Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$171.2K
·
·
·
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 Rugi16
Metrik
Tren
2025
2024
2023
2022
Revenue
$28M
$28M
$29M
$28M
Cost of Revenue
$22M
$23M
$22M
$22M
Gross Profit
$7M
$6M
$8M
$6M
R&D Expense
$600.0K
$1M
·
·
SG&A Expense
$7M
$8M
$6M
$7M
Operating Expenses
·
·
·
$787.6K
Operating Income
$-517.6K
$-3M
$2M
$-528.2K
Other Non-op
$-39.9K
$346.8K
$-283.9K
$-61.2K
Pretax Income
$-1M
$-3M
$1M
$-589.4K
Income Tax
$439.9K
$-514.8K
$-719.2K
$-154.8K
Net Income
$-2M
$-2M
$2M
$-434.6K
EPS (Basic)
$-0.05
$-0.07
$0.06
$-0.01
EPS (Diluted)
$-0.05
$-0.07
$0.06
$-0.01
Shares (Basic)
36,920,226
36,688,266
32,366,725
31,600,000
Shares (Diluted)
36,920,226
36,688,266
32,366,725
31,600,000
EBITDA
·
$189.3K
$4M
$-787.6K
Neraca23
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$358.9K
$598.8K
$2M
$526.2K
Receivables
$6M
$3M
$4M
$4M
Inventory
$8M
$7M
$6M
$4M
Prepaid Expense
$655.8K
·
·
$134.4K
Current Assets
$15M
$14M
$15M
$11M
PP&E (Net)
$9M
$12M
$11M
$12M
PP&E (Gross)
$43M
$43M
$40M
$38M
Accum. Depreciation
$33M
$31M
$29M
$27M
Intangibles
·
·
$295.0K
·
Total Assets
$24M
$26M
$27M
$22M
Accounts Payable
$3M
$3M
$3M
$412.1K
Accrued Liabilities
$683.4K
$814.6K
$1M
$540.0K
Current Liabilities
$11M
$11M
$11M
$9M
Capital Leases
·
·
·
$49.9K
Deferred Tax
·
·
$74.9K
$1M
Total Liabilities
$15M
$15M
$13M
$13M
Long-term Debt
$3M
$3M
$2M
$4M
Common Stock
$3.7K
$3.7K
$3.7K
$3.2K
Paid-in Capital
$3M
$2M
$2M
$237.7K
Retained Earnings
$7M
$9M
$11M
$9M
Stockholders' Equity
$10M
$11M
$13M
$9M
Liabilities + Equity
$24M
$26M
$27M
$22M
Shares Outstanding
36,920,226
36,688,266
36,688,266
31,600,000
Arus Kas12
Metrik
Tren
2025
2024
2023
2022
D&A
$3M
$3M
$3M
$3M
Stock-based Comp
$300.0K
$450.0K
·
·
Deferred Tax
$439.9K
$-514.8K
$-1M
$-507.9K
Amort. of Intangibles
·
·
$5.0K
$0
Other Non-cash
·
$-1M
$-754.3K
·
Operating Cash Flow
$672.6K
$-942.8K
$3M
$2M
CapEx
$644.3K
$1M
$2M
$1M
Investing Cash Flow
$-644.3K
$-930.9K
$-2M
$-685.4K
Financing Cash Flow
$-268.3K
$314.2K
$761.0K
$-3M
Net Change in Cash
$-239.9K
$-2M
$2M
$-2M
Taxes Paid
·
$568.1K
$283.6K
$160.0K
Free Cash Flow
·
$-2M
$871.0K
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
·
20.0%
26.9%
·
Operating Margin
·
-9.1%
5.2%
·
Net Margin
·
-8.7%
6.7%
·
Pretax Margin
·
-10.5%
4.3%
·
EBITDA Margin
·
0.67%
14.6%
·
ROA
·
·
·
1.1%
ROE
·
·
·
-35.1%
ROIC
·
·
·
194.7%
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
2022
Current Ratio
·
·
·
2.2
Quick Ratio
·
·
·
1.0
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
Receivables Turnover
·
7.4
7.0
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
