ODYS Odysight.ai Inc. - Common Stock
$5,14
Harga · Mei 20, 2026
Fundamental per Mei 14, 2026
Rentang 52M
$3–$11
29% of range
Peringkat Analis
BUY
7 analysts
Target Harga
$10
+95% upside
P/E (TTM)
-3.1
ROE
-58.7%
Margin Laba Bersih
-565.0%
ODYS Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$5.14
Kapitalisasi Pasar
$54M
P/E (TTM)
-3.1
EPS (TTM)
$-1.07
Pendapatan (TTM)
$3M
Imbal Hasil Dividen
—
ROE
-58.7%
D/E Utang/Ekuitas
—
Rentang 52M
$3 – $11
ODYS 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
$3M
2018-12-31
→
2025-12-31
EPS
$-1.07
2022-12-31
→
2025-12-31
Arus Kas Bebas
$-14M
2019-12-31
→
2025-12-31
Margin
-565.0%
2019-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
ODYS
Median Rekan
P/E (TTM)
-3.1
15.7
P/S (TTM)
17.9
23.9
P/B
2.1
3.4
Price / FCF (Harga / FCF)
-3.9
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
ODYS
Median Rekan
Gross Margin (Margin Kotor)
28.9%
47.4%
Operating Margin (Margin Operasi)
-601.5%
—
Net Profit Margin (Margin Laba Bersih)
-565.0%
-509.8%
ROA
-64.7%
-25.4%
ROE
-58.7%
-39.7%
ROIC
-71.3%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
ODYS
Median Rekan
Current Ratio (Rasio Lancar)
9.2
4.6
Quick Ratio (Rasio Cepat)
8.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
ODYS
Median Rekan
Revenue YoY (Pendapatan YoY)
-23.9%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
65.5%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
43.8%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
ODYS
Median Rekan
ODYS Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
7 analis
- Beli Kuat 2 28,6%
- Beli 4 57,1%
- Tahan 1 14,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
1 analis · 2026-05-19
Rendah
$10.00
Tinggi
$10.00
Target median
$10.00
+94,6%
Target rata-rata
$10.00
+94,6%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.11%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.32 | $-0.30 | -0.02% |
| 30 Juni 2025 | $-0.25 | $-0.12 | -0.13% |
| 31 Maret 2025 | $-0.29 | $-0.12 | -0.17% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| ODYS | $54M | -3.1 | -23.9% | -565.0% | -58.7% | 28.9% |
| FONR | $92M | 10.1 | 1.4% | 8.0% | 4.9% | — |
| KEQU | $90M | 8.3 | 18.0% | 4.7% | 18.2% | 28.6% |
| VANI | $94M | -2.9 | — | — | -257.8% | — |
| STIM | $95M | -2.3 | 99.2% | -26.2% | -155.7% | 48.5% |
| MDAI | — | — | — | — | — | — |
| OM | $67M | -0.7 | 5.1% | -68.3% | -58.0% | 39.1% |
| VANI | $94M | -2.9 | — | — | -257.8% | — |
| ISRG | $201.11B | 72.0 | 20.5% | 28.4% | 16.7% | 66.0% |
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 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3M | $4M | $3M | $665.0K | $387.0K | $491.0K | $309.0K | · | $391.0K | |
| Cost of Revenue | $2M | $3M | $3M | $2M | $1M | $994.0K | $542.0K | · | $221.0K | |
| Gross Profit | $871.0K | $1M | $509.0K | $-966.0K | $-721.0K | $-503.0K | $-233.0K | · | $170.0K | |
| R&D Expense | $10M | $7M | $6M | $4M | $2M | $725.0K | $274.0K | · | $183.0K | |
| SG&A Expense | $7M | $6M | $4M | $4M | $5M | $3M | $1M | $1.7K | $240.0K | |
