Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$213.5K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
$-0.75
—
—
30 Juni 2026
Agu 6, 2026
$-0.86
—
—
31 Maret 2026
Mei 7, 2026
$-0.76
—
—
31 Des. 2025
$-0.71
—
—
30 Sep. 2025
$0.06
—
—
30 Juni 2025
$-0.77
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$111M
$136M
$125M
$89M
$95M
$88M
$96M
$76M
$74M
$62M
$85M
$237M
Cost of Revenue
$78M
$83M
$73M
$71M
$59M
$40M
$46M
$52M
$94M
$81M
$96M
$140M
Gross Profit
$33M
$53M
$52M
$18M
$16M
$23M
$31M
$11M
$-21M
$-19M
$-11M
$96M
R&D Expense
$19M
$16M
$16M
$18M
$15M
$17M
$15M
$11M
$14M
$14M
$15M
$17M
SG&A Expense
$30M
$27M
$26M
$23M
$22M
$23M
$24M
$20M
$20M
$22M
$23M
$25M
Operating Expenses
$49M
$45M
$42M
$41M
·
·
·
$32M
$34M
$36M
$41M
$43M
Operating Income
$-11M
$7M
$11M
$-23M
$-17M
$-18M
$1M
$-21M
$-54M
$-56M
$-53M
$54M
Interest Expense
$169.0K
$187.0K
$134.0K
$65.0K
·
$38.0K
$99.0K
$336.0K
$39.0K
$26.0K
$229.0K
$471.0K
Interest Income
$3M
$2M
$539.0K
$976.0K
$1M
$1M
$1M
$1M
$653.0K
$376.0K
$427.0K
$123.0K
Other Non-op
$-145.0K
$-143.0K
$-158.0K
$-61.0K
·
$-109.0K
$-212.0K
$-120.0K
$-60.0K
$-60.0K
$-99.0K
$-90.0K
Pretax Income
$-9M
$-6M
$13M
$-23M
$-13M
$-17M
$2M
$-20M
$-54M
$-55M
$-50M
$54M
Income Tax
$388.0K
$114.0K
$363.0K
$173.0K
$578.0K
$3M
$2M
$-580.0K
$3M
$-9M
$-17M
$17M
Net Income
$-10M
$-7M
$12M
$-23M
$-14M
$-19M
$-146.0K
$-19M
$-57M
$-46M
$-33M
$37M
EPS (Basic)
$-0.76
$-0.50
$0.93
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.82
EPS (Diluted)
$-0.76
$-0.50
$0.92
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.81
Shares (Basic)
12,793,075
13,151,600
13,146,085
12,987,996
13,358,930
13,525,179
13,388,626
13,250,867
13,134,071
13,044,875
12,996,958
12,950,958
Shares (Diluted)
12,793,075
13,151,600
13,215,066
12,987,996
13,358,930
13,525,179
13,388,626
13,250,867
13,134,071
13,044,875
12,996,958
12,997,009
EBITDA
$-11M
$7M
·
·
$-17M
$-18M
$1M
$-21M
$-54M
$-56M
$-53M
$54M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$26M
$7M
$19M
$16M
$14M
$33M
$19M
$12M
$15M
$10M
$22M
$33M
Short-term Investments
$0
$30M
$15M
$894.0K
$9M
·
$0
$25M
$36M
$27M
$18M
$20M
Receivables
$13M
$15M
$20M
$13M
$12M
$14M
$24M
$14M
$9M
$15M
$13M
$25M
Inventory
$31M
$26M
$18M
$20M
$16M
$17M
$24M
$19M
$21M
$31M
$32M
$146M
Prepaid Expense
$3M
$2M
$2M
$2M
$2M
$953.0K
$1M
$2M
$2M
$2M
$1M
$7M
Current Assets
$88M
$89M
$76M
$60M
$60M
$65M
$71M
$77M
$86M
$101M
$106M
$244M
PP&E (Net)
$23M
$23M
$24M
$27M
$30M
$30M
$31M
$34M
$37M
$45M
$49M
$49M
PP&E (Gross)
$84M
$84M
$86M
$97M
$96M
$93M
$92M
$96M
$97M
$95M
$94M
$92M
