EMPD Empery Digital Inc. - Common stock
$4,88
Harga · Mei 20, 2026
Fundamental per Mei 8, 2026
Rentang 52M
$3–$44
4% of range
Peringkat Analis
BUY
7 analysts
Target Harga
$6
+23% upside
P/E (TTM)
-0.6
ROE
—
Margin Laba Bersih
—
EMPD Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$4.88
Kapitalisasi Pasar
—
P/E (TTM)
-0.6
EPS (TTM)
$-8.12
Pendapatan (TTM)
$975.0K
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$3 – $44
EMPD 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
$975.0K
2020-12-31
→
2025-12-31
EPS
$-8.12
2021-12-31
→
2025-12-31
Arus Kas Bebas
—
2023-12-31
→
2023-12-31
Margin
—
2023-12-31
→
2023-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
EMPD
Median Rekan
P/E (TTM)
-0.6
7.5
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
EMPD
Median Rekan
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
EMPD
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
EMPD
Median Rekan
Revenue YoY (Pendapatan YoY)
-75.5%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-40.2%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
EMPD
Median Rekan
EMPD Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
7 analis
- Beli Kuat 2 28,6%
- Beli 4 57,1%
- Tahan 1 14,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
1 analis · 2026-05-17
Rendah
$6.00
Tinggi
$6.00
Target median
$6.00
+23,1%
Target rata-rata
$6.00
+23,1%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
19987.2%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.21 | $-0.10 | -0.11% |
| 30 Sep. 2023 | $-529920.00 | $-396576.00 | -133344.0% |
| 30 Juni 2023 | $-345600.00 | $-499392.00 | 153792.0% |
| 31 Maret 2023 | $-429120.00 | $-484704.00 | 55584.0% |
| 31 Des. 2022 | $-460800.00 | $-484704.00 | 23904.0% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| EMPD | — | -0.6 | -75.5% | — | — | — |
| HOG | $2.29B | 7.4 | -13.8% | 7.6% | 10.7% | — |
| LVWR | $903M | -11.9 | -3.6% | -292.6% | -119.5% | — |
| MAMO | $166M | 99.5 | -34.3% | 2.1% | 6.9% | 37.5% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $975.0K | $4M | $3M | $5M | $448.8K | $0 | |
| Cost of Revenue | $1M | $18M | $11M | $13M | $11M | $0 | |
| Gross Profit | $-362.6K | $-14M | $-8M | $-9M | $-10M | $0 | |
| SG&A Expense | $29M | $8M | $6M | $9M | $16M | $833.3K | |
| Operating Expenses | $153M | $12M | $22M | $23M | $29M | $1M | |
| Operating Income | $-153M | $-26M | $-30M | $-32M | $-39M | $-1M | |
| Interest Expense | · | · | $5M | $2M | $91.2K | · | |
| Other Non-op | $-474.4K | $-18M | $-15M | $-2M | $-945.3K | $-7.6K | |
| Pretax Income | $-154M | $-44M | · | · | · | · | |
| Income Tax | $-5M | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-150M | $-46M | $-45M | $-34M | $-40M | $-1M | |
| EPS (Basic) | $-8.12 | $-1175.22 | $-187796.71 | $-325.20 | $-8.79 | · | |
| EPS (Diluted) | $-8.12 | $-1175.22 | $-187796.71 | $-325.20 | $-8.79 | · | |
| Shares (Basic) | 18,482,865 | 38,725 | 240 | 105,275 | 4,567,072 | · | |
| Shares (Diluted) | 18,482,865 | 38,725 | 240 | 23,686,752 | 4,567,235 | 604,100 | |
| EBITDA | · | · | $-30M | · | · | · |
Neraca 26
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $9M | $2M | $8M | $11M | $6M | $536.1K | |
| Receivables | $312.1K | $88.2K | $203.3K | $865.0K | $25.6K | $0 | |
