BLNE Beeline Holdings, Inc. - Common Stock
$1.16
Price · May 20, 2026
Fundamentals as of Mar 31, 2026
52W Range
$1–$5
13% of range
Analyst Rating
STRONG BUY
7 analysts
Price Target
$4
+290% upside
P/E (TTM)
-0.8
ROE
-45.7%
Net Profit Margin
-298.2%
BLNE Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$1.16
Market Cap
$48M
P/E (TTM)
-0.8
EPS (TTM)
$-2.23
Revenue (TTM)
$8M
Div Yield
—
ROE
-45.7%
Debt/Equity
—
52W Range
$1 – $5
BLNE Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$8M
2016-12-31
→
2025-12-31
EPS
$-2.23
2022-12-31
→
2025-12-31
Free Cash Flow
$-21M
2016-12-31
→
2025-12-31
Margins
-298.2%
2016-12-31
→
2021-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
BLNE
Peer Median
P/E (TTM)
-0.8
8.3
P/S (TTM)
6.2
0.7
P/B
0.9
0.8
Price / FCF
-2.2
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
BLNE
Peer Median
Operating Margin
-251.5%
—
Net Profit Margin
-298.2%
-0.96%
ROA
-33.9%
-0.02%
ROE
-45.7%
2.3%
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
BLNE
Peer Median
Current Ratio
1.2
0.2
Quick Ratio
0.2
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
BLNE
Peer Median
Revenue YoY
600.0%
—
Revenue CAGR 3Y
-17.6%
—
Revenue CAGR 5Y
-11.1%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
BLNE
Peer Median
BLNE Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
7 analysts
- Strong Buy 3 42.9%
- Buy 3 42.9%
- Hold 1 14.3%
- Sell 0 0.0%
- Strong Sell 0 0.0%
12-Month Price Target
1 analysts · 2026-05-15
Low
$4.50
High
$4.50
Median target
$4.50
+289.6%
Mean target
$4.50
+289.6%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
-0.06%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2026 | $-0.18 | $-0.10 | -0.08% |
| Dec. 31, 2025 | $-0.39 | $-0.32 | -0.07% |
| Sept. 30, 2025 | $-0.19 | $-0.24 | 0.05% |
| June 30, 2025 | $-0.65 | $-0.48 | -0.17% |
| Sept. 30, 2024 | $-0.41 | $-0.67 | 0.26% |
| June 30, 2024 | $-8.70 | $-8.36 | -0.34% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| BLNE | $48M | -0.8 | 600.0% | -298.2% | -45.7% | — |
| ONIT | $390M | 2.1 | 9.3% | 17.8% | 34.2% | — |
| SNFCA | — | 7.2 | 3.0% | 9.3% | 8.4% | — |
| FOA | — | 6.5 | 26.1% | 9.1% | 10.4% | — |
| GHI | — | -13.2 | -6.4% | -8.9% | — | — |
| RKT | — | -387.2 | 27.6% | -54.4% | -0.45% | — |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 17
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8M | $1M | $4M | $14M | $12M | $14M | $12M | $6M | $3M | $2M | $2M | $1M | |
| Cost of Revenue | · | · | $9M | $11M | $9M | $10M | $8M | $4M | $2M | $1M | $870.4K | $494.9K | |
| Gross Profit | · | · | $1M | $2M | $3M | $4M | $4M | $2M | $976.9K | $828.0K | $832.2K | $560.6K | |
| SG&A Expense | $6M | $2M | $1M | $6M | $7M | $8M | $3M | $4M | $2M | $1M | $923.3K | $1M | |
| Operating Expenses | $27M | $6M | $6M | $9M | $10M | $12M | $14M | $11M | $6M | $5M | · | $494.9K | |
