Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$346.6K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2026
2025
2024
2023
Revenue
$19M
$25M
$32M
$22M
Cost of Revenue
$2M
$1M
$700.0K
$480.0K
Gross Profit
$5M
$10M
$13M
$8M
R&D Expense
$340.9K
$549.4K
$292.7K
·
SG&A Expense
$8M
$8M
$4M
$2M
Operating Expenses
$11M
$15M
$10M
$6M
Operating Income
$-6M
$-5M
$3M
$2M
Other Non-op
$-684.8K
$10.6K
$-30.4K
·
Pretax Income
$-9M
$-5M
$3M
$2M
Income Tax
$328.7K
$336.2K
$1M
$821.9K
Net Income
$-9M
$-5M
$2M
$1M
EPS (Basic)
$-8.38
$-21.95
$0.43
$0.06
EPS (Diluted)
$-8.38
$-21.95
·
·
Shares (Basic)
1,104,494
241,050
4,400,000
22,000,000
Shares (Diluted)
1,104,494
241,050
4,400,000
22,000,000
EBITDA
$-6M
$-5M
$3M
·
Neraca25
Metrik
Tren
2026
2025
2024
2023
Cash & Equivalents
·
$840.1K
$1M
$358.9K
Receivables
$7M
$466.2K
$212.8K
$389.1K
Inventory
$2M
$6M
$5M
$4M
Prepaid Expense
$7M
$4M
$588.7K
$782.8K
Current Assets
$17M
$14M
$8M
$6M
PP&E (Net)
$6M
$7M
$2M
$785.3K
PP&E (Gross)
$8M
$8M
$2M
$1M
Accum. Depreciation
$1M
$863.6K
$416.3K
$249.7K
Intangibles
$431.2K
$525.9K
$36.4K
·
Total Assets
$29M
$34M
$29M
$17M
Accounts Payable
$433.2K
$1M
$1M
$1M
Accrued Liabilities
·
·
$22.0K
$124.0K
Short-term Debt
·
$5M
·
·
Current Liabilities
$7M
$13M
$8M
$5M
Capital Leases
$3M
$9M
$14M
$9M
Total Liabilities
$12M
$24M
$22M
$15M
Long-term Debt
$6M
·
·
·
Total Debt
$94.0K
$100.8K
$1M
·
Common Stock
$16.3K
$2.5K
$44.0K
$220.0K
Paid-in Capital
$28M
$11M
$3M
·
Retained Earnings
$-10M
$-895.5K
$4M
$3M
AOCI
$-27.2K
$-41.1K
$-13.8K
·
Stockholders' Equity
$17M
$10M
$7M
$3M
Liabilities + Equity
$29M
$34M
$29M
$17M
Shares Outstanding
1,632,386
245,875
4,400,000
22,000,000
Arus Kas10
Metrik
Tren
2026
2025
2024
2023
Deferred Tax
$-42.1K
$-64.8K
$176.1K
$448.8K
Amort. of Intangibles
$110.1K
$65.1K
$1.6K
·
Operating Cash Flow
$-14M
$-10M
$4M
$2M
CapEx
$74.6K
$2M
$1M
·
Investing Cash Flow
$-2M
$-3M
$-3M
$-442.9K
Stock Issued
$17M
$9M
·
·
Net Stock Activity
$17M
$9M
·
·
Financing Cash Flow
$16M
$12M
$-49.6K
$-1M
Taxes Paid
$42.6K
$2M
$435.9K
·
Free Cash Flow
$-14M
$-12M
·
·
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
Gross Margin
24.4%
41.1%
40.7%
·
Operating Margin
-33.8%
-17.9%
10.1%
·
Net Margin
-48.6%
-20.8%
5.9%
·
Pretax Margin
-46.8%
-19.5%
9.6%
·
EBITDA Margin
-33.8%
-17.9%
10.1%
·
ROA
-29.3%
-16.9%
8.2%
·
ROE
-56.5%
-46.1%
29.4%
·
ROIC
-38.1%
-49.0%
25.1%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2026
2025
2024
2023
Current Ratio
2.5
1.1
1.0
·
Quick Ratio
1.0
0.1
0.2
·
Debt / Equity
0.0
0.0
0.2
·
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
Asset Turnover
0.6
0.8
1.4
·
Inventory Turnover
0.3
0.2
0.1
·
Receivables Turnover
