Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-24.1%
Next ReportOct 22, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 23, 2026
$-1.47
$-1.67
11.8%
March 31, 2026
$-2.05
$-1.42
-44.0%
Dec. 31, 2025
$-2.45
$-1.17
-109.1%
Sept. 30, 2025
$-1.03
$-1.03
0.00%
June 30, 2025
$-1.70
$-1.34
-26.8%
March 31, 2025
$-1.30
$-1.69
23.2%
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
$504M
$539M
$620M
$1.28B
$1.35B
$1.22B
$1.79B
$1.90B
$551M
$438M
$533M
$825M
Cost of Revenue
·
·
·
$726M
$701M
$564M
$750M
$706M
$463M
$449M
·
$993M
Gross Profit
$-16M
$-20M
$36M
$555M
$644M
$660M
$1.04B
$1.19B
$88M
$-30M
·
$92M
R&D Expense
$6M
$6M
$6M
$4M
$4M
$4M
$3M
$2M
$3M
$3M
·
$15M
SG&A Expense
$55M
$47M
$74M
$77M
$133M
$68M
$64M
$62M
$53M
$59M
·
$124M
Operating Income
$-77M
$-75M
$-214M
$474M
$508M
$589M
$974M
$1.13B
$32M
$-94M
·
$-256M
Interest Expense
$104M
$85M
$58M
$37M
$69M
$98M
$127M
$135M
$31M
$27M
·
$37M
Interest Income
·
·
·
·
·
$2M
$5M
$2M
$395.0K
$358.0K
·
$330.0K
Other Non-op
$-86.0K
$871.0K
$808.0K
$1M
$509.0K
$1M
$352.0K
$-3M
$2M
$4M
·
$-2M
Pretax Income
$-170M
$-153M
$-274M
$452M
$456M
$510M
$843M
$903M
$3M
$-116M
·
$-295M
Income Tax
$49M
$-22M
$-19M
$69M
$68M
$76M
$98M
$49M
$-11M
$-8M
·
$-9M
Net Income
$-220M
$-131M
$-255M
$383M
$388M
$434M
$745M
$854M
$8M
$-236M
·
$-285M
EPS (Basic)
$-8.45
$-5.09
$-9.93
$1.48
$1.46
$1.62
$2.58
$2.87
$0.03
$-0.78
·
$-2.10
EPS (Diluted)
$-8.45
$-5.09
$-9.93
$1.48
$1.46
$1.62
$2.58
$2.87
$0.03
$-0.78
·
$-2.10
Shares (Basic)
26,004,964
25,766,825
25,710,929
258,781,843
266,251,097
267,916,483
289,057,356
297,748,327
302,225,923
·
·
136,155,295
Shares (Diluted)
26,004,964
25,766,825
25,710,929
258,791,228
266,317,194
267,930,644
289,074,601
297,753,770
302,225,923
302,225,923
137,152,430
136,155,295
EBITDA
$-77M
$-75M
$-214M
$474M
$508M
$589M
$974M
$1.13B
·
·
·
·
Balance Sheet29
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
$177M
$135M
$58M
$145M
$81M
$50M
$13M
$12M
$7M
$18M
Receivables
·
·
·
·
·
·
·
·
·
$81M
$82M
$163M
Inventory
$225M
$231M
$330M
$448M
$289M
$266M
$314M
$294M
$174M
$156M
$218M
$383M
Prepaid Expense
$48M
$56M
$66M
$87M
$73M
$35M
$41M
$46M
$45M
$22M
$21M
$82M
Other Current Assets
$7M
$8M
$11M
$20M
$12M
$3M
$4M
$5M
$6M
·
$2M
$3M
Current Assets
$485M
$637M
$675M
$815M
$628M
$629M
$683M
$638M
$355M
$331M
$427M
$645M
PP&E (Net)
$490M
$483M
$522M
$519M
$501M
$506M
$513M
$514M
$513M
$509M
$551M
