Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$202.5K
·
·
·
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-rata-24.9%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 19, 2026
$-0.03
$-0.03
-17.6%
31 Maret 2026
Mei 15, 2026
$-0.09
$-0.08
-10.3%
31 Des. 2025
$-0.06
$-0.09
34.6%
30 Sep. 2025
$-0.21
$-0.14
-47.1%
30 Juni 2025
$-0.18
$-0.18
2.0%
31 Maret 2025
$-0.18
$-0.14
-26.1%
31 Des. 2024
$-3.47
$-1.65
-110.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$39M
$3M
$2M
$3M
$7M
$2M
$2M
$1M
$1M
Cost of Revenue
$9M
$2M
$6M
$3M
$5M
$2M
$2M
$2M
$1M
Gross Profit
$30M
$376.0K
$-3M
$395.0K
$2M
$427.0K
$-71.0K
$-238.0K
$-158.8K
R&D Expense
$16M
$8M
$7M
$7M
$5M
$5M
$5M
$5M
$4M
SG&A Expense
$35M
$10M
$5M
$5M
$4M
$4M
$3M
$4M
$1M
Operating Expenses
$63M
$22M
$18M
$18M
$13M
$12M
$11M
$11M
$7M
Operating Income
$-32M
$-21M
$-21M
$-18M
$-12M
$-11M
$-11M
$-12M
$-7M
Interest Expense
$20M
$1M
$932.0K
$898.0K
$9.0K
$1M
·
$34M
$15M
Interest Income
$5.0K
$7.0K
·
·
·
·
·
·
·
Other Non-op
$-239.0K
$121.0K
$-1.0K
$-12.0K
$-11.0K
$-34.0K
$-902.0K
$69.0K
$-258
Pretax Income
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
$-26M
Income Tax
$5.0K
$0
$4.0K
$2.0K
$2.0K
$3.0K
$8.0K
$8.0K
$5.6K
Net Income
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
$-26M
EPS (Basic)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
EPS (Diluted)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
Shares (Basic)
152,579,525
4,197,284
52,656
194,852
124,016
5,235,263
·
·
·
Shares (Diluted)
152,579,525
4,197,284
52,656
194,852
124,016
5,235,263
·
·
·
EBITDA
$-22M
$-21M
$-21M
$-18M
$-11M
$-11M
$-11M
$-12M
·
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$2M
$3M
$411.0K
$3M
$13M
$7M
$298.0K
$3M
$249.0K
Receivables
$888.0K
$349.0K
$294.0K
$273.0K
$214.0K
$85.0K
$108.0K
$112.0K
$54.8K
Inventory
$636.0K
$2M
$3M
$7M
$5M
$3M
$3M
$1M
$692.9K
Prepaid Expense
$2M
$1M
$641.0K
$890.0K
$1M
$908.0K
$944.0K
$428.0K
$203.4K
Current Assets
$143M
$6M
$4M
$11M
$19M
$11M
$4M
$5M
$1M
PP&E (Net)
$606.0K
$58.0K
$93.0K
$174.0K
$162.0K
$142.0K
$84.0K
$110.0K
$64.7K
PP&E (Gross)
$2M
$787.0K
$752.0K
$829.0K
$1M
$1M
$897.0K
$868.0K
$908.9K
Accum. Depreciation
$2M
$729.0K
$659.0K
$655.0K
$958.0K
$879.0K
$813.0K
$758.0K
$844.3K
Goodwill
$19M
·
·
·
·
·
·
·
·
Intangibles
$95M
$93M
·
·
·
·
$28.0K
$61.0K
$94.4K
Other Non-current Assets
$5M
$553.0K
$647.0K
$148.0K
$41.0K
$41.0K
$94.0K
$94.0K
$97.5K
