Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$278.8K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.00%
Rasio Pembayaran Dividen0.00%
Pembayaran Tahunan≈$0.08Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Mar 30, 2020
$0,02
USD
≈2.0%
Des 30, 2019
$0,02
USD
≈1.2%
Sep 27, 2019
$0,02
USD
≈1.1%
Jun 27, 2019
$0,02
USD
≈0.98%
Mar 28, 2019
$0,02
USD
≈1.2%
Des 28, 2018
$0,02
USD
≈1.1%
Sep 27, 2018
$0,02
USD
≈1.1%
Jun 28, 2018
$0,02
USD
≈1.1%
Mar 28, 2018
$0,02
USD
≈1.8%
Des 28, 2017
$0,02
USD
≈3.1%
Sep 28, 2017
$0,02
USD
≈3.5%
Jun 28, 2017
$0,02
USD
≈4.6%
Mar 29, 2017
$0,02
USD
≈5.2%
Des 28, 2016
$0,02
USD
≈4.5%
Sep 28, 2016
$0,02
USD
≈7.4%
Jun 28, 2016
$0,02
USD
≈8.7%
Mar 29, 2016
$0,02
USD
≈7.9%
Des 29, 2015
$0,07
USD
≈6.5%
Sep 28, 2015
$0,07
USD
≈6.2%
Jun 26, 2015
$0,07
USD
≈6.3%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata65.8%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Sep 9, 2026
$0.19
$0.20
-6.9%
30 Juni 2026
Jun 15, 2026
$0.14
$0.09
52.5%
31 Maret 2026
$0.06
$0.03
96.1%
31 Des. 2025
$0.20
$0.09
117.9%
30 Sep. 2025
$0.10
$0.06
63.4%
30 Juni 2025
$0.07
$0.04
71.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$81M
$65M
$72M
$72M
$57M
$43M
$55M
$50M
$23M
$30M
$31M
$23M
Cost of Revenue
$54M
$46M
$53M
$53M
$40M
$31M
$40M
$33M
$16M
$22M
$20M
$13M
Gross Profit
$27M
$19M
$20M
$20M
$18M
$12M
$16M
$17M
$7M
$8M
$10M
$10M
R&D Expense
$3M
$3M
$3M
$3M
$1M
$2M
$1M
$1M
$824.0K
$747.0K
$775.0K
$948.0K
SG&A Expense
$22M
$19M
$20M
$20M
$12M
$10M
$10M
$8M
$6M
$10M
$9M
$7M
Operating Expenses
$25M
$22M
$23M
$23M
$13M
$12M
$11M
$10M
$7M
$13M
$10M
$8M
Operating Income
$2M
$-3M
$-4M
$-4M
$4M
$-403.0K
$4M
$7M
$203.0K
$-5M
$799.0K
$2M
Interest Income
·
·
·
·
·
·
·
·
·
·
$35.0K
$29.0K
Other Non-op
$-972.0K
$-980.0K
$-453.0K
$-453.0K
$3M
$-45.0K
$98.0K
$47.0K
$29.0K
$5.0K
$35.0K
·
Pretax Income
$813.0K
$-4M
$-4M
$-4M
$7M
$-448.0K
$5M
$7M
$232.0K
$-5M
$834.0K
$2M
Income Tax
$738.0K
$3M
$-1M
$-1M
$1M
$-367.0K
$1M
$1M
$62.0K
$-652.0K
$140.0K
$959.0K
Net Income
$75.0K
$-7M
$-3M
$-3M
$6M
$-81.0K
$4M
$6M
$382.0K
$-4M
$994.0K
$1M
EPS (Basic)
$0.01
$-0.63
$-0.30
$-0.30
$0.62
$-0.01
$0.38
$0.64
$0.04
$-0.47
$0.12
$0.18
EPS (Diluted)
$0.01
$-0.63
$-0.30
$-0.30
$0.61
$-0.01
$0.36
$0.61
$0.04
$-0.47
$0.11
$0.16
Shares (Basic)
10,647,587
10,481,835
10,283,449
10,283,449
9,978,683
9,678,822
9,358,836
9,105,406
8,840,895
8,786,510
8,494,111
8,215,688
Shares (Diluted)
10,770,802
10,481,835
10,283,449
10,283,449
10,154,239
9,678,822
9,854,604
9,593,066
