Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$270.1K
·
·
·
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-27.4%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$-0.06
$-0.04
-38.2%
31 Maret 2026
Mei 11, 2026
$-0.08
$-0.05
-68.1%
31 Des. 2025
$-0.17
$-0.11
-51.5%
30 Sep. 2025
$-0.19
$-0.21
9.1%
30 Juni 2025
$-0.09
$-0.07
-26.1%
31 Maret 2025
$-0.07
$-0.08
10.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$14M
$20M
$21M
$16M
$13M
$9M
$10M
$13M
$12M
$11M
$19M
$28M
Cost of Revenue
$11M
$8M
$7M
$7M
$5M
$4M
$4M
$6M
$7M
$8M
$11M
$17M
Gross Profit
$3M
$12M
$14M
$9M
$7M
$4M
$6M
$6M
$6M
$4M
$8M
$11M
R&D Expense
$5M
$6M
$6M
$5M
$7M
$8M
$12M
$10M
$10M
$12M
$14M
$12M
SG&A Expense
$9M
$9M
$8M
$8M
$8M
$7M
$9M
$10M
$10M
$10M
$11M
$12M
Operating Income
$-12M
$-3M
$70.0K
$-4M
$-8M
$-11M
$-15M
$-14M
$-14M
$-19M
$-18M
$-13M
Interest Expense
$370.0K
$406.0K
$215.0K
$148.0K
$130.0K
$328.0K
$350.0K
$108.0K
$115.0K
$175.0K
$82.0K
$85.0K
Other Non-op
$-28.0K
$24.0K
$-116.0K
$-221.0K
$-43.0K
$97.0K
$189.0K
$77.0K
$21.0K
$-106.0K
$-107.0K
$-126.0K
Pretax Income
$-12M
$-3M
$-261.0K
$-4M
$-6M
$-11M
$-16M
$-14M
$-14M
$-19M
$-18M
$-13M
Income Tax
$18.0K
$3.0K
$2.0K
$98.0K
$119.0K
$51.0K
$-80.0K
$152.0K
$87.0K
$65.0K
$146.0K
$68.0K
Net Income
$-15M
$-4M
$-263.0K
$-4M
$-7M
$-11M
$-15M
$-14M
$-14M
$-19M
$-18M
$-13M
EPS (Basic)
$-0.91
$-0.26
$-0.02
$-0.34
$-0.57
$-1.14
·
·
$-0.18
$-0.29
$-0.32
$-0.23
EPS (Diluted)
$-0.91
$-0.26
·
·
·
·
·
·
$-0.18
$-0.29
$-0.32
$-0.23
Shares (Basic)
16,243,000
14,510,000
13,453,000
12,588,000
11,535
9,781,000
·
·
77,291,000
65,377,000
56,472,000
55,401,000
Shares (Diluted)
16,243,000
14,510,000
·
·
·
·
·
·
77,291,000
65,377,000
56,472,000
55,401,000
EBITDA
$-7M
$182.0K
$2M
$-3M
$-7M
$-10M
$-14M
·
$-13M
$-17M
$-16M
$-11M
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
$23M
$22M
$26M
$17M
$15M
$19M
$30M
Receivables
$3M
$2M
$2M
$3M
$999.0K
$2M
$2M
$2M
$925.0K
$839.0K
$2M
$2M
Inventory
$956.0K
$940.0K
$2M
$2M
$2M
$3M
$3M
$4M
$4M
$2M
$3M
$5M
Prepaid Expense
$1M
$2M
$2M
$2M
$1M
$1M
$269.0K
$2M
$997.0K
$1M
$1M
$1M
Other Current Assets
$193.0K
$134.0K
$144.0K
$265.0K
$260.0K
$182.0K
$2M
$292.0K
$161.0K
$163.0K
$128.0K
$104.0K
Current Assets
$24M
$30M
$35M
$28M
$24M
$28M
$28M
$34M
$22M
$19M
$25M
$38M
PP&E (Net)
$18M
