Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$495.7K
·
·
·
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
2021
Revenue
$8M
$3M
$3M
$4M
$5M
Cost of Revenue
$7M
$2M
$3M
$4M
$4M
Gross Profit
$2M
$510.3K
$688.0K
$667.1K
$647.7K
R&D Expense
$157.3K
$19.2K
$29.9K
$68.5K
$42.8K
SG&A Expense
$6M
$3M
$3M
$6M
$8M
Operating Expenses
$6M
$3M
$3M
$6M
$8M
Operating Income
$-5M
$-2M
$-3M
$-6M
$-8M
Interest Expense
·
·
$4.1K
$49.5K
$24.5K
Other Non-op
$-318.4K
$33.6K
$-4.1K
$-49.5K
$5.1K
Income Tax
$0
$0
$0
$0
$0
Net Income
$-5M
$-2M
$-3M
$-6M
$-8M
EPS (Basic)
$-0.15
$-0.07
$-0.08
$-0.28
$-0.43
EPS (Diluted)
$-0.15
$-0.07
$-0.08
$-0.28
$-0.43
Shares (Basic)
33,589,818
33,213,306
32,025,620
20,554,985
17,889,327
Shares (Diluted)
33,589,818
33,213,306
32,025,620
20,554,985
17,889,327
EBITDA
$-5M
$-2M
$-3M
·
·
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$794.8K
$986.4K
$2M
$330.4K
$425.7K
Receivables
$3M
$2M
$2M
$1M
$1M
Inventory
$2M
$2M
$3M
$2M
$2M
Prepaid Expense
$748.0K
$76.8K
$96.1K
$239.0K
$45.9K
Current Assets
$7M
$5M
$7M
$4M
$3M
PP&E (Net)
$0
·
·
·
·
PP&E (Gross)
$0
·
·
·
·
Accum. Depreciation
$0
·
·
·
·
Intangibles
$0
·
·
·
·
Total Assets
$7M
$5M
$7M
$4M
$3M
Accounts Payable
$689.2K
$5.3K
$0
$205.6K
$53.5K
Accrued Liabilities
$78.9K
·
·
·
·
Short-term Debt
$3M
$0
·
·
·
Current Liabilities
$4M
$61.1K
$39.5K
$1M
$94.2K
Capital Leases
$0
·
·
·
·
Total Liabilities
$4M
$61.1K
$39.5K
$2M
$113.6K
Long-term Debt
·
·
·
$1M
·
Total Debt
$3M
·
·
·
·
Common Stock
$34.1K
$33.2K
$33.2K
$22.0K
$19.6K
Paid-in Capital
$29M
$25M
$25M
$18M
$13M
Retained Earnings
$-26M
$-21M
$-18M
$-16M
$-10M
Stockholders' Equity
$3M
$5M
$6M
$3M
$3M
Liabilities + Equity
$7M
$5M
$7M
$4M
$3M
Shares Outstanding
34,124,873
33,236,091
33,155,127
21,977,251
19,640,888
Arus Kas4
Metrik
Tren
2025
2024
2023
2022
2021
Stock-based Comp
$2M
$432.4K
$2M
$5M
$7M
Operating Cash Flow
$-4M
$-1M
$-2M
$-1M
$-883.6K
Financing Cash Flow
$4M
$0
$4M
$1M
$0
Taxes Paid
$0
$0
$0
$0
$0
Profitabilitas6
Metrik
Tren
2025
2024
2023
2022
2021
Gross Margin
17.9%
19.3%
19.9%
·
·
Operating Margin
-56.0%
-88.3%
-76.3%
·
·
Net Margin
-59.7%
-87.1%
-76.4%
·
·
EBITDA Margin
-56.0%
-88.3%
-76.3%
·
·
ROA
-87.8%
-41.3%
-49.7%
·
·
ROE
-162.1%
-47.3%
-40.2%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
Current Ratio
1.9
76.2
164.7
·
·
Quick Ratio
1.1
45.7
97.0
·
·
Debt / Equity
0.9
·
·
·
·
Interest Coverage
·
·
-637.6
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
1.5
0.5
0.7
·
·
Inventory Turnover
3.5
1.0
1.1
·
·
Receivables Turnover
3.5
1.5
2.2
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$0.09
$0.14
$0.20
·
·
Revenue / Share
