Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$218.8K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$0.08Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Des 17, 2014
$0,02
USD
≈3.1%
Sep 17, 2014
$0,02
USD
≈2.1%
Jun 18, 2014
$0,02
USD
≈1.4%
Mar 18, 2014
$0,02
USD
≈2.6%
Des 18, 2013
$0,02
USD
≈2.5%
Sep 18, 2013
$0,02
USD
≈2.6%
Jun 18, 2013
$0,02
USD
≈2.5%
Mar 18, 2013
$0,02
USD
≈2.1%
Des 18, 2012
$0,02
USD
≈2.0%
Sep 18, 2012
$0,02
USD
≈0.81%
Jun 18, 2012
$0,02
USD
≈0.61%
Mar 16, 2012
$0,02
USD
≈0.52%
Des 17, 2008
$0,02
USD
≈22.4%
Sep 17, 2008
$0,03
USD
≈6.3%
Jun 18, 2008
$0,03
USD
≈2.7%
Mar 18, 2008
$0,03
USD
≈2.8%
Des 19, 2007
$0,03
USD
≈1.9%
Sep 19, 2007
$0,03
USD
≈1.5%
Jun 20, 2007
$0,03
USD
≈1.4%
Mar 21, 2007
$0,03
USD
≈1.9%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 10, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2025
$0.02
—
—
30 Juni 2024
$0.00
—
—
31 Maret 2024
$-0.10
—
—
30 Sep. 2023
$-0.03
—
—
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
$120M
$140M
$136M
$110M
$97M
$82M
$88M
$88M
$82M
$92M
$145M
$355M
Cost of Revenue
$110M
$120M
$119M
$95M
$83M
$70M
$78M
$80M
$79M
$91M
$145M
$316M
Gross Profit
$9M
$20M
$17M
$15M
$15M
$12M
$10M
$8M
$3M
$749.0K
$318.0K
$39M
R&D Expense
·
·
·
·
·
·
·
$0
$38.0K
$330.0K
$779.0K
$579.0K
SG&A Expense
$16M
$17M
$16M
$14M
$13M
$12M
$14M
$10M
$13M
$22M
$28M
$36M
Operating Income
$-7M
$3M
$969.0K
$364.0K
$2M
$90.0K
$-4M
$-4M
$-12M
$-23M
$-30M
$3M
Interest Expense
·
·
$777.0K
$1M
$868.0K
$838.0K
$903.0K
$850.0K
$809.0K
$5M
$4M
$617.0K
Other Non-op
$2M
$-1M
$-1M
$-800.0K
$-645.0K
$-544.0K
$1M
$1M
$2M
$36M
$9M
$1M
Pretax Income
$-6M
$26.0K
$-933.0K
$-2M
$4M
$-1M
$-4M
$-4M
$-11M
$6M
$-25M
$3M
Income Tax
$61.0K
$2M
$663.0K
$948.0K
$1M
$-3M
$-4.0K
$-205.0K
$-618.0K
$301.0K
$2M
$5M
Net Income
$-6M
$-2M
$-2M
$-2M
$3M
$2M
$-4M
$-4M
$-11M
$6M
$-27M
$-1M
EPS (Basic)
$-0.28
$-0.08
$-0.07
$-0.11
$0.14
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
EPS (Diluted)
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
Shares (Basic)
22,270,000
22,043,000
21,876,000
21,729,000
21,585,000
21,084,000
20,865,000
20,512,000
20,326
19,861,000
19,688
19,586
Shares (Diluted)
22,270,000
22,043,000
21,876,000
21,729,000
23,001,000
21,086,000
20,865,000
20,512,000
20,326
19,861,000
19,688
19,586
EBITDA
$-4M
$6M
$4M
$3M
$5M
$3M
$-2M
$-2M
$-9M
$-16M
$-21M
$13M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
·
$5M
$11M
$8M
$17M
$1M
$7M
Receivables
$10M
$11M
$9M
$8M
$8M
$7M
$7M
$10M
$9M
$8M
$12M
$48M
