Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$274.3K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen2.9%
Pembayaran Tahunan≈$0.64Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Mar 27, 2024
$0,16
USD
≈3.2%
Des 29, 2023
$0,16
USD
≈3.0%
Sep 29, 2023
$0,16
USD
≈2.8%
Jun 23, 2023
$0,16
USD
≈2.9%
Mar 24, 2023
$0,16
USD
≈2.4%
Des 30, 2022
$0,15
USD
≈2.3%
Sep 30, 2022
$0,15
USD
≈2.6%
Jun 24, 2022
$0,15
USD
≈2.3%
Mar 25, 2022
$0,15
USD
≈1.8%
Des 31, 2021
$0,14
USD
≈1.9%
Sep 24, 2021
$0,14
USD
≈1.7%
Jun 25, 2021
$0,14
USD
≈1.5%
Mar 26, 2021
$0,14
USD
≈1.6%
Jan 5, 2021
$0,13
USD
≈1.8%
Okt 1, 2020
$0,13
USD
≈1.8%
Jun 26, 2020
$0,13
USD
≈2.0%
Mar 27, 2020
$0,13
USD
≈1.9%
Des 31, 2019
$0,12
USD
≈1.3%
Sep 27, 2019
$0,12
USD
≈1.5%
Jun 28, 2019
$0,12
USD
≈1.3%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Sep 4, 2026
$0.35
—
—
31 Maret 2026
$-0.54
—
—
30 Sep. 2025
$-0.58
—
—
31 Maret 2025
$-0.67
—
—
30 Sep. 2024
$-1.47
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$179M
$187M
$228M
$251M
$235M
$171M
$263M
$301M
$244M
$227M
$219M
$222M
Cost of Revenue
$146M
$149M
$172M
$186M
$179M
$134M
$186M
$209M
$173M
$157M
$150M
$154M
Gross Profit
$33M
$38M
$56M
$64M
$56M
$36M
$77M
$92M
$71M
$70M
$69M
$69M
R&D Expense
$4M
$4M
$4M
$3M
$3M
$4M
$4M
$5M
$4M
$5M
$4M
$3M
SG&A Expense
$43M
$46M
$50M
$52M
$46M
$41M
$55M
$58M
$50M
$51M
$45M
$47M
Operating Income
$-10M
$-8M
$7M
$13M
$10M
$-10M
$23M
$34M
$21M
$20M
$24M
$22M
Interest Expense
·
·
$282.0K
$27.0K
$24.0K
$94.0K
$62.0K
$100.0K
$91.0K
$72.0K
$198.0K
$264.0K
Interest Income
·
·
·
·
·
·
·
·
·
·
·
$78.0K
Other Non-op
$-2M
$-2M
$-504.0K
$-2M
$-513.0K
$-1M
$-555.0K
$-2M
$-780.0K
$-1M
$-681.0K
$-936.0K
Pretax Income
$-12M
$-10M
$7M
$12M
$10M
$-11M
$23M
$32M
$21M
$19M
$24M
$21M
Income Tax
$3M
$7M
$2M
$4M
$3M
$-5M
$6M
$11M
$6M
$6M
$7M
$6M
Net Income
$-15M
$-17M
$4M
$8M
$7M
$-6M
$17M
$21M
$15M
$13M
$16M
$15M
EPS (Basic)
$-2.34
$-2.56
$0.67
$1.24
$1.01
$-0.93
$2.57
$3.19
$2.27
$2.01
$2.46
$2.31
EPS (Diluted)
$-2.34
$-2.56
$0.66
$1.23
$1.01
$-0.93
$2.55
$3.15
$2.25
$1.99
$2.44
$2.30
Shares (Basic)
6,456,000
6,489,000
6,499,000
6,580,000
6,595,000
6,670,000
6,759,000
6,700,000
6,615,000
6,569,000
6,543,000
6,497,000
Shares (Diluted)
6,456,000
6,489,000
6,528,000
6,632,000
6,608,000
6,670,000
6,815,000
6,771,000
6,680,000
6,642,000
6,602,000
