Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$143.5K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$2.00Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Jun 10, 2016
$0,50
USD
≈4.6%
Mar 11, 2016
$0,50
USD
≈1.8%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-643.5%
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 14, 2026
$-0.15
$0.05
-394.1%
31 Maret 2026
Mei 11, 2026
$-1.01
$-0.24
-324.4%
31 Des. 2025
$-0.36
$0.04
-1108.4%
30 Sep. 2025
$-0.56
$0.03
-1930.1%
30 Juni 2025
$-0.23
$-0.04
-463.7%
31 Maret 2025
$-0.59
$-0.16
-261.5%
31 Des. 2024
$-0.20
$-0.16
-22.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$172M
$140M
$161M
$201M
$169M
$101M
$94M
$67M
$60M
·
·
Cost of Revenue
$92M
$70M
·
·
·
·
·
$25M
$18M
$248M
$275M
Gross Profit
$80M
$70M
·
·
·
·
·
$42M
$42M
$174M
$188M
SG&A Expense
$15M
$11M
$11M
$10M
$8M
$7M
$8M
$10M
$8M
$33M
$41M
Operating Expenses
$84M
$74M
$160M
$192M
$165M
$104M
$95M
$72M
$44M
$182M
$204M
Operating Income
$-4M
$-4M
$1M
$9M
$4M
$-3M
$-2M
$-5M
$-2M
$-8M
$3M
Other Non-op
$-428.0K
$-21.0K
$813.0K
$40.0K
$-83.0K
$463.0K
$-338.0K
$-248.0K
$-158.0K
$-247.0K
$-266.0K
Pretax Income
$-4M
$-3M
$3M
$9M
$4M
$-708.0K
$-1M
$-5M
$-2M
$-8M
$2M
Income Tax
$2M
$1M
$370.0K
$2M
$1M
$535.0K
$-540.0K
$99.0K
$869.0K
$742.0K
$646.0K
Net Income
$-6M
$-5M
$2M
$7M
$3M
$-1M
$-955.0K
$8M
$-3M
$-9M
$2M
EPS (Basic)
$-1.85
$-1.59
$0.72
$2.37
$1.11
$-0.43
·
·
·
·
·
EPS (Diluted)
$-1.85
$-1.59
$0.70
$2.27
$1.07
$-0.43
·
·
·
·
·
Shares (Basic)
3,198,000
3,000,000
3,064,000
3,011,000
2,917,000
2,911,000
3,131,000
3,285,000
32,106,000
33,174,000
33,869,000
Shares (Diluted)
3,198,000
3,000,000
3,140,000
3,138,000
3,003,000
2,911,000
3,131,000
3,285,000
32,106,000
33,174,000
34,084,000
EBITDA
$-2M
$-2M
·
·
$5M
$-2M
$-2M
$-5M
·
$-4M
$3M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$10M
$17M
$23M
$27M
$22M
$26M
$31M
$41M
$6M
$21M
$38M
Receivables
$35M
$20M
$20M
$26M
$26M
$13M
$13M
$10M
$12M
$59M
$62M
Inventory
$7M
$0
·
·
·
·
·
·
·
·
·
Prepaid Expense
$4M
$3M
$3M
$2M
$1M
$889.0K
$804.0K
$671.0K
$388.0K
$4M
$6M
Current Assets
$62M
$40M
$46M
$56M
$49M
$40M
$45M
$52M
$97M
$84M
$106M
PP&E (Net)
$19M
$242.0K
$421.0K
$673.0K
$371.0K
$115.0K
$186.0K
$170.0K
$1.0K
$7M
$8M
PP&E (Gross)
$25M
·
·
·
·
·
·
·
$3M
$39M
$42M
Accum. Depreciation
$6M
$2M
$2M
$950.0K
$807.0K
$356.0K
·
·
$3M
$32M
$34M
Goodwill
$6M
$6M
$6M
$5M
$4M
$2M
$0
·
$0
$2M
$2M
Intangibles
$2M
$2M
$4M
$5M
$5M
$1M
$0
·
·
·
·
Other Non-current Assets
$12.0K
$155.0K
$317.0K
$12.0K
$5.0K
$3.0K
$7.0K
$7.0K
$269.0K
$4M
$4M
Total Assets
