VSTD Vestand Inc. - Class A Common Stock
$0,56
Harga · Mei 20, 2026
Fundamental per Agu 20, 2025
Rentang 52M
$0–$4
10% of range
Peringkat Analis
—
Target Harga
—
P/E (TTM)
-0.4
ROE
-537.5%
Margin Laba Bersih
-20.8%
VSTD Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$0.56
Kapitalisasi Pasar
—
P/E (TTM)
-0.4
EPS (TTM)
$-1.98
Pendapatan (TTM)
$13M
Imbal Hasil Dividen
—
ROE
-537.5%
D/E Utang/Ekuitas
—
Rentang 52M
$0 – $4
VSTD Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$13M
2021-12-31
→
2024-12-31
EPS
$-1.98
2022-12-31
→
2024-12-31
Arus Kas Bebas
$113.7K
2022-12-31
→
2024-12-31
Margin
-20.8%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
VSTD
Median Rekan
P/E (TTM)
-0.4
25.4
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
VSTD
Median Rekan
Operating Margin (Margin Operasi)
-19.9%
—
Net Profit Margin (Margin Laba Bersih)
-20.8%
-6.7%
ROA
-17.4%
-8.1%
ROE
-537.5%
-13.3%
ROIC
-1013.4%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
VSTD
Median Rekan
Current Ratio (Rasio Lancar)
0.2
0.9
Quick Ratio (Rasio Cepat)
0.2
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
VSTD
Median Rekan
Revenue YoY (Pendapatan YoY)
39.3%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
25.2%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
VSTD
Median Rekan
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| VSTD | — | -0.4 | 39.3% | -20.8% | -537.5% | — |
| GTIM | $17M | 16.3 | -0.53% | 0.72% | 3.1% | — |
| BTBD | — | — | — | — | — | — |
| MCD | — | 25.6 | 3.7% | 31.9% | -376.3% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 14
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | $13M | $9M | $8M | $7M | |
| SG&A Expense | $4M | $3M | $3M | $2M | |
| Operating Expenses | $4M | $4M | $4M | $2M | |
| Operating Income | $-3M | $-4M | $-4M | $-2M | |
| Interest Expense | · | $218.2K | $88.3K | $52.2K | |
| Other Non-op | $-76.6K | $523.5K | $316.1K | $244.1K | |
| Pretax Income | $-3M | $-3M | $-3M | $-2M | |
| Income Tax | $34.2K | $48.6K | $19.2K | $14.6K | |
| Net Income | $-3M | $-3M | $-3M | $-2M | |
| EPS (Basic) | $-1.98 | $-2.29 | $-3.23 | $-0.35 | |
| EPS (Diluted) | $-1.98 | $-2.29 | $-3.23 | · | |
| Shares (Basic) | 1,345,756 | 1,329,022 | 1,078,523 | 4,714,172 | |
| Shares (Diluted) | 1,345,756 | 1,329,022 | 1,078,523 | · | |
| EBITDA | $-3M | $-4M | $-3M | · |
Neraca 19
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $1M | $6M | $1M | |
| Receivables | $84.1K | · | · | · | |
| Inventory | $139.4K | $73.0K | $60.9K | $36.6K | |
| Current Assets | $1M | $2M | $6M | $1M | |
| PP&E (Net) | $5M | $4M | $3M | $2M | |
| PP&E (Gross) | $8M | $6M | $4M | $3M | |
| Accum. Depreciation | $3M | $2M | $1M | $518.1K | |
| Goodwill | $2M | · | · | · | |
| Intangibles | $491.2K | · | · | · | |
| Other Non-current Assets | $1M | $2M | $678.7K | $157.9K | |
| Total Assets | $18M | $13M | $16M | $6M | |
| Accounts Payable | $843.3K | $647.8K | $744.1K | $2M | |
| Current Liabilities | $6M | $3M | $2M | $4M | |
| Capital Leases | $7M | $6M | $6M | $2M | |
| Total Liabilities | $17M | $10M | $10M | $8M | |
| Paid-in Capital | · | · | $12M | $553.5K | |
| Retained Earnings | $-12M | $-9M | $-6M | $-3M | |
| Stockholders' Equity | $255.4K | $3M | $6M | $-2M | |
| Liabilities + Equity | $18M | $13M | $16M | $6M |
Arus Kas 13
