FWDI Forward Industries, Inc. - Common Stock
$4,24
Harga · Mei 20, 2026
Fundamental per Mei 14, 2026
Rentang 52M
$4–$46
1% of range
Peringkat Analis
BUY
8 analysts
Target Harga
$8
+95% upside
P/E (TTM)
-1.0
ROE
-22.7%
Margin Laba Bersih
-918.1%
FWDI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$4.24
Kapitalisasi Pasar
$2.20B
P/E (TTM)
-1.0
EPS (TTM)
$-24.59
Pendapatan (TTM)
$18M
Imbal Hasil Dividen
—
ROE
-22.7%
D/E Utang/Ekuitas
0.0
Rentang 52M
$4 – $46
FWDI 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
$18M
2016-09-30
→
2025-09-30
EPS
$-24.59
2016-09-30
→
2025-09-30
Arus Kas Bebas
$-5M
2016-09-30
→
2025-09-30
Margin
-918.1%
2016-09-30
→
2025-09-30
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
FWDI
Median Rekan
P/E (TTM)
-1.0
28.3
P/S (TTM)
121.1
0.8
P/B
1.5
1.4
EV / EBITDA
-268.6
—
Price / FCF (Harga / FCF)
-486.5
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
FWDI
Median Rekan
Gross Margin (Margin Kotor)
28.5%
18.0%
Operating Margin (Margin Operasi)
-46.1%
—
Net Profit Margin (Margin Laba Bersih)
-918.1%
0.25%
ROA
-22.4%
0.31%
ROE
-22.7%
0.13%
ROIC
-0.57%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
FWDI
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.0
48.8
Current Ratio (Rasio Lancar)
15.1
2.3
Quick Ratio (Rasio Cepat)
14.6
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
FWDI
Median Rekan
Revenue YoY (Pendapatan YoY)
-9.0%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-21.9%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
-12.0%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
FWDI
Median Rekan
FWDI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
8 analis
- Beli Kuat 2 25,0%
- Beli 5 62,5%
- Tahan 1 12,5%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
2 analis · 2026-05-17
Median
$8.25
← Di bawah semua target
$4.24
Rendah
$8.00
Tinggi
$8.50
Target median
$8.25
+94,6%
Target rata-rata
$8.25
+94,6%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.12%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 30 Juni 2026 | $0.04 | $-0.03 | — |
| 31 Maret 2026 | $0.04 | $-0.03 | 0.07% |
| 30 Sep. 2024 | $-0.34 | — | — |
| 30 Juni 2024 | $-0.05 | — | — |
| 31 Maret 2002 | $0.10 | $0.20 | -0.10% |
| 31 Des. 2001 | $0.20 | $-0.20 | 0.40% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| FWDI | $2.20B | -1.0 | -9.0% | -918.1% | -22.7% | 28.5% |
| CTS | $1.23B | 19.6 | 5.2% | 12.1% | 11.8% | 38.4% |
| KE | $466M | 28.3 | -13.3% | 1.1% | 3.1% | 7.0% |
| MEI | — | -3.8 | -6.0% | -6.0% | -9.0% | 15.6% |
| OPTX | — | — | — | — | — | — |
| RFIL | $84M | 782.0 | 24.2% | 0.09% | 0.22% | 33.2% |
| KTCC | $29M | -3.5 | -17.5% | -1.8% | -7.0% | 7.8% |
| NSYS | $21M | -82.6 | -7.6% | -0.21% | -0.74% | 15.2% |
| DAIO | — | -5.7 | -1.2% | — | — | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $18M | $20M | $37M | $38M | $39M | $34M | $37M | $34M | $25M | $27M | $30M | $33M | |
| Cost of Revenue | $13M | $15M | $16M | $29M | $31M | $28M | $31M | $28M | $21M | $22M | $24M | $27M | |
| Gross Profit | $5M | $5M | $8M | $9M | $8M | $7M | $7M | $7M | $4M | $5M | $6M | $7M | |
