SSTI SoundThinking, Inc. - Common Stock
$6,64
Harga · Mei 20, 2026
Fundamental per Mar 30, 2026
Rentang 52M
$6–$17
8% of range
Peringkat Analis
BUY
12 analysts
Target Harga
$13
+98% upside
P/E (TTM)
-10.9
ROE
-12.8%
Margin Laba Bersih
-9.0%
SSTI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$6.64
Kapitalisasi Pasar
$103M
P/E (TTM)
-10.9
EPS (TTM)
$-0.74
Pendapatan (TTM)
$104M
Imbal Hasil Dividen
—
ROE
-12.8%
D/E Utang/Ekuitas
—
Rentang 52M
$6 – $17
SSTI 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
$104M
2016-12-31
→
2025-12-31
EPS
$-0.74
2017-12-31
→
2025-12-31
Arus Kas Bebas
$5M
2017-12-31
→
2025-12-31
Margin
-9.0%
2017-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
SSTI
Median Rekan
P/E (TTM)
-10.9
129.8
P/S (TTM)
1.0
3.2
P/B
1.4
3.4
Price / FCF (Harga / FCF)
21.2
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
SSTI
Median Rekan
Gross Margin (Margin Kotor)
54.4%
69.1%
Operating Margin (Margin Operasi)
-8.4%
—
Net Profit Margin (Margin Laba Bersih)
-9.0%
-12.1%
ROA
-6.9%
-9.5%
ROE
-12.8%
-14.4%
ROIC
-12.2%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
SSTI
Median Rekan
Current Ratio (Rasio Lancar)
0.8
1.0
Quick Ratio (Rasio Cepat)
0.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
SSTI
Median Rekan
Revenue YoY (Pendapatan YoY)
2.1%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
8.7%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
17.9%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
SSTI
Median Rekan
SSTI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
12 analis
- Beli Kuat 2 16,7%
- Beli 7 58,3%
- Tahan 3 25,0%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
6 analis · 2026-05-15
Median
$12.00
Rata-rata
$13.17
← Di bawah semua target
$6.64
Rendah
$9.00
Tinggi
$20.00
Target median
$12.00
+80,7%
Target rata-rata
$13.17
+98,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.12%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.54 | $-0.24 | -0.30% |
| 31 Des. 2025 | $-0.22 | $-0.15 | -0.07% |
| 30 Sep. 2025 | $-0.16 | $-0.06 | -0.10% |
| 30 Juni 2025 | $-0.24 | $-0.13 | -0.11% |
| 31 Maret 2025 | $-0.12 | $-0.11 | -0.01% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| SSTI | $103M | -10.9 | 2.1% | -9.0% | -12.8% | 54.4% |
| EXFY | $141M | -6.6 | 2.1% | -15.0% | -16.2% | 50.3% |
| REKR | $188M | -3.0 | 5.3% | -64.9% | -80.4% | — |
| AEYE | — | -40.0 | 14.5% | — | — | — |
| ROC | — | — | 23.9% | -15.8% | -343.6% | 77.2% |
| IDN | $135M | 111.3 | 13.4% | 5.6% | 6.6% | 90.4% |
| BTCS | $124M | -2.6 | 304.9% | -202.2% | -39.1% | 12.2% |
| DTCX | $84M | -6.0 | 939640.5% | -122.1% | -25.0% | 48.9% |
| FATN | — | — | -8.8% | 12.1% | 13.2% | 93.5% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $104M | $102M | $93M | $81M | $58M | $46M | $41M | $35M | $24M | $16M | |
| Cost of Revenue | $47M | $44M | $40M | $34M | $26M | $19M | $16M | $15M | $11M | $10M | |
| Gross Profit | $57M | $58M | $53M | $47M | $33M | $27M | $24M | $19M | $12M | $6M | |
