Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$276.3K
·
·
·
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-rata-86.8%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$-0.89
$-0.77
-16.2%
31 Maret 2026
Mei 14, 2026
$-0.93
$-1.05
11.8%
31 Des. 2025
$-1.22
$-1.08
-12.7%
30 Sep. 2025
$-3.41
$-0.79
-330.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
Revenue
$180M
$142M
SG&A Expense
$77M
$51M
Operating Expenses
$525M
$308M
Operating Income
$-346M
$-166M
Interest Income
$5M
$1M
Other Non-op
$6M
$55M
Pretax Income
$-589M
$-151M
Income Tax
$-6M
$8M
Net Income
$-583M
$-159M
EPS (Basic)
$-15.52
$-32.24
EPS (Diluted)
$-15.52
$-32.24
Shares (Basic)
37,552,000
4,918,000
Shares (Diluted)
37,552,000
4,918,000
EBITDA
$-315M
·
Neraca24
Metrik
Tren
2025
2024
Cash & Equivalents
$252M
$43M
Receivables
$31M
$65M
Prepaid Expense
$52M
$37M
Other Current Assets
$4M
$6M
Current Assets
$1.61B
$1.39B
PP&E (Net)
$15M
$17M
PP&E (Gross)
$68M
$62M
Accum. Depreciation
$53M
$45M
Intangibles
$140M
$162M
Other Non-current Assets
$41M
$27M
Total Assets
$1.80B
$1.59B
Accounts Payable
$3M
$18M
Accrued Liabilities
$43M
$39M
Current Liabilities
$1.24B
$1.35B
Capital Leases
$21M
$20M
Deferred Tax
$0
$7M
Total Liabilities
$1.26B
$1.85B
Paid-in Capital
$2.58B
$662M
Retained Earnings
$-2.04B
$-1.46B
Treasury Stock
$568.0K
$0
AOCI
$887.0K
$3M
Stockholders' Equity
$541M
$-795M
Liabilities + Equity
$1.80B
$1.59B
Shares Outstanding
117,740,000
0
Arus Kas11
Metrik
Tren
2025
2024
D&A
$31M
$33M
Stock-based Comp
$85M
$6M
Deferred Tax
$-8M
$7M
Amort. of Intangibles
$22M
$23M
Other Non-cash
$257M
·
Operating Cash Flow
$-218M
$-109M
CapEx
$2M
$1M
Investing Cash Flow
$-48M
$84M
Financing Cash Flow
$514M
$225M
Taxes Paid
$919.0K
$492.0K
Free Cash Flow
$-220M
·
Profitabilitas7
Metrik
Tren
2025
2024
Operating Margin
-192.5%
·
Net Margin
-324.6%
·
Pretax Margin
-327.9%
·
EBITDA Margin
-175.4%
·
ROA
-34.3%
·
ROE
220.5%
·
ROIC
-63.3%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
Current Ratio
1.3
·
Quick Ratio
0.2
·
Efisiensi2
Metrik
Tren
2025
2024
Asset Turnover
0.1
·
Receivables Turnover
3.7
·
Per Saham5
Metrik
Tren
2025
2024
Book Value / Share
$4.59
·
Revenue / Share
$4.78
·
Cash Flow / Share
$-5.81
·
Cash / Share
$2.14
·
EPS (TTM)
$-15.52
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
Revenue YoY
26.3%
44.9%
Valuasi (TTM)10
Metrik
Tren
2025
2024
Revenue TTM
$180M
·
Net Income TTM
$-583M
·
Market Cap
$1.17B
·
P/E
-0.6
·
P/S
6.5
·
P/B
2.2
·
P / Tangible Book
2.9
·
P / Cash Flow
-5.4
·
P / FCF
-5.3
·
Earnings Yield