$16M
$9M
$1M
$499.0K
$548.0K
$830.0K
$1M
$2M
$3M
$3M
$3M
PP&E (Gross)
$36M
$30M
$22M
$14M
$13M
$13M
$13M
$14M
$15M
$15M
$18M
$19M
Accum. Depreciation
$17M
$14M
$13M
$13M
$12M
$12M
$12M
$13M
$12M
$12M
$15M
$15M
Goodwill
·
$185.0K
$185.0K
$185.0K
$185.0K
$185.0K
$185.0K
·
·
·
·
·
Intangibles
$339.0K
$378.0K
$537.0K
$645.0K
$752.0K
$860.0K
$1M
·
·
·
·
·
Other Non-current Assets
$241.0K
$117.0K
$142.0K
$140.0K
$309.0K
$280.0K
$314.0K
$354.0K
$253.0K
$230.0K
$219.0K
$222.0K
Total Assets
$45M
$52M
$48M
$33M
$29M
$33M
$33M
$36M
$25M
$22M
$28M
$41M
Accrued Liabilities
$2M
$2M
$3M
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$1M
$2M
Short-term Debt
$2M
$2M
$946.0K
$448.0K
·
·
·
·
·
·
·
·
Current Liabilities
$21M
$25M
$30M
$20M
$19M
$18M
$18M
$19M
$9M
$10M
$6M
$4M
Capital Leases
·
$447.0K
$681.0K
·
·
·
·
$108.0K
$355.0K
$0
$208.0K
$191.0K
Other Non-current Liabilities
·
$0
$125.0K
$125.0K
$147.0K
·
·
$16.0K
$14.0K
$49.0K
$133.0K
$76.0K
Total Liabilities
$22M
$27M
$31M
$21M
$20M
$20M
$20M
$19M
$10M
$10M
$8M
$6M
Long-term Debt
$3M
$3M
$1M
·
·
·
·
·
·
·
·
·
Total Debt
·
$2M
$946.0K
·
·
·
·
·
·
·
·
·
Common Stock
$17.0K
$15.0K
$14.0K
$13.0K
$12.0K
$11.0K
$8.0K
·
·
·
·
·
Paid-in Capital
$347M
$334M
$322M
$317M
$310M
$307M
$297M
$285M
$269M
$252M
$241M
$238M
Retained Earnings
$-324M
$-309M
$-306M
$-305M
$-301M
$-294M
$-283M
$-268M
$-254M
$-240M
$-221M
$-203M
Stockholders' Equity
$22M
$25M
$17M
$12M
$9M
$12M
$14M
$17M
$15M
$12M
$20M
$36M
Liabilities + Equity
$45M
$52M
$48M
$33M
$29M
$33M
$33M
$36M
$25M
$22M
$28M
$41M
Shares Outstanding
17,290,000
15,336,000
14,118,000
13,202,000
11,863,000
11,094,000
8,331,000
6,823,000
80,536,000
68,134,000
56,904,000
56,182,000
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$5M
$4M
$2M
$1M
$1M
$817.0K
$1M
$1M
$1M
$1M
$1M
$2M
Stock-based Comp
$3M
$5M
$3M
$2M
$3M
$2M
$3M
$2M
$1M
$2M
$2M
$2M
Deferred Tax
$0
$25.0K
$-1.0K
$59.0K
$94.0K
$9.0K
$-191.0K
$0
$0
$-7.0K
$8.0K
$-27.0K
Restructuring
$75.0K
$0
·
·
·
·
·
·
$0
$0
$295.0K
$0
Other Non-cash
$3M
$-4M
$782.0K
$-3M
$511.0K
$2M
$-304.0K
·
$-2M
$980.0K
$3M
$-1M
Operating Cash Flow
$-3M
$27.0K
$5M
$-4M
$-3M
$-7M
$-12M
$-13M
$-13M
$-15M
$-12M
$-11M
CapEx
$3M
$5M
$5M
$142.0K
$180.0K
$253.0K
$576.0K
$351.0K
$642.0K
$2M
$346.0K
$1M
Investing Cash Flow
$-4M
$-6M