Inventory
$52M
$67M
$77M
$42M
$30M
$16M
$21M
$19M
$18M
$15M
$20M
$29M
Prepaid Expense
$11M
$11M
$10M
$8M
$6M
$4M
$4M
$5M
$2M
$3M
$4M
$6M
Other Current Assets
$11M
$11M
$10M
$8M
$6M
$4M
$4M
$5M
$2M
$3M
$4M
$6M
Current Assets
$80M
$98M
$104M
$80M
$56M
$39M
$40M
$45M
$40M
$43M
$42M
$89M
PP&E (Net)
·
·
$17M
$16M
$14M
$10M
$12M
$15M
$16M
$18M
$22M
$38M
PP&E (Gross)
·
·
$84M
$76M
$70M
$64M
$64M
$73M
$67M
$87M
$143M
$190M
Accum. Depreciation
·
·
$67M
$61M
$56M
$54M
$52M
$58M
$51M
$69M
$121M
$152M
Other Non-current Assets
$5M
$4M
$5M
$4M
$4M
$5M
$2M
$2M
$2M
$2M
$3M
$3M
Total Assets
$108M
$119M
$129M
$104M
$80M
$61M
$60M
$62M
$57M
$63M
$67M
$130M
Accounts Payable
$10M
$18M
$27M
$18M
$12M
$7M
$9M
$13M
$10M
$7M
$11M
$39M
Accrued Liabilities
$49M
$58M
$56M
$33M
$20M
$12M
$12M
$15M
$10M
$11M
$12M
$19M
Short-term Debt
$0
$0
$0
$2M
$0
$1M
$0
·
·
$0
$2M
$0
Current Liabilities
$62M
$79M
$86M
$56M
$34M
$21M
$23M
$29M
$22M
$18M
$27M
$75M
Capital Leases
$7M
$3M
$3M
$4M
$5M
$6M
$7M
$0
$3M
$3M
$0
·
Other Non-current Liabilities
$4M
$7M
$8M
$17M
$11M
$8M
$8M
$8M
$9M
$9M
$6M
$8M
Total Liabilities
$90M
$100M
$107M
$85M
$60M
$46M
$47M
$47M
$40M
$37M
$47M
$83M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
$19M
$17M
Total Debt
·
·
$0
·
$0
$1M
·
·
·
$0
$16M
$17M
Common Stock
$230.0K
$230.0K
$224.0K
$221.0K
$218.0K
$213.0K
$213.0K
$214.0K
$214.0K
$213.0K
$208.0K
$206.0K
Paid-in Capital
$158M
$157M
$156M
$156M
$155M
$155M
$155M
$154M
$154M
$153M
$152M
$151M
Retained Earnings
$-125M
$-119M
$-117M
$-115M
$-113M
$-116M
$-117M
$-115M
$-112M
$-100.8K
$-107M
$-80M
Treasury Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1.0K
$1.0K
AOCI
$-15M
$-19M
$-17M
$-21M
$-23M
$-25M
$-24M
$-25M
$-26M
$-27M
$-26M
$-25M
Stockholders' Equity
$18M
$20M
$22M
$20M
$19M
$15M
$13M
$15M
$17M
$26M
$20M
$47M
Liabilities + Equity
$108M
$119M
$129M
$104M
$80M
$61M
$60M
$62M
$57M
$63M
$67M
$130M
Shares Outstanding
23,029,970
23,020,010
22,459,649
22,175,645
21,864,724
21,300,958
21,298,426
21,398,182
21,422,077
21,329,690
20,776,544
20,485,043
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$6M
$9M
$10M
Stock-based Comp
$1M
$868.0K
$813.0K
$683.0K
$491.0K
$426.0K
$469.0K
$637.0K
$730.0K
$1M
$842.0K
$2M
Deferred Tax
$105.0K
$232.0K
$54.0K
$329.0K
$1M
$-3M
$-260.0K
$-509.0K
$-667.0K
$0
$2M
$1M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-cash
$-3M
$-597.0K
$-14M
$12M
$-3M
$2M
$-5M
$3M
$-3M
$-33M
$2M
$-9M
Operating Cash Flow
$-6M
$2M
$-11M
$14M
$4M
$4M
$-6M
$2M
$-9M
$-19M
$-13M
$3M
CapEx
$756.0K
$1M
