Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-513.3%
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2024
$-0.18
$-0.07
-152.1%
March 31, 2024
$-1.46
$-0.07
-1944.8%
Dec. 31, 2023
$-362250.00
$-276318.00
-31.1%
Sept. 30, 2023
$-289800.00
$-1153467.00
74.9%
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
2014
Revenue
$76M
$67M
$59M
$45M
$43M
$44M
$39M
$23M
$121M
$94M
$57M
$48M
Cost of Revenue
$44M
$39M
$34M
$28M
$26M
$26M
$24M
$14M
$81M
$35M
$25M
$32M
Gross Profit
$32M
$27M
$26M
$17M
$17M
$18M
$16M
$8M
$40M
$29M
$16M
$16M
R&D Expense
$2M
$3M
$3M
$4M
$3M
$2M
$1M
$6M
·
·
·
·
SG&A Expense
$28M
$28M
$23M
$21M
$23M
$20M
$22M
$15M
$35M
$24M
$14M
$13M
Operating Expenses
$32M
$33M
$27M
$31M
$26M
$22M
$23M
$21M
$35M
$24M
$14M
$13M
Operating Income
$509.8K
$-5M
$-2M
$-14M
$-9M
$-5M
$-7M
$-13M
$5M
$5M
$3M
$3M
Interest Expense
·
·
$5M
$4M
$3M
$5M
$5M
$800.4K
$924.0K
$673.6K
$496.3K
$436.9K
Other Non-op
$159.0K
$-622.6K
$476.7K
$7M
$9M
$2M
$-62.7K
$676.5K
$313.8K
$1M
$338.0K
$-283.3K
Pretax Income
$-27M
$-7M
$-6M
$-11M
$769.2K
$-7M
$-13M
$-14M
$5M
$6M
$3M
$3M
Income Tax
$734.9K
$202.3K
$394.3K
$-209.3K
$375.4K
$2M
$-1M
$-3M
$-115.6K
$1M
$917
$61.0K
Net Income
$-28M
$-7M
$-2M
$-13M
$8M
$-10M
$-22M
$-9M
$4M
$5M
$3M
$3M
EPS (Basic)
·
·
·
·
$0.02
$-1.00
·
$-0.90
$0.32
$0.59
$0.41
$0.39
EPS (Diluted)
·
·
·
·
$0.02
$-1.00
·
$-0.90
$0.31
$0.59
$0.40
$0.39
Shares (Basic)
132,396
27,240
414
709,488
18,911,746
9,611,516
2,267,501
1,404,533
10,013,378
8,441,620
6,843,666
6,766,587
Shares (Diluted)
132,396
27,240
414
709,488
18,911,746
9,611,516
2,267,501
1,404,533
10,175,736
8,514,772
6,911,235
6,766,587
EBITDA
·
·
$-485.4K
$-15M
·
$-4M
·
·
$5M
·
$3M
$3M
Balance Sheet31
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$5M
$4M
$5M
$10M
$15M
$19M
$2M
$973.8K
$10M
$6M
$1M
$146.1K
Short-term Investments
·
·
·
$13.7K
$15.0K
$887.7K
$412.7K
·
·
·
·
$559.8K
Receivables
·
·
$9M
$5M
$8M
$7M
$6M
$14M
$15M
$14M
$5M
$4M
Inventory
$7M
$7M
$9M
$8M
$6M
$5M
$5M
$11M
$17M
$14M
$6M
$6M
Prepaid Expense
$2M
$1M
$2M
$2M
$3M
$1M
$1M
$4M
$2M
$2M
$893.8K
$531.3K
Other Current Assets
·
·
$2M
$2M
$1M
$1M
$925.3K
$1M
$410.7K
$274.0K
$773.5K
·
Current Assets
$29M
$27M
$29M
$32M
$35M
$36M
$19M
$32M
$46M
$37M
$14M
$12M
PP&E (Net)
$10M
$9M
$9M
$5M
$7M
$6M
$17M
$27M
$20M
$18M
$8M
$7M
PP&E (Gross)
$23M
$21M
$20M
$16M
$18M
$18M
$31M
$38M
$27M
$21M
$10M
$8M
Accum. Depreciation
$13M
$12M
$10M
$11M
$12M
$12M
$14M
$11M
$7M
$4M
$2M
$652.0K
Goodwill
$4M
$4M
$4M
$4M
$8M
$7M
$4M
$3M
$3M
$918.8K
$845.0K