| Inventory | $346.2K | $1M | $9M | $6M | $2M | $0 | |
| Prepaid Expense | $2M | $1M | $2M | $2M | $1M | $102.8K | |
| Current Assets | $14M | $5M | $20M | $20M | $11M | $638.9K | |
| PP&E (Net) | $234.7K | $206.1K | $1M | $601.8K | $809.7K | $305.3K | |
| PP&E (Gross) | $330.1K | $752.7K | $2M | $1M | $1M | $307.3K | |
| Accum. Depreciation | $95.5K | $546.6K | $350.4K | $505.5K | $191.4K | $2.0K | |
| Intangibles | $36.9K | $15.7K | $0 | $5.8K | $18.1K | $17.0K | |
| Other Non-current Assets | $155.1K | $199.3K | $199.3K | $285.0K | $732.8K | $50.6K | |
| Total Assets | $372M | $6M | $22M | $23M | $15M | $2M | |
| Accounts Payable | $745.5K | $385.3K | $831.2K | $1M | $1M | $81.4K | |
| Accrued Liabilities | $560.8K | $1M | $3M | $2M | $771.6K | $34.0K | |
| Short-term Debt | $50M | $0 | $15.3K | $18.7K | $17.2K | · | |
| Current Liabilities | $53M | $5M | $41M | $21M | $6M | $2M | |
| Capital Leases | $471.7K | $331.2K | $775.2K | $1M | $2M | $614.4K | |
| Total Liabilities | $103M | $6M | $42M | $22M | $8M | $3M | |
| Long-term Debt | $34.5K | $45.4K | $107.0K | $79.7K | $103.4K | · | |
| Total Debt | · | · | $15.3K | · | · | · | |
| Common Stock | $475 | $0 | $0 | $1 | $128 | $8 | |
| Paid-in Capital | $682M | $166M | $101M | $76M | $48M | $232.6K | |
| Retained Earnings | $-316M | $-166M | $-121M | $-76M | $-41M | $-1M | |
| Treasury Stock | $96M | $0 | · | · | · | · | |
| Stockholders' Equity | $269M | $40.8K | $-20M | $635.0K | $6M | $-1M | |
| Liabilities + Equity | $372M | $6M | $22M | $23M | $15M | $2M | |
| Shares Outstanding | 33,800,951 | 78,859 | 1,291 | 108,562 | 17,309,187 | 1,937,500 |
Arus Kas 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $301.5K | $362.1K | $249.2K | $762.8K | $218.4K | $2.5K | |
| Stock-based Comp | $18M | $311.0K | $3M | $3M | $15M | $221.7K | |
| Deferred Tax | $-5M | · | · | · | · | · | |
| Amort. of Intangibles | $3.3K | $1.4K | · | $5.8K | $12.0K | $484 | |
| Operating Cash Flow | $-18M | $-16M | $-30M | $-34M | $-24M | $-1M | |
| CapEx | $204.9K | $312.1K | $949.7K | $799.4K | $824.9K | $231.6K | |
| Investing Cash Flow | $-454M | $-230.3K | $-860.7K | $-799.4K | $-838.0K | $-249.0K | |
| Stock Issued | · | $0 | $255.5K | $0 | $735.0K | · | |
| Stock Repurchased | $96M | $0 | · | · | · | · | |
| Net Stock Activity | · | · | $255.5K | · | · | · | |
| Financing Cash Flow | $478M | $10M | $27M | $40M | $30M | $2M | |
| Taxes Paid | $0 | $0 | $0 | $0 | $0 | $0 | |
| Free Cash Flow | · | · | $-31M | · | · | · |
Profitabilitas 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | -249.3% | · | · | · | |
| Operating Margin | · | · | -913.6% | · | · | · | |
| Net Margin | · | · | -1382.1% | · | · | · | |
| EBITDA Margin | · | · | -913.6% | · | · | · | |
| ROA | · | · | -201.0% | · | · | · | |
| ROE | · | · | 222.2% | · | · | · |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 0.5 | · | · | · | |
| Quick Ratio | · | · | 0.2 | · | · | · | |
| Debt / Equity | · | · | -0.0 | · | · | · | |
| Interest Coverage | · | · | -6.0 | · | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.1 | · | · | · | |
| Inventory Turnover | · | · | 1.6 | · | · | · | |
| Receivables Turnover | · | · | 6.1 | · | · | · |
