Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$506.0K
·
·
·
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-63663.4%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2026
Mei 20, 2026
$-2.69
$0.61
-539.5%
31 Des. 2025
$-1035.40
$-0.82
-126787.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
Revenue
$10M
$8M
$8M
Cost of Revenue
$5M
$6M
$6M
Gross Profit
$6M
$2M
$2M
SG&A Expense
$12M
$11M
$7M
Operating Expenses
$140M
$17M
$13M
Operating Income
$-134M
$-15M
$-11M
Other Non-op
$-390.8K
$-11.8K
$4.9K
Pretax Income
$-138M
$719.6K
$-37M
Income Tax
$-8.5K
$9.2K
$7.0K
Net Income
$-138M
$710.5K
$-37M
EPS (Basic)
$-16.03
$0.98
$-96.45
EPS (Diluted)
$-16.03
$-39.46
$-96.45
Shares (Basic)
8,619,951
64,066
381,543
Shares (Diluted)
8,619,951
353,887
381,543
EBITDA
$-133M
·
·
Neraca26
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$245.3K
$453.2K
$76.9K
Receivables
$347.8K
$638.9K
$721.9K
Inventory
$2M
$2M
$3M
Other Current Assets
$510.4K
$355.9K
$2M
Current Assets
$3M
$4M
$5M
PP&E (Net)
$1M
$5M
$6M
PP&E (Gross)
$5M
$13M
$14M
Accum. Depreciation
$4M
$8M
$7M
Goodwill
$0
$589.9K
$0
Intangibles
$0
$421.2K
$0
Other Non-current Assets
$18.0K
$31.7K
$44.8K
Total Assets
$109M
$28M
$26M
Accounts Payable
$2M
$5M
$5M
Accrued Liabilities
·
·
$1M
Current Liabilities
$9M
$14M
$63M
Capital Leases
$1M
$3M
$3M
Deferred Tax
·
$0
·
Other Non-current Liabilities
$0
$127.1K
$0
Total Liabilities
$11M
$27M
$70M
Long-term Debt
$3M
$13M
$14M
Common Stock
$48
$26
$67
Paid-in Capital
$310M
$75M
$31M
Retained Earnings
$-212M
$-74M
$-75M
Stockholders' Equity
$98M
$791.8K
$-43M
Liabilities + Equity
$109M
$28M
$26M
Shares Outstanding
482,554
13,184
19,074
Arus Kas14
Metrik
Tren
2025
2024
2023
D&A
$1M
$1M
·
Stock-based Comp
$4M
$5M
$18.6K
Restructuring
$3M
$0
·
Other Non-cash
$117M
·
·
Operating Cash Flow
$-15M
$-11M
$-8M
CapEx
$74.8K
$106.4K
$26.5K
Investing Cash Flow
$-17M
$-101.3K
$-24.1K
Stock Issued
$0
$6M
$0
Stock Repurchased
$2.0K
$3.7K
$11.3K
Net Stock Activity
$-2.0K
·
·
Financing Cash Flow
$32M
$12M
$8M
Net Change in Cash
$-207.9K
$376.3K
$-146.2K
Taxes Paid
$3.1K
$1.6K
$7.0K
Free Cash Flow
$-15M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
Gross Margin
54.9%
·
·
Operating Margin
-1323.6%
·
·
Net Margin
-1360.9%
·
·
Pretax Margin
-1361.0%
·
·
EBITDA Margin
-1313.1%
·
·
ROA
-201.4%
·
·
ROE
-288.9%
·
·
ROIC
-136.4%
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
Current Ratio
0.3
·
·
Quick Ratio
0.1
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
Asset Turnover
0.1
·
·
Inventory Turnover
2.2
·
·
Receivables Turnover
20.5
·
·
Per Saham6
Metrik
Tren
2025
2024
2023
Book Value / Share
$10.18
·
·
Revenue / Share
$1.17
·
·
Cash Flow / Share
$-1.78
·
·
Cash / Share
$0.03
·
·
Dividend / Share
$0.00
$0.00
·
EPS (TTM)
$-16.03
$-39.46
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
20.4%
5.4%
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
Revenue TTM
$10M
$8M
·
Net Income TTM
$-138M
$710.5K
·
Market Cap
$15M
·
·
P/E
-0.1
-0.9
·
P/S
1.5
·
·
P/B
0.2
·
·
P / Tangible Book
0.2
·
·
P / Cash Flow
-1.0
·
·
P / FCF
-1.0
·
·
Earnings Yield
-1027.6%
