Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$215.5K
·
·
·
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 Rugi14
Metrik
Tren
2025
2024
2023
Revenue
$10M
$6M
$1M
Cost of Revenue
$5M
$4M
$2M
Gross Profit
$5M
$3M
$-396.0K
R&D Expense
$2M
$6M
$11M
SG&A Expense
$40M
$42M
$24M
Operating Income
$-38M
$-46M
$-36M
Pretax Income
$-46M
$-22M
$-40M
Income Tax
$7.0K
$-2M
$67.0K
Net Income
$-46M
$-20M
$-40M
EPS (Basic)
$-1.01
$-0.73
$-2.71
EPS (Diluted)
$-1.01
$-0.75
$-2.71
Shares (Basic)
45,465,103
28,419,593
14,612,600
Shares (Diluted)
45,465,103
29,483,021
14,612,600
EBITDA
·
$-46M
·
Neraca26
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$3M
$266.0K
$89.0K
Receivables
$1M
$3M
$53.0K
Inventory
$1M
$2M
$319.0K
Prepaid Expense
$593.0K
$467.0K
$369.0K
Current Assets
$7M
$5M
$830.0K
PP&E (Net)
$328.0K
$1M
$2M
PP&E (Gross)
$1M
$3M
$3M
Accum. Depreciation
$794.0K
$1M
$1M
Goodwill
$16M
$16M
$5M
Intangibles
$14M
$15M
$5M
Other Non-current Assets
$115.0K
$341.0K
$400.0K
Total Assets
$37M
$39M
$19M
Accounts Payable
$9M
$11M
$9M
Accrued Liabilities
$11M
$10M
$5M
Short-term Debt
·
·
$1M
Current Liabilities
$28M
$26M
$20M
Capital Leases
$96.0K
$1M
$1M
Deferred Tax
$321.0K
$320.0K
$86.0K
Other Non-current Liabilities
$48.0K
$1M
·
Total Liabilities
$37M
$34M
$22M
Long-term Debt
$6M
$3M
$7M
Total Debt
·
$1M
·
Paid-in Capital
$150M
$110M
$78M
Retained Earnings
$-151M
$-104M
$-84M
Stockholders' Equity
$-336.0K
$6M
$-5M
Liabilities + Equity
$37M
$39M
$19M
Arus Kas10
Metrik
Tren
2025
2024
2023
Stock-based Comp
$26M
$21M
$15M
Deferred Tax
$1.0K
$-2M
$66.0K
Amort. of Intangibles
$2M
$2M
$841.0K
Operating Cash Flow
$10M
$18M
$-15M
CapEx
$26.0K
$44.0K
·
Investing Cash Flow
$1.0K
$-1M
$-633.0K
Stock Issued
$2M
$4M
$14M
Net Stock Activity
·
$4M
·
Financing Cash Flow
$13M
$20M
$15M
Free Cash Flow
·
$-18M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
Gross Margin
·
39.6%
·
Operating Margin
·
-720.2%
·
Net Margin
·
-311.0%
·
Pretax Margin
·
-348.7%
·
EBITDA Margin
·
-720.2%
·
ROA
·
-69.3%
·
ROE
·
-284.9%
·
ROIC
·
-607.4%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
Current Ratio
·
0.2
·
Quick Ratio
·
0.1
·
Debt / Equity
·
0.2
·
LT Debt / Equity
·
0.2
·
Efisiensi3
Metrik
Tren
2025
2024
2023
Asset Turnover
·
0.2
·
Inventory Turnover
·
3.8
·
Receivables Turnover
·
4.5
·
Per Saham3
Metrik
Tren
2025
2024
2023
Revenue / Share
·
$0.22
·
Cash Flow / Share
·
$-0.62
·
EPS (TTM)
$-1.01
$-0.75
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
53.9%
426.3%
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
Revenue TTM
$10M
$6M
·
Net Income TTM
$-46M
$-20M
·
Laporan Laba Rugi18
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Revenue
$789.0K
$970.0K
$2M
$2M
$2M
$3M
$3M
