Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.8M
·
·
·
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
$69M
$59M
$32M
$26M
Cost of Revenue
$62M
$53M
$29M
$24M
Gross Profit
$7M
$6M
$3M
$3M
SG&A Expense
$14M
$11M
$4M
$4M
Operating Expenses
$27M
$17M
$10M
$5M
Operating Income
$-20M
$-11M
$-7M
$-2M
Interest Expense
·
$403.4K
$140.4K
$144.3K
Other Non-op
·
$15.7K
$286.6K
·
Pretax Income
$-30M
$-14M
$-8M
$-2M
Income Tax
·
·
·
$-150.0K
Net Income
$-31M
$-14M
$-8M
$-2M
EPS (Basic)
$-3531.00
$-7844.00
$-1.27
$-0.39
EPS (Diluted)
$-3531.00
$-7844.00
$-1.27
$-0.39
Shares (Basic)
9,296
2,030
7,293,033
6,000,000
Shares (Diluted)
9,296
2,030
7,293,033
6,000,000
EBITDA
$-20M
$-11M
$-7M
·
Neraca25
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$3M
$1M
$959.6K
$118.6K
Receivables
$1M
$931.7K
$826.4K
$424.5K
Other Current Assets
$15.6K
$1.8K
·
$45.0K
Current Assets
$6M
$4M
$3M
$2M
PP&E (Net)
$6.1K
$9.4K
$14.9K
·
Goodwill
$2M
$8M
$6M
·
Intangibles
$4M
$6M
$5M
·
Other Non-current Assets
$44.9K
$33.8K
$21.3K
$79.3K
Total Assets
$13M
$19M
$14M
$4M
Accounts Payable
$3M
$2M
$1M
$2M
Accrued Liabilities
$83.9K
$738.1K
$227.6K
$522.3K
Short-term Debt
$148.8K
$2M
$4.4K
$250.8K
Current Liabilities
$6M
$10M
$2M
$5M
Capital Leases
$514.4K
$545.8K
$363.0K
·
Other Non-current Liabilities
·
$33.0K
$3.0K
·
Total Liabilities
$13M
$13M
$5M
$7M
Long-term Debt
$7M
$647.6K
$619.5K
·
Total Debt
$148.8K
$2M
$4.4K
·
Common Stock
$1
·
$1.3K
$600
Paid-in Capital
$51M
$29M
$18M
·
Retained Earnings
$-57M
$-27M
$-12M
$-4M
AOCI
·
$-27M
·
·
Stockholders' Equity
$-6M
$3M
$6M
$-3M
Liabilities + Equity
$13M
$19M
$14M
$4M
Shares Outstanding
20,963
2,772
13,406,480
6,000,000
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
D&A
$687.7K
$1M
$73.1K
·
Stock-based Comp
$5M
$5M
$5M
$230.7K
Amort. of Intangibles
$685.7K
$1M
$73.1K
·
Other Non-cash
·
·
$750.4K
·
Operating Cash Flow
$-8M
$-3M
$-2M
$-1M
CapEx
·
$5.0K
·
·
Investing Cash Flow
·
$-68.6K
$-141.7K
·
Debt Issued
·
$147.1K
·
·
Stock Issued
$8M
$3M
$4M
·
Net Stock Activity
$8M
$3M
·
·
Dividends Paid
·
·
·
$229.5K
Financing Cash Flow
$9M
$4M
$3M
$1M
Free Cash Flow
·
$-3M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
Gross Margin
10.2%
8.6%
8.9%
·
Operating Margin
-29.7%
-16.1%
-22.3%
·
Net Margin
-44.6%
-20.8%
-24.6%
·
