PDYNW Palladyne AI Corp. - Warrant
$0,05
Harga · Mei 20, 2026
Fundamental per Mei 5, 2026
Rentang 52M
$0–$0
0% of range
Peringkat Analis
—
Target Harga
—
P/E (TTM)
0.5
ROE
15.6%
Margin Laba Bersih
191.4%
PDYNW Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$0.05
Kapitalisasi Pasar
$5M
P/E (TTM)
0.5
EPS (TTM)
$0.24
Pendapatan (TTM)
$5M
Imbal Hasil Dividen
—
ROE
15.6%
D/E Utang/Ekuitas
—
Rentang 52M
$0 – $0
PDYNW 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
$5M
2020-12-31
→
2025-12-31
EPS
$0.24
2021-12-31
→
2025-12-31
Arus Kas Bebas
$-28M
2022-12-31
→
2025-12-31
Margin
191.4%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
PDYNW
Median Rekan
P/E (TTM)
0.5
—
P/S (TTM)
1.0
—
P/B
0.1
—
Price / FCF (Harga / FCF)
-0.2
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
PDYNW
Median Rekan
Operating Margin (Margin Operasi)
-617.7%
—
Net Profit Margin (Margin Laba Bersih)
191.4%
—
ROA
13.2%
—
ROE
15.6%
—
ROIC
-58.1%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
PDYNW
Median Rekan
Current Ratio (Rasio Lancar)
9.3
—
Quick Ratio (Rasio Cepat)
8.5
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
PDYNW
Median Rekan
Revenue YoY (Pendapatan YoY)
-32.6%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-28.9%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
-9.9%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
PDYNW
Median Rekan
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $5M | $8M | $6M | $15M | $5M | $9M | |
| Cost of Revenue | $3M | $3M | $5M | $12M | $4M | $6M | |
| R&D Expense | $13M | $10M | $39M | $34M | $18M | $14M | |
| SG&A Expense | $17M | $17M | $31M | $63M | $58M | $7M | |
| Operating Expenses | $38M | $35M | $127M | $192M | $86M | $30M | |
| Operating Income | $-32M | $-27M | $-121M | $-177M | $-81M | $-21M | |
| Other Non-op | $221.0K | $2.0K | $2M | $743.0K | $51.0K | $34.0K | |
| Pretax Income | $8M | $-73M | $-116M | $-161M | $-82M | $-21M | |
| Income Tax | $-3M | $5.0K | $7.0K | $-4M | $1.0K | $1.0K | |
| Net Income | $10M | $-73M | $-116M | $-157M | $-82M | $-21M | |
| EPS (Basic) | $0.26 | $-2.71 | $-4.51 | $-6.42 | $-0.72 | · | |
| EPS (Diluted) | $0.24 | $-2.71 | $-4.51 | $-6.42 | $-0.72 | · | |
| Shares (Basic) | 38,841,116 | 26,774,895 | 25,639,270 | 24,473,212 | 113,184,357 | · | |
| Shares (Diluted) | 42,125,932 | 26,774,895 | 25,639,270 | 24,473,212 | 113,184,357 | · | |
| EBITDA | $-32M | $-27M | $-121M | $-177M | · | · |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $18M | $31M | $23M | $35M | $217M | $34M | |
| Short-term Investments | $29M | $9M | $16M | $79M | · | · | |
| Receivables | $1M | $134.0K | $555.0K | $2M | $788.0K | $1M | |
| Inventory | $339.0K | $71.0K | $1M | $4M | $1M | $707.0K | |
| Prepaid Expense | $2M | $1M | $2M | $5M | $9M | $693.0K | |
| Current Assets | $53M | $43M | $45M | $129M | $228M | $36M | |
| PP&E (Net) | $9M | $4M | $5M | $8M | $7M | $1M | |