8,915,764
8,786,510
8,862,217
8,742,025
EBITDA
$4M
$-287.0K
$-1M
$4M
$5M
$611.0K
$4M
$7M
$371.0K
$-5M
$1M
$2M
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$5M
$839.0K
$5M
$5M
$13M
$16M
$13M
$16M
$5M
$5M
$8M
$15M
Receivables
$15M
$12M
$10M
$15M
$14M
$6M
$12M
$4M
$3M
$4M
$4M
$2M
Inventory
$14M
$15M
$19M
$21M
$11M
$9M
$8M
$7M
$6M
$6M
$7M
$5M
Prepaid Expense
$774.0K
$699.0K
$953.0K
$972.0K
$439.0K
$393.0K
$346.0K
$228.0K
$294.0K
$347.0K
$140.0K
·
Other Current Assets
$1M
$1M
$2M
$6M
$3M
$813.0K
$685.0K
$828.0K
$506.0K
$1M
$728.0K
$618.0K
Current Assets
$35M
$29M
$36M
$46M
$41M
$31M
$34M
$29M
$17M
$17M
$20M
$23M
PP&E (Net)
$4M
$5M
$5M
$3M
$708.0K
$810.0K
$839.0K
$559.0K
$565.0K
$828.0K
$921.0K
$829.0K
PP&E (Gross)
$11M
$11M
$10M
$8M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
Accum. Depreciation
$7M
$6M
$6M
$5M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
Goodwill
$8M
$8M
$8M
$8M
$2M
$2M
$1M
$1M
$1M
$3M
$6M
$3M
Intangibles
$10M
$12M
$14M
$15M
$3M
$3M
$1M
$1M
$2M
$4M
$4M
$1M
Other Non-current Assets
$477.0K
$688.0K
$277.0K
$295.0K
$70.0K
$70.0K
$68.0K
$49.0K
$70.0K
$141.0K
$39.0K
$21.0K
Total Assets
$73M
$71M
$82M
$90M
$50M
$41M
$38M
$33M
$25M
$26M
$32M
$29M
Accounts Payable
$3M
$4M
$3M
$6M
$4M
$1M
$2M
$1M
$1M
$1M
$1M
$867.0K
Accrued Liabilities
$8M
$4M
$5M
$9M
$5M
$3M
$4M
$3M
$2M
$3M
$3M
$1M
Current Liabilities
$21M
$18M
$13M
$20M
$9M
$7M
$6M
$5M
$4M
$4M
$4M
$2M
Capital Leases
$17M
$19M
$19M
$15M
$675.0K
$635.0K
·
·
·
·
·
·
Deferred Tax
$247.0K
$210.0K
$0
·
·
$0
·
$0
$119.0K
$409.0K
$1M
$811.0K
Other Non-current Liabilities
·
·
·
·
$0
$370.0K
$87.0K
$0
$0
$128.0K
$377.0K
$0
Total Liabilities
$38M
$37M
$43M
$48M
$10M
$9M
$6M
$5M
$4M
$4M
$6M
$3M
Long-term Debt
·
$0
$13M
$16M
$0
$3M
·
·
·
·
·
·
Total Debt
·
$0
$13M
$16M
$0
$3M
·
·
·
·
·
·
Common Stock
$107.0K
$106.0K
$104.0K
$102.0K
$101.0K
$98.0K
$95.0K
$93.0K
$89.0K
$88.0K
$87.0K
$83.0K
Retained Earnings
$7M
$7M
$14M
$17M
$15M
$9M
$9M
$7M
$2M
$2M
$7M
$9M
Stockholders' Equity
$35M
$34M
$40M
$42M
$40M
$32M
$32M
$28M
$21M
$21M
$26M
$26M
Liabilities + Equity
$73M
$71M
$82M
$90M
$50M
$41M
$38M
$33M
$25M
$26M
$32M
$29M
Shares Outstanding
10,713,801
10,544,431
10,343,223
10,193,287
10,058,571
9,814,118
9,462,267
9,291,201
8,872,246
8,835,483
8,713,664
8,255,979
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$2M
$3M
$2M
$2M
$770.0K
$1M
$563.0K
$513.0K
$506.0K
$1M
$272.0K
$592.0K
Stock-based Comp
$872.0K
$924.0K
$898.0K
$689.0K
$769.0K
$556.0K
$317.0K
$211.0K
$214.0K
$206.0K
$232.0K
$390.0K