Total Assets
$275M
$101M
$5M
$11M
$19M
$11M
$4M
$5M
$1M
Accounts Payable
$11M
$3M
$2M
$2M
$2M
$672.0K
$2M
$532.0K
$1M
Accrued Liabilities
$11M
$1M
$1M
$2M
$1M
$1M
$1M
$846.0K
$715.2K
Short-term Debt
·
·
·
·
·
·
·
·
$0
Current Liabilities
$27M
$4M
$4M
$4M
$3M
$2M
$3M
$1M
$9M
Capital Leases
$4M
$553.0K
$636.0K
$39.0K
·
$39.0K
$0
·
·
Other Non-current Liabilities
$4M
$553.0K
$636.0K
$39.0K
$41.0K
$39.0K
·
·
·
Total Liabilities
$37M
$15M
$10M
$13M
$3M
$3M
$3M
$2M
$31M
Long-term Debt
·
·
·
·
·
$668.0K
$0
·
·
Total Debt
·
·
·
·
·
$179.0K
·
·
·
Common Stock
$59.0K
$5.0K
$1.0K
$7.0K
$2.0K
$1.0K
$0
$2.0K
$32
Paid-in Capital
$615M
$384M
$242M
$226M
$229M
$208M
$188M
$180M
$14M
Retained Earnings
$-377M
$-298M
$-247M
$-228M
$-212M
$-200M
$-188M
$-176M
$-108M
AOCI
·
·
·
·
·
·
$-48.0K
$-45.0K
$-41.9K
Stockholders' Equity
$238M
$86M
$-5M
$-2M
$16M
$7M
$594.0K
$4M
$-94M
Liabilities + Equity
$275M
$101M
$5M
$11M
$19M
$11M
$4M
$5M
$1M
Shares Outstanding
573,438,153
52,034,060
222,300
712,564
158,310
8,402,250
1,245,238
15,366,327
324,821
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$10M
$70.0K
$98.0K
$122.0K
$79.0K
$66.0K
$58.0K
$42.0K
$59.6K
Stock-based Comp
$6M
$3M
$2M
$2M
$1M
$958.0K
$105.0K
$3M
$0
Deferred Tax
·
$0
$0
$0
$0
$0
$0
$0
$0
Amort. of Intangibles
·
·
·
·
·
$28.0K
$33.0K
$33.0K
$5.6K
Other Non-cash
$39M
$31M
$2M
$-4M
$-1M
$2M
$843.0K
$55M
·
Operating Cash Flow
$-24M
$-18M
$-15M
$-18M
$-12M
$-10M
$-11M
$-10M
$-10M
CapEx
$380.0K
$35.0K
$50.0K
$43.0K
$99.0K
$52.0K
$35.0K
$86.8K
$66.0K
Investing Cash Flow
$-8M
$-2M
$-50.0K
$-43.0K
$-99.0K
$-52.0K
$-34.0K
$-87.0K
$-166.0K
Stock Issued
$5M
·
·
·
$8M
$0
$6M
$10M
$0
Stock Repurchased
·
·
·
·
·
·
·
$0
$25.0K
Net Stock Activity
$5M
·
·
·
$8M
·
$6M
$10M
·
Financing Cash Flow
$30M
$22M
$12M
$7M
$17M
$17M
$8M
$13M
$11M
Net Change in Cash
$-1M
$3M
$-2M
$-10M
$6M
$7M
$-3M
$3M
$156.9K
Free Cash Flow
$-24M
$-18M
$-15M
$-18M
$-12M
$-10M
·
$-10M
·
Levered FCF
$-44M
$-19M
$-16M
$-18M
$-12M
$-11M
·
$-44M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Gross Margin
77.8%
14.1%
-166.0%
11.7%
28.5%
17.8%
-4.3%
-17.3%
·
Operating Margin
-83.1%
-790.5%
-1030.1%
-536.2%
-176.0%
-469.5%
-669.9%
-842.1%
·
Net Margin
-202.1%
-1922.5%
-898.8%
-480.0%
-180.7%
-528.5%
-722.6%
-4902.2%
·
Pretax Margin
-202.1%
-1922.5%
-898.6%
-479.9%
-180.7%
-528.4%
-722.1%
-4901.7%
·
EBITDA Margin
-56.6%
-787.9%
-1025.4%
-532.6%
-174.8%
-466.8%
