Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$201.0K
·
·
·
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-rata26.5%
Laporan BerikutnyaOkt 30, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2027
$-0.13
—
—
31 Des. 2026
$-0.13
—
—
30 Sep. 2026
Okt 30, 2026
$-0.09
$-0.12
26.5%
30 Juni 2026
Jul 29, 2026
$-0.11
—
—
31 Maret 2026
$-0.08
—
—
31 Des. 2025
$-0.09
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$25M
$21M
$22M
$30M
$33M
$28M
$43M
$51M
$43M
$48M
$53M
$53M
Cost of Revenue
$11M
$10M
$10M
$12M
$15M
$15M
$18M
$20M
$20M
$22M
$26M
$28M
Gross Profit
$14M
$10M
$12M
$18M
$19M
$13M
$25M
$32M
$22M
$26M
$27M
$25M
R&D Expense
$20M
$16M
$22M
$24M
$25M
$23M
$25M
$21M
$17M
$16M
$12M
$12M
SG&A Expense
$11M
$11M
$11M
$10M
$10M
$11M
$11M
$10M
$10M
$11M
$18M
$19M
Operating Expenses
$31M
$21M
$32M
$33M
$35M
$34M
$36M
$32M
$27M
$27M
$30M
$31M
Operating Income
$-17M
$-11M
$-20M
$-16M
$-16M
$-21M
$-11M
$-182.0K
$-4M
$-527.0K
$-3M
$-6M
Other Non-op
$-206.0K
$-119.0K
$-127.0K
$-106.0K
$-131.0K
$-201.0K
$-71.0K
$-221.0K
$-12.0K
$166.0K
$-97.0K
$64.0K
Pretax Income
$-13M
$-11M
$-20M
$-16M
$-16M
$-21M
$-10M
$268.0K
$-4M
$-49.0K
$-3M
$-6M
Income Tax
$-132.0K
$130.0K
$70.0K
$372.0K
$-45.0K
$335.0K
$247.0K
$105.0K
$453.0K
$66.0K
$-641.0K
$-675.0K
Net Income
$-13M
$-11M
$-20M
$-16M
$-16M
$-22M
$-10M
$163.0K
$-5M
$-115.0K
$-2M
$-5M
EPS (Basic)
$-0.42
$-0.42
$-0.80
$-0.65
$-0.67
$-0.91
$-0.45
$0.01
$-0.21
$-0.01
$-0.10
$-0.20
EPS (Diluted)
$-0.42
$-0.42
$-0.80
$-0.65
$-0.67
$-0.91
$-0.45
$0.01
$-0.21
$-0.01
$-0.10
$-0.20
Shares (Basic)
31,839,000
25,498,000
25,144,000
24,595,000
24,303,000
23,671,000
22,968,000
21,889,000
21,085,000
20,652,000
22,593,000
25,029,000
Shares (Diluted)
31,839,000
25,498,000
25,144,000
24,595,000
24,303,000
23,671,000
22,968,000
23,349,000
21,085,000
20,652,000
22,593,000
25,029,000
EBITDA
$-17M
$-10M
$-20M
$-15M
$-15M
$-20M
$-9M
$1M
$-3M
$1M
$-2M
$-4M
Neraca27
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$67M
$13M
$14M
$27M
$37M
$44M
$52M
$42M
$40M
$34M
$32M
$37M
Short-term Investments
·
·
·
·
·
$10M
$15M
$19M
$18M
$16M
$23M
$22M
Receivables
$4M
$3M
$3M
$3M
$5M
$4M
$6M
$7M
$5M
$6M
$7M
$8M
Inventory
$4M
$4M
$5M
$6M
$5M
$4M
$4M
$6M
$6M
$9M
$7M
$8M
Prepaid Expense
$4M
$3M
$2M
$1M
$2M
$1M
$2M
$2M
$2M
$3M
$2M
$2M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
$230.0K
$350.0K
Current Assets
$79M
$23M
$30M
$42M
$55M
$63M
$79M
$77M
$71M
$68M
$72M
$78M
PP&E (Net)
$883.0K
$808.0K
$1M
$7M
$7M
$7M
$8M
$9M
$8M
$8M
$9M
$9M
PP&E (Gross)
$24M
$23M