Accum. Depreciation
$60M
$60M
$62M
$70M
·
·
·
$63M
$60M
$50M
$45M
$43M
Goodwill
$1M
$736.0K
$736.0K
$736.0K
$5M
$4M
$5M
$5M
·
·
·
$2M
Intangibles
$5M
$2M
$5M
$6M
$7M
$8M
$10M
$10M
·
·
·
·
Other Non-current Assets
$542.0K
$304.0K
$486.0K
$506.0K
$457.0K
·
$179.0K
$213.0K
$629.0K
$80.0K
$95.0K
$106.0K
Total Assets
$153M
$152M
$153M
$135M
$164M
$187M
$202M
$199M
$206M
$255M
$304M
$355M
Accounts Payable
$10M
$8M
$7M
$6M
$6M
$2M
$4M
$4M
$3M
$2M
$4M
$5M
Accrued Liabilities
·
·
·
·
·
·
$6M
$7M
$6M
$8M
$10M
$15M
Current Liabilities
$24M
$17M
$20M
$13M
$15M
$10M
$13M
$15M
$11M
$10M
$14M
$23M
Capital Leases
$554.0K
$339.0K
$512.0K
$769.0K
$1M
·
·
·
·
·
·
·
Deferred Tax
$4.0K
$34.0K
$16.0K
$13.0K
$31.0K
·
$51.0K
$45.0K
$37.0K
$37.0K
$44.0K
$2M
Other Non-current Liabilities
·
·
·
·
$31.0K
·
·
·
·
·
·
·
Total Liabilities
$28M
$18M
$20M
$13M
$21M
$26M
$23M
$22M
$11M
$10M
$14M
$26M
Long-term Debt
$0
$0
$0
$0
·
·
·
·
·
·
·
·
Common Stock
$144.0K
$142.0K
$140.0K
$139.0K
$137.0K
$137.0K
$136.0K
$136.0K
$134.0K
$133.0K
$131.0K
$131.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$71M
Retained Earnings
$46M
$55M
$62M
$50M
$73M
$87M
$106M
$106M
$126M
$182M
$228M
$261M
Treasury Stock
$14M
$14M
$8M
$8M
$7M
·
·
·
·
·
·
·
AOCI
$-5M
$-4M
$-18M
$-15M
$-16M
$-17M
$-16M
$-16M
$-14M
$-16M
$-13M
$-2M
Stockholders' Equity
$126M
$135M
$133M
$122M
$142M
$161M
$179M
$177M
$195M
$244M
$290M
$329M
Liabilities + Equity
$153M
$152M
$153M
$135M
$164M
$187M
$202M
$199M
$206M
$255M
$304M
$355M
Shares Outstanding
12,820,702
12,709,381
13,188,489
13,021,241
12,969,542
13,670,639
13,630,666
13,600,541
13,438,316
13,328,066
13,147,916
13,147,416
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$10M
$15M
$16M
$20M
$21M
$24M
$19M
$14M
·
·
$20M
$18M
Stock-based Comp
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$6M
$5M
$5M
$4M
Deferred Tax
$-31.0K
$18.0K
$-3.0K
$-17.0K
$3.0K
$181.0K
$16.0K
$-18.0K
$-25.0K
$4M
$-943.0K
$818.0K
Amort. of Intangibles
$218.0K
$395.0K
$768.0K
$2M
$2M
$2M
$2M
$194.0K
·
·
·
$0
Operating Cash Flow
$-22M
$-9M
$16M
$-10M
$-7M
$18M
$6M
$-10M
$10M
$-2M
$-11M
$68M
CapEx
$8M
$4M
$4M
$1M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$7M
Investing Cash Flow
$43M
$4M
$-12M
$14M
$-3M
$-4M
$2M
$8M
$-5M
$-10M
·
·
Stock Repurchased
$615.0K
$6M
$0
$695.0K
$7M
·
·
·
·
·
·
·
Net Stock Activity
$-615.0K
$-6M
·
·
$-7M
·
·
·
·
·
·
·
Financing Cash Flow
$-1M
$-6M
$-525.0K
$-2M
$-8M
$-78.0K
$215.0K
$63.0K
$50.0K
·
·
·
Net Change in Cash
$19M
$-12M
$3M
$2M
$-19M
$14M
$7M
$-3M
$5M
$-12M
$-11M
$31M
Taxes Paid
$409.0K
$164.0K
$151.0K
$169.0K