$845.0K
Intangibles
·
$11M
$16M
$12M
$18M
·
·
·
·
·
·
·
Other Non-current Assets
$2M
$2M
$2M
$1M
$697.2K
$381.9K
$497.9K
$126.1K
$311.6K
$540.1K
$35.6K
$52.4K
Total Assets
$48M
$44M
$48M
$46M
$53M
$61M
$44M
$65M
$70M
$56M
$23M
$20M
Accounts Payable
$4M
$5M
·
$3M
$4M
$5M
$4M
$7M
$7M
$8M
$4M
$3M
Accrued Liabilities
$2M
$2M
$3M
$2M
$2M
$2M
$3M
$2M
$4M
$5M
$309.1K
$440.4K
Short-term Debt
·
·
$15M
$17M
$10M
$7M
$7M
$11M
$7M
·
$0
·
Current Liabilities
$24M
$19M
$27M
$26M
$20M
$16M
$16M
$22M
$20M
$25M
$9M
$6M
Capital Leases
$1M
$1M
$2M
$2M
$2M
·
·
$44.1K
·
·
·
·
Other Non-current Liabilities
$289.5K
$275.0K
$501.4K
$807.9K
$839.2K
$768.6K
$1M
·
·
·
·
·
Total Liabilities
$39M
$39M
$40M
$31M
$29M
$32M
$22M
$30M
$31M
$40M
$15M
$16M
Long-term Debt
$14M
$18M
$24M
$21M
$16M
$19M
$5M
$10M
·
·
·
·
Total Debt
·
·
$15M
$17M
·
$7M
·
·
$2M
·
$654.0K
$689.8K
Common Stock
$83
$1
$1
$755
$20.8K
$17.6K
$4.0K
$1.6K
$10.4K
$9.5K
$7.2K
$6.8K
Paid-in Capital
$106M
$73M
$69M
$67M
$62M
$60M
$40M
$31M
$25M
$5M
$1M
$199.6K
Retained Earnings
$-99M
$-71M
$-64M
$-55M
$-42M
$-34M
$-24M
$4M
$14M
$11M
$6M
$4M
Treasury Stock
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
·
·
·
·
·
·
AOCI
$3M
$3M
$3M
$2M
$3M
$2M
$2M
$-483.3K
$-133.5K
$-974.1K
$-333.9K
$-156.6K
Stockholders' Equity
$9M
$5M
$8M
$14M
$23M
$28M
$17M
$35M
$39M
$15M
$7M
$4M
Liabilities + Equity
$48M
$44M
$48M
$46M
$53M
$61M
$44M
$65M
$70M
$56M
$23M
$20M
Shares Outstanding
23,413
946
498
754,711
20,782,194
17,622,539
3,962,790
1,621,719
10,404,434
9,460,283
7,158,087
6,766,587
Cash Flow13
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$1M
$1M
$1M
$2M
$1M
$2M
$3M
$2M
$3M
$2M
$772.4K
$494.7K
Stock-based Comp
$14.2K
$30.2K
$106.8K
$155.5K
$156.4K
$191.4K
$622.2K
·
$67.5K
$51.9K
$57.3K
$0
Deferred Tax
·
·
·
·
·
$2M
$-1M
$-3M
$-540.0K
$102.0K
·
·
Other Non-cash
·
·
$6M
$-5M
·
·
·
·
·
·
·
·
Operating Cash Flow
$159.3K
$-4M
$-2M
$-16M
$-10M
$-4M
$4M
$-2M
$995.5K
$8M
$4M
$-2M
CapEx
$2M
$1M
$3M
$2M
$1M
·
$2M
$12M
$6M
$663.8K
$2M
$3M
Investing Cash Flow
$-3M
$-1M
$-6M
$7M
$840.9K
$-2M
$7M
$-12M
$-6M
$-17M
$-956.0K
·
Dividends Paid
·
·
·
·
·
·
·
·
$528.6K
·
·
·
Financing Cash Flow
$4M
$4M
$2M
$5M
$4M
$24M
$-12M
$5M
$10M
$14M
$-2M
·
Net Change in Cash
$926.6K
$-929.2K
·
·
$-5M
$18M
·
$-10M
$5M
$5M
$1M
$79.1K
Taxes Paid
$792.6K
$196.7K
$293.8K
$353.3K
$-358.9K
$75.7K
$162.9K
$852.1K
$73.9K
$5.0K
$5.0K
·
Free Cash Flow
·
·
$-5M
$-18M
·
·
·
·
$-5M
·
$3M
·
Levered FCF
·
·
$-10M
$-22M
·
·
·
·
·
·
$2M
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