$113M
$53M
$61M
$68M
$61M
$45M
$47M
$53M
$112M
$102M
$125M
Accounts Payable
$5M
$2M
$868.0K
$2M
$871.0K
$576.0K
$1M
$1M
$1M
$5M
$5M
Accrued Liabilities
$7M
$4M
$5M
$6M
$7M
$4M
$8M
$9M
$7M
$36M
$40M
Short-term Debt
$8M
$0
$0
$1M
$750.0K
$0
$0
·
$7M
$8M
$2M
Current Liabilities
$30M
$11M
$11M
$21M
$20M
$10M
$9M
$11M
$60M
$51M
$52M
Capital Leases
$11M
$441.0K
$664.0K
$348.0K
$118.0K
$22.0K
$160.0K
$0
$52.0K
$140.0K
$229.0K
Other Non-current Liabilities
$308.0K
$399.0K
$443.0K
$599.0K
$395.0K
$188.0K
$177.0K
$150.0K
$192.0K
$4M
$6M
Total Liabilities
$48M
$12M
$12M
$22M
$22M
$11M
$11M
$13M
$68M
$60M
$64M
Long-term Debt
$6M
$0
·
·
$1M
·
$0
·
·
·
·
Total Debt
$8M
·
·
·
$750.0K
·
·
·
·
$8M
$2M
Common Stock
$5.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$34.0K
$34.0K
$34.0K
Retained Earnings
$-436M
$-430M
$-425M
$-427M
$-435M
$-438M
$-437M
$-436M
$-443M
$-440M
$-428M
Treasury Stock
$27M
$21M
$18M
$17M
$15M
$15M
$13M
$8M
$8M
$7M
$2M
AOCI
$-1M
$-3M
$-1M
$-2M
$-85.0K
$526.0K
$-479.0K
$-606.0K
$11M
$7M
$10M
Stockholders' Equity
$66M
$40M
$49M
$46M
$39M
$34M
$36M
$40M
$43M
$42M
$61M
Liabilities + Equity
$113M
$53M
$61M
$68M
$61M
$45M
$47M
$53M
$112M
$102M
$125M
Shares Outstanding
3,755,000
4,033,000
3,896,000
3,823,000
3,694,000
2,685,000
3,663,000
3,613,000
3,496,000
34,910,000
34,611,000
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$2M
$1M
$1M
$1M
$597.0K
$179.0K
$85.0K
$696.0K
$3M
$3M
$4M
Stock-based Comp
$1M
$1M
$1M
$2M
$2M
$737.0K
$961.0K
$2M
$1M
$1M
$4M
Deferred Tax
$942.0K
$532.0K
$-1M
$-233.0K
$-350.0K
$-169.0K
$-210.0K
$-548.0K
$744.0K
$-228.0K
$189.0K
Amort. of Intangibles
$901.0K
$1M
$1M
$1M
$452.0K
$80.0K
·
·
·
·
·
Other Non-cash
$-6M
$-1M
·
·
$-3M
$-930.0K
$-5M
$-25M
·
$-5M
·
Operating Cash Flow
$-7M
$-3M
$315.0K
$9M
$3M
$-1M
$-5M
$-16M
$2M
$-9M
$-17M
CapEx
$2M
$18.0K
$99.0K
$504.0K
$284.0K
$22.0K
$84.0K
$465.0K
$1M
$3M
$3M
Investing Cash Flow
$5M
$1M
$-2M
$-1M
$-6M
$-4M
$-84.0K
$27M
$-1M
$-3M
$22M
Net Debt Issued
$-11M
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$3M
$3M
$959.0K
$1M
$0
$2M
$1M
$8M
$7M
$7M
$1M
Net Stock Activity
$-3M
$-3M
·
·
$0
$-2M
$-8M
$-8M
·
$-7M
$-1M
Dividends Paid
·
·
·
·
·
·
·
·
$0
$3M
$0
Financing Cash Flow
$-2M
$-3M
$-2M
$-2M
$-4.0K
$-927.0K
$-5M
$7M
$-3M
$-3M
$644.0K
Net Change in Cash
$-4M
$-6M
$-4M
$5M
$-4M
$-6M
$-9M
$19M
$-505.0K
$-16M
$4M
Taxes Paid
$2M
$455.0K
$2M
$3M
$1M
$1M
$648.0K
$162.0K
$2M
$918.0K
$89.0K
Free Cash Flow
$-9M
$-3M
·
·
$2M
$-1M
$-5M
$-16M
·
$-12M
$-20M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
46.4%
·
·
·
