Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$377.6K
·
·
·
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-1139.6%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2026
Sep 21, 2026
$-10.50
$1.01
-1139.6%
30 Sep. 2025
$-0.16
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
Revenue
$124M
$58M
$55M
$42M
Cost of Revenue
$98M
$46M
$43M
$34M
Gross Profit
$26M
$12M
$12M
$8M
SG&A Expense
$8M
$4M
$4M
$3M
Operating Expenses
$28M
$14M
$12M
$9M
Operating Income
$-1M
$-3M
$83.6K
$-826.6K
Other Non-op
$641.6K
$420.3K
$2M
$155.8K
Pretax Income
$1M
$-3M
$2M
·
Income Tax
$174.0K
$440.6K
$336.5K
$27.7K
Net Income
$1M
$-3M
$1M
$655.0K
EPS (Basic)
$0.07
$-0.19
$0.08
$-0.04
EPS (Diluted)
$0.07
$-0.19
$0.08
$-0.04
Shares (Basic)
17,450,476
17,913,869
16,000,000
16,000,000
Shares (Diluted)
17,748,272
17,913,869
16,000,000
16,000,000
EBITDA
·
$-2M
$410.5K
·
Neraca24
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$775.4K
$2M
$3M
$898.1K
Receivables
$3M
$111.9K
$315.4K
·
Inventory
$5M
$7M
$3M
$2M
Prepaid Expense
$2M
$3M
$2M
$272.1K
Other Current Assets
$694.9K
$1M
$550.8K
·
Current Assets
$12M
$14M
$8M
$9M
PP&E (Net)
$2M
$2M
$671.5K
$552.4K
PP&E (Gross)
$10M
$11M
$5M
$4M
Accum. Depreciation
$8M
$8M
·
·
Goodwill
$15M
$15M
$2M
·
Intangibles
$7M
$8M
$197.3K
$15.3K
Total Assets
$77M
$82M
$35M
$26M
Accounts Payable
$8M
$5M
$3M
$3M
Accrued Liabilities
·
·
$127.6K
·
Short-term Debt
$5M
$15M
$150.0K
·
Current Liabilities
$22M
$29M
$8M
$8M
Capital Leases
$35M
$39M
$23M
$17M
Deferred Tax
$1M
$1M
$40.4K
·
Total Liabilities
$66M
$72M
$34M
$27M
Long-term Debt
$3M
$3M
$3M
·
Total Debt
·
$15M
$150.0K
·
Retained Earnings
$-2M
$-3M
$522.7K
$-729.1K
Stockholders' Equity
$12M
$10M
$524.3K
$-727.5K
Liabilities + Equity
$77M
$82M
$35M
$26M
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
D&A
$1M
$267.3K
$326.9K
$397.6K
Deferred Tax
$-88.3K
$-11.7K
$-3.1K
·
Amort. of Intangibles
$559.1K
$168.4K
$10.8K
·
Other Non-cash
·
$-418.5K
$2M
·
Operating Cash Flow
$5M
$-4M
$484.2K
$1M
CapEx
·
·
$49.4K
$58.5K
Investing Cash Flow
$-237.4K
$-10M
$2M
$-3M
Stock Issued
·
$13M
·
·
Net Stock Activity
·
$13M
·
·
Financing Cash Flow
$-6M
$13M
$-746.6K
$2M
Net Change in Cash
·
·
$2M
$183.8K
Taxes Paid
$116.4K
$973.7K
$8.5K
·
Free Cash Flow
·
·
$434.8K
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
·
20.0%
22.5%
·
Operating Margin
·
-4.7%
0.15%
·
Net Margin
·
-5.8%
-3.0%
·
Pretax Margin
·
-5.1%
·
·
EBITDA Margin
·
-4.2%
0.74%
·
ROA
·
-5.7%
-5.4%
·
ROE
·
-60.6%
1613.6%
·
ROIC
·
-12.1%
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
Current Ratio
·
0.4
1.0
·
Quick Ratio
·
0.0
0.3
·
Debt / Equity
·
1.4
0.3
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
·
1.0
1.8
·
Inventory Turnover
·
9.5
16.2
·
Receivables Turnover
·
271.7
