Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$438.4K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$14.00Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 29, 2021
$3,50
USD
≈0.00%
Jun 12, 2020
$12000,00
USD
≈1.6%
Mar 13, 2020
$12000,00
USD
≈1.5%
Des 12, 2019
$12000,00
USD
≈0.87%
Sep 13, 2019
$12000,00
USD
≈1.6%
Jun 13, 2019
$12000,00
USD
≈4.5%
Mar 14, 2019
$12000,00
USD
≈4.1%
Des 24, 2018
$12000,00
USD
≈6.1%
Sep 13, 2018
$24000,00
USD
≈5.1%
Jun 14, 2018
$24000,00
USD
≈4.0%
Mar 14, 2018
$24000,00
USD
≈4.3%
Des 14, 2017
$24000,00
USD
≈4.2%
Sep 14, 2017
$24000,00
USD
≈3.9%
Jun 13, 2017
$24000,00
USD
≈3.4%
Mar 13, 2017
$24000,00
USD
≈9.9%
Des 13, 2016
$24000,00
USD
≈8.1%
Sep 13, 2016
$24000,00
USD
≈10.0%
Jun 13, 2016
$96000,00
USD
≈8.8%
Mar 16, 2016
$96000,00
USD
≈9.3%
Des 11, 2015
$96000,00
USD
≈7.8%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-23.0%
Laporan BerikutnyaNov 05, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2024
$-9300.00
$-27540.00
66.2%
31 Maret 2024
$-24000.00
$-30600.00
21.6%
31 Des. 2023
$-10500.00
$-12240.00
14.2%
30 Sep. 2023
$-36000.00
$-12240.00
-194.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$72M
$57M
$80M
$28M
$38.2K
$8M
$51M
$42M
$82M
$99M
$108M
$119M
Cost of Revenue
$44M
$36M
$52M
$20M
$5M
$6M
$29M
$25M
$61M
$73M
$76M
$77M
Gross Profit
$28M
$20M
$28M
$7M
$38.2K
$2M
$22M
$18M
$21M
$27M
$32M
$42M
R&D Expense
·
·
·
·
·
$3M
$4M
$4M
$4M
$5M
$8M
$8M
SG&A Expense
$27M
$27M
$29M
$12M
$1M
$7M
$22M
$22M
$29M
$35M
$41M
$39M
Operating Expenses
$29M
$33M
$35M
$18M
$5M
$8M
$22M
$22M
$33M
$31M
$118M
$116M
Operating Income
$-2M
$-12M
$-7M
$-10M
$-5M
$-6M
$9.2K
$-5M
$-12M
$-4M
$-11M
$3M
Other Non-op
$-9M
$-3M
$646.1K
$7M
$-1M
$932.1K
$226.1K
$224.0K
$-95.3K
$-3M
$104.1K
$-111.7K
Pretax Income
$-11M
$-16M
$-7M
$-3M
$-6M
$-5M
$235.3K
$-5M
$-12M
$-8M
$-10M
$3M
Income Tax
$51.1K
$34.8K
$119.2K
$12.2K
$24.6K
$14.6K
$-15.3K
$404.4K
$-34.5K
$256.9K
$-753.4K
$1M
Net Income
$-11M
$-16M
$-8M
$-10M
$-6M
$-171.7K
$6M
$-7M
$-12M
$-8M
$-10M
$2M
EPS (Basic)
$-4.38
$-10110.93
$-611.55
$-4.04
$-2.03
$-0.02
$0.70
$-0.75
$-1.32
$-0.92
$-1.11
$0.23
EPS (Diluted)
$-4.38
$-10110.93
$-611.55
$-4.04
$-2.03
$-0.02
$0.69
$-0.75
$-1.32
$-0.92
$-1.11
$0.23
Shares (Basic)
2,489,224
2,714
13,298
6,741,446
3,074,998
9,322,672
9,272,259
9,108,777
8,942,523
8,831,782
8,720,225
8,622,032
Shares (Diluted)
2,489,224
2,714
13,298
6,741,446
3,074,998
