Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$17.8K
·
·
·
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 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2025
$-0.05
—
—
30 Juni 2025
$0.12
—
—
31 Maret 2025
$-0.48
—
—
31 Des. 2024
$-0.54
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$12M
$128M
$13M
$134M
$115M
$104M
$116M
$113M
$112M
$117M
$115M
$112M
Cost of Revenue
$100M
$111M
$116M
$114M
$99M
$94M
$104M
$100M
$100M
$103M
$103M
$99M
Gross Profit
$18M
$17M
$23M
$20M
$16M
$10M
$13M
$13M
$12M
$14M
$12M
$13M
R&D Expense
$1M
$1M
$1M
$1M
$483.0K
$0
·
·
·
·
·
·
SG&A Expense
$11M
$12M
$12M
$11M
$10M
$9M
$10M
$8M
$8M
$8M
$7M
$7M
Operating Expenses
$17M
$17M
$17M
$17M
$14M
$10M
$12M
$12M
$13M
$13M
$12M
$12M
Operating Income
$975.0K
$-195.0K
$6M
$4M
$2M
$-616.0K
$224.0K
$1M
$-1M
$629.1K
$-422.0K
$1M
Interest Expense
·
·
$487.0K
$411.0K
$430.0K
$620.0K
$1M
$757.0K
$628.0K
$550.3K
$465.4K
$367.6K
Other Non-op
·
·
$-487.0K
$-411.0K
$6M
$-620.0K
·
·
·
·
·
·
Pretax Income
$11.0K
$-939.0K
$5M
$3M
$8M
$-1M
$-819.0K
$492.0K
$-2M
$78.8K
$-887.4K
$961.0K
Income Tax
$263.0K
$356.0K
$-1M
$1M
$859.0K
$310.0K
$409.0K
$326.0K
$375.0K
$35.0K
$-316.0K
$81.0K
Net Income
$-252.0K
$-1M
$7M
$2M
$7M
$-2M
$-1M
$166.0K
$-2M
$43.8K
$-571.4K
$880.0K
EPS (Basic)
$-0.09
$-0.47
$2.53
$0.75
$2.68
$-0.58
$-0.46
$0.06
$-0.89
$0.02
$-0.21
$0.32
EPS (Diluted)
$-0.09
$-0.47
$2.38
$0.70
$2.54
$-0.58
$-0.46
$0.06
$-0.89
$0.02
$-0.21
$0.32
Shares (Basic)
2,776,680
2,755,041
2,722,135
2,685,378
2,664,586
2,657,738
2,665,165
2,692,382
2,745,602
2,747,424
2,745,759
2,742,992
Shares (Diluted)
2,776,680
2,755,041
2,885,879
2,891,285
2,821,523
2,657,738
2,665,165
2,699,614
2,745,602
2,749,545
2,745,759
2,748,825
EBITDA
$975.0K
$-195.0K
$6M
$4M
$2M
$-616.0K
$224.0K
$1M
$-1M
$629.1K
$-422.0K
$1M
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$2M
$916.0K
$960.0K
$1M
$643.0K
$352.0K
$351.0K
$480.0K
$473.0K
$268.2K
$887
$66.4K
Receivables
$17M
$15M
$19M
$16M
$15M
$16M
$19M
$20M
$17M
$17M
$18M
$17M
Inventory
$21M
$22M
$22M
$22M
$19M
$14M
$14M
$17M
$19M
$21M
$20M
$19M
Prepaid Expense
$2M
$4M
$2M
$1M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$816.8K
Current Assets
$56M
$55M
$59M
$55M
$52M
$41M
$43M
$46M
$38M
$39M
$40M
$37M
PP&E (Net)
$5M
$6M
$7M
$6M
$6M
$6M
$10M
$10M
$10M
$10M
$11M
$11M
Accum. Depreciation
$25M
$27M
$27M
$25M
$24M
$30M
$30M
$28M
$26M
$25M
$23M
$21M
Goodwill
·
·
·
·
·
·
$2M
$2M
$2M
$3M
$3M
$75.0K
Intangibles
$71.0K
$89.0K
$263.0K
$422.0K
$501.0K
$1M
$1M
$2M
$2M
$2M
$2M
$34.4K
Other Non-current Assets
·
·
·
·
·
·
·
$28.0K
$28.0K
$7.7K
$7.7K
$7.7K
