Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$496.0K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Tingkat Kemenangan62.5%
Kejutan Rata-rata-9.9%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2027
Agu 4, 2026
$0.47
$0.15
207.2%
31 Des. 2026
Jun 4, 2026
$-0.39
$0.16
-349.4%
30 Juni 2026
$0.47
$0.15
207.2%
31 Maret 2026
$-0.39
$0.16
-349.4%
31 Des. 2025
$0.04
$-0.13
131.8%
30 Sep. 2025
$-0.17
$-0.65
73.7%
30 Juni 2025
$-0.20
$-0.58
65.4%
31 Maret 2025
$-0.90
$-0.54
-65.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$86M
$80M
$91M
$77M
$124M
$117M
$151M
$66M
$60M
$70M
$68M
$72M
Cost of Revenue
$58M
$59M
$70M
$60M
$90M
$87M
$114M
$51M
$46M
$53M
$52M
$73M
Gross Profit
$28M
$20M
$21M
$18M
$34M
$30M
$37M
$15M
$15M
$17M
$16M
$-1M
R&D Expense
$945.0K
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$3M
SG&A Expense
$19M
$18M
$17M
$19M
$12M
$11M
$11M
$10M
$13M
$15M
$17M
$15M
Operating Expenses
$30M
$31M
$32M
$33M
$26M
$23M
$24M
$21M
$28M
$30M
$36M
$31M
Operating Income
$-2M
$-11M
$-11M
$-16M
$8M
$7M
$13M
$-6M
$-13M
$-13M
$-20M
$-32M
Interest Expense
·
·
·
·
·
·
·
$493.0K
$333.0K
$163.0K
$297.0K
$376.0K
Interest Income
$3.0K
$7.0K
$2.0K
$34.0K
$0
$0
$5.0K
$11.0K
$15.0K
$36.0K
$128.0K
$300.0K
Other Non-op
$-1M
$-1M
$-806.0K
$-378.0K
$-141.0K
$-318.0K
$-489.0K
$-503.0K
$-162.0K
$-22.0K
$-169.0K
$-76.0K
Pretax Income
$-3M
$-12M
$-12M
$-16M
$8M
$7M
$13M
$-7M
$-13M
$-13M
$-20M
$-32M
Income Tax
$60.0K
$42.0K
$41.0K
$18M
$2M
$-20M
$159.0K
$14.0K
$-15.0K
$-261.0K
$36.0K
$49.0K
Net Income
$-3M
$-12M
$-12M
$-34M
$6M
$26M
$12M
$-7M
$-13M
$-12M
$-20M
$-32M
EPS (Basic)
$-0.89
$-3.59
$-3.59
$-1.08
$0.20
$0.85
$0.41
$-0.23
$-0.46
$-0.44
$-0.73
$-1.43
EPS (Diluted)
$-0.89
$-3.59
$-3.59
$-1.08
$0.19
$0.83
$0.40
$-0.23
$-0.46
$-0.44
$-0.73
$-1.43
Shares (Basic)
3,560,671
3,282,947
3,248,624
31,703,712
31,018,356
30,634,553
30,104,552
29,429,540
28,783,830
28,156,382
27,627,693
22,353,419
Shares (Diluted)
3,560,671
3,282,947
3,248,624
31,703,712
31,294,573
31,303,727
30,964,777
29,429,540
28,783,830
28,156,382
27,627,693
22,353,419
EBITDA
$142.0K
$-11M
$-11M
$-14M
$10M
$8M
$15M
$-4M
$-11M
$-10M
$-16M
$-28M
Neraca28
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$3M
$6M
$5M
$16M
$14M
$19M
$29M
$9M
$9M
$17M
$16M
$20M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$0
Receivables
$16M
$13M
$14M
$14M
$12M
$14M