| R&D Expense | $16M | $14M | $12M | $10M | $7M | $6M | $5M | $5M | $4M | $4M | |
| SG&A Expense | $23M | $24M | $21M | $16M | $13M | $10M | $7M | $8M | $6M | $2M | |
| Operating Expenses | $65M | $66M | $54M | $39M | $37M | $26M | $23M | $22M | $16M | $11M | |
| Operating Income | $-9M | $-8M | $-1M | $8M | $-4M | $1M | $2M | $-3M | $-4M | $-5M | |
| Other Non-op | $-556.0K | $-393.0K | $-227.0K | $-240.0K | $-344.0K | $-271.0K | $-278.0K | $-252.0K | $-169.0K | $-47.0K | |
| Pretax Income | $-9M | $-8M | $-2M | $8M | $-4M | $1M | $2M | $-3M | $-10M | $-7M | |
| Income Tax | $113.0K | $778.0K | $1M | $1M | $56.0K | $-90.0K | $-41.0K | $-13.0K | $160.0K | · | |
| Net Income | $-9M | $-9M | $-3M | $6M | $-4M | $1M | $2M | $-3M | $-10M | $-7M | |
| EPS (Basic) | $-0.74 | $-0.72 | $-0.22 | $0.52 | $-0.38 | $0.11 | $0.16 | $-0.26 | $-1.61 | · | |
| EPS (Diluted) | $-0.74 | $-0.72 | $-0.22 | $0.52 | $-0.38 | $0.10 | $0.15 | $-0.26 | $-1.61 | · | |
| Shares (Basic) | 12,717,901 | 12,710,236 | 12,425,132 | 12,171,609 | 11,647,558 | 11,408,757 | 11,302,780 | 10,569,007 | 6,197,775 | · | |
| Shares (Diluted) | 12,717,901 | 12,710,236 | 12,425,132 | 12,317,707 | 11,647,558 | 11,730,294 | 11,846,348 | 10,569,007 | 6,197,775 | · | |
| EBITDA | $-9M | $-8M | $5M | $14M | $2M | $7M | $7M | $1M | $-1M | · |
Neraca 26
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $16M | $13M | $6M | $10M | $16M | $16M | $25M | $10M | $20M | $4M | |
| Receivables | $23M | $20M | $25M | $29M | $16M | $12M | $14M | · | $4M | $2M | |
| Prepaid Expense | $4M | $5M | $4M | $3M | $3M | $2M | $2M | $2M | $839.0K | $567.0K | |
| Other Current Assets | $1.0K | $1.0K | $49.0K | $215.0K | $117.0K | $107.0K | $123.0K | $66.0K | $84.0K | $85.0K | |
| Current Assets | $49M | $44M | $40M | $45M | $34M | $31M | $40M | $27M | $24M | $7M | |
| PP&E (Net) | $19M | $20M | $21M | $22M | $17M | $15M | $17M | $17M | $12M | $9M | |
| PP&E (Gross) | $69M | $65M | $60M | $55M | $44M | $37M | $33M | $29M | $20M | $17M | |
| Accum. Depreciation | $50M | $45M | $39M | $33M | $27M | $21M | $17M | $12M | $9M | $8M | |
| Goodwill | $34M | $34M | $34M | $23M | $3M | $3M | $1M | $1M | · | · | |
| Intangibles | $29M | $33M | $37M | $27M | $14M | $15M | $249.0K | $242.0K | $95.0K | $66.0K | |
| Other Non-current Assets | $3M | $4M | $4M | $3M | $2M | $2M | $2M | $2M | $143.0K | $220.0K | |
| Total Assets | $136M | $137M | $139M | $123M | $72M | $66M | $61M | $47M | $36M | $16M | |
| Accounts Payable | $4M | $3M | $3M | $2M | $2M | $1M | $1M | $1M | $2M | $1M | |
| Accrued Liabilities | · | · | · | · | · | · | · | $4M | · | · | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | $667.0K | |
| Current Liabilities | $57M | $56M | $60M | $54M | $35M | $31M | $32M | $29M | $21M | $15M | |
| Capital Leases | $976.0K | $1M | $2M | $3M | $2M | $461.0K | $296.0K | · | · | · | |
| Deferred Tax | $1M | $1M | $1M | $685.0K | · | · | · | · | · | · | |
