Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$111.7K
·
·
·
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-rata101.2%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Mei 18, 2026
$0.28
$0.12
138.7%
30 Sep. 2026
$0.02
—
—
30 Juni 2026
$0.09
$0.07
26.1%
31 Maret 2026
$0.28
$0.12
138.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2026
2025
2024
Revenue
$19M
$16M
$18M
Cost of Revenue
$2M
$1M
$1M
Gross Profit
$17M
$15M
$17M
R&D Expense
$2M
$2M
·
SG&A Expense
$5M
$3M
$3M
Operating Expenses
$14M
$12M
$11M
Operating Income
$4M
$3M
$6M
Interest Expense
$403.4K
$329.9K
$302.1K
Interest Income
$125.2K
$42.7K
$27.3K
Other Non-op
$-103.0K
$-184.0K
$-40.0K
Pretax Income
$3M
$3M
$6M
Income Tax
$-1M
$1M
$1M
Net Income
$5M
$2M
$4M
EPS (Basic)
$0.36
$0.15
$0.35
EPS (Diluted)
$0.35
$0.15
$0.35
Shares (Basic)
13,882,787
12,858,852
12,449,308
Shares (Diluted)
14,006,392
12,858,852
12,449,308
EBITDA
$4M
$4M
·
Neraca27
Metrik
Tren
2026
2025
2024
Cash & Equivalents
$5M
$3M
$1M
Receivables
$4M
$4M
$3M
Inventory
$445.8K
$419.7K
$113.5K
Other Current Assets
$125.3K
$666.4K
$582.4K
Current Assets
$16M
$13M
$9M
PP&E (Net)
$95.5K
$57.8K
$75.5K
PP&E (Gross)
$781.5K
$750.3K
$733.5K
Accum. Depreciation
$686.0K
$692.4K
$658.0K
Intangibles
$694.2K
$1M
$2M
Other Non-current Assets
$372.4K
$379.1K
$186.9K
Total Assets
$35M
$28M
$21M
Accounts Payable
$390.2K
$437.3K
$417.5K
Accrued Liabilities
$2M
$4M
$2M
Short-term Debt
$0
$13.7K
·
Current Liabilities
$4M
$6M
$5M
Capital Leases
$682.4K
$1M
$50.6K
Other Non-current Liabilities
$121.8K
$117.0K
$116.0K
Total Liabilities
$9M
$12M
$7M
Long-term Debt
$5M
$5M
·
Total Debt
$391.4K
$343.4K
·
Common Stock
$132.2K
$130.3K
$124.5K
Paid-in Capital
$6M
$2M
$2M
Retained Earnings
$16M
$11M
$9M
AOCI
$3M
$3M
$3M
Stockholders' Equity
$25M
$16M
$14M
Liabilities + Equity
$35M
$28M
$21M
Shares Outstanding
14,024,468
13,026,464
12,449,308
Arus Kas13
Metrik
Tren
2026
2025
2024
D&A
$369.2K
$545.7K
$699.3K
Stock-based Comp
$770.2K
·
·
Amort. of Intangibles
$332.3K
$511.3K
$618.9K
Other Non-cash
$-7M
$-3M
·
Operating Cash Flow
$-780.4K
$-504.1K
$-363.4K
CapEx
$52.5K
$19.8K
$19.2K
Investing Cash Flow
$-52.5K
$-19.8K
$-19.2K
Stock Issued
$83.0K
·
·
Net Stock Activity
$83.0K
·
·
Financing Cash Flow
$3M
$2M
$205.7K
Net Change in Cash
$2M
$2M
$35.0K
Free Cash Flow
$-832.9K
$-520.9K
·
Levered FCF
$-1M
$-720.9K
·
Profitabilitas8
Metrik
Tren
2026
2025
2024
Gross Margin
91.0%
93.5%
·
Operating Margin
