Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$397.4K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen27253.6%
Rasio Pembayaran Dividen-17.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
2021
Revenue
$11M
$8M
$5M
$2M
$2M
Cost of Revenue
$4M
$3M
$2M
$1M
$1M
Gross Profit
$6M
$5M
$3M
$1M
$735.0K
SG&A Expense
$7M
$6M
$6M
$4M
$2M
Operating Expenses
$9M
$7M
$12M
$5M
$3M
Operating Income
$-3M
$-3M
$-9M
$-4M
$-2M
Other Non-op
·
$733.9K
$92.8K
$-123.2K
$50.8K
Pretax Income
$-3M
$-2M
$-9M
$-4M
$-2M
Income Tax
$-17.4K
$0
$0
$0
$-1.3K
Net Income
$-3M
$-2M
$-9M
$-4M
$-2M
EPS (Diluted)
$-0.58
$-0.41
$-1.84
·
·
Shares (Diluted)
5,260,327
5,117,941
5,107,395
·
·
EBITDA
$-3M
$-3M
$-8M
$-4M
·
Neraca20
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
·
·
$982.3K
$7M
·
Receivables
$476.6K
$755.8K
$90.1K
$137.6K
·
Inventory
$44.8K
$65.9K
$92.6K
$105.1K
$98.4K
Prepaid Expense
$227.2K
$138.0K
$111.1K
$212.2K
$159.8K
Current Assets
$3M
$1M
$1M
$7M
$2M
PP&E (Net)
$3.4K
$5.1K
$0
·
·
Goodwill
$4M
$4M
$2M
$4M
$0
Intangibles
$2M
$3M
$2M
$4M
$1M
Total Assets
$11M
$10M
$5M
$16M
$4M
Short-term Debt
$487.7K
$312.6K
$17.3K
$69.0K
$28.5K
Current Liabilities
$7M
$4M
$789.1K
$3M
$311.5K
Total Liabilities
$7M
$5M
$789.1K
$3M
$466.5K
Total Debt
$487.7K
$702.6K
$0
$69.0K
·
Common Stock
$117
$5.1K
$5.1K
$70
$2.4K
Paid-in Capital
$25M
$22M
$21M
$20M
$7M
Retained Earnings
$-22M
$-19M
$-17M
$-8M
$-3M
AOCI
$91.1K
$68.1K
$182.5K
$97.0K
·
Stockholders' Equity
$2M
$3M
$4M
$12M
$3M
Liabilities + Equity
$11M
$10M
$5M
$16M
$4M
Shares Outstanding
117,264
5,127,395
5,107,395
5,107,395
2,353,645
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
2021
Stock-based Comp
$240.7K
$56.9K
$591.6K
$945.0K
$768.0K
Deferred Tax
$0
$0
$0
$0
·
Amort. of Intangibles
$1M
$906.7K
$680.7K
$124.8K
$0
Operating Cash Flow
$-938.2K
$-1M
$-3M
$-3M
$-1M
Investing Cash Flow
$-2M
$451.0K
$-850.0K
$-4M
$-767.9K
Stock Issued
$993.4K
$0
$0
$12M
$2M
Net Stock Activity
$993.4K
·
$0
$12M
·
Dividends Paid
$453.9K
$321.4K
$213.7K
$142.2K
$105.3K
Financing Cash Flow
$5M
$326.3K
$-2M
$12M
$3M
Net Change in Cash
$2M
$-505.4K
$-6M
$5M
$1M
Taxes Paid
$0
$0
$0
$0
$0
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
Gross Margin
59.9%
57.8%
61.9%
54.0%
·
Operating Margin
-25.7%
-31.9%
-157.2%
-185.2%
·
Net Margin
-24.1%
-22.5%
-155.4%
-190.8%
·
Pretax Margin
-23.8%
-22.6%
-155.4%
-190.8%
·
EBITDA Margin
-25.7%
-31.9%
-157.2%
-185.2%
·
ROA
-24.7%
-24.0%
-74.4%
-43.2%
·
ROE
-89.4%
-46.2%
-104.2%
-58.3%
·
ROIC
-92.3%
-62.5%
-154.2%
-32.8%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
Current Ratio
0.4
0.3
1.6
2.2
·
Quick Ratio
0.1
0.2
1.4
·
·
Debt / Equity
0.2
0.2
0.0
0.0
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
1.0
1.1
0.5
0.2
·
Inventory Turnover
77.7
41.9
20.2
10.0
·
Receivables Turnover
17.4
18.6
46.0
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$0.42