| Other Non-current Liabilities | · | $1M | $2M | $6M | $4M | $631.0K | $298.0K | $76.0K | $104.0K | $24.0K | |
| Total Liabilities | $64M | $64M | $64M | $62M | $38M | $32M | $33M | $30M | $24M | $31M | |
| Common Stock | $64.0K | $64.0K | $64.0K | $62.0K | $58.0K | $58.0K | $57.0K | $55.0K | $48.0K | $8.0K | |
| Retained Earnings | $-114M | $-104M | $-95M | $-92M | $-99M | $-94M | $-96M | $-97M | $-98M | $-88M | |
| AOCI | $-289.0K | $-388.0K | $-328.0K | $-290.0K | $-238.0K | $-170.0K | $-134.0K | $-149.0K | $1.0K | $-2.0K | |
| Stockholders' Equity | $72M | $72M | $75M | $61M | $34M | $34M | $27M | $17M | $12M | $-57M | |
| Liabilities + Equity | $136M | $137M | $139M | $123M | $72M | $66M | $61M | $47M | $36M | $16M | |
| Shares Outstanding | 12,825,960 | 12,634,485 | 12,761,448 | 12,243,929 | 11,703,430 | 11,538,998 | 11,314,150 | 10,864,722 | 9,827,129 | 1,616,996 |
Arus Kas 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | $7M | $6M | $6M | $5M | $5M | $4M | $3M | $3M | |
| Stock-based Comp | $11M | $12M | $10M | $8M | $6M | $4M | $3M | $2M | $628.0K | $83.0K | |
| Deferred Tax | $-2.0K | $135.0K | $541.0K | $685.0K | $50.0K | $-83.0K | $-48.0K | · | · | · | |
| Amort. of Intangibles | $4M | $4M | $4M | $3M | $1M | $187.0K | $88.0K | $61.0K | $47.0K | $37.0K | |
| Restructuring | $197.0K | $336.0K | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | $-4M | $-10M | $3M | $205.0K | $4M | $-5M | $10M | · | |
| Operating Cash Flow | $9M | $22M | $11M | $12M | $10M | $11M | $14M | $-1M | $3M | $2M | |
| CapEx | $4M | $6M | $5M | $11M | $8M | $4M | $5M | $8M | $6M | $4M | |
| Investing Cash Flow | $-4M | $-6M | $-16M | $-16M | $-8M | $-19M | $-5M | $-10M | $-7M | $-5M | |
| Stock Issued | · | · | · | · | · | · | $11M | · | · | · | |
| Stock Repurchased | $3M | $6M | $6M | $3M | $4M | $2M | $7M | · | · | · | |
| Net Stock Activity | $-3M | $-6M | $-6M | $-3M | $-4M | $-2M | $5M | · | · | · | |
| Financing Cash Flow | $-2M | $-8M | $795.0K | $-2M | $-2M | $-956.0K | $5M | $2M | $19M | $2M | |
| Taxes Paid | $390.0K | $840.0K | $912.0K | · | · | · | $51.0K | $79.0K | · | · | |
| Free Cash Flow | $5M | $16M | $6M | $1M | $2M | $7M | $9M | $-10M | $-3M | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 54.4% | 56.7% | 56.9% | 57.8% | 55.9% | 59.0% | 59.7% | 55.3% | 48.8% | · | |
| Operating Margin | -8.4% | -7.7% | -1.3% | 9.6% | -7.0% | 2.8% | 3.9% | -7.4% | -18.2% | · | |
| Net Margin | -9.0% | -9.0% | -2.9% | 7.9% | -7.6% | 2.7% | 4.4% | -7.8% | -42.0% | · | |
| Pretax Margin | -8.9% | -8.2% | -1.6% | 9.3% | -7.5% | 2.5% | 4.3% | -7.9% | -41.3% | · | |
| EBITDA Margin | -8.4% | -7.7% | 5.9% | 17.5% | 3.0% | 14.6% | 16.1% | 3.9% | -5.1% | · | |
| ROA | -6.9% | -6.7% | -2.1% | 6.6% | -6.4% | 1.9% | 3.3% | -6.5% | -38.1% | · | |
| ROE | -12.8% | -12.6% | -3.8% | 10.6% | -12.8% | 3.8% | 6.5% | -16.6% | 44.3% | · | |
