nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 09, 2026
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
Revenue
$5M
$4M
$6M
$6M
Cost of Revenue
$4M
$3M
$4M
$5M
Gross Profit
$1M
$855.2K
$1M
$1M
SG&A Expense
$4M
$5M
$3M
$872.9K
Operating Expenses
$4M
$5M
·
·
Operating Income
$-3M
$-4M
$-2M
$358.0K
Interest Expense
·
·
$55.8K
$30.1K
Interest Income
$165.5K
$27.6K
$38.9K
·
Other Non-op
$-14M
$-4.5K
$-16.9K
$754
Pretax Income
$-17M
$-4M
·
·
Net Income
$-17M
$-4M
$-2M
$328.7K
EPS (Basic)
$-0.16
$-0.37
$-0.27
$0.05
EPS (Diluted)
$-0.16
$-0.37
$-0.27
$0.05
Shares (Basic)
102,635,573
11,623,191
7,688,523
6,500,000
Shares (Diluted)
102,635,573
11,623,191
7,688,523
6,500,000
EBITDA
$-2M
$-4M
$-2M
·
Neraca21
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$10M
$1M
$3M
$453.5K
Receivables
$671.8K
$794.2K
$707.0K
$621.1K
Inventory
$704.2K
$783.8K
$307.0K
$290.2K
Prepaid Expense
$511.6K
$488.7K
$468.7K
$629.9K
Other Current Assets
$67.3K
$43.4K
$34.1K
$75.5K
Current Assets
$12M
$3M
$4M
$2M
PP&E (Net)
$71.9K
$48.3K
$45.5K
$9.3K
PP&E (Gross)
$146.5K
$77.7K
$54.4K
$11.7K
Accum. Depreciation
$74.7K
$29.4K
$9.0K
$2.3K
Intangibles
·
$3M
·
·
Total Assets
$211M
$6M
$5M
$2M
Accounts Payable
$142.9K
$264.0K
$126.5K
$378.8K
Current Liabilities
$652.7K
$1M
·
$11.9K
Capital Leases
$464.1K
·
·
·
Total Liabilities
$1M
$1M
$418.9K
$2M
Common Stock
$26.1K
$1.6K
$977
$650
Paid-in Capital
$232M
$10M
$5M
$-699.2K
Retained Earnings
$-23M
$-6M
$-1M
$696.0K
Stockholders' Equity
$210M
$5M
$4M
$-2.6K
Liabilities + Equity
$211M
$6M
$5M
$2M
Shares Outstanding
261,314,913
15,956,477
9,765,000
6,500,000
Arus Kas8
Metrik
Tren
2025
2024
2023
2022
D&A
$336.5K
$116.9K
$6.7K
·
Stock-based Comp
$28.1K
$1M
$1M
·
Amort. of Intangibles
$289.3K
$96.4K
·
·
Other Non-cash
$15M
$88.9K
·
·
Operating Cash Flow
$-1M
$-3M
$-766.9K
$-29.9K
Investing Cash Flow
$-68.8K
$-273.3K
$-393.0K
$-4.3K
Financing Cash Flow
$11M
$2M
$4M
$-27.6K
Net Change in Cash
$9M
$-2M
$3M
$-61.9K
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
Gross Margin
25.3%
19.8%
22.9%
·
Operating Margin
-53.1%
-100.5%
-35.4%
·
Net Margin
-354.6%
-100.6%
-35.6%
·
Pretax Margin
-354.6%
·
·
·
EBITDA Margin
-46.0%
-97.8%
-35.4%
·
ROA
-15.4%
-80.0%
-62.0%
·
ROE
-10.4%
-101.4%
-47.9%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
Current Ratio
19.0
·
·
·
Quick Ratio
17.0
·
·
·