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| D&A | · | · | $658.4K | $138.7K | |
| Stock-based Comp | $139.8K | $339.7K | $916.9K | · | |
| Other Non-cash | · | · | $-2M | · | |
| Operating Cash Flow | $875.2K | $-5M | $-4M | $194.1K | |
| CapEx | $761.5K | $1M | $1M | $896.6K | |
| Investing Cash Flow | $-3M | $-1M | $-1M | $-896.6K | |
| Stock Issued | $267.8K | $56.0K | $10M | $1M | |
| Net Stock Activity | $267.8K | $56.0K | $10M | · | |
| Financing Cash Flow | $1M | $1M | $11M | $2M | |
| Net Change in Cash | $-221.3K | $-5M | $5M | $1M | |
| Taxes Paid | $34.2K | $48.6K | $19.2K | $14.6K | |
| Free Cash Flow | $113.7K | $-6M | $-5M | · | |
| Levered FCF | · | $-6M | $-5M | · |
Profitabilitas 7
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Margin | -19.9% | -38.1% | -45.7% | · | |
| Net Margin | -20.8% | -33.0% | -42.1% | · | |
| Pretax Margin | -20.5% | -32.5% | -41.9% | · | |
| EBITDA Margin | -19.9% | -38.1% | -37.7% | · | |
| ROA | -17.4% | -20.9% | -31.9% | · | |
| ROE | -537.5% | -116.0% | -56.3% | · | |
| ROIC | -1013.4% | -134.6% | -67.5% | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Current Ratio | 0.2 | 0.5 | 3.3 | · | |
| Quick Ratio | 0.2 | 0.4 | 3.3 | · | |
| Interest Coverage | · | -16.1 | -42.9 | · |
Efisiensi 2
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Asset Turnover | 0.8 | 0.6 | 0.8 | · | |
| Receivables Turnover | 305.3 | · | · | · |
Tingkat Pertumbuhan 2
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue YoY | 39.3% | 11.3% | 26.7% | · | |
| Revenue CAGR 3Y | 25.2% | · | · | · |
Valuasi (TTM) 4
| Metrik | Tren | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue TTM | $13M | $9M | $8M | · | |
| Net Income TTM | $-3M | $-3M | $-3M | · | |
| P/E | -0.4 | -0.6 | -1.1 | · | |
| Earnings Yield | -241.5% | -168.7% | -94.3% | · |
Laporan Laba Rugi 14
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | |
| SG&A Expense | $1M | $1M | $884.0K | $935.6K | $1M | $920.4K | $719.0K | $477.7K | $1M | $1M | $981.8K | $869.2K | $369.7K | $1M | |
| Operating Expenses | $1M | $1M | $897.0K | $1M | $1M | $996.5K | $876.7K | $604.7K | $1M | $1M | $1M | $2M | $405.4K | $1M | |
| Operating Income | $-2M | $-1M | $213.3K | $-1M | $-947.4K | $-771.9K | $-658.5K | $-822.6K | $-950.8K | $-1M | $-1M | $-1M | $-758.2K | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | $48.0K | $77.7K | $61.1K | $26.4K | $20.9K | $23.6K | $8.1K | |
| Other Non-op | $498.6K | $-134.4K | $324.8K | $-161.5K | $-135.6K | $-104.3K | $686.7K | $-40.3K | $-61.8K | $-61.1K | $-14.2K | $-20.9K | $364.4K | $-6.6K | |
| Pretax Income | $-1M | $-1M | $538.1K | $-1M | $-1M | $-876.2K | $28.2K | $-862.9K | $-1M | $-1M | $-1M | $-2M | $-393.8K | $-2M | |
| Income Tax | · | $16.9K | $800 | $11.6K | · | · | $19.6K | $22.1K | $7.0K | · | $6.6K | $5.6K | · | $725 | |
| Net Income | $-1M | $-1M | $515.4K | $-1M | $-1M | $-876.2K | $8.6K | $-884.9K | $-1M | $-1M | $-1M | $-2M | $-393.8K | $-2M | |
| EPS (Basic) | $-1.00 | $-0.96 | $0.40 | $-0.91 | $-0.82 | $-0.65 | $0.22 | $-0.67 | $-0.83 | $-1.01 | $-3.08 | $-0.24 | $-0.04 | $-0.34 | |
| EPS (Diluted) | $-1.00 | $-0.96 | $0.40 | $-0.91 | $-0.82 | $-0.65 | $0.22 | $-0.67 | $-0.83 | $-1.01 | $-3.08 | $-0.24 | · | · | |