| SG&A Expense | $10M | $6M | $7M | $7M | $6M | $6M | $8M | $5M | $2M | $3M | $5M | $4M | |
| Operating Expenses | · | · | · | · | · | · | $10M | $6M | $4M | $4M | $7M | $7M | |
| Operating Income | $-8M | $-2M | $159.7K | $588.5K | $-765.0K | $-2M | $-3M | $260.7K | $598.5K | $617.0K | $-2M | $-98.7K | |
| Interest Expense | $49.1K | $62.7K | $104.2K | $123.4K | $172.0K | $175.0K | $201.0K | $115.4K | $0 | · | · | · | |
| Other Non-op | $-4.2K | $-8.3K | $30.0K | $-12.6K | $-4.6K | $-3.7K | $511.0K | $371.7K | $-19.1K | $-10.4K | $-13.4K | $26.2K | |
| Pretax Income | $-169M | $-2M | $178.7K | $452.4K | $523.8K | $-2M | $-4M | $632.3K | $579.3K | $606.6K | $-2M | $-473.9K | |
| Income Tax | $20.4K | $22.9K | $20.0K | $2.6K | $0 | $9.2K | $-4.2K | $-747.0K | $0 | $0 | $0 | $0 | |
| Net Income | $-167M | $-2M | $-4M | $-1M | $523.8K | $-2M | $-4M | $1M | $579.3K | $606.6K | $-1M | $-799.9K | |
| EPS (Basic) | $-24.59 | $-1.77 | $-3.39 | $-0.14 | $0.05 | $-0.19 | $-0.38 | $0.15 | $0.07 | $0.07 | $-0.23 | $-0.12 | |
| EPS (Diluted) | $-24.59 | $-1.77 | $-3.39 | $-0.14 | $0.05 | $-0.19 | $-0.38 | $0.15 | $0.07 | $0.07 | $-0.23 | $-0.12 | |
| Shares (Basic) | 6,791,173 | 1,101,069 | 1,101,069 | 10,061,185 | 9,950,094 | 9,583,441 | 9,532,034 | 9,264,670 | 8,727,322 | 8,521,188 | 8,342,168 | 8,186,926 | |
| Shares (Diluted) | 6,791,173 | 1,101,069 | 1,101,069 | 10,200,792 | 10,443,018 | 9,583,441 | 9,532,034 | 9,354,669 | 8,823,059 | 8,675,583 | 8,342,168 | 8,186,926 | |
| EBITDA | $-8M | · | $475.6K | $-930.4K | $-437.7K | $-2M | $-3M | $488.8K | $620.8K | $669.7K | $-1M | $-34.2K |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $38M | $3M | $3M | $3M | $1M | $3M | $3M | $4M | $5M | $5M | $4M | $6M | |
| Receivables | $2M | $2M | $7M | $8M | $9M | $8M | $7M | $9M | $6M | $5M | $5M | $6M | |
| Inventory | · | $490.0K | $334.4K | $650.9K | $2M | $1M | $2M | $2M | $2M | $3M | $3M | $2M | |
| Prepaid Expense | $355.5K | $382.8K | $378.5K | $417.6K | $561.1K | $419.5K | $441.5K | $248.4K | $157.9K | $141.4K | $296.0K | $401.5K | |
| Current Assets | $41M | $10M | $11M | $14M | $13M | $12M | $12M | $15M | $13M | $12M | $13M | $16M | |
| PP&E (Net) | $124.3K | $218.0K | $274.0K | $241.1K | $168.0K | $215.3K | $243.0K | $359.0K | $20.7K | $43.0K | $78.7K | $99.0K | |
| PP&E (Gross) | $617.0K | $612.0K | $740.0K | $614.0K | $694.0K | $698.0K | $861.0K | $828.5K | $375.8K | $375.8K | $496.0K | $536.0K | |
| Accum. Depreciation | $493.0K | $394.0K | $466.0K | $373.0K | $526.0K | $483.0K | $618.0K | $469.5K | $355.1K | $332.7K | $417.3K | $437.0K | |
| Goodwill | $0 | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $0 | · | · | · | |
| Intangibles | $0 | $680.4K | $893.1K | $1M | $1M | $2M | $1M | $1M | $0 | · | · | · | |
| Other Non-current Assets | $806.1K | $68.7K | $68.7K | $68.7K | $72.3K | $116.7K | $255.0K | $63.5K | $12.8K | $12.8K | $41.0K | $41.0K | |
| Total Assets | $1.47B | $15M | $17M | $21M | $20M | $19M | $16M | $19M | $13M | $12M | $13M | $17M | |