Revenue / Share
·
$0.78
$0.91
·
Cash Flow / Share
·
$-0.03
$0.09
·
EPS (TTM)
$-0.05
$-0.07
$0.06
$-0.01
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
-1.3%
-3.4%
5.8%
·
Revenue CAGR 3Y
0.29%
·
·
·
Valuasi (TTM)5
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$28M
$28M
$29M
$28M
Net Income TTM
$-2M
$-2M
$2M
$-434.6K
P/E
-2.9
·
·
·
P / Tangible Book
0.6
·
·
·
Earnings Yield
-34.1%
·
·
·
Laporan Laba Rugi15
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
Revenue
$8M
$7M
$8M
$7M
$7M
$7M
$7M
$8M
$7M
$6M
$22M
$18.8K
$200.6K
$7M
Cost of Revenue
$6M
$6M
$6M
$6M
$5M
$5M
$6M
$6M
$5M
$6M
$6M
$5M
$5M
$5M
Gross Profit
$2M
$960.8K
$2M
$854.4K
$2M
$2M
$986.8K
$2M
$2M
$707.4K
$2M
$2M
$2M
$2M
SG&A Expense
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
·
$157.4K
$366.8K
$321.2K
Operating Income
$321.4K
$-776.0K
$318.8K
$-1M
$-146.2K
$528.5K
$-1M
$106.2K
$158.5K
$-1M
$50.8K
$529.2K
$767.4K
$193.7K
Other Non-op
$-65.2K
$69.3K
$563.5K
$-210.5K
$-197.7K
$5.7K
$532.5K
$-197.5K
$152.4K
$-140.5K
$92.1K
$-164.2K
$-82.5K
$-129.3K
Pretax Income
$256.2K
$-897.9K
$86.5K
$-1M
$-343.9K
$333.3K
$-2M
$-91.3K
$310.9K
$-2M
$142.9K
$365.0K
$684.9K
$64.5K
Income Tax
·
·
$430.4K
·
·
$9.6K
$-127.5K
$-78.0K
$29.1K
$-338.5K
$-858.7K
$11.0K
$117.1K
$11.4K
Net Income
$256.2K
$-897.9K
$-343.8K
$-1M
$-343.9K
$323.7K
$-2M
$-13.3K
$281.8K
$-1M
$1M
$354.0K
$567.8K
$53.0K
EPS (Basic)
$0.01
$-0.02
$-0.01
$-0.04
$-0.01
$0.01
$-0.05
$0.00
$0.01
$-0.03
$0.03
$0.01
$0.02
$0.00
EPS (Diluted)
$0.01
$-0.02
$-0.01
$-0.04
$-0.01
$0.01
$-0.05
$0.00
$0.01
$-0.03
$0.03
$0.01
$0.02
$0.00
Shares (Basic)
39,191,966
36,953,087
·
36,920,226
36,920,226
36,920,226
·
36,688,266
36,688,266
36,688,266
·
31,600,000
31,600,000
31,600,000
Shares (Diluted)
39,191,966
36,953,087
·
36,920,226
36,920,226
36,920,226
·
36,688,266
36,688,266
36,688,266
·
31,600,000
31,600,000
31,600,000
EBITDA
$321.4K
$-776.0K
·
$-1M
$-146.2K
$1M
·
$106.2K
$158.5K
$-711.3K
·
$-157.4K
$-366.8K
$-321.2K
Neraca24
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
Cash & Equivalents
$14M
$617.0K
$358.9K
$577.9K
$287.1K
$540.9K
$598.8K
$476.8K
$830.5K
$2M
$2M
$325.1K
$467.8K
$7.1K
Receivables
$7M
·
$4M
·
·
·
$3M
·
·
·
$4M
·
·
·
Inventory
$8M
$8M
$8M
$8M
$8M
$8M
$7M
$8M
$8M
$6M
$6M
·
·
·
Prepaid Expense
$763.9K
·
·
·
·
·
·
·
·
·
·
$38.1K
$123.9K
$95.5K
Current Assets
$30M
$14M
$15M
$15M
$15M
$15M
$14M
$14M
$15M
$14M
$15M
$363.2K
$591.7K
$111.4K
PP&E (Net)
$9M
$9M
$9M
$10M
$10M
$11M
$12M
$12M
$11M
$11M
$11M
·
·
·
PP&E (Gross)
$44M
$43M
$43M
$43M
$43M
$43M
$43M
$43M
$40M
$41M
$40M
·
·
·
Accum. Depreciation
$35M
$34M
$33M
$33M
$32M
$32M
$31M
$30M
$29M
