Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.5M
·
·
·
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-rata48.9%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 3, 2026
$0.26
$0.13
98.0%
31 Maret 2026
$0.12
$0.13
-8.1%
31 Des. 2025
$0.08
$0.15
-45.9%
30 Sep. 2025
$0.54
$0.17
210.2%
30 Juni 2025
$0.16
$0.14
11.3%
31 Maret 2025
$0.17
$0.11
49.4%
31 Des. 2024
$0.14
$0.11
27.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$237M
$187M
$188M
$136M
$43M
$53M
$119M
$178M
$243M
$188M
$270M
$320M
Cost of Revenue
$177M
$148M
$164M
$143M
$40M
$82M
·
·
$215M
$170M
$172M
$189M
Gross Profit
$60M
$39M
$24M
$-7M
$3M
$-29M
·
·
·
$91M
$96M
$131M
R&D Expense
$2M
$2M
$2M
$4M
$6M
$7M
$9M
$10M
$13M
$9M
$7M
$5M
SG&A Expense
$28M
$25M
$28M
$27M
$20M
$23M
$28M
$31M
$41M
$44M
$70M
$61M
Operating Expenses
$37M
$27M
$1M
$29M
$35M
$115M
$195M
$248M
$253M
$205M
$258M
$72M
Operating Income
$23M
$12M
$23M
$-35M
$-31M
$-144M
$-76M
$-70M
$-10M
$-17M
$12M
$59M
Interest Expense
·
·
$3M
$7M
$78.0K
$60.0K
$2M
$3M
$2M
$2M
$2M
$1M
Other Non-op
$348.0K
$46.0K
$-26.0K
$145.0K
$87.0K
$1M
$2M
$-5M
$1M
$-434.0K
$-123.0K
$-376.0K
Pretax Income
$20M
$11M
$25M
$-42M
$-31M
$-143M
$-76M
$-81M
$-11M
$-7M
$11M
$57M
Income Tax
$-11M
$649.0K
$149.0K
$-22.0K
$-40.0K
$-6M
$262.0K
$-7M
$6M
$-2M
$3M
$17M
Net Income
$31M
$10M
$25M
$-42M
$-31M
$-136M
$-34M
$-70M
$-27M
$-49M
$-15M
$54M
EPS (Basic)
$0.90
$0.36
$1.00
$-3.41
$-0.42
$-2.00
$-0.55
$-1.21
$-0.47
$-0.88
$-0.25
$0.99
EPS (Diluted)
$0.84
$0.34
$-0.10
$-3.41
$-0.42
$-2.00
$-0.55
$-1.21
$-0.47
$-0.88
$-0.24
$0.96
Shares (Basic)
33,903,000
29,534,000
24,830,000
12,404,000
73,361,000
68,312,000
58,750,000
57,995,000
57,580,000
56,087,000
54,459,000
54,511,000
Shares (Diluted)
36,156,000
30,889,000
28,377,000
12,404,000
73,361,000
68,312,000
58,750,000
57,995,000
57,580,000
56,087,000
54,992,000
55,526,000
EBITDA
$23M
$12M
$23M
$-35M
$-31M
$-144M
$-68M
$-61M
$9M
$3M
$-1M
$99M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$6M
$4M
$6M
$12M
$12M
$39M
$101M
$3M
$5M
$5M
$2M
$1M
Receivables
·
·
·
$19M
$12M
$12M
$16M
$37M
$35M
$47M
$36M
$79M
Inventory
$11M
$13M
$13M
$16M
$9M
$12M
$23M
$27M
$32M
$58M
$51M
$86M
Other Current Assets
$3M
$3M
$4M
$3M
$4M
$3M
$13M
$6M
$9M
$22M
$7M
$11M
Current Assets
$111M
$96M
$76M
$80M
$43M
$66M
$154M
$195M
$138M
$189M
$152M
$180M
PP&E (Net)
·
·
·
·
·
·
$40M
$45M
$53M
$75M
$60M
$86M
PP&E (Gross)
·
·
·
·
·
·
$77M
$82M
$87M
$105M
$84M
$145M
Accum. Depreciation
·
·
·
·
·
·
$38M
$37M
$34M
$30M
$24M
$59M
Goodwill
·
·
·
·
$0
$8M
$0
$0
$37M
$57M
$56M
$56M
Intangibles
·
·
·
·
·
