Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$161.00
·
·
·
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 Rugi12
Metrik
Tren
2025
2024
2023
2022
Revenue
$1.9K
·
·
$428.2K
Gross Profit
$1.9K
·
·
$428.2K
Operating Income
$-2M
$-888.4K
$-2M
$-5M
Other Non-op
·
$-4M
$154.6K
$302
Pretax Income
$-5M
$-5M
$-2M
$-5M
Income Tax
·
$0
·
·
Net Income
$-5M
$-6M
$-9M
$-6M
EPS (Basic)
$-1.44
$-2.34
$-3.68
$-0.14
EPS (Diluted)
$-1.44
$-2.34
$-3.68
$-0.14
Shares (Basic)
3,220,583
2,640,429
2,525,171
42,959,987
Shares (Diluted)
3,220,583
2,640,429
2,525,171
42,959,987
EBITDA
$-2M
$-888.4K
$-11M
·
Neraca24
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$7.0K
$2.4K
$5M
$119.0K
Receivables
$46
·
$324.4K
$36
Prepaid Expense
$26.7K
·
$748
$360.5K
Other Current Assets
·
·
$116.3K
$118.4K
Current Assets
$42.3K
$3.0K
$20M
$3M
PP&E (Net)
$1.5K
$2.7K
$124.0K
$253.1K
PP&E (Gross)
$5.7K
$5.6K
$133.3K
$570.2K
Accum. Depreciation
$4.2K
$2.9K
$653.3K
$317.2K
Intangibles
$3M
$5M
·
·
Other Non-current Assets
$38.7K
·
$379.7K
$502.5K
Total Assets
$4M
$6M
$21M
$6M
Accounts Payable
·
·
·
$371.2K
Accrued Liabilities
·
$7.4K
·
$65.7K
Short-term Debt
·
·
·
$0
Current Liabilities
$933.4K
$668.3K
$7M
$4M
Total Liabilities
$933.4K
$668.3K
$7M
$7M
Total Debt
·
·
$30.6K
·
Common Stock
$3.7K
$2.6K
$52.8K
$45.4K
Paid-in Capital
·
·
·
$28M
Retained Earnings
$-43M
$-38M
$-39M
$-30M
AOCI
$-511.7K
$-666.5K
$493.9K
$879.4K
Stockholders' Equity
$3M
$6M
$13M
$-1M
Liabilities + Equity
$4M
$6M
$21M
$6M
Shares Outstanding
3,674,208
2,640,402
2,640,429
45,416,942
Arus Kas8
Metrik
Tren
2025
2024
2023
2022
D&A
$1.2K
$6.4K
$337.4K
$168.8K
Other Non-cash
$4M
·
·
·
Operating Cash Flow
$-751.2K
$-456.4K
$-2M
$-3M
CapEx
·
·
$131.7K
$7.0K
Stock Issued
·
·
$10M
·
Net Stock Activity
·
·
$10M
·
Taxes Paid
·
$0
·
·
Free Cash Flow
·
·
$-15M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
100.0%
·
91.4%
·
Operating Margin
-126232.9%
75221.2%
-1325.7%
·
Net Margin
-239797.8%
522605.3%
-1169.3%
·
Pretax Margin
-239797.8%
405050.9%
-1031.5%
·
EBITDA Margin
-126168.8%
75221.2%
-1325.7%
·
ROA
-86.0%
-45.8%
-69.8%
·
ROE
-100.4%
-75.5%
-71.1%
·
ROIC
-70.8%
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
Current Ratio
0.0
0.0
2.4
·
Quick Ratio
0.0
0.0
0.8
·
Debt / Equity
·
·
0.0
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.0
-0.0
0.1
·
Receivables Turnover
84.0
·
4.9
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$0.94
$2.17
$0.25
·
Revenue / Share
$0.00
$-0.00
$0.01
·
Cash Flow / Share
$-0.23
$-0.17
$-0.24
·
Cash / Share
$0.00
$0.00
$0.10
·
EPS (TTM)
$-1.44
$-2.34
$-3.68
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
·
·
85.5%
·
Revenue CAGR 3Y
-83.5%
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$1.9K
$2M
$2M
·
Net Income TTM
$-5M
$-6M
$-9M
·
Market Cap
$3M
$652.2K
$43M
·
