WYFI WhiteFiber, Inc. - Ordinary Shares
$25,26
Harga · Mei 20, 2026
Fundamental per Mei 14, 2026
Rentang 52M
$11–$41
49% of range
Peringkat Analis
BUY
17 analysts
Target Harga
$31
+21% upside
P/E (TTM)
-20.3
ROE
-6.2%
Margin Laba Bersih
-31.2%
WYFI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$25.26
Kapitalisasi Pasar
$606M
P/E (TTM)
-20.3
EPS (TTM)
$-0.78
Pendapatan (TTM)
$79M
Imbal Hasil Dividen
—
ROE
-6.2%
D/E Utang/Ekuitas
0.0
Rentang 52M
$11 – $41
WYFI 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
$79M
2024-12-31
→
2025-12-31
EPS
$-0.78
2024-12-31
→
2025-12-31
Arus Kas Bebas
$-223M
2025-12-31
→
2025-12-31
Margin
-31.2%
2025-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
WYFI
Median Rekan
P/E (TTM)
-20.3
59.8
P/S (TTM)
7.7
4.5
P/B
1.3
3.1
EV / EBITDA
-151.3
—
Price / FCF (Harga / FCF)
-2.7
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
WYFI
Median Rekan
Gross Margin (Margin Kotor)
60.2%
62.3%
Operating Margin (Margin Operasi)
-33.9%
—
Net Profit Margin (Margin Laba Bersih)
-31.2%
-8.4%
ROA
-5.6%
-6.4%
ROE
-6.2%
-12.9%
ROIC
-5.1%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
WYFI
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.0
—
Current Ratio (Rasio Lancar)
2.0
2.0
Quick Ratio (Rasio Cepat)
1.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
WYFI
Median Rekan
Revenue YoY (Pendapatan YoY)
66.2%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
WYFI
Median Rekan
WYFI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
17 analis
- Beli Kuat 4 23,5%
- Beli 11 64,7%
- Tahan 2 11,8%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
9 analis · 2026-05-16
Median
$32.00
Sekarang
$25.26
Rendah
$20.00
Tinggi
$37.00
Target median
$32.00
+26,7%
Target rata-rata
$30.67
+21,4%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.13%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.31 | $-0.31 | -0.00% |
| 31 Des. 2025 | $-0.67 | $-0.17 | -0.50% |
| 30 Sep. 2025 | $-0.12 | $-0.07 | -0.05% |
| 30 Juni 2025 | $-0.06 | $-0.11 | 0.05% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| WYFI | $606M | -20.3 | 66.2% | -31.2% | -6.2% | 60.2% |
| FSLY | $1.54B | -12.3 | 14.8% | -19.5% | -13.0% | 57.1% |
| RXT | $238M | -1.0 | -1.9% | -8.4% | 19.3% | 18.9% |
| SHAZ | — | — | 257.4% | -2529.2% | -401.0% | 6.4% |
| BLZE | — | -10.1 | 14.3% | -17.6% | -31.4% | 60.9% |
| CXDO | $201M | 40.4 | 12.0% | 7.4% | 8.3% | — |
| CMRC | $336M | -17.2 | 2.8% | -5.7% | -49.5% | 78.8% |
| NET | — | -679.8 | 29.8% | — | — | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 14
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Revenue | $79M | $48M | |
| Gross Profit | $48M | $27M | |
| SG&A Expense | $53M | $10M | |
| Operating Expenses | $106M | $47M | |
| Operating Income | $-27M | $628.4K | |
| Other Non-op | $1M | $2M | |
| Pretax Income | $-26M | $2M | |
| Income Tax | $-1M | $874.2K | |
| Net Income | $-25M | $1M | |
| EPS (Basic) | $-0.78 | $0.05 | |
| EPS (Diluted) | $-0.78 | $0.05 | |
| Shares (Basic) | 31,584,244 | 27,043,750 | |
| Shares (Diluted) | 31,584,244 | 27,043,750 | |
| EBITDA | $-3M | · |
Neraca 26
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Cash & Equivalents | $114M | $12M | |
| Receivables | $24M | $5M | |
| Prepaid Expense | $1M | $1M | |
| Other Current Assets | $21M | $23M | |
| Current Assets | $168M | $47M | |
| PP&E (Net) | $337M | $89M | |
| PP&E (Gross) | · | $84M | |
| Accum. Depreciation | · | $17M | |
| Goodwill | $20M | $19M | |
| Intangibles | $13M | $13M | |
| Other Non-current Assets | $24M | $3M | |
| Total Assets | $651M | $229M | |
