Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$264.7K
·
·
·
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-rata11.3%
Laporan BerikutnyaOkt 12, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Mei 28, 2026
$0.03
$0.03
17.6%
30 Juni 2026
$0.05
$0.04
22.5%
31 Maret 2026
$0.03
$0.03
17.6%
31 Des. 2025
$0.02
$0.03
-21.6%
30 Sep. 2025
$0.03
$0.03
17.6%
30 Juni 2025
$0.03
$0.02
47.1%
31 Maret 2025
$0.02
$0.03
-21.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$21M
$21M
$20M
$15M
$17M
$15M
$15M
$12M
$11M
$10M
$12M
$11M
Cost of Revenue
$10M
$11M
$10M
$7M
$9M
$8M
$8M
$6M
$6M
$5M
$6M
$6M
Gross Profit
$11M
$10M
$10M
$8M
$9M
$7M
$7M
$5M
$5M
$4M
$6M
$5M
R&D Expense
$3M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
SG&A Expense
$3M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Operating Expenses
$9M
$9M
$9M
$7M
$7M
$6M
$6M
$5M
$5M
$5M
$5M
$4M
Operating Income
$2M
$1M
$1M
$683.0K
$2M
$1M
$1M
$82.5K
$381.6K
$-178.6K
$740.3K
$850.2K
Interest Expense
·
·
·
·
·
$39.8K
$33.0K
$40.0K
$46.1K
$52.3K
$58.4K
$64.5K
Interest Income
·
·
·
·
·
·
·
·
·
·
$54.8K
$32.6K
Other Non-op
·
·
·
·
·
$24.7K
$29.4K
$28.7K
$21.9K
$236.4K
$5.9K
$7.2K
Income Tax
$461.4K
$260.7K
$303.1K
$154.0K
$361.6K
$227.2K
$106.0K
$19.8K
$91.9K
$-19.4K
$194.7K
$219.4K
Net Income
$2M
$1M
$1M
$635.9K
$3M
$1M
$1M
$161.6K
$368.2K
$95.7K
$547.7K
$606.1K
EPS (Basic)
$0.11
$0.08
$0.09
$0.04
$0.16
$0.07
$0.07
$0.01
$0.02
$0.01
$0.04
$0.04
EPS (Diluted)
$0.11
$0.08
$0.09
$0.04
$0.16
$0.07
$0.07
$0.01
$0.02
$0.01
$0.04
$0.04
Shares (Basic)
15,718,796
15,750,997
15,743,763
15,735,451
15,586,404
15,428,411
15,302,367
15,107,778
14,968,450
14,961,076
14,943,018
14,737,204
Shares (Diluted)
15,733,825
15,770,102
15,774,007
15,769,499
15,623,485
15,672,253
15,359,088
15,218,913
15,095,123
15,018,282
15,029,601
14,846,808
EBITDA
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$414.6K
$781.1K
$292.0K
$1M
$1M
Neraca26
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$7M
$5M
$2M
$3M
$5M
$4M
$4M
$3M
$2M
$3M
$2M
$3M
Short-term Investments
$7M
$7M
$10M
$8M
$6M
$5M
$4M
$2M
$4M
$2M
$2M
$2M
Receivables
$3M
$2M
$1M
$2M
$1M
$2M
$929.7K
$1M
$774.8K
$1M
$1M
$1M
Inventory
$4M
$4M
$5M
$3M
$2M
$3M
$2M
$2M
$1M
$1M
$2M
$2M
Prepaid Expense
$743.3K
$236.3K
$207.7K
$254.0K
$323.3K
$151.3K
$153.7K
$395.0K
$139.4K
$127.3K
$110.0K
$94.5K
Current Assets
$23M
$19M
$19M
$17M
$14M
$13M
$11M
$9M
$9M
$8M
$8M
$8M
PP&E (Net)
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$3M
$3M
PP&E (Gross)
$10M