Enterprise Value
·
·
$37M
·
P/E
-0.5
-0.1
-0.2
·
P/S
1346.4
0.4
24.7
·
P/B
0.8
0.1
3.3
·
P / Tangible Book
6.3
0.8
3.3
·
P / Cash Flow
-3.5
-1.4
-2.9
·
P / FCF
·
·
-2.8
·
EV / EBITDA
·
·
-3.6
·
EV / FCF
·
·
-2.4
·
EV / Revenue
·
·
21.6
·
Earnings Yield
-203.4%
-947.4%
-454.3%
·
Laporan Laba Rugi15
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
$126
$96
$65
$1.8K
$29
·
·
·
·
·
·
$714.9K
$265.5K
$223
$-475.9K
$748.7K
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$445.2K
$69.1K
·
·
$393.4K
Gross Profit
$126
$96
$65
$1.8K
$29
·
·
·
·
·
·
$269.7K
$196.4K
$223
$-12.3K
$355.3K
SG&A Expense
$471.6K
$250.6K
·
·
$359.3K
$254.6K
·
·
·
·
·
·
·
·
·
·
Operating Income
$-715.9K
$-496.4K
$-657.2K
$-541.2K
$-676.9K
$-563.5K
$-179.8K
$-208.9K
$-335.1K
$-164.6K
$7M
$-3M
$-3M
$-3M
$-143.9K
$-1M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
$481
$-39
·
·
·
Interest Income
·
·
·
·
·
·
·
·
·
·
·
$47.3K
$17
·
·
$3
Other Non-op
·
·
·
$-1.7K
$-392
$-10
$-4M
$-42.9K
$4.0K
$-23.6K
$162.8K
$8.3K
$303
$-16.8K
$-1.3K
$26.3K
Pretax Income
$-908.4K
$-497.0K
$-3M
$-543.0K
$-678.0K
$-566.7K
$-4M
$-251.8K
$-331.1K
$-188.1K
$7M
$-3M
$-3M
$-3M
$-165.3K
$-1M
Net Income
$-908.4K
$-497.0K
$-3M
$-543.0K
$-678.0K
$-566.7K
$-4M
$-491.7K
$-561.9K
$-1M
$-136.6K
$-3M
$-3M
$-3M
$-1M
$-1M
EPS (Basic)
$-0.25
$-0.14
$-1.06
$-0.17
$-0.22
$-0.20
$-1.54
$-0.19
$-0.21
$-0.40
$-3.48
$-0.06
$-0.07
$-0.07
$-0.01
$-0.03
EPS (Diluted)
$-0.25
$-0.14
$-0.85
$-0.17
$-0.22
$-0.20
$-1.54
$-0.19
$-0.21
$-0.40
$-3.49
$-0.06
$-0.06
$-0.07
$-0.01
$-0.03
Shares (Basic)
3,698,228
3,674,208
·
3,220,583
3,024,647
2,780,402
·
2,640,402
2,640,402
2,640,402
·
52,493,895
50,242,646
46,375,977
·
42,847,839
Shares (Diluted)
3,698,228
3,674,208
·
3,220,583
3,024,647
2,780,402
·
2,640,402
2,640,402
2,640,402
·
52,493,895
50,242,646
46,375,977
·
42,847,839
EBITDA
$-715.8K
$-496.2K
·
$-541.2K
$-676.9K
$-563.5K
·
$-371.3K
$-640.6K
$-1M
·
$-3M
$-3M
·
·
·
Neraca25
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
$1M
$360
$7.0K
$36.9K
$10.9K
$253
$2.4K
$7.0K
$946
$10.0K
$5M
$12M
$10M
·
$119.0K
·
Receivables
$18
$25
$46
$21
$29
·
·
$316.8K
$300.9K
$310.6K
·
$372.1K
$397.2K
·
$36
·
Prepaid Expense
$24.8K
$25.5K
$26.7K
$74.9K
·
·
·
$8M
$7M
$8M
$748
$5M
$1M
·
$360.5K
·
Other Current Assets
·
·
·
·
·
·
·
$0
$108.0K
$111.4K
·
$111.5K
$115.0K
·
$118.4K
·
Current Assets
$1M
$34.0K
$42.3K
$120.1K
$25.8K
$977
$3.0K
$17M
$16M
$17M
$20M
$17M
$12M
·
$3M
·
PP&E (Net)
$1.2K
$1.3K
$1.5K
$1.8K
$2.2K
$2.4K
$2.7K
$331.3K
$367.8K
$434.1K
$124.0K
$803.1K
$758.2K
·
$253.1K
·
PP&E (Gross)
$5.7K
$5.7K
$5.7K
$5.8K
$6.0K
$5.6K
$5.6K
$1M
$1M
$1M
$133.3K
$1M
$1M
·
$570.2K
·
Accum. Depreciation
$4.5K
$4.4K
$4.2K
·
·
·
$2.9K
·
$704.7K
$672.1K
·
$646.4K
$560.2K
·
$317.2K
·
Intangibles
$3M
$3M
$3M
$4M
$5M
$5M
$5M
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$25.2K
