Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$61.8K
·
·
·
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 Rugi17
Metrik
Tren
2025
2024
2023
2022
Revenue
$1M
$643.0K
$1M
$1M
Cost of Revenue
$2M
$924.0K
$1M
$2M
Gross Profit
$-503.0K
$-281.0K
$-129.0K
$-360.0K
R&D Expense
$2M
$1M
$2M
$2M
SG&A Expense
$6M
$7M
$4M
$5M
Operating Expenses
$9M
$9M
$7M
$7M
Operating Income
$-10M
$-10M
$-7M
$-8M
Interest Expense
·
·
$11.0K
·
Other Non-op
$-16.0K
$-60.0K
$-34.0K
$-23M
Pretax Income
$-3M
$-10M
$-34M
$-30M
Income Tax
$1.0K
$2.0K
$18.0K
$17.0K
Net Income
$-3M
$-10M
$-34M
$-30M
EPS (Basic)
$-0.06
$-0.36
$-4.65
$-7.66
EPS (Diluted)
$-0.06
$-0.36
$-4.65
$-7.66
Shares (Basic)
44,547,815
28,076,512
7,271,014
3,973,897
Shares (Diluted)
44,547,815
28,076,512
7,271,014
3,973,897
EBITDA
·
$-10M
$-7M
$-5M
Neraca23
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$585.0K
$172.0K
$47.0K
$271.0K
Receivables
$495.0K
$213.0K
$152.0K
$19.0K
Prepaid Expense
$509.0K
$385.0K
$166.0K
$101.0K
Current Assets
$2M
$4M
$365.0K
$391.0K
PP&E (Net)
$56.0K
$108.0K
$99.0K
$83.0K
PP&E (Gross)
$338.0K
$324.0K
$307.0K
$263.0K
Accum. Depreciation
$282.0K
$216.0K
$208.0K
$180.0K
Total Assets
$2M
$4M
$464.0K
$1M
Accounts Payable
$3M
$6M
$5M
$1M
Accrued Liabilities
·
·
·
$2M
Short-term Debt
·
$2M
$465.0K
·
Current Liabilities
$5M
$19M
$14M
$26M
Other Non-current Liabilities
·
$449.0K
$68.0K
$44.0K
Total Liabilities
$5M
$20M
$14M
$28M
Long-term Debt
$220.0K
·
$465.0K
·
Total Debt
·
$2M
$2M
·
Common Stock
$5.0K
$2.0K
$2.0K
·
Paid-in Capital
$102M
$86M
$78M
$14M
Retained Earnings
$-104M
$-102M
$-91M
$-58M
Treasury Stock
$529.0K
$529.0K
·
·
Stockholders' Equity
$-3M
$-16M
$-13M
$-26M
Liabilities + Equity
$2M
$4M
$464.0K
$1M
Shares Outstanding
51,796,728
27,987,427
23,572,232
4,033,170
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
D&A
$65.0K
$57.0K
$28.0K
$25.0K
Stock-based Comp
$2M
$628.0K
$1M
$2M
Other Non-cash
·
$2M
$27M
·
Operating Cash Flow
$-8M
$-7M
$-5M
$-5M
CapEx
$13.0K
$51.0K
$44.0K
$58.0K
Investing Cash Flow
$2M
$-2M
$-44.0K
$-58.0K
Net Debt Issued
·
$-200.0K
·
·
Financing Cash Flow
$6M
$9M
$5M
$4M
Net Change in Cash
$413.0K
$125.0K
$-224.0K
$-428.0K
Free Cash Flow
·
$-7M
$-5M
·
Levered FCF
·
·
$-5M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
·
-43.7%
-12.6%
·
Operating Margin
·
-1493.8%
-671.2%
·
Net Margin
·
-1575.3%
-3308.5%
·
Pretax Margin
·
-1575.0%
-3306.8%
·
EBITDA Margin
·
-1484.9%
-668.5%
·
ROA
·
-483.4%
-3854.0%
0.46%
ROE
·
67.0%
110.3%
-3.9%
ROIC
·
70.5%
58.1%
36.8%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
·
0.2
0.0
0.0
Quick Ratio
·
0.0
0.0
0.0
Debt / Equity
·
-0.1
-0.1
·
Interest Coverage
·
·
-623.0
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
·
0.3
1.2
·
