Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$2.0M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata63.3%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$-0.04
$-0.09
56.0%
31 Maret 2026
Mei 13, 2026
$-0.04
$-0.08
50.5%
31 Des. 2025
$0.03
$0.02
48.5%
30 Sep. 2025
$0.02
$0.01
98.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
Revenue
$96M
$93M
Cost of Revenue
$85M
$83M
Gross Profit
$11M
$10M
SG&A Expense
$15M
$5M
Operating Expenses
$16M
$6M
Operating Income
$-4M
$4M
Interest Income
$2M
$241.0K
Other Non-op
$1.0K
$164.0K
Pretax Income
$-2M
$5M
Income Tax
$12.0K
$11.0K
Net Income
$-3M
$5M
EPS (Basic)
$-0.13
$0.45
EPS (Diluted)
$-0.13
$0.45
Shares (Basic)
19,531,982
10,000,000
Shares (Diluted)
19,531,982
10,000,000
EBITDA
$-4M
·
Neraca22
Metrik
Tren
2025
2024
Cash & Equivalents
$110M
$8M
Inventory
$9M
$4M
Prepaid Expense
$2M
$582.0K
Other Current Assets
$41.0K
$132.0K
Current Assets
$121M
$13M
PP&E (Net)
$9M
$28.0K
PP&E (Gross)
$9M
$148.0K
Accum. Depreciation
$109.0K
$120.0K
Intangibles
$506.0K
·
Total Assets
$131M
$14M
Accounts Payable
$12M
$9M
Current Liabilities
$17M
$12M
Capital Leases
$0
$41.0K
Total Liabilities
$24M
$12M
Long-term Debt
$7M
$0
Common Stock
$3.0K
$1.0K
Paid-in Capital
$121M
$0
Retained Earnings
$-5M
$1M
Treasury Stock
$9M
$0
Stockholders' Equity
$108M
$1M
Liabilities + Equity
$131M
$14M
Shares Outstanding
29,982,590
10,000,000
Arus Kas11
Metrik
Tren
2025
2024
D&A
$217.0K
$310.0K
Stock-based Comp
$4M
$0
Deferred Tax
$0
$0
Amort. of Intangibles
$190.0K
$293.0K
Operating Cash Flow
$-417.0K
$2M
CapEx
$8M
$0
Investing Cash Flow
$-9M
$-150.0K
Debt Issued
$7M
$0
Net Debt Issued
$7M
·
Financing Cash Flow
$112M
$-4M
Free Cash Flow
$-9M
·
Profitabilitas8
Metrik
Tren
2025
2024
Gross Margin
11.7%
·
Operating Margin
-4.5%
·
Net Margin
-2.6%
·
Pretax Margin
-2.6%
·
EBITDA Margin
-4.5%
·
ROA
-2.0%
·
ROE
-2.3%
·
ROIC
-4.1%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
Current Ratio
7.2
·
Quick Ratio
6.6
·
Efisiensi2
Metrik
Tren
2025
2024
Asset Turnover
0.8
·
Inventory Turnover
11.2
·
Per Saham5
Metrik
Tren
2025
2024
Book Value / Share
$3.59
·
Revenue / Share
$4.94
·
Cash Flow / Share
$-0.02
·
Cash / Share
$3.68
·
EPS (TTM)
$-0.13
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
Revenue YoY
3.6%
·
EPS YoY
·
0.00%
Net Income YoY
·
-0.22%
Valuasi (TTM)10
Metrik
Tren
2025
2024
Revenue TTM
$96M
·
Net Income TTM
$-3M
·
Market Cap
$90M
·
P/E
-23.2
·
P/S
0.9
·
P/B
0.8
·
P / Tangible Book
0.8
·
P / Cash Flow
-216.4
·
P / FCF
