Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$165.6K
·
·
·
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-13.6%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$-0.22
$-0.09
-139.7%
31 Maret 2026
Mei 11, 2026
$-0.08
$-0.07
-12.0%
31 Des. 2025
$-0.06
$-0.10
37.4%
30 Sep. 2025
$-0.07
$-0.11
36.5%
30 Juni 2025
$-0.10
$-0.11
10.9%
31 Maret 2025
$-0.15
$-0.13
-14.9%
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
$113M
$15M
$622.0K
$240.0K
$934.0K
$605.0K
$2M
$47.0K
$45.0K
$44.0K
$236.0K
$641.0K
Cost of Revenue
$753.0K
$0
$0
$0
·
·
·
·
·
·
·
·
R&D Expense
·
$190M
$232M
$248M
$196M
$140M
$112M
$56M
$42M
$29M
$11M
$2M
SG&A Expense
·
$169M
$130M
$103M
$135M
$71M
$46M
$43M
$57M
$95M
$228M
$5M
Operating Expenses
$369M
$359M
$363M
$352M
$331M
$221M
$158M
$98M
$99M
$125M
$239M
$6M
Operating Income
$-256M
$-344M
$-362M
$-351M
$-330M
$-221M
$-156M
$-98M
$-99M
$-124M
$-239M
$-6M
Interest Expense
$61M
$115M
$129M
$64M
$15M
$9M
$6M
·
$618.0K
$66.0K
$0
$471.0K
Interest Income
·
·
·
·
·
$1M
$2M
$2M
$4M
$5M
$312.0K
$20.0K
Other Non-op
$-2M
$-15.0K
$-2M
$-736.0K
$193.0K
$1M
$-534.0K
$236.0K
$157.0K
$88.0K
$77.0K
$0
Pretax Income
$-352M
$-414M
$-584M
$-417M
$-350M
$-226M
$-160M
$-97M
$-97M
$-121M
$-237M
$-6M
Income Tax
$-135.0K
$0
$-40.0K
$34.0K
$9.0K
$-2M
$-105.0K
$-503.0K
$-493.0K
$-572.0K
$-301.0K
$1.0K
Net Income
$-351M
$-414M
$-583M
$-417M
$-347M
$-222M
$-158M
$-96M
$-96M
$-121M
$-237M
$-6M
EPS (Basic)
$-0.38
$-0.59
$-1.15
$-1.04
$-0.89
$-0.59
$-0.43
·
·
·
·
·
EPS (Diluted)
$-0.38
$-0.62
$-1.15
$-1.04
$-0.89
$-0.59
$-0.43
·
·
·
·
·
Shares (Basic)
919,863,000
697,312,000
508,636,000
399,900,000
389,234,156
377,067,527
366,324,859
·
·
·
·
·
Shares (Diluted)
919,863,000
700,443,000
508,636,000
399,900,000
389,234,156
377,067,527
366,324,859
·
·
·
·
·
EBITDA
$-241M
$-327M
$-344M
$-333M
$-316M
$-82M
$-59M
$-89M
$-94M
$-121M
$1M
·
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$88M
$143M
$265M
$105M
$181M
$35M
$76M
$17M
$24M
$8M
$176M
$59M
Short-term Investments
$154M
$6M
$1M
$3M
$136M
$61M
·
·
$104M
$191M
$118M
·
Receivables
$43M
$2M
$0
·
·
·
·
·
·
·
·
$145.0K
Inventory
$910.0K
$8M
$0
·
·
·
·
·
·
·
·
·
Prepaid Expense
$29M
$24M
$26M
$32M
$16M
$14M
$4M
$14M
$4M
$5M
$3M
$124.0K
Other Current Assets
$2M
$1M
$2M
$2M
$3M
$110.0K
$24.0K
$42.0K
$275.0K
$275.0K
$0
·
Current Assets
$315M
$185M
$294M
$141M
$334M
$112M
$56M
$89M
$132M
$205M
$298M
$59M
PP&E (Net)
$114M
$137M
$146M
$144M
$83M
$73M
$61M
$77M
$77M
$19M
$6M
$211.0K
PP&E (Gross)
$227M
$237M
$230M
$213M
$136M
$114M
$79M
$88M
$81M
$20M
$6M
$257.0K
Accum. Depreciation
$112M
$100M