6,538,000
EBITDA
$-10M
$-8M
$7M
$13M
$10M
$-10M
$23M
$34M
$21M
$20M
$24M
$22M
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$49M
$33M
$42M
$64M
$84M
$58M
$57M
$77M
$66M
$41M
$55M
$54M
Receivables
$28M
$37M
$40M
$38M
$43M
$28M
$43M
$54M
$50M
$49M
$42M
$45M
Inventory
$143M
$153M
$158M
$156M
$148M
$150M
$149M
$138M
$120M
$117M
$106M
$96M
Prepaid Expense
$5M
$5M
$8M
$7M
$14M
$14M
$9M
$7M
$8M
$8M
$10M
$9M
Other Current Assets
·
·
·
·
$975.0K
$1M
$2M
$2M
$2M
$2M
$2M
$1M
Current Assets
$225M
$229M
$248M
$268M
$290M
$251M
$262M
$281M
$246M
$218M
$216M
$211M
PP&E (Net)
$8M
$9M
$9M
$8M
$11M
$12M
$14M
$13M
$12M
$12M
$13M
$12M
PP&E (Gross)
$39M
$41M
$40M
$39M
$43M
$42M
$42M
$39M
$37M
$35M
$36M
$31M
Accum. Depreciation
$31M
$32M
$31M
$31M
$32M
$30M
$28M
$26M
$25M
$23M
$22M
$20M
Goodwill
·
·
$0
·
·
$0
$6M
$2M
$2M
$2M
$2M
$3M
Intangibles
$627.0K
$763.0K
$994.0K
$1M
$2M
$2M
$1M
$938.0K
$1M
$1M
$1M
$2M
Other Non-current Assets
$1M
$3M
$10M
$9M
$10M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
Total Assets
$264M
$269M
$291M
$306M
$333M
$296M
$301M
$315M
$278M
$252M
$249M
$237M
Accounts Payable
$26M
$25M
$30M
$41M
$46M
$26M
$33M
$54M
$45M
$35M
$42M
$40M
Accrued Liabilities
$4M
$4M
$4M
$5M
$6M
$4M
$5M
$4M
$5M
$17M
$17M
$18M
Short-term Debt
·
·
·
·
·
·
·
$1M
$2M
$1M
$2M
$3M
Current Liabilities
$52M
$48M
$55M
$73M
$81M
$50M
$55M
$87M
$71M
$58M
$65M
$67M
Capital Leases
$8M
$8M
$8M
$5M
$7M
$8M
$0
·
·
·
·
·
Deferred Tax
$38.0K
$53.0K
$83.0K
$67.0K
$68.0K
$131.0K
$160.0K
$0
$4M
$4M
$4M
$993.0K
Total Debt
·
·
·
·
·
·
·
$1M
$2M
$1M
$2M
$3M
Common Stock
$640.0K
$644.0K
$646.0K
$657.0K
$662.0K
$657.0K
$677.0K
$672.0K
$664.0K
$657.0K
$655.0K
$651.0K
Paid-in Capital
$61M
$62M
$62M
$64M
$64M
$61M
$66M
$64M
$61M
$59M
$58M
$56M
Retained Earnings
$146M
$161M
$180M
$180M
$176M
$172M
$182M
$168M
$149M
$137M
$126M
$112M
AOCI
$-9M
$-16M
$-20M
$-22M
$-2M
$-3M
$-9M
$-10M
$-8M
$-11M
$-9M
$-4M
Stockholders' Equity
$199M
$207M
$222M
$223M
$238M
$231M
$240M
$223M
$203M
$185M
$175M
$165M
Liabilities + Equity
$264M
$269M
$291M
$306M
$333M
$296M
$301M
$315M
$278M
$252M
$249M
$237M
Shares Outstanding
6,402,396
6,435,624
6,462,138
6,566,994
6,617,717
6,565,163
6,767,237
6,723,160
6,641,197
6,573,103
6,551,718
6,508,880
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$4M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