$24M
$32M
$31M
$31M
$31M
$32M
$30M
$30M
$30M
$29M
Accum. Depreciation
$23M
$22M
$23M
$25M
$24M
$24M
$23M
$23M
$22M
$23M
$21M
$20M
Goodwill
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
·
Intangibles
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$4M
$393.0K
Other Non-current Assets
$223.0K
$206.0K
·
·
·
·
$128.0K
$160.0K
$1M
$2M
$3M
$105.0K
Total Assets
$98M
$43M
$42M
$60M
$76M
$88M
$103M
$106M
$100M
$103M
$107M
$109M
Accounts Payable
$4M
$991.0K
$668.0K
$2M
$1M
$2M
$1M
$2M
$2M
$2M
$3M
$3M
Accrued Liabilities
$4M
$4M
$4M
$5M
$7M
$6M
$7M
$7M
$6M
$7M
$4M
$6M
Current Liabilities
$9M
$7M
$5M
$7M
$9M
$7M
$8M
$9M
$7M
$10M
$9M
$12M
Capital Leases
$7M
$8M
$955.0K
$238.0K
$361.0K
$324.0K
$142.0K
·
·
·
·
·
Deferred Tax
$18.0K
$16.0K
$14.0K
$12.0K
$11.0K
$9.0K
·
·
·
$15.0K
$811.0K
·
Total Liabilities
$16M
$15M
$6M
$9M
$12M
$12M
$13M
$13M
$13M
$16M
$17M
$12M
Common Stock
$37.0K
$26.0K
$25.0K
$25.0K
$24.0K
$24.0K
$23.0K
$22.0K
$21.0K
$21.0K
$22.0K
$23.0K
Paid-in Capital
$130M
$63M
$61M
$56M
$53M
$48M
$40M
$33M
$27M
$22M
$25M
$29M
Retained Earnings
$-48M
$-35M
$-25M
$-4M
$11M
$28M
$49M
$60M
$60M
$65M
$65M
$67M
AOCI
$-87.0K
$-87.0K
$-87.0K
$-127.0K
$-154.0K
$-20.0K
$71.0K
$-37.0K
$-142.0K
$-62.0K
$27.0K
$26.0K
Stockholders' Equity
$82M
$28M
$36M
$51M
$64M
$76M
$90M
$93M
$87M
$86M
$90M
$96M
Liabilities + Equity
$98M
$43M
$42M
$60M
$76M
$88M
$103M
$106M
$100M
$103M
$107M
$109M
Shares Outstanding
36,602,040
25,605,973
25,300,372
24,685,059
24,486,239
24,020,276
23,229,286
22,320,156
21,407,247
20,612,757
21,716,364
23,128,372
Arus Kas15
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$628.0K
$665.0K
$927.0K
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$2M
Stock-based Comp
$3M
$2M
$3M
$2M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
Deferred Tax
$-327.0K
$2.0K
$2.0K
$-11.0K
$2.0K
$1.0K
$11.0K
$11.0K
$-68.0K
$-660.0K
$-13.0K
·
Amort. of Intangibles
$234.0K
$233.0K
$234.0K
$233.0K
$233.0K
$233.0K
$223.0K
$267.0K
$313.0K
$349.0K
$242.0K
$171.0K
Other Non-cash
$-6M
$-5M
$-1M
$-4M
$-1M
$2M
$2M
$-888.0K
$2M
$-581.0K
$-666.0K
$2M
Operating Cash Flow
$-16M
$-13M
$-17M
$-17M
$-14M
$-15M
$-5M
$3M
$1M
$2M
$460.0K
$1M
CapEx
$486.0K
$45.0K
$645.0K
$316.0K
$774.0K
$203.0K
$331.0K
$2M
$1M
$219.0K
$1M
$481.0K
Investing Cash Flow
$-486.0K
$11M
$3M
$7M
$4M
$3M
$10M
$-3M
$3M
$5M
$935.0K
$23M
Stock Issued
·
·
$153.0K
·
·
·
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
$103.0K
·
$7M
$7M
$30M
Net Stock Activity
·
·
$153.0K
·
·
·
·
$-103.0K
·
$-7M
$-7M
$-30M
Financing Cash Flow
