Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$155.3K
·
·
·
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-rata-5.6%
Laporan BerikutnyaNov 10, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.01
$0.01
—
31 Maret 2026
$-0.02
$-0.03
27.3%
31 Des. 2025
$-0.03
$-0.12
75.9%
30 Sep. 2025
$-0.07
$-0.06
-21.1%
30 Juni 2025
$-0.16
$-0.08
-104.6%
31 Maret 2025
$-0.07
$0.01
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
Revenue
$63M
$60M
$54M
Cost of Revenue
$14M
$12M
$9M
Gross Profit
$49M
$48M
$45M
R&D Expense
$30M
$21M
$13M
SG&A Expense
$34M
$38M
$18M
Operating Expenses
$95M
$88M
$44M
Operating Income
$-46M
$-40M
$1M
Interest Income
$2M
$3M
$6.0K
Other Non-op
$-697.0K
$-899.0K
·
Pretax Income
$-45M
$-39M
$510.0K
Income Tax
$-3M
$484.0K
$826.0K
Net Income
$-41M
$-39M
$-316.0K
EPS (Basic)
$-1.39
$-1.53
$-0.02
EPS (Diluted)
$-1.39
$-1.53
$-0.02
Shares (Basic)
29,741,263
25,672,845
20,000,000
Shares (Diluted)
29,741,263
25,672,845
20,000,000
EBITDA
$-42M
$-39M
·
Neraca24
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$9M
$20M
$4M
Receivables
$10M
$9M
$4M
Prepaid Expense
$5M
$3M
$3M
Current Assets
$46M
$107M
$21M
PP&E (Net)
$2M
$865.0K
$591.0K
PP&E (Gross)
$8M
$7M
$7M
Accum. Depreciation
$6M
$6M
$6M
Goodwill
$30M
$9M
$9M
Intangibles
$26M
$4M
$342.0K
Other Non-current Assets
$2M
$2M
$2M
Total Assets
$123M
$142M
$41M
Accounts Payable
$3M
$3M
$2M
Accrued Liabilities
$19M
$20M
$10M
Current Liabilities
$38M
$34M
$25M
Capital Leases
$2M
$946.0K
$1M
Other Non-current Liabilities
$94.0K
$307.0K
$221.0K
Total Liabilities
$48M
$42M
$31M
Common Stock
$3.0K
$3.0K
$2.0K
Paid-in Capital
$146M
$130M
$0
Retained Earnings
$-69M
$-28M
$11M
AOCI
$-2M
$-2M
$-2M
Stockholders' Equity
$75M
$100M
$9M
Liabilities + Equity
$123M
$142M
$41M
Shares Outstanding
30,948,403
28,526,615
20,000,000
Arus Kas12
Metrik
Tren
2025
2024
2023
D&A
$3M
$1M
$601.0K
Stock-based Comp
$11M
$27M
$0
Amort. of Intangibles
$3M
$953.0K
$300.0K
Restructuring
$1M
·
·
Other Non-cash
$-7M
$-9M
·
Operating Cash Flow
$-34M
$-20M
$1M
CapEx
$618.0K
$505.0K
$339.0K
Investing Cash Flow
$34M
$-67M
$-339.0K
Financing Cash Flow
$-2M
$101M
$-2M
Net Change in Cash
$-2M
$15M
$-1M
Taxes Paid
$-246.0K
·
·
Free Cash Flow
$-35M
$-20M
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
Gross Margin
78.3%
79.8%
·
Operating Margin
-72.8%
-67.5%
·
Net Margin
-65.3%
-66.0%
·
Pretax Margin
-70.8%
-65.2%
·
EBITDA Margin
-67.3%
-65.3%
·
ROA
-31.1%
-43.0%
·
ROE
-53.3%
-39.7%
·
ROIC
-56.5%
-40.8%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
Current Ratio
1.2
3.1
·
Quick Ratio
0.5
0.8
·
Efisiensi2
Metrik
Tren
2025
2024
2023
Asset Turnover
0.5
0.7
·
Receivables Turnover
6.7
9.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
Book Value / Share
$2.42
$3.51
·