$-6M
$-814.0K
$-713.0K
$-1M
$-921.0K
$-288.0K
$-642.0K
$-2M
$-346.0K
$-1M
Stock Issued
$9M
$7M
$2M
$5M
$1M
$9M
$9M
$16M
$18M
$11M
$692.0K
$7M
Net Stock Activity
$9M
$7M
$2M
$5M
$1M
$9M
$9M
·
$18M
$11M
$554.0K
$5M
Financing Cash Flow
$4M
$4M
$7M
$4M
$434.0K
$9M
$8M
$23M
$15M
$13M
$1M
$4M
Net Change in Cash
$-3M
$-3M
$5M
$-404.0K
$-3M
$1M
$-5M
$10M
$2M
$-4M
$-11M
$-7M
Free Cash Flow
$-6M
$-5M
$-620.0K
$-4M
$-3M
$-7M
$-12M
·
$-14M
$-17M
$-12M
$-12M
Levered FCF
$-7M
$-6M
$-836.6K
$-4M
$-3M
$-7M
$-13M
·
$-14M
$-17M
$-12M
$-12M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
22.0%
59.1%
68.3%
54.4%
58.5%
49.2%
57.3%
·
45.5%
33.0%
39.8%
39.7%
Operating Margin
-86.5%
-17.1%
0.33%
-23.5%
-59.2%
-125.9%
-149.0%
·
-114.8%
-164.6%
-92.4%
-46.0%
Net Margin
-107.6%
-19.1%
-1.2%
-26.4%
-52.2%
-129.2%
-149.8%
·
-116.3%
-167.7%
-94.2%
-47.0%
Pretax Margin
-89.4%
-19.1%
-1.2%
-25.8%
-51.2%
-128.6%
-150.6%
·
-115.6%
-167.1%
-93.4%
-46.7%
EBITDA Margin
-47.5%
0.90%
8.8%
-19.1%
-54.3%
-116.4%
-137.4%
·
-103.5%
-153.0%
-85.0%
-40.6%
ROA
·
-7.7%
-0.65%
-13.9%
-21.4%
-33.6%
-44.5%
·
-60.8%
-76.1%
-51.3%
-29.0%
ROE
-59.1%
-16.8%
-1.7%
-35.3%
-70.3%
-89.3%
-102.8%
·
-105.2%
-118.5%
-63.9%
-34.3%
ROIC
-53.1%
-12.8%
0.40%
-32.7%
-83.1%
-87.4%
-110.6%
·
-94.3%
-157.4%
-86.9%
-36.2%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
1.2
1.2
1.4
1.3
1.6
1.6
·
2.3
1.9
4.3
8.8
Quick Ratio
·
0.1
0.1
0.1
0.1
1.4
1.3
·
1.9
1.6
3.6
7.3
Debt / Equity
·
0.1
0.1
·
·
·
·
·
·
·
·
·
Interest Coverage
-32.2
-8.5
0.3
-25.7
-57.8
-33.1
-43.9
·
-121.3
-107.4
-213.6
-150.6
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
0.4
0.5
0.5
0.4
0.3
0.3
·
0.5
0.5
0.5
0.6
Inventory Turnover
11.3
5.5
3.0
3.2
2.2
1.5
1.2
·
2.4
3.1
2.9
3.7
Receivables Turnover
·
9.9
9.8
8.8
8.5
4.7
4.9
·
13.8
9.4
12.0
11.6
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
$1.62
$1.20
$0.90
$0.78
$1.13
$1.66
·
$0.18
$0.18
$0.36
$0.63
Revenue / Share
$0.85
·
·
·
·
·
·
·
$0.16
$0.17
$0.34
$0.50
Cash Flow / Share
$-0.20
·
·
·
·
·
·
·
$-0.17
$-0.23
$-0.21
$-0.19
Cash / Share
·
·
·
·
·
$2.05
$2.57
·
$0.21
$0.22
$0.34
$0.53
EPS (TTM)
$-0.91
$-0.26
$-0.29
·
$-0.21
$-0.21
$-0.21
$-0.21
$-0.18
$-0.29
$-0.32
$-0.23
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-29.9%
-7.3%
31.0%
27.6%
