Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.7M
·
·
·
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-rata96.3%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$0.14
$0.11
27.9%
31 Maret 2026
Mei 11, 2026
$0.18
$0.08
118.4%
31 Des. 2025
$0.21
$0.05
311.8%
30 Sep. 2025
$-0.01
$-0.04
72.0%
30 Juni 2025
$1.21
$1.53
-20.8%
31 Maret 2025
$-0.06
$-0.19
68.5%
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
$106M
$24M
$27M
$10M
$29M
$13M
$13M
$0
·
·
·
·
Cost of Revenue
·
·
$3M
$222.0K
$2M
·
$10M
$0
·
·
·
·
R&D Expense
·
·
·
·
$10M
$9M
$19M
$42M
$21M
$20M
$14M
$12M
SG&A Expense
$78M
$55M
$34M
$15M
$9M
$8M
$11M
$13M
$13M
$14M
$9M
$5M
Operating Expenses
$90M
$97M
$74M
$53M
$21M
$19M
$33M
$56M
$33M
$37M
$23M
$16M
Operating Income
$-63M
$-87M
$-50M
$-43M
$8M
$-6M
$-20M
$-56M
$-33M
$-37M
$-23M
$-16M
Interest Expense
·
·
$2M
$335.0K
$226.0K
$5M
$5M
$5M
$6M
$6M
$3M
$2M
Other Non-op
$150M
$-3M
$4M
$16M
$-16M
$-7M
$-4M
$-689.0K
$-10M
$21M
$-32M
$-8M
Pretax Income
$87M
$-90M
$-46M
$-27M
$-9M
$-13M
$-25M
$-57M
$-43M
$-17M
$-55M
$-24M
Income Tax
$3M
$15M
$0
$-33.0K
$34.0K
$-34.0K
$-22.0K
$-126.0K
$-43.0K
$-15.0K
$26.0K
$-22.0K
Net Income
$83M
$-106M
$-46M
$-27M
$-9M
$-13M
$-25M
$-56M
$-43M
$-17M
$-55M
$-24M
EPS (Basic)
$1.40
$-2.28
$-1.30
$-0.78
$-2.11
$-3.21
·
·
·
·
·
·
EPS (Diluted)
$1.35
$-2.28
·
·
$-2.11
$-3.21
·
·
·
·
·
·
Shares (Basic)
55,311,308
46,251,239
35,452,460
34,488,800
29,766,347
3,980,975
·
·
·
·
·
·
Shares (Diluted)
57,262,715
46,251,239
·
·
29,766,347
3,980,975
·
·
·
·
·
·
EBITDA
$-59M
$-81M
$-49M
$-42M
$8M
$-5M
·
$-56M
$-33M
$-37M
$-23M
·
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$62M
$34M
$43M
$65M
$112M
$4M
$3M
$18M
$11M
$17M
$32M
$10M
Short-term Investments
·
·
·
·
$0
·
·
$3M
$31M
$51M
$19M
·
Receivables
·
$10M
$16M
$7M
$1M
$2M
$2M
$0
$2M
$5M
·
·
Inventory
$2M
$2M
$0
$671.0K
·
·
·
·
·
·
·
·
Prepaid Expense
$7M
$4M
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$489.0K
$3M
$23.0K
Current Assets
$223M
$86M
$87M
$93M
$115M
$8M
$7M
$24M
$46M
$74M
$54M
$10M
PP&E (Net)
$489.0K
$356.0K
$736.0K
$794.0K
$884.0K
$1M
$1M
$2M
$2M
$2M
$403.0K
$352.0K
PP&E (Gross)
·
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$881.0K
$746.0K
Accum. Depreciation
·
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$929.0K
$605.0K
$478.0K
$394.0K
Goodwill
$5M
$5M
$5M
$0
·
·
·
·
·
·
·
·
Intangibles
$6M
$69M
$69M
$0
·
·
·
·
·
·
·
·