-666.5%
-839.1%
·
ROA
-42.1%
-97.5%
-230.1%
-104.7%
-77.0%
-163.7%
-250.1%
-1963.0%
·
ROE
-50.6%
-114.2%
876.5%
-962.5%
-66.8%
-153.1%
-1604.0%
-1311.5%
·
ROIC
-13.7%
-24.7%
416.2%
904.1%
-70.3%
-150.6%
-1880.2%
-303.1%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
5.3
1.6
1.1
3.0
6.5
4.9
1.5
3.7
·
Quick Ratio
0.1
0.9
0.2
0.9
4.5
3.3
0.2
2.4
·
Debt / Equity
·
·
·
·
·
0.0
·
·
·
Interest Coverage
-1.6
-16.6
-23.0
-20.1
-1279.0
-8.1
·
-0.3
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.2
0.1
0.3
0.2
0.4
0.3
0.3
0.4
·
Inventory Turnover
7.7
1.1
1.1
0.5
1.2
0.7
0.9
1.6
·
Receivables Turnover
63.2
8.3
7.3
13.8
43.8
24.9
15.1
16.4
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$0.41
$1.65
$-0.15
$-2.80
$1.04
$0.87
$0.02
$0.25
·
Revenue / Share
$0.26
$0.64
$0.26
$17.27
$0.53
·
·
·
·
Cash Flow / Share
$-0.15
$-4.18
$-1.88
$-89.88
$-0.93
·
·
·
·
Cash / Share
$0.00
$0.06
$0.01
$4.07
$0.83
$0.88
$0.01
$0.21
·
EPS (TTM)
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
$-2.47
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
1361.8%
28.4%
-38.1%
-48.6%
172.1%
·
·
·
·
Revenue CAGR 3Y
126.5%
-25.8%
-4.7%
·
·
·
·
·
·
Revenue CAGR 5Y
74.7%
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$39M
$3M
$2M
$3M
$7M
$2M
$2M
$1M
·
Net Income TTM
$-79M
$-51M
$-19M
$-16M
$-12M
$-13M
$-12M
$-67M
·
Market Cap
$373M
$107M
$600M
$1.18B
$329.83B
$446.16B
$4.55T
$15.77T
·
Enterprise Value
·
·
·
·
·
$446.15B
·
·
·
P/E
-1.2
-0.1
-0.0
-19.9
-198.2
-21498.0
·
·
·
P/S
9.5
39.9
288.2
349.4
50424.6
185590.5
2732169.2
11474418.9
·
P/B
1.6
1.2
-116.4
-589.0
20139.7
60984.1
7662952.8
4129564.5
·
P / Tangible Book
3.0
·
·
·
20139.7
60984.1
·
·
·
P / Cash Flow
-15.8
-6.1
-40.5
-67.1
-28660.7
-45254.0
-412599.2
-1584165.4
·
P / FCF
-15.5
-6.1
-40.4
-67.0
-28416.2
-45016.6
·
-1570469.3
·
EV / EBITDA
·
·
·
·
·
-39760.5
·
·
·
EV / FCF
·
·
·
·
·
-45015.9
·
·
·
EV / Revenue
·
·
·
·
·
185587.5
·
·
·
Earnings Yield
-80.0%
-787.3%
-2646.2%
-5.0%
-0.50%
0.00%
·
·
·
Laporan Laba Rugi18
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
$7M
$3M
$34M
$3M
$2M
$629.0K
$902.0K
$1M
$345.0K
$255.0K
$420.0K
$769.0K
$425.0K
$469.0K
$916.0K
$937.0K
Cost of Revenue
$4M
$3M
$4M
$3M
$2M
$560.0K
$680.0K
$946.0K
$334.0K
$338.0K
$754.0K
$2M
$626.0K
$2M
$901.0K
$807.0K
Gross Profit
$3M
$111.0K
$30M
$95.0K
$35.0K
$69.0K
$222.0K
$226.0K
$11.0K
$-83.0K
$-334.0K
$-2M
$-201.0K
$-1M
$15.0K
$130.0K