5.1
74.9
107.0
·
Per Saham5
Metrik
Tren
2026
2025
2024
2023
Book Value / Share
$10.69
$2.00
$0.31
·
Revenue / Share
$17.26
$5.27
$1.46
·
Cash Flow / Share
$-12.54
$-2.09
$0.20
·
Cash / Share
·
$0.17
$0.06
·
EPS (TTM)
$-8.38
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2026
2025
2024
2023
Revenue YoY
-25.0%
-21.1%
47.9%
·
Revenue CAGR 3Y
-4.3%
·
·
·
Net Income YoY
·
·
37.5%
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
2023
Revenue TTM
$19M
$25M
$32M
·
Net Income TTM
$-9M
$-5M
$2M
·
Market Cap
$3M
$214M
·
·
Enterprise Value
·
$213M
·
·
P/E
-0.3
·
·
·
P/S
0.2
8.4
·
·
P/B
0.2
21.8
·
·
P / Tangible Book
0.2
23.0
·
·
P / Cash Flow
-0.2
-21.3
·
·
P / FCF
-0.2
-18.3
·
·
EV / EBITDA
·
-46.7
·
·
EV / FCF
·
-18.2
·
·
EV / Revenue
·
8.4
·
·
Earnings Yield
-399.1%
·
·
·
Laporan Laba Rugi16
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue
$3M
$7M
$3M
$4M
$5M
$5M
$6M
$7M
$8M
$8M
$7M
$9M
$8M
Cost of Revenue
$300.0K
$300.0K
$400.0K
$400.0K
$400.0K
$440.0K
$360.0K
$300.0K
$300.0K
$300.0K
$140.0K
$130.0K
$130.0K
Gross Profit
$299.9K
$372.7K
$1M
$976.5K
$2M
$2M
$3M
$3M
$3M
$4M
$3M
$4M
$3M
R&D Expense
$2M
·
·
·
$169.3K
$114.6K
$125.3K
$163.9K
$145.6K
$195.8K
$89.4K
$7.5K
·
SG&A Expense
$3M
$2M
$2M
$997.2K
$2M
$2M
$2M
$2M
$2M
$1M
$843.3K
$1M
$872.1K
Operating Expenses
$4M
$3M
$3M
$2M
$4M
$4M
$4M
$4M
$3M
$2M
$3M
$3M
$2M
Operating Income
$-4M
$-2M
$-2M
$-1M
$-2M
$-2M
$-940.3K
$-1M
$-45.5K
$1M
$194.0K
$1M
$767.5K
Other Non-op
·
$-472.8K
$-55.9K
$-148.2K
$-7.9K
$74.7K
$-16.7K
$-53.9K
$6.5K
$-6.2K
$-53.8K
·
·
Pretax Income
$-4M
$-3M
$-2M
$-2M
$-2M
$-2M
$-1M
$-1M
$-107.1K
$1M
$108.6K
$1M
$723.8K
Income Tax
$89.0K
$488.8K
$-149.8K
$40.0K
$-50.3K
$857.8K
$-428.2K
$-165.9K
$72.4K
$450.9K
$87.7K
$360.9K
$283.4K
Net Income
$-4M
$-4M
$-2M
$-2M
$-2M
$-3M
$-684.5K
$-1M
$-179.5K
$687.3K
$20.9K
$746.6K
$440.4K
EPS (Basic)
$-2.41
$-4.72
$-1.18
$-2.18
$-6.00
$-14.48
$-2.78
$-4.65
$-0.04
$0.38
$0.00
$0.03
$0.02
EPS (Diluted)
$-2.41
$-2.24
$-1.18
·
$-6.00
$-13.57
$-2.78
·
·
·
·
·
·
Shares (Basic)
1,632,351
·
1,632,391
813,922
334,839
·
245,875
245,875
4,527,250
·
22,000,000
22,000,000
22,000,000
Shares (Diluted)
1,632,351
·
1,632,391
813,922
334,839
·
245,875
245,875
4,527,250
·
22,000,000
22,000,000
22,000,000
EBITDA
$-4M
·
$-2M
$-1M
$-2M
·
$-940.3K
$-1M
$-45.5K
·
·
·
·
Neraca25
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Cash & Equivalents
·
·
·
$3M
$2M
$840.1K
$1M
$1M
$4M
$1M
·
·
·
Receivables
$9M
$7M
$2M
$1M
$1M
$466.2K
$305.2K
$366.8K
$371.9K
$212.8K
·
·
·
Inventory
$2M
$2M
$5M
$7M
$6M
$6M
$9M
$9M
$6M
$5M
·
·
·
Prepaid Expense
$5M
$7M
$11M
$6M
$6M
$4M
$2M
$2M
$3M
$588.7K
·
·
·
Current Assets
$16M
$17M
$21M
$17M
$17M
$14M