Receivables Turnover
·
3.5
11.9
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
·
$-0.57
$-0.57
·
Revenue / Share
·
$0.02
$0.14
·
Cash Flow / Share
·
$-0.25
$-0.68
·
Cash / Share
·
$0.01
$0.00
·
EPS (TTM)
$-0.06
$-0.36
$-4.65
$-7.66
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
111.3%
-37.0%
-11.5%
·
Revenue CAGR 3Y
5.6%
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$1M
$643.0K
$1M
$1M
Net Income TTM
$-3M
$-10M
$-34M
$-30M
P/E
-3.1
·
·
·
Earnings Yield
-32.6%
·
·
·
Laporan Laba Rugi17
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
Revenue
$96.0K
$890.0K
$177.0K
$155.0K
$137.0K
$26.0K
$142.0K
$227.0K
$248.0K
$322.0K
$326.0K
$173.0K
$200.0K
$264.0K
Cost of Revenue
$476.0K
$706.0K
$399.0K
$396.0K
$361.0K
$52.0K
$226.0K
$329.0K
$317.0K
$338.0K
$293.0K
$230.0K
$289.0K
$406.7K
Gross Profit
$-380.0K
$184.0K
$-222.0K
$-241.0K
$-224.0K
$-26.0K
$-84.0K
$-102.0K
$-69.0K
$-16.0K
$33.0K
$-57.0K
$-89.0K
$-142.7K
R&D Expense
$311.0K
$462.0K
$323.0K
$382.0K
$348.0K
$341.0K
$298.0K
$383.0K
$445.0K
$499.0K
$405.0K
$579.0K
$582.0K
$880.6K
SG&A Expense
$1M
$2M
$1M
$1M
$1M
$2M
$2M
$2M
$1M
$1M
$1M
$624.0K
$539.0K
$3M
Operating Expenses
$2M
$3M
$2M
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$4M
Operating Income
$-3M
$-3M
$-2M
$-2M
$-2M
$-3M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-1M
$-6M
Interest Expense
·
·
·
·
·
·
$14.0K
$15.0K
$25.0K
·
·
·
·
·
Other Non-op
$99.0K
$-60.0K
$-8.0K
$-12.0K
$322.0K
$-43.0K
$-4.0K
$-20.0K
$7.0K
$10.0K
$-7.0K
$-29.0K
$-8.0K
$-22M
Pretax Income
·
·
·
·
·
·
·
·
·
$-33M
$-728.8K
$57.5K
$-26.4K
$-34M
Income Tax
·
·
·
·
·
·
·
·
·
$-192.0K
$87.7K
$62.7K
$59.6K
$-89.7K
Net Income
$-2M
$-3M
$-741.0K
$3M
$-2M
$-2M
$-2M
$-4M
$-2M
$-2M
$-14M
$-10M
$-8M
$-33M
EPS (Basic)
$-0.04
$-0.06
$-0.01
$0.07
$-0.06
$-0.07
$-0.07
$-0.14
$-0.08
$2.90
$-3.23
$-2.38
$-1.94
$-9.10
EPS (Diluted)
$-0.04
$-0.06
$-0.01
$0.07
$-0.06
$-0.07
$-0.07
$-0.14
$-0.08
$2.90
$-3.23
$-2.38
$-1.94
$-8.10
Shares (Basic)
55,316,371
·
52,618,031
36,835,945
34,103,724
·
29,265,023
25,180,764
24,922,490
·
4,280,777
4,033,170
4,033,170
·
Shares (Diluted)
55,316,371
·
52,618,031
38,405,921
34,103,724
·
29,265,023
25,180,764
24,922,490
·
4,280,777
4,033,170
4,033,170
·
EBITDA
$-3M
·
$-2M
$-2M
$-2M
·
$-2M
$-2M
$-2M
·
$-918.5K
$-285.5K
$-353.8K
·
Neraca23
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
Cash & Equivalents
$233.0K
$585.0K
$149.0K
$122.0K
$144.0K
$172.0K
$2M
$407.0K
$174.0K
$47.0K
$1.5K
$3.4K
$10.1K
$271.0K
Receivables
$697.0K
$495.0K
$582.0K
$254.0K
$247.0K
$213.0K
$63.0K
$75.0K
$253.0K
$152.0K
$86.4K
·
·
$19.0K
Prepaid Expense
$464.0K
$509.0K
$115.0K
$293.0K
$447.0K
$385.0K
$151.0K
$174.0K
$229.0K
$166.0K
$21.6K
·
·
$101.0K
Current Assets
$1M
$2M
$1M
$2M
$2M
$4M
$4M
$956.0K