$10M
$10M
$9M
$8M
$8M
$8M
$7M
$7M
$6M
$6M
$6M
Accum. Depreciation
$8M
$8M
$7M
$6M
$6M
$5M
$5M
$5M
$4M
$4M
$4M
$3M
Intangibles
$29.8K
$37.4K
$47.6K
$57.2K
$76.0K
$95.5K
$106.3K
$122.9K
$136.6K
$153.3K
$174.0K
$175.4K
Total Assets
$26M
$23M
$23M
$20M
$18M
$16M
$15M
$12M
$12M
$11M
$11M
$11M
Accounts Payable
$1M
$859.5K
$1M
$810.9K
$684.5K
$1M
$668.7K
$585.7K
$652.9K
$336.6K
$475.3K
$585.0K
Accrued Liabilities
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$632.7K
$893.2K
$868.8K
$746.0K
$691.9K
Current Liabilities
$7M
$5M
$7M
$5M
$4M
$4M
$4M
$3M
$2M
$1M
$2M
$2M
Deferred Tax
$55.9K
$132.1K
$229.5K
$82.9K
$168.8K
$205.6K
$251.8K
$370.8K
$385.4K
$337.7K
$171.7K
$151.0K
Total Liabilities
$7M
$6M
$7M
$6M
$4M
$5M
$5M
$4M
$3M
$3M
$3M
$4M
Long-term Debt
·
·
·
·
·
$1M
$707.7K
$870.5K
$1M
$1M
$1M
$1M
Total Debt
·
·
·
·
·
$1M
$707.7K
$870.5K
$1M
$1M
$1M
$1M
Common Stock
$157.1K
$157.5K
$157.5K
$157.4K
$157.3K
$154.5K
$153.5K
$152.0K
$149.9K
$149.6K
$149.6K
$149.3K
Paid-in Capital
$10M
$10M
$10M
$10M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
Retained Earnings
$9M
$8M
$6M
$5M
$4M
$2M
$610.5K
$-496.9K
$-760.1K
$-1M
$-1M
$-2M
Treasury Stock
·
$7.9K
·
·
·
·
·
·
·
·
·
·
AOCI
·
·
·
·
·
·
·
·
$101.6K
$42.2K
$-70.1K
·
Stockholders' Equity
$20M
$18M
$16M
$15M
$14M
$11M
$10M
$9M
$8M
$8M
$8M
$7M
Liabilities + Equity
$26M
$23M
$23M
$20M
$18M
$16M
$15M
$12M
$12M
$11M
$11M
$11M
Shares Outstanding
15,710,389
15,749,037
15,750,880
15,742,073
15,729,175
15,452,656
15,348,180
15,197,563
14,986,367
14,961,076
14,955,400
14,933,107
Arus Kas13
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$669.3K
$700.5K
$597.2K
$510.9K
$435.5K
$463.1K
$406.7K
$332.1K
$399.5K
$440.2K
$476.5K
$407.8K
Stock-based Comp
$317.0K
$248.0K
$204.0K
$256.7K
$179.3K
$47.6K
·
·
·
·
·
·
Deferred Tax
$307.3K
$-366.6K
$-442.2K
$-512.3K
$-17.6K
$-129.7K
$36.7K
$49.7K
$-33.6K
$5.8K
$106.8K
·
Amort. of Intangibles
$7.6K
$10.2K
$16.4K
$18.8K
·
·
·
·
·
·
·
·
Other Non-cash
$146.2K
$-1M
$-636.1K
$433.9K
$-820.6K
$-728.8K
$2M
$-652.5K
$1M
$487.0K
$-502.3K
$-89.5K
Operating Cash Flow
$3M
$525.0K
$1M
$1M
$2M
$725.2K
$3M
$-109.0K
$2M
$1M
$628.8K
$924.5K
CapEx
$224.6K
$468.8K
$794.7K
$555.9K
$326.9K
$344.4K
$722.2K
$547.3K
$189.2K
$182.8K
$465.4K
$357.1K
Investing Cash Flow
$-968.0K
$3M
$-2M
$-3M
$-2M
$-594.6K
$-3M
$1M
$-2M
$-716.4K
$-648.0K
$-1M
Net Debt Issued
·
·
·
·
·
$-707.7K
$-162.8K
$-156.1K
$-149.7K
$-143.4K
$-158.2K
$-192.6K
Financing Cash Flow
$-140.5K
$-7.9K
·
·
$68.8K
$293.9K
$-162.8K
