Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-129.4%
Next ReportOct 14, 2026
Period
Report
EPS Actual
EPS Est
Surprise
Dec. 31, 2024
$0.06
—
—
Sept. 30, 2023
$0.05
—
—
June 30, 2014
$0.06
$0.15
-60.8%
March 31, 2014
$-0.06
$0.06
-198.0%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$23M
$24M
$30M
$26M
$25M
$22M
$23M
$20M
$21M
$22M
$26M
Cost of Revenue
$17M
$17M
$22M
$19M
$18M
$20M
$19M
$16M
$17M
$16M
$19M
Gross Profit
$6M
$7M
$9M
$7M
$7M
$2M
$4M
$4M
$4M
$5M
$7M
R&D Expense
$228.0K
$216.0K
$204.0K
$193.0K
$152.0K
$199.0K
$149.0K
$178.0K
$183.0K
$140.0K
$162.0K
SG&A Expense
$4M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$4M
Operating Expenses
$6M
$7M
$7M
$6M
$6M
$6M
$5M
$7M
$6M
$6M
$7M
Operating Income
$289.5K
$460.7K
$2M
$604.7K
$523.4K
$-4M
$-1M
$-3M
$-2M
$-431.4K
$-76.8K
Interest Expense
·
·
$590.0K
$404.2K
$313.5K
$304.6K
$358.2K
$304.6K
$319.6K
$248.6K
$302.3K
Other Non-op
$2M
$3.2K
$147.5K
$240.4K
$57.0K
$1M
$86.2K
$-446.6K
$248.5K
$157.2K
$-131.4K
Pretax Income
$1M
$-135.5K
$1M
$440.9K
$266.9K
$-3M
$-2M
$-4M
$-2M
$-522.8K
$-510.5K
Income Tax
$402.2K
$-41.0K
$326.0K
$66.8K
$54.3K
$-856.5K
$-349.2K
$-510.4K
$-423.8K
$-96.6K
$-200.9K
Net Income
$1M
$307.4K
$267.0K
$97.8K
$212.6K
$-2M
$-1M
$-3M
$-2M
$-821.3K
$-557.8K
EPS (Basic)
$0.20
$0.06
$0.05
$0.02
$0.05
$-0.48
$-0.33
$-0.81
$-0.39
$-0.20
$-0.14
EPS (Diluted)
$0.20
$0.06
$0.05
$0.02
$0.05
$-0.48
$-0.33
$-0.81
$-0.39
$-0.20
$-0.14
Shares (Basic)
5,091,827
5,052,167
5,002,238
4,707,384
4,515,229
4,393,887
4,277,375
4,202,836
4,151,406
4,097,748
4,058,382
Shares (Diluted)
5,091,827
5,052,167
5,002,238
4,707,384
4,515,229
4,393,887
4,277,375
4,202,836
4,151,406
4,097,748
4,058,382
EBITDA
$1M
$1M
$2M
$1M
$1M
$-3M
$-493.3K
$-2M
$-1M
$240.5K
$-403.7K
Balance Sheet27
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$4.8K
$1.9K
$4.0K
$5.1K
$2.7K
$2.7K
$3.1K
$3.5K
$212.4K
$1M
$447.2K
Receivables
$2M
$2M
$3M
$2M
$3M
$2M
$2M
$2M
$2M
$1M
$2M
Inventory
$12M
$10M
$11M
$10M
$9M
$8M
$8M
$10M
$12M
$14M
$15M
Other Current Assets
$487.0K
$208.5K
$296.7K
$333.3K
$121.2K
$61.3K
$70.9K
$125.1K
$275.8K
$158.1K
$54.7K
Current Assets
$15M
$13M
$15M
$14M
$12M
$10M
$11M
$12M
$14M
$18M
$20M
PP&E (Net)
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
$6M
$7M
$8M
PP&E (Gross)
$19M
$19M
$18M
$19M
$20M
$19M
$19M
$19M
$19M
