Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$2.2K
·
·
·
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-rata17.8%
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$-0.58
$-0.66
11.5%
31 Maret 2026
Mei 14, 2026
$-0.81
$-0.88
8.0%
31 Des. 2025
$-0.98
$-1.06
7.2%
30 Sep. 2025
$-1.09
$-1.47
25.7%
30 Juni 2025
$-1.41
$-2.39
41.0%
31 Maret 2025
$-2.38
$-2.74
13.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$2M
$7M
$7M
$2M
$3M
$238.0K
$4M
$3M
$2M
Cost of Revenue
$73M
$90M
$51M
$2M
$272.0K
$173.0K
$2M
$1M
$488.0K
Gross Profit
·
·
·
·
$3M
$65.0K
$2M
$2M
$1M
R&D Expense
$80M
$153M
$295M
$314M
$144M
$154M
$133M
$118M
$93M
SG&A Expense
$117M
$125M
$175M
$175M
$167M
$111M
$82M
$51M
$47M
Operating Expenses
$287M
$384M
$538M
$502M
$323M
$276M
·
$1M
·
Operating Income
$-285M
$-377M
$-532M
$-500M
$-320M
$-275M
$-213M
$-167M
$-139M
Interest Expense
·
·
$13M
$12M
$25.0K
$36.0K
$36.0K
$10.0K
$21.0K
Interest Income
$22M
$42M
$42M
$13M
$1M
$2M
$2M
$633.0K
$241.0K
Other Non-op
$226.0K
$538.0K
$263.0K
$58.0K
$182.0K
$14.0K
$128.0K
$29M
·
Pretax Income
$-279M
$-347M
$-502M
$-500M
$-353M
$-645M
$-215M
$-138M
$-138M
Income Tax
$52.0K
$74.0K
$453.0K
$598.0K
$79.0K
$6.0K
$62.0K
$147.0K
$155.0K
Net Income
$-279M
$-347M
$-502M
$-500M
$-353M
$-645M
$-215M
$-138M
$-138M
EPS (Basic)
$-5.44
$-13.89
$-29.79
$-1.89
$-1.43
$-2.94
$-1.11
·
·
EPS (Diluted)
$-5.44
$-13.89
$-29.79
$-1.89
$-1.43
$-2.94
$-1.11
·
·
Shares (Basic)
51,242,000
24,955,000
16,863,000
263,947,000
247,619,000
219,108,000
194,378,154
·
·
Shares (Diluted)
51,242,000
24,955,000
16,863,000
263,947,000
247,619,000
219,108,000
194,378,154
·
·
EBITDA
$-269M
$-361M
$-518M
$-489M
$-308M
$-266M
$-206M
$-1M
·
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$145M
$179M
$217M
$302M
$524M
$666M
$480M
$74M
$75M
Short-term Investments
$162M
$385M
$657M
$607M
$79M
$0
·
$704M
$692M
Receivables
·
·
·
·
·
$470.0K
$461.0K
$1M
·
Inventory
·
·
$16M
$24M
$30M
$30M
$32M
$23M
·
Prepaid Expense
·
·
$24M
$28M
$19M
$18M
$17M
$4M
$272.2K
Other Current Assets
$35M
$32M
$40M
·
·
$70.0K
$0
·
·
Current Assets
$373M
$628M
$951M
$1.00B
$679M
$728M
$542M
$119M
$2M
PP&E (Net)
$389M
$209M
$94M
$54M
$47M
$53M
$44M
$34M
·
PP&E (Gross)
$493M
$299M
$169M
$117M
$102M
$96M
$78M
$62M
·
Accum. Depreciation
$105M
$90M
$76M
$63M
$54M
$43M
$34M
$28M
·
Other Non-current Assets
$42M
$63M
$63M
$54M
$41M
$23M
$3M
$3M
·
Total Assets
$803M
$961M
$1.18B
$1.14B
$1.07B
$804M
$606M
$156M
$694M
Accounts Payable
$15M
$4M
$32M
$16M
$9M
$6M
$7M
$7M
$230.2K
Accrued Liabilities
$68M
$62M
$55M
$62M
