SOWG Sow Good Inc. - Common Stock
$3,37
Harga · Agu 19, 2026
Fundamental per Mei 20, 2026
Rentang 52M
$0–$5
72% of range
Peringkat Analis
HOLD
6 analysts
Target Harga
—
P/E (TTM)
-0.1
ROE
-312.5%
Margin Laba Bersih
—
SOWG Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$3.37
Kapitalisasi Pasar
$3M
P/E (TTM)
-0.1
EPS (TTM)
$-3.44
Pendapatan (TTM)
$0
Imbal Hasil Dividen
—
ROE
-312.5%
D/E Utang/Ekuitas
—
Rentang 52M
$0 – $5
SOWG Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$0
2016-12-31
→
2025-12-31
EPS
$-3.44
2016-12-31
→
2025-12-31
Arus Kas Bebas
—
2019-12-31
→
2019-12-31
Margin
—
2021-12-31
→
2024-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
SOWG
Median Rekan
P/E (TTM)
-0.1
30.9
P/B
-1.1
1.7
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
SOWG
Median Rekan
ROA
-139.0%
-34.0%
ROE
-312.5%
-83.5%
ROIC
257.8%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
SOWG
Median Rekan
Current Ratio (Rasio Lancar)
0.5
1.4
Quick Ratio (Rasio Cepat)
0.2
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
SOWG
Median Rekan
Revenue YoY (Pendapatan YoY)
3653.7%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
SOWG
Median Rekan
SOWG Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
JUAL
6 analis
- Beli Kuat 0 0,0%
- Beli 0 0,0%
- Tahan 3 50,0%
- Jual 1 16,7%
- Jual Kuat 2 33,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-1.4%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 30 Sep. 2025 | $-1.05 | $-0.06 | -0.99% |
| 30 Juni 2025 | $-0.36 | $-0.09 | -0.27% |
| 31 Maret 2025 | $-3.45 | $-1.68 | -1.8% |
| 31 Des. 2024 | $-6.00 | $-3.37 | -2.6% |
Perbandingan rekan (sub-industri GICS) Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| SOWG | $4M | -0.1 | 3653.7% | — | -312.5% | — |
| BOF | $43M | -5.6 | 113.3% | -44.6% | -134.4% | 14.8% |
| BRID | $73M | — | 3.3% | -5.8% | -11.2% | 19.3% |
| HAIN | $137M | -0.3 | -10.2% | -34.0% | -83.0% | 21.4% |
| MDLZ | $68.99B | 28.5 | 5.8% | 6.4% | 9.3% | 28.4% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $0 | $16M | $428.1K | $88.4K | $0 | $466.6K | $0 | $1M | $1M | $0 | $29M | |
| Cost of Revenue | · | $19M | $13M | $308.3K | $81.3K | $0 | · | · | · | · | · | · | |
| Gross Profit | · | $13M | $3M | $119.8K | $7.1K | $0 | · | · | · | · | · | · | |
| SG&A Expense | $7M | $11M | $4M | $11M | $7M | $3M | $3M | $2M | $2M | $3M | $3M | $3M | |
| Operating Expenses | $7M | $11M | $4M | $11M | $7M | $3M | $3M | $2M | $2M | $3M | $3M | $17M | |
| Operating Income | $-7M | $-11M | $-1M | $-11M | $-7M | $-3M | $-3M | $-2M | $-1M | $-1M | $-3M | $12M | |
| Interest Expense | · | · | $2M | $1M | $5.9K | $386.2K | $0 | $0 | $8.7K | $0 | $8M | $5M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $0 | $972 | |
| Other Non-op | $-217.6K | $-741.2K | $-2M | $-1M | $233.8K | $-2M | $15M | $2M | $1M | $42M | $13.4K | $-5M | |
| Pretax Income | $-7M | $-12M | $-3M | $-12M | · | $-5M | $13M | $263.7K | $-145.4K | $40M | $-3M | $7M | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $67.0K | $0 | $0 | $3M | |
