Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$569.2K
·
·
·
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
Revenue
$3M
·
$799.7K
$5M
Cost of Revenue
$3M
·
·
·
Gross Profit
$55.8K
·
·
·
SG&A Expense
$4M
$844.8K
$2M
$2M
Operating Expenses
$4M
$844.8K
$5M
$5M
Operating Income
$-4M
$-844.8K
$-4M
$-810.0K
Interest Expense
·
·
$72.1K
$10.1K
Other Non-op
$9.4K
$138.2K
$32.9K
·
Pretax Income
$-7M
$-606.9K
$-4M
$-1M
Income Tax
$800
$800
·
$9.9K
Net Income
$-7M
$-3M
$-4M
$-1M
EPS (Basic)
$-1.31
$-1.59
$-2.15
$-0.06
EPS (Diluted)
$-1.31
$-1.59
$-2.15
$-0.06
Shares (Basic)
5,401,162
2,022,263
1,815,510
17,230,822
Shares (Diluted)
5,401,162
2,022,263
1,815,510
17,230,822
EBITDA
$-4M
·
$-4M
·
Neraca22
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$10M
$1M
$4.9K
$50.6K
Receivables
·
·
$70.4K
·
Inventory
$2M
·
$394.3K
$329.9K
Prepaid Expense
$2M
$65.8K
$180.5K
$176.6K
Current Assets
$14M
$4M
$1M
$2M
PP&E (Net)
·
$1M
$869.6K
$694.1K
PP&E (Gross)
·
$1M
$967.5K
$722.6K
Accum. Depreciation
·
$157.5K
$97.9K
$28.5K
Other Non-current Assets
·
$9.9K
$49.5K
$39.7K
Total Assets
$16M
$4M
$3M
$4M
Accounts Payable
·
$271.5K
·
·
Short-term Debt
$50.0K
$50.0K
$790.0K
$710.0K
Current Liabilities
$468.1K
$1M
$4M
$2M
Capital Leases
·
·
$275.8K
$349.4K
Other Non-current Liabilities
·
·
·
$2.5K
Total Liabilities
$838.7K
$1M
$4M
$3M
Total Debt
$50.0K
·
$839.4K
·
Paid-in Capital
$30M
$11M
$3M
$2M
Retained Earnings
$-15M
$-8M
$-5M
$-629.0K
Stockholders' Equity
$15M
$3M
$-2M
$1M
Liabilities + Equity
$16M
$4M
$3M
$4M
Shares Outstanding
26,976
2,279,960
1,825,173
17,970,000
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
Stock-based Comp
$2M
$146.3K
$41.7K
$300.0K
Operating Cash Flow
$-5M
$-6M
$-1M
$-2M
CapEx
·
$559.6K
$244.9K
$695.8K
Investing Cash Flow
$-3M
$-547.1K
$-244.9K
$-684.8K
Debt Issued
·
·
·
$248.5K
Net Debt Issued
·
·
$-47.0K
·
Stock Issued
$17M
·
·
·
Net Stock Activity
$17M
·
·
·
Financing Cash Flow
$17M
$7M
$1M
$2M
Net Change in Cash
·
$2M
$-45.7K
·
Free Cash Flow
·
·
$-1M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
2.0%
·
·
·
Operating Margin
-153.3%
·
-498.2%
·
Net Margin
-248.7%
·
-487.1%
·
Pretax Margin
-239.4%
·
-503.1%
·
EBITDA Margin
-153.3%
·
-498.2%
·
ROA
-70.2%
·
-125.7%
·
ROE
-63.6%
·
274.8%
·
ROIC
-28.7%
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
29.5
·
0.3
·
Quick Ratio
21.6
·
0.0
·
Debt / Equity
0.0
·
-0.4
·
Interest Coverage
·
·
-55.2
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.3
·
0.3
·
Inventory Turnover
2.6
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$1.17
·
$-0.11
·
Revenue / Share
$0.53
·
$0.04
·
Cash Flow / Share
$-0.88
·
$-0.07
·
Cash / Share
$0.78
·
$0.00
·
EPS (TTM)
$-1.31
$-1.59
$-2.15
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
221.4%