$10M
$15M
$9M
$9M
$11M
$18M
Inventory
$10M
$11M
$18M
$18M
$20M
$20M
$15M
$13M
$8M
$14M
$17M
$14M
Prepaid Expense
$1M
$2M
$3M
$1M
$3M
$1M
$723.0K
$695.0K
$2M
$3M
$5M
$2M
Current Assets
$38M
$35M
$45M
$50M
$51M
$57M
$55M
$41M
$29M
$44M
$49M
$55M
PP&E (Net)
$6M
$8M
$10M
$10M
$11M
$11M
$12M
$12M
$13M
$14M
$17M
$21M
PP&E (Gross)
$25M
$35M
$36M
$35M
$35M
$35M
$35M
$34M
$34M
$34M
$36M
$41M
Accum. Depreciation
$19M
$27M
$26M
$25M
$24M
$24M
$23M
$22M
$21M
$20M
$19M
$20M
Goodwill
$1M
$1M
$1M
$1M
$350.0K
·
·
·
$0
$0
$0
$4M
Intangibles
$3M
$3M
$4M
$6M
$2M
$2M
$2M
$2M
$3M
$4M
$5M
$6M
Other Non-current Assets
$4M
$4M
$3M
$3M
$4M
$3M
$3M
$165.0K
$110.0K
$175.0K
$185.0K
$367.0K
Total Assets
$52M
$52M
$63M
$72M
$87M
$93M
$73M
$56M
$45M
$62M
$71M
$88M
Accounts Payable
$15M
$13M
$18M
$13M
$10M
$17M
$20M
$20M
$12M
$12M
$12M
$11M
Accrued Liabilities
$11M
$13M
$9M
$11M
$8M
$13M
$7M
$7M
$4M
$6M
$7M
$5M
Current Liabilities
$27M
$27M
$28M
$24M
$18M
$30M
$27M
$27M
$16M
$18M
$19M
$18M
Capital Leases
$2M
$3M
$1M
$2M
$2M
$2M
$3M
·
·
·
·
·
Other Non-current Liabilities
$3M
$3M
$2M
$3M
$3M
$4M
$4M
$642.0K
$524.0K
$442.0K
$558.0K
$522.0K
Total Liabilities
$35M
$41M
$41M
$38M
$22M
$35M
$42M
$38M
$22M
$27M
$25M
$23M
Long-term Debt
$6M
$10M
$10M
$10M
$35.0K
$49.0K
$10M
$9M
$4M
$7M
$5M
$5M
Total Debt
$6M
$10M
$10M
$10M
$35.0K
$49.0K
$10M
$9M
$4M
$7M
$5M
$5M
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Paid-in Capital
·
·
·
·
·
·
·
$156M
$155M
$154M
$152M
$151M
Retained Earnings
$-118M
$-115M
$-103M
$-91M
$-57M
$-63M
$-89M
$-102M
$-95M
$-82M
$-70M
$-50M
Treasury Stock
$35M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
Stockholders' Equity
$17M
$12M
$23M
$33M
$65M
$58M
$31M
$18M
$23M
$35M
$46M
$65M
Liabilities + Equity
$52M
$52M
$63M
$72M
$87M
$93M
$73M
$56M
$45M
$62M
$71M
$88M
Shares Outstanding
4,056,528
3,298,389
32,567,746
32,295,408
31,097,872
30,805,300
30,265,997
29,600,158
·
·
·
·
Arus Kas19
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$2M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$4M
$4M
Stock-based Comp
$483.0K
$1M
$950.0K
$2M
$813.0K
$753.0K
$618.0K
$825.0K
$1M
$2M
$1M
$1M
Deferred Tax
$5.0K
$7.0K
$-5.0K
$18M
$2M
$-20M
$75.0K
$19.0K
$-19.0K
$0
$0
$0
Amort. of Intangibles
$733.0K
$1M
$1M
$653.0K
$227.0K
$290.0K
$359.0K
$444.0K
$607.0K
$881.0K
$1M
$1M
Restructuring
$0
$1M
$123.0K
$0
$0
$400.0K
$391.0K
$43.0K