| Operating Income | $-20M | $-5M | $-2M | $-7M | $-7M | $-8M | $-10M | $-8M | $-5M | $-4M | $-4M | $-4M | |
| Interest Expense | · | · | $1M | $2M | $1M | $1M | $508.0K | $789.4K | $235.1K | $862.5K | $112.5K | · | |
| Interest Income | · | $4.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $18.0K | $8.0K | $-2M | $52.0K | $2M | $-372.0K | $-3M | $2.7K | $-213.0K | $-39.2K | $20 | $-3.7K | |
| Pretax Income | $-23M | $-2M | $-5M | $-16M | $-6M | $-10M | $-13M | $-9M | $-5M | $-5M | $-4M | · | |
| Income Tax | · | · | · | · | · | · | · | · | · | · | · | $1.5K | |
| Net Income | $-23M | $-11M | $-8M | $-16M | $-2M | $-10M | $-13M | $-9M | $-5M | $-5M | $-4M | $-4M | |
| EPS (Basic) | $-2.23 | $-46.63 | $-70.42 | $-21.40 | $-0.35 | $-0.98 | · | · | · | · | · | · | |
| EPS (Diluted) | $-2.23 | $-46.63 | $-70.42 | $-21.40 | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 14,144,679 | 246,265 | 109,134 | 767,000 | 12,708,000 | 10,027,000 | · | · | · | · | · | · | |
| Shares (Diluted) | 14,144,679 | 246,265 | 109,134 | 767,000 | · | · | · | · | · | · | · | · | |
| EBITDA | $-16M | · | · | · | $-6M | · | $-12M | $-8M | $-5M | $-4M | $-4M | $5.9K |
Balance Sheet 29
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $80.0K | $306.0K | $723.0K | $3M | $836.0K | $343.0K | $11M | $3M | $1M | $141.3K | $1M | |
| Receivables | $20.0K | · | $163.0K | $836.0K | $1M | $694.0K | $1M | $1M | $315.3K | $345.0K | $142.2K | $138.0K | |
| Inventory | · | $1M | $3M | $4M | $7M | $7M | $7M | $11M | $4M | $780.0K | $683.8K | $377.0K | |
| Prepaid Expense | $459.0K | $213.0K | $114.0K | $619.0K | $3M | $750.0K | $397.0K | $765.1K | $649.7K | $187.7K | $163.5K | $174.1K | |
| Other Current Assets | $15M | $7M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $19M | $10M | $5M | $7M | $14M | $13M | $14M | $23M | $8M | $2M | $1M | $2M | |
| PP&E (Net) | $12M | $15M | $169.0K | $6M | $2M | $3M | $5M | $2M | $728.5K | $99.2K | $112.0K | $81.2K | |
| PP&E (Gross) | $16M | $15M | $2M | $10M | $6M | $7M | $7M | $2M | $804.6K | $152.2K | $143.0K | $92.9K | |
| Accum. Depreciation | $4M | $736.0K | $2M | $4M | $4M | $4M | $2M | $342.9K | $76.1K | $53.0K | $31.0K | $11.7K | |
| Goodwill | $33M | $33M | · | · | · | · | $28.0K | $28.2K | $28.2K | · | · | $3M | |
| Intangibles | $5M | $5M | $4M | $6M | $14M | $14M | $15M | $285.7K | $325.7K | · | · | · | |
| Other Non-current Assets | $441.0K | $608.0K | $247.0K | $369.0K | $457.0K | $285.0K | $1M | $796.3K | · | · | $49.0K | $193.8K | |
| Total Assets | $70M | $67M | $17M | $21M | $34M | $32M | $36M | $26M | $9M | $3M | $1M | $2M | |
| Accounts Payable | $645.0K | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $1M | $457.0K | $1M | $206.6K | |
| Accrued Liabilities | $903.0K | $1M | $465.0K | $2M | $833.0K | $1M | $857.0K | $386.2K | $156.2K | $523.7K | $563.8K | $72.6K | |
| Short-term Debt | · | · | $486.0K | · | $894.0K | $4M | $2M | · | $293.7K | $4.5K | $4.1K | $3.6K | |
