MRDN Meridian Holdings Inc. - Common Stock
$14,06
Harga · Agu 19, 2026
Fundamental per Jul 29, 2026
Rentang 52M
$6–$16
80% of range
Peringkat Analis
BUY
8 analysts
Target Harga
$20
+40% upside
P/E (TTM)
—
ROE
—
Margin Laba Bersih
—
MRDN Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$14.06
Kapitalisasi Pasar
—
P/E (TTM)
—
EPS (TTM)
$-7.76
Pendapatan (TTM)
$183M
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$6 – $16
MRDN Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$183M
2018-07-31
→
2025-12-31
EPS
$-7.76
2018-07-31
→
2025-12-31
Arus Kas Bebas
—
2023-10-31
→
2023-10-31
Margin
—
2019-07-31
→
2023-10-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
MRDN
Median Rekan
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
MRDN
Median Rekan
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
MRDN
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
MRDN
Median Rekan
Revenue YoY (Pendapatan YoY)
21.0%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
71.8%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
103.6%
—
Net Income YoY (Laba Bersih YoY)
31022.3%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
MRDN
Median Rekan
MRDN Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
8 analis
- Beli Kuat 2 25,0%
- Beli 5 62,5%
- Tahan 1 12,5%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
3 analis · 2026-08-15
Median
$17.00
Rata-rata
$19.73
← Di bawah semua target
$14.06
Rendah
$16.20
Tinggi
$26.00
Target median
$17.00
+20,9%
Target rata-rata
$19.73
+40,4%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.10%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 30 Juni 2026 | $0.17 | $0.14 | 0.03% |
| 31 Maret 2026 | $0.18 | $0.02 | 0.16% |
| 31 Des. 2025 | $0.51 | $0.04 | 0.47% |
| 30 Sep. 2025 | $0.05 | $-0.12 | 0.17% |
| 30 Juni 2025 | $-0.36 | $-0.06 | -0.30% |
| 31 Maret 2025 | $-0.02 | $-0.06 | 0.04% |
Perbandingan rekan (sub-industri GICS) Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| MRDN | — | — | 21.0% | — | — | — |
| TTWO | $36.62B | -121.9 | 18.2% | -4.5% | -8.6% | 57.2% |
| RBLX | $57.40B | -52.6 | 35.8% | -21.8% | -345.8% | — |
| MYPS | — | — | — | — | — | — |
| SNAL | — | -2.1 | -3.8% | — | — | — |
| MSGM | — | 2.2 | 30.0% | 61.3% | 190.5% | 81.5% |
| GXAI | $8M | -1.9 | 47901.7% | -201.8% | -26.2% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $183M | $151M | $93M | $36M | $11M | · | $452.8K | $0 | $120.0K | $20.0K | |
| Cost of Revenue | $79M | $63M | $25M | $27M | $7M | · | $22.0K | $72.0K | $50.0K | · | |
| Gross Profit | $103M | $89M | $68M | $9M | · | · | $3M | $843.8K | $70.0K | $20.0K | |
| R&D Expense | $7M | $6M | · | $23.1K | · | · | $0 | $0 | · | · | |
| SG&A Expense | $200M | $86M | $54M | $6M | · | · | · | $186.0K | $385 | $261.7K | |
| Operating Expenses | $24M | · | · | $9M | · | · | $1M | $2M | $320.4K | $5M | |
| Operating Income | $-96M | $3M | $14M | $192.5K | · | · | $2M | $-990.9K | $-250.4K | $-5M | |
| Interest Expense | $5M | $4M | $36.2K | $0 | · | · | $45.4K | $162.0K | $413.7K | $5M | |
| Other Non-op | $-1M | $-2M | $2M | $270.6K | · | · | $-42.4K | $-327.4K | $2M | $-5M | |
| Pretax Income | $-97M | $1M | $15M | $463.1K | · | · | · | · | · | · | |