$30M
$29M
·
·
·
Intangibles
·
·
·
·
·
·
·
$250.0K
$265.0K
$280.0K
$295.0K
·
·
·
Total Assets
$39M
$24M
$24M
$25M
$25M
$26M
$26M
$27M
$26M
$25M
$27M
$15M
$15M
$14M
Accounts Payable
$2M
$2M
$3M
$2M
$2M
$3M
$3M
$2M
$3M
$2M
$3M
$370.4K
$396.4K
$261.2K
Accrued Liabilities
$982.0K
$855.9K
$683.4K
$1M
$821.7K
$976.0K
$814.6K
$1M
$1M
$1M
$1M
·
·
·
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$694.9K
·
·
Current Liabilities
$5M
$11M
$11M
$12M
$10M
$11M
$11M
$11M
$11M
$10M
$11M
$1M
$1M
$316.4K
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$74.9K
·
·
·
Total Liabilities
$8M
$15M
$15M
$15M
$14M
$15M
$15M
$15M
$14M
$13M
$13M
$2M
$2M
$816.4K
Long-term Debt
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
·
·
·
Total Debt
$3M
$3M
·
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$694.9K
·
·
Common Stock
·
·
$3.7K
·
·
·
$3.7K
·
·
·
·
·
·
·
Paid-in Capital
$24M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
Retained Earnings
$6M
$6M
$7M
$7M
$9M
$9M
$9M
$10M
$10M
$10M
$11M
$-1M
$-986.1K
$-559.1K
Stockholders' Equity
$30M
$9M
$10M
$10M
$11M
$11M
$11M
$12M
$12M
$12M
$13M
$-1M
$-985.6K
$-558.6K
Liabilities + Equity
$39M
$24M
$24M
$25M
$25M
$26M
$26M
$27M
$26M
$25M
$27M
$15M
$15M
$14M
Shares Outstanding
·
·
36,920,226
·
·
·
36,688,266
36,688,266
36,688,266
36,688,266
36,688,266
·
·
·
Arus Kas12
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
D&A
·
·
$579.3K
$646.5K
$676.6K
$710.8K
$642.7K
$737.4K
$689.8K
$695.8K
$672.9K
$691.8K
$680.6K
$723.9K
Stock-based Comp
$75.0K
$75.0K
$75.0K
·
·
·
·
·
·
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
$-19.7K
$-137.2K
$-176.1K
$-181.9K
$-663.1K
·
·
$-228.4K
Amort. of Intangibles
·
·
·
·
·
·
·
$15.0K
$15.0K
$15.0K
·
$0
$0
$0
Other Non-cash
·
·
·
·
·
·
·
·
·
$405.4K
·
·
·
·
Operating Cash Flow
$-299.0K
$469.6K
$-3.9K
$535.3K
$-158.0K
$299.3K
$623.8K
$417.3K
$-2M
$-289.8K
$2M
$1M
$698.1K
$526.7K
CapEx
$776.2K
$294.3K
$484
$39.0K
$390.0K
$214.7K
$611.6K
$373.5K
$159.5K
$95.2K
$941.6K
$151.3K
$601.4K
$226.9K
Investing Cash Flow
$-776.2K
$-294.3K
$-484
$-39.0K
$-390.0K
$-214.7K
$-611.6K
$-373.5K
$149.5K
$-95.2K
$-941.6K
$-151.3K
$-601.4K
$-226.9K
Financing Cash Flow
$15M
$82.9K
$-214.7K
$-205.4K
$294.3K
$-142.4K
$109.9K
$-397.5K
$690.8K
$1M
$1M
$-1M
$68.1K
$-292.5K
Net Change in Cash
$13M
$258.1K
$-219.1K
$290.8K
$-253.8K
$-57.9K
$122.0K
$-353.7K
$-853.8K
$626.5K
$2M
$-773.1K
$-354.6K
$7.4K
Taxes Paid
·
·
·
·
·
·
$0
$30.6K
$452.4K
$85.1K
$164.9K
$-22.2K
$130.8K
$10.0K
Free Cash Flow
·
$175.3K
·
·
·
$84.6K
·
·
·
$-385.1K
·
·
·
·
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
Gross Margin
25.9%
14.8%
·
12.3%
24.4%
32.7%
·