$-156.1K
$-149.5K
$-143.4K
$-155.3K
$-192.6K
Net Change in Cash
$2M
$3M
$-1M
$-1M
$756.5K
$424.5K
$515.4K
$1M
$-540.8K
$168.9K
$-174.4K
$-669.2K
Taxes Paid
$569.6K
$547.6K
$712.1K
$363.6K
$373.9K
$374.0K
$4.9K
$28.2K
$59.5K
$56.5K
$230.3K
$127.0K
Free Cash Flow
$3M
$56.2K
$369.2K
$769.2K
$2M
$380.8K
$3M
$-656.2K
$2M
$845.8K
$163.4K
$567.4K
Profitabilitas6
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
50.5%
47.5%
50.0%
50.8%
50.3%
47.2%
47.6%
45.2%
48.1%
46.2%
47.6%
48.1%
Operating Margin
8.7%
4.9%
6.0%
4.5%
11.0%
9.0%
7.3%
0.71%
3.5%
-1.5%
6.3%
7.8%
Net Margin
8.6%
6.2%
7.3%
4.2%
14.8%
7.6%
7.2%
1.4%
3.3%
0.98%
4.6%
5.6%
EBITDA Margin
11.9%
8.3%
9.0%
7.9%
13.6%
12.2%
9.9%
3.6%
7.1%
3.0%
10.3%
11.6%
ROA
7.2%
5.5%
6.7%
3.4%
14.9%
7.2%
8.2%
1.4%
3.3%
0.89%
5.1%
5.9%
ROE
9.4%
7.2%
8.9%
4.4%
19.0%
10.5%
11.7%
1.9%
4.4%
1.2%
7.4%
8.9%
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
3.5
3.5
2.8
3.0
3.9
3.1
2.7
3.5
4.1
5.4
4.5
3.5
Quick Ratio
2.8
2.6
2.0
2.4
3.2
2.4
2.1
2.7
3.4
4.2
3.2
2.5
Debt / Equity
·
·
·
·
·
0.1
0.1
0.1
0.1
0.1
0.2
0.2
LT Debt / Equity
·
·
·
·
·
0.1
0.1
0.1
0.1
0.1
0.2
0.2
Interest Coverage
·
·
·
·
·
33.6
33.8
2.1
8.3
-2.8
12.7
13.2
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.8
0.9
0.9
0.8
1.0
1.0
1.1
1.0
1.0
0.9
1.1
1.1
Inventory Turnover
2.5
2.2
2.3
2.6
3.4
3.1
4.0
4.2
4.2
3.2
3.1
3.0
Receivables Turnover
7.3
10.7
12.7
11.0
12.0
11.0
13.2
10.7
11.4
8.2
10.5
11.5
Per Saham5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$1.26
$1.13
$1.03
$0.93
$0.87
$0.71
$0.64
$0.56
$0.56
$0.53
$0.51
$0.48
Revenue / Share
$1.33
$1.30
$1.25
$0.95
$1.10
$0.95
$1.00
$0.76
$0.73
$0.65
$0.79
$0.73
Cash Flow / Share
$0.21
$0.03
$0.07
$0.08
$0.15
$0.05
$0.21
$-0.01
$0.12
$0.07
$0.04
$0.06
Cash / Share
$0.47
$0.33
$0.14
$0.21
$0.31
$0.26
$0.24
$0.21
$0.13
$0.17
$0.16
$0.17
EPS (TTM)
$0.11
$0.08
$0.09
$0.04
$0.16
$0.07
$0.07
$0.01
$0.02
$0.01
$0.04
$0.04
Tingkat Pertumbuhan9
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
2.0%
4.1%
30.8%
-12.1%
15.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
11.6%
6.2%
9.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
7.1%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
37.5%
-11.1%
125.0%
-75.0%
128.6%
·
·
·
·
·
·
·
EPS CAGR 3Y
40.1%
-20.6%
8.7%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
9.5%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
41.8%
-11.7%
126.7%
-75.0%
126.9%
·
·
·
·
·
·
·
Net Income CAGR 3Y
41.6%
-20.6%
8.8%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