351.3
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
Revenue / Share
·
·
$3.46
·
Cash Flow / Share
·
·
$0.03
·
EPS (TTM)
$0.07
$-0.19
$0.08
·
Tingkat Pertumbuhan4
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
114.0%
4.8%
31.9%
·
Revenue CAGR 3Y
43.6%
·
·
·
Net Income YoY
·
·
91.1%
·
Net Income CAGR 3Y
21.3%
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$124M
$58M
$55M
·
Net Income TTM
$1M
$-3M
$1M
·
P/E
14.3
-5.6
·
·
Earnings Yield
7.0%
-17.8%
·
·
Laporan Laba Rugi16
Metrik
Tren
Q3 2026
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
$30M
$28M
$27M
$34M
$32M
$29M
$28M
$17M
$14M
$14M
$14M
$14M
$16M
$14M
$11M
Cost of Revenue
$22M
$21M
$21M
$31M
$25M
$21M
$20M
$15M
$10M
$11M
$11M
$11M
$12M
$11M
$9M
Gross Profit
$8M
$6M
$7M
$3M
$7M
$8M
$8M
$2M
$3M
$3M
$3M
$3M
$4M
$3M
$2M
SG&A Expense
$6M
$3M
$2M
$3M
$1M
$2M
$2M
$1M
$1M
$588.3K
$1M
$1M
$1M
$597.2K
$657.6K
Operating Expenses
$10M
$8M
$6M
$9M
$6M
$7M
$6M
$5M
$3M
$3M
$3M
$3M
$4M
$2M
$3M
Operating Income
$-3M
$-1M
$184.2K
$-5M
$1M
$926.3K
$2M
$-2M
$-307.2K
$253.8K
$-216.7K
$3.5K
$-48.3K
$649.4K
$-521.0K
Interest Expense
·
·
·
·
·
·
·
·
$19.4K
$30.0K
$46.6K
·
$-76.1K
$28.8K
$31.6K
Other Non-op
$425.0K
$289.0K
$496.2K
$366.5K
$228.6K
$36.9K
$9.6K
$111.4K
$898
$-898
$308.9K
$494.6K
$1M
$43.7K
$124
Pretax Income
$-5M
$-5M
$-510.6K
$-2M
$1M
$498.8K
$2M
$-3M
$-376.9K
$238.6K
$92.2K
$558.4K
$1M
·
·
Income Tax
$50.4K
$-88.7K
$320.5K
$-998.9K
$-16.9K
$561.0K
$628.8K
$15.8K
$158.7K
$147.2K
$118.9K
$147.3K
$99.1K
$72.2K
$17.9K
Net Income
$-5M
$-5M
$-2M
$-287.4K
$1M
$-256.0K
$700.9K
$-3M
$-549.0K
$91.5K
$-104.9K
$331.2K
$988.5K
$529.2K
$-597.0K
EPS (Basic)
$-0.21
$-0.23
$-0.08
$-0.02
$0.06
$-0.01
$0.04
$-0.16
$-0.03
$0.01
$-0.01
$0.03
$0.06
$0.03
$-0.04
EPS (Diluted)
$-0.21
$-0.23
$-0.08
$-0.02
$0.06
$-0.01
$0.04
$-0.16
$-0.03
$0.01
$-0.01
·
·
$0.03
$-0.04
Shares (Basic)
25,305,281
21,300,851
19,690,476
·
17,450,476
19,690,476
19,690,476
·
19,405,797
16,780,220
16,000,000
·
16,000,000
16,000,000
16,000,000
Shares (Diluted)
36,466,845
25,521,568
21,864,389
·
17,450,476
19,690,476
19,690,476
·
19,435,915
16,780,220
16,000,000
·
16,000,000
16,000,000
16,000,000
EBITDA
$-3M
$-1M
$184.2K
·
$1M
$782.6K
$2M
·
$-236.6K
$305.9K
$-158.8K
·
·
·
·
Neraca24
Metrik
Tren
Q3 2026
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
·
·
$1M
$775.4K
$445.4K
$355.7K
$588.9K
$2M
$9M
$9M
$2M
$3M
·
·
·
Receivables
$334.6K
$2M
$2M
$3M
$87.0K
$105.7K
$122.7K
$111.9K
$756.3K
$554.5K
$392.3K
$315.4K
·
·
·
Inventory
$6M
$6M
$6M
$6M
$11M
$9M
$7M
$7M
$3M
$3M
$3M
$3M
·
·
·
Prepaid Expense
$4M
$3M
$3M
$2M
$3M
$4M
$3M
$3M
$20.0K
$387.8K
$455.4K
$2M
·
·
·
Other Current Assets
$1M
$981.9K
$734.6K
$694.9K
$598.7K
$640.9K
$488.1K
$1M
·
·
·
$550.8K
·
·
·
Current Assets
$13M
$14M
$13M
$13M