| Current Liabilities | $16M | $16M | $4M | $13M | $9M | $30M | $6M | $2M | $2M | $987.4K | $2M | $441.1K | |
| Capital Leases | $221.0K | $1M | $458.0K | $2M | $2M | $817.0K | $275.0K | · | · | · | · | · | |
| Other Non-current Liabilities | $57.0K | $45.0K | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $17M | $18M | $17M | $23M | $20M | $33M | $29M | $8M | $4M | $1M | $2M | $464.3K | |
| Long-term Debt | · | · | $8M | $8M | $9M | $6M | $5M | $2M | $2M | $564.1K | $494.5K | $26.8K | |
| Total Debt | · | · | · | · | $894.0K | · | $2M | · | $293.7K | $4.5K | $4.1K | $3.6K | |
| Common Stock | $3.0K | · | · | · | $1.0K | $1.0K | $1.0K | $876 | $489 | $254 | $231 | $4.6K | |
| Paid-in Capital | $179M | $142M | $84M | $74M | $72M | $53M | $52M | $46M | $23M | $14M | $6M | $6M | |
| Retained Earnings | $-126M | $-94M | $-83M | $-75M | $-59M | $-54M | $-44M | $-27M | $-18M | $-13M | $-8M | $-4M | |
| AOCI | $-48.0K | $-34.0K | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $54M | $48M | $853.0K | $-2M | $13M | $-1M | $7M | $19M | $5M | $1M | $-1M | $2M | |
| Liabilities + Equity | $70M | $67M | $17M | $21M | $34M | $32M | $36M | $26M | $9M | $3M | $1M | $2M | |
| Shares Outstanding | 27,904,433 | 468,950 | 170,599 | 809,963 | 14,791,449 | 10,382,015 | 9,675,028 | 8,764,085 | 4,889,745 | 2,542,504 | 2,309,750 | 45,512,500 |
Cash Flow 12
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $758.0K | $149.0K | $2M | $1M | $2M | $2M | $364.8K | $92.0K | $22.0K | $19.3K | $5.9K | |
| Stock-based Comp | $3M | · | · | $3.0K | $27.0K | $288.0K | $667.0K | $657.5K | $563.4K | $374.7K | $140.4K | $10.0K | |
| Amort. of Intangibles | · | · | · | · | · | $500.0K | $400.0K | $100.0K | $50.8K | · | · | · | |
| Other Non-cash | $-5M | · | · | · | $-5M | · | $5M | $-6M | $-2M | $-151.7K | $3M | $3M | |
| Operating Cash Flow | $-21M | $-3M | $-2M | $-877.0K | $-6M | $-3M | $-9M | $-14M | $-7M | $-5M | $-1M | $-1M | |
| CapEx | $15.0K | · | $60.0K | $2M | $265.0K | $524.0K | $2M | $1M | $657.5K | $9.2K | $50.1K | $37.9K | |
| Investing Cash Flow | $-1M | $-451.0K | $104.0K | $-2M | $3M | $137.0K | $-4M | $-1M | $-652.9K | · | · | · | |
| Stock Issued | $7M | $664.0K | $1M | $198.0K | $2M | · | $1M | $9M | $7M | $2M | · | $2M | |
| Net Stock Activity | $7M | · | · | · | $4M | · | $1M | · | $7M | $2M | · | $2M | |
| Financing Cash Flow | $25M | $5M | $1M | $641.0K | $5M | $3M | $2M | $23M | $9M | · | · | · | |
| Net Change in Cash | · | · | $-320.0K | $-3M | $2M | $493.0K | $-10M | $8M | $1M | $946.7K | · | · | |
| Free Cash Flow | $-21M | · | · | · | $-6M | · | $-11M | $-15M | $-8M | $-5M | $-1M | · |
Profitability 7
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 23.5% | · | 35.0% | 37.7% | 37.4% | 39.3% | 35.8% | 39.1% | |
| Operating Margin | -251.5% | · | · | · | -55.7% | · | -87.9% | -134.9% | -185.0% | -203.9% | -152.2% | · | |