| Net Income | $-41M | $-4M | $-3M | $-12M | $-7M | $-5M | $4M | $-344.0K | $-392.5K | $30M | $-70M | $4M | |
| EPS (Basic) | $-3.44 | $-0.40 | $-0.59 | $-2.51 | $-1.61 | $-2.82 | $2.58 | $-0.21 | · | $0.62 | $-1.47 | $0.09 | |
| EPS (Diluted) | $-3.44 | $-0.40 | $-0.59 | $-2.51 | $-1.61 | $-2.82 | $2.58 | $-0.21 | · | $0.62 | $-1.47 | $0.09 | |
| Shares (Basic) | 11,838,442 | 9,238,233 | 5,168,339 | 4,835,389 | 4,262,184 | 1,886,951 | 1,599,555 | 1,600,484 | 160,970,732 | 47,979,990 | 47,979,990 | 47,979,990 | |
| Shares (Diluted) | 11,838,442 | 9,238,233 | 5,168,339 | 4,835,389 | 4,262,184 | 1,886,951 | 1,600,417 | 1,600,484 | 160,970,732 | 49,979,990 | 47,979,990 | 49,179,725 | |
| EBITDA | $-7M | $-729.4K | $-761.3K | $-11M | $-7M | $-3M | $-3M | $-3M | $-1M | $2M | $-60M | $22M |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $4M | $2M | $276.5K | $3M | $2M | $108.8K | $2M | $1M | $66.3K | $228.2K | $94.7K | |
| Receivables | · | $460.1K | $3M | $191.0K | $12.4K | $0 | $0 | $13 | $1.6K | $0 | $5M | $6M | |
| Inventory | $22.9K | $0 | $4M | $2M | $1M | $141.4K | $0 | · | · | · | · | · | |
| Prepaid Expense | $90.5K | $523.4K | $704.0K | $137.7K | $81.1K | $56.4K | $47.2K | $42.7K | $68.8K | $86.9K | $37.1K | $41.4K | |
| Current Assets | $3M | $25M | $10M | $3M | $5M | $2M | $7M | $2M | $2M | $153.9K | $6M | $9M | |
| PP&E (Net) | $21.7K | $128.9K | $7M | $5M | $3M | $2M | $6.4K | $1.2K | $10.7K | $28.4K | $41.1K | $94M | |
| PP&E (Gross) | $70.0K | $224.3K | $8M | $6M | $3M | $2M | $134.2K | $128.2K | $128.2K | $140.5K | $139.0K | · | |
| Accum. Depreciation | $48.3K | $95.4K | $967.6K | $508.3K | $210.1K | $2.6K | $127.8K | $126.9K | $117.5K | $112.1K | $97.9K | $19M | |
| Goodwill | · | · | · | $0 | $5M | $6M | $0 | · | · | · | · | · | |
| Intangibles | · | · | · | $0 | $304.2K | $219.7K | · | · | · | · | · | · | |
| Total Assets | $4M | $55M | $21M | $9M | $14M | $12M | $7M | $143M | $141M | $235.2K | $38M | $108M | |
| Accounts Payable | $1M | $1M | $853.5K | $392.7K | $279.3K | $273.9K | $35.7K | $31.9K | $91.2K | $21.6K | $23.0K | $10M | |
| Accrued Liabilities | $584.2K | $976.2K | $648.9K | $218.4K | $77.8K | $257.8K | $14.2K | $5.7K | $9.8K | $15.0K | $0 | $57.4K | |
| Short-term Debt | · | · | · | $0 | $0 | $0 | $0 | · | · | · | · | · | |
| Current Liabilities | $6M | $7M | $6M | $890.2K | $403.1K | $622.8K | $1M | $659.4K | $186.7K | $36.6K | $68M | $10M | |
| Capital Leases | $0 | $79.6K | $4M | $1M | $1M | $1M | $0 | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | |
| Total Liabilities | $6M | $23M | $14M | $6M | $3M | $2M | $1M | $659.4K | $186.7K | $36.6K | $69M | $69M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $52M | |
| Total Debt | · | · | · | $0 | $699.2K | $0 | · | · | · | · | · | · | |
| Common Stock | $815 | $11.3K | $6.0K | $4.8K | $4.8K | $2.7K | $1.6K | $1.6K | $479.8K | $48.0K | $48.0K | $48.0K | |
| Paid-in Capital | $101M | $94M | $66M | $58M | $54M | $45M | $37M | $37M | $36M | $35M | $34M | $34M | |
| Retained Earnings | $-103M | $-62M | $-59M | $-56M | $-44M | $-37M | $-31M | $-35M | $-35M | $-35M | $-65M | $6M | |
