | $-16M | $-18M | |
| Income Tax | $57.0K | $83.0K | $0 | $0 | $22.0K | $155.0K | $-13.0K | $0 | $0 | · | · | · | · | $3.0K | $0 | $1.0K | |
| Net Income | $-8M | $-9M | $-10M | $-13M | $-9M | $-10M | $-12M | $-14M | $-7M | $-14M | $-16M | $-17M | $-13M | $-13M | $-16M | $-18M | |
| EPS (Basic) | $1.25 | $6.84 | $2.96 | $0.18 | $2.87 | $7.08 | $4.91 | $0.08 | $0.20 | $0.41 | $0.49 | $0.58 | $0.45 | $0.42 | $0.64 | $0.74 | |
| EPS (Diluted) | $1.25 | $6.84 | $2.96 | $0.18 | $2.87 | $7.08 | $4.91 | $0.08 | $0.20 | $0.41 | $0.49 | $0.58 | $0.45 | $0.42 | $0.64 | $0.74 | |
| Shares (Basic) | 6,582,297 | -96,156,416 | 3,138,106 | 49,630,949 | 2,368,516 | -73,842,272 | 2,020,872 | 39,830,793 | 34,442,578 | -56,199,983 | 28,815,604 | 28,186,345 | 27,570,013 | -41,388,257 | 22,973,197 | 22,426,019 | |
| Shares (Diluted) | 6,582,297 | -96,156,416 | 3,138,106 | 49,630,949 | 2,368,516 | -73,842,272 | 2,020,872 | 39,830,793 | 34,442,578 | -56,199,983 | 28,815,604 | 28,186,345 | 27,570,013 | -41,388,257 | 22,973,197 | 22,426,019 | |
| EBITDA | $-7M | · | $-9M | $-9M | $-9M | · | $-12M | $-16M | $-18M | · | $-16M | $-14M | $-12M | · | $-15M | $-17M |
Neraca 25
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $22M | $32M | $22M | $28M | $28M | $16M | $23M | $34M | $37M | $44M | $53M | $39M | $49M | $57M | $68M | |
| Short-term Investments | $5M | · | · | · | · | · | · | · | · | · | · | · | $4M | · | · | · | |
| Inventory | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $7M | $8M | $8M | $8M | |
| Prepaid Expense | $2M | $2M | $3M | $3M | $3M | $2M | $3M | $4M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Other Current Assets | · | $527.0K | · | · | · | $289.0K | · | · | · | $250.0K | · | · | · | $239.0K | · | · | |
| Current Assets | $29M | $35M | $42M | $32M | $39M | $41M | $30M | $39M | $53M | $47M | $56M | $66M | $55M | $66M | $72M | $82M | |
| PP&E (Net) | $511.0K | $549.0K | $578.0K | $610.0K | $646.0K | $709.0K | $1M | $1M | $1M | $899.0K | $999.0K | $817.0K | $765.0K | $788.0K | $858.0K | $773.0K | |
| PP&E (Gross) | · | $2M | · | · | · | $3M | · | · | · | $2M | · | · | · | $2M | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $2M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Goodwill | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $57M | $42M | $42M | $42M | $42M | $42M | $42M | $42M | |
| Intangibles | $15M | $16M | $16M | $17M | $18M | $19M | $20M | $22M | $24M | $5M | $7M | $8M | $9M | $10M | $11M | $12M | |
| Total Assets | $103M | $110M | $118M | $108M | $116M | $119M | $110M | $122M | $137M | $96M | $107M | $117M | $108M | $119M | $126M | $137M | |
| Accrued Liabilities | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | |
| Current Liabilities | $9M | $9M | $9M | $10M | $19M | $17M | $19M | $17M | $18M | $12M | $8M | $8M | $18M | $19M | $12M | $13M | |
| Capital Leases | $507.0K | $571.0K | $579.0K | $612.0K | $653.0K | $765.0K | $1M | $1M | $1M | $885.0K | $804.0K | $885.0K | $751.0K | $827.0K | $817.0K | $52.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $2M | · | · | · | $2M | · | · | |
| Other Non-current Liabilities | $83.0K | $46.0K | $74.0K | $81.0K | $91.0K | $25.0K | $49.0K | $51.0K | $52.0K | $36.0K | $36.0K | $36.0K | $36.0K | $0 | · | · | |