$551.0K
$3M
$2M
$-649.0K
·
·
·
·
Free Cash Flow
$-30M
$-13M
·
·
$-10M
$15M
$4M
$-12M
$9M
$-4M
$-14M
$61M
Levered FCF
$-30M
$-13M
·
·
·
$15M
$4M
$-12M
$9M
$-4M
$-14M
$61M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
29.7%
38.8%
·
·
17.2%
26.7%
32.8%
14.5%
-28.1%
-31.2%
-13.2%
40.7%
Operating Margin
-10.2%
5.2%
·
·
-17.8%
-20.5%
1.1%
-27.4%
-73.7%
-89.5%
-61.9%
22.7%
Net Margin
-8.8%
-4.9%
·
·
-14.8%
-21.9%
-0.15%
-25.4%
-77.0%
-74.1%
-38.5%
15.6%
Pretax Margin
-8.4%
-4.8%
·
·
-14.2%
-18.9%
2.4%
-26.1%
-73.4%
-89.2%
-58.7%
22.6%
EBITDA Margin
-10.2%
5.2%
·
·
-17.8%
-20.5%
1.1%
-27.4%
-73.7%
-89.5%
-61.9%
22.7%
ROA
-6.4%
-4.3%
·
·
-8.0%
-10.0%
-0.07%
-9.5%
-26.6%
-16.5%
-9.9%
10.8%
ROE
-7.5%
-4.8%
·
·
-9.6%
-11.8%
-0.08%
-10.8%
-25.8%
-17.2%
-10.5%
11.9%
ROIC
-9.4%
5.4%
·
·
-12.3%
-13.0%
-0.04%
-11.4%
-29.2%
-18.9%
-11.9%
11.3%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.6
5.2
·
·
3.9
6.3
5.4
5.2
8.2
17.0
14.7
10.4
Quick Ratio
1.6
3.0
·
·
2.3
4.5
3.3
3.5
5.8
5.2
3.8
3.3
Interest Coverage
-66.8
38.1
·
·
·
-474.7
10.4
-61.7
-1392.9
-2135.0
-229.5
114.2
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.9
·
·
0.5
0.5
0.5
0.4
0.3
0.2
0.3
0.7
Inventory Turnover
2.7
3.7
·
·
3.6
2.0
2.2
3.3
4.4
1.2
0.7
1.0
Receivables Turnover
8.1
7.8
·
·
7.4
4.6
5.0
6.4
8.3
4.4
4.6
6.4
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.79
$10.59
·
·
$10.98
$11.77
$13.12
$12.98
$14.52
$18.34
$22.03
$25.04
Revenue / Share
$8.66
$10.31
·
·
$7.10
$6.49
$7.16
$5.72
$5.61
$4.76
$6.53
$18.23
Cash Flow / Share
$-1.74
$-0.69
·
·
$-0.54
$1.34
$0.42
$-0.78
$0.77
$-0.13
$-0.87
$5.21
Cash / Share
$2.05
$0.54
·
·
$1.08
$2.39
$1.39
$0.88
$1.12
$0.77
$1.70
$2.54
EPS (TTM)
$-0.76
$-0.50
$0.92
$-1.76
$-1.05
$-1.42
$-0.01
$-1.45
$-4.32
$-3.52
$-2.51
$2.81
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-18.3%
8.9%
39.5%
-5.9%
8.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
7.5%
12.7%
12.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$111M
$136M
$125M
$89M
$95M
$88M
$96M
$76M
$74M
$62M
$85M
$237M
Net Income TTM
$-10M
$-7M
$12M
$-23M
$-14M
$-19M
$-146.0K
$-19M
$-57M
$-46M
$-33M
$37M
Market Cap
$243M
$131M
·
·
$124M
$84M
$210M
$186M
$239M
$260M
$182M
$462M
P/E
-24.9
-20.7
14.1
-2.5
-9.1
-4.4
-1537.0
-9.4
-4.1
-5.5
-5.5
12.5
P/S
2.2
1.0
·
·
1.3
1.0
2.2
2.5
3.2
4.2
2.1
2.0
P/B
1.9
1.0
·
·
0.9
0.5
1.2
1.1
1.2
1.1
0.6
1.4
P / Tangible Book
2.0
1.0
1.3
0.5
1.0
0.6
·
·
·
·
·
·
P / Cash Flow
-10.9
-14.5
·
·
-17.3
4.7
37.2
-17.9
23.7
-153.2
-16.0
6.8
P / FCF
-8.0
-10.2
·
·
-12.0
5.6
56.7
-15.4
26.9
-72.9
-13.4
7.6
Earnings Yield