$20M
$21M
Accum. Depreciation
$14M
$14M
$13M
$14M
$15M
$14M
$14M
$13M
$13M
$12M
$13M
Goodwill
·
·
·
·
·
·
·
·
$375.0K
$375.0K
$375.0K
Other Non-current Assets
$408.1K
$436.2K
$583.8K
$474.7K
$299.0K
$93.8K
$71.2K
$76.5K
$81.5K
$43.0K
$53.9K
Total Assets
$22M
$21M
$24M
$24M
$21M
$19M
$19M
$21M
$24M
$27M
$31M
Accounts Payable
$902.3K
$944.4K
$2M
$3M
$2M
$2M
$1M
$802.1K
$673.7K
$469.5K
$495.9K
Accrued Liabilities
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$893.3K
$981.6K
$1M
$1M
Current Liabilities
$6M
$7M
$9M
$9M
$8M
$6M
$5M
$6M
$5M
$7M
$7M
Capital Leases
$0
$4.7K
$13.8K
$22.4K
$34.9K
$18.3K
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
$737.5K
$847.0K
Total Liabilities
$9M
$9M
$13M
$13M
$10M
$9M
$8M
$8M
$8M
$10M
$13M
Long-term Debt
$2M
$2M
$3M
$3M
$3M
$3M
$2M
$3M
$4M
$4M
$6M
Total Debt
$2M
$2M
$3M
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$6M
Common Stock
$52.3K
$51.5K
$51.1K
$50.1K
$45.8K
$44.7K
$43.2K
$42.2K
$41.6K
$41.1K
$40.6K
Paid-in Capital
$5M
$5M
$5M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
Retained Earnings
$8M
$7M
$7M
$7M
$7M
$6M
$9M
$10M
$13M
$15M
$16M
Treasury Stock
$308.7K
$307.1K
$269.5K
$201.0K
$108.5K
$78.1K
$47.1K
$27.7K
$6.4K
·
·
AOCI
·
·
·
·
·
·
·
·
$-257.0K
$-302.2K
·
Stockholders' Equity
$13M
$12M
$12M
$11M
$10M
$10M
$12M
$13M
$16M
$17M
$19M
Liabilities + Equity
$22M
$21M
$24M
$24M
$21M
$19M
$19M
$21M
$24M
$27M
$31M
Shares Outstanding
5,225,423
5,149,173
5,106,922
5,013,671
4,583,504
4,470,004
4,321,087
4,225,050
4,158,752
4,109,052
4,061,052
Cash Flow18
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$792.1K
$868.0K
$774.4K
$661.0K
$613.4K
$818.2K
$1M
$960.6K
$702.3K
$672.0K
$822.0K
Stock-based Comp
$179.1K
$182.8K
$292.2K
$287.7K
$265.5K
$247.6K
$195.4K
$197.2K
$113.0K
$80.0K
$28.5K
Deferred Tax
$379.4K
$62.9K
$102.2K
$16.5K
$45.8K
$-881.6K
$-353.6K
$-654.4K
$-572.2K
$-29.9K
$-180.9K
Amort. of Intangibles
$60.9K
$121.8K
$30.5K
·
·
·
·
·
·
·
·
Other Non-cash
$-3M
$1M
$-2M
$-257.5K
$-2M
$1M
$1M
$2M
$2M
$2M
·
Operating Cash Flow
$-904.1K
$3M
$-55.2K
$951.7K
$-985.9K
$-856.3K
$807.8K
$-1M
$747.4K
$2M
$284.9K
CapEx
$627.6K
$724.7K
$841.8K
$2M
$620.3K
$693.4K
$447.0K
$434.5K
$513.6K
$274.1K
$238.9K
Investing Cash Flow
$-580.5K
$961.1K
$-453.5K
$-1M
$-599.5K
$-501.6K
$452.7K
$707.0K
$-429.2K
$916.5K
$-253.6K
Debt Issued