46.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-5.2%
15.7%
34.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
9.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$14M
$20M
$21M
$16M
$13M
$9M
$10M
$13M
$12M
$11M
$19M
$28M
Net Income TTM
$-15M
$-4M
$-263.0K
$-4M
$-7M
$-11M
$-15M
$-14M
$-14M
$-19M
$-18M
$-13M
Market Cap
·
$151M
$196M
$68M
$61M
$42M
$38M
·
$1.96B
$1.33B
$900M
$2.52B
P/E
-7.1
-37.9
-47.8
·
-24.3
-18.0
-21.8
-50.7
-135.3
-67.1
-49.4
-194.8
P/S
·
7.7
9.2
4.2
4.8
4.9
3.7
·
161.5
116.1
47.5
90.4
P/B
·
6.1
11.6
5.7
6.6
3.4
2.8
·
131.9
110.6
44.3
70.8
P / Tangible Book
·
6.2
12.1
6.1
7.3
3.7
·
·
·
·
·
·
P / Cash Flow
·
5600.5
40.4
-16.7
-21.2
-6.2
-3.3
·
-151.6
-86.9
-76.1
-234.0
P / FCF
·
-28.1
-315.6
-16.2
-19.9
-6.0
-3.1
·
-144.5
-77.0
-73.9
-213.3
Earnings Yield
-14.2%
-2.6%
-2.1%
·
-4.1%
-5.5%
-4.6%
-2.0%
-0.74%
-1.5%
-2.0%
-0.51%
Laporan Laba Rugi17
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$5M
$5M
$4M
$2M
$4M
$4M
$6M
$4M
$4M
$6M
$10M
$3M
$4M
$5M
Cost of Revenue
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
Gross Profit
$2M
$2M
$675.0K
$-472.0K
$954.0K
$2M
$4M
$2M
$2M
$4M
$8M
$1M
$2M
$3M
R&D Expense
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$1M
$2M
$2M
$2M
$591.0K
SG&A Expense
$3M
$2M
$3M
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Expenses
$4M
$4M
·
$3M
$3M
$4M
·
$4M
$3M
$4M
·
$3M
$3M
·
Operating Income
$-2M
$-2M
$-3M
$-4M
$-3M
$-2M
$150.0K
$-2M
$-1M
$132.0K
$4M
$-2M
$-1M
$526.0K
Interest Expense
$71.0K
$54.0K
$78.0K
$87.0K
$108.0K
$97.0K
$111.0K
$187.0K
$39.0K
$69.0K
$74.0K
$50.0K
$58.0K
$61.0K
Other Non-op
$-41.0K
$-33.0K
$0
$9.0K
$-30.0K
$-7.0K
$29.0K
$-26.0K
$4.0K
$17.0K
$70.0K
$0
$-63.0K
$-233.0K
Pretax Income
$-879.0K
$-2M
$-4M
$-4M
$-3M
$-2M
$68.0K
$-2M
$-1M
$80.0K
$4M
$-2M
$-1M
$-960.0K
Income Tax
$3.0K
$-3.0K
$13.0K
$-1.0K
$1.0K
$5.0K
$-11.0K
$13.0K
$-6.0K
$7.0K
$3.0K
$-7.0K
$7.0K
$-70.0K
Net Income
$-887.0K
$-2M
$-6M
$-4M
$-3M
$-2M
$-305.0K
$-2M
$-2M
$108.0K
$4M
$-2M
$-1M
$-890.0K
EPS (Basic)
$-0.05
$-0.13
$-0.36
$-0.24
$-0.17
$-0.14
$-0.02
$-0.14
$-0.11
$0.01
$0.34
$-0.17
$-0.09
$-0.05
EPS (Diluted)
$-0.05
$-0.13
$-0.36
$-0.24
$-0.17
$-0.14
$-0.02
$-0.14
$-0.11
$0.01
·
$-0.17
$-0.09
·
Shares (Basic)
18,110,000
17,463,000
·
16,516,000
15,884,000
15,290,000
·
14,555,000