| Accounts Payable | $433.0K | $103.6K | $518.9K | $268.2K | $392.0K | $197.0K | $315.4K | $330.0K | $67.4K | $62.1K | $122.8K | $666.6K | |
| Accrued Liabilities | $624.0K | $572.0K | · | · | · | · | · | · | · | · | · | · | |
| Short-term Debt | $0 | $600.0K | $0 | · | $0 | $983.4K | $54.8K | $2M | $0 | · | · | · | |
| Current Liabilities | $3M | $9M | $11M | $10M | $7M | $9M | $8M | $8M | $4M | $4M | $5M | $6M | |
| Capital Leases | $2M | $2M | $3M | $3M | $4M | $12.8K | $26.4K | $64.0K | $0 | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | $2M | · | · | · | · | · | · | · | |
| Total Liabilities | $5M | $12M | $15M | $15M | $12M | $13M | $8M | $8M | $4M | $4M | $5M | $7M | |
| Long-term Debt | · | · | · | · | · | $2M | $54.0K | $224.4K | · | · | · | · | |
| Total Debt | $0 | · | · | · | $0 | $2M | $2M | $2M | · | · | · | · | |
| Retained Earnings | $-187M | $-20M | $-18M | $-14M | $-13M | $-13M | $-11M | $-8M | $-9M | $-10M | $-10M | $-8M | |
| Treasury Stock | $0 | · | · | · | · | · | · | · | · | · | $0 | $1M | |
| AOCI | · | · | · | · | · | · | · | · | $0 | $-21.8K | $-21.8K | $-20.4K | |
| Stockholders' Equity | $1.47B | $3M | $3M | $6M | $7M | $7M | $8M | $11M | $9M | $8M | $7M | $10M | |
| Liabilities + Equity | $1.47B | $15M | $17M | $21M | $20M | $19M | $16M | $19M | $13M | $12M | $13M | $17M | |
| Shares Outstanding | 86,145,514 | 1,101,069 | 1,101,069 | 10,061,185 | 10,061,185 | 9,883,851 | 9,533,851 | 9,533,851 | 8,920,830 | 8,780,830 | 8,641,755 | 8,453,386 |
Arus Kas 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $332.2K | $331.9K | $315.9K | $309.2K | $327.3K | $272.0K | $311.6K | $228.2K | $22.4K | $52.8K | $53.4K | $64.5K | |
| Stock-based Comp | $3M | $101.4K | $86.5K | $201.2K | $68.9K | $245.2K | $215.7K | $289.9K | $155.0K | $236.1K | $69.8K | $232.7K | |
| Deferred Tax | $-41M | $-205.0K | $-151.0K | $232.0K | $-699.0K | $788.0K | $-890.0K | $2M | $226.5K | $212.9K | $-338.6K | $-373.9K | |
| Amort. of Intangibles | $213.0K | $213.0K | $213.0K | $213.0K | $213.0K | $167.0K | $162.0K | $114.0K | · | · | · | · | |
| Other Non-cash | $201M | · | $5M | $3M | $-749.3K | $207.2K | $2M | $-3M | $-1M | $-340.0K | $-372.6K | $1M | |
| Operating Cash Flow | $-5M | $519.8K | $1M | $2M | $-528.3K | $-262.9K | $-2M | $956.5K | $-137.6K | $768.3K | $-2M | $234.5K | |
| CapEx | $25.8K | $65.2K | $136.1K | $169.6K | $67.2K | $68.5K | $33.1K | $55.9K | $0 | $48.1K | $33.2K | $33.5K | |
| Investing Cash Flow | $-901M | $-65.2K | $-136.1K | $-169.6K | $-67.2K | $-390.1K | $-33.1K | $-1M | $0 | $-48.1K | · | · | |
| Stock Issued | $2M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $2M | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | $0 | $21.2K | $76.5K | |
| Financing Cash Flow | $941M | $-500.0K | $-300.0K | $-200.0K | $-918.7K | $484.8K | $725.8K | $175.8K | $0 | $-1.7K | · | · | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | $718.5K | $-2M | $-139.9K | |
| Taxes Paid | $32.1K | $7.1K | $10.3K | $10.9K | $8.4K | $4.9K | $0 | $2.7K | $0 | $0 | $0 | $6.4K | |
