Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$606.9K
·
·
·
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-35.8%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$0.02
$0.03
-41.2%
31 Maret 2026
$0.02
$0.02
-16.0%
31 Des. 2025
$0.00
$0.03
-100.0%
30 Sep. 2025
$0.02
$0.04
-51.0%
30 Juni 2025
$0.05
$0.04
15.2%
31 Maret 2025
$0.03
$0.04
-21.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$51M
$45M
$61M
$47M
$26M
$26M
$26M
$24M
$20M
$24M
$17M
$20M
Cost of Revenue
$37M
·
·
·
·
·
·
·
$2M
$7M
$3M
$5M
SG&A Expense
$25M
$24M
$26M
$21M
$15M
$14M
$16M
$15M
$14M
$12M
$13M
$11M
Operating Expenses
$45M
$39M
$47M
$43M
$23M
$24M
$24M
$20M
$20M
·
$28M
$22M
Operating Income
$6M
$9M
$14M
$11M
$3M
$6M
$3M
$4M
$364.0K
$190.0K
$-10M
$-2M
Interest Expense
·
·
·
·
·
·
·
·
·
$182.0K
$349.0K
$495.0K
Other Non-op
·
·
·
·
·
·
·
·
·
$119.0K
$69.0K
$52.0K
Pretax Income
$6M
$9M
$14M
$11M
$3M
$6M
$3M
$4M
$-669.0K
$35.0K
$-10M
$-2M
Income Tax
$2M
$4M
$2M
$-4M
$-61.0K
$-4M
$-913.0K
$270.0K
$-420.0K
$21.0K
$15.0K
$25M
Net Income
$4M
$5M
$12M
$15M
$3M
$10M
$4M
$4M
$-249.0K
$14.0K
$-10M
$-27M
EPS (Basic)
$0.10
$0.14
$0.34
$0.43
$0.09
$0.32
$0.14
$0.13
$-0.01
$0.00
$-0.37
·
EPS (Diluted)
$0.10
$0.14
$0.33
$0.42
$0.08
$0.30
$0.13
$0.13
$-0.01
$0.00
$-0.37
·
Shares (Basic)
34,834,540
36,430,211
36,677,098
36,016,619
35,458,938
30,200,053
28,662,297
28,581,654
28,468,545
28,400,886
28,252,219
·
Shares (Diluted)
35,434,939
37,131,115
37,587,308
37,097,270
36,901,390
32,708,235
29,271,375
28,894,927
28,468,545
28,434,832
28,252,219
·
EBITDA
$6M
$9M
$14M
$11M
$3M
$6M
$3M
$4M
$364.0K
$190.0K
$-10M
$-2M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$21M
$22M
$12M
$13M
$14M
$23M
$3M
$4M
$2M
$3M
$3M
$4M
Receivables
$2M
$2M
$2M
$988.0K
$3M
$1M
$2M
$400.0K
$384.0K
·
·
·
Inventory
$6M
$5M
$5M
$5M
$3M
$235.0K
$104.0K
$2M
$170.0K
$263.0K
$395.0K
$139.0K
Prepaid Expense
$756.0K
$1M
$448.0K
$1M
$1M
$498.0K
$784.0K
$607.0K
$357.0K
$393.0K
$453.0K
$587.0K
Current Assets
$34M
$33M
$26M
$24M
$23M
$27M
$7M
$8M
$3M
$4M
$4M
$7M
PP&E (Net)
$11M
$2M
$2M
$2M
$1M
$130.0K
$221.0K
$175.0K
$145.0K
$156.0K
$110.0K
$150.0K
PP&E (Gross)
$12M
$2M
$2M
$2M
$2M
$543.0K
$547.0K
$554.0K
$455.0K
$398.0K
$340.0K
$401.0K
Accum. Depreciation
$878.0K
$545.0K
$346.0K
$218.0K
$103.0K
$413.0K
$326.0K
$379.0K
$310.0K
$242.0K
$230.0K
$251.0K
Goodwill