14,439,000
14,177,000
·
13,709,000
13,215,000
·
Shares (Diluted)
18,110,000
17,463,000
·
16,516,000
15,884,000
15,290,000
·
14,555,000
14,439,000
14,545,000
·
13,709,000
13,215,000
·
EBITDA
$-2M
$-558.0K
·
$-4M
$-3M
$-967.0K
·
$-2M
$-2M
$933.0K
·
$-2M
$-903.0K
·
Neraca26
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Receivables
$1M
$2M
·
$2M
$974.0K
$2M
·
$657.0K
$928.0K
$2M
$2M
$937.0K
$2M
·
Inventory
$1M
$1M
$956.0K
$869.0K
$867.0K
$905.0K
$940.0K
$2M
$2M
$2M
$2M
$2M
$2M
·
Prepaid Expense
$2M
$1M
$1M
$1M
$1M
$1M
$2M
$3M
$2M
$2M
$2M
$3M
$2M
·
Other Current Assets
$231.0K
$354.0K
$410.0K
$183.0K
$482.0K
$228.0K
$134.0K
$180.0K
$148.0K
$439.0K
$144.0K
$198.0K
$217.0K
·
Current Assets
$23M
$11M
·
$24M
$27M
$25M
·
$30M
$30M
$35M
$35M
$28M
$30M
·
PP&E (Net)
$17M
$19M
$18M
$17M
$18M
$17M
$16M
$14M
$12M
$12M
$9M
$2M
$442.0K
·
PP&E (Gross)
$37M
$37M
$36M
$34M
$34M
$32M
$30M
$28M
$26M
$25M
$22M
$14M
$12M
·
Accum. Depreciation
$19M
$18M
$17M
$17M
$16M
$15M
$14M
$13M
$14M
$13M
$13M
$12M
$12M
·
Goodwill
·
·
·
·
·
·
·
$185.0K
$185.0K
$185.0K
$185.0K
$185.0K
$185.0K
·
Intangibles
$320.0K
$330.0K
·
$349.0K
$359.0K
$369.0K
·
$457.0K
$484.0K
$510.0K
$537.0K
$591.0K
$618.0K
·
Other Non-current Assets
$335.0K
$607.0K
·
$227.0K
$114.0K
$117.0K
·
$143.0K
$142.0K
$142.0K
$142.0K
$142.0K
$142.0K
·
Total Assets
$43M
$32M
·
$46M
$50M
$49M
·
$50M
$47M
$52M
$48M
$34M
$35M
·
Accrued Liabilities
$1M
$2M
$2M
$952.0K
$1M
$1M
$2M
$1M
$1M
$2M
$3M
$2M
$2M
·
Short-term Debt
$2M
$2M
·
$1M
$1M
$2M
·
$2M
$890.0K
$993.0K
$946.0K
·
·
·
Current Liabilities
$11M
$7M
·
$21M
$22M
$21M
·
$27M
$25M
$28M
$30M
$22M
$20M
·
Capital Leases
·
·
·
·
·
·
·
·
·
·
$681.0K
·
·
·
Other Non-current Liabilities
·
·
·
·
·
·
·
$125.0K
$125.0K
$125.0K
$125.0K
$181.0K
$190.0K
·
Total Liabilities
$12M
$8M
·
$21M
$23M
$23M
·
$29M
$26M
$30M
$31M
$22M
$21M
·
Long-term Debt
$3M
$3M
$3M
$2M
$2M
$3M
·
$3M
$1M
$1M
·
·
·
·
Total Debt
$2M
$2M
·
$1M
$1M
$2M
·
$2M
$890.0K
$993.0K
·
·
·
·
Common Stock
$18.0K
$18.0K
·
$17.0K
$16.0K
$16.0K
·
$15.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
·
Paid-in Capital
$359M
$351M
·
$343M
$342M
$338M
·
$330M
$329M
$328M
$322M
$321M
$320M
·
Retained Earnings
$-327M
$-326M
·
$-318M
$-314M
$-312M
·
$-309M
$-307M
$-305M
$-306M
$-309M
$-307M
·
Stockholders' Equity