Tingkat Pertumbuhan 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -75.5% | 22.2% | -28.3% | 913.0% | · | · | |
| Revenue CAGR 3Y | -40.2% | 107.0% | · | · | · | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $975.0K | $4M | $3M | $5M | $448.8K | · | |
| Net Income TTM | $-150M | $-46M | $-45M | $-34M | $-40M | · | |
| Market Cap | · | · | $29.37B | · | · | · | |
| Enterprise Value | · | · | $29.36B | · | · | · | |
| P/E | -0.6 | -0.0 | -0.2 | -4472.3 | -1769283.3 | · | |
| P/S | · | · | 9006.3 | · | · | · | |
| P/B | · | · | -1496.1 | · | · | · | |
| P / Tangible Book | 0.6 | 880.0 | · | 56461463.0 | 42822794.0 | · | |
| P / Cash Flow | · | · | -993.3 | · | · | · | |
| P / FCF | · | · | -962.4 | · | · | · | |
| EV / EBITDA | · | · | -985.5 | · | · | · | |
| EV / FCF | · | · | -962.1 | · | · | · | |
| EV / Revenue | · | · | 9003.8 | · | · | · | |
| Earnings Yield | -177.9% | -3361.6% | -658.7% | -0.02% | 0.00% | · |
Laporan Laba Rugi 16
| 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 | $225.7K | $-662.3K | $198.3K | $702.9K | $462.3K | $933.2K | $1M | $940.9K | $1M | $1M | $487.4K | $519.3K | $1M | $751.6K | $242.7K | $2M | |
| Cost of Revenue | $162.6K | $-586.9K | $291.6K | $851.5K | $504.6K | $3M | $10M | $3M | $2M | $6M | $4M | $334.6K | $1M | $2M | $2M | $6M | |
| Gross Profit | $63.1K | $-75.4K | $-93.3K | $-148.5K | $-42.3K | $-2M | $-9M | $-2M | $-588.0K | $-5M | $-3M | $184.7K | $-59.5K | $-1M | $-2M | $-4M | |
| SG&A Expense | $5M | $5M | $19M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Operating Expenses | $83M | $113M | $34M | $4M | $2M | $2M | $3M | $3M | $4M | $5M | $6M | $5M | $5M | $5M | $6M | $6M | |
| Operating Income | $-83M | $-113M | $-34M | $-4M | $-2M | $-4M | $-12M | $-6M | $-4M | $-10M | $-9M | $-5M | $-6M | $-6M | $-7M | $-10M | |
| Interest Expense | · | · | · | · | · | · | · | · | $330.0K | · | $1M | $2M | $2M | $2M | $618.3K | $4.8K | |
| Other Non-op | $-2M | $-418.8K | $-73.5K | $-28.1K | $46.0K | $-111.6K | $-2M | $5M | $-22M | $6M | $-2M | $-18M | $-2M | $-2M | $-584.5K | $-6.9K | |
| Pretax Income | $-85M | · | · | · | $-2M | · | · | · | · | · | · | · | · | · | · | · | |
| Income Tax | $0 | $-5M | $-5M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-85M | $-109M | $-29M | $-4M | $-2M | $-5M | $-14M | $-606.4K | $-26M | $-3M | $-11M | $-23M | $-7M | $-8M | $-8M | $-10M | |
| EPS (Basic) | $-2.59 | $1.32 | $-0.80 | $-7.57 | $-7.27 | $1727.83 | $-191.46 | $-96.59 | $-2615.00 | $-102374.23 | $-66245.01 | $-19110.53 | $-66.94 | $-322.77 | $-1.62 | $-0.41 | |
| EPS (Diluted) | $-2.59 | $1.32 | $-0.80 | $-7.57 | $-7.27 | $1727.83 | $-191.46 | $-96.59 | $-2615.00 | $-102374.23 | $-66245.01 | $-19110.53 | $-66.94 | $-322.77 | $-1.62 | $-0.41 | |
| Shares (Basic) | 33,022,103 | -20,873,241 | 36,134,736 | 515,490 | 338,235 | -48,748 | 71,234 | 6,278 | 9,961 | -110,182 | 171 | 1,205 | 109,046 | -50,752,047 | 4,869,044 | 24,243,189 | |
| Shares (Diluted) | 33,022,103 | -20,873,241 | 36,134,736 | 515,490 | 338,235 | -48,748 | 71,234 | 6,278 | 9,961 | -24,536,267 | 171 | 1,205 | 24,535,131 | · | 24,345,221 | 24,243,189 | |
| EBITDA | $-83M | · | $-34M | $-4M | $-3M | · | $-12M | $-6M | $-4M | · | $-9M | $-5M | $-6M | · | $-7M | $-10M |
Neraca 27