$2M
$3M
$3M
$2M
$859.0K
$2M
$2M
$2M
$2M
$5M
Investing Cash Flow
$2M
$-1M
$-2M
$-3M
$-3M
$427.0K
$999.0K
$2M
$1M
$48M
$14M
$-5M
Debt Issued
·
·
·
·
·
·
·
·
·
$0
$12M
$0
Net Debt Issued
·
·
·
·
·
·
·
·
$0
$-12M
$12M
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
$0
$3.0K
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$0
$426.0K
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
$0
$-423.0K
Dividends Paid
·
·
·
·
·
·
·
·
·
$0
$410.0K
$2M
Financing Cash Flow
$837.0K
$820.0K
$-614.0K
$-1M
$-1M
$3M
$-788.0K
$-936.0K
$-331.0K
$-15M
$-6M
$-9M
Net Change in Cash
$-3M
$2M
$-14M
$10M
$14.0K
$7M
$-6M
$3M
$-9M
$14M
$-6M
$-12M
Free Cash Flow
$-6M
$921.0K
$-13M
$11M
$1M
$2M
$-7M
$-159.0K
$-11M
$-21M
$-15M
$-2M
Levered FCF
·
·
$-15M
$9M
$779.1K
$3M
$-8M
$-962.0K
$-12M
$-26M
$-20M
$-2M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
7.8%
14.2%
12.7%
13.5%
14.9%
14.0%
11.2%
8.6%
3.6%
0.82%
0.22%
10.9%
Operating Margin
-5.5%
2.1%
0.71%
0.33%
2.0%
0.11%
-4.9%
-4.9%
-15.2%
-24.8%
-20.4%
0.77%
Net Margin
-5.3%
-1.2%
-1.2%
-2.3%
3.0%
2.0%
-4.5%
-4.0%
-13.2%
6.6%
-18.7%
-0.33%
Pretax Margin
-5.2%
0.02%
-0.68%
-1.4%
4.1%
-1.6%
-4.5%
-4.2%
-13.9%
6.9%
-17.4%
0.95%
EBITDA Margin
-3.1%
4.4%
3.1%
3.1%
4.7%
3.1%
-1.9%
-1.9%
-10.5%
-17.9%
-14.2%
3.7%
ROA
-5.6%
-1.4%
-1.4%
-2.7%
4.2%
2.8%
-6.5%
-5.9%
-18.1%
9.3%
-27.5%
-0.91%
ROE
-33.9%
-8.0%
-7.6%
-12.8%
17.2%
11.8%
-27.9%
-22.1%
-50.3%
26.4%
-81.7%
-2.3%
ROIC
-37.5%
-965.9%
7.4%
3.0%
7.2%
-0.73%
-32.0%
-27.4%
-70.1%
-83.1%
-90.8%
-1.5%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.3
1.2
1.2
1.4
1.6
1.7
1.7
1.6
1.8
2.4
1.6
1.2
Quick Ratio
0.2
0.1
0.1
0.1
0.2
0.3
0.5
0.7
0.8
1.3
0.5
0.7
Debt / Equity
·
·
0.0
·
0.0
0.1
·
·
·
0.0
0.8
0.4
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.8
0.0
Interest Coverage
·
·
1.2
0.3
2.2
0.1
-4.8
-5.1
-15.5
-4.7
-7.0
4.4
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
1.2
1.2
1.4
1.4
1.4
1.5
1.4
1.4
1.5
2.7
Inventory Turnover
1.9
1.7
2.0
2.6
3.6
3.8
4.0
4.5
4.9
5.2
7.1
10.0
Receivables Turnover
11.7
14.4
16.0
13.3
12.4
11.2
10.1
9.2
9.5
9.0
4.8
8.2
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.77
$0.85
$1.00
$0.88
$0.88
$0.69
$0.63
$0.69
$0.79
$1.22
$0.95
$2.29
Revenue / Share
$5.38
$6.36
$6.23
$5.07
$4.24
$3.91
$4.21
$4288.66
$4.05
$4621.97
$7381.30
$18.11
Cash Flow / Share
$-0.26
$0.09
$-0.51
$0.63
$0.18
$0.17
$-0.28
$92.24
$-0.47
$-971.96
$-683.00
$0.16
Cash / Share
·
·
·
·
·
·
$0.24
$0.50
$0.38
$0.72
$0.06
$0.34
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.08