·
·
·
62.9%
·
·
·
Operating Margin
-2.1%
-2.7%
·
·
2.6%
-2.6%
-1.8%
-7.8%
·
·
·
Net Margin
-3.4%
-3.4%
·
·
1.9%
-1.2%
-1.0%
11.8%
·
·
·
Pretax Margin
-2.2%
-2.5%
·
·
2.6%
-0.70%
-1.5%
-7.7%
·
·
·
EBITDA Margin
-0.94%
-1.8%
·
·
2.9%
-2.4%
-1.7%
-6.8%
·
·
·
ROA
-7.1%
-9.1%
·
·
5.3%
-2.8%
-2.0%
14.6%
·
-8.5%
1.8%
ROE
-11.2%
-11.4%
·
·
8.5%
-3.8%
-2.7%
19.2%
·
-20.3%
3.7%
ROIC
-7.6%
-13.0%
·
·
8.2%
-13.6%
-2.8%
-13.1%
·
-16.7%
3.6%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.1
3.6
·
·
2.5
4.0
4.7
4.9
·
1.7
2.1
Quick Ratio
1.5
3.3
·
·
2.4
3.9
4.6
4.8
·
1.6
1.9
Debt / Equity
0.1
·
·
·
0.0
·
·
·
·
0.2
0.0
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
2.1
2.7
·
·
2.8
2.3
2.0
1.2
·
·
·
Inventory Turnover
26.4
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
6.2
7.0
·
·
6.6
8.0
6.6
5.5
·
·
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$17.50
$14.70
·
·
$14.52
$12.77
$12.27
$1.27
·
$1.32
$1.77
Revenue / Share
$53.83
$46.69
·
·
$56.35
$34.85
$29.96
$2.04
·
·
·
Cash Flow / Share
$-2.27
$-0.93
·
·
$0.83
$-0.49
$-1.54
$-0.47
·
$-0.28
$-0.51
Cash / Share
$2.73
$6.19
·
·
$8.02
$9.61
$10.62
$1.27
·
$0.67
$1.09
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.10
·
EPS (TTM)
$-1.85
$-1.59
$0.70
$2.27
$1.07
$-0.43
·
·
$-0.77
$-0.77
$-0.77
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
22.9%
-13.2%
-19.7%
18.7%
66.8%
·
·
·
·
·
·
Revenue CAGR 3Y
-5.0%
-6.1%
16.7%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.2%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-69.2%
112.1%
·
·
·
·
·
·
·
Net Income YoY
·
·
-69.2%
120.9%
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$172M
$140M
$161M
$201M
$169M
$101M
$94M
$67M
$60M
$432M
$506M
Net Income TTM
$-6M
$-5M
$2M
$7M
$3M
$-1M
$-955.0K
$8M
$-3M
$-9M
$2M
Market Cap
$42M
$36M
·
·
$79M
$28M
$35M
$431M
·
$432M
$1.01B
Enterprise Value
$40M
·
·
·
$58M
·
·
·
·
$418M
$975M
P/E
-6.1
-8.2
22.1
10.0
27.1
-24.4
·
·
-29.2
-17.7
-37.9
P/S
0.2
0.3
·
·
0.5
0.3
0.4
6.4
·
1.0
2.0
P/B
0.6
0.9
·
·
2.0
0.8
1.0
10.6
·
10.3
16.5
P / Tangible Book
0.7
1.1
1.1
1.7
2.7
0.9
·
·
·
·
·
P / Cash Flow
-5.8
-12.9
·
·
31.3
-19.8
-7.3
-27.8
·
-45.9
-58.2
P / FCF
-4.7
-12.8
·
·
35.3
-19.5
-7.1
-27.0
·
-35.5
-49.5
EV / EBITDA
-25.1
·
·
·
11.5
·
·
·
·
-93.1
300.9
EV / FCF
-4.5
·
·
·
25.9
·
·
·
·
-34.3
-47.8
EV / Revenue
0.2
·
·
·
0.3
·
·
·
·
1.0
1.9
Dividend Yield
·
·
·
·
·
·
·
·
·
0.79%
0.00%
Earnings Yield
-16.4%
-12.2%
4.5%
10.0%
3.7%
-4.1%
·
·
-3.4%
-5.7%
-2.6%
Payout Ratio
·
·
·
·
·
·
·
·
·
-38.7%
·
Annual Payout
·
·
·
·
·
·
·
·
$0
$3M
$0
Laporan Laba Rugi15