10.0%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$21M
$21M
$20M
$15M
$17M
$15M
$15M
$12M
$11M
$10M
$12M
$11M
Net Income TTM
$2M
$1M
$1M
$635.9K
$3M
$1M
$1M
$161.6K
$368.2K
$95.7K
$547.7K
$606.1K
Market Cap
$67M
$58M
$85M
$85M
$81M
$66M
$35M
$38M
$24M
$18M
$17M
$17M
Enterprise Value
·
·
·
·
·
$58M
$28M
$34M
$19M
$14M
$14M
$15M
P/E
39.0
46.2
60.0
135.0
32.2
60.7
32.4
252.0
80.0
118.0
28.8
29.2
P/S
3.2
2.8
4.3
5.6
4.7
4.4
2.3
3.3
2.2
1.8
1.5
1.6
P/B
3.4
3.3
5.2
5.8
5.9
6.0
3.6
4.5
2.9
2.2
2.2
2.4
P / Tangible Book
3.4
3.3
5.2
5.8
5.9
6.0
·
·
·
·
·
·
P / Cash Flow
20.8
111.0
73.1
64.2
34.9
90.6
10.7
-351.4
13.3
17.2
27.4
18.9
P / FCF
22.3
1036.5
230.4
110.5
40.7
172.4
13.8
-58.4
14.9
20.9
105.3
30.8
EV / EBITDA
·
·
·
·
·
32.2
18.2
81.2
23.8
47.7
11.9
11.7
EV / FCF
·
·
·
·
·
152.4
10.9
-51.3
11.5
16.5
88.3
26.0
EV / Revenue
·
·
·
·
·
3.9
1.8
2.9
1.7
1.4
1.2
1.4
Earnings Yield
2.6%
2.2%
1.7%
0.74%
3.1%
1.7%
3.1%
0.40%
1.2%
0.85%
3.5%
3.4%
Laporan Laba Rugi14
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
$6M
$4M
$4M
$4M
$4M
Cost of Revenue
$2M
$3M
$2M
$3M
$2M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$2M
$2M
$2M
$2M
Gross Profit
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$3M
$2M
$2M
$3M
$3M
$2M
$2M
$2M
$2M
R&D Expense
$617.0K
$619.8K
$638.4K
$627.3K
$668.5K
$669.6K
$627.5K
$695.9K
$731.4K
$664.1K
$776.0K
$789.3K
$656.4K
$606.2K
$520.2K
$506.5K
SG&A Expense
$674.8K
$703.8K
$627.6K
$670.0K
$654.5K
$604.4K
$588.8K
$545.8K
$587.6K
$693.4K
$474.5K
$500.9K
$411.6K
$387.1K
$408.0K
$434.7K
Operating Expenses
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Income
$897.2K
$601.5K
$319.0K
$421.2K
$483.4K
$288.1K
$197.6K
$286.0K
$238.3K
$-12.3K
$720.5K
$565.9K
$-91.6K
$21.4K
$103.5K
$177.6K
Income Tax
$244.3K
$153.5K
$86.8K
$102.5K
$118.6K
$86.4K
$39.8K
$74.0K
$60.5K
$-17.8K
$200.2K
$142.1K
$-21.4K
$40.6K
$28.2K
$14.8K
Net Income
$741.2K
$557.0K
$340.0K
$423.7K
$485.0K
$327.7K
$274.2K
$340.7K
$330.8K
$156.6K
$690.2K
$541.3K
$53.4K
$63.2K
$104.9K
$162.1K
EPS (Basic)
$0.05
$0.03
$0.02
$0.03
$0.03
$0.02
$0.02
$0.02
$0.02
$0.02
$0.04
$0.03
$0.00
$0.00
$0.01
$0.01
EPS (Diluted)
$0.05
$0.03
$0.02
$0.03
$0.03
$0.02
$0.02
$0.02
$0.02
$0.02
$0.04
$0.03
$0.00
$0.00
$0.01
$0.01
Shares (Basic)
15,713,185
·
15,708,817
15,721,162
15,733,955
·
15,751,153
15,750,910
15,750,880
·
15,744,543
15,743,069
15,742,073
·
15,738,180
15,732,550
Shares (Diluted)
15,737,276
·
15,724,960
15,731,571
15,748,556
·
15,771,511