$29M
$23M
$22M
$18M
·
Short-term Debt
·
·
·
·
·
$310.0K
$0
·
·
Current Liabilities
$209M
$150M
$186M
$184M
$132M
$115M
$116M
$106M
$356.5K
Capital Leases
·
·
·
·
$40M
$24M
$22M
·
·
Other Non-current Liabilities
$44M
$69M
$70M
$60M
$43M
$26M
$0
·
·
Total Liabilities
$529M
$639M
$674M
$660M
$175M
$277M
$262M
$114M
$25M
Long-term Debt
$324M
$420M
·
·
$310.0K
$620.0K
$0
·
·
Total Debt
$324M
·
·
·
$310.0K
$930.0K
·
·
·
Common Stock
$7.0K
$3.0K
$2.0K
$28.0K
$26.0K
$23.0K
$20.0K
$0
·
Paid-in Capital
$3.03B
$2.79B
$2.63B
$2.11B
$2.02B
$1.30B
$469M
$0
$4M
Retained Earnings
$-2.75B
$-2.47B
$-2.13B
$-1.62B
$-1.12B
$-771M
$-126M
$0
$1M
AOCI
$132.0K
$278.0K
$371.0K
$-7M
$-2M
$5.0K
$59.0K
$82.0K
·
Stockholders' Equity
$274M
$322M
$505M
$480M
$894M
$527M
$343M
$42M
$23M
Liabilities + Equity
$803M
$961M
$1.18B
$1.14B
$1.07B
$804M
$606M
$156M
$694M
Shares Outstanding
73,326,504
32,995,822
19,995,449
13,769,861
258,166,417
236,123,659
196,001,038
0
·
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$16M
$15M
$13M
$11M
$12M
$10M
$7M
$6M
$5M
Stock-based Comp
$19M
$30M
$44M
$46M
$62M
$30M
$3M
$0
$0
Deferred Tax
$-60.0K
$-68.0K
$89.0K
$93.0K
$-17.0K
$120.0K
$-15.0K
$3.0K
$18.0K
Restructuring
·
$0
$4M
$0
$0
·
·
·
·
Other Non-cash
$4M
$-51M
$-4M
$63M
$49M
$372M
$-2M
·
·
Operating Cash Flow
$-240M
$-353M
$-448M
$-380M
$-231M
$-233M
$-209M
$-146M
$-137M
CapEx
$198M
$122M
$44M
$16M
$5M
$17M
$14M
$11M
$6M
Investing Cash Flow
$91M
$176M
$-116M
$-286M
$-388M
$-17M
$-14M
$-11M
$-6M
Debt Issued
$212M
$0
·
·
·
·
·
·
·
Net Debt Issued
$212M
·
·
·
·
·
·
·
·
Stock Issued
·
$138M
$484M
$103M
$500M
$460M
$20M
$0
$0
Net Stock Activity
·
$138M
$484M
$103M
$500M
$460M
$20M
$0
·
Financing Cash Flow
$114M
$134M
$475M
$459M
$489M
$437M
$634M
$157M
$138M
Net Change in Cash
$-35M
$-43M
$-89M
$-207M
$-129M
$186M
$411M
$302.0K
$-4M
Taxes Paid
·
$329.0K
$658.0K
$80.0K
$109.0K
$102.0K
$226.0K
$176.0K
$350.0K
Free Cash Flow
$-438M
$-475M
$-493M
$-397M
$-235M
$-250M
$-223M
·
·
Levered FCF
·
·
$-505M
$-409M
·
$-250M
$-223M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Gross Margin
·
·
·
·
91.7%
27.3%
47.0%
·
·
Operating Margin
-18480.8%
-5352.9%
-7816.3%
-21625.6%
-9706.4%
-115665.6%
-5640.4%
·
·
Net Margin
-18063.9%
-4928.1%
-7387.3%
-21632.9%
-10719.9%
-270960.9%
-5578.8%
·
·
Pretax Margin
-18060.6%
-4927.0%
-7380.6%
-21607.0%
-10717.5%
-270958.4%
-5577.2%
·
·
EBITDA Margin
-17413.1%
-5133.1%
-7619.7%
-21145.6%
-9356.5%
-111555.9%
-5455.2%
·
·
ROA
-31.6%
-32.4%
-43.3%
-45.3%
-37.7%
-77.2%
-55.4%
1.6%
·
ROE
-103.8%
-100.8%
-90.9%
-91.5%