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$6M
$6M
$6M
$9M
Intangibles
$3M
$3M
$4M
$4M
$5M
$3M
$955.0K
$1M
$1M
$2M
$2M
$8M
Other Non-current Assets
$2M
$64.0K
$67.0K
$64.0K
$49.0K
$250.0K
$212.0K
$224.0K
$236.0K
$275.0K
$173.0K
$186.0K
Total Assets
$88M
$81M
$83M
$68M
$50M
$45M
$22M
$21M
$13M
$15M
$19M
$32M
Accounts Payable
$6M
$5M
$7M
$9M
$5M
$14M
$8M
$8M
$5M
$7M
$7M
$7M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
$2M
$4M
Current Liabilities
$16M
$15M
$15M
$16M
$14M
$14M
$9M
$10M
$9M
$9M
$9M
$12M
Capital Leases
$790.0K
$2M
$2M
$2M
$2M
$623.0K
$942.0K
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
$584.0K
$512.0K
$960.0K
$960.0K
$960.0K
Other Non-current Liabilities
$1M
$0
·
·
·
·
·
$2M
·
·
·
·
Total Liabilities
$21M
$16M
$22M
$19M
$18M
$15M
$10M
$13M
$10M
$12M
$15M
$18M
Long-term Debt
·
·
$7M
·
·
·
·
·
·
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
·
$2M
$4M
Common Stock
$376.0K
$374.0K
$372.0K
$369.0K
$366.0K
$353.0K
$293.0K
$293.0K
$285.0K
$285.0K
$285.0K
$282.0K
Paid-in Capital
$296M
$296M
$295M
$294M
$293M
$293M
$285M
$285M
$284M
$284M
$284M
$284M
Retained Earnings
$-224M
$-228M
$-233M
$-245M
$-261M
$-264M
$-273M
$-277M
$-281M
$-281M
$-281M
$-270M
Treasury Stock
$6M
$3M
$794.0K
$395.0K
$0
·
·
·
·
·
·
·
AOCI
·
·
·
·
$0
$0
$-77.0K
$-77.0K
$-75.0K
$-71.0K
$-54.0K
$-34.0K
Stockholders' Equity
$67M
$65M
$61M
$48M
$33M
$30M
$12M
$8M
$3M
$3M
$3M
$13M
Liabilities + Equity
$88M
$81M
$83M
$68M
$50M
$45M
$22M
$21M
$13M
$15M
$19M
$32M
Shares Outstanding
34,741,553
35,718,361
36,761,441
36,932,177
36,574,702
35,281,183
29,339,101
29,253,278
28,470,148
28,470,148
28,467,648
28,167,408
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$472.0K
$591.0K
$514.0K
$536.0K
$460.0K
$362.0K
$305.0K
$319.0K
$313.0K
$316.0K
$575.0K
$566.0K
Stock-based Comp
$900.0K
$1M
$776.0K
$540.0K
$408.0K
$353.0K
$283.0K
$289.0K
$246.0K
$99.0K
$358.0K
$484.0K
Deferred Tax
$2M
$3M
$418.0K
$-5M
$-86.0K
$-4M
$-956.0K
$72.0K
·
·
·
·
Amort. of Intangibles
$262.0K
$391.0K
$391.0K
$421.0K
$358.0K
$269.0K
$235.0K
$250.0K
$245.0K
$260.0K
$526.0K
$500.0K
Operating Cash Flow
$6M
$8M
$13M
$6M
$-3M
$9M
$794.0K
$7M
$1M
$4M
$-836.0K
$621.0K
CapEx
$8M
$137.0K
$257.0K
$215.0K
$1M
$7.0K
$116.0K
$99.0K
$44.0K
$99.0K
$9.0K
$127.0K
Investing Cash Flow
$-9M
$11M
$-16M
$-8M
$-10M
$5M
$-1M
$-3M
$-44.0K
·
·
$-1M
Stock Issued
·
·
·
·
$0
$8M
$0
·
·
·
·
·