Other Non-current Assets
$143.0K
$384.0K
$94.0K
$53.0K
$438.0K
$438.0K
$527.0K
$562.0K
$206.0K
$360.0K
$109.0K
$2M
Total Assets
$285M
$178M
$172M
$115M
$133M
$11M
$11M
$27M
$52M
$85M
$55M
$14M
Accounts Payable
$12M
$13M
$14M
$4M
$516.0K
$1M
$1M
$4M
$2M
$469.0K
$1M
$2M
Accrued Liabilities
·
·
·
$0
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
$700.0K
Current Liabilities
$39M
$34M
$74M
$12M
$4M
$8M
$5M
$12M
$12M
$7M
$8M
$4M
Capital Leases
$859.0K
$372.0K
$456.0K
$843.0K
$1M
$2M
$2M
$396.0K
$562.0K
$657.0K
·
$26.0K
Other Non-current Liabilities
$2M
$5M
$7M
$25.0K
$31.0K
$145.0K
$168.0K
$689.0K
$794.0K
$496.0K
·
·
Total Liabilities
$130M
$138M
$110M
$40M
$6M
$78M
$85M
$93M
$110M
$104M
$65M
$38M
Long-term Debt
$62M
$60M
·
·
·
$68M
$77M
$81M
$93M
·
·
·
Total Debt
$62M
$60M
·
·
·
·
·
·
·
·
·
·
Common Stock
·
$5.0K
$4.0K
$3.0K
$4.0K
$0
$0
$3.0K
$1.0K
$1.0K
$1.0K
$2.0K
Retained Earnings
$-422M
$-505M
$-400M
$-354M
$-267M
$-258M
$-246M
$-221M
$-165M
$-121M
$-105M
$-50M
Treasury Stock
$11M
$11M
$11M
$8M
$3M
$0
·
·
·
·
·
·
AOCI
$-764.0K
$631.0K
$-43.0K
$113.0K
$0
·
·
·
·
·
·
·
Stockholders' Equity
$155M
$40M
$62M
$75M
$102M
$-66M
$-74M
$-67M
$-58M
$-19M
$-10M
$-49M
Liabilities + Equity
$285M
$178M
$172M
$115M
$133M
$11M
$11M
$27M
$52M
$85M
$55M
$14M
Shares Outstanding
56,854,781
53,670,709
41,534,668
34,540,304
35,005,640
4,537,321
2,271,882
1,653,425
14,657,430
14,646,982
14,490,954
2,381,041
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$4M
$6M
$1M
$944.0K
$257.0K
$273.0K
$304.0K
$324.0K
$336.0K
$175.0K
$84.0K
$75.0K
Stock-based Comp
$13M
$15M
$6M
$4M
$2M
$2M
$4M
$6M
$5M
$7M
$2M
$214.0K
Deferred Tax
$-10M
$15M
·
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
$4M
$6M
$772.0K
·
·
·
·
·
·
·
·
·
Other Non-cash
$-92M
$15M
$6M
$18M
$16M
$8M
·
$-5M
$5M
$-20M
$32M
·
Operating Cash Flow
$-2M
$-70M
$-34M
$-19M
$10M
$-2M
$-24M
$-54M
$-33M
$-30M
$-20M
$-15M
CapEx
$835.0K
$0
$296.0K
$93.0K
$102.0K
$33.0K
$26.0K
$21.0K
$181.0K
$643.0K
$135.0K
$47.0K
Investing Cash Flow
$18M
$-22M
$-17M
$-37M
$-16M
$-33.0K
$3M
$33M
$27M
$-46M
$-19M
·
Debt Issued
·
·
·
·
$0
$781.0K
·
·
·
·
·
·
Net Debt Issued
·
·
·
·
$0
$781.0K
·
·
·
·
·
·
Stock Issued
$0
$65M
$6M
$0
·
·
·
$5M
·
·
·
·
Stock Repurchased
·
$0
$3M
$5M
$3M
$0
·
·
·
·
·
·
Net Stock Activity
$0
$65M
$3M
$-5M
$-3M
·
·
·
·
·
·
·
Financing Cash Flow
$12M
$82M
$28M
$8M
$113M
$3M
$5M
$28M
$-203.0K
$61M
$61M
·
Net Change in Cash
