Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$506.1K
·
·
·
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-rata-331.3%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$-1.54
$-1.07
-43.8%
31 Maret 2026
Mei 20, 2026
$-1.80
$-2.68
32.8%
31 Des. 2025
$-3.75
$-3.06
-22.5%
30 Sep. 2025
$-3.90
$-1.53
-154.9%
30 Juni 2025
$-0.18
$0.01
-1864.7%
31 Maret 2025
$-0.10
$-0.29
65.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
Revenue
$18M
$10M
$6M
$475.2K
R&D Expense
$4M
$2M
$5M
$1M
SG&A Expense
$29M
$39M
$15M
$2M
Operating Expenses
$50M
$52M
$45M
$8M
Operating Income
$-32M
$-42M
$-39M
$-7M
Interest Expense
·
·
$-177.4K
$591
Interest Income
·
·
·
$2M
Other Non-op
$988.0K
$419.1K
$-14M
$7M
Pretax Income
$-25M
$-44M
$-53M
$-7M
Income Tax
$0
$1.6K
$1.9K
$800
Net Income
$-37M
$-58M
$-53M
$-7M
EPS (Basic)
$-0.81
$-1.80
$-2.43
$-0.61
EPS (Diluted)
$-0.81
$-1.80
$-2.43
$-0.61
Shares (Basic)
45,538,683
32,019,491
21,964,451
11,496,653
Shares (Diluted)
45,538,683
32,019,491
21,964,451
11,496,653
EBITDA
·
$-56M
$-37M
$-1M
Neraca20
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$15M
$36M
$16M
$2M
Receivables
$2M
$262.1K
$204.9K
·
Inventory
·
$3M
$1M
·
Prepaid Expense
$2M
$2M
$3M
$289.4K
Current Assets
$32M
$47M
$21M
$3M
PP&E (Net)
$187.3K
$275.5K
$127.1K
$26.7K
PP&E (Gross)
·
$363.7K
$143.0K
$29.9K
Accum. Depreciation
·
$88.1K
$15.9K
$3.2K
Goodwill
$11M
$11M
$0
·
Intangibles
$15M
$15M
$4M
$1M
Total Assets
$60M
$75M
$25M
$4M
Accounts Payable
$5M
$3M
$2M
$424.1K
Accrued Liabilities
$1M
$784.7K
$2M
$41.5K
Current Liabilities
$16M
$9M
$4M
$684.5K
Capital Leases
$354.3K
$163.7K
$16.5K
$129.8K
Total Liabilities
$46M
$48M
$15M
$814.2K
Paid-in Capital
$170M
$147M
$73M
$12M
Retained Earnings
$-157M
$-120M
$-62M
$-9M
Stockholders' Equity
$13M
$27M
$10M
$3M
Liabilities + Equity
$60M
$75M
$25M
$4M
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
D&A
$7M
$3M
$2M
$842.2K
Stock-based Comp
$11M
$21M
$7M
·
Deferred Tax
$0
$0
·
·
Amort. of Intangibles
·
·
$2M
$839.0K
Other Non-cash
·
·
$18M
·
Operating Cash Flow
$-20M
$-34M
$-26M
$-6M
CapEx
·
$0
$113.1K
$29.9K
Investing Cash Flow
$-10M
$-3M
$-3M
$-2M
Stock Issued
$1M
$39M
$3M
$10M
Net Stock Activity
·
$39M
$3M
·
Financing Cash Flow
$10M
$57M
$43M
$10M
Net Change in Cash
$-20M
$20M
$14M
$-645.9K
Free Cash Flow
·
$-34M
$-26M
·
Levered FCF
·
·
$-26M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
Operating Margin
·
-240.1%
-692.0%
·
Net Margin
·
-248.7%
-937.9%
·
Pretax Margin
·
-248.7%
-937.9%
·
EBITDA Margin
·
-240.1%
-649.0%
·
ROA
·
-115.2%
-362.0%
3.3%
ROE
·
-369.2%
-486.2%
-465.9%
ROIC
·
-207.5%
-377.1%
18.3%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
Current Ratio
·
5.4
5.3
0.3
Quick Ratio
·
4.3
4.2
0.2
Interest Coverage
·
·
221.7
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
·
0.5
0.4
·
Receivables Turnover
