Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$210.2K
·
·
·
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-rata12.5%
Laporan BerikutnyaNov 10, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 11, 2026
$-0.33
$-0.34
3.8%
31 Maret 2026
Mei 11, 2026
$-0.45
$-0.35
-26.9%
31 Des. 2025
$-0.09
$-0.22
59.3%
30 Sep. 2025
$-0.38
$-0.54
29.7%
30 Juni 2025
$-0.57
$-0.54
-5.0%
31 Maret 2025
$-0.70
$-0.82
14.4%
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
$211M
$166M
$165M
$162M
$127M
$85M
$90M
$61M
$35M
Cost of Revenue
$65M
$56M
$58M
$55M
$41M
$32M
$35M
$25M
$17M
Gross Profit
$146M
$110M
$107M
$107M
$85M
$53M
$55M
$36M
$18M
R&D Expense
$20M
$20M
$26M
$20M
$18M
$14M
$15M
$13M
$7M
SG&A Expense
$165M
$140M
$146M
$126M
$92M
$67M
$71M
$47M
$31M
Operating Expenses
$185M
$160M
$172M
$146M
$111M
$80M
$86M
$60M
$38M
Operating Income
$-39M
$-50M
$-65M
$-40M
$-25M
$-28M
$-31M
$-24M
$-20M
Interest Expense
·
·
$15M
$12M
$9M
$9M
$9M
$9M
$10M
Interest Income
$423.0K
$1M
$1M
$87.0K
$23.0K
$15.0K
$4.0K
$16.0K
$19.0K
Other Non-op
$6M
$-15M
$816.0K
$-3M
$-6M
$-3M
$-1M
$-2M
$-395.0K
Pretax Income
$-58M
$-85M
$-79M
$-73M
$-40M
$-38M
$-38M
$-21M
$-35M
Income Tax
$-7M
$-32.0K
$-81.0K
$2M
$1M
$104.0K
$640.0K
$215.0K
$105.0K
Net Income
$-51M
$-85M
$-79M
$-75M
$-41M
$-38M
$-38M
$-21M
$-35M
EPS (Basic)
$-1.72
$-3.00
$-3.07
$-3.08
$-1.72
$-1.63
$-1.86
·
·
EPS (Diluted)
$-1.72
$-3.00
$-3.07
$-3.08
$-1.72
$-1.63
$-1.86
·
·
Shares (Basic)
29,620,022
28,161,761
25,600,029
24,457,793
23,972,722
23,316,102
20,541,528
·
·
Shares (Diluted)
29,620,022
28,161,761
25,600,029
24,457,793
23,972,722
23,316,102
20,541,528
·
·
EBITDA
$-33M
$-45M
$-62M
$-40M
$-25M
$-28M
·
$-24M
·
Neraca30
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$76M
$90M
$40M
$66M
$53M
$85M
$38M
$53M
$11M
Receivables
$77M
$65M
$47M
$35M
$24M
$19M
$23M
$18M
$13M
Inventory
$86M
$79M
$79M
$37M
$28M
$23M
$29M
$25M
$13M
Prepaid Expense
$11M
$9M
$8M
$12M
$7M
$5M
$7M
$4M
$2M
Other Current Assets
·
·
·
$2M
$2M
$2M
·
·
·
Current Assets
$250M
$243M
$175M
$150M
$113M
$132M
$96M
$99M
$39M
PP&E (Net)
$76M
$78M
$77M
$51M
$19M
$16M
$16M
$13M
$14M
PP&E (Gross)
$102M
$98M
$94M
$65M
$31M
$26M
$24M
$18M
$17M
Accum. Depreciation
$26M
$20M
$16M
$14M
$12M
$10M
$8M
$5M
$3M
Goodwill
$1M
$1M
$465.0K
$465.0K
$465.0K
$465.0K
$465.0K
$465.0K
$465.0K
Intangibles
$10M
$12M
$8M
$5M
$4M
$4M
$3M
$3M
$3M
Other Non-current Assets
$16M
$7M
$5M
$1M
$558.0K