-37.9%
-112.3%
-81.6%
219.3%
·
ROIC
-47.7%
-116.9%
-105.2%
-104.2%
-35.7%
-52.1%
-45.6%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Current Ratio
1.8
4.2
5.1
5.4
5.2
6.3
4.6
0.9
4.6
Quick Ratio
1.5
3.8
4.7
4.9
4.6
5.8
4.2
1210.4
1942.7
Debt / Equity
1.2
·
·
·
0.0
0.0
·
·
·
LT Debt / Equity
1.0
·
·
·
0.0
0.0
·
·
·
Interest Coverage
·
·
-41.3
-41.2
·
-7646.8
-5923.9
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
0.0
·
·
Inventory Turnover
·
·
2.5
0.1
0.0
0.0
0.1
·
·
Receivables Turnover
·
·
·
·
·
0.5
4.3
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$3.74
$9.77
$1.26
$1.74
$3.46
$2.23
$2.39
·
·
Revenue / Share
$0.03
$0.28
$0.02
$0.01
$0.01
·
·
·
·
Cash Flow / Share
$-4.69
$-14.13
$-1.33
$-1.44
$-0.93
·
·
·
·
Cash / Share
$1.97
$5.41
$0.54
$1.10
$2.03
$2.82
$2.45
·
·
EPS (TTM)
$-5.44
$-13.89
$-29.79
$-1.89
$-1.43
$-2.94
$-1.11
$-0.72
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
-78.1%
3.5%
194.1%
-29.8%
1283.2%
·
·
·
·
Revenue CAGR 3Y
-12.6%
28.8%
205.7%
·
·
·
·
·
·
Revenue CAGR 5Y
45.4%
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$2M
$7M
$7M
$2M
$3M
$238.0K
$4M
$3M
$2M
Net Income TTM
$-279M
$-347M
$-502M
$-500M
$-353M
$-645M
$-215M
$-138M
$-138M
Market Cap
$235M
$194M
$19.60B
$19.17B
$69.09B
$112.06B
$45.28B
·
·
Enterprise Value
$253M
·
·
·
$68.48B
$111.40B
·
·
·
P/E
-0.6
-0.4
-1.6
-36.8
-187.1
-161.4
-208.1
-277.8
·
P/S
152.4
27.6
2881.7
8290.5
20985.8
470858.4
11974.7
·
·
P/B
0.9
0.6
38.8
39.9
77.3
212.6
96.8
·
·
P / Tangible Book
0.9
0.6
38.8
39.9
77.3
212.6
·
·
·
P / Cash Flow
-1.0
-0.6
-43.7
-50.4
-299.4
-480.6
-222.4
·
·
P / FCF
-0.5
-0.4
-39.8
-48.3
-293.5
-447.6
-203.1
·
·
EV / EBITDA
-0.9
·
·
·
-222.3
-419.6
·
·
·
EV / FCF
-0.6
·
·
·
-290.9
-445.0
·
·
·
EV / Revenue
163.6
·
·
·
20802.5
468064.3
·
·
·
Earnings Yield
-169.5%
-236.2%
-60.8%
-2.7%
-0.53%
-0.62%
-0.48%
-0.36%
·
Laporan Laba Rugi17
Metrik
Tren
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
Q4 2022
Q3 2022
Revenue
$134.0K
$227.0K
$312.0K
$365.0K
$406.0K
$461.0K
$429.0K
$402.0K
$4M
$2M
$3M
$2M
$2M
$392.0K
$869.0K
$767.0K
Cost of Revenue
$28M
$30M
$18M
$19M
$14M
$21M
$20M
$20M
$27M
$23M
$24M
$26M
$234.0K
$318.0K
$1M
$590.0K
R&D Expense
$4M
$7M
$12M
$15M
$20M
$33M
$28M
$24M
$42M
$59M
$54M
$45M
$87M
$110M
$103M
$97M
SG&A Expense
$29M
$26M
$27M
$28M
$32M
$31M
$30M
$34M
$34M
$28M
$31M
$42M
$51M
$50M
$47M
$46M
Operating Expenses
$65M
$66M
$61M
$67M
$70M
$89M
$82M
$82M
$106M
$113M
$117M
$116M
$141M
$164M
$154M
$146M
Operating Income
$-65M
$-66M
$-61M
$-66M
$-70M
$-88M
$-82M
$-82M
$-102M
$-111M