$656.0K
$365.0K
$23.1K
$3.4K
$10.1K
$391.0K
PP&E (Net)
$47.0K
$56.0K
$60.0K
$70.0K
$101.0K
$108.0K
$84.0K
$85.0K
$94.0K
$99.0K
$5M
·
·
$83.0K
PP&E (Gross)
·
$338.0K
·
·
·
$324.0K
·
·
·
$307.0K
$291.8K
·
·
$263.0K
Accum. Depreciation
·
$282.0K
·
·
·
$216.0K
·
·
·
$208.0K
$199.4K
·
·
$180.0K
Total Assets
$2M
$2M
$2M
$2M
$2M
$4M
$4M
$1M
$750.0K
$464.0K
$19M
$30M
$30M
$1M
Accounts Payable
$4M
$3M
$4M
$5M
$7M
$6M
$6M
$6M
$6M
$5M
$1M
·
·
$1M
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
$3M
·
·
·
Short-term Debt
·
·
·
·
$2M
·
$2M
·
·
$465.0K
·
·
·
·
Current Liabilities
$5M
$5M
$5M
$6M
$18M
$19M
$19M
$20M
$15M
$14M
$3M
$2M
$2M
$26M
Other Non-current Liabilities
·
·
$440.0K
$18.0K
$128.0K
·
$28.0K
$22.0K
$16.0K
$68.0K
·
$3M
·
$44.0K
Total Liabilities
$6M
$5M
$5M
$6M
$18M
$20M
$19M
$20M
$16M
$14M
$12M
$10M
$10M
$28M
Long-term Debt
$176.0K
$220.0K
·
·
$2M
·
$2M
$2M
·
$465.0K
·
·
·
·
Total Debt
·
·
·
·
$2M
·
$2M
·
·
·
·
·
·
·
Common Stock
$5.0K
$2.0K
$2.0K
$2.0K
$2.0K
$2.0K
$2.0K
$2.0K
$2.0K
$2.0K
$455
·
·
·
Paid-in Capital
$103M
$102M
$98M
$97M
$87M
$86M
$85M
$78M
$78M
$78M
$917.5K
$2M
$2M
$14M
Retained Earnings
$-107M
$-104M
$-101M
$-100M
$-103M
$-102M
$-99M
$-97M
$-94M
$-91M
$-13M
$-12M
$-12M
$-58M
Treasury Stock
$529.0K
$529.0K
$529.0K
$529.0K
$529.0K
$529.0K
$529.0K
$529.0K
$529.0K
·
·
·
·
·
Stockholders' Equity
$-4M
$-3M
$-4M
$-4M
$-17M
$-16M
$-14M
$-19M
$-16M
$-13M
$-12M
$-10M
$-9M
$-26M
Liabilities + Equity
·
$2M
$2M
$2M
$2M
$4M
$4M
$1M
$750.0K
$464.0K
$19M
$30M
$30M
$1M
Shares Outstanding
52,791,966
51,984,474
49,725,274
46,095,647
30,572,831
27,987,427
27,987,427
23,862,265
23,662,265
23,572,232
4,550,166
·
·
4,033,170
Arus Kas10
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
D&A
$11.0K
$9.0K
$10.0K
$34.0K
$12.0K
$26.0K
$10.0K
$10.0K
$11.0K
$9.0K
$6.0K
$7.0K
$6.0K
$8.7K
Stock-based Comp
$431.0K
$1M
$142.0K
$197.0K
$208.0K
$181.0K
$207.0K
$103.0K
$137.0K
$29.0K
$798.0K
$280.0K
$368.0K
$2M
Other Non-cash
$469.0K
·
·
·
$-266.0K
·
·
·
$414.0K
·
·
·
·
·
Operating Cash Flow
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-2M
$-1M
$-4M
CapEx
$2.0K
$5.0K
$0
$3.0K
$5.0K
$35.0K
$9.0K
$1.0K
$6.0K
$16.0K
$21.0K
·
·
$9.2K
Investing Cash Flow
$352.0K
$-51.0K
$1M
$-670.0K
$2M
$365.0K
$-2M
$-1.0K
$-6.0K
$-16.0K
$250.8K
$361.8K
·
$2M
Stock Issued
·
·
$500.0K
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$838.0K
$2M
$477.0K
$3M
$-94.0K
$-131.0K
$5M
$2M
$2M
$1M
$3M
$2M
$876.0K
$2M
Net Change in Cash
$-352.0K
$436.0K
$27.0K
$-22.0K
$-28.0K
$-2M
$1M
$533.0K
$127.0K
$-565.0K
$368.4K
$61.8K
$-126.0K
$-209.8K
Free Cash Flow
$-2M
·
·
·
$-2M
·
·
·
$-2M
·
·
·
·
·
Profitabilitas7
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
Gross Margin
-395.8%
·
-125.4%
-155.5%
-163.5%
·
-59.2%