| PP&E (Gross) | $13M | $7M | $9M | $10M | $8M | $2M | |
| Accum. Depreciation | $4M | $3M | $4M | $3M | $1M | $989.0K | |
| Goodwill | $15M | $0 | · | · | · | · | |
| Intangibles | $10M | · | $0 | $19M | · | · | |
| Other Non-current Assets | $460.0K | $438.0K | $429.0K | $487.0K | $441.0K | $292.0K | |
| Total Assets | $96M | $56M | $60M | $168M | $236M | $38M | |
| Accounts Payable | $1M | $435.0K | $1M | $4M | $2M | $972.0K | |
| Accrued Liabilities | $4M | $3M | $6M | $6M | $4M | $1M | |
| Short-term Debt | · | · | · | · | · | $1M | |
| Current Liabilities | $6M | $4M | $8M | $11M | $6M | $4M | |
| Capital Leases | $10M | $10M | $11M | $12M | · | $240.0K | |
| Other Non-current Liabilities | $3M | $0 | $29.0K | $256.0K | $16M | $526.0K | |
| Total Liabilities | $21M | $66M | $20M | $23M | $22M | $5M | |
| Common Stock | $5.0K | $3.0K | $3.0K | $3.0K | $14.0K | $10.0K | |
| Paid-in Capital | $555M | $481M | $459M | $447M | $359M | $97M | |
| Retained Earnings | $-481M | $-491M | $-418M | $-303M | $-145M | $-64M | |
| AOCI | $11.0K | $6.0K | $3.0K | $-17.0K | · | · | |
| Stockholders' Equity | $75M | $-10M | $41M | $144M | $214M | $33M | |
| Liabilities + Equity | $96M | $56M | $60M | $168M | $236M | $38M | |
| Shares Outstanding | 46,117,164 | 33,883,894 | 25,877,865 | 25,708,519 | 137,722,658 | 104,039,354 |
Arus Kas 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Stock-based Comp | $4M | $3M | $12M | $36M | $43M | $2M | |
| Deferred Tax | $-3M | $0 | · | $-4M | $0 | · | |
| Amort. of Intangibles | $118.0K | $0 | $3M | $2M | $0 | · | |
| Operating Cash Flow | $-28M | $-23M | $-77M | $-65M | $-42M | $-17M | |
| CapEx | $713.0K | $265.0K | $782.0K | $1M | $5M | $950.0K | |
| Investing Cash Flow | $-25M | $7M | $65M | $-109M | $-5M | $-950.0K | |
| Stock Issued | $36M | $20M | $0 | · | · | · | |
| Net Stock Activity | $36M | $20M | · | · | · | · | |
| Financing Cash Flow | $39M | $24M | $-82.0K | $-8M | $230M | $42M | |
| Net Change in Cash | $-13M | $8M | $-12M | $-182M | $183M | $24M | |
| Taxes Paid | $2.0K | $10.0K | $7.0K | · | $2.0K | $1.0K | |
| Free Cash Flow | $-28M | $-23M | $-77M | $-67M | · | · |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Operating Margin | -617.7% | -345.8% | -1968.0% | -1215.2% | · | · | |
| Net Margin | 191.4% | -932.7% | -1880.8% | -1078.5% | · | · | |
| Pretax Margin | 143.0% | -932.6% | -1880.7% | -1105.2% | · | · | |
| EBITDA Margin | -617.7% | -345.8% | -1968.0% | -1215.2% | · | · | |
| ROA | 13.2% | -124.5% | -101.4% | -77.9% | · | · | |
| ROE | 15.6% | -1045.8% | -197.5% | -83.7% | · | · | |
| ROIC | -58.1% | 282.4% | -295.7% | -119.6% | · | · |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 9.3 | 9.6 | 5.3 | 12.3 | · | · | |
| Quick Ratio | 8.5 | 9.1 | 4.7 | 11.0 | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | · | · | |
| Inventory Turnover | 13.1 | 6.1 | 2.2 | 5.1 | · | · | |