$517.0K
$0
·
·
·
·
·
·
$3M
·
·
Net Debt Issued
$395.5K
$-644.1K
$-99.1K
$-99.9K
$-90.2K
$-85.4K
$-314.5K
$-219.4K
$-225.1K
$-2M
$-1M
Stock Issued
·
·
$0
$545.5K
$0
·
·
·
·
·
·
Stock Repurchased
$1.5K
$37.7K
$68.5K
$92.4K
$30.5K
$31.0K
$19.3K
$21.3K
$6.4K
·
·
Net Stock Activity
$-1.5K
$-37.7K
$-68.5K
$453.1K
$-30.5K
$-31.0K
$-19.3K
$-21.3K
$-6.4K
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
$202.4K
Financing Cash Flow
$1M
$-4M
$507.7K
$394.5K
$2M
$1M
$-1M
$202.7K
$-1M
$-3M
$-95.8K
Net Change in Cash
$3.0K
$-2.2K
$-1.0K
$2.4K
$-26
$-461
$-367
$-208.9K
$-851.3K
$616.5K
·
Free Cash Flow
$-2M
$2M
$-897.0K
$-795.6K
$-2M
$-2M
$360.7K
$-2M
$233.8K
$2M
$-7.5K
Levered FCF
·
·
$-1M
$-1M
$-2M
$-2M
$73.3K
$-2M
$-10.3K
$2M
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
27.3%
29.8%
28.3%
25.7%
26.4%
10.7%
17.2%
17.8%
19.7%
24.7%
25.0%
Operating Margin
1.3%
1.9%
5.1%
1.2%
2.1%
-17.4%
-6.5%
-15.7%
-8.3%
-2.0%
-1.4%
Net Margin
4.5%
1.2%
0.88%
0.34%
0.85%
-9.4%
-6.2%
-17.2%
-7.9%
-3.8%
-2.0%
Pretax Margin
6.2%
-0.55%
3.6%
0.41%
1.1%
-13.2%
-7.7%
-19.5%
-8.7%
-2.4%
·
EBITDA Margin
4.7%
5.4%
7.7%
4.0%
4.5%
-13.8%
-2.2%
-10.8%
-4.9%
1.1%
-1.4%
ROA
4.7%
1.4%
1.1%
0.44%
1.1%
-11.0%
-7.0%
-14.8%
-6.3%
-2.8%
-1.7%
ROE
8.2%
2.6%
2.3%
0.89%
2.1%
-20.8%
-12.0%
-24.7%
-9.8%
-4.6%
-2.9%
ROIC
1.3%
2.3%
7.5%
2.0%
3.2%
-21.9%
-8.4%
-17.0%
-6.9%
-1.7%
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.3
2.0
1.6
1.5
1.6
1.7
2.2
2.1
2.9
2.5
2.7
Quick Ratio
0.3
0.4
0.4
0.3
0.3
0.4
0.3
0.3
0.4
0.4
0.3
Debt / Equity
0.2
0.2
0.2
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.3
LT Debt / Equity
0.2
0.2
0.2
0.3
0.3
0.3
0.2
0.2
0.2
0.1
0.2
Interest Coverage
·
·
2.6
0.7
1.7
-12.8
-4.2
-10.2
-5.4
-1.7
-1.2
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.1
1.1
1.3
1.3
1.3
1.2
1.1
0.9
0.8
0.7
0.9
Inventory Turnover
1.5
1.6
2.1
2.1
2.2
2.6
2.1
1.5
1.3
1.1
1.4
Receivables Turnover
10.0
8.4
10.3
10.5
9.9
11.0
14.2
11.4
12.4
13.1
11.1
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$2.55
$2.35
$2.28
$2.22
$2.26
$2.22
$2.73
$3.09
$3.85
$4.25
$4.56
Revenue / Share
$4.51
$4.85
$6.05
$6.03
$5.53
$5.10
$5.35
$4.69
$4.99
$5.26
$6.88
Cash Flow / Share
$-0.18
$0.52
$-0.01
$0.20
$-0.22
$-0.19
$0.19
$-0.27
$0.18
$0.58
$0.07
Cash / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.05
$0.26
$0.11
