Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.2M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 12, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2026
Mei 15, 2026
$-0.01
—
—
31 Des. 2025
$-0.02
—
—
30 Sep. 2025
$-0.04
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
Revenue
$91M
$23M
$54M
$45M
Cost of Revenue
$87M
$21M
$43M
$37M
Gross Profit
$4M
$2M
$11M
$7M
SG&A Expense
$10M
$27M
$10M
$14M
Operating Expenses
$11M
$35M
$11M
$15M
Operating Income
$-6M
$-33M
$483.9K
$-8M
Interest Expense
$1M
$2M
·
·
Other Non-op
$385.8K
$-144.5K
$499.5K
$-616.1K
Pretax Income
$-7M
$-33M
$370.6K
$-7M
Income Tax
$-1M
$2M
$-64.2K
$41.4K
Net Income
$-6M
$-35M
$434.8K
$-7M
EPS (Basic)
$-0.13
$-0.79
$0.01
$-0.17
EPS (Diluted)
$-0.13
$-0.79
$0.01
$-0.17
Shares (Basic)
·
44,342,876
39,735,536
39,735,536
Shares (Diluted)
49,976,772
44,342,876
40,025,153
39,735,536
EBITDA
·
$-33M
$483.9K
·
Neraca26
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$8M
$786.3K
$3M
$4M
Short-term Investments
·
$6M
$0
·
Receivables
$13M
$4M
$4M
$6M
Inventory
$2M
$1M
$1M
$3M
Prepaid Expense
$949.8K
$626.8K
$1M
·
Current Assets
$75M
$21M
$20M
$29M
PP&E (Net)
$138.9K
$200.9K
$291.4K
$444.2K
PP&E (Gross)
$6M
$6M
$6M
$6M
Accum. Depreciation
$6M
$6M
$6M
$6M
Goodwill
$0
$0
$8M
$8M
Other Non-current Assets
$909.2K
$926.3K
$880.6K
$937.2K
Total Assets
$91M
$39M
$49M
$61M
Accounts Payable
$60M
$3M
$3M
$2M
Current Liabilities
$96M
$35M
$43M
$47M
Capital Leases
$0
$2M
$4M
·
Deferred Tax
·
$2M
$0
·
Other Non-current Liabilities
$2M
$2M
$3M
$4M
Total Liabilities
$103M
$54M
$65M
$78M
Common Stock
$56.2K
$46.5K
$41.0K
$41.0K
Paid-in Capital
$101M
$92M
$56M
$56M
Retained Earnings
$-110M
$-104M
$-69M
$-69M
Treasury Stock
$2M
$2M
$2M
$2M
AOCI
$-1M
$-1M
$-1M
$-1M
Stockholders' Equity
$-12M
$-15M
$-16M
$-16M
Liabilities + Equity
$91M
$39M
$49M
$61M
Shares Outstanding
54,906,572
45,270,860
39,735,536
39,735,536
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
D&A
$61.9K
$81.5K
$180.7K
$277.9K
Stock-based Comp
$520.7K
$19M
$0
·
Deferred Tax
$-1M
$2M
$-84.2K
$-92.7K
Operating Cash Flow
$498.0K
$-9M
$4M
$-2M
CapEx
·
$0
$28.0K
$83.5K
Investing Cash Flow
$6M
$-6M
$-6.5K
$-280.5K
Stock Issued
$0
$900.0K
·
·
Financing Cash Flow
$1M
$13M
$-5M
$-7M
Net Change in Cash
$7M
$-2M
$-1M
$-9M
Taxes Paid
$170.9K
$158.8K
$177.4K
$4.5K
Free Cash Flow
·
$-9M
$4M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
·
10.1%
20.6%
·
Operating Margin
·
-144.0%
0.89%
·
Net Margin
·
-152.1%
0.80%
·
Pretax Margin
·
-144.9%
0.68%
·
EBITDA Margin
·
-144.0%
0.89%
·
ROA
·
-80.1%
0.79%
·
ROE
·
268.8%
-2.7%
·
ROIC
·
230.5%
-3.6%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
2022
Current Ratio
·
0.6
0.5
·
Quick Ratio
·
0.3
0.2