15,768,251
15,774,376
·
15,776,972
15,773,665
15,769,442
·
15,773,370
15,775,156
EBITDA
$1M
·
$319.0K
$421.2K
$637.1K
·
$197.6K
$286.0K
$396.8K
·
$720.5K
$565.9K
$43.6K
·
$103.5K
$177.6K
Neraca23
Metrik
Tren
Q1 2027
Q4 2026
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
Cash & Equivalents
$9M
$7M
$5M
$4M
$5M
$5M
$8M
$6M
$2M
$2M
$3M
$3M
$4M
$3M
$3M
$4M
Short-term Investments
$8M
$7M
$6M
$7M
$6M
$7M
$5M
$6M
$10M
$10M
$10M
$9M
$8M
$8M
$8M
$6M
Receivables
$1M
$3M
$4M
$4M
$3M
$2M
$2M
$2M
$1M
$1M
$2M
$1M
$1M
$2M
$1M
$2M
Inventory
$4M
$4M
$4M
$4M
$5M
$4M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$3M
$3M
$3M
Prepaid Expense
$659.5K
$743.3K
$305.7K
$188.7K
$266.8K
$236.3K
$123.3K
$174.2K
$148.6K
$207.7K
$81.8K
$132.1K
$189.3K
$254.0K
$150.6K
$261.8K
Current Assets
$23M
$23M
$20M
$19M
$19M
$19M
$20M
$19M
$19M
$19M
$19M
$18M
$17M
$17M
$16M
$16M
PP&E (Net)
·
$2M
·
·
·
$3M
·
·
·
$3M
·
·
·
$3M
·
·
PP&E (Gross)
·
$10M
·
·
·
$10M
·
·
·
$10M
·
·
·
$9M
·
·
Accum. Depreciation
·
$8M
·
·
·
$8M
·
·
·
$7M
·
·
·
$6M
·
·
Intangibles
$27.9K
$29.8K
$31.8K
$33.5K
$35.4K
$37.4K
$39.9K
$42.5K
$45.0K
$47.6K
$51.7K
$56.0K
$53.2K
$57.2K
$61.9K
$66.6K
Total Assets
$26M
$26M
$24M
$23M
$23M
$23M
$24M
$23M
$24M
$23M
$23M
$22M
$21M
$20M
$19M
$19M
Accounts Payable
$935.4K
$1M
$534.7K
$614.5K
$700.5K
$859.5K
$1M
$691.0K
$1M
$1M
$2M
$1M
$933.6K
$810.9K
$1M
$968.0K
Accrued Liabilities
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$2M
$1M
Current Liabilities
$5M
$7M
$5M
$4M
$5M
$5M
$7M
$6M
$7M
$7M
$7M
$6M
$6M
$5M
$5M
$4M
Deferred Tax
$75.2K
$55.9K
$59.3K
$88.2K
$122.5K
$132.1K
$317.1K
$311.8K
$200.0K
$229.5K
·
·
$18.2K
$82.9K
$197.7K
$165.6K
Total Liabilities
$5M
$7M
$5M
$4M
$5M
$6M
$7M
$6M
$7M
$7M
$7M
$6M
$6M
$6M
$5M
$4M
Common Stock
$157.2K
$157.1K
$157.5K
$157.5K
$157.5K
$157.5K
$157.5K
$157.5K
$157.5K
$157.5K
$157.5K
$157.4K
$157.4K
$157.4K
$157.4K
$157.3K
Paid-in Capital
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$9M
Retained Earnings
$10M
$9M
$9M
$9M
$8M
$8M
$7M
$7M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
Treasury Stock
·
·
$159.0K
$159.0K
$87.3K
$7.9K
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$21M
$20M
$19M
$19M
$18M
$18M
$17M
$17M
$17M
$16M
$16M
$15M
$15M
$15M
$14M
$14M
Liabilities + Equity
$26M
$26M
$24M
$23M
$23M
$23M
$24M
$23M
$24M
$23M
$23M
$22M
$21M
$20M
·
$19M
Shares Outstanding
15,716,723
15,710,389
15,710,389
15,707,062
15,727,702
15,749,037
15,751,153
15,751,153
15,750,880
15,750,880
15,745,206
15,743,483
15,742,073