Stock Repurchased
$3M
$2M
$400.0K
$395.0K
$0
·
·
·
·
·
·
·
Net Stock Activity
$-3M
$-2M
$-400.0K
$-395.0K
$0
$8M
·
·
·
·
·
·
Financing Cash Flow
$2M
$-9M
$2M
$78.0K
$3M
$7M
$-1M
$-2M
$-2M
·
·
$2M
Net Change in Cash
·
·
·
·
·
·
·
·
·
·
·
$420.0K
Taxes Paid
$700.0K
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-2M
$8M
$13M
$6M
$-4M
$9M
$678.0K
$7M
$1M
$4M
$-845.0K
$-484.0K
Levered FCF
·
·
·
·
·
·
·
·
·
$4M
$-1M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
11.2%
20.0%
23.6%
23.7%
11.7%
23.1%
11.7%
17.2%
1.8%
0.80%
-59.4%
-13.4%
Net Margin
7.0%
11.4%
20.6%
33.0%
11.8%
36.9%
14.9%
15.8%
-1.2%
0.06%
-59.8%
-186.9%
Pretax Margin
11.5%
19.8%
23.1%
23.5%
11.6%
23.0%
11.4%
17.0%
-3.3%
0.15%
-59.7%
-12.6%
EBITDA Margin
11.2%
20.0%
23.6%
23.7%
11.7%
23.1%
11.7%
17.2%
1.8%
0.80%
-59.4%
-13.4%
ROA
4.2%
6.3%
16.6%
26.2%
6.4%
29.1%
18.3%
22.0%
-1.7%
0.08%
-41.1%
-64.8%
ROE
5.4%
7.9%
21.2%
35.8%
9.5%
42.1%
33.9%
51.0%
-7.1%
0.41%
-123.5%
-100.1%
ROIC
5.2%
8.0%
20.9%
32.4%
9.4%
32.5%
33.6%
50.0%
3.9%
2.2%
-202.7%
-165.3%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.2
2.3
1.8
1.5
1.6
1.9
0.7
0.8
0.3
0.5
0.5
0.7
Quick Ratio
1.4
1.6
1.0
0.8
1.1
1.8
0.5
0.5
0.2
0.3
0.3
0.3
Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.5
0.3
Interest Coverage
·
·
·
·
·
·
·
·
·
1.0
-29.7
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.6
0.8
0.8
0.5
0.8
1.2
1.4
1.4
1.4
0.7
0.3
Inventory Turnover
6.6
·
·
·
·
·
·
·
7.9
21.7
12.8
12.9
Receivables Turnover
29.8
26.2
41.9
25.2
12.2
15.6
23.2
60.4
·
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.93
$1.83
$1.64
$1.31
$0.89
$0.85
$0.40
$0.26
$0.12
$0.12
$0.12
$0.48
Revenue / Share
$1.44
$1.22
$1.61
$1.26
$0.70
$0.80
$0.89
$0.82
$0.71
$0.84
·
·
Cash Flow / Share
$0.17
$0.21
$0.35
$0.17
$-0.07
$0.28
$0.03
$0.26
$0.04
$0.14
·
·
Cash / Share
$0.59
$0.61
$0.33
$0.34
$0.37
$0.66
$0.09
$0.15
$0.07
$0.09
$0.10
$0.13
EPS (TTM)
$0.10
$0.14
$0.33
$0.42
$0.08
$0.30
$0.13
$0.13
$-0.01
$0.00
$-0.37
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
12.4%
-25.1%
29.1%
81.9%
-1.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
2.8%
20.7%
32.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
14.2%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-28.6%
-57.6%
-21.4%
425.0%
-73.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
-38.0%
20.5%