-44.9%
-27.8%
·
·
·
·
·
Operating Margin
-2658.3%
·
-1262.7%
-1331.0%
-1623.4%
·
-1681.0%
-1081.1%
-847.2%
·
·
·
·
·
Net Margin
-2555.2%
·
-418.6%
1923.9%
-1388.3%
·
-1449.3%
-1581.1%
-850.4%
·
·
·
·
·
EBITDA Margin
-2646.9%
·
-1262.7%
-1331.0%
-1614.6%
·
-1681.0%
-1081.1%
-842.7%
·
·
·
·
·
ROA
-151.5%
·
-25.1%
176.6%
-153.3%
·
-17.3%
-23.1%
-13.8%
·
-1.2%
-0.01%
-0.12%
·
ROE
23.8%
·
8.1%
-25.9%
11.8%
·
15.9%
24.5%
16.8%
·
8.1%
0.06%
1.1%
·
ROIC
·
·
·
·
·
·
·
·
·
·
8.8%
-0.25%
12.2%
·
Likuiditas & Solvabilitas4
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
Current Ratio
0.3
·
0.3
0.4
0.1
·
0.2
0.0
0.0
·
0.0
0.0
0.0
·
Quick Ratio
0.2
·
0.1
0.1
0.0
·
0.1
0.0
0.0
·
0.0
0.0
0.0
·
Debt / Equity
·
·
·
·
-0.1
·
-0.2
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
-170.5
-163.6
-84.0
·
·
·
·
·
Efisiensi2
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
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.0
0.0
0.0
·
·
·
·
·
Receivables Turnover
0.2
·
0.5
0.9
0.5
·
1.9
6.1
2.0
·
·
·
·
·
Per Saham5
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
Book Value / Share
$-0.08
·
$-0.08
$-0.08
$-0.54
·
$-0.51
$-0.80
$-0.66
·
·
·
·
·
Revenue / Share
$0.00
·
$0.00
$0.00
$0.00
·
$0.01
$0.01
$0.01
·
·
·
·
·
Cash Flow / Share
$-0.03
·
·
·
$-0.06
·
·
·
$-0.07
·
·
·
·
·
Cash / Share
$0.00
·
$0.00
$0.00
$0.00
·
$0.07
$0.02
$0.01
·
·
·
·
·
EPS (TTM)
$-0.04
·
$-0.07
$-0.13
$-0.34
·
$2.61
$-0.55
$-2.79
·
$-15.65
·
·
·
Valuasi (TTM)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
Revenue TTM
$1M
·
$495.0K
$460.0K
$532.0K
·
$939.0K
$1M
$1M
·
$963.0K
·
·
·
Net Income TTM
$-3M
·
$-2M
$-3M
$-10M
·
$-10M
$-22M
$-28M
·
$-65M
$-51M
$-40M
·
Market Cap
$4M
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-1.9
·
·
·
·
·
·
·
·
·
·
·
·
·
P/S
3.0
·
·
·
·
·
·
·
·
·
·
·
·
·
P/B
-1.0
·
·
·
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
-2.5
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-54.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
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
$1M
$643.0K
$1M
$1M
·
Margin Kotor %
·
-43.7%
-12.6%
·
·
Margin Operasi %
·
-1493.8%
-671.2%
·
·
Laba Bersih
$-3M
$-10M
$-34M
$-30M
$5M
EPS Dilusian
$-0.06
$-0.36
$-4.65
$-7.66
$0.44
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
-0.1
-0.1
·
·
Rasio Lancar
·
0.2
0.0
0.0
1.8
Rasio Cepat
·
0.0
0.0
0.0
1.6
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-7M
$-5M
·
·
Pemilik institusional (13F)
15 pengaju
· $195K 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.
Pemegang15
Nilai yang dipegang$195K
Posisi baru1
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
1 (-1 vs Kuartal sebelumnya)
2 (0 vs Kuartal sebelumnya)
+831K
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.