$13M
$13M
$14M
$8M
·
·
·
PP&E (Net)
$6M
$6M
$6M
$7M
$7M
$7M
$7M
$7M
$2M
$2M
·
·
·
PP&E (Gross)
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$7M
$3M
$2M
·
·
·
Accum. Depreciation
$1M
$1M
$1M
$1M
$935.4K
$863.6K
$727.2K
$597.2K
$511.4K
$416.3K
·
·
·
Intangibles
$403.5K
$431.2K
$458.2K
$486.6K
$498.6K
$525.9K
$560.1K
$527.5K
$35.4K
$36.4K
·
·
·
Total Assets
$26M
$29M
$34M
$32M
$34M
$34M
$37M
$38M
$35M
$29M
·
·
·
Accounts Payable
$1M
$433.2K
$337.5K
$550.2K
$419.1K
$1M
$1M
$365.1K
$406.4K
$1M
·
·
·
Accrued Liabilities
·
·
·
·
·
·
$19.7K
·
·
·
·
·
·
Short-term Debt
·
·
·
$6M
$6M
·
·
·
·
·
·
·
·
Current Liabilities
$8M
$7M
$7M
$9M
$11M
$13M
$10M
$11M
$6M
$8M
·
·
·
Capital Leases
$3M
$3M
$4M
$6M
$7M
$9M
$12M
$13M
$14M
$14M
·
·
·
Total Liabilities
$13M
$12M
$13M
$16M
$20M
$24M
$24M
$24M
$20M
$22M
·
·
·
Long-term Debt
$6M
$6M
$100.0K
$200.0K
·
·
·
·
·
·
·
·
·
Total Debt
$88.2K
·
$138.6K
$6M
$7M
·
$99.1K
$90.8K
$1M
·
·
·
·
Common Stock
$16.3K
$16.3K
$16.3K
$16.3K
$106.4K
$2.5K
$245.9K
$245.9K
$245.9K
$44.0K
·
·
·
Paid-in Capital
$28M
$28M
$28M
$28M
$17M
$11M
$11M
$11M
$11M
$3M
·
·
·
Retained Earnings
$-14M
$-10M
$-7M
$-5M
$-3M
$-895.5K
$2M
$3M
$4M
$4M
·
·
·
AOCI
$-27.2K
$-27.2K
$-27.2K
$-48.1K
$-18.7K
$-41.1K
$-33.4K
$-10.9K
$-15.2K
$-13.8K
·
·
·
Stockholders' Equity
$14M
$17M
$21M
$15M
$14M
$10M
$13M
$14M
$15M
$7M
·
·
·
Liabilities + Equity
$26M
$29M
$34M
$32M
$34M
$34M
$37M
$38M
$35M
$29M
·
·
·
Shares Outstanding
1,632,386
1,632,386
1,632,386
1,632,351
10,636,611
245,875
24,587,500
24,587,500
24,587,500
4,400,000
·
·
·
Arus Kas10
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Deferred Tax
·
$0
$139
$610
$-42.9K
$795.2K
$-397.3K
$-403.6K
$-59.1K
$-49.4K
$35.9K
$-19.2K
$208.8K
Amort. of Intangibles
$27.7K
$27.0K
$28.3K
$27.4K
$27.3K
$34.3K
$22.0K
$7.9K
$951
·
·
·
·
Operating Cash Flow
$-190.2K
$121.1K
$-6M
$-2M
$-5M
$-645.5K
$-1.8K
$-5M
$-5M
$3M
$150.1K
$773.8K
$820.0K
CapEx
$2.2K
$4.8K
$25.2K
$-97.0K
$141.6K
$15.9K
$42.4K
$1M
$351.5K
$749.8K
$-22.4K
$136.2K
$390.1K
Investing Cash Flow
$-12.0K
$-205.5K
$-2M
$-43.4K
$-408.6K
$-64.6K
$8.8K
$-2M
$-1M
$-2M
$-437.1K
$-136.2K
$-390.1K
Stock Issued
·
$0
$8M
$3M
$6M
$0
$0
$0
$9M
·
·
·
·
Net Stock Activity
·
·
·
·
$6M
·
·
·
$9M
·
·
·
·
Financing Cash Flow
$-2.8K
$-8.6K
$6M
$3M
$7M
$252.2K
$107.9K
$3M
$9M
$-80.2K
$347.7K
$-208.7K
$-108.4K
Taxes Paid
·
$0
$0
$0
$42.6K
$17.1K
$183
$1M
$481.9K
$0
$250.5K
$104.1K
$81.3K
Free Cash Flow
$-192.4K
·
·
·
$-5M
·
·
·
$-5M
·
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Gross Margin
10.9%
·
39.6%
25.0%
42.4%
·
45.1%
42.6%
39.4%
·
·
·
·
Operating Margin
-128.7%
·
-58.8%
-26.8%
-28.2%
·
-16.6%
-18.0%
-0.58%
·
·
·
·
Net Margin
