Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Revenue
$38M
$25M
$46M
$65M
$57M
$50M
$46M
Cost of Revenue
$32M
$21M
$45M
$59M
$51M
$42M
$36M
Gross Profit
$6M
$4M
$2M
$6M
$6M
$8M
$10M
R&D Expense
$672.7K
$1M
$568.5K
$1M
$8.0K
$54.0K
$44.0K
SG&A Expense
$18M
$3M
$4M
$2M
$2M
$3M
$4M
Operating Income
$-13M
$-563.8K
$-3M
$2M
$2M
$5M
$6M
Interest Expense
·
·
·
·
$57.7K
$242.9K
$223.7K
Other Non-op
$555.0K
$-14.8K
$-61.0K
$-167.2K
$6.8K
$97.0K
$763.4K
Pretax Income
$-20M
$-2M
$-8M
$2M
$3M
$6M
$7M
Income Tax
$277.8K
$-620.0K
$219.2K
$194.3K
$255.1K
$864.9K
$1M
Net Income
$-20M
$-1M
$-8M
$1M
$3M
$5M
$6M
EPS (Basic)
$-0.18
$-0.20
$-1.08
$0.15
$0.09
$0.17
$0.18
EPS (Diluted)
$-0.18
$-0.20
$-1.08
$0.15
$0.09
$0.17
$0.18
Shares (Basic)
113,261,317
7,226,480
7,226,480
7,226,480
34,089,286
30,000,000
30,000,000
Shares (Diluted)
113,261,317
7,226,480
7,226,480
7,226,480
34,089,286
30,000,000
30,000,000
EBITDA
$-11M
$673.5K
$-1M
$3M
$4M
$6M
·
Balance Sheet24
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$10M
$10M
$7M
$14M
$10M
$12M
$5M
Short-term Investments
·
·
$1M
·
·
·
·
Receivables
$4M
$2M
$2M
$815.3K
$2M
$1M
$603.8K
Inventory
$20M
$5M
$5M
$9M
$12M
$12M
$13M
Prepaid Expense
·
·
$39.1K
$88.7K
$84.4K
$4.4K
·
Other Current Assets
$10M
$894.5K
$286.6K
$2M
$425.6K
$547.4K
$813.9K
Current Assets
$52M
$30M
$35M
$30M
$40M
$38M
$25M
PP&E (Net)
·
·
·
$10M
$9M
$7M
$8M
Accum. Depreciation
·
·
·
$22M
$23M
$21M
$19M
Goodwill
$351M
·
·
·
·
·
·
Intangibles
$4M
$5M
$3M
$2M
$2M
$2M
$2M
Other Non-current Assets
$117.5K
·
·
·
$188.9K
$179.3K
·
Total Assets
$434M
$53M
$51M
$65M
$75M
$48M
$35M
Accounts Payable
$7M
$4M
$4M
$5M
$7M
$4M
$4M
Current Liabilities
$42M
$9M
$7M
$9M
$18M
$18M
$12M
Capital Leases
$79.3K
·
$24.6K
$72.5K
$106.2K
$155.7K
·
Total Liabilities
$42M
$9M
$7M
$10M
$19M
$19M
$13M
Common Stock
$2M
$59.6K
$59.6K
$59.6K
$59.6K
$50.0K
$50.0K
Paid-in Capital
$399M
$36M
$36M
$36M
$36M
$12M
$12M
Retained Earnings
$-16M
$4M
$6M
$16M
$15M
$12M
$8M
AOCI
$3M
$-1M
$-3M
$-2M
$857.1K
$-602.0K
$-2M
Stockholders' Equity
$391M
$43M
$43M
$53M
$55M
$26M
$20M
Liabilities + Equity
$434M
$53M
$51M
$65M
$75M
$48M
$35M
Shares Outstanding
200,623,358
7,226,480
7,226,480
7,226,480
35,750,000
30,000,000
30,000,000
Cash Flow14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
D&A
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Stock-based Comp
$10M
·
·
$20.0K
·
·
·
Deferred Tax
$170.8K
$-406.8K
$203.5K
$189.8K
$-46.2K
$-86.5K
$48.7K
Amort. of Intangibles
$149.4K
$101.8K
$65.7K
$52.0K
$55.8K
$50.3K
$50.4K
Other Non-cash
$6M
$1M
$7M
$10M
$-4M
$-883.5K
·
Operating Cash Flow
$-2M
$544.2K
$312.2K
$13M
$345.0K
$5M
$-580.2K
CapEx
$2M
$240.1K
$179.8K
$2M
$1M
$449.8K
$616.4K
Investing Cash Flow
$-162.9K
$983.4K
$-5M
$-3M
$-24M
$-375.6K
$-800.2K
Dividends Paid
·
·
$2M
·
·
·
·
Financing Cash Flow
$3M
$-491.7K
$-3M
$-6M
$24M
$2M
$507.2K
Net Change in Cash
$3.2K
$2M
$-8M
$2M
$740.2K
$7M
$-1M
Taxes Paid
$71.3K
$21.9K
$27.4K
·
$821.0K
$275.6K
$1M
Free Cash Flow
$-4M
$304.1K
$132.4K
$9M
$-3M
$5M
·
Levered FCF
·
·
·
·
$-3M
$4M
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Gross Margin
16.6%
16.4%
3.8%
9.6%
9.9%
15.1%
·
Operating Margin
-33.2%
-2.2%
-5.6%
3.2%
4.2%
9.6%
·
Net Margin