| Receivables Turnover | 8.8 | 22.6 | 5.1 | 11.0 | · | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -32.6% | 26.7% | -57.8% | 187.1% | -42.4% | · | |
| Revenue CAGR 3Y | -28.9% | 15.3% | -11.3% | · | · | · | |
| Revenue CAGR 5Y | -9.9% | · | · | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $5M | $8M | $6M | $15M | $5M | $9M | |
| Net Income TTM | $10M | $-73M | $-116M | $-157M | $-82M | $-21M | |
| Market Cap | $5M | $4M | $3M | $65M | · | · | |
| P/E | 0.5 | -0.0 | -0.0 | -0.1 | · | · | |
| P/S | 1.0 | 0.5 | 0.5 | 4.4 | · | · | |
| P/B | 0.1 | -0.4 | 0.1 | 0.4 | · | · | |
| P / Tangible Book | 0.1 | · | 0.1 | 0.5 | · | · | |
| P / Cash Flow | -0.2 | -0.2 | -0.0 | -1.0 | · | · | |
| P / FCF | -0.2 | -0.2 | -0.0 | -1.0 | · | · | |
| Earnings Yield | 218.4% | -2465.9% | -4103.7% | -1528.6% | · | · |
Laporan Laba Rugi 15
| 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 | $4M | $2M | $860.0K | $1M | $2M | $761.0K | $871.0K | $3M | $3M | $746.0K | $2M | $1M | $2M | $6M | $5M | $3M | |
| Cost of Revenue | $2M | $1M | $461.0K | $474.0K | $353.0K | $554.0K | $479.0K | $569.0K | $2M | $1M | $1M | $943.0K | $2M | $4M | $4M | $3M | |
| R&D Expense | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $8M | $10M | $12M | $9M | $10M | $10M | $8M | |
| SG&A Expense | $7M | $5M | $4M | $4M | $4M | $3M | $4M | $4M | $5M | $6M | $8M | $8M | $10M | $13M | $15M | $18M | |
| Operating Expenses | $15M | $11M | $9M | $9M | $9M | $7M | $8M | $8M | $11M | $38M | $33M | $31M | $25M | $101M | $32M | $32M | |
| Operating Income | $-12M | $-9M | $-8M | $-8M | $-7M | $-6M | $-7M | $-6M | $-7M | $-37M | $-31M | $-30M | $-23M | $-95M | $-27M | $-29M | |
| Other Non-op | $32.0K | $221.0K | $0 | $0 | $0 | $0 | $0 | $2.0K | $0 | $5.0K | $871.0K | $-11.0K | $1M | $747.0K | $-4.0K | $-2.0K | |
| Pretax Income | $-13M | $-4M | $-4M | $-7M | $23M | $-53M | $-7M | $-5M | $-7M | $-36M | $-29M | $-29M | $-21M | $-92M | $-25M | $-25M | |
| Income Tax | $0 | $-3M | $0 | $0 | $0 | $2.0K | $3.0K | $0 | $0 | $4.0K | $0 | $3.0K | $0 | $179.0K | $-2M | $-2M | |
| Net Income | $-13M | $-1M | $-4M | $-7M | $23M | $-53M | $-7M | $-5M | $-7M | $-36M | $-29M | $-29M | $-21M | $-92M | $-22M | $-23M | |
| EPS (Basic) | $-0.28 | $-0.09 | $-0.09 | $-0.20 | $0.64 | $-1.96 | $-0.27 | $-0.20 | $-0.28 | $-1.42 | $-1.13 | $-1.12 | $-0.84 | $-4.44 | $-0.89 | $-0.95 | |
| EPS (Diluted) | $-0.28 | $-0.02 | $-0.09 | $-0.20 | $0.55 | $-1.96 | $-0.27 | $-0.20 | $-0.28 | $-1.42 | $-1.13 | $-1.12 | $-0.84 | $-4.44 | $-0.89 | $-0.95 | |
| Shares (Basic) | 45,070,479 | -74,737,473 | 40,486,615 | 37,746,302 | 35,345,672 | -51,904,485 | 26,177,413 | 26,622,924 | 25,879,043 | -51,050,098 | 25,706,023 | 25,512,057 | 25,471,288 | -162,971,783 | 25,156,756 | 24,379,549 | |
| Shares (Diluted) | 45,070,479 | -77,174,935 | 40,486,615 | 37,746,302 | 41,067,950 | -51,904,485 | 26,177,413 | 26,622,924 | 25,879,043 | -51,050,098 | 25,706,023 | 25,512,057 | 25,471,288 | -162,971,783 | 25,156,756 | 24,379,549 | |