R&D Expense
$7M
$6M
$5M
$5M
$4M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
SG&A Expense
$15M
$19M
$15M
$8M
$7M
$6M
$3M
$2M
$3M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
Operating Expenses
$29M
$31M
$26M
$15M
$12M
$10M
$7M
$5M
$5M
$4M
$4M
$5M
$4M
$5M
$5M
$5M
Operating Income
$-26M
$-31M
$4M
$-15M
$-12M
$-9M
$-6M
$-5M
$-5M
$-4M
$-5M
$-6M
$-5M
$-6M
$-5M
$-5M
Interest Expense
$1M
$1M
$2M
$864.0K
$17M
$120.0K
$12.0K
$-9.0K
$4.0K
$1M
$120.0K
$52.0K
$37.0K
$723.0K
$724.0K
$173.0K
Interest Income
·
·
$0
$0
$0
$5.0K
·
·
·
·
·
·
·
·
·
·
Other Non-op
$31.0K
$-17M
$-546.0K
$339.0K
$-3.0K
$-29.0K
$-15.0K
$136.0K
$-1.0K
$1.0K
$6.0K
$-4.0K
$-3.0K
·
$-5.0K
$-2.0K
Pretax Income
$-88M
$-53M
$661.0K
$-33M
$-37M
$-10M
$-6M
$-5M
$-43M
$3M
$-6M
$-6M
$-5M
$-921.0K
$-3M
$-5M
Income Tax
$0
$0
$0
$0
$5.0K
$0
·
$0
$0
$0
$2.0K
$0
$2.0K
$0
$0
$0
Net Income
$-88M
$-53M
$661.0K
$-33M
$-37M
$-10M
$-6M
$-5M
$-43M
$3M
$-6M
$-6M
$-5M
$-921.0K
$-3M
$-5M
EPS (Basic)
$-0.12
$-0.09
$0.53
$-0.33
$-0.54
$-0.18
$2.49
$-1.39
$-11.89
$-5.35
$-71.31
$-144.98
$-180.18
$-79.84
$1.63
$-30.85
EPS (Diluted)
$-0.12
$-0.09
$0.53
$-0.33
$-0.54
$-0.18
$2.49
$-1.39
$-11.89
$-5.35
$-71.31
$-144.98
$-180.18
$-79.84
$1.63
$-30.85
Shares (Basic)
727,623,511
574,220,923
·
101,110,635
68,174,418
53,681,828
·
5,278,064
3,587,122
585,500
·
42,150
29,560
11,536
·
150,705
Shares (Diluted)
727,623,511
574,220,923
·
101,110,635
68,174,418
53,681,828
·
5,278,064
3,587,122
585,500
·
42,150
29,560
11,536
·
150,705
EBITDA
$-26M
$-28M
·
$-15M
$-12M
$-7M
·
$-5M
$-5M
$-4M
·
$-6M
$-5M
$-6M
·
$-5M
Neraca26
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
$1M
$2M
$2M
$2M
$662.0K
$171.0K
$3M
$4M
$6M
$3M
$411.0K
$212.0K
$2M
$5M
$3M
$3M
Receivables
$4M
$1M
$888.0K
$509.0K
$468.0K
$280.0K
$349.0K
$177.0K
$117.0K
$290.0K
$294.0K
$433.0K
$101.0K
$226.0K
$273.0K
$237.0K
Inventory
$942.0K
$717.0K
$636.0K
$994.0K
$1M
$1M
$2M
$2M
$2M
$3M
$3M
$3M
$5M
$6M
$7M
$7M
Prepaid Expense
$40M
$5M
·
$4M
$945.0K
$900.0K
·
$1M
$1M
$606.0K
$641.0K
$942.0K
$568.0K
$1M
$890.0K
$1M
Current Assets
$135M
$106M
$143M
$17M
$4M
$3M
$6M
$7M
$10M
$6M
$4M
$5M
$8M
$12M
$11M
$11M
PP&E (Net)
$2M
$1M
$606.0K
$303.0K
$347.0K
$98.0K
$58.0K
$62.0K
$65.0K
$79.0K
$93.0K
$109.0K
$92.0K
$155.0K
$174.0K
$198.0K
PP&E (Gross)
$4M
$3M
$2M
$1M
$1M
$839.0K
$787.0K
$780.0K
$772.0K
$758.0K
$752.0K
$752.0K
$718.0K
$843.0K
$829.0K
$1M
Accum. Depreciation
$2M
$2M