$654M
PP&E (Gross)
$987M
$910M
$920M
$869M
$815M
$785M
$733M
$689M
$643M
$586M
$571M
$1.50B
Accum. Depreciation
$497M
$428M
$398M
$350M
$314M
$279M
$220M
$175M
$130M
$77M
·
$847M
Goodwill
·
·
$0
$171M
$171M
$171M
$171M
$171M
$171M
$171M
$171M
$420M
Intangibles
$27M
$34M
$42M
$52M
$62M
$72M
$84M
$96M
$109M
$122M
·
$66M
Other Non-current Assets
$45M
$52M
$60M
$87M
$86M
$94M
$104M
$111M
$130M
$142M
$153M
$98M
Total Assets
$1.03B
$1.22B
$1.29B
$1.60B
$1.41B
$1.43B
$1.53B
$1.51B
$1.20B
$1.17B
$1.42B
$1.83B
Accounts Payable
$67M
$73M
$83M
$103M
$117M
$71M
$79M
$88M
$69M
$48M
$40M
$86M
Short-term Debt
·
$0
$134.0K
$124.0K
$127.0K
$131.0K
$141.0K
$106M
$16M
$9M
$5M
$188M
Current Liabilities
$128M
$140M
$191M
$238M
$235M
$198M
$220M
$327M
$152M
$112M
$96M
$352M
Capital Leases
$3M
$4M
$3M
$2M
$4M
$3M
$4M
·
·
·
·
·
Deferred Tax
$25M
$24M
$33M
$45M
$41M
$43M
$50M
$46M
$42M
$43M
$57M
$28M
Other Non-current Liabilities
$40M
$49M
$56M
$51M
$69M
$81M
$73M
$73M
$69M
$82M
$94M
$108M
Long-term Debt
$1.09B
$1.09B
$926M
$922M
$1.03B
$1.42B
$1.81B
$2.16B
$2.16B
$365M
$367M
$530M
Total Debt
$1.09B
$1.09B
$926M
$922M
$1.03B
$1.42B
$1.81B
·
·
·
$367M
·
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$0
·
$2M
Paid-in Capital
$760M
$755M
$750M
$745M
$761M
$758M
$765M
$820M
$851M
$854M
·
$1.83B
Retained Earnings
$-1.01B
$-793M
$-662M
$-402M
$-733M
$-1.07B
$-1.45B
$-1.89B
$-261M
$-269M
·
$-246M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
·
$240M
AOCI
$-9M
$-43M
$-11M
$-8M
$-7M
$-20M
$-7M
$-6M
$20M
$-8M
·
$-337M
Stockholders' Equity
$-260M
$-79M
$78M
$338M
$23M
$-329M
$-691M
$-1.08B
$613M
$577M
$811M
$1.00B
Liabilities + Equity
$1.03B
$1.22B
$1.29B
$1.60B
$1.41B
$1.43B
$1.53B
$1.51B
$1.20B
$1.17B
$1.42B
$1.83B
Shares Outstanding
25,820,110
25,726,420
256,831,870
256,597,342
263,255,708
267,188,547
270,485,308
290,537,612
302,225,923
·
·
·
Cash Flow17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$62M
$62M
$57M
$55M
$66M
$63M
$62M
$66M
$66M
$83M
·
$120M
Stock-based Comp
$5M
$6M
$4M
$2M
$17M
$3M
$2M
·
·
·
·
$6M
Deferred Tax
$43M
$-28M
$-28M
$17M
$-4M
$20M
$18M
$-37M
$-16M
$-12M
·
$-16M
Amort. of Intangibles
$7M
$8M
$9M
$10M
$11M
$11M
$12M
$13M
$14M
$14M
·
$18M
Restructuring
$0
$3M
$0
$0
·
·
·
·
·
·
·
$613.0K
Operating Cash Flow
$-82M
$-40M
$77M
$325M
$443M
$564M
$805M
$837M
$37M
$23M
·
$121M
CapEx
$39M
$34M
$54M
$72M
$58M
$36M
$64M
$68M
$35M
$28M
·
$85M