Pretax Margin
-44.4%
-20.7%
-24.6%
·
EBITDA Margin
-29.7%
-16.1%
-22.1%
·
ROA
-186.0%
-85.7%
-85.9%
·
ROE
1735.0%
-340.8%
-320.8%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
1.1
0.5
·
·
Quick Ratio
0.8
0.3
0.9
·
Debt / Equity
-0.0
0.9
0.0
·
Interest Coverage
·
-27.8
-50.5
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
4.2
4.1
3.5
·
Receivables Turnover
62.7
79.0
50.8
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$-290.48
$0.12
$0.44
·
Revenue / Share
$7369.60
$3.43
$4.35
·
Cash Flow / Share
$-809.90
$-0.15
$-0.26
·
Cash / Share
$147.25
$0.07
$0.07
·
EPS (TTM)
$-3531.00
$-0.79
$-1.27
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
16.7%
84.8%
21.2%
·
Revenue CAGR 3Y
37.8%
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$69M
$69M
$32M
·
Net Income TTM
$-31M
$-14M
$-8M
·
Market Cap
$13.3K
$1.48B
$1.61B
·
Enterprise Value
$-3M
$1.48B
$1.61B
·
P/E
-0.0
-85.5
-94.5
·
P/S
0.0
21.2
50.7
·
P/B
-0.0
574.3
272.2
·
P / Cash Flow
-0.0
-492.2
-849.2
·
P / FCF
·
-491.3
·
·
EV / EBITDA
0.1
-131.8
-229.1
·
EV / FCF
·
-491.6
·
·
EV / Revenue
-0.0
21.3
50.6
·
Earnings Yield
-556940.1%
-1.2%
-1.1%
·
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
$15M
$14M
$8M
$17M
$20M
$15M
$7M
$17M
$16M
$11M
$11M
$7M
$7M
$6M
$6M
$6M
Cost of Revenue
$13M
$12M
$6M
$19M
$18M
$13M
$5M
$18M
$17M
$12M
$10M
$6M
$7M
$5M
$6M
$6M
Gross Profit
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$970.7K
$575.5K
$667.2K
$627.7K
$316.6K
$549.2K
SG&A Expense
$3M
$4M
$3M
$4M
$3M
$4M
$3M
$3M
$3M
$2M
$2M
$938.6K
$850.5K
$883.3K
$687.9K
$1M
Operating Expenses
$3M
$4M
$10M
$7M
$4M
$6M
$5M
$3M
$3M
$6M
$7M
$993.0K
$957.4K
$1M
$1M
$1M
Operating Income
$-2M
$-2M
$-8M
$-5M
$-2M
$-5M
$-3M
$-2M
$-2M
$-5M
$-6M
$-417.5K
$-290.1K
$-416.2K
$-721.3K
$-636.8K
Interest Expense
·
·
·
·
·
$24.3K
$206.0K
$98.6K
$78.6K
$20.3K
$-7.1K
$7.0K
$48.4K
$92.1K
·
·
Other Non-op
$0
$0
·
·
$11.5K
$-226
$11.2K
$4.5K
·
·
$7.8K
$278.3K
$1
$567
·
·
Pretax Income
$-2M
$-13M
$-8M
$-6M
$78M
$-96M
$-5M
$-2M
$-2M
$-5M
$-6M
$-343.8K
$-403.5K
$-989.0K
$-1M
$-692.4K
Income Tax
$0
$0
·
·
$0
$0
·
·
·
·
·
$0
·
·
·
·
Net Income
$-2M
$-13M
$-8M
$-6M
$78M
$-96M
$-5M
$-2M
$-2M
$-5M
$-6M
$-343.8K
$-403.5K
$-989.0K
$-1M
$-692.4K
EPS (Basic)
$-1.66
$-72.03
$-3634.81
$-5.44
$11510.78
$-46896.24
$-7814.67
$-16.49