| Shares (Basic) | 1,489,599 | 1,489,599 | -2,681,374 | 1,343,537 | 1,342,105 | 1,341,488 | -2,359,361 | 1,328,847 | 1,223,262 | 1,136,274 | -9,055,026 | 9,680,950 | 9,450,900 | 1,586,095 | |
| Shares (Diluted) | 1,489,599 | 1,489,599 | -2,681,374 | 1,343,537 | 1,342,105 | 1,341,488 | -2,359,361 | 1,328,847 | 1,223,262 | 1,136,274 | -9,055,026 | 9,680,950 | · | · | |
| EBITDA | $-2M | $-1M | · | $-1M | $-947.4K | $-771.9K | · | $-822.6K | · | $-955.1K | · | $-1M | · | · |
Neraca 20
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $3M | $1M | $2M | $1M | $1M | $1M | $3M | $3M | $4M | $6M | $8M | · | $1M | |
| Receivables | $101.6K | $57.7K | $84.1K | $36.4K | $108.3K | $94.1K | · | · | · | · | · | · | · | · | |
| Inventory | $231.5K | $143.2K | $139.4K | $89.5K | $111.5K | $77.2K | $73.0K | $60.5K | $51.1K | $54.6K | $60.9K | $58.6K | · | $36.6K | |
| Current Assets | $3M | $4M | $1M | $2M | $1M | $2M | $2M | $3M | $3M | $4M | $6M | $8M | · | $1M | |
| PP&E (Net) | $5M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | · | $2M | |
| PP&E (Gross) | $8M | $8M | $8M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | $3M | · | $3M | |
| Accum. Depreciation | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | · | $518.1K | |
| Goodwill | $2M | $2M | $2M | $2M | $2M | · | · | · | · | · | · | · | · | · | |
| Intangibles | $477.9K | $477.9K | $491.2K | $504.5K | $517.8K | · | · | · | · | · | · | · | · | · | |
| Other Non-current Assets | $743.4K | $911.8K | $1M | $1M | $914.4K | $2M | $2M | $873.1K | $958.9K | $1M | $678.7K | $559.0K | · | $157.9K | |
| Total Assets | $19M | $19M | $18M | $17M | $17M | $13M | $13M | $13M | $14M | $15M | $16M | $17M | · | $6M | |
| Accounts Payable | $967.7K | $959.6K | $843.3K | $844.9K | $868.6K | $675.0K | $647.8K | $666.6K | $583.0K | $740.0K | $744.1K | $643.8K | · | $2M | |
| Current Liabilities | $5M | $6M | $6M | $6M | $5M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | · | $4M | |
| Capital Leases | $6M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | · | $2M | |
| Total Liabilities | $14M | $15M | $17M | $18M | $16M | $11M | $10M | $11M | $11M | $11M | $10M | $10M | · | $8M | |
| Long-term Debt | $3M | $3M | · | $3M | $3M | · | · | · | · | · | · | $1M | · | · | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $12M | · | $553.5K | |
| Retained Earnings | $-15M | $-13M | $-12M | $-13M | $-11M | $-10M | $-9M | $-9M | $-8M | $-7M | $-6M | $-5M | · | $-3M | |
| Stockholders' Equity | $5M | $4M | $255.4K | $-399.8K | $736.6K | $2M | $3M | $3M | $3M | $4M | $6M | $7M | · | $-2M | |
| Liabilities + Equity | $19M | $19M | $18M | $17M | $17M | $13M | $13M | $13M | $14M | $15M | $16M | $17M | · | $6M |
Arus Kas 13
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $238.3K | $240.3K | · | · | $192.9K | $170.7K | · | · | $123.4K | $128.3K | · | $90.4K | $385.1K | $44.4K | |
| Stock-based Comp | · | $42.2K | $-6.1K | $50.0K | $53.7K | $42.2K | $123.4K | $92.9K | $11.4K | $112.0K | $284.9K | $632.0K | · | · | |
| Amort. of Intangibles | $26.6K | $13.3K | · | · | $0 | $0 | · | · | · | · | · | · | · | · | |
| Other Non-cash | · | $279.2K | · | · | · | · | · | · | · | $-864.6K | · | · | · | · | |
| Operating Cash Flow | $-898.8K | $-863.2K | $-289.5K | $543.3K | $994.7K | $-373.2K | $-1M | $-763.1K | $-779.5K | $-2M | $-466.2K | $-2M | $-375.5K | $-113.8K | |