43.3%
37.9%
·
44.5%
·
·
33.1%
·
28.7%
32.7%
Operating Margin
·
·
-2.5%
-33.6%
·
-9.3%
·
·
4.2%
·
4.4%
6.3%
Net Margin
·
·
-15.5%
-25.9%
·
-22.8%
·
·
3.6%
·
5.0%
5.6%
Pretax Margin
·
·
-10.1%
-26.9%
·
-15.7%
·
·
3.7%
·
5.0%
5.7%
EBITDA Margin
·
·
-0.82%
-29.8%
·
-9.3%
·
·
4.2%
·
4.4%
6.3%
ROA
·
·
-19.5%
-26.4%
·
-16.3%
·
·
7.2%
·
13.4%
23.5%
ROE
·
·
-121.0%
-83.7%
·
-33.6%
·
·
16.2%
·
52.7%
111.8%
ROIC
·
·
-7.3%
-53.8%
·
-13.9%
·
·
12.1%
·
32.1%
68.0%
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
·
1.1
1.2
·
2.6
·
·
2.3
·
1.5
2.9
Quick Ratio
·
·
0.2
0.7
·
1.8
·
·
1.3
·
0.7
1.2
Debt / Equity
·
·
1.9
1.2
·
0.2
·
·
0.1
·
0.1
0.2
Interest Coverage
·
·
-0.3
-4.3
·
-0.9
·
·
·
·
5.0
6.9
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
1.3
1.0
·
0.7
·
·
2.0
·
2.7
4.2
Inventory Turnover
·
·
3.9
4.1
·
4.0
·
·
2.6
·
6.4
10.0
Receivables Turnover
·
·
·
7.3
·
6.6
·
·
8.7
·
12.9
20.4
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
$7.35
$0.53
·
$1.75
·
·
$3.75
·
$1.00
$0.09
Revenue / Share
·
·
$68.23
$2.02
·
$4.53
·
·
$11.85
·
$8.06
$1.17
Cash Flow / Share
·
·
$-2.57
$-0.65
·
$-0.43
·
·
$0.11
·
$0.57
$-0.06
Cash / Share
·
·
$5.10
$0.40
·
$1.11
·
·
$1.00
·
$0.21
$0.00
EPS (TTM)
$-0.36
$-0.36
$-0.36
$-0.36
$0.02
$-1.00
$-4.38
$-0.90
$0.31
$0.59
$0.40
$0.39
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
14.4%
12.6%
31.9%
4.4%
-0.89%
·
·
·
·
·
·
·
Revenue CAGR 3Y
19.3%
15.7%
10.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.9%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$76M
$67M
$59M
$45M
$43M
$44M
$39M
$23M
$121M
$94M
$57M
$48M
Net Income TTM
$-28M
$-7M
$-2M
$-13M
$8M
$-10M
$-22M
$-9M
$4M
$5M
$3M
$3M
Market Cap
·
·
$157.46B
$6.12T
·
$21.57T
·
·
$274.38T
·
$216.55T
·
Enterprise Value
·
·
$157.47B
$6.12T
·
$21.57T
·
·
$274.38T
·
$216.55T
·
P/E
-15.7
-10062.5
-418250.0
-643125.0
63945000.0
-1223775.0
-339811.6
-14014000.0
85070322.6
59198644.1
75631500.0
·
P/S
·
·
2652.3
135815.6
·
495561.2
·
·
2274622.8
·
3806656.4
·
P/B
·
·
20482.9
438539.2
·
698678.5
·
·
7036866.7
·
30390659.7
·
P / Tangible Book
·
·
·
·
·
1047715.5
·
·
·
·
·
·
P / Cash Flow
·
·
-70525.7
-379988.0
·
-5268928.0
·
·
247699706.3
·
53661932.4
·
P / FCF
·
·
-31530.5
-340912.9
·
·
·
·
-60040988.0
·
85946408.5
·
EV / EBITDA
·
·
-324398.2
-407535.6
·
-5346716.9
·
·
53635831.7
·
86584831.6
·
EV / FCF
·
·
-31532.3
-340913.3
·
·
·
·
-60040986.1
·
85946408.2
·
EV / Revenue
·
·
2652.5
135815.7
·
495560.9
·
·
2274622.7
·
3806656.4
·
Dividend Yield
·
·
·
·
·
·
·
·
0.00%