Total Assets
$72M
$72M
$75M
$70M
$67M
$58M
$61M
$60M
$52M
$56M
$57M
$49M
Accounts Payable
$13M
$12M
$16M
$15M
$13M
$11M
$14M
$18M
$12M
$14M
$13M
$9M
Short-term Debt
·
$344.0K
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$30M
$21M
$27M
$26M
$22M
$20M
$22M
$25M
$18M
$20M
$20M
$13M
Capital Leases
$6M
$8M
$7M
$8M
$9M
$9M
$4M
·
$1M
·
·
·
Deferred Tax
·
·
·
$0
·
·
·
·
·
·
·
$149.0K
Other Non-current Liabilities
$426.0K
$284.0K
$414.0K
$95.0K
$104.0K
$146.0K
$118.0K
$139.0K
$137.0K
$689.2K
$975.6K
$268.4K
Total Liabilities
$37M
$38M
$40M
$41M
$41M
$39M
$41M
$39M
$32M
$33M
$34M
$26M
Long-term Debt
·
·
·
·
·
$7M
$4M
$4M
$5M
$6M
$8M
$5M
Total Debt
·
·
·
·
$0
$7M
$4M
$4M
$5M
$6M
$7M
$5M
Common Stock
$28.0K
$28.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.5K
$27.5K
$27.4K
Paid-in Capital
$18M
$17M
$17M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
$16M
Retained Earnings
$17M
$17M
$19M
$12M
$10M
$3M
$4M
$5M
$4M
$6M
$6M
$7M
AOCI
$-709.0K
$-977.0K
$-532.0K
$-370.0K
$56.0K
$-37.0K
$-257.0K
$-233.0K
$-101.0K
$-44.4K
$-62.9K
$-62.9K
Stockholders' Equity
$35M
$34M
$35M
$28M
$26M
$19M
$20M
$21M
$20M
$22M
$22M
$23M
Liabilities + Equity
$72M
$72M
$75M
$70M
$67M
$58M
$61M
$60M
$52M
$56M
$57M
$49M
Shares Outstanding
2,786,134
2,760,793
2,740,178
2,672,064
2,672,064
2,659,628
2,657,530
2,739,250
2,739,250
2,747,831
2,746,329
2,746,325
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
$503.0K
$461.0K
$423.0K
$334.0K
$111.0K
$68.0K
$261.0K
$126.0K
$43.0K
$994
$3.3K
$29.9K
Deferred Tax
$-558.0K
$-12.0K
$-2M
$0
·
·
$20.0K
$1.0K
$439.0K
$-202.0K
$-54.5K
$114.0K
Amort. of Intangibles
$18.0K
$89.0K
$159.0K
$150.0K
$176.0K
$191.0K
$219.0K
$219.0K
$237.0K
$190.7K
$98.0K
$5.3K
Restructuring
$266.0K
$571.0K
·
$0
$327.0K
$0
·
·
·
·
·
·
Operating Cash Flow
$3M
$-2M
$2M
$5M
$-5M
$1M
$997.0K
$2M
$806.0K
$4M
$3M
$2M
CapEx
$661.0K
$1M
$1M
$2M
$1M
$485.0K
$719.0K
$1M
$813.0K
$2M
$2M
$2M
Investing Cash Flow
$-157.0K
$-1M
$-1M
$-2M
$-730.0K
$6M
$-758.0K
$-1M
$-258.0K
$-2M
·
·
Debt Issued
·
·
·
·
$0
$6M
·
·
$5M
$466.0K
$2M
$593.0K
Net Debt Issued
·
·
·
$0
$-1M
$3M
$-856.0K
$-1M
$-770.3K
$-993.2K
$547.6K
$-73.7K
Stock Issued
·
·
·
·
·
·
·
·
·
$4.8K
$10.7K
·
Stock Repurchased
·
·
·
·
·
·
$130.0K
$276.0K
$30.0K
·
·
·
Net Stock Activity
·
·
·
·
·
·
$-130.0K
$-276.0K
$-30.3K
$4.8K
$10.7K
·
Financing Cash Flow
$-2M
$3M
$-1M
$-3M
$4M
$-4M
$-525.0K
$-889.0K
$-38.0K
$-1M
·
·
Net Change in Cash
$739.0K
$-759.0K
$-806.0K
$256.0K
$-1M
$3M
$-287.0K
$168.0K
$511.0K
$267.3K
$-65.5K
·
Taxes Paid
$751.0K
$473.0K
$2M
$237.0K
$-114.0K
$855.0K
$194.0K
$335.0K
$20.0K
$110.6K
$-526.8K