$2M
$838.0K
$794.0K
$741.0K
$729.0K
$718.0K
$707.0K
$679.0K
$659.0K
$643.0K
$626.0K
$688.0K
$655.0K
$947.0K
Goodwill
$27M
$27M
$19M
$19M
$19M
·
·
·
·
·
·
·
·
·
·
·
Intangibles
$100M
$103M
$95M
$98M
$96.8K
$90M
$93M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$5M
$5M
$5M
$846.0K
$632.0K
$499.0K
$553.0K
$575.0K
$594.0K
$613.0K
$647.0K
$668.0K
$688.0K
$126.0K
$148.0K
$174.0K
Total Assets
$277M
$250M
$275M
$139M
$121M
$96M
$101M
$8M
$11M
$7M
$5M
$6M
$9M
$13M
$11M
$12M
Accounts Payable
$10M
$7M
$11M
$5M
$4M
$3M
$3M
$2M
$2M
$3M
$2M
$2M
$937.0K
$2M
$2M
$3M
Accrued Liabilities
$12M
$12M
$11M
$5M
$4M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$972.0K
$1M
$2M
$1M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$629.0K
·
·
·
·
Current Liabilities
$27M
$23M
$27M
$24M
$8M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$2M
$3M
$4M
$4M
Capital Leases
·
$4M
$4M
$648.0K
$492.0K
$523.0K
$553.0K
$580.0K
$607.0K
$633.0K
$636.0K
·
·
·
$39.0K
·
Other Non-current Liabilities
$3M
$4M
$4M
$648.0K
$633.0K
$523.0K
$553.0K
$580.0K
$607.0K
$633.0K
$636.0K
$635.0K
$657.0K
·
$39.0K
$74.0K
Total Liabilities
$31M
$30M
$37M
$39M
$47M
$14M
$15M
$4M
$4M
$10M
$10M
$5M
$3M
$5M
$13M
$6M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$629.0K
·
·
·
·
Common Stock
$87.0K
$63.0K
$59.0K
$22.0K
$7.0K
$6.0K
$5.0K
$1.0K
$1.0K
$1.0K
$1.0K
$7.0K
$7.0K
$7.0K
$7.0K
$2.0K
Paid-in Capital
$764M
$651M
$615M
$478M
$419M
$390M
$384M
$296M
$293M
$242M
$242M
$242M
$240M
$237M
$226M
$230M
Retained Earnings
$-519M
$-431M
$-377M
$-378M
$-345M
$-308M
$-298M
$-292M
$-287M
$-244M
$-247M
$-241M
$-235M
$-229M
$-228M
$-225M
Stockholders' Equity
$246M
$220M
$238M
$100M
$74M
$82M
$86M
$4M
$6M
$-3M
$-5M
$885.0K
$6M
$8M
$-2M
$5M
Liabilities + Equity
$277M
$250M
$275M
$139M
$121M
$96M
$101M
$8M
$11M
$7M
$5M
$6M
$9M
$13M
$11M
$12M
Shares Outstanding
854,456,625
617,813,176
573,438,153
217,201,387
86,661,219
66,024,190
52,034,060
7,767,828
4,921,434
1,757,195
222,300
6,579,957
5,300,916
3,058,887
712,564
17,119,353
Arus Kas13
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
$3M
$3M
$8M
$43.0K
$26.0K
$2M
$11.0K
$11.0K
$28.0K
$20.0K
$15.0K
$18.0K
$32.0K
$33.0K
$31.0K
$31.0K
Stock-based Comp
$6M
$5M
$2M
$3M
$1M
$648.0K
$2M
$546.0K
$397.0K
$380.0K
$560.0K
$518.0K
$481.0K
$499.0K
$515.0K
$526.0K
Amort. of Intangibles
$3M
$3M
·
$3M
$2M
$2M
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$36M