$84M
$69M
$53M
$42M
$19M
$12M
$4M
$1M
$167.0K
$46.0K
Goodwill
$910.0K
$910.0K
·
·
·
·
·
·
·
·
·
·
Intangibles
$13M
$15M
$17M
$20M
$1M
$1M
$0
$565.0K
$3M
$5M
$7M
$3.0K
Other Non-current Assets
·
$5M
$3M
$5M
$7M
$3M
$4M
$2M
$330.0K
$788.0K
$1M
$409.0K
Total Assets
$502M
$383M
$504M
$362M
$469M
$221M
$143M
$182M
$250M
$317M
$367M
$61M
Accounts Payable
·
·
·
$21M
$11M
$12M
$2M
$3M
$6M
$4M
$2M
$1M
Accrued Liabilities
$47M
$41M
$43M
$42M
$51M
$37M
$5M
$21M
$11M
$6M
$3M
$311.0K
Short-term Debt
·
·
$0
$432M
·
·
·
·
·
·
·
$265.0K
Current Liabilities
$62M
$55M
$58M
$501M
$369M
$68M
$12M
$27M
$21M
$13M
$6M
$2M
Capital Leases
$33M
$35M
$40M
$48M
$37M
$16M
$11M
$0
·
·
·
·
Deferred Tax
·
·
·
·
$162.0K
$170.0K
·
$0
$498.0K
$996.0K
$1M
·
Other Non-current Liabilities
$424.0K
$319.0K
$1M
$457.0K
$411.0K
$1M
·
$0
$255.0K
$240.0K
$0
·
Total Liabilities
$1.00B
$871M
$1.09B
$812M
$713M
$340M
$22M
$36M
$32M
$24M
$11M
$2M
Total Debt
·
·
$0
·
·
·
·
·
·
·
·
·
Common Stock
$101.0K
$85.0K
$67.0K
$42.0K
$40.0K
$38.0K
$10.0K
$8.0K
$8.0K
$8.0K
$8.0K
·
Retained Earnings
$-3.73B
$-3.38B
$-2.96B
$-2.38B
$-1.96B
$-1.62B
$-662M
$-595M
$-499M
$-387M
$-250M
$-13M
AOCI
$29M
$1M
$10.0K
$183.0K
$4.0K
$122.0K
$-105.0K
$-267.0K
$-381.0K
$-284.0K
$-192.0K
·
Stockholders' Equity
$-500M
$-489M
$-587M
$-447M
$-242M
$-120M
$121M
$146M
$219M
$293M
$356M
$58M
Liabilities + Equity
$502M
$383M
$504M
$362M
$469M
$221M
$143M
$182M
$250M
$317M
$367M
$61M
Shares Outstanding
1,011,800,008
852,904,340
670,867,344
421,569,115
397,830,044
382,243,142
371,976,995
348,677,955
79,021,878
81,983,937
81,311,686
·
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$16M
$18M
$19M
$18M
$14M
$13M
$14M
$10M
$6M
$4M
$1M
$36.0K
Stock-based Comp
$37M
$34M
$49M
$40M
$57M
$2M
$3M
$23M
$37M
$74M
$211M
$789.0K
Deferred Tax
$-139.0K
$0
$-14.0K
$-4.0K
$-8.0K
$-3M
$-8.0K
$-498.0K
$-497.0K
$-575.0K
$-302.0K
$0
Amort. of Intangibles
·
$2M
$2M
$2M
·
·
$600.0K
$2M
$2M
$3M
$1M
$0
Other Non-cash
$-6M
$-30M
$149M
$21M
$960.0K
$11M
$-7M
$406.0K
$6M
$5M
$-820.0K
·
Operating Cash Flow
$-305M
$-391M
$-367M
$-338M
$-274M
$-172M
$-152M
$-63M
$-49M
$-39M
$-25M
$-5M
CapEx
$4M
$7M
$31M
$78M
$34M
$2M
$4M
$13M
$35M
$7M
$2M
$235.0K
Investing Cash Flow
$-150M
$-12M
$-30M
$27M
$-85M
$-20M
$19M
$57M
$100M
$-114M
·
·
Stock Issued
·
·
·
$60M
$165M
$86M
$30M
$0
·
$0
$0
$1M
Stock Repurchased
·
·
·
·
$0
$0
$3M
$228.0K
$15M
$16M
$5M
$0
Net Stock Activity
·
·
·
$60M
$165M
$86M
$-501.0K
$-228.0K
$-15M
$-16M
$-5M
·
Financing Cash Flow
$400M
$282M
$558M
$234M
$505M
$151M
$114M
$-771.0K
$-35M
$-16M
·
·
Net Change in Cash
$-54M
$-122M
$161M
$-76M