| Long-term Debt | · | · | · | · | $29M | $29M | $29M | $29M | $28M | $29M | · | · | · | $27M | · | · | |
| Total Debt | $31M | · | $31M | $30M | $29M | · | $29M | $29M | $28M | · | $29M | $29M | $17M | · | $24M | $23M | |
| Common Stock | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $2.0K | $2.0K | |
| Paid-in Capital | $523M | $520M | $517M | $487M | $478M | $462M | $437M | $432M | $437M | $408M | $402M | $395M | $371M | $366M | $362M | $356M | |
| Retained Earnings | $-460M | $-452M | $-442M | $-423M | $-404M | $-390M | $-378M | $-363M | $-359M | $-349M | $-334M | $-317M | $-299M | $-286M | $-273M | $-257M | |
| Stockholders' Equity | $62M | $68M | $75M | $64M | $74M | $72M | $59M | $68M | $78M | $58M | $68M | $78M | $72M | $80M | $89M | $100M | |
| Liabilities + Equity | $103M | $110M | $118M | $108M | $116M | $119M | $110M | $122M | $137M | $96M | $107M | $117M | $108M | $119M | $126M | $137M | |
| Shares Outstanding | 7,299,026 | 6,905,948 | 6,768,184 | 45,474,935 | 42,706,594 | 1,919,420 | 31,323,906 | 30,024,275 | 29,439,740 | 27,191,849 | 27,215,157 | 26,784,674 | 25,875,295 | 25,724,470 | 23,291,008 | 22,860,044 |
Arus Kas 9
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amort. of Intangibles | $463.0K | $474.0K | $473.0K | $722.0K | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Operating Cash Flow | $-6M | $-6M | $-7M | $-6M | $-7M | $-7M | $-7M | $-11M | $-13M | $-7M | $-9M | $-10M | $-5M | $-8M | $-11M | $-11M | |
| CapEx | $31.0K | $26.0K | $41.0K | $44.0K | $31.0K | $21.0K | $32.0K | $29.0K | $56.0K | $83.0K | $281.0K | $146.0K | $74.0K | $43.0K | $174.0K | $159.0K | |
| Investing Cash Flow | $-826.0K | $-4M | $-41.0K | $-44.0K | $-31.0K | $-21.0K | $-32.0K | $-29.0K | $-9M | $-83.0K | $-281.0K | $4M | $-4M | $-59.0K | $-174.0K | $-159.0K | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | $-1M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | · | |
| Financing Cash Flow | · | $-19.0K | $17M | $124.0K | $7M | $18M | $0 | $0 | $20M | $0 | $204.0K | $19M | $-1M | $265.0K | $0 | $24M | |
| Free Cash Flow | $-6M | · | · | · | $-7M | · | · | · | $-13M | · | · | · | $-5M | · | · | · |
Profitabilitas 8
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 57.3% | · | 60.2% | 55.2% | 57.5% | · | 52.2% | 44.1% | 42.2% | · | 17.3% | 33.7% | 44.8% | · | 27.3% | 18.4% | |
| Operating Margin | -130.9% | · | -189.4% | -171.3% | -139.3% | · | -162.1% | -258.8% | -310.1% | · | -441.9% | -227.9% | -175.6% | · | -220.6% | -280.7% | |
| Net Margin | -147.7% | · | -209.0% | -241.9% | -136.7% | · | -166.1% | -217.6% | -124.6% | · | -447.2% | -269.6% | -181.5% | · | -236.7% | -291.6% | |
| Pretax Margin | -146.7% | · | -209.0% | -241.9% | -136.3% | · | -166.3% | -217.6% | -159.2% | · | -447.2% | -269.6% | · | · | -236.7% | -291.6% | |
| EBITDA Margin | -130.9% | · | -189.4% | -171.3% | -139.3% | · | -162.1% | -258.8% | -310.1% | · | -441.9% | -227.9% | -175.6% | · | -220.6% | -280.7% | |
| ROA | -7.5% | · | -9.2% | -11.3% | -7.3% | · | -11.4% | -11.4% | -5.9% | · | -13.5% | -13.0% | -10.9% | · | -12.8% | -13.4% | |