$417.6K
Free Cash Flow
$2M
$-4M
$485.0K
$3M
$-6M
$878.0K
$278.0K
$1M
$-7.1K
$2M
$2M
$4M
Levered FCF
·
·
$-127.4K
$3M
$-6M
$102.5K
$-1M
$788.6K
$-748.3K
$1M
$1M
$3M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
15.2%
116.4%
16.6%
15.3%
13.8%
8.1%
10.8%
11.7%
10.8%
11.9%
10.5%
11.9%
Operating Margin
0.82%
-1.4%
4.3%
2.9%
2.0%
-0.59%
0.19%
1.1%
-1.1%
0.54%
-0.37%
1.2%
Net Margin
-0.21%
-9.0%
4.9%
1.5%
6.2%
-1.5%
-1.1%
0.15%
-2.2%
0.04%
-0.50%
0.79%
Pretax Margin
0.01%
-6.5%
3.9%
2.6%
7.0%
-1.2%
-0.70%
0.43%
-1.8%
0.07%
-0.77%
0.86%
EBITDA Margin
0.82%
-1.4%
4.3%
2.9%
2.0%
-0.59%
0.19%
1.1%
-1.1%
0.54%
-0.37%
1.2%
ROA
-0.35%
-1.8%
9.5%
2.9%
11.5%
-2.6%
-2.0%
0.30%
-4.5%
0.08%
-1.1%
1.9%
ROE
-0.74%
-3.7%
20.8%
7.1%
30.3%
-7.6%
-6.2%
0.78%
-11.6%
0.20%
-2.5%
3.9%
ROIC
-64.7%
-0.79%
21.2%
8.0%
7.8%
-3.0%
1.4%
1.7%
-5.9%
1.2%
-0.91%
4.4%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.9
2.6
2.2
2.1
2.3
2.1
1.9
1.8
2.1
1.9
2.1
2.8
Quick Ratio
0.6
0.7
0.8
0.6
0.7
0.8
0.9
0.8
1.0
0.9
0.9
1.3
Debt / Equity
·
·
·
·
0.0
0.4
0.2
0.2
0.3
0.3
0.3
0.2
LT Debt / Equity
·
·
·
·
·
0.3
0.2
0.2
0.2
0.2
0.3
0.2
Interest Coverage
·
·
12.2
9.5
5.3
-1.0
0.2
1.6
-2.0
1.1
-0.9
3.6
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.6
0.2
1.9
2.0
1.8
1.7
1.9
2.0
2.1
2.1
2.2
2.4
Inventory Turnover
4.7
5.1
5.3
5.4
6.0
6.8
6.6
5.6
5.1
5.0
5.3
5.5
Receivables Turnover
7.4
0.8
7.9
8.8
7.6
6.1
6.0
6.0
6.5
6.5
6.4
6.7
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$12.40
$12.32
$13.14
$10.44
$9.77
$7.04
$7.52
$7.92
$7.24
$8.13
$8.11
$8.32
Revenue / Share
$42.63
$5.22
$48.28
$46.39
$40.82
$39.17
$43.65
$41.99
$40.91
$42.41
$41.95
$40.76
Cash Flow / Share
$0.99
$-0.82
$0.61
$1.87
$-1.61
$0.51
$0.37
$0.91
$0.29
$1.29
$1.24
$0.58
Cash / Share
$0.59
$0.33
$0.36
$0.38
$0.24
$0.13
$0.13
$0.18
$0.17
$0.10
$0.00
$0.02
EPS (TTM)
$-0.09
$-0.47
$2.38
$0.70
$2.54
$-0.58
$-0.46
$0.06
$-0.89
$0.02
$-0.21
$0.32
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-7.6%
854.1%
-90.0%
16.5%
10.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-4.1%
3.6%
-49.5%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
2.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
240.0%
-72.4%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
242.0%
-71.9%
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$118M
$128M
$13M
$134M
$115M
$104M
$116M
$113M
$112M
$117M
$115M
$112M
Net Income TTM
$-252.0K
$-1M
$7M
$2M
$7M
$-2M
$-1M
$166.0K
$-2M
$43.8K
$-571.4K
$880.0K
Market Cap
$21M
$28M
$25M
$33M
$28M
$19M
$13M
$9M
$11M
$11M
$11M
$16M
Enterprise Value
·
·
·
·
$27M
$26M
$16M
$13M
$15M
$17M