Interest Coverage
·
·
-36.5
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.0
0.8
1.7
·
Inventory Turnover
4.8
6.3
14.9
·
Receivables Turnover
6.5
5.7
8.7
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$0.80
$0.33
$0.42
·
Revenue / Share
$0.05
$0.37
$0.75
·
Cash Flow / Share
$-0.01
$-0.25
$-0.10
·
Cash / Share
$0.04
$0.08
$0.31
·
EPS (TTM)
$-0.16
$-0.37
$-0.27
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
10.0%
-25.2%
-5.2%
·
Revenue CAGR 3Y
-7.9%
·
·
·
Valuasi (TTM)9
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$5M
$4M
$6M
·
Net Income TTM
$-17M
$-4M
$-2M
·
Market Cap
$324M
$10M
$15M
·
P/E
-7.8
-1.7
-5.7
·
P/S
68.4
2.3
2.6
·
P/B
1.5
1.9
3.7
·
P / Tangible Book
1.5
4.0
3.7
·
P / Cash Flow
-224.5
-3.5
-19.7
·
Earnings Yield
-12.9%
-58.8%
-17.4%
·
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
Q4 2022
Q3 2022
Revenue
$2M
$1M
$1M
$1M
$1M
$1M
$920.7K
$876.4K
$2M
$1M
$1M
$1M
$2M
$1M
$876.3K
$2M
Cost of Revenue
$1M
$866.4K
$862.7K
$806.4K
$1M
$823.1K
$750.2K
$679.9K
$1M
$842.8K
$859.4K
$898.7K
$2M
$851.1K
$649.6K
$1M
Gross Profit
$290.6K
$318.2K
$341.0K
$297.9K
$292.2K
$266.5K
$170.5K
$196.5K
$324.7K
$163.5K
$344.3K
$229.3K
$508.0K
$235.8K
$226.7K
$402.2K
SG&A Expense
$826.4K
$914.9K
$810.3K
$954.6K
$1M
$913.9K
$1M
$1M
$851.1K
$2M
$1M
$2M
$258.1K
$251.6K
$402.2K
$159.4K
Operating Expenses
$826.4K
$914.9K
$810.3K
$954.6K
$1M
$913.9K
$1M
$1M
$851.1K
$2M
·
$2M
$18.1K
$251.6K
·
$159.4K
Operating Income
$-535.8K
$-596.7K
$-469.2K
$-656.7K
$-744.2K
$-647.4K
$-961.0K
$-1M
$-526.5K
·
·
·
$249.9K
·
·
·
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
$11.4K
·
$22.2K
·
·
Interest Income
$67.2K
$82.8K
$68.7K
$71.5K
$19.0K
$6.3K
$4.7K
$12.4K
$5.5K
$5.0K
$25.6K
$13.0K
$313
·
·
$15
Other Non-op
$4M
$24M
$-33M
$16M
$2M
$789
$-18.5K
$3.5K
$5.5K
$5.0K
$25.6K
$1.7K
$-21.9K
$-22.2K
·
·
Pretax Income
$4M
$23M
$-33M
$16M
$1M
$-646.6K
$-979.5K
$-1M
·
·
·
·
·
·
·
·
Income Tax
$763.6K
$1M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Net Income
$3M
$22M
$-30M
$12M
$1M
$-646.6K
$-979.5K
$-1M
$-521.0K
$-2M
$-757.1K
$-1M
$228.0K
$-38.0K
$-204.8K
$242.8K
EPS (Basic)
$0.01
$0.08
$-0.30
$0.11
$0.07
$-0.04
$-0.04
$-0.11
$-0.05
$-0.17
$-0.11
$-0.19
$0.04
$-0.01
$-0.03
$0.04
EPS (Diluted)
$0.01
$0.05
$-0.17
$0.04
$0.01
$-0.04
$-0.04
$-0.11
$-0.05
$-0.17
$-0.11
$-0.19
$0.04
$-0.01
$-0.03
$0.04
Shares (Basic)
