Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$718.3K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 09, 2026
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
Revenue
$72M
$109M
$115M
$87M
Cost of Revenue
$45M
$77M
$79M
$64M
Gross Profit
$27M
$32M
$36M
$22M
R&D Expense
$2M
$343.5K
·
·
SG&A Expense
$15M
$16M
$13M
$9M
Operating Expenses
$25M
$27M
$23M
$18M
Operating Income
$2M
$5M
$13M
$5M
Interest Expense
·
·
$518.7K
$828.0K
Other Non-op
$49.5K
$-3M
$-377.9K
$384.6K
Pretax Income
$2M
$2M
$13M
$4M
Income Tax
$520.1K
$654.8K
$2M
·
Net Income
$2M
$2M
$10M
$4M
EPS (Basic)
$0.04
$0.04
$0.26
·
EPS (Diluted)
$0.04
$0.04
$0.26
·
Shares (Basic)
41,603,838
41,010,654
40,000,000
·
Shares (Diluted)
41,640,950
41,161,849
40,000,000
·
EBITDA
$2M
$5M
$13M
·
Neraca25
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$6M
$10M
·
·
Receivables
$5M
$5M
$10M
$7M
Inventory
$26M
$27M
$26M
$24M
Prepaid Expense
$3M
$1M
$637.5K
·
Other Current Assets
·
·
$637.5K
$71.1K
Current Assets
$40M
$44M
$38M
$35M
PP&E (Net)
$456.1K
$532.3K
$400.0K
$414.6K
PP&E (Gross)
$1M
$1M
$1M
$921.2K
Accum. Depreciation
$696.1K
$554.5K
$612.5K
$506.6K
Other Non-current Assets
$49.5K
$49.5K
·
·
Total Assets
$51M
$55M
$42M
$37M
Accounts Payable
$8M
$10M
$10M
$11M
Accrued Liabilities
$12.2K
$261.6K
$283.3K
$556.5K
Short-term Debt
·
·
$303.6K
$6M
Current Liabilities
$22M
$26M
$19M
$31M
Capital Leases
$5M
$7M
$630.9K
$589.3K
Other Non-current Liabilities
·
·
$8M
·
Total Liabilities
$28M
$33M
$27M
$32M
Total Debt
·
·
$303.6K
·
Common Stock
$41.6K
$41.5K
$40.0K
$40.0K
Paid-in Capital
$7M
$7M
$2M
$2M
Retained Earnings
$17M
$15M
$13M
$5M
Stockholders' Equity
$24M
$22M
$14M
$5M
Liabilities + Equity
$51M
$55M
$42M
$37M
Shares Outstanding
41,640,950
41,539,950
40,000,000
40,000,000
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
D&A
$141.5K
$171.3K
$193.6K
·
Stock-based Comp
$191.6K
$224.2K
·
·
Deferred Tax
$-2M
$-992.0K
$-134.6K
·
Operating Cash Flow
$-98.3K
$7M
$11M
$621.3K
CapEx
$65.4K
$387.9K
$134.7K
$197.8K
Investing Cash Flow
$-731.0K
$-225.9K
$-121.2K
$-197.8K
Stock Issued
·
·
$601.8K
·
Net Stock Activity
·
·
$601.8K
·
Financing Cash Flow
$-4M
$3M
$-11M
$-764.4K
Net Change in Cash
$-4M
$9M
$-182.2K
$-340.9K
Taxes Paid
$16.5K
$3M
$143.3K
·
Free Cash Flow
$-163.6K
$6M
$11M
·
Levered FCF
·
·
$10M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
37.5%
1708.4%
31.2%
·
Operating Margin
2.8%
265.8%
11.2%
·
Net Margin
2.1%
92.7%
9.0%
·
Pretax Margin
2.8%
127.2%
10.9%
·
EBITDA Margin
2.8%
265.8%
11.2%
·
ROA
2.8%
·
26.4%
·
ROE
6.9%
·
83.6%
·
ROIC
6.2%
·
72.5%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
1.8
·
2.0
·
Quick Ratio
0.5
·
0.5
·
Debt / Equity
·
·
0.0
·
Interest Coverage
·
·
24.9
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
1.4
·
2.9
·
Inventory Turnover
1.7
·
3.2
·
Receivables Turnover
14.1
·