$2M
·
·
·
Other Non-cash
$-188.0K
·
·
$10M
$-11M
$-7M
$6M
$-1M
$6M
$6M
$11M
$14M
Operating Cash Flow
$-1M
$599.0K
$-10M
$-2M
$-113.0K
$2M
$20M
$-5M
$-4M
$-2M
$-3M
$-13M
CapEx
$83.0K
$99.0K
$837.0K
$586.0K
$518.0K
$902.0K
$814.0K
$381.0K
$512.0K
$660.0K
$401.0K
$2M
Investing Cash Flow
$-86.0K
$128.0K
$-731.0K
$-6M
$-5M
$-946.0K
$-936.0K
$-449.0K
$-585.0K
$2M
$-372.0K
$-730.0K
Debt Issued
$0
$4M
$0
$0
·
·
·
·
·
·
·
·
Net Debt Issued
$0
$4M
·
·
·
·
·
$-80.0K
$-158.0K
$-880.0K
$-2M
$-4M
Stock Issued
$1M
$0
$0
$800.0K
$0
$0
·
·
$0
$0
$-2.0K
$17M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
Net Stock Activity
$1M
$0
$0
$800.0K
·
·
·
·
$0
$0
$-2.0K
$17M
Financing Cash Flow
$-2M
$90.0K
$-14.0K
$10M
$104.0K
$-10M
$615.0K
$5M
$-3M
$2M
$-615.0K
$16M
Net Change in Cash
$-3M
$817.0K
$-11M
$2M
$-5M
$-9M
$20M
$-695.0K
$-8M
$2M
$-4M
$2M
Taxes Paid
$-36.0K
$-26.0K
$-59.0K
$-87.0K
$-203.0K
$-175.0K
$-28.0K
$12.0K
$17.0K
$153.0K
$18.0K
$42.0K
Free Cash Flow
$-1M
$500.0K
$-11M
$-3M
$-631.0K
$827.0K
$20M
$-5M
$-5M
$-3M
$-4M
$-15M
Levered FCF
·
·
·
·
·
·
·
$-6M
$-5M
$-3M
$-4M
$-15M
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
32.6%
25.4%
23.1%
22.6%
27.3%
25.8%
24.6%
22.1%
24.3%
24.7%
23.6%
-1.6%
Operating Margin
-1.9%
-13.3%
-11.9%
-20.7%
6.8%
5.9%
8.7%
-9.4%
-21.5%
-17.8%
-29.4%
-44.2%
Net Margin
-3.7%
-14.8%
-12.9%
-44.4%
4.9%
22.4%
8.3%
-10.2%
-21.8%
-17.5%
-29.8%
-44.4%
Pretax Margin
-3.6%
-14.8%
-12.8%
-21.1%
6.6%
5.6%
8.4%
-10.1%
-21.8%
-17.9%
-29.7%
-44.3%
EBITDA Margin
0.16%
-13.3%
-11.9%
-17.9%
8.1%
7.1%
9.7%
-6.7%
-18.2%
-14.5%
-23.3%
-38.4%
ROA
-6.1%
-20.4%
-17.3%
-43.4%
6.8%
31.6%
19.4%
-13.2%
-24.4%
-18.5%
-25.4%
-34.3%
ROE
-22.6%
-89.5%
-54.0%
-96.2%
9.3%
55.7%
39.9%
-36.4%
-44.6%
-30.2%
-36.4%
-45.3%
ROIC
-7.4%
-47.9%
-33.4%
-77.5%
9.5%
47.2%
31.5%
-22.6%
-47.1%
-28.9%
-39.3%
-46.0%
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.4
1.3
1.6
2.1
2.8
1.9
2.0
1.5
1.8
2.4
2.5
3.0
Quick Ratio
0.7
0.7
0.7
1.2
1.4
1.1
1.4
0.9
1.1
1.4
1.4
2.1
Debt / Equity
0.4
0.9
0.4
0.3
0.0
0.0
0.3
0.5
0.2
0.2
0.1
0.1
LT Debt / Equity
0.3
0.8
0.4
0.3
0.0
0.0
0.3
0.5
0.2
0.2
0.1
0.0
Interest Coverage
·
·
·
·
·
·
·
-12.5
-30.5
-45.9
-67.1
-84.9
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.7
1.4
1.3
1.0
1.4
1.4
2.3
1.3
1.1
1.1
0.9
0.8
Inventory Turnover
5.4
4.0
3.8
3.1
4.6
5.1
8.1
4.8
4.3
3.5
3.3
5.6
Receivables Turnover