| ROIC | -12.2% | -11.8% | -3.0% | 10.8% | -12.2% | 4.1% | 6.0% | -14.9% | -36.2% | · |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.8 | 0.7 | 0.8 | 1.0 | 1.0 | 1.2 | 0.9 | 1.1 | · | |
| Quick Ratio | 0.7 | 0.6 | 0.5 | 0.7 | 0.9 | 0.9 | 0.8 | 0.4 | 1.1 | · |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | · | |
| Receivables Turnover | 4.8 | 4.6 | 3.5 | 3.6 | 4.1 | 3.5 | · | · | 7.5 | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.1% | 10.1% | 14.5% | 39.3% | 27.2% | · | · | · | · | · | |
| Revenue CAGR 3Y | 8.7% | 20.6% | 26.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 17.9% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $104M | $102M | $93M | $81M | $58M | $46M | $41M | $35M | $24M | · | |
| Net Income TTM | $-9M | $-9M | $-3M | $6M | $-4M | $1M | $2M | $-3M | $-10M | · | |
| Market Cap | $103M | $165M | $326M | $414M | $345M | $435M | $289M | $339M | $138M | · | |
| P/E | -10.9 | -18.1 | -116.1 | 65.1 | -77.7 | 377.0 | 170.0 | -119.9 | -8.7 | · | |
| P/S | 1.0 | 1.6 | 3.5 | 5.1 | 5.9 | 9.5 | 7.1 | 9.7 | 5.8 | · | |
| P/B | 1.4 | 2.3 | 4.4 | 6.8 | 10.2 | 12.7 | 10.6 | 19.8 | 11.4 | · | |
| P / Tangible Book | 11.9 | 33.0 | 90.4 | 38.9 | 19.8 | 25.7 | · | · | · | · | |
| P / Cash Flow | 11.1 | 7.4 | 29.8 | 34.0 | 35.2 | 38.8 | 21.1 | -244.4 | 40.8 | · | |
| P / FCF | 21.2 | 10.4 | 55.3 | 326.4 | 174.3 | 60.8 | 32.5 | -34.5 | -45.4 | · | |
| Earnings Yield | -9.2% | -5.5% | -0.86% | 1.5% | -1.3% | 0.27% | 0.59% | -0.83% | -11.5% | · |
Laporan Laba Rugi 16
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25M | $25M | $26M | $28M | $23M | $26M | $27M | $25M | $26M | $24M | $22M | $21M | $21M | $19M | $20M | $21M | |
| Cost of Revenue | $12M | $11M | $12M | $12M | $12M | $11M | $11M | $10M | $11M | $10M | $9M | $9M | $9M | $8M | $8M | $8M | |
| Gross Profit | $13M | $14M | $14M | $17M | $12M | $15M | $16M | $15M | $15M | $14M | $13M | $11M | $12M | $10M | $12M | $13M | |
| R&D Expense | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | |
| SG&A Expense | $4M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $5M | $6M | $6M | $5M | $4M | $4M | $4M | $4M | |
| Operating Expenses | $15M | $16M | $17M | $18M | $16M | $16M | $16M | $18M | $11M | $15M | $15M | $13M | $12M | $6M | $8M | $12M | |
| Operating Income | $-3M | $-2M | $-3M | $-1M | $-4M | $-1M | $-43.0K | $-3M | $4M | $-1M | $-2M | $-2M | $37.0K | $4M | $3M | $432.0K | |
| Other Non-op | $-157.0K | $-160.0K | $-71.0K | $-168.0K | $161.0K | $-82.0K | $-414.0K | $-58.0K | $-85.0K | $-51.0K | $-53.0K | $-38.0K | $66.0K | $-53.0K | $-200.0K | $-53.0K | |
| Pretax Income | $-3M | $-2M | $-3M | $-1M | $-4M | $-1M | $-518.0K | $-3M | $4M | $-2M | $-2M | $-2M | $122.0K | $4M | $3M | $387.0K | |
| Income Tax | $85.0K | $-158.0K | $86.0K | $100.0K | $111.0K | $319.0K | $234.0K | $114.0K | $561.0K | $299.0K | $344.0K | · | · | · | · | · | |
| Net Income | $-3M | $-2M | $-3M | $-1M | $-4M | $-1M | $-752.0K | $-3M | $4M | $-2M | $-3M | $-2M | $-1M | $4M | $3M | $387.0K | |