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
·
0.5
1.0
·
Inventory Turnover
·
15.6
18.1
·
Receivables Turnover
·
5.5
10.7
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
·
$-0.33
$-0.40
·
Revenue / Share
·
$0.52
$1.35
·
Cash Flow / Share
·
$-0.21
$0.10
·
Cash / Share
·
$0.02
$0.06
·
EPS (TTM)
$-0.13
$-0.79
$0.01
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
295.8%
-57.5%
21.1%
·
Revenue CAGR 3Y
26.7%
·
·
·
Valuasi (TTM)9
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$91M
$23M
$54M
·
Net Income TTM
$-6M
$-35M
$434.8K
·
Market Cap
·
$73M
·
·
P/E
-6.3
-2.1
·
·
P/S
·
3.2
·
·
P/B
·
-4.9
·
·
P / Cash Flow
·
-8.0
·
·
P / FCF
·
-8.0
·
·
Earnings Yield
-15.8%
-48.8%
·
·
Laporan Laba Rugi16
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
Revenue
$15M
$47M
$31M
$7M
$7M
$6M
$6M
$4M
$6M
$12M
$14M
$15M
$13M
Cost of Revenue
$12M
$45M
$30M
$6M
$6M
$6M
$5M
$4M
$6M
$9M
$10M
$13M
$11M
Gross Profit
$3M
$1M
$956.2K
$604.6K
$1M
$933.6K
$1M
$588.1K
$-464.4K
$3M
$4M
$2M
$2M
SG&A Expense
$3M
$2M
$3M
$2M
$2M
$3M
$4M
$3M
$18M
$3M
$3M
$3M
$1M
Operating Expenses
$3M
$3M
$3M
$2M
$3M
$3M
$11M
$3M
$18M
$3M
$3M
$3M
$2M
Operating Income
$96.2K
$-1M
$-2M
$-2M
$-1M
$-2M
$-10M
$-2M
$-19M
$-53.1K
$920.4K
$-910.7K
$527.2K
Interest Expense
$298.1K
$278.3K
$355.9K
$362.6K
$369.4K
$397.0K
$399.5K
$384.9K
$384.4K
·
·
·
·
Other Non-op
$77.3K
$193.7K
$63.4K
$69.6K
$59.1K
$-226.0K
$387.2K
$-97.1K
$-208.7K
$317.9K
$263.4K
$-401.1K
$319.3K
Pretax Income
$-313.0K
$-1M
$-3M
$-2M
$-1M
$-2M
$-10M
$-2M
$-19M
$-128.2K
$1M
$-1M
$541.5K
Income Tax
$-6.3K
$-449.2K
$-515.5K
$-106.2K
$-63.6K
$2M
$56.8K
$-114.9K
$4.8K
$-213.1K
$-140.9K
$491.1K
$-201.3K
Net Income
$-306.7K
$-872.2K
$-2M
$-2M
$-1M
$-4M
$-10M
$-2M
$-19M
$84.9K
$1M
$-2M
$742.8K
EPS (Basic)
$-0.01
$-0.02
$-0.04
$-0.04
$-0.03
$-0.07
$-0.21
$-0.05
$-0.46
$0.00
$0.04
·
$0.02
EPS (Diluted)
$-0.01
$-0.02
$-0.04
$-0.04
$-0.03
$-0.07
$-0.21
$-0.05
$-0.46
$0.00
$0.04
·
$0.02
Shares (Basic)
·
·
52,711,070
45,824,048
44,417,782
·
45,160,314
41,477,573
41,461,502
·
39,735,536
·
39,735,536
Shares (Diluted)
56,184,348
·
52,711,070
45,824,048
44,417,782
·
45,160,314
41,477,573
41,461,502
·
40,025,153
·
44,533,059
EBITDA
$96.2K
·
$-2M
$-2M
$-1M
·
$-10M
$-2M
$-19M
·
·
·
·
Neraca26
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
Cash & Equivalents
$4M
$8M
$6M
$2M
$596.3K
$786.3K
$871.4K
$1M
$5M
$3M
·
·
·
Short-term Investments
·
·
·
·
$6M
·
$8M
$8M
$7M
$0
·
·
·
Receivables
$12M
$13M
$13M
$3M
$4M
$4M
$5M
$4M
$4M
$4M
·
·
·
Inventory
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$1M
$1M
·
·
·
Prepaid Expense
$619.8K
$949.8K
$728.8K
$1M
$883.0K
$626.8K
$808.1K
$1M
·
$1M
·
·
·
Current Assets
$80M
$75M
$42M
$22M
$22M
$21M
$24M
$25M
$27M
$20M