| Net Margin | -298.2% | · | · | · | -17.7% | · | -108.4% | -147.8% | -202.1% | -246.6% | -154.8% | -282.6% | |
| Pretax Margin | -291.7% | · | · | · | -48.9% | · | -108.4% | -147.8% | -202.1% | -246.6% | · | · | |
| EBITDA Margin | -208.8% | · | · | · | -45.7% | · | -77.1% | -129.0% | -181.5% | -202.8% | -151.4% | 0.41% | |
| ROA | -33.9% | · | · | · | -6.7% | · | -54.4% | -51.1% | -91.2% | -270.8% | -215.7% | -365.4% | |
| ROE | -45.7% | · | · | · | -35.7% | · | -129.6% | -75.7% | -168.5% | -15023.5% | -1389.0% | -481.5% |
Liquidity & Solvency 4
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | · | · | · | 1.5 | · | 2.4 | 9.9 | 4.4 | 2.4 | 0.5 | 4.0 | |
| Quick Ratio | 0.2 | · | · | · | 0.5 | · | 0.3 | 4.9 | 1.7 | 1.5 | 0.1 | 2.8 | |
| Debt / Equity | · | · | · | · | 0.1 | · | 0.2 | · | 0.1 | 0.0 | -0.0 | 0.0 | |
| Interest Coverage | · | · | · | · | -5.5 | · | -26.2 | -10.5 | -20.5 | -5.0 | -603.6 | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | · | · | 0.4 | · | 0.5 | 0.3 | 0.5 | 1.1 | 1.4 | 1.3 | |
| Inventory Turnover | · | · | · | · | 1.4 | · | 0.9 | 0.5 | 0.7 | 1.7 | 1.6 | · | |
| Receivables Turnover | 777.0 | · | · | · | 11.6 | · | 13.1 | 8.9 | 7.9 | 8.7 | 16.6 | 14.3 |
Growth Rates 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 600.0% | -70.7% | -72.7% | 12.0% | -11.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -17.6% | -55.3% | -35.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -11.1% | · | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $8M | $1M | $4M | $14M | $12M | $14M | $12M | $6M | $3M | $2M | $2M | $1M | |
| Net Income TTM | $-23M | $-11M | $-8M | $-16M | $-2M | $-10M | $-13M | $-9M | $-5M | $-5M | $-4M | $-4M | |
| Market Cap | $48M | · | · | · | $5.30B | · | $5.71B | $10.83B | $3.94B | · | · | · | |
| Enterprise Value | · | · | · | · | $5.29B | · | $5.71B | · | $3.94B | · | · | · | |
| P/E | -0.8 | -0.2 | -0.2 | -2.1 | · | · | · | · | · | · | · | · | |
| P/S | 6.2 | · | · | · | 427.3 | · | 491.0 | 1769.0 | 1509.4 | · | · | · | |
| P/B | 0.9 | · | · | · | 395.2 | · | 778.4 | 577.7 | 767.8 | · | · | · | |
| P / Tangible Book | 3.1 | 0.5 | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -2.2 | · | · | · | -890.3 | · | -625.1 | -778.3 | -562.1 | · | · | · | |
| P / FCF | -2.2 | · | · | · | -852.3 | · | -504.8 | -712.0 | -513.9 | · | · | · | |
| EV / EBITDA | · | · | · | · | -934.7 | · | -475.1 | · | -831.4 | · | · | · | |
| EV / FCF | · | · | · | · | -851.9 | · | -504.9 | · | -513.6 | · | · | · | |
| EV / Revenue | · | · | · | · | 427.1 | · | 491.1 | · | 1508.6 | · | · | · | |
| Earnings Yield | -129.7% | -484.2% | -545.9% | -46.7% | · | · | · | · | · | · | · | · |
Income Statement 16
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2M | $2M | $2M | $2M | $-3M | · | · | $597.0K | $-3M | $806.0K | $3M | $3M | $2M | $3M | $5M | $4M | |