3.2%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-19.7%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-30.8%
-58.5%
-19.5%
407.5%
-68.4%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-38.6%
19.3%
8.9%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-18.0%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$51M
$45M
$61M
$47M
$26M
$26M
$26M
$24M
$20M
$24M
$17M
$20M
Net Income TTM
$4M
$5M
$12M
$15M
$3M
$10M
$4M
$4M
$-249.0K
$14.0K
$-10M
$-27M
Market Cap
$43M
$66M
$103M
$87M
$68M
$94M
$29M
$13M
$11M
$13M
$7M
$9M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
$5M
$9M
P/E
12.4
13.2
8.4
5.6
23.4
8.9
7.5
3.5
-37.0
·
-0.6
·
P/S
0.8
1.5
1.7
1.9
2.7
3.6
1.1
0.6
0.5
0.6
0.4
0.5
P/B
0.6
1.0
1.7
1.8
2.1
3.1
2.4
1.7
3.0
3.8
1.9
0.7
P / Tangible Book
0.8
1.2
2.1
2.4
3.3
4.4
·
·
·
·
·
·
P / Cash Flow
7.0
8.5
7.9
13.4
-26.0
10.3
36.2
1.8
8.9
3.4
-7.8
-25.2
P / FCF
-18.5
8.7
8.1
13.8
-16.9
10.3
42.4
1.8
9.3
3.5
-7.7
-18.6
EV / EBITDA
·
·
·
·
·
·
·
·
·
·
-0.5
-4.7
EV / FCF
·
·
·
·
·
·
·
·
·
·
-6.5
-18.4
EV / Revenue
·
·
·
·
·
·
·
·
·
·
0.3
0.4
Earnings Yield
8.1%
7.6%
11.9%
17.9%
4.3%
11.3%
13.3%
28.9%
-2.7%
0.00%
-160.9%
·
Laporan Laba Rugi13
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
$12M
$13M
$12M
$11M
$14M
$13M
$11M
$10M
$12M
$12M
$15M
$16M
$13M
$17M
$14M
$13M
Cost of Revenue
$6M
$49M
$11M
$12M
·
·
·
·
·
·
·
·
·
·
·
·
SG&A Expense
$11M
$8M
$6M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
Operating Expenses
$15M
$12M
$11M
$10M
$12M
$12M
$9M
$9M
$10M
$10M
$11M
$13M
$10M
$13M
$12M
$11M
Operating Income
$-21M
$1M
$775.0K
$1M
$2M
$1M
$1M
$1M
$4M
$3M
$5M
$3M
$3M
$4M
$3M
$3M
Pretax Income
$-21M
$988.0K
$801.0K
$1M
$2M
$1M
$2M
$1M
$3M
$2M
$4M
$3M
$3M
$4M
$3M
$3M
Income Tax
$-5M
$271.0K
$2M
$-750.0K
$613.0K
$395.0K
$2M
$407.0K
$939.0K
$667.0K
$-434.0K
$736.0K
$221.0K
$997.0K
$-7M
$1M
Net Income
$-16M
$717.0K
$301.0K
$585.0K
$2M
$1M
$-203.0K
$1M
$2M
$2M
$5M
$2M
$3M
$3M
$10M
$2M
EPS (Basic)
$-0.46
$0.02
$0.00
$0.02
$0.05
$0.03
$-0.01
$0.03
$0.07
$0.05
$0.13
$0.05
$0.08
$0.08
$0.28
$0.06
EPS (Diluted)
$-0.46
$0.02
$0.00
$0.02
$0.05
$0.03
$-0.01
$0.03
$0.07
$0.05
$0.13
$0.05
$0.07
$0.08
$0.27
$0.06
Shares (Basic)
34,627,501
34,596,265
·
34,547,477
34,871,767
35,282,855
·
36,576,931
36,741,439
36,592,801
·
36,742,018
36,700,830
36,005,150
·
36,084,696
Shares (Diluted)
34,627,501
34,991,982
·
35,205,152
35,506,250
36,056,645
·
37,189,029