EPS (TTM)
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
$0.08
$-0.19
$-0.17
$-0.53
$0.30
$-1.38
$-0.06
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-14.5%
2.9%
23.7%
13.0%
18.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
2.9%
12.9%
18.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
7.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
62.5%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
75.2%
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$120M
$140M
$136M
$110M
$97M
$82M
$88M
$88M
$82M
$92M
$145M
$355M
Net Income TTM
$-6M
$-2M
$-2M
$-2M
$3M
$2M
$-4M
$-4M
$-11M
$6M
$-27M
$-1M
Market Cap
$56M
$41M
$46M
$45M
$54M
$32M
$17M
$17M
$30M
$19M
$23M
$54M
Enterprise Value
·
·
·
·
·
·
·
·
·
$4M
$37M
$64M
P/E
-8.7
-22.2
-29.0
-18.6
18.9
19.0
-4.1
-4.6
-2.6
2.9
-0.8
-44.3
P/S
0.5
0.3
0.3
0.4
0.6
0.4
0.2
0.2
0.4
0.2
0.2
0.2
P/B
3.2
2.1
2.0
2.3
2.8
2.2
1.2
1.1
1.7
0.7
1.1
1.2
P / Tangible Book
3.2
2.1
2.0
2.3
2.8
2.2
·
·
·
·
·
·
P / Cash Flow
-9.8
20.4
-4.1
3.3
12.7
8.9
-2.9
8.8
-3.1
-1.0
-1.7
17.9
P / FCF
-8.7
44.5
-3.4
4.2
38.0
15.4
-2.5
-105.0
-2.7
-0.9
-1.5
-24.6
EV / EBITDA
·
·
·
·
·
·
·
·
·
-0.2
-1.8
4.9
EV / FCF
·
·
·
·
·
·
·
·
·
-0.2
-2.4
-29.1
EV / Revenue
·
·
·
·
·
·
·
·
·
0.0
0.3
0.2
Dividend Yield
·
·
·
·
·
·
·
·
·
0.00%
1.8%
3.0%
Earnings Yield
-11.5%
-4.5%
-3.5%
-5.4%
5.3%
5.3%
-24.4%
-21.8%
-38.4%
34.1%
-126.6%
-2.3%
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
-1.5%
-138.1%
Annual Payout
·
·
·
·
·
·
·
·
·
$0
$410.0K
$2M
Laporan Laba Rugi15
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$30M
$26M
$30M
$29M
$31M
$30M
$33M
$36M
$36M
$36M
$35M
$36M
$32M
$30M
Cost of Revenue
$28M
$25M
$29M
$27M
$29M
$26M
$28M
$30M
$30M
$33M
$30M
$31M
$28M
$25M
Gross Profit
$2M
$821.0K
$1M
$2M
$3M
$3M
$5M
$6M
$6M
$3M
$4M
$5M
$4M
$5M
SG&A Expense
$4M
$4M
$5M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$5M
$4M
$4M
$4M
Operating Income
$-2M
$-4M
$-3M
$-2M
$-1M
$-130.0K
$1M
$2M
$1M
$-1M
$-283.0K
$966.0K
$416.0K
$804.0K
Interest Expense
·
·
·
·
·
·
·
·
$604.0K
$318.0K
·
$178.0K
$226.0K
$326.0K
Other Non-op
$-192.0K
$-140.0K
$-125.0K
$2M
$-224.0K
$-165.0K
$-436.0K
$-246.0K
$-194.0K
$-341.0K
$-342.0K
$-513.0K
$-71.0K
$-145.0K
Pretax Income
$-3M
$-4M
$-4M
$351.0K
$-2M
$-597.0K
$647.0K
$937.0K
$475.0K
$-2M
$-871.0K
$275.0K
$119.0K
$333.0K
Income Tax
$-37.0K
$-146.0K
$-80.0K
$-166.0K
$5.0K
$302.0K
$512.0K
$547.0K
$459.0K
$188.0K
$208.0K
$62.0K
$294.0K
$193.0K
Net Income
$-3M
$-4M
$-4M
$517.0K
$-2M
$-899.0K