| Cost of Revenue | · | · | · | · | · | $560.0K | $3M | $2M | · | $638.0K | $3M | $2M | $2M | $3M | $3M | $3M | |
| Gross Profit | · | · | · | · | · | $200.0K | $153.0K | $186.0K | · | $168.0K | $26.0K | $641.0K | $-148.0K | $190.0K | $1M | $947.0K | |
| SG&A Expense | $5M | $871.0K | $207.0K | $765.0K | $2M | $289.0K | $87.0K | $102.0K | $-2M | $172.0K | $1M | $1M | $1M | $1M | $2M | $2M | |
| Operating Expenses | $10M | $5M | $6M | $7M | $4M | $435.0K | $350.0K | $1M | $2M | $475.0K | $1M | $2M | $2M | $2M | $3M | $3M | |
| Operating Income | $-8M | $-3M | $-4M | $-5M | $-4M | $-435.0K | $-350.0K | $-461.0K | $525.0K | $-307.0K | $-1M | $-1M | $-2M | $-2M | $-1M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | $248.0K | · | $207.0K | $326.0K | $329.0K | $240.0K | $808.0K | $762.0K | $406.0K | |
| Interest Income | · | $4.0K | · | $1.0K | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-op | $2M | $4.0K | $39.0K | $-2M | $250.0K | $-2.0K | · | $-242.0K | $-2M | $25.0K | $85.0K | $-29.0K | $333.0K | $25.0K | $100.0K | · | |
| Pretax Income | $-8M | $-4M | $-4M | $-7M | $-185.0K | $-846.0K | $-658.0K | $-703.0K | $261.0K | $-2M | $-2M | $-2M | $-10M | $-3M | $-2M | $-2M | |
| Net Income | $-8M | $-4M | $-4M | $-7M | $-7M | $-1M | $-1M | $-1M | $-2M | $-2M | $-2M | $-2M | $-10M | $-3M | $-2M | $-2M | |
| EPS (Basic) | $4.75 | $-0.20 | $-0.64 | $-6.14 | $-23.49 | $-6.60 | $-8.74 | $-7.80 | $-64.46 | $-2.00 | $-1.96 | $-2.00 | $-15.28 | $-3.59 | $-2.39 | $-0.14 | |
| EPS (Diluted) | $-0.14 | $-0.20 | $-0.64 | · | $-30.51 | $-6.60 | $-8.74 | $-0.78 | $-64.49 | $-2.00 | · | $-2.00 | $-17.55 | $-3.59 | $-0.12 | $-0.14 | |
| Shares (Basic) | -16,824,067 | 19,301,805 | 9,802,147 | 1,864,794 | -100,906 | 2,116 | 174,450 | 170,605 | -716,819 | 1,097 | 856 | 824,000 | -14,898,772 | 772 | 764,000 | 14,901,000 | |
| Shares (Diluted) | 3,757,931 | 19,301,805 | 9,802,147 | · | -1,845,781 | 211,596 | 174,450 | 1,706,000 | 108,205 | 1,097 | · | 824,000 | -29,404,772 | 772 | 15,270,000 | 14,901,000 | |
| EBITDA | · | $-3M | $-4M | $-4M | · | $-452.0K | $-1M | $-1M | · | $-662.0K | $-1M | $-833.0K | · | $-2M | $-1M | $-1M |
Balance Sheet 29
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3M | $1M | $6M | $1M | $80.0K | $310.0K | $420.0K | $336.0K | $306.0K | $358.0K | $839.0K | $267.0K | $723.0K | $432.0K | $1M | $3M | |
| Receivables | $20.0K | $41.0K | $33.0K | $189.0K | · | $105.0K | $1M | $673.0K | $163.0K | $1M | $926.0K | $860.0K | $836.0K | $913.0K | $1M | $1M | |
| Inventory | · | · | · | $1M | · | $2M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | |
| Prepaid Expense | $459.0K | $403.0K | $166.0K | $349.0K | $213.0K | $176.0K | $467.0K | $498.0K | $114.0K | $739.0K | $768.0K | $941.0K | $619.0K | $725.0K | $749.0K | $5M | |