$29M
$-9M
$-22M
$-47M
$108M
$767.0K
$-16M
$7M
$-6M
$-14M
$22M
$8M
Free Cash Flow
$-2M
$-70M
$-34M
$-19M
$10M
$-2M
·
$-54M
$-33M
$-30M
$-20M
·
Levered FCF
·
·
$-35M
$-19M
$10M
$-7M
·
$-60M
$-39M
$-36M
$-23M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-59.1%
-368.5%
-180.6%
-406.4%
27.0%
-42.2%
·
·
·
·
·
·
Net Margin
78.2%
-446.8%
-167.7%
-397.2%
-29.9%
-96.0%
·
·
·
·
·
·
Pretax Margin
81.4%
-381.8%
-167.7%
-404.8%
-29.7%
-96.3%
·
·
·
·
·
·
EBITDA Margin
-55.3%
-341.4%
-177.0%
-397.4%
27.9%
-40.2%
·
·
·
·
·
·
ROA
36.0%
-60.2%
-32.0%
-33.4%
-11.9%
-117.5%
·
-142.6%
-63.2%
-23.7%
-157.4%
·
ROE
61.2%
-192.8%
-74.6%
-46.3%
-6.6%
19.8%
·
69.8%
113.9%
114.6%
186.5%
·
ROIC
-27.9%
-102.7%
-80.2%
-48.6%
6.1%
8.4%
·
83.8%
58.0%
200.3%
225.5%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
5.7
2.5
1.2
7.9
27.2
1.1
·
2.0
4.1
11.2
6.5
·
Quick Ratio
1.6
1.3
0.8
6.2
26.9
0.9
·
1.8
3.8
11.0
6.2
·
Debt / Equity
0.4
1.5
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.4
1.5
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
-33.0
-126.9
34.2
-1.2
·
-10.2
-5.8
-6.8
-8.5
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.1
0.2
0.1
0.4
1.2
·
·
·
·
0.0
·
Inventory Turnover
·
·
0.6
·
·
·
·
·
·
·
·
·
Receivables Turnover
·
1.8
2.4
2.4
14.8
6.4
·
·
·
·
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$2.72
$0.74
$1.49
$2.48
$3.63
$-14.64
·
$-2.52
$-3.92
$-1.28
$-0.70
·
Revenue / Share
$1.86
·
·
·
$0.96
·
·
·
·
·
·
·
Cash Flow / Share
$-0.03
·
·
·
$0.35
·
·
·
·
·
·
·
Cash / Share
$1.10
$0.63
$1.04
$1.90
$3.21
$0.93
·
$0.70
$0.74
$1.14
$2.23
·
EPS (TTM)
$1.35
$-2.28
$-3.63
$-3.63
$-2.11
$-3.21
·
$-3.25
$-2.95
$-2.38
$-6.27
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
350.9%
-14.0%
170.3%
-64.5%
115.6%
·
·
·
·
·
·
·
Revenue CAGR 3Y
118.8%
-6.2%
27.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
51.6%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$106M
$24M
$27M
$10M
$29M
$13M
$13M
$0
$0
$0
$0
·
Net Income TTM
$83M
$-106M
$-46M
$-27M
$-9M
$-13M
$-25M
$-56M
$-43M
$-17M
$-55M
·
Market Cap
$509M
$448M
$272M
$159M
$305M
$51M
·
$753M
$950M
$691M
$4.60B
·
Enterprise Value
$509M
$473M
·
·
·
·
·
·
·
·
·
·
P/E
6.6
-3.7
-1.8
-1.3
-4.1
-3.5
·
-8.8
-22.0
-19.8
-50.7
·
P/S
4.8
19.0
9.9
15.6
10.6
3.8
·
·
·
·
·
·
P/B
3.3
11.3
4.4
1.8
2.4
-0.8
·
-11.3
-16.5
-37.0
-455.0
·
P / Tangible Book
3.5
·
·
2.1
3.0
·
·
·
·
·
·
·
P / Cash Flow
-318.8
-6.4
-8.1
-8.5
29.2