$0.25
$0.08
$0.11
·
·
Cash Flow / Share
$-0.13
$-0.03
$-0.07
·
·
Cash / Share
$0.02
$0.03
$0.06
·
·
EPS (TTM)
$-0.15
$-0.07
$-0.08
$-0.28
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
218.6%
-23.5%
-22.8%
-7.3%
·
Revenue CAGR 3Y
23.5%
-18.1%
·
·
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$8M
$3M
$3M
$4M
·
Net Income TTM
$-5M
$-2M
$-3M
$-6M
·
Laporan Laba Rugi15
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
$5M
$7M
$5M
$2M
$1M
$590.2K
$579.2K
$283.9K
$1M
$764.1K
$721.9K
$629.0K
$567.1K
$2M
$905.9K
$932.9K
Cost of Revenue
$4M
$5M
$4M
$1M
$747.7K
$497.4K
$562.1K
$117.8K
$812.0K
$643.0K
$465.4K
$537.3K
$473.2K
$1M
$773.1K
$810.6K
Gross Profit
$772.5K
$2M
$575.4K
$514.5K
$323.9K
$92.8K
$17.2K
$166.1K
$205.9K
$121.2K
$256.4K
$91.7K
$93.9K
$245.9K
$132.8K
$122.3K
R&D Expense
$58.8K
$56.9K
$78.4K
$27.9K
$42.3K
$8.6K
$8.8K
$10.4K
$0
$0
$0
$1.3K
$7.7K
$20.9K
$2.0K
$0
SG&A Expense
$5M
$2M
$2M
$2M
$1M
$1M
$742.2K
$756.1K
$774.7K
$555.2K
$577.3K
$723.3K
$1M
$919.4K
$1M
$620.2K
Operating Expenses
$5M
$2M
$2M
$2M
$1M
$1M
$750.9K
$766.5K
$774.7K
$555.2K
$577.3K
$724.6K
$1M
$940.3K
$1M
$620.2K
Operating Income
$-4M
$-854.3K
$-1M
$-1M
$-946.9K
$-965.9K
$-733.8K
$-600.4K
$-568.8K
$-434.0K
$-320.9K
$-632.8K
$-987.5K
$-694.5K
$-1M
$-497.9K
Interest Expense
·
·
·
·
·
·
·
$0
$0
$0
·
$0
$0
$4.1K
$23.6K
$21.8K
Other Non-op
$-1M
$-389.0K
$-217.2K
$-78.4K
$-24.2K
$1.4K
$4.7K
$10.9K
$12.8K
$5.3K
$0
$0
$0
$-4.1K
$-23.6K
$-21.8K
Net Income
$-6M
$-1M
$-2M
$-1M
$-971.1K
$-964.5K
$-729.1K
$-589.5K
$-556.0K
$-428.7K
$-320.9K
$-632.8K
$-987.5K
$-698.6K
$-1M
$-519.7K
EPS (Basic)
$-0.16
$-0.04
$-0.05
$-0.04
$-0.03
$-0.03
$-0.02
$-0.02
$-0.02
$-0.01
$-0.01
$-0.02
$-0.03
$-0.02
$-0.04
$-0.03
EPS (Diluted)
$-0.16
$-0.04
$-0.05
$-0.04
$-0.03
$-0.03
$-0.02
$-0.02
$-0.02
$-0.01
$-0.01
$-0.02
$-0.03
$-0.02
$-0.04
$-0.03
Shares (Basic)
35,008,993
34,193,531
·
33,640,829
33,301,150
33,244,061
·
33,226,411
33,226,411
33,155,127
·
33,151,685
32,822,542
29,009,882
·
20,287,634
Shares (Diluted)
35,008,993
34,193,531
·
33,640,829
33,301,150
33,244,061
·
33,226,411
33,226,411
33,155,127
·
33,151,685
32,822,542
29,009,882
·
20,287,634
EBITDA
$-4M
$-854.3K
·
$-1M
$-946.9K
$-965.9K
·
$-600.4K
$-568.8K
$-434.0K
·
$-632.8K
$-987.5K
$-694.5K
·
·
Neraca23
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
$242.4K
$889.8K
$794.8K
$536.0K
$328.7K
$393.4K
$986.4K
$1M
$1M
$2M
$2M
$3M
$3M
$4M
$330.4K
·
Receivables
$5M
$5M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
·
Inventory
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$1M
$2M
$2M
$2M
·
Prepaid Expense
$376.6K
$778.4K
$748.0K
$539.5K
$0
$38.4K