10.7%
-82.2%
·
Revenue CAGR 3Y
-14.2%
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$3M
$668.3K
$799.7K
·
Net Income TTM
$-7M
$-3M
$-4M
·
Market Cap
$18M
·
·
·
Enterprise Value
$8M
·
·
·
P/E
-1.1
-3.5
·
·
P/S
6.3
·
·
·
P/B
1.2
·
·
·
P / Tangible Book
1.2
4.6
·
·
P / Cash Flow
-3.8
·
·
·
EV / EBITDA
-1.8
·
·
·
EV / Revenue
2.8
·
·
·
Earnings Yield
-94.2%
-28.4%
·
·
Laporan Laba Rugi16
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
Revenue
$2M
$931.9K
$1M
$1M
$1M
$478.1K
$196.0K
·
·
·
$166.6K
$298.1K
$104.1K
$88.6K
$309.0K
Cost of Revenue
$2M
$910.1K
$1M
$1M
$1M
$436.6K
$180.0K
·
·
·
$169.6K
·
·
·
·
Gross Profit
$93.4K
$21.8K
$74.1K
$14.3K
$-16.1K
$41.5K
$16.0K
·
·
·
$-3.0K
·
·
·
·
SG&A Expense
$2M
$813.7K
$560.0K
$988.7K
$2M
$1M
$470.6K
$-405.8K
$188.7K
$276.4K
$785.5K
$562.7K
$608.9K
$557.4K
$462.1K
Operating Expenses
$2M
$813.7K
$560.0K
$988.7K
$2M
$1M
$474.1K
$-426.8K
$188.7K
$276.4K
$806.6K
$1M
$2M
$660.1K
$1M
Operating Income
$-2M
$-791.9K
$-485.9K
$-974.4K
$-2M
$-1M
$-458.1K
$429.8K
$-188.7K
$-276.4K
$-809.6K
$-1M
$-1M
$-571.5K
$-852.5K
Interest Expense
·
·
·
·
·
·
·
·
·
·
$6.6K
·
·
·
$19.0K
Other Non-op
$-416
$-136
$-25
$-71
$-297
$9.7K
$-6
$-176
$-647
$139.3K
$-239
$35.4K
$-1.6K
$-1.3K
$491
Pretax Income
$-2M
$-1M
$-28.6K
$-1M
$-2M
$-4M
$-457.7K
$453.8K
$-169.6K
$-74.6K
$-816.5K
$-1M
$-2M
$-588.9K
$-871.0K
Income Tax
·
·
·
·
·
·
·
$0
·
·
$800
·
·
·
·
Net Income
$-2M
$-1M
$-28.6K
$-1M
$-2M
$-4M
$-603.7K
$-287.2K
$-1M
$-1M
$-801.5K
$-1M
$-1M
$-556.4K
$-841.0K
EPS (Basic)
$-0.70
$-0.13
$-0.01
$5.03
$-144.00
$-19.86
$-5.21
$-0.14
$-0.51
$-0.51
$-0.43
$-1.99
$-0.08
$-0.03
$-0.05
EPS (Diluted)
$-0.70
$-0.13
$-0.01
$5.03
$-144.00
$-19.86
$-5.21
$-0.14
$-0.51
$-0.51
$-0.43
$-1.99
$-0.08
$-0.03
$-0.05
Shares (Basic)
2,317,314
8,176,424
2,081,643
·
10,738
182,279
115,934
·
2,075,173
2,075,173
1,860,499
·
18,222,447
18,133,017
17,988,634
Shares (Diluted)
2,317,314
8,176,424
2,081,643
·
10,738
182,279
115,934
·
2,075,173
2,075,173
1,860,499
·
18,222,447
18,133,017
17,988,634
EBITDA
$-2M
·
$-485.9K
·
$-2M
$-1M
$-584.3K
·
$-1M
$-1M
$-809.6K
·
·
·
·
Neraca21
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
Cash & Equivalents
$33M
$32M
$37M
$10M
$4M
$4M
$5M
$1M
$2M
$4M
$8M
$4.9K
·
·
·
Receivables
$935.7K
·
·
·
·
$97.0K
·
·
·
·
$70.4K
$70.4K
·
·
·
Inventory
$4M
$2M
$2M
$2M
$2M
$2M
$2M
·
$338.4K
$360.9K
$388.9K
$394.3K
·
·
·
Prepaid Expense
$16M
$8M
$6M
$2M
$1M
$2M
$548.5K
$65.8K
$316.3K
$963.8K
$150.8K
$180.5K
·
·
·
Current Assets
$54M
$42M
$45M
$14M
$8M
$7M
$8M
$4M
$3M
$5M
$8M
$1M
·
·
·
PP&E (Net)
$11.2K
$12.8K
·
·
·
·
$1M
·
$1M
$1M
$901.2K
$869.6K
·
·
·
PP&E (Gross)
·
$12.8K
·
·
·
·
$1M
·
$1M
$1M
$1M
$967.5K
·
·
·
Accum. Depreciation
$1.6K
·
·
·
·
·
$165.0K
·
$136.2K
$128.5K
$118.4K
$97.9K
·
·
·