$18M
$20M
P/E
-82.6
-21.9
4.0
17.5
4.1
-12.4
-10.6
59.2
-4.3
194.5
-18.5
17.8
P/S
0.2
0.2
1.9
0.2
0.2
0.2
0.1
0.1
0.1
0.1
0.1
0.1
P/B
0.6
0.8
0.7
1.2
1.1
1.0
0.6
0.4
0.5
0.5
0.5
0.7
P / Tangible Book
0.6
0.8
0.7
1.2
1.1
1.1
·
·
·
·
·
·
P / Cash Flow
7.5
-12.6
14.3
6.1
-6.1
14.0
13.0
3.9
13.1
3.0
3.1
9.9
P / FCF
9.9
-8.1
52.3
10.9
-4.7
21.7
46.6
9.1
-1494.9
6.8
6.2
4.1
EV / EBITDA
·
·
·
·
11.9
-41.9
72.4
10.7
-12.2
26.8
-42.9
15.3
EV / FCF
·
·
·
·
-4.6
29.4
58.3
12.8
-2185.2
10.7
10.5
5.4
EV / Revenue
·
·
·
·
0.2
0.2
0.1
0.1
0.1
0.1
0.2
0.2
Earnings Yield
-1.2%
-4.6%
25.3%
5.7%
24.5%
-8.1%
-9.4%
1.7%
-23.1%
0.51%
-5.4%
5.6%
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
Q4 2022
Q3 2022
Revenue
$-400.0K
$12M
$106M
$-378.0K
$-400.0K
$13M
$29M
$31M
$34M
$34M
$-90M
$33M
$35M
$35M
$36M
$35M
Cost of Revenue
$28M
$26M
$25M
$25M
$26M
$24M
$26M
$28M
$29M
$29M
$29M
$28M
$30M
$29M
$31M
$29M
Gross Profit
$6M
$5M
$5M
$5M
$5M
$3M
$3M
$4M
$5M
$5M
$7M
$5M
$5M
$5M
$5M
$6M
R&D Expense
$346.0K
$310.0K
$278.0K
$266.0K
$302.0K
$326.0K
$298.0K
$284.0K
$291.0K
$318.0K
$292.0K
$314.0K
$317.0K
$276.0K
$309.0K
$475.0K
SG&A Expense
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Operating Expenses
$5M
$5M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Operating Income
$623.0K
$47.0K
$901.0K
$945.0K
$742.0K
$-2M
$-1M
$-467.0K
$344.0K
$1M
$3M
$1M
$1M
$1M
$749.0K
$2M
Interest Expense
·
·
·
·
·
·
·
·
·
$167.0K
·
$130.0K
$125.0K
$110.0K
$74.0K
$122.0K
Other Non-op
·
·
·
·
·
·
·
·
·
$-167.0K
·
·
·
$-110.0K
·
·
Pretax Income
$426.0K
$-209.0K
$681.0K
$672.0K
$485.0K
$-2M
$-1M
$-683.0K
$179.0K
$988.0K
$3M
$994.0K
$974.0K
$943.0K
$675.0K
$2M
Income Tax
$110.0K
$-175.0K
$-216.0K
$818.0K
$172.0K
$-511.0K
$55.0K
$56.0K
$22.0K
$223.0K
$-2M
$-213.0K
$340.0K
$262.0K
$1M
$289.0K
Net Income
$316.0K
$-34.0K
$897.0K
$-146.0K
$313.0K
$-1M
$-1M
$-739.0K
$157.0K
$765.0K
$4M
$1M
$634.0K
$681.0K
$-381.0K
$2M
EPS (Basic)
$0.11
$-0.01
$0.32
$-0.05
$0.12
$-0.48
$-0.54
$-0.27
$0.06
$0.28
$1.61
$0.44
$0.23
$0.25
$-0.14
$0.57
EPS (Diluted)
$0.11
$-0.01
$0.32
$-0.05
$0.12
$-0.48
$-0.51
$-0.27
$0.05
$0.26
$1.51
$0.42
$0.22
$0.23
$-0.13
$0.53
Shares (Basic)
2,805,183
2,786,134
·
2,785,541
2,773,598
2,760,929
·
2,760,438
2,760,052
2,742,511
·
2,737,895
2,718,066
2,692,033
·
2,686,884
Shares (Diluted)
2,999,002
2,786,134
·
2,785,541
2,954,765
2,760,929
·
2,760,438
2,935,671
2,908,457
·
2,888,679
2,870,848
2,903,635
·
2,899,526
EBITDA
$623.0K
$350.0K
·
$945.0K
$742.0K
$-2M
·
$-467.0K
$344.0K
$1M
·
$1M
$1M
$1M
·
$2M
Neraca26
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
$1M
$2M
$2M
