Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$11.9M
·
·
·
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 Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
Revenue
$214M
$108M
$95M
$185M
$122M
Cost of Revenue
$208M
$100M
$107M
$159M
$109M
Gross Profit
$7M
$8M
$-12M
$27M
$13M
SG&A Expense
$5M
$5M
$4M
$3M
$2M
Operating Expenses
$27M
$6M
$4M
$3M
$2M
Operating Income
$-20M
$2M
$-16M
$24M
$10M
Interest Expense
·
·
$112.0K
$101.9K
$122.4K
Interest Income
$60.8K
$3.4K
$7.7K
$18
$5
Other Non-op
$-204.0K
$91.3K
$-42.9K
$129.1K
$-222.5K
Pretax Income
$-20M
$-21M
$-16M
$24M
$10M
Income Tax
$9.1K
$4.1K
$2.5K
$11.2K
$2.1K
Net Income
$-21M
$-24M
$-9M
$12M
$5M
EPS (Basic)
$-4.18
$-10.02
$-4.45
$0.24
$0.11
EPS (Diluted)
$-4.18
$-10.02
$-4.45
$0.24
$0.11
Shares (Basic)
5,470,715
2,354,185
2,096,971
50,000,000
50,000,000
Shares (Diluted)
5,470,715
2,354,185
2,096,971
50,000,000
50,000,000
EBITDA
$-20M
$2M
$-16M
$24M
·
Neraca23
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$10M
$7M
$2M
$22M
$10M
Receivables
$9M
$8M
$983.8K
$4M
$8M
Prepaid Expense
$8M
$8M
$4M
$7M
$8M
Current Assets
$30M
$26M
$7M
$33M
$26M
PP&E (Net)
$4.8K
$201
$561.9K
$604.1K
$123.8K
PP&E (Gross)
$170.0K
$165.0K
$744.1K
$744.1K
$221.7K
Accum. Depreciation
$165.3K
$164.8K
$182.2K
$140.0K
$97.9K
Other Non-current Assets
·
·
·
$2M
$946.3K
Total Assets
$32M
$29M
$8M
$36M
$27M
Accounts Payable
$1M
$731.0K
$261.1K
$750.5K
$488.4K
Accrued Liabilities
$9M
$6M
$4M
$8M
·
Current Liabilities
$20M
$20M
$14M
$23M
$20M
Capital Leases
$26.5K
·
$109.5K
·
·
Deferred Tax
·
$107
$217
$1.3K
$1.6K
Total Liabilities
$20M
$20M
$16M
$26M
$24M
Long-term Debt
·
$1M
$2M
$3M
$4M
Total Debt
·
$1M
$2M
$3M
·
Common Stock
·
$11.8K
$5.3K
$5.0K
$50.0K
Paid-in Capital
·
$34M
$-457.2K
$152.6K
$100.1K
Retained Earnings
$-51M
$-29M
$-5M
$4M
$433.8K
Stockholders' Equity
$8M
$5M
$-5M
$5M
$583.9K
Liabilities + Equity
$32M
$29M
$8M
$36M
$27M
Shares Outstanding
6,732,441
4,715,419
52,774,579
50,000,000
50,000,000
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
2021
D&A
·
$22.2K
$42.2K
$42.0K
$40.1K
Stock-based Comp
$22M
$1M
·
·
·
Deferred Tax
$-107
$-110
$-1.1K
$-341
$208
Operating Cash Flow
$5M
$-3M
$-18M
$33M
$632.5K
CapEx
$5.1K
·
·
·
·
Investing Cash Flow
$-5.1K
·
·
·
$300.0K
Dividends Paid
·
·
$902.0K
$17M
·
Financing Cash Flow
$-1M
$8M
$-2M
$-22M
$1M
Net Change in Cash
·
·
$-19M
$11M
$2M
Taxes Paid
$7.8K
$52.7K
$10.9K
$2.5K
$1.5K
Free Cash Flow
$5M
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
Gross Margin
3.2%
7.5%
-12.5%
14.5%
·
Operating Margin
-9.3%
2.1%
-16.4%
12.7%
·
Net Margin
-10.0%
-21.8%
-9.8%
6.6%
·
Pretax Margin
-9.4%
-19.6%
-16.6%
