Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$173.7K
·
·
·
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 Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$63M
$74M
$84M
$76M
$3M
$1M
Cost of Revenue
$56M
$67M
$72M
$65M
$59M
$48M
Gross Profit
$7M
$7M
$12M
$11M
$11M
$11M
R&D Expense
$2M
$2M
$3M
$2M
$2M
$2M
SG&A Expense
$8M
$7M
$7M
$6M
$7M
$4M
Operating Expenses
$10M
$9M
$9M
$9M
$9M
$6M
Operating Income
$-3M
$-2M
$3M
$2M
$3M
$5M
Other Non-op
$767.8K
$1M
$701.8K
$1M
$2M
$-1M
Pretax Income
$-2M
$-156.2K
$4M
$2M
$2M
$4M
Income Tax
$-494.8K
$-298.6K
$220.9K
$173.0K
$-89.0K
$218.9K
Net Income
$-1M
$137.4K
$3M
$2M
$3M
$3M
EPS (Basic)
$-0.10
$0.01
$0.23
$0.15
$0.21
$0.34
EPS (Diluted)
$-0.10
$0.01
$0.23
$0.15
$0.21
$0.34
Shares (Basic)
14,277,484
14,268,333
14,138,525
13,228,682
12,116,079
10,000,000
Shares (Diluted)
14,277,484
14,268,333
14,138,525
13,228,682
12,116,079
10,000,000
EBITDA
$-3M
$-2M
$3M
$2M
$3M
$4M
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$6M
$18M
$20M
$13M
$15M
$796.8K
Receivables
$25M
$19M
$23M
$20M
$21M
$16M
Inventory
$24M
$23M
$27M
$25M
$23M
$21M
Current Assets
$70M
$77M
$80M
$64M
$77M
$47M
PP&E (Net)
$15M
$8M
$5M
$6M
$7M
$7M
PP&E (Gross)
$25M
$18M
$14M
·
·
$14M
Accum. Depreciation
$10M
$10M
$9M
$8M
$8M
$8M
Intangibles
·
·
·
$1M
$1M
$1M
Other Non-current Assets
$221.3K
$138.3K
$198.2K
·
·
·
Total Assets
$110M
$104M
$103M
$85M
$100M
$69M
Accounts Payable
$3M
$2M
$3M
$2M
$2M
$2M
Accrued Liabilities
·
·
·
$2M
$2M
·
Short-term Debt
$4M
$1M
$4M
$12M
$33M
$31M
Current Liabilities
$24M
$24M
$23M
$26M
$49M
·
Total Liabilities
$34M
$25M
$28M
$35M
$49M
$43M
Long-term Debt
$8M
·
$5M
$9M
·
·
Total Debt
$12M
$1M
$10M
$12M
$33M
$31M
Common Stock
$2.9K
$2.9K
$2.9K
$2.6K
$2.6K
$2.0K
Paid-in Capital
·
·
·
$44M
$44M
$23M
Retained Earnings
$6M
$8M
$7M
$4M
$2M
$-159.2K
AOCI
$923.8K
$2M
$-428.8K
$873.1K
$5M
$3M
Stockholders' Equity
$76M
$78M
$74M
$49M
$51M
$26M
Liabilities + Equity
$110M
$104M
$103M
$85M
$100M
$69M
Shares Outstanding
14,299,182
14,279,182
14,259,182
13,239,182
13,127,000
10,000,000
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
·
·
·
$32.1K
$32.3K
$30.0K
Stock-based Comp
$29.4K
$49.0K
$59.6K
·
·
·
Deferred Tax
$-494.8K
$-307.3K
$-64.6K
$173.0K
$-89.0K
·
Amort. of Intangibles
·
·
·
$32.1K
$32.3K
$30.0K
Operating Cash Flow
$-8M
$13M
$-2M
$8M
$-6M
$3M
CapEx
$1M
$308.6K
$157.6K
$206.2K
$917.5K
$665.0K
Investing Cash Flow
$-15M
$-3M
$-4M
$-206.2K
$-897.3K
$59.8K
Debt Issued
·
·
$6M
$10M
·
·
Net Debt Issued
$-563.3K
$-8M
$-4M
·
·
·
Financing Cash Flow
$11M
$-9M
$12M
$-10M
$21M
$-5M
Net Change in Cash
$-13M
$2M
$6M
$-2M
$15M
$-1M
Taxes Paid
·
·
$4M
$3M
·
·
Free Cash Flow
$-10M
$13M
$-3M
$8M
$-7M