-4.0%
-4.8%
7.1%
-39.9%
-11.0%
-23.0%
-0.07%
-10.6%
-24.2%
-18.1%
-18.2%
8.0%
Laporan Laba Rugi18
Metrik
Tren
Q3 2026
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
Revenue
$16M
$20M
$26M
$31M
$25M
$18M
$37M
$35M
$26M
$24M
$50M
$29M
$33M
$31M
$31M
$26M
Cost of Revenue
$15M
$19M
$23M
$27M
$17M
$16M
$17M
$20M
$17M
$18M
$28M
$15M
$19M
$18M
$21M
$25M
Gross Profit
$496.0K
$694.0K
$3M
$3M
$8M
$2M
$20M
$16M
$9M
$6M
$22M
$14M
$14M
$13M
$11M
$6M
R&D Expense
$4M
$5M
$4M
$5M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$3M
$4M
$4M
SG&A Expense
$7M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$7M
$6M
$6M
$5M
Operating Expenses
$11M
$12M
$13M
$13M
$12M
$12M
$12M
$15M
$11M
$10M
$9M
$10M
$11M
$10M
$11M
$14M
Operating Income
$-10M
$-11M
$-10M
$-9M
$369.0K
$-10M
$8M
$1M
$-2M
$-5M
$13M
$4M
$3M
$4M
$-279.0K
$-8M
Interest Expense
$40.0K
$35.0K
$-37.0K
$38.0K
$44.0K
$43.0K
$44.0K
·
·
$44.0K
$56.0K
$34.0K
$22.0K
$39.0K
$39.0K
$39.0K
Interest Income
$521.0K
$616.0K
$634.0K
$562.0K
$537.0K
$693.0K
$745.0K
$604.0K
$472.0K
$247.0K
$235.0K
$168.0K
$88.0K
$127.0K
$156.0K
$254.0K
Other Non-op
$-27.0K
$-25.0K
$-37.0K
$-36.0K
$-38.0K
$-38.0K
$-33.0K
$-39.0K
$-37.0K
$7.0K
$-74.0K
$-86.0K
$-66.0K
$6.0K
$-12.0K
$-18.0K
Pretax Income
$-10M
$-11M
$-10M
$-9M
$828.0K
$-10M
$8M
$-13M
$-2M
$-4M
$13M
$5M
$3M
$5M
$-67.0K
$-8M
Income Tax
$-1.0K
$-12.0K
$81.0K
$346.0K
$68.0K
$-126.0K
$100.0K
$5.0K
$-2.0K
$11.0K
$100.0K
$95.0K
$219.0K
$19.0K
$30.0K
$3.0K
Net Income
$-10M
$-11M
$-10M
$-9M
$760.0K
$-10M
$8M
$-13M
$-2M
$-4M
$13M
$4M
$3M
$5M
$-97.0K
$-8M
EPS (Basic)
$-0.75
$-0.86
$-0.76
$-0.71
$0.06
$-0.77
$0.66
$-0.98
$-0.16
$-0.32
$0.96
$0.34
$0.25
$0.35
$-0.01
$-0.62
EPS (Diluted)
$-0.75
$-0.86
$-0.76
$-0.70
$0.06
$-0.77
$0.65
$-0.96
$-0.16
$-0.32
$0.94
$0.34
$0.24
$0.35
$-0.01
$-0.62
Shares (Basic)
12,934,962
12,914,318
12,849,600
·
12,805,414
12,792,803
12,753,378
·
13,216,386
13,343,793
13,251,360
·
13,171,654
13,156,715
13,067,991
·
Shares (Diluted)
12,934,962
12,914,318
12,849,600
·
12,805,414
12,792,803
12,877,387
·
13,216,386
13,343,793
13,460,516
·
13,320,881
13,156,715
13,067,991
·
EBITDA
$-10M
$-11M
$-10M
·
$369.0K
$-10M
$8M
·
$-2M
$-5M
$13M
·
$3M
$4M
$-279.0K
·
Neraca26
Metrik
Tren
Q3 2026
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
Cash & Equivalents
$3M
$13M
$11M
$26M
$24M
$8M
$1M
$7M
$12M
$21M
$19M
$19M
$27M
$23M
$11M
$16M
Short-term Investments
·
·
·
$0
$2M
$12M
$21M
$30M
$30M
$30M
$15M
$15M
$0
$0
$896.0K
$894.0K
Receivables
·
·
·
$13M
$14M
$14M
$20M
$15M
$16M
$15M
$40M
$20M
$24M
$21M
$24M
$13M
Inventory