| EPS (Basic) | $-0.22 | $-0.16 | $-0.24 | $-0.12 | $-0.32 | $-0.11 | $-0.06 | $-0.23 | $0.30 | $-0.15 | $-0.22 | $-0.15 | $-0.09 | $0.33 | $0.25 | $0.03 | |
| EPS (Diluted) | $-0.22 | $-0.16 | $-0.24 | $-0.12 | $-0.32 | $-0.11 | $-0.06 | $-0.23 | $0.30 | $-0.15 | $-0.22 | $-0.15 | $-0.08 | $0.33 | $0.24 | $0.03 | |
| Shares (Basic) | -25,403,255 | 12,760,595 | 12,712,191 | 12,648,370 | -25,542,554 | 12,688,850 | 12,792,952 | 12,770,988 | -24,532,716 | 12,480,830 | 12,224,501 | 12,252,517 | -24,298,984 | 12,167,632 | 12,145,993 | 12,156,968 | |
| Shares (Diluted) | -25,403,255 | 12,760,595 | 12,712,191 | 12,648,370 | -25,542,554 | 12,688,850 | 12,792,952 | 12,770,988 | -24,532,716 | 12,480,830 | 12,224,501 | 12,252,517 | -24,664,936 | 12,357,136 | 12,309,701 | 12,315,806 | |
| EBITDA | · | $-2M | $-3M | $-1M | · | $-1M | $-43.0K | $-3M | · | $-1M | $-2M | $-2M | · | $4M | $3M | $432.0K |
Neraca 24
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $16M | $12M | $9M | $12M | $13M | $15M | $10M | $9M | · | $6M | $4M | $5M | · | $10M | $3M | $9M | |
| Receivables | $23M | $24M | $28M | $26M | $20M | $19M | $31M | $26M | · | $21M | $24M | $22M | · | $18M | $26M | $20M | |
| Prepaid Expense | $4M | $6M | $5M | $4M | $5M | $5M | $4M | $4M | · | $4M | $4M | $3M | · | $4M | $2M | $2M | |
| Other Current Assets | $1.0K | · | · | · | $1.0K | $1M | $829.0K | $310.0K | · | $86.0K | $86.0K | $89.0K | · | $250.0K | $136.0K | $102.0K | |
| Current Assets | $49M | $46M | $45M | $45M | $44M | $46M | $49M | $47M | · | $34M | $35M | $35M | · | $34M | $34M | $33M | |
| PP&E (Net) | $19M | $19M | $20M | $20M | $20M | $21M | $21M | $21M | · | $22M | $22M | $22M | · | $22M | $20M | $19M | |
| PP&E (Gross) | $69M | · | · | · | $65M | · | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $50M | · | · | · | $45M | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $34M | $34M | $34M | $34M | $34M | $34M | $34M | $34M | · | $34M | $23M | $23M | $23M | $23M | $23M | $23M | |
| Intangibles | $29M | $30M | $31M | $32M | $33M | $34M | $35M | $36M | · | $38M | $25M | $27M | · | $28M | $29M | $29M | |
| Other Non-current Assets | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | · | $3M | $3M | $3M | · | $2M | $3M | $3M | |
| Total Assets | $136M | $134M | $135M | $136M | $137M | $142M | $146M | $145M | · | $133M | $111M | $113M | · | $113M | $112M | $110M | |
| Accounts Payable | $4M | $3M | $3M | $4M | $3M | $3M | $2M | $2M | · | $3M | $1M | $3M | · | $1M | $3M | $2M | |
| Current Liabilities | $57M | $54M | $53M | $55M | $56M | $60M | $61M | $61M | · | $58M | $48M | $45M | · | $45M | $46M | $49M | |
| Capital Leases | $976.0K | $841.0K | $846.0K | $920.0K | $1M | $1M | $2M | $1M | · | $2M | $2M | $2M | · | $3M | $3M | $3M | |
| Deferred Tax | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $937.0K | $852.0K | $685.0K | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $1M | $2M | $2M | · | $5M | $2M | $6M | · | $6M | $11M | $11M | |