Investing Cash Flow
$-38M
$-34M
$-54M
$-72M
$-58M
$-36M
$-64M
$-67M
$-2M
$-10M
·
$-79M
Debt Issued
·
·
·
·
·
·
·
·
·
$53M
·
·
Net Debt Issued
$0
$-137.0K
$-434M
·
·
·
$-350M
$-56M
·
·
·
·
Stock Repurchased
·
$0
$0
$60M
$50M
$30M
$11M
$0
$0
$0
·
$894.0K
Net Stock Activity
·
$0
$0
$-60M
$-50M
$-30M
$-11M
$-225M
·
·
·
·
Dividends Paid
$0
$0
$5M
$10M
$7M
$9M
$21M
$56M
$0
$0
·
·
Financing Cash Flow
$-341.0K
$156M
$19M
$-176M
$-472M
$-464M
$-710M
$-731M
$-33M
$-8M
·
$-35M
Taxes Paid
$6M
$5M
$43M
$67M
$64M
$74M
$99M
$21M
$3M
$3M
·
$11M
Free Cash Flow
$-121M
$-74M
$23M
$252M
$385M
$528M
$741M
$768M
·
·
·
·
Levered FCF
$-255M
$-147M
$-32M
$222M
$326M
$444M
$629M
$641M
·
·
·
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
-3.1%
-3.7%
5.8%
43.3%
47.9%
53.9%
58.1%
62.8%
·
·
·
·
Operating Margin
-15.3%
-14.0%
-34.6%
37.0%
37.8%
48.1%
54.4%
59.4%
·
·
·
·
Net Margin
-43.6%
-24.3%
-41.1%
29.9%
28.9%
35.5%
41.6%
45.1%
·
-53.8%
·
·
Pretax Margin
-33.8%
-28.4%
-44.1%
35.3%
33.9%
41.7%
47.1%
47.6%
·
·
·
·
EBITDA Margin
-15.3%
-14.0%
-34.6%
37.0%
37.8%
48.1%
54.4%
59.4%
·
·
·
·
ROA
-19.5%
-10.4%
-17.6%
25.4%
27.3%
29.4%
49.1%
·
·
·
·
·
ROE
102.7%
298.4%
-139.1%
125.8%
-889.7%
-108.4%
-114.7%
·
·
·
·
·
ROIC
-11.9%
-6.4%
-19.9%
31.9%
41.0%
46.0%
76.7%
·
·
·
·
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.8
4.6
3.5
3.4
2.7
3.2
3.1
·
·
·
·
·
Quick Ratio
·
·
0.9
0.6
0.2
0.7
0.4
·
·
·
·
·
Debt / Equity
-4.2
-13.8
11.8
2.7
44.0
-4.3
-2.6
·
·
·
·
·
LT Debt / Equity
-4.2
-13.8
11.8
2.7
44.0
-4.3
-2.6
·
·
·
·
·
Interest Coverage
-0.7
-0.9
-3.7
13.0
7.4
6.0
7.6
8.3
·
·
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
0.4
0.4
0.8
0.9
0.8
1.2
·
·
·
·
·
Inventory Turnover
·
·
·
2.0
2.5
1.9
2.5
·
·
·
·
·
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$-10.06
$-0.31
$0.30
$1.32
$0.09
$-1.23
$-2.55
·
·
·
·
·
Revenue / Share
$19.39
$2.09
$2.41
$4.95
$5.05
$4.57
$6.19
$6.37
·
$3.19
$5.01
·
Cash Flow / Share
$-3.14
$-0.16
$0.30
$1.25
$1.66
$2.10
$2.79
$2.81
·
·
·
·
Cash / Share
·
·
$0.69
$0.52
$0.22
$0.54
$0.30
·
·
·
·
·
Dividend / Share
·
·
$0.02
$0.04
$0.04
$0.12
$0.34
$0.93
·
·
·
·
EPS (TTM)
$-8.45
$-5.09
$-9.93
$1.48
$1.46
$1.62
$2.58
$2.87
·
$-0.78
$-1.89
$-2.10
Growth Rates5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-6.4%
-13.2%
-51.6%
-4.8%
9.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-26.7%
-26.3%