$146M
$-41M
$-19M
·
$16M
$-168M
$117M
$59M
Taxes Paid
$0
$15.0K
$8.0K
$2.0K
$9.0K
$8.0K
$3.0K
$4.0K
$3.0K
$2.0K
$1.0K
$1.0K
Free Cash Flow
$-309M
$-398M
$-397M
$-416M
$-308M
$-73M
$-66M
$-76M
$-84M
$-45M
$-28M
·
Levered FCF
$-370M
$-513M
$-527M
$-479M
$-323M
·
·
·
$-84M
$-45M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-226.0%
-2334.2%
-58239.5%
-146374.2%
-35361.9%
-82546.0%
-157690.7%
-209338.3%
-220266.7%
-282954.6%
·
·
Net Margin
-310.2%
-2804.8%
-93761.4%
-173569.6%
-37129.6%
-83227.9%
-152997.7%
-204736.2%
-214273.3%
-274565.9%
-100371.2%
·
Pretax Margin
-310.4%
-2805.3%
-93873.3%
-173869.2%
-37456.0%
-83223.4%
-153223.3%
-205806.4%
-215368.9%
-275865.9%
·
·
EBITDA Margin
-212.3%
-2215.2%
-55263.3%
-138765.8%
-33837.5%
-74305.4%
-136732.6%
-189008.5%
-207897.8%
-274756.8%
623.7%
·
ROA
-79.4%
-93.2%
-134.6%
-100.2%
-100.5%
-62.6%
-40.5%
-44.5%
-34.0%
-35.3%
·
·
ROE
71.0%
76.9%
112.8%
120.8%
191.6%
-64.4%
-51.3%
-62.5%
-37.6%
-37.2%
-114.5%
·
ROIC
51.1%
70.4%
61.7%
78.5%
136.4%
-78.0%
-56.1%
-67.0%
-45.1%
-42.2%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.1
3.4
5.0
0.3
0.9
3.1
4.8
3.3
6.3
16.3
·
·
Quick Ratio
4.6
2.8
4.6
0.2
0.9
0.5
1.3
0.6
6.1
15.8
47.9
·
Debt / Equity
·
·
0.0
·
·
·
·
·
·
·
·
·
Interest Coverage
-4.2
-3.0
-2.8
-5.5
-22.2
·
·
·
-160.4
-1886.4
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
·
·
Inventory Turnover
0.2
0.0
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
5.0
12.5
·
·
·
·
·
·
·
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-0.49
$-0.57
$-0.88
$-1.06
$-0.61
$1.08
$1.23
$1.85
$2.77
$3.58
·
·
Revenue / Share
$0.12
$0.02
$0.00
$0.00
$0.00
·
·
·
·
·
·
·
Cash Flow / Share
$-0.33
$-0.56
$-0.72
$-0.84
$-0.70
·
·
·
·
·
·
·
Cash / Share
$0.09
$0.17
$0.40
$0.25
$0.46
$0.11
$0.16
$0.21
$0.30
$0.10
·
·
EPS (TTM)
$-0.38
$-0.62
$-1.15
$-1.04
$-0.89
$-0.59
$-0.43
·
·
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
668.3%
2270.6%
159.2%
-74.3%
54.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
678.6%
150.9%
0.93%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
184.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$113M
$15M
$622.0K
$240.0K
$934.0K
$605.0K
$2M
$47.0K
$45.0K
$44.0K
$236.0K
·
Net Income TTM
$-351M
$-414M
$-583M
$-417M
$-347M
$-222M
$-158M
$-96M
$-96M
$-121M
$-237M
·
Market Cap
$2.00B
$2.18B
$3.37B
$2.14B
$2.42B
$1.45B
$373M
$92M
$355M
$469M
·
·
Enterprise Value
·
·
$3.10B
·
·
·
·
·
·
·
·
·
P/E
-5.2
-4.1
-4.4
-4.9
-6.8
-22.6
-8.8
·
·
·
·
·
P/S
17.7
148.1
5414.4
8905.6
2589.7
2395.6
169.5
1952.0
7884.6
10657.9
·
·
P/B
-4.0
-4.5
-5.7
-4.8
-10.0
12.3
3.1
0.6
