CNET ZW Data Action Technologies Inc. - Common Stock
$0.65
Price · May 20, 2026
Fundamentals as of May 15, 2026
52W Range
$1–$3
4% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
-17.0
ROE
-44.2%
Net Profit Margin
-38.4%
CNET Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.65
Market Cap
$4M
P/E (TTM)
-17.0
EPS (TTM)
—
Revenue (TTM)
$5M
Div Yield
—
ROE
-44.2%
Debt/Equity
—
52W Range
$1 – $3
CNET 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
$5M
2022-12-31
→
2025-12-31
EPS
—
Free Cash Flow
$-994.0K
2022-12-31
→
2025-12-31
Margins
-38.4%
2022-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
CNET
Peer Median
P/E (TTM)
-17.0
3.3
P/S (TTM)
1.0
0.2
P/B
1.0
1.5
Price / FCF
-4.5
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
CNET
Peer Median
Gross Margin
7.6%
10.6%
Operating Margin
-42.3%
—
Net Profit Margin
-38.4%
-33.4%
ROA
-18.3%
-21.6%
ROE
-44.2%
-47.8%
ROIC
-45.0%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
CNET
Peer Median
Current Ratio
1.5
1.5
Quick Ratio
0.3
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
CNET
Peer Median
Revenue YoY
-70.1%
—
Revenue CAGR 3Y
-44.0%
—
Revenue CAGR 5Y
-34.5%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
CNET
Peer Median
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
-1.8%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| Sept. 30, 2011 | $3.00 | $8.67 | -5.7% |
| June 30, 2011 | $7.50 | $9.18 | -1.7% |
| March 31, 2011 | $6.00 | $7.14 | -1.1% |
| Dec. 31, 2010 | $11.50 | $10.20 | 1.3% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| CNET | $4M | -17.0 | -70.1% | -38.4% | -44.2% | 7.6% |
| WIMI | — | — | — | — | — | — |
| TC | — | — | — | — | — | — |
| LZMH | — | — | — | — | — | — |
| STFS | — | — | — | — | — | — |
| BAOS | — | — | — | — | — | — |
| HAO | — | — | — | — | — | — |
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 | $5M | $15M | $31M | $26M | $47M | $38M | $58M | $57M | $47M | $35M | $32M | $38M | |
| Cost of Revenue | $4M | $15M | $31M | $26M | $47M | $38M | $53M | $55M | $42M | $27M | $25M | $32M | |
| Gross Profit | $353.0K | $446.0K | $-436.0K | $-194.0K | $98.0K | $632.0K | $5M | $2M | $5M | $8M | $8M | $6M | |
| R&D Expense | $0 | $0 | $17.0K | $229.0K | $330.0K | $539.0K | $869.0K | $933.0K | $1M | $2M | $2M | $3M | |
| SG&A Expense | $2M | $4M | $4M | $8M | $13M | $5M | $6M | $5M | $7M | $8M | $7M | $6M | |
| Operating Expenses | $2M | $4M | $6M | $11M | $14M | $6M | $7M | $17M | $14M | $14M | $17M | $19M | |
| Operating Income | $-2M | $-4M | $-6M | $-11M | $-14M | $-6M | $-2M | $-15M | $-9M | $-6M | $-9M | $-13M | |
| Interest Expense | · | · | · | · | · | · | $35.0K | $37.0K | $107.0K | $13.0K | $47.0K | $52.0K | |
| Interest Income | · | · | · | · | · | · | · | · | $40.0K | $90.0K | $117.0K | $122.0K | |
| Other Non-op | $-6.0K | $68.0K | $-24.0K | $-49.0K | $-216.0K | $-31.0K | $3.0K | $-30.0K | $-211.0K | $-112.0K | $34.0K | $-28.0K | |