| Income Tax | $-5M | $3M | $2M | $419.0K | · | · | · | · | · | · | |
| Net Income | $-92M | $-1M | $14M | $44.0K | · | · | $2M | $-1M | $2M | $-10M | |
| EPS (Basic) | $-7.76 | $-0.16 | $0.16 | $-0.01 | · | · | $0.09 | $-0.17 | $0.04 | $-45.08 | |
| EPS (Diluted) | $-7.76 | $-0.16 | $0.16 | $-0.01 | · | · | $0.06 | $-0.17 | $0.00 | $-45.08 | |
| Shares (Basic) | 11,589,076 | 9,459,308 | 83,475,190 | 28,042,001 | · | · | 18,764,007 | 7,729,719 | 49,825,902 | 221,956 | |
| Shares (Diluted) | 11,589,076 | 9,459,308 | 83,475,190 | 28,042,001 | · | · | 4,138,911,172 | 1,159,457,924 | 1,802,029,463 | · | |
| EBITDA | · | · | · | $192.5K | · | · | $2M | $-990.9K | $-250.4K | $-5M |
Neraca 29
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | $15M | $17M | $2M | $2M | $446.6K | $25.2K | $2.3K | |
| Receivables | $8M | $6M | $3M | $3M | $2M | $791.3K | $264.6K | $10.0K | · | $10.0K | |
| Inventory | $6M | $4M | $133.9K | $1M | $0 | · | · | · | · | · | |
| Prepaid Expense | $652.2K | $955.5K | $328.4K | $84.4K | $114.4K | $0 | · | $1.0K | · | · | |
| Other Current Assets | $2M | $3M | $2M | · | · | · | · | · | · | · | |
| Current Assets | $35M | $45M | $27M | $19M | $20M | $4M | $3M | $819.9K | $87.7K | $12.3K | |
| PP&E (Net) | $29M | $27M | $28M | $72.4K | $0 | · | · | · | · | · | |
| PP&E (Gross) | · | $411.6K | · | $104.8K | $0 | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | $32.4K | $0 | · | · | · | · | · | |
| Goodwill | $8M | $71M | · | $10M | $0 | · | · | · | · | · | |
| Intangibles | $26M | $56M | $15M | $3M | $135.3K | · | · | · | · | · | |
| Other Non-current Assets | $2M | $9.4K | $17.9K | · | · | · | · | · | · | · | |
| Total Assets | $118M | $214M | $80M | $33M | $20M | $4M | $3M | $819.9K | $87.7K | $12.3K | |
| Accounts Payable | $21M | $13M | $11M | $1M | $1M | $25.6K | $41.1K | $14.4K | $21.1K | $36.0K | |
| Short-term Debt | · | · | · | · | · | $174.3K | $10.0K | $507.6K | $881.4K | $2M | |
| Current Liabilities | $60M | $64M | $18M | $3M | $1M | $1M | $2M | $2M | $2M | $4M | |
| Capital Leases | $4M | $5M | $2M | $59.8K | $182.0K | · | · | · | · | · | |
| Other Non-current Liabilities | $19.5K | $7M | $496.7K | · | · | · | · | · | · | · | |
| Total Liabilities | $70M | $105M | $20M | $3M | $2M | $1M | $2M | $2M | $2M | $4M | |
| Long-term Debt | $17M | $31M | $0 | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | $10.0K | $507.6K | $933.2K | $2M | |
| Common Stock | $126 | $108 | $835 | $282 | $272 | $190 | $28.5K | · | $1.4K | $26 | |
| Paid-in Capital | $83M | $50M | $3M | $52M | $43M | $28M | $27M | $27M | $25M | $25M | |
| Retained Earnings | $-33M | $57M | $59M | $-25M | $-24M | $-25M | $-26M | $-28M | $-27M | $-29M | |
| Treasury Stock | $244.2K | $121.4K | $0 | $0 | · | · | · | · | · | · | |
| AOCI | $-4M | $-8M | $-3M | $-205.7K | $-1.7K | $-683 | $-683 | $-683 | $-683 | $-683 | |
| Stockholders' Equity | $47M | $105M | $59M | $30M | $19M | $2M | $1M | $-1M | $-2M | $-4M | |
| Liabilities + Equity | $118M | $214M | $80M | $33M | $20M | $4M | $3M | $819.9K | $87.7K | $12.3K | |
| Shares Outstanding | 12,641,023 | 10,770,249 | 83,475,190 | 28,182,575 | 27,231,401 | 18,968,792 | 2,845,318,757 | 2,622,904,757 | 141,096,983 | 2,597,806 |