15,742,073
15,742,073
·
Arus Kas11
Metrik
Tren
Q1 2027
Q4 2026
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
D&A
$118.6K
$160.7K
$195.0K
$159.8K
$153.7K
$171.4K
$192.8K
$177.9K
$158.5K
$168.8K
$149.5K
$143.6K
$135.2K
$144.6K
$131.5K
$127.1K
Stock-based Comp
$85.8K
$84.8K
$86.0K
$71.0K
$75.2K
$71.8K
$79.0K
$43.0K
$54.2K
$56.7K
$53.0K
$46.0K
$48.3K
$83.4K
$61.0K
$43.0K
Deferred Tax
$351.8K
$121.8K
$71.2K
$257.7K
$-143.4K
$-198.7K
$-76.9K
$51.7K
$-142.8K
$-184.4K
$13.4K
$-146.8K
$-124.3K
$-334.1K
$-186.1K
$22.5K
Other Non-cash
$643.4K
·
·
·
$-1M
·
·
·
$-72.8K
·
·
·
$715.5K
·
·
·
Operating Cash Flow
$2M
$3M
$1M
$-176.8K
$-922.3K
$-674.3K
$1M
$-418.4K
$328.0K
$-278.5K
$335.5K
$278.7K
$828.1K
$330.5K
$770.9K
$-208.0K
CapEx
$81.5K
$43.7K
$68.1K
$60.5K
$52.2K
$65.7K
$212.4K
$157.7K
$33.0K
$468.1K
$80.7K
$96.8K
$149.0K
$142.3K
$169.3K
$189.9K
Investing Cash Flow
$-308.0K
$-1M
$344.2K
$-782.4K
$662.5K
$-2M
$956.2K
$4M
$-60.7K
$-568.7K
$-807.9K
$-1M
$111.6K
$-151.9K
$-2M
$-3M
Financing Cash Flow
$9.9K
$0
$10.6K
$-71.6K
$-79.5K
·
·
·
·
·
·
·
·
·
·
·
Net Change in Cash
$2M
$2M
$2M
$-1M
$-339.3K
$-3M
$2M
$3M
$267.2K
$-847.1K
$-472.3K
$-840.1K
$939.7K
$178.6K
$-1M
$-3M
Taxes Paid
·
$-9.0K
$3.6K
$5.7K
$569.3K
$3.8K
$0
·
·
$0
$403.1K
$87.0K
$221.9K
$204.1K
$797
$142.7K
Free Cash Flow
$2M
·
·
·
$-974.5K
·
·
·
$295.0K
·
·
·
$679.1K
·
·
·
Profitabilitas6
Metrik
Tren
Q1 2027
Q4 2026
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
Gross Margin
56.8%
·
50.2%
50.2%
51.9%
·
45.1%
48.7%
48.8%
·
51.4%
49.7%
49.3%
·
50.9%
50.4%
Operating Margin
15.8%
·
6.4%
8.2%
9.4%
·
3.8%
5.5%
4.7%
·
12.7%
10.0%
-2.5%
·
2.9%
4.7%
Net Margin
13.1%
·
6.8%
8.2%
9.4%
·
5.3%
6.6%
6.6%
·
12.1%
9.6%
1.5%
·
2.9%
·
EBITDA Margin
17.9%
·
6.4%
8.2%
12.4%
·
3.8%
5.5%
7.9%
·
12.7%
10.0%
1.2%
·
2.9%
4.7%
ROA
3.0%
·
1.4%
1.8%
2.1%
·
1.2%
1.5%
1.5%
·
3.3%
2.7%
0.27%
·
0.56%
·
ROE
3.8%
·
1.9%
2.4%
2.8%
·
1.6%
2.1%
2.1%
·
4.5%
3.6%
0.37%
·
0.76%
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q1 2027
Q4 2026
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
Current Ratio
4.4
·
4.2
4.3
3.8
·
3.0
3.3
2.9
·
2.8
2.8
2.8
·
3.4
3.6
Quick Ratio
3.5
·
3.4
3.4
2.8
·
2.3
2.4
2.0
·
2.2
2.2
2.2
·
2.6
2.9
Efisiensi3
Metrik
Tren
Q1 2027
Q4 2026
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
Asset Turnover
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.2
·
0.2
0.2
Inventory Turnover
0.6
·
0.6
0.6
0.5
·
0.6
0.6
0.6
·
0.7
0.8
0.5
·
0.6
0.7
Receivables Turnover
2.6
·
1.5
1.7
2.3