Stock-based Comp
$2M
$2M
$3M
$3M
$3M
$2M
$3M
$3M
$2M
$2M
$1M
$921.0K
Deferred Tax
$-4M
$-4M
$-120.0K
$-1M
$-112.0K
$-547.0K
$260.0K
$-530.0K
$1M
$-225.0K
$-1M
$-874.0K
Amort. of Intangibles
$100.0K
$200.0K
$300.0K
$272.0K
$273.0K
$358.0K
$117.0K
$107.0K
$136.0K
$137.0K
$207.0K
$412.0K
Operating Cash Flow
$18M
$-3M
$-13M
$-4M
$32M
$11M
$-6M
$21M
$30M
$-7M
$29M
$16M
CapEx
$910.0K
$1M
$1M
$1M
$1M
$683.0K
$3M
$4M
$2M
$2M
$3M
$2M
Investing Cash Flow
$-1M
$-3M
$-2M
$-2M
$-3M
$-1M
$-9M
$-7M
$-4M
$-4M
$-22M
$-3M
Dividends Paid
·
$2M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
Financing Cash Flow
$-2M
$-4M
$-9M
$-7M
$-4M
$-11M
$-5M
$-3M
$-2M
$-2M
$-4M
$-2M
Net Change in Cash
$15M
$-8M
$-22M
$-20M
$26M
$916.0K
$-20M
$11M
$25M
$-14M
$1M
$11M
Taxes Paid
$2M
$3M
$4M
$-2M
$2M
$487.0K
$11M
$6M
$5M
$4M
$10M
$6M
Free Cash Flow
$17M
$-4M
$-14M
$-5M
$31M
$10M
$-10M
$17M
$28M
$-9M
$25M
$15M
Levered FCF
·
·
$-14M
$-5M
$31M
$10M
$-10M
$17M
$28M
$-9M
$25M
$14M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
18.5%
20.2%
24.7%
25.7%
23.9%
21.4%
29.3%
30.5%
29.0%
31.0%
31.5%
30.9%
Operating Margin
-5.8%
-4.4%
2.9%
5.1%
4.4%
-5.8%
8.6%
11.2%
8.6%
8.6%
10.8%
9.9%
Net Margin
-8.5%
-8.9%
1.9%
3.3%
2.9%
-3.7%
6.6%
7.1%
6.2%
5.9%
7.4%
6.8%
Pretax Margin
-6.8%
-5.3%
3.0%
4.7%
4.3%
-6.3%
8.9%
10.8%
8.5%
8.3%
10.7%
9.6%
EBITDA Margin
-5.8%
-4.4%
2.9%
5.1%
4.4%
-5.8%
8.6%
11.2%
8.6%
8.6%
10.8%
9.9%
ROA
-5.7%
-5.9%
1.5%
2.6%
2.1%
-2.1%
5.7%
7.2%
5.7%
5.3%
6.7%
6.8%
ROE
-7.5%
-8.0%
2.0%
3.6%
2.9%
-2.7%
7.3%
9.8%
7.6%
7.2%
9.4%
9.3%
ROIC
-6.4%
-6.7%
1.9%
4.0%
2.9%
-2.5%
7.0%
10.0%
7.4%
7.4%
9.3%
9.3%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.3
4.8
4.5
3.7
3.6
5.0
4.8
3.2
3.5
3.8
3.4
3.2
Quick Ratio
1.5
1.5
1.5
1.4
1.6
1.7
1.8
1.5
1.6
1.6
1.5
0.8
Debt / Equity
·
·
·
·
·
·
·
0.0
0.0
0.0
0.0
0.0
Interest Coverage
·
·
23.5
472.1
427.0
-104.9
363.5
338.0
229.7
272.4
120.2
83.3
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
0.8
0.8
0.7
0.6
0.9
1.0
0.9
0.9
0.9
1.0
Inventory Turnover
1.0
1.0
1.1
1.2
1.2
0.9
1.3
1.6
1.5
1.4
1.5
1.6
Receivables Turnover
5.5
4.9
5.8
6.2
6.7
4.8
5.4
5.8
4.9
5.0
5.0
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$31.05
$32.19
$34.39
$33.90
$36.03
$35.21
$35.50
$33.15
$30.58
$28.22
$26.64
$25.30
Revenue / Share
$27.66
$28.75
$34.90
$37.82
$35.59
$25.58
$38.65