$135.0K
$390.0K
$16.0K
$-2M
$-1M
$213.0K
$-175.0K
$140.0K
EPS (Basic)
$-0.14
$-0.18
$-0.17
$0.02
$-0.09
$-0.04
$0.00
$0.02
$0.00
$-0.10
$-0.05
$0.01
$-0.01
$0.01
EPS (Diluted)
$-0.14
$-0.18
$-0.17
$0.02
$-0.09
$-0.04
$0.00
$0.02
$0.00
$-0.10
$-0.05
$0.01
$-0.01
$0.01
Shares (Basic)
22,421,000
22,329,000
·
22,325,000
22,285,000
22,140,000
·
22,088,000
21,989,000
21,965,000
·
21,852,000
21,796,000
·
Shares (Diluted)
22,421,000
22,329,000
·
22,863,000
22,285,000
22,140,000
·
22,415,000
22,288,000
21,965,000
·
22,446,000
21,796,000
·
EBITDA
$-2M
$-3M
·
$-2M
$-1M
$569.0K
·
$2M
$1M
$-529.0K
·
$966.0K
$1M
·
Neraca26
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Receivables
$10M
$10M
$10M
$9M
$10M
$12M
$11M
$12M
$12M
$13M
$9M
$11M
$11M
$8M
Inventory
$51M
$53M
$52M
$57M
$59M
$63M
$67M
$67M
$65M
$71M
$77M
$64M
$52M
$42M
Prepaid Expense
·
·
$11M
·
·
·
$11M
·
·
·
$10M
·
·
$8M
Other Current Assets
$11M
$11M
$11M
$10M
$10M
$9M
$11M
$11M
$10M
$11M
$10M
$10M
$8M
$8M
Current Assets
$78M
$78M
$80M
$84M
$85M
$90M
$98M
$99M
$100M
$103M
$104M
$106M
$91M
$80M
PP&E (Net)
·
·
·
·
·
·
·
$14M
$15M
$17M
·
$18M
$17M
$16M
PP&E (Gross)
·
·
·
·
·
·
·
$77M
$81M
$85M
·
$83M
$80M
$76M
Accum. Depreciation
·
·
·
·
·
·
·
$63M
$66M
$68M
·
$65M
$63M
$61M
Other Non-current Assets
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$4M
Total Assets
$105M
$105M
$108M
$112M
$106M
$110M
$119M
$122M
$124M
$129M
$129M
$132M
$116M
$104M
Accounts Payable
$12M
$10M
$10M
$14M
$16M
$16M
$18M
$23M
$23M
$27M
$27M
$22M
$21M
$18M
Accrued Liabilities
$45M
$50M
$49M
$36M
$41M
$50M
$58M
$51M
$50M
$56M
$56M
$54M
$35M
$33M
Short-term Debt
$2M
$2M
·
$2M
$2M
·
·
$2M
$2M
$2M
·
$2M
$4M
$2M
Current Liabilities
$62M
$65M
$62M
$55M
$62M
$69M
$79M
$79M
$79M
$88M
$86M
$82M
$63M
$56M
Capital Leases
$6M
$6M
$7M
$7M
$3M
$3M
$3M
$4M
$4M
$4M
$3M
$3M
$3M
$4M
Other Non-current Liabilities
$10M
$4M
$4M
$16M
$11M
$5M
$7M
$12M
$14M
$6M
$8M
$19M
$23M
$17M
Total Liabilities
$93M
$91M
$90M
$93M
$87M
$91M
$100M
$103M
$105M
$108M
$107M
$110M
$95M
$85M
Total Debt
·
·
·
$2M
$2M
·
·
$2M
$2M
$2M
·
·
·
·
Common Stock
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$230.0K
$225.0K
$224.0K
$224.0K
$224.0K
$221.0K
Paid-in Capital
$158M
$158M
$158M
$158M
$157M
$157M
$157M
$157M
$157M
$156M
$156M
$156M
$156M
$156M
Retained Earnings
$-132M
$-129M
$-125M
$-121M
$-122M
$-120M
$-119M
$-119M
$-119M
$-119M
$-117M
$-115M
$-116M
$-115M
Treasury Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
AOCI
$-15M
$-16M
$-15M
$-17M
$-17M
$-19M
$-19M