$3M
$2M
$1M
$285.0K
$433.0K
$80.0K
$32.0K
Cost of Revenue
$687.0K
$786.0K
$1M
$931.0K
$1M
$1M
$1M
$1M
$1M
$952.0K
$329.0K
$432.0K
$285.0K
$209.0K
Gross Profit
$102.0K
$184.0K
$581.0K
$951.0K
$1M
$1M
$2M
$2M
$731.0K
$193.0K
$-44.0K
·
·
·
R&D Expense
$411.0K
$428.0K
$442.0K
$603.0K
$486.0K
$719.0K
$611.0K
$1M
$1M
$1M
$2M
$2M
$3M
$3M
SG&A Expense
$7M
$6M
$9M
$8M
$8M
$8M
$16M
$10M
$9M
$7M
$16M
$3M
$6M
$9M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
$4M
·
·
·
Operating Income
$-7M
$-6M
$-9M
$-7M
$-8M
$-8M
$-15M
$-11M
$-9M
$-9M
$-17M
$-5M
$-10M
$-12M
Interest Expense
·
·
·
·
·
·
·
·
·
$248.0K
$857.0K
·
·
$794.0K
Interest Income
·
·
·
·
·
·
·
·
·
·
·
$88.7K
$174.0K
$50.8K
Other Non-op
·
·
·
·
·
·
·
·
·
·
·
$233.5K
$50.4K
$150.4K
Pretax Income
$-17M
$-6M
$-10M
$-16M
$-8M
$-2M
$-20M
$-11M
$-9M
$-2M
$-345.0K
$-29M
$-10M
$-312.1K
Income Tax
$3.0K
$3.0K
$-24.0K
$16.0K
$-2.0K
$-5.0K
$-2.0K
$372.0K
$-2M
$-16.0K
$-1M
$49.0K
$-14.0K
$1.0K
Net Income
$-17M
$-6M
$-10M
$-16M
$-8M
$-2M
$-20M
$-12M
$-8M
$-2M
$935.0K
$-7M
$-10M
$-13M
EPS (Basic)
$-1.33
$-0.59
$-0.16
$-0.26
$-1.70
$-0.57
$-0.52
$-0.43
$-0.25
$-0.09
$0.04
$-0.36
$-0.65
$-0.94
EPS (Diluted)
$-1.33
$-0.59
$-0.16
$-0.26
$-1.70
$-0.57
$-0.52
$-0.33
$-0.25
$-0.21
$0.04
$-0.36
$-0.65
$-0.94
Shares (Basic)
12,640,059
9,838,724
63,058,761
·
4,878,530
4,023,381
38,425,566
·
30,552,063
28,045,995
18,617,656
793,164
15,335,373
14,025,304
Shares (Diluted)
12,640,059
9,838,724
63,058,761
·
4,878,530
4,023,381
38,425,566
·
30,552,063
29,199,253
23,316,071
·
15,335,373
14,025,304
EBITDA
$-7M
$-6M
$-9M
·
$-8M
$-8M
$-15M
·
$-9M
$-9M
$-17M
$-239.4K
$-308.5K
$-462.4K
Neraca28
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Cash & Equivalents
$2M
$3M
$268.0K
$3M
$240.0K
$781.0K
$405.0K
$266.0K
$205.0K
$3M
$15M
$89.0K
$39.9K
$105.0K
Receivables
$760.0K
$724.0K
$1M
$1M
$1M
$2M
$2M
$3M
$1M
$461.0K
$302.0K
$53.0K
·
·
Inventory
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$361.0K
$422.0K
$319.0K
·
·
Prepaid Expense
$2M
$908.0K
$417.0K
$593.0K
$708.0K
$404.0K
$301.0K
$467.0K
$481.0K
$633.0K
$349.0K
$369.0K
·
·
Current Assets
$6M
$5M
$3M
$7M
$4M
$4M
$4M
$5M
$4M
$4M
$16M
$830.0K
$39.9K
$105.0K
PP&E (Net)
$208.0K
$250.0K
$279.0K
$328.0K
$388.0K
$530.0K
$1M
$1M
$2M
$2M
$2M
$2M
·
·
PP&E (Gross)
$1M
$1M
$1M
$1M
$674.0K
$1M
$3M
$3M
$3M
$3M
$3M
$3M
·
·
Accum. Depreciation
$923.0K
$881.0K
$843.0K
$794.0K
$286.0K
$824.0K
$1M
$1M
$1M
$1M
$1M
$1M
·
·
Goodwill
$16M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
$15M
$11M
$11M
$5M
·
·
Intangibles
$12M
$13M
$13M
$14M
$14M
$14M
$15M
$15M
$19M
$11M
$12M
$5M
·
·
Other Non-current Assets
$147.0K
$115.0K
$116.0K
$115.0K
$204.0K
$509.0K
$487.0K
$341.0K
$430.0K
$430.0K
$430.0K
$400.0K