5.9
5.9
6.5
6.0
9.8
9.7
12.0
5.5
6.7
7.0
4.6
4.3
Per Saham5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$4.10
$0.36
$0.69
$1.03
$2.09
$1.89
$1.03
·
·
·
·
·
Revenue / Share
$24.24
$2.43
$2.79
$2.44
$3.97
$3.73
$4.87
$2.23
$2.09
$2.49
$2.45
$3.23
Cash Flow / Share
$-0.30
$0.02
$-0.31
$-0.07
$-0.00
$0.06
$0.66
$-0.17
$-0.15
$-0.07
$-0.13
$-0.57
Cash / Share
$0.80
$0.18
$0.16
$0.50
$0.47
$0.63
$0.95
·
·
·
·
·
EPS (TTM)
$-0.89
$-0.36
$-0.36
$-1.08
$0.19
$0.83
$0.40
$-0.23
$-0.46
$-0.44
$-0.73
$-1.43
Tingkat Pertumbuhan5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
8.3%
-12.0%
17.1%
-37.8%
6.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
3.7%
-13.8%
-8.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-5.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
-77.1%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
-76.7%
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$86M
$80M
$91M
$77M
$124M
$117M
$151M
$66M
$60M
$70M
$68M
$72M
Net Income TTM
$-3M
$-12M
$-12M
$-34M
$6M
$26M
$12M
$-7M
$-13M
$-12M
$-20M
$-32M
Market Cap
$35M
$237M
$283M
$656M
$871M
$2.14B
$1.12B
·
·
·
·
·
Enterprise Value
$38M
$242M
$288M
$650M
$856M
$2.12B
$1.10B
·
·
·
·
·
P/E
-9.8
-20.0
-24.2
-18.8
147.4
83.9
92.5
-38.7
-18.5
-45.0
-19.0
-22.0
P/S
0.4
3.0
3.1
8.5
7.0
18.4
7.4
·
·
·
·
·
P/B
2.1
20.0
12.6
19.7
13.4
36.9
36.1
·
·
·
·
·
P / Tangible Book
2.8
33.8
17.1
25.4
14.0
38.2
·
·
·
·
·
·
P / Cash Flow
-32.9
396.5
-28.1
-286.2
-7705.7
1240.1
55.0
·
·
·
·
·
P / FCF
-30.5
475.0
-25.9
-227.9
-1379.9
2592.6
57.3
·
·
·
·
·
EV / EBITDA
268.7
-22.8
-26.6
-46.8
85.6
255.5
75.1
·
·
·
·
·
EV / FCF
-32.8
483.7
-26.4
-225.8
-1357.1
2569.2
56.4
·
·
·
·
·
EV / Revenue
0.4
3.0
3.2
8.4
6.9
18.2
7.3
·
·
·
·
·
Earnings Yield
-10.2%
-5.0%
-4.1%
-5.3%
0.68%
1.2%
1.1%
-2.6%
-5.4%
-2.2%
-5.2%
-4.5%
Laporan Laba Rugi17
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue
$26M
$26M
$21M
$20M
$20M
$21M
$20M
$19M
$20M
$26M
$26M
$21M
$18M
$22M
$20M
$18M
Cost of Revenue
$17M
$16M
$15M
$14M
$14M
$15M
$14M
$15M
$16M
$20M
$20M
$16M
$14M
$17M
$16M
$13M
Gross Profit
$9M
$10M
$7M
$6M
$6M
$6M
$6M
$4M
$4M
$7M
$6M
$5M
$3M
$5M
$5M
$4M
R&D Expense
$268.0K
$269.0K
$237.0K
$231.0K
$208.0K
$350.0K
$287.0K
$328.0K
$264.0K
$284.0K
$349.0K
$382.0K
$480.0K
$478.0K
$409.0K
$451.0K
SG&A Expense
$4M
$7M
$3M
$4M
$4M
$5M
$4M
$5M
$5M
$1M
$5M
$5M
$6M
$6M
$5M
$4M