| 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 | $6M | $9M | $19M | $12M | · | $2M | $6M | $2M | $4M | $8M | $2M | $8M | $4M | $11M | $20M | $5M | |
| Receivables | $63.3K | $312.1K | $2M | $199.8K | $104.4K | $88.2K | $347.0K | $301.8K | $285.0K | $203.3K | $206.4K | $233.6K | $710.3K | $865.0K | $2M | $1M | |
| Inventory | $396.6K | $330.6K | $497.7K | $492.6K | · | $1M | $2M | $10M | $9M | $9M | $7M | $5M | $6M | $6M | $2M | $3M | |
| Prepaid Expense | $2M | $2M | $2M | $969.5K | $1M | $1M | $472.8K | $963.3K | $1M | $2M | $3M | $3M | $2M | $2M | $803.5K | $1M | |
| Current Assets | $13M | $14M | $25M | $17M | $20M | $5M | $9M | $14M | $15M | $20M | $13M | $19M | $15M | $20M | $26M | $11M | |
| PP&E (Net) | · | $234.7K | · | · | · | $206.1K | $285.1K | $625.2K | $1M | $1M | $1M | $904.8K | $897.6K | $601.8K | $609.9K | $943.4K | |
| PP&E (Gross) | · | $330.1K | · | · | · | $752.7K | $745.6K | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $966.4K | $1M | |
| Accum. Depreciation | · | $95.5K | · | · | · | $546.6K | $460.5K | $402.3K | $380.4K | $350.4K | $605.4K | $539.7K | $486.4K | $505.5K | $356.5K | $439.6K | |
| Intangibles | · | $36.9K | · | · | · | $15.7K | · | · | · | $0 | $1.5K | $2.9K | $4.4K | $5.8K | $7.3K | $8.7K | |
| Other Non-current Assets | $99.7K | $155.1K | $199.3K | $273.9K | $199.3K | $199.3K | $199.3K | $199.3K | $199.3K | $199.3K | $199.3K | $285.0K | $285.0K | $285.0K | $294.5K | $274.8K | |
| Total Assets | $218M | $372M | $492M | $18M | $22M | $6M | $10M | $16M | $17M | $22M | $16M | $21M | $17M | $23M | $28M | $13M | |
| Accounts Payable | $4M | $745.5K | $962.2K | $191.4K | $221.4K | $385.3K | $255.6K | $962.4K | $324.7K | $831.2K | $3M | $655.4K | $557.4K | $1M | $475.1K | $1M | |
| Accrued Liabilities | $1M | $560.8K | $949.4K | $957.4K | $1M | $1M | $2M | $2M | $3M | $3M | $2M | $1M | $2M | $2M | $2M | $1M | |
| Short-term Debt | $0 | $50M | $50M | $7.6K | $7.4K | $0 | $7.0K | $6.8K | $6.6K | · | $14.9K | $14.6K | $14.2K | · | $18.3K | $17.9K | |
| Current Liabilities | $6M | $53M | $54M | $4M | $4M | $5M | $4M | $7M | $13M | $41M | $36M | $44M | $22M | $21M | $19M | $4M | |
| Capital Leases | $453.3K | $471.7K | $489.7K | $91.3K | $212.6K | $331.2K | $447.7K | $559.7K | $668.7K | $775.2K | $845.1K | $947.6K | $1M | $1M | $1M | $509.9K | |
| Other Non-current Liabilities | · | · | · | $368.9K | $728.8K | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $52M | $103M | $55M | $4M | $5M | $6M | $5M | $8M | $14M | $42M | $37M | $45M | $23M | $22M | $21M | $5M | |
| Long-term Debt | · | $34.5K | $37.2K | $40.0K | $42.7K | · | $48.1K | $50.9K | $53.6K | · | $112.8K | $117.6K | $123.3K | · | $85.6K | $91.5K | |
| Total Debt | $45M | · | $50M | $7.6K | $7.4K | · | $7.0K | $6.8K | $6.6K | · | $14.9K | $14.6K | $14.2K | · | $18.3K | $17.9K | |
| Common Stock | $535 | $475 | $475 | $6 | $42 | $0 | $6 | $16 | $187 | $0 | $63 | $260 | $200 | $1 | $198 | $197 | |
| Paid-in Capital | $708M | $682M | $684M | $187M | $186M | $166M | $166M | $155M | $151M | $101M | $96M | $82M | $77M | $76M | $76M | $68M | |
| Retained Earnings | $-402M | $-316M | $-207M | $-173M | $-169M | $-166M | $-161M | $-147M | $-147M | $-121M | $-117M | $-106M | $-83M | $-76M | $-68M | $-60M | |