$664.0K
$368.0K
$315.0K
$272.0K
Total Assets
$357M
$347M
$269M
$211M
$140M
$156M
$117M
$117M
$57M
Accounts Payable
$43M
$45M
$42M
$20M
$14M
$10M
$10M
$6M
$9M
Accrued Liabilities
$19M
$17M
$14M
$17M
$16M
$15M
$11M
$6M
$2M
Short-term Debt
·
$0
·
·
·
·
·
·
·
Current Liabilities
$82M
$68M
$57M
$39M
$32M
$26M
$23M
$16M
$57M
Capital Leases
$3M
$4M
$3M
$3M
$2M
$2M
$207.0K
$380.0K
·
Other Non-current Liabilities
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$4M
$5M
Total Liabilities
$334M
$294M
$250M
$219M
$89M
$81M
$77M
$47M
$62M
Long-term Debt
·
$0
·
·
·
·
·
·
·
Total Debt
$248M
$220M
$189M
·
·
·
·
·
·
Common Stock
$433M
$420M
$316M
$224M
$220M
$213M
$148M
$146M
·
Paid-in Capital
$88M
$77M
$64M
$50M
$37M
$27M
$21M
$15M
$28M
Retained Earnings
$-496M
$-445M
$-360M
$-282M
$-206M
$-165M
$-127M
$-89M
$-68M
Treasury Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$6M
AOCI
$1M
$3M
$2M
$3M
$4M
$3M
$691.0K
$449.0K
$76.0K
Stockholders' Equity
$24M
$53M
$18M
$-8M
$51M
$75M
$40M
$69M
$-5M
Liabilities + Equity
$357M
$347M
$269M
$211M
$140M
$156M
$117M
$117M
$57M
Shares Outstanding
29,304,954
29,195,439
26,495,250
24,815,908
24,080,265
23,517,719
20,648,970
20,263,955
·
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$6M
$5M
$3M
$2M
$2M
·
·
·
·
Stock-based Comp
$11M
$14M
$14M
$13M
$10M
·
·
·
·
Deferred Tax
$-9M
$-2M
$-4M
$86.0K
$7.0K
$-274.0K
$0
$0
$0
Amort. of Intangibles
$3M
$2M
$1M
$1M
$1M
$900.0K
$600.0K
$600.0K
$300.0K
Other Non-cash
$-8M
$9M
$-23M
·
·
·
·
·
·
Operating Cash Flow
$-51M
$-59M
$-89M
$-52M
$-28M
$-13M
$-30M
$-34M
$-32M
CapEx
$6M
$6M
$8M
$3M
$2M
$2M
$6M
$2M
$901.0K
Investing Cash Flow
$-7M
$-16M
$-25M
$-35M
$-7M
$-6M
$-8M
$-6M
$-845.0K
Stock Issued
$0
$99M
$85M
$0
$0
$64M
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$5M
Net Stock Activity
$0
$99M
$85M
$0
·
·
·
$0
·
Financing Cash Flow
$40M
$126M
$86M
$100M
$4M
$65M
$23M
$82M
$43M
Net Change in Cash
$-15M
$50M
$-26M
$13M
$-31M
$47M
$-15M
$42M
$10M
Taxes Paid
$420.0K
$2M
$2M
$2M
$652.0K
$316.0K
$649.0K
$136.0K
$147.0K
Free Cash Flow
$-57M
$-65M
$-96M
$-55M
$-30M
$-15M
·
$-36M
·
Levered FCF
·
·
$-112M
$-67M
$-39M
$-24M
·
$-45M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Gross Margin
69.3%
66.0%
64.8%
65.9%
67.4%
62.0%
·
59.0%
·
Operating Margin
-18.5%
-30.1%
-39.4%
-24.5%
-19.8%
-33.0%
·
-39.0%
·
Net Margin
-24.2%
-50.9%
-47.5%
-46.5%
-32.5%
-45.0%
·
-34.5%
·
Pretax Margin
-27.5%
-51.0%
-47.6%