·
71.1
55.5
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
Revenue / Share
·
$0.72
$0.26
·
Cash Flow / Share
·
$-1.07
$-1.17
·
EPS (TTM)
$-0.81
$-1.80
$-2.43
$-0.61
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
81.1%
76.9%
1096.6%
·
Revenue CAGR 3Y
237.2%
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$18M
$10M
$6M
$475.2K
Net Income TTM
$-37M
$-58M
$-53M
$-7M
P/E
-1.3
-2.5
-2.2
-16.3
Earnings Yield
-78.6%
-39.6%
-46.4%
-6.1%
Laporan Laba Rugi18
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
Q4 2022
Q3 2022
Revenue
$7M
$8M
$-17.9K
$4M
$3M
$3M
$-3M
$3M
$6M
$3M
$3M
$2M
$529.7K
$378.0K
$277.6K
$124.6K
Cost of Revenue
·
·
·
·
·
·
·
$609.3K
$531.1K
·
·
$569.5K
$432.9K
·
·
·
Gross Profit
·
·
·
·
·
·
·
$4M
$4M
·
·
$557.7K
$96.8K
·
·
·
R&D Expense
$759.4K
$624.1K
$-137.0K
$1M
$951.0K
$1M
$-688.3K
$408.3K
$1M
$1M
$3M
$1M
$288.5K
$248.5K
$572.3K
$413.7K
SG&A Expense
$6M
$7M
$4M
$8M
$4M
$8M
$7M
$10M
$11M
$10M
$3M
$4M
$4M
$4M
$-159.0K
$993.5K
Operating Expenses
$12M
$14M
$3M
$14M
$9M
$12M
$-98.4K
$13M
$20M
$18M
$28M
$4M
$8M
$6M
$3M
$2M
Operating Income
$-5M
$-6M
$-3M
$-10M
$-5M
$-9M
$-2M
$-10M
$-14M
$-15M
$-14M
$-13M
$-7M
$-6M
$-4M
$-2M
Interest Expense
·
·
·
·
·
·
·
·
·
$-124.2K
·
$46.7K
·
$-8.0K
·
·
Interest Income
·
·
·
·
·
·
·
·
·
$426.0K
·
·
$2M
·
·
$763.3K
Other Non-op
$-16.8K
$-97.3K
$123.9K
$142.7K
$434.2K
$309.8K
$240.5K
$22.6K
$52.6K
$103.4K
$-14M
$120.0K
$48.5K
$5.1K
·
$328
Pretax Income
$-5M
$-6M
$-2M
$-10M
$-6M
$-2M
$-11M
$-9M
$-11M
$-13M
$-6M
$-20M
$-21M
$-7M
$-9M
$-2M
Income Tax
$0
$0
$-1
$-8.2K
$-3.1K
$8.2K
$419
$-12.4K
$14.0K
$-419
$418
$-262
$1.6K
$189
$4.3K
$-4.2K
Net Income
$-6M
$-6M
$-12M
$-12M
$-8M
$-4M
$-21M
$-13M
$-11M
$-13M
$-6M
$-20M
$-21M
$-7M
$-2M
$-2M
EPS (Basic)
$-1.54
$-0.12
$-0.27
$-0.26
$-2.78
$-0.10
$-0.59
$-0.41
$-0.36
$-0.44
$-0.08
$-0.77
$-1.18
$-0.40
$-0.17
$-0.18
EPS (Diluted)
$-1.54
$-0.12
$-0.27
$-0.26
$-2.78
$-0.10
$-0.59
$-0.41
$-0.36
$-0.44
$-0.08
$-0.77
$-1.18
$-0.40
$-0.17
$-0.18
Shares (Basic)
3,639,800
54,027,862
·
46,045,064
3,016,887
42,953,447
·
31,758,032
31,391,595
28,395,756
·
26,265,627
17,538,437
16,683,248
·
11,982,103
Shares (Diluted)
3,639,800
54,027,862
·
46,045,064
3,016,887
42,953,447
·
31,758,032
31,391,595
28,395,756
·
26,265,627
17,538,437
16,683,248
·
11,982,103
EBITDA
$-5M
$-4M
·
$-10M
$-8M
$-12M
·
$-15M
$-14M
$-15M
·
$-13M
$-3M
$-2M
·
$-244.5K
Neraca20
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
Q4 2022
Q3 2022
Cash & Equivalents
$7M
$10M
$15M
$11M
$21M
$28M
$36M
$5M
$8M
$9M
$16M
$25M
$1M
$2M
$2M
$265.7K
Receivables
$2M
$2M
$2M
$182.6K
$623.5K
$674.4K
$262.1K
$622.4K
$340.6K
$365.6K
$204.9K
$67.6K
·
·
·
·
Inventory
·
·
·
·
$3M
$2M
·
$2M
$1M
$1M
$1M
$1M
·
·
·
·
Prepaid Expense
$2M
$2M
$2M
$3M
$3M
$3M
$2M
$4M
$3M
$3M
$3M
$4M
$48.7K
$135.5K
$289.4K
$301.6K
Current Assets