$44.41
$36.48
$34.22
$33229.78
$34.00
Cash Flow / Share
$2.72
$-0.39
$-1.96
$-0.60
$4.87
$1.64
$-0.94
$3.10
$4.55
$-1.03
$4323.54
$2.50
Cash / Share
$7.61
$5.18
$6.47
$9.73
$12.70
$8.81
$8.41
$11.48
$9.98
$6.27
$8.43
$8.27
Dividend Paid / Share
·
$0.32
$0.63
$0.59
$0.55
$0.51
$0.47
$0.43
$0.39
$0.35
$0.31
$0.26
EPS (TTM)
$-2.34
$-2.56
$0.66
$1.23
$1.01
$-0.93
$2.55
$3.15
$2.25
$1.99
$2.44
$2.30
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-4.3%
-18.1%
-9.2%
6.6%
37.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-10.7%
-7.4%
10.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
0.91%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-46.3%
21.8%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-46.6%
21.6%
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$179M
$187M
$228M
$251M
$235M
$171M
$263M
$301M
$244M
$227M
$219M
$222M
Net Income TTM
$-15M
$-17M
$4M
$8M
$7M
$-6M
$17M
$21M
$15M
$13M
$16M
$15M
Market Cap
$115M
$135M
$129M
$152M
$215M
$196M
$235M
$274M
$297M
$172M
$176M
$251M
Enterprise Value
·
·
·
·
·
·
·
$198M
$232M
$132M
$122M
$200M
P/E
-7.7
-8.2
30.3
18.8
32.1
-32.1
13.6
12.9
19.9
13.2
11.0
16.8
P/S
0.6
0.7
0.6
0.6
0.9
1.1
0.9
0.9
1.2
0.8
0.8
1.1
P/B
0.6
0.7
0.6
0.7
0.9
0.8
1.0
1.2
1.5
0.9
1.0
1.5
P / Tangible Book
0.6
0.7
0.6
0.7
0.9
0.9
·
·
·
·
·
·
P / Cash Flow
6.5
-53.7
-10.1
-38.3
6.7
17.9
-36.7
13.0
9.8
-25.1
6.2
15.4
P / FCF
6.9
-36.0
-9.2
-30.0
6.9
19.1
-24.6
15.7
10.5
-19.5
6.9
17.1
EV / EBITDA
·
·
·
·
·
·
·
5.9
11.1
6.8
5.1
9.1
EV / FCF
·
·
·
·
·
·
·
11.3
8.2
-15.0
4.8
13.7
EV / Revenue
·
·
·
·
·
·
·
0.7
1.0
0.6
0.6
0.9
Dividend Yield
3.6%
1.6%
3.2%
2.6%
1.7%
1.8%
1.4%
1.1%
0.87%
1.3%
1.2%
0.68%
Earnings Yield
-13.0%
-12.2%
3.3%
5.3%
3.1%
-3.1%
7.3%
7.7%
5.0%
7.6%
9.1%
6.0%
Payout Ratio
·
-12.6%
94.4%
47.7%
54.3%
-54.8%
18.3%
13.5%
17.1%
17.4%
12.5%
11.2%
Annual Payout
$4M
$2M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
Laporan Laba Rugi15
Metrik
Tren
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
Q1 2023
Q4 2022
Revenue
$47M
$48M
$43M
$45M
$46M
$41M
$46M
$54M
$43M
$45M
$45M
$66M
$53M
$54M
$55M
$63M
Cost of Revenue
$34M
$37M
$35M
$38M
$37M
$33M
$38M
$42M
$35M
$37M
$35M
$49M
$40M
$41M
$42M
$46M
Gross Profit
$13M
$10M
$8M
$8M
$9M
$8M
$8M
$12M
$8M
$8M
$10M
$17M
$13M
$13M
$13M
$18M
SG&A Expense
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$13M