14.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$0.57
·
$0.36
·
Revenue / Share
$1.72
$0.05
$2.88
·
Cash Flow / Share
$-0.00
$0.16
$0.27
·
Cash / Share
$0.14
·
·
·
EPS (TTM)
$0.04
$0.04
$0.26
·
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
-34.3%
-5.0%
33.0%
·
Revenue CAGR 3Y
-6.0%
·
·
·
EPS YoY
0.00%
-84.6%
·
·
Net Income YoY
-14.3%
-83.1%
150.3%
·
Net Income CAGR 3Y
-28.7%
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$72M
$109M
$115M
·
Net Income TTM
$2M
$2M
$10M
·
Market Cap
$166M
·
·
·
P/E
99.5
64.2
·
·
P/S
2.3
·
·
·
P/B
7.0
·
·
·
P / Tangible Book
7.0
4.9
·
·
P / Cash Flow
-1686.4
·
·
·
P / FCF
-1012.8
·
·
·
Earnings Yield
1.0%
1.6%
·
·
Laporan Laba Rugi17
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
Revenue
$15M
$13M
$21M
$17M
$19M
$15M
$18M
$26M
$35M
$30M
·
$30M
$27M
$19M
Cost of Revenue
$8M
$8M
$12M
$10M
$12M
$11M
$15M
$19M
$24M
$20M
$27M
$20M
$19M
$13M
Gross Profit
$7M
$5M
$9M
$7M
$7M
$4M
$4M
$7M
$11M
$10M
$12M
$10M
$8M
$6M
R&D Expense
$289.5K
$628.8K
$316.6K
$786.6K
$144.8K
$841.2K
$86.5K
$94.8K
·
$162.2K
·
·
·
·
SG&A Expense
$4M
$4M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
Operating Expenses
$6M
$6M
$6M
$5M
$7M
$7M
$6M
$7M
$8M
$6M
$7M
$5M
$6M
$5M
Operating Income
$2M
$-1M
$3M
$2M
$142.1K
$-3M
$-3M
$303.5K
$4M
$4M
$5M
$5M
$2M
$682.4K
Interest Expense
·
·
·
·
·
·
·
·
·
$137.7K
·
·
·
$155.1K
Other Non-op
$71.2K
$-138.1K
$-139.4K
$148.3K
$-37.1K
$77.6K
$619.0K
$-3M
$65.6K
$109.9K
$-490.9K
$41.1K
$27.0K
$44.9K
Pretax Income
$2M
$-1M
$3M
$2M
$105.0K
$-3M
$-2M
$-3M
$4M
$4M
$5M
$5M
$2M
$572.2K
Income Tax
$280.2K
$-168.9K
$622.0K
$410.6K
$27.3K
$-539.8K
$-437.8K
$-621.7K
$813.9K
$900.3K
$893.3K
$1M
$106.4K
$24.1K
Net Income
$1M
$-1M
$2M
$2M
$77.7K
$-2M
$-2M
$-3M
$3M
$3M
$4M
$4M
$2M
$548.2K
EPS (Basic)
$0.03
$-0.02
$0.05
$0.04
·
$-0.05
$-0.05
$-0.06
$0.07
$0.08
$0.10
$0.10
$0.05
$0.01
EPS (Diluted)
$0.03
$-0.02
$0.05
$0.04
·
$-0.05
$-0.05
$-0.06
$0.07
$0.08
$0.10
$0.10
$0.05
$0.01
Shares (Basic)
41,640,950
41,603,838
·
41,546,700
41,566,110
41,542,800
·
41,325,388
41,259,614
40,000,000
·
40,000,000
40,000,000
40,000,000
Shares (Diluted)
41,640,950
41,603,838
·
41,640,950
41,640,950
41,542,800
·
41,325,388
41,386,842
40,000,000
·
40,000,000
40,000,000
40,000,000
EBITDA
$2M
$-1M
·
$2M
$142.1K
$-3M
·
$303.5K
$4M
$4M
·
·
·
·
Neraca27
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
Cash & Equivalents
$5M
$4M
$6M
$3M
·
·
$10M
·
·
·
·
·
·
·
Short-term Investments
·
·
·
·
·
$3M
·
·
·
·
·
·
·
·
Receivables
$5M
$4M
$5M
$5M
$8M
$6M
$5M
$12M
$11M
$14M
$10M
·
·
·
Inventory
$24M
$24M
$26M
$25M
$23M
$24M
$27M
$31M
$31M
$27M
$26M
·
·
·
Prepaid Expense
$4M
$540.6K
$3M
$1M
$954.0K
$1M
$1M
·
·
$591.8K
$637.5K
·
·
·
Other Current Assets
·
·
·
·
·
·
·
$567.5K
$762.7K
$679.3K
·
·
·
·
Current Assets
$37M
$33M
$40M
$35M
$35M
$35M
$44M
$45M
$45M
$44M
$38M
·
·
·
PP&E (Net)