9,322,672
9,337,422
9,108,777
8,942,523
8,831,782
8,720,225
8,640,416
EBITDA
$830.1K
$-9M
·
·
$-7M
·
$1M
$-4M
$-9M
$-773.5K
$-7M
$6M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$7M
$839.3K
$4M
$2M
$19.0K
$13M
$14M
$11M
$12M
$10M
$10M
$14M
Short-term Investments
·
·
·
$3M
$135.2K
$3M
$9M
·
$6M
$6M
$5M
$5M
Receivables
$4M
$5M
$5M
$6M
$2M
$4M
$10M
$10M
$12M
$15M
$18M
$14M
Inventory
$3M
$3M
$4M
$6M
$0
$136.3K
$9M
$12M
$14M
$22M
$25M
$31M
Prepaid Expense
·
·
·
$2M
·
·
·
·
·
·
·
·
Other Current Assets
$554.5K
$198.7K
$376.0K
$634.4K
$901.8K
$557.0K
$1M
$1M
$810.5K
$967.3K
$1M
$1M
Current Assets
$16M
$11M
$16M
$26M
$19.0K
$36M
$49M
$42M
$45M
$55M
$62M
$70M
PP&E (Net)
$1M
$1M
$2M
$1M
$140.8K
$304.8K
$8M
$9M
$13M
$16M
$17M
$18M
PP&E (Gross)
$2M
$2M
$2M
$1M
$4M
$4M
$25M
$27M
$43M
$49M
$48M
$46M
Accum. Depreciation
$1M
$799.0K
$514.8K
$98.1K
$4M
$4M
$16M
$18M
$30M
$33M
$30M
$28M
Goodwill
$17M
$17M
$21M
$21M
·
$2M
·
·
·
$1M
$1M
·
Intangibles
$10M
$12M
$16M
$21M
$3M
$3M
·
$5.0K
$17.0K
$190.0K
$307.0K
$424.0K
Other Non-current Assets
$31M
$33M
$41M
$48M
$3M
$19M
$2M
$2M
$55.1K
$2M
$9M
$12M
Total Assets
$48M
$46M
$58M
$75M
$3M
$56M
$59M
$53M
$58M
$73M
$88M
$100M
Accounts Payable
$7M
$8M
$8M
$8M
$2M
$709.3K
$4M
$4M
$5M
$7M
$8M
$5M
Short-term Debt
$2M
$7M
$3M
$5M
$350.0K
·
·
·
·
·
·
·
Current Liabilities
$15M
$27M
$22M
$26M
$3M
$7M
$11M
$12M
$9M
$11M
$15M
$13M
Capital Leases
$3M
$3M
$4M
$4M
$50.2K
$167.7K
$244.0K
·
·
·
·
·
Deferred Tax
·
·
$41.6K
·
·
·
·
·
·
$53.0K
$61.5K
$1M
Long-term Debt
$7M
·
·
·
·
·
·
·
·
·
·
$628.0K
Total Debt
$2M
$7M
·
·
·
·
·
·
·
·
$103.6K
$524.2K
Common Stock
$170.3K
$467
$683
$495.8K
$153.8K
$466.1K
$462.6K
$457.9K
$448.7K
$443.9K
$437.7K
$432.7K
Paid-in Capital
$78M
$51M
$47M
$46M
$-53.8K
$44M
$43M
$43M
$42M
$41M
$40M
$39M
Retained Earnings
$-54M
$-43M
$-27M
$-19M
$-9M
$4M
$5M
$-734.0K
$7M
$21M
$32M
$48M
AOCI
·
·
·
$-10.4K
$2.3K
$-678.8K
$-697.7K
$-751.3K
$-613.4K
$-686.7K
$-666.4K
$-695.2K
Stockholders' Equity
$24M
$9M
$20M
$27M
$-9M
$-3M
$47M
$42M
$49M
$62M
$72M
$86M
Liabilities + Equity
$48M
$46M
$58M
$75M
$3M
$56M
$59M
$53M
$58M
$73M
$88M
$100M
Shares Outstanding
3,406,616
9,343
13,663
9,915,586
3,074,998
9,321,927
9,252,749
9,158,438
8,973,708
8,877,379
8,754,550
8,654,756
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$3M
$5M
$3M
$1M
$808.0K
$1M
$1M
$3M
$4M
$3M
$2M
Stock-based Comp
$85.2K
$29.0K
$1M
$309.2K
$100.0K
$463.3K
$412.8K