| Operating Expenses | · | · | · | · | · | · | · | $91.5K | · | |
| Operating Income | $-18M | $-13M | $-11M | $-9M | $-9M | $-5M | $-2M | · | $-523.0K | |
| Interest Expense | · | · | · | · | · | · | · | $8.0K | · | |
| Other Non-op | · | · | · | · | · | · | · | $-8.0K | · | |
| Pretax Income | $17M | $12M | $-9M | $-9M | $-9M | $-5M | $-2M | · | $-523.0K | |
| Income Tax | $0 | · | · | · | $229.0K | $2.0K | $2.0K | · | $1.0K | |
| Net Income | $-17M | $-12M | $-9M | $-9M | $-9M | $-5M | $-2M | $-99.5K | $-524.0K | |
| EPS (Basic) | $-1.07 | $-1.03 | $-0.98 | $-1.33 | $-1.44 | · | · | · | · | |
| EPS (Diluted) | $-1.07 | $-1.03 | $-0.98 | $-1.33 | · | · | · | · | · | |
| Shares (Basic) | 15,900 | 11,445 | 9,668,000 | 7,122 | 6,240,000 | · | · | · | · | |
| Shares (Diluted) | 15,900 | 11,445 | 9,668,000 | 7,122 | · | · | · | · | · | |
| EBITDA | $-18M | $-13M | · | $-9M | $-9M | $-5M | $-2M | · | · |
Neraca 24
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $26M | $18M | $9M | $10M | $9M | $3M | $3M | $26.3K | · | |
| Receivables | $278.0K | $2M | $1M | $60.0K | $8.0K | $17.0K | $22.0K | · | $90.0K | |
| Inventory | $50.0K | $203.0K | $504.0K | $630.0K | $167.0K | $244.0K | $900.0K | · | $81.0K | |
| Other Current Assets | $549.0K | $588.0K | $432.0K | $281.0K | $443.0K | $348.0K | $78.0K | · | $62.0K | |
| Current Assets | $28M | $21M | $19M | $14M | $20M | $4M | $4M | · | $233.0K | |
| PP&E (Net) | $346.0K | $407.0K | $477.0K | $648.0K | $781.0K | $269.0K | $59.0K | · | $13.0K | |
| PP&E (Gross) | $1M | $1M | $1M | $1M | $1M | $408.0K | $132.0K | · | · | |
| Accum. Depreciation | $797.0K | $680.0K | $557.0K | $504.0K | $253.0K | $139.0K | $73.0K | · | $273.0K | |
| Other Non-current Assets | $96.0K | $96.0K | $96.0K | · | · | · | · | · | · | |
| Total Assets | $29M | $24M | $23M | $17M | $24M | $6M | $5M | $26.3K | $516.0K | |
| Accounts Payable | $480.0K | $442.0K | $287.0K | $297.0K | $103.0K | $79.0K | $35.0K | · | $19.0K | |
| Accrued Liabilities | $209.0K | $261.0K | $132.0K | · | · | · | · | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | $170.0K | · | |
| Current Liabilities | $3M | $3M | $2M | $3M | $1M | $772.0K | $2M | $198.2K | $182.0K | |
| Capital Leases | $259.0K | $508.0K | $856.0K | $64.0K | $203.0K | $47.0K | $29.0K | · | · | |
| Other Non-current Liabilities | · | · | $28.0K | · | · | · | · | · | · | |
| Total Liabilities | $4M | $5M | $5M | $5M | $4M | $2M | $2M | · | $634.0K | |
| Total Debt | · | · | · | · | · | · | · | $170.0K | · | |
| Common Stock | $17.0K | $13.0K | $10.0K | $7.0K | $7.0K | $4.0K | $27.0K | $2.5K | $16.0K | |
| Paid-in Capital | · | · | · | · | · | · | $4M | $70.6K | $-16.0K | |
| Retained Earnings | $-63M | $-46M | $-34M | $-25M | $-15M | $-6M | $-2M | $-245.0K | · | |
| Stockholders' Equity | $25M | $18M | $18M | $12M | $20M | $4M | $3M | $157.0K | $-118.0K | |
| Liabilities + Equity | $29M | $24M | $23M | $17M | $24M | $6M | $5M | $26.3K | $516.0K | |
| Shares Outstanding | 16,357,327 | 12,612,517 | 10,443,768 | 7,121,737 | 7,121,737 | 4,084,122 | 26,884,921 | 2,529,680 | 16,130,952 |