$1M
$652.0K
$1M
·
$1M
$2M
$4M
$960.0K
$699.0K
$781.0K
$1M
$1M
$1M
Receivables
$20M
$18M
$17M
$19M
$18M
$16M
$15M
$17M
$18M
$16M
$19M
$16M
$17M
$16M
$16M
$15M
Inventory
$25M
$24M
$21M
$18M
$19M
$21M
$22M
$22M
$23M
$23M
$22M
$21M
$21M
$21M
$22M
$24M
Prepaid Expense
$1M
$1M
$2M
$5M
$6M
$6M
$4M
$5M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
Current Assets
$64M
$61M
$56M
$59M
$58M
$57M
$55M
$60M
$59M
$59M
$59M
$53M
$54M
$56M
$55M
$58M
PP&E (Net)
$5M
$5M
$5M
$5M
$5M
$6M
$6M
$6M
$6M
$6M
$7M
$6M
$6M
$7M
$6M
$6M
Accum. Depreciation
·
·
$25M
·
·
·
$27M
·
·
·
$27M
·
·
·
$25M
·
Intangibles
$62.0K
$67.0K
$71.0K
$76.0K
$81.0K
$85.0K
·
$94.0K
$98.0K
$223.0K
·
$303.0K
$342.0K
$382.0K
$422.0K
$433.0K
Other Non-current Assets
·
·
·
·
$61.0K
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$80M
$77M
$72M
$75M
$75M
$74M
$72M
$77M
$76M
$75M
$75M
$66M
$68M
$70M
$70M
$73M
Accounts Payable
$15M
$15M
$13M
$12M
$12M
$10M
$12M
$12M
$13M
$15M
$16M
$13M
$15M
$13M
$15M
$15M
Short-term Debt
·
·
·
·
·
$563.0K
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$36M
$33M
$30M
$34M
$22M
$21M
$21M
$23M
$23M
$26M
$27M
$23M
$24M
$27M
$26M
$27M
Capital Leases
$6M
$6M
$6M
$7M
$7M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$7M
$8M
$8M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$278.0K
·
·
·
·
Other Non-current Liabilities
$434.0K
$428.0K
$426.0K
$287.0K
$288.0K
$287.0K
$284.0K
$421.0K
$409.0K
$410.0K
$414.0K
$95.0K
$95.0K
$94.0K
$95.0K
$99.0K
Total Liabilities
$45M
$42M
$37M
$41M
$41M
$41M
$38M
$41M
$40M
$39M
$40M
$35M
$39M
$41M
$41M
$45M
Long-term Debt
$2M
$2M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
·
·
·
·
·
$563.0K
·
·
·
·
·
·
·
·
·
·
Common Stock
$29.0K
$28.0K
$28.0K
$28.0K
$28.0K
$28.0K
$28.0K
$28.0K
$28.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
$27.0K
Paid-in Capital
$18M
$18M
$18M
$18M
$18M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$16M
$16M
$16M
Retained Earnings
$17M
$17M
$17M
$16M
$16M
$16M
$17M
$19M
$20M
$19M
$19M
$14M
$13M
$12M
$12M
$12M
AOCI
$-619.0K
$-640.0K
$-709.0K
$-868.0K
$-847.0K
$-971.0K
$-977.0K
$-667.0K
$-890.0K
$-715.0K
$-532.0K
$-688.0K
$-611.0K
$-330.0K
$-370.0K
$-548.0K
Stockholders' Equity
$35M
$35M
$35M
$33M
$33M
$33M
$34M
$36M
$36M
$36M
$35M
$31M
$29M
$29M
$28M
$28M
Liabilities + Equity
$80M
$77M
$72M
$75M
$75M
$74M
$72M
$77M
$76M
$75M
$75M
$66M
$68M
$70M
$70M
$73M
Shares Outstanding
2,853,766
2,786,134
2,786,134
2,786,134
2,780,134
2,760,993
2,760,793
2,756,367
2,762,177
·
2,740,178
2,739,377
2,737,178
2,700,633
2,672,064
2,683,513
Arus Kas15
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