| Pretax Income | $-2M | $-3M | $-6M | $-10M | $-3M | $-5M | $-1M | $-13M | $-10M | $-6M | $-9M | $-13M | |
| Income Tax | $1.0K | $399.0K | $-2.0K | $-3.0K | $177.0K | $143.0K | $49.0K | $764.0K | $251.0K | $102.0K | $-1M | $-478.0K | |
| Net Income | $-2M | $-4M | $-6M | $-10M | $-3M | $-5M | $-1M | $-14M | $-10M | $-6M | $-9M | $-14M | |
| EPS (Basic) | $-0.67 | $-1.86 | $-3.11 | $-1.37 | $-0.42 | · | · | · | · | · | · | · | |
| Shares (Basic) | 2,655,963 | 2,021,492 | 1,923,801 | 7,136,290 | 6,618,754 | · | · | · | 12,116,783 | 11,357,907 | 10,706,521 | 22,414,523 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | 26,765,673 | 22,414,523 | |
| EBITDA | $-2M | $-3M | $-5M | $-9M | $-13M | $-5M | · | $-14M | $-8M | $-5M | · | $-13M |
Balance Sheet 22
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $970.0K | $812.0K | $817.0K | $4M | $7M | $4M | $2M | $4M | $3M | $3M | $6M | $5M | |
| Receivables | $545.0K | $2M | $844.0K | $2M | $3M | $2M | $3M | $6M | $7M | $3M | $3M | $2M | |
| Other Current Assets | $830.0K | $2M | $3M | $2M | $2M | $1M | $11.0K | $19.0K | · | $95.0K | $45.0K | $61.0K | |
| Current Assets | $8M | $9M | $9M | $12M | $20M | $13M | $12M | $12M | $17M | $14M | $21M | $28M | |
| PP&E (Net) | $142.0K | $116.0K | $215.0K | $249.0K | $375.0K | $60.0K | $78.0K | $142.0K | $299.0K | $471.0K | $681.0K | $943.0K | |
| PP&E (Gross) | $2M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $4M | $4M | $4M | $4M | |
| Accum. Depreciation | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Goodwill | · | · | $0 | · | · | · | · | · | $5M | $5M | $4M | $7M | |
| Intangibles | $515.0K | $0 | $841.0K | $3M | $8M | $3M | $2M | $45.0K | $4M | $7M | $6M | $9M | |
| Total Assets | $10M | $10M | $11M | $20M | $33M | $21M | $19M | $17M | $29M | $30M | $35M | $47M | |
| Accounts Payable | $169.0K | $93.0K | $201.0K | $205.0K | $1M | $608.0K | $408.0K | $3M | $3M | $102.0K | $95.0K | $782.0K | |
| Current Liabilities | $5M | $6M | $5M | $6M | $9M | $8M | $7M | $9M | $13M | $8M | $7M | $10M | |
| Capital Leases | $0 | $0 | $0 | $2M | $2M | $32.0K | · | · | · | · | · | · | |
| Deferred Tax | $78.0K | $0 | $0 | · | · | · | · | · | · | · | $118.0K | $964.0K | |
| Total Liabilities | $5M | $6M | $5M | $7M | $11M | $8M | $7M | $9M | $13M | $8M | $8M | $12M | |
| Common Stock | $3.0K | $2.0K | $2.0K | $7.0K | $7.0K | $26.0K | $20.0K | $16.0K | $14.0K | $12.0K | $12.0K | $29.0K | |
| Paid-in Capital | $65M | $63M | $62M | $62M | $62M | $50M | $43M | $38M | $32M | $29M | $27M | $25M | |
| Retained Earnings | $-65M | $-63M | $-60M | $-54M | $-44M | $-41M | $-36M | $-35M | $-20M | $-10M | $-4M | $5M | |
| AOCI | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $700.0K | $2M | $4M | |
| Stockholders' Equity | $4M | $4M | $6M | $12M | $22M | $13M | $11M | $8M | $15M | $22M | $27M | $36M | |
| Liabilities + Equity | $10M | $10M | $11M | $20M | $33M | $21M | $19M | $17M | $29M | $30M | $35M | $47M | |