| Free Cash Flow | $-5M | · | $904.9K | $1M | $-595.5K | $-331.4K | $-2M | $900.6K | $-137.6K | $720.2K | $-2M | $201.0K | |
| Levered FCF | $-5M | · | $812.4K | $1M | $-767.5K | $-507.3K | $-2M | $648.8K | · | · | · | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.5% | · | 22.8% | 19.8% | 20.8% | 19.2% | 17.6% | 19.0% | 16.9% | 18.5% | 19.3% | 19.7% | |
| Operating Margin | -46.1% | · | 0.44% | -2.9% | -2.0% | -5.8% | -8.3% | 0.76% | 2.4% | 2.2% | -5.0% | -0.30% | |
| Net Margin | -918.1% | · | -10.2% | -3.3% | 1.3% | -5.1% | -9.6% | 4.0% | 2.3% | 2.2% | -4.8% | -2.4% | |
| Pretax Margin | -929.6% | · | 0.49% | -3.2% | 1.3% | -5.1% | -9.7% | 1.8% | 2.3% | · | -5.4% | -1.4% | |
| EBITDA Margin | -44.3% | · | 1.3% | -2.2% | -1.1% | -5.0% | -7.4% | 1.4% | 2.5% | 2.4% | -4.9% | -0.10% | |
| ROA | -22.4% | · | -19.5% | -6.8% | 2.7% | -10.0% | -20.4% | 8.5% | 4.5% | 4.8% | -9.8% | -5.1% | |
| ROE | -22.7% | · | -105.2% | -20.8% | 7.0% | -27.8% | -41.8% | 12.5% | 6.8% | 7.8% | -16.1% | -8.6% | |
| ROIC | -0.57% | · | 5.4% | -19.8% | -10.3% | -24.6% | -33.0% | 4.4% | 6.7% | · | -20.6% | -1.1% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 15.1 | · | 1.0 | 1.4 | 1.8 | 1.4 | 1.4 | 2.0 | 3.1 | 3.0 | 2.4 | 2.6 | |
| Quick Ratio | 14.6 | · | 0.9 | 1.0 | 1.4 | 1.2 | 1.2 | 1.8 | 2.6 | 2.3 | 1.8 | 2.0 | |
| Debt / Equity | 0.0 | · | · | · | 0.0 | 0.2 | 0.2 | 0.2 | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.1 | 0.0 | 0.0 | · | · | · | · | |
| Interest Coverage | -170.8 | · | 1.5 | -10.0 | -4.4 | -11.3 | -15.4 | 2.3 | · | · | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 1.9 | 2.1 | 2.0 | 1.9 | 2.1 | 2.1 | 1.9 | 2.2 | 2.0 | 2.1 | |
| Inventory Turnover | · | · | 57.5 | 11.6 | 18.5 | 19.3 | 19.4 | 15.1 | 8.8 | 8.2 | 9.2 | 12.1 | |
| Receivables Turnover | 9.2 | · | 5.1 | 5.2 | 4.8 | 4.8 | 4.8 | 4.5 | 4.5 | 5.3 | 5.2 | 6.3 |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.0% | -45.5% | -4.0% | -2.1% | 13.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -21.9% | -20.0% | 2.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -12.0% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $18M | $20M | $37M | $38M | $39M | $34M | $37M | $34M | $25M | $27M | $30M | $33M | |
| Net Income TTM | $-167M | $-2M | $-4M | $-1M | $523.8K | $-2M | $-4M | $1M | $579.3K | $606.6K | $-1M | $-799.9K | |
| Market Cap | $2.20B | · | $76M | $134M | $240M | $137M | $92M | $146M | $110M | $131M | $118M | $112M | |
| Enterprise Value | $2.16B | · | · | · | $239M | $136M | $91M | $143M | · | · | · | · | |
| P/E | -1.0 | -2.1 | -2.2 | -95.0 | 478.0 | -73.2 | -25.5 | 102.0 | 175.7 | 212.9 | -59.1 | -110.8 | |
| P/S | 121.1 | · | 2.1 | 3.5 | 6.2 | 4.0 | 2.5 | 4.2 | 4.4 | 4.8 | 3.9 | 3.4 | |
| P/B | 1.5 | · | 29.2 | 21.4 | 32.3 | 20.9 | 12.0 | 13.1 | 12.3 | 16.0 | 16.0 | 12.2 | |
| P / Tangible Book | 1.5 | 5.6 | · | 39.3 | 55.1 | 41.7 | · | · | · | · | · | · | |
| P / Cash Flow | -489.3 | · | 73.5 | 87.2 | -455.2 | -522.5 | -46.9 | 152.5 | -797.2 | 170.3 | -58.1 | 479.5 | |
| P / FCF | -486.5 | · | 84.5 | 98.0 | -403.8 | -414.6 | -46.2 | 162.0 | -797.2 | 181.7 | -57.2 | 559.4 | |