·
$20M
$27M
$22M
$50M
$51M
$74M
Other Non-current Assets
$2M
$2M
$2M
$1M
$29.0K
$33.0K
$0
$126.0K
$527.0K
·
·
·
Total Assets
$220M
$171M
$158M
$165M
$50M
$86M
$231M
$286M
$330M
$383M
$403M
$423M
Accounts Payable
$48M
$38M
$32M
$33M
$8M
$6M
$16M
$15M
$10M
$30M
$17M
$33M
Accrued Liabilities
$7M
$6M
$6M
$9M
$9M
$18M
$25M
$10M
$14M
$12M
$10M
$12M
Current Liabilities
$62M
$50M
$48M
$151M
$19M
$29M
$41M
$84M
$65M
$88M
$67M
$66M
Capital Leases
$6M
$7M
$8M
$8M
$8M
$8M
$17M
·
·
·
·
·
Deferred Tax
·
·
·
·
·
$0
$116.0K
$0
$0
$0
$24M
$26M
Total Liabilities
$107M
$57M
$56M
$162M
$30M
$39M
$59M
$84M
$65M
$96M
$109M
$117M
Long-term Debt
$40M
·
$239.0K
·
$5M
$6M
$0
·
$28M
$48M
$51M
$44M
Total Debt
·
$0
$60.0K
$3M
$5M
$6M
$0
$50M
$28M
$48M
$51M
$44M
Common Stock
$3.0K
$3.0K
$3.0K
$1.0K
$8.0K
$8.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$5.0K
Paid-in Capital
$435M
$465M
$463M
$388M
$363M
$360M
$348M
$344M
$336M
$318M
$273M
$254M
Retained Earnings
$-286M
$-316M
$-327M
$-352M
$-309M
$-279M
$-142M
$-108M
$-37M
$-10M
$39M
$53M
Treasury Stock
$36M
$35M
$35M
$34M
$34M
$34M
$33M
$33M
$33M
$20M
$18M
$495.0K
AOCI
$96.0K
$251.0K
$127.0K
$181.0K
$81.0K
$-19.0K
$181.0K
$31.0K
$-884.0K
$-956.0K
$-1M
$-502.0K
Stockholders' Equity
$113M
$114M
$102M
$3M
$20M
$47M
$172M
$202M
$265M
$288M
$294M
$306M
Liabilities + Equity
$220M
$171M
$158M
$165M
$50M
$86M
$231M
$286M
$330M
$383M
$403M
$423M
Shares Outstanding
30,130,480
29,826,508
29,664,130
12,964,732
73,461,203
78,669,000
59,511,416
57,342,279
56,755,293
56,972,580
53,536,101
53,357,811
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
·
$1M
$3M
$8M
$9M
$10M
$8M
$9M
$8M
Stock-based Comp
$2M
$1M
$-254.0K
$3M
$4M
$3M
$4M
$7M
$11M
$11M
$13M
$9M
Deferred Tax
$-11M
$249.0K
$104.0K
$-125.0K
$-56.0K
$-187.0K
$26M
$-7M
$6M
$2M
$-3M
$-2M
Amort. of Intangibles
·
·
·
·
$0
$900.0K
$2M
$1M
$2M
$2M
$3M
$3M
Other Non-cash
·
·
·
·
·
·
$-24M
$40M
$12M
$27M
$15M
$-35M
Operating Cash Flow
$7M
$3M
$-11M
$-45M
$-26M
$-48M
$-5M
$-21M
$12M
$1M
$25M
$43M
CapEx
·
·
·
$421.0K
$39.0K
$1M
$2M
$4M
$4M
$13M
$16M
$9M
Investing Cash Flow
$-2M
$-2M
$-1M
$5M
$112.0K
$-18M
$153M
·
·
$-22M
$-17M
$-16M
Stock Issued
$155.0K
$114.0K
$77.0K
$133.0K
$80.0K
$462.0K
$35.0K
$341.0K
$654.0K
$31M
$879.0K
$906.0K
Stock Repurchased
·
·
·
·
·
·
$0
$0
$5M
$0
$10M
$10M
Net Stock Activity
$155.0K
$114.0K
$77.0K
$133.0K
·
$462.0K
$35.0K
$341.0K
$-5M
$31M
$-9M
$-5M
Financing Cash Flow
$-4M
$-3M
$6M
$38M
$-372.0K
$4M
$-50M
$21M
$-27M
$23M
$-7M
$-28M
Net Change in Cash
$1M
$-1M
$-6M
$-934.0K
$-26M
$-62M
$98M
$-2M
$-239.0K
$3M
$942.0K
$-1M