| Shares Outstanding | 3,268,429 | 2,301,205 | 1,926,205 | 7,174,506 | 7,075,506 | 26,062,915 | 19,629,403 | 16,382,543 | 13,982,542 | 12,158,542 | 11,856,304 | 29,030,130 |
Cash Flow 12
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $232.0K | $938.0K | $1M | $2M | $632.0K | $856.0K | $170.0K | $541.0K | $1M | $2M | $2M | $1M | |
| Stock-based Comp | $346.0K | $684.0K | $107.0K | $186.0K | $7M | $2M | $393.0K | $233.0K | $2M | $2M | $2M | $5M | |
| Deferred Tax | $-29.0K | $399.0K | $-2.0K | $-3.0K | $177.0K | $143.0K | $-168.0K | $764.0K | $251.0K | $102.0K | $-2M | $-850.0K | |
| Amort. of Intangibles | $190.0K | $840.0K | $1M | $2M | $600.0K | $850.0K | $110.0K | $380.0K | $1M | $1M | $1M | $1M | |
| Other Non-cash | $292.0K | $-318.0K | $3M | $4M | $-14M | $2M | · | $7M | $5M | $2M | · | $10M | |
| Operating Cash Flow | $-929.0K | $-2M | $-2M | $-3M | $-9M | $326.0K | $-4M | $-5M | $-1M | $-563.0K | $6M | $2M | |
| CapEx | $65.0K | $3.0K | $81.0K | $0 | $334.0K | $0 | · | $11.0K | $4.0K | $148.0K | $356.0K | $280.0K | |
| Investing Cash Flow | $-144.0K | $895.0K | $-2M | $552.0K | $-5M | $-3M | $-2M | $-3M | $-2M | $-3M | $-5M | $891.0K | |
| Financing Cash Flow | $1M | $1M | $0 | $0 | $17M | $6M | $4M | $9M | · | $753.0K | $-131.0K | $-1M | |
| Net Change in Cash | $158.0K | $-5.0K | $-4M | $-3M | $3M | $3M | $-2M | $790.0K | $-3M | $-2M | $466.0K | $2M | |
| Free Cash Flow | $-994.0K | $-2M | $-2M | $-3M | $-9M | · | · | $-5M | $-1M | $-711.0K | · | $2M | |
| Levered FCF | · | · | · | · | · | · | · | $-5M | $-1M | $-724.2K | · | $2M |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 7.6% | 2.9% | -1.4% | -0.74% | 0.21% | 1.7% | · | 4.2% | 9.9% | 22.3% | · | 17.2% | |
| Operating Margin | -42.3% | -24.3% | -19.7% | -42.4% | -28.7% | -14.8% | · | -25.4% | -20.2% | -17.7% | · | -38.0% | |
| Net Margin | -38.4% | -24.4% | -19.5% | -37.3% | -5.8% | -13.6% | · | -24.5% | -21.7% | -18.7% | · | -35.6% | |
| Pretax Margin | -38.4% | -21.8% | -19.5% | -37.3% | -5.3% | -13.2% | · | -23.4% | -20.9% | -17.8% | · | -37.9% | |
| EBITDA Margin | -37.3% | -18.3% | -15.4% | -33.9% | -27.4% | -12.6% | · | -24.4% | -17.2% | -13.2% | · | -34.2% | |
| ROA | -18.3% | -36.4% | -45.9% | -37.5% | -10.3% | -26.6% | · | -61.6% | -34.6% | -19.8% | · | -26.4% | |
| ROE | -44.2% | -75.9% | -64.4% | -57.5% | -16.1% | -43.4% | · | -121.3% | -54.0% | -26.2% | · | -33.8% | |
| ROIC | -45.0% | -114.9% | -96.1% | -90.4% | -66.8% | -46.7% | · | -195.6% | -63.4% | -28.1% | · | -38.6% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.6 | 1.8 | 2.2 | 2.3 | 1.6 | · | 1.5 | 1.3 | 1.9 | · | 2.7 | |
| Quick Ratio | 0.3 | 0.4 | 0.3 | 1.1 | 1.2 | 0.8 | · | 1.2 | 0.8 | 0.8 | · | 0.7 | |
| Interest Coverage | · | · | · | · | · | · | · | -392.2 | -64.2 | -472.9 | · | -281.4 |
Efficiency 2