Other Non-current Assets
·
·
·
·
·
·
·
·
$9.9K
$9.9K
$49.5K
$49.5K
·
·
·
Total Assets
$56M
$47M
$47M
$16M
$9M
$7M
$11M
$4M
$4M
$7M
$10M
$3M
·
·
·
Accounts Payable
·
·
·
·
·
·
$279.0K
·
·
·
·
·
·
·
·
Short-term Debt
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$50.0K
$502.9K
$790.0K
·
·
·
Current Liabilities
$396.0K
$258.2K
$178.4K
$468.1K
$880.7K
$252.1K
$1M
$1M
$1M
$3M
$4M
$4M
·
·
·
Capital Leases
$45.2K
$61.9K
·
·
·
·
·
·
$7.5K
$21.9K
$229.3K
$275.8K
·
·
·
Total Liabilities
$441.2K
$320.1K
$178.4K
$838.7K
$880.7K
$252.1K
$1M
$1M
$1M
$3M
$5M
$4M
·
·
·
Total Debt
$50.0K
$50.0K
$50.0K
·
$50.0K
$50.0K
$102.5K
·
$101.3K
$100.7K
$556.9K
·
·
·
·
Paid-in Capital
$73M
$63M
$62M
$30M
$22M
$19M
$18M
$11M
$11M
$11M
$11M
$3M
·
·
·
Retained Earnings
$-18M
$-16M
$-15M
$-15M
$-14M
$-12M
$-8M
$-8M
$-7M
$-6M
$-5M
$-5M
·
·
·
Stockholders' Equity
$56M
$47M
$47M
$15M
$8M
$7M
$9M
$3M
$3M
$4M
$5M
$-2M
·
·
·
Liabilities + Equity
$56M
$47M
$47M
$16M
$9M
$7M
$11M
$4M
$4M
$7M
$10M
$3M
·
·
·
Shares Outstanding
2,520,581
8,413,224
7,081,224
12,948,480
7,748,482
4,410,482
4,209,127
2,279,960
20,751,726
20,751,726
20,751,726
1,825,173
·
·
·
Arus Kas10
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
Stock-based Comp
·
·
·
$0
$1M
$1M
$9.0K
$63.0K
$20.8K
$31.2K
$31.2K
$31.2K
·
·
·
Operating Cash Flow
$-4M
$-3M
$-5M
$-1M
$-594.8K
$-578.2K
$-2M
$-660.2K
$-2M
$-3M
$-195.2K
$-159.5K
$-392.5K
$-803.6K
$129.7K
CapEx
$-3
·
·
·
·
·
$26.9K
·
$154.0K
$216.3K
$54.5K
$18.0K
$1
·
·
Investing Cash Flow
$3
·
·
$-2M
$-194.0K
$99.7K
$-1M
$-134.8K
$-143.0K
$-216.3K
$-52.9K
$-18.0K
$-1
$1
$-226.9K
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$-8.1K
·
·
·
·
Stock Issued
$5M
$732.6K
$32M
$9M
$1M
$0
$7M
·
·
·
·
·
·
·
·
Net Stock Activity
·
·
$32M
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$5M
$732.6K
$32M
$9M
$1M
$12.7K
$7M
$-13.6K
$-280.4K
$-482.2K
$8M
$69.0K
$340.6K
$524.1K
$491.3K
Net Change in Cash
·
·
·
·
·
$-465.8K
$3M
·
·
$-4M
$8M
·
·
·
·
Free Cash Flow
·
·
·
·
·
·
$-3M
·
·
·
·
·
·
·
·
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
Gross Margin
4.5%
·
5.1%
·
-1.5%
8.7%
9.1%
·
·
·
·
·
·
·
·
Operating Margin
-73.0%
·
-33.4%
·
-143.7%
-286.4%
-295.1%
·
-2264.4%
-673.7%
-485.9%
·
·
·
·
Net Margin
-78.1%
·
-2.0%
·
-142.3%
-757.3%
-304.9%
·
-2330.7%
-578.9%
-481.1%
·
·
·
·
Pretax Margin
-78.1%
·
-2.0%
·
-142.3%
-732.3%
-305.8%
·
-2300.4%
-597.1%
-490.0%
·
·
·
·
EBITDA Margin
-73.0%
·
-33.4%
·
-143.7%
-286.4%
-295.1%
·
-2264.4%
-673.7%
-485.9%
·
·
·
·
ROA
-5.0%
·
-0.10%
·
-23.4%
-50.0%
-5.9%
·
-48.7%
-29.7%
-16.6%
·
·
·
·
ROE
-5.1%
·
-0.10%
·
-28.2%
-65.0%
-8.3%
·
-70.6%
-52.2%
-31.4%
·
·
·
·
ROIC
·
·
·
·
·
·
·
·
·
·
-14.3%
·
·
·
·
Likuiditas & Solvabilitas4
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
Current Ratio
137.2