$70M
$633.0K
$2M
$402.0K
$2M
$5M
$4M
$3M
$3M
$-5M
$-6M
$-29M
Net Change in Cash
·
·
·
·
·
·
·
$2M
$7M
$2M
$-5M
$-5M
Taxes Paid
$203.0K
$256.0K
$389.0K
$155.0K
$26.0K
$858.0K
$345.0K
$11.0K
$39.0K
$1M
$78.0K
$-2M
Free Cash Flow
$-16M
$-13M
$-18M
$-17M
$-15M
$-15M
$-5M
$916.0K
$-255.0K
$2M
$-698.0K
$640.0K
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
54.5%
49.4%
54.3%
59.6%
55.5%
47.7%
58.5%
61.4%
52.6%
54.8%
50.7%
47.0%
Operating Margin
-69.6%
-52.8%
-93.9%
-53.2%
-49.0%
-76.7%
-24.9%
-0.35%
-10.5%
-1.1%
-5.7%
-11.3%
Net Margin
-52.7%
-51.8%
-92.3%
-53.8%
-49.0%
-77.5%
-23.8%
0.32%
-10.6%
-0.24%
-4.1%
-9.3%
Pretax Margin
-53.2%
-51.2%
-92.0%
-52.6%
-49.2%
-76.3%
-23.3%
0.52%
-9.5%
-0.10%
-5.3%
-10.6%
EBITDA Margin
-67.1%
-49.6%
-89.6%
-49.8%
-46.0%
-72.3%
-21.6%
2.5%
-7.5%
2.1%
-3.0%
-8.2%
ROA
-18.8%
-24.8%
-39.3%
-23.4%
-20.0%
-22.6%
-9.9%
0.16%
-4.5%
-0.11%
-2.0%
-4.0%
ROE
-22.0%
-36.6%
-53.2%
-30.1%
-24.9%
-27.9%
-11.4%
0.18%
-5.2%
-0.13%
-2.3%
-4.4%
ROIC
-21.2%
-38.9%
-57.0%
-31.5%
-25.3%
-28.6%
-12.3%
-0.12%
-5.7%
-1.4%
-2.6%
-5.5%
Likuiditas & Solvabilitas2
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
8.6
3.3
5.6
5.8
6.2
8.5
9.6
8.9
9.6
6.5
7.8
6.7
Quick Ratio
7.8
2.3
3.3
4.3
4.7
7.7
8.8
7.9
8.6
5.4
6.8
5.7
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.4
0.5
0.4
0.4
0.4
0.3
0.4
0.5
0.4
0.5
0.5
0.4
Inventory Turnover
2.9
2.3
1.7
2.2
3.3
3.4
3.6
3.5
2.7
2.7
3.3
3.4
Receivables Turnover
6.8
6.5
6.6
7.4
8.2
5.5
6.3
8.2
7.3
7.0
6.7
6.5
Per Saham5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$2.23
$1.10
$1.42
$2.08
$2.63
$3.15
$3.86
$4.17
$4.06
$4.19
$4.14
$4.17
Revenue / Share
$0.79
$0.80
$0.87
$1.21
$1.37
$1.17
$1.89
$2.21
$2.02
$2.33
$2.33
$2.14
Cash Flow / Share
$-0.50
$-0.51
$-0.69
$-0.68
$-0.57
$-0.64
$-0.20
$0.13
$0.05
$0.10
$0.02
$0.04
Cash / Share
$1.84
$0.52
$0.57
$1.10
$1.51
$1.84
$2.22
$1.90
$1.88
$1.64
$1.47
$1.59
EPS (TTM)
$-0.42
$-0.42
$-0.80
$-0.65
$-0.67
$-0.91
$-0.45
$0.01
$-0.21
$-0.01
$-0.10
$-0.20
Tingkat Pertumbuhan3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
22.4%
-5.7%
-26.7%
-11.1%
20.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-5.4%
-15.0%
-7.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-2.0%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$25M
$21M
$22M
$30M
$33M
$28M
$43M
$51M
$43M
$48M
$53M
$53M
Net Income TTM
$-13M
$-11M
$-20M
$-16M
$-16M
$-22M
$-10M
$163.0K
$-5M
$-115.0K
$-2M
$-5M
Market Cap
$188M
$52M
$86M
$42M
$94M
$161M
$162M
$173M
$159M
$179M
$89M
$136M
P/E
-12.2