470,236,460
274,632,064
·
110,045,018
21,574,059
17,227,999
·
10,581,558
10,187,753
10,043,522
·
8,007,065
6,500,000
6,500,000
·
6,500,000
Shares (Diluted)
472,054,080
476,449,684
·
317,763,232
224,099,059
17,227,999
·
10,581,558
10,187,753
10,043,522
·
8,007,065
6,500,000
6,500,000
·
6,500,000
EBITDA
$-535.8K
$-587.3K
·
$-656.7K
$-744.2K
$64.7K
·
·
$-526.5K
·
·
·
·
·
·
·
Neraca24
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
Q4 2022
Q3 2022
Cash & Equivalents
$9M
$10M
$10M
$11M
$5M
$895.9K
$1M
$1M
$1M
$2M
$3M
$3M
$14.9K
·
$453.5K
·
Receivables
$1M
$925.1K
$671.8K
$531.3K
$637.0K
$672.5K
$794.2K
$544.2K
$724.1K
$835.3K
$707.0K
$690.0K
·
·
$621.1K
·
Inventory
$478.9K
$679.0K
$704.2K
$717.6K
$731.9K
$956.0K
$783.8K
$843.9K
$738.0K
$598.2K
$307.0K
$249.3K
·
·
$290.2K
·
Prepaid Expense
$446.3K
$520.7K
$511.6K
$667.5K
$318.7K
$305.6K
$488.7K
$357.0K
$341.4K
$446.1K
$468.7K
$610.2K
$92.2K
·
$629.9K
·
Other Current Assets
$88.4K
$57.3K
$67.3K
$67.3K
$119.3K
$10.0K
$43.4K
$34.4K
$41.9K
$66.0K
$34.1K
$34.1K
·
·
$75.5K
·
Current Assets
$22M
$27M
$12M
$13M
$7M
$3M
$3M
$3M
$3M
$4M
$4M
$5M
·
·
$2M
·
PP&E (Net)
$45.7K
$64.0K
$71.9K
$89.6K
$50.3K
$55.9K
$48.3K
$56.7K
$61.5K
$42.6K
$45.5K
$48.3K
·
·
$9.3K
·
PP&E (Gross)
$156.6K
$156.6K
$146.5K
$146.5K
$94.6K
$94.6K
$77.7K
$77.7K
$77.7K
$54.4K
$54.4K
$54.4K
·
·
$11.7K
·
Accum. Depreciation
$110.8K
$92.6K
$74.7K
$56.9K
$44.3K
$38.7K
$29.4K
$21.0K
$16.2K
$11.9K
$9.0K
$6.1K
·
·
$2.3K
·
Intangibles
·
·
·
$3M
$3M
$3M
$3M
$3M
·
·
·
·
·
·
·
·
Total Assets
$256M
$253M
$211M
$245M
$112M
$6M
$6M
$6M
$3M
$4M
$5M
$5M
$107.2K
·
$2M
·
Accounts Payable
$153.2K
$255.2K
$142.9K
$216.2K
$423.9K
$292.3K
$264.0K
$689.3K
$65.4K
$98.0K
$126.5K
$221.3K
·
·
$378.8K
·
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
$134.2K
·
·
·
Current Liabilities
$788.6K
$864.1K
$652.7K
$849.7K
·
·
$1M
·
·
·
·
·
·
·
·
·
Capital Leases
$345.9K
$405.5K
$464.1K
$521.6K
·
·
·
·
·
·
·
·
·
·
·
·
Deferred Tax
$2M
$1M
·
$3M
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$3M
$3M
$1M
$5M
$751.6K
$828.0K
$1M
$2M
$304.4K
$361.9K
$418.9K
$513.2K
$134.4K
·
$2M
·
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
$134.2K
·
·
·
Common Stock
$47.4K
$27.4K
$26.1K
$25.7K
$2.7K
$1.7K
$1.6K
$1.2K
$1.0K
$1.0K
$977
$945
$170
·
$650
·
Paid-in Capital
$250M
$250M
$232M
$232M
$116M
$11M
$10M
$8M
$6M
$6M
$5M
$4M