Arus Kas 9
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $2M | $2M | $2M | $2M | $1M | $27.0K | · | $25.0K | |
| Operating Cash Flow | $-14M | $-8M | $-10M | $-6M | $-6M | $-4M | $-2M | $-102.8K | $-454.0K | |
| CapEx | $56.0K | $53.0K | $113.0K | $118.0K | $595.0K | $276.0K | $52.0K | · | · | |
| Investing Cash Flow | $254.0K | $8M | $-5M | $8M | $-12M | $-276.0K | $-55.0K | · | $4.0K | |
| Stock Issued | · | · | · | · | · | $3.30B | $3M | · | · | |
| Net Stock Activity | · | · | · | · | · | $3.30B | $3M | · | · | |
| Financing Cash Flow | $21M | $10M | $14M | · | $23M | $5M | $5M | $119.0K | $450.0K | |
| Net Change in Cash | · | · | · | · | · | $43.0K | $3M | $16.2K | · | |
| Free Cash Flow | $-14M | $-8M | · | $-6M | $-6M | $-4M | $-2M | · | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 28.9% | 29.2% | · | -145.3% | -186.3% | -102.4% | -75.4% | · | · | |
| Operating Margin | -601.5% | -315.5% | · | -1419.4% | -2354.5% | -958.5% | -584.8% | · | · | |
| Net Margin | -565.0% | -296.9% | · | -1423.8% | -2322.2% | -950.5% | -591.9% | · | · | |
| Pretax Margin | 565.0% | -296.9% | · | -1423.8% | -2322.2% | -950.1% | 591.3% | · | · | |
| EBITDA Margin | -601.5% | -315.5% | · | -1419.4% | -2354.5% | -958.5% | -584.8% | · | · | |
| ROA | -64.7% | -50.6% | · | -46.8% | -61.1% | -81.0% | -76.5% | -36.7% | · | |
| ROE | -58.7% | -60.1% | · | -74.2% | -44.7% | -128.3% | -132.6% | 68.7% | · | |
| ROIC | -71.3% | · | · | · | · | -118.8% | -71.7% | · | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 9.2 | 6.3 | · | 5.5 | 15.4 | 5.2 | 2.3 | · | · | |
| Quick Ratio | 8.7 | 6.0 | · | 4.0 | 6.6 | 4.4 | 1.7 | 0.1 | · | |
| Debt / Equity | · | · | · | · | · | · | · | -1.0 | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | · | 0.0 | 0.0 | 0.1 | 0.1 | · | · | |
| Inventory Turnover | 16.9 | 7.9 | · | 4.1 | 5.4 | 1.2 | 1.1 | · | · | |
| Receivables Turnover | 3.4 | 2.8 | · | 19.6 | 31.0 | 57.8 | 5.5 | · | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -23.9% | 30.7% | 356.1% | 71.8% | -21.2% | · | · | · | · | |
| Revenue CAGR 3Y | 65.5% | 117.2% | 83.5% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 43.8% | · | · | · | · | · | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3M | $4M | $3M | $665.0K | $387.0K | $491.0K | $309.0K | · | · | |
| Net Income TTM | $-17M | $-12M | $-9M | $-9M | $-9M | $-5M | $-2M | $-99.5K | · | |
| Market Cap | $54M | $101M | · | $36M | $57M | · | · | · | · | |
| P/E | -3.1 | -7.8 | -3.1 | -3.8 | · | · | · | · | · | |
| P/S | 17.9 | 25.5 | · | 53.5 | 147.2 | · | · | · | · | |
| P/B | 2.1 | 5.5 | · | 3.0 | 2.9 | · | · | · | · | |
| P / Tangible Book | 2.1 | 5.5 | 1.8 | 3.0 | 2.9 | · | · | · | · | |
| P / Cash Flow | -3.9 | -12.3 | · | -5.8 | -9.7 | · | · | · | · | |
| P / FCF | -3.9 | -12.2 | · | -5.7 | -8.8 | · | · | · | · | |
| Earnings Yield | -32.4% | -12.9% | -32.1% | -26.6% | · | · | · | · | · |
Laporan Laba Rugi 12