$3M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
Gross Margin
10.8%
9.8%
1013.6%
669.4%
349.4%
778.3%
Operating Margin
-4.6%
-2.2%
255.2%
141.4%
79.6%
325.5%
Net Margin
-2.2%
0.19%
267.2%
117.1%
78.9%
244.9%
Pretax Margin
-3.0%
-0.21%
·
127.5%
76.2%
260.9%
EBITDA Margin
-4.6%
-2.2%
255.2%
141.4%
79.6%
325.5%
ROA
-1.3%
0.13%
3.5%
2.1%
3.0%
4.9%
ROE
-1.8%
0.18%
5.3%
3.9%
6.7%
14.4%
ROIC
-2.4%
1.8%
·
3.5%
3.1%
7.4%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Current Ratio
2.9
3.3
3.5
2.5
·
·
Quick Ratio
1.3
1.5
1.9
1.3
·
·
Debt / Equity
0.2
0.0
0.1
0.2
0.7
1.2
LT Debt / Equity
0.1
·
0.1
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.6
0.7
0.0
0.0
0.0
0.0
Inventory Turnover
2.4
2.7
2.8
2.7
2.7
2.5
Receivables Turnover
2.9
3.6
0.1
0.1
0.2
0.1
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$5.28
$5.46
$5.22
$3.73
$3.90
$2.56
Revenue / Share
$4.41
$5.21
$0.09
$0.13
$0.27
$0.14
Cash Flow / Share
$-0.59
$0.91
$-0.17
$0.61
$-0.47
$0.32
Cash / Share
$0.45
$1.27
$1.42
$1.00
$1.17
$0.08
EPS (TTM)
$-0.10
$0.01
$0.23
$0.15
$0.21
$0.34
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$63M
$74M
$84M
$76M
$3M
$1M
Net Income TTM
$-1M
$137.4K
$3M
$2M
$3M
$3M
Market Cap
$19M
$39M
$48M
$324M
$59M
·
Enterprise Value
$25M
$22M
$38M
$323M
$77M
·
P/E
-13.6
275.0
14.7
163.1
21.4
·
P/S
0.3
0.5
0.6
4.2
18.2
·
P/B
0.3
0.5
0.6
6.6
1.2
·
P / Tangible Book
0.3
0.5
0.6
6.7
1.2
·
P / Cash Flow
-2.3
3.0
-19.7
40.4
-10.5
·
P / FCF
-2.0
3.1
-18.5
41.4
-9.0
·
EV / EBITDA
-8.7
-13.9
12.2
137.2
29.9
·
EV / FCF
-2.5
1.8
-14.5
41.3
-11.8
·
EV / Revenue
0.4
0.3
0.4
4.2
23.8
·
Earnings Yield
-7.3%
0.36%
6.8%
0.61%
4.7%
·
Per Saham1
Metrik
Tren
Q4 2022
EPS (TTM)
$0.15
Valuasi (TTM)4
Metrik
Tren
Q4 2022
Revenue TTM
$76M
Net Income TTM
$2M
P/E
163.1
Earnings Yield
0.61%
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
2021-09-30
Pendapatan
$63M
$74M
$84M
$76M
$3M
Margin Kotor %
10.8%
9.8%
1013.6%
669.4%
349.4%
Margin Operasi %
-4.6%
-2.2%
255.2%
141.4%
79.6%
Laba Bersih
$-1M
$137.4K
$3M
$2M
$3M
EPS Dilusian
$-0.10
$0.01
$0.23
$0.15
$0.21
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Utang / Ekuitas
0.2
0.0
0.1
0.2
0.7
Rasio Lancar
2.9
3.3
3.5
2.5
·
Rasio Cepat
1.3
1.5
1.9
1.3
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Arus Kas Bebas
$-10M
$13M
$-3M
$8M
$-7M
Pemilik institusional (13F)
8 pengaju
· $61K 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.
Pemegang8
Nilai yang dipegang$61K
Posisi baru3
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (+2 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
0 (-2 vs Kuartal sebelumnya)
4 (+2 vs Kuartal sebelumnya)
+5K
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.