Taxes Paid
$135.0K
$398.0K
$0
·
·
$-6M
$-699.0K
$-139.0K
$-10M
$333.0K
$2M
$22M
Free Cash Flow
·
·
·
$-45M
$-26M
$-49M
$-21M
$-24M
$8M
$-12M
$6M
$29M
Levered FCF
·
·
·
$-52M
$-26M
$-49M
$-23M
$-27M
$1M
$-13M
$5M
$28M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
25.2%
21.1%
12.9%
-4.9%
7.5%
·
·
·
·
34.5%
34.4%
40.7%
Operating Margin
9.8%
6.5%
12.3%
-26.0%
-72.7%
-270.3%
-64.2%
-39.3%
-0.90%
-2.8%
-5.7%
18.0%
Net Margin
12.9%
5.6%
13.1%
-31.1%
-70.5%
-256.8%
-27.0%
-39.6%
-8.6%
-18.7%
-4.0%
11.9%
Pretax Margin
8.3%
6.0%
13.2%
-31.1%
-70.6%
-268.4%
-64.5%
-45.4%
-1.3%
1.2%
-6.3%
17.6%
EBITDA Margin
9.8%
6.5%
12.3%
-26.0%
-72.7%
-270.3%
-57.1%
-34.1%
2.9%
1.2%
-0.34%
22.0%
ROA
15.6%
6.4%
15.3%
-39.3%
-44.7%
-86.1%
-13.5%
-22.9%
-7.7%
-12.4%
-3.4%
12.8%
ROE
33.0%
9.4%
24.5%
-366.4%
-110.0%
-245.2%
-16.8%
-35.7%
-9.9%
-16.9%
-4.5%
19.3%
ROIC
31.9%
10.1%
22.6%
-664.0%
-125.8%
-260.1%
-44.1%
-25.3%
-3.0%
-1.3%
-3.5%
15.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.8
1.9
1.6
0.5
2.3
2.3
3.7
2.3
2.1
2.1
2.3
2.7
Quick Ratio
0.1
0.1
0.1
0.2
1.3
1.7
2.8
0.5
0.8
0.6
0.8
1.2
Debt / Equity
·
0.0
0.0
1.1
0.2
0.1
0.0
0.2
0.1
0.2
0.2
0.1
LT Debt / Equity
·
0.0
0.0
1.1
0.2
0.0
·
·
0.0
0.0
0.1
0.1
Interest Coverage
·
·
8.1
-5.0
-403.3
-2394.1
-38.0
-24.4
-1.3
-3.7
-10.9
50.2
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.2
1.1
1.2
1.3
0.6
0.3
0.5
0.6
0.9
0.7
0.8
1.1
Inventory Turnover
14.8
11.3
11.5
11.3
3.8
·
·
·
3.2
3.2
2.6
3.6
Receivables Turnover
·
·
·
8.7
3.5
3.9
4.5
4.9
6.8
6.4
5.2
6.3
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.75
$3.82
$3.44
$0.03
$0.27
$0.65
$2.99
$3.52
$4.67
$5.04
$5.49
$5.73
Revenue / Share
$6.56
$6.05
$6.63
$1.83
$0.59
·
$2.03
$3.07
$5.51
$4.66
$6.14
$8.09
Cash Flow / Share
$0.20
$0.11
$-0.40
$-0.60
$-0.35
·
$-0.32
$-0.36
$0.30
$0.04
$0.49
$0.88
Cash / Share
$0.19
$0.15
$0.20
$0.16
$0.16
$0.53
$1.74
$0.05
$0.08
$0.08
$0.04
$0.02
EPS (TTM)
$0.84
$0.34
$-0.10
$-3.41
$-0.42
$-2.00
$-0.55
$-1.21
$-0.47
$-0.88
$-0.24
$0.96
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
26.9%
-0.55%
38.2%
214.5%
-18.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
20.4%
62.9%
52.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
34.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
147.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
190.8%
-57.5%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$237M
$187M
$188M
$136M
$43M
$53M
$119M
$178M
$243M
$188M
$270M
$320M
Net Income TTM
$31M
$10M
$25M
$-42M
$-31M
$-136M
$-34M
$-70M
$-27M
$-49M
$-15M
$54M
Market Cap
$519M
$284M
$116M