$-12.49
$-0.35
$-0.98
$-0.06
$-0.07
$-0.16
$-0.17
$-0.12
EPS (Diluted)
$-1.66
·
$-3534.95
$-5.44
$1525.16
$-5.86
$-7814.67
$-16.49
$-12.49
$-0.35
$-0.98
$-0.06
$-0.07
$-0.16
$-0.17
$-0.12
Shares (Basic)
1,390,250
223,701
·
1,016,833
6,805
2,045
·
204,481
185,813
13,672,655
·
6,180,633
6,004,000
6,002,578
·
6,000,000
Shares (Diluted)
1,390,250
·
·
1,016,833
51,359
16,358,452
·
204,481
185,813
13,672,655
·
6,180,633
6,004,000
6,002,578
·
6,000,000
EBITDA
·
$-2M
·
$-5M
$-2M
$-5M
·
$-2M
$-2M
$-4M
·
$-417.5K
·
·
·
·
Neraca25
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
$2M
$2M
$3M
$4M
$5M
$3M
$1M
$2M
$2M
$1M
$959.6K
$350.3K
·
·
$118.6K
·
Receivables
$1M
$2M
$1M
$799.4K
$1M
$1M
$931.7K
$817.4K
$898.1K
$825.7K
$826.4K
$274.2K
·
·
$424.5K
·
Other Current Assets
$0
$22.8K
$15.6K
$34.7K
$73.8K
$28.1K
$1.8K
$1.2K
·
·
·
·
·
·
$45.0K
·
Current Assets
$16M
$16M
$6M
$7M
$8M
$6M
$4M
$5M
$4M
$4M
$3M
$2M
·
·
·
·
PP&E (Net)
$3.3K
$3.7K
$6.1K
$6.9K
$7.7K
$8.4K
$9.4K
$17.7K
$12.2K
$13.4K
$14.9K
·
·
·
·
·
Goodwill
$528.5K
$528.5K
$2M
$8M
$8M
$8M
$8M
$8M
$8M
$7M
$6M
·
·
·
·
·
Intangibles
$3M
$3M
$4M
$5M
$5M
$6M
$6M
$6M
$6M
$5M
$5M
·
·
·
·
·
Other Non-current Assets
$40.1K
$43.0K
$44.9K
$40.2K
$38.0K
$38.0K
$33.8K
$26.9K
$32.3K
$19.9K
$21.3K
$21.3K
·
·
$79.3K
·
Total Assets
$21M
$21M
$13M
$22M
$23M
$21M
$19M
$20M
$19M
$16M
$14M
$6M
·
·
$4M
·
Accounts Payable
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
·
·
$2M
·
Accrued Liabilities
$320.8K
$449.7K
$83.9K
$780.7K
$649.4K
$560.7K
$738.1K
$729.0K
$366.9K
$234.8K
$227.6K
$608.2K
·
·
$522.3K
·
Short-term Debt
$6M
$6M
$148.8K
$148.8K
$148.8K
$15M
$2M
$2M
$2M
$662.2K
$4.4K
$253.2K
·
·
$250.8K
·
Current Liabilities
$12M
$12M
$6M
$6M
$4M
$100M
$10M
$6M
$6M
$3M
$2M
$3M
·
·
$5M
·
Capital Leases
$578.5K
$445.8K
$514.4K
$625.6K
$711.7K
$811.4K
$545.8K
$581.6K
$670.0K
$591.6K
$363.0K
·
·
·
·
·
Other Non-current Liabilities
·
·
·
$3.0K
$3.0K
$3.0K
$33.0K
$3.0K
$3.0K
$3.0K
$3.0K
·
·
·
·
·
Total Liabilities
$29M
$28M
$13M
$16M
$15M
$104M
$13M
$9M
$9M
$6M
$5M
$5M
·
·
$7M
·
Long-term Debt
$22M
$21M
$641.2K
$642.8K
$644.3K
$645.9K
$647.6K
$649.2K
$650.8K
$652.4K
·
·
·
·
·
·
Total Debt
·
$21M
·
$148.8K
$148.8K
$15M
·
$2M
$2M
$662.2K
·
$253.2K
·
·
·
·
Common Stock
$203
$43
$1
$122
$73
$3.7K
$2.2K
$1.9K
$1.5K
$1.4K
$1.3K
$628