-4.8
-4.2
-2.6
-5.7
-7.4
-15.5
777.0
-35.3
-870.0
-41.0
-29.5
P/S
7.5
2.5
4.0
1.4
2.8
5.8
3.7
3.4
3.7
3.7
1.7
2.6
P/B
2.3
1.8
2.4
0.8
1.5
2.1
1.8
1.9
1.8
2.1
1.0
1.4
P / Tangible Book
2.6
2.7
3.3
1.0
1.7
2.5
·
·
·
·
·
·
P / Cash Flow
-11.8
-4.0
-5.0
-2.5
-6.8
-10.5
-34.5
57.7
148.9
87.4
193.6
121.7
P / FCF
-11.5
-4.0
-4.8
-2.5
-6.4
-10.4
-32.3
189.3
-622.1
97.8
-127.6
213.2
Earnings Yield
-8.2%
-20.7%
-23.5%
-37.8%
-17.5%
-13.6%
-6.5%
0.13%
-2.8%
-0.11%
-2.4%
-3.4%
Laporan Laba Rugi16
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$6M
$6M
$5M
$6M
$9M
Cost of Revenue
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$2M
$2M
$3M
$3M
$2M
$3M
$3M
Gross Profit
$3M
$3M
$3M
$4M
$4M
$3M
$3M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$4M
$6M
R&D Expense
$6M
$6M
$7M
$4M
$3M
$3M
$4M
$5M
$4M
$5M
$7M
$5M
$5M
$5M
$6M
$6M
SG&A Expense
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$2M
$3M
$2M
Operating Expenses
$9M
$9M
$10M
$7M
$6M
$6M
$7M
$7M
$1M
$7M
$10M
$7M
$8M
$7M
$8M
$9M
Operating Income
$-5M
$-5M
$-7M
$-3M
$-2M
$-2M
$-4M
$-6M
$1M
$-5M
$-7M
$-4M
$-5M
$-4M
$-5M
$-3M
Other Non-op
$-3.0K
$-47.0K
$-42.0K
$-64.0K
$-53.0K
$-11.0K
$-62.0K
$-13.0K
$-33.0K
$-9.0K
$5.0K
$-60.0K
$-63.0K
$-12.0K
$-57.0K
$-41.0K
Pretax Income
$-5M
$-5M
$-3M
$-3M
$-2M
$-2M
$-4M
$-5M
$1M
$-4M
$-7M
$-4M
$-5M
$-4M
$-5M
$-3M
Income Tax
$-76.0K
$24.0K
$-251.0K
$41.0K
$54.0K
$6.0K
$44.0K
$23.0K
$57.0K
$-85.0K
$71.0K
$33.0K
$51.0K
$191.0K
$84.0K
$37.0K
Net Income
$-5M
$-5M
$-3M
$-3M
$-2M
$-2M
$-4M
$-5M
$1M
$-4M
$-7M
$-4M
$-5M
$-4M
$-5M
$-3M
EPS (Basic)
$-0.13
$-0.14
$-0.09
$-0.11
$-0.08
$-0.09
$-0.16
$-0.21
$0.04
$-0.17
$-0.26
$-0.16
$-0.21
$-0.16
$-0.20
$-0.13
EPS (Diluted)
$-0.13
$-0.14
$-0.09
$-0.11
$-0.08
$-0.09
$-0.16
$-0.21
$0.04
$-0.17
$-0.26
$-0.16
$-0.21
$-0.16
$-0.20
$-0.13
Shares (Basic)
37,346,000
·
34,510,000
29,630,000
26,967,000
·
25,546,000
25,467,000
25,374,000
·
25,256,000
25,161,000
24,866,000
·
24,621,000
24,554,000
Shares (Diluted)
37,346,000
·
34,510,000
29,630,000
26,967,000
·
25,546,000
25,467,000
25,686,000
·
25,256,000
25,161,000
24,866,000
·
24,621,000
24,554,000
EBITDA
$-5M
·
$-7M
$-3M
$-2M
·
$-4M
$-6M
$1M
·
$-7M
$-4M
$-5M
·
$-5M
$-3M
Neraca25
Metrik
Tren
Q1 2027
Q4 2026
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
Cash & Equivalents
$77M
$67M
$71M
$25M
$23M
$13M
$15M
$18M
$22M
$14M
$22M
$25M
$27M
·
$32M
$33M
Receivables
$3M
$4M
$3M
$2M
$2M
$3M
$4M
$2M
$3M
$3M
$2M
$3M
$3M
·
$4M
$5M
Inventory
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$6M
$6M
$6M
·