| EV / EBITDA | -268.6 | · | · | · | -546.1 | -79.5 | -32.7 | 293.2 | · | · | · | · | |
| EV / FCF | -478.1 | · | · | · | -401.4 | -410.3 | -45.5 | 159.1 | · | · | · | · | |
| EV / Revenue | 119.0 | · | · | · | 6.1 | 3.9 | 2.4 | 4.2 | · | · | · | · | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | 0.00% | 0.02% | 0.07% | |
| Earnings Yield | -96.2% | -47.4% | -44.6% | -1.1% | 0.21% | -1.4% | -3.9% | 0.98% | 0.57% | 0.47% | -1.7% | -0.90% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | 0.00% | -1.5% | -9.6% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | $0 | $21.2K | $76.5K |
Laporan Laba Rugi 15
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13M | $21M | $8M | $2M | $3M | $5M | $3M | $5M | $5M | $7M | $8M | $9M | $10M | $10M | $6M | $11M | |
| Cost of Revenue | $4M | $5M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $-4M | $4M | $8M | $8M | $4M | $9M | |
| Gross Profit | $9M | $17M | $5M | $-621.0K | $-178.8K | $1M | $904.1K | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $4M | $3M | $5M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Income | $-284M | $-584M | $-3M | $-3M | $-2M | $-898.0K | $-690.7K | $-459.2K | $-620.9K | $-380.3K | $231.0K | $148.4K | $-91.8K | $-127.9K | $1M | $-385.8K | |
| Interest Expense | $59.2K | $0 | $13.2K | $12.1K | $11.8K | $12.0K | $12.2K | $14.5K | $17.0K | $19.0K | $24.0K | $25.5K | $26.8K | $28.0K | $29.3K | $30.4K | |
| Other Non-op | $0 | $-238 | $350 | $340 | $-1.6K | $-3.4K | $62 | $-1.2K | $-7.8K | $687 | $6.1K | $292 | $-965 | $24.6K | $-5.8K | $-2.7K | |
| Pretax Income | $-284M | $-583M | $-164M | $-2M | $-2M | $-897.8K | $-680.3K | $-454.7K | $-627.0K | $-381.2K | $255.0K | $133.7K | $-118.7K | $-91.3K | $1M | $-418.9K | |
| Income Tax | $-875.4K | $3M | $20.4K | $0 | $0 | $0 | $22.9K | $0 | $0 | $0 | $20.0K | $0 | $0 | $0 | $2.6K | $0 | |
| Net Income | $-283M | $-586M | $-164M | $-850.0K | $-1M | $-708.1K | $-643.6K | $-399.6K | $-553.2K | $-354.2K | $-2M | $-536.7K | $-870.9K | $-430.3K | $-783.0K | $-418.9K | |
| EPS (Basic) | $-2.98 | $-5.91 | $-21.86 | $-0.77 | $-1.32 | $-0.64 | $-0.59 | $-0.36 | $-0.50 | $-0.32 | $-2.77 | $-0.49 | $-0.09 | $-0.04 | $-0.08 | $-0.04 | |
| EPS (Diluted) | $-2.98 | $-5.91 | $-21.86 | $-0.77 | $-1.32 | $-0.64 | $-0.59 | $-0.36 | $-0.50 | $-0.32 | $-2.77 | $-0.49 | $-0.09 | $-0.04 | $-0.08 | $-0.04 | |
| Shares (Basic) | 94,924,520 | 99,099,267 | 3,475,365 | 1,113,670 | 1,101,069 | 1,101,069 | -2,202,138 | 1,101,069 | 1,101,069 | 1,101,069 | -20,122,370 | 1,101,069 | 10,061,185 | 10,061,185 | -20,122,370 | 10,061,185 | |
| Shares (Diluted) | 94,924,520 | 99,099,267 | 3,475,365 | 1,113,670 | 1,101,069 | 1,101,069 | -2,202,138 | 1,101,069 | 1,101,069 | 1,101,069 | -20,122,370 | 1,101,069 | 10,061,185 | 10,061,185 | -20,258,691 | 10,061,185 | |
| EBITDA | $-284M | $-584M | · | $-3M | $-2M | $-624.4K | · | $-381.6K | $-539.6K | $-298.9K | · | $-522.0K | $-844.1K | $-389.3K | · | $-385.8K |
Neraca 24
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $17M | $25M | $38M | $1M | $2M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | |
| Receivables | $2M | $3M | $2M | $1M | $2M | $5M | $2M | $6M | $6M | $7M | $7M | $8M | $8M | $9M | $8M | $9M | |
| Inventory | · | · | · | · | · | $753.0K | · | $243.3K | $308.9K | $405.2K | $334.4K | $2M | $3M | $4M | $650.9K | $5M | |
| Prepaid Expense | $2M | $2M | $355.5K | $383.5K | $315.1K | $402.8K | $382.8K | $440.0K | $457.1K | $392.3K | $378.5K | $690.0K | $511.0K | $394.3K | $417.6K | $483.2K | |
| Current Assets | $22M | $63M | $41M | $4M | $8M | $9M | $10M | $10M | $10M | $10M | $11M | $13M | $14M | $15M | $14M | $16M | |
| PP&E (Net) | $78.8K | $98.7K | $124.3K | $153.9K | $164.8K | $194.0K | $218.0K | $234.7K | $255.0K | $265.3K | $274.0K | $282.3K | $261.2K | $261.9K | $241.1K | $234.4K | |
| PP&E (Gross) | · | · | $617.0K | · | · | · | $612.0K | · | · | · | $740.0K | · | · | · | $614.0K | · | |
| Accum. Depreciation | · | · | $493.0K | · | · | · | $394.0K | · | · | · | · | · | · | · | $373.0K | · | |
| Goodwill | · | · | $0 | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Intangibles | · | · | $0 | $520.8K | $574.0K | $627.2K | $680.4K | $733.6K | $786.8K | $840.0K | $893.1K | $946.3K | $999.5K | $1M | $1M | $1M | |
| Other Non-current Assets | $949.9K | $949.9K | $806.1K | $303.5K | $68.7K | $72.7K | $68.7K | $68.7K | $68.7K | $68.7K | $68.7K | $68.7K | $68.7K | $68.7K | $68.7K | $72.3K | |
| Total Assets | $609M | $893M | $1.47B | $8M | $12M | $13M | $15M | $15M | $15M | $16M | $17M | $19M | $20M | $22M | $21M | $23M | |
| Accounts Payable | $274.5K | $382.6K | $433.0K | $208.8K | $137.4K | $195.0K | $103.6K | $144.5K | $147.5K | $392.2K | $518.9K | $684.6K | $408.8K | $576.4K | $268.2K | $433.4K | |
| Accrued Liabilities | · | $3M | $624.0K | $311.0K | · | · | $572.0K | · | · | · | · | · | · | · | · | · | |
| Short-term Debt | · | · | $0 | $600.0K | $600.0K | $600.0K | $600.0K | $600.0K | $750.0K | $850.0K | $0 | · | · | · | · | · | |
| Current Liabilities | $55M | $10M | $3M | $2M | $6M | $9M | $9M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $10M | $11M | |
| Capital Leases | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Total Liabilities | $57M | $12M | $5M | $5M | $9M | $11M | $12M | $14M | $13M | $14M | $15M | $15M | $15M | $16M | $15M | $16M | |
| Total Debt | · | · | · | $600.0K | $600.0K | $600.0K | · | $600.0K | $750.0K | $850.0K | · | · | · | · | · | · | |
| Retained Earnings | $-1.06B | $-772M | $-187M | $-23M | $-22M | $-20M | $-20M | $-19M | $-19M | $-18M | $-18M | $-16M | $-15M | $-14M | $-14M | $-13M | |
| Treasury Stock | $58M | $11M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $551M | $881M | $1.47B | $3M | $4M | $2M | $3M | $1M | $2M | $2M | $3M | $4M | $5M | $6M | $6M | $7M | |
| Liabilities + Equity | $609M | $893M | $1.47B | $8M | $12M | $13M | $15M | $15M | $15M | $16M | $17M | $19M | $20M | $22M | $21M | $23M | |
| Shares Outstanding | 76,314,617 | 84,924,272 | 86,145,514 | 1,125,998 | 1,101,069 | 1,101,069 | 1,101,069 | 1,101,069 | 10,061,185 | 10,061,185 | 1,101,069 | 10,061,185 | 10,061,185 | 10,061,185 | 10,061,185 | 10,061,185 |