Deferred Tax
$37.0K
$3M
$-677.0K
$-1M
$445.0K
$-790.0K
$-43.0K
$-79.0K
$-290.0K
$-307.0K
$-164.0K
$-60.0K
Amort. of Intangibles
$2M
$2M
$2M
$1M
$442.0K
$692.0K
$275.0K
$275.0K
$275.0K
$649.0K
$598.0K
$220.0K
Other Non-cash
$1M
$4M
$5M
$492.0K
$-11M
$4M
·
·
·
·
·
·
Operating Cash Flow
$5M
$3M
$4M
$3M
$-3M
$5M
$-3M
$5M
$768.0K
$-1M
$168.0K
$4M
CapEx
$235.0K
$738.0K
$2M
$3M
$227.0K
$235.0K
$538.0K
$266.0K
$171.0K
$384.0K
$204.0K
$148.0K
Investing Cash Flow
$-223.0K
$-738.0K
$-2M
$-27M
$-227.0K
$-4M
$-996.0K
·
$-171.0K
$26.0K
$-5M
$-148.0K
Debt Issued
·
·
$0
$17M
$0
$3M
·
·
·
·
·
·
Net Debt Issued
$0
$-13M
$-2M
$16M
·
$3M
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
$0
$158.0K
$0
$104.0K
Net Stock Activity
·
·
·
·
·
·
·
·
$0
$-158.0K
$0
$-104.0K
Dividends Paid
$0
$0
$0
$0
$0
$388.0K
$748.0K
$730.0K
$707.0K
$1M
$2M
$2M
Financing Cash Flow
$-116.0K
$-6M
$-1M
$16M
$605.0K
$3M
$-88.0K
$383.0K
$-647.0K
$-1M
$-2M
$-2M
Net Change in Cash
$4M
$-4M
$365.0K
$-9M
$-3M
$3M
$-4M
$10M
$781.0K
$-2M
$-7M
$3M
Taxes Paid
$194.0K
$64.0K
$642.0K
$-314.0K
$949.0K
·
·
·
·
·
·
·
Free Cash Flow
$4M
$2M
$2M
$217.0K
$-3M
$4M
$-3M
$5M
$1M
$-2M
$-36.0K
$4M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
33.2%
29.1%
27.1%
28.8%
30.9%
26.9%
28.3%
34.1%
28.2%
28.0%
34.4%
45.2%
Operating Margin
2.2%
-4.3%
-5.3%
2.6%
7.7%
-0.94%
8.1%
14.8%
1.2%
-15.5%
3.7%
9.8%
Net Margin
0.09%
-10.2%
-4.3%
1.7%
10.8%
-0.19%
6.4%
11.7%
1.2%
-13.5%
3.0%
6.2%
Pretax Margin
1.0%
-5.9%
-5.9%
1.9%
12.6%
-1.0%
8.2%
14.9%
1.3%
-15.5%
3.8%
9.9%
EBITDA Margin
5.3%
-0.44%
-1.9%
4.5%
9.0%
1.4%
8.1%
14.8%
1.2%
-15.5%
3.7%
9.8%
ROA
0.10%
-9.2%
-3.8%
1.6%
12.9%
-0.20%
9.5%
17.9%
1.5%
-14.1%
3.2%
5.0%
ROE
0.22%
-19.4%
-7.7%
3.5%
15.8%
-0.25%
11.3%
23.8%
1.8%
-17.1%
3.8%
5.6%
ROIC
0.47%
-14.4%
-5.2%
3.5%
9.6%
-0.21%
10.9%
21.6%
1.2%
-18.9%
3.5%
5.1%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.6
2.9
2.4
4.3
4.6
5.5
6.0
4.7
4.3
4.5
9.9
Quick Ratio
1.0
0.7
1.2
1.0
2.8
3.2
4.1
4.4
2.8
2.4
2.7
7.3
Debt / Equity
·
0.0
0.3
0.4
0.0
0.1
·
·
·
·
·
·
LT Debt / Equity
·
0.0
0.3
0.3
0.0
0.0
·
·
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
0.9
0.9
1.0
1.2
1.1
1.5
1.5
1.2
1.0
1.1
0.8
Inventory Turnover
3.8
2.7
2.6
3.8
4.0
3.7
5.2
5.2
3.7
3.4
3.5
2.3
Receivables Turnover
6.0
5.8
5.8
6.0
6.0
4.8
6.7
14.0
7.8
7.5
10.2
8.3
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.29
$3.23
$3.84
$4.11
$3.94
$3.27
$3.33
$2.99
$2.41
$2.42
$3.03
$3.13
Revenue / Share
$7.48
$6.19
$7.02
$8.32
$5.66
$4.45
$5.61
$5.23