-10.2
·
Earnings Yield
-4.3%
·
Laporan Laba Rugi16
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Revenue
$23M
$26M
$30M
$22M
$21M
$23M
$26M
$20M
Cost of Revenue
$20M
$23M
$25M
$20M
$19M
$21M
$22M
$18M
Gross Profit
$3M
$3M
$5M
$2M
$2M
$2M
$4M
$2M
SG&A Expense
$5M
$5M
$5M
$7M
$1M
$2M
$1M
$1M
Operating Expenses
$6M
$5M
$5M
$7M
$1M
$2M
$2M
$1M
Operating Income
$-3M
$-3M
$-839.0K
$-5M
$782.0K
$42.0K
$2M
$415.0K
Interest Income
$760.0K
$802.0K
$850.0K
$925.0K
$41.0K
$53.0K
$74.0K
$47.0K
Other Non-op
$6.0K
$4.0K
$0
$1.0K
$0
$0
$43.0K
$1.0K
Pretax Income
$-2M
$-2M
·
·
$823.0K
$95.0K
·
·
Income Tax
$3.0K
$0
·
·
$0
$0
·
·
Net Income
$-2M
$-2M
$-2.0K
$-4M
$823.0K
$95.0K
$2M
$463.0K
EPS (Basic)
$-0.06
$-0.06
$0.03
$-0.14
$0.08
$0.01
$0.23
$0.05
EPS (Diluted)
$-0.06
$-0.06
$0.03
$-0.14
$0.08
$0.01
$0.23
$0.05
Shares (Basic)
29,314,979
29,653,801
·
27,806,252
10,000,000
10,000,000
·
10,000,000
Shares (Diluted)
29,314,979
29,653,801
·
27,806,252
10,000,000
10,000,000
·
10,000,000
EBITDA
$-3M
$-3M
·
$-4M
$-21.3K
·
·
·
Neraca22
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Cash & Equivalents
$98M
$106M
$110M
$110M
$0
·
$8M
·
Inventory
$9M
$9M
$9M
$7M
·
·
$4M
·
Prepaid Expense
$1M
$1M
$2M
$3M
·
·
$582.0K
·
Other Current Assets
·
·
$41.0K
·
·
·
$132.0K
·
Current Assets
$108M
$117M
$121M
$120M
·
·
$13M
·
PP&E (Net)
$11M
$10M
$9M
$63.0K
·
·
$28.0K
·
PP&E (Gross)
$11M
$10M
$9M
·
·
·
$148.0K
·
Accum. Depreciation
$127.0K
$118.0K
$109.0K
·
·
·
$120.0K
·
Intangibles
$684.0K
$574.0K
$506.0K
$248.0K
·
·
·
·
Total Assets
$122M
$129M
$131M
$121M
·
·
$14M
·
Accounts Payable
$8M
$13M
$12M
$10M
$30.4K
·
$9M
·
Current Liabilities
$11M
$17M
$17M
$13M
·
·
$12M
·
Capital Leases
·
·
$0
$0
·
·
$41.0K
·
Total Liabilities
$19M
$25M
$24M
$13M
$61.1K
·
$12M
·
Long-term Debt
$8M
$8M
$7M
·
·
·
$0
·
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
·
·
$1.0K
·
Paid-in Capital
$122M
$122M
$121M
$121M
$100
·
$0
·
Retained Earnings
$-8M
$-7M
$-5M
$-4M
$-61.1K
·
$1M
·
Treasury Stock
$11M
$11M
$9M
$9M
·
·
$0
·
Stockholders' Equity
$103M
$104M
$108M
$108M
$-61.1K
·
$1M
·
Liabilities + Equity
$122M
$129M
$131M
$121M
·
·
$14M
·
Shares Outstanding
29,480,106
29,366,740
29,982,590
29,982,590
1,000
·
10,000,000
·
Arus Kas10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
D&A
$126.0K
$92.0K
$65.0K
$51.0K
$51.0K
$51.0K
$51.0K
$86.0K
Stock-based Comp
$486.0K
$503.0K
$578.0K
$3M
$0
$0
$0
$0
Amort. of Intangibles
$67.0K
$66.0K
$52.0K
$45.0K
$47.0K
$46.0K
$46.0K
·
Operating Cash Flow