| AOCI | · | · | · | · | · | · | $0 | $0 | · | · | · | · | |
| Stockholders' Equity | $-3M | $32M | $7M | $3M | $11M | $10M | $6M | $1M | $2M | $198.6K | $-30M | $39M | |
| Liabilities + Equity | $4M | $55M | $21M | $9M | $14M | $12M | $7M | $143M | $141M | $235.2K | $38M | $108M | |
| Shares Outstanding | 814,833 | 11,300,624 | 6,029,371 | 4,847,384 | 4,809,070 | 2,742,890 | 1,599,555 | 1,600,484 | 479,799,900 | 47,979,990 | 47,979,990 | 47,979,990 |
Arus Kas 14
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $33.1K | $31.6K | $459.3K | $299.6K | $208.4K | $3.6K | $872 | $9.5K | $10.8K | $3M | $9M | $9M | |
| Stock-based Comp | $2M | $4M | · | $862.1K | $1M | $726.7K | $100.5K | $310.7K | $574.9K | $626.6K | $623.7K | $4.3K | |
| Deferred Tax | · | · | · | $0 | $0 | $0 | $0 | $0 | $-18.7K | $0 | $-7M | $3M | |
| Other Non-cash | $34M | $-7M | $-2M | $6M | · | · | · | · | $-966.8K | $-31M | $83M | $-7M | |
| Operating Cash Flow | $-4M | $-9M | $-5M | $-5M | $-6M | $-2M | $-10M | $-187.9K | $-792.3K | $3M | $16M | $9M | |
| CapEx | · | · | · | · | · | · | $6.0K | $0 | · | $0 | $102.9K | $23.5K | |
| Investing Cash Flow | $0 | $-6M | $-2M | $-3M | $-653.1K | $3M | $7M | $213.9K | $-138M | $-5M | $-21M | · | |
| Stock Issued | $0 | $0 | $6M | $0 | $6M | · | · | $0 | $3M | $0 | · | · | |
| Net Stock Activity | $0 | $18M | $6M | $0 | · | · | · | $0 | $3M | · | · | · | |
| Financing Cash Flow | $2M | $17M | $9M | $5M | $8M | $262.9K | $1M | $450 | $140M | $2M | $5M | · | |
| Net Change in Cash | · | · | · | · | · | · | $-1M | $26.4K | $1M | $-161.9K | $133.5K | $-1M | |
| Taxes Paid | · | $130.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | $-10M | · | · | · | $16M | $9M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | $8M | $6M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 40.6% | 30.4% | 28.0% | 8.1% | · | · | · | · | · | · | · | |
| Operating Margin | · | -4.9% | -7.6% | -2542.6% | -8037.0% | · | -556.5% | · | -145.2% | -140.8% | -341.4% | 41.5% | |
| Net Margin | · | -11.6% | -19.0% | -2832.6% | -7772.7% | · | 885.2% | · | -39.2% | 2853.5% | -348.9% | 14.8% | |
| Pretax Margin | · | -11.2% | -19.0% | · | · | · | 2761.3% | · | -14.5% | 3825.2% | -381.7% | 23.5% | |
| EBITDA Margin | · | -2.3% | -4.7% | -2472.6% | -8037.0% | · | -556.5% | · | -144.2% | 157.3% | -295.2% | 73.4% | |
| ROA | -139.0% | -9.7% | -20.1% | -105.4% | -52.0% | -54.6% | · | -0.24% | -0.56% | 155.4% | -95.9% | 4.7% | |
| ROE | -312.5% | -11.4% | -60.3% | -200.3% | -58.5% | -87.9% | · | -18.8% | -46.2% | -198.5% | -1569.0% | 11.8% | |
| ROIC | 257.8% | -5.0% | -16.8% | · | · | -29.9% | · | -127.6% | -141.4% | -744.1% | 207.1% | 19.5% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.5 | 3.4 | 1.8 | 2.9 | 12.1 | 3.8 | · | 2.4 | 8.4 | 4.2 | 0.1 | 0.9 | |
| Quick Ratio | 0.2 | 0.6 | 0.9 | 0.5 | 8.3 | 3.1 | · | 2.3 | 7.9 | 1.8 | 0.1 | 0.6 | |
| Debt / Equity | · | · | · | 0.0 | 0.1 | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | 0.1 | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | -0.7 | -8.5 | -1202.5 | -7.8 | · | · | -166.7 | · | -8.5 | 2.3 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.8 | 1.1 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | |
| Inventory Turnover | · | 1.6 | 3.7 | 0.2 | 0.1 | · | · | · | · | · | · | · | |
| Receivables Turnover | · | 21.1 | 11.6 | 4.2 | 14.3 | · | 71783.8 | 0.0 | 1241.5 | · | 3.7 | 7.7 |
Tingkat Pertumbuhan 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | · | · | 3653.7% | 384.1% | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $0 | $0 | $16M | $428.1K | $88.4K | $0 | $466.6K | $0 | $1M | $1M | $0 | $29M | |
| Net Income TTM | $-41M | $-4M | $-3M | $-12M | $-7M | $-5M | $4M | $-344.0K | $-392.5K | $30M | $-70M | $4M | |
| Market Cap | $4M | $23M | $61M | $12M | $11M | $14M | · | $4.32B | $2.88B | $432M | $720M | $3.31B | |
| Enterprise Value | · | · | · | $12M | $8M | $12M | · | · | · | · | · | · | |
| P/E | -0.1 | -5.1 | -17.0 | -1.0 | -1.4 | -1.9 | 2.3 | -42.9 | -600.0 | 14.5 | -10.2 | 766.7 | |
| P/S | · | · | 3.8 | 28.3 | 122.3 | · | · | · | 2878.8 | 411.5 | · | 112.6 | |
| P/B | -1.6 | 0.7 | 8.3 | 4.3 | 1.0 | 1.4 | · | 2942.5 | 1918.5 | 2173.9 | -23.7 | 84.2 | |
| P / Tangible Book | · | 0.7 | 8.3 | 4.3 | 1.9 | 4.2 | · | · | · | · | · | · | |
| P / Cash Flow | -1.0 | -2.4 | -12.5 | -2.4 | -1.9 | -8.2 | · | -22979.1 | -3633.6 | 146.2 | 46.1 | 370.2 | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | 46.1 | 371.2 | |
| EV / EBITDA | · | · | · | -1.1 | -1.1 | -4.1 | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | 27.7 | 92.4 | · | · | · | · | · | · | · | |
| Earnings Yield | -1011.8% | -19.6% | -5.9% | -100.4% | -71.6% | -54.0% | 43.0% | -2.3% | -0.17% | 6.9% | -9.8% | 0.13% |
Laporan Laba Rugi 16
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | $-6M | $2M | $2M | $2M | $-31M | $4M | $16M | $11M | $10M | $5M | $1M | $198.9K | $47.1K | $87.7K | $244.9K | |
| Cost of Revenue | · | · | $11M | $2M | $1M | · | $3M | $7M | $7M | $6M | $4M | $3M | $84.0K | $45.0K | $65.2K | $150.6K | |
| Gross Profit | · | · | $-9M | $-129.7K | $1M | · | $556.0K | $9M | $5M | $3M | $1M | $-2M | $114.9K | $2.1K | $22.5K | $94.3K | |
| SG&A Expense | $2M | $-5M | $4M | $4M | $2M | $-553.5K | $4M | $4M | $4M | $2M | $988.4K | $883.3K | $941.9K | $6M | $1M | $2M | |
| Operating Expenses | $2M | $-5M | $4M | $4M | $2M | $-544.9K | $4M | $4M | $4M | $2M | $997.6K | $892.5K | $1M | $6M | $1M | $2M | |
| Operating Income | $-2M | $13M | $-13M | $-4M | $-2M | $-14M | $-3M | $5M | $929.3K | $2M | $337.6K | $-2M | $-903.2K | $-6M | $-1M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | $599.7K | $418.7K | · | $3.6K | $847.5K | $498.3K | $434.7K | $384.0K | $355.5K | |
| Other Non-op | $-243.6K | $-2M | $2M | $-112.6K | $-365.2K | $1M | $-185.6K | $-1M | $-418.7K | $-490.3K | $-3.6K | $-847.5K | $-498.3K | $-434.7K | $-347.6K | $-355.5K | |
| Pretax Income | $-2M | $11M | $-11M | $-4M | $-2M | $-12M | $-3M | $4M | $510.6K | $-1M | $334.0K | $-3M | $1M | · | · | · | |