$985.1K
$645.1K
$456.1K
$492.7K
$465.3K
$498.8K
$532.3K
$600.0K
$548.8K
$384.6K
$400.0K
·
·
·
PP&E (Gross)
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$867.2K
$1M
·
·
·
Accum. Depreciation
$365.2K
$705.1K
$696.1K
$594.1K
$621.5K
$588.0K
$554.5K
$523.0K
$491.9K
$491.7K
$612.5K
·
·
·
Intangibles
$403.7K
·
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-current Assets
$49.5K
$49.5K
$49.5K
$49.5K
$49.5K
$49.5K
$49.5K
$49.5K
$49.5K
·
·
·
·
·
Total Assets
$49M
$44M
$51M
$44M
$46M
$46M
$55M
$57M
$50M
$47M
$42M
·
·
·
Accounts Payable
$5M
$2M
$8M
$5M
$6M
$6M
$10M
$10M
$8M
$15M
$10M
·
·
·
Accrued Liabilities
$6.3K
$11.4K
$12.2K
$23.0K
$31.6K
$99.6K
$261.6K
$163.7K
$202.3K
$138.2K
$283.3K
·
·
·
Short-term Debt
·
·
·
·
·
·
·
·
$3M
·
$303.6K
·
·
·
Current Liabilities
$20M
$17M
$22M
$17M
$19M
$20M
$26M
$26M
$18M
$21M
$19M
·
·
·
Capital Leases
$5M
$5M
$5M
$6M
$6M
$7M
$7M
$8M
$3M
$515.6K
$630.9K
·
·
·
Other Non-current Liabilities
·
·
·
·
·
·
·
·
$4M
$8M
$8M
·
·
·
Total Liabilities
$25M
$22M
$28M
$23M
$26M
$26M
$33M
$35M
$25M
$29M
$27M
·
·
·
Total Debt
·
·
·
·
·
·
·
·
$3M
·
·
·
·
·
Common Stock
$41.6K
$41.6K
$41.6K
$41.6K
$41.6K
$41.5K
$41.5K
$41.3K
$41.3K
$40.0K
$40.0K
·
·
·
Paid-in Capital
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$6M
$5M
$2M
$2M
·
·
·
Retained Earnings
$17M
$16M
$17M
$15M
$13M
$13M
$15M
$17M
$19M
$16M
$13M
·
·
·
Stockholders' Equity
$24M
$23M
$24M
$22M
$20M
$20M
$22M
$23M
$25M
$18M
$14M
·
·
·
Liabilities + Equity
$49M
$44M
$51M
$44M
$46M
$46M
$55M
$57M
$50M
$47M
$42M
·
·
·
Shares Outstanding
41,640,950
41,640,950
41,640,950
41,640,950
41,640,950
41,546,700
41,539,950
41,329,235
41,322,485
40,000,000
40,000,000
·
·
·
Arus Kas11
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
Stock-based Comp
·
$-29.4K
·
·
$66.8K
$90.5K
$92.5K
$-98.6K
·
·
·
·
·
·
Deferred Tax
$27.9K
$-173.1K
$-2M
$406.8K
$22.6K
$-544.1K
$-17.3K
$-677.4K
$-84.9K
$-212.3K
$-69.4K
$-53.1K
·
·
Operating Cash Flow
$1M
$-1M
$4M
$633.2K
$-1M
$-3M
$9M
$5M
$-6M
$-637.0K
$5M
$3M
$2M
$760.2K
CapEx
$406.4K
$262.5K
$0
·
·
·
$-36.3K
$82.3K
$237.4K
$104.4K
$65.8K
$44.2K
$24.7K
·
Investing Cash Flow
$-810.1K
$-252.5K
$-665.7K
·
·
$-3M
$36.3K
$-82.3K
$-203.4K
$23.6K
$-52.3K
$-44.2K
·
·
Stock Issued
·
·
·
·
·
·
·
$0
·
·
·
·
·
·
Financing Cash Flow
$-7.0K
$-11.6K
$-141.7K
$-413.3K
$-10.8K
$-3M
$-619.2K
$-4M
$8M
$54.7K
$-5M
$-3M
$-2M
$-695.5K
Net Change in Cash
$490.6K
$-2M
$3M
$154.6K
$2M
$-9M
$8M
$445.9K
$1M
$-558.7K
$-392.2K
$226.2K
$-80.8K
$64.7K
Taxes Paid
·
·
·
·
·
·
$538.9K
$2M
$40.0K
$12.6K
$79.3K
$0
·
·
Free Cash Flow
·
$-2M
·
·
·
·
·
·
·
$-740.1K
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-847.4K
·
·
·
·
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
Gross Margin
48.8%
39.9%
·
42.0%
36.3%
28.3%
·
27.2%
32.5%
34.7%
·
·
·
·
Operating Margin
11.1%
-8.2%
·
10.5%
0.75%
-18.2%
·
1.2%