| ROE | -12.1% | · | -15.7% | -19.7% | -12.2% | · | -19.5% | -18.6% | -9.6% | · | -20.0% | -18.6% | -13.8% | · | -16.2% | -16.6% | |
| ROIC | -7.9% | · | -9.0% | · | -9.2% | · | -13.8% | · | -13.1% | · | · | · | · | · | · | -14.1% |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | · | 4.5 | 3.3 | 2.0 | · | 1.6 | 2.3 | 2.9 | · | 6.9 | 8.1 | 3.1 | · | 6.2 | 6.3 | |
| Quick Ratio | 2.1 | · | 3.4 | 2.3 | 1.5 | · | 0.8 | 1.3 | 1.9 | · | 5.4 | 6.5 | 2.4 | · | 5.0 | 5.2 | |
| Debt / Equity | 0.5 | · | 0.4 | 0.5 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.2 | · | 0.3 | 0.2 | |
| LT Debt / Equity | 0.5 | · | 0.4 | 0.5 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.2 | · | 0.3 | 0.2 |
Efisiensi 2
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.0 | |
| Inventory Turnover | 0.5 | · | 0.4 | 0.5 | 0.6 | · | 0.7 | 0.6 | 0.6 | · | 0.4 | 0.6 | 0.5 | · | 0.8 | 0.6 |
Valuasi (TTM) 14
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $23M | · | $25M | $26M | $26M | · | $23M | $22M | $22M | · | $23M | $26M | $28M | · | $26M | $25M | |
| Net Income TTM | $-41M | · | $-45M | $-48M | $-42M | · | $-49M | $-53M | $-52M | · | $-61M | $-63M | $-62M | · | $-72M | $-74M | |
| Market Cap | $59M | · | $117M | $609M | $523M | · | $702M | $715M | $901M | · | $1.79B | $2.15B | $2.13B | · | $2.16B | $2.81B | |
| Enterprise Value | $69M | · | $116M | $618M | $524M | · | $715M | $720M | $895M | · | $1.77B | $2.12B | $2.11B | · | $2.12B | $2.76B | |
| P/E | 1.1 | · | 2.1 | 2.5 | 2.3 | · | 3.9 | 17.6 | 17.8 | · | 30.4 | 33.3 | 32.1 | · | 28.1 | 33.6 | |
| P/S | 2.6 | · | 4.8 | 23.6 | 20.0 | · | 30.6 | 33.0 | 40.0 | · | 76.5 | 82.6 | 76.4 | · | 81.5 | 111.7 | |
| P/B | 0.9 | · | 1.6 | 9.5 | 7.1 | · | 12.0 | 10.5 | 11.5 | · | 26.2 | 27.4 | 29.6 | · | 24.2 | 28.2 | |
| P / Tangible Book | · | · | 106.6 | · | · | · | · | · | · | · | 89.9 | 73.9 | 98.8 | · | 59.5 | 61.3 | |
| P / Cash Flow | -9.7 | · | · | · | -78.3 | · | · | · | -68.7 | · | · | · | -448.2 | · | · | · | |
| P / FCF | -9.7 | · | · | · | -78.0 | · | · | · | -68.4 | · | · | · | -441.3 | · | · | · | |
| EV / EBITDA | -9.5 | · | -12.2 | -67.2 | -55.7 | · | -59.4 | -44.5 | -50.1 | · | -113.9 | -151.5 | -169.7 | · | -145.7 | -159.2 | |
| EV / FCF | -11.5 | · | · | · | -78.2 | · | · | · | -68.0 | · | · | · | -435.9 | · | · | · | |
| EV / Revenue | 3.1 | · | 4.7 | 24.0 | 20.0 | · | 31.1 | 33.2 | 39.8 | · | 75.9 | 81.7 | 75.4 | · | 80.2 | 109.9 | |
| Earnings Yield | 90.5% | · | 47.2% | 39.6% | 43.5% | · | 25.4% | 5.7% | 5.6% | · | 3.3% | 3.0% | 3.1% | · | 3.6% | 3.0% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $22M | $27M | $20M | $28M | $21M |
| Margin Kotor % | 56.6% | 49.1% | 29.4% | 34.9% | 19.3% |
| Margin Operasi % | -163.9% | -213.5% | -276.1% | -205.4% | -372.9% |
| Laba Bersih | $-42M | $-43M | $-59M | $-62M | $-77M |
| EPS Dilusian | $10.12 | $12.27 | $1.93 | $2.54 | $4.07 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.5 | 0.4 | 0.5 | 0.2 | — |
| Rasio Lancar | 3.8 | 2.4 | 3.8 | 3.4 | 3.2 |
| Rasio Cepat | 2.3 | 1.7 | 2.9 | 2.6 | 2.5 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-26M | $-39M | $-31M | $-48M | $-51M |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.