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
$50M
$57M
$48M
$36M
$32M
$34M
$37M
$36M
$34M
$34M
$39M
$45M
$43M
$44M
$49M
$57M
Cost of Revenue
$30M
$33M
$27M
·
$15M
$16M
$18M
·
·
·
·
·
·
·
·
·
Gross Profit
$21M
$24M
$21M
·
$16M
$18M
$19M
·
·
·
·
·
·
·
·
·
SG&A Expense
$5M
$5M
$5M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
Operating Expenses
$25M
$-8M
$22M
$36M
$18M
$-18M
$19M
$36M
$37M
$35M
$38M
$44M
$43M
$43M
$47M
$53M
Operating Income
$-4M
$-109.0K
$-2M
$-211.0K
$-2M
$-125.0K
$-457.0K
$-187.0K
$-3M
$-1M
$1M
$1M
$18.0K
$599.0K
$1M
$4M
Other Non-op
$-31.0K
$-219.0K
$48.0K
$-186.0K
$-71.0K
$297.0K
$-184.0K
$-95.0K
$-39.0K
$1M
$-404.0K
$-50.0K
$133.0K
$82.0K
$16.0K
$-9.0K
Pretax Income
$-4M
$-274.0K
$-2M
$-343.0K
$-2M
$252.0K
$-548.0K
$-188.0K
$-3M
$-45.0K
$963.0K
$1M
$215.0K
$736.0K
$1M
$4M
Income Tax
$-266.0K
$1M
$249.0K
$345.0K
$32.0K
$837.0K
$298.0K
$253.0K
$-88.0K
$-778.0K
$430.0K
$857.0K
$-139.0K
$674.0K
$340.0K
$781.0K
Net Income
$-4M
$-2M
$-2M
$-688.0K
$-2M
$-585.0K
$-846.0K
$-441.0K
$-3M
$733.0K
$533.0K
$578.0K
$354.0K
$62.0K
$955.0K
$3M
EPS (Basic)
$-1.01
$-0.49
$-0.54
$-0.23
$-0.59
$-0.21
$-0.28
$-0.15
$-0.95
$0.24
$0.17
$0.19
$0.12
$0.02
$0.31
$1.02
EPS (Diluted)
$-1.01
$-0.49
$-0.54
$-0.23
$-0.59
$-0.21
$-0.28
$-0.15
$-0.95
$0.24
$0.17
$0.18
$0.11
$0.02
$0.30
$0.98
Shares (Basic)
3,744,000
·
3,263,000
2,995,000
2,985,000
·
2,975,000
3,011,000
3,041,000
·
3,068,000
3,084,000
3,033,000
·
3,034,000
3,028,000
Shares (Diluted)
3,744,000
·
3,263,000
2,995,000
2,985,000
·
2,975,000
3,011,000
3,041,000
·
3,141,000
3,138,000
3,122,000
·
3,150,000
3,146,000
EBITDA
$-3M
·
$-978.0K
$-211.0K
$-1M
·
$-457.0K
$-187.0K
$-3M
·
$1M
$1M
$366.0K
·
$1M
$4M
Neraca28
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
$8M
$10M
$15M
$17M
$17M
$17M
$16M
$15M
$20M
$23M
$22M
$23M
$22M
$27M
$22M
$26M
Receivables
$33M
$35M
$36M
$24M
$21M
$20M
$24M
$25M
$21M
$20M
$25M
$27M
$27M
$26M
$29M
$32M
Inventory
$7M
$7M
$8M
·
·
$0
·
·
·
·
·
·
·
·
·
·
Prepaid Expense
$4M
$4M
$5M
$2M
$3M
$3M
$2M
$2M
$3M
$3M
$2M
$3M
$3M
$2M
$2M
$2M
Current Assets
$58M
$62M
$68M
$43M
$41M
$40M
$43M
$42M
$45M
$46M
$49M
$53M
$52M
$56M
$54M
$59M
PP&E (Net)
$16M
$19M
$18M
$241.0K
$213.0K
$242.0K
$301.0K
$336.0K
$317.0K
$421.0K
$478.0K
$555.0K
$630.0K
$673.0K
$677.0K
$446.0K
PP&E (Gross)
$23M
$25M
$24M
·
·
·
·
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$7M
$6M
$6M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$950.0K
$884.0K
$823.0K
Goodwill
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$4M
Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
Other Non-current Assets
$12.0K
$12.0K
$33.0K
$84.0K
$114.0K
$155.0K
$195.0K
$235.0K
$277.0K
$317.0K
$12.0K
$14.0K
$12.0K
$12.0K
$13.0K
$5.0K
Total Assets
$109M
$113M
$117M
$56M
$53M
$53M
$57M
$56M
$59M
$61M
$61M
$66M
$65M
$68M
$67M
$72M
Accounts Payable
$5M
$5M
$6M
$2M
$3M
$2M
$1M
$1M
$2M
$868.0K
$613.0K
$1M
$1M
$2M
$1M
$999.0K
Accrued Liabilities
$7M
$7M
$9M
$6M
$5M
$4M
$6M
$5M
$6M
$5M
$6M
$8M
$7M
$6M
$7M
$8M
Short-term Debt
$7M
$8M
$6M
·
·
$0
·
·
·
·
$0
$0
$1M
$1M
$1M
$2M
Current Liabilities
$28M
$30M
$33M
$14M
$13M
$11M
$13M
$13M
$14M
$11M
$13M
$18M
$18M
$21M
$22M
$26M
Capital Leases
$14M
$11M
$9M
$650.0K
$401.0K
$441.0K
$543.0K
$292.0K
$479.0K
$664.0K
$560.0K
$702.0K
$818.0K
$348.0K
$404.0K
$462.0K
Other Non-current Liabilities
$441.0K
$308.0K
$467.0K
$445.0K
$432.0K
$399.0K
$439.0K
$450.0K
$439.0K
$443.0K
$442.0K
$452.0K
$439.0K
$599.0K
$519.0K
$383.0K
Total Liabilities
$48M
$48M
$49M
$15M
$14M
$12M
$14M
$14M
$15M
$12M
$14M
$19M
$19M
$22M
$23M
$26M
Long-term Debt
$6M
·
$7M
·
·
·
·
·
·
·
·
·
·
·
$0
$0
Total Debt
$7M
·
$6M
·
·
·
·
·
·
·
$0
$0
$1M
·
$1M
$2M
Common Stock
$5.0K
$5.0K
$5.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
$4.0K
Retained Earnings
$-440M
$-436M
$-434M
$-432M
$-432M
$-430M
$-429M
$-429M
$-428M
$-425M
$-426M
$-427M
$-427M
$-427M
$-427M
$-428M
Treasury Stock
$28M
$27M
$24M
$21M
$21M
$21M
$21M
$21M
$19M
$18M
$18M
$18M
$17M
$17M
$17M
$16M
AOCI
$-1M
$-1M
$-1M
$-1M
$-2M
$-3M
$-684.0K
$-2M
$-2M
$-1M
$-2M
$-2M
$-2M
$-2M
$-3M
$-1M
Stockholders' Equity
$61M
$66M
$68M
$40M
$39M
$40M
$43M
$43M
$44M
$49M
$47M
$47M
$46M
$46M
$44M
$45M
Liabilities + Equity
$109M
$113M
$117M
$56M
$53M
$53M
$57M
$56M
$59M
$61M
$61M
$66M
$65M
$68M
$67M
$72M
Shares Outstanding
3,707,000
3,755,000
3,436,000
2,750,000
2,750,000
2,750,000
2,807,000
2,807,000
2,807,000
2,807,000
2,794,000
2,794,000
2,794,000
2,794,000
2,707,000
2,707,000
Arus Kas15
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
$942.0K
$884.0K
$666.0K
$245.0K
$283.0K
$319.0K
$358.0K
$287.0K
$397.0K
$391.0K
$374.0K
$354.0K
$348.0K
$361.0K
$356.0K
$337.0K
Stock-based Comp
$484.0K
$499.0K
$369.0K
$243.0K
$386.0K
$234.0K
$481.0K
$187.0K
$378.0K
$482.0K
$131.0K
$383.0K
$473.0K
$532.0K
$545.0K
$695.0K
Deferred Tax
$-884.0K
$2M
$-395.0K
$-197.0K
$31.0K
$735.0K
$47.0K
$37.0K
$-287.0K
$-1M
$307.0K
$-51.0K
$-294.0K
$12.0K
$-13.0K
$-148.0K
Amort. of Intangibles
$159.0K
$179.0K
$246.0K
$238.0K
$238.0K
$251.0K
$293.0K
$295.0K
$287.0K
$286.0K
$278.0K
$280.0K
$280.0K
$278.0K
$282.0K
$278.0K
Other Non-cash