$0.65
$1.05
$2.44
·
Revenue / Share
$2.04
$1.54
·
·
·
Cash Flow / Share
$-0.18
$-0.23
·
·
·
Cash / Share
·
·
$0.19
·
·
EPS (TTM)
$-0.58
$-0.41
$-1.84
·
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
36.5%
50.0%
136.1%
22.7%
·
Revenue CAGR 3Y
69.1%
63.2%
·
·
·
Valuasi (TTM)11
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$11M
$8M
$5M
$2M
·
Net Income TTM
$-3M
$-2M
$-9M
$-4M
·
Market Cap
$1M
·
·
·
·
P/E
-0.3
·
·
·
·
P/S
0.1
·
·
·
·
P/B
0.4
·
·
·
·
P / Cash Flow
-1.1
·
·
·
·
Dividend Yield
43.0%
·
·
·
·
Earnings Yield
-322.2%
·
·
·
·
Payout Ratio
-17.5%
-18.2%
-2.6%
-3.4%
·
Annual Payout
$453.9K
$321.4K
$213.7K
$142.2K
·
Laporan Laba Rugi14
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Revenue
$1M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$352.3K
$357.8K
$385.9K
Cost of Revenue
$765.6K
$1M
$970.8K
$1M
$1M
$1M
$806.1K
$751.2K
$582.6K
$428.6K
$465.6K
$494.5K
$608.5K
$216.8K
$208.1K
$224.8K
Gross Profit
$732.0K
$1M
$2M
$2M
$2M
$1M
$1M
$975.4K
$1M
$836.3K
$847.7K
$815.6K
$743.2K
$135.5K
$149.7K
$161.2K
SG&A Expense
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$975.0K
$1M
$797.5K
Operating Expenses
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$3M
$6M
$2M
$2M
$1M
$1M
$918.1K
Operating Income
$-965.5K
$-1M
$-268.1K
$-506.5K
$-785.5K
$-1M
$-331.3K
$-606.4K
$-455.4K
$-2M
$-5M
$-1M
$-1M
$-988.2K
$-1M
$-756.9K
Interest Expense
$173.6K
·
·
·
·
·
·
·
·
·
·
·
·
$2.7K
·
·
Other Non-op
$-4M
·
$-357.7K
$-27.8K
$-38.4K
·
$-12.3K
$-22.6K
$-22.4K
$4.3K
$7.5K
$13.9K
$67.1K
$18.5K
$-53.7K
$8.2K
Pretax Income
$-5M
$-573.7K
$-625.8K
$-534.3K
$-823.9K
$-323.5K
$-343.6K
$-629.0K
$-477.8K
$-2M
$-5M
$-1M
$-1M
$-969.7K
$-1M
$-748.8K
Income Tax
$0
$0
$0
$128
$-17.5K
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Net Income
$-5M
$-547.1K
$-700.7K
$-569.6K
$-806.4K
$-323.8K
$-335.6K
$-629.0K
$-477.8K
$-2M
$-5M
$-1M
$-1M
$-1M
$-1M
$-748.8K
EPS (Diluted)
$-35.57
$-0.37
$-0.16
$-6.49
$-0.18
$-0.36
$-0.08
$0.14
$-0.11
·
·
·
·
·
·
·
Shares (Diluted)
131,207
·
5,127,395
102,548
5,127,395
·
5,127,395
5,109,373
5,107,395
·
·
·
·
·
·
·
EBITDA
$-965.5K
·
$-268.1K
$-506.5K
$-785.5K
·
$-485.5K
$-759.1K
$-608.0K
·
$-5M
$-1M
$-1M
$-988.2K
·
·
Neraca20
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
·
·
·
·
·
·
·
·
$529.8K
·
$3M
$4M
$5M
·
·
·
Receivables
$403.9K
$476.6K
$718.6K
$538.4K
$688.8K
$755.8K
$226.7K
$264.9K
$123.8K
$90.1K
$97.5K
$106.4K
$115.0K
·
·
·
Inventory
$28.1K
$44.8K
$17.5K
$29.5K
$47.0K
$65.9K
$55.3K
$84.6K
$92.5K
$92.6K
$114.5K
$118.0K
$90.3K
$94.3K
·
·
Prepaid Expense
$153.3K
$227.2K
$196.4K
$196.4K
$200.8K
$138.0K
$155.3K
$164.6K
$192.4K
$111.1K
$121.6K
$164.4K
$241.5K
$280.0K
·
·
Current Assets
$866.0K
$3M
$1M
$1M
$2M
$1M
$800.5K
$824.1K
$938.5K
$1M
$4M
$4M
$5M
$12M
·
·
PP&E (Net)
$2.6K
$3.4K
$3.9K
$4.3K
$4.7K
$5.1K
·
·
·
$0
·
·
·
·
·
·
Goodwill