$31.4K
·
·
·
·
·
$240.9K
$336.8K
$363.6K
·
$475.3K
$495.2K
·
$502.5K
·
Total Assets
$5M
$4M
$4M
$6M
$6M
$6M
$6M
$19M
$19M
$20M
$21M
$20M
$15M
·
$6M
·
Accounts Payable
·
·
·
·
·
·
·
·
·
·
·
$570.6K
$584.6K
·
·
·
Accrued Liabilities
·
·
·
·
$11.6K
$11.4K
$7.4K
$107.8K
$90.0K
$86.5K
·
$25.3K
$23.3K
·
$65.7K
·
Short-term Debt
·
·
·
·
·
·
·
$15.4K
$2M
·
·
$482.5K
·
·
$0
·
Current Liabilities
$1M
$1M
$933.4K
$631.2K
$515.7K
$720.6K
$668.3K
$9M
$8M
$8M
$7M
$7M
$3M
·
$4M
·
Capital Leases
·
·
·
·
·
·
·
·
·
·
·
$31.8K
·
·
·
·
Total Liabilities
$1M
$1M
$933.4K
$631.2K
$515.7K
$720.6K
$668.3K
$9M
$8M
$8M
$7M
$7M
$7M
·
$7M
·
Total Debt
·
·
·
·
·
·
·
$15.4K
$2M
·
·
$482.5K
·
·
·
·
Common Stock
$3.7K
$3.7K
$3.7K
$73.5K
$71.0K
$58.8K
$2.6K
$52.8K
$52.8K
$52.8K
$52.8K
$52.8K
$51.9K
·
$45.4K
·
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
·
$44M
·
·
·
Retained Earnings
$-44M
$-43M
$-43M
$-40M
$-39M
$-38M
$-38M
$-41M
$-41M
$-40M
$-39M
$-39M
$-36M
·
$-30M
·
AOCI
$-581.8K
$-506.0K
$-511.7K
$-385.8K
$-206.3K
$-652.9K
$-666.5K
$141.9K
$-398.9K
$-48.8K
$493.9K
$395.9K
$1M
·
$879.4K
·
Stockholders' Equity
$4M
$3M
$3M
$5M
$6M
$5M
$6M
$11M
$11M
$11M
$13M
$13M
$9M
·
$-1M
·
Liabilities + Equity
$5M
$4M
$4M
$6M
$6M
$6M
$6M
$19M
$19M
$20M
$21M
$20M
$15M
·
$6M
·
Shares Outstanding
3,674,208
3,674,208
3,674,208
3,674,208
3,548,825
2,940,402
2,640,402
52,808,589
52,808,589
52,808,589
2,640,429
52,808,589
51,931,261
·
45,416,942
·
Arus Kas9
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
$163
$167
·
·
$313
$303
·
·
·
$59.6K
·
$102.3K
$105.9K
$62.4K
$4.9K
$51.6K
Amort. of Intangibles
$189.3K
$189.3K
·
$262.5K
$258.6K
$249.9K
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$445.1K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-507.2K
$-51.7K
$-55.4K
$-166.2K
$-433.3K
$-96.3K
$23.9K
$9.9K
$145.2K
$-260.8K
$9M
$-5M
$-2M
$-4M
$-64.6K
$-1M
CapEx
·
·
·
·
·
·
·
·
·
·
$-579.7K
$157.2K
$68.0K
$483.9K
$-633
$1.2K
Investing Cash Flow
·
·
·
·
·
·
·
·
·
·
·
$-959.0K
·
·
·
$611.0K
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
$9M
·
·
·
·
Financing Cash Flow
$2M
$49.9K
·
·
$443.4K
$114.7K
·
·
·
·
·
$8M
·
·
·
$877.5K
Taxes Paid
·
·
·
·
·
·
·
·
·
·
·
$2.6K
·
·
·
$1
Profitabilitas7
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
100.0%
100.0%
·
100.0%
100.0%
·
·
·
100.0%
100.0%
·
38.1%
38.2%
·
·
·
Operating Margin
-568196.0%
-517032.3%
·
-29447.3%
-2334244.8%
17305.5%
·
-527.4%
-4927369.2%
-593514.1%
·
-462.2%
-474.6%
·
·
·
Net Margin
-720976.2%
-517701.0%
·
-29541.7%
-2338100.0%
17404.2%
·
-698.5%
-4322307.7%
-565984.3%
·
-435.0%
-474.9%
·
·
·
Pretax Margin
-720976.2%
-517701.0%
·
-29541.7%
-2338100.0%
17404.2%
·
-698.5%
-4322307.7%
-565984.3%
·
-435.0%
-474.9%
·
·
·
EBITDA Margin
-568066.7%
-516858.3%
·
-29447.3%
-2334244.8%
17305.5%
·
-527.4%
-4927369.2%
-593514.1%