1.6
1.6
·
·
P / Cash Flow
-6.6
-5.6
-9.2
-6.3
-8.8
-20.6
-6.1
-1.4
-7.3
-12.2
·
·
P / FCF
-6.5
-5.5
-8.5
-5.1
-7.9
-19.8
-5.7
-1.2
-4.2
-10.4
·
·
EV / EBITDA
·
·
-9.0
·
·
·
·
·
·
·
·
·
EV / FCF
·
·
-7.8
·
·
·
·
·
·
·
·
·
EV / Revenue
·
·
4986.0
·
·
·
·
·
·
·
·
·
Earnings Yield
-19.2%
-24.2%
-22.9%
-20.5%
-14.6%
-4.4%
-11.3%
·
·
·
·
·
Laporan Laba Rugi16
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
$51M
$44M
$38M
$32M
$26M
$17M
$8M
$6M
$1M
$40.0K
$139.0K
$82.0K
$41.0K
$360.0K
$73.0K
$118.0K
Cost of Revenue
$298.0K
$238.0K
$382.0K
$177.0K
$136.0K
$58.0K
$0
$0
$0
$0
$0
$0
$0
·
·
·
R&D Expense
·
·
·
·
·
·
·
$50M
$51M
$53M
·
$48M
$53M
$79M
$58M
$72M
SG&A Expense
·
·
·
·
·
·
·
$36M
$49M
$42M
·
$32M
$32M
$33M
$26M
$19M
Operating Expenses
$113M
$114M
$103M
$88M
$98M
$81M
$77M
$86M
$100M
$95M
$86M
$80M
$85M
$112M
$85M
$91M
Operating Income
$-62M
$-70M
$-65M
$-56M
$-71M
$-64M
$-69M
$-80M
$-99M
$-95M
$-85M
$-80M
$-85M
$-112M
$-85M
$-91M
Interest Expense
·
·
$15M
$15M
$15M
$15M
$26M
$29M
$30M
$29M
$32M
$35M
$32M
$30M
$29M
$17M
Other Non-op
$242.0K
$-6M
$-2M
$-187.0K
$-278.0K
$-41.0K
$10.0K
$12.0K
$-17.0K
$-20.0K
$-71.0K
$-1M
$-28.0K
$-1M
$-923.0K
$6.0K
Pretax Income
$-230M
$-633M
$-62M
$-67M
$-92M
$-130M
$-59M
$-86M
$-135M
$-134M
$-233M
$-96M
$-138M
$-117M
$-108M
$-111M
Income Tax
$0
$9.0K
$-135.0K
$-35.0K
$269.0K
$-234.0K
$0
$0
$0
$0
$-40.0K
$0
$0
$0
$34.0K
$0
Net Income
$-230M
$-633M
$-62M
$-67M
$-93M
$-130M
$-59M
$-86M
$-135M
$-134M
$-233M
$-96M
$-138M
$-116M
$-108M
$-111M
EPS (Basic)
$-0.22
$-0.62
$-0.06
$-0.07
$-0.10
$-0.15
$-0.07
$-0.12
$-0.20
$-0.20
$-0.37
$-0.19
$-0.32
$-0.27
$-0.26
$-0.28
EPS (Diluted)
$-0.22
$-0.62
$-0.06
$-0.07
$-0.10
$-0.15
$-0.08
$-0.14
$-0.20
$-0.20
$-0.37
$-0.19
$-0.32
$-0.27
$-0.26
$-0.28
Shares (Basic)
1,050,070,000
1,026,874,000
·
946,601,000
888,216,000
853,162,000
·
695,895,000
686,938,000
672,831,000
·
498,375,000
437,456,657
428,381,485
·
400,059,707
Shares (Diluted)
1,050,070,000
1,026,874,000
·
946,601,000
888,216,000
853,162,000
·
697,961,000
686,938,000
672,831,000
·
498,375,000
437,456,657
428,381,485
·
400,059,707
EBITDA
$-62M
$-65M
·
$-56M
$-71M
$-61M
·
$-80M
$-99M
$-91M
·
$-80M
$-85M
$-107M
·
$-91M
Neraca28
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
$76M
$205M
$88M
$60M
$138M
$61M
$143M
$112M
$130M
$133M
$265M
$178M
$44M
$88M
$105M
$104M
Short-term Investments
$282M
$176M
$154M
$198M
$16M
$931.0K
$6M
$18M
$88M
$37M
·
$12M
$2M
$3M
·
$7M
Receivables
$53M
$43M
$43M
$32M
$22M
$17M
$2M
$4M
$1M
·
·
·
·
·
·
·
Inventory
$2M
$547.0K
$910.0K
$7M
$7M
$8M
$8M
$2M
$2M
·
·
·
·
·
·
·
Prepaid Expense