$15M
$14M
$13M
$14M
$15M
$14M
$7M
$8M
·
·
·
PP&E (Net)
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$789.9K
$570.0K
$620.6K
$671.5K
·
·
·
PP&E (Gross)
$10M
$10M
$10M
$11M
$11M
$11M
$11M
$11M
$5M
$5M
$5M
$5M
·
·
·
Accum. Depreciation
$9M
$8M
$8M
$9M
$9M
$9M
$8M
$8M
·
·
·
·
·
·
·
Goodwill
$15M
$15M
$15M
$15M
$17M
$17M
$17M
$15M
$2M
$2M
$2M
$2M
·
·
·
Intangibles
$7M
$7M
$7M
$7M
$8M
$8M
$8M
$8M
$3M
$2M
$193.8K
$197.3K
·
·
·
Total Assets
$72M
$75M
$73M
$77M
$83M
$83M
$82M
$82M
$44M
$42M
$34M
$35M
·
·
·
Accounts Payable
$7M
$8M
$8M
$8M
$11M
$9M
$7M
$5M
$2M
$3M
$3M
$3M
·
·
·
Accrued Liabilities
·
·
·
·
·
·
·
·
·
$135.1K
·
·
·
·
·
Short-term Debt
·
·
$5M
$5M
$6M
$10M
$10M
$15M
·
$150.0K
$150.0K
$150.0K
·
·
·
Current Liabilities
$19M
$18M
$23M
$23M
$27M
$30M
$28M
$29M
$7M
$8M
$8M
$8M
·
·
·
Capital Leases
$34M
$34M
$35M
$37M
$37M
$38M
$38M
$39M
$21M
$22M
$22M
$23M
·
·
·
Deferred Tax
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$34.3K
$36.7K
$38.6K
$40.4K
·
·
·
Total Liabilities
$65M
$64M
$63M
$66M
$71M
$72M
$71M
$72M
$31M
$33M
$33M
$34M
·
·
·
Long-term Debt
$3M
$3M
$3M
$3M
·
·
$3M
·
$3M
·
·
·
·
·
·
Total Debt
·
·
$5M
·
$6M
$10M
$10M
·
·
$150.0K
$150.0K
·
·
·
·
Retained Earnings
$-13M
$-8M
$-3M
$-2M
$-1M
$-2M
$-2M
$-3M
$-39.7K
$509.2K
$417.8K
$522.7K
·
·
·
Stockholders' Equity
$8M
$12M
$10M
$12M
$12M
$11M
$11M
$10M
$13M
$9M
$419.4K
$524.3K
·
·
·
Liabilities + Equity
$72M
$75M
$73M
$77M
$83M
$83M
$82M
$82M
$44M
$42M
$34M
$35M
·
·
·
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
Q4 2023
Q3 2023
Q2 2023
Q1 2023
D&A
$219.5K
$220.8K
$220.8K
$255.9K
$100.7K
$111.2K
$115.6K
$187.4K
$70.6K
$52.0K
$57.9K
$61.9K
$53.4K
$86.7K
$125.0K
Stock-based Comp
$846.3K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Deferred Tax
$91.4K
$-32.0K
$-83.5K
$-30.1K
$-17.2K
$-23.6K
$-17.5K
$-5.6K
$-2.5K
$-1.9K
$-1.8K
$5.1K
$10.3K
$-18.2K
$-302
Amort. of Intangibles
$139.2K
$139.2K
$139.8K
$140.9K
$139.2K
$139.2K
$139.8K
$92.6K
$68.8K
$3.8K
$3.2K
$-9.3K
$8.6K
$10.4K
·
Other Non-cash
·
·
·
·
·
·
$3M
·
·
·
$645.3K
·
·
·
·
Operating Cash Flow
$2M
$-2M
$1M
$-2M
$2M
$1M
$4M
$-3M
$-1M
$-120.4K
$596.5K
$120.0K
$1M
$-2M
$519.6K
Investing Cash Flow
$-881.0K
$-2M
$-1.0K
$-20.9K
$-21.3K
$-92.5K
$-102.6K
$-5M
$-2M
$-2M
$-1M
$-25.2K
$421.5K
·
·
Stock Issued
·
·
·
·
·
·
·
$0
$5M
·
·
·
·
·
·
Financing Cash Flow
$-513.7K
$4M
$-790.3K
$-93.4K
$-2M
$-1M
$-3M
$274.1K
$4M
$9M
$-101.4K
$-105.2K
$-645.3K
$-203.7K
$207.5K
Net Change in Cash
·
·
·
·
·
·
·
·
·
$7M
$-957.7K
·
·
$-314.8K
$727.2K
Taxes Paid
$34.9K
·
·
$0
$29.9K
$77.5K
$9.0K
$651.0K
$300.4K
·
·
$0
$7.7K
·
·
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
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Gross Margin
25.5%
23.4%
24.1%
·
22.1%
26.3%
27.9%
·
23.4%
22.7%
22.6%
·
·