36,816,610
37,367,268
·
37,647,321
37,651,694
37,334,459
·
37,221,430
EBITDA
$-21M
·
·
$1M
$2M
$1M
·
$1M
$4M
$3M
·
$3M
$3M
$4M
·
$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
$13M
$12M
$21M
$19M
$20M
$19M
$22M
$27M
$25M
$16M
$12M
$16M
$15M
$16M
$13M
$17M
Receivables
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$877.0K
$1M
$2M
$2M
$3M
$3M
$1M
$988.0K
$2M
Inventory
$5M
$5M
$6M
$6M
$6M
$5M
$5M
$5M
$4M
$5M
$5M
$4M
$5M
$3M
$5M
$5M
Prepaid Expense
$1M
$755.0K
$756.0K
$762.0K
$841.0K
$542.0K
$1M
$833.0K
$953.0K
$490.0K
$448.0K
$681.0K
$988.0K
$1M
$1M
$1M
Current Assets
$23M
$24M
$34M
$32M
$32M
$29M
$33M
$37M
$36M
$29M
$26M
$34M
$33M
$30M
$24M
$26M
PP&E (Net)
$12M
$12M
$11M
$9M
$9M
$9M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
PP&E (Gross)
$13M
$13M
$12M
$10M
$10M
$10M
$2M
·
·
·
$2M
·
·
·
$2M
·
Accum. Depreciation
$1M
$958.0K
$753.0K
$702.0K
$651.0K
$597.0K
$545.0K
·
·
·
$346.0K
·
·
·
$218.0K
·
Goodwill
$13M
$13M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
Intangibles
$6M
$6M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Other Non-current Assets
$882.0K
$935.0K
$2M
$2M
$2M
$2M
$64.0K
$64.0K
$64.0K
$64.0K
$67.0K
$68.0K
$70.0K
$74.0K
$64.0K
$64.0K
Total Assets
$70M
$85M
$88M
$87M
$88M
$87M
$81M
$89M
$90M
$84M
$83M
$84M
$80M
$76M
$68M
$55M
Accounts Payable
$5M
$5M
$6M
$6M
$7M
$5M
$5M
$6M
$5M
$5M
$7M
$6M
$7M
$8M
$9M
$6M
Current Liabilities
$14M
$12M
$16M
$14M
$16M
$15M
$15M
$21M
$18M
$14M
$15M
$20M
$17M
$22M
$16M
$13M
Capital Leases
$509.0K
$619.0K
$790.0K
$976.0K
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-current Liabilities
$277.0K
$295.0K
$1M
$1M
$1M
$1M
$0
·
·
·
·
·
·
·
·
·
Total Liabilities
$18M
$17M
$21M
$20M
$22M
$21M
$16M
$22M
$24M
$21M
$22M
$28M
$26M
$24M
$19M
$17M
Long-term Debt
$4M
$4M
·
$4M
$4M
$4M
·
·
·
·
·
·
·
·
·
·
Common Stock
$377.0K
$377.0K
$376.0K
$376.0K
$376.0K
$376.0K
$374.0K
$373.0K
$373.0K
$373.0K
$372.0K
$372.0K
$371.0K
$371.0K
$369.0K
$369.0K
Paid-in Capital
$297M
$297M
$296M
$296M
$296M
$296M
$296M
$295M
$295M
$295M
$295M
$294M
$294M
$294M
$294M
$293M
Retained Earnings
$-239M
$-224M
$-224M
$-225M
$-225M
$-227M
$-228M
$-228M
$-229M
$-231M
$-233M
$-238M
$-240M
$-243M
$-245M
$-255M
Treasury Stock
$6M
$6M
$6M
$6M
$6M
$4M
$3M
$2M
$794.0K
$794.0K
$794.0K
$395.0K
$395.0K
$395.0K
$395.0K
$296.0K
Stockholders' Equity
$52M
$68M
$67M
$66M
$66M
$65M
$65M
$66M