| Income Tax | · | $0 | $0 | $0 | · | $-195.6K | $-62.3K | $257.9K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Income | $-2M | $-23M | $-11M | $-4M | $-3M | $-4M | $-3M | $3M | $510.6K | $1M | $334.0K | $-3M | $-1M | $-7M | $-2M | $-2M | |
| EPS (Basic) | $-0.13 | $-1.95 | $-0.90 | $-0.36 | $-3.40 | $-0.50 | $-0.33 | $0.35 | $0.08 | $0.31 | $0.07 | $-0.68 | $-0.29 | $-1.41 | $-0.34 | $-0.44 | |
| EPS (Diluted) | $-0.13 | $-1.95 | $-0.90 | $-0.36 | $-3.40 | $-0.42 | $-0.33 | $0.29 | $0.06 | $0.34 | $0.04 | $-0.68 | $-0.29 | · | $-0.34 | $-0.44 | |
| Shares (Basic) | 20,120,117 | -23,278,105 | 12,203,609 | 11,563,768 | 756,611 | -16,703,923 | 10,245,388 | 9,624,999 | 6,071,769 | -9,656,988 | 5,123,735 | 4,854,208 | 4,847,384 | -9,658,254 | 4,845,851 | 4,837,950 | |
| Shares (Diluted) | 20,120,117 | -23,278,105 | 12,203,609 | 11,563,768 | 756,611 | -20,365,508 | 10,245,388 | 11,385,708 | 7,972,645 | -12,599,830 | 8,066,577 | 4,854,208 | 4,847,384 | · | 4,845,851 | 4,837,950 | |
| EBITDA | $-2M | · | $-13M | $-4M | $-2M | · | $-3M | $5M | $1M | · | $337.6K | $-2M | $-827.0K | · | $-1M | $-2M |
Neraca 24
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $1M | $387.3K | $959.4K | $2M | $4M | $7M | $14M | $7M | $2M | $2M | $293.0K | $348.4K | $276.5K | $1M | $3M | |
| Receivables | $2.7K | · | $174.8K | $701.2K | $1M | · | $1M | $6M | $3M | $3M | $1M | $726.7K | $14.0K | $191.0K | $225.9K | $194.1K | |
| Inventory | $4.9K | $22.9K | $12M | $21M | $21M | $0 | $19M | $10M | $5M | $4M | $2M | $919.0K | $2M | $2M | $2M | $2M | |
| Prepaid Expense | $30.4K | $90.5K | $226.7K | $309.2K | $451.5K | $523.4K | $202.4K | $170.1K | $512.2K | $704.0K | $148.5K | $119.8K | $81.0K | $137.7K | $118.4K | $109.9K | |
| Current Assets | $3M | $3M | $13M | $23M | $25M | $25M | $28M | $32M | $16M | $10M | $6M | $2M | $3M | $3M | $4M | $5M | |
| PP&E (Net) | $19.2K | $21.7K | $10M | $12M | $12M | $128.9K | $11M | $9M | $7M | $7M | $6M | $5M | $5M | $5M | $5M | $5M | |
| PP&E (Gross) | $70.0K | $70.0K | $13M | $14M | $14M | $224.3K | $12M | $10M | $8M | $8M | $7M | $6M | $6M | $6M | $5M | $5M | |
| Accum. Depreciation | $50.8K | $48.3K | $3M | $2M | $2M | $95.4K | $2M | $1M | $1M | $967.6K | $814.3K | $663.7K | $584.5K | $508.3K | $432.6K | $358.8K | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $5M | $5M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $310.2K | $310.2K | |
| Total Assets | $3M | $4M | $26M | $50M | $53M | $55M | $58M | $60M | $28M | $21M | $14M | $9M | $9M | $9M | $15M | $16M | |
| Accounts Payable | $1M | $1M | $818.8K | $1M | $1M | $1M | $1M | $2M | $894.0K | $853.5K | $709.7K | $376.3K | $289.5K | $392.7K | $487.8K | $1M | |
| Accrued Liabilities | $1M | $584.2K | $734.5K | $1M | $760.1K | $976.2K | $2M | $1M | $1M | $648.9K | $283.7K | $657.4K | $381.2K | $218.4K | $202.7K | $263.3K | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $93.5K | $0 | · | · | $0 | |
| Current Liabilities | $4M | $6M | $3M | $5M | $7M | $7M | $9M | $6M | $7M | $6M | $3M | $1M | $725.0K | $890.2K | $741.3K | $1M | |