·
·
11.3%
·
·
·
·
Operating Margin
3.9%
-11.9%
·
-17.5%
-2.2%
7.5%
·
·
·
-22.5%
·
·
·
·
Net Margin
3.1%
-13.8%
·
-20.6%
-5.2%
·
·
·
·
-19.3%
·
·
·
·
Pretax Margin
3.1%
-13.8%
·
-20.6%
-5.2%
4.7%
·
·
·
-24.7%
·
·
·
·
EBITDA Margin
3.9%
-11.9%
·
-17.5%
-2.2%
17.5%
·
·
·
-11.4%
·
·
·
·
ROA
0.80%
-3.6%
·
-5.5%
-1.4%
·
·
-0.06%
1.4%
-6.2%
·
-0.01%
-0.32%
-0.26%
ROE
1.2%
-8.9%
·
-13.0%
-3.0%
·
·
-0.24%
5.1%
-21.4%
·
0.43%
9.3%
8.2%
ROIC
·
·
·
·
·
3.6%
·
0.10%
0.93%
-7.2%
·
-16.5%
48.0%
66.0%
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
Current Ratio
6.0
1.3
·
1.2
1.4
1.4
·
1.3
1.3
1.4
·
0.3
0.5
0.4
Quick Ratio
4.3
0.1
·
0.0
0.0
0.1
·
0.0
0.1
0.2
·
0.3
0.4
0.0
Debt / Equity
0.1
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
-0.6
·
·
LT Debt / Equity
0.1
0.3
·
0.1
0.2
0.2
·
0.2
0.2
0.2
·
·
·
·
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
Asset Turnover
0.3
0.3
·
0.3
0.3
0.3
·
0.0
0.0
0.3
·
·
·
·
Inventory Turnover
0.8
0.7
·
0.8
0.6
0.7
·
1.6
1.3
1.7
·
·
·
·
Receivables Turnover
2.3
·
·
·
·
·
·
·
·
·
·
·
·
·
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
Book Value / Share
·
·
·
·
·
·
·
$0.33
$0.33
$0.32
·
·
·
·
Revenue / Share
$0.21
$0.18
·
$0.19
$0.18
$0.19
·
$0.00
$0.00
$0.17
·
·
·
·
Cash Flow / Share
·
$0.01
·
·
·
$0.01
·
·
·
$-0.01
·
·
·
·
Cash / Share
·
·
·
·
·
·
·
$0.01
$0.02
$0.05
·
·
·
·
EPS (TTM)
$-0.06
$-0.08
·
$-0.09
$-0.05
$-0.03
·
$0.01
$0.02
$0.03
·
·
·
·
Valuasi (TTM)4
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
Revenue TTM
$29M
$28M
·
$28M
$29M
$29M
·
$43M
$36M
$29M
·
·
·
·
Net Income TTM
$-2M
$-3M
·
$-3M
$-2M
$-946.9K
·
$61.1K
$428.3K
$714.3K
·
$310.7K
$293.6K
$-209.6K
P/E
-19.5
-14.6
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-5.1%
-6.8%
·
·
·
·
·
·
·
·
·
·
·
·
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
$28M
$28M
$29M
$28M
·
Margin Kotor %
·
20.0%
26.9%
·
·
Margin Operasi %
·
-9.1%
5.2%
·
·
Laba Bersih
$-2M
$-2M
$2M
$-434.6K
·
EPS Dilusian
$-0.05
$-0.07
$0.06
$-0.01
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
·
·
·
2.2
3.3
Rasio Cepat
·
·
·
1.0
2.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-2M
$871.0K
·
·
Pemilik institusional (13F)
20 pengaju
· $6.8M 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.
Pemegang20
Nilai yang dipegang$6.8M
Posisi baru5
Posisi yang keluar1
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
5 (+1 vs Kuartal sebelumnya)
1 (-4 vs Kuartal sebelumnya)
3 (+3 vs Kuartal sebelumnya)
4 (+1 vs Kuartal sebelumnya)
+366K
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.
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
2 orang dalam
· 1 pejabat · 2 direktur