$3.47
$3.44
$3.70
$2.64
Cash Flow / Share
$0.43
$0.30
$0.41
$0.28
$-0.31
$0.47
$-0.28
$0.55
$0.18
$-0.14
$0.02
$0.51
Cash / Share
$0.47
$0.08
$0.47
$0.44
$1.30
$1.61
$1.33
$1.76
$0.68
$0.60
$0.87
$1.78
Dividend Paid / Share
·
·
·
·
·
$0.02
$0.02
$0.02
$0.02
·
·
·
EPS (TTM)
$0.01
$-0.63
$-0.30
$-0.30
$0.61
$-0.01
$0.36
$0.61
$0.04
$-0.47
$0.11
$0.16
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
24.2%
-10.1%
0.00%
25.7%
33.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
3.8%
4.1%
18.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.4%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$81M
$65M
$72M
$72M
$57M
$43M
$55M
$50M
$23M
$30M
$31M
$23M
Net Income TTM
$75.0K
$-7M
$-3M
$-3M
$6M
$-81.0K
$4M
$6M
$382.0K
$-4M
$994.0K
$1M
Market Cap
$84M
$44M
$31M
$55M
$77M
$42M
$56M
$72M
$22M
$15M
$39M
$37M
Enterprise Value
·
$43M
$39M
$66M
$63M
$29M
·
·
·
·
·
·
P/E
782.0
-6.6
-9.9
-18.0
12.5
-428.0
16.5
12.7
61.2
-3.7
41.0
28.3
P/S
1.0
0.7
0.4
0.8
1.3
1.0
1.0
1.4
0.9
0.5
1.3
1.6
P/B
2.4
1.3
0.8
1.3
1.9
1.3
1.8
2.6
1.0
0.7
1.5
1.4
P / Tangible Book
5.0
3.1
1.7
3.0
2.2
1.6
·
·
·
·
·
·
P / Cash Flow
18.3
13.8
7.3
19.1
-24.5
9.2
-20.7
13.7
13.6
-12.2
233.9
8.3
P / FCF
19.3
18.0
18.0
254.1
-22.9
9.7
-17.3
14.4
15.2
-9.4
-1091.6
8.6
EV / EBITDA
·
-149.2
-28.5
17.1
12.2
47.5
·
·
·
·
·
·
EV / FCF
·
17.6
22.8
304.9
-19.0
6.7
·
·
·
·
·
·
EV / Revenue
·
0.7
0.5
0.9
1.1
0.7
·
·
·
·
·
·
Dividend Yield
0.00%
0.00%
0.00%
0.00%
0.00%
0.92%
1.3%
1.0%
3.2%
7.4%
6.1%
6.2%
Earnings Yield
0.13%
-15.2%
-10.1%
-5.5%
8.0%
-0.23%
6.1%
7.9%
1.6%
-26.9%
2.4%
3.5%
Payout Ratio
0.00%
0.00%
0.00%
0.00%
0.00%
-479.0%
21.2%
12.5%
185.1%
-27.9%
239.6%
160.0%
Annual Payout
$0
$0
$0
$0
$0
$388.0K
$748.0K
$730.0K
$707.0K
$1M
$2M
$2M
Laporan Laba Rugi16
Metrik
Tren
Q3 2026
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
Q3 2022
Revenue
$24M
$21M
$19M
$23M
$20M
$19M
$19M
$18M
$17M
$16M
$13M
$16M
$16M
$22M
$18M
$24M
Cost of Revenue
$15M
$13M
$13M
$14M
$13M
$13M
$13M
$13M
$12M
$11M
$10M
·
$12M
$16M
$13M
$17M
Gross Profit
$9M
$7M
$6M
$8M
$7M
$6M
$6M
$6M
$5M
$5M
$3M
·
$4M
$6M
$5M
$7M
R&D Expense
$1M
$915.0K
$852.0K
$858.0K
$759.0K
$683.0K
$682.0K
$723.0K
$653.0K
$637.0K
$769.0K
$618.0K
$690.0K
$882.0K
$961.0K
$791.0K
SG&A Expense
$6M
$5M
$5M
$7M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
·
$5M
$5M
$5M
$5M
Operating Expenses
$7M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
·
$6M
$6M
$6M
$6M
Operating Income
$2M
$1M
$177.0K
$903.0K
$720.0K
$106.0K
$56.0K
$96.0K
$-419.0K