| Capital Leases | · | $0 | $1M | $14M | $15M | $79.6K | $16M | $17M | $4M | $4M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Total Liabilities | $4M | $6M | $6M | $21M | $22M | $23M | $25M | $25M | $15M | $14M | $11M | $8M | $7M | $6M | $6M | $6M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $93.5K | $0 | · | · | $0 | |
| Common Stock | $20.1K | $12.2K | $12.2K | $12.2K | $11.4K | $11.3K | $10.2K | $10.2K | $6.6K | $6.0K | $4.9K | $4.9K | $4.8K | $4.8K | $4.8K | $4.8K | |
| Paid-in Capital | $104M | $101M | $99M | $98M | $96M | $94M | $91M | $90M | $71M | $66M | $63M | $61M | $59M | $58M | $58M | $58M | |
| Retained Earnings | $-106M | $-103M | $-80M | $-69M | $-65M | $-62M | $-58M | $-55M | $-58M | $-59M | $-60M | $-60M | $-57M | $-56M | $-49M | $-47M | |
| Stockholders' Equity | $-1M | $-3M | $19M | $29M | $31M | $32M | $33M | $35M | $13M | $7M | $3M | $794.8K | $2M | $3M | $9M | $10M | |
| Liabilities + Equity | $3M | $4M | $26M | $50M | $53M | $55M | $58M | $60M | $28M | $21M | $14M | $9M | $9M | $9M | $15M | $16M | |
| Shares Outstanding | 888,591 | 12,223,599 | 12,223,599 | 12,166,128 | 11,383,060 | 11,300,624 | 10,245,388 | 10,245,388 | 6,575,562 | 6,029,371 | 5,603,083 | 4,868,083 | 4,847,384 | 4,847,384 | 4,847,384 | 4,840,974 |
Arus Kas 9
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2.5K | $-745.7K | $260.1K | $266.3K | $135.9K | $-551.0K | $215.9K | $199.8K | $167.0K | $153.3K | $150.7K | $79.2K | $76.2K | $75.7K | $75.2K | $75.7K | |
| Stock-based Comp | $-134.9K | · | · | · | · | · | · | · | · | · | · | $257.1K | $126.8K | · | $155.9K | $431.4K | |
| Other Non-cash | $932.5K | · | · | · | $318.1K | · | · | · | $620.1K | · | · | · | $232.4K | · | · | · | |
| Operating Cash Flow | $-2M | $-970.1K | $-820.2K | $-514.3K | $-2M | $-3M | $-5M | $-2M | $1M | $-2M | $-907.3K | $-1M | $-966.1K | $-997.6K | $-2M | $-791.8K | |
| Investing Cash Flow | · | $1.1K | $248.1K | $-141.3K | $-107.8K | $-1M | $-2M | $-2M | $-630.3K | $-940.4K | $-964.1K | $-150.3K | $-211.9K | $-350.8K | $-257.0K | $-2M | |
| Stock Issued | · | $0 | $0 | $0 | $0 | $-16M | $0 | $12M | $4M | $3M | $4M | $0 | $0 | $0 | · | · | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $4M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $3M | $2M | $0 | $0 | · | $2M | $0 | $11M | $4M | $3M | $4M | $2M | $1M | $250.0K | $750.0K | $4M | |
| Taxes Paid | · | · | $0 | · | · | · | $130.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Profitabilitas 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | -576.1% | -7.0% | 44.5% | · | 15.6% | 57.6% | 40.6% | · | 46.0% | -105.0% | 61.5% | · | 25.7% | 38.5% | |
| Operating Margin | · | · | -812.4% | -219.5% | -97.5% | · | -91.6% | 31.2% | 8.2% | · | 6.7% | -188.0% | -454.0% | · | -1481.3% | -717.5% | |
| Net Margin | · | · | -704.1% | -225.5% | -103.8% | · | -95.1% | 21.3% | 4.5% | · | 6.6% | -252.5% | -704.5% | · | -1877.4% | -862.6% | |
| Pretax Margin | · | · | -704.1% | -225.5% | -103.8% | · | -96.9% | 23.0% | 4.5% | · | · | · | · | · | · | · | |
| EBITDA Margin | · | · | -812.4% | -219.5% | -87.3% | · | -91.6% | 31.2% | 9.6% | · | 6.7% | -188.0% | -415.7% | · | -1481.3% | -717.5% | |