$190.7K
$417.5K
$631.9K
$898.8K
$784.8K
Deferred Tax
·
$-41.6K
$41.6K
·
$0
$9.5K
$9.5K
$19.1K
$-91.1K
$-8.5K
$2M
$790.4K
Amort. of Intangibles
$2M
$3M
$5M
$3M
$1M
$205.0K
$0
$12.0K
$30.0K
$74.0K
$101.0K
$107.0K
Restructuring
·
·
$56.7K
·
$467.8K
$960.0K
·
$364.0K
$2M
$0
$0
$237.8K
Other Non-cash
$9M
$6M
·
·
$-9M
·
$2M
$-355.6K
$12M
$5M
$4M
$6M
Operating Cash Flow
$955.0K
$-6M
$-667.2K
$-8M
$-811.0K
$-5M
$10M
$-5M
$4M
$1M
$840.3K
$12M
CapEx
$48.6K
$32.8K
$655.7K
$116.9K
$35.0K
$169.0K
$425.0K
$694.0K
$773.0K
$2M
$2M
$6M
Investing Cash Flow
$-48.6K
$-26.7K
$4M
$-3M
$480.0K
$4M
$-5M
$5M
$-293.5K
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
$145.5K
$246.1K
Stock Repurchased
·
$6.1K
$38.4K
·
$5M
$354.9K
$1M
·
·
·
·
·
Net Stock Activity
·
$-6.1K
·
·
$-5M
·
$-1M
·
·
·
$145.5K
$246.1K
Dividends Paid
·
·
·
·
$34M
$563.9K
$743.3K
$1M
$1M
$5M
$6M
$6M
Financing Cash Flow
$5M
$2M
$-3M
$16M
$350.0K
$-799.9K
$-1M
$-1M
$-1M
·
·
·
Net Change in Cash
$6M
$-4M
$139.9K
$5M
$19.0K
$-2M
$4M
$-1M
$2M
$630.5K
$-4M
$-6M
Taxes Paid
$65.5K
$76.7K
$58.9K
$11.3K
$-7.5K
$-27.7K
$-73.2K
$-32.6K
$-693.1K
$-1M
$-2M
$2M
Free Cash Flow
$906.4K
$-6M
·
·
$-5M
·
$10M
$-5M
$3M
$-1M
$-2M
$7M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
38.3%
35.9%
·
·
34.7%
·
43.6%
32.4%
25.3%
26.8%
29.3%
35.4%
Operating Margin
-2.3%
-21.7%
·
·
-116.6%
·
0.02%
-10.0%
-14.3%
-4.5%
-9.8%
2.8%
Net Margin
-15.2%
-27.9%
·
·
42.4%
·
12.7%
-10.3%
-14.4%
-8.2%
-9.0%
1.7%
Pretax Margin
-15.1%
-27.8%
·
·
-116.3%
·
0.46%
-9.7%
-14.4%
-7.9%
-9.7%
2.7%
EBITDA Margin
1.1%
-16.1%
·
·
-104.8%
·
2.1%
-6.6%
-10.4%
-0.78%
-6.7%
4.9%
ROA
-23.2%
-32.8%
·
·
25.6%
·
11.1%
-12.9%
-19.8%
-10.8%
-10.3%
1.9%
ROE
-46.9%
-146.2%
·
·
60.8%
·
13.8%
-16.1%
-21.3%
-12.1%
-12.2%
2.2%
ROIC
-6.4%
-79.7%
·
·
-48.2%
·
0.02%
-16.7%
-23.9%
-7.5%
-13.5%
2.4%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.1
0.4
·
·
2.5
·
4.4
3.6
5.1
4.9
4.0
5.4
Quick Ratio
0.7
0.2
·
·
2.1
·
3.0
2.1
3.4
2.7
2.1
2.5
Debt / Equity
0.1
0.8
·
·
·
·
·
·
·
·
0.0
0.0
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.5
1.2
·
·
0.6
·
0.9
1.2
1.4
1.3
1.2
1.2
Inventory Turnover
16.9
11.6
·
·
27.7
·
2.8
2.9
3.4
3.1
2.7
2.6
Receivables Turnover
15.8
11.5
·
·
2.3
·
5.1
5.1
6.2
6.1
6.8
6.5
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$7.15
$4.57
·
·
$1.75
·
$5.12
$4.55
$5.48
$6.94
$8.25
$9.94
Revenue / Share
$28.89
$104.82
·
·
$0.72
·
$5.45
$7.22
$9.21
$11.25