$523M
$498M
$925M
$695M
$375M
$1.59B
$3.21B
$3.67B
$6.00B
Enterprise Value
·
$280M
$110M
$513M
$491M
$892M
$594M
$422M
$1.61B
$3.25B
$3.72B
$6.04B
P/E
20.5
28.0
-39.2
-2.0
-16.1
-6.3
-21.8
-5.4
-59.5
-64.0
-286.0
117.1
P/S
2.2
1.5
0.6
3.8
11.5
17.4
5.8
2.1
6.5
17.1
13.6
18.7
P/B
4.6
2.5
1.1
201.4
24.7
19.6
4.0
1.9
6.0
11.2
12.5
19.6
P / Tangible Book
4.6
2.5
1.1
201.4
24.7
23.7
·
·
·
·
·
·
P / Cash Flow
72.1
84.6
-10.3
-11.7
-19.3
-19.3
-37.0
-18.0
92.6
1562.7
137.8
122.8
P / FCF
·
·
·
-11.6
-19.2
-18.8
-32.8
-15.4
194.2
-269.6
592.4
207.4
EV / EBITDA
·
22.9
4.8
-14.5
-15.6
-6.2
-8.7
-7.0
173.1
1041.1
-3240.3
61.2
EV / FCF
·
·
·
-11.4
-19.0
-18.1
-28.0
-17.3
197.1
-273.3
600.2
208.9
EV / Revenue
·
1.5
0.6
3.8
11.4
16.8
5.0
2.4
6.6
17.3
13.8
18.9
Earnings Yield
4.9%
3.6%
-2.5%
-50.7%
-6.2%
-15.8%
-4.6%
-18.5%
-1.7%
-1.6%
-0.35%
0.85%
Laporan Laba Rugi17
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
$99M
$70M
$68M
$56M
$58M
$55M
$51M
$50M
$46M
$40M
$42M
$47M
$51M
$48M
$48M
$46M
Cost of Revenue
$76M
$55M
$52M
$38M
$44M
$43M
$38M
$41M
$37M
$32M
$33M
$38M
$47M
$46M
$50M
$47M
Gross Profit
$24M
$16M
$15M
$18M
$14M
$12M
$12M
$9M
$9M
$9M
$9M
$9M
$4M
$2M
$-2M
$-2M
R&D Expense
$497.0K
$396.0K
$463.0K
$549.0K
$455.0K
$355.0K
$365.0K
$462.0K
$481.0K
$406.0K
$255.0K
$757.0K
$860.0K
$614.0K
$885.0K
$985.0K
SG&A Expense
$8M
$7M
$8M
$7M
$7M
$6M
$7M
$6M
$6M
$6M
$6M
$7M
$8M
$6M
$6M
$9M
Operating Expenses
$9M
$8M
$9M
$9M
$12M
$7M
$7M
$6M
$7M
$7M
$7M
$7M
$3M
$-17M
$15M
$14M
Operating Income
$15M
$8M
$6M
$9M
$3M
$6M
$5M
$3M
$2M
$2M
$2M
$2M
$672.0K
$19M
$-17M
$-16M
Interest Expense
·
·
·
·
·
·
·
·
·
$278.0K
·
$160.0K
$705.0K
$2M
$2M
$2M
Other Non-op
$19.0K
$16.0K
$69.0K
$-8.0K
$181.0K
$106.0K
$-105.0K
$102.0K
$75.0K
$-26.0K
$55.0K
$-91.0K
$19.0K
$-9.0K
$212.0K
$-187.0K
Pretax Income
$14M
$6M
$5M
$8M
$2M
$5M
$5M
$3M
$2M
$2M
$2M
$1M
$-14.0K
$21M
$-19M
$-19M
Income Tax
$4M
$2M
$2M
$-13M
$17.0K
$64.0K
$355.0K
$37.0K
$15.0K
$242.0K
$52.0K
$81.0K
$7.0K
$9.0K
$-123.0K
$7.0K
Net Income
$10M
$5M
$3M
$20M
$2M
$5M
$4M
$3M
$2M
$2M
$2M
$1M
$-21.0K
$21M
$-19M
$-19M
EPS (Basic)
$0.28
$0.13
$0.10
$0.57
$0.05
$0.18
$0.15
$0.09
$0.07
$0.05
$-0.34
$0.04
$0.00
$1.30
$-1.84
$-1.50
EPS (Diluted)
$0.26
$0.12
$0.09
$0.53
$0.05
$0.17
$0.15
$0.08
$0.06
$0.05
$0.09
$0.04
$-0.11
$-0.12
$-1.71
$-1.50
Shares (Basic)
36,151,000
36,100,000
·
35,868,000
33,947,000
29,683,000
·
29,613,000
29,449,000
29,431,000
·
29,358,000
23,906,000
16,468,000
·
12,552,000
Shares (Diluted)
38,472,000
38,340,000
·
38,137,000
36,231,000
31,752,000
·
30,897,000
30,668,000
30,316,000