-114.7%
·
Laporan Laba Rugi15
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Revenue
$2M
$5M
$3M
$1M
$1M
$3M
$2M
$2M
$2M
$2M
$2M
Cost of Revenue
$543.1K
$1M
$1M
$1M
$820.1K
$3M
$1M
$1M
$1M
$2M
$1M
Gross Profit
$1M
$3M
$2M
$227.1K
$271.9K
$339.8K
$629.7K
$747.8K
$408.5K
$760.5K
$715.7K
SG&A Expense
$3M
$4M
$2M
$5M
$1M
$6M
$1M
$2M
$1M
$1M
$1M
Operating Expenses
$68M
$127M
$3M
$7M
$3M
$9M
$3M
$3M
$3M
$3M
$3M
Operating Income
$-66M
$-124M
$-1M
$-7M
$-2M
$-8M
$-2M
$-2M
$-2M
$-2M
$-2M
Other Non-op
$-48.3K
$-169.9K
$-114.6K
$-47.7K
$-58.7K
$-12.4K
$64
$218
$374
$22M
$-1M
Pretax Income
$-67M
$-373M
$246M
$-7M
$-3M
$-5M
$-3M
$8M
$452.8K
$-5M
$-3M
Income Tax
$0
$-49M
$49M
$3.1K
$0
$0
$0
$9.2K
·
·
·
Net Income
$-67M
$-324M
$196M
$-7M
$-3M
$-5M
$-3M
$8M
$452.8K
$-5M
$-3M
EPS (Basic)
$-134.70
$-31.89
$16.97
$-0.77
$-135.34
$140.37
$-160.41
$19.90
$1.12
$-13.51
$-8.99
EPS (Diluted)
$-134.70
$-31.89
$16.97
$-0.77
$-135.34
$119.53
$-160.41
$1.29
$0.13
$-13.51
$-8.99
Shares (Basic)
496,228
·
11,555,389
11,000,519
24,056
·
22,097
421,799
403,329
·
381,518
Shares (Diluted)
496,228
·
11,555,389
11,000,519
24,056
·
22,097
4,573,063
3,473,832
·
381,518
EBITDA
$-66M
·
$-1M
·
$-2M
·
$-2M
·
·
·
·
Neraca26
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Cash & Equivalents
$92.7K
$245.3K
$2M
$186.0K
$99.5K
$453.2K
·
·
·
$76.9K
·
Receivables
$179.6K
$347.8K
$202.8K
$210.7K
$199.3K
$638.9K
$300.5K
·
·
$721.9K
·
Inventory
$2M
$2M
$2M
$2M
$3M
$2M
$4M
·
·
$3M
·
Other Current Assets
$497.1K
$510.4K
$777.6K
$391.9K
$445.5K
$355.9K
$2M
·
·
$2M
·
Current Assets
$4M
$3M
$5M
$3M
$3M
$4M
$6M
·
·
$5M
·
PP&E (Net)
$1M
$1M
$4M
$5M
$5M
$5M
$6M
·
·
$6M
·
PP&E (Gross)
$5M
$5M
$12M
$13M
$13M
$13M
$14M
·
·
$14M
·
Accum. Depreciation
$4M
$4M
$8M
$8M
$8M
$8M
$8M
·
·
$7M
·
Goodwill
·
$0
$589.9K
$589.9K
$589.9K
$589.9K
$637.0K
·
·
$0
·
Intangibles
·
$0
$394.2K
$403.2K
$403.9K
$421.2K
$818.0K
·
·
$0
·
Other Non-current Assets
$12.0K
$18.0K
$18.0K
$38.6K
$38.6K
$31.7K
$44.8K
·
·
$44.8K
·
Total Assets
$43M
$109M
$483M
$27M
$27M
$28M
$31M
·
·
$26M
·
Accounts Payable
$2M
$2M
$3M
$7M
$6M
$5M
$6M
·
·
$5M
·
Accrued Liabilities
·
·
·
·
·
·
$1M
·
·
·
·
Current Liabilities
$9M
$9M
$10M
$16M
$14M
$14M
$46M
·
·
$63M
·
Capital Leases
$1M
$1M
$2M
$3M
$3M
$3M
$3M
·
·
$3M
·
Deferred Tax
·
·
$49M
·
·
·
·
·
·
·
·
Other Non-current Liabilities
·
$0
$0
$127.1K
$127.1K
$127.1K
$127.1K
·
·
$0
·
Total Liabilities
$10M
$11M
$62M
$29M
$27M
$27M
$65M
·
·
$70M
·
Long-term Debt
$3M
$3M
$3M
$13M
$13M
$13M
$15M
·
·
$14M
·
Common Stock
$51
$962
$18.3K
$1.3K
$721
$26
$72
·
·
$67
·
Paid-in Capital
$311M
$310M
$309M
$82M
$77M
$75M
$35M
·
·
$31M
·
Retained Earnings
$-279M
$-212M
$112M
$-84M
$-77M
$-74M
$-69M
·
·
$-75M
·
Stockholders' Equity
$32M
$98M
$420M
$-3M
$-329.0K
$791.8K
$-34M
·
·
$-43M
·
Liabilities + Equity
$43M
$109M
$483M
$27M
$27M
$28M
$31M
·
·
$26M
·
Shares Outstanding
514,171
9,651,081
9,147,963
12,727,886
6,921,564
263,680
441,914
·
·
381,484
·
Arus Kas12
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
D&A
$30.8K
·
·
·
$296.5K
$300.3K
·
·
·
·
·
Stock-based Comp
$942.9K
$1M
$-77.1K
$3M
$0
$5M
$0