$6M
$6M
Prepaid Expense
$6M
$4M
$2M
$2M
$3M
$3M
$1M
$2M
$2M
$2M
$2M
$1M
$2M
·
$1M
$2M
Current Assets
$90M
$79M
$79M
$33M
$31M
$23M
$24M
$27M
$31M
$30M
$32M
$35M
$38M
·
$46M
$50M
PP&E (Net)
$1M
$883.0K
$903.0K
$936.0K
$722.0K
$808.0K
$883.0K
$980.0K
$1M
$1M
$7M
$7M
$7M
·
$7M
$7M
PP&E (Gross)
$24M
$24M
$24M
$24M
$23M
$23M
$23M
$23M
$23M
$24M
$32M
$32M
$32M
·
$32M
$32M
Accum. Depreciation
$23M
$23M
$23M
$23M
$22M
$22M
$22M
$22M
$22M
$23M
$25M
$25M
$25M
·
$25M
$24M
Goodwill
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
·
$8M
$8M
Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
·
$2M
$2M
Other Non-current Assets
$227.0K
$223.0K
$529.0K
·
·
$206.0K
·
·
·
·
·
·
·
·
·
·
Total Assets
$109M
$98M
$98M
$52M
$51M
$43M
$44M
$47M
$52M
$42M
$49M
$53M
$57M
·
$64M
$69M
Accounts Payable
$4M
$4M
$1M
$1M
$743.0K
$991.0K
$691.0K
$866.0K
$653.0K
$668.0K
$1M
$864.0K
$753.0K
·
$2M
$2M
Accrued Liabilities
$4M
$4M
$5M
$3M
$3M
$4M
$4M
$3M
$3M
$4M
$7M
$5M
$5M
·
$5M
$6M
Current Liabilities
$10M
$9M
$8M
$6M
$5M
$7M
$6M
$5M
$5M
$5M
$8M
$6M
$6M
·
$7M
$8M
Capital Leases
$7M
$7M
$7M
$7M
$8M
$8M
$8M
$9M
$9M
$955.0K
$542.0K
$592.0K
$674.0K
·
$300.0K
$381.0K
Deferred Tax
$18.0K
$18.0K
$17.0K
$17.0K
$16.0K
$16.0K
$16.0K
$15.0K
$14.0K
$14.0K
$14.0K
$13.0K
$12.0K
·
$11.0K
$11.0K
Total Liabilities
$17M
$16M
$15M
$13M
$13M
$15M
$14M
$14M
$14M
$6M
$9M
$8M
$8M
·
$9M
$10M
Common Stock
$38.0K
$37.0K
$36.0K
$30.0K
$29.0K
$26.0K
$25.0K
$25.0K
$25.0K
$25.0K
$25.0K
$25.0K
$25.0K
·
$25.0K
$25.0K
Paid-in Capital
$145M
$130M
$127M
$79M
$75M
$63M
$63M
$62M
$62M
$61M
$60M
$59M
$58M
·
$55M
$55M
Retained Earnings
$-53M
$-48M
$-44M
$-41M
$-37M
$-35M
$-33M
$-29M
$-23M
$-25M
$-20M
$-14M
$-10M
·
$-518.0K
$4M
AOCI
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-87.0K
$-91.0K
$-100.0K
·
$-145.0K
$-179.0K
Stockholders' Equity
$92M
$82M
$84M
$39M
$37M
$28M
$30M
$33M
$38M
$36M
$40M
$45M
$49M
$51M
$55M
$59M
Liabilities + Equity
$109M
$98M
$98M
$52M
$51M
$43M
$44M
$47M
$52M
$42M
$49M
$53M
$57M
·
$64M
$69M
Shares Outstanding
38,372,073
36,602,040
36,186,203
30,229,703
29,090,626
25,605,973
25,600,297
25,485,510
25,446,380
25,300,372
25,295,047
25,216,143
25,083,143
·
24,685,059
24,553,753
Arus Kas12
Metrik
Tren
Q1 2027
Q4 2026
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
D&A
$173.0K
$163.0K
$163.0K
$153.0K
$149.0K
$154.0K
$159.0K
$160.0K
$192.0K
$209.0K
$213.0K
$229.0K
$276.0K
$252.0K
$253.0K
$254.0K
Stock-based Comp
$887.0K
$823.0K
$783.0K
$856.0K
$341.0K
$512.0K
$429.0K
$663.0K
$658.0K
$693.0K
$649.0K
$676.0K