$-415.0K
$-2M
·
$-2M
$489.0K
$-1M
$1M
Other Non-op
$-233.0K
$-159.0K
$-193.0K
$-251.0K
$-240.0K
$-216.0K
$-265.0K
$-304.0K
$-338.0K
$-230.0K
$-108.0K
·
$-117.0K
$-72.0K
$-153.0K
$-177.0K
Pretax Income
$2M
$939.0K
$-16.0K
$652.0K
$480.0K
$-110.0K
$-209.0K
$-208.0K
$-757.0K
$-645.0K
$-2M
$-1M
$-2M
$417.0K
$-1M
$911.0K
Income Tax
$84.0K
$60.0K
$34.0K
$479.0K
$88.0K
$135.0K
$36.0K
$30.0K
$-52.0K
$4M
$-831.0K
$-366.0K
$-482.0K
$-164.0K
$-160.0K
$140.0K
Net Income
$1M
$879.0K
$-50.0K
$173.0K
$392.0K
$-245.0K
$-245.0K
$-238.0K
$-705.0K
$-4M
$-1M
$-852.0K
$-2M
$581.0K
$-1M
$771.0K
EPS (Basic)
$0.13
$0.08
$0.00
$0.01
$0.04
$-0.02
$-0.02
$-0.02
$-0.07
$-0.41
$-0.13
$-0.09
$-0.16
$0.06
$-0.11
$0.08
EPS (Diluted)
$0.12
$0.08
$0.00
$0.01
$0.04
$-0.02
$-0.02
$-0.02
$-0.07
$-0.41
$-0.13
$-0.09
$-0.16
$0.06
$-0.11
$0.08
Shares (Basic)
10,850,483
10,851,869
10,736,090
·
10,668,375
10,669,608
10,560,922
·
10,495,082
10,495,548
10,410,580
·
10,290,265
10,290,911
10,222,540
10,127,244
Shares (Diluted)
11,600,299
11,424,572
10,736,090
·
10,774,304
10,669,608
10,560,922
·
10,495,082
10,495,548
10,410,580
·
10,290,265
10,327,271
10,222,540
10,238,932
EBITDA
$2M
$1M
$795.0K
·
$720.0K
$106.0K
$672.0K
·
$-419.0K
$-415.0K
$-1M
·
$-2M
$489.0K
$-628.0K
$1M
Neraca26
Metrik
Tren
Q3 2026
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
Q3 2022
Cash & Equivalents
$4M
$3M
$5M
$5M
$3M
$4M
$1M
$839.0K
$2M
$1M
$4M
$5M
$4M
$4M
$4M
$5M
Receivables
$17M
$16M
$13M
$15M
$15M
$15M
$13M
$12M
$11M
$11M
$8M
$10M
$9M
$14M
$14M
$16M
Inventory
$13M
$14M
$14M
$14M
$14M
$13M
$13M
$15M
$15M
$16M
$18M
$19M
$20M
$20M
$21M
$19M
Prepaid Expense
$740.0K
$558.0K
·
$774.0K
$1M
$887.0K
$968.0K
$699.0K
$796.0K
$926.0K
$1M
$953.0K
$665.0K
$1M
$1M
$805.0K
Other Current Assets
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$1M
$2M
$3M
$7M
Current Assets
$36M
$35M
$33M
$35M
$34M
$33M
$30M
$29M
$29M
$30M
$33M
$36M
$35M
$41M
$42M
$47M
PP&E (Net)
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$1M
PP&E (Gross)
$11M
$12M
$12M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$9M
$9M
$6M
Accum. Depreciation
$7M
$8M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
Goodwill
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
Intangibles
$9M
$9M
$10M
$10M
$11M
$11M
$11M
$12M
$12M
$13M
$13M
$14M
$14M
$14M
$15M
$16M
Other Non-current Assets
$488.0K
$512.0K
$536.0K
$477.0K
$558.0K
$602.0K
$645.0K
$688.0K
$733.0K
$775.0K
$277.0K
$277.0K
$277.0K
$295.0K
$295.0K
$295.0K
Total Assets
$72M
$72M
$70M
$73M
$73M