$-114M
$-114M
$-140M
$-163M
$-153M
$-146M
Interest Expense
·
·
·
·
·
·
·
·
·
$3M
·
$3M
$3M
$3M
$3M
$3M
Interest Income
$2M
$3M
$4M
$5M
$6M
$7M
$9M
$10M
$11M
$12M
$14M
$13M
$8M
$7M
$6M
$4M
Other Non-op
$26.0K
$34.0K
$119.0K
$33.0K
$40.0K
$34.0K
$59.0K
$163.0K
$171.0K
$145.0K
$99.0K
$86.0K
$48.0K
$30.0K
$51.0K
$-203.0K
Pretax Income
$-56M
$-65M
$-63M
$-64M
$-67M
$-84M
$-77M
$-74M
$-94M
$-102M
$-104M
$-105M
$-134M
$-159M
$-150M
$-146M
Income Tax
$30.0K
$30.0K
$41.0K
$0
$-37.0K
$48.0K
$-145.0K
$105.0K
$34.0K
$80.0K
$238.0K
$53.0K
$34.0K
$128.0K
$529.0K
$21.0K
Net Income
$-56M
$-65M
$-63M
$-64M
$-67M
$-84M
$-76M
$-75M
$-94M
$-102M
$-104M
$-105M
$-134M
$-159M
$-151M
$-146M
EPS (Basic)
$-0.50
$-0.81
$-0.50
$-1.09
$-1.47
$-2.38
$-1.77
$-2.66
$-4.36
$-5.10
$-14.49
$-5.57
$-9.16
$-0.57
$-0.55
$-0.55
EPS (Diluted)
$-0.50
$-0.81
$-0.50
$-1.09
$-1.47
$-2.38
$-1.77
$-2.66
$-4.36
$-5.10
$-14.49
$-5.57
$-9.16
$-0.57
$-0.55
$-0.55
Shares (Basic)
110,757,000
79,482,000
·
59,252,000
45,641,000
35,440,000
·
27,973,000
21,484,000
20,019,000
·
18,792,000
14,661,000
278,450,000
·
263,907,000
Shares (Diluted)
110,757,000
79,482,000
·
59,252,000
45,641,000
35,440,000
·
27,973,000
21,484,000
20,019,000
·
18,792,000
14,661,000
278,450,000
·
263,907,000
EBITDA
$-61M
$-62M
·
$-62M
$-66M
$-84M
·
$-77M
$-99M
$-107M
·
$-111M
$-136M
$-160M
·
$-143M
Neraca25
Metrik
Tren
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
Q4 2022
Q3 2022
Cash & Equivalents
$187M
$125M
$145M
$129M
$164M
$141M
$179M
$172M
$182M
$195M
$217M
$231M
$358M
$416M
$302M
$394M
Short-term Investments
$68M
$95M
$162M
$265M
$306M
$349M
$385M
$479M
$593M
$570M
$657M
$766M
$582M
$418M
$607M
$607M
Inventory
·
·
·
·
·
·
·
·
$14M
$17M
·
$17M
$18M
$22M
$24M
$23M
Prepaid Expense
·
·
·
·
·
·
·
·
·
·
·
$24M
$27M
$24M
$28M
$22M
Other Current Assets
$26M
$33M
$35M
$35M
$33M
$27M
$32M
$30M
$36M
$37M
$40M
·
·
·
·
·
Current Assets
$313M
$283M
$373M
$459M
$533M
$548M
$628M
$713M
$844M
$837M
$951M
$1.08B
$1.02B
$920M
$1.00B
$1.09B
PP&E (Net)
$466M
$427M
$389M
$350M
$306M
$249M
$209M
$181M
$144M
$111M
$94M
$74M
$70M
$60M
$54M
$49M
PP&E (Gross)
$578M
$535M
$493M
$453M
$405M
$344M
$299M
$268M
$226M
$190M
$169M
$146M
$139M
$127M
$117M
$109M
Accum. Depreciation
$112M
$108M
$105M
$103M
$99M
$95M
$90M
$86M
$82M
$79M
$76M
$72M
$69M
$66M
$63M
$60M
Other Non-current Assets
$38M
$40M
$42M
$44M
$52M
$62M
$63M
$61M
$62M
$63M
$63M
$65M
$52M
$53M
$54M
$55M
Total Assets
$816M
$750M
$803M
$854M
$899M
$904M
$961M
$1.02B
$1.06B
$1.08B
$1.18B
$1.27B
$1.15B
$1.03B
$1.14B
$1.26B
Accounts Payable