·
·
·
$570.0K
·
·
·
$-7M
·
·
·
$-4M
·
·
Operating Cash Flow
$-71M
$-9M
$-610.0K
$-10M
$-7M
$-6M
$-4M
$-4M
$-6M
$-4M
$-3M
$-3M
$-5M
$-5M
$-5M
$-5M
CapEx
$318.0K
$264.0K
$328.0K
$0
$0
$52.0K
$7.0K
$8.0K
$14.0K
$6.0K
$0
$34.0K
$2.0K
$14.0K
$7.0K
$9.0K
Investing Cash Flow
$-3M
$-14M
$-1M
$0
$-6M
$-1M
$-1M
$-181.0K
$-164.0K
$-6.0K
$0
$-34.0K
$-2.0K
$-14.0K
$-7.0K
$-9.0K
Stock Issued
·
$30M
$0
$41.0K
$-223.0K
$5M
·
·
·
·
·
·
·
·
·
$0
Net Stock Activity
·
$30M
·
·
·
$5M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$74M
$23M
$2M
$11M
$13M
$4M
$5M
$2M
$9M
$6M
$3M
$1M
$1M
$7M
$5M
$2M
Net Change in Cash
$-805.0K
$201.0K
$321.0K
$1M
$491.0K
$-3M
$-591.0K
$-2M
$3M
$2M
$199.0K
$-2M
$-3M
$2M
$253.0K
$-2M
Free Cash Flow
·
$-9M
·
·
·
$-6M
·
·
·
$-4M
·
·
·
$-5M
·
·
Levered FCF
·
$-10M
·
·
·
$-6M
·
·
·
$-5M
·
·
·
$-5M
·
·
Profitabilitas8
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
Gross Margin
42.9%
3.2%
·
3.3%
2.0%
11.0%
·
19.3%
3.2%
-32.6%
·
-217.0%
-47.3%
-267.2%
·
13.9%
Operating Margin
-393.9%
-906.0%
·
-508.1%
-718.1%
-1499.4%
·
-447.3%
-1566.7%
-1630.6%
·
-824.3%
-1104.2%
-1237.1%
·
-506.7%
Net Margin
-1310.5%
-1555.4%
·
-1135.5%
-2139.2%
-1520.3%
·
-434.5%
-12366.7%
1061.6%
·
-794.7%
-1253.2%
-196.4%
·
-496.2%
Pretax Margin
-1310.5%
-1555.4%
·
-1135.5%
-2139.0%
-1520.3%
·
-434.5%
-12366.7%
1061.6%
·
-794.7%
-1252.7%
-196.4%
·
-496.2%
EBITDA Margin
-393.9%
-813.5%
·
-506.6%
-716.6%
-1130.4%
·
-446.4%
-1558.5%
-1622.8%
·
-822.0%
-1096.7%
-1230.1%
·
-503.4%
ROA
-44.3%
-30.7%
·
-45.0%
-56.5%
-18.6%
·
-75.2%
-436.2%
27.8%
·
-71.5%
-50.4%
-6.2%
·
-27.8%
ROE
-55.0%
-35.2%
·
-63.5%
-92.2%
-24.2%
·
-196.6%
-694.2%
106.3%
·
-196.0%
-69.9%
-8.9%
·
-38.2%
ROIC
-10.8%
-14.1%
·
·
-16.8%
-11.6%
·
-122.1%
-84.1%
155.8%
·
-418.7%
-80.1%
-74.7%
·
-88.7%
Likuiditas & Solvabilitas4
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
4.9
4.6
·
0.7
0.5
0.6
·
2.3
2.8
1.4
·
1.3
4.3
3.8
·
2.9
Quick Ratio
0.2
0.1
·
0.1
0.1
0.1
·
1.3
1.7
0.7
·
0.2
1.1
1.7
·
0.7
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.7
·
·
·
·
Interest Coverage
-26.5
-27.6
·
-17.1
-0.7
-78.6
·
·
-1351.2
-3.3
·
-121.9
-126.8
-8.0
·
-27.4
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
0.0
·
0.0
0.0
0.0
·
0.2
0.0
0.0
·
0.1
0.0
0.0
·
0.1
Inventory Turnover
3.3
3.2
·
2.0
0.9
0.3
·
0.4
0.1
0.1
·
0.5
0.1
0.3
·
0.1
Receivables Turnover
3.3
5.1
·
8.5
5.9
2.2
·
3.8
3.2
1.0
·
2.3
2.4
2.0
·
4.2