$23M
$27M
$32M
$30M
$32M
$39M
$47M
$16M
$17M
$20M
$21M
$30M
$1M
$2M
$3M
$567.3K
PP&E (Net)
$134.7K
$157.0K
$187.3K
$209.3K
$208.1K
$228.6K
$275.5K
$299.8K
$339.1K
$362.4K
$127.1K
$132.2K
·
·
$26.7K
·
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$143.0K
·
·
·
$29.9K
·
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$15.9K
·
·
·
$3.2K
·
Goodwill
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$0
·
·
·
·
·
Intangibles
$13M
$14M
$15M
$15M
$21M
$15M
$15M
$16M
$16M
$16M
$4M
$3M
·
·
$1M
·
Total Assets
$49M
$54M
$60M
$59M
$65M
$66M
$75M
$44M
$45M
$49M
$25M
$33M
$177M
$176M
$4M
$174M
Accounts Payable
$5M
$5M
$5M
$2M
$3M
$3M
$3M
$4M
$4M
$7M
$2M
$2M
·
·
$424.1K
·
Accrued Liabilities
$1M
$1M
$1M
$1M
$1M
$2M
$784.7K
$906.7K
$1M
$1M
$2M
$1M
$3M
$1M
$41.5K
$390.5K
Current Liabilities
$16M
$16M
$16M
$12M
$11M
$9M
$9M
$8M
$9M
$13M
$4M
$3M
$4M
$2M
$684.5K
$533.2K
Capital Leases
$200.1K
$267.7K
$354.3K
$438.9K
$303.0K
$135.2K
$163.7K
$191.5K
$218.6K
$244.8K
$16.5K
·
·
·
$129.8K
·
Total Liabilities
$45M
$46M
$46M
$44M
$43M
$40M
$48M
$40M
$33M
$30M
$15M
$22M
$19M
$11M
$814.2K
$8M
Paid-in Capital
$173M
$171M
$170M
$160M
$155M
$150M
$147M
$104M
$98M
$93M
$73M
$68M
·
·
$12M
·
Retained Earnings
$-169M
$-163M
$-157M
$-145M
$-133M
$-124M
$-120M
$-99M
$-86M
$-75M
$-62M
$-57M
$-17M
$-8M
$-9M
$-7M
Stockholders' Equity
$4M
$8M
$13M
$15M
$22M
$26M
$27M
$4M
$12M
$18M
$10M
$12M
$-17M
$-8M
$3M
$-7M
Liabilities + Equity
$49M
$54M
$60M
$59M
$65M
$66M
$75M
$44M
$45M
$49M
$25M
$33M
$177M
$176M
$4M
$174M
Arus Kas11
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
Q4 2022
Q3 2022
D&A
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$729.2K
$930.9K
$296.6K
$438.4K
$759.7K
$699.2K
$545.3K
$364.8K
$203.5K
Stock-based Comp
$1M
$1M
$3M
$4M
$-69.9K
$4M
$4M
$6M
$5M
$6M
$5M
·
·
·
·
·
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
$716.5K
·
·
$363.1K
$202.7K
Other Non-cash
·
$-886.8K
·
·
·
·
·
·
·
$-130.9K
·
·
·
·
·
·
Operating Cash Flow
$-2M
$-4M
$-3M
$-6M
$-5M
$-6M
$-7M
$-10M
$-10M
$-7M
$-7M
$-16M
$-9M
$-3M
$-2M
$-4M
CapEx
·
·
·
·
·
·
·
·
·
·
$0
$1
$99.3K
$13.7K
$8.5K
·
Investing Cash Flow
$-1M
$-1M
$-3M
$-3M
$-3M
$-2M
$-2M
$-1M
$410.8K
$-358.6K
$-1M
$-5M
$-14M
$-783.4K
$-474.2K
·
Stock Issued
·
·
$841.7K
$0
·
·
$39M
$0
·
·
$11
·
·
$3M
$4M
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$200M
·
·
Financing Cash Flow
$192.5K
$1M
$9M
$552.2K
$351.7K
$-72.9K
$40M
$9M
$8M
$-215.9K
$11
$18M
$20M
$5M
$4M
·
Net Change in Cash
$-4M
$-4M
$4M
$-9M
$-7M
$-8M
$31M
$-2M
$-2M
$-7M
$-9M
$22M
$-591.6K
$2M
·
$-15.5K
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
Q4 2022
Q3 2022
Gross Margin
·
·
·
·
·
·
·
63.6%
67.1%
·
·
·
·
·
·
·
Operating Margin
-67.2%
-75.2%
·
-220.1%
-113.8%
-173.2%
·
-224.7%
-234.4%
-430.1%
·
-639.1%
·
·
·
·
Net Margin
-78.8%
-79.1%
·
-272.0%
-118.1%
-65.9%
·
-200.9%