·
·
·
Earnings Yield
-6.4%
-0.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
·
Payout Ratio
·
·
·
·
·
·
·
·
12.0%
·
·
·
Annual Payout
·
·
·
·
·
·
·
·
$528.6K
·
·
·
Income Statement17
Metric
Trend
Q3 2026
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
Revenue
$18M
$18M
$16M
$19M
$17M
$27M
$14M
$18M
$15M
$17M
$17M
$17M
$15M
$16M
$12M
$12M
Cost of Revenue
$11M
$11M
$11M
$11M
$10M
$15M
$8M
$11M
$9M
$10M
$10M
$10M
$8M
$9M
$7M
$7M
Gross Profit
$8M
$7M
$6M
$7M
$7M
$12M
$6M
$8M
$6M
$7M
$7M
$7M
$6M
$7M
$5M
$5M
R&D Expense
$425.2K
$546.9K
$501.4K
$298.6K
$386.6K
$777.9K
$890.1K
$692.8K
$864.5K
$951.4K
$848.8K
$-935.5K
$1M
$2M
$2M
$942.4K
SG&A Expense
$8M
$8M
$8M
$8M
$7M
$6M
$7M
$6M
$8M
$7M
$7M
$8M
$5M
$5M
$5M
$5M
Operating Expenses
$9M
$9M
$8M
$8M
$8M
$8M
$8M
$8M
$9M
$8M
$8M
$7M
$6M
$7M
$7M
$11M
Operating Income
$-1M
$-2M
$-3M
$-1M
$-642.4K
$5M
$-2M
$-319.7K
$-3M
$-1M
$-738.4K
$-18.7K
$53.8K
$404.9K
$-2M
$-6M
Interest Expense
·
·
·
·
·
·
·
·
·
$592.8K
$583.7K
·
$1M
$1M
$1M
$237.3K
Other Non-op
$87.7K
$6.0K
$35.3K
$206.2K
$68.0K
$-150.2K
$35.0K
$87.8K
$-933.5K
$144.8K
$78.4K
$82.6K
$34.7K
$376.5K
$-17.1K
$4M
Pretax Income
$-4M
$1M
$-20M
$-3M
$-5M
$9M
$-29M
$4M
$-9M
$-1M
$-1M
$-1M
$-1M
$-553.8K
$-3M
$-3M
Income Tax
$-119.0K
$73.9K
$266.3K
$489.8K
$14.0K
$110.5K
$120.5K
$-35.8K
$67.3K
$100.0K
$70.8K
$374.6K
$19.6K
·
·
$38.6K
Net Income
$-4M
$907.0K
$-21M
$-3M
$-5M
$9M
$-29M
$4M
$-9M
$-1M
$-1M
$-1M
$-1M
$-594.8K
$-6M
$-3M
EPS (Basic)
$-3.27
·
·
·
$-5.21
·
·
·
·
·
·
·
·
·
·
·
EPS (Diluted)
$-3.27
·
·
·
$-5.21
·
·
·
·
·
·
·
·
·
·
·
Shares (Basic)
1,371,250
9,946,752
2,601,444
·
890,432
118,972
74,210
·
14,936
503
499
·
897,897
815,498
761,571
·
Shares (Diluted)
1,371,250
10,237,983
2,601,444
·
890,432
440,146
74,210
·
14,936
503
499
·
897,897
815,498
761,571
·
EBITDA
$-1M
$-2M
$-2M
·
$-642.4K
$5M
$-2M
·
$-3M
$-1M
$-370.1K
·
$53.8K
$404.9K
$-1M
·
Balance Sheet31
Metric
Trend
Q3 2026
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
Cash & Equivalents
$8M
$7M
$21M
$5M
$7M
$5M
$4M
$4M
$6M
$3M
$3M
$5M
$6M
$7M
$6M
$10M
Short-term Investments
$4M
$5M
·
·
·
·
·
·
$13.9K
$13.9K
$13.3K
·
$13.7K
$13.7K
$13.7K
$13.7K
Receivables
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$7M
·
Inventory
$8M
$7M
$7M
$7M
$6M
$6M
$11M
$7M
$8M
$7M
$8M
$9M
$9M
$9M
$9M
$8M
Prepaid Expense
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$2M
$2M
$386.3K
$2M
$3M
$3M
$3M
$2M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
·
$3M
$1M
$1M
$2M
Current Assets
$38M
$38M
$43M