Operating Expenses
$7M
$10M
$6M
$6M
$7M
$8M
$7M
$8M
$8M
$5M
$8M
$9M
$10M
$10M
$9M
$7M
Operating Income
$2M
$-773.0K
$386.0K
$-242.0K
$-1M
$-3M
$-1M
$-3M
$-3M
$2M
$-2M
$-4M
$-6M
$-5M
$-5M
$-3M
Interest Income
·
$3.0K
$0
·
·
$6.0K
$1.0K
$0
·
$0
$0
$0
$2.0K
$34.0K
$0
$0
Other Non-op
$-157.0K
$-706.0K
$-208.0K
$-329.0K
$-218.0K
$-270.0K
$-258.0K
$-330.0K
$-305.0K
$-210.0K
$-193.0K
$-205.0K
$-198.0K
$-378.0K
$0
$1.0K
Pretax Income
$2M
$-1M
$178.0K
$-571.0K
$-1M
$-3M
$-2M
$-4M
$-4M
$2M
$-2M
$-4M
$-7M
$-5M
$-5M
$-3M
Income Tax
$5.0K
$19.0K
$18.0K
$10.0K
$-13.0K
$-3.0K
$1.0K
$23.0K
$21.0K
$-17.0K
$1.0K
$15.0K
$42.0K
$45.0K
$19M
$-643.0K
Net Income
$2M
$-1M
$160.0K
$-581.0K
$-1M
$-3M
$-2M
$-4M
$-4M
$2M
$-2M
$-4M
$-7M
$-5M
$-24M
$-2M
EPS (Basic)
$0.48
$-0.73
$0.05
$-0.17
$-0.37
$-1.91
$-0.46
$-1.10
$-0.12
$-3.17
$-0.07
$-0.14
$-0.21
$-0.17
$-0.75
$-0.07
EPS (Diluted)
$0.47
$-0.72
$0.04
$-0.17
$-0.37
$-1.91
$-0.46
$-1.10
$-0.12
$-3.17
$-0.07
$-0.14
$-0.21
$-0.17
$-0.75
$-0.07
Shares (Basic)
4,059,842
·
3,540,765
3,498,786
3,331,524
·
3,292,332
3,282,548
32,610,604
32,486,000
32,531,563
32,502,566
32,345,823
32,294,000
32,048,000
31,031,000
Shares (Diluted)
4,162,795
·
3,637,008
3,498,786
3,331,524
·
3,292,332
3,282,548
32,610,604
33,965,000
32,531,563
32,502,566
32,345,823
32,294,000
32,048,000
31,031,000
EBITDA
$2M
·
$386.0K
$-242.0K
$-1M
·
$-1M
$-3M
·
·
$-2M
$-4M
$-6M
·
$-5M
$-3M
Neraca26
Metrik
Tren
Q1 2027
Q4 2026
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
Cash & Equivalents
$5M
$3M
$5M
$5M
$4M
$6M
$7M
$5M
$6M
$5M
$5M
$4M
$8M
·
$8M
$13M
Receivables
$14M
$16M
$13M
$12M
$14M
$13M
$12M
$12M
$12M
$14M
$16M
$16M
$15M
·
$14M
$12M
Inventory
$10M
$10M
$10M
$10M
$10M
$11M
$13M
$15M
$16M
$18M
$21M
$20M
$18M
·
$19M
$17M
Prepaid Expense
$2M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$3M
$1M
·
$2M
$2M
Current Assets
$39M
$38M
$33M
$32M
$33M
$35M
$37M
$40M
$42M
$45M
$46M
$45M
$43M
·
$47M
$45M
PP&E (Net)
$6M
$6M
$7M
$8M
$8M
$8M
$8M
$9M
$9M
$10M
$10M
$10M
$11M
·
$11M
$11M
PP&E (Gross)
$25M
$25M
$35M
$35M
$35M
$35M
$35M
$35M
$35M
$36M
$36M
$36M
$36M
·
$35M
$35M
Accum. Depreciation
$19M
$19M
$27M
$27M
$27M
$27M
$26M
$26M
$26M
$26M
$26M
$25M
$25M
·
$24M
$24M
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$564.0K
Intangibles
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$5M
$5M
$6M
·
$6M
$2M
Other Non-current Assets