-45.0%
-31.4%
-44.9%
·
-34.1%
·
EBITDA Margin
-15.5%
-27.3%
-37.7%
-24.5%
-19.8%
-33.0%
·
-39.0%
·
ROA
-14.5%
-27.5%
-32.7%
-42.9%
-27.8%
-27.9%
·
-24.3%
·
ROE
-220.5%
-197.2%
-321.2%
2256.5%
-73.3%
-49.2%
·
-28.8%
·
ROIC
-12.7%
-18.3%
-31.4%
500.4%
-51.3%
-37.3%
·
-34.7%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
3.0
3.6
3.1
3.8
3.6
5.1
·
6.0
·
Quick Ratio
1.9
2.3
1.5
2.6
2.4
4.0
·
4.3
·
Debt / Equity
10.5
4.1
10.3
·
·
·
·
·
·
LT Debt / Equity
10.5
4.1
10.3
·
·
·
·
·
·
Interest Coverage
·
·
-4.2
-3.4
-2.8
-3.0
·
-2.7
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.6
0.5
0.7
0.9
0.9
0.6
·
0.7
·
Inventory Turnover
0.8
0.7
1.0
1.7
1.6
1.2
·
1.3
·
Receivables Turnover
3.0
3.0
4.0
5.4
5.8
4.0
·
4.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$0.80
$1.84
$0.71
$-0.34
$2.11
$3.19
·
·
·
Revenue / Share
$7.13
$5.90
$6.45
$6.61
$5.28
·
·
·
·
Cash Flow / Share
$-1.72
$-2.08
$-3.46
$-2.13
$-1.15
·
·
·
·
Cash / Share
$2.58
$3.14
$1.53
$2.72
$2.22
$3.59
·
·
·
EPS (TTM)
$-1.72
$-3.00
$-3.07
$-3.08
$-1.72
$-1.63
$-1.86
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
27.1%
0.53%
2.1%
27.6%
49.6%
·
·
·
·
Revenue CAGR 3Y
9.3%
9.4%
24.9%
·
·
·
·
·
·
Revenue CAGR 5Y
20.0%
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$211M
$166M
$165M
$162M
$127M
$85M
$90M
$61M
·
Net Income TTM
$-51M
$-85M
$-79M
$-75M
$-41M
$-38M
$-38M
$-21M
·
Market Cap
$2.14B
$1.33B
$675M
$1.60B
$1.63B
$885M
·
·
·
Enterprise Value
$2.31B
$1.46B
$824M
·
·
·
·
·
·
P/E
-42.4
-15.4
-8.4
-21.3
-39.3
-23.1
-14.9
·
·
P/S
10.1
8.0
4.1
9.9
12.8
10.5
·
·
·
P/B
90.7
25.0
36.7
-195.8
32.1
11.8
·
·
·
P / Tangible Book
172.3
33.0
67.9
·
35.5
12.6
·
·
·
P / Cash Flow
-42.0
-22.7
-7.6
-30.7
-59.1
-70.8
·
·
·
P / FCF
-37.5
-20.5
-7.0
-29.1
-54.3
-59.3
·
·
·
EV / EBITDA
-70.3
-32.1
-13.2
·
·
·
·
·
·
EV / FCF
-40.5
-22.5
-8.5
·
·
·
·
·
·
EV / Revenue
10.9
8.8
5.0
·
·
·
·
·
·
Earnings Yield
-2.4%
-6.5%
-11.9%
-4.7%
-2.5%
-4.3%
-6.7%
·
·
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
$68M
$60M
$65M
$54M
$51M
$41M
$45M
$40M
$44M
$37M
$32M
$39M
$49M
$47M
$44M
$38M
Cost of Revenue
$20M
$18M
$19M
$16M
$16M
$14M
$14M
$15M
$15M
$13M
$11M
$12M
$18M
$16M
$16M
$12M
Gross Profit
$48M
$42M
$46M
$38M
$35M
$28M
$30M
$26M
$29M
$24M
$21M
$26M
$30M
$30M
$28M
$26M
R&D Expense
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$6M
$7M
$7M
$7M
$6M
$5M
SG&A Expense
$47M
$44M
$44M
$37M
$44M
$40M
$44M
$34M
$33M
$29M
$37M