$40M
$37M
$35M
$31M
$29M
$27M
$28M
$26M
$25M
$24M
$22M
$18M
$20M
$20M
$21M
$20M
Prepaid Expense
$7M
$6M
$6M
$3M
$3M
$2M
$3M
$2M
$3M
$2M
$2M
$2M
$3M
$1M
$2M
$2M
Current Assets
$69M
$76M
$78M
$88M
$90M
$87M
$95M
$89M
$86M
$92M
$100M
$76M
$76M
$71M
$69M
$60M
PP&E (Net)
$23M
$24M
$25M
$23M
$22M
$24M
$23M
$21M
$24M
$25M
$24M
$24M
$22M
$23M
$23M
$27M
PP&E (Gross)
$87M
$86M
$86M
$84M
$84M
·
·
$82M
·
·
·
$86M
·
$85M
·
$97M
Accum. Depreciation
$64M
$63M
$61M
$60M
$62M
·
·
$61M
·
·
·
$62M
$62M
$62M
·
$70M
Goodwill
$1M
$1M
$1M
$1M
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
$736.0K
Intangibles
$5M
$5M
$5M
$5M
$2M
$2M
$2M
$2M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
Other Non-current Assets
$494.0K
$482.0K
$509.0K
$542.0K
$158.0K
$250.0K
$263.0K
$304.0K
$361.0K
$408.0K
$438.0K
$486.0K
$233.0K
$356.0K
$409.0K
$506.0K
Total Assets
$125M
$137M
$145M
$153M
$150M
$149M
$160M
$152M
$152M
$158M
$167M
$153M
$146M
$138M
$138M
$135M
Accounts Payable
$6M
$5M
$15M
$10M
$4M
$5M
$7M
$8M
$4M
$5M
$6M
$7M
$7M
$5M
$8M
$6M
Current Liabilities
$28M
$30M
$26M
$24M
$15M
$16M
$17M
$17M
$14M
$15M
$21M
$20M
$16M
$12M
$16M
$13M
Capital Leases
$209.0K
$326.0K
$441.0K
$554.0K
$249.0K
$280.0K
$309.0K
$339.0K
$368.0K
$397.0K
$439.0K
$512.0K
$583.0K
$654.0K
$701.0K
$769.0K
Deferred Tax
$0
$0
$1.0K
$4.0K
$19.0K
$22.0K
$32.0K
$34.0K
$26.0K
$32.0K
$25.0K
$16.0K
$16.0K
$15.0K
$7.0K
$13.0K
Total Liabilities
$29M
$32M
$29M
$28M
$16M
$16M
$17M
$18M
$15M
$16M
$21M
$20M
$17M
$13M
$16M
$13M
Long-term Debt
$0
$0
$0
$0
·
·
·
$0
·
$0
$0
$0
$0
$0
·
$0
Common Stock
$145.0K
$145.0K
$144.0K
$144.0K
$144.0K
$144.0K
$143.0K
$142.0K
$142.0K
$142.0K
$142.0K
$140.0K
$140.0K
$140.0K
$140.0K
$139.0K
Retained Earnings
$15M
$25M
$36M
$46M
$55M
$54M
$64M
$55M
$68M
$70M
$75M
$62M
$57M
$54M
$50M
$50M
Treasury Stock
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$10M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
AOCI
$-4M
$-5M
$-5M
$-5M
$-5M
$-5M
$-5M
$-4M
$-17M
$-17M
$-17M
$-18M
$-17M
$-17M
$-15M
$-15M
Stockholders' Equity
$96M
$105M
$116M
$126M
$134M
$133M
$143M
$135M
$137M
$142M
$146M
$133M
$129M
$126M
$122M
$122M
Liabilities + Equity
$125M
$137M
$145M
$153M
$150M
$149M
$160M
$152M
$152M
$158M
$167M
$153M
$146M
$138M
$138M
$135M
Shares Outstanding
12,935,603
12,931,118
12,887,918
12,820,702
12,806,952
12,801,952
12,798,897
12,709,381
13,070,615
13,362,090
13,317,090
13,188,489
13,186,489
13,171,489
13,130,989
13,021,241
Arus Kas14
Metrik
Tren
Q3 2026
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
D&A
$3M
$3M
$3M
$2M
$2M
$2M
$3M
·
·
·
·
·