·
·
Operating Margin
-9.5%
-4.9%
0.68%
·
3.3%
2.2%
5.5%
·
-2.3%
1.8%
-1.6%
·
·
·
·
Net Margin
-17.6%
-18.0%
-5.7%
·
3.0%
-0.83%
2.4%
·
-4.0%
0.66%
-0.76%
·
·
·
·
Pretax Margin
-17.5%
-19.2%
-1.9%
·
2.9%
0.80%
4.2%
·
-2.8%
·
·
·
·
·
·
EBITDA Margin
-9.5%
-4.9%
0.68%
·
3.6%
2.5%
5.9%
·
-1.7%
2.2%
-1.1%
·
·
·
·
ROA
-6.7%
-6.3%
-2.0%
·
1.6%
-0.41%
1.2%
·
-2.5%
0.43%
-0.62%
·
·
·
·
ROE
-53.0%
-44.0%
-14.5%
·
8.0%
-2.5%
12.1%
·
-8.3%
2.0%
-50.0%
·
·
·
·
ROIC
-36.9%
-11.5%
2.0%
·
6.3%
-4.1%
3.8%
·
-3.3%
·
·
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
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
0.7
0.8
0.6
·
0.6
0.5
0.4
·
2.2
1.7
0.8
·
·
·
·
Quick Ratio
0.0
0.1
0.1
·
0.0
0.0
0.0
·
1.5
1.1
0.2
·
·
·
·
Debt / Equity
·
·
0.5
·
0.5
0.9
0.9
·
·
0.0
0.4
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
-15.8
8.5
-4.7
·
·
·
·
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
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Asset Turnover
0.4
0.3
0.3
·
0.5
0.5
0.5
·
0.6
0.7
0.8
·
·
·
·
Inventory Turnover
2.7
2.8
3.1
·
3.9
3.9
4.2
·
6.9
7.5
7.4
·
·
·
·
Receivables Turnover
140.2
25.4
22.0
·
81.0
94.0
115.1
·
36.0
49.7
70.1
·
·
·
·
Per Saham3
Metrik
Tren
Q3 2026
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 / Share
$0.81
$1.08
$1.24
·
·
$1.78
·
·
$0.70
$0.82
$0.86
·
·
·
·
Cash Flow / Share
·
·
$0.05
·
·
·
·
·
·
·
$0.04
·
·
·
·
EPS (TTM)
$-0.54
$-0.27
$-0.05
·
$-0.07
$-0.16
$-0.14
·
·
·
·
·
·
·
·
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
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Revenue TTM
$119M
$121M
$123M
·
$107M
$88M
$72M
·
$55M
$57M
$58M
·
·
·
·
Net Income TTM
$-12M
$-6M
$-1M
·
$-1M
$-3M
$-3M
·
$-231.3K
$1M
$2M
·
·
·
·
P/E
-0.5
-2.6
-17.4
·
-15.7
-5.6
-7.6
·
·
·
·
·
·
·
·
Earnings Yield
-201.9%
-38.7%
-5.7%
·
-6.4%
-17.8%
-13.1%
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-04-30
2024-04-30
2023-04-30
2022-04-30
Pendapatan
$124M
$58M
$55M
$42M
Margin Kotor %
·
20.0%
22.5%
·
Margin Operasi %
·
-4.7%
0.15%
·
Laba Bersih
$1M
$-3M
$1M
$655.0K
EPS Dilusian
$0.07
$-0.19
$0.08
$-0.04
Metrik
2025-04-30
2024-04-30
2023-04-30
2022-04-30
Utang / Ekuitas
·
1.4
0.3
·
Rasio Lancar
·
0.4
1.0
·
Rasio Cepat
·
0.0
0.3
·
Metrik
2025-04-30
2024-04-30
2023-04-30
2022-04-30
Arus Kas Bebas
·
·
$434.8K
·
Pemilik institusional (13F)
1 pengaju
· $33K 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.
Pemegang1
Nilai yang dipegang$33K
Posisi baru7
Posisi yang keluar5
Aktivitas institusional — Q1 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
7 (+4 vs Kuartal sebelumnya)
5 (+3 vs Kuartal sebelumnya)
2 (-1 vs Kuartal sebelumnya)
0 (-2 vs Kuartal sebelumnya)
+632K
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 9 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.