$40M
$37M
$32M
$35M
$31M
Operating Expenses
$52M
$49M
$49M
$42M
$49M
$45M
$49M
$39M
$38M
$33M
$43M
$47M
$44M
$38M
$41M
$37M
Operating Income
$-4M
$-7M
$-4M
$-4M
$-14M
$-17M
$-19M
$-13M
$-9M
$-9M
$-22M
$-21M
$-14M
$-8M
$-13M
$-11M
Interest Expense
·
·
·
·
·
·
·
$5M
$5M
$4M
·
$4M
$4M
$4M
·
$4M
Interest Income
$36.0K
$26.0K
$34.0K
$48.0K
$91.0K
$250.0K
$199.0K
$234.0K
$556.0K
$488.0K
$504.0K
$271.0K
$170.0K
$75.0K
$25.0K
$10.0K
Other Non-op
$-454.0K
$479.0K
$-775.0K
$-542.0K
$4M
$3M
$-12M
$2M
$-3M
$-3M
$3M
$-4M
$1M
$729.0K
$3M
$-4M
Pretax Income
$-12M
$-13M
$-12M
$-11M
$-16M
$-20M
$-36M
$-16M
$-17M
$-16M
$-23M
$-29M
$-16M
$-11M
$-13M
$-18M
Income Tax
$6.0K
$288.0K
$-9M
$424.0K
$1M
$914.0K
$-1M
$510.0K
$428.0K
$438.0K
$-3M
$669.0K
$925.0K
$830.0K
$819.0K
$603.0K
Net Income
$-12M
$-13M
$-3M
$-11M
$-17M
$-21M
$-35M
$-17M
$-17M
$-16M
$-21M
$-29M
$-17M
$-12M
$-14M
$-19M
EPS (Basic)
$-0.39
$-0.45
$-0.07
$-0.38
$-0.57
$-0.70
$-1.21
$-0.59
$-0.62
$-0.58
$-0.82
$-1.12
$-0.65
$-0.48
$-0.56
$-0.76
EPS (Diluted)
$-0.39
$-0.45
$-0.07
$-0.38
$-0.57
$-0.70
$-1.21
$-0.59
$-0.62
$-0.58
$-0.82
$-1.12
$-0.65
$-0.48
$-0.56
$-0.76
Shares (Basic)
30,121,685
29,947,157
·
29,622,101
28,913,811
29,475,649
·
28,248,256
27,905,614
27,788,120
·
26,034,185
25,615,444
24,678,113
·
24,511,495
Shares (Diluted)
30,121,685
29,947,157
·
29,622,101
28,913,811
29,475,649
·
28,248,256
27,905,614
27,788,120
·
26,034,185
25,615,444
24,678,113
·
24,511,495
EBITDA
$-4M
$-5M
·
$-3M
$-13M
$-15M
·
$-12M
$-8M
$-8M
·
$-20M
$-13M
$-8M
·
$-11M
Neraca29
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
$71M
$68M
$76M
$71M
$55M
$69M
$90M
$40M
$55M
$73M
·
$52M
$90M
$43M
·
$65M
Receivables
$76M
$77M
$77M
$71M
$70M
$63M
$65M
$67M
$60M
$51M
·
$55M
$51M
$41M
·
$31M
Inventory
$85M
$87M
$86M
$88M
$95M
$90M
$79M
$67M
$64M
$72M
·
$68M
$56M
$46M
·
$32M
Prepaid Expense
$16M
$14M
$11M
$9M
$10M
$9M
$9M
$9M
$7M
$7M
·
$12M
$11M
$12M
·
$10M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
·
$2M
$4M
·
$2M
Current Assets
$248M
$246M
$250M
$240M
$229M
$232M
$243M
$183M
$186M
$204M
·
$187M
$209M
$142M
·
$138M
PP&E (Net)
$74M
$75M
$76M
$76M
$76M
$76M
$78M
$79M
$80M
$79M
·
$73M
$66M
$57M
·
$39M
PP&E (Gross)
·
$101M
$102M
$101M
$100M
$98M
$98M
$99M
$98M
$96M
·
$88M
$81M
$71M
·
$53M
Accum. Depreciation
$28M
$26M
$26M
$25M
$23M
$22M
$20M
$19M
$18M
$17M
·
$16M
$15M
$14M
·
$14M
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$465.0K
$465.0K