$12.35
$13.78
Cash Flow / Share
$0.38
$-11.62
·
·
$-0.48
·
$1.10
$-0.52
$0.41
$0.14
$0.10
$1.41
Cash / Share
$2.11
$0.45
·
·
$0.36
·
$1.51
$1.21
$1.39
$1.18
$1.12
$1.59
Dividend / Share
·
·
·
·
$3.50
$0.04
·
·
·
·
·
·
EPS (TTM)
$-4.38
$-10110.93
$-611.55
$-4.04
$-2.03
$-0.02
$0.69
$-0.75
$-1.32
$-0.92
$-1.11
$0.23
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
26.5%
-28.6%
189.3%
72019.1%
-99.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
37.7%
1042.2%
114.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
54.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$72M
$57M
$80M
$28M
$38.2K
$8M
$51M
$42M
$82M
$99M
$108M
$119M
Net Income TTM
$-11M
$-16M
$-8M
$-10M
$-6M
$-171.7K
$6M
$-7M
$-12M
$-8M
$-10M
$2M
Market Cap
$4M
$983M
·
·
$14.00T
·
$34.25T
$11.15T
$19.17T
$24.66T
$40.81T
$54.52T
Enterprise Value
$-2M
$989M
·
·
·
·
·
·
·
·
$40.81T
$54.52T
P/E
-0.2
-0.1
-144.7
-86509.9
-709359.6
-137100000.0
5365217.4
-1624000.0
-1618181.8
-3019565.2
-4200000.0
27391304.3
P/S
0.0
17.3
·
·
366796889.1
·
672878.6
263280.1
232838.1
248219.7
379064.7
457918.1
P/B
0.1
115.0
·
·
822547.0
·
722769.1
267806.5
389822.2
400134.4
565406.8
633860.1
P / Cash Flow
3.7
-155.9
·
·
-3034802.1
·
3347983.7
-2361975.5
5251578.2
20291385.7
48570868.3
4479511.8
P / FCF
3.9
-155.1
·
·
-3011946.7
·
3493086.0
-2033082.3
6662625.4
-23012748.6
-26268585.9
8267573.7
EV / EBITDA
-2.3
-107.9
·
·
·
·
·
·
·
·
-5673863.1
9441190.9
EV / FCF
-2.1
-156.1
·
·
·
·
·
·
·
·
-26268576.3
8267571.0
EV / Revenue
-0.0
17.4
·
·
·
·
·
·
·
·
379064.5
457917.9
Dividend Yield
·
·
·
·
0.00%
·
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Earnings Yield
-425.2%
-1922.2%
-0.69%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Payout Ratio
·
·
·
·
1144.7%
·
11.5%
-22.0%
-12.3%
-57.0%
-58.3%
284.0%
Annual Payout
·
·
·
·
$34M
$563.9K
$743.3K
$1M
$1M
$5M
$6M
$6M
Laporan Laba Rugi16
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$8M
$7M
$27M
$19M
$13M
$13M
$15M
$15M
$14M
$13M
$18M
$20M
$22M
$17M
$6M
$4M
Cost of Revenue
$6M
$6M
$16M
$12M
$8M
$8M
$10M
$9M
$9M
$8M
$11M
$13M
$14M
$12M
$4M
$3M
Gross Profit
$2M
$2M
$11M
$7M
$5M
$4M
$6M
$5M
$5M
$5M
$7M
$7M
$8M
$5M
$1M
$902.4K
SG&A Expense
$4M
$5M
$8M
$7M
$6M
$6M
$8M
$6M
$7M
$7M
$7M
$7M
$8M
$6M
$3M
$3M
Operating Expenses
$5M
$6M
$8M
$7M
$7M
$7M
$12M
$7M
$7M
$7M
$9M
$9M
$10M
$9M
$4M
$4M
Operating Income
$-3M
$-4M
$3M
$-245.7K
$-2M
$-2M
$-7M
$-2M
$-2M
$-2M
$-2M