-26.2
·
-13.9
-28.7
-23.2
-227.2
·
P / FCF
-209.4
-6.4
-8.0
-8.4
29.5
-25.8
·
-13.9
-28.5
-22.7
-225.7
·
EV / EBITDA
-8.6
-5.9
·
·
·
·
·
·
·
·
·
·
EV / FCF
-209.2
-6.8
·
·
·
·
·
·
·
·
·
·
EV / Revenue
4.8
20.0
·
·
·
·
·
·
·
·
·
·
Earnings Yield
15.1%
-27.3%
-55.4%
-79.1%
-24.2%
-28.7%
·
-11.4%
-4.5%
-5.0%
-2.0%
·
Laporan Laba Rugi15
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
$40M
$36M
$34M
$26M
$26M
$20M
$12M
$4M
$4M
$3M
$13M
$3M
$8M
$3M
$2M
$3M
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$144.0K
$677.0K
$125.0K
$22.0K
$141.0K
SG&A Expense
$17M
$21M
$20M
$17M
$21M
$20M
$16M
$16M
$13M
$10M
$15M
$6M
$7M
$7M
$5M
$4M
Operating Expenses
$21M
$25M
$23M
$20M
$24M
$23M
$24M
$27M
$23M
$22M
$26M
$18M
$14M
$16M
$11M
$10M
Operating Income
$17M
$52M
$9M
$4M
$-71M
$-5M
$-15M
$-27M
$-24M
$-20M
$-15M
$-15M
$-6M
$-13M
$-9M
$-7M
Interest Expense
·
·
·
·
·
·
·
·
·
$735.0K
·
$366.0K
$197.0K
$182.0K
$170.0K
$124.0K
Other Non-op
$-4M
$-7M
$3M
$-5M
$148M
$3M
$-5M
$-6M
$4M
$4M
$-5M
$5M
$4M
$-489.0K
$16M
$-23.0K
Pretax Income
$13M
$45M
$13M
$-977.0K
$77M
$-2M
$-20M
$-33M
$-20M
$-17M
$-20M
$-10M
$-3M
$-13M
$6M
$-7M
Income Tax
$4M
$7M
$501.0K
$-433.0K
$2M
$1M
$15M
$0
$70.0K
$-70.0K
$0
$177.0K
$-74.0K
$-103.0K
$719.0K
$-33.0K
Net Income
$9M
$38M
$12M
$-544.0K
$75M
$-3M
$-36M
$-33M
$-20M
$-17M
$-20M
$-10M
$-3M
$-13M
$6M
$-7M
EPS (Basic)
$0.14
$0.62
$0.23
$-0.01
$1.24
$-0.06
$-0.71
$-0.69
$-0.48
$-0.40
$-0.54
$-0.30
$-0.08
$-0.38
$0.16
$-0.19
EPS (Diluted)
$0.14
$0.60
$0.19
$-0.01
$1.21
$-0.06
$-0.69
$-0.69
$-0.48
·
·
·
·
·
·
·
Shares (Basic)
59,155,970
58,405,955
·
55,951,572
54,780,938
54,095,543
·
47,808,817
41,899,087
41,778,774
·
34,724,614
33,898,233
34,466,542
·
34,494,702
Shares (Diluted)
61,336,617
60,230,490
·
55,951,572
56,324,903
54,095,543
·
47,808,817
41,899,087
·
·
·
·
·
·
·
EBITDA
$17M
·
·
$4M
$-71M
$-4M
·
$-27M
$-24M
$-19M
·
$-15M
$-7M
$-13M
·
$-7M
Neraca27
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
$145M
$96M
$62M
$54M
$48M
$37M
$34M
$54M
$39M
$43M
$43M
$43M
$66M
$40M
$65M
$70M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$6M
Receivables
·
·
·
·
·
·
·
·
·
·
$16M
$3M
$1M
·
$7M
·
Inventory
$2M
$2M
$2M
$1M
$1M
$3M
$2M
·
·
·
$0
·
·
·
$671.0K
·
Prepaid Expense
$5M
$5M
$7M
$7M
$4M
$4M
$4M
$2M
$3M
$2M
$2M
$2M
$2M
$1M
$2M
$3M
Current Assets
$251M
$230M
$223M
$225M
$226M
$82M
$86M
$99M
$61M
$63M
$87M
$137M
$103M
$104M
$93M
$85M
PP&E (Net)