$-20M
$-19M
$-17M
$-17M
$-18M
$-19M
$-21M
Stockholders' Equity
$12M
$14M
$18M
$20M
$19M
$19M
$20M
$18M
$19M
$21M
$22M
$22M
$21M
$20M
Liabilities + Equity
$105M
$105M
$108M
$112M
$106M
$110M
$119M
$122M
$124M
$129M
$129M
$132M
$116M
$104M
Shares Outstanding
23,026,433
22,991,500
23,029,970
23,029,970
23,029,970
23,042,510
23,020,010
23,022,010
23,024,128
·
22,459,649
22,414,610
22,395,843
22,175,645
Arus Kas13
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$753.0K
$760.0K
$716.0K
$721.0K
$708.0K
$699.0K
$732.0K
$773.0K
$831.0K
$845.0K
$867.0K
·
$774.0K
$786.0K
Stock-based Comp
·
$320.0K
$279.0K
$274.0K
$264.0K
$301.0K
$208.0K
$222.0K
$241.0K
$197.0K
$198.0K
·
$263.0K
$171.0K
Deferred Tax
·
$0
$-24.0K
$0
$0
$129.0K
$193.0K
$0
$0
$39.0K
$110.0K
·
$-136.0K
$-122.0K
Other Non-cash
·
$707.0K
·
·
·
$-6M
·
·
·
$-569.0K
·
·
$-2M
·
Operating Cash Flow
·
$-2M
$-1M
$-178.0K
$1M
$-6M
$2M
$-5M
$6M
$-2M
$-3M
·
$-1M
$5M
CapEx
·
$231.0K
$383.0K
$212.0K
$158.0K
$3.0K
$417.0K
$158.0K
$192.0K
$316.0K
$249.0K
·
$708.0K
$230.0K
Investing Cash Flow
·
$-231.0K
$-379.0K
$3M
$-158.0K
$-3.0K
$-393.0K
$-158.0K
$-192.0K
$-316.0K
$-249.0K
·
$-708.0K
$-226.0K
Debt Issued
·
$1M
·
·
$0
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$1M
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
·
$687.0K
$-561.0K
$-497.0K
$-602.0K
$2M
$-506.0K
$-625.0K
$-259.0K
$2M
$3M
·
$-204.0K
$-365.0K
Net Change in Cash
·
$-2M
$-2M
$2M
$-272.0K
$-3M
$1M
$-6M
$6M
$215.0K
$-528.0K
·
$-2M
$5M
Free Cash Flow
·
$-3M
·
·
·
$-6M
·
·
·
$-2M
·
·
$-2M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-2M
·
·
$-2M
·
Profitabilitas8
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
6.5%
3.2%
·
7.1%
8.2%
11.4%
·
16.8%
15.9%
8.1%
·
13.1%
12.9%
·
Operating Margin
-8.1%
-14.0%
·
-6.1%
-4.6%
-0.44%
·
4.9%
3.6%
-3.9%
·
2.7%
1.3%
·
Net Margin
-10.3%
-16.0%
·
1.8%
-6.5%
-3.0%
·
1.1%
0.05%
-6.2%
·
0.60%
-0.54%
·
Pretax Margin
-10.4%
-16.6%
·
1.2%
-6.5%
-2.0%
·
2.6%
1.3%
-5.7%
·
0.77%
0.37%
·
EBITDA Margin
-8.1%
-11.0%
·
-6.1%
-4.6%
1.9%
·
4.9%
3.6%
-1.5%
·
2.7%
3.7%
·
ROA
·
·
·
0.44%
-1.8%
-0.75%
·
0.31%
0.01%
-1.8%
·
·
·
·
ROE
·
·
·
2.7%
-10.9%
-4.5%
·
2.0%
0.08%
-10.6%
·
·
·
·
ROIC
·
·
·
-11.7%
-7.0%
-1.0%
·
3.6%
0.20%
-6.6%
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
·
·
·
1.5
1.4
1.3
·
1.3
1.3
1.2
·
·
·
·
Quick Ratio
·
·
·
0.2
0.2
0.2
·
0.2
0.1
0.1
·
·
·
·
Debt / Equity
·
·
·
0.1
0.1
·
·
0.1
0.1
0.1
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
2.1
-4.3
·
5.4
1.8
·
Efisiensi3