| Other Current Assets | $15M | $9M | $6M | $5M | $7M | · | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $19M | $11M | $15M | $9M | $10M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $7M | $7M | $8M | $15M | |
| PP&E (Net) | $12M | $12M | $13M | $14M | $15M | $112.0K | $4M | $5M | $169.0K | $5M | $5M | $5M | $6M | $6M | $6M | $2M | |
| PP&E (Gross) | $16M | $16M | $16M | $18M | $15M | $2M | $9M | $9M | $2M | $10M | $10M | $10M | $10M | $10M | $10M | $6M | |
| Accum. Depreciation | $4M | $3M | $2M | $3M | $736.0K | $2M | $5M | $5M | $2M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | |
| Goodwill | $33M | $33M | $33M | $33M | $33M | · | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $5M | $5M | $5M | $6M | $5M | $4M | $5M | $5M | $4M | $5M | $6M | $6M | $6M | $13M | $13M | $14M | |
| Other Non-current Assets | $441.0K | $652.0K | $281.0K | $573.0K | $608.0K | $182.0K | $422.0K | $465.0K | $247.0K | $326.0K | $340.0K | $354.0K | $369.0K | $383.0K | $411.0K | $424.0K | |
| Total Assets | $70M | $63M | $69M | $64M | $67M | $16M | $17M | $17M | $17M | $19M | $20M | $20M | $21M | $30M | $32M | $34M | |
| Accounts Payable | $645.0K | $864.0K | $2M | $3M | $2M | $1M | $3M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Accrued Liabilities | $903.0K | $987.0K | $2M | $2M | $1M | $418.0K | $742.0K | $739.0K | $465.0K | $709.0K | $1M | $1M | $2M | $2M | $1M | $1M | |
| Short-term Debt | · | · | · | $300.0K | · | $8M | $8M | $8M | · | $486.0K | $500.0K | $300.0K | · | $217.0K | $931.0K | $744.0K | |
| Current Liabilities | $16M | $10M | $12M | $15M | $16M | $18M | $17M | $16M | $4M | $4M | $22M | $21M | $13M | $11M | $10M | $11M | |
| Capital Leases | $221.0K | $943.0K | $857.0K | $1M | $1M | $213.0K | $1M | $2M | $458.0K | $2M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Other Non-current Liabilities | $57.0K | $45.0K | $33.0K | $39.0K | $45.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Total Liabilities | $17M | $11M | $13M | $16M | $18M | $19M | $19M | $17M | $17M | $16M | $24M | $23M | $23M | $21M | $20M | $22M | |
| Long-term Debt | · | · | · | · | · | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $8M | $9M | $9M | |
| Total Debt | · | · | · | $300.0K | · | $8M | $8M | $8M | · | $486.0K | $500.0K | $300.0K | · | $217.0K | $931.0K | $744.0K | |
| Common Stock | $3.0K | $2.0K | $2.0K | $1.0K | · | · | · | · | · | · | · | $2.0K | · | $2.0K | $2.0K | $2.0K | |
| Paid-in Capital | $179M | $168M | $167M | $153M | $142M | $84M | $84M | $84M | $84M | $83M | $74M | $74M | $74M | $74M | $74M | $73M | |
| Retained Earnings | $-126M | $-116M | $-112M | $-106M | $-94M | $-87M | $-86M | $-84M | $-83M | $-81M | $-78M | $-77M | $-75M | $-65M | $-63M | $-61M | |
| AOCI | $-48.0K | $-47.0K | $20.0K | $-17.0K | $-34.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $54M | $52M | $55M | $47M | $48M | $-2M | $-2M | $-476.0K | $853.0K | $3M | $-4M | $-3M | $-2M | $9M | $12M | $13M | |