·
$28M
$29M
$33M
$26M
$22M
$24M
$26M
$21M
$23M
·
$23M
$19M
$21M
·
$31M
Other Current Assets
·
$3M
$2M
$3M
$2M
$2M
$1M
$1M
$480.0K
$3M
·
$4M
$5M
$4M
·
$3M
Current Assets
$439M
$453M
$315M
$329M
$208M
$109M
$185M
$163M
$243M
$196M
·
$215M
$67M
$113M
·
$143M
PP&E (Net)
$114M
$113M
$114M
$130M
$133M
$135M
$137M
$139M
$142M
$144M
·
$152M
$151M
$154M
·
$130M
PP&E (Gross)
·
$229M
$227M
$239M
$239M
$238M
$237M
$235M
$234M
$232M
·
$233M
$229M
$228M
·
$195M
Accum. Depreciation
·
$116M
$112M
$109M
$106M
$103M
$100M
$96M
$92M
$88M
·
$81M
$78M
$73M
·
$65M
Goodwill
·
$910.0K
$910.0K
$910.0K
$910.0K
$910.0K
$910.0K
$910.0K
·
·
·
·
·
·
·
·
Intangibles
·
$12M
$13M
$14M
$14M
$14M
·
$15M
$16M
$17M
·
$18M
$19M
$20M
·
$20M
Other Non-current Assets
·
·
·
·
·
·
·
$4M
$3M
$3M
·
$3M
$4M
$5M
·
$5M
Total Assets
$629M
$647M
$502M
$519M
$402M
$304M
$383M
$365M
$444M
$401M
·
$432M
$291M
$343M
·
$353M
Accounts Payable
·
·
·
·
·
·
·
·
·
·
·
·
·
$34M
·
$20M
Accrued Liabilities
·
$48M
$47M
$44M
$36M
$28M
$41M
$44M
$35M
$33M
·
$65M
$62M
$54M
·
$46M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$0
$482M
·
·
·
Current Liabilities
$77M
$68M
$62M
$57M
$51M
$49M
$55M
$61M
$62M
$54M
·
$90M
$613M
$565M
·
$71M
Capital Leases
$31M
$33M
$33M
$34M
$36M
$33M
$35M
$37M
$36M
$38M
·
$39M
$45M
$46M
·
$50M
Other Non-current Liabilities
$510.0K
$472.0K
$424.0K
$702.0K
$710.0K
$370.0K
$319.0K
$705.0K
$704.0K
$1M
·
$467.0K
$473.0K
$462.0K
·
$569.0K
Total Liabilities
$1.67B
$1.52B
$1.00B
$1.04B
$972M
$894M
$871M
$1.11B
$1.14B
$1.09B
·
$843M
$936M
$875M
·
$782M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$0
$482M
·
·
·
Common Stock
$105.0K
$104.0K
$101.0K
$98.0K
$91.0K
$85.0K
$85.0K
$70.0K
$69.0K
$68.0K
·
$67.0K
$44.0K
$43.0K
·
$40.0K
Retained Earnings
$-4.59B
$-4.36B
$-3.73B
$-3.66B
$-3.60B
$-3.50B
$-3.38B
$-3.32B
$-3.23B
$-3.10B
·
$-2.73B
$-2.63B
$-2.49B
·
$-2.27B
AOCI
$27M
$27M
$29M
$5M
$13M
$20M
$1M
$103.0K
$-8.0K
$-7.0K
·
$792.0K
$-40.0K
$-33.0K
·
$-190.0K
Stockholders' Equity
$-1.05B
$-870M
$-500M
$-524M
$-571M
$-591M
$-489M
$-745M
$-698M
$-692M
·
$-412M
$-642M
$-529M
·
$-427M
Liabilities + Equity
$629M
$647M
$502M
$519M
$402M
$304M
$383M
$365M
$444M
$401M
·
$432M
$291M
$343M
·
$353M
Shares Outstanding
1,053,221,645
1,047,341,146
1,011,800,008
984,965,179
915,625,053
853,556,193
852,904,340
696,831,296
691,793,169
677,003,411
670,867,344
667,703,040
440,673,897
421,569,115
421,569,115
400,304,106
Arus Kas14
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
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
Stock-based Comp
$9M
$8M
$9M
$9M
$10M
$10M
$9M
$7M
$10M