$73M
$70M
$71M
$72M
$73M
$79M
$82M
$78M
$84M
$85M
$87M
Accounts Payable
$3M
$4M
$3M
$3M
$5M
$5M
$3M
$4M
$3M
$3M
$2M
$3M
$3M
$6M
$5M
$6M
Accrued Liabilities
$7M
$6M
$6M
$8M
$6M
$6M
$5M
$4M
$5M
$4M
$5M
$5M
$5M
$5M
$6M
$7M
Current Liabilities
$18M
$19M
$18M
$21M
$21M
$21M
$18M
$18M
$18M
$19M
$11M
$13M
$12M
$16M
$17M
$17M
Capital Leases
$15M
$16M
$16M
$17M
$17M
$18M
$18M
$19M
$19M
$19M
$19M
$19M
$14M
$14M
$15M
$15M
Deferred Tax
$286.0K
$272.0K
$250.0K
$247.0K
$207.0K
$207.0K
$216.0K
$210.0K
$182.0K
$182.0K
·
$0
·
·
·
·
Total Liabilities
$34M
$35M
$35M
$38M
$38M
$39M
$36M
$37M
$38M
$38M
$40M
$43M
$38M
$42M
$44M
$46M
Long-term Debt
·
·
·
·
·
·
·
·
$0
$0
$13M
$13M
$14M
$14M
$15M
·
Total Debt
·
·
·
·
·
·
·
·
$0
$0
$13M
·
$14M
$14M
$15M
·
Common Stock
$109.0K
$109.0K
$108.0K
$107.0K
$107.0K
$107.0K
$107.0K
$106.0K
$105.0K
$105.0K
$105.0K
$104.0K
$103.0K
$103.0K
$103.0K
$102.0K
Retained Earnings
$9M
$8M
$7M
$7M
$7M
$6M
$7M
$7M
$7M
$8M
$12M
$14M
$14M
$16M
$15M
$16M
Stockholders' Equity
$39M
$37M
$36M
$35M
$35M
$34M
$34M
$34M
$34M
$35M
$39M
$40M
$40M
$42M
$41M
$41M
Liabilities + Equity
$72M
$72M
$70M
$73M
$73M
$73M
$70M
$71M
$72M
$73M
$79M
$82M
$78M
$84M
$85M
$87M
Shares Outstanding
10,847,761
10,851,265
10,814,267
10,713,801
10,667,447
10,668,653
10,669,877
10,544,431
10,493,485
10,495,548
10,495,548
10,343,223
10,289,891
10,290,377
10,291,067
10,156,191
Arus Kas15
Metrik
Tren
Q3 2026
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
Q3 2022
D&A
$613.0K
$611.0K
$618.0K
$615.0K
$617.0K
$615.0K
$616.0K
$632.0K
$638.0K
$633.0K
$633.0K
$638.0K
$630.0K
$624.0K
$541.0K
$537.0K
Stock-based Comp
$283.0K
$277.0K
$264.0K
$232.0K
$219.0K
$226.0K
$195.0K
$180.0K
$241.0K
$248.0K
$255.0K
$211.0K
$246.0K
$229.0K
$212.0K
$191.0K
Deferred Tax
$14.0K
$22.0K
$3.0K
$40.0K
$0
$-9.0K
$6.0K
$29.0K
$-1.0K
$4M
$-851.0K
$241.0K
$-212.0K
$-570.0K
$-136.0K
$62.0K
Amort. of Intangibles
$411.0K
$411.0K
$411.0K
$2M
$411.0K
$411.0K
$411.0K
$422.0K
$422.0K
$422.0K
$422.0K
$422.0K
$422.0K
$426.0K
$431.0K
$427.0K
Other Non-cash
·
·
$32.0K
·
·
·
$29.0K
·
·
·
$2M
·
·
·
$1M
·
Operating Cash Flow
$2M
$-914.0K
$867.0K
$2M
$-311.0K
$2M
$601.0K
$-244.0K
$2M
$197.0K
$840.0K
$2M
$350.0K
$1M
$889.0K
$2M
CapEx
$127.0K
$32.0K
$218.0K
$66.0K
$108.0K
$34.0K
$27.0K
$174.0K
$252.0K
$169.0K
$143.0K
$172.0K
$1M
$173.0K
$1M
$162.0K
Investing Cash Flow
$-127.0K
$-32.0K
$-218.0K
$-65.0K
$-109.0K
$-22.0K
$-27.0K
$-174.0K
$-252.0K
$-169.0K
$-143.0K
$-172.0K
$-1M
$-173.0K
$-1M
$-387.0K
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