$31M
$24M
$22M
$25M
$28M
$26M
$25M
$21M
$22M
$22M
$17M
$12M
$14M
$12M
Liabilities + Equity
$43M
$32M
·
$46M
$50M
$49M
·
$50M
$47M
$52M
$48M
$34M
$35M
·
Shares Outstanding
18,316,000
17,724,000
·
16,768,000
16,378,000
15,824,000
·
14,697,000
14,458,000
14,422,000
14,118,000
13,725,000
13,686,000
·
Arus Kas13
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$921.0K
$914.0K
$760.0K
$624.0K
·
$358.0K
$631.0K
Stock-based Comp
$754.0K
$858.0K
$744.0K
$828.0K
$844.0K
$903.0K
$925.0K
$1M
$915.0K
$2M
$596.0K
·
$715.0K
$688.0K
Restructuring
$16.0K
$11.0K
$0
$0
$21.0K
$54.0K
$0
$0
$0
$0
·
·
·
·
Other Non-cash
·
$509.0K
·
·
·
$-2M
·
·
·
$-2M
·
·
$54.0K
·
Operating Cash Flow
$1M
$721.0K
$-2M
$131.0K
$628.0K
$-2M
$116.0K
$-16.0K
$-159.0K
$147.0K
$5M
·
$-359.0K
$-633.0K
CapEx
$470.0K
$658.0K
$-924.0K
$1M
$1M
$1M
$1M
$67.0K
$4M
$85.0K
$4M
·
$2.0K
$3.0K
Investing Cash Flow
$-639.0K
$-796.0K
$843.0K
$-2M
$-2M
$-1M
$-2M
$-488.0K
$-4M
$-651.0K
$-4M
·
$-187.0K
$-180.0K
Stock Issued
$7M
$3M
$3M
$273.0K
$3M
$3M
$3M
$0
$0
$4M
$0
·
$2M
$5M
Net Stock Activity
·
$3M
·
·
·
$3M
·
·
·
$4M
·
·
$2M
·
Financing Cash Flow
$12M
$-13M
$3M
$-452.0K
$3M
$-708.0K
$904.0K
$-398.0K
$-91.0K
$3M
$5M
·
$2M
$-22.0K
Net Change in Cash
$12M
$-13M
$1M
$-2M
$2M
$-4M
$-484.0K
$-902.0K
$-4M
$3M
$6M
·
$2M
$-835.0K
Free Cash Flow
·
$63.0K
·
·
·
$-3M
·
·
·
$-8.0K
·
·
$-265.0K
·
Levered FCF
·
$9.1K
·
·
·
$-4M
·
·
·
$-72.8K
·
·
$-323.3K
·
Profitabilitas8
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
43.9%
36.5%
·
-23.3%
25.9%
43.4%
·
55.8%
51.0%
66.3%
·
41.2%
57.8%
·
Operating Margin
-31.3%
-41.9%
·
-193.5%
-68.4%
-45.8%
·
-43.5%
-36.8%
2.9%
·
-76.2%
-26.6%
·
Net Margin
-16.2%
-43.7%
·
-197.5%
-72.4%
-50.7%
·
-49.0%
-37.6%
1.8%
·
-77.7%
-29.7%
·
Pretax Margin
-16.0%
-43.6%
·
-197.4%
-72.2%
-48.2%
·
-48.7%
-37.7%
1.9%
·
-77.9%
-29.5%
·
EBITDA Margin
-31.3%
-11.1%
·
-193.5%
-68.4%
-22.4%
·
-43.5%
-36.8%
15.5%
·
-76.2%
-21.9%
·
ROA
-1.9%
-5.4%
·
-8.4%
-5.5%
-4.3%
·
-4.9%
-3.8%
0.25%
·
·
·
·
ROE
-3.0%
-8.7%
·
-17.6%
-10.8%
-9.0%
·
-12.0%
-9.1%
0.60%
·
·
·
·
ROIC
-5.2%
-8.2%
·
-15.1%
-8.7%
-7.1%
·
-8.2%
-6.7%
0.70%
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
2.2
1.7
·
1.2
1.3
1.2
·
1.1
1.2
1.2
·
·
·
·
Quick Ratio
0.1
0.3
·
0.1
0.0
0.1
·
0.0
0.0
0.1
·
·
·
·
Debt / Equity
0.1