$8M
$13M
$14M
$11M
$11M
$9M
$11M
Amort. of Intangibles
·
·
·
·
$500.0K
$500.0K
·
$500.0K
$500.0K
$500.0K
·
$500.0K
$500.0K
$500.0K
$400.0K
$600.0K
Other Non-cash
·
$545M
·
·
·
$30M
·
·
·
$14M
·
·
·
$16M
·
·
Operating Cash Flow
$-66M
$-75M
$-70M
$-69M
$-80M
$-86M
$-85M
$-99M
$-100M
$-107M
$-115M
$-87M
$-80M
$-84M
$-91M
$-81M
CapEx
$4M
$2M
$903.0K
$741.0K
$1M
$1M
$2M
$3M
$724.0K
$1M
$8M
$6M
$9M
$8M
$19M
$16M
Investing Cash Flow
$-107M
$-32M
$44M
$-181M
$-16M
$4M
$10M
$65M
$-51M
$-36M
$2M
$-16M
$-9M
$-8M
$-19M
$-1M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$47M
·
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$47M
·
·
Financing Cash Flow
$44M
$224M
$55M
$174M
$173M
$-982.0K
$107M
$16M
$149M
$10M
$201M
$238M
$43M
$77M
$110M
$124M
Net Change in Cash
$-130M
$117M
$28M
$-77M
$77M
$-83M
$32M
$-18M
$-3M
$-132M
$87M
$134M
$-45M
$-16M
$480.0K
$42M
Taxes Paid
·
·
$0
$0
$0
$0
$0
$2.0K
$5.0K
$8.0K
$8.0K
$0
$0
$0
$-1.0K
$3.0K
Free Cash Flow
·
$-77M
·
·
·
$-87M
·
·
·
$-108M
·
·
·
$-93M
·
·
Levered FCF
·
·
·
·
·
$-102M
·
·
·
$-138M
·
·
·
$-123M
·
·
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
-120.4%
-157.9%
·
-173.5%
-269.8%
-390.1%
·
-1314.3%
-9487.4%
-237990.0%
·
-97726.8%
-207670.7%
-30994.4%
·
-76952.5%
Net Margin
-449.6%
-1431.4%
·
-209.8%
-350.3%
-784.9%
·
-1404.0%
-12852.3%
-335272.5%
·
-116563.4%
-336290.2%
-32317.5%
·
-94015.2%
Pretax Margin
-449.6%
-1431.5%
·
-209.9%
-349.3%
-786.5%
·
-1404.4%
-12854.2%
-335325.0%
·
-116636.6%
-337104.9%
-32384.2%
·
-94204.2%
EBITDA Margin
-120.4%
-148.0%
·
-173.5%
-269.8%
-366.9%
·
-1314.3%
-9487.4%
-226602.5%
·
-97726.8%
-207670.7%
-29694.2%
·
-76952.5%
ROA
-44.7%
-133.2%
·
-15.2%
-21.9%
-36.8%
·
-21.5%
-36.6%
-36.0%
·
-24.3%
-45.3%
-31.7%
·
-39.1%
ROE
28.5%
86.6%
·
10.6%
14.6%
20.2%
·
14.8%
20.1%
22.0%
·
22.8%
26.0%
26.9%
·
36.1%
ROIC
5.9%
8.0%
·
10.6%
12.5%
10.9%
·
10.8%
14.2%
13.8%
·
19.5%
53.1%
21.1%
·
21.3%
Likuiditas & Solvabilitas4
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
5.7
6.7
·
5.8
4.1
2.2
·
2.7
3.9
3.6
·
2.4
0.1
0.2
·
2.0
Quick Ratio
5.4
6.2
·
5.1
3.5
1.6
·
2.2
3.5
3.2
·
2.1
0.1
0.2
·
1.6
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.0
-0.8
·
·
·
Interest Coverage
·
·
·
-3.6
-4.6
-4.2
·
-2.7
-3.3
-3.2
·
-2.3
-2.6
-3.7
·
-5.4
Efisiensi3
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
0.1
0.1
·
0.1
0.1
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Inventory Turnover
0.1
0.1
·
0.0
0.0
0.0
·
0.0
0.0
·
·
·
·
·
·
·
Receivables Turnover
1.4
1.5
·
1.8
2.3
1.9
·
2.9
1.9
·
·
·
·
·
·
·
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
$-0.99
$-0.83