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$1M
$4M
$4M
·
·
·
Intangibles
$1M
$2M
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$2M
$3M
$4M
$5M
·
·
·
Total Assets
$8M
$11M
$8M
$9M
$9M
$10M
$9M
$9M
$9M
$5M
$9M
$13M
$14M
$14M
·
·
Short-term Debt
$522.9K
$487.7K
$548.7K
$462.8K
$136.0K
$312.6K
$311.6K
$128.7K
$791.6K
$17.3K
$0
$19.2K
$48.6K
$13.3K
·
·
Current Liabilities
$10M
$7M
$3M
$3M
$3M
$4M
$3M
$3M
$3M
$789.1K
$3M
$3M
$3M
$350.1K
·
·
Total Liabilities
$10M
$7M
$5M
$4M
$4M
$5M
$4M
$4M
$3M
$789.1K
$3M
$3M
$3M
$350.1K
·
·
Total Debt
$522.9K
·
$548.7K
$462.8K
$136.0K
·
$311.6K
$128.7K
$791.6K
·
$0
$19.2K
$48.6K
$13.3K
·
·
Common Stock
$150
$5.9K
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
$118
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
·
·
Paid-in Capital
$26M
$25M
$24M
$24M
$23M
$22M
$22M
$22M
$22M
$21M
$21M
$20M
$20M
$20M
·
·
Retained Earnings
$-29M
$-22M
$-21M
$-21M
$-20M
$-19M
$-18M
$-18M
$-17M
$-17M
$-15M
$-10M
$-9M
$-6M
·
·
AOCI
$92.5K
$91.1K
$91.2K
$88.1K
$97.2K
$68.1K
$105.6K
$159.1K
$143.3K
$182.5K
$73.9K
$109.6K
$89.5K
·
·
·
Stockholders' Equity
$-3M
$2M
$2M
$3M
$4M
$3M
$4M
$4M
$5M
$4M
$6M
$10M
$11M
$14M
·
·
Liabilities + Equity
$8M
$11M
$8M
$9M
$9M
$10M
$9M
$9M
$9M
$5M
$9M
$13M
$14M
$14M
·
·
Shares Outstanding
150,462
5,863,214
5,127,395
5,127,395
5,127,395
5,127,395
5,127,395
5,127,395
5,107,395
5,107,395
5,110,195
5,110,195
5,110,195
·
·
·
Arus Kas8
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Stock-based Comp
$15.3K
$-79.3K
$21.0K
$26.0K
$272.9K
$4.9K
$6.6K
$27.5K
$17.9K
$21.5K
$86.4K
$250.2K
$233.4K
$241.7K
$240.2K
$219.7K
Amort. of Intangibles
$160.1K
$296.1K
$301.1K
$301.1K
$301.1K
$168.1K
$335.5K
$277.9K
$125.2K
$172.9K
$146.7K
$190.1K
$171.0K
$0
$0
$0
Operating Cash Flow
$-611.1K
$-397.3K
$34.2K
$-430.1K
$-145.0K
$-471.6K
$67.0K
$-332.7K
$-431.0K
$-591.0K
$-604.6K
$-534.2K
$-1M
$-815.5K
$-1M
$-542.5K
Investing Cash Flow
·
$-2M
$0
$0
$0
$755.0K
$0
$-54.0K
$-250.0K
$0
$0
$0
$-850.0K
$0
$45.7K
$-22.5K
Dividends Paid
$4.2K
$131.3K
$120.7K
$102.6K
$99.2K
$86.8K
$83.6K
$80.9K
$70.1K
$53.1K
$51.5K
$34.1K
$75.0K
$46.3K
$42.0K
$3.0K
Financing Cash Flow
$28.8K
$5M
$-149.5K
$287.3K
$297.8K
$-153.9K
$896.0K
$151.6K
$264.1K
$-2M
$-70.7K
$-63.5K
$-135.3K
$12M
$164.2K
$85.2K
Net Change in Cash
$-591.1K
$2M
$-112.3K
$-151.9K
$189.2K
$113.6K
$53.2K
$-219.8K
$-452.5K
$-2M
$-679.2K
$-611.2K
$-2M
$11M
$-805.8K
$-479.8K
Taxes Paid
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Profitabilitas8
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Gross Margin
48.9%
·
64.6%
61.6%
60.7%
·
59.9%
56.5%
63.3%
·
64.5%
62.3%
55.0%
38.5%
·
·
Operating Margin
-64.5%
·
-9.8%
-16.1%
-27.9%
·
-24.1%
-44.0%
-38.3%
·
-361.0%
-99.9%
-100.0%
-280.5%
·
·
Net Margin
-303.1%
·
-25.6%
-17.0%
-28.7%
·
-24.7%
-45.3%
-39.7%
·
-360.4%
-98.8%
-95.0%
-275.2%
·
·
Pretax Margin
-307.3%
·
-22.8%
-17.0%
-29.3%
·
-24.7%