·
·
·
PP&E (Net)
$125.8K
$138.9K
$151.9K
$165.0K
$181.9K
$200.9K
$220.1K
$243.9K
$267.4K
$291.4K
·
·
·
PP&E (Gross)
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
·
·
·
Accum. Depreciation
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
·
·
·
Goodwill
·
$0
$0
$0
$0
$0
$0
$7M
$7M
$8M
·
·
·
Other Non-current Assets
$880.5K
$909.2K
$1M
$917.6K
$915.2K
$926.3K
$924.4K
$908.8K
$910.5K
$880.6K
·
·
·
Total Assets
$106M
$91M
$59M
$38M
$39M
$39M
$43M
$51M
$55M
$49M
·
·
·
Accounts Payable
$61M
$60M
$26M
$4M
$4M
$3M
$3M
$2M
$2M
$3M
·
·
·
Current Liabilities
$98M
$96M
$58M
$40M
$39M
$35M
$38M
$35M
$36M
$43M
·
·
·
Capital Leases
$11M
$0
$437.7K
$869.0K
$1M
$2M
$2M
$3M
$3M
$4M
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
$0
·
·
·
Other Non-current Liabilities
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
·
·
·
Total Liabilities
$118M
$103M
$70M
$53M
$54M
$54M
$54M
$54M
$55M
$65M
·
·
·
Common Stock
$58.2K
$56.2K
$55.6K
$49.9K
$47.1K
$46.5K
$46.5K
$46.3K
$46.2K
$41.0K
·
·
·
Paid-in Capital
$102M
$101M
$101M
$95M
$92M
$92M
$92M
$91M
$91M
$56M
·
·
·
Retained Earnings
$-110M
$-110M
$-109M
$-107M
$-105M
$-104M
$-100M
$-90M
$-88M
$-69M
·
·
·
Treasury Stock
$2M
$2M
·
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
AOCI
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-2M
$-1M
$-1M
·
·
·
Stockholders' Equity
$-11M
$-12M
$-12M
$-15M
$-16M
$-15M
$-11M
$-3M
$-585.2K
$-16M
·
·
·
Liabilities + Equity
$106M
$91M
$59M
$38M
$39M
$39M
$43M
$51M
$55M
$49M
·
·
·
Shares Outstanding
56,906,572
54,906,572
54,302,950
48,590,542
45,832,658
45,270,860
45,284,010
45,019,360
44,982,797
39,735,536
·
·
·
Arus Kas10
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
D&A
$13.1K
$13.2K
$12.9K
$16.8K
$19.0K
$10.3K
$23.8K
$23.6K
$23.9K
$37.0K
$44.0K
$48.6K
$51.0K
Stock-based Comp
·
$0
$520.7K
$0
$0
$-1
$1M
$0
$17M
$0
$0
·
·
Deferred Tax
$-31.5K
$-535.9K
$-675.8K
$-119.1K
$-69.6K
$2M
$57.1K
$59.0K
$-1.2K
$-300.8K
$216.6K
$207.3K
$-207.3K
Operating Cash Flow
$-4M
$-3M
$3M
$220.7K
$-601.1K
$-1M
$203.6K
$-2M
$-6M
$4M
$994.6K
$-4M
$2M
CapEx
·
·
·
·
·
·
$0
·
·
$0
$0
·
·
Investing Cash Flow
$548.4K
$5M
$500.6K
$44.1K
$93.4K
$1M
$-18.2K
$-688.2K
$-7M
$-133
$-325
$-28.3K
$22.2K
Stock Issued
·
$-7M
$-68.99B
$69.00B
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-7.7K
$-333.5K
$-71.3K
$1M
$376.5K
$-546.2K
$-360.6K
$-1M
$16M
$-5M
$-618.0K
$-1M
$2M
Net Change in Cash
$-4M
$2M
$4M
$1M
$-189.2K
$-88.8K
$-521.5K
$-4M
$2M
$-1M
$174.7K
$-5M
$4M
Taxes Paid
$31.0K
$156.7K
$0
$0
$14.2K
$156.8K
$0
$2.0K
$0
$-123.8K
$301.2K
·
·
Profitabilitas8
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
Gross Margin
20.5%
·
3.1%
8.8%
20.5%
·
19.9%
13.2%
-8.1%
·
·
·
·
Operating Margin
0.65%
·