$-1M
$-2M
$-4M
$-2M
$-3M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$0
·
Other Non-op
$-144.0K
$250.3K
$-294.0K
$-130.6K
$-7M
$-1M
$-283.3K
$-2M
$-5M
$3M
$-768.9K
$1M
$-444.4K
$3M
$-119.0K
$5M
Pretax Income
$-3M
$-4M
$3M
$-376.3K
$-10M
$-3M
$-7M
$-3M
$-7M
$1M
$-2M
$-336.7K
$-3M
$-527.3K
$-3M
$2M
Income Tax
$11.4K
$11.4K
$5.6K
$16.7K
$14.2K
$14.6K
$34.8K
$509
$-6.6K
$6.2K
$-4.2K
$-2.9K
$5.7K
·
·
·
Net Income
$-3M
$-4M
$3M
$-393.0K
$-10M
$-3M
$-7M
$-3M
$-7M
$1M
$-2M
$-2M
$-3M
$-7M
$-3M
$1M
EPS (Basic)
$-0.52
$-1.20
$105.59
$-0.12
$-3.14
$-106.71
$41676.94
$-2350.12
$-11022.91
$-38414.84
$-176.35
$-2.34
$-0.26
$-3.31
$-0.34
$0.19
EPS (Diluted)
$-0.52
$-1.20
$105.59
$-0.12
$-3.14
$-106.71
$41676.94
$-2350.12
$-11022.91
$-38414.84
$-176.35
$-2.34
$-0.26
$-3.27
$-0.34
$0.15
Shares (Basic)
6,401,384
3,406,616
·
3,406,614
3,063,743
32,766
·
1,516
629
263
13,400
663,256
9,919,650
·
7,435,586
7,435,586
Shares (Diluted)
6,401,384
3,406,616
·
3,406,614
3,063,743
32,766
·
1,516
629
263
13,400
663,256
9,919,650
·
7,435,586
9,788,522
EBITDA
$-3M
$-4M
·
$-245.7K
$-2M
$-2M
·
$-2M
$-2M
$-1M
$-2M
$-1M
$-772.5K
·
$-2M
$-3M
Neraca28
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$3M
$2M
$7M
$5M
$3M
$1M
$839.3K
$1M
$1M
$2M
$3M
$2M
$2M
$2M
$6M
$3M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$1M
$2M
$3M
$3M
$1M
Receivables
$3M
$3M
$4M
$5M
$3M
$4M
$5M
$4M
$5M
$5M
$6M
$6M
$6M
$6M
$4M
$3M
Inventory
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$5M
$5M
$6M
$6M
$2M
$1M
Prepaid Expense
·
·
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
Other Current Assets
$576.6K
$408.7K
$554.5K
$612.2K
$185.2K
$264.9K
$198.7K
$376.7K
$417.0K
$293.9K
$790.3K
$520.2K
$634.1K
$634.4K
$1M
$1M
Current Assets
$11M
$9M
$16M
$17M
$11M
$11M
$11M
$12M
$12M
$13M
$19M
$21M
$24M
$26M
$17M
$22M
PP&E (Net)
$891.8K
$952.4K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
$341.5K
$274.1K
PP&E (Gross)
·
·
$2M
·
·
·
$2M
·
·
·
·
·
·
$1M
·
·
Accum. Depreciation
·
·
$1M
·
·
·
$799.0K
·
·
·
·
·
·
$98.1K
·
·
Goodwill
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$21M
$21M
$21M
$21M
$21M
$21M
$21M
$17M
$17M
Intangibles
$9M
$9M
$10M
$11M
$11M
$12M
$12M
$14M
$14M
$15M
$17M
$18M
$19M
$21M
$17M
$18M
Other Non-current Assets
$29M
$30M
$31M
$31M
$32M
$33M
$33M
$38M
$39M
$40M
$42M
$43M
$47M
$48M
$34M
$36M
Total Assets
$41M
$40M
$48M
$50M
$44M
$44M
$46M
$51M
$53M
$55M
$63M
$66M
$72M
$75M
$51M