EPS (TTM)
$0.20
$0.06
$0.05
$0.02
$0.05
$-0.48
$-0.33
$-0.81
$-0.39
$-0.20
$-0.14
Growth Rates7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-6.2%
-19.1%
18.1%
2.7%
11.4%
·
·
·
·
·
·
Revenue CAGR 3Y
-3.6%
-0.63%
10.6%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
0.50%
·
·
·
·
·
·
·
·
·
·
EPS YoY
233.3%
20.0%
150.0%
-60.0%
·
·
·
·
·
·
·
EPS CAGR 3Y
115.4%
6.3%
·
·
·
·
·
·
·
·
·
Net Income YoY
236.7%
15.1%
173.0%
-54.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
119.5%
13.1%
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$23M
$24M
$30M
$26M
$25M
$22M
$23M
$20M
$21M
$22M
$26M
Net Income TTM
$1M
$307.4K
$267.0K
$97.8K
$212.6K
$-2M
$-1M
$-3M
$-2M
$-821.3K
$-557.8K
Market Cap
$12M
$9M
$11M
$10M
$16M
$11M
$8M
$10M
$11M
$13M
$12M
Enterprise Value
$15M
$11M
$13M
$13M
$19M
$14M
$10M
$13M
$14M
$15M
$18M
P/E
11.8
28.3
41.2
97.0
70.8
-5.2
-5.6
-3.0
-6.9
-16.2
-21.7
P/S
0.5
0.4
0.3
0.4
0.6
0.5
0.3
0.5
0.5
0.6
0.5
P/B
0.9
0.7
0.9
0.9
1.6
1.1
0.7
0.8
0.7
0.8
0.7
P / Tangible Book
0.9
0.7
0.9
0.9
1.6
1.1
·
·
·
·
·
P / Cash Flow
-13.6
3.3
-190.6
10.2
-16.5
-13.0
9.8
-9.0
15.0
5.6
43.3
P / FCF
-8.1
4.6
-11.7
-12.2
-10.1
-7.2
22.0
-6.5
48.0
6.3
-1644.3
EV / EBITDA
13.7
8.2
5.7
11.2
16.7
-4.5
-21.0
-6.0
-13.7
64.4
-44.2
EV / FCF
-9.7
5.7
-14.8
-16.0
-11.8
-9.0
28.8
-8.3
59.8
7.3
-2377.1
EV / Revenue
0.6
0.4
0.4
0.5
0.8
0.6
0.5
0.7
0.7
0.7
0.7
Dividend Yield
·
·
·
·
·
·
·
·
·
·
1.6%
Earnings Yield
8.5%
3.5%
2.4%
1.0%
1.4%
-19.3%
-17.9%
-33.9%
-14.4%
-6.2%
-4.6%
Payout Ratio
·
·
·
·
·
·
·
·
·
·
-36.3%
Annual Payout
·
·
·
·
·
·
·
·
·
·
$202.4K
Income Statement16
Metric
Trend
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
$8M
$7M
$5M
$6M
$6M
$5M
$6M
$6M
$7M
$6M
$7M
$8M
$8M
$7M
$5M
$7M
Cost of Revenue
$6M
$5M
$4M
$5M
$4M
$4M
$4M
$4M
$5M
$4M
$5M
$6M
$6M
$5M
$4M
$6M
Gross Profit
$2M
$2M
$944.2K
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
SG&A Expense
$1M
$1M
$1M
$983.3K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$983.7K
$870.2K
$873.5K
Operating Expenses
$2M
$2M
$2M
$1M
$2M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
Operating Income
$286.6K
$330.0K
$-568.4K
$344.7K
$510.7K
$2.5K
$518.3K
$153.7K
$168.8K
$-380.1K
$86.6K
$468.2K
$433.0K
$543.4K
$220.2K
$500.3K
Interest Expense
·
·
·
·
·
·
·
·
·
$165.6K
·
$160.8K
$163.0K
$111.8K
$111.9K
$118.2K