| EBITDA | $-12M | · | $-8M | $-8M | $-7M | · | $-7M | $-6M | $-7M | · | $-31M | $-30M | $-23M | · | $-27M | $-29M |
Neraca 27
| 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 | $18M | $18M | $27M | $20M | $10M | $31M | $21M | $26M | $32M | $23M | $35M | $26M | $25M | $35M | $16M | $73M | |
| Short-term Investments | $26M | $29M | $30M | $43M | $37M | $9M | $0 | $0 | $0 | $16M | $20M | $50M | $69M | $79M | $119M | $80M | |
| Receivables | $2M | $1M | $326.0K | $237.0K | $160.0K | $134.0K | $618.0K | $500.0K | $408.0K | $555.0K | $1M | $1M | $2M | $2M | $3M | $1M | |
| Inventory | $989.0K | $339.0K | $76.0K | $76.0K | $73.0K | $71.0K | $0 | $0 | $0 | $1M | $1M | $4M | $6M | $4M | $3M | $2M | |
| Prepaid Expense | $1M | $2M | $1M | $1M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $4M | $5M | $5M | $3M | $6M | |
| Current Assets | $50M | $53M | $61M | $66M | $50M | $43M | $25M | $31M | $36M | $45M | $61M | $85M | $110M | $129M | $146M | $164M | |
| PP&E (Net) | $9M | $9M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $7M | $7M | $8M | $8M | $8M | $8M | |
| PP&E (Gross) | $13M | $13M | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $9M | $10M | $10M | $11M | $10M | $10M | $10M | |
| Accum. Depreciation | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | |
| Goodwill | $15M | $15M | · | · | · | $0 | · | · | · | · | · | · | · | · | $71M | $71M | |
| Intangibles | $10M | $10M | · | · | · | · | · | · | · | $0 | $17M | $17M | $18M | $19M | $20M | $21M | |
| Other Non-current Assets | $434.0K | $460.0K | $330.0K | $370.0K | $408.0K | $438.0K | $470.0K | $501.0K | $410.0K | $429.0K | $446.0K | $463.0K | $481.0K | $487.0K | $511.0K | $503.0K | |
| Total Assets | $93M | $96M | $73M | $78M | $63M | $56M | $39M | $45M | $50M | $60M | $96M | $121M | $148M | $168M | $245M | $264M | |
| Accounts Payable | $1M | $1M | $565.0K | $316.0K | $273.0K | $435.0K | $178.0K | $410.0K | $758.0K | $1M | $2M | $5M | $3M | $4M | $3M | $2M | |
| Accrued Liabilities | $4M | $4M | $3M | $3M | $2M | $3M | $4M | $3M | $3M | $6M | $5M | $4M | $6M | $6M | $7M | $8M | |
| Current Liabilities | $6M | $6M | $4M | $4M | $3M | $4M | $5M | $5M | $5M | $8M | $8M | $10M | $9M | $11M | $10M | $10M | |
| Capital Leases | $9M | $10M | $9M | $9M | $10M | $10M | $10M | $10M | $11M | $11M | $11M | $12M | $12M | $12M | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $248.0K | $3M | |
| Other Non-current Liabilities | $3M | $3M | · | · | · | $0 | $204.0K | $161.0K | $277.0K | · | $92.0K | $195.0K | $651.0K | $256.0K | $2M | $2M | |
| Total Liabilities | $23M | $21M | $21M | $24M | $35M | $66M | $15M | $15M | $16M | $20M | $19M | $22M | $22M | $23M | $14M | $18M | |
| Common Stock | $5.0K | $5.0K | $4.0K | $4.0K | $4.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $15.0K | $3.0K | $15.0K | $15.0K | |