$4M
$4M
$4M
$4M
$4M
$4M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
Total Assets
$53M
$52M
$48M
$48M
$49M
$52M
$53M
$56M
$60M
$63M
$65M
$66M
$64M
·
$68M
$81M
Accounts Payable
$16M
$15M
$15M
$14M
$13M
$13M
$13M
$14M
$14M
$18M
$19M
$16M
$12M
·
$13M
$6M
Accrued Liabilities
$10M
$11M
$9M
$9M
$13M
$13M
$13M
$12M
$10M
$9M
$12M
$12M
$10M
·
$8M
$6M
Current Liabilities
$26M
$27M
$24M
$24M
$27M
$27M
$27M
$27M
$25M
$28M
$31M
$29M
$22M
·
$22M
$12M
Capital Leases
$2M
$2M
$2M
$2M
$3M
$3M
$167.0K
$478.0K
$881.0K
$1M
$1M
$2M
$2M
·
$2M
$2M
Other Non-current Liabilities
$3M
$3M
$3M
$3M
$3M
$3M
$741.0K
$1M
$2M
$2M
$4M
$4M
$5M
·
$3M
$2M
Total Liabilities
$35M
$35M
$36M
$37M
$38M
$41M
$38M
$40M
$41M
$41M
$45M
$43M
$37M
·
$30M
$20M
Long-term Debt
$7M
$6M
$10M
$10M
$8M
$10M
·
$13M
$14M
$10M
$10M
$10M
$10M
·
$5M
$5M
Total Debt
$7M
·
$10M
$10M
$8M
·
$353.0K
$13M
·
·
$10M
$10M
$10M
·
$5M
$5M
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
Retained Earnings
$-116M
$-118M
$-117M
$-117M
$-116M
$-115M
$-112M
$-110M
$-107M
$-103M
$-105M
$-102M
$-98M
·
$-86M
$-62M
Treasury Stock
$35M
$35M
$35M
$35M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
$36M
·
$36M
$36M
Stockholders' Equity
$19M
$17M
$12M
$11M
$11M
$12M
$14M
$16M
$19M
$23M
$21M
$23M
$27M
$33M
$38M
$61M
Liabilities + Equity
$53M
$52M
$48M
$48M
$49M
$52M
$53M
$56M
$60M
$63M
$65M
$66M
$64M
·
$68M
$81M
Shares Outstanding
4,071,624
4,056,528
3,552,077
3,530,870
33,553,632
3,298,389
32,939,922
32,905,731
32,743,409
32,567,746
32,551,737
32,503,320
32,502,558
·
32,291,974
31,355,911
Arus Kas13
Metrik
Tren
Q1 2027
Q4 2026
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
Stock-based Comp
$159.0K
$163.0K
$-3.0K
$157.0K
$166.0K
$335.0K
$180.0K
$348.0K
$294.0K
$269.0K
$267.0K
$226.0K
$188.0K
$177.0K
$448.0K
$733.0K
Deferred Tax
$-56.0K
·
·
·
$0
·
·
·
·
$-5.0K
$0
$0
$0
$77.0K
$18M
$-642.0K
Amort. of Intangibles
$118.0K
$193.0K
$100.0K
$200.0K
$240.0K
$321.0K
$300.0K
$200.0K
$248.0K
$319.0K
$300.0K
$200.0K
$266.0K
$201.0K
$300.0K
$100.0K
Restructuring
·
$0
$0
$0
$0
$313.0K
$20.0K
$322.0K
$393.0K
$123.0K
$0
$0
$0
·
·
·
Operating Cash Flow
$1M
$-1M
$-897.0K
$2M
$-515.0K
$-699.0K
$4M
$498.0K
$-3M
$175.0K
$1M
$-4M
$-7M
$3M
$1M
$-2M
CapEx
$6.0K
$25.0K
$-252.0K
$255.0K
$55.0K
$51.0K
$19.0K
$5.0K
$24.0K
$-31.0K
$121.0K
$239.0K
$508.0K
$13.0K
$131.0K
$303.0K
Investing Cash Flow