·
·
Total Assets
$35M
$35M
$33M
$37M
$35M
$37M
$37M
$39M
$41M
$29M
$41M
$19M
$9M
$9M
Accounts Payable
$5M
$6M
$8M
$9M
$11M
$12M
$11M
$11M
$11M
$7M
$6M
$9M
·
·
Accrued Liabilities
$9M
$10M
$10M
$11M
$10M
$12M
$12M
$10M
$9M
$7M
$9M
$5M
·
$578.4K
Short-term Debt
·
·
·
·
·
·
·
·
$723.0K
$400.0K
$2M
$1M
$1M
·
Current Liabilities
$22M
$24M
$25M
$28M
$27M
$31M
$28M
$26M
$26M
$18M
$21M
$20M
$2M
$2M
Capital Leases
$3.0K
$13.0K
$43.0K
$96.0K
$700.0K
$851.0K
$901.0K
$1M
$1M
$1M
$1M
$1M
·
·
Deferred Tax
$299.0K
$293.0K
$293.0K
$321.0K
$305.0K
$307.0K
$315.0K
$320.0K
$361.0K
$176.0K
$192.0K
$86.0K
·
·
Other Non-current Liabilities
$935.0K
$12.0K
$10.0K
$48.0K
$4M
$2M
$6M
$1M
$831.0K
$772.0K
$488.0K
·
·
·
Total Liabilities
$27M
$26M
$28M
$37M
$34M
$36M
$40M
$34M
$33M
$25M
$37M
$22M
$3M
$3M
Long-term Debt
$2M
$6M
$6M
$6M
$4M
$5M
$4M
$3M
$3M
$3M
$5M
$7M
·
·
Total Debt
·
$1M
$2M
·
$1M
$552.0K
$873.0K
·
$4M
$4M
$6M
$1M
$1M
·
Common Stock
·
·
·
·
·
·
·
·
·
·
·
$200
$200
$200
Paid-in Capital
$190M
$175M
$165M
$150M
$135M
$127M
$121M
$110M
$101M
$89M
$87M
$78M
$30
$30
Retained Earnings
$-183M
$-167M
$-161M
$-151M
$-135M
$-127M
$-124M
$-104M
$-93M
$-85M
$-83M
$-84M
$-3M
$-3M
Stockholders' Equity
$6M
$9M
$5M
$-336.0K
$425.0K
$342.0K
$-3M
$6M
$9M
$4M
$4M
$-5M
$-3M
$-3M
Liabilities + Equity
$35M
$35M
$33M
$37M
$35M
$37M
$37M
$39M
$41M
$29M
$41M
$19M
$9M
$9M
Shares Outstanding
·
·
·
·
·
·
·
·
28,326,474
23,600,558
23,544,492
2,000,000
2,000,000
2,000,000
Arus Kas11
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Stock-based Comp
$2M
$2M
$5M
$5M
$7M
$3M
$10M
$4M
$4M
$1M
$13M
$1M
$5M
$6M
Deferred Tax
$6.0K
$0
$-28.0K
$16.0K
$-2.0K
$-8.0K
$-5.0K
$371.0K
$2M
$-16.0K
$-1M
·
·
·
Amort. of Intangibles
$395.0K
$395.0K
$406.0K
$407.0K
$407.0K
$407.0K
$471.0K
$426.0K
$481.0K
$399.0K
$237.0K
$210.0K
$210.0K
$210.0K
Operating Cash Flow
$-6M
$-4M
$-5M
$-5M
$-4M
$-586.0K
$-930.0K
$-4M
$-3M
$-8M
$-4M
$-2M
$-4M
$-3M
CapEx
·
·
·
$10.0K
$0
·
·
$-1M
$1M
$1M
$110.0K
·
$593.0K
$9.0K
Investing Cash Flow
·
·
·
$-10.0K
$27.0K
·
·
$0
$42.0K
$-1M
$-115.0K
$-25.0K
$-593.0K
$-9.0K
Stock Issued
$0
$0
$1M
$1M
$0
$0
$600.0K
$195.0K
$48.0K
$0
$3M
$2M
$5M
$2M
Net Stock Activity
·
·
$1M
·
·
·
$600.0K
·
·
·
$3M
·
·
·
Financing Cash Flow
$5M
$7M
$2M
$8M
$4M
$978.0K
$1M
$4M
$248.0K
$-3M
$18M
$2M
$5M
$3M
Net Change in Cash
·
·
·
·
·
·
·
·
·
·
·
$-32.4K
$-65.2K
$-70.8K
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
$-4M
·
·
·
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
Q3 2023
Q2 2023
Q1 2023
Gross Margin
12.9%
19.0%
31.0%
·
57.4%
40.6%
53.2%
·
·
·
·
·
·
·
Operating Margin
-932.1%
-627.9%
-471.1%
·
-343.4%
-311.8%
-461.7%
·
-454.2%
-747.8%
-6059.3%
·
·
·
Net Margin
-2128.6%
-603.4%
-540.0%
·
-352.0%
-91.2%