$59M
Accounts Payable
$5M
$5M
$7M
$7M
$6M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$8M
$8M
$2M
$2M
Short-term Debt
$2M
$3M
$2M
$2M
$1M
$806.2K
$7M
$4M
$4M
$3M
$360.7K
·
·
$5M
·
·
Current Liabilities
$14M
$13M
$15M
$19M
$13M
$20M
$27M
$25M
$24M
$21M
$22M
$23M
$23M
$26M
$9M
$14M
Capital Leases
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$16.6K
$27.9K
Deferred Tax
·
·
·
·
·
·
·
$41.6K
$41.6K
$41.6K
·
·
·
·
·
·
Long-term Debt
$4M
·
$7M
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$2M
$3M
·
$2M
$1M
$806.2K
·
$4M
$4M
$3M
$360.7K
·
·
·
·
·
Common Stock
$325.7K
$170.3K
$170.3K
$170.3K
$170.3K
$4.1K
$467
$47.0K
$362.2K
$3M
$509.1K
$501.7K
$497.4K
$495.8K
$371.8K
$371.8K
Paid-in Capital
$81M
$78M
$78M
$78M
$78M
$61M
$51M
$49M
$22M
$11M
$47M
$47M
$46M
$46M
$42M
$42M
Retained Earnings
$-61M
$-58M
$-54M
$-56M
$-56M
$-46M
$-43M
$-36M
$-33M
$-26M
$-25M
$-23M
$-22M
$-19M
$-12M
$-9M
AOCI
·
·
·
·
·
·
·
·
·
·
·
$34.1K
$14.0K
$-10.4K
$-32.8K
$-32.8K
Stockholders' Equity
$21M
$20M
$24M
$22M
$22M
$15M
$9M
$13M
$-11M
$-11M
$22M
$24M
$25M
$27M
$30M
$33M
Liabilities + Equity
$41M
$40M
$48M
$50M
$44M
$44M
$46M
$51M
$53M
$55M
$63M
$66M
$72M
$75M
$51M
$59M
Shares Outstanding
6,513,108
3,406,616
3,406,616
3,406,614
3,406,614
81,391
9,343
940,385
7,243,258
64,154,286
10,182,723
10,033,831
9,948,836
9,915,586
7,435,586
7,435,586
Arus Kas14
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$622.4K
$622.5K
$622.3K
$628.0K
$625.4K
$627.3K
$780.5K
$784.7K
$786.8K
$801.8K
$1M
$1M
$1M
$1M
$766.5K
$887.9K
Stock-based Comp
$3.8K
$5.9K
$13.1K
$18.9K
$22.5K
$30.8K
$45.2K
$-201.9K
$-11.6K
$197.3K
$353.8K
$300.5K
$312.4K
$285.7K
·
·
Amort. of Intangibles
$559.4K
$559.4K
$559.4K
$559.4K
$559.4K
$559.4K
$709.4K
$709.4K
$709.4K
$709.4K
$1M
$1M
$1M
$1M
$863.6K
$863.4K
Restructuring
·
·
·
·
·
·
·
·
·
·
$56.7K
$56.7K
·
·
·
·
Other Non-cash
·
$-2M
·
·
·
$-565.0K
·
·
·
$-5M
·
·
$739.9K
·
·
·
Operating Cash Flow
$-1M
$-5M
$2M
$2M
$-130.2K
$-3M
$-2M
$-968.1K
$-776.4K
$-3M
$835.9K
$-2M
$-125.6K
$-1M
$1M
$-2M
CapEx
·
·
$30.8K
$9.0K
·
·
$3.0K
$12.2K
$12.0K
$5.6K
$204.7K
$80.1K
$329.7K
$472
$105.2K
$11.0K
Investing Cash Flow
$-1.5K
$2.7K
$-30.8K
$-9.0K
·
·
$-3.0K
$-12.2K
$-12.0K
$524
$1M
$2M
$339.8K
$-796.7K
$114.9K
$8M
Stock Repurchased
·
·
·
·
·
·
$0
$0
$3.2K
$2.9K
$24.9K
$0
$6.3K
·
·
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
$-2.9K
·
·
$-6.3K
·
·
·
Financing Cash Flow
$2M