·
·
$-699.2K
·
Retained Earnings
$2M
$-880.1K
$-23M
$7M
$-5M
$-6M
$-6M
$-5M
$-4M
$-3M
$-1M
$-600.8K
$-27.4K
·
$696.0K
·
Stockholders' Equity
$253M
$250M
$210M
$240M
$111M
$5M
$5M
$3M
$3M
$3M
$4M
$4M
$-27.2K
·
$-2.6K
·
Liabilities + Equity
$256M
$253M
$211M
$245M
$112M
$6M
$6M
$6M
$3M
$4M
$5M
$5M
$107.2K
·
$2M
·
Shares Outstanding
474,382,064
274,382,064
261,314,913
257,115,400
27,425,983
17,243,610
15,956,477
12,165,000
10,265,500
10,165,500
9,765,000
9,450,000
1,700,000
·
6,500,000
·
Arus Kas9
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
Q4 2022
Q3 2022
D&A
$29.8K
$9.4K
$160.4K
$33.5K
$78.0K
$64.7K
$80.7K
$28.9K
$4.4K
$2.9K
$2.9K
·
·
·
·
·
Stock-based Comp
·
·
·
·
·
$28.1K
·
·
·
$536.0K
$354.0K
·
·
·
·
·
Deferred Tax
$763.6K
$1M
·
$3M
·
·
·
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
·
·
$72.3K
$72.3K
$72.3K
$72.3K
$72.3K
·
·
$96.4K
·
·
·
·
·
·
Other Non-cash
·
$-24M
·
·
·
$347.3K
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-420.7K
$-539.0K
$-427.7K
$-850.0K
$40.9K
$-206.5K
$-1M
$-176.4K
$-334.3K
$-1M
$-354.1K
$-294.3K
$609.7K
$-150.7K
$-323.3K
·
Investing Cash Flow
·
·
·
·
·
·
$0
$-250.0K
·
·
$125
$-285.5K
$-78.3K
$-29.3K
$20.4K
·
Financing Cash Flow
·
·
$348.2K
$6M
$4M
$-249.9K
·
·
·
·
$-125
$4M
$-73.8K
$-13.8K
·
·
Net Change in Cash
$-420.7K
$-539.0K
$-148.3K
$5M
$4M
$-456.4K
$326.0K
$-426.4K
$-357.6K
$-1M
$-354.1K
$3M
$457.6K
$-193.7K
$-330.6K
·
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
Q4 2022
Q3 2022
Gross Margin
18.5%
26.9%
·
27.0%
21.8%
24.5%
·
22.4%
14.2%
16.2%
·
20.3%
·
·
·
·
Operating Margin
-34.2%
-50.4%
·
-59.5%
-55.4%
·
·
·
-34.9%
·
·
·
·
·
·
·
Net Margin
182.8%
1825.7%
·
1102.5%
109.3%
-59.3%
·
-128.8%
-34.5%
-169.9%
·
-131.8%
·
·
·
·
Pretax Margin
231.5%
1951.4%
·
1415.3%
·
·
·
·
·
·
·
·
·
·
·
·
EBITDA Margin
-34.2%
-49.6%
·
-59.5%
-55.4%
5.9%
·
·
-34.9%
·
·
·
·
·
·
·
ROA
1.6%
16.7%
·
9.7%
2.5%
-13.5%
·
-21.1%
-30.0%
-90.0%
·
-59.9%
-33.8%
·
·
·
ROE
1.6%
17.0%
·
10.0%
2.6%
-15.4%
·
-29.2%
-34.4%
-99.5%
·
-66.8%
133.1%
·
·
·
ROIC
·
-0.22%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Likuiditas & Solvabilitas3
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
Q4 2022
Q3 2022
Current Ratio
27.4
30.9
·
15.0
·
·
·
·
·
·
·
·
·
·
·
·
Quick Ratio
13.4
12.5
·
13.1
·
·
·
·
·
·
·
·
·
·
·
·
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
-4.9
·
·