$29M
$29M
$29M
$29M
$27M
$26M
$28M
$26M
$29M
$26M
$26M
$26M
$32M
PP&E (Net)
$17M
$17M
$9M
$10M
$10M
$10M
$10M
$9M
$9M
$9M
$9M
$9M
$6M
$5M
$5M
$5M
PP&E (Gross)
$31M
$30M
$23M
$23M
$22M
$22M
$22M
$21M
$20M
$20M
$20M
$20M
$16M
$15M
$16M
$16M
Accum. Depreciation
$14M
$14M
$13M
$13M
$13M
$12M
$12M
$12M
$11M
$11M
$11M
$10M
$10M
$10M
$11M
$11M
Goodwill
$8M
$8M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Intangibles
$3M
$3M
·
$12M
·
·
·
$11M
·
·
·
$16M
·
·
·
$12M
Other Non-current Assets
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
Total Assets
$70M
$71M
$60M
$48M
$47M
$46M
$47M
$44M
$44M
$47M
$45M
$48M
$42M
$40M
$41M
$46M
Accounts Payable
$5M
$5M
$4M
$4M
$5M
$4M
$3M
$5M
·
·
·
·
·
·
$3M
·
Accrued Liabilities
$2M
$3M
$2M
$2M
$2M
$3M
$2M
$2M
$2M
$3M
$2M
$3M
$4M
$3M
$3M
$2M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
$17M
$16M
$17M
$17M
Current Liabilities
$24M
$24M
$18M
$24M
$24M
$24M
$25M
$19M
$14M
$18M
$29M
$27M
$27M
$26M
$27M
$26M
Capital Leases
$2M
$2M
$1M
$1M
$1M
$902.2K
$1M
$1M
$1M
$1M
$1M
$2M
$1M
$2M
$2M
$2M
Other Non-current Liabilities
$290.0K
$290.0K
$290.0K
$289.5K
$285.8K
$282.2K
$307.5K
$275.0K
$300.0K
$317.1K
$405.6K
$501.4K
$529.0K
$575.9K
$582.4K
$807.9K
Total Liabilities
$38M
$36M
$31M
$39M
$43M
$40M
$48M
$39M
$43M
$42M
$38M
$40M
$34M
$32M
$32M
$31M
Long-term Debt
$17M
$18M
$13M
$14M
$18M
$19M
$19M
$18M
$18M
$22M
·
$24M
$21M
$21M
$20M
·
Total Debt
$17M
$18M
$13M
·
$18M
$19M
$19M
·
$18M
$914.2K
$16M
·
$38M
$37M
$37M
·
Common Stock
$1.3K
$10.1K
$8.6K
$831
$3.5K
$1.8K
$1.8K
$1
$16.4K
$1.1K
$1.1K
$1
$958
$828
$794
$755
Paid-in Capital
$153M
$151M
$147M
$106M
$97M
$96M
$96M
$73M
$73M
$69M
$69M
$69M
$68M
$67M
$67M
$67M
Retained Earnings
$-124M
$-119M
$-120M
$-99M
$-96M
$-92M
$-100M
$-71M
$-76M
$-67M
$-65M
$-64M
$-63M
$-62M
$-61M
$-55M
Treasury Stock
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$218.0K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
$148.3K
AOCI
$3M
$3M
$2M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$3M
$2M
Stockholders' Equity
$32M
$35M
$29M
$9M
$4M
$6M
$-2M
$5M
$48.0K
$5M
$7M
$8M
$8M
$7M
$8M
$14M
Liabilities + Equity
$70M
$71M
$60M
$48M
$47M
$46M
$47M
$44M
$44M
$47M
$45M
$48M
$42M
$40M
$41M
$46M
Shares Outstanding
1,259,716
10,078,089
8,600,552
830,606
3,509,606
1,784,581
1,784,575
946
16,352,270
1,055,636
1,055,636
498
957,760
828,570
793,727
754,711
Cash Flow12
Metric
Trend
Q3 2026
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
D&A
$714.7K
$603.5K
$412.4K
$394.6K
$312.9K
$310.8K
$337.3K
