Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.1M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$17M
$19M
$18M
$18M
$19M
$24M
$29M
$32M
$33M
$32M
$24M
$16M
SG&A Expense
$6M
$8M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$5M
Operating Expenses
$6M
$6M
$6M
$17M
$18M
$23M
$23M
$25M
$26M
$25M
$21M
$17M
Operating Income
$11M
$13M
$12M
·
·
·
$18M
$21M
$23M
$22M
$15M
·
Interest Expense
·
·
$5M
$5M
$5M
$9M
$11M
$13M
$13M
$14M
$11M
·
Interest Income
·
·
·
·
·
·
$141.3K
$55.9K
$30.3K
$85.7K
$150.0K
$85.8K
Other Non-op
$-1M
$-21M
$17M
$21.1K
$-3.4K
$-20.6K
$117.0K
$-3M
$-11M
$-13M
$-10M
$-672.2K
Income Tax
$463.2K
$60.9K
$-335.8K
$1M
$-47.6K
$370.9K
$611.3K
$518.6K
$208.7K
$213.9K
$172.7K
$813.5K
Net Income
$-8M
$-26M
$10M
$-2M
$-4M
$-8M
$-610.2K
$3M
$-3M
$-6M
$-4M
$-4M
EPS (Basic)
$-8.65
$-22.50
$0.68
$-0.57
$-0.46
·
$-0.03
$0.19
$-0.20
·
·
·
EPS (Diluted)
·
·
·
$-0.57
$-0.46
·
$-0.03
$0.19
$-0.20
·
·
·
Shares (Basic)
1,221,413
1,238,659
11,847,814
11,753,041
10,340,975
·
17,725,914
17,681,358
17,590,778
·
·
·
Shares (Diluted)
·
·
·
·
·
·
17,914,078
17,866,352
17,590,778
·
·
·
EBITDA
$11M
$18M
·
$5M
$5M
$6M
·
$31M
$33M
·
·
·
Neraca10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
·
·
·
$8M
$7M
$7M
$6M
Goodwill
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Intangibles
$4.1K
$19.8K
$37.3K
$54.8K
$257.2K
$641.2K
$2M
$3M
$4M
$6M
$8M
$5M
Total Assets
$122M
$143M
$176M
$291M
$161M
$186M
$221M
$233M
$254M
$258M
$254M
$221M
Total Liabilities
$97M
$108M
$115M
$108M
$96M
$135M
$164M
$177M
$202M
$202M
$189M
$149M
Long-term Debt
·
·
·
·
·
·
·
·
$162M
$161M
$145M
$124M
Retained Earnings
$-170M
$-159M
$-132M
$-138M
$-131M
$-122M
$-113M
$-111M
$-114M
$-107M
$-94M
$-83M
Stockholders' Equity
$17M
$27M
$51M
$44M
$56M
$35M
$39M
$40M
$38M
$43M
$53M
$61M
Liabilities + Equity
$122M
$143M
$176M
$291M
$161M
$186M
$221M
$233M
$254M
$258M
$254M
$221M
Shares Outstanding
·
·
·
·
·
9,508,363
8,881,842
8,860,711
17,667,857
17,502,673
17,202,228
16,887,377
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$5M
$6M
$5M
$5M
$5M
$6M
$7M
$9M
$10M
$10M
$8M
$6M
Stock-based Comp
$1M
$1M
$989.5K
$1M
$2M
$1M
$686.1K
·
·
·
·
·
Deferred Tax
$457.9K
$48.1K
$-346.8K
$211.6K
·
·
·
·
·
·
·
·
Amort. of Intangibles
$0
$300.0K
$17.5K
·
·
$400.0K
$600.0K
$569.0K
$929.0K
$1M
$839.0K
$456.0K
Other Non-cash
·
$18M
·
$-4M
$-1M
$4M
·
$-12M
$-640.2K
·
·
·
Operating Cash Flow
$417.9K
$-728.1K
$1M
$928.8K
$2M
$4M
$4M
$432.5K
$6M
$4M
$4M
$4M
Investing Cash Flow
$13M
$13M
$121M
$-126M
$24M
$28M
$12M
$26M
$-1M
$-19M
$-36M
$-42M
Stock Issued
·
·
·
$0
$9M
$2M
$0
·
·
·
$50.0K
·
Stock Repurchased
·
$140.4K
$0
$313.4K
$110.6K
$18.0K
$227.4K
$0
$70.4K
$55.0K
$176.5K
$212.2K
Net Stock Activity
·
$-140.4K
·
$0
$-110.6K
$2M
·
·
$-70.4K
·
$-126.5K
·
Dividends Paid
·
$0
$1M
$3M
$4M
$1M
$2M
$0
$4M
$5M
$4M
$5M
Financing Cash Flow
$-15M
$-11M
$-132M
$127M
$-23M
$-30M
$-15M
$-25M
$-4M
$9M
$33M
$34M
Net Change in Cash
$-614.1K
$2M
$-10M
$2M
$3M
$1M
$615.1K
$1M
$922.8K
$-6M
$990.4K
$-5M
Taxes Paid
$78.8K
$46.5K
$533.3K
·
·
·
·
·
·
·
·
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