$66M
$63M
$61M
$56M
$54M
$51M
$48M
$38M
Liabilities + Equity
$70M
$85M
$88M
$87M
$88M
$87M
$81M
$89M
$90M
$84M
$83M
$84M
$80M
$76M
$68M
$55M
Shares Outstanding
34,639,445
34,734,754
34,741,553
34,741,553
34,741,553
35,484,532
35,718,361
36,343,561
36,945,010
36,940,217
36,761,441
36,908,456
36,901,683
36,854,492
36,932,177
36,932,177
Arus Kas11
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
$240.0K
$174.0K
$116.0K
$120.0K
$118.0K
$118.0K
$151.0K
$152.0K
$147.0K
$141.0K
$141.0K
$132.0K
$121.0K
$120.0K
$136.0K
$134.0K
Stock-based Comp
$171.0K
$211.0K
$187.0K
$204.0K
$229.0K
$280.0K
$452.0K
$283.0K
$290.0K
$228.0K
$194.0K
$175.0K
$228.0K
$179.0K
$156.0K
$170.0K
Deferred Tax
$-5M
$-84.0K
$427.0K
$624.0K
$270.0K
$285.0K
$2M
$419.0K
$478.0K
$478.0K
$-752.0K
$722.0K
$-368.0K
$816.0K
$-6M
$875.0K
Amort. of Intangibles
$93.0K
$94.0K
$64.0K
$67.0K
$65.0K
$100.0K
$91.0K
$105.0K
$102.0K
$300.0K
$91.0K
$105.0K
$102.0K
$100.0K
$121.0K
$90.0K
Operating Cash Flow
$2M
$-3M
$2M
$61.0K
$2M
$3M
$-6M
$6M
$6M
$2M
$446.0K
$6M
$-2M
$9M
$4M
$1M
CapEx
$209.0K
$562.0K
$609.0K
$294.0K
$159.0K
$7M
$3.0K
$35.0K
$77.0K
$22.0K
$20.0K
$17.0K
$131.0K
$89.0K
$121.0K
$55.0K
Investing Cash Flow
$155.0K
$-5M
$-471.0K
$-339.0K
$896.0K
$-9M
$2M
$3M
$3M
$2M
$-1M
$-7M
$-1M
$-7M
$-11M
$2M
Stock Repurchased
$134.0K
$141.0K
$0
$0
$2M
$1M
$1M
$1M
$0
$0
$400.0K
$0
·
·
$99.0K
$191.0K
Net Stock Activity
·
·
·
·
·
$-1M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-159.0K
$-875.0K
$-21.0K
$-134.0K
$-2M
$4M
$-1M
$-7M
$-436.0K
$-497.0K
$-2M
$1M
$3M
$907.0K
$3M
$-2M
Free Cash Flow
·
·
·
·
·
$-5M
·
·
·
$2M
·
·
·
$9M
·
·
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
Operating Margin
-170.5%
·
·
11.5%
15.6%
10.4%
·
14.2%
29.5%
21.0%
·
17.8%
23.7%
23.4%
·
27.4%
Net Margin
-129.5%
·
·
5.1%
11.4%
7.9%
·
10.5%
20.8%
14.8%
·
12.7%
21.2%
17.0%
·
18.2%
Pretax Margin
-171.0%
·
·
11.8%
15.7%
10.8%
·
14.4%
28.6%
20.3%
·
17.4%
22.9%
23.0%
·
27.3%
EBITDA Margin
-170.5%
·
·
11.5%
15.6%
10.4%
·
14.2%
29.5%
21.0%
·
17.8%
23.7%
23.4%
·
27.4%
ROA
-20.1%
·
·
0.67%
1.8%
1.2%
·
1.3%
2.9%
2.3%
·
2.8%
4.2%
4.4%
·
4.6%
ROE
-27.0%
·
·
0.88%
2.5%
1.7%
·
1.8%
4.2%
3.1%
·
4.2%
6.2%
6.7%
·
6.6%
ROIC
-30.5%
·
·
3.1%
2.5%
1.6%
·
1.6%
3.9%
3.0%
·
3.6%
5.3%
5.6%
·
6.0%
Likuiditas & Solvabilitas2
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
1.7
·
·
2.3
2.0
2.0
·
1.8
2.0