Revenue / Share
$2.12
$2.32
·
Cash Flow / Share
$-1.14
$-0.77
·
Cash / Share
$0.29
$0.69
·
EPS (TTM)
$-1.39
$-1.53
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
5.7%
10.0%
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
Revenue TTM
$63M
$60M
·
Net Income TTM
$-41M
$-39M
·
Market Cap
$125M
$230M
·
P/E
-2.9
-5.3
·
P/S
2.0
3.9
·
P/B
1.7
2.3
·
P / Tangible Book
6.6
2.7
·
P / Cash Flow
-3.7
-11.7
·
P / FCF
-3.6
-11.4
·
Earnings Yield
-34.3%
-18.9%
·
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
Revenue
$18M
$18M
$18M
$19M
$12M
$14M
$18M
$11M
$15M
$16M
$12M
$15M
$13M
$14M
Cost of Revenue
$3M
$2M
$3M
$4M
$4M
$3M
$2M
$3M
$5M
$2M
$3M
$2M
$2M
$2M
Gross Profit
$15M
$15M
$15M
$15M
$9M
$11M
$15M
$8M
$10M
$14M
$10M
$13M
$10M
$12M
R&D Expense
$9M
$9M
$10M
$9M
$6M
$5M
$5M
$4M
$8M
$4M
$3M
$3M
$3M
$3M
SG&A Expense
$6M
$7M
$7M
$11M
$8M
$8M
$8M
$7M
$18M
$5M
$5M
$4M
$4M
$5M
Operating Expenses
$19M
$21M
$22M
$24M
$19M
$31M
$13M
$15M
$48M
$12M
$12M
$11M
$10M
$11M
Operating Income
$-4M
$-6M
$-7M
$-9M
$-10M
$-20M
$2M
$-7M
$-38M
$2M
$-2M
$2M
$-205.0K
$2M
Interest Income
$29.0K
$47.0K
$117.0K
$316.0K
$651.0K
$863.0K
$1M
$1M
$682.0K
$0
$2.0K
$1.0K
$2.0K
·
Other Non-op
$-380.0K
$-114.0K
$-45.0K
$82.0K
$-443.0K
$-291.0K
$-67.0K
$-278.0K
·
·
·
·
·
·
Pretax Income
$-4M
$-6M
$-7M
$-9M
$-10M
$-19M
$3M
$-6M
$-38M
$2M
$-2M
$2M
$-443.0K
$1M
Income Tax
$-673.0K
$136.0K
$519.0K
$-4M
$-526.0K
$213.0K
$-723.0K
$188.0K
$214.0K
$805.0K
$218.0K
$332.0K
$-112.0K
$388.0K
Net Income
$-4M
$-6M
$-7M
$-5M
$-9M
$-19M
$4M
$-7M
$-38M
$1M
$-2M
$1M
$-331.0K
$814.0K
EPS (Basic)
$-0.11
$-0.19
$-0.22
$-0.18
$-0.32
$-0.67
$0.18
$-0.23
$-1.55
$0.07
$-0.11
$0.07
$-0.02
$0.04
EPS (Diluted)
$-0.11
$-0.19
$-0.22
$-0.18
$-0.32
$-0.67
$0.18
$-0.23
$-1.55
$0.07
$-0.11
$0.07
$-0.02
$0.04
Shares (Basic)
33,017,435
31,365,903
·
30,213,143
29,312,982
28,694,295
·
29,048,080
24,811,112
20,000,000
·
20,000,000
20,000,000
20,000,000
Shares (Diluted)
33,017,435
31,365,903
·
30,213,143
29,312,982
28,694,295
·
29,048,080
24,811,112
20,000,000
·
20,000,000
20,000,000
20,000,000
EBITDA
$-4M
$-4M
·
$-9M
$-10M
$-19M
·
$-7M
$-38M
$3M
·
·
·
·
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
Cash & Equivalents
$13M
$11M
$9M
$12M
$13M
$29M
$20M
$27M
$34M
$6M
$4M
·
·
·
Receivables
$12M
$9M
$10M
$7M
$10M
$6M
$9M
$5M
$7M
$6M
$4M
·
·
·
Prepaid Expense
$5M
$4M
$5M
$5M
$5M
$4M
$3M
$3M
$3M
$2M
$3M
·
·
·
Current Assets
$43M
$38M
$46M
$53M
$82M
$100M
$107M
$119M
$108M
$24M
$21M
·
·
·
PP&E (Net)
$1M
$1M
$2M
$2M
$991.0K
$890.0K
$865.0K
$843.0K
$742.0K
$656.0K
$591.0K
·
·
·
PP&E (Gross)
·
·
$8M
·
·
·
$7M
·
·
·
$7M
·
·
·
Accum. Depreciation
·
·
$6M
·
·
·
$6M
·
·
·
$6M
·
·
·
Goodwill
$30M
$30M
$30M
$31M
$19M
$14M
$9M
$9M
$9M
$9M
$9M
·
·
·
Intangibles
$24M
$25M
$26M
$27M
$13M
$10M
$4M