| Treasury Stock | $141M | $96M | $39M | $510.9K | $401.8K | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $166M | $269M | $438M | $14M | $17M | $40.8K | $5M | $8M | $4M | $-20M | $-21M | $-24M | $-6M | $635.0K | $8M | $8M | |
| Liabilities + Equity | $218M | $372M | $492M | $18M | $22M | $6M | $10M | $16M | $17M | $22M | $16M | $21M | $17M | $23M | $28M | $13M | |
| Shares Outstanding | 29,326,650 | 33,800,951 | 42,337,879 | 533,008 | 3,850,824 | 78,859 | 657,730 | 1,642,685 | 18,748,955 | 1,291 | 6,403,166 | 30,615,119 | 24,615,119 | 108,562 | 24,351,260 | 24,335,922 |
Arus Kas 13
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $14.6K | $28.8K | $112.2K | $119.7K | $40.8K | $92.6K | $72.3K | $99.5K | $97.7K | $75.4K | $67.2K | $54.8K | $51.8K | $188.7K | $267.4K | $193.8K | |
| Stock-based Comp | $2M | $3M | $14M | $1M | $10.1K | $15.1K | $10.1K | $287.8K | $-1.9K | $404.6K | $540.5K | $625.4K | $1M | $616.9K | $442.3K | $624.7K | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1.5K | $1.5K | |
| Other Non-cash | $80M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-3M | $-3M | $-8M | $-4M | $-4M | $-4M | $-4M | $-4M | $-5M | $-13M | $-6M | $-4M | $-6M | $-9M | $-7M | $-9M | |
| CapEx | $23.7K | $3 | $-3 | $3.1K | $201.8K | $35.7K | $20.7K | $124.0K | $131.7K | $131.3K | $425.1K | $59.7K | $333.6K | $179.1K | $103.1K | $293.6K | |
| Investing Cash Flow | $75M | $78.2K | $-452M | $-2M | $-201.8K | $-31.7K | $-16.1K | $-116.3K | $-66.2K | $-131.3K | $-425.1K | $-59.7K | $-244.6K | $-179.1K | $-103.1K | $-293.6K | |
| Stock Issued | · | · | · | · | · | · | · | · | · | $255.5K | · | · | · | · | · | · | |
| Stock Repurchased | $44M | $57M | $39M | $109.1K | $401.8K | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $-44M | · | · | · | $-401.8K | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-74M | $-7M | $466M | $-111.8K | $19M | $183.2K | $8M | $2M | $90.2K | $18M | $1M | $8M | $-44.4K | $-4.4K | $22M | $21.3K | |
| Taxes Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Free Cash Flow | $-4M | · | · | · | $-4M | · | · | · | $-5M | · | · | · | $-7M | · | · | · |
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 | 28.0% | · | -47.0% | -21.1% | -6.2% | · | -856.9% | -230.9% | -56.9% | · | -626.8% | 35.6% | -5.1% | · | -729.3% | -153.8% | |
| Operating Margin | -36912.1% | · | -17388.6% | -550.8% | -340.5% | · | -1127.9% | -587.7% | -410.7% | · | -1939.4% | -949.6% | -472.1% | · | -3013.8% | -418.9% | |
| Net Margin | -37839.1% | · | -17425.7% | -554.8% | -334.3% | · | -1267.7% | -64.5% | -2520.2% | · | -2324.0% | -4434.5% | -623.6% | · | -3254.6% | -419.2% | |
| Pretax Margin | -37839.1% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | -36905.6% | · | -17388.6% | -550.8% | -340.5% | · | -1127.9% | -587.7% | -410.7% | · | -1939.4% | -949.6% | -472.1% | · | -3013.8% | -418.9% | |
| ROA | -71.3% | · | -13.8% | -23.1% | -12.6% | · | -104.3% | -3.3% | -150.5% | · | -50.9% | -135.8% | -34.5% | · | -39.0% | -154.1% | |
| ROE | -93.4% | · | -15.6% | -35.9% | -24.0% | · | 171.8% | 7.5% | 2902.6% | · | 172.6% | 289.8% | -123.8% | · | -125.3% | -245.3% | |
| ROIC | -39.5% | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 5