Other Non-op
$52.4K
$36.2K
$-13.6K
$60.2K
$1M
$2.8K
$13.0K
$-4.2K
$-14.3K
$8.7K
$6.4K
$-2.5K
$131.6K
$12.0K
$240.2K
$3.2K
Pretax Income
$225.9K
$255.4K
$-689.7K
$321.3K
$2M
$-70.4K
$407.3K
$-483
$-5.3K
$-537.0K
$-77.2K
$304.9K
$417.4K
$443.6K
$348.6K
$385.2K
Income Tax
$52.4K
$59.0K
$-44.1K
$67.1K
$393.8K
$-14.7K
$75.1K
$-2.7K
$-613
$-112.8K
$80.9K
$64.0K
$87.7K
$93.3K
$47.3K
$81.2K
Net Income
$173.5K
$196.4K
$-645.5K
$254.1K
$1M
$-55.8K
$832.0K
$-26.2K
$-33.3K
$-465.0K
$-307.9K
$-74.0K
$306.7K
$342.2K
$91.2K
$237.8K
EPS (Basic)
$0.03
$0.04
$-0.13
$0.05
$0.29
$-0.01
$0.17
$-0.01
$-0.01
$-0.09
$-0.07
$-0.01
$0.06
$0.07
$0.02
$0.05
EPS (Diluted)
·
$0.04
$-0.13
$0.05
$0.29
$-0.01
$0.17
$-0.01
$-0.01
$-0.09
$-0.07
$-0.01
$0.06
$0.07
$0.02
$0.05
Shares (Basic)
5,188,198
5,140,165
·
5,106,033
5,094,188
5,054,665
·
5,071,512
5,067,742
5,022,680
·
5,009,041
5,014,050
4,976,955
·
4,700,422
Shares (Diluted)
·
5,140,165
·
5,106,033
5,094,188
5,054,665
·
5,071,512
5,067,742
5,022,680
·
5,009,041
5,014,050
4,976,955
·
4,700,422
EBITDA
$286.6K
$534.6K
·
$344.7K
$510.7K
$210.6K
·
$153.7K
$168.8K
$-172.0K
·
$468.2K
$418.6K
·
·
$430.8K
Balance Sheet24
Metric
Trend
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
$6.0K
$2.9K
$4.8K
$6.0K
$4.5K
$4.1K
$1.9K
$5.1K
$4.5K
$2.5K
$4.0K
$4.2K
$2.3K
$4.0K
$5.1K
$4.1K
Receivables
$3M
$3M
$2M
$2M
$2M
$1M
$2M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$2M
$4M
Inventory
$11M
$12M
$12M
$11M
$11M
$11M
$10M
$11M
$10M
$11M
$11M
$11M
$11M
$12M
$10M
$10M
Other Current Assets
$955.2K
$873.9K
$487.0K
$254.4K
$330.1K
$419.9K
$208.5K
$361.1K
$416.1K
$529.5K
$296.7K
$348.0K
$220.4K
$436.4K
$333.3K
$430.3K
Current Assets
$16M
$17M
$15M
$14M
$13M
$13M
$13M
$14M
$14M
$15M
$15M
$16M
$16M
$16M
$14M
$15M
PP&E (Net)
·
·
$5M
·
·
·
$5M
·
·
·
$5M
·
$6M
$6M
$5M
$6M
PP&E (Gross)
·
·
$19M
·
·
·
$19M
·
·
·
$18M
·
·
·
$19M
·
Accum. Depreciation
·
·
$14M
·
·
·
$14M
·
·
·
$13M
·
·
·
$14M
·
Other Non-current Assets
$323.1K
$365.6K
$408.1K
$407.8K
$402.9K
$398.4K
$436.2K
$476.1K
$525.2K
$574.2K
$583.8K
$503.6K
$666.3K
$588.6K
$474.7K
$671.8K
Total Assets
$24M
$25M
$22M
$22M
$21M
$21M
$21M
$23M
$23M
$24M
$24M
$26M
$25M
$26M
$24M
$25M
Accounts Payable
$2M
$2M
$902.3K
$1M
$1M
$945.2K
$944.4K
$870.3K
$1M
$1M
$2M
$3M
$2M
$3M
$3M
$3M
Accrued Liabilities
$1M
$963.4K
$1M
$934.0K