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
$0.29
$0.36
·
$0.46
$0.85
$1.24
·
$0.55
$1.31
$-1.52
·
$0.13
$1.11
$2.54
·
$0.31
Revenue / Share
$0.01
$0.01
·
$0.03
$0.03
$0.01
·
$0.22
$0.10
$0.44
·
$0.12
$0.10
$0.27
·
$0.06
Cash Flow / Share
·
$-0.02
·
·
·
$-0.11
·
·
·
$-6.05
·
·
·
$-2.67
·
·
Cash / Share
$0.00
$0.00
·
$0.01
$0.01
$0.00
·
$0.50
$1.24
$1.57
·
$0.03
$0.38
$1.72
·
$0.15
EPS (TTM)
$-0.01
$-0.43
·
$1.44
$0.38
$-10.97
·
$-89.94
$-233.53
$-401.82
·
$-403.37
$-289.24
$-136.40
·
$-188.82
Valuasi (TTM)11
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
$47M
$42M
·
$6M
$4M
$3M
·
$2M
$2M
$2M
·
$3M
$3M
$3M
·
$4M
Net Income TTM
$-173M
$-123M
·
$-86M
$-58M
$-64M
·
$-51M
$-52M
$-15M
·
$-16M
$-14M
$-13M
·
$-16M
Market Cap
$299M
$383M
·
$237M
$58M
$56M
·
$14M
$13M
$5M
·
$582M
$1.01B
$725M
·
$143.80B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$583M
·
·
·
·
P/E
-35.0
-1.4
·
0.8
1.8
-0.1
·
-0.0
-0.0
-0.0
·
-0.2
-0.7
-1.7
·
-44.5
P/S
6.4
9.1
·
38.4
13.1
18.4
·
6.3
7.1
2.8
·
225.8
367.6
221.8
·
32322.4
P/B
1.2
1.7
·
2.4
0.8
0.7
·
3.2
2.0
-2.0
·
658.0
172.3
93.4
·
26868.9
P / Tangible Book
2.5
4.3
·
·
1.1
·
·
3.2
2.0
·
·
658.0
172.3
93.4
·
26868.9
P / Cash Flow
·
-43.9
·
·
·
-9.3
·
·
·
-1.5
·
·
·
-157.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
226.0
·
·
·
·
Earnings Yield
-2.9%
-69.3%
·
132.1%
56.7%
-1290.6%
·
-5081.4%
-9086.8%
-13394.0%
·
-455.8%
-151.8%
-57.6%
·
-2.2%
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
$39M
$3M
$2M
$3M
$7M
Margin Kotor %
77.8%
14.1%
-166.0%
11.7%
28.5%
Margin Operasi %
-83.1%
-790.5%
-1030.1%
-536.2%
-176.0%
Laba Bersih
$-79M
$-51M
$-19M
$-16M
$-12M
EPS Dilusian
$-0.52
$-16.14
$-476.31
$-82.89
$-105.20
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
5.3
1.6
1.1
3.0
6.5
Rasio Cepat
0.1
0.9
0.2
0.9
4.5
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-24M
$-18M
$-15M
$-18M
$-12M
Pemilik institusional (13F)
98 pengaju
· $28.0M 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.
Pemegang98
Nilai yang dipegang$28.0M
Posisi baru22
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
22 (-16 vs Kuartal sebelumnya)
23 (+7 vs Kuartal sebelumnya)
33 (+3 vs Kuartal sebelumnya)
15 (+8 vs Kuartal sebelumnya)
+21.6M
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
19 orang dalam
· 4 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 4 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.