·
253.0
·
8.9
29.1
6.3
·
2.0
1.8
2.0
·
·
·
·
Quick Ratio
86.3
·
208.2
·
5.0
15.8
4.0
·
1.5
1.4
1.8
·
·
·
·
Debt / Equity
0.0
·
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.1
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
-122.1
·
·
·
·
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
Asset Turnover
0.1
·
0.1
·
0.2
0.1
0.0
·
0.0
0.1
0.0
·
·
·
·
Inventory Turnover
0.7
·
0.7
·
0.9
0.4
0.1
·
·
·
·
·
·
·
·
Receivables Turnover
4.4
·
·
·
·
9.9
·
·
·
·
4.7
·
·
·
·
Per Saham5
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
Book Value / Share
$22.07
·
$6.66
·
$1.03
$1.60
$2.24
·
$0.15
$0.20
$0.25
·
·
·
·
Revenue / Share
$0.89
·
$0.70
·
$0.21
$0.11
$0.07
·
$0.00
$0.01
$0.01
·
·
·
·
Cash Flow / Share
·
·
$-2.40
·
·
·
$-0.91
·
·
·
$-0.01
·
·
·
·
Cash / Share
$13.19
·
$5.25
·
$0.57
$0.88
$1.14
·
$0.09
$0.19
$0.37
·
·
·
·
EPS (TTM)
$4.19
$-20.30
$-158.84
·
$-169.21
$-25.72
$-6.37
·
$-3.44
$-3.01
$-2.53
·
·
·
·
Valuasi (TTM)11
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
Revenue TTM
$6M
$4M
$4M
·
·
·
·
·
$657.4K
$657.4K
$657.4K
·
·
·
·
Net Income TTM
$-4M
$-6M
$-7M
·
$-6M
$-6M
$-3M
·
$-4M
$-4M
$-4M
·
·
·
·
Market Cap
$100M
·
$8M
·
$11M
$21M
$20M
·
$134M
$149M
$299M
·
·
·
·
Enterprise Value
$66M
·
$-29M
·
$6M
$17M
$15M
·
$133M
$145M
$292M
·
·
·
·
P/E
9.4
-0.0
-0.1
·
-3.9
-88.6
-354.5
·
-904.2
-1148.2
-2732.0
·
·
·
·
P/S
18.0
·
39.3
·
·
·
·
·
98189.5
109099.5
218199.0
·
·
·
·
P/B
1.8
·
0.2
·
1.4
3.0
2.1
·
44.6
36.8
58.6
·
·
·
·
P / Tangible Book
1.8
0.2
0.2
·
1.4
3.0
2.1
·
44.6
36.8
58.6
·
·
·
·
P / Cash Flow
·
·
-1.6
·
·
·
-7.8
·
·
·
-1530.9
·
·
·
·
EV / Revenue
12.0
·
30.3
·
·
·
·
·
98186.8
109093.5
218188.1
·
·
·
·
Earnings Yield
10.6%
-2228.3%
-696.7%
·
-25.4%
-1.1%
-0.28%
·
-0.11%
-0.09%
-0.04%
·
·
·
·
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
Pendapatan
$3M
·
$799.7K
$5M
Margin Kotor %
2.0%
·
·
·
Margin Operasi %
-153.3%
·
-498.2%
·
Laba Bersih
$-7M
$-3M
$-4M
$-1M
EPS Dilusian
$-1.31
$-1.59
$-2.15
$-0.06
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
Utang / Ekuitas
0.0
·
-0.4
·
Rasio Lancar
29.5
·
0.3
·
Rasio Cepat
21.6
·
0.0
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
Arus Kas Bebas
·
·
$-1M
·
Pemilik institusional (13F)
17
Aktivitas institusional — Q1 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
4
4
1
1
·
Dibandingkan dengan Q4 2025. 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. Perubahan vs kuartal sebelumnya tidak ditampilkan: cakupan pengaju terlalu berbeda antara kedua kuartal ini untuk perbandingan yang andal.
Aktivis & pemilik 5%+
3 saham
18
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
3 orang dalam
· 2 pejabat · 2 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 1 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.