-52.6%
-5.8%
-16.7%
1.7%
5.4%
9.9%
·
Pretax Margin
-52.6%
-8.5%
-17.0%
2.4%
5.9%
11.6%
·
EBITDA Margin
-29.3%
2.7%
-3.2%
5.1%
6.3%
11.8%
·
ROA
-8.2%
-2.8%
-13.4%
1.5%
5.0%
11.8%
·
ROE
-9.2%
-3.4%
-16.2%
2.0%
7.7%
21.5%
·
ROIC
-3.3%
-0.94%
-6.3%
3.5%
4.0%
15.7%
·
Liquidity & Solvency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Current Ratio
1.2
3.4
5.2
3.3
2.2
2.0
·
Quick Ratio
0.3
1.3
1.6
1.6
0.7
0.7
·
Interest Coverage
·
·
·
·
41.4
19.8
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.2
0.5
0.8
0.9
0.9
1.2
·
Inventory Turnover
2.5
4.2
6.4
5.5
4.2
3.5
·
Receivables Turnover
13.1
14.3
33.3
50.9
40.0
58.1
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$1.95
$5.91
$1.20
$1.48
$1.83
$0.87
·
Revenue / Share
$0.33
$3.47
$1.30
$1.81
$1.68
·
·
Cash Flow / Share
$-0.02
$0.08
$0.01
$0.35
$0.01
·
·
Cash / Share
$0.05
$1.36
$0.21
$0.40
$0.35
$0.40
·
EPS (TTM)
$-0.18
$-0.20
$-1.08
$0.15
$0.09
$0.17
·
Valuation (TTM)13
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$38M
$25M
$46M
$65M
$57M
$50M
·
Net Income TTM
$-20M
$-1M
$-8M
$1M
$3M
$5M
·
Market Cap
$2.05B
$58M
$141M
$213M
$606M
·
·
P/E
-56.9
-40.0
-3.6
39.7
224.4
·
·
P/S
54.2
2.3
3.0
3.3
10.6
·
·
P/B
5.3
1.4
3.3
4.0
11.0
·
·
P / Tangible Book
57.8
1.5
3.6
4.1
11.4
·
·
P / Cash Flow
-865.9
106.1
450.6
16.8
1756.3
·
·
P / FCF
-521.5
189.9
1062.1
22.6
-192.6
·
·
Dividend Yield
·
·
1.3%
·
·
·
·
Earnings Yield
-1.8%
-2.5%
-27.5%
2.5%
0.45%
·
·
Payout Ratio
·
·
-23.0%
·
·
·
·
Annual Payout
·
·
$2M
·
·
·
·
Per Share1
Metric
Trend
Q4 2024
Q4 2020
EPS (TTM)
$-0.20
$0.17
Valuation (TTM)4
Metric
Trend
Q4 2024
Q4 2020
Revenue TTM
$25M
$50M
Net Income TTM
$-1M
$5M
P/E
-40.0
·
Earnings Yield
-2.5%
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Revenue
$38M
$25M
$46M
$65M
$57M
Gross Margin %
16.6%
16.4%
3.8%
9.6%
9.9%
Operating Margin %
-33.2%
-2.2%
-5.6%
3.2%
4.2%
Net Income
$-20M
$-1M
$-8M
$1M
$3M
Diluted EPS
$-0.18
$-0.20
$-1.08
$0.15
$0.09
Metric
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Current Ratio
1.2
3.4
5.2
3.3
2.2
Quick Ratio
0.3
1.3
1.6
1.6
0.7
Metric
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Free Cash Flow
$-4M
$304.1K
$132.4K
$9M
$-3M
Institutional owners (13F)
12 filers
· $119K 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.
Holders12
Value held$119K
New positions3
Exited positions5
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (-5 vs prior Q)
5 (+4 vs prior Q)
5 (+2 vs prior Q)
2 (-1 vs prior Q)
+168K
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.
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.
My Metrics
Your personal watchlist — selected rows from Full Fundamentals
26
Pick the metrics that matter to you — click the + next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.
Source: SEC 20-F filed Jul 21, 2026
We use cookies to analyze site traffic and improve your experience.
Learn more
Cookie preferences
NecessaryEssential for basic site functions: language, theme, consent memory.
AnalyticsHelp us understand how visitors use the site. Anonymous traffic data.
MarketingMeasure ad effectiveness and show relevant ads. Google Ads cookies.
PersonalizationPersonalized content and ad recommendations based on your browsing.