10.1%
13.2%
·
·
·
·
Net Margin
9.7%
-7.9%
·
9.0%
0.41%
-14.0%
·
-9.8%
8.0%
10.5%
·
·
·
·
Pretax Margin
11.6%
-9.2%
·
11.4%
0.55%
-17.6%
·
-12.2%
10.2%
13.5%
·
·
·
·
EBITDA Margin
11.1%
-8.2%
·
10.5%
0.75%
-18.2%
·
1.2%
10.1%
13.2%
·
·
·
·
ROA
3.1%
-2.2%
·
3.0%
0.16%
-4.5%
·
-8.8%
11.3%
13.5%
·
·
·
·
ROE
6.6%
-4.7%
·
6.9%
0.35%
-11.0%
·
-22.2%
22.8%
35.1%
·
·
·
·
ROIC
5.8%
-3.9%
·
6.5%
0.52%
-10.8%
·
1.1%
10.1%
17.1%
·
·
·
·
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
Current Ratio
1.8
2.0
·
2.1
1.8
1.8
·
1.7
2.5
2.1
·
·
·
·
Quick Ratio
0.5
0.5
·
0.5
0.4
0.4
·
0.4
0.6
0.7
·
·
·
·
Debt / Equity
·
·
·
·
·
·
·
·
0.1
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
28.8
·
·
·
·
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
Asset Turnover
0.3
0.3
·
0.3
0.4
0.3
·
0.9
1.4
1.3
·
·
·
·
Inventory Turnover
0.3
0.3
·
0.4
0.4
0.4
·
1.2
1.6
1.4
·
·
·
·
Receivables Turnover
2.3
2.6
·
2.0
1.9
1.5
·
4.4
6.2
4.2
·
·
·
·
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
Book Value / Share
$0.58
$0.54
·
$0.52
$0.48
$0.48
·
$0.55
$0.60
$0.45
·
·
·
·
Revenue / Share
$0.36
$0.31
·
$0.41
$0.45
$0.36
·
$0.62
$0.86
$0.75
·
·
·
·
Cash Flow / Share
·
$-0.03
·
·
·
$-0.08
·
·
·
$-0.02
·
·
·
·
Cash / Share
$0.11
$0.10
·
$0.06
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$0.10
·
·
·
$-0.09
$-0.09
·
$0.19
$0.35
$0.33
·
·
·
·
Valuasi (TTM)9
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
Revenue TTM
$66M
$70M
·
$69M
$78M
$94M
·
·
·
·
·
·
·
·
Net Income TTM
$4M
$3M
·
$-2M
$-6M
$-4M
·
$7M
$14M
$13M
·
·
·
·
Market Cap
$40M
$41M
·
$98M
$92M
$112M
·
$155M
$157M
·
·
·
·
·
P/E
9.7
·
·
·
-24.7
-30.0
·
19.7
10.8
·
·
·
·
·
P/S
0.6
0.6
·
1.4
1.2
1.2
·
·
·
·
·
·
·
·
P/B
1.7
1.8
·
4.5
4.6
5.6
·
6.9
6.3
·
·
·
·
·
P / Tangible Book
1.7
1.8
·
4.5
4.6
5.6
·
6.9
6.3
·
·
·
·
·
P / Cash Flow
·
-30.1
·
·
·
-33.6
·
·
·
·
·
·
·
·
Earnings Yield
10.4%
·
·
·
-4.0%
-3.3%
·
5.1%
9.2%
·
·
·
·
·
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
$72M
$109M
$115M
$87M
Margin Kotor %
37.5%
1708.4%
31.2%
·
Margin Operasi %
2.8%
265.8%
11.2%
·
Laba Bersih
$2M
$2M
$10M
$4M
EPS Dilusian
$0.04
$0.04
$0.26
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
·
·
0.0
·
Rasio Lancar
1.8
·
2.0
·
Rasio Cepat
0.5
·
0.5
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
$-163.6K
$6M
$11M
·
Pemilik institusional (13F)
14 pengaju
· $819K 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.
Pemegang14
Nilai yang dipegang$819K
Posisi baru4
Posisi yang keluar3
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
4 (-2 vs Kuartal sebelumnya)
3 (-3 vs Kuartal sebelumnya)
4 (+1 vs Kuartal sebelumnya)
3 (+2 vs Kuartal sebelumnya)
+324K
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.
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
6 orang dalam
· 2 pejabat · 4 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.