0.1
·
0.0
0.1
0.1
·
0.1
0.0
0.0
·
·
·
·
Interest Coverage
-24.2
-39.2
·
-45.1
-23.4
-20.4
·
-10.0
-37.9
2.5
·
-44.5
-19.0
·
Efisiensi3
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.1
0.1
·
0.0
0.1
0.1
·
0.1
0.1
0.1
·
·
·
·
Inventory Turnover
3.3
3.3
·
1.9
2.1
1.7
·
1.0
1.0
0.9
·
·
·
·
Receivables Turnover
4.5
3.1
·
1.5
3.9
2.7
·
7.5
4.4
3.3
·
·
·
·
Per Saham4
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$1.71
$1.37
·
$1.47
$1.69
$1.66
·
$1.42
$1.51
$1.54
·
·
·
·
Revenue / Share
$0.30
$0.29
·
$0.12
$0.23
$0.28
·
$0.29
$0.29
$0.41
·
·
·
·
Cash Flow / Share
·
$0.04
·
·
·
$-0.14
·
·
·
$0.01
·
·
·
·
EPS (TTM)
$-0.78
$-0.90
·
$-0.57
$-0.47
$-0.41
·
·
·
·
·
·
·
·
Valuasi (TTM)9
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$16M
$14M
·
$16M
$18M
$18M
·
$24M
$26M
$25M
·
$16M
·
·
Net Income TTM
$-13M
$-15M
·
$-9M
$-7M
$-6M
·
$862.0K
$4M
$3M
·
$-6M
·
·
Market Cap
$339M
$169M
·
$103M
$104M
$85M
·
$114M
$150M
$231M
·
·
·
·
P/E
-23.8
-10.6
·
-10.7
-13.4
-13.0
·
·
·
·
·
·
·
·
P/S
20.8
11.6
·
6.5
5.8
4.6
·
4.7
5.7
9.1
·
8.0
·
·
P/B
10.9
7.0
·
4.1
3.7
3.2
·
5.5
6.9
10.4
·
·
·
·
P / Tangible Book
11.0
7.1
·
4.2
3.8
3.3
·
5.6
7.1
10.7
·
·
·
·
P / Cash Flow
·
234.3
·
·
·
-39.8
·
·
·
2688.2
·
·
·
·
Earnings Yield
-4.2%
-9.4%
·
-9.3%
-7.4%
-7.7%
·
·
·
·
·
·
·
·
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
2025-12-28
2024-12-31
2024-12-29
2023-12-31
Pendapatan
·
$14M
·
$20M
$21M
Margin Kotor %
·
22.0%
·
59.1%
68.3%
Margin Operasi %
·
-86.5%
·
-17.1%
0.33%
Laba Bersih
·
$-15M
·
$-4M
$-263.0K
EPS Dilusian
·
$-0.91
·
$-0.26
·
Metrik
2025-12-31
2025-12-28
2024-12-31
2024-12-29
2023-12-31
Utang / Ekuitas
·
·
·
0.1
0.1
Rasio Lancar
·
·
·
1.2
1.2
Rasio Cepat
·
·
·
0.1
0.1
Metrik
2025-12-31
2025-12-28
2024-12-31
2024-12-29
2023-12-31
Arus Kas Bebas
·
$-6M
·
$-5M
$-620.0K
Pemilik institusional (13F)
106 pengaju
· $150.9M 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.
Pemegang106
Nilai yang dipegang$150.9M
Posisi baru39
Posisi yang keluar22
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
39 (+12 vs Kuartal sebelumnya)
22 (+15 vs Kuartal sebelumnya)
28 (+5 vs Kuartal sebelumnya)
20 (+6 vs Kuartal sebelumnya)
+2.3M
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 12 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.