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 1.5 | 2.4 | 1.0 | 1.8 | 2.0 | · | 2.5 | 1.6 | 1.1 | · | 0.7 | |
| Receivables Turnover | 4.3 | 12.6 | 23.6 | 10.1 | 16.2 | 13.6 | · | 8.4 | 8.9 | 11.8 | · | 7.6 |
Growth Rates 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -70.1% | -49.5% | 16.6% | -44.6% | 23.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -44.0% | -31.2% | -7.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -34.5% | · | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 10
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5M | $15M | $31M | $26M | $47M | $38M | $58M | $57M | $47M | $35M | $32M | $38M | |
| Net Income TTM | $-2M | $-4M | $-6M | $-10M | $-3M | $-5M | $-1M | $-14M | $-10M | $-6M | $-9M | $-14M | |
| Market Cap | $4M | $4M | $24M | $66M | $707M | $704M | · | $439M | $305M | $243M | · | $1.67B | |
| P/E | -17.0 | -22.5 | -41.5 | -115.0 | -250.0 | -337.5 | -292.5 | -335.0 | -272.5 | -250.0 | -518.8 | -718.8 | |
| P/S | 1.0 | 0.3 | 0.8 | 2.5 | 14.9 | 18.3 | · | 7.7 | 6.5 | 7.0 | · | 44.4 | |
| P/B | 1.0 | 1.1 | 3.8 | 5.4 | 32.5 | 56.1 | · | 56.0 | 19.9 | 10.9 | · | 46.1 | |
| P / Tangible Book | 1.2 | 1.1 | 4.4 | 7.3 | 49.6 | 70.5 | · | · | · | · | · | · | |
| P / Cash Flow | -4.8 | -2.0 | -11.9 | -20.7 | -80.0 | 2158.6 | · | -81.5 | -230.9 | -431.9 | · | 852.5 | |
| P / FCF | -4.5 | -2.0 | -11.4 | -20.7 | -77.0 | · | · | -81.3 | -230.2 | -342.0 | · | 994.8 | |
| Earnings Yield | -5.9% | -4.4% | -2.4% | -0.87% | -0.40% | -0.30% | -0.34% | -0.30% | -0.37% | -0.40% | -0.19% | -0.14% |
Income Statement 14
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $383.0K | $697.0K | $2M | $548.0K | $2M | $2M | $3M | $6M | $4M | $5M | $9M | $10M | $6M | $4M | $7M | $7M | |
| Cost of Revenue | $356.0K | $649.0K | $2M | $501.0K | $1M | $2M | $3M | $6M | $3M | $5M | $9M | $10M | $7M | $5M | $7M | $7M | |
| Gross Profit | $27.0K | $48.0K | $98.0K | $47.0K | $160.0K | $-9.0K | $55.0K | $328.0K | $72.0K | $-7.0K | $-4.0K | $-111.0K | $-314.0K | $-196.0K | $-51.0K | $-81.0K | |
| R&D Expense | · | · | · | · | · | $0 | $0 | $0 | $0 | $-1.0K | $0 | $0 | $18.0K | $46.0K | $57.0K | $56.0K | |
| SG&A Expense | · | $587.0K | $251.0K | $729.0K | $739.0K | $534.0K | $2M | $575.0K | $915.0K | $402.0K | $2M | $1M | $932.0K | $3M | $2M | $2M | |
| Operating Expenses | $-52.0K | $587.0K | $251.0K | $729.0K | $739.0K | $533.0K | $2M | $629.0K | $994.0K | $2M | $2M | $1M | $998.0K | $5M | $2M | $3M | |
| Operating Income | $79.0K | $-539.0K | $-153.0K | $-682.0K | $-579.0K | $-542.0K | $-2M | $-301.0K | $-922.0K | $-2M | $-2M | $-1M | $-1M | $-5M | $-2M | $-3M | |
| Other Non-op | $-1.0K | $-2.0K | $1.0K | $-1.0K | $-4.0K | $98.0K | $-2.0K | $-6.0K | $-22.0K | $-4.0K | $-6.0K | $-9.0K | $-5.0K | $-16.0K | $-5.0K | $-19.0K | |
| Pretax Income | $123.0K | $-496.0K | $-107.0K | $-638.0K | $-529.0K | $-379.0K | $-2M | $-233.0K | $-853.0K | $-2M | $-2M | $-1M | $-1M | $-5M | $-3M | $-2M | |