$-334.3K
$-591.7K
$-148.1K
$2M
$4M
$901.1K
$1M
$-372.0K
$544.9K
$-3M
$669.1K
$122.2K
$-292.9K
$-9M
$0
Net Change in Cash
$1M
$-5M
$1M
$2M
$2M
$588.9K
$-1M
$30.0K
$-1M
$-2M
$-1M
$1M
$336.4K
$-2M
$-7M
$5M
Taxes Paid
·
·
$1.5K
$14.4K
·
·
$-6.4K
$13.6K
·
·
$2.3K
$26.0K
$332
$0
$3.6K
·
Free Cash Flow
·
·
·
·
·
·
·
·
·
$-3M
·
·
$-455.2K
·
·
·
Profitabilitas8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Gross Margin
26.1%
22.1%
·
38.0%
37.0%
35.1%
·
35.6%
35.4%
36.4%
38.5%
36.0%
36.3%
·
26.1%
21.7%
Operating Margin
-39.0%
-60.2%
·
-1.3%
-16.6%
-17.2%
·
-10.9%
-14.9%
-16.5%
-8.6%
-7.1%
-9.7%
·
-31.1%
-54.3%
Net Margin
-40.9%
-56.9%
·
-2.1%
-73.5%
-27.7%
·
-22.4%
-51.2%
9.1%
-12.9%
-7.8%
-11.6%
·
-32.7%
24.5%
Pretax Margin
-40.8%
-56.7%
·
-2.0%
-73.4%
-27.6%
·
-22.4%
-51.2%
9.1%
-12.8%
-1.7%
-11.8%
·
-32.7%
24.5%
EBITDA Margin
-39.0%
-51.5%
·
-1.3%
-16.6%
-12.2%
·
-10.9%
-14.9%
-10.4%
-8.6%
-7.1%
-3.5%
·
-31.1%
-54.3%
ROA
-7.8%
-9.7%
·
-0.78%
-19.8%
-7.1%
·
-5.8%
-11.7%
1.9%
-4.2%
-2.5%
-3.9%
·
-4.7%
2.6%
ROE
-15.7%
-23.3%
·
-2.2%
-171.5%
-192.4%
·
-18.9%
-106.4%
17.4%
-9.1%
-5.5%
-9.1%
·
-10.3%
3.8%
ROIC
-14.1%
-18.9%
·
-1.1%
-9.3%
-13.9%
·
-9.2%
27.4%
28.1%
-7.0%
-5.9%
-8.6%
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Current Ratio
0.8
0.7
·
0.9
0.9
0.5
·
0.5
0.5
0.6
0.9
0.9
1.0
·
2.0
1.6
Quick Ratio
0.5
0.4
·
0.5
0.5
0.3
·
0.2
0.2
0.3
0.4
0.4
0.4
·
1.4
0.6
Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.3
-0.3
-0.3
0.0
·
·
·
·
·
Efisiensi3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.2
0.2
·
0.4
0.3
0.3
·
0.3
0.2
0.2
0.3
0.3
0.3
·
0.1
0.1
Inventory Turnover
2.4
2.1
·
4.2
3.0
3.0
·
2.6
2.2
2.0
3.5
4.3
3.8
·
6.0
1.0
Receivables Turnover
2.5
2.0
·
4.2
3.2
2.8
·
3.0
2.6
2.4
3.8
4.4
4.9
·
2.5
1.0
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
$3.15
$5.95
·
$6.38
$6.49
$181.92
·
$13.96
$-1.50
$-0.17
$2.15
$2.38
$2.51
·
$4.07
$4.40
Revenue / Share
$1.27
$2.11
·
$5.58
$4.26
$385.66
·
$48.61
$2.16
$0.34
$1.82
$1.99
$2.22
·
$1.04
$0.60
Cash Flow / Share
·
$-1.52
·
·
·
$-103.87
·
·
·
$-0.07
·
·
$-0.01
·
·
·
Cash / Share
$0.47
$0.50
·
$1.59
$0.94
$17.78
·
$1.13
$0.14
$0.03
$0.34
$0.24
$0.19
·
$0.76
$0.47
EPS (TTM)
$103.75
$101.13
·
$41566.97
$39216.97
$28197.20
·
·
·
·
$-182.22
$-6.21
$-3.72
·
$-1.26
$-1.37
Valuasi (TTM)12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$62M
$66M
·
$60M
$56M
$56M
·
·
·
·
$77M
$65M
$49M
·
$-11M
$-17M
Net Income TTM