·
30,688,000
28,250,000
26,462,000
·
12,552,000
EBITDA
$15M
$8M
·
$9M
$3M
$6M
·
$3M
$2M
$2M
·
$2M
$672.0K
$19M
·
$-16M
Neraca22
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
$4M
$6M
$6M
$5M
$5M
$6M
$4M
$5M
$5M
$5M
$6M
$4M
$9M
$12M
$12M
$9M
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
$16M
·
$18M
Inventory
$27M
$14M
$11M
$13M
$12M
$14M
$13M
$13M
$12M
$14M
$13M
$16M
$18M
$16M
$16M
$19M
Other Current Assets
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$5M
$4M
$5M
$3M
$4M
Current Assets
$168M
$126M
$111M
$100M
$87M
$97M
$96M
$86M
$79M
$78M
$76M
$73M
$79M
$82M
$80M
$83M
Other Non-current Assets
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$773.0K
$17.0K
$17.0K
$1M
$17.0K
Total Assets
$268M
$232M
$220M
$213M
$172M
$170M
$171M
$161M
$156M
$156M
$158M
$153M
$158M
$163M
$165M
$164M
Accounts Payable
$75M
$53M
$48M
$35M
$36M
$39M
$38M
$37M
$32M
$36M
$32M
$33M
$45M
$42M
$33M
$30M
Accrued Liabilities
$6M
$9M
$7M
·
·
$4M
$6M
$4M
$3M
$3M
$6M
$5M
$5M
$10M
$9M
$9M
Current Liabilities
$94M
$69M
$62M
$56M
$55M
$44M
$50M
$45M
$43M
$45M
$48M
$45M
$53M
$99M
$151M
$134M
Capital Leases
$5M
$5M
$6M
$6M
$6M
$6M
$7M
$7M
$7M
$7M
$8M
$8M
$7M
$7M
$8M
$7M
Total Liabilities
$139M
$114M
$107M
$102M
$100M
$51M
$57M
$52M
$50M
$52M
$56M
$53M
$60M
$106M
$162M
$144M
Long-term Debt
$40M
$40M
$40M
$40M
$40M
·
·
·
·
$194.0K
·
$283.0K
$328.0K
·
·
·
Total Debt
·
·
·
·
·
·
·
$0
$0
$15.0K
·
$104.0K
$149.0K
$194.0K
·
$3M
Common Stock
$4.0K
$4.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$15.0K
$9.0K
$1.0K
$8.0K
Paid-in Capital
$437M
$436M
$435M
$434M
$416M
$465M
$465M
$464M
$464M
$463M
$463M
$463M
$463M
$422M
$388M
$387M
Retained Earnings
$-271M
$-281M
$-286M
$-289M
$-309M
$-311M
$-316M
$-321M
$-323M
$-325M
$-327M
$-329M
$-330M
$-330M
$-352M
$-332M
Treasury Stock
$37M
$37M
$36M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
$34M
$34M
$34M
$34M
$34M
AOCI
$153.0K
$130.0K
$96.0K
$109.0K
$96.0K
$206.0K
$251.0K
$133.0K
$185.0K
$169.0K
$127.0K
$194.0K
$147.0K
$160.0K
$181.0K
$292.0K
Stockholders' Equity
$129M
$118M
$113M
$110M
$72M
$120M
$114M
$109M
$106M
$104M
$102M
$100M
$98M
$57M
$3M
$20M
Liabilities + Equity
$268M
$232M
$220M
$213M
$172M
$170M
$171M
$161M
$156M
$156M
$158M
$153M
$158M
$163M
$165M
$164M
Shares Outstanding
36,217,709
36,174,338
30,130,480
29,989,657
29,854,440
29,826,816
29,826,508
29,789,476
29,759,154
29,661,130
29,664,130
29,629,902
151,541,446
88,170,936
12,964,732
77,283,733
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
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$177.0K