| Total Liabilities | $64M | $61M | $60M | $62M | $64M | $68M | $70M | $70M | · | $65M | $53M | $53M | · | $54M | $59M | $61M | |
| Common Stock | $64.0K | $63.0K | $64.0K | $64.0K | $64.0K | $63.0K | $64.0K | $64.0K | · | $64.0K | $62.0K | $62.0K | · | $61.0K | $61.0K | $61.0K | |
| Retained Earnings | $-114M | $-111M | $-109M | $-106M | $-104M | $-100M | $-99M | $-98M | · | $-99M | $-97M | $-94M | · | $-91M | $-95M | $-98M | |
| AOCI | $-289.0K | $-341.0K | $-360.0K | $-362.0K | $-388.0K | $-289.0K | $-332.0K | $-344.0K | · | $-362.0K | $-363.0K | $-307.0K | · | $-339.0K | $-261.0K | $-165.0K | |
| Stockholders' Equity | $72M | $74M | $75M | $74M | $72M | $73M | $76M | $75M | $75M | $68M | $58M | $60M | $61M | $59M | $53M | $49M | |
| Liabilities + Equity | $136M | $134M | $135M | $136M | $137M | $142M | $146M | $145M | · | $133M | $111M | $113M | · | $113M | $112M | $110M | |
| Shares Outstanding | 12,825,960 | 12,698,459 | 12,788,631 | 12,666,101 | 12,634,485 | 12,558,536 | 12,782,928 | 12,793,168 | · | 12,720,608 | 12,229,335 | 12,243,780 | · | 12,191,762 | 12,154,775 | 12,141,630 |
Arus Kas 12
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $1M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Deferred Tax | $-23.0K | $3.0K | $2.0K | $16.0K | $3.0K | $25.0K | $66.0K | $41.0K | $289.0K | $84.0K | · | · | · | · | · | · | |
| Amort. of Intangibles | $960.0K | $1M | $966.0K | $965.0K | $892.0K | $1M | $1M | $965.0K | $959.0K | $800.0K | $2M | $661.0K | $704.0K | $700.0K | $700.0K | $695.0K | |
| Restructuring | $197.0K | $0 | · | · | $-10.0K | $0 | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $4M | $6M | $-1M | $-141.0K | $-859.0K | $14M | $4M | $5M | $316.0K | $9M | $3M | $-1M | $2M | $10M | $-2M | $1M | |
| CapEx | $801.0K | $1M | $1M | $902.0K | $1M | $1M | $2M | $2M | $703.0K | $1M | $2M | $2M | $2M | $4M | $3M | $2M | |
| Investing Cash Flow | $-795.0K | $-1M | $-1M | $-910.0K | $-1M | $-1M | $-2M | $-2M | $-700.0K | $-13M | $-2M | $-2M | $-2M | $-4M | $-3M | $-7M | |
| Stock Repurchased | $0 | $2M | $470.0K | $504.0K | $1.0K | $4M | · | · | $0 | $2M | $2M | $1M | $0 | $0 | $1M | $2M | |
| Net Stock Activity | · | · | · | $-504.0K | · | · | · | · | · | · | · | $-1M | · | · | · | $-2M | |
| Financing Cash Flow | $196.0K | $-2M | $-46.0K | $-501.0K | $249.0K | $-7M | · | · | $260.0K | $5M | $-2M | $-3M | $582.0K | $249.0K | $-959.0K | $-2M | |
| Taxes Paid | $-5.0K | $42.0K | · | · | $664.0K | $40.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | $-1M | · | · | · | $3M | · | · | · | $-3M | · | · | · | $-617.0K |
Profitabilitas 8
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 54.3% | 53.3% | 58.5% | · | 58.0% | 59.6% | 58.6% | · | 57.4% | 57.4% | 54.8% | · | 54.9% | 58.2% | 60.9% | |
| Operating Margin | · | -8.2% | -11.4% | -4.2% | · | -4.0% | -0.16% | -10.3% | · | -6.2% | -10.7% | -8.8% | · | 21.7% | 16.0% | 2.0% | |