$465.0K
·
$465.0K
$465.0K
$465.0K
·
$465.0K
Intangibles
$9M
$9M
$10M
$10M
$11M
$12M
$12M
$10M
$10M
$10M
·
$6M
$4M
$4M
·
$5M
Other Non-current Assets
$16M
$16M
$16M
$7M
$7M
$7M
$7M
$5M
$5M
$5M
·
$1M
$2M
$1M
·
$1M
Total Assets
$352M
$351M
$357M
$339M
$330M
$333M
$347M
$283M
$285M
$302M
·
$271M
$285M
$209M
·
$188M
Accounts Payable
$33M
$42M
$43M
$40M
$56M
$45M
$45M
$34M
$28M
$31M
·
$29M
$24M
$20M
·
$15M
Accrued Liabilities
$17M
$22M
$19M
$18M
$17M
$21M
$17M
$14M
$12M
$15M
·
$19M
$17M
$20M
·
$17M
Short-term Debt
·
·
·
$10M
$5M
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$65M
$83M
$82M
$72M
$81M
$69M
$68M
$50M
$42M
$48M
·
$50M
$43M
$41M
·
$32M
Capital Leases
$2M
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
Other Non-current Liabilities
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$1M
$1M
$2M
·
$2M
$2M
$2M
·
$2M
Total Liabilities
$330M
$336M
$334M
$323M
$307M
$295M
$294M
$250M
$240M
$245M
·
$240M
$230M
$225M
·
$186M
Total Debt
$262M
$249M
·
$256M
$226M
$220M
·
$194M
$194M
$192M
·
$185M
$182M
$179M
·
·
Common Stock
$451M
$435M
$433M
$426M
$426M
$425M
$420M
$369M
$368M
$367M
·
$311M
$310M
$225M
·
$223M
Paid-in Capital
$93M
$90M
$88M
$85M
$82M
$79M
$77M
$74M
$70M
$67M
·
$60M
$56M
$53M
·
$47M
Retained Earnings
$-521M
$-509M
$-496M
$-493M
$-482M
$-465M
$-445M
$-410M
$-393M
$-376M
·
$-340M
$-310M
$-294M
·
$-268M
Treasury Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
AOCI
$2M
$2M
$1M
$1M
$-373.0K
$3M
$3M
$3M
$3M
$2M
·
$2M
$2M
$2M
·
$3M
Stockholders' Equity
$22M
$15M
$24M
$16M
$23M
$39M
$53M
$33M
$45M
$57M
$18M
$30M
$55M
$-16M
$-8M
$2M
Liabilities + Equity
$352M
$351M
$357M
$339M
$330M
$333M
$347M
$283M
$285M
$302M
·
$271M
$285M
$209M
·
$188M
Shares Outstanding
29,793,053
29,385,011
29,304,954
29,055,781
28,969,533
28,908,337
28,787,369
27,964,029
27,941,866
27,476,679
26,495,250
25,805,434
25,772,963
24,461,693
·
24,342,327
Arus Kas14
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
·
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$900.0K
$900.0K
$900.0K
$700.0K
$600.0K
$600.0K
$600.0K
$700.0K
Stock-based Comp
$3M
$3M
$3M
$3M
$3M
$2M
$4M
$4M
$4M
$3M
$3M
$4M
$4M
$3M
$3M
$3M
Amort. of Intangibles
·
$800.0K
$800.0K
$900.0K
$800.0K
$800.0K
$700.0K
$600.0K
$500.0K
$300.0K
$300.0K
$300.0K
$300.0K
$300.0K
$300.0K
$300.0K
Other Non-cash
·
$4M
·
·
·
$-4M
·
·
·
$706.0K
·
·
·
·
·
·
Operating Cash Flow
$-17M
$-4M
$-162.0K
$-11M
$-19M
$-21M
$-21M
$-12M