Arus Kas 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | $442.3K | $2M | $384.6K | · | · | · | $107.3K | $327.6K | $5M | |
| Stock-based Comp | $4M | $5M | · | $3M | · | · | $206.8K | $107.3K | · | · | |
| Deferred Tax | $-7M | $-726.7K | $94.1K | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $9M | $6M | $2M | $384.6K | $38.7K | · | · | · | · | · | |
| Operating Cash Flow | $25M | $24M | $24M | $3M | · | · | $1M | $302.7K | $-15.1K | $1.3K | |
| CapEx | $6M | $7M | $6M | $36.8K | · | · | · | · | · | · | |
| Investing Cash Flow | $-22M | $-37M | $-13M | $-4M | · | · | $0 | $0 | · | · | |
| Stock Issued | · | · | · | $0 | · | · | $0 | $120.0K | · | · | |
| Stock Repurchased | $3M | · | · | $0 | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $0 | · | · | · | · | · | · | |
| Dividends Paid | $144.8K | $769.5K | $2M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-19M | $28M | $-4M | $32.0K | · | · | $-167.4K | $118.7K | $38.0K | $1.0K | |
| Net Change in Cash | $-12M | $10M | $7M | $-2M | · | · | $1M | $421.4K | $22.9K | $2.3K | |
| Taxes Paid | $4M | $4M | $2M | $549.7K | · | · | $0 | $0 | · | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | 25.4% | · | · | 631.7% | · | 58.3% | · | |
| Operating Margin | · | · | · | 0.53% | · | · | 400.3% | · | -208.7% | -25981.8% | |
| Net Margin | · | · | · | -0.69% | · | · | 390.9% | · | 1500.9% | -50031.2% | |
| Pretax Margin | · | · | · | 1.3% | · | · | · | · | · | · | |
| EBITDA Margin | · | · | · | 0.53% | · | · | 400.3% | · | -208.7% | -25981.8% | |
| ROA | · | · | · | -0.94% | · | · | 92.5% | -290.5% | 3603.5% | -12475.8% | |
| ROE | · | · | · | -0.85% | · | · | 218.6% | 83.0% | -109.4% | 294.1% | |
| ROIC | · | · | · | 0.06% | · | · | · | · | · | · |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | 7.1 | · | · | 1.6 | 0.4 | 0.1 | 0.0 | |
| Quick Ratio | · | · | · | 6.5 | · | · | 1.1 | 0.2 | 0.1 | 0.0 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | -0.4 | -0.6 | -0.4 | |
| Interest Coverage | · | · | · | · | · | · | -40.0 | -6.1 | -0.6 | -1.1 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | 1.4 | · | · | 0.2 | · | 2.4 | 0.2 | |
| Inventory Turnover | · | · | · | 46.8 | · | · | · | · | · | · | |
| Receivables Turnover | · | · | · | 16.4 | · | · | 3.3 | · | 3.3 | 4.0 |
Tingkat Pertumbuhan 6
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 21.0% | 242.1% | 158.1% | 219.3% | 116.1% | · | · | · | · | · | |
| Revenue CAGR 3Y | 71.8% | 137.5% | 161.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 103.6% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | 152.0% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | 31022.3% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | 225.3% | · | · | · | · | · | · | · |
Valuasi (TTM) 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $183M | $151M | · | $36M | · | · | $452.8K | $0 | $120.0K | $20.0K | |
| Net Income TTM | $-92M | $-1M | · | $44.0K | · | · | $2M | $-1M | $2M | $-10M | |
| Annual Payout | $144.8K | $769.5K | · | · | · | · | · | · | · | · |
Laporan Laba Rugi 16
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $50M | $50M | $50M | $47M | $43M | $43M | $46M | $41M | $39M | $25M | $37M | $22M | $23M | |