$0
Net Debt Issued
·
·
·
·
·
·
$0
·
·
·
$-606.0K
·
·
·
$-606.0K
·
Dividends Paid
$0
$0
$0
$0
$0
$0
$0
·
·
$0
$0
$0
$0
$0
$0
$0
Financing Cash Flow
$-424.0K
$-768.0K
$-620.0K
$46.0K
$-166.0K
$144.0K
$-140.0K
$-507.0K
$-2M
$-3M
$-1M
$-605.0K
$395.0K
$-606.0K
$-521.0K
$-514.0K
Net Change in Cash
$1M
$-2M
$29.0K
$2M
$-586.0K
$2M
$434.0K
$-925.0K
$364.0K
$-3M
$-409.0K
$834.0K
$-263.0K
$556.0K
$-762.0K
$1M
Taxes Paid
$25.0K
$667.0K
$209.0K
$25.0K
$25.0K
$144.0K
$0
$0
$9.0K
$67.0K
$-12.0K
$623.0K
$19.0K
$0
$0
$-117.0K
Free Cash Flow
·
·
$649.0K
·
·
·
$574.0K
·
·
·
$697.0K
·
·
·
$-241.0K
·
Profitabilitas8
Metrik
Tren
Q3 2026
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
Q3 2022
Gross Margin
35.6%
35.1%
32.3%
·
34.0%
31.5%
29.8%
·
29.5%
29.9%
24.5%
·
24.4%
27.5%
27.7%
30.4%
Operating Margin
7.3%
5.3%
0.93%
·
3.6%
0.56%
0.29%
·
-2.5%
-2.6%
-15.5%
·
-12.8%
2.2%
-6.4%
4.6%
Net Margin
6.0%
4.2%
-0.26%
·
2.0%
-1.3%
-1.3%
·
-4.2%
-26.7%
-10.1%
·
-10.5%
2.6%
-6.3%
3.2%
Pretax Margin
6.4%
4.5%
-0.08%
·
2.4%
-0.58%
-1.1%
·
-4.5%
-4.0%
-16.3%
·
-13.6%
1.9%
-7.2%
3.8%
EBITDA Margin
7.3%
5.3%
4.2%
·
3.6%
0.56%
3.5%
·
-2.5%
-2.6%
-10.8%
·
-12.8%
2.2%
-3.4%
4.6%
ROA
2.0%
1.2%
-0.07%
·
0.54%
-0.34%
-0.33%
·
-0.94%
-5.5%
-1.7%
·
-2.0%
0.76%
-1.7%
1.1%
ROE
3.9%
2.5%
-0.14%
·
1.1%
-0.71%
-0.67%
·
-1.9%
-11.2%
-3.4%
·
-4.0%
1.4%
-2.9%
1.9%
ROIC
4.3%
2.8%
1.6%
·
1.7%
0.69%
0.19%
·
-1.1%
-8.0%
-2.5%
·
-2.9%
1.2%
-1.8%
2.2%
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
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
Q3 2022
Current Ratio
2.0
1.9
1.8
·
1.6
1.6
1.7
·
1.6
1.6
2.9
·
2.9
2.6
2.5
2.8
Quick Ratio
1.2
1.0
1.0
·
0.9
0.9
0.8
·
0.7
0.6
1.1
·
1.1
1.2
1.1
1.3
Debt / Equity
·
·
·
·
·
·
·
·
0.0
0.0
0.3
·
0.3
0.3
0.4
·
LT Debt / Equity
·
·
·
·
·
·
·
·
0.0
0.0
0.3
·
0.3
0.3
0.3
·
Efisiensi3
Metrik
Tren
Q3 2026
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
Q3 2022
Asset Turnover
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.2
0.2
0.2
·
0.2
0.3
0.3
0.4
Inventory Turnover
1.1
1.0
0.9
·
0.9
0.9
0.9
·
0.7
0.6
0.5
·
0.6
0.8
0.8
1.1
Receivables Turnover
1.5
1.4
1.5
·
1.5
1.5
1.8
·
1.7
1.3
1.2
·
1.2
1.5
1.5
1.8
Per Saham5
Metrik
Tren
Q3 2026
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
Q3 2022
Book Value / Share
$3.55
$3.40
$3.29
·
$3.26
$3.20
$3.20
·
$3.25
$3.30
$3.68
·
$3.93
$4.06
$3.98
$4.06
Revenue / Share
$2.07
$1.81
$1.77
·
$1.84
$1.77
$1.82
·
$1.60
$1.53
$1.29
·
$1.52
$2.16
$1.79
$2.33
Cash Flow / Share
·
·
$0.08
·