$-14M
$-11M
$-8M
$-32M
$-28M
$-21M
$-14M
$-22M
CapEx
$4M
$2M
$2M
$2M
$2M
$753.0K
$531.0K
$1M
$798.0K
$3M
$655.0K
$4M
$3M
$432.0K
$966.0K
$480.0K
Investing Cash Flow
$-4M
$-2M
$-2M
$-2M
$-2M
$-1M
$-2M
$-3M
$-4M
$-7M
$-5M
$-7M
$-9M
$-4M
$-10M
$-5M
Stock Issued
·
·
$0
$0
$0
$0
$50M
$0
$0
$50M
$0
$0
$85M
$0
$0
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$50M
·
·
·
·
·
·
Financing Cash Flow
$23M
$-864.0K
$6M
$29M
$5M
$-203.0K
$74M
$-28.0K
$389.0K
$51M
$65.0K
$487.0K
$84M
$1M
$25M
$1M
Net Change in Cash
$3M
$-7M
$5M
$16M
$-15M
$-21M
$51M
$-15M
$-18M
$33M
$-12M
$-38M
$47M
$-24M
$1M
$-26M
Taxes Paid
·
$1M
$131.0K
$154.0K
$56.0K
$79.0K
$921.0K
$68.0K
$70.0K
$676.0K
$355.0K
$812.0K
$780.0K
$218.0K
$827.0K
$453.0K
Free Cash Flow
·
$-6M
·
·
·
$-21M
·
·
·
$-14M
·
·
·
$-21M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-19M
·
·
·
$-25M
·
·
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
70.6%
70.7%
·
70.1%
68.8%
67.2%
·
63.9%
65.6%
65.6%
·
67.7%
62.3%
64.6%
·
68.1%
Operating Margin
-6.3%
-10.9%
·
-7.5%
-27.5%
-41.0%
·
-32.7%
-21.2%
-23.8%
·
-54.6%
-28.2%
-17.5%
·
-27.5%
Net Margin
-17.4%
-22.4%
·
-20.7%
-32.4%
-50.0%
·
-41.5%
-38.9%
-43.6%
·
-76.0%
-34.5%
-25.7%
·
-48.6%
Pretax Margin
-17.4%
-21.9%
·
-19.9%
-30.4%
-47.8%
·
-40.2%
-38.0%
-42.4%
·
-74.3%
-32.6%
-23.9%
·
-47.1%
EBITDA Margin
-6.3%
-8.2%
·
-4.7%
-24.4%
-37.1%
·
-29.4%
-19.1%
-21.3%
·
-52.8%
-27.0%
-17.5%
·
-27.5%
ROA
-3.5%
-3.9%
·
-3.6%
-5.4%
-6.5%
·
-6.0%
-6.0%
-6.3%
·
-12.8%
-6.9%
-6.8%
·
-11.1%
ROE
-52.9%
-50.2%
·
-45.4%
-49.0%
-43.4%
·
-52.8%
-34.4%
-79.2%
·
-182.9%
-47.3%
-75.0%
·
-59.0%
ROIC
-1.5%
-2.5%
·
-1.5%
-6.0%
-6.9%
·
-6.0%
-4.0%
-3.6%
·
-10.0%
-6.1%
-5.4%
·
-715.5%
Likuiditas & Solvabilitas5
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
3.8
3.0
·
3.3
2.8
3.4
·
3.6
4.4
4.2
·
3.7
4.8
3.4
·
4.3
Quick Ratio
2.3
1.7
·
2.0
1.5
1.9
·
2.1
2.7
2.6
·
2.1
3.3
2.0
·
3.0
Debt / Equity
12.1
16.8
·
15.7
9.9
5.7
·
5.9
4.3
3.4
·
6.1
3.3
-11.2
·
·
LT Debt / Equity
12.1
16.8
·
15.1
9.7
5.7
·
5.9
4.3
3.4
·
6.1
3.3
-11.2
·
·
Interest Coverage
·
·
·
·
·
·
·
-2.5
-1.8
-2.0
·
-5.7
-3.8
-2.2
·
-2.7
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
0.2
0.2
·
0.2
0.2
0.1
·
0.1
0.2
0.1
·
0.2
0.2
0.3
·
0.2
Inventory Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.3
0.2
·
0.3
0.4
0.4
·
0.4
Receivables Turnover
0.9
0.9
·
0.8
0.8
0.7
·
0.7
0.8
0.8
·
0.9
1.2
1.3
·
1.4
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