| 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 | 2.0 | · | 0.5 | 4.6 | 5.1 | · | 2.1 | 2.1 | 1.2 | · | 0.4 | 0.4 | 0.7 | · | 1.3 | 2.6 | |
| Quick Ratio | 0.9 | · | 0.4 | 3.3 | 0.0 | · | 1.5 | 0.4 | 0.3 | · | 0.1 | 0.2 | 0.2 | · | 1.1 | 1.4 | |
| Debt / Equity | 0.3 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | -0.0 | -0.0 | -0.0 | · | 0.0 | 0.0 | |
| LT Debt / Equity | 0.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -12.9 | · | -8.3 | -3.1 | -3.1 | · | -11.8 | · |
Efisiensi 3
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.1 | · | 0.0 | 0.4 | |
| Inventory Turnover | 0.0 | · | 0.3 | 0.2 | · | · | 2.4 | 0.4 | 0.2 | · | 0.8 | 0.1 | 0.2 | · | 0.9 | 4.7 | |
| Receivables Turnover | 2.7 | · | 0.2 | 2.8 | 3.8 | · | 3.9 | 3.5 | 2.1 | · | 0.5 | 0.8 | 2.9 | · | 0.3 | 4.2 |
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 | $2M | · | $3M | $3M | $4M | · | $4M | $3M | $3M | · | $2M | $4M | $5M | · | $4M | $4M | |
| Net Income TTM | $-121M | · | $-49M | $-21M | $-43M | · | $-52M | $-61M | $-68M | · | $-50M | $-48M | $-34M | · | $-32M | $-29M | |
| Market Cap | $124M | · | $318M | $4M | $27M | · | $44M | $450M | $81.60B | · | $4.66T | $25.13T | $53.17T | · | $69.08T | $64.48T | |
| Enterprise Value | $163M | · | $349M | $-8M | · | · | $38M | $448M | $81.59B | · | $4.66T | $25.13T | $53.17T | · | $69.08T | $64.48T | |
| P/E | -0.2 | · | -0.0 | -0.0 | -0.0 | · | -0.0 | -0.0 | -0.0 | · | -8.5 | -42.8 | -31137.4 | · | -569638.6 | -494328.4 | |
| P/S | 78.1 | · | 117.3 | 1.1 | 7.3 | · | 12.4 | 150.9 | 25413.3 | · | 1924206.0 | 5843491.6 | 10707564.3 | · | 17849431.1 | 17775836.1 | |
| P/B | 0.7 | · | 0.7 | 0.3 | 1.6 | · | 8.7 | 57.0 | 21545.1 | · | -222367.4 | -1047642.8 | -9524983.3 | · | 8838737.2 | 7965965.4 | |
| P / Tangible Book | 0.7 | · | 0.7 | 0.3 | 1.6 | · | 8.7 | 57.0 | 21545.1 | · | · | · | · | · | 8846962.1 | 7974555.2 | |
| P / Cash Flow | -35.5 | · | · | · | -7.7 | · | · | · | -17967.6 | · | · | · | -8209282.4 | · | · | · | |
| P / FCF | -35.2 | · | · | · | -7.3 | · | · | · | -17461.1 | · | · | · | -7807129.1 | · | · | · | |
| EV / EBITDA | -2.0 | · | -10.1 | 2.1 | · | · | -3.1 | -81.0 | -19223.7 | · | -492576.5 | -5095693.3 | -9622702.1 | · | -9443958.0 | -6500347.2 | |
| EV / FCF | -46.4 | · | · | · | · | · | · | · | -17460.3 | · | · | · | -7807128.5 | · | · | · | |
| EV / Revenue | 102.8 | · | 128.8 | -2.3 | · | · | 10.7 | 150.3 | 25412.2 | · | 1924205.0 | 5843489.8 | 10707563.5 | · | 17849425.9 | 17775834.8 | |
| Earnings Yield | -431.0% | · | -2669.4% | -4260.5% | -40694.5% | · | -103888.3% | -32150.7% | -2022.9% | · | -11.8% | -2.3% | 0.00% | · | 0.00% | 0.00% |
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 | $975.0K | $4M | $3M | $5M | $448.8K |
| Margin Kotor % | — | — | -249.3% | — | — |
| Margin Operasi % | — | — | -913.6% | — | — |
| Laba Bersih | $-150M | $-46M | $-45M | $-34M | $-40M |
| EPS Dilusian | $-8.12 | $-1175.22 | $-187796.71 | $-325.20 | $-8.79 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | — | — | -0.0 | — | — |
| Rasio Lancar | — | — | 0.5 | — | — |
| Rasio Cepat | — | — | 0.2 | — | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | — | — | $-31M | — | — |
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.