| Liabilities + Equity | $70M | $63M | $69M | $64M | $67M | $16M | $17M | $17M | $17M | $19M | $20M | $20M | $21M | $30M | $32M | $34M | |
| Shares Outstanding | 27,904,433 | 19,747,234 | 18,362,713 | 7,819,813 | 468,950 | 3,140,625 | 1,763,489 | 1,707,751 | 170,599 | 1,538,407 | 968,176 | 16,660,171 | 809,963 | 15,446,694 | 15,446,694 | 15,085,824 |
Cash Flow 11
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $829.0K | $831.0K | $818.0K | $838.0K | $659.0K | · | $14.0K | $36.0K | $-973.0K | $305.0K | $410.0K | $407.0K | $416.0K | $418.0K | $423.0K | $263.0K | |
| Stock-based Comp | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $1.0K | $2.0K | |
| Other Non-cash | · | · | · | $5M | · | · | · | · | · | · | · | $763.0K | · | · | · | $2M | |
| Operating Cash Flow | $-10M | $-6M | $-4M | $-1M | $-2M | $-469.0K | $-873.0K | $-82.0K | $-103.0K | $-1M | $-211.0K | $-428.0K | $-1M | $-120.0K | $407.0K | $-136.0K | |
| CapEx | · | · | · | · | · | · | · | · | $0 | $-13.0K | $45.0K | $28.0K | $2.0K | $-2.0K | $1M | $1M | |
| Investing Cash Flow | $-55.0K | $-1M | $124.0K | $-65.0K | $-565.0K | $19.0K | $-119.0K | $-77.0K | $224.0K | $-193.0K | $101.0K | $-28.0K | $166.0K | $2.0K | $-1M | $-1M | |
| Stock Issued | · | · | $-2M | $5M | $272.0K | · | · | · | $96.0K | $649.0K | · | · | $1.0K | $0 | · | · | |
| Net Stock Activity | · | · | · | $5M | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $12M | $2M | $9M | $2M | $3M | $433.0K | · | · | $56.0K | $674.0K | · | · | $1M | $-473.0K | $-894.0K | $855.0K | |
| Net Change in Cash | · | · | · | · | · | $-13.0K | $84.0K | $-67.0K | · | $-599.0K | $572.0K | $-456.0K | $291.0K | $-591.0K | $-2M | $-670.0K | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | · | · | $-456.0K | · | · | · | $-2M |
Profitability 7
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | 26.3% | 5.2% | 7.7% | · | 17.2% | 0.98% | 22.5% | · | 6.4% | 29.9% | 25.3% | |
| Operating Margin | · | -120.9% | -229.0% | -268.7% | · | -59.5% | -40.0% | -43.5% | · | -22.2% | -52.7% | -43.5% | · | -65.5% | -23.2% | -43.6% | |
| Net Margin | · | -167.2% | -237.3% | -372.4% | · | -178.8% | -50.4% | -53.6% | · | -72.3% | -61.7% | -56.0% | · | -91.8% | -36.8% | -54.4% | |
| Pretax Margin | · | -152.7% | -233.1% | -378.1% | · | -108.9% | -50.4% | -53.6% | · | -72.3% | -61.7% | -56.0% | · | -91.8% | -36.8% | -54.4% | |
| EBITDA Margin | · | -120.9% | -229.0% | -222.9% | · | -59.5% | -40.0% | -43.5% | · | -22.2% | -52.7% | -29.2% | · | -65.5% | -23.2% | -36.5% | |
| ROA | · | -9.9% | -9.6% | -16.9% | · | -7.8% | -8.2% | -6.9% | · | -8.8% | -6.4% | -5.9% | · | -9.2% | -6.1% | -6.5% | |
| ROE | · | -15.9% | -15.5% | -29.3% | · | -1401.0% | 49.8% | 74.2% | · | -37.1% | -43.5% | -33.3% | · | -27.0% | -17.6% | -19.5% |
Liquidity & Solvency 4
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.0 | 1.2 | 0.6 | · | 0.3 | 0.3 | 0.3 | · | 1.4 | 0.3 | 0.3 | · | 0.6 | 0.8 | 1.3 | |