$10M
$11M
$12M
$14M
$12M
$12M
$11M
$15M
Operating Income
$2M
$-799.0K
$-3M
$-3M
$-2M
$-3M
$-2M
$-491.0K
$-3M
$-3M
$-2M
$3M
$1M
$991.0K
$1M
$3M
Interest Expense
·
·
·
·
·
·
·
·
$159.0K
$136.0K
$131.0K
·
$88.0K
$55.0K
$16.0K
·
Other Non-op
$296.0K
$-843.0K
$22.0K
$49.0K
$-2M
$-572.0K
$-384.0K
$-854.0K
$-136.0K
$-476.0K
$-513.0K
$-373.0K
$-412.0K
$-360.0K
$641.0K
$-1M
Pretax Income
$3M
$-2M
$-3M
$-3M
$-3M
$-4M
$-2M
$-1M
$-3M
$-4M
$-2M
$4M
$645.0K
$668.0K
$2M
$2M
Income Tax
$432.0K
$775.0K
$461.0K
$-178.0K
$567.0K
$518.0K
$2M
$320.0K
$7M
$40.0K
$-601.0K
$1M
$385.0K
$291.0K
$610.0K
$628.0K
Net Income
$2M
$-2M
$-3M
$-3M
$-4M
$-4M
$-4M
$-1M
$-10M
$-4M
$-2M
$2M
$260.0K
$377.0K
$1M
$1M
EPS (Basic)
$0.35
$-0.37
$-0.54
$-0.47
$-0.58
$-0.62
$-0.67
$-0.23
$-1.47
$-0.61
$-0.25
$0.37
$0.04
$0.06
$0.20
$0.22
EPS (Diluted)
$0.35
$-0.37
$-0.54
$-0.47
$-0.58
$-0.62
$-0.67
$-0.23
$-1.47
$-0.61
$-0.25
$0.36
$0.04
$0.06
$0.20
$0.22
Shares (Basic)
6,476,000
6,473,000
6,425,000
·
6,463,000
6,500,000
6,459,000
·
6,513,000
6,518,000
6,483,000
·
6,462,000
6,486,000
6,583,000
·
Shares (Diluted)
6,497,000
6,473,000
6,425,000
·
6,463,000
6,500,000
6,459,000
·
6,513,000
6,518,000
6,483,000
·
6,469,000
6,516,000
6,622,000
·
EBITDA
$2M
$-799.0K
$-3M
·
$-2M
$-3M
$-2M
·
$-3M
$-3M
$-2M
·
$1M
$991.0K
$1M
·
Neraca23
Metrik
Tren
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
Q1 2023
Q4 2022
Cash & Equivalents
$52M
$50M
$48M
$49M
$44M
$44M
$42M
$33M
$36M
$38M
$38M
·
$41M
$52M
$57M
·
Receivables
$27M
$28M
$26M
$28M
$28M
$26M
$28M
$37M
$25M
$27M
$33M
·
$33M
$35M
$35M
·
Inventory
$137M
$137M
$142M
$143M
$148M
$146M
$140M
$153M
$164M
$164M
$165M
·
$178M
$176M
$169M
·
Prepaid Expense
$7M
$6M
$7M
$5M
$6M
$6M
$6M
$5M
$8M
$10M
$10M
·
$9M
$9M
$10M
·
Current Assets
$223M
$221M
$223M
$225M
$228M
$223M
$217M
$229M
$233M
$239M
$247M
·
$262M
$272M
$272M
·
PP&E (Net)
$7M
$7M
$8M
$8M
$8M
$8M
$8M
$9M
$7M
$7M
$8M
·
$8M
$8M
$8M
·
PP&E (Gross)
$37M
$37M
$39M
$39M
$40M
$39M
$38M
$41M
$39M
$39M
$39M
·
$41M
$41M
$41M
·
Accum. Depreciation
$30M
$30M
$31M
$31M
$32M
$31M
$30M
$32M
$32M
$31M
$32M
·
$33M
$33M
$33M
·
Intangibles
$346.0K
$379.0K
$415.0K
$627.0K
$663.0K
$702.0K
$722.0K
$763.0K
$798.0K
$860.0K
$931.0K
·
$1M
$1M
$1M
·
Other Non-current Assets
$1M
$1M
$1M
$1M
$3M
$3M
$3M
$3M
$11M
$10M
$10M
·
$10M
$10M
$10M
·