-156.4%
·
Laporan Laba Rugi14
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Revenue
$45M
$50M
$60M
$51M
$33M
$35M
$43M
$25M
SG&A Expense
$21M
$22M
$25M
$19M
$19M
$14M
$7M
$14M
Operating Expenses
$122M
$144M
$172M
$171M
$99M
$83M
$72M
$77M
Operating Income
$-77M
$-94M
$-111M
$-121M
$-65M
$-48M
$-29M
$-52M
Interest Income
$2M
$2M
$4M
$725.0K
$387.0K
$120.0K
$258.0K
$96.0K
Other Non-op
$1M
$4M
$14M
$-8M
$-6M
$5M
$2M
$-58.0K
Pretax Income
$-108M
$-109M
$-141M
$-161M
$-133M
$-154M
$-22M
$-91M
Income Tax
$22.0K
$21.0K
$135.0K
$-1M
$76.0K
$-5M
$5M
$-1M
Net Income
$-108M
$-109M
$-141M
$-160M
$-133M
$-149M
$-27M
$-90M
EPS (Basic)
$-0.89
$-0.93
$23.50
$-6.67
$-27.08
$-30.34
$-5.49
$-18.33
EPS (Diluted)
$-0.89
$-0.93
$23.50
$-6.67
$-27.08
$-30.34
$-5.49
$-18.33
Shares (Basic)
121,272,000
116,582,000
·
23,931,000
4,920,000
4,920,000
·
4,920,000
Shares (Diluted)
121,272,000
116,582,000
·
23,931,000
4,920,000
4,920,000
·
4,920,000
EBITDA
$-77M
$-87M
·
$-121M
·
·
·
·
Neraca24
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Cash & Equivalents
$189M
$216M
$252M
$487M
·
·
$43M
·
Receivables
$24M
$32M
$31M
$84M
·
·
$65M
·
Prepaid Expense
$43M
$43M
$52M
$27M
·
·
$37M
·
Other Current Assets
$3M
$5M
$4M
$16M
·
·
$6M
·
Current Assets
$1.33B
$1.33B
$1.61B
$2.14B
·
·
$1.39B
·
PP&E (Net)
$13M
$15M
$15M
$15M
·
·
$17M
·
PP&E (Gross)
$67M
$70M
$68M
$66M
·
·
$62M
·
Accum. Depreciation
$54M
$55M
$53M
$51M
·
·
$45M
·
Intangibles
$129M
$134M
$140M
$145M
·
·
$162M
·
Other Non-current Assets
$33M
$38M
$41M
$36M
·
·
$27M
·
Total Assets
$1.50B
$1.52B
$1.80B
$2.34B
·
·
$1.59B
·
Accounts Payable
$6M
$2M
$3M
$5M
·
·
$18M
·
Accrued Liabilities
$37M
$74M
$55M
$68M
·
·
$39M
·
Current Liabilities
$1.02B
$1.05B
$1.24B
$1.66B
·
·
$1.35B
·
Capital Leases
$13M
$19M
$21M
$20M
·
·
$20M
·
Deferred Tax
·
·
$0
$0
·
·
$7M
·
Total Liabilities
$1.03B
$1.07B
$1.26B
$1.68B
·
·
$1.85B
·
Paid-in Capital
$2.73B
$2.61B
$2.58B
$2.55B
·
·
$662M
·
Retained Earnings
$-2.26B
$-2.15B
$-2.04B
$-1.90B
·
·
$-1.46B
·
Treasury Stock
$572.0K
$569.0K
$568.0K
$568.0K
·
·
$0
·
AOCI
$785.0K
$1M
$887.0K
$7M
·
·
$3M
·
Stockholders' Equity
$468M
$456M
$541M
$654M
·
·
$-795M
·
Liabilities + Equity
$1.50B
$1.52B
$1.80B
$2.34B
·
·
$1.59B
·
Shares Outstanding
128,668,000
120,265,000
117,740,000
117,646,000
·
·
0
·
Arus Kas10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
D&A
$7M
$7M
$8M
$8M
$8M
$8M
$8M
·
Stock-based Comp
$20M
$24M
$36M
$46M
$2M
$1M
$1M
·
Amort. of Intangibles
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
Other Non-cash
·
$23M
·
·
·
·
·