18.7%
21.3%
·
Net Margin
25.9%
12.1%
·
Pretax Margin
18.1%
20.2%
·
EBITDA Margin
20.6%
24.7%
·
ROA
15.8%
7.9%
·
ROE
24.2%
13.2%
·
ROIC
20.0%
12.9%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2026
2025
2024
Current Ratio
3.9
2.0
·
Quick Ratio
2.2
1.0
·
Debt / Equity
0.0
0.0
·
Interest Coverage
8.9
10.5
·
Efisiensi3
Metrik
Tren
2026
2025
2024
Asset Turnover
0.6
0.7
·
Inventory Turnover
4.0
4.0
·
Receivables Turnover
4.8
4.7
·
Per Saham5
Metrik
Tren
2026
2025
2024
Book Value / Share
$1.80
$1.22
·
Revenue / Share
$1.37
$1.27
·
Cash Flow / Share
$-0.06
$-0.04
·
Cash / Share
$0.37
$0.22
·
EPS (TTM)
$0.35
$0.15
·
Tingkat Pertumbuhan3
Metrik
Tren
2026
2025
2024
Revenue YoY
17.9%
-8.8%
·
EPS YoY
133.3%
-57.1%
·
Net Income YoY
152.7%
-55.0%
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
Revenue TTM
$19M
$16M
·
Net Income TTM
$5M
$2M
·
Market Cap
$34M
·
·
Enterprise Value
$29M
·
·
P/E
7.0
·
·
P/S
1.8
·
·
P/B
1.4
·
·
P / Tangible Book
1.4
·
·
P / Cash Flow
-43.8
·
·
P / FCF
-41.1
·
·
EV / EBITDA
7.4
·
·
EV / FCF
-35.3
·
·
EV / Revenue
1.5
·
·
Earnings Yield
14.3%
·
·
Laporan Laba Rugi18
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Revenue
$5M
$14M
$1M
$511.8K
$4M
$10M
$2M
$879.6K
$4M
Cost of Revenue
$390.1K
$684.7K
$503.8K
$312.9K
$226.9K
$168.8K
$379.9K
$229.3K
$283.7K
Gross Profit
$5M
$7M
$4M
$4M
$4M
$4M
$3M
$5M
$3M
R&D Expense
$527.0K
$487.9K
$453.5K
·
$474.5K
$479.7K
$448.6K
·
·
SG&A Expense
$1M
$2M
$828.4K
$1M
$587.0K
$1M
$573.9K
$1M
$581.1K
Operating Expenses
$4M
$4M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
Operating Income
$901.5K
$2M
$402.4K
$-793
$1M
$163.7K
$184.8K
$2M
$859.8K
Interest Expense
$95.1K
$103.4K
$104.1K
$126.0K
$69.9K
$39.4K
$118.1K
$86.4K
$86.0K
Interest Income
$41.7K
$35.3K
$41.1K
·
$5.8K
$16.8K
$15.3K
·
$26.1K
Other Non-op
$-46.1K
$40
$-1.6K
$-55.2K
$-46.3K
$28.4K
$-40.4K
$-84.6K
$-87.4K
Pretax Income
$855.4K
$2M
$400.9K
$-56.0K
$956.4K
$192.1K
$144.4K
$2M
$772.5K
Income Tax
$-370.9K
$-2M
$90.2K
$-12.6K
$215.2K
$519.7K
$60.1K
$551.1K
$163.4K
Net Income
$1M
$4M
$310.7K
$-43.4K
$741.2K
$-354.7K
$84.4K
$2M
$609.1K
EPS (Basic)
$0.09
$0.29
$0.02
$0.00
$0.05
$-0.04
$0.01
$0.13
$0.05
EPS (Diluted)
$0.09
$0.28
$0.02
$0.00
$0.05
$-0.04
$0.01
$0.13
$0.05
Shares (Basic)
14,092,732
·
13,924,468
13,892,903
13,826,468
·
13,026,464
12,737,886
12,449,308
Shares (Diluted)
14,092,732
·
13,924,468
13,892,903
13,826,468
·
13,026,464
12,737,886
12,449,308
EBITDA
$944.6K
·