| Cost of Revenue | $23M | $22M | $21M | $21M | $19M | $19M | $19M | $19M | $18M | $7M | $4M | $6M | $6M | |
| Gross Profit | $27M | $28M | $28M | $26M | $24M | $24M | $27M | $22M | $22M | $18M | $33M | $16M | $17M | |
| R&D Expense | $1M | $228.8K | · | · | $1M | $0 | · | · | · | · | · | · | · | |
| SG&A Expense | $24M | $25M | $122M | $27M | $27M | $24M | $27M | $23M | $22M | $14M | $27M | $13M | $13M | |
| Operating Income | $2M | $3M | $-93M | $-387.6K | $-2M | $-106.0K | $-99.1K | $-976.4K | $125.1K | $4M | $7M | $3M | $4M | |
| Interest Expense | $300.2K | $353.7K | $1M | $510.6K | $1M | $1M | $3M | $790.2K | $32.5K | $4.4K | $11.6K | $4.0K | $19.5K | |
| Other Non-op | $145.1K | $-292.8K | $-597.5K | $1M | $-936.7K | $-488.3K | $-2M | $-455.1K | $415.5K | $536.6K | $861.2K | $607.1K | $207.0K | |
| Pretax Income | $3M | $3M | $-94M | $615.4K | $-3M | $-594.3K | $-2M | $-1M | $540.6K | $4M | $8M | $4M | $4M | |
| Income Tax | $623.1K | $696.1K | $-6M | $201.6K | $490.4K | $-336.1K | $-52.4K | $2M | $525.0K | $281.7K | $690.1K | $316.7K | $418.2K | |
| Net Income | $2M | $2M | $-89M | $566.0K | $-4M | $-258.2K | $-2M | $-3M | $64.9K | $4M | $7M | $3M | $4M | |
| EPS (Basic) | $0.17 | $0.18 | $-7.73 | $0.00 | $-0.31 | $-0.02 | $-0.18 | $-0.03 | $0.00 | $0.05 | $0.09 | $0.04 | $0.04 | |
| EPS (Diluted) | $0.17 | $0.18 | $-7.73 | $0.00 | $-0.31 | $-0.02 | $-0.18 | $-0.03 | $0.00 | $0.05 | $0.09 | $0.04 | $0.04 | |
| Shares (Basic) | 12,665,133 | 12,640,999 | -397,877,692 | 139,769,484 | 11,497,369 | 10,977,405 | -316,109,298 | 121,510,697 | 120,582,719 | 83,475,190 | -116,786,857 | 83,475,190 | 83,475,190 | |
| Shares (Diluted) | 12,759,079 | 12,785,352 | -400,866,982 | 142,758,774 | 11,497,369 | 10,977,405 | -323,982,763 | 121,510,697 | 128,455,184 | 83,476,190 | -116,786,857 | 83,475,190 | 83,475,190 | |
| EBITDA | $2M | $3M | · | $-387.6K | $-2M | $-106.0K | · | · | · | · | · | · | · |
Neraca 27
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | · | · | · | · | $12M | · | · | · | · | · | · | · | · | |
| Receivables | $8M | $5M | $8M | $7M | $7M | $7M | $6M | $8M | $7M | · | $3M | · | · | |
| Inventory | $5M | $5M | $6M | $6M | $5M | $5M | $4M | $4M | $3M | · | $133.9K | · | · | |
| Prepaid Expense | $1M | $665.3K | $652.2K | $963.9K | $1M | $1M | $955.5K | $1M | $2M | · | $328.4K | · | · | |
| Other Current Assets | $3M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $2M | · | $2M | · | · | |
| Current Assets | $35M | $30M | $35M | $39M | $39M | $46M | $45M | $57M | $49M | · | $27M | · | · | |
| PP&E (Net) | $27M | $27M | $29M | $29M | $29M | $28M | $27M | $29M | $28M | · | $28M | · | · | |
| PP&E (Gross) | · | · | · | · | · | · | · | $411.6K | · | · | · | · | · | |
| Goodwill | $9M | $9M | $8M | $71M | $71M | $71M | $71M | $537.2K | · | · | · | · | · | |
| Intangibles | $26M | $26M | $26M | $58M | $58M | $56M | · | $53M | $47M | · | $15M | · | · | |
| Other Non-current Assets | $3M | $3M | $2M | $9.1K | $8.9K | $8.6K | $9.4K | $16.5K | $17.1K | · | $17.9K | · | · | |
| Total Assets | $115M | $112M | $118M | $210M | $210M | $214M | $214M | $213M | $192M | · | $80M | · | · | |
| Accounts Payable | $24M | $18M | $21M | $18M | $16M | $17M | $13M | $12M | $9M | · | $11M | · | · | |