$820.0K
$515.0K
$655.0K
$661.0K
Amort. of Intangibles
$58.0K
$58.0K
$59.0K
$58.0K
$59.0K
$58.0K
$59.0K
$58.0K
$58.0K
$59.0K
$58.0K
$58.0K
$59.0K
$57.0K
$58.0K
$59.0K
Other Non-cash
$-126.0K
·
·
·
$15.0K
·
·
·
$-6M
·
·
·
$283.0K
·
·
·
Operating Cash Flow
$-4M
$-5M
$-8M
$-887.0K
$-2M
$-2M
$-4M
$-3M
$-4M
$-7M
$-4M
$-3M
$-4M
$-5M
$-4M
$-3M
CapEx
$358.0K
$150.0K
$296.0K
$19.0K
$21.0K
$4.0K
$3.0K
$6.0K
$32.0K
$11.0K
$10.0K
$17.0K
$607.0K
$58.0K
$34.0K
$118.0K
Investing Cash Flow
$-358.0K
$-150.0K
$-296.0K
$-19.0K
$-21.0K
$-4.0K
$53.0K
$-6.0K
$11M
$-11.0K
$645.0K
$233.0K
$2M
$-58.0K
$3M
$3M
Stock Issued
·
·
·
$3M
$11M
·
·
·
·
$0
$0
$153.0K
$0
·
·
·
Net Stock Activity
·
·
·
·
$11M
·
·
·
·
·
·
·
$0
·
·
·
Financing Cash Flow
$14M
$2M
$54M
$4M
$11M
$11.0K
$249.0K
$77.0K
$296.0K
$14.0K
$167.0K
$153.0K
$1M
$0
$223.0K
$0
Taxes Paid
$-52.0K
$62.0K
$47.0K
$84.0K
$10.0K
$61.0K
$78.0K
$68.0K
$49.0K
$66.0K
$262.0K
$48.0K
$13.0K
$16.0K
$57.0K
$52.0K
Free Cash Flow
$-4M
·
·
·
$-2M
·
·
·
$-4M
·
·
·
$-4M
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2027
Q4 2026
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
Gross Margin
53.4%
·
52.7%
54.8%
58.1%
·
54.0%
38.6%
46.3%
·
55.9%
54.7%
54.9%
·
57.5%
62.6%
Operating Margin
-85.3%
·
-113.7%
-49.5%
-34.6%
·
-74.9%
-122.7%
23.1%
·
-125.7%
-71.7%
-92.0%
·
-74.3%
-35.8%
Net Margin
-75.9%
·
-49.7%
-49.4%
-35.3%
·
-74.4%
-120.0%
23.1%
·
-124.1%
-71.0%
-91.5%
·
-74.6%
-36.0%
Pretax Margin
-77.1%
·
-53.8%
-48.8%
-34.4%
·
-73.6%
-119.4%
24.3%
·
-122.8%
-70.5%
-90.5%
·
-73.3%
-35.6%
EBITDA Margin
-82.6%
·
-113.7%
-49.5%
-32.3%
·
-74.9%
-122.7%
27.2%
·
-125.7%
-71.7%
-87.0%
·
-74.3%
-35.8%
ROA
-6.0%
·
-4.2%
-6.4%
-4.3%
·
-8.6%
-10.9%
2.0%
·
-11.7%
-6.6%
-8.0%
·
-6.7%
-4.3%
ROE
-7.4%
·
-5.3%
-8.9%
-5.9%
·
-11.6%
-13.9%
2.5%
·
-14.0%
-7.8%
-9.3%
·
-7.9%
-5.0%
ROIC
-5.8%
·
-7.6%
-8.4%
-6.0%
·
-13.7%
-16.9%
2.7%
·
-17.1%
-9.1%
-10.7%
·
-8.9%
-5.5%
Likuiditas & Solvabilitas2
Metrik
Tren
Q1 2027
Q4 2026
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
Current Ratio
9.2
·
10.4
5.5
5.8
·
4.0
4.9
5.7
·
3.7
5.5
6.1
·
6.5
6.3
Quick Ratio
8.1
·
9.7
4.5
4.5
·
3.2
3.8
4.5
·
2.8
4.3
4.8
·
5.0
4.7
Efisiensi3
Metrik
Tren
Q1 2027
Q4 2026
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
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
Inventory Turnover
0.7
·
0.7
0.8
0.6
·
0.5
0.6
0.5
·
0.4
0.5
0.5
·
0.5
0.7
Receivables Turnover
3.1
·
1.9
3.2
2.9
·
1.8
1.7
1.6
·
1.8
1.4
1.5
·
1.9
2.1
Per Saham5
Metrik
Tren
Q1 2027
Q4 2026
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