$-5M
$-11M
·
$-20M
$-23M
$-21M
·
$-11M
$-10M
$-4M
$-14M
$-14M
$-11M
·
$-4M
$-3M
Market Cap
$15M
$7M
·
$5M
$5M
$5M
·
$1.22B
$98.51B
$673.62B
$1.30T
$2.06T
$2.37T
·
$970.34B
$2.61T
Enterprise Value
$14M
$9M
·
$884.9K
$3M
$5M
·
$1.23B
$98.51B
$673.62B
$1.30T
·
·
·
·
·
P/E
0.0
0.0
·
0.0
0.0
0.0
·
·
·
·
-699.7
-33091.8
-64112.9
·
-103571.4
-256204.4
P/S
0.2
0.1
·
0.1
0.1
0.1
·
·
·
·
16779.5
31735.3
48075.5
·
-89806.0
-156584.4
P/B
0.7
0.4
·
0.2
0.2
0.4
·
93.1
-9039.4
-60295.8
59388.0
86167.9
94920.0
·
32092.9
79735.2
P / Cash Flow
·
-1.5
·
·
·
-1.6
·
·
·
-254265.3
·
·
-18894858.1
·
·
·
EV / Revenue
0.2
0.1
·
0.0
0.1
0.1
·
·
·
·
16779.5
·
·
·
·
·
Dividend Yield
0.11%
0.22%
·
0.34%
0.30%
0.30%
·
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
·
0.00%
0.00%
Earnings Yield
4396.2%
4596.8%
·
2969069.3%
2482086.7%
42723.0%
·
·
·
·
-0.14%
0.00%
0.00%
·
0.00%
0.00%
Annual Payout
$16.3K
$16.3K
·
$16.3K
$16.3K
$16.3K
·
$16.3K
$16.3K
$16.3K
$16.3K
$16.3K
$16.3K
·
$16.3K
$16.3K
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Pendapatan
$72M
·
·
$57M
·
Margin Kotor %
38.3%
·
·
35.9%
·
Margin Operasi %
-2.3%
·
·
-21.7%
·
Laba Bersih
$-11M
·
·
$-16M
·
EPS Dilusian
$-4.38
·
·
$-10110.93
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Utang / Ekuitas
0.1
·
·
0.8
·
Rasio Lancar
1.1
·
·
0.4
·
Rasio Cepat
0.7
·
·
0.2
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$906.4K
·
·
$-6M
·
Pemilik institusional (13F)
15 pengaju
· $2.4M 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.
Pemegang15
Nilai yang dipegang$2.4M
Posisi baru1
Posisi yang keluar5
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-9 vs Kuartal sebelumnya)
5 (+3 vs Kuartal sebelumnya)
5 (+1 vs Kuartal sebelumnya)
3 (+2 vs Kuartal sebelumnya)
+746K
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.
Gabelli Funds, LLC I.D. No ., GAMCO Asset Management Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×10 pengajuan
Gabelli Funds, LLC I.D. No., GAMCO Asset Management Inc. I.D. No., Teton Advisors, Inc. I.D. No., MJG Associates, Inc. I.D. No., Gabelli Foundation, Inc. I.D. No., GGCP, Inc. I.D. No., GAMCO Investors, Inc. I.D. No., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×22 pengajuan
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
45 orang dalam
· 18 pejabat · 18 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 2 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.