·
·
·
·
Stock-based Comp
$255.0K
$325.0K
$419.0K
$305.0K
$304.0K
$547.0K
$349.0K
$275.0K
$267.0K
$356.0K
$406.0K
$300.0K
$398.0K
$306.0K
$370.0K
$392.0K
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$-4.0K
$1.0K
$6.0K
$-6.0K
$-5.0K
Amort. of Intangibles
$141.0K
$142.0K
$141.0K
$106.0K
$38.0K
$37.0K
$37.0K
$95.0K
$96.0K
$95.0K
$109.0K
$130.0K
$200.0K
$200.0K
$238.0K
$431.0K
Operating Cash Flow
$-11M
$-2M
$-15M
$-4M
$-5M
$-2M
$-12M
$-2M
$-1M
$-9M
$3M
$12M
$8M
$-214.0K
$-5M
$3M
CapEx
$306.0K
$535.0K
$2M
$2M
$1M
$1M
$3M
$280.0K
$411.0K
$2M
$779.0K
$2M
$736.0K
$861.0K
$265.0K
$217.0K
Investing Cash Flow
$2M
$4M
$-389.0K
$7M
$20M
$9M
$6M
$-85.0K
$-4M
$11M
$-3M
$-20M
$-4M
$12M
$242.0K
$5M
Stock Repurchased
$0
$0
$0
$0
$0
$418.0K
$197.0K
$3M
$3M
$0
$0
$0
$0
·
·
$0
Net Stock Activity
·
·
$0
·
·
·
$-197.0K
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-74.0K
$0
$-305.0K
$-398.0K
$0
$-418.0K
$-197.0K
$-3M
$-3M
$0
$0
$-350.0K
$0
$0
$-175.0K
$0
Net Change in Cash
$-9M
$3M
$-16M
$3M
$15M
$7M
$-5M
$-5M
$-8M
$2M
$104.0K
$-8M
$4M
$11M
$-5M
$9M
Taxes Paid
$-31.0K
$62.0K
$45.0K
$287.0K
$9.0K
$0
$113.0K
$-21.0K
$185.0K
$0
$0
$40.0K
$85.0K
·
·
$1.0K
Free Cash Flow
·
·
$-18M
·
·
·
$-15M
·
·
·
$2M
·
·
·
$-5M
·
Levered FCF
·
·
$-18M
·
·
·
·
·
·
·
$2M
·
·
·
$-5M
·
Profitabilitas8
Metrik
Tren
Q3 2026
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
Gross Margin
3.1%
3.5%
10.5%
·
30.3%
9.7%
54.1%
·
33.0%
24.2%
44.4%
·
42.7%
41.3%
33.9%
·
Operating Margin
-64.1%
-57.8%
-40.1%
·
1.5%
-57.0%
21.1%
·
-9.2%
-18.6%
25.7%
·
9.6%
14.0%
-0.90%
·
Net Margin
-61.4%
-56.0%
-38.2%
·
3.1%
-54.4%
22.5%
·
-8.0%
-17.8%
25.3%
·
9.9%
14.8%
-0.31%
·
Pretax Margin
-61.4%
-56.0%
-37.9%
·
3.3%
-55.1%
22.8%
·
-8.0%
-17.8%
25.5%
·
10.5%
14.8%
-0.22%
·
EBITDA Margin
-64.1%
-57.8%
-40.1%
·
1.5%
-57.0%
21.1%
·
-9.2%
-18.6%
25.7%
·
9.6%
14.0%
-0.90%
·
ROA
-7.1%
-7.7%
-6.4%
·
0.50%
-6.4%
5.1%
·
-1.4%
-2.9%
8.3%
·
2.2%
3.3%
-0.07%
·
ROE
-8.4%
-9.3%
-7.5%
·
0.56%
-7.1%
5.8%
·
-1.6%
-3.2%
9.4%
·
2.5%
3.6%
-0.08%
·
ROIC
-10.6%
-10.8%
-8.9%
·
0.25%
-7.6%
5.4%
·
-1.7%
-3.2%
8.7%
·
2.3%
3.5%
-0.33%
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q3 2026
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
Current Ratio
2.4
2.5
3.0
·
5.9
5.6
5.6
·
6.1
6.1
4.9
·
4.7
5.8
4.3
·
Quick Ratio
0.1
0.4
0.4
·
2.6
2.2
2.5
·
4.2
4.4
3.6
·
3.2
3.6
2.3
·
Interest Coverage
-253.4
-326.3
276.9
·
·
·
·
·
·
-102.4
229.2
·
143.0
112.2
-7.2
·
Efisiensi3
Metrik
Tren
Q3 2026
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
Asset Turnover
0.1
0.1
0.2
·
0.2
0.1
0.2