$-6.0K
$-25.0K
$251.0K
$-257.0K
$-55.0K
$-6.0K
$-21.0K
$179.0K
$-24.0K
$19.0K
$-103.0K
$-234.0K
$-413.0K
$-105.0K
$-6M
$-312.0K
Debt Issued
$642.0K
$0
$0
$0
$0
$0
$0
$0
$4M
$0
$0
·
·
·
·
·
Net Debt Issued
$642.0K
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
$0
$0
·
·
$0
$0
·
·
$0
·
·
·
$30.0K
·
·
Financing Cash Flow
$554.0K
$55.0K
$212.0K
$29.0K
$-2M
$-820.0K
$-2M
$-1M
$4M
$-6.0K
$-3.0K
$-2.0K
$-3.0K
$5M
$-32.0K
$5M
Net Change in Cash
$2M
$-1M
$-434.0K
$2M
$-2M
$-2M
$2M
$-323.0K
$537.0K
$188.0K
$942.0K
$-4M
$-8M
$8M
$-4M
$3M
Free Cash Flow
$1M
·
·
·
$-570.0K
·
·
·
·
·
·
·
$-8M
·
·
·
Profitabilitas8
Metrik
Tren
Q1 2027
Q4 2026
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
Gross Margin
34.6%
·
30.9%
31.0%
30.1%
·
29.4%
23.1%
·
·
24.5%
22.2%
18.0%
·
23.6%
25.3%
Operating Margin
8.2%
·
1.8%
-1.2%
-5.2%
·
-6.4%
-16.9%
·
·
-7.9%
-20.2%
-36.3%
·
-22.6%
-16.8%
Net Margin
7.6%
·
0.76%
-2.9%
-6.4%
·
-7.7%
-18.7%
·
·
-8.7%
-21.3%
-37.7%
·
-118.6%
-13.3%
Pretax Margin
7.6%
·
0.84%
-2.9%
-6.3%
·
-7.7%
-18.6%
·
·
-8.7%
-21.2%
-37.4%
·
-23.0%
-16.9%
EBITDA Margin
8.2%
·
1.8%
-1.2%
-5.2%
·
-6.4%
-16.9%
·
·
-7.9%
-20.2%
-36.3%
·
-22.6%
-16.8%
ROA
3.8%
·
0.32%
-1.1%
-2.3%
·
-2.5%
-5.9%
·
·
-3.4%
-6.0%
-9.2%
·
-30.0%
-2.6%
ROE
13.3%
·
1.2%
-4.3%
-8.3%
·
-8.6%
-18.9%
·
·
-7.7%
-10.5%
-14.8%
·
-46.2%
-3.7%
ROIC
8.3%
·
1.6%
-1.2%
-5.3%
·
-8.4%
-11.6%
·
·
-6.7%
-12.8%
-17.5%
·
-54.8%
-3.5%
Likuiditas & Solvabilitas4
Metrik
Tren
Q1 2027
Q4 2026
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
Current Ratio
1.5
·
1.4
1.3
1.2
·
1.4
1.5
·
·
1.5
1.6
1.9
·
2.1
3.6
Quick Ratio
0.8
·
0.7
0.7
0.6
·
0.7
0.6
·
·
0.7
0.7
1.0
·
1.0
2.0
Debt / Equity
0.3
·
0.8
0.9
0.8
·
0.0
0.8
·
·
0.5
0.4
0.4
·
0.1
0.1
LT Debt / Equity
0.3
·
0.8
0.8
0.8
·
·
0.8
·
·
0.5
0.4
0.4
·
0.1
0.1
Efisiensi3
Metrik
Tren
Q1 2027
Q4 2026
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
Asset Turnover
0.5
·
0.4
0.4
0.4
·
0.3
0.3
·
·
0.4
0.3
0.2
·
0.3
0.2
Inventory Turnover
1.6
·
1.2
1.1
1.0
·
0.8
0.8
·
·
1.0
0.9
0.8
·
0.8
0.7
Receivables Turnover
1.8
·
1.7
1.7
1.5
·
1.4
1.4
·
·
1.8
1.5
1.3
·
1.6
1.0
Per Saham5
Metrik
Tren
Q1 2027
Q4 2026
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
Book Value / Share
$4.60
·
$3.33
$3.22
$0.32
·
$0.44
$0.48
·
·
$0.63
$0.70
$0.82
·
$1.18
$1.94
Revenue / Share
$6.18
·
$5.80
$5.69
$0.59
·
$0.59
$0.59
·
·
$0.80
$0.63