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $82.0K | $439.0K | $149.0K | $362.0K | $2M | $1M | $1M | $1M | $187.0K | $2M | $110.0K | $674.0K | $303.0K | $159.0K | $134.0K | $370.0K | |
| Cost of Revenue | $61.0K | $262.0K | $126.0K | $229.0K | $2M | $843.0K | $887.0K | $667.0K | $410.0K | $876.0K | $321.0K | $777.0K | $550.0K | $352.0K | $430.0K | $561.0K | |
| Gross Profit | $21.0K | $177.0K | $23.0K | $133.0K | $538.0K | $461.0K | $405.0K | $514.0K | $-223.0K | $1M | $-211.0K | $-103.0K | $-247.0K | $-193.0K | $-296.0K | $-191.0K | |
| R&D Expense | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $958.0K | $315.0K | $810.0K | $1M | |
| Operating Income | $-5M | $-4M | $-5M | $-4M | $-5M | $-4M | $-3M | $-2M | $-3M | $-2M | $-3M | $-3M | $-3M | $-2M | $-2M | $-3M | |
| Net Income | $-5M | $-4M | $-4M | $-4M | $-4M | $-4M | $-3M | $-2M | $-3M | $-1M | $-3M | $-3M | $-3M | $-2M | $-2M | $-3M | |
| EPS (Basic) | $-0.32 | $-0.26 | $-0.27 | $-0.25 | $-0.29 | $-0.29 | $-0.23 | $-0.21 | $-0.30 | $-0.09 | $-0.24 | $-0.28 | $-0.37 | $-0.23 | $-0.32 | $-0.39 | |
| EPS (Diluted) | $-0.32 | $-0.26 | $-0.27 | $-0.25 | $-0.29 | $-0.29 | $-0.23 | $-0.21 | $-0.30 | $-0.09 | $-0.24 | $-0.28 | $-0.37 | $-0.23 | $-0.32 | $-0.39 | |
| Shares (Basic) | 16,387,000 | -47,206,100 | 16,331,000 | 16,316,000 | 14,575,000 | -33,137,555 | 12,255,000 | 10,449,000 | 10,445,000 | -11,213,276 | 10,439,000 | 10,435,000 | 7,276 | -21,358,878 | 7,122,000 | 7,122,000 | |
| Shares (Diluted) | 16,387,000 | -47,206,100 | 16,331,000 | 16,316,000 | 14,575,000 | -33,137,555 | 12,255,000 | 10,449,000 | 10,445,000 | -11,213,276 | 10,439,000 | 10,435,000 | 7,276 | -7,114,878 | 7,122,000 | 7,122,000 | |
| EBITDA | $-5M | · | $-5M | $-4M | $-5M | · | $-3M | $-2M | $-3M | · | $-3M | $-3M | $-3M | · | $-2M | $-3M |
Neraca 21
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22M | $26M | $29M | $33M | $37M | $18M | $21M | $13M | $7M | $9M | $16M | $3M | $10M | $10M | $3M | $7M | |
| Receivables | $104.0K | $278.0K | $354.0K | $509.0K | $192.0K | $2M | $912.0K | $758.0K | $123.0K | $1M | · | $158.0K | $61.0K | $60.0K | $15.0K | $99.0K | |
| Inventory | $313.0K | $50.0K | · | · | · | $203.0K | $328.0K | $439.0K | $604.0K | $504.0K | $782.0K | $724.0K | $693.0K | $630.0K | $652.0K | $609.0K | |
| Other Current Assets | $453.0K | $1M | $1M | $1M | $692.0K | $588.0K | $634.0K | $657.0K | $562.0K | $432.0K | $573.0K | $668.0K | $564.0K | $281.0K | $272.0K | $410.0K | |
| Current Assets | $23M | $28M | $31M | $35M | $38M | $21M | $23M | $15M | $17M | $19M | $21M | $24M | $26M | $14M | $16M | $18M | |
| PP&E (Net) | $325.0K | $346.0K | $360.0K | $379.0K | $407.0K | $407.0K | $423.0K | $443.0K | $466.0K | $477.0K | $503.0K | $513.0K | $508.0K | $648.0K | $708.0K | $720.0K | |
| PP&E (Gross) | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | |
| Accum. Depreciation | · | $797.0K | · | · | · | $680.0K | · | · | · | $557.0K | · | · | · | $504.0K | · | · | |
| Other Non-current Assets | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | · | · | · | · | · | · | |
| Total Assets | $25M | $29M | $33M | $37M | $40M | $24M | $26M | $19M | $21M | $23M | $25M | $26M | $28M | $17M | $19M | $21M | |
| Accounts Payable | $446.0K | $480.0K | $357.0K | $554.0K | $486.0K | $442.0K | $301.0K | $292.0K | $399.0K | $287.0K | $293.0K | $774.0K | $365.0K | $297.0K | $366.0K | $309.0K | |
| Accrued Liabilities | $212.0K | $209.0K | $453.0K | $326.0K | $378.0K | $261.0K | $209.0K | · | · | $132.0K | · | · | · | · | · | · | |
| Current Liabilities | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Capital Leases | $195.0K | $259.0K | $309.0K | $381.0K | $406.0K | $508.0K | $601.0K | $669.0K | $779.0K | $856.0K | $957.0K | $339.0K | $94.0K | $64.0K | $85.0K | $137.0K | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | $28.0K | $28.0K | $28.0K | · | · | · | · | |
| Total Liabilities | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $5M | $5M | $5M | $6M | |
| Common Stock | $17.0K | $17.0K | $17.0K | $17.0K | $17.0K | $13.0K | $13.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $10.0K | $7.0K | $7.0K | $7.0K | |
| Retained Earnings | $-68M | $-63M | $-59M | $-54M | $-50M | $-46M | $-42M | $-40M | $-37M | $-34M | $-33M | $-30M | $-27M | $-25M | $-23M | $-21M | |
| Stockholders' Equity | $21M | $25M | $29M | $33M | $36M | $18M | $21M | $13M | $15M | $18M | $19M | $21M | $23M | $12M | $14M | $16M | |
| Liabilities + Equity | $25M | $29M | $33M | $37M | $40M | $24M | $26M | $19M | $21M | $23M | $25M | $26M | $28M | $17M | $19M | $21M | |
| Shares Outstanding | 16,773,407 | 16,357,327 | 16,334,158 | 16,326,656 | 16,307,321 | 12,612,517 | 12,607,516 | 10,457,933 | 10,446,685 | 10,443,768 | 10,440,850 | 10,436,684 | 10,432,518 | 7,121,737 | 7,121,737 | 7,121,737 |
Arus Kas 8
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $886.0K | $513.0K | $914.0K | $845.0K | $806.0K | $886.0K | $537.0K | $463.0K | $500.0K | $608.0K | $371.0K | $337.0K | $348.0K | $-278.0K | $459.0K | $685.0K | |
| Operating Cash Flow | $-4M | $-4M | $-3M | $-4M | $-2M | $-3M | $-2M | $-2M | $-1M | $-3M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | |
| CapEx | $6.0K | $15.0K | $11.0K | $3.0K | $27.0K | $15.0K | $8.0K | $8.0K | $22.0K | $19.0K | $37.0K | $42.0K | $15.0K | $31.0K | $45.0K | $18.0K | |
| Investing Cash Flow | $-6.0K | $-15.0K | $-11.0K | $-3.0K | $283.0K | $-325.0K | $-8.0K | $8M | $-22.0K | $-5M | $15M | $-4M | $-12M | $9M | $-3M | $1M | |
| Stock Issued | · | · | · | $-35.0K | $21M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | · | $-35.0K | $21M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $32.0K | $82.0K | $1.0K | $34.0K | $21M | $-32.0K | $10M | · | · | $-26.0K | $-78.0K | $-64.0K | $14M | · | · | · | |
| Free Cash Flow | $-4M | · | $-3M | $-4M | $-2M | · | $-2M | $-2M | $-1M | · | $-2M | $-3M | $-2M | · | $-2M | $-2M |
Profitabilitas 6
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.6% | · | 15.4% | 36.7% | 26.1% | · | 31.4% | 43.5% | -119.2% | · | -191.8% | -15.3% | -81.5% | · | · | · | |