$960.1K
$856.9K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Current Liabilities
$7M
$8M
$6M
$6M
$5M
$6M
$7M
$9M
$9M
$10M
$9M
$10M
$10M
$11M
$9M
$10M
Capital Leases
·
·
$0
$0
$0
$2.4K
$4.7K
$7.0K
$9.3K
$11.5K
$13.8K
$16.0K
$18.8K
$21.4K
$22.4K
$26.6K
Total Liabilities
$10M
$11M
$9M
$8M
$7M
$9M
$9M
$12M
$12M
$13M
$13M
$14M
$14M
$14M
$13M
$14M
Long-term Debt
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Total Debt
$2M
$2M
·
$2M
$2M
$2M
·
$3M
$3M
$3M
·
$3M
$3M
·
·
$3M
Common Stock
$53.2K
$53.0K
$52.3K
$52.2K
$52.2K
$52.0K
$51.5K
$51.9K
$51.8K
$51.8K
$51.1K
$51.0K
$51.1K
$51.0K
$50.1K
$49.4K
Paid-in Capital
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
Retained Earnings
$9M
$9M
$8M
$9M
$9M
$7M
$7M
$6M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
Treasury Stock
$310.4K
$308.7K
$308.7K
$308.7K
$308.7K
$308.7K
$307.1K
$307.1K
$307.1K
$307.1K
$269.5K
$265.0K
$265.0K
$221.3K
$201.0K
$201.0K
Stockholders' Equity
$14M
$14M
$13M
$14M
$14M
$12M
$12M
$11M
$11M
$11M
$12M
$12M
$12M
$12M
$11M
$11M
Liabilities + Equity
$24M
$25M
$22M
$22M
$21M
$21M
$21M
$23M
$23M
$24M
$24M
$26M
$25M
$26M
$24M
$25M
Shares Outstanding
5,315,673
5,295,673
5,225,423
5,220,423
5,221,673
5,200,173
5,149,173
5,189,172
5,184,172
5,180,922
5,106,922
5,101,922
5,110,921
5,100,921
5,013,671
4,944,671
Cash Flow17
Metric
Trend
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
$205.1K
$204.6K
$198.2K
$196.0K
$189.9K
$208.1K
$204.2K
$229.5K
$226.2K
$208.1K
$175.2K
$110.4K
$169.2K
$201.9K
$218.0K
$92.6K
Stock-based Comp
$86.8K
$42.9K
$38.0K
$36.9K
$59.9K
$44.2K
$-4.9K
$60.2K
$61.6K
$66.0K
$64.9K
$89.6K
$68.8K
$68.9K
$63.4K
$66.8K
Deferred Tax
$50.1K
$57.7K
$-66.7K
$67.3K
$393.8K
$-15.1K
$208.0K
$-10.2K
$-10.0K
$-124.9K
$-42.3K
$-22.8K
$76.1K
$91.1K
$17.2K
$63.0K
Amort. of Intangibles
$0
$0
·
·
$30.5K
$30.5K
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$-353.3K
·
·
·
$-283.2K
·
·
·
$216.6K
·
·
·
·
·
·
Operating Cash Flow
$362.0K
$148.4K
$-889.2K
$-1M
$1M
$-101.8K
$1M
$282.4K
$1M
$-99.3K
$463.5K
$104.8K
$-2M
$1M
$754.1K
$478.9K
CapEx
$340.6K
$176.4K
$152.8K
$261.3K
$130.7K
$82.7K
$110.3K
$101.8K
$231.4K
$281.2K
$272.3K
$-70.4K
$310.1K
$296.1K
$546.1K
$614.3K
Investing Cash Flow
$-258.5K
$-172.3K
$-114.8K
$-252.2K
$-130.7K
$-82.7K
$2M
$-101.0K
$-231.4K
$-281.2K
$-251.5K
$151.0K
$-42.3K
$-310.8K