Total Assets
$260M
$259M
$262M
$264M
$269M
$262M
$256M
$269M
$272M
$281M
$290M
·
$303M
$312M
$312M
·
Accounts Payable
$29M
$27M
$28M
·
$27M
$24M
$22M
·
$27M
$27M
$28M
·
$36M
$45M
$38M
·
Accrued Liabilities
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$4M
·
$4M
$4M
$4M
·
Current Liabilities
$56M
$54M
$53M
$52M
$52M
$47M
$44M
$48M
$51M
$51M
$51M
·
$64M
$73M
$67M
·
Capital Leases
$6M
$6M
$7M
$8M
$8M
$8M
$8M
$8M
$9M
$8M
$9M
·
$7M
$5M
$5M
·
Deferred Tax
$37.0K
$27.0K
$32.0K
$38.0K
$47.0K
$49.0K
$49.0K
$53.0K
$59.0K
$61.0K
$69.0K
·
$88.0K
$84.0K
$81.0K
·
Common Stock
$648.0K
$648.0K
$645.0K
$640.0K
$640.0K
$651.0K
$648.0K
$644.0K
$649.0K
$652.0K
$651.0K
·
$646.0K
$646.0K
$659.0K
·
Paid-in Capital
$62M
$62M
$61M
$61M
$61M
$62M
$62M
$62M
$62M
$62M
$62M
·
$61M
$61M
$64M
·
Retained Earnings
$143M
$140M
$143M
$146M
$149M
$153M
$157M
$161M
$163M
$172M
$177M
·
$179M
$180M
$180M
·
AOCI
$-13M
$-10M
$-10M
$-9M
$-7M
$-14M
$-21M
$-16M
$-19M
$-20M
$-15M
·
$-15M
$-13M
$-12M
·
Stockholders' Equity
$192M
$192M
$195M
$199M
$204M
$202M
$198M
$207M
$207M
$216M
$225M
$222M
$226M
$228M
$233M
$223M
Liabilities + Equity
$260M
$259M
$262M
$264M
$269M
$262M
$256M
$269M
$272M
$281M
$290M
·
$303M
$312M
$312M
·
Shares Outstanding
6,476,322
6,484,478
6,446,454
6,402,396
6,402,396
6,506,868
6,483,990
6,435,624
6,493,846
6,523,259
6,506,033
·
6,462,138
6,462,138
6,587,694
·
Arus Kas12
Metrik
Tren
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
Q1 2023
Q4 2022
D&A
$484.0K
$517.0K
$569.0K
$691.0K
$642.0K
$648.0K
$710.0K
$854.0K
$888.0K
$882.0K
$908.0K
$952.0K
$1M
$1M
$1M
$962.0K
Stock-based Comp
$576.0K
$475.0K
$591.0K
$69.0K
$578.0K
$467.0K
$584.0K
$568.0K
$269.0K
$220.0K
$591.0K
$423.0K
$756.0K
$750.0K
$770.0K
$300.0K
Deferred Tax
$-226.0K
$-1M
$-1M
$-48.0K
$-2M
$-1M
$-1M
$-747.0K
$-3M
$-49.0K
$-92.0K
$-353.0K
$-68.0K
$149.0K
$152.0K
$-1M
Operating Cash Flow
$4M
$2M
$-616.0K
$4M
$3M
$997.0K
$10M
$-1M
$-622.0K
$2M
$-3M
$3M
$-9M
$951.0K
$-8M
$-7M
CapEx
$331.0K
$178.0K
$71.0K
$39.0K
$470.0K
$308.0K
$93.0K
$448.0K
$219.0K
$130.0K
$444.0K
$475.0K
$154.0K
$443.0K
$214.0K
$279.0K
Investing Cash Flow
$-1M
$-577.0K
$555.0K
$679.0K
$-745.0K
$-800.0K
$-380.0K
$-836.0K
$-734.0K
$-352.0K
$-817.0K
$-420.0K
$-345.0K
$-533.0K
$-599.0K
$-305.0K
Dividends Paid
·
·
·
·
·
·
·
$1.0K
$0
$1M
$1M
$1M
$1M
$1M
$995.0K
$996.0K