·
0.2
0.2
0.3
·
0.2
0.2
0.2
·
Inventory Turnover
0.4
0.6
0.7
·
0.6
0.6
0.7
·
0.8
0.8
1.3
·
1.0
0.9
0.8
·
Receivables Turnover
·
·
·
·
1.7
1.2
1.2
·
1.3
1.3
1.6
·
1.8
2.0
1.8
·
Per Saham5
Metrik
Tren
Q3 2026
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
Book Value / Share
$7.40
$8.13
$8.99
·
$10.49
$10.40
$11.15
·
$10.51
$10.64
$10.99
·
$9.78
$9.53
$9.29
·
Revenue / Share
$1.22
$1.53
$1.99
·
$1.94
$1.41
$2.89
·
$1.96
$1.82
$3.72
·
$2.46
$2.38
$2.38
·
Cash Flow / Share
·
·
$-1.17
·
·
·
$-0.89
·
·
·
$0.20
·
·
·
$-0.37
·
Cash / Share
$0.22
$1.03
$0.82
·
$1.84
$0.65
$0.11
·
$0.94
$1.55
$1.42
·
$2.07
$1.73
$0.86
·
EPS (TTM)
$-3.07
$-2.26
$-2.17
·
$-1.02
$-1.24
$-0.79
·
$0.80
$1.20
$1.87
·
$-0.04
$-0.79
$-1.25
·
Valuasi (TTM)9
Metrik
Tren
Q3 2026
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
Revenue TTM
$92M
$101M
$99M
·
$116M
$117M
$123M
·
$129M
$136M
$143M
·
$121M
$109M
$102M
·
Net Income TTM
$-40M
$-29M
$-28M
·
$-14M
$-16M
$-11M
·
$11M
$16M
$25M
·
$-272.0K
$-10M
$-16M
·
Market Cap
$88M
$158M
$218M
·
$183M
$92M
$128M
·
$117M
$176M
$173M
·
$102M
$93M
$55M
·
P/E
-2.2
-5.4
-7.8
·
-14.0
-5.8
-12.7
·
11.2
11.0
6.9
·
-194.2
-8.9
-3.4
·
P/S
1.0
1.6
2.2
·
1.6
0.8
1.0
·
0.9
1.3
1.2
·
0.8
0.9
0.5
·
P/B
0.9
1.5
1.9
·
1.4
0.7
0.9
·
0.9
1.2
1.2
·
0.8
0.7
0.5
·
P / Tangible Book
1.0
1.6
2.0
·
1.4
0.7
0.9
·
0.9
1.3
1.2
·
0.8
0.8
0.5
·
P / Cash Flow
·
·
-14.5
·
·
·
-11.1
·
·
·
65.1
·
·
·
-11.4
·
Earnings Yield
-45.4%
-18.5%
-12.8%
·
-7.1%
-17.2%
-7.9%
·
8.9%
9.1%
14.4%
·
-0.51%
-11.2%
-29.6%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
Pendapatan
$111M
$136M
$125M
$89M
·
Margin Kotor %
29.7%
38.8%
·
·
·
Margin Operasi %
-10.2%
5.2%
·
·
·
Laba Bersih
$-10M
$-7M
$12M
$-23M
$-7M
EPS Dilusian
$-0.76
$-0.50
$0.92
$-1.76
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
Rasio Lancar
3.6
5.2
·
·
·
Rasio Cepat
1.6
3.0
·
·
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-12-31
Arus Kas Bebas
$-30M
$-13M
·
·
·
Pemilik institusional (13F)
96 pengaju
· $41.5M 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.
Pemegang96
Nilai yang dipegang$41.5M
Posisi baru22
Posisi yang keluar21
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
22 (+1 vs Kuartal sebelumnya)
21 (+7 vs Kuartal sebelumnya)
24 (+1 vs Kuartal sebelumnya)
23 (-5 vs Kuartal sebelumnya)
-1.5M
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
×3 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
25 orang dalam
· 7 pejabat · 16 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 10 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.