$2M
·
·
·
$254.0K
·
·
·
$625.0K
·
·
·
$-6M
·
·
·
Operating Cash Flow
$-1M
$-4M
$-3M
$139.0K
$-802.0K
$2M
$1M
$-4M
$-2M
$3M
$-716.0K
$3M
$-5M
$4M
$-84.0K
$8M
CapEx
$1M
$1M
$615.0K
$37.0K
$6.0K
$-4.0K
$-1.0K
$14.0K
$9.0K
$35.0K
$25.0K
$1.0K
$38.0K
$74.0K
$300.0K
$37.0K
Investing Cash Flow
$2M
$-2M
$6M
$-37.0K
$-6.0K
$4.0K
$1.0K
$-14.0K
$1M
$-2M
$-25.0K
$-1.0K
$-38.0K
$-71.0K
$-1M
$-37.0K
Net Debt Issued
$-13M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$712.0K
$66.0K
$3M
$0
$0
$0
$393.0K
$1M
$936.0K
$185.0K
$201.0K
$573.0K
$0
$0
$1M
·
Net Stock Activity
$-712.0K
·
·
·
$0
·
·
·
$-936.0K
·
·
·
·
·
·
·
Financing Cash Flow
$-4M
$652.0K
$-3M
$-23.0K
$-8.0K
$-123.0K
$-399.0K
$-1M
$-1M
$-207.0K
$-214.0K
$-2M
$-164.0K
$-40.0K
$-2M
$0
Net Change in Cash
$-3M
$-5M
$1M
$309.0K
$-453.0K
$1M
$1M
$-6M
$-2M
$1M
$-1M
$718.0K
$-5M
$5M
$-3M
$7M
Taxes Paid
$201.0K
$792.0K
$560.0K
$260.0K
$283.0K
$201.0K
$-213.0K
$320.0K
$147.0K
$210.0K
$791.0K
$676.0K
$512.0K
$709.0K
$708.0K
$747.0K
Free Cash Flow
$-3M
·
·
·
$-808.0K
·
·
·
$-2M
·
·
·
$-5M
·
·
·
Profitabilitas8
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
41.1%
·
43.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
Operating Margin
-8.0%
·
-3.4%
-0.59%
-5.4%
·
-1.2%
-0.52%
-9.0%
·
3.2%
3.0%
0.04%
·
2.6%
6.8%
Net Margin
-7.6%
·
-3.7%
-1.9%
-5.5%
·
-2.3%
-1.2%
-8.6%
·
1.4%
1.3%
0.82%
·
2.0%
5.5%
Pretax Margin
-8.1%
·
-3.2%
-0.97%
-5.4%
·
-1.5%
-0.53%
-8.8%
·
2.4%
3.2%
0.50%
·
2.7%
6.8%
EBITDA Margin
-6.1%
·
-2.0%
-0.59%
-4.5%
·
-1.2%
-0.52%
-7.8%
·
3.2%
3.0%
0.85%
·
2.6%
6.8%
ROA
-4.7%
·
-2.0%
-1.2%
-3.1%
·
-1.4%
-0.72%
-4.7%
·
0.83%
0.84%
0.55%
·
1.6%
5.1%
ROE
-7.5%
·
-3.2%
-1.7%
-4.2%
·
-1.9%
-0.99%
-6.4%
·
1.2%
1.3%
0.79%
·
2.4%
7.7%
ROIC
-5.5%
·
-2.6%
-1.1%
-4.5%
·
-1.6%
-1.0%
-6.7%
·
1.5%
1.2%
0.06%
·
2.0%
6.6%
Likuiditas & Solvabilitas3
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
2.1
·
2.1
3.0
3.2
·
3.3
3.3
3.2
·
3.7
3.0
3.0
·
2.5
2.3
Quick Ratio
1.5
·
1.6
2.8
3.0
·
3.1
3.1
3.0
·
3.5
2.8
2.8
·
2.4
2.2
Debt / Equity
0.1
·
0.1
·
·
·
·
·
·
·
0.0
0.0
0.0
·
0.0
0.0
Efisiensi3
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
0.6
·
0.6
0.6
0.6
·
0.6
0.6
0.5
·
0.6
0.7
0.7
·
0.8
0.9
Inventory Turnover
8.3
·
7.1
·
·
·
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
1.9
·
1.6
1.5
1.5
·
1.5
1.4
1.4
·
1.5
1.5
1.5
·
1.9
2.2
Per Saham5
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
Book Value / Share
$16.46
·
$19.72
$14.59
$14.35
·
$15.30
$15.16
$15.78
·
$16.69
$16.71
$16.61
·
$16.39
$16.69
Revenue / Share
$13.37
·
$14.70
$11.87