-45.3%
-39.7%
·
-360.4%
-98.8%
-95.0%
-275.2%
·
·
EBITDA Margin
-64.5%
·
-9.8%
-16.1%
-27.9%
·
-24.1%
-44.0%
-38.3%
·
-361.0%
-99.9%
-100.0%
-280.5%
·
·
ROA
-54.6%
·
-8.3%
-6.0%
-8.9%
·
-5.8%
-7.0%
-5.5%
·
-41.8%
-19.3%
-17.8%
-14.0%
·
·
ROE
20279.6%
·
-22.9%
-14.2%
-18.3%
·
-10.5%
-10.6%
-7.6%
·
-49.6%
-25.2%
-22.6%
-14.3%
·
·
ROIC
37.3%
·
-9.6%
-14.3%
-20.7%
·
-11.6%
-16.5%
-10.1%
·
-85.4%
-12.7%
-11.8%
-7.3%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Current Ratio
0.1
·
0.5
0.5
0.6
·
0.2
0.3
0.3
·
1.2
1.4
1.7
34.3
·
·
Quick Ratio
0.0
·
0.3
0.2
0.3
·
0.1
0.1
0.2
·
1.1
1.3
1.5
·
·
·
Debt / Equity
-0.2
·
0.2
0.2
0.0
·
0.1
0.0
0.2
·
0.0
0.0
0.0
0.0
·
·
Interest Coverage
-5.6
·
·
·
·
·
·
·
·
·
·
·
·
-360.8
·
·
Efisiensi3
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
0.2
·
0.3
0.4
0.3
·
0.2
0.2
0.1
·
0.1
0.2
0.2
0.1
·
·
Inventory Turnover
26.6
·
26.6
21.2
15.8
·
9.5
7.4
6.4
·
4.5
8.4
13.5
4.6
·
·
Receivables Turnover
3.2
·
5.8
7.8
6.9
·
12.4
9.3
13.3
·
26.9
24.6
23.5
·
·
·
Per Saham5
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
$-20.68
·
$0.44
$0.60
$0.70
·
$0.76
$0.87
$1.02
·
$1.09
$2.01
$2.22
·
·
·
Revenue / Share
$11.41
·
$0.53
$0.61
$0.55
·
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
·
·
·
$-0.03
·
·
·
·
·
·
·
·
·
·
·
Cash / Share
·
·
·
·
·
·
·
·
$0.10
·
$0.66
$0.79
$0.91
·
·
·
EPS (TTM)
$-36.55
·
$-7.19
$-7.11
$-0.48
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
Q2 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
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$8M
·
$11M
$11M
$9M
·
$7M
$6M
$5M
·
·
·
·
$2M
·
·
Net Income TTM
$-8M
·
$-2M
$-2M
$-2M
·
$-3M
$-8M
$-8M
·
·
·
·
$-4M
$-3M
$-2M
Market Cap
$10.2K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/S
0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/B
-0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
4936.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-53750.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Payout Ratio
·
·
·
·
-12.3%
·
·
·
-11.1%
·
·
·
-5.8%
·
·
·
Annual Payout
$505.0K
·
$409.4K
$372.3K
$350.6K
·
$287.7K
$255.7K
$208.8K
·
·
·
·
$163.6K
·
·
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
$11M
$8M
$5M
$2M
$2M
Margin Kotor %
59.9%
57.8%
61.9%
54.0%
·
Margin Operasi %
-25.7%
-31.9%
-157.2%
-185.2%
·
Laba Bersih
$-3M
$-2M
$-9M
$-4M
$-2M
EPS Dilusian
$-0.58
$-0.41
$-1.84
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.2
0.2
0.0
0.0
·
Rasio Lancar
0.4
0.3
1.6
2.2
·
Rasio Cepat
0.1
0.2
1.4
·
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
9 pengaju
· $49K 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.
Pemegang9
Nilai yang dipegang$49K
Posisi baru3
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (+3 vs Kuartal sebelumnya)
0 (-2 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
+149K
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.