| Income Tax | $-3.0K | $0 | $1.0K | $-1.0K | $1.0K | $403.0K | $0 | $-1.0K | $-3.0K | $-2.0K | $2.0K | $-1.0K | $-1.0K | $-1.0K | $2.0K | $-2.0K | |
| Net Income | $126.0K | $-494.0K | $-108.0K | $-637.0K | $-531.0K | $-781.0K | $-2M | $-216.0K | $-850.0K | $-2M | $-2M | $-1M | $-1M | $-5M | $-3M | $-2M | |
| EPS (Basic) | $0.04 | $-0.13 | $-0.04 | $-0.27 | $-0.23 | $-0.25 | $-1.06 | $-0.11 | $-0.44 | $-1.92 | $-0.84 | $-0.19 | $-0.16 | $-0.63 | $-0.40 | $-0.24 | |
| Shares (Basic) | 3,268,429 | -4,688,789 | 2,659,629 | 2,383,918 | 2,301,205 | -3,636,207 | 1,805,289 | 1,926,205 | 1,926,205 | -14,247,523 | 1,801,213 | 7,195,605 | 7,174,506 | -14,232,904 | 7,174,506 | 7,114,726 | |
| EBITDA | $145.0K | · | $-153.0K | $-682.0K | $-556.0K | · | $-2M | $-301.0K | $-684.0K | · | $-2M | $-1M | $-988.0K | · | $-2M | $-3M |
Balance Sheet 22
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $720.0K | $970.0K | $2M | $2M | $807.0K | $812.0K | $1M | $510.0K | $467.0K | $817.0K | $1M | $2M | $2M | $4M | $2M | $4M | |
| Receivables | $181.0K | $545.0K | $1M | $185.0K | $2M | $2M | $1M | $1M | $749.0K | $844.0K | $771.0K | $1M | $2M | $2M | $3M | $3M | |
| Other Current Assets | $829.0K | $830.0K | $878.0K | $838.0K | $796.0K | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $2M | |
| Current Assets | $7M | $8M | $8M | $8M | $8M | $9M | $10M | $9M | $9M | $9M | $9M | $10M | $11M | $12M | $14M | $16M | |
| PP&E (Net) | $135.0K | $142.0K | $150.0K | $161.0K | $143.0K | $116.0K | $134.0K | $158.0K | $187.0K | $215.0K | $165.0K | $191.0K | $225.0K | $249.0K | $267.0K | $307.0K | |
| PP&E (Gross) | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Accum. Depreciation | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Goodwill | · | · | · | · | · | · | · | $78.0K | $78.0K | · | · | · | · | · | · | · | |
| Intangibles | $458.0K | $515.0K | $576.0K | $635.0K | $694.0K | $0 | $210.0K | $435.0K | $646.0K | $841.0K | $2M | $3M | $3M | $3M | $6M | $6M | |
| Total Assets | $9M | $10M | $10M | $9M | $10M | $10M | $11M | $11M | $11M | $11M | $15M | $16M | $18M | $20M | $25M | $27M | |
| Accounts Payable | $296.0K | $169.0K | $206.0K | $110.0K | $97.0K | $93.0K | $500.0K | $338.0K | $266.0K | $201.0K | $196.0K | $204.0K | $218.0K | $205.0K | $276.0K | $567.0K | |
| Current Liabilities | $5M | $5M | $6M | $5M | $6M | $6M | $6M | $5M | $6M | $5M | $5M | $5M | $5M | $6M | $7M | $6M | |
| Capital Leases | $0 | $0 | $13.0K | $25.0K | $37.0K | · | · | · | · | · | $1M | $1M | $2M | $2M | $2M | $2M | |
| Deferred Tax | $69.0K | $78.0K | $87.0K | $96.0K | $105.0K | $0 | · | $3.0K | $4.0K | · | · | · | · | · | · | · | |
| Total Liabilities | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $7M | $6M | $7M | $7M | $8M | $8M | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $2.0K | $2.0K | $2.0K | $7.0K | $7.0K | $2.0K | $7.0K | $7.0K | $7.0K | $7.0K | $36.0K | $36.0K | |