-20.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-16.3%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
1.4%
-9.9%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-1.4%
-10.6%
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$504M
$539M
$620M
$1.28B
$1.35B
$1.22B
$1.79B
$1.90B
·
$438M
$533M
$825M
Net Income TTM
$-220M
$-131M
$-255M
$383M
$388M
$434M
$745M
$854M
·
$-236M
$-269M
$-285M
Market Cap
$400M
$4.45B
$5.62B
$12.21B
$31.14B
$28.48B
$31.43B
·
·
·
·
·
Enterprise Value
·
·
$6.37B
$13.00B
$32.12B
$29.76B
$33.16B
·
·
·
·
·
P/E
-1.8
-3.4
-2.2
32.2
81.0
65.8
45.0
39.9
·
·
·
·
P/S
0.8
8.3
9.1
9.5
23.1
23.3
17.6
·
·
·
·
·
P/B
-1.5
-56.4
71.9
36.2
1330.8
-86.5
-45.5
·
·
·
·
·
P / Tangible Book
·
·
156.8
106.2
·
·
·
·
·
·
·
·
P / Cash Flow
-4.9
-111.0
73.5
37.6
70.3
50.5
39.0
·
·
·
·
·
P / FCF
-3.3
-59.8
249.7
48.4
80.9
54.0
42.4
·
·
·
·
·
EV / EBITDA
·
·
-29.7
27.4
63.2
50.6
34.0
·
·
·
·
·
EV / FCF
·
·
283.0
51.5
83.5
56.4
44.7
·
·
·
·
·
EV / Revenue
·
·
10.3
10.1
23.9
24.3
18.5
·
·
·
·
·
Dividend Yield
0.00%
0.00%
0.09%
0.08%
0.02%
0.03%
0.07%
·
·
·
·
·
Earnings Yield
-54.5%
-29.4%
-45.3%
3.1%
1.2%
1.5%
2.2%
2.5%
·
·
·
·
Payout Ratio
0.00%
0.00%
-1.5%
2.0%
1.9%
2.0%
2.8%
6.5%
·
·
·
·
Annual Payout
$0
$0
$5M
$10M
$7M
$9M
$21M
$56M
·
$0
·
·
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
$127M
$125M
$116M
$144M
$132M
$112M
$134M
$131M
$137M
$137M
$137M
$159M
$186M
$139M
$248M
$304M
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$158M
$157M
$113M
·
$170M
Gross Profit
$-422.0K
$-15M
$-24M
$10M
$62.0K
$-2M
$-10M
$-12M
$4M
$-1M
$-20M
$1M
$28M
$26M
$84M
$134M
R&D Expense
$2M
$1M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
SG&A Expense
$13M
$14M
$13M
$14M
$13M
$15M
$13M
$13M
$5M
$15M
$15M
$18M
$19M
$22M
$19M
$19M
Operating Income
$-15M
$-31M
$-39M
$-5M
$-15M
$-18M
$-25M
$-26M
$-3M
$-21M
$-208M
$-18M
$9M
$3M
$64M
$114M
Interest Expense
$24M
$24M
$24M
$25M
$25M
$30M
$38M
$17M
$16M
$16M
$16M
$16M
$14M
$13M
$12M
$6M
Other Non-op
$-313.0K
$98.0K
$-2M
$-142.0K
$-1M
$-293.0K
$-898.0K
$285.0K
$1M
$393.0K
$2M
$-153.0K
$-455.0K
$-653.0K
$-195.0K
$598.0K
Pretax Income
$-39M
$-42M
$-60M
$-28M
$-36M
$-47M
$-61M
$-41M
$-15M
$-35M
$-225M
$-33M
$-6M
$-10M
$63M
$108M
Income Tax
$2M
$1M
$5M
$90.0K
$51M
$-7M
$-12M
$-5M
$-592.0K
$-4M
$-8M
$-10M
$2M
$-3M
$13M
$15M
Net Income
$-40M
$-43M
$-65M
$-28M
$-87M
$-39M
$-49M
$-36M
$-15M
$-31M
$-217M
$-23M
$-8M
$-7M
$50M
$93M
EPS (Basic)