·
·
$0
·
Restructuring
$291.3K
·
·
·
$0
·
·
·
·
·
·
Other Non-cash
$63M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-2M
$-8M
$-4M
$-2M
$-2M
$-5M
$-845.3K
$-3M
$-3M
$-2M
·
CapEx
$0
$0
$46.2K
$11.3K
$17.3K
$74.3K
$-259.9K
$292.0K
$0
·
·
Investing Cash Flow
$2M
$4M
$-21M
$-10.0K
$65.3K
$-74.3K
$259.9K
$-292.0K
$5.1K
$149.6K
·
Stock Repurchased
·
$2.0K
$0
·
·
$0
$1.3K
·
·
$810
·
Financing Cash Flow
$-11.0K
$2M
$27M
$2M
$2M
$5M
$465.6K
$3M
$3M
$2M
·
Net Change in Cash
$-152.6K
$-1M
$1M
$86.4K
$-353.6K
$421.3K
$-119.8K
$-301.9K
$376.7K
·
·
Taxes Paid
·
$0
$0
·
·
$-7.5K
$0
·
·
·
·
Free Cash Flow
$-2M
·
·
·
$-2M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Gross Margin
68.3%
·
61.3%
·
24.9%
·
35.8%
·
·
·
·
Operating Margin
-3877.6%
·
-38.4%
·
-224.5%
·
-118.1%
·
·
·
·
Net Margin
-3898.1%
·
6566.2%
·
-277.8%
·
-194.9%
·
·
·
·
Pretax Margin
-3898.1%
·
8219.8%
·
-277.8%
·
-194.9%
·
·
·
·
EBITDA Margin
-3875.8%
·
-38.4%
·
-224.5%
·
-118.1%
·
·
·
·
ROA
-191.2%
·
76.4%
·
-22.4%
·
-22.1%
·
·
·
·
ROE
-416.1%
·
101.6%
·
1843.9%
·
20.2%
·
·
·
·
ROIC
-204.8%
·
-0.22%
·
·
·
·
·
·
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Current Ratio
0.4
·
0.5
·
0.2
·
0.1
·
·
·
·
Quick Ratio
0.0
·
0.2
·
0.0
·
0.0
·
·
·
·
Efisiensi3
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Asset Turnover
0.0
·
0.0
·
0.1
·
0.1
·
·
·
·
Inventory Turnover
0.3
·
0.4
·
0.7
·
0.6
·
·
·
·
Receivables Turnover
9.0
·
11.9
·
11.0
·
11.7
·
·
·
·
Per Saham6
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Book Value / Share
$63.04
·
$45.96
·
$-0.05
·
$-76.91
·
·
·
·
Revenue / Share
$3.45
·
$0.26
·
$0.11
·
$3.99
·
·
·
·
Cash Flow / Share
$-4.94
·
·
·
$-0.21
·
·
·
·
·
·
Cash / Share
$0.18
·
$0.18
·
$0.01
·
·
·
·
·
·
Dividend / Share
·
$0.00
$0.00
$0.00
$0.00
·
·
·
·
·
·
EPS (TTM)
$-150.39
·
$0.39
$-160.23
$-174.93
·
$-172.50
$-21.08
·
·
·
Valuasi (TTM)9
Metrik
Tren
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Revenue TTM
$11M
·
$8M
$6M
$8M
·
$8M
$8M
·
·
·
Net Income TTM
$-201M
·
$181M
$-5M
$-3M
·
$269.7K
$272.6K
·
·
·
Market Cap
$135.7K
·
$150M
·
$69M
·
·
·
·
·
·
P/E
-0.0
·
42.1
-0.1
-0.1
·
·
·
·
·
·
P/S
0.0
·
17.7
·
8.9
·
·
·
·
·
·
P/B
0.0
·
0.4
·
-211.2
·
·
·
·
·
·
P / Tangible Book
0.0
·
0.4
·
·
·
·
·
·
·
·
P / Cash Flow
-0.1
·
·
·
-34.2
·
·
·
·
·
·
Earnings Yield
-56965.9%
·
2.4%
-1968.4%
-1742.3%
·
·
·
·
·
·
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
Pendapatan
$10M
$8M
$8M
Margin Kotor %
54.9%
·
·
Margin Operasi %
-1323.6%
·
·
Laba Bersih
$-138M
$710.5K
$-37M
EPS Dilusian
$-16.03
$-39.46
$-96.45
Metrik
2025-12-31
2024-12-31
2023-12-31
Rasio Lancar
0.3
·
·
Rasio Cepat
0.1
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Arus Kas Bebas
$-15M
·
·
Pemilik institusional (13F)
2 pengaju
· $625K total
· Per tanggal 31 Des. 2025
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.
Pemegang2
Nilai yang dipegang$625K
Posisi baru11
Posisi yang keluar3
Aktivitas institusional — Q1 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
11
3
1
2
·
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.
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.