$315.0K
$303.0K
·
$308.0K
$331.0K
$347.0K
·
$434.0K
·
·
·
·
·
·
·
$473.0K
Stock-based Comp
$194.0K
$126.0K
$134.0K
$134.0K
$117.0K
$118.0K
$127.0K
$128.0K
$126.0K
$80.0K
$124.0K
$107.0K
$93.0K
$99.0K
$100.0K
$93.0K
Deferred Tax
$-210.0K
$-359.0K
$-369.0K
$511.0K
·
·
·
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
$4.0K
·
·
·
$4.0K
·
$5.0K
$4.0K
$40.0K
$40.0K
$40.0K
$39.0K
$40.0K
$40.0K
$39.0K
$40.0K
Restructuring
·
·
$0
·
·
$266.0K
$304.0K
$176.0K
$91.0K
·
·
·
·
·
·
$0
Other Non-cash
·
$-2M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-888.0K
$-2M
$6M
$-92.0K
$157.0K
$-3M
$793.0K
$-2M
$-4M
$3M
$-412.0K
$2M
$-1M
$2M
$4M
$3M
CapEx
$95.0K
$228.0K
$144.0K
$150.0K
$99.0K
$268.0K
$290.0K
$-40.0K
$276.0K
$744.0K
$163.0K
$165.0K
$460.0K
$496.0K
$683.0K
$505.0K
Investing Cash Flow
$-95.0K
$-228.0K
$-144.0K
$345.0K
$-90.0K
$-268.0K
$-292.0K
$40.0K
$-276.0K
$-735.0K
$-163.0K
$-165.0K
$-460.0K
$-496.0K
$-711.0K
$-507.0K
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Financing Cash Flow
$438.0K
$2M
$-5M
$360.0K
$-588.0K
$3M
$-796.0K
$1M
$2M
$274.0K
$1M
$-3M
$1M
$-1M
$-3M
$-2M
Net Change in Cash
$-534.0K
$553.0K
$384.0K
$619.0K
$-510.0K
$246.0K
$-323.0K
$-303.0K
$-2M
$2M
$554.0K
$-794.0K
$-718.0K
$152.0K
$389.0K
$917.0K
Taxes Paid
$190.0K
$-325.0K
$171.0K
$191.0K
$210.0K
$179.0K
$99.0K
$95.0K
$138.0K
$141.0K
$509.0K
$206.0K
$924.0K
$112.0K
$115.0K
$102.0K
Free Cash Flow
·
$-2M
·
·
·
$-3M
·
·
·
$2M
·
·
·
$1M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$2M
·
·
·
$1M
·
·
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
Q4 2022
Q3 2022
Gross Margin
·
39.9%
·
·
·
23.0%
·
12.2%
13.6%
15.9%
·
15.9%
15.6%
15.7%
·
17.9%
Operating Margin
·
0.40%
·
·
·
-12.0%
·
-1.5%
1.0%
3.4%
·
3.4%
3.1%
3.0%
·
5.5%
Net Margin
·
-0.29%
·
·
·
-9.8%
·
-2.4%
0.46%
2.2%
·
3.6%
1.8%
1.9%
·
4.3%
Pretax Margin
·
-1.8%
·
·
·
-13.6%
·
-2.2%
0.53%
2.9%
·
3.0%
2.8%
2.7%
·
5.2%
EBITDA Margin
·
3.0%
·
·
·
-12.0%
·
-1.5%
1.0%
3.4%
·
3.4%
3.1%
3.0%
·
5.5%
ROA
0.41%
-0.05%
·
-0.19%
0.41%
-1.8%
·
-1.0%
0.22%
1.1%
·
1.7%
0.91%
0.99%
·
2.2%
ROE
0.92%
-0.10%
·
-0.42%
0.90%
-3.8%
·
-2.2%
0.48%
2.4%
·
4.1%
2.2%
2.5%
·
6.2%
ROIC
1.3%
0.02%
·
-0.62%
1.4%
-3.5%
·
-1.4%
0.83%
2.5%
·
4.4%
2.4%
2.6%
·
5.8%
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
1.8
1.8
·
1.8
2.7
2.8
·
2.6
2.5
2.3
·
2.3
2.2
2.0
·
2.2
Quick Ratio
0.6
0.6
·
0.6
0.9
0.8
·
0.8
0.8
0.8
·
0.7
0.7
0.6
·
0.6
Debt / Equity
·
·
·
·
·
0.0
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
6.9
·
8.6
8.8
9.6
·
15.9
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
·
0.2
·
·
·
0.2
·
0.4
0.5
0.5
·