·
$-0.53
$-0.62
$-0.69
·
$-1.07
$-1.01
$-1.02
·
$-0.62
$-1.46
$-1.25
·
$-1.07
Revenue / Share
$0.05
$0.04
·
$0.03
$0.03
$0.02
·
$0.01
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
Cash Flow / Share
·
$-0.07
·
·
·
$-0.10
·
·
·
$-0.16
·
·
·
$-0.20
·
·
Cash / Share
$0.07
$0.20
·
$0.06
$0.15
$0.07
·
$0.16
$0.19
$0.20
·
$0.27
$0.10
$0.21
·
$0.26
EPS (TTM)
$-0.97
$-0.85
·
$-0.40
$-0.47
$-0.57
·
$-0.91
$-0.96
$-1.08
·
$-1.04
$-1.13
$-1.05
·
$-1.01
Valuasi (TTM)10
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
$166M
$141M
·
$83M
$57M
$31M
·
$7M
$1M
$302.0K
·
$556.0K
$592.0K
$586.0K
·
$557.0K
Net Income TTM
$-992M
$-855M
·
$-349M
$-367M
$-409M
·
$-588M
$-598M
$-601M
·
$-458M
$-473M
$-430M
·
$-400M
Market Cap
$9.22B
$8.03B
·
$2.42B
$2.42B
$2.57B
·
$2.59B
$4.37B
$3.64B
·
$1.13B
$1.23B
$767M
·
$1.99B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$939M
$1.66B
·
·
·
P/E
-9.0
-9.0
·
-6.2
-5.6
-5.3
·
-4.1
-6.6
-5.0
·
-1.6
-2.5
-1.7
·
-4.9
P/S
55.6
57.0
·
29.4
42.7
82.3
·
353.5
3342.6
12038.1
·
2029.5
2069.4
1309.3
·
3571.8
P/B
-8.8
-9.2
·
-4.6
-4.2
-4.3
·
-3.5
-6.3
-5.3
·
-2.7
-1.9
-1.5
·
-4.7
P / Cash Flow
·
-106.6
·
·
·
-29.9
·
·
·
-34.0
·
·
·
-9.1
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
1688.2
2805.8
·
·
·
Earnings Yield
-11.1%
-11.1%
·
-16.3%
-17.8%
-18.9%
·
-24.5%
-15.2%
-20.1%
·
-61.5%
-40.6%
-57.7%
·
-20.3%
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
$113M
$15M
$622.0K
$240.0K
$934.0K
Margin Operasi %
-226.0%
-2334.2%
-58239.5%
-146374.2%
-35361.9%
Laba Bersih
$-351M
$-414M
$-583M
$-417M
$-347M
EPS Dilusian
$-0.38
$-0.62
$-1.15
$-1.04
$-0.89
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
·
0.0
·
·
Rasio Lancar
5.1
3.4
5.0
0.3
0.9
Rasio Cepat
4.6
2.8
4.6
0.2
0.9
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-309M
$-398M
$-397M
$-416M
$-308M
Pemilik institusional (13F)
447 pengaju
· $2.0B total
· Per tanggal 30 Sep. 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.
Pemegang447
Nilai yang dipegang$2.0B
Posisi baru70
Posisi yang keluar45
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
70 (-104 vs Kuartal sebelumnya)
45 (+16 vs Kuartal sebelumnya)
147 (+6 vs Kuartal sebelumnya)
110 (+52 vs Kuartal sebelumnya)
+21.7M
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
Cambridge Equities, LP, MP 13 Ventures, LLC, NantWorks, LLC, Nant Capital, LLC, California Capital Equity, LLC, Patrick Soon-Shiong
×5 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
· 6 pejabat · 13 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 35 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.