·
Operating Cash Flow
$-51M
$-54M
$-138M
$-62M
$-114.0K
$-18M
$-5M
·
CapEx
$92.0K
$127.0K
$473.0K
$1M
$234.0K
$188.0K
$781.0K
·
Investing Cash Flow
$16M
$22M
$-52M
$-42M
$15M
$30M
$4M
·
Financing Cash Flow
$-21M
$-59M
$-24M
$614M
$5M
$-81M
$140M
·
Taxes Paid
$407.0K
$123.0K
$388.0K
$121.0K
$227.0K
$183.0K
$131.0K
·
Free Cash Flow
·
$-55M
·
·
·
·
·
·
Profitabilitas7
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Operating Margin
-169.2%
-187.4%
·
-238.6%
·
·
·
·
Net Margin
-236.9%
-216.8%
·
-315.1%
·
·
·
·
Pretax Margin
-236.8%
-216.7%
·
-317.5%
·
·
·
·
EBITDA Margin
-169.2%
-172.5%
·
-238.6%
·
·
·
·
ROA
-14.3%
-14.3%
·
-13.6%
·
·
·
·
ROE
-46.0%
-47.8%
·
-48.8%
·
·
·
·
ROIC
-16.4%
-20.6%
·
-18.4%
·
·
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Current Ratio
1.3
1.3
·
1.3
·
·
·
·
Quick Ratio
0.2
0.2
·
0.3
·
·
·
·
Efisiensi2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Asset Turnover
0.1
0.1
·
0.0
·
·
·
·
Receivables Turnover
3.7
3.1
·
1.2
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Book Value / Share
$3.64
$3.79
·
$5.56
·
·
·
·
Revenue / Share
$0.38
$0.43
·
$2.12
·
·
·
·
Cash Flow / Share
·
$-0.47
·
·
·
·
·
·
Cash / Share
$1.47
$1.79
·
$4.14
·
·
·
·
EPS (TTM)
$15.01
$-11.18
·
$-69.58
$-81.24
·
·
·
Valuasi (TTM)9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Revenue TTM
$207M
$195M
·
$163M
$136M
·
·
·
Net Income TTM
$-517M
$-543M
·
$-469M
$-400M
·
·
·
Market Cap
$548M
$532M
·
$2.82B
·
·
·
·
P/E
0.3
-0.4
·
-0.3
·
·
·
·
P/S
2.7
2.7
·
17.3
·
·
·
·
P/B
1.2
1.2
·
4.3
·
·
·
·
P / Tangible Book
1.6
1.7
·
5.5
·
·
·
·
P / Cash Flow
·
-9.8
·
·
·
·
·
·
Earnings Yield
352.3%
-252.9%
·
-290.4%
·
·
·
·
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
Pendapatan
$180M
$142M
$98M
Margin Operasi %
-192.5%
·
·
Laba Bersih
$-583M
$-159M
$-320M
EPS Dilusian
$-15.52
$-32.24
$-66.25
Metrik
2025-12-31
2024-12-31
2023-12-31
Rasio Lancar
1.3
·
·
Rasio Cepat
0.2
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Arus Kas Bebas
$-220M
·
·
Pemilik institusional (13F)
110 pengaju
· $109.1M 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.
Pemegang110
Nilai yang dipegang$109.1M
Posisi baru37
Posisi yang keluar16
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
37 (-3 vs Kuartal sebelumnya)
16 (0 vs Kuartal sebelumnya)
39 (+17 vs Kuartal sebelumnya)
19 (0 vs Kuartal sebelumnya)
+8.0M
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.
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
11 orang dalam
· 6 pejabat · 8 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.