| Quick Ratio | · | 0.1 | 0.5 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.4 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.3 | |
| Debt / Equity | · | · | · | 0.0 | · | -3.3 | -4.2 | -17.0 | · | 0.2 | -0.1 | -0.1 | · | 0.0 | 0.1 | 0.1 | |
| Interest Coverage | · | · | · | · | · | · | · | -4.2 | · | -3.2 | -4.3 | -3.8 | · | -2.4 | -1.5 | -4.0 |
Efficiency 3
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.1 | |
| Inventory Turnover | · | · | · | · | · | 0.2 | 0.8 | 0.6 | · | 0.6 | 0.6 | 0.4 | · | 0.5 | 0.6 | 0.5 | |
| Receivables Turnover | · | 32.1 | 3.3 | 4.3 | · | 1.3 | 3.0 | 3.1 | · | 3.0 | 2.4 | 2.7 | · | 2.6 | 3.5 | 3.3 |
Valuation (TTM) 14
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | · | · | · | · | $7M | $7M | $7M | · | $9M | $13M | $14M | · | $15M | $15M | $14M | |
| Net Income TTM | · | $-16M | $-14M | $-11M | · | $-6M | $-7M | $-7M | · | $-8M | $-8M | $-8M | · | $-8M | $-8M | $-2M | |
| Market Cap | · | $78M | $27M | $14M | · | $16M | $18M | $17M | · | $20M | $31M | $1.17B | · | $856M | $2.13B | $2.89B | |
| Enterprise Value | · | · | · | $13M | · | $24M | $26M | $25M | · | $21M | $31M | $1.17B | · | $856M | $2.13B | $2.89B | |
| P/E | · | · | · | -0.1 | · | -0.3 | · | · | · | · | -5.5 | -12.0 | · | -13.3 | -191.7 | -660.7 | |
| P/S | · | · | · | · | · | 2.3 | 2.7 | 2.4 | · | 2.2 | 2.3 | 80.8 | · | 57.9 | 139.8 | 213.5 | |
| P/B | · | 1.5 | 0.5 | 0.3 | · | -6.5 | -9.5 | -35.5 | · | 7.7 | -7.7 | -387.6 | · | 95.6 | 183.9 | 229.4 | |
| P / Tangible Book | · | 5.8 | 1.7 | 1.8 | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | -9.8 | · | · | · | -208.7 | · | · | · | -2724.8 | · | · | · | -21253.3 | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | · | -2557.5 | · | · | · | -1895.4 | |
| EV / EBITDA | · | · | · | -3.2 | · | -52.8 | -22.0 | -23.5 | · | -31.1 | -22.1 | -1400.1 | · | -438.7 | -1893.0 | -2113.1 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | -2557.6 | · | · | · | -1894.2 | |
| EV / Revenue | · | · | · | · | · | 3.4 | 3.8 | 3.6 | · | 2.2 | 2.3 | 80.8 | · | 57.9 | 139.8 | 213.3 | |
| Earnings Yield | · | · | · | -984.8% | · | -355.3% | · | · | · | · | -18.1% | -8.4% | · | -7.5% | -0.52% | -0.15% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $8M | $1M | $4M | $14M | $12M |
| Gross Margin % | — | — | — | — | 23.5% |
| Operating Margin % | -251.5% | — | — | — | -55.7% |
| Net Income | $-23M | $-11M | $-8M | $-16M | $-2M |
| Diluted EPS | $-2.23 | $-46.63 | $-70.42 | $-21.40 | — |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | — | — | — | — | 0.1 |
| Current Ratio | 1.2 | — | — | — | 1.5 |
| Quick Ratio | 0.2 | — | — | — | 0.5 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-21M | — | — | — | $-6M |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
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.