12.7%
·
EBITDA Margin
-9.3%
2.1%
-16.4%
12.7%
·
ROA
-69.7%
-125.4%
-42.4%
39.0%
·
ROE
-324.2%
107536.0%
2138.0%
478.0%
·
ROIC
-252.9%
33.6%
522.3%
302.9%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
Current Ratio
1.5
1.3
0.5
1.4
·
Quick Ratio
1.0
0.7
0.2
1.1
·
Debt / Equity
·
0.3
-0.4
0.7
·
LT Debt / Equity
·
0.2
-0.3
0.5
·
Interest Coverage
·
·
-139.5
231.5
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
7.0
5.7
4.3
5.9
·
Receivables Turnover
26.4
25.3
38.6
31.5
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$1.17
$0.05
$-0.10
$0.09
·
Revenue / Share
$39.19
$1.84
$1.82
$3.71
·
Cash Flow / Share
$0.85
$-0.06
$-0.34
$0.66
·
Cash / Share
$1.51
$0.06
$0.04
$0.43
·
EPS (TTM)
$-4.18
$-10.02
$-4.45
$0.24
·
Valuasi (TTM)16
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$214M
$108M
$95M
$185M
·
Net Income TTM
$-21M
$-24M
$-9M
$12M
·
Market Cap
$74M
$3.09B
$794M
$12.62B
·
Enterprise Value
·
$3.09B
$794M
$12.61B
·
P/E
-2.6
-2.6
-3.4
1052.1
·
P/S
0.3
28.6
8.3
68.1
·
P/B
9.4
577.0
-146.9
2784.4
·
P / Tangible Book
9.4
577.0
·
2784.4
·
P / Cash Flow
16.0
-929.8
-44.7
381.0
·
P / FCF
16.0
·
·
·
·
EV / EBITDA
·
1340.4
-50.8
534.6
·
EV / Revenue
·
28.6
8.3
68.0
·
Dividend Yield
·
·
0.11%
0.13%
·
Earnings Yield
-38.1%
-38.2%
-29.6%
0.10%
·
Payout Ratio
·
·
-9.7%
138.6%
·
Annual Payout
·
·
$902.0K
$17M
·
Per Saham1
Metrik
Tren
Q4 2025
Q4 2023
EPS (TTM)
$-4.18
$-4.45
Valuasi (TTM)5
Metrik
Tren
Q4 2025
Q4 2023
Revenue TTM
$214M
$95M
Net Income TTM
$-21M
$-9M
P/E
-2.6
-3.4
Earnings Yield
-38.1%
-29.6%
Annual Payout
·
$902.0K
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Pendapatan
$214M
$108M
$95M
$185M
$122M
Margin Kotor %
3.2%
7.5%
-12.5%
14.5%
·
Margin Operasi %
-9.3%
2.1%
-16.4%
12.7%
·
Laba Bersih
$-21M
$-24M
$-9M
$12M
$5M
EPS Dilusian
$-4.18
$-10.02
$-4.45
$0.24
$0.11
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Utang / Ekuitas
·
0.3
-0.4
0.7
·
Rasio Lancar
1.5
1.3
0.5
1.4
·
Rasio Cepat
1.0
0.7
0.2
1.1
·
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Arus Kas Bebas
$5M
·
·
·
·
Pemilik institusional (13F)
6 pengaju
· $436K 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.
Pemegang6
Nilai yang dipegang$436K
Posisi baru1
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-3 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
2 (+2 vs Kuartal sebelumnya)
+52K
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
Jinyu Chang, High-Trend Holdings USA LLC.
×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.
Perbandingan rekan (sub-industri GICS)
Metrik utama vs rekan sektor
22
Dasar FY, harga per penutupan akhir tahun fiskal terakhir setiap perusahaan.