63.4%
66.9%
·
·
·
·
·
66.3%
68.7%
·
·
·
Net Margin
-49.2%
-135.4%
·
-12.0%
-18.9%
-31.5%
·
10.5%
-10.4%
·
-15.9%
·
EBITDA Margin
63.4%
96.1%
·
30.8%
28.1%
25.8%
·
94.5%
97.8%
·
·
·
ROA
-6.2%
-16.1%
·
-0.94%
-2.1%
-3.8%
·
1.4%
-1.4%
·
-1.6%
·
ROE
-38.2%
-66.1%
·
-4.3%
-8.0%
-20.7%
·
8.7%
-8.6%
·
-6.7%
·
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Interest Coverage
·
·
·
·
·
·
·
1.6
1.8
·
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
·
0.1
·
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
·
·
·
$3.67
·
$2.28
$2.13
·
$3.08
·
Revenue / Share
·
·
·
·
·
·
·
$1.81
·
·
·
·
Cash Flow / Share
·
·
·
·
·
·
·
$0.02
·
·
·
·
Cash / Share
·
·
·
·
·
·
·
·
$0.47
·
$0.39
·
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.10
$0.10
·
Dividend Paid / Share
·
·
·
·
·
$0.10
$0.12
$0.06
$0.40
$0.40
$0.40
$0.47
EPS (TTM)
·
·
·
$-0.57
$-0.46
·
$-0.03
$0.19
$-0.20
·
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-11.2%
7.3%
-0.72%
-7.6%
-21.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-1.8%
-0.53%
-10.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-7.1%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$17M
$19M
$18M
$18M
$19M
$24M
$29M
$32M
$33M
$32M
$24M
$16M
Net Income TTM
$-8M
$-26M
$10M
$-2M
$-4M
$-8M
$-610.2K
$3M
$-3M
$-6M
$-4M
$-4M
Payout Ratio
·
0.00%
·
-146.4%
-124.1%
-13.0%
·
·
-103.9%
·
-108.0%
·
Annual Payout
·
$0
$1M
$3M
$4M
$1M
$2M
$0
$4M
$5M
$4M
$5M
Laporan Laba Rugi11
Metrik
Tren
Q2 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
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
SG&A Expense
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$1M
Operating Expenses
$1M
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$2M
$-8M
$4M
$5M
$5M
$5M
$4M
$4M
Operating Income
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
·
·
·
·
·
·
Interest Expense
·
·
·
·
·
·
$1M
$2M
$2M
·
$1M
$1M
$867.8K
$1M
$1M
$1M
Other Non-op
$-1M
$-2M
$-1M
$-1M
$3M
$-1M
$-5M
$-11M
$-3M
$16M
$254.5K
$398.1K
$742.1K
$-736.2K
$590.6K
$93.1K
Income Tax
$26.6K
$449.5K
$-14.9K
$53.9K
$-25.4K
$-106.6K
$6.9K
$81.0K
$79.6K
$-967.9K
$134.6K
$349.1K
$148.5K
$396.4K
$295.0K
$259.3K
Net Income
$-4M
$-4M
$-1M
$-5M
$2M
$-2M
$-6M
$-12M
$-5M
$-9M
$21M
$-1M
$-995.5K
$-243.7K
$-763.8K
$-291.2K
EPS (Basic)
$-3.33
$-2.12
$-1.53
$-5.13
$0.13
$-6.73
$-5.33
$-9.97
$-0.47
$-0.81
$1.77
$-0.15
$-0.13
$-0.07
$-0.11
$-0.07
Shares (Basic)
1,315,656
·
1,215,943
1,139,437
12,973,299
·
1,247,657
1,242,879
12,293,190
·
11,851,343
11,839,359
11,834,656
·
11,780,090
11,799,689
EBITDA
$3M
·
$3M
$3M
$4M
·
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
$1M
Neraca7
Metrik
Tren
Q2 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
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Intangibles
$1.0K
$4.1K
$6.6K
$11.0K
$15.4K
$19.8K
$24.2K
$28.5K
$32.9K
$37.3K
$41.7K
$46.1K
$50.4K
$54.8K
$104.9K
$155.0K
Total Assets
$107M
$122M
$128M
$128M
$135M
$143M
$146M
$151M
$163M
$176M
$178M
$179M
$177M
$291M
$289M
$289M
Total Liabilities
$85M
$97M
$98M
$99M
$99M
$108M
$108M
$106M
$108M
$115M
$110M
$116M
$111M
$108M
$105M
$104M