Stock-based Comp
$1M
$824.0K
$594.0K
$569.0K
$676.0K
$461.0K
$451.0K
$273.0K
$331.0K
$311.0K
$311.0K
$271.0K
$276.0K
$-1M
$1M
$671.0K
Deferred Tax
$3M
$2M
$2M
$-13M
$2.0K
$14.0K
$16.0K
$17.0K
$7.0K
$209.0K
$54.0K
$50.0K
$6.0K
$-6.0K
$-126.0K
$6.0K
Operating Cash Flow
$-7M
$21.0K
$6M
$-2M
$-4M
$7M
$-3M
$5M
$-3M
$4M
$-2M
$-7M
$-3M
$1M
$3M
$-23M
CapEx
·
·
·
·
·
·
·
·
·
·
·
·
$135.0K
$157.0K
·
$170.0K
Investing Cash Flow
$-237.0K
$-1M
$-287.0K
$-388.0K
$-711.0K
$-591.0K
$-1M
$-262.0K
$-43.0K
$-152.0K
$-489.0K
$-233.0K
$-135.0K
$-157.0K
$1M
$-149.0K
Stock Issued
$39.0K
$44.0K
$42.0K
$45.0K
$37.0K
$31.0K
$26.0K
$26.0K
$29.0K
$33.0K
$29.0K
$15.0K
$13.0K
$20.0K
$109.0K
$0
Net Stock Activity
·
$44.0K
·
·
·
$31.0K
·
·
·
$33.0K
·
·
·
$20.0K
·
·
Financing Cash Flow
$6M
$892.0K
$-5M
$2M
$4M
$-5M
$3M
$-5M
$3M
$-4M
$4M
$3M
$-70.0K
$-818.0K
$68.0K
$-1M
Net Change in Cash
$-1M
$-55.0K
$1M
$-425.0K
$-1M
$2M
$-592.0K
$220.0K
$-441.0K
$-634.0K
$1M
$-4M
$-4M
$144.0K
$4M
$-25M
Taxes Paid
·
·
$11.0K
$64.0K
·
·
$348.0K
$50.0K
·
·
$0
·
·
·
·
·
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$983.0K
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-688.3K
·
·
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
23.9%
22.2%
·
31.7%
24.7%
22.5%
·
18.3%
19.9%
21.9%
·
19.1%
7.7%
3.9%
·
-4.0%
Operating Margin
15.0%
10.8%
·
16.2%
4.4%
10.1%
·
5.5%
4.8%
5.2%
·
3.4%
1.3%
38.6%
·
-35.7%
Net Margin
10.0%
6.7%
·
36.3%
3.0%
9.7%
·
5.1%
4.3%
3.9%
·
2.7%
-0.04%
44.5%
·
-41.2%
Pretax Margin
13.6%
8.9%
·
13.8%
3.1%
9.8%
·
5.2%
4.3%
4.5%
·
2.9%
-0.03%
44.5%
·
-41.2%
EBITDA Margin
15.0%
10.8%
·
16.2%
4.4%
10.1%
·
5.5%
4.8%
5.2%
·
3.4%
1.3%
38.6%
·
-35.7%
ROA
4.5%
2.3%
·
10.9%
1.1%
3.3%
·
1.6%
1.3%
0.98%
·
0.81%
-0.01%
18.1%
·
-16.4%
ROE
9.9%
3.9%
·
18.6%
2.0%
4.8%
·
2.4%
1.9%
1.9%
·
2.1%
-0.03%
60.8%
·
-67.4%
ROIC
8.5%
4.8%
·
21.6%
3.6%
4.6%
·
2.5%
2.1%
1.8%
·
1.5%
1.0%
32.3%
·
-69.5%
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
1.8
1.8
·
1.8
1.6
2.2
·
1.9
1.9
1.7
·
1.6
1.5
0.8
·
0.6
Quick Ratio
0.0
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.2
0.3
·
0.2
Debt / Equity
·
·
·
·
·
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.1
LT Debt / Equity
·
·
·
·
·
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.1
Interest Coverage
·
·
·
·
·
·
·
·
·
7.6
·
10.1
1.0
11.1
·
-7.0
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
0.5
0.3
·
0.3
0.4
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.4
·
0.4
Inventory Turnover
3.9
3.9
·
2.9
3.6
3.1
·
2.8
2.4
2.1
·
2.2
3.0
3.5
·
3.4
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
3.3