$641.0K
$430.0K
$489.0K
$488.0K
$599.0K
$422.0K
$356.0K
$607.0K
$678.0K
$695.0K
$736.0K
$642.0K
$689.0K
$744.0K
$794.0K
$852.0K
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
$2M
·
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$2M
·
·
·
$1M
·
Goodwill
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
·
·
·
$0
·
Intangibles
$6M
$6M
$6M
$7M
$7M
$67M
$69M
$71M
$66M
$68M
$69M
·
·
·
$0
·
Other Non-current Assets
$3.0K
$143.0K
$143.0K
$153.0K
$220.0K
$293.0K
$384.0K
$512.0K
$875.0K
$2M
$94.0K
$148.0K
$53.0K
$53.0K
$53.0K
$439.0K
Total Assets
$303M
$279M
$285M
$270M
$256M
$173M
$178M
$192M
$144M
$151M
$172M
$139M
$106M
$107M
$115M
$120M
Accounts Payable
$14M
$12M
$2M
$11M
$16M
$18M
$13M
$24M
$20M
$23M
$14M
$13M
$11M
$10M
$4M
$4M
Current Liabilities
$49M
$47M
$39M
$26M
$29M
$27M
$34M
$34M
$30M
$30M
$74M
$22M
$18M
$16M
$12M
$8M
Capital Leases
$870.0K
$741.0K
$859.0K
$966.0K
$1M
$1M
$372.0K
$483.0K
$544.0K
$705.0K
$456.0K
$517.0K
$627.0K
$736.0K
$843.0K
$956.0K
Other Non-current Liabilities
$2M
$2M
$2M
$4M
$3M
$5M
$5M
$6M
$7M
$9M
$7M
$420.0K
$317.0K
$158.0K
$25.0K
$26.0K
Total Liabilities
$85M
$73M
$130M
$137M
$139M
$132M
$138M
$122M
$112M
$102M
$110M
$72M
$37M
$35M
$40M
$26M
Long-term Debt
·
·
$62M
$61M
$61M
·
$60M
·
·
·
·
·
·
·
·
·
Total Debt
$0
·
·
$61M
$61M
$60M
·
$59M
$58M
·
·
·
·
·
·
·
Common Stock
·
·
·
·
·
$5.0K
·
$5.0K
$4.0K
$4.0K
$4.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
Retained Earnings
$-375M
$-384M
$-422M
$-434M
$-434M
$-508M
$-505M
$-470M
$-436M
$-416M
$-400M
$-339M
$-325M
$-320M
$-354M
$-300M
Treasury Stock
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$8M
$8M
AOCI
$-2M
$-2M
$-764.0K
$-2M
$-2M
$-82.0K
$631.0K
$-115.0K
$421.0K
$141.0K
$-43.0K
$-220.0K
$-225.0K
$-63.0K
$113.0K
$201.0K
Stockholders' Equity
$218M
$206M
$155M
$133M
$117M
$41M
$40M
$70M
$32M
$49M
$62M
$67M
$68M
$71M
$75M
$94M
Liabilities + Equity
$303M
$279M
$285M
$270M
$256M
$173M
$178M
$192M
$144M
$151M
$172M
$139M
$106M
$107M
$115M
$120M
Shares Outstanding
59,341,906
59,114,850
56,854,781
56,217,722
55,084,204
54,679,363
53,670,709
53,227,364
41,991,464
41,850,494
41,534,668
36,211,710
33,928,005
33,881,804
34,540,304
34,501,144
Arus Kas15
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
$364.0K
$368.0K
$362.0K
$392.0K
$2M
$2M
$2M
$2M
$2M
$2M
$787.0K
$62.0K
$78.0K
$79.0K
$300.0K
$398.0K
Stock-based Comp
$3M
$3M
$4M
$3M
$2M
$3M
$4M
$6M
$3M
$2M
$1M