·
·
$0.06
·
·
·
$0.08
·
·
·
$0.09
·
Cash / Share
$0.41
$0.31
$0.47
·
$0.28
$0.34
$0.12
·
$0.17
$0.13
$0.43
·
$0.39
$0.42
$0.37
$0.50
EPS (TTM)
$0.21
$0.13
$0.03
·
$-0.02
$-0.13
$-0.52
·
$-0.70
$-0.79
$-0.32
·
$-0.61
$-0.37
$-0.38
$0.18
Valuasi (TTM)14
Metrik
Tren
Q3 2026
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
Q3 2022
Revenue TTM
$86M
$82M
$80M
·
$76M
$73M
$71M
·
$62M
$61M
$67M
·
$66M
$74M
$74M
$83M
Net Income TTM
$2M
$1M
$270.0K
·
$-336.0K
$-1M
$-5M
·
$-7M
$-8M
$-3M
·
$-6M
$-4M
$-4M
$2M
Market Cap
$134M
$158M
$110M
·
$88M
$41M
$56M
·
$44M
$30M
$32M
·
$39M
$42M
$55M
$71M
Enterprise Value
·
·
·
·
·
·
·
·
$42M
$29M
$40M
·
$49M
$52M
$66M
·
P/E
58.7
111.8
340.0
·
-412.0
-29.5
-10.1
·
-6.0
-3.6
-9.6
·
-6.2
-11.0
-14.0
38.8
P/S
1.5
1.9
1.4
·
1.2
0.6
0.8
·
0.7
0.5
0.5
·
0.6
0.6
0.7
0.9
P/B
3.5
4.3
3.1
·
2.5
1.2
1.6
·
1.3
0.9
0.8
·
1.0
1.0
1.3
1.7
P / Tangible Book
6.2
8.1
6.3
·
5.5
2.7
3.8
·
3.2
2.2
1.9
·
2.1
2.2
3.0
4.0
P / Cash Flow
·
·
127.2
·
·
·
92.9
·
·
·
38.5
·
·
·
61.6
·
EV / Revenue
·
·
·
·
·
·
·
·
0.7
0.5
0.6
·
0.7
0.7
0.9
·
Dividend Yield
0.00%
0.00%
0.00%
·
·
·
·
·
0.00%
0.00%
0.00%
·
·
·
·
0.00%
Earnings Yield
1.7%
0.89%
0.29%
·
-0.24%
-3.4%
-9.9%
·
-16.8%
-27.6%
-10.4%
·
-16.1%
-9.1%
-7.1%
2.6%
Payout Ratio
0.00%
0.00%
0.00%
·
·
·
·
·
·
0.00%
0.00%
·
0.00%
·
0.00%
0.00%
Annual Payout
$0
$0
$0
·
·
·
·
·
$0
$0
$0
·
·
·
·
$0
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Pendapatan
$81M
·
·
$65M
·
Margin Kotor %
33.2%
·
·
29.1%
·
Margin Operasi %
2.2%
·
·
-4.3%
·
Laba Bersih
$75.0K
·
·
$-7M
·
EPS Dilusian
$0.01
·
·
$-0.63
·
Metrik
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Utang / Ekuitas
·
·
·
0.0
·
Rasio Lancar
1.7
·
·
1.6
·
Rasio Cepat
1.0
·
·
0.7
·
Metrik
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Arus Kas Bebas
$4M
·
·
$2M
·
Pemilik institusional (13F)
103 pengaju
· $108.7M 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.
Pemegang103
Nilai yang dipegang$108.7M
Posisi baru37
Posisi yang keluar7
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
37 (+13 vs Kuartal sebelumnya)
7 (+2 vs Kuartal sebelumnya)
26 (+4 vs Kuartal sebelumnya)
30 (+12 vs Kuartal sebelumnya)
+515K
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
Mark Keith Holdsworth, Zachary Levenick, THG Securities Advisors, LLC, THG Securities Fund, L.P.
×3 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
· 3 pejabat · 7 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 16 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.