$21M
$17M
$15M
$9M
$10M
$3M
$4M
$8M
$38M
$33M
$32M
$28M
$25M
$26M
$16M
$20M
Accrued Liabilities
$62M
$71M
$68M
$70M
$66M
$59M
$62M
$64M
$54M
$47M
$55M
$50M
$59M
$59M
$62M
$43M
Current Liabilities
$193M
$283M
$209M
$160M
$157M
$144M
$150M
$158M
$179M
$172M
$186M
$180M
$188M
$191M
$184M
$171M
Other Non-current Liabilities
$39M
$41M
$44M
$46M
$57M
$67M
$69M
$73M
$69M
$70M
$70M
$71M
$57M
$60M
$60M
$60M
Total Liabilities
$420M
$526M
$529M
$628M
$635M
$632M
$639M
$650M
$668M
$661M
$674M
$669M
$662M
$667M
$660M
$646M
Long-term Debt
$219M
$320M
$324M
·
·
·
$420M
·
·
·
·
·
·
·
·
$0
Total Debt
$219M
$320M
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Common Stock
$14.0K
$8.0K
$7.0K
$6.0K
$6.0K
$4.0K
$3.0K
$3.0K
$2.0K
$41.0K
$2.0K
$40.0K
$34.0K
$28.0K
$28.0K
$27.0K
Paid-in Capital
$3.27B
$3.04B
$3.03B
$2.91B
$2.89B
$2.83B
$2.79B
$2.76B
$2.72B
$2.65B
$2.63B
$2.62B
$2.40B
$2.15B
$2.11B
$2.10B
Retained Earnings
$-2.87B
$-2.82B
$-2.75B
$-2.69B
$-2.62B
$-2.56B
$-2.47B
$-2.40B
$-2.32B
$-2.23B
$-2.13B
$-2.02B
$-1.92B
$-1.78B
$-1.62B
$-1.47B
AOCI
$56.0K
$44.0K
$132.0K
$219.0K
$-14.0K
$98.0K
$278.0K
$1M
$-583.0K
$-501.0K
$371.0K
$-1M
$-2M
$-4M
$-7M
$-10M
Stockholders' Equity
$396M
$224M
$274M
$226M
$263M
$272M
$322M
$366M
$395M
$418M
$505M
$599M
$485M
$367M
$480M
$614M
Liabilities + Equity
$816M
$750M
$803M
$854M
$899M
$904M
$961M
$1.02B
$1.06B
$1.08B
$1.18B
$1.27B
$1.15B
$1.03B
$1.14B
$1.26B
Shares Outstanding
141,277,897
81,409,340
73,326,504
63,171,432
55,786,653
39,991,026
32,995,822
28,864,637
23,984,220
405,272,587
19,995,449
399,581,904
336,760,534
281,664,887
275,397,229
274,481,195
Arus Kas14
Metrik
Tren
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
Q4 2022
Q3 2022
D&A
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
Stock-based Comp
$7M
$4M
$4M
$5M
$5M
$5M
$6M
$8M
$8M
$8M
$9M
$11M
$12M
$13M
$11M
$12M
Other Non-cash
·
$3M
·
·
·
$-423.0K
·
·
·
$-23M
·
·
·
$7M
·
·
Operating Cash Flow
$-50M
$-54M
$-52M
$-56M
$-55M
$-76M
$-81M
$-79M
$-79M
$-113M
$-95M
$-91M
$-125M
$-136M
$-131M
$-96M
CapEx
$41M
$40M
$42M
$51M
$58M
$46M
$36M
$39M
$34M
$13M
$18M
$13M
$10M
$3M
$4M
$6M
Investing Cash Flow
$-13M
$28M
$61M
$-767.0K
$23M
$7M
$59M
$33M
$579.0K
$83M
$80M
$-245M
$-171M
$220M
$36M
$63M
Net Debt Issued
·
$-5M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
·
$23M
$56M
$31M
·
$37M
$64M
$7M
$0
$211M
$241M
$32M
$4M
$100M
Net Stock Activity
·
·
·
·
·
$31M
·
·
·
$7M
·
·
·
$32M
·
·
Financing Cash Flow
$126M
$5M
$8M
$22M
$54M
$30M
$28M
$36M
$63M
$7M
$-432.0K
$208M
$238M
$30M
$3M
$97M
Net Change in Cash
$63M