$76.8K
$115.2K
$8.3K
$45.3K
$96.1K
$205.7K
$276.5K
$107.5K
$239.0K
·
Current Assets
$8M
$8M
$7M
$6M
$4M
$4M
$5M
$5M
$6M
$6M
$7M
$7M
$7M
$8M
$4M
·
PP&E (Net)
$93.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
PP&E (Gross)
$99.5K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$6.5K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Intangibles
$1M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$10M
$8M
$7M
$6M
$4M
$4M
$5M
$5M
$6M
$6M
$7M
$7M
$7M
$8M
$4M
·
Accounts Payable
$417.3K
$136.4K
$689.2K
$9.0K
$38.5K
$216.3K
$5.3K
$3.2K
·
·
$0
$0
$29.6K
$0
$205.6K
·
Accrued Liabilities
$330.3K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Short-term Debt
$3M
$4M
$3M
$1M
$249.7K
·
$0
·
·
·
·
·
·
·
·
·
Current Liabilities
$4M
$6M
$4M
$2M
$334.3K
$253.8K
$61.1K
$15.1K
$11.8K
$49.4K
$39.5K
$87.7K
$47.4K
$342.6K
$1M
·
Capital Leases
$769.1K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$5M
$6M
$4M
$2M
$717.8K
·
$61.1K
·
·
·
·
$87.7K
$47.4K
$342.6K
$2M
·
Total Debt
$3M
$4M
·
$1M
$249.7K
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$36.2K
$34.2K
$34.1K
$34.1K
$33.4K
$33.2K
$33.2K
$33.2K
$33.2K
$33.2K
$33.2K
$33.2K
$32.8K
$32.8K
$22.0K
·
Paid-in Capital
$38M
$29M
$29M
$28M
$26M
$26M
$25M
$25M
$25M
$25M
$25M
$25M
$25M
$24M
$18M
·
Retained Earnings
$-33M
$-27M
$-26M
$-24M
$-23M
$-22M
$-21M
$-20M
$-19M
$-19M
$-18M
$-18M
$-17M
$-16M
$-16M
·
Stockholders' Equity
$5M
$2M
$3M
$4M
$3M
$4M
$5M
$5M
$6M
$6M
$6M
$7M
$7M
$7M
$3M
·
Liabilities + Equity
$10M
$8M
$7M
$6M
$4M
$4M
$5M
$5M
$6M
$6M
$7M
$7M
$7M
$8M
$4M
·
Shares Outstanding
36,195,684
34,213,838
34,124,873
34,124,873
33,417,123
33,245,867
33,236,091
33,236,091
33,236,091
33,155,127
33,155,127
33,155,127
32,845,368
32,770,368
21,977,251
·
Arus Kas5
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
$108.3K
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Stock-based Comp
$3M
$466.8K
$732.9K
$888.5K
$214.7K
$265.4K
$186.9K
$63.6K
$97.1K
$84.7K
$109.1K
$109.1K
$719.3K
$591.8K
$946.4K
$359.8K
Operating Cash Flow
$-2M
$-2M
$-924.2K
$-2M
$-858.3K
$-593.0K
$-27.5K
$-485.3K
$-324.4K
$-179.1K
$-1M
$37.5K
$-570.0K
$-118.1K
$-455.6K
$-231.8K
Financing Cash Flow
$2M
$3M
$1M
$2M
$793.6K
$0
$0
$0
$0
$0
$0
$0
$0
$4M
$0
$0
Taxes Paid
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
$0
$0
$0
Profitabilitas6
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
16.6%
23.7%
·
25.6%
30.2%
15.7%
·
58.5%
20.2%
15.9%
·
14.6%
16.6%
16.0%
·
·
Operating Margin
-96.4%
-12.8%
·
-68.1%
-88.4%
-163.6%
·
-211.5%
-55.9%
-56.8%
·
-100.6%
-174.1%
-45.2%
·
·
Net Margin
-119.2%
-18.7%
·
-72.0%
-90.6%
-163.4%
·
-207.6%
-54.6%
-56.1%
·