·
3.1
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
$3.57
$3.27
·
$3.68
$2.41
$4.01
·
$3.66
$3.57
$3.50
·
$3.36
$0.65
$0.65
·
$0.27
Revenue / Share
$2.58
$1.83
·
$1.47
$1.61
$1.74
·
$1.61
$1.50
$1.33
·
$1.54
$0.30
$0.30
·
$0.61
Cash Flow / Share
·
$0.00
·
·
·
$0.23
·
·
·
$0.13
·
·
·
$0.01
·
·
Cash / Share
$0.12
$0.16
·
$0.15
$0.17
$0.21
·
$0.17
$0.16
$0.18
·
$0.15
$0.06
$0.14
·
$0.11
EPS (TTM)
$1.00
$0.79
·
$0.90
$0.45
$0.46
·
$0.28
$0.24
$0.07
·
$-1.90
$-3.44
$-3.38
·
$-1.92
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
$293M
$252M
·
$220M
$214M
$202M
·
$178M
$176M
$180M
·
$194M
$192M
$171M
·
$100M
Net Income TTM
$38M
$30M
·
$32M
$14M
$14M
·
$8M
$7M
$5M
·
$4M
$-16M
$-10M
·
$-39M
Market Cap
$852M
$614M
·
$438M
$441M
$248M
·
$148M
$146M
$111M
·
$131M
$664M
$365M
·
$464M
Enterprise Value
·
·
·
·
·
·
·
$143M
$141M
$106M
·
$127M
$655M
$353M
·
$458M
P/E
23.5
21.5
·
16.2
32.8
18.1
·
17.8
20.5
53.4
·
-2.3
-1.3
-1.2
·
-3.1
P/S
2.9
2.4
·
2.0
2.1
1.2
·
0.8
0.8
0.6
·
0.7
3.4
2.1
·
4.6
P/B
6.6
5.2
·
4.0
6.1
2.1
·
1.4
1.4
1.1
·
1.3
6.8
6.4
·
22.6
P / Tangible Book
6.6
5.2
·
4.0
6.1
2.1
·
1.4
1.4
1.1
·
1.3
6.8
6.4
·
22.6
P / Cash Flow
·
29232.3
·
·
·
34.0
·
·
·
28.5
·
·
·
320.2
·
·
EV / Revenue
·
·
·
·
·
·
·
0.8
0.8
0.6
·
0.7
3.4
2.1
·
4.6
Earnings Yield
4.2%
4.7%
·
6.2%
3.0%
5.5%
·
5.6%
4.9%
1.9%
·
-42.9%
-78.5%
-81.6%
·
-32.0%
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
$237M
$187M
$188M
$136M
$43M
Margin Kotor %
25.2%
21.1%
12.9%
-4.9%
7.5%
Margin Operasi %
9.8%
6.5%
12.3%
-26.0%
-72.7%
Laba Bersih
$31M
$10M
$25M
$-42M
$-31M
EPS Dilusian
$0.84
$0.34
$-0.10
$-3.41
$-0.42
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
0.0
0.0
1.1
0.2
Rasio Lancar
1.8
1.9
1.6
0.5
2.3
Rasio Cepat
0.1
0.1
0.1
0.2
1.3
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
·
·
$-45M
$-26M
Pemilik institusional (13F)
121 pengaju
· $303.7M 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.
Pemegang121
Nilai yang dipegang$303.7M
Posisi baru31
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
31 (+6 vs Kuartal sebelumnya)
18 (+1 vs Kuartal sebelumnya)
37 (+6 vs Kuartal sebelumnya)
35 (0 vs Kuartal sebelumnya)
+1.1M
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
The D3 Family Fund, L.P., The D3 Family Bulldog Fund, L.P., Haredale Ltd., Nierenberg Investment Management Company, Inc., David Nierenberg
×6 pengajuan
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
58 orang dalam
· 29 pejabat · 29 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 38 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.