| Paid-in Capital | $65M | $65M | $64M | $64M | $63M | $63M | $64M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | $62M | |
| Retained Earnings | $-65M | $-65M | $-65M | $-65M | $-64M | $-63M | $-63M | $-61M | $-61M | $-60M | $-58M | $-56M | $-55M | $-54M | $-49M | $-46M | |
| AOCI | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stockholders' Equity | $4M | $4M | $3M | $4M | $3M | $4M | $5M | $5M | $5M | $6M | $8M | $10M | $11M | $12M | $17M | $19M | |
| Liabilities + Equity | $9M | $10M | $10M | $9M | $10M | $10M | $11M | $11M | $11M | $11M | $15M | $16M | $18M | $20M | $25M | $27M | |
| Shares Outstanding | 3,268,429 | 3,268,429 | 2,659,629 | 2,659,629 | 2,301,205 | 2,301,205 | 2,176,213 | 7,204,506 | 7,204,506 | 1,926,205 | 7,204,506 | 7,204,506 | 7,174,506 | 7,174,506 | 35,827,677 | 35,827,677 |
Cash Flow 11
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $66.0K | $69.0K | $71.0K | $69.0K | $23.0K | $225.0K | $237.0K | $238.0K | $238.0K | $322.0K | $321.0K | $323.0K | $322.0K | $555.0K | $552.0K | $554.0K | |
| Stock-based Comp | $0 | $0 | $59.0K | $144.0K | $143.0K | $-958.0K | $2M | $0 | $0 | $12.0K | $12.0K | $48.0K | $35.0K | $51.0K | $51.0K | $28.0K | |
| Deferred Tax | $-9.0K | $-29.0K | $0 | $0 | $-2.0K | $403.0K | $0 | $-1.0K | $-3.0K | $-2.0K | $2.0K | $-1.0K | $-1.0K | $-1.0K | $2.0K | $-2.0K | |
| Amort. of Intangibles | $60.0K | $60.0K | $60.0K | $60.0K | $10.0K | $210.0K | $210.0K | $210.0K | $210.0K | $290.0K | $300.0K | $300.0K | $300.0K | $530.0K | $530.0K | $530.0K | |
| Other Non-cash | $-475.0K | · | · | · | $-619.0K | · | · | · | $262.0K | · | · | · | $-133.0K | · | · | · | |
| Operating Cash Flow | $-292.0K | $-148.0K | $-482.0K | $685.0K | $-984.0K | $-830.0K | $-198.0K | $-677.0K | $-353.0K | $-476.0K | $-676.0K | $58.0K | $-916.0K | $1M | $-2M | $-1M | |
| CapEx | $0 | $0 | $0 | $28.0K | $37.0K | $0 | $0 | · | · | $29.0K | $52.0K | · | · | $0 | $0 | · | |
| Investing Cash Flow | $51.0K | $-600.0K | $0 | $-28.0K | $484.0K | $250.0K | $-6.0K | $642.0K | $9.0K | $-38.0K | $-37.0K | $415.0K | $-2M | $1M | $0 | $979.0K | |
| Financing Cash Flow | $0 | $-45.0K | $528.0K | $250.0K | $500.0K | $269.0K | $806.0K | $70.0K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Net Change in Cash | $-250.0K | $-791.0K | $55.0K | $899.0K | $-5.0K | $-311.0K | $613.0K | $43.0K | $-350.0K | $-497.0K | $-686.0K | $408.0K | $-3M | $2M | $-2M | $-370.0K | |
| Free Cash Flow | $-292.0K | · | · | · | $-1M | · | · | · | · | · | · | · | · | · | · | · |
Profitability 8
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 7.0% | · | 5.7% | 8.6% | 9.7% | · | 1.7% | 5.1% | 2.0% | · | -0.04% | -1.1% | -5.0% | · | -0.71% | -1.2% | |
| Operating Margin | 20.6% | · | -8.9% | -124.4% | -35.0% | · | -61.5% | -4.7% | -26.1% | · | -17.5% | -13.6% | -20.7% | · | -25.4% | -39.1% | |