| Operating Margin | -6509.8% | · | -3159.1% | -1226.0% | -220.8% | · | -233.4% | -200.2% | -1798.9% | · | -2610.9% | -462.8% | -917.2% | · | · | · | |
| Net Margin | -6318.3% | · | -2963.8% | -1125.7% | -206.5% | · | -221.9% | -184.8% | -1690.9% | · | -2310.9% | -426.7% | -886.5% | · | · | · | |
| EBITDA Margin | -6509.8% | · | -3159.1% | -1226.0% | -220.8% | · | -233.4% | -200.2% | -1798.9% | · | -2610.9% | -462.8% | -917.2% | · | · | · | |
| ROA | -16.1% | · | -14.9% | -14.8% | -14.1% | · | -11.3% | -9.7% | -12.9% | · | -11.7% | -12.1% | -10.4% | · | -10.5% | -11.9% | |
| ROE | -18.2% | · | -17.6% | -17.7% | -16.8% | · | -14.5% | -12.8% | -16.4% | · | -15.8% | -15.8% | -13.1% | · | -13.1% | -14.6% |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 7.8 | · | 9.8 | 10.6 | 11.1 | · | 7.9 | 5.8 | 6.4 | · | 7.3 | 7.9 | 9.9 | · | 6.3 | 6.8 | |
| Quick Ratio | 7.3 | · | 9.3 | 10.1 | 10.8 | · | 7.5 | 5.3 | 2.8 | · | 5.6 | 1.2 | 3.7 | · | 1.0 | 2.8 |
Efisiensi 3
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | |
| Inventory Turnover | 0.4 | · | · | · | · | · | 1.6 | 1.1 | 0.6 | · | 0.4 | 1.2 | 1.2 | · | 1.1 | 1.5 | |
| Receivables Turnover | 0.6 | · | 0.2 | 0.6 | 13.1 | · | 2.8 | 2.6 | 2.0 | · | · | 5.2 | 8.1 | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3M | · | $4M | $5M | $5M | · | $3M | $2M | $1M | · | $1M | $1M | $809.0K | · | $529.0K | $669.0K | |
| Net Income TTM | $-18M | · | $-16M | $-13M | $-12M | · | $-11M | $-11M | $-11M | · | $-10M | $-11M | $-10M | · | $-10M | $-10M | |
| Market Cap | $117M | · | $74M | $83M | $114M | · | $76M | $63M | $78M | · | $33M | $33M | $34M | · | $43M | $39M | |
| P/E | -6.2 | · | -4.3 | -5.2 | -6.8 | · | -6.1 | -5.8 | -6.3 | · | -2.6 | -2.3 | · | · | · | · | |
| P/S | 43.9 | · | 19.0 | 17.0 | 24.2 | · | 27.3 | 29.2 | 61.5 | · | 27.4 | 22.2 | 41.9 | · | 80.6 | 58.5 | |
| P/B | 5.5 | · | 2.5 | 2.6 | 3.2 | · | 3.6 | 4.7 | 5.2 | · | 1.8 | 1.6 | 1.5 | · | 3.1 | 2.5 | |
| P / Tangible Book | 5.5 | · | 2.5 | 2.6 | 3.2 | · | 3.6 | 4.7 | 5.2 | · | 1.8 | 1.6 | 1.5 | · | 3.1 | 2.5 | |
| P / Cash Flow | -27.4 | · | -21.5 | -20.0 | -51.3 | · | -34.4 | -30.0 | -63.7 | · | -14.8 | -12.6 | -13.7 | · | -25.0 | -18.0 | |
| P / FCF | -27.4 | · | -21.4 | -20.0 | -50.7 | · | -34.3 | -29.9 | -62.6 | · | -14.6 | -12.4 | -13.6 | · | -24.3 | -17.9 | |
| Earnings Yield | -16.3% | · | -23.1% | -19.2% | -14.7% | · | -16.3% | -17.2% | -15.9% | · | -37.8% | -43.2% | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $3M | $4M | $3M | $665.0K | $387.0K |
| Margin Kotor % | 28.9% | 29.2% | — | -145.3% | -186.3% |
| Margin Operasi % | -601.5% | -315.5% | — | -1419.4% | -2354.5% |
| Laba Bersih | $-17M | $-12M | $-9M | $-9M | $-9M |
| EPS Dilusian | $-1.07 | $-1.03 | $-0.98 | $-1.33 | — |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | 9.2 | 6.3 | — | 5.5 | 15.4 |
| Rasio Cepat | 8.7 | 6.0 | — | 4.0 | 6.6 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-14M | $-8M | — | $-6M | $-6M |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
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.