-187.7%
-362.9%
·
-996.5%
·
·
·
·
Pretax Margin
-73.5%
-79.5%
·
-228.3%
-118.1%
-65.8%
·
-201.1%
-187.5%
-362.9%
·
-996.6%
·
·
·
·
EBITDA Margin
-67.2%
-52.5%
·
-220.1%
-113.8%
-173.2%
·
-224.7%
-234.4%
-421.6%
·
-639.1%
·
·
·
·
ROA
-9.8%
-10.7%
·
-23.2%
-15.1%
-7.8%
·
-33.9%
-10.1%
-11.2%
·
-19.5%
-4.3%
-0.94%
·
0.21%
ROE
-42.2%
-37.6%
·
-124.2%
-48.2%
-20.1%
·
-165.2%
475.8%
-241.4%
·
-859.0%
64.7%
20.1%
·
-4.1%
ROIC
-114.4%
-73.7%
·
-65.1%
-35.9%
-45.0%
·
-333.4%
-114.9%
-81.5%
·
-112.8%
18.0%
27.1%
·
2.7%
Likuiditas & Solvabilitas3
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
Q4 2022
Q3 2022
Current Ratio
1.5
1.7
·
2.5
3.0
4.5
·
1.9
1.9
1.5
·
9.5
0.3
0.8
·
1.1
Quick Ratio
0.5
0.7
·
0.9
2.0
3.4
·
0.6
0.9
0.7
·
7.9
0.3
0.8
·
0.5
Interest Coverage
·
·
·
·
·
·
·
·
·
120.1
·
-278.0
·
·
·
·
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
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.0
·
0.0
·
·
·
·
Inventory Turnover
·
·
·
·
·
·
·
0.4
0.8
·
·
·
·
·
·
·
Receivables Turnover
6.4
6.3
·
10.9
14.7
13.0
·
19.0
35.1
19.0
·
60.1
·
·
·
·
Per Saham3
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
Q4 2022
Q3 2022
Revenue / Share
$1.96
$0.15
·
$0.10
$0.16
$0.16
·
$0.21
$0.19
$0.12
·
$0.08
·
·
·
·
Cash Flow / Share
·
$-0.08
·
·
·
$-0.15
·
·
·
$-0.23
·
·
·
·
·
·
EPS (TTM)
$-2.19
$-3.43
·
$-3.73
$-3.88
$-1.46
·
$-1.29
$-1.65
$-2.47
·
$-2.52
$-1.93
·
·
·
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
Q4 2022
Q3 2022
Revenue TTM
$20M
$16M
·
$8M
$7M
$10M
·
$15M
$14M
$9M
·
$3M
$1M
·
·
·
Net Income TTM
$-36M
$-39M
·
$-46M
$-47M
$-50M
·
$-43M
$-50M
$-59M
·
$-50M
$-32M
$-13M
·
·
P/E
-2.8
-2.3
·
-7.7
-7.9
-23.5
·
-28.6
-34.3
-32.7
·
-54.0
-79.8
·
·
·
Earnings Yield
-36.2%
-43.1%
·
-13.0%
-12.6%
-4.2%
·
-3.5%
-2.9%
-3.1%
·
-1.8%
-1.2%
·
·
·
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
$18M
$10M
$6M
$475.2K
·
Margin Operasi %
·
-240.1%
-692.0%
·
·
Laba Bersih
$-37M
$-58M
$-53M
$-7M
$4M
EPS Dilusian
$-0.81
$-1.80
$-2.43
$-0.61
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
·
5.4
5.3
0.3
2.6
Rasio Cepat
·
4.3
4.2
0.2
1.8
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-34M
$-26M
·
·
Pemilik institusional (13F)
68 pengaju
· $9.0M 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.
Pemegang68
Nilai yang dipegang$9.0M
Posisi baru10
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
10 (-5 vs Kuartal sebelumnya)
18 (+5 vs Kuartal sebelumnya)
18 (+5 vs Kuartal sebelumnya)
15 (-8 vs Kuartal sebelumnya)
+680K
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
J. Nicholas Ayers, Jamie F. Ayers, J. Nicholas Ayers Irrevocable Trust dated October 2021
×2 pengajuan
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
25 orang dalam
· 15 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 2 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.