| Paid-in Capital | $563M | $555M | $531M | $529M | $496M | $481M | $461M | $461M | $460M | $459M | $458M | $452M | $450M | $447M | $441M | $434M | |
| Retained Earnings | $-493M | $-481M | $-479M | $-476M | $-468M | $-491M | $-438M | $-431M | $-425M | $-418M | $-382M | $-353M | $-324M | $-303M | $-210M | $-188M | |
| AOCI | $-1.0K | $11.0K | $14.0K | $-6.0K | $-3.0K | $6.0K | $0 | $0 | $-1.0K | $3.0K | $2.0K | $-12.0K | $42.0K | $-17.0K | $-134.0K | · | |
| Stockholders' Equity | $70M | $75M | $52M | $54M | $28M | $-10M | $23M | $30M | $34M | $41M | $76M | $99M | $126M | $144M | $231M | $246M | |
| Liabilities + Equity | $93M | $96M | $73M | $78M | $63M | $56M | $39M | $45M | $50M | $60M | $96M | $121M | $148M | $168M | $245M | $264M | |
| Shares Outstanding | 47,244,225 | 46,117,164 | 42,036,294 | 40,370,914 | 35,712,516 | 33,883,894 | 26,863,965 | 26,769,694 | 26,552,572 | 25,877,865 | 25,850,832 | 25,841,889 | 154,282,881 | 25,708,519 | 154,639,416 | 152,229,803 |
Arus Kas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $1M | $1M | $1M | $1M | $1M | $578.0K | $698.0K | $958.0K | $571.0K | $1M | $6M | $2M | $3M | $6M | $8M | $10M | |
| Amort. of Intangibles | $355.0K | · | · | · | $0 | $0 | $0 | $0 | $0 | $364.0K | $819.0K | $819.0K | $819.0K | $819.0K | $791.0K | $574.0K | |
| Restructuring | · | · | · | · | · | · | · | · | · | · | · | $5M | · | · | · | · | |
| Operating Cash Flow | $-10M | $-9M | $-6M | $-5M | $-8M | $-5M | $-4M | $-6M | $-7M | $-16M | $-20M | $-20M | $-20M | $-21M | $-17M | $-15M | |
| CapEx | $27.0K | $236.0K | $384.0K | $0 | $93.0K | $48.0K | $12.0K | $143.0K | $62.0K | $-251.0K | $360.0K | $273.0K | $400.0K | $452.0K | $356.0K | $176.0K | |
| Investing Cash Flow | $3M | $-4M | $13M | $-6M | $-28M | $-9M | $-12.0K | $-143.0K | $16M | $4M | $30M | $20M | $10M | $40M | $-40M | $-109M | |
| Stock Issued | $7M | $7M | $668.0K | $14M | $14M | $20M | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $7M | · | · | · | $14M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $7M | $4M | $679.0K | $21M | $14M | $24M | $7.0K | $-27.0K | $-43.0K | $-11.0K | $-8.0K | $-56.0K | $-7.0K | $-411.0K | $-1M | $-857.0K | |
| Net Change in Cash | $-365.0K | $-9M | $7M | $10M | $-21M | $10M | $-5M | $-6M | $9M | $-12M | $10M | $198.0K | $-10M | $19M | $-57M | $-126M | |
| Taxes Paid | · | $2.0K | · | · | · | $0 | $10.0K | · | · | $4.0K | $0 | · | · | · | · | · | |
| Free Cash Flow | $-10M | · | · | · | $-8M | · | · | · | $-7M | · | · | · | $-21M | · | · | · |
Profitabilitas 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -336.9% | · | -937.8% | -797.4% | -405.3% | · | -838.0% | -213.3% | -213.7% | · | -1683.3% | -2346.1% | -1009.9% | · | -583.9% | -954.0% | |
| Net Margin | -356.4% | · | -434.9% | -737.6% | 1330.9% | · | -814.7% | -196.2% | -210.1% | · | -1586.3% | -2244.3% | -935.4% | · | -482.1% | -761.0% | |