$-165.4K
$-678.7K
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Net Debt Issued
·
$-39.5K
·
·
·
$-28.7K
·
·
·
$-26.5K
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$114.1K
·
Stock Repurchased
$1.7K
$0
$0
$0
$0
$1.5K
$0
$0
$0
$37.7K
$4.5K
$0
$43.7K
$20.3K
$0
$0
Net Stock Activity
·
$0
·
·
·
$-1.5K
·
·
·
$-37.7K
·
·
·
·
·
·
Financing Cash Flow
$-100.5K
$22.0K
$1M
$2M
$-1M
$186.8K
$-3M
$-180.7K
$-1M
$378.9K
$-212.2K
$-253.9K
$2M
$-958.9K
$-587.8K
$199.0K
Net Change in Cash
$3.0K
$-1.9K
$-1.1K
$1.4K
$401
$2.3K
$-3.3K
$632
$2.0K
$-1.5K
$-203
$1.9K
$-1.7K
$-1.0K
$911
$-831
Free Cash Flow
·
$-28.0K
·
·
·
$-184.5K
·
·
·
$-380.4K
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-511.3K
·
·
·
·
·
·
Profitability8
Metric
Trend
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
25.9%
28.8%
·
27.5%
32.5%
29.1%
·
28.9%
28.3%
25.8%
·
28.3%
25.9%
·
·
25.1%
Operating Margin
3.6%
5.0%
·
5.4%
8.1%
0.05%
·
2.6%
2.5%
-6.6%
·
5.8%
4.7%
·
·
5.3%
Net Margin
2.2%
3.0%
·
4.0%
23.4%
-1.1%
·
-0.45%
-0.50%
-8.1%
·
-0.91%
3.4%
·
·
2.9%
Pretax Margin
2.9%
3.9%
·
5.0%
29.6%
-1.4%
·
-0.01%
-0.08%
-9.4%
·
3.8%
4.3%
·
·
3.7%
EBITDA Margin
3.6%
8.1%
·
5.4%
8.1%
4.1%
·
2.6%
2.5%
-3.0%
·
5.8%
4.7%
·
·
5.3%
ROA
0.78%
0.86%
·
1.1%
6.7%
-0.25%
·
-0.11%
-0.14%
-1.9%
·
-0.29%
1.2%
·
·
1.0%
ROE
1.3%
1.5%
·
2.0%
11.9%
-0.48%
·
-0.23%
-0.29%
-4.1%
·
-0.65%
2.8%
·
·
2.3%
ROIC
1.4%
1.6%
·
1.7%
2.6%
0.01%
·
-5.1%
1.1%
-2.2%
·
2.5%
2.2%
·
·
2.4%
Liquidity & Solvency5
Metric
Trend
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
2.2
2.0
·
2.5
2.7
2.0
·
1.6
1.6
1.5
·
1.6
1.6
·
·
1.5
Quick Ratio
0.4
0.4
·
0.4
0.4
0.2
·
0.3
0.3
0.3
·
0.4
0.4
·
·
0.4
Debt / Equity
0.2
0.2
·
0.1
0.1
0.2
·
0.2
0.2
0.2
·
0.2
0.2
·
·
0.3
LT Debt / Equity
0.2
0.2
·
0.1
0.1
0.2
·
0.2
0.2
0.2
·
0.2
0.2
·
·
0.3
Interest Coverage
·
·
·
·
·
·
·
·
·
-2.3
·
2.9
2.6
·
·
3.2
Efficiency3
Metric
Trend
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
0.4
0.3
·
0.3
0.3
0.2
·
0.2
0.3
0.2
·
0.3
0.4
·
·
0.4
Inventory Turnover
0.5
0.4
·
0.4
0.4
0.3
·
0.4
0.4
0.4
·
0.5
0.6
·
·
0.6
Receivables Turnover
3.5
2.7
·
2.6
2.8
2.3
·
1.6
2.0
1.7
·
2.0
2.8
·
·
2.4
Per Share5
Metric
Trend
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
$2.60
$2.56
·
$2.67
$2.61
$2.32
·
$2.17
$2.17
$2.16
·
$2.33
$2.32
·
·
$2.20
Revenue / Share
·
$1.29
·
$1.26