·
Efisiensi3
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
Q4 2022
Q3 2022
Asset Turnover
0.0
0.0
·
0.0
0.0
0.2
·
0.2
0.9
0.5
·
0.5
·
·
·
·
Inventory Turnover
2.1
1.1
·
1.0
1.4
1.1
·
1.2
3.2
2.8
·
7.2
·
·
·
·
Receivables Turnover
1.9
1.5
·
2.1
2.0
1.4
·
1.4
4.2
2.4
·
3.3
·
·
·
·
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
Q4 2022
Q3 2022
Book Value / Share
$0.53
$0.91
·
$0.93
$4.06
$0.29
·
$0.27
$0.30
$0.34
·
$0.47
$-0.02
·
·
·
Revenue / Share
$0.00
$0.00
·
$0.00
$0.01
$0.06
·
$0.08
$0.15
$0.10
·
$0.14
·
·
·
·
Cash Flow / Share
·
$-0.00
·
·
·
$-0.01
·
·
·
$-0.12
·
·
·
·
·
·
Cash / Share
$0.02
$0.04
·
$0.04
$0.19
$0.05
·
$0.08
$0.14
$0.18
·
$0.35
$0.01
·
·
·
EPS (TTM)
$-0.07
$-0.07
·
$-0.03
$-0.18
$-0.24
·
$-0.44
$-0.52
$-0.43
·
$-0.19
$0.04
·
·
·
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
Q4 2022
Q3 2022
Revenue TTM
$5M
$5M
·
$4M
$4M
$4M
·
$5M
$5M
$6M
·
$5M
$6M
·
·
·
Net Income TTM
$7M
$5M
·
$12M
$-1M
$-3M
·
$-4M
$-4M
$-4M
·
$-2M
$228.0K
$295.0K
·
·
Market Cap
$764M
$623M
·
$496M
$213M
$7M
·
$9M
$13M
$16M
·
$20M
·
·
·
·
P/E
-23.0
-32.4
·
-64.3
-43.1
-1.7
·
-1.7
-2.4
-3.7
·
-11.4
·
·
·
·
P/S
150.9
128.8
·
111.3
50.3
1.6
·
2.0
2.7
2.8
·
3.8
·
·
·
·
P/B
3.0
2.5
·
2.1
1.9
1.4
·
2.8
4.2
4.7
·
4.6
·
·
·
·
P / Tangible Book
3.0
2.5
·
2.1
2.0
3.1
·
22.6
4.2
4.7
·
4.6
·
·
·
·
P / Cash Flow
·
-1155.5
·
·
·
-34.3
·
·
·
-13.8
·
·
·
·
·
·
Earnings Yield
-4.3%
-3.1%
·
-1.6%
-2.3%
-58.4%
·
-58.7%
-41.3%
-27.0%
·
-8.8%
·
·
·
·
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
Pendapatan
$5M
$4M
$6M
$6M
Margin Kotor %
25.3%
19.8%
22.9%
·
Margin Operasi %
-53.1%
-100.5%
-35.4%
·
Laba Bersih
$-17M
$-4M
$-2M
$328.7K
EPS Dilusian
$-0.16
$-0.37
$-0.27
$0.05
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Rasio Lancar
19.0
·
·
·
Rasio Cepat
17.0
·
·
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
66 pengaju
· $20.0M 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.
Pemegang66
Nilai yang dipegang$20.0M
Posisi baru33
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
33 (+17 vs Kuartal sebelumnya)
14 (+5 vs Kuartal sebelumnya)
13 (+3 vs Kuartal sebelumnya)
14 (+2 vs Kuartal sebelumnya)
+3.8M
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.
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
10 orang dalam
· 4 pejabat · 5 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.