$5M
$5M
$273.0K
$342.0K
·
·
·
Other Non-current Assets
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
Total Assets
$115M
$111M
$123M
$131M
$128M
$138M
$142M
$146M
$149M
$47M
$41M
·
·
·
Accounts Payable
$3M
$4M
$3M
$4M
$2M
$2M
$3M
$4M
$3M
$3M
$2M
·
·
·
Accrued Liabilities
$10M
$10M
$19M
$23M
$24M
$32M
$20M
$23M
$24M
$10M
$10M
·
·
·
Current Liabilities
$25M
$27M
$38M
$42M
$39M
$47M
$34M
$40M
$40M
$26M
$25M
·
·
·
Capital Leases
$770.0K
$965.0K
$2M
$2M
$1M
$866.0K
$946.0K
$1M
$1M
$1M
$1M
·
·
·
Other Non-current Liabilities
$0
$0
$94.0K
$1M
$996.0K
$333.0K
$307.0K
$211.0K
$185.0K
$197.0K
$221.0K
·
·
·
Total Liabilities
$32M
$35M
$48M
$51M
$48M
$55M
$42M
$48M
$48M
$37M
$31M
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
$4M
·
·
·
·
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$2.0K
$2.0K
·
·
·
Paid-in Capital
$165M
$154M
$146M
$143M
$138M
$133M
$130M
$132M
$130M
·
$0
·
·
·
Retained Earnings
$-79M
$-75M
$-69M
$-62M
$-57M
$-47M
$-28M
$-32M
$-26M
$13M
$11M
·
·
·
AOCI
$-2M
$-2M
$-2M
$-2M
$-1M
$-2M
$-2M
$-1M
$-2M
$-2M
$-2M
·
·
·
Stockholders' Equity
$84M
$77M
$75M
$79M
$80M
$84M
$100M
$99M
$102M
$11M
$9M
·
·
·
Liabilities + Equity
$115M
$111M
$123M
$131M
$128M
$138M
$142M
$146M
$149M
$47M
$41M
·
·
·
Shares Outstanding
33,682,164
32,234,263
30,948,403
30,531,193
29,603,494
28,805,280
28,526,615
26,294,217
26,294,217
20,000,000
20,000,000
·
·
·
Arus Kas13
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
D&A
$1M
$1M
$1M
$1M
$708.0K
$438.0K
$382.0K
$428.0K
$355.0K
$120.0K
$145.0K
$147.0K
$143.0K
$166.0K
Stock-based Comp
$3M
$3M
$3M
$3M
$2M
$2M
$3M
$3M
$22M
$0
$0
$0
·
·
Amort. of Intangibles
$1M
$1M
$1M
$979.0K
$622.0K
$362.0K
$259.0K
$298.0K
$296.0K
$100.0K
$0
$100.0K
$100.0K
$100.0K
Restructuring
$924.0K
$1M
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$-9M
·
·
·
$15M
·
·
·
$-4M
·
·
·
·
Operating Cash Flow
$-6M
$-11M
$-9M
$-8M
$-15M
$-1M
$-9M
$-2M
$-6M
$-3M
$849.0K
$-2M
$2M
$501.0K
CapEx
$14.0K
$0
$38.0K
$358.0K
$126.0K
$96.0K
$161.0K
$288.0K
$46.0K
$10.0K
$124.0K
$13.0K
$25.0K
$177.0K
Investing Cash Flow
$-14.0K
$1M
$3M
$3M
$16M
$11M
$6M
$-5M
$-68M
$-10.0K
$-124.0K
$-13.0K
$-25.0K
$-177.0K
Debt Issued
·
·
·
·
·
·
·
·
·
$4M
·
·
·
$0
Net Debt Issued
·
·
·
·
·
·
·
·
·
$4M
·
·
·
·
Financing Cash Flow
$8M
$4M
$24.0K
$-639.0K
$-1M
$-503.0K
$-4M
$-875.0K
$103M
$4M
$-633.0K
$-98.0K
$-339.0K
$-582.0K
Net Change in Cash
$2M
$-6M
$-7M
$-5M
$143.0K
$10M
$-7M
$-8M
$29M
$1M
$108.0K
$-2M
$1M
$-183.0K
Free Cash Flow
·
$-11M
·
·
·
$-1M
·
·
·
$-3M
·
·
·
·
Profitabilitas8
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
Gross Margin
85.2%
86.4%
·
77.9%
70.9%
78.6%
·
74.6%
67.5%
87.6%
·
·
·
·
Operating Margin
-22.5%
-31.9%
·
-50.0%
-84.2%
-139.3%
·
-66.5%
-252.6%
15.0%
·
·
·
·
Net Margin
-20.6%
-33.0%