$-1.54
$-1.66
$-6.86
$-1.10
$-3.35
$-1.52
$-3.51
$-1.40
$-0.06
$-0.12
$-9.78
$-0.09
$-0.03
$-0.03
$0.21
$0.36
EPS (Diluted)
$-1.54
$-1.66
$-6.86
$-1.10
$-3.35
$-1.52
$-3.51
$-1.40
$-0.06
$-0.12
$-9.78
$-0.09
$-0.03
$-0.03
$0.21
$0.36
Shares (Basic)
26,254,657
26,089,860
·
25,933,254
25,918,456
25,837,005
·
25,769,616
257,772,069
257,399,365
·
257,090,113
257,003,691
256,974,904
·
256,848,575
Shares (Diluted)
26,254,657
26,089,860
·
25,933,254
25,918,456
25,837,005
·
25,769,616
257,772,069
257,399,365
·
257,090,113
257,003,691
256,974,904
·
256,853,454
EBITDA
$-15M
$-31M
·
$-5M
$-15M
$-18M
·
$-26M
$-3M
$-21M
·
$-18M
$9M
$3M
·
$114M
Balance Sheet26
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
·
·
·
·
·
·
·
·
$121M
$165M
·
$173M
$132M
$135M
·
$109M
Inventory
$237M
$223M
$225M
$243M
$256M
$254M
$231M
$266M
$305M
$303M
·
$379M
$433M
$469M
·
$439M
Prepaid Expense
$58M
$43M
$48M
$61M
$61M
$60M
$56M
$61M
$62M
$60M
·
$64M
$63M
$73M
·
$74M
Other Current Assets
·
·
$7M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Current Assets
$517M
$466M
$485M
$570M
$566M
$619M
$637M
$558M
$583M
$620M
·
$713M
$740M
$761M
·
$802M
PP&E (Net)
$473M
$478M
$490M
$481M
$488M
$481M
$483M
$497M
$496M
$507M
·
$511M
$525M
$527M
·
$484M
PP&E (Gross)
$992M
$985M
$987M
$969M
$963M
$928M
$910M
$934M
$914M
$915M
·
$894M
$900M
$890M
·
$815M
Accum. Depreciation
$518M
$507M
$497M
$487M
$474M
$447M
$428M
$437M
$418M
$408M
·
$383M
$375M
$363M
·
$332M
Goodwill
·
·
·
·
·
·
·
·
·
·
$0
$171M
$171M
$171M
·
$171M
Intangibles
$24M
$25M
$27M
$29M
$31M
$33M
$34M
$36M
$38M
$40M
·
$44M
$47M
$49M
·
$54M
Other Non-current Assets
$43M
$44M
$45M
$43M
$45M
$47M
$52M
$52M
$54M
$57M
·
$64M
$69M
$78M
·
$92M
Total Assets
$1.04B
$997M
$1.03B
$1.11B
$1.11B
$1.21B
$1.22B
$1.14B
$1.16B
$1.22B
·
$1.48B
$1.53B
$1.56B
·
$1.57B
Accounts Payable
$68M
$69M
$67M
$62M
$50M
$71M
$73M
$55M
$61M
$60M
·
$55M
$78M
$87M
·
$119M
Current Liabilities
$125M
$140M
$128M
$135M
$114M
$149M
$140M
$147M
$138M
$166M
·
$169M
$180M
$198M
·
$250M
Capital Leases
·
·
$3M
·
·
·
$4M
·
·
·
·
·
·
·
·
·
Deferred Tax
$25M
$25M
$25M
$27M
$27M
$24M
$24M
$24M
$24M
$27M
·
$44M
$46M
$47M
·
$45M
Other Non-current Liabilities
$40M
$40M
$40M
$47M
$49M
$48M
$49M
$48M
$53M
$54M
·
$51M
$49M
$52M
·
$69M
Long-term Debt
$1.20B
$1.10B
$1.09B
$1.09B
$1.09B
$1.09B
$1.09B
$929M
$928M
$927M
·
$925M
$924M
$923M
·
$921M
Total Debt
$1.20B
$1.10B
·
$1.09B
$1.09B