$-7M
$-2M
$3M
$-3M
$-1M
$1M
$3M
·
CapEx
$2M
$1M
$8M
$25.0K
$2.0K
$7.0K
$0
·
Investing Cash Flow
$-2M
$-1M
$-9M
$-165.0K
$-53.0K
$-82.0K
$-37.0K
·
Debt Issued
$-8.0K
$979.0K
·
·
$0
$0
·
·
Net Debt Issued
·
$979.0K
·
·
·
·
·
·
Financing Cash Flow
$-336.0K
$-1M
$7M
$108M
$-2M
$-2M
$-1M
·
Free Cash Flow
·
$-3M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Gross Margin
13.5%
10.7%
·
10.7%
·
·
·
·
Operating Margin
-11.1%
-10.2%
·
-18.8%
·
·
·
·
Net Margin
-7.8%
-7.1%
·
-14.6%
·
·
·
·
Pretax Margin
-7.8%
-7.1%
·
·
·
·
·
·
EBITDA Margin
-11.1%
-10.2%
·
-18.8%
·
·
·
·
ROA
-3.0%
-2.9%
·
-5.4%
·
·
·
·
ROE
-3.5%
-3.5%
·
-6.0%
69.8%
·
·
·
ROIC
-2.5%
-2.5%
·
·
·
·
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Current Ratio
9.4
6.9
·
9.1
·
·
·
·
Quick Ratio
8.5
6.3
·
8.3
·
·
·
·
Efisiensi2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Asset Turnover
0.4
0.4
·
0.4
·
·
·
·
Inventory Turnover
4.3
5.1
·
5.4
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Book Value / Share
$3.48
$3.54
·
$3.59
$-61.11
·
·
·
Revenue / Share
$0.79
$0.87
·
$0.80
·
·
·
·
Cash Flow / Share
·
$-0.06
·
·
·
·
·
·
Cash / Share
$3.31
$3.62
·
$3.65
$0.00
·
·
·
EPS (TTM)
$-0.23
$-0.09
·
$0.18
$0.37
$0.39
·
·
Valuasi (TTM)9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Revenue TTM
$101M
$99M
·
$93M
$91M
·
·
·
Net Income TTM
$-7M
$-5M
·
$-605.0K
$4M
$4M
·
·
Market Cap
$67M
$88M
·
$140M
$15.5K
·
·
·
P/E
-9.9
-33.4
·
25.9
41.8
27.3
·
·
P/S
0.7
0.9
·
1.5
0.0
·
·
·
P/B
0.7
0.9
·
1.3
-0.3
·
·
·
P / Tangible Book
0.7
0.9
·
1.3
·
·
·
·
P / Cash Flow
·
-53.2
·
·
·
·
·
·
Earnings Yield
-10.1%
-3.0%
·
3.9%
2.4%
3.7%
·
·
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
2025-09-30
2025-06-30
2025-03-31
2024-12-31
Pendapatan
$96M
·
·
·
$93M
Margin Kotor %
11.7%
·
·
·
·
Margin Operasi %
-4.5%
·
·
·
·
Laba Bersih
$-3M
·
·
·
$5M
EPS Dilusian
$-0.13
·
·
·
$0.45
Metrik
2025-12-31
2025-09-30
2025-06-30
2025-03-31
2024-12-31
Rasio Lancar
7.2
·
·
·
·
Rasio Cepat
6.6
·
·
·
·
Metrik
2025-12-31
2025-09-30
2025-06-30
2025-03-31
2024-12-31
Arus Kas Bebas
$-9M
·
·
·
·
Pemilik institusional (13F)
61 pengaju
· $20.6M total
· Per tanggal 30 Sep. 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.
Pemegang61
Nilai yang dipegang$20.6M
Posisi baru7
Posisi yang keluar5
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
7 (-7 vs Kuartal sebelumnya)
5 (-7 vs Kuartal sebelumnya)
22 (+13 vs Kuartal sebelumnya)
12 (-3 vs Kuartal sebelumnya)
+1.3M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.