-100.6%
-174.1%
-45.4%
·
·
EBITDA Margin
-96.4%
-12.8%
·
-68.1%
-88.4%
-163.6%
·
-211.5%
-55.9%
-56.8%
·
-100.6%
-174.1%
-45.2%
·
·
ROA
-78.4%
-19.7%
·
-26.7%
-20.0%
-18.7%
·
-9.9%
-8.6%
-6.1%
·
-18.7%
-27.2%
-17.9%
·
·
ROE
-133.4%
-41.2%
·
-32.3%
-21.7%
-19.2%
·
-10.0%
-8.6%
-6.3%
·
-18.9%
-27.4%
-18.7%
·
·
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
Q4 2022
Q3 2022
Current Ratio
2.1
1.5
·
3.8
12.0
16.4
·
342.3
482.2
125.0
·
77.2
153.0
22.8
·
·
Quick Ratio
1.5
1.1
·
1.9
5.9
9.2
·
192.7
313.1
79.0
·
59.3
110.5
17.7
·
·
Debt / Equity
0.6
1.9
·
0.4
0.1
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
·
-168.0
·
·
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
Q4 2022
Q3 2022
Asset Turnover
0.7
1.1
·
0.4
0.2
0.1
·
0.0
0.2
0.1
·
0.2
0.2
0.4
·
·
Inventory Turnover
2.0
3.1
·
0.7
0.4
0.2
·
0.1
0.4
0.3
·
0.8
0.5
1.6
·
·
Receivables Turnover
1.3
1.9
·
0.9
0.6
0.3
·
0.2
0.5
0.4
·
0.7
0.6
1.5
·
·
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
$0.14
$0.06
·
$0.11
$0.10
$0.12
·
$0.15
$0.17
$0.18
·
$0.20
$0.22
$0.23
·
·
Revenue / Share
$0.13
$0.19
·
$0.06
$0.03
$0.02
·
$0.01
$0.03
$0.02
·
$0.02
$0.02
$0.05
·
·
Cash Flow / Share
·
$-0.07
·
·
·
$-0.02
·
·
·
$-0.01
·
·
·
$-0.00
·
·
Cash / Share
$0.01
$0.03
·
$0.02
$0.01
$0.01
·
$0.03
$0.05
$0.06
·
$0.10
$0.10
$0.12
·
·
EPS (TTM)
·
·
·
$-0.12
$-0.10
$-0.09
·
$-0.06
$-0.06
$-0.07
·
$-0.11
$-0.12
$-0.29
·
·
Valuasi (TTM)6
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
·
·
·
$4M
$3M
$2M
·
$3M
$3M
$3M
·
$4M
$4M
$4M
·
·
Net Income TTM
·
·
·
$-4M
$-3M
$-3M
·
$-2M
$-2M
$-2M
·
$-3M
$-3M
$-6M
·
·
Market Cap
$42M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Enterprise Value
$45M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/B
8.5
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P / Tangible Book
11.4
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-06-30
2024-06-30
2023-06-30
2022-06-30
2021-06-30
Pendapatan
$8M
$3M
$3M
$4M
$5M
Margin Kotor %
17.9%
19.3%
19.9%
·
·
Margin Operasi %
-56.0%
-88.3%
-76.3%
·
·
Laba Bersih
$-5M
$-2M
$-3M
$-6M
$-8M
EPS Dilusian
$-0.15
$-0.07
$-0.08
$-0.28
$-0.43
Metrik
2025-06-30
2024-06-30
2023-06-30
2022-06-30
2021-06-30
Utang / Ekuitas
0.9
·
·
·
·
Rasio Lancar
1.9
76.2
164.7
·
·
Rasio Cepat
1.1
45.7
97.0
·
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
8 pengaju
· $408K 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.
Pemegang8
Nilai yang dipegang$408K
Posisi baru1
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-1 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
2 (-1 vs Kuartal sebelumnya)
-25K
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.