| Current Liabilities | $60M | $53M | $60M | $64M | $64M | $62M | $64M | $69M | $51M | · | $18M | · | · | |
| Capital Leases | $3M | $3M | $4M | $4M | $4M | $5M | $5M | $3M | $2M | · | $2M | · | · | |
| Other Non-current Liabilities | $183.0K | $19.0K | $19.5K | $6M | $6M | $6M | $7M | $134.2K | $132.4K | · | $496.7K | · | · | |
| Total Liabilities | $64M | $61M | $70M | $83M | $85M | $102M | $105M | $115M | $101M | · | $20M | · | · | |
| Long-term Debt | $10M | $13M | $17M | $20M | $23M | $29M | $31M | $34M | $25M | · | $0 | · | · | |
| Total Debt | $10M | $13M | · | $20M | $23M | $29M | · | · | · | · | · | · | · | |
| Common Stock | $126 | $126 | $126 | $1.4K | $1.4K | $1.3K | $108 | $1.2K | $1.2K | · | $835 | · | · | |
| Paid-in Capital | $83M | $83M | $83M | $73M | $70M | $58M | $50M | $38M | $32M | · | $3M | · | · | |
| Retained Earnings | $-29M | $-31M | $-33M | $54M | $53M | $57M | $57M | $59M | $63M | · | $59M | · | · | |
| Treasury Stock | $244.2K | $244.2K | $244.2K | $121.4K | $121.4K | $121.4K | $121.4K | $1.7K | · | · | · | · | · | |
| AOCI | $-5M | $-4M | $-4M | $-3M | $-3M | $-7M | $-8M | $-4M | $-5M | · | $-3M | · | · | |
| Stockholders' Equity | $50M | $49M | $47M | $124M | $121M | $109M | $105M | $94M | $90M | · | $59M | · | · | |
| Liabilities + Equity | $115M | $112M | $118M | $210M | $210M | $214M | $214M | $213M | $192M | · | $80M | · | · | |
| Shares Outstanding | 12,669,479 | 12,640,919 | 12,641,023 | 140,660,454 | 139,117,131 | 133,079,518 | 10,770,249 | 122,708,617 | 120,801,977 | · | 83,475,190 | · | · |
Arus Kas 14
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | $2M | · | $2M | $2M | · | $894.9K | $420.8K | $475.7K | |
| Stock-based Comp | $-97.3K | $248.1K | $1M | $546.4K | $1M | $1M | $683.6K | $2M | $2M | · | · | $0 | $0 | |
| Amort. of Intangibles | $2M | $1M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $442.3K | $842.6K | $473.0K | $475.7K | |
| Operating Cash Flow | $8M | $5M | $8M | $7M | $2M | $8M | $17M | $5M | $3M | $4M | $8M | $15M | $10M | |
| CapEx | · | · | $2M | $849.9K | $2M | $1M | $3M | $2M | $2M | $932.2K | $2M | $3M | $3M | |
| Investing Cash Flow | $-2M | $-2M | $-7M | $-3M | $-7M | $-5M | $-16M | $-11M | $-11M | $-2M | $-5M | $-8M | $-5M | |
| Stock Issued | · | · | · | $-34.7K | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | $-105M | $0 | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | · | · | · | · | · | $0 | $0 | $0 | $0 | $769.5K | $379.8K | $1M | · | |
| Financing Cash Flow | $-3M | $-5M | $-2M | $-3M | $-9M | $-5M | $-5M | $10M | $22M | $818.2K | $-1M | $-3M | $-2M | |
| Net Change in Cash | $1M | $-2M | $-4M | $-93.7K | $-8M | $-464.0K | $-8M | $6M | $12M | $1M | $4M | $2M | $2M | |
| Taxes Paid | $804.3K | $705.2K | $982.3K | $1M | $1M | $758.9K | $1M | $1M | $2M | $491.1K | $1M | $936.2K | $959.8K | |
| Free Cash Flow | · | · | · | · | · | $7M | · | · | · | · | · | · | · | |
| Levered FCF | · | · | · | · | · | $6M | · | · | · | · | · | · | · |
Profitabilitas 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 53.5% | 56.2% | · | 55.8% | 56.4% | 56.6% | · | · | · | · | · | · | · | |
| Operating Margin | 4.9% | 6.3% | · | -0.82% | -5.3% | -0.25% | · | · | · | · | · | · | · | |