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
·
·
·
0.2
0.3
0.2
·
0.3
0.3
0.3
·
·
·
·
Inventory Turnover
·
·
·
0.4
0.5
0.4
·
0.4
0.5
0.5
·
·
·
·
Receivables Turnover
·
·
·
2.7
2.9
2.4
·
3.1
3.2
3.0
·
·
·
·
Per Saham5
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
·
·
·
$0.87
$0.81
$0.82
·
$0.79
$0.83
·
·
·
·
·
Revenue / Share
$1.35
$1.16
·
$1.25
$1.41
$1.33
·
$1.59
$1.59
$1.62
·
$1.59
$1.48
·
Cash Flow / Share
·
$-0.10
·
·
·
$-0.25
·
·
·
$-0.08
·
·
$-0.06
·
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$-0.47
$-0.42
·
$-0.11
$-0.11
$-0.02
·
$-0.13
$-0.18
$-0.17
·
$-0.09
$-0.13
·
Valuasi (TTM)9
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$115M
$116M
·
$123M
$130M
$134M
·
$141M
$139M
$139M
·
$123M
$116M
·
Net Income TTM
$-11M
$-10M
·
$-2M
$-2M
$-358.0K
·
$-3M
$-4M
$-4M
·
$-2M
$-3M
·
Market Cap
·
·
·
$49M
$53M
$37M
·
$38M
$44M
·
·
·
·
·
P/E
-4.7
-7.0
·
-19.5
-20.9
-80.5
·
-12.6
-10.7
-9.4
·
-22.7
-15.2
·
P/S
·
·
·
0.4
0.4
0.3
·
0.3
0.3
·
·
·
·
·
P/B
·
·
·
2.5
2.8
2.0
·
2.1
2.3
·
·
·
·
·
P / Tangible Book
·
·
·
2.5
2.8
2.0
·
2.1
2.3
·
·
·
·
·
P / Cash Flow
·
·
·
·
·
-6.7
·
·
·
·
·
·
·
·
Earnings Yield
-21.1%
-14.4%
·
-5.1%
-4.8%
-1.2%
·
-7.9%
-9.4%
-10.7%
·
-4.4%
-6.6%
·
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
$120M
$140M
$136M
$110M
$97M
Margin Kotor %
7.8%
14.2%
12.7%
13.5%
14.9%
Margin Operasi %
-5.5%
2.1%
0.71%
0.33%
2.0%
Laba Bersih
$-6M
$-2M
$-2M
$-2M
$3M
EPS Dilusian
$-0.28
$-0.08
$-0.07
$-0.11
$0.13
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
·
·
0.0
·
0.0
Rasio Lancar
1.3
1.2
1.2
1.4
1.6
Rasio Cepat
0.2
0.1
0.1
0.1
0.2
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-6M
$921.0K
$-13M
$11M
$1M
Pemilik institusional (13F)
30 pengaju
· $12.1M 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.
Pemegang30
Nilai yang dipegang$12.1M
Posisi baru9
Posisi yang keluar7
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
9 (-4 vs Kuartal sebelumnya)
7 (0 vs Kuartal sebelumnya)
9 (0 vs Kuartal sebelumnya)
6 (+2 vs Kuartal sebelumnya)
-177K
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.
Gill Family Capital Management, Inc. (formerly known as Jeffscottco, Inc.) S.S. or I.R.S. Nos. of Above Persons (entities only) . . . ., GFP I, LP (successor by merger with GFP, Ltd.) S.S. or I.R.S. Nos. of Above Persons (entities only) . . . .
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
31 orang dalam
· 14 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 5 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.