| Net Margin | · | -8.1% | -12.0% | -5.2% | · | -5.5% | -2.8% | -11.5% | · | -7.8% | -12.2% | -8.7% | · | 21.5% | 15.0% | 1.8% | |
| Pretax Margin | · | -8.8% | -11.7% | -4.9% | · | -4.3% | -1.9% | -11.0% | · | -6.6% | -10.7% | -8.7% | · | 21.5% | 15.0% | 1.8% | |
| EBITDA Margin | · | -8.2% | -11.4% | -4.2% | · | -4.0% | -0.16% | -10.3% | · | -6.2% | -10.7% | -8.8% | · | 21.7% | 16.0% | 2.0% | |
| ROA | · | -1.5% | -2.2% | -1.1% | · | -1.1% | -0.59% | -2.2% | · | -1.5% | -2.4% | -1.6% | · | 4.5% | 3.5% | 0.44% | |
| ROE | · | -2.8% | -4.2% | -2.0% | · | -2.0% | -1.1% | -4.3% | · | -2.9% | -4.9% | -3.3% | · | 8.5% | 6.8% | 0.94% | |
| ROIC | · | -2.6% | -4.1% | -1.8% | · | -1.8% | -0.08% | -3.6% | · | -2.6% | -4.6% | · | · | · | · | · |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.9 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.6 | 0.7 | 0.8 | · | 0.7 | 0.7 | 0.7 | |
| Quick Ratio | · | 0.7 | 0.7 | 0.7 | · | 0.6 | 0.7 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.6 |
Efisiensi 2
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | |
| Receivables Turnover | · | 1.2 | 0.9 | 1.1 | · | 1.3 | 1.0 | 1.1 | · | 1.2 | 0.9 | 1.0 | · | 1.2 | 1.2 | 1.1 |
Valuasi (TTM) 10
| Metrik | Tren | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $106M | $107M | $107M | · | $103M | $98M | $92M | · | $85M | $81M | $81M | · | $75M | $70M | $65M | |
| Net Income TTM | · | $-8M | $-7M | $-7M | · | $-7M | $-8M | $-9M | · | $-2M | $3M | $6M | · | $6M | $2M | $-733.0K | |
| Market Cap | · | $153M | $167M | $215M | · | $146M | $156M | $203M | · | $228M | $267M | $481M | · | $351M | $327M | $337M | |
| P/E | · | -19.1 | -24.6 | -32.6 | · | -21.1 | -18.5 | -21.2 | · | -94.2 | 109.3 | 87.4 | · | 55.3 | 158.3 | -462.0 | |
| P/S | · | 1.5 | 1.6 | 2.0 | · | 1.4 | 1.6 | 2.2 | · | 2.7 | 3.3 | 6.0 | · | 4.7 | 4.6 | 5.1 | |
| P/B | · | 2.1 | 2.2 | 2.9 | · | 2.0 | 2.1 | 2.7 | · | 3.3 | 4.6 | 8.0 | · | 5.9 | 6.2 | 6.9 | |
| P / Tangible Book | · | 16.9 | 18.5 | 29.0 | · | 29.3 | 24.5 | 44.6 | · | · | 27.0 | 45.5 | · | 42.8 | 283.4 | · | |
| P / Cash Flow | · | · | · | -1522.6 | · | · | · | 40.8 | · | · | · | -401.9 | · | · | · | 262.3 | |
| P / FCF | · | · | · | -205.8 | · | · | · | 71.5 | · | · | · | -176.0 | · | · | · | -545.5 | |
| Earnings Yield | · | -5.2% | -4.1% | -3.1% | · | -4.8% | -5.4% | -4.7% | · | -1.1% | 0.91% | 1.1% | · | 1.8% | 0.63% | -0.22% |
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 | $104M | $102M | $93M | $81M | $58M |
| Margin Kotor % | 54.4% | 56.7% | 56.9% | 57.8% | 55.9% |
| Margin Operasi % | -8.4% | -7.7% | -1.3% | 9.6% | -7.0% |
| Laba Bersih | $-9M | $-9M | $-3M | $6M | $-4M |
| EPS Dilusian | $-0.74 | $-0.72 | $-0.22 | $0.52 | $-0.38 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Rasio Lancar | 0.8 | 0.8 | 0.7 | 0.8 | 1.0 |
| Rasio Cepat | 0.7 | 0.6 | 0.5 | 0.7 | 0.9 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $5M | $16M | $6M | $1M | $2M |
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.