| Net Margin | 3.9% | 4.3% | · | 1.2% | -8.3% | -0.54% | · | · | · | · | · | · | · | |
| Pretax Margin | 5.1% | 5.7% | · | 1.3% | -7.5% | -1.4% | · | · | · | · | · | · | · | |
| EBITDA Margin | 4.9% | 6.3% | · | -0.82% | -5.3% | -0.25% | · | · | · | · | · | · | · | |
| ROA | 1.2% | 1.3% | · | 0.27% | -1.8% | -0.18% | · | · | · | · | · | · | · | |
| ROE | 2.3% | 2.8% | · | 0.52% | -3.4% | -0.33% | · | · | · | · | · | · | · | |
| ROIC | 3.1% | 3.9% | · | -0.18% | -1.8% | -0.03% | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | · | · | · | · | · | · | |
| Quick Ratio | 0.1 | 0.1 | · | 0.1 | 0.3 | 0.1 | · | · | · | · | · | · | · | |
| Debt / Equity | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | · | |
| Interest Coverage | 8.1 | 8.9 | · | -0.8 | -1.6 | -0.1 | · | · | · | · | · | · | · |
Efisiensi 3
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | · | · | · | · | · | · | |
| Inventory Turnover | 5.0 | 4.5 | · | 4.1 | 4.7 | 5.1 | · | · | · | · | · | · | · | |
| Receivables Turnover | 6.7 | 8.1 | · | 6.0 | 6.0 | 7.8 | · | · | · | · | · | · | · |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $191M | $183M | · | $174M | $166M | $148M | · | · | $98M | · | · | · | · | |
| Net Income TTM | $964.1K | $-1M | · | $-7M | $-7M | $418.5K | · | · | $8M | · | · | · | · | |
| Market Cap | $176M | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 348.0 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/S | 0.9 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | 3.5 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Tangible Book | 11.6 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 0.29% | · | · | · | · | · | · | · | · | · | · | · | · | |
| Payout Ratio | · | · | · | · | · | 0.00% | · | · | · | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-10-31 | 2022-10-31 | |
|---|---|---|---|---|---|
| Pendapatan | $183M | $151M | $93M | $44M | $36M |
| Margin Kotor % | — | — | — | 22.3% | 25.4% |
| Margin Operasi % | — | — | — | -1.2% | 0.53% |
| Laba Bersih | $-92M | $-1M | $14M | $-1M | $44.0K |
| EPS Dilusian | $-7.76 | $-0.16 | $0.16 | $-0.03 | $-0.01 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-10-31 | 2022-10-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | — | — | — | 5.1 | 7.1 |
| Rasio Cepat | — | — | — | 0.8 | 6.5 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-10-31 | 2022-10-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | — | — | — | $2M | — |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.
Aktivis & pemilik 5%+ 4 saham
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.
| Pengaju | Diajukan | Kepemilikan | Status | Tujuan | Pengajuan |
|---|---|---|---|---|---|
| Anthony Brian Goodman, Luxor Capital, LLC ×11 pengajuan | 14 Agu 2026 | 7,45% | Amandemen | — | SEC |
| Aleksandar Milovanovic, Zoran Milosevic, Snezana Bozovic | 2 Juni 2025 | 61,10% | Amandemen | — | SEC |
| Aleksandar Milovanović, Zoran Milošević, Snežana Božović ×4 pengajuan | 15 Okt. 2024 | — | Pengajuan awal | — | SEC |
| Weiting ‘Cathy’ Feng ×6 pengajuan | 12 April 2024 | — | Pengajuan awal | — | SEC |
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.
Kepemilikan ETF Dimiliki oleh 2 ETF
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.