Arus Kas 14
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $23.3K | $25.6K | $82.7K | $83.0K | $82.6K | $83.7K | $83.5K | $82.5K | $84.5K | $81.4K | $81.0K | $78.8K | $78.6K | $77.5K | $75.7K | $77.0K | |
| Stock-based Comp | $797.9K | $17.2K | $3M | $39.3K | $26.1K | $20.3K | $20.1K | $20.3K | $10.2K | $50.8K | $30.9K | $16.8K | $14.9K | $23.9K | $52.8K | $43.6K | |
| Amort. of Intangibles | · | · | · | · | $53.0K | $53.0K | $54.0K | $53.0K | $53.0K | $53.0K | $54.0K | $53.0K | $53.0K | $53.0K | $54.0K | $53.0K | |
| Other Non-cash | · | $578M | · | · | · | $193.7K | · | · | · | $337.8K | · | · | · | $180.2K | · | · | |
| Operating Cash Flow | $-5M | $-8M | $-2M | $-1M | $-561.8K | $-434.3K | $467.2K | $580.7K | $-499.3K | $115.8K | $478.9K | $612.2K | $98.6K | $-148.6K | $377.2K | $797.3K | |
| CapEx | $3.4K | $0 | $-3 | $18.9K | $1.4K | $5.4K | $15.1K | $9.6K | $21.3K | $19.5K | $19.6K | $46.7K | $24.7K | $45.1K | $29.3K | $10.8K | |
| Investing Cash Flow | $3M | $-1M | $-901M | $-218.9K | $-1.4K | $-5.4K | $-15.1K | $-9.6K | $-21.3K | $-19.5K | $-19.6K | $-46.7K | $-24.7K | $-45.1K | $-29.3K | $-10.8K | |
| Stock Issued | $0 | $7M | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $47M | $11M | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | $-3M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-7M | $-4M | $940M | $911.1K | $0 | $0 | $0 | $-150.0K | $-100.0K | $-250.0K | $-100.0K | $-100.0K | $-50.0K | $-50.0K | $-50.0K | $-50.0K | |
| Taxes Paid | $136.8K | $0 | $16.1K | $11.7K | $4.2K | $0 | $2.6K | $0 | · | · | $2.6K | $2.3K | · | · | $2.8K | $1.3K | |
| Free Cash Flow | · | $-8M | · | · | · | $-415.6K | · | · | · | $96.3K | · | · | · | $-193.7K | · | · | |
| Levered FCF | · | $-8M | · | · | · | $-427.5K | · | · | · | $77.3K | · | · | · | $-221.7K | · | · |
Profitabilitas 8
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 70.0% | 78.6% | · | -24.9% | -5.7% | 22.7% | · | 20.4% | 20.5% | 23.0% | · | 18.0% | 14.2% | 17.8% | · | 18.1% | |
| Operating Margin | -2191.9% | -2722.8% | · | -102.6% | -58.3% | -10.7% | · | -4.8% | -6.9% | -5.3% | · | -5.1% | -7.9% | -4.3% | · | -3.6% | |
| Net Margin | -2184.1% | -2732.2% | · | -34.1% | -46.5% | -10.7% | · | -5.1% | -7.1% | -5.0% | · | -5.3% | -8.2% | -4.0% | · | -4.0% | |
| Pretax Margin | -2190.8% | -2719.7% | · | -96.4% | -58.4% | -10.7% | · | -4.8% | -7.0% | -5.3% | · | -5.3% | -8.2% | -4.0% | · | -4.0% | |
| EBITDA Margin | -2191.9% | -2722.7% | · | -102.6% | -58.3% | -9.4% | · | -4.8% | -6.9% | -4.2% | · | -5.1% | -7.9% | -3.6% | · | -3.6% | |
| ROA | -91.2% | -129.2% | · | -7.2% | -10.5% | -4.8% | · | -2.3% | -3.1% | -1.8% | · | -2.5% | -4.1% | -2.0% | · | -2.0% | |
| ROE | -102.0% | -132.6% | · | -35.9% | -54.3% | -30.8% | · | -13.6% | -16.3% | -8.7% | · | -9.3% | -14.1% | -6.4% | · | -5.8% | |
| ROIC | -51.4% | -66.6% | · | -64.8% | -43.6% | -24.6% | · | -19.2% | -21.4% | -12.0% | · | -11.6% | -16.9% | -8.0% | · | -5.5% |
Likuiditas & Solvabilitas 4