·
·
$600
·
Paid-in Capital
$64M
$62M
$51M
$51M
$47M
$35M
$29M
·
·
·
$18M
·
·
·
·
·
Retained Earnings
$-73M
$-71M
$-57M
$-49M
·
·
$-27M
$-21M
$-19M
$-17M
$-12M
$-6M
·
·
$-4M
·
AOCI
·
·
·
·
$-44M
$-122M
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$-8M
$-9M
$-6M
$2M
$3M
$-88M
$3M
$5M
$5M
$6M
$6M
$722.5K
·
·
$-3M
·
Liabilities + Equity
$21M
$21M
$13M
$22M
$23M
$21M
$19M
$20M
$19M
$16M
$14M
$6M
·
·
$4M
·
Shares Outstanding
2,025,470
447,345
20,963
1,224,683
729,113
37,415,775
2,772
18,560,199
15,134,647
14,252,716
13,406,480
6,284,168
·
·
6,000,000
·
Arus Kas12
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
$104.9K
$104.9K
$102.0K
$167.7K
$188.0K
$230.0K
$293.1K
$285.5K
$167.1K
$273.3K
·
·
·
·
·
·
Stock-based Comp
$72.9K
$109.7K
$236.1K
·
·
$2M
$675.5K
$389.7K
$474.0K
$3M
$5M
$5.0K
$5.0K
$69.3K
·
·
Amort. of Intangibles
$104.0K
$105.0K
·
·
$187.0K
$229.0K
$286.1K
$283.0K
$254.0K
$183.0K
·
·
·
$0
·
·
Other Non-cash
·
$11M
·
·
·
·
·
·
·
$596.1K
·
·
·
·
·
·
Operating Cash Flow
$-901.6K
$-2M
$-1M
$-1M
$-1M
$-3M
$-1M
$-591.6K
$-803.1K
$-538.3K
$-1M
$-293.4K
$114.6K
$-271.9K
$-532.1K
·
CapEx
·
·
·
·
·
·
$0
·
·
·
·
·
·
·
·
·
Investing Cash Flow
$-2M
$-9M
·
·
$0
$0
$-88.5K
$-51.8K
$-26.9K
$98.6K
·
·
·
·
·
·
Stock Issued
$1M
$3M
$111.8K
$838.4K
$4M
$3M
$976.9K
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$3M
·
·
·
$3M
·
·
·
·
·
·
·
·
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$29.5K
·
Financing Cash Flow
$2M
$11M
$-234.8K
$723.8K
$4M
$5M
$773.8K
$1M
$1M
$679.4K
$2M
$358.4K
$-14.7K
$474.7K
$699.6K
·
Net Change in Cash
$-1M
$1M
·
·
$2M
$1M
·
·
·
·
·
·
·
·
·
·
Profitabilitas8
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
Gross Margin
·
14.7%
·
8.5%
8.0%
8.8%
·
8.3%
8.3%
8.9%
·
8.5%
·
·
·
·
Operating Margin
·
-18.4%
·
-24.7%
-10.6%
-26.7%
·
-8.9%
-9.7%
-35.0%
·
-6.2%
·
·
·
·
Net Margin
·
-99.1%
·
-27.4%
337.8%
-546.5%
·
-12.5%
-12.2%
-35.1%
·
-5.1%
·
·
·
·
Pretax Margin
·
-99.2%
·
-27.4%
338.0%
-546.4%
·
·
-11.9%
-35.6%
·
-5.1%
·
·
·
·
EBITDA Margin
·
-17.6%
·
-24.7%
-10.6%
-26.7%
·
-8.9%
-9.7%
-32.9%
·
-6.2%
·
·
·
·
ROA
·
-64.2%
·
-26.8%
376.7%
-513.0%
·
-19.3%
-24.8%
-56.5%
·
-11.9%
·
·
·
·
ROE
·
27.9%
·
-169.9%
1932.0%
233.7%
·
-86.4%
-98.9%
-164.9%
·
-95.2%
·
·
·
·
ROIC
·
-19.9%
·
·
·
·
·
·
·
·
·
-42.8%
·
·
·
·