Financing Cash Flow
$0
$0
$-271.0K
$0
$-2M
$0
$-352.0K
$-993.0K
$-508.0K
$-1M
$-1M
$-1M
$-1M
$-5M
$-2M
$-995.0K
Net Change in Cash
$2M
$2M
$-702.0K
$4M
$687.0K
$2M
$8M
$-3M
$-1M
$-394.0K
$-4M
$754.0K
$-11M
$-5M
$-7M
$-10M
Taxes Paid
$543.0K
$548.0K
$315.0K
$249.0K
$813.0K
$723.0K
$50.0K
·
·
·
·
·
·
·
·
·
Free Cash Flow
$3M
$2M
$-687.0K
·
$2M
$689.0K
$10M
·
$-841.0K
$2M
$-3M
·
$-9M
$508.0K
$-8M
·
Levered FCF
·
·
·
·
·
·
·
·
$-1M
$2M
$-3M
·
$-9M
$477.0K
$-8M
·
Profitabilitas8
Metrik
Tren
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
Q1 2023
Q4 2022
Gross Margin
27.9%
21.7%
18.5%
·
19.9%
19.2%
17.9%
·
18.4%
17.8%
21.5%
·
25.3%
23.4%
23.3%
·
Operating Margin
4.9%
-1.7%
-7.4%
·
-3.6%
-7.5%
-4.5%
·
-5.9%
-7.6%
-4.0%
·
1.9%
1.8%
2.3%
·
Net Margin
4.9%
-5.0%
-8.1%
·
-8.1%
-9.9%
-9.3%
·
-22.5%
-8.7%
-3.7%
·
0.49%
0.70%
2.4%
·
Pretax Margin
5.8%
-3.4%
-7.0%
·
-6.8%
-8.7%
-4.9%
·
-6.1%
-8.6%
-5.0%
·
1.2%
1.2%
3.5%
·
EBITDA Margin
4.9%
-1.7%
-7.4%
·
-3.6%
-7.5%
-4.5%
·
-5.9%
-7.6%
-4.0%
·
1.9%
1.8%
2.3%
·
ROA
0.87%
-0.91%
-1.3%
·
-1.4%
-1.5%
-1.6%
·
-3.3%
-1.3%
-0.55%
·
0.08%
0.12%
0.41%
·
ROE
1.2%
-1.2%
-1.8%
·
-1.8%
-1.9%
-2.0%
·
-4.4%
-1.8%
-0.72%
·
0.11%
0.16%
0.56%
·
ROIC
1.0%
-0.62%
-1.9%
·
-0.96%
-1.7%
-2.0%
·
-4.5%
-1.6%
-0.59%
·
0.18%
0.25%
0.36%
·
Likuiditas & Solvabilitas3
Metrik
Tren
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
Q1 2023
Q4 2022
Current Ratio
4.0
4.1
4.2
·
4.4
4.7
4.9
·
4.6
4.6
4.9
·
4.1
3.7
4.0
·
Quick Ratio
1.4
1.4
1.4
·
1.4
1.5
1.6
·
1.2
1.3
1.4
·
1.2
1.2
1.4
·
Interest Coverage
·
·
·
·
·
·
·
·
-15.9
-25.3
-13.9
·
11.5
18.0
77.1
·
Efisiensi3
Metrik
Tren
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
Q1 2023
Q4 2022
Asset Turnover
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.1
0.2
0.1
·
0.2
0.2
0.2
·
Inventory Turnover
0.2
0.3
0.2
·
0.2
0.2
0.3
·
0.2
0.2
0.2
·
0.2
0.3
0.3
·
Receivables Turnover
1.7
1.8
1.6
·
1.7
1.6
1.5
·
1.5
1.5
1.3
·
1.5
1.6
1.5
·
Per Saham6
Metrik
Tren
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
Q1 2023
Q4 2022
Book Value / Share
$29.69
$29.67
$30.25
·
$31.81
$31.09
$30.56
·
$31.82
$33.05
$34.52
·
$34.94
$35.24
$35.35
·
Revenue / Share
$7.28
$7.36
$6.67
·
$7.09
$6.29
$7.19
·
$6.55
$6.93
$6.95
·
$8.22
$8.26
$8.26
·
Cash Flow / Share
$0.59
$0.33
$-0.10
·
$0.39
$0.15
$1.60
·
$-0.10
$0.29
$-0.40
·
$-1.41
$0.15
$-1.21
·