-6.9%
-25.7%
-16.7%
·
-158.4%
-53.9%
-327.6%
·
·
·
·
Net Margin
-2.1%
·
-7.4%
-27.6%
-18.7%
·
-152.0%
-48.6%
-334.3%
·
·
·
·
Pretax Margin
-2.1%
·
-9.1%
-29.1%
-19.6%
·
-151.1%
-51.2%
-334.3%
·
·
·
·
EBITDA Margin
0.65%
·
-6.9%
-25.7%
-16.7%
·
-158.4%
-53.9%
-327.6%
·
·
·
·
ROA
-0.42%
·
-4.4%
-4.2%
-2.8%
·
-44.7%
-8.5%
-70.5%
·
·
·
·
ROE
2.2%
·
19.9%
21.2%
15.8%
·
176.0%
153.8%
6586.0%
·
·
·
·
ROIC
-0.83%
·
14.6%
11.1%
6.9%
·
92.2%
81.0%
3227.0%
·
·
·
·
Likuiditas & Solvabilitas3
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
Current Ratio
0.8
·
0.7
0.5
0.6
·
0.6
0.7
0.7
·
·
·
·
Quick Ratio
0.2
·
0.3
0.1
0.3
·
0.3
0.4
0.4
·
·
·
·
Interest Coverage
0.3
·
-5.9
-4.9
-3.1
·
·
·
·
·
·
·
·
Efisiensi3
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
Asset Turnover
0.2
·
0.6
0.2
0.1
·
0.3
0.2
0.2
·
·
·
·
Inventory Turnover
5.9
·
19.0
4.0
3.1
·
6.7
5.0
10.0
·
·
·
·
Receivables Turnover
1.8
·
3.4
1.7
1.7
·
2.8
2.0
2.9
·
·
·
·
Per Saham5
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
Book Value / Share
$-0.20
·
$-0.22
$-0.31
$-0.35
·
$-0.24
$-0.06
$-0.01
·
·
·
·
Revenue / Share
$0.26
·
$0.58
$0.15
$0.16
·
$0.14
·
$0.14
·
·
·
·
Cash Flow / Share
$-0.07
·
·
·
$-0.01
·
·
·
$-0.15
·
·
·
·
Cash / Share
$0.08
·
$0.11
$0.04
$0.01
·
$0.02
$0.03
$0.11
·
·
·
·
EPS (TTM)
$-0.11
·
$-0.18
$-0.35
$-0.36
·
$-0.72
$-0.47
·
·
·
·
·
Valuasi (TTM)8
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
Revenue TTM
$99M
·
$51M
$27M
$24M
·
$29M
$37M
$47M
·
·
·
·
Net Income TTM
$-5M
·
$-9M
$-17M
$-17M
·
$-31M
$-20M
$-20M
·
·
·
·
Market Cap
$40M
·
$57M
$53M
$55M
·
$29M
$148M
$412M
·
·
·
·
P/E
-6.4
·
-5.8
-3.1
-3.3
·
-0.9
-7.0
·
·
·
·
·
P/S
0.4
·
1.1
2.0
2.3
·
1.0
4.0
8.8
·
·
·
·
P/B
-3.5
·
-4.8
-3.5
-3.5
·
-2.6
-52.6
-703.3
·
·
·
·
P / Cash Flow
-9.5
·
·
·
-91.5
·
·
·
-64.3
·
·
·
·
Earnings Yield
-15.7%
·
-17.1%
-32.1%
-30.0%
·
-113.9%
-14.3%
·
·
·
·
·
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
Pendapatan
$91M
$23M
$54M
$45M
Margin Kotor %
·
10.1%
20.6%
·
Margin Operasi %
·
-144.0%
0.89%
·
Laba Bersih
$-6M
$-35M
$434.8K
$-7M
EPS Dilusian
$-0.13
$-0.79
$0.01
$-0.17
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Rasio Lancar
·
0.6
0.5
·
Rasio Cepat
·
0.3
0.2
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
·
$-9M
$4M
·
Pemilik institusional (13F)
21 pengaju
· $1.2M 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.
Pemegang21
Nilai yang dipegang$1.2M
Posisi baru6
Posisi yang keluar6
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
6 (0 vs Kuartal sebelumnya)
6 (+1 vs Kuartal sebelumnya)
2 (-6 vs Kuartal sebelumnya)
7 (+5 vs Kuartal sebelumnya)
-225K
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.
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.