$-20M
$17M
$-35M
$22M
$-39M
$6M
$-10M
$-16M
$-23M
$-15M
$-129M
$-58M
$113M
$-92M
$64M
Taxes Paid
$30.0K
$79.0K
·
$0
$0
$0
·
$84.0K
$72.0K
$94.0K
$125.0K
$0
$405.0K
$128.0K
$46.0K
$-9.0K
Free Cash Flow
·
$-93M
·
·
·
$-122M
·
·
·
$-126M
·
·
·
$-139M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-130M
·
·
·
$-142M
·
·
Profitabilitas7
Metrik
Tren
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
Q4 2022
Q3 2022
Operating Margin
-48452.2%
-28895.2%
·
-18127.7%
-17227.1%
-19186.1%
·
-20330.4%
-2412.1%
-5599.9%
·
-6613.0%
-7459.4%
-41685.2%
·
-18978.0%
Net Margin
-41708.2%
-28508.8%
·
-17648.5%
-16571.4%
-18326.9%
·
-18542.3%
-2222.2%
-5139.1%
·
-6053.5%
-7181.4%
-40659.4%
·
-18977.0%
Pretax Margin
-41685.8%
-28495.6%
·
-17648.5%
-16580.5%
-18316.5%
·
-18516.2%
-2221.3%
-5135.1%
·
-6050.4%
-7179.6%
-40626.8%
·
-18974.3%
EBITDA Margin
-45479.8%
-27170.0%
·
-16999.7%
-16199.8%
-18270.1%
·
-19250.5%
-2334.9%
-5413.6%
·
-6422.8%
-7288.8%
-40857.4%
·
-18689.3%
ROA
-6.5%
-7.8%
·
-6.9%
-6.9%
-8.5%
·
-6.5%
-8.5%
-9.7%
·
-8.3%
-11.1%
-13.4%
·
-12.2%
ROE
-17.0%
-26.1%
·
-21.8%
-20.4%
-24.5%
·
-15.4%
-21.3%
-26.0%
·
-17.2%
-23.7%
-28.5%
·
-18.4%
ROIC
-10.6%
-12.1%
·
-29.3%
-26.5%
-32.5%
·
-22.4%
-25.8%
-26.6%
·
-19.1%
-28.8%
-44.6%
·
-23.7%
Likuiditas & Solvabilitas5
Metrik
Tren
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
Q4 2022
Q3 2022
Current Ratio
1.6
1.0
·
2.9
3.4
3.8
·
4.5
4.7
4.9
·
6.0
5.5
4.8
·
6.4
Quick Ratio
1.3
0.8
·
2.5
3.0
3.4
·
4.1
4.3
4.5
·
5.5
5.0
4.4
·
5.9
Debt / Equity
0.6
1.4
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
LT Debt / Equity
0.5
0.9
·
·
·
·
·
·
·
·
·
·
·
·
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
-34.4
·
-35.5
-43.4
-50.9
·
-44.2
Efisiensi2
Metrik
Tren
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
Q4 2022
Q3 2022
Asset Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Inventory Turnover
·
·
·
·
·
·
·
·
1.7
1.2
·
1.3
0.0
0.0
·
0.0
Per Saham5
Metrik
Tren
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
Q4 2022
Q3 2022
Book Value / Share
$2.80
$2.75
·
$3.58
$4.72
$6.81
·
$12.68
$16.46
$1.03
·
$1.50
$1.44
$1.30
·
$2.24
Revenue / Share
$0.00
$0.00
·
$0.01
$0.01
$0.01
·
$0.01
$0.20
$0.01
·
$0.00
$0.01
$0.00
·
$0.00
Cash Flow / Share
·
$-0.67
·
·
·
$-2.14
·
·
·
$-0.28
·
·
·
$-0.49
·
·
Cash / Share
$1.33
$1.53
·
$2.04
$2.93
$3.52
·
$5.97
$7.60
$0.48
·
$0.58
$1.06
$1.48
·
$1.44
EPS (TTM)
$-2.90
$-3.87
·
$-6.71
$-8.28
$-11.17
·
$-26.61
$-29.52
$-34.32
·
$-15.85
$-10.83
$-2.10
·
$-1.51
Valuasi (TTM)11
Metrik
Tren