$402.4K
$-793
$1M
·
·
·
·
Neraca27
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Cash & Equivalents
$4M
$5M
$6M
$6M
$6M
$3M
·
·
·
Receivables
$4M
$4M
$4M
$4M
$4M
$4M
·
·
·
Inventory
$769.9K
$445.8K
$167.3K
$328.7K
$408.2K
$419.7K
·
·
·
Other Current Assets
$203.8K
$125.3K
$153.6K
$230.2K
$639.9K
$666.4K
·
·
·
Current Assets
$16M
$16M
$17M
$17M
$16M
$13M
·
·
·
PP&E (Net)
$90.1K
$95.5K
$86.7K
$85.1K
$92.8K
$57.8K
·
·
·
PP&E (Gross)
$786.5K
$781.5K
$791.6K
$785.7K
$792.9K
$750.3K
·
·
·
Accum. Depreciation
$696.4K
$686.0K
$704.9K
$700.6K
$700.1K
$692.4K
·
·
·
Intangibles
$661.0K
$694.2K
$764.8K
$860.7K
$964.2K
$1M
·
·
·
Other Non-current Assets
$372.5K
$372.4K
$381.4K
$402.8K
$379.2K
$379.1K
·
·
·
Total Assets
$35M
$35M
$32M
$32M
$32M
$28M
·
·
·
Accounts Payable
$632.0K
$390.2K
$352.2K
$294.8K
$310.2K
$437.3K
·
·
·
Accrued Liabilities
$2M
$2M
$4M
$4M
$4M
$4M
·
·
·
Short-term Debt
$0
·
·
·
·
$13.7K
·
·
·
Current Liabilities
$4M
$4M
$6M
$6M
$6M
$6M
·
·
·
Capital Leases
$575.9K
$682.4K
$800.0K
$905.4K
$1M
$1M
·
·
·
Other Non-current Liabilities
$121.9K
$121.8K
$111.3K
$112.8K
$117.0K
$117.0K
·
·
·
Total Liabilities
$9M
$9M
$11M
$11M
$12M
$12M
·
·
·
Long-term Debt
$5M
$5M
$5M
$5M
$5M
$5M
·
·
·
Total Debt
$391.4K
·
$417.3K
$577.7K
$731.2K
·
·
·
·
Common Stock
$141.3K
$132.2K
$131.2K
$131.2K
$130.3K
$130.3K
·
·
·
Paid-in Capital
$6M
$6M
$6M
$6M
$5M
$2M
·
·
·
Retained Earnings
$17M
$16M
$12M
$12M
$12M
$11M
·
·
·
AOCI
$3M
$3M
$3M
$3M
$3M
$3M
·
·
·
Stockholders' Equity
$27M
$25M
$21M
$21M
$20M
$16M
·
·
·
Liabilities + Equity
$35M
$35M
$32M
$32M
$32M
$28M
·
·
·
Shares Outstanding
14,125,468
14,024,468
13,924,468
13,924,468
13,826,468
13,026,464
·
·
·
Arus Kas13
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
D&A
$43.1K
$70.3K
$102.8K
$104.1K
$92.0K
$146.4K
$132.7K
$133.1K
$133.5K
Stock-based Comp
$204.3K
$145.0K
$0
$625.2K
·
·
·
·
·
Amort. of Intangibles
$84.5K
$48.5K
$95.9K
$103.4K
$125.1K
$136.1K
$125.1K
$125.1K
$125.1K
Other Non-cash
$-2M
·
·
·
$-1M
·
·
·
·
Operating Cash Flow
$-679.0K
$-912.5K
$240.9K
$399.8K
$-508.6K
$-190.0K
$-110.0K
$48.3K
$-252.5K
CapEx
·
·
·
·
$42.4K
·
·
·
$2.0K
Investing Cash Flow
$-4.5K
$-8.5K
$-8.5K
$7.0K
$-42.4K
$-7.0K
$-25.0K
$17.2K
$-5.0K
Stock Issued
·
·
·
·
$4M
·
·
·
·
Net Stock Activity
·
·
·
·
$4M
·
·
·
·
Financing Cash Flow
$-92.7K
$23.3K
$-285.4K
$-12.1K
$4M
$2M
$601.1K
·
·
Net Change in Cash
$-906.4K
$-948.4K
$-65.8K
$322.0K
$3M
$1M
$770.3K
$78.0K
$-344.7K
Free Cash Flow