·
2.6
3.1
4.0
·
3.6
3.3
2.7
·
2.4
2.2
Per Saham5
Metrik
Tren
Q1 2027
Q4 2026
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
Book Value / Share
$1.31
·
$1.22
$1.19
$1.16
·
$1.10
$1.08
$1.06
·
$1.02
$0.97
$0.94
·
$0.92
·
Revenue / Share
$0.36
·
$0.32
$0.33
$0.33
·
$0.33
$0.33
$0.32
·
$0.36
$0.36
$0.23
·
$0.23
$0.24
Cash Flow / Share
$0.12
·
·
·
$-0.06
·
·
·
$0.02
·
·
·
$0.05
·
·
·
Cash / Share
$0.57
·
$0.34
$0.24
$0.31
·
$0.51
$0.37
$0.15
·
$0.19
$0.22
$0.27
·
$0.20
·
EPS (TTM)
$0.13
·
$0.10
$0.10
$0.09
·
$0.08
$0.10
$0.11
·
$0.07
$0.04
$0.02
·
$0.08
$0.09
Valuasi (TTM)9
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue TTM
$21M
·
$20M
$21M
$21M
·
$20M
$21M
$21M
·
$19M
$16M
$15M
·
$16M
$17M
Net Income TTM
$2M
·
$2M
$2M
$1M
·
$1M
$2M
$2M
·
$1M
$762.8K
$383.7K
·
$1M
$1M
Market Cap
$78M
·
$57M
$54M
$61M
·
$75M
$65M
$71M
·
$79M
$77M
$86M
·
$88M
·
P/E
38.0
·
36.3
34.3
42.8
·
59.2
41.5
40.7
·
71.3
121.5
274.5
·
69.5
62.6
P/S
3.6
·
2.8
2.6
2.9
·
3.7
3.2
3.3
·
4.2
4.6
5.9
·
5.3
·
P/B
3.8
·
3.0
2.9
3.3
·
4.3
3.8
4.2
·
4.9
5.0
5.9
·
6.0
·
P / Tangible Book
3.8
·
3.0
2.9
3.3
·
4.3
3.8
4.2
·
4.9
5.0
5.9
·
6.1
·
P / Cash Flow
40.0
·
·
·
-65.7
·
·
·
215.2
·
·
·
104.4
·
·
·
Earnings Yield
2.6%
·
2.8%
2.9%
2.3%
·
1.7%
2.4%
2.5%
·
1.4%
0.82%
0.36%
·
1.4%
1.6%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Pendapatan
$21M
$21M
$20M
$15M
$17M
Margin Kotor %
50.5%
47.5%
50.0%
50.8%
50.3%
Margin Operasi %
8.7%
4.9%
6.0%
4.5%
11.0%
Laba Bersih
$2M
$1M
$1M
$635.9K
$3M
EPS Dilusian
$0.11
$0.08
$0.09
$0.04
$0.16
Metrik
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Rasio Lancar
3.5
3.5
2.8
3.0
3.9
Rasio Cepat
2.8
2.6
2.0
2.4
3.2
Metrik
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Arus Kas Bebas
$3M
$56.2K
$369.2K
$769.2K
$2M
Pemilik institusional (13F)
31 pengaju
· $9.4M 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.
Pemegang31
Nilai yang dipegang$9.4M
Posisi baru4
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
4 (-2 vs Kuartal sebelumnya)
2 (0 vs Kuartal sebelumnya)
10 (+3 vs Kuartal sebelumnya)
6 (+2 vs Kuartal sebelumnya)
-82K
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
Caren Hantman Family GST Trust U/A dated December 15, 2020 (2), Heidi Spiegel Family GST Trust U/A dated December 15, 2020 (2), Jeffrey O. Spiegel (2)
×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
20 orang dalam
· 7 pejabat · 8 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 7 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.