-143.3%
·
-72.6%
-45.4%
-37.7%
·
-12.1%
-16.8%
-2.3%
·
·
·
·
Pretax Margin
-140.1%
·
-78.3%
-44.4%
-38.6%
·
-19.6%
19.1%
-1.4%
·
·
·
·
EBITDA Margin
-128.7%
·
-58.8%
-26.8%
-28.2%
·
-16.6%
-18.0%
-0.58%
·
·
·
·
ROA
-13.2%
·
-5.4%
-5.1%
-5.8%
·
-3.7%
-6.0%
-1.0%
·
·
·
·
ROE
-29.0%
·
-11.3%
-12.2%
-14.0%
·
-10.4%
-16.5%
-2.4%
·
·
·
·
ROIC
-26.6%
·
-6.8%
-5.1%
-7.2%
·
-4.4%
-10.0%
-0.47%
·
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Current Ratio
2.0
·
2.8
1.9
1.6
·
1.3
1.2
2.2
·
·
·
·
Quick Ratio
1.1
·
0.2
0.5
0.3
·
0.2
0.2
0.8
·
·
·
·
Debt / Equity
0.0
·
0.0
0.4
0.5
·
0.0
0.0
0.1
·
·
·
·
Efisiensi3
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Asset Turnover
0.1
·
0.1
0.1
0.2
·
0.3
0.4
0.4
·
·
·
·
Inventory Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
·
·
·
Receivables Turnover
0.6
·
2.8
4.2
7.4
·
37.2
37.2
42.3
·
·
·
·
Per Saham4
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Book Value / Share
$8.27
·
$12.86
$9.37
$1.29
·
$0.53
$0.56
$0.61
·
·
·
·
Revenue / Share
$1.68
·
$1.62
$4.80
$0.80
·
$0.23
$0.28
$0.35
·
·
·
·
Cash Flow / Share
$-0.12
·
·
·
$-0.79
·
·
·
$-0.20
·
·
·
·
Cash / Share
·
·
·
$1.55
$0.22
·
$0.06
$0.05
$0.18
·
·
·
·
Valuasi (TTM)9
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Revenue TTM
$16M
·
$17M
$20M
$23M
·
$29M
$30M
$32M
·
·
·
·
Net Income TTM
$-11M
·
$-9M
$-8M
$-7M
·
$-1M
$-614.1K
$1M
·
·
·
·
Market Cap
$3M
·
$11M
$22M
$968M
·
$2.07B
$1.50B
$13.13B
·
·
·
·
Enterprise Value
·
·
·
$26M
$972M
·
$2.06B
$1.50B
$13.13B
·
·
·
·
P/S
0.2
·
0.6
1.1
42.3
·
72.3
49.7
407.3
·
·
·
·
P/B
0.3
·
0.5
1.5
70.6
·
157.4
108.8
877.0
·
·
·
·
P / Tangible Book
0.3
·
0.5
1.5
73.3
·
164.4
113.1
879.1
·
·
·
·
P / Cash Flow
-18.1
·
·
·
-183.2
·
·
·
-2903.4
·
·
·
·
EV / Revenue
·
·
·
1.3
42.5
·
72.3
49.6
407.2
·
·
·
·
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
2023-03-31
Pendapatan
$19M
$25M
$32M
$22M
Margin Kotor %
24.4%
41.1%
40.7%
·
Margin Operasi %
-33.8%
-17.9%
10.1%
·
Laba Bersih
$-9M
$-5M
$2M
$1M
EPS Dilusian
$-8.38
$-21.95
·
·
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
Utang / Ekuitas
0.0
0.0
0.2
·
Rasio Lancar
2.5
1.1
1.0
·
Rasio Cepat
1.0
0.1
0.2
·
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
Arus Kas Bebas
$-14M
$-12M
·
·
Pemilik institusional (13F)
8 pengaju
· $201K 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.
Pemegang8
Nilai yang dipegang$201K
Posisi baru3
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (-2 vs Kuartal sebelumnya)
2 (-3 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
2 (+2 vs Kuartal sebelumnya)
+7K
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.
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.