$3M
$3M
$945.0K
$955.0K
$911.0K
Amort. of Intangibles
$316.0K
$316.0K
$316.0K
$315.0K
$2M
$2M
$2M
$2M
$2M
$2M
$772.0K
$0
$0
$0
·
·
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
$354.0K
·
·
Other Non-cash
·
·
·
·
·
$-10M
·
·
·
$-3M
·
·
·
$7M
·
·
Operating Cash Flow
$17M
$6M
$6M
$5M
$-4M
$-8M
$-16M
$-18M
$-19M
$-16M
$-16M
$-5M
$-9M
$-4M
$-4M
$-7M
CapEx
$217.0K
$35.0K
$-31.0K
$554.0K
$213.0K
$99.0K
$0
$0
$0
$0
$72.0K
$172.0K
$23.0K
$29.0K
$34.0K
$28.0K
Investing Cash Flow
$31M
$80M
$227.0K
$-5M
$12M
$11M
$-5M
$-31M
$-129.0K
$15M
$11M
$-44M
$34M
$-18M
$-63.0K
$272.0K
Stock Issued
·
·
$0
·
·
$0
$0
$63M
$-71.0K
$1M
$6M
$0
$0
$0
·
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$3M
$0
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$1M
·
·
·
$-3M
·
·
Financing Cash Flow
$2M
$-53M
$3M
$7M
$1M
$2M
$796.0K
$65M
$15M
$1M
$5M
$26M
$951.0K
$-4M
$-257.0K
$-409.0K
Net Change in Cash
$50M
$33M
$8M
$7M
$10M
$4M
$-20M
$15M
$-4M
$-200.0K
$-220.0K
$-23M
$26M
$-25M
$-5M
$-7M
Free Cash Flow
·
·
·
·
·
$-8M
·
·
·
$-16M
·
·
·
$-4M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-17M
·
·
·
$-4M
·
·
Profitabilitas7
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
Operating Margin
42.3%
·
·
15.9%
-274.5%
-26.3%
·
-739.0%
-534.8%
-598.1%
·
-530.7%
-78.5%
-448.9%
·
-230.5%
Net Margin
22.1%
·
·
-2.1%
288.7%
-15.2%
·
-899.2%
-447.9%
-485.3%
·
-485.1%
-60.0%
-408.7%
·
-230.2%
Pretax Margin
32.3%
·
·
-3.8%
297.1%
-9.4%
·
-899.2%
-446.3%
-487.4%
·
-479.0%
-60.9%
-412.3%
·
-231.3%
EBITDA Margin
42.3%
·
·
15.9%
-274.5%
-18.2%
·
-739.0%
-534.8%
-552.5%
·
-530.7%
-78.5%
-446.2%
·
-230.5%
ROA
3.1%
·
·
-0.24%
37.3%
-1.9%
·
-20.1%
-15.9%
-12.9%
·
-10.9%
-4.4%
-10.1%
·
-5.1%
ROE
5.2%
·
·
-0.54%
99.8%
-6.9%
·
-48.4%
-39.5%
-27.7%
·
-17.4%
-6.1%
-12.2%
·
-5.9%
ROIC
5.3%
·
·
1.2%
-38.8%
-8.6%
·
-21.2%
-26.3%
-41.8%
·
-23.1%
-9.6%
-17.9%
·
-7.0%
Likuiditas & Solvabilitas5
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
5.2
·
·
8.6
7.9
3.0
·
2.9
2.0
2.1
·
6.3
5.7
6.7
·
10.1
Quick Ratio
3.0
·
·
2.1
1.7
1.4
·
1.6
1.3
1.4
·
2.1
3.7
2.6
·
9.0
Debt / Equity
0.0
·
·
0.5
0.5
1.5
·
0.8
1.8
·
·
·
·
·
·
·
LT Debt / Equity
0.0
·
·
0.5
0.5
1.5
·
0.8
1.8
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-27.9
·
-42.0
-33.7
-71.0
·
-53.4
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
Q4 2022
Q3 2022
Asset Turnover
0.1
·
·
0.1
0.1
0.1
·
0.0
0.0
0.0
·
0.0
0.1
0.0
·
0.0