$0.73
$0.50
·
$0.56
$0.79
$1.33
·
$1.17
$1.61
$2.07
·
$1.18
$2.13
$-0.65
·
$0.06
Revenue / Share
$2.24
$2.00
·
$1.82
$1.77
$1.40
·
$1.42
$1.58
$1.34
·
$1.48
$1.90
$1.89
·
$1.56
Cash Flow / Share
·
$-0.14
·
·
·
$-0.70
·
·
·
$-0.40
·
·
·
$-0.84
·
·
Cash / Share
$2.39
$2.32
·
$2.43
$1.89
$2.39
·
$1.42
$1.95
$2.66
·
$2.02
$3.50
$1.75
·
$2.68
EPS (TTM)
$-1.29
$-1.47
·
$-2.86
$-3.07
$-3.12
·
$-2.61
$-3.14
$-3.17
·
$-2.81
$-2.45
$-3.32
·
$-3.12
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
$246M
$230M
·
$191M
$177M
$170M
·
$153M
$151M
$156M
·
$177M
$177M
$170M
·
$153M
Net Income TTM
$-39M
$-44M
·
$-83M
$-89M
$-89M
·
$-71M
$-83M
$-83M
·
$-72M
$-61M
$-81M
·
$-76M
Market Cap
$2.56B
$1.67B
·
$1.19B
$1.24B
$1.18B
·
$1.21B
$1.27B
$1.40B
·
$1.27B
$1.77B
$1.66B
·
$1.33B
Enterprise Value
$2.75B
$1.85B
·
$1.38B
$1.41B
$1.33B
·
$1.36B
$1.41B
$1.52B
·
$1.40B
$1.86B
$1.79B
·
·
P/E
-66.5
-38.6
·
-14.3
-13.9
-13.1
·
-16.6
-14.5
-16.1
·
-17.5
-28.0
-20.4
·
-17.5
P/S
10.4
7.3
·
6.2
7.0
6.9
·
7.9
8.4
9.0
·
7.1
10.0
9.8
·
8.7
P/B
118.3
112.9
·
72.8
54.4
30.6
·
37.0
28.2
24.6
·
41.5
32.2
-103.6
·
875.1
P / Tangible Book
233.1
390.7
·
250.5
119.3
45.8
·
53.9
36.8
29.8
·
52.1
35.2
·
·
·
P / Cash Flow
·
-387.1
·
·
·
-56.9
·
·
·
-125.4
·
·
·
-80.4
·
·
EV / Revenue
11.2
8.1
·
7.2
7.9
7.8
·
8.9
9.3
9.7
·
7.9
10.5
10.6
·
·
Earnings Yield
-1.5%
-2.6%
·
-7.0%
-7.2%
-7.6%
·
-6.0%
-6.9%
-6.2%
·
-5.7%
-3.6%
-4.9%
·
-5.7%
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
$211M
$166M
$165M
$162M
$127M
Margin Kotor %
69.3%
66.0%
64.8%
65.9%
67.4%
Margin Operasi %
-18.5%
-30.1%
-39.4%
-24.5%
-19.8%
Laba Bersih
$-51M
$-85M
$-79M
$-75M
$-41M
EPS Dilusian
$-1.72
$-3.00
$-3.07
$-3.08
$-1.72
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
10.5
4.1
10.3
·
·
Rasio Lancar
3.0
3.6
3.1
3.8
3.6
Rasio Cepat
1.9
2.3
1.5
2.6
2.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-57M
$-65M
$-96M
$-55M
$-30M
Pemilik institusional (13F)
217 pengaju
· $2.3B total
· Per tanggal 30 Sep. 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.
Pemegang217
Nilai yang dipegang$2.3B
Posisi baru57
Posisi yang keluar32
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
57 (+22 vs Kuartal sebelumnya)
32 (+11 vs Kuartal sebelumnya)
70 (+2 vs Kuartal sebelumnya)
56 (0 vs Kuartal sebelumnya)
-1.4M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 12 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.