Cash / Share
$8.04
$7.72
$7.45
·
$6.95
$6.73
$6.45
·
$5.55
$5.76
$5.83
·
$6.35
$8.07
$8.64
·
Dividend Paid / Share
·
·
·
·
·
·
·
$0.00
$0.00
$0.16
$0.16
$0.16
$0.16
$0.16
$0.15
$0.15
EPS (TTM)
$-1.03
$-1.96
$-2.21
·
$-2.10
$-2.99
$-2.98
·
$-1.97
$-0.46
$0.21
·
$0.52
$0.66
$0.90
·
Valuasi (TTM)12
Metrik
Tren
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
Q1 2023
Q4 2022
Revenue TTM
$183M
$182M
$175M
·
$187M
$184M
$188M
·
$199M
$210M
$218M
·
$225M
$230M
$239M
·
Net Income TTM
$-7M
$-13M
$-14M
·
$-14M
$-19M
$-19M
·
$-13M
$-3M
$1M
·
$3M
$4M
$6M
·
Market Cap
$135M
$109M
$107M
·
$123M
$109M
$139M
·
$112M
$118M
$157M
·
$151M
$145M
$186M
·
P/E
-20.2
-8.6
-7.5
·
-9.2
-5.6
-7.2
·
-8.7
-39.3
114.8
·
44.8
34.0
31.3
·
P/S
0.7
0.6
0.6
·
0.7
0.6
0.7
·
0.6
0.6
0.7
·
0.7
0.6
0.8
·
P/B
0.7
0.6
0.5
·
0.6
0.5
0.7
·
0.5
0.5
0.7
·
0.7
0.6
0.8
·
P / Tangible Book
0.7
0.6
0.5
·
0.6
0.5
0.7
·
0.5
0.5
0.7
·
0.7
0.6
0.8
·
P / Cash Flow
35.5
50.8
-173.1
·
48.5
108.9
13.5
·
-179.6
62.8
-61.1
·
-16.5
152.4
-23.3
·
Dividend Yield
1.6%
1.9%
2.0%
·
1.7%
1.9%
1.5%
·
2.8%
3.6%
2.7%
·
2.7%
2.8%
2.1%
·
Earnings Yield
-4.9%
-11.7%
-13.4%
·
-10.9%
-17.9%
-13.9%
·
-11.5%
-2.5%
0.87%
·
2.2%
2.9%
3.2%
·
Payout Ratio
·
·
·
·
·
·
·
·
·
-27.1%
-62.6%
·
407.3%
275.6%
74.8%
·
Annual Payout
$2M
$2M
$2M
·
$2M
$2M
$2M
·
$3M
$4M
$4M
·
$4M
$4M
$4M
·
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
$179M
$187M
$228M
$251M
$235M
Margin Kotor %
18.5%
20.2%
24.7%
25.7%
23.9%
Margin Operasi %
-5.8%
-4.4%
2.9%
5.1%
4.4%
Laba Bersih
$-15M
$-17M
$4M
$8M
$7M
EPS Dilusian
$-2.34
$-2.56
$0.66
$1.23
$1.01
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Rasio Lancar
4.3
4.8
4.5
3.7
3.6
Rasio Cepat
1.5
1.5
1.5
1.4
1.6
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Arus Kas Bebas
$17M
$-4M
$-14M
$-5M
$31M
Pemilik institusional (13F)
63 pengaju
· $103.6M 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.
Pemegang63
Nilai yang dipegang$103.6M
Posisi baru10
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
10 (-1 vs Kuartal sebelumnya)
2 (-7 vs Kuartal sebelumnya)
19 (0 vs Kuartal sebelumnya)
17 (+7 vs Kuartal sebelumnya)
+251K
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
30 orang dalam
· 8 pejabat · 20 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 12 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.