-626.0%
·
-373.1%
-153.1%
328.1%
·
·
·
Pretax Margin
-2128.3%
-603.1%
-541.3%
·
-352.1%
-91.4%
-626.1%
·
-446.3%
·
·
·
·
·
EBITDA Margin
-932.1%
-627.9%
-471.1%
·
-343.4%
-311.8%
-461.7%
·
-454.2%
-747.8%
-6059.3%
·
·
·
ROA
-48.3%
-16.4%
-28.9%
·
-21.8%
-6.9%
-50.4%
·
-30.7%
-9.0%
3.7%
-0.06%
-0.58%
-0.70%
ROE
-503.4%
-127.4%
-1243.9%
·
-184.6%
-101.9%
-2990.1%
·
-299.5%
-366.7%
113.5%
0.29%
14.3%
19.7%
ROIC
-117.7%
-61.8%
-133.8%
·
-446.5%
-873.7%
675.4%
·
-62.6%
·
·
·
·
17.0%
Likuiditas & Solvabilitas5
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Current Ratio
0.3
0.2
0.1
·
0.1
0.1
0.1
·
0.2
0.2
0.7
0.0
0.0
0.1
Quick Ratio
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.2
0.7
0.0
0.0
0.1
Debt / Equity
·
0.1
0.4
·
3.3
1.6
-0.3
·
0.5
0.9
1.5
-0.4
-0.3
·
LT Debt / Equity
·
0.1
0.4
·
3.3
1.6
-0.3
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-34.5
-20.2
·
·
·
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
Q3 2023
Q2 2023
Q1 2023
Asset Turnover
0.0
0.0
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.0
·
·
·
Inventory Turnover
0.5
0.7
1.1
·
0.6
2.0
1.8
·
1.4
5.3
1.6
·
·
·
Receivables Turnover
0.7
0.8
1.3
·
1.6
2.3
2.9
·
2.8
5.0
1.9
·
·
·
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
Q3 2023
Q2 2023
Q1 2023
Book Value / Share
·
·
·
·
·
·
·
·
$0.30
$0.18
$0.19
$-1.70
$-1.60
$-1.36
Revenue / Share
$0.06
$0.10
$0.03
·
$0.05
$0.06
$0.08
·
$0.07
$0.04
$0.01
·
·
·
Cash Flow / Share
·
·
$-0.08
·
·
·
$-0.02
·
·
·
$-0.15
·
·
·
Cash / Share
·
·
·
·
·
·
·
·
$0.01
$0.13
$0.63
$0.00
$0.02
$0.05
EPS (TTM)
$-2.34
$-2.71
$-2.69
·
$-3.12
$-1.67
$-1.31
·
$-0.78
$-1.18
$-1.91
$-2.71
·
·
Valuasi (TTM)4
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Revenue TTM
$6M
$7M
$9M
·
$11M
$11M
$9M
·
$4M
$2M
$830.0K
$1M
·
·
Net Income TTM
$-49M
$-40M
$-36M
·
$-42M
$-41M
$-41M
·
$-9M
·
·
$-40M
·
·
P/E
-0.1
-0.1
-0.0
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-1170.0%
-1355.0%
-2445.4%
·
·
·
·
·
·
·
·
·
·
·
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
2022-12-31
2021-12-31
Pendapatan
$10M
$6M
$1M
·
·
Margin Kotor %
·
39.6%
·
·
·
Margin Operasi %
·
-720.2%
·
·
·
Laba Bersih
$-46M
$-20M
$-40M
$-776.1K
·
EPS Dilusian
$-1.01
$-0.75
$-2.71
·
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-12-31
2021-12-31
Utang / Ekuitas
·
0.2
·
·
·
Rasio Lancar
·
0.2
·
0.2
·
Rasio Cepat
·
0.1
·
0.2
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-18M
·
·
·
Pemilik institusional (13F)
14 pengaju
· $142K 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$142K
Posisi baru1
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-2 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
-85K
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.