0.5
0.5
0.5
·
0.5
Inventory Turnover
1.3
1.2
·
1.2
1.2
1.1
·
1.3
1.3
1.3
·
1.2
1.3
1.4
·
1.3
Receivables Turnover
·
0.7
·
·
·
0.8
·
1.9
1.9
2.1
·
2.1
2.1
2.3
·
2.4
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
$12.43
$12.46
·
$11.97
$12.01
$11.89
·
$12.95
$13.09
·
·
$11.21
$10.77
$10.70
·
$10.50
Revenue / Share
·
$4.23
·
·
·
$4.86
·
$11.38
$11.54
$11.76
·
$11.55
$12.20
$12.02
·
$12.17
Cash Flow / Share
·
$-0.56
·
·
·
$-1.06
·
·
·
$0.97
·
·
·
$0.59
·
·
Cash / Share
$0.48
$0.70
·
$0.46
$0.23
$0.42
·
$0.45
$0.56
·
·
$0.26
$0.29
$0.47
·
$0.48
EPS (TTM)
$0.37
$0.38
·
$-0.92
$-1.14
$-1.21
·
$1.55
$2.24
$2.41
·
$0.74
$0.85
$0.88
·
$2.65
Valuasi (TTM)11
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
$117M
$117M
·
$41M
$73M
$107M
·
$10M
$12M
$13M
·
$139M
$141M
$138M
·
$132M
Net Income TTM
$1M
$1M
·
$-3M
$-3M
$-3M
·
$5M
$6M
$7M
·
$2M
$2M
$3M
·
$7M
Market Cap
$45M
$34M
·
$25M
$25M
$26M
·
$32M
$38M
·
·
$25M
$27M
$29M
·
$28M
Enterprise Value
·
·
·
·
·
$26M
·
·
·
·
·
·
·
·
·
·
P/E
42.8
32.1
·
-9.8
-7.8
-7.9
·
7.6
6.1
5.5
·
12.5
11.4
12.1
·
4.0
P/S
0.4
0.3
·
0.6
0.3
0.2
·
3.3
3.2
·
·
0.2
0.2
0.2
·
0.2
P/B
1.3
1.0
·
0.8
0.7
0.8
·
0.9
1.0
·
·
0.8
0.9
1.0
·
1.0
P / Tangible Book
1.3
1.0
·
0.8
0.7
0.8
·
0.9
1.0
·
·
0.8
0.9
1.0
·
1.0
P / Cash Flow
·
-21.8
·
·
·
-9.0
·
·
·
·
·
·
·
16.7
·
·
EV / Revenue
·
·
·
·
·
0.2
·
·
·
·
·
·
·
·
·
·
Earnings Yield
2.3%
3.1%
·
-10.2%
-12.8%
-12.7%
·
13.2%
16.4%
18.1%
·
8.0%
8.8%
8.3%
·
25.1%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$12M
$128M
$13M
$134M
$115M
Margin Kotor %
15.2%
116.4%
16.6%
15.3%
13.8%
Margin Operasi %
0.82%
-1.4%
4.3%
2.9%
2.0%
Laba Bersih
$-252.0K
$-1M
$7M
$2M
$7M
EPS Dilusian
$-0.09
$-0.47
$2.38
$0.70
$2.54
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
·
·
·
0.0
Rasio Lancar
1.9
2.6
2.2
2.1
2.3
Rasio Cepat
0.6
0.7
0.8
0.6
0.7
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$2M
$-4M
$485.0K
$3M
$-6M
Pemilik institusional (13F)
16 pengaju
· $3.6M 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.
Pemegang16
Nilai yang dipegang$3.6M
Posisi baru8
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
8 (+5 vs Kuartal sebelumnya)
1 (-3 vs Kuartal sebelumnya)
4 (+4 vs Kuartal sebelumnya)
1 (0 vs Kuartal sebelumnya)
+133K
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Curtis Squire, Inc., Anita Kunin, David Kunin, James Timothy Kunin, Andrew Kunin, William Kunin
×2 pengajuan
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
33 orang dalam
· 13 pejabat · 20 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 6 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.