Retained Earnings
$-173M
$-170M
$-165M
$-164M
$-158M
$-159M
$-156M
$-150M
$-137M
$-132M
$-122M
$-142M
$-140M
$-138M
$-137M
$-136M
Stockholders' Equity
$14M
$17M
$21M
$21M
$28M
$27M
$30M
$35M
$45M
$51M
$60M
$38M
$41M
$44M
$45M
$47M
Liabilities + Equity
$107M
$122M
$128M
$128M
$135M
$143M
$146M
$151M
$163M
$176M
$178M
$179M
$177M
$291M
$289M
$289M
Arus Kas11
Metrik
Tren
Q2 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
$898.7K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Stock-based Comp
$191.9K
$306.8K
$287.4K
$314.9K
$229.5K
$147.0K
$347.0K
$343.1K
$541.9K
$161.3K
$287.7K
$279.7K
$260.8K
$342.3K
$293.1K
$287.7K
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$50.0K
$50.0K
Other Non-cash
·
·
·
·
$-4M
·
·
·
$2M
·
·
·
$-2M
·
·
·
Operating Cash Flow
$982.0K
$798.1K
$632.0K
$-893.3K
$-118.9K
$-69.6K
$1M
$-166.8K
$-866.8K
$2M
$1M
$24.4K
$-2M
$-959.5K
$2M
$518.4K
Investing Cash Flow
$1M
$2M
$61.1K
$-2M
$14M
$2M
$-3M
$4M
$9M
$-8M
$24M
$-4M
$110M
$-3M
$-3M
$1M
Stock Repurchased
·
·
·
·
·
·
$89.8K
·
·
$0
$0
·
·
$35.7K
$247.0K
·
Dividends Paid
·
·
·
·
·
·
$0
$0
$0
$302.0K
$302.5K
$302.5K
$287.7K
$257.4K
$247.6K
$1M
Financing Cash Flow
$-2M
$-3M
$24.7K
$-2M
$-10M
$-1M
$-36.8K
$-2M
$-8M
$5M
$-26M
$1M
$-113M
$1M
$-2M
$-3M
Net Change in Cash
$730.7K
$-580.6K
$717.8K
$-5M
$4M
$837.0K
$-1M
$1M
$649.0K
$-1M
$-922.0K
$-3M
$-5M
$-2M
$-2M
$-1M
Taxes Paid
$-21.8K
$32.3K
$0
$0
$46.5K
$-25.0K
$71.5K
$0
$0
$533.3K
·
·
·
·
·
·
Profitabilitas5
Metrik
Tren
Q2 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
Operating Margin
67.0%
·
63.4%
66.6%
60.9%
·
·
·
·
·
·
·
·
·
·
·
Net Margin
-99.9%
·
-30.8%
-120.5%
54.9%
·
-128.3%
-258.3%
-109.4%
·
479.2%
-28.6%
-24.1%
·
-17.4%
-6.7%
EBITDA Margin
67.0%
·
63.4%
66.6%
91.1%
·
30.8%
29.5%
28.2%
·
30.1%
30.1%
32.4%
·
30.0%
30.5%
ROA
-3.2%
·
-0.94%
-3.8%
1.5%
·
-3.7%
-7.2%
-3.1%
·
9.2%
-0.56%
-0.42%
·
-0.34%
-0.13%
ROE
-21.8%
·
-5.1%
-18.9%
6.2%
·
-13.5%
-32.4%
-12.2%
·
40.9%
-3.0%
-2.2%
·
-1.5%
-0.59%
Efisiensi1
Metrik
Tren
Q2 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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
Valuasi (TTM)4
Metrik
Tren
Q2 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
$16M
·
$18M
$18M
$18M
·
$19M
$18M
$18M
·
$18M
$18M
$17M
·
$18M
$18M
Net Income TTM
$-9M
·
$-7M
$-12M
$-18M
·
$-32M
$-5M
$6M
·
$19M
$-3M
$-2M
·
$-3M
$-3M
Payout Ratio
·
·
·
·
·
·
·
·
0.00%
·
·
·
-28.9%
·
·
·
Annual Payout
·
·
$302.0K
$302.0K
$302.0K
·
$302.0K
$604.5K
$907.0K
·
$1M
$1M
$2M
·
$4M
$5M
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
$17M
$19M
$18M
$18M
$19M
Margin Operasi %
63.4%
66.9%
·
·
·
Laba Bersih
$-8M
$-26M
$10M
$-2M
$-4M
EPS Dilusian
·
·
·
$-0.57
$-0.46
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
35 pengaju
· $36K 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.
Pemegang35
Nilai yang dipegang$36K
Posisi baru7
Posisi yang keluar6
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
7 (0 vs Kuartal sebelumnya)
6 (0 vs Kuartal sebelumnya)
7 (+3 vs Kuartal sebelumnya)
1 (-2 vs Kuartal sebelumnya)
-53K
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.