·
·
·
·
$-551.1K
·
·
·
·
Levered FCF
·
·
·
·
$-605.2K
·
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Gross Margin
92.2%
·
·
·
94.2%
·
·
·
·
Operating Margin
17.9%
·
·
·
25.5%
·
·
·
·
Net Margin
24.4%
·
·
·
18.8%
·
·
·
·
Pretax Margin
17.0%
·
·
·
24.3%
·
·
·
·
EBITDA Margin
18.8%
·
·
·
27.8%
·
·
·
·
ROA
3.6%
·
1.9%
-0.27%
4.6%
·
·
·
·
ROE
5.2%
·
2.9%
-0.41%
7.3%
·
·
·
·
ROIC
4.8%
·
1.5%
0.00%
3.7%
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Current Ratio
4.0
·
2.7
2.7
2.6
·
·
·
·
Quick Ratio
2.0
·
1.7
1.7
1.6
·
·
·
·
Debt / Equity
0.0
·
0.0
0.0
0.0
·
·
·
·
Interest Coverage
9.5
·
3.9
-0.0
14.3
·
·
·
·
Efisiensi3
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Asset Turnover
0.1
·
·
·
0.2
·
·
·
·
Inventory Turnover
0.7
·
6.0
1.9
1.1
·
·
·
·
Receivables Turnover
1.3
·
·
·
2.0
·
·
·
·
Per Saham5
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Book Value / Share
$1.88
·
$1.52
$1.51
$1.48
·
·
·
·
Revenue / Share
$0.36
·
·
·
$0.28
·
·
·
·
Cash Flow / Share
$-0.05
·
·
·
$-0.04
·
·
·
·
Cash / Share
$0.30
·
$0.44
$0.45
$0.43
·
·
·
·
EPS (TTM)
$0.39
·
$0.03
$0.02
$0.15
·
·
·
·
Valuasi (TTM)11
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Revenue TTM
$20M
·
$15M
$16M
$16M
·
·
·
·
Net Income TTM
$5M
·
$653.8K
$427.5K
$2M
·
·
·
·
Market Cap
$89M
·
$28M
$89M
$136M
·
·
·
·
Enterprise Value
$85M
·
$22M
$83M
$131M
·
·
·
·
P/E
16.2
·
67.3
319.5
65.6
·
·
·
·
P/S
4.4
·
1.8
5.5
8.3
·
·
·
·
P/B
3.4
·
1.3
4.2
6.7
·
·
·
·
P / Tangible Book
3.4
·
1.4
4.4
7.0
·
·
·
·
P / Cash Flow
-131.1
·
·
·
-267.5
·
·
·
·
EV / Revenue
4.2
·
1.4
5.2
7.9
·
·
·
·
Earnings Yield
6.2%
·
1.5%
0.31%
1.5%
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
Pendapatan
$19M
$16M
$18M
Margin Kotor %
91.0%
93.5%
·
Margin Operasi %
18.7%
21.3%
·
Laba Bersih
$5M
$2M
$4M
EPS Dilusian
$0.35
$0.15
$0.35
Metrik
2026-03-31
2025-03-31
2024-03-31
Utang / Ekuitas
0.0
0.0
·
Rasio Lancar
3.9
2.0
·
Rasio Cepat
2.2
1.0
·
Metrik
2026-03-31
2025-03-31
2024-03-31
Arus Kas Bebas
$-832.9K
$-520.9K
·
Pemilik institusional (13F)
12 pengaju
· $3.1M 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.
Pemegang12
Nilai yang dipegang$3.1M
Posisi baru7
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
7 (+6 vs Kuartal sebelumnya)
2 (-1 vs Kuartal sebelumnya)
4 (+2 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
+446K
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 1 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.