$0.54
·
$0.63
$0.56
Cash Flow / Share
$0.32
·
·
·
$-0.02
·
·
·
·
·
·
·
$-0.23
·
·
·
Cash / Share
$1.27
·
$1.33
$1.46
$0.11
·
$0.23
$0.16
·
·
$0.15
$0.12
$0.25
·
$0.25
$0.40
EPS (TTM)
$-0.38
·
$-2.41
$-2.91
$-3.84
·
$-4.85
$-4.46
$-3.50
·
$-0.59
$-1.27
$-1.20
·
$-0.96
$-0.17
Valuasi (TTM)11
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue TTM
$92M
·
$81M
$80M
$79M
·
$85M
$92M
$93M
·
$86M
$80M
$77M
·
$78M
$88M
Net Income TTM
$40.0K
·
$-5M
$-6M
$-9M
·
$-7M
$-8M
$-9M
·
$-18M
$-40M
$-38M
·
$-30M
$-5M
Market Cap
$48M
·
$55M
$31M
$201M
·
$264M
$283M
·
·
$283M
$410M
$530M
·
$588M
$489M
Enterprise Value
$49M
·
$60M
$36M
$206M
·
$256M
$290M
·
·
$288M
$416M
$532M
·
$585M
$482M
P/E
-30.8
·
-6.4
-3.0
-1.6
·
-1.6
-1.9
-3.2
·
-14.7
-9.9
-13.6
·
-19.0
-91.8
P/S
0.5
·
0.7
0.4
2.5
·
3.1
3.1
·
·
3.3
5.1
6.9
·
7.6
5.5
P/B
2.5
·
4.6
2.7
18.6
·
18.2
17.9
·
·
13.7
18.1
19.8
·
15.4
8.0
P / Tangible Book
3.2
·
7.2
4.4
32.6
·
28.4
27.4
27.2
·
20.3
26.1
27.1
·
19.2
8.4
P / Cash Flow
35.2
·
·
·
-390.9
·
·
·
·
·
·
·
-72.3
·
·
·
EV / Revenue
0.5
·
0.7
0.4
2.6
·
3.0
3.2
·
·
3.4
5.2
6.9
·
7.5
5.5
Earnings Yield
-3.2%
·
-15.7%
-33.2%
-64.0%
·
-60.6%
-51.9%
-31.5%
·
-6.8%
-10.1%
-7.4%
·
-5.3%
-1.1%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Pendapatan
$86M
$80M
$91M
$77M
$124M
Margin Kotor %
32.6%
25.4%
23.1%
22.6%
27.3%
Margin Operasi %
-1.9%
-13.3%
-11.9%
-20.7%
6.8%
Laba Bersih
$-3M
$-12M
$-12M
$-34M
$6M
EPS Dilusian
$-0.89
$-3.59
$-3.59
$-1.08
$0.19
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Utang / Ekuitas
0.4
0.9
0.4
0.3
0.0
Rasio Lancar
1.4
1.3
1.6
2.1
2.8
Rasio Cepat
0.7
0.7
0.7
1.2
1.4
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Arus Kas Bebas
$-1M
$500.0K
$-11M
$-3M
$-631.0K
Pemilik institusional (13F)
34 pengaju
· $19.9M 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.
Pemegang34
Nilai yang dipegang$19.9M
Posisi baru5
Posisi yang keluar8
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
5 (-8 vs Kuartal sebelumnya)
8 (+6 vs Kuartal sebelumnya)
15 (+4 vs Kuartal sebelumnya)
3 (0 vs Kuartal sebelumnya)
-183K
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
PHILOTIMO FUND, LP, PHILOTIMO FOCUSED GROWTH AND INCOME FUND, KANEN WEALTH MANAGEMENT, LLC, DAVID L. KANEN
×4 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
39 orang dalam
· 14 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.