Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-21.5%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2025
$0.04
$0.11
-64.3%
31 Des. 2024
$0.06
$0.11
-46.5%
30 Sep. 2024
$0.16
$0.10
56.9%
30 Juni 2024
$0.09
$0.13
-32.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2025
2024
2023
2022
2021
Operating Expenses
$15M
·
$17M
$16M
$18M
Interest Expense
·
·
$8M
$7M
$7M
Interest Income
·
·
$24M
$23M
$23M
Income Tax
·
·
$294.3K
$270.6K
$269.0K
Net Income
$-9M
·
$3M
$3M
$-2M
EPS (Basic)
$-0.61
·
$0.22
$0.18
$-0.17
EPS (Diluted)
$-0.61
·
$0.22
$0.18
$-0.17
Shares (Basic)
14,421,798
·
14,389,163
14,304,641
13,908,612
Shares (Diluted)
14,421,798
·
14,389,163
14,304,641
13,908,612
Neraca12
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$5M
$771.5K
$1M
$3M
·
Total Assets
$189M
$207M
$232M
$246M
·
Short-term Debt
$65M
$65M
$65M
$65M
·
Total Liabilities
$129M
$129M
$144M
$153M
·
Long-term Debt
$124M
$124M
$137M
$149M
$167M
Total Debt
$65M
·
$65M
·
·
Common Stock
$14.4K
$14.4K
$14.4K
$14.4K
·
Paid-in Capital
$203M
$204M
$203M
$204M
·
Retained Earnings
$-144M
$-126M
$-116M
$-110M
$-104M
Stockholders' Equity
$59M
$78M
$88M
$94M
·
Liabilities + Equity
$189M
$207M
$232M
$246M
·
Shares Outstanding
14,432,472
14,406,244
14,391,775
14,385,810
13,921,767
Arus Kas7
Metrik
Tren
2025
2024
2023
2022
2021
Operating Cash Flow
$12M
·
$21M
$21M
$20M
Net Debt Issued
·
·
$0
·
·
Stock Issued
·
·
$0
$3M
$0
Stock Repurchased
$39.2K
·
$0
·
·
Net Stock Activity
$-39.2K
·
$0
·
·
Financing Cash Flow
$-9M
·
$-21M
$-25M
$-28M
Net Change in Cash
$3M
·
$-3.9K
$-3M
$-8M
Profitabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
Net Margin
-60.6%
·
·
·
·
ROA
-4.5%
·
1.4%
·
·
ROE
-12.7%
·
3.6%
·
·
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
Debt / Equity
1.1
·
0.7
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
0.1
·
·
·
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$4.25
·
$6.09
·
·
Revenue / Share
$1.01
·
·
·
·
Cash Flow / Share
$0.81
·
$1.44
·
·
Cash / Share
$0.32
·
$0.08
·
·
Dividend / Share
$0.52
·
$0.63
$0.60
$0.69
EPS (TTM)
$-0.61
·
$0.22
$0.18
$-0.17
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
·
·
5.0%
·
·
EPS YoY
·
·
22.2%
·
·
Net Income YoY
·
·
25.1%
·
·
Valuasi (TTM)11
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$15M
·
$24M
$23M
·
Net Income TTM
$-9M
·
$3M
$3M
$-2M
Market Cap
$39M
·
$52M
·
·
Enterprise Value
$99M
·
$116M
·
·
P/E
-4.4
·
16.5
23.6
-31.8
P/S
2.7
·
2.2
·
·
P/B
0.6
·
0.6
·
·
P / Tangible Book
0.6
·
0.6
·
·
P / Cash Flow
3.3
·
2.5
·
·
EV / Revenue
6.8
·
4.9
·
·
Earnings Yield
-22.6%
·
6.1%
4.2%
-3.1%
Laporan Laba Rugi9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Operating Expenses
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$4M
$5M
$5M
$4M
Interest Expense
·
·
·
·
·
·
·
$2M
$2M
$2M
$2M
$2M
Interest Income
·
·
·
·
·
·
·
·
·
$6M
$6M
·
Income Tax
·
·
·
·
·
·
·
$111.6K
$100.7K
$77.6K
$65.9K
$44.3K
Net Income
$-1M
$-9M
$-9M
$-1M
$-656.9K
$2M
$-11M
$2M
$-2M
$-1M
$616.9K
$2M
EPS (Basic)
$-0.08
$-0.60
$-0.64
$-0.09
$-0.05
$0.15
$-0.77
$0.17
$-0.12
$-0.08
$0.04
$0.12
EPS (Diluted)
$-0.08
$-0.60
$-0.64
$-0.09
$-0.05
$0.15
$-0.77
$0.17
$-0.12
$-0.08
$0.04
$0.12
Shares (Basic)
14,432,472
14,432,472
·
14,431,202
14,419,405
14,412,994
14,401,118
14,396,951
14,392,714
14,389,868
14,388,242
14,386,809
Shares (Diluted)
14,432,472
14,432,472
·
14,431,202
14,419,405
14,412,994
14,401,118
14,396,951
14,392,714
14,389,868
14,388,242
14,386,809
Neraca12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$11M
$3M
$5M
$4M
$3M
$2M
$158.8K
$3M
$90.8K
$3M
$553.2K
·
Total Assets
$161M
$165M
$189M
$211M
$224M
$208M
$192M
$210M
$240M
$239M
$239M
·
Short-term Debt
·
·
$65M
$65M
$65M
$65M
$65M
$65M
$65M
$65M
$65M
·
Total Liabilities