| Accounts Payable | $8M | $2M | |
| Short-term Debt | $20M | · | |
| Current Liabilities | $83M | $46M | |
| Capital Leases | $5M | $9M | |
| Deferred Tax | $6M | $4M | |
| Total Liabilities | $169M | $59M | |
| Total Debt | $20M | · | |
| Common Stock | $383.4K | $270.4K | |
| Paid-in Capital | $505M | $171M | |
| Retained Earnings | $-25M | $143.9K | |
| AOCI | $2M | $-2M | |
| Stockholders' Equity | $482M | $170M | |
| Liabilities + Equity | $651M | $229M | |
| Shares Outstanding | 38,344,239 | 27,043,750 |
Arus Kas 12
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| D&A | $23M | $17M | |
| Stock-based Comp | $17M | · | |
| Deferred Tax | $-712.7K | $-235.0K | |
| Other Non-cash | $31M | · | |
| Operating Cash Flow | $46M | $19M | |
| CapEx | $268M | $79M | |
| Investing Cash Flow | $-267M | $-80M | |
| Stock Issued | $22M | · | |
| Net Stock Activity | $22M | · | |
| Financing Cash Flow | $324M | $76M | |
| Taxes Paid | $-598.2K | · | |
| Free Cash Flow | $-223M | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Gross Margin | 60.2% | · | |
| Operating Margin | -33.9% | · | |
| Net Margin | -31.2% | · | |
| Pretax Margin | -32.6% | · | |
| EBITDA Margin | -4.3% | · | |
| ROA | -5.6% | · | |
| ROE | -6.2% | · | |
| ROIC | -5.1% | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Current Ratio | 2.0 | · | |
| Quick Ratio | 1.7 | · | |
| Debt / Equity | 0.0 | · |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Asset Turnover | 0.2 | · | |
| Receivables Turnover | 5.4 | · |
Tingkat Pertumbuhan 1
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Revenue YoY | 66.2% | · |
Valuasi (TTM) 14
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Revenue TTM | $79M | · | |
| Net Income TTM | $-25M | · | |
| Market Cap | $606M | · | |
| Enterprise Value | $511M | · | |
| P/E | -20.3 | · | |
| P/S | 7.7 | · | |
| P/B | 1.3 | · | |
| P / Tangible Book | 1.3 | · | |
| P / Cash Flow | 13.3 | · | |
| P / FCF | -2.7 | · | |
| EV / EBITDA | -151.3 | · | |
| EV / FCF | -2.3 | · | |
| EV / Revenue | 6.5 | · | |
| Earnings Yield | -4.9% | · |
Laporan Laba Rugi 15
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | $22M | $24M | $20M | $19M | $17M | $15M | |
| Gross Profit | $13M | $14M | $13M | · | $10M | $7M | |
| SG&A Expense | $18M | $11M | $21M | $15M | $4M | $4M | |
| Operating Expenses | $33M | $29M | $35M | $28M | $15M | $16M | |
| Operating Income | $-11M | $-5M | $-15M | $-9M | $2M | $-2M | |
| Interest Expense | $-2M | · | · | · | · | · | |
| Other Non-op | $233.8K | $2M | $-844.7K | $769.0K | $-20.9K | $579.2K | |
| Pretax Income | $-11M | $-4M | $-16M | $-8M | $2M | $-1M | |
| Income Tax | $1M | $-2M | $66.7K | $445.9K | $594.6K | $-252.0K | |
| Net Income | $-12M | $-2M | $-16M | $-9M | $1M | $-1M | |
| EPS (Basic) | $-0.31 | $0.01 | $-0.47 | · | $0.05 | $-0.04 | |
| EPS (Diluted) | $-0.31 | $0.01 | $-0.47 | · | $0.05 | $-0.04 | |
| Shares (Basic) | 38,392,469 | 2,258,662 | 33,742,031 | · | 27,043,750 | 0 | |
| Shares (Diluted) | 38,392,469 | 2,258,662 | 33,742,031 | · | 27,043,750 | 0 | |
| EBITDA | $-5M | · | $-15M | $-9M | · | · |
Neraca 25
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $76M | $114M | $166M | $16M | · | $12M | |
| Receivables | $92M | $24M | $17M | $6M | · | $5M | |
| Prepaid Expense | · | $1M | $20M | $20M | · | $1M | |
| Other Current Assets | $20M | $21M | $20M | $20M | · | $23M | |
| Current Assets | $196M | $168M | $212M | $50M | · | $47M | |
| PP&E (Net) | $432M | $337M | $244M | $230M | · | $89M | |
| PP&E (Gross) | · | · | · | $161M | · | · | |