| Net Margin | 32.9% | · | -6.3% | -116.2% | -32.1% | · | -59.1% | -3.4% | -24.1% | · | -16.6% | -14.3% | -18.1% | · | -39.4% | -24.7% | |
| Pretax Margin | 32.1% | · | -6.2% | -116.4% | -32.0% | · | -58.8% | -3.6% | -24.2% | · | -16.5% | · | · | · | -39.3% | -24.7% | |
| EBITDA Margin | 37.9% | · | -8.9% | -124.4% | -33.7% | · | -61.5% | -4.7% | -19.4% | · | -17.5% | -13.6% | -15.6% | · | -25.4% | -39.1% | |
| ROA | 1.3% | · | -1.1% | -6.3% | -5.1% | · | -14.8% | -1.6% | -5.8% | · | -7.6% | -6.5% | -4.7% | · | -9.5% | -5.3% | |
| ROE | 3.4% | · | -2.6% | -14.6% | -12.5% | · | -29.3% | -2.9% | -10.4% | · | -12.2% | -9.6% | -7.2% | · | -14.3% | -8.4% | |
| ROIC | 1.9% | · | -4.6% | -19.4% | -18.6% | · | -41.2% | -5.7% | -17.0% | · | -19.5% | · | · | · | -10.9% | -13.9% |
Liquidity & Solvency 2
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | · | 1.4 | 1.5 | 1.3 | · | 1.6 | 1.7 | 1.6 | · | 1.8 | 2.1 | 2.0 | · | 2.2 | 2.7 | |
| Quick Ratio | 0.2 | · | 0.5 | 0.3 | 0.5 | · | 0.4 | 0.3 | 0.2 | · | 0.4 | 0.6 | 0.6 | · | 0.8 | 1.3 |
Efficiency 2
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.2 | 0.1 | 0.2 | · | 0.3 | 0.5 | 0.2 | · | 0.5 | 0.5 | 0.3 | · | 0.2 | 0.2 | |
| Receivables Turnover | 0.3 | · | 1.3 | 0.8 | 1.2 | · | 2.9 | 5.8 | 3.0 | · | 4.9 | 4.6 | 2.4 | · | 2.5 | 2.0 |
Valuation (TTM) 10
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4M | · | $7M | $12M | $15M | · | $22M | $29M | $29M | · | $33M | $30M | $28M | · | $34M | $41M | |
| Net Income TTM | $-1M | · | $-3M | $-3M | $-4M | · | $-4M | $-4M | $-5M | · | $-7M | $-7M | $-6M | · | $-4M | $-5M | |
| Market Cap | $2M | · | $6M | $4M | $3M | · | $10M | $22M | $29M | · | $26M | $37M | $49M | · | $659M | $244M | |
| P/E | -8.6 | · | -29.2 | -18.9 | -18.5 | · | -55.0 | -38.0 | -51.0 | · | -45.5 | -63.5 | -85.0 | · | -230.0 | -85.0 | |
| P/S | 0.5 | · | 0.9 | 0.3 | 0.2 | · | 0.4 | 0.8 | 1.0 | · | 0.8 | 1.2 | 1.7 | · | 19.6 | 5.9 | |
| P/B | 0.5 | · | 1.9 | 1.1 | 1.1 | · | 2.0 | 4.2 | 5.4 | · | 3.2 | 3.7 | 4.5 | · | 39.3 | 12.5 | |
| P / Tangible Book | 0.6 | · | 2.2 | 1.4 | 1.4 | · | 2.1 | 4.6 | 6.3 | · | 4.5 | 5.1 | 6.2 | · | 60.7 | 18.7 | |
| P / Cash Flow | -7.7 | · | · | · | -3.5 | · | · | · | -83.3 | · | · | · | -53.0 | · | · | · | |
| P / FCF | -7.7 | · | · | · | -3.3 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -11.6% | · | -3.4% | -5.3% | -5.4% | · | -1.8% | -2.6% | -2.0% | · | -2.2% | -1.6% | -1.2% | · | -0.43% | -1.2% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Revenue | $5M | — | $15M | — | — |
| Gross Margin % | 7.6% | — | 2.9% | — | — |
| Operating Margin % | -42.3% | — | -24.3% | — | — |
| Net Income | $-2M | — | $-4M | — | — |
Balance Sheet
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Current Ratio | 1.5 | — | 1.6 | — | — |
| Quick Ratio | 0.3 | — | 0.4 | — | — |
Cash Flow
| 2025-12-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-994.0K | — | $-2M | — | — |
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.