| CapEx | $217.5K | $32.6K | $324.5K | $38.4K | $42.0K | $356.6K | $132.0K | $298.3K | $101.8K | $939.0K | $1M | $168.6K | $188.8K | $82.5K | |
| Investing Cash Flow | $-3M | $-32.6K | $-324.5K | $-38.4K | $-2M | $-356.6K | $-132.0K | $-298.3K | $-101.8K | $-939.0K | $-1M | $-168.6K | $-188.8K | $-82.5K | |
| Stock Issued | $2M | $5M | $117.9K | $85.7K | $0 | $64.1K | · | · | · | · | $0 | $10M | $60.0K | · | |
| Net Stock Activity | · | $5M | · | · | · | $64.1K | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $2M | $3M | $143.0K | $13.0K | $685.8K | $623.2K | $719.6K | $236.3K | $17.6K | $412.8K | $346.4K | $10M | $59.9K | $1M | |
| Net Change in Cash | $-2M | $2M | $-471.0K | $517.9K | $-161.6K | $-106.6K | $-692.7K | $-825.0K | $-863.7K | $-2M | $-1M | $8M | $-504.4K | $1M | |
| Taxes Paid | $0 | $16.9K | $800 | $11.6K | · | · | $19.6K | $22.1K | · | · | $6.6K | $5.6K | · | $725 | |
| Free Cash Flow | · | $-895.8K | · | · | · | $-729.8K | · | · | · | $-3M | · | · | · | · |
Profitabilitas 7
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -46.2% | -36.3% | · | -34.8% | -28.5% | -27.5% | · | -40.6% | · | -43.7% | · | -84.6% | · | · | |
| Net Margin | -32.6% | -40.6% | · | -40.5% | -33.2% | -31.2% | · | -43.7% | · | -46.2% | · | -86.1% | · | · | |
| Pretax Margin | -32.6% | -40.1% | · | -40.1% | -32.6% | -31.2% | · | -42.6% | · | -46.2% | · | -85.8% | · | · | |
| EBITDA Margin | -46.2% | -29.4% | · | -34.8% | -28.5% | -27.5% | · | -40.6% | · | -38.5% | · | -84.6% | · | · | |
| ROA | -6.7% | -9.0% | · | -8.0% | -7.1% | -6.3% | · | -5.9% | · | -15.2% | · | -18.4% | · | · | |
| ROE | -44.4% | -47.6% | · | -111.7% | -52.5% | -27.7% | · | -18.9% | · | -50.9% | · | -45.1% | · | · | |
| ROIC | · | -31.1% | · | 264.9% | -131.2% | · | · | -32.6% | · | · | · | -22.3% | · | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.7 | · | 0.3 | 0.3 | 0.4 | · | 1.2 | 1.4 | 1.8 | · | 5.6 | · | · | |
| Quick Ratio | 0.3 | 0.6 | · | 0.3 | 0.3 | 0.4 | · | 1.1 | 1.4 | 1.7 | · | 5.6 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | -17.1 | · | -17.7 | · | -71.8 | · | · |
Efisiensi 2
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | · | 0.3 | · | 0.2 | · | · | |
| Receivables Turnover | 35.1 | 46.2 | · | 165.7 | 61.4 | 59.7 | · | · | · | · | · | · | · | · |
Valuasi (TTM) 4
| Metrik | Tren | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14M | $13M | · | $11M | $10M | $10M | · | $8M | · | · | · | · | · | · | |
| Net Income TTM | $-5M | $-5M | · | $-4M | $-4M | $-4M | · | $-5M | $-4M | $-4M | · | $-2M | · | · | |
| P/E | -0.7 | -0.9 | · | -0.6 | -0.4 | -0.3 | · | -0.4 | · | · | · | · | · | · | |
| Earnings Yield | -152.8% | -109.0% | · | -161.8% | -277.6% | -315.2% | · | -272.3% | · | · | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|
| Pendapatan | $13M | $9M | $8M | $7M |
| Margin Operasi % | -19.9% | -38.1% | -45.7% | — |
| Laba Bersih | $-3M | $-3M | $-3M | $-2M |
| EPS Dilusian | $-1.98 | $-2.29 | $-3.23 | — |
Neraca
| 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|
| Rasio Lancar | 0.2 | 0.5 | 3.3 | — |
| Rasio Cepat | 0.2 | 0.4 | 3.3 | — |
Arus Kas
| 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|
| Arus Kas Bebas | $113.7K | $-6M | $-5M | — |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.