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
Q4 2022
Q3 2022
Revenue TTM
$1M
$1M
·
$2M
$2M
$6M
·
$9M
$11M
$8M
·
$5M
$4M
$2M
·
$2M
Net Income TTM
$-248M
$-259M
·
$-293M
$-303M
$-329M
·
$-374M
$-404M
$-445M
·
$-549M
$-590M
$-566M
·
$-430M
Market Cap
$408M
$198M
·
$244M
$152M
$121M
·
$176M
$202M
$12.00B
·
$14.38B
$26.13B
$22.81B
·
$25.86B
Enterprise Value
$372M
$298M
·
·
·
·
·
·
·
·
·
·
·
·
·
$24.86B
P/E
-1.0
-0.6
·
-0.6
-0.3
-0.3
·
-0.2
-0.3
-0.9
·
-2.3
-7.2
-38.6
·
-62.4
P/S
393.3
151.0
·
146.8
89.7
22.0
·
18.7
18.8
1429.3
·
2959.9
6702.4
9566.0
·
16323.3
P/B
1.0
0.9
·
1.1
0.6
0.4
·
0.5
0.5
28.7
·
24.0
53.9
62.2
·
42.1
P / Tangible Book
1.0
0.9
·
1.1
0.6
0.4
·
0.5
0.5
28.7
·
24.0
53.9
62.2
·
42.1
P / Cash Flow
·
-3.7
·
·
·
-1.6
·
·
·
-105.9
·
·
·
-167.7
·
·
EV / Revenue
358.6
227.2
·
·
·
·
·
·
·
·
·
·
·
·
·
15691.5
Earnings Yield
-100.4%
-159.3%
·
-173.8%
-303.3%
-368.7%
·
-436.2%
-350.2%
-116.0%
·
-44.0%
-14.0%
-2.6%
·
-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
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$2M
$7M
$7M
$2M
$3M
Margin Kotor %
·
·
·
·
91.7%
Margin Operasi %
-18480.8%
-5352.9%
-7816.3%
-21625.6%
-9706.4%
Laba Bersih
$-279M
$-347M
$-502M
$-500M
$-353M
EPS Dilusian
$-5.44
$-13.89
$-29.79
$-1.89
$-1.43
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
1.2
·
·
·
0.0
Rasio Lancar
1.8
4.2
5.1
5.4
5.2
Rasio Cepat
1.5
3.8
4.7
4.9
4.6
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-438M
$-475M
$-493M
$-397M
$-235M
Pemilik institusional (13F)
232 pengaju
· $237.3M 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.
Pemegang232
Nilai yang dipegang$237.3M
Posisi baru89
Posisi yang keluar37
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
89 (+52 vs Kuartal sebelumnya)
37 (+13 vs Kuartal sebelumnya)
62 (+28 vs Kuartal sebelumnya)
23 (-21 vs Kuartal sebelumnya)
+55.2M
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
Virgin Investments Limited, Corvina Holdings Limited, Virgin Group Holdings Limited, BFT (PTC) Limited, BFT CLG (PTC) Limited, Sir Richard Branson
×4 pengajuan
Vieco USA, Inc., Vieco 10 Limited, Virgin Investments Limited, Virgin Group Investments LLC, Corvina Holdings Limited, Virgin Group Holdings Limited, Sir Richard Branson
Vieco USA, Inc. (2), Vieco 10 Limited (2), Virgin Investments Limited (2), Virgin Group Investments LLC (2), Corvina Holdings Limited (2), Virgin Group Holdings Limited (2), Sir Richard Branson (2)
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
27 orang dalam
· 11 pejabat · 16 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.