| ROA | -8.9% | · | -26.3% | -7.6% | -6.4% | · | -9.5% | 9.7% | 2.8% | · | 2.4% | -27.1% | -12.8% | · | -11.2% | -13.5% | |
| ROE | -17.0% | · | -42.1% | -13.2% | -11.8% | · | -18.9% | 18.6% | 6.7% | · | 5.5% | -59.2% | -23.7% | · | -15.0% | -17.7% | |
| ROIC | · | · | -66.1% | -14.3% | -7.8% | · | -9.7% | 13.0% | 7.2% | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 4
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 4.1 | 4.2 | 3.6 | · | 3.3 | 5.1 | 2.5 | · | 2.2 | 1.5 | 3.6 | · | 4.9 | 3.6 | |
| Quick Ratio | 0.5 | · | 0.2 | 0.3 | 0.4 | · | 0.9 | 3.3 | 1.5 | · | 1.3 | 0.7 | 0.5 | · | 2.2 | 2.2 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.1 | 0.0 | · | · | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | 8.1 | 2.2 | · | 92.7 | -2.9 | -1.8 | · | -3.4 | -4.9 |
Efisiensi 3
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.0 | 0.0 | 0.1 | · | 0.1 | 0.5 | 0.6 | · | 0.4 | 0.1 | 0.0 | · | 0.0 | 0.0 | |
| Inventory Turnover | · | · | 0.7 | 0.1 | 0.1 | · | 0.3 | 1.2 | 1.9 | · | 1.3 | 1.9 | 0.0 | · | 0.0 | 0.1 | |
| Receivables Turnover | · | · | 2.2 | 0.5 | 1.2 | · | 2.7 | 4.5 | 7.7 | · | 6.2 | 2.9 | 15.3 | · | 0.8 | 2.5 |
Valuasi (TTM) 12
| 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 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9M | · | $9M | $24M | $33M | · | $36M | $33M | $18M | · | $7M | $2M | $580.0K | · | $402.2K | $321.5K | |
| Net Income TTM | $-20M | · | $-21M | $-7M | $-2M | · | $799.8K | $858.8K | $-4M | · | $-6M | $-8M | $-7M | · | $-7M | $-7M | |
| Market Cap | $355.4K | · | $9M | $9M | $11M | · | $120M | $205M | $69M | · | $36M | $20M | $20M | · | $9M | $18M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | $20M | $20M | · | · | $15M | |
| P/E | -0.1 | · | -0.4 | -1.2 | -4.8 | · | 194.8 | -69.0 | -12.1 | · | -5.1 | -2.4 | -3.0 | · | -1.3 | -2.5 | |
| P/S | 0.0 | · | 1.0 | 0.4 | 0.3 | · | 3.4 | 6.1 | 3.8 | · | 5.5 | 11.0 | 35.1 | · | 23.1 | 56.5 | |
| P/B | -0.2 | · | 0.5 | 0.3 | 0.4 | · | 3.6 | 5.9 | 5.4 | · | 12.7 | 25.7 | 8.5 | · | 1.0 | 1.7 | |
| P / Tangible Book | · | · | 0.5 | 0.3 | 0.4 | · | 3.6 | 5.9 | 5.4 | · | 12.7 | 25.7 | 8.5 | · | 2.3 | 3.5 | |
| P / Cash Flow | -0.2 | · | · | · | -5.7 | · | · | · | 53.2 | · | · | · | -21.1 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | -8.2 | -24.2 | · | · | -8.8 | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | · | 10.9 | 34.5 | · | · | 47.9 | |
| Earnings Yield | -1197.5% | · | -242.7% | -80.8% | -20.8% | · | 0.51% | -1.5% | -8.3% | · | -19.5% | -41.8% | -33.1% | · | -75.0% | -39.7% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $0 | $0 | $16M | $428.1K | $88.4K |
| Margin Kotor % | — | 40.6% | 30.4% | 28.0% | 8.1% |
| Margin Operasi % | — | -4.9% | -7.6% | -2542.6% | -8037.0% |
| Laba Bersih | $-41M | $-4M | $-3M | $-12M | $-7M |
| EPS Dilusian | $-3.44 | $-0.40 | $-0.59 | $-2.51 | $-1.61 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | — | — | — | 0.0 | 0.1 |
| Rasio Lancar | 0.5 | 3.4 | 1.8 | 2.9 | 12.1 |
| Rasio Cepat | 0.2 | 0.6 | 0.9 | 0.5 | 8.3 |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.