$330.1K
$325.5K
$304.9K
$368.3K
$327.8K
$249.9K
$-82.4K
$530.8K
$714.0K
Stock-based Comp
·
·
·
$4.0K
$3.1K
$3.1K
$4.1K
$7.6K
$7.6K
$7.6K
$7.6K
$13.5K
$26.7K
$26.7K
$39.8K
$44.1K
Amort. of Intangibles
$148.2K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
·
·
$19M
·
·
·
$27M
·
·
·
$-2M
·
·
·
$2M
·
Operating Cash Flow
$410.4K
$-4M
$-891.9K
$-3M
$2M
$3M
$-1M
$-2M
$675.8K
$386.8K
$-3M
$686.5K
$-24.3K
$476.0K
$-3M
$-5M
CapEx
$630.0K
$153.2K
$183.6K
$495.8K
$75.8K
$435.5K
$924.4K
$868.0K
$74.0K
$64.6K
$290.7K
$2M
$497.7K
$-307.9K
$571.7K
$1M
Investing Cash Flow
$693.9K
$-14M
$-253.1K
$-1M
$-45.8K
$-427.6K
$-1M
$-851.2K
$49.1K
$-65.0K
$-390.3K
$-5M
$-482.6K
$108.1K
$-360.8K
$6M
Financing Cash Flow
$280.1K
$4M
$17M
$3M
$85.6K
$-1M
$2M
$531.1K
$3M
$252.4K
$998.1K
$3M
$-360.9K
$-319.2K
$-600.9K
$-879.8K
Net Change in Cash
·
·
·
$-2M
$2M
·
·
$-2M
$4M
·
·
·
·
·
$-4M
·
Taxes Paid
$-29.3K
·
·
$554.7K
$-31.7K
$0
$269.7K
$0
$50.3K
$-30.0K
$176.4K
$248.0K
$8.1K
$-57.1K
$94.8K
$46.6K
Free Cash Flow
·
·
$-1M
·
·
·
$-2M
·
·
·
$-3M
·
·
·
$-4M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
$-4M
·
·
·
·
·
Profitability8
Metric
Trend
Q3 2026
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
Gross Margin
41.7%
37.9%
34.8%
·
43.4%
44.6%
41.5%
·
40.0%
40.4%
42.0%
·
44.0%
45.7%
42.1%
·
Operating Margin
-6.5%
-12.0%
-17.4%
·
-3.8%
16.9%
-16.6%
·
-21.6%
-6.0%
-4.4%
·
0.37%
2.5%
-16.3%
·
Net Margin
-24.3%
5.0%
-127.4%
·
-26.8%
30.8%
-209.3%
·
-61.2%
-8.6%
-7.1%
·
-7.8%
-3.7%
-52.4%
·
Pretax Margin
-24.3%
7.2%
-126.0%
·
-27.0%
32.0%
-207.8%
·
-61.8%
-8.6%
-7.4%
·
-7.9%
-3.5%
-25.9%
·
EBITDA Margin
-6.5%
-12.0%
-14.8%
·
-3.8%
16.9%
-14.1%
·
-21.6%
-6.0%
-2.2%
·
0.37%
2.5%
-11.9%
·
ROA
-7.7%
1.6%
-38.4%
·
-10.0%
17.9%
-62.5%
·
-21.0%
-3.4%
-2.8%
·
-2.5%
-1.3%
-14.3%
·
ROE
-25.1%
4.4%
-149.3%
·
-247.9%
151.2%
-1106.8%
·
-237.5%
-24.4%
-16.2%
·
-9.3%
-4.8%
-42.3%
·
ROIC
-2.4%
-3.9%
-6.8%
·
-2.9%
18.1%
-13.4%
·
-18.2%
-19.7%
-3.5%
·
0.12%
·
·
·
Liquidity & Solvency5
Metric
Trend
Q3 2026
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
Current Ratio
1.5
1.6
2.4
·
1.2
1.2
1.2
·
1.9
1.6
0.9
·
1.0
1.0
1.0
·
Quick Ratio
0.5
0.5
1.1
·
0.3
0.2
0.2
·
0.5
0.2
0.1
·
0.2
0.3
0.5
·
Debt / Equity
0.5
0.5
0.4
·
5.1
2.9
-12.0
·
366.1
0.2
2.3
·
5.1
5.0
4.6
·
LT Debt / Equity
0.3
0.3
0.3
·
2.3
1.5
-7.6
·
352.3
·
·
·
0.5
0.5
0.4
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-1.7
-1.3
·
0.0
0.3
-1.7
·
Efficiency3
Metric
Trend
Q3 2026
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