2.1
·
1.7
1.9
1.4
·
2.0
Quick Ratio
1.2
·
·
1.5
1.4
1.4
·
1.3
1.4
1.2
·
0.9
1.1
0.8
·
1.4
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
0.2
·
·
0.1
0.2
0.2
·
0.1
0.1
0.2
·
0.2
0.2
0.3
·
0.3
Receivables Turnover
5.2
·
·
8.4
8.9
8.4
·
5.5
6.1
8.5
·
6.8
5.4
7.9
·
5.0
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
$1.50
·
·
$1.91
$1.89
$1.84
·
$1.82
$1.78
$1.71
·
$1.53
$1.47
$1.39
·
$1.04
Revenue / Share
$0.35
·
·
$0.32
$0.40
$0.37
·
$0.28
$0.33
$0.33
·
$0.41
$0.35
$0.45
·
$0.34
Cash Flow / Share
·
·
·
·
·
$0.07
·
·
·
$0.04
·
·
·
$0.24
·
·
Cash / Share
$0.38
·
·
$0.56
$0.57
$0.53
·
$0.73
$0.67
$0.42
·
$0.42
$0.41
$0.43
·
$0.47
EPS (TTM)
$-0.42
$0.12
·
$0.09
$0.10
$0.12
·
$0.28
$0.30
$0.30
·
$0.47
$0.48
$0.48
·
$0.17
Valuasi (TTM)9
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
$48M
$52M
·
$50M
$49M
$47M
·
$50M
$55M
$56M
·
$59M
$56M
$54M
·
$41M
Net Income TTM
$-14M
$4M
·
$3M
$4M
$4M
·
$10M
$11M
$11M
·
$18M
$18M
$18M
·
$6M
Market Cap
$42M
·
·
$58M
$77M
$77M
·
$62M
$91M
$98M
·
$115M
$134M
$106M
·
$59M
P/E
-2.9
11.3
·
18.4
22.2
18.2
·
6.1
8.2
8.8
·
6.6
7.5
6.0
·
9.5
P/S
0.9
·
·
1.2
1.6
1.7
·
1.2
1.7
1.7
·
1.9
2.4
2.0
·
1.5
P/B
0.8
·
·
0.9
1.2
1.2
·
0.9
1.4
1.5
·
2.0
2.5
2.1
·
1.6
P / Tangible Book
1.3
1.0
·
1.0
1.4
1.4
·
1.1
1.7
1.9
·
2.6
3.1
2.7
·
2.2
P / Cash Flow
·
·
·
·
·
29.6
·
·
·
58.2
·
·
·
11.8
·
·
Earnings Yield
-34.7%
8.8%
·
5.4%
4.5%
5.5%
·
16.5%
12.2%
11.4%
·
15.1%
13.3%
16.7%
·
10.6%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$51M
$45M
$61M
$47M
$26M
Margin Operasi %
11.2%
20.0%
23.6%
23.7%
11.7%
Laba Bersih
$4M
$5M
$12M
$15M
$3M
EPS Dilusian
$0.10
$0.14
$0.33
$0.42
$0.08
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
2.2
2.3
1.8
1.5
1.6
Rasio Cepat
1.4
1.6
1.0
0.8
1.1
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-2M
$8M
$13M
$6M
$-4M
Pemilik institusional (13F)
40 pengaju
· $17.8M 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.
Pemegang40
Nilai yang dipegang$17.8M
Posisi baru3
Posisi yang keluar5
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (-4 vs Kuartal sebelumnya)
5 (-2 vs Kuartal sebelumnya)
9 (+3 vs Kuartal sebelumnya)
8 (-6 vs Kuartal sebelumnya)
-786K
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
39 orang dalam
· 16 pejabat · 18 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 4 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.