·
-28.4%
-78.1%
-136.8%
·
-59.7%
-256.6%
8.7%
·
·
·
·
Pretax Margin
-24.4%
-32.2%
·
-47.9%
-82.5%
-135.2%
·
-58.0%
-255.2%
13.7%
·
·
·
·
EBITDA Margin
-22.5%
-24.7%
·
-50.0%
-84.2%
-136.2%
·
-66.5%
-252.6%
15.8%
·
·
·
·
ROA
-3.0%
-4.7%
·
-3.8%
-6.8%
-20.8%
·
-8.9%
-51.4%
5.8%
·
·
·
·
ROE
-4.5%
-7.3%
·
-6.0%
-10.4%
-40.9%
·
-13.3%
-75.4%
26.0%
·
·
·
·
ROIC
-4.0%
-7.5%
·
-7.0%
-12.1%
-23.8%
·
-7.6%
-37.3%
10.1%
·
·
·
·
Likuiditas & Solvabilitas4
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
Current Ratio
1.7
1.4
·
1.3
2.1
2.1
·
2.9
2.7
0.9
·
·
·
·
Quick Ratio
1.0
0.7
·
0.5
0.6
0.8
·
0.8
1.0
0.4
·
·
·
·
Debt / Equity
·
·
·
·
·
·
·
·
·
0.4
·
·
·
·
LT Debt / Equity
·
·
·
·
·
·
·
·
·
0.4
·
·
·
·
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
Asset Turnover
0.1
0.1
·
0.1
0.1
0.2
·
0.1
0.2
0.7
·
·
·
·
Receivables Turnover
1.7
2.4
·
3.0
1.4
2.5
·
4.4
4.4
5.7
·
·
·
·
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
Book Value / Share
$2.48
$2.38
·
$2.59
$2.69
$2.90
·
$3.75
$3.87
$0.53
·
·
·
·
Revenue / Share
$0.54
$0.57
·
$0.62
$0.41
$0.49
·
$0.38
$0.60
$0.79
·
·
·
·
Cash Flow / Share
·
$-0.35
·
·
·
$-0.04
·
·
·
$-0.13
·
·
·
·
Cash / Share
$0.39
$0.34
·
$0.39
$0.44
$1.02
·
$1.01
$1.30
$0.29
·
·
·
·
EPS (TTM)
$-0.70
$-0.91
·
$-0.99
$-1.04
$-2.27
·
$-1.82
$-1.52
$0.01
·
·
·
·
Valuasi (TTM)9
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
Revenue TTM
$72M
$67M
·
$63M
$55M
$58M
·
$54M
$58M
$56M
·
·
·
·
Net Income TTM
$-22M
$-28M
·
$-30M
$-31M
$-60M
·
$-46M
$-38M
$248.0K
·
·
·
·
Market Cap
$464M
$228M
·
$165M
$140M
$131M
·
$376M
$473M
·
·
·
·
·
P/E
-19.7
-7.8
·
-5.5
-4.5
-2.0
·
-7.9
-11.8
·
·
·
·
·
P/S
6.4
3.4
·
2.6
2.5
2.3
·
6.9
8.1
·
·
·
·
·
P/B
5.6
3.0
·
2.1
1.8
1.6
·
3.8
4.6
·
·
·
·
·
P / Tangible Book
15.6
10.5
·
7.7
2.9
2.2
·
4.4
5.4
·
·
·
·
·
P / Cash Flow
·
-20.7
·
·
·
-115.7
·
·
·
·
·
·
·
·
Earnings Yield
-5.1%
-12.8%
·
-18.3%
-22.0%
-49.8%
·
-12.7%
-8.5%
·
·
·
·
·
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
Pendapatan
$63M
$60M
$54M
Margin Kotor %
78.3%
79.8%
·
Margin Operasi %
-72.8%
-67.5%
·
Laba Bersih
$-41M
$-39M
$-316.0K
EPS Dilusian
$-1.39
$-1.53
$-0.02
Metrik
2025-12-31
2024-12-31
2023-12-31
Rasio Lancar
1.2
3.1
·
Rasio Cepat
0.5
0.8
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Arus Kas Bebas
$-35M
$-20M
·
Pemilik institusional (13F)
105 pengaju
· $131.0M 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.
Pemegang105
Nilai yang dipegang$131.0M
Posisi baru28
Posisi yang keluar9
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
28 (-1 vs Kuartal sebelumnya)
9 (-4 vs Kuartal sebelumnya)
38 (+12 vs Kuartal sebelumnya)
29 (+6 vs Kuartal sebelumnya)
+1.6M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 13 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.