Asset Turnover
0.3
0.3
0.3
·
0.4
0.6
0.3
·
0.3
0.4
0.4
·
0.3
0.3
0.3
·
Inventory Turnover
1.6
1.7
1.1
·
1.4
2.2
0.8
·
1.1
1.3
1.2
·
1.0
1.1
0.9
·
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
·
·
·
1.9
·
Per Share4
Metric
Trend
Q3 2026
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
Book Value / Share
$25.40
$3.44
$3.38
·
$1.03
$3.59
$-0.87
·
$0.00
$4.44
$6.40
·
$7.85
$8.91
$10.28
·
Revenue / Share
$13.45
$1.76
$6.20
·
$6.67
$13.41
$7.79
·
$0.47
$16.26
$16.11
·
$16.41
$19.71
·
·
Cash Flow / Share
·
·
$-0.34
·
·
·
$-0.68
·
·
·
$-3.00
·
·
·
·
·
Cash / Share
$6.33
$0.65
$2.38
·
$2.00
$2.54
$2.37
·
$0.40
$2.76
$2.69
·
$5.88
$8.01
$7.27
·
Valuation (TTM)9
Metric
Trend
Q3 2026
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
Revenue TTM
$71M
$70M
$79M
·
$76M
$74M
$64M
·
$65M
$65M
$64M
·
$55M
$52M
$48M
·
Net Income TTM
$-27M
$-27M
$-20M
·
$-20M
$-25M
$-35M
·
$-13M
$-5M
$-4M
·
$-11M
$-11M
$-15M
·
Market Cap
$4M
$6M
$22M
·
$58M
$39M
$77M
·
$113.32B
$139.33B
$166.60B
·
$230.25B
$214.80B
$108.51B
·
Enterprise Value
$9M
$12M
$15M
·
$69M
$54M
$92M
·
$113.33B
$139.33B
$166.61B
·
$230.29B
$214.83B
$108.54B
·
P/S
0.1
0.1
0.3
·
0.8
0.5
1.2
·
1734.9
2131.6
2591.9
·
4222.3
4137.9
2280.4
·
P/B
0.1
0.2
0.8
·
16.0
6.1
-49.6
·
2363025.1
29711.3
24660.9
·
30633.3
29104.6
13292.7
·
P / Tangible Book
0.2
0.3
0.9
·
·
14.6
·
·
·
453089.3
70188.2
·
63790.3
61840.9
25494.4
·
P / Cash Flow
·
·
-25.0
·
·
·
-64.4
·
·
·
-53071.5
·
·
·
-32190.5
·
EV / Revenue
0.1
0.2
0.2
·
0.9
0.7
1.4
·
1735.1
2131.6
2592.1
·
4222.9
4138.5
2281.1
·
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
$76M
$67M
$59M
$45M
$43M
Gross Margin %
·
·
43.3%
37.9%
·
Operating Margin %
·
·
-2.5%
-33.6%
·
Net Income
$-28M
$-7M
$-2M
$-13M
$8M
Diluted EPS
·
·
·
·
$0.02
Metric
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Debt / Equity
·
·
1.9
1.2
·
Current Ratio
·
·
1.1
1.2
·
Quick Ratio
·
·
0.2
0.7
·
Metric
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Free Cash Flow
·
·
$-5M
$-18M
·
Institutional owners (13F)
17
Institutional activity — Q1 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
8 (-2 vs prior Q)
6 (+4 vs prior Q)
0 (-1 vs prior Q)
3 (+3 vs prior Q)
+147K
Compared to Q4 2025. 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.
Activists & 5%+ owners
2 positions
18
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
Anita G. Zucker, as Trustee of The Article 6 Marital Trust
×2 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
4 insiders
· 2 officers · 2 directors