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 6.2 | · | 1.5 | 1.2 | 1.0 | · | 0.9 | 0.9 | 0.9 | · | 1.2 | 1.3 | 1.3 | · | 1.4 | |
| Quick Ratio | 0.3 | 2.8 | · | 1.0 | 0.6 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 1.0 | 1.0 | 0.9 | · | 1.0 | |
| Debt / Equity | · | · | · | 0.2 | 0.2 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | · | · | · | · | · | |
| Interest Coverage | -4800.6 | · | · | -211.6 | -153.9 | -59.2 | · | -26.4 | -31.8 | -20.0 | · | -20.5 | -31.5 | -16.7 | · | -12.7 |
Efisiensi 3
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | · | 0.2 | 0.2 | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | |
| Inventory Turnover | · | · | · | · | · | 6.0 | · | 3.5 | 3.9 | 2.4 | · | 2.5 | 2.7 | 2.5 | · | 2.6 | |
| Receivables Turnover | 6.2 | 5.5 | · | 0.6 | 0.8 | 1.2 | · | 1.1 | 1.1 | 0.9 | · | 1.2 | 1.3 | 1.2 | · | 1.3 |
Valuasi (TTM) 14
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $40M | $32M | · | $15M | $18M | $22M | · | $26M | $31M | $35M | · | $39M | $40M | $42M | · | $42M | |
| Net Income TTM | $-871M | $-589M | · | $-3M | $-3M | $-2M | · | $-2M | $-2M | $-2M | · | $-2M | $-2M | $-1M | · | $-351.6K | |
| Market Cap | $338M | $561M | · | $7M | $5M | $5M | · | $5M | $61M | $73M | · | $97M | $113M | $108M | · | $148M | |
| Enterprise Value | · | · | · | $6M | $3M | $3M | · | $3M | $60M | $71M | · | · | · | · | · | · | |
| P/E | -0.4 | -0.8 | · | -1.9 | -1.5 | -2.7 | · | -2.9 | -4.4 | -7.8 | · | -14.5 | -53.3 | -107.0 | · | -367.5 | |
| P/S | 8.4 | 17.7 | · | 0.4 | 0.3 | 0.2 | · | 0.2 | 2.0 | 2.1 | · | 2.5 | 2.8 | 2.5 | · | 3.5 | |
| P/B | 0.6 | 0.6 | · | 2.0 | 1.3 | 2.4 | · | 3.8 | 34.7 | 31.8 | · | 21.5 | 22.5 | 18.4 | · | 21.1 | |
| P / Tangible Book | 0.6 | 0.6 | · | 4.4 | 2.7 | 17.1 | · | · | · | · | · | 54.3 | 50.2 | 35.3 | · | 36.3 | |
| P / Cash Flow | · | -70.8 | · | · | · | -13.3 | · | · | · | 634.1 | · | · | · | -724.4 | · | · | |
| P / FCF | · | -70.8 | · | · | · | -13.1 | · | · | · | 762.5 | · | · | · | -555.7 | · | · | |
| EV / EBITDA | · | · | · | -2.3 | -1.9 | -5.5 | · | -8.6 | -110.9 | -238.4 | · | · | · | · | · | · | |
| EV / FCF | · | · | · | · | · | -8.3 | · | · | · | 739.9 | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | 0.4 | 0.2 | 0.2 | · | 0.1 | 2.0 | 2.0 | · | · | · | · | · | · | |
| Earnings Yield | -247.9% | -130.7% | · | -52.9% | -68.0% | -36.8% | · | -35.1% | -22.9% | -12.9% | · | -6.9% | -1.9% | -0.93% | · | -0.27% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Pendapatan | $18M | $20M | $37M | $38M | $39M |
| Margin Kotor % | 28.5% | — | 22.8% | 19.8% | 20.8% |
| Margin Operasi % | -46.1% | — | 0.44% | -2.9% | -2.0% |
| Laba Bersih | $-167M | $-2M | $-4M | $-1M | $523.8K |
| EPS Dilusian | $-24.59 | $-1.77 | $-3.39 | $-0.14 | $0.05 |
Neraca
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.0 | — | — | — | 0.0 |
| Rasio Lancar | 15.1 | — | 1.0 | 1.4 | 1.8 |
| Rasio Cepat | 14.6 | — | 0.9 | 1.0 | 1.4 |
Arus Kas
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-5M | — | $904.9K | $1M | $-595.5K |
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.