Pemilik institusional (13F) 1 pengaju · $714 total · Per tanggal 30 Juni 2026
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.
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
| Posisi baru | Posisi yang keluar | Meningkat | Menurun | Perubahan bersih saham |
|---|---|---|---|---|
| 0 | 15 | 0 | 0 | — |
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. Perubahan vs kuartal sebelumnya tidak ditampilkan: cakupan pengaju terlalu berbeda antara kedua kuartal ini untuk perbandingan yang andal.
| Institusi | Nilai | Saham | % dari 13F yang dilacak | Tipe |
|---|---|---|---|---|
| IFP Advisors, Inc | $714 | 6.500 | 100,00% | Saham |
Orang dalam perusahaan 14 orang dalam · 5 pejabat · 8 direktur
| Orang Dalam | Peran | Aktivitas terakhir | Saham dimiliki | Beli 12m | Jual 12m | Bersih 12m |
|---|---|---|---|---|---|---|
| Kenneth Decubellis | Chief Executive Officer | 22 Sep. 2017 P | 44.161.533 | 0 | 0 | $0 |
| Steven Lipscomb | CEO and CFO | 9 Juli 2010 A | — | 0 | 0 | $0 |
| James Moe | Chief Financial Officer | 12 Des. 2016 A | — | 0 | 0 | $0 |
| Claudia Goldfarb | Chief Operating Officer | 12 Feb. 2026 A | 1.022.697 | 0 | 0 | $0 |
| Michael Eisele | Chief Operating Officer | 12 Des. 2016 A | — | 0 | 0 | $0 |
| Jeffrey Edward Rubin | Direktur | 30 Maret 2026 A | 148.961 | 0 | 0 | $0 |
| Edward Shensky | Direktur | 30 Maret 2026 A | 76.436 | 0 | 0 | $0 |
| Ira Goldfarb | Direktur | 12 Feb. 2026 C | 1.975.451 | 0 | 0 | $0 |
| Brad Berman | Direktur | 15 April 2024 M | 66.636 | 0 | 0 | $0 |
| Benjamin S Oehler | Direktur | 22 Sep. 2017 P | 8.000.293 | 0 | 0 | $0 |
| Joseph J Lahti | Direktur | 22 Sep. 2017 P | 6.700.219 | 0 | 0 | $0 |
| BERMAN LYLE | Pemilik 10% | 15 Jan. 2026 A | 161.142 | 0 | 0 | $0 |
| Benno Fischer | Pemilik 10% | 28 Maret 2024 P | 702.059 | 0 | 0 | $0 |
| Neil I Sell | Pemilik 10% | 8 Sep. 2017 X | 46.863.643 | 0 | 0 | $0 |
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Aktivis & pemilik 5%+ 6 saham
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 |
|---|---|---|---|---|---|
| Chambers Energy Management, LP, Chambers Energy Management GP, LLC, J. Robert Chambers, CEC Fund II GP, LLC, CEC GP, LLC ×2 pengajuan | 27 Juni 2016 | — | Pengajuan awal | — | SEC |
| Twin City Technical, LLC, a North Dakota limited liability company | 20 Mei 2011 | — | Pengajuan awal | Investasi pasif | SEC |
| Irish Oil & Gas, Inc., a Nevada corporation | 20 Mei 2011 | — | Pengajuan awal | Investasi pasif | SEC |
| Bradley Berman ×2 pengajuan | 26 Juli 2010 | — | Pengajuan awal | Investasi pasif | SEC |
| Steven Lipscomb | 24 Juni 2010 | — | Pengajuan awal | Investasi pasif | SEC |
| Lyle Berman | 24 Juni 2010 | — | Pengajuan awal | Investasi pasif | SEC |
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.
Kepemilikan ETF Dimiliki oleh 2 ETF
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.