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
1.9
13.0
·
·
·
Per Saham4
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
·
·
·
$2.37
$2.13
$0.75
·
$1.31
$0.77
$1.17
·
$1.86
$2.02
$2.11
·
$2.72
Revenue / Share
·
·
·
$0.47
$0.46
·
·
·
·
·
·
·
·
·
·
·
Cash / Share
·
·
·
$0.97
$0.87
$0.68
·
$1.02
$0.94
$1.02
·
$1.19
$1.95
$1.19
·
$2.03
EPS (TTM)
$0.92
$1.74
·
$0.45
$-0.23
$-1.92
·
·
·
$-3.77
·
$-3.77
$-3.77
$-3.77
·
$-3.77
Valuasi (TTM)11
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
$136M
$109M
·
$84M
$62M
$41M
·
$24M
$24M
$28M
·
$17M
$17M
$9M
·
$11M
Net Income TTM
$58M
$109M
·
$35M
$3M
$-92M
·
$-90M
$-67M
$-49M
·
$-20M
$-17M
$-38M
·
$-35M
Market Cap
·
·
·
$535M
$485M
$410M
·
$369M
$206M
$243M
·
$175M
$173M
$186M
·
$215M
Enterprise Value
·
·
·
$542M
$498M
$432M
·
$374M
$225M
·
·
·
·
·
·
·
P/E
15.6
5.4
·
21.1
-38.3
-3.9
·
·
·
-1.5
·
-1.3
-1.4
-1.5
·
-1.7
P/S
·
·
·
6.3
7.8
10.1
·
15.1
8.7
8.8
·
10.5
10.5
19.9
·
20.1
P/B
·
·
·
4.0
4.1
10.0
·
5.3
6.3
5.0
·
2.6
2.5
2.6
·
2.3
P / Tangible Book
4.1
2.8
·
4.4
4.6
·
·
·
·
·
·
2.6
2.5
2.6
·
2.3
P / Cash Flow
·
·
·
·
·
-49.8
·
·
·
-15.0
·
·
·
-46.1
·
·
EV / Revenue
·
·
·
6.4
8.0
10.7
·
15.3
9.5
·
·
·
·
·
·
·
Earnings Yield
6.4%
18.7%
·
4.7%
-2.6%
-25.6%
·
·
·
-65.0%
·
-78.2%
-73.9%
-68.5%
·
-60.4%
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
$106M
$24M
$27M
$10M
$29M
Margin Operasi %
-59.1%
-368.5%
-180.6%
-406.4%
27.0%
Laba Bersih
$83M
$-106M
$-46M
$-27M
$-9M
EPS Dilusian
$1.35
$-2.28
·
·
$-2.11
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.4
1.5
·
·
·
Rasio Lancar
5.7
2.5
1.2
7.9
27.2
Rasio Cepat
1.6
1.3
0.8
6.2
26.9
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-2M
$-70M
$-34M
$-19M
$10M
Pemilik institusional (13F)
168 pengaju
· $695.2M total
· Per tanggal 30 Sep. 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.
Pemegang168
Nilai yang dipegang$695.2M
Posisi baru26
Posisi yang keluar17
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
26 (+9 vs Kuartal sebelumnya)
17 (-8 vs Kuartal sebelumnya)
66 (+8 vs Kuartal sebelumnya)
45 (-11 vs Kuartal sebelumnya)
+2.4M
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Samuel J. Braun, ThinkSwitch Capital, LLC, ThetaBurn Investments, LLC
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
27 orang dalam
· 13 pejabat · 15 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 26 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.