| Pretax Margin | -356.4% | · | -434.9% | -737.6% | 1330.9% | · | -814.3% | -196.2% | -210.1% | · | -1586.3% | -2244.1% | -935.4% | · | -534.9% | -813.8% | |
| EBITDA Margin | -336.9% | · | -937.8% | -797.4% | -405.3% | · | -838.0% | -213.3% | -213.7% | · | -1683.3% | -2346.1% | -1009.9% | · | -583.9% | -954.0% | |
| ROA | -16.2% | · | -6.7% | -12.1% | 40.0% | · | -10.6% | -6.4% | -7.3% | · | -17.0% | -14.9% | -11.8% | · | -9.1% | -8.6% | |
| ROE | -25.7% | · | -9.9% | -17.9% | 72.8% | · | -14.2% | -8.3% | -9.0% | · | -18.9% | -16.6% | -13.2% | · | -9.6% | -22.4% | |
| ROIC | -17.1% | · | -15.6% | -15.0% | -24.5% | · | -31.2% | -19.4% | -21.5% | · | -40.4% | -30.2% | -18.4% | · | -10.6% | -11.0% |
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 | · | 13.6 | 17.1 | 16.0 | · | 5.0 | 6.5 | 6.8 | · | 7.7 | 8.8 | 11.7 | · | 14.8 | 16.8 | |
| Quick Ratio | 7.1 | · | 12.9 | 16.4 | 14.9 | · | 4.5 | 5.6 | 6.2 | · | 7.1 | 7.9 | 10.3 | · | 14.0 | 15.7 |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Inventory Turnover | 4.7 | · | 12.1 | 12.5 | 9.7 | · | 0.9 | 0.3 | 0.6 | · | 0.6 | 0.3 | 0.5 | · | 1.6 | 3.3 | |
| Receivables Turnover | 4.0 | · | 1.8 | 2.8 | 6.0 | · | 0.9 | 3.0 | 2.5 | · | 0.9 | 1.1 | 1.5 | · | 2.8 | 5.3 |
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 | $7M | · | $4M | $6M | $9M | · | $9M | $9M | $9M | · | $10M | $11M | $11M | · | $10M | $6M | |
| Net Income TTM | $-1M | · | $4M | $3M | $3M | · | $-49M | $-70M | $-86M | · | $-102M | $-96M | $-86M | · | $-102M | $-85M | |
| Market Cap | $4M | · | $5M | $4M | $4M | · | $3M | $3M | $3M | · | $3M | $3M | $65M | · | $65M | · | |
| P/E | -3.8 | · | -11.0 | -0.9 | -0.5 | · | -0.1 | -0.0 | -0.0 | · | -0.0 | -0.0 | -0.1 | · | -0.2 | · | |
| P/S | 0.5 | · | 1.0 | 0.7 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 6.0 | · | 6.8 | · | |
| P/B | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.5 | · | 0.3 | · | |
| P / Tangible Book | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.0 | 0.6 | · | 0.5 | · | |
| P / Cash Flow | -0.3 | · | · | · | -0.5 | · | · | · | -0.4 | · | · | · | -3.2 | · | · | · | |
| P / FCF | -0.3 | · | · | · | -0.5 | · | · | · | -0.4 | · | · | · | -3.2 | · | · | · | |
| Earnings Yield | -26.7% | · | -9.1% | -109.2% | -182.0% | · | -1710.7% | -2484.1% | -3066.4% | · | -3621.5% | -3457.7% | -671.4% | · | -554.8% | · |
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 | $5M | $8M | $6M | $15M | $5M |
| Margin Operasi % | -617.7% | -345.8% | -1968.0% | -1215.2% | — |
| Laba Bersih | $10M | $-73M | $-116M | $-157M | $-82M |
| EPS Dilusian | $0.24 | $-2.71 | $-4.51 | $-6.42 | $-0.72 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | 9.3 | 9.6 | 5.3 | 12.3 | — |
| Rasio Cepat | 8.5 | 9.1 | 4.7 | 11.0 | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $-28M | $-23M | $-77M | $-67M | — |
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.