| Accum. Depreciation | · | · | · | $26M | · | · | |
| Goodwill | $20M | $20M | $20M | $20M | · | $19M | |
| Intangibles | $12M | $13M | $13M | $13M | · | $13M | |
| Other Non-current Assets | $24M | $24M | $1M | $4M | · | $3M | |
| Total Assets | $796M | $651M | $555M | $386M | · | $229M | |
| Accounts Payable | $8M | $8M | $5M | $1M | · | $2M | |
| Short-term Debt | · | $20M | · | · | · | · | |
| Current Liabilities | $71M | $83M | $32M | $35M | · | $46M | |
| Capital Leases | $11M | $5M | $36M | $38M | · | $9M | |
| Deferred Tax | $8M | $6M | $5M | $5M | · | $4M | |
| Total Liabilities | $444M | $169M | $74M | $78M | · | $59M | |
| Common Stock | $386.1K | $383.4K | $382.6K | · | · | $270.4K | |
| Paid-in Capital | $389M | $505M | $504M | · | · | $171M | |
| Retained Earnings | $-37M | $-25M | $-23M | $-7M | · | $143.9K | |
| AOCI | $-81.1K | $2M | $68.5K | $1M | · | $-2M | |
| Stockholders' Equity | $353M | $482M | $481M | $308M | · | $170M | |
| Liabilities + Equity | $796M | $651M | $555M | $386M | · | $229M | |
| Shares Outstanding | 38,608,338 | 38,344,239 | 38,259,989 | · | · | 27,043,750 |
Arus Kas 12
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| D&A | $6M | $8M | $6M | $5M | $4M | $5M | |
| Stock-based Comp | $7M | $8M | · | · | · | · | |
| Amort. of Intangibles | $200.0K | · | · | · | $200.0K | · | |
| Other Non-cash | $2M | · | · | · | · | · | |
| Operating Cash Flow | $3M | $69M | $-17M | $-4M | $-3M | $-1M | |
| CapEx | $169M | $122M | $16M | $81M | $50M | $73M | |
| Investing Cash Flow | $-143M | $-122M | $-15M | $-81M | $-50M | $-73M | |
| Stock Issued | · | $0 | · | · | · | · | |
| Financing Cash Flow | $102M | $-312.1K | $181M | $93M | $50M | $63M | |
| Taxes Paid | $-637.2K | $-823.2K | $0 | · | · | · | |
| Free Cash Flow | $-166M | · | · | · | · | · | |
| Levered FCF | $-164M | · | · | · | · | · |
Profitabilitas 8
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 58.4% | · | 63.1% | · | · | · | |
| Operating Margin | -50.3% | · | -71.9% | -49.1% | · | · | |
| Net Margin | -54.9% | · | -78.1% | -47.3% | · | · | |
| Pretax Margin | -50.0% | · | -77.7% | -44.9% | · | · | |
| EBITDA Margin | -20.9% | · | -71.9% | -49.1% | · | · | |
| ROA | -3.0% | · | -5.7% | -4.6% | · | · | |
| ROE | -6.8% | · | -6.6% | -5.7% | · | · | |
| ROIC | -3.4% | · | -3.0% | -3.1% | · | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.8 | · | 6.5 | 1.4 | · | · | |
| Quick Ratio | 2.4 | · | 5.7 | 0.7 | · | · | |
| Interest Coverage | 5.5 | · | · | · | · | · |
Efisiensi 2
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | · | · | |
| Receivables Turnover | 0.5 | · | 2.3 | 5.7 | · | · |
Valuasi (TTM) 8
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $78M | · | · | · | · | · | |
| Net Income TTM | $-35M | · | $-24M | $-6M | · | · | |
| Market Cap | $460M | · | $1.04B | · | · | · | |
| P/S | 5.9 | · | · | · | · | · | |
| P/B | 1.3 | · | 2.2 | · | · | · | |
| P / Tangible Book | 1.4 | · | 2.3 | · | · | · | |
| P / Cash Flow | 142.4 | · | · | · | · | · | |
| P / FCF | -2.8 | · | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Pendapatan | $79M | $48M |
| Margin Kotor % | 60.2% | — |
| Margin Operasi % | -33.9% | — |
| Laba Bersih | $-25M | $1M |
| EPS Dilusian | $-0.78 | $0.05 |
Neraca
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Utang / Ekuitas | 0.0 | — |
| Rasio Lancar | 2.0 | — |
| Rasio Cepat | 1.7 | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Arus Kas Bebas | $-223M | — |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
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.