$112M
$112M
$128M
$138M
$148M
$130M
$117M
$131M
$156M
$151M
$148M
·
Long-term Debt
$110M
$110M
$124M
$128M
$136M
$121M
$108M
$122M
$134M
$147M
$143M
·
Total Debt
·
·
·
$65M
$65M
$65M
·
$65M
$65M
$65M
$65M
·
Common Stock
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
$14.4K
·
Paid-in Capital
$203M
$203M
$203M
$204M
$204M
$204M
$203M
$203M
$203M
$204M
$204M
·
Retained Earnings
$-153M
$-150M
$-142M
$-131M
$-128M
$-125M
$-128M
$-124M
$-119M
$-115M
$-112M
·
Stockholders' Equity
$50M
$53M
$61M
$73M
$76M
$78M
$75M
$79M
$84M
$88M
$91M
·
Liabilities + Equity
$161M
$165M
$189M
$211M
$224M
$208M
$192M
$210M
$240M
$239M
$239M
·
Shares Outstanding
14,432,472
14,432,472
14,432,472
14,431,202
14,431,202
14,414,033
14,403,752
14,397,121
14,392,841
14,391,775
14,388,456
·
Arus Kas5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Operating Cash Flow
$9M
$11M
$12M
$1M
$-2M
$5M
$12M
$14M
$11M
$7M
$14M
$-5M
Stock Issued
·
·
·
$0
$0
$0
$0
$0
·
$0
·
·
Net Stock Activity
·
·
·
·
·
$0
·
·
·
·
·
·
Financing Cash Flow
$-8.0K
$-14M
$-9M
$-7M
$2M
$-4M
$-11M
$-16M
$-5M
$-805.2K
$-13M
$3M
Net Change in Cash
$9M
$-3M
$3M
$-6M
$258.5K
$885.6K
$531.4K
$-2M
$5M
$6M
$1M
$-2M
Profitabilitas3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Net Margin
-39.6%
-282.9%
·
-32.4%
-11.6%
63.0%
·
43.1%
-30.8%
·
·
·
ROA
-0.58%
-4.6%
·
-0.60%
-0.19%
1.1%
·
1.1%
-1.4%
·
·
·
ROE
-1.8%
-13.2%
·
-1.7%
-0.56%
2.8%
·
2.9%
-4.0%
·
·
·
Likuiditas & Solvabilitas1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Debt / Equity
·
·
·
0.9
0.9
0.8
·
0.8
0.8
0.7
0.7
·
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
·
·
·
Per Saham6
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$3.44
$3.65
·
$5.04
$5.27
$5.42
·
$5.49
$5.83
$6.13
$6.36
·
Revenue / Share
$0.19
$0.21
·
$0.27
$0.26
$0.24
·
$0.39
$0.38
·
·
·
Cash Flow / Share
·
$0.75
·
·
·
$0.35
·
·
$0.74
·
·
·
Cash / Share
$0.76
$0.19
·
$0.27
$0.20
$0.16
·
$0.19
$0.01
$0.20
$0.04
·
Dividend / Share
$0.00
$0.00
$0.14
$0.14
$0.12
$0.12
$0.18
$0.15
$0.15
$0.15
$0.15
$0.15
EPS (TTM)
$-1.41
$-1.38
·
·
$1.02
$0.93
$-0.28
·
$-0.02
$-0.21
$-0.13
$0.07
Valuasi (TTM)11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q2 2024
Q3 2024
Q1 2024
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$13M
$14M
·
·
$17M
$17M
$20M
·
$24M
·
·
·
Net Income TTM
$-20M
$-20M
·
·
$15M
$13M
$-4M
·
$-107.4K
$-3M
$-2M
·
Market Cap
$17M
$23M
·
$40M
$40M
$46M
·
$45M
$57M
$53M
$51M
·
Enterprise Value
·
·
·
$101M
$102M
$109M
·
$107M
$122M
$115M
$115M
·
P/E
-0.8
-1.2
·
·
2.7
3.5
-12.0
·
-199.5
-17.4
-27.1
51.2
P/S
1.3
1.7
·
·
2.4
2.7
·
·
2.4
·
·
·
P/B
0.3
0.4
·
0.6
0.5
0.6
·
0.6
0.7
0.6
0.6
·
P / Tangible Book
0.3
0.4
·
0.6
0.5
0.6
·
0.6
0.7
0.6
0.6
·
P / Cash Flow
·
2.2
·
·
·
9.1
·
·
5.4
·
·
·
EV / Revenue
·
·
·
·
6.2
6.4
·
·
5.2
·
·
·
Earnings Yield
-120.5%
-85.2%
·
·
36.6%
29.0%
-8.3%
·
-0.50%
-5.8%
-3.7%
1.9%
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
2024-06-30
2023-06-30
2022-06-30
Laba Bersih
$-9M
·
$-4M
$3M
$3M
EPS Dilusian
$-0.61
·
$-0.28
$0.22
$0.18
Metrik
2025-12-31
2024-12-31
2024-06-30
2023-06-30
2022-06-30
Utang / Ekuitas
1.1
·
0.9
0.7
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
20 pengaju
· $1.9M 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.
Pemegang20
Nilai yang dipegang$1.9M
Posisi baru9
Posisi yang keluar7
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
9 (+1 vs Kuartal sebelumnya)
7 (+2 vs Kuartal sebelumnya)
1 (-1 vs Kuartal sebelumnya)
4 (+1 vs Kuartal sebelumnya)
+161K
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
Cyrus Capital Partners, L.P., Cyrus Capital Partners GP, L.L.C., Stephen C. Freidheim
×7 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
12 orang dalam
· 5 pejabat · 9 direktur