Book Value / Share
$2.40
·
$2.31
$1.28
$1.28
·
$1.17
$1.31
$1.49
·
$1.56
$1.80
$1.94
·
$2.22
$2.39
Revenue / Share
$0.17
·
$0.18
$0.22
$0.23
·
$0.21
$0.18
$0.18
·
$0.21
$0.23
$0.22
·
$0.26
$0.36
Cash Flow / Share
$-0.10
·
·
·
$-0.06
·
·
·
$-0.17
·
·
·
$-0.15
·
·
·
Cash / Share
$2.01
·
$1.95
$0.84
$0.78
·
$0.59
$0.72
$0.86
·
$0.85
$0.98
$1.07
·
$1.29
$1.34
EPS (TTM)
$-0.47
·
$-0.37
$-0.44
$-0.54
·
$-0.50
$-0.60
$-0.55
·
$-0.79
$-0.73
$-0.70
·
$-0.61
$-0.60
Valuasi (TTM)9
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue TTM
$25M
·
$25M
$24M
$22M
·
$20M
$20M
$21M
·
$22M
$23M
$26M
·
$33M
$35M
Net Income TTM
$-16M
·
$-11M
$-12M
$-14M
·
$-13M
$-15M
$-14M
·
$-20M
$-18M
$-17M
·
$-15M
$-15M
Market Cap
$297M
·
$225M
$111M
$98M
·
$78M
$78M
$67M
·
$67M
$68M
$139M
·
$43M
$70M
P/E
-16.4
·
-16.8
-8.4
-6.2
·
-6.1
-5.1
-4.8
·
-3.3
-3.7
-7.9
·
-2.8
-4.8
P/S
11.8
·
9.1
4.6
4.4
·
3.9
3.9
3.2
·
3.0
3.0
5.3
·
1.3
2.0
P/B
3.2
·
2.7
2.9
2.6
·
2.6
2.3
1.8
·
1.7
1.5
2.9
·
0.8
1.2
P / Tangible Book
3.6
·
3.0
3.8
3.5
·
3.8
3.3
2.4
·
2.2
1.9
3.6
·
0.9
1.4
P / Cash Flow
-76.9
·
·
·
-57.1
·
·
·
-15.8
·
·
·
-37.2
·
·
·
Earnings Yield
-6.1%
·
-6.0%
-12.0%
-16.1%
·
-16.5%
-19.7%
-20.8%
·
-29.9%
-26.9%
-12.7%
·
-35.3%
-21.1%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Pendapatan
$25M
$21M
$22M
$30M
$33M
Margin Kotor %
54.5%
49.4%
54.3%
59.6%
55.5%
Margin Operasi %
-69.6%
-52.8%
-93.9%
-53.2%
-49.0%
Laba Bersih
$-13M
$-11M
$-20M
$-16M
$-16M
EPS Dilusian
$-0.42
$-0.42
$-0.80
$-0.65
$-0.67
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Rasio Lancar
8.6
3.3
5.6
5.8
6.2
Rasio Cepat
7.8
2.3
3.3
4.3
4.7
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Arus Kas Bebas
$-16M
$-13M
$-18M
$-17M
$-15M
Pemilik institusional (13F)
99 pengaju
· $110.4M 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.
Pemegang99
Nilai yang dipegang$110.4M
Posisi baru38
Posisi yang keluar16
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
38 (+17 vs Kuartal sebelumnya)
16 (+5 vs Kuartal sebelumnya)
28 (+4 vs Kuartal sebelumnya)
20 (+1 vs Kuartal sebelumnya)
+4.3M
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.
Vertex Opportunities Fund, LP, Vertex GP, LLC, Vertex Special Opportunities Fund IV, LLC, Vertex Capital Advisors, LLC, Eric Singer, Stephen L. Domenik, Kelvin Khoo, Nicholas Mitsakos
×4 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
20 orang dalam
· 4 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 13 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.