Likuiditas & Solvabilitas5
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
·
1.3
·
1.2
2.1
0.1
·
0.8
0.8
1.0
·
0.7
·
·
·
·
Quick Ratio
·
0.3
·
0.8
1.6
0.0
·
0.4
0.4
0.6
·
0.2
·
·
·
·
Debt / Equity
·
-2.4
·
0.1
0.0
-0.2
·
0.4
0.4
0.1
·
0.4
·
·
·
·
LT Debt / Equity
·
-1.8
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
-191.8
·
-17.7
-23.4
-226.3
·
·
·
·
·
·
Efisiensi2
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
·
0.6
·
1.0
1.1
0.9
·
1.5
2.0
1.6
·
2.4
·
·
·
·
Receivables Turnover
·
9.7
·
25.0
22.0
17.4
·
35.9
42.4
31.7
·
49.5
·
·
·
·
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
·
$-19.70
·
$1.27
$4.70
$-2.34
·
$0.27
$0.31
$0.39
·
$0.12
·
·
·
·
Revenue / Share
$10.83
·
·
$19.88
$4.52
$1.07
·
$1.20
$1.28
$0.96
·
$1.10
·
·
·
·
Cash Flow / Share
·
·
·
·
·
$-0.21
·
·
·
$-0.04
·
·
·
·
·
·
Cash / Share
·
$3.90
·
$3.26
$6.99
$0.08
·
$0.10
$0.10
$0.08
·
$0.06
·
·
·
·
EPS (TTM)
·
$-2021.09
·
$-6300.81
$-6311.86
$-7849.51
·
$-30.31
$-13.88
$-1.46
·
$-0.46
$-0.52
·
·
·
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
$53M
$59M
·
$59M
$59M
$55M
·
$55M
$45M
$36M
·
$26M
$26M
·
·
·
Net Income TTM
$-29M
$52M
·
$-28M
$-25M
$-106M
·
$-15M
$-13M
$-11M
·
$-3M
$-3M
·
·
·
Market Cap
·
$263.5K
·
$9M
$8M
$539M
·
$962M
$2.55B
$1.89B
·
·
·
·
·
·
Enterprise Value
·
$20M
·
$5M
$3M
$551M
·
$962M
$2.55B
$1.89B
·
·
·
·
·
·
P/E
·
-0.0
·
-0.1
-0.2
-0.2
·
-171.0
-1216.1
-9095.9
·
·
·
·
·
·
P/S
·
0.0
·
14.9
13.0
983.5
·
1740.7
5647.9
5206.4
·
·
·
·
·
·
P/B
·
-0.0
·
5.6
2.2
-6.2
·
194.1
544.7
339.3
·
·
·
·
·
·
P / Cash Flow
·
-0.1
·
·
·
-154.2
·
·
·
-3516.1
·
·
·
·
·
·
EV / Revenue
·
0.4
·
14.8
12.9
983.7
·
1740.7
5647.9
5206.4
·
·
·
·
·
·
Earnings Yield
·
-34313.9%
·
-877.5%
-602.3%
-545.1%
·
-0.58%
-0.08%
-0.01%
·
·
·
·
·
·
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
Pendapatan
$69M
$59M
$32M
$26M
Margin Kotor %
10.2%
8.6%
8.9%
·
Margin Operasi %
-29.7%
-16.1%
-22.3%
·
Laba Bersih
$-31M
$-14M
$-8M
$-2M
EPS Dilusian
$-3531.00
$-7844.00
$-1.27
$-0.39
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
-0.0
0.9
0.0
·
Rasio Lancar
1.1
0.5
·
·
Rasio Cepat
0.8
0.3
0.9
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
·
$-3M
·
·
Aktivis & pemilik 5%+
1 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
12 orang dalam
· 4 pejabat · 7 direktur