·
-462.2%
-474.6%
·
·
·
ROA
-16.2%
-9.7%
·
-4.3%
-5.4%
-4.4%
·
-2.5%
-3.3%
-10.7%
·
-30.4%
-38.8%
·
·
·
ROE
-19.0%
-11.9%
·
-6.9%
-8.3%
-6.7%
·
-4.1%
-5.7%
-18.2%
·
-46.4%
-65.6%
·
·
·
Likuiditas & Solvabilitas4
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
1.0
0.0
·
0.2
0.1
0.0
·
1.9
2.0
2.1
·
2.6
3.9
·
·
·
Quick Ratio
1.0
0.0
·
0.1
0.0
0.0
·
0.0
0.0
0.0
·
1.8
3.3
·
·
·
Debt / Equity
·
·
·
·
·
·
·
0.0
0.2
·
·
0.0
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
-6858.7
76663.8
·
·
·
Efisiensi2
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
0.0
0.0
·
0.0
0.0
-0.0
·
0.0
0.0
0.0
·
0.1
0.1
·
·
·
Receivables Turnover
5.4
0.0
·
0.0
0.0
·
·
0.2
0.0
0.0
·
3.8
3.2
·
·
·
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
$1.03
$0.80
·
$1.43
$1.63
$1.83
·
$0.20
$0.20
$0.22
·
$0.25
$0.18
·
·
·
Revenue / Share
$0.00
$0.00
·
$0.00
$0.00
$-0.00
·
$0.00
$0.00
$0.00
·
$0.01
$0.01
·
·
·
Cash Flow / Share
·
$-0.01
·
·
·
$-0.03
·
·
·
$-0.01
·
·
·
·
·
·
Cash / Share
$0.32
$0.00
·
$0.01
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.22
$0.19
·
·
·
EPS (TTM)
$-1.41
$-1.38
·
$-2.13
$-2.15
$-2.14
·
$-4.29
$-4.16
$-4.01
·
$-0.20
$-0.17
$-0.14
·
·
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
$2.1K
$2.0K
·
·
·
$504.8K
·
$504.8K
$504.8K
$504.8K
·
$504.8K
$538.6K
$303.0K
·
·
Net Income TTM
$-5M
$-5M
·
$-6M
$-6M
$-6M
·
$-2M
$-5M
$-7M
·
$-10M
$-9M
$-7M
·
·
Market Cap
$8M
$8M
·
$9M
$5M
$4M
·
$13M
$13M
$16M
·
$262M
·
·
·
·
Enterprise Value
·
·
·
·
·
·
·
$13M
$15M
·
·
$251M
·
·
·
·
P/E
-1.6
-1.6
·
-1.1
-0.6
-0.6
·
-0.1
-0.1
-0.1
·
-24.9
·
·
·
·
P/S
3924.9
4040.2
·
·
·
7.1
·
25.7
25.5
30.8
·
519.9
·
·
·
·
P/B
2.2
2.8
·
1.6
0.8
0.7
·
1.2
1.2
1.4
·
19.6
·
·
·
·
P / Tangible Book
7.4
73.4
·
10.2
5.0
5.2
·
1.2
1.2
1.4
·
19.6
·
·
·
·
P / Cash Flow
·
-158.4
·
·
·
-37.2
·
·
·
-38.6
·
·
·
·
·
·
EV / Revenue
·
·
·
·
·
·
·
25.8
29.3
·
·
497.7
·
·
·
·
Earnings Yield
-62.1%
-61.9%
·
-91.0%
-158.1%
-175.4%
·
-1743.9%
-1704.9%
-1364.0%
·
-4.0%
·
·
·
·
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
Pendapatan
$1.9K
·
·
$428.2K
Margin Kotor %
100.0%
·
91.4%
·
Margin Operasi %
-126232.9%
75221.2%
-1325.7%
·
Laba Bersih
$-5M
$-6M
$-9M
$-6M
EPS Dilusian
$-1.44
$-2.34
$-3.68
$-0.14
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
·
·
0.0
·
Rasio Lancar
0.0
0.0
2.4
·
Rasio Cepat
0.0
0.0
0.8
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
·
·
$-15M
·
Pemilik institusional (13F)
4 pengaju
· $43K 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.
Pemegang4
Nilai yang dipegang$43K
Posisi baru2
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
2 (-1 vs Kuartal sebelumnya)
2 (+2 vs Kuartal sebelumnya)
1 (0 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
+76K
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
1 orang dalam
· 0 pejabat · 1 direktur