$1.24
$1.02
·
$1.16
$1.33
$1.14
·
$1.62
$1.80
·
·
$1.73
Cash Flow / Share
·
$0.03
·
·
·
$-0.02
·
·
·
$-0.02
·
·
·
·
·
·
Cash / Share
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
·
·
$0.00
EPS (TTM)
$0.25
$0.25
·
$0.50
$0.44
$0.14
·
$-0.18
$-0.18
$-0.11
·
$0.14
$0.20
$0.07
·
$0.10
Valuation (TTM)11
Metric
Trend
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
$26M
$24M
·
$24M
$24M
$24M
·
$25M
$27M
$29M
·
$29M
$28M
$27M
·
$28M
Net Income TTM
$-21.5K
$1M
·
$3M
$2M
$716.7K
·
$-832.5K
$-880.3K
$-540.3K
·
$666.0K
$977.8K
$342.2K
·
$414.0K
Market Cap
$14M
$12M
·
$16M
$9M
$9M
·
$11M
$9M
$10M
·
$14M
$13M
·
·
$12M
Enterprise Value
$16M
$15M
·
$18M
$11M
$11M
·
$13M
$12M
$13M
·
$16M
$16M
·
·
$15M
P/E
10.3
9.4
·
6.1
4.1
11.7
·
-11.5
-9.7
-17.9
·
19.1
12.4
30.4
·
24.8
P/S
0.5
0.5
·
0.7
0.4
0.4
·
0.4
0.3
0.4
·
0.5
0.5
0.4
·
0.4
P/B
1.0
0.9
·
1.2
0.7
0.7
·
1.0
0.8
0.9
·
1.1
1.1
·
·
1.1
P / Tangible Book
1.0
0.9
·
1.2
0.7
0.7
·
1.0
0.8
0.9
·
1.1
1.1
·
·
1.1
P / Cash Flow
·
84.2
·
·
·
-83.8
·
·
·
-102.8
·
·
·
·
·
·
EV / Revenue
0.6
0.6
·
0.7
0.5
0.4
·
0.5
0.4
0.4
·
0.6
0.6
0.5
·
0.6
Earnings Yield
9.7%
10.6%
·
16.3%
24.4%
8.5%
·
-8.7%
-10.3%
-5.6%
·
5.2%
8.1%
3.3%
·
4.0%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-11-30
2024-11-30
2023-11-30
2023-02-28
2022-11-30
Revenue
$23M
$24M
$30M
·
$26M
Gross Margin %
27.3%
29.8%
28.3%
·
25.7%
Operating Margin %
1.3%
1.9%
5.1%
·
1.2%
Net Income
$1M
$307.4K
$267.0K
$342.2K
$97.8K
Diluted EPS
$0.20
$0.06
$0.05
$0.07
$0.02
Metric
2025-11-30
2024-11-30
2023-11-30
2023-02-28
2022-11-30
Debt / Equity
0.2
0.2
0.2
·
0.3
Current Ratio
2.3
2.0
1.6
·
1.5
Quick Ratio
0.3
0.4
0.4
·
0.3
Metric
2025-11-30
2024-11-30
2023-11-30
2023-02-28
2022-11-30
Free Cash Flow
$-2M
$2M
$-897.0K
·
$-795.6K
Institutional owners (13F)
19 filers
· $1.1M total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders19
Value held$1.1M
New positions2
Exited positions1
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
2 (-3 vs prior Q)
1 (-2 vs prior Q)
7 (+2 vs prior Q)
2 (-1 vs prior Q)
+34K
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Filer
Filed
Stake
Status
Purpose
Filing
J. Ward McConnell, Jr. Living Trust, J. Ward McConnell, Jr.
×4 filings
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.
Company insiders
19 insiders
· 6 officers · 12 directors