$10.68
·
$12.39
$11.86
$11.14
·
$12.54
$14.31
$13.80
·
$15.46
$18.03
Cash Flow / Share
$-0.37
·
·
·
$-0.27
·
·
·
$-0.59
·
·
·
$-1.59
·
·
·
Cash / Share
$2.18
·
$4.47
$6.12
$6.02
·
$5.64
$5.22
$7.27
·
$7.73
$8.10
$7.85
·
$8.28
$9.55
EPS (TTM)
·
·
$-1.57
·
·
·
$-1.14
$-0.69
$-0.36
·
$0.48
$0.61
$1.41
·
$2.94
$3.13
Valuasi (TTM)13
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
·
·
$149M
·
·
·
$140M
$143M
$152M
·
$171M
$180M
$192M
·
$207M
$204M
Net Income TTM
·
·
$-5M
·
·
·
$-3M
$-2M
$-1M
·
$2M
$2M
$4M
·
$9M
$10M
Market Cap
$38M
·
$38M
$23M
$29M
·
$45M
$47M
$50M
·
$53M
$60M
$62M
·
$91M
$85M
Enterprise Value
$37M
·
$29M
·
·
·
·
·
·
·
$31M
$38M
$42M
·
$70M
$61M
P/E
·
·
-7.1
·
·
·
-14.1
-24.1
-49.0
·
39.3
35.3
15.8
·
11.4
10.0
P/S
·
·
0.3
·
·
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.4
0.4
P/B
0.6
·
0.6
0.6
0.7
·
1.0
1.1
1.1
·
1.1
1.3
1.3
·
2.1
1.9
P / Tangible Book
0.7
·
0.6
0.7
0.9
·
1.3
1.4
1.4
·
1.4
1.6
1.7
·
2.6
2.4
P / Cash Flow
-27.3
·
·
·
-36.6
·
·
·
-27.8
·
·
·
-12.6
·
·
·
EV / Revenue
·
·
0.2
·
·
·
·
·
·
·
0.2
0.2
0.2
·
0.3
0.3
Dividend Yield
·
·
0.00%
·
·
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
Earnings Yield
·
·
-14.1%
·
·
·
-7.1%
-4.2%
-2.0%
·
2.5%
2.8%
6.3%
·
8.7%
10.0%
Annual Payout
·
·
$0
·
·
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
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
2025-03-31
2024-12-31
2024-09-30
2024-06-30
Pendapatan
$172M
·
$140M
·
·
Margin Kotor %
46.4%
·
·
·
·
Margin Operasi %
-2.1%
·
-2.7%
·
·
Laba Bersih
$-6M
·
$-5M
·
·
EPS Dilusian
$-1.85
·
$-1.59
·
·
Metrik
2025-12-31
2025-03-31
2024-12-31
2024-09-30
2024-06-30
Utang / Ekuitas
0.1
·
·
·
·
Rasio Lancar
2.1
·
3.6
·
·
Rasio Cepat
1.5
·
3.3
·
·
Metrik
2025-12-31
2025-03-31
2024-12-31
2024-09-30
2024-06-30
Arus Kas Bebas
$-9M
·
$-3M
·
·
Pemilik institusional (13F)
28 pengaju
· $12.4M 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.
Pemegang28
Nilai yang dipegang$12.4M
Posisi baru3
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (-4 vs Kuartal sebelumnya)
2 (0 vs Kuartal sebelumnya)
6 (+2 vs Kuartal sebelumnya)
6 (-1 vs Kuartal sebelumnya)
+859
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.
Heartland Advisors, Inc., William J. Nasgovitz, VI Capital Fund, LP, VI Capital Management, LLC, David Pointer, Mark D. Stolper, Charles M. Gillman, Alfred John Knapp, Jr.
Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan
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
42 orang dalam
· 19 pejabat · 18 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.