$1.09B
·
$929M
$928M
$927M
·
$925M
$924M
$923M
·
$921M
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
Paid-in Capital
$762M
$761M
$760M
$758M
$757M
$755M
$755M
$754M
$752M
$750M
·
$749M
$747M
$746M
·
$745M
Retained Earnings
$-1.10B
$-1.06B
$-1.01B
$-948M
$-919M
$-832M
$-793M
$-744M
$-708M
$-693M
·
$-445M
$-422M
$-412M
·
$-450M
AOCI
$-13M
$-12M
$-9M
$-7M
$-9M
$-31M
$-43M
$-21M
$-30M
$-22M
·
$-18M
$-7M
$-6M
·
$-26M
Stockholders' Equity
$-346M
$-304M
$-260M
$-194M
$-168M
$-105M
$-79M
$-9M
$16M
$38M
$78M
$289M
$321M
$330M
$338M
$271M
Liabilities + Equity
$1.04B
$997M
$1.03B
$1.11B
$1.11B
$1.21B
$1.22B
$1.14B
$1.16B
$1.22B
·
$1.48B
$1.53B
$1.56B
·
$1.57B
Shares Outstanding
26,092,164
26,047,835
25,820,110
25,815,812
258,151,443
258,112,957
25,726,420
257,167,127
257,167,127
257,161,175
·
256,807,900
256,795,420
256,678,298
·
256,597,342
Cash Flow16
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
$15M
$15M
$16M
$16M
$16M
$14M
$16M
$18M
$14M
$14M
$14M
$17M
$15M
$11M
$14M
$13M
Stock-based Comp
$1M
$2M
$2M
$1M
$2M
$580.0K
$2M
$2M
$2M
$1M
$637.0K
$2M
$1M
$796.0K
$646.0K
$600.0K
Deferred Tax
$219.0K
$141.0K
$2M
$-1M
$49M
$-7M
$-16M
$-6M
$-2M
$-5M
$-18M
$-4M
$-3M
$-4M
$6M
$5M
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Restructuring
·
·
$0
$0
$0
$0
$0
$-99.0K
$110.0K
$3M
$0
$0
$0
$0
·
·
Operating Cash Flow
$-69M
$-15M
$-21M
$25M
$-53M
$-32M
$-26M
$24M
$-37M
$-530.0K
$9M
$51M
$-9M
$25M
$50M
$68M
CapEx
$7M
$12M
$18M
$6M
$4M
$10M
$13M
$4M
$7M
$11M
$6M
$8M
$15M
$25M
$27M
$16M
Investing Cash Flow
$-7M
$-3M
$-18M
$-6M
$-4M
$-10M
$-13M
$-4M
$-7M
$-11M
$-6M
$-8M
$-14M
$-25M
$-27M
$-16M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
·
·
·
·
·
·
$0
$0
$0
$0
$0
$1M
$3M
$3M
$4M
$2M
Financing Cash Flow
$100M
$-373.0K
$-31.0K
$-46.0K
$-27.0K
$-237.0K
$156M
$-23.0K
$-19.0K
$-98.0K
$-168.0K
$-2M
$20M
$807.0K
$-30.0K
$3M
Taxes Paid
$1M
$2M
$2M
$2M
$387.0K
$2M
$533.0K
$1M
$563.0K
$3M
$7M
$6M
$3M
$28M
$4M
$14M
Free Cash Flow
·
$-27M
·
·
·
$-42M
·
·
·
$-11M
·
·
·
$-473.0K
·
·
Levered FCF
·
$-52M
·
·
·
$-68M
·
·
·
$-25M
·
·
·
$-10M
·
·
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
-0.33%
-12.0%
·
7.2%
0.05%
-1.5%
·
-9.2%
2.9%
-0.96%
·
0.87%
15.3%
18.8%
·
44.0%
Operating Margin
-11.5%
-24.5%
·
-3.5%
-11.0%
-16.3%
·
-20.1%
-1.9%
-15.6%
·
-11.4%
4.6%
2.0%
·
37.5%
Net Margin
-31.8%
-34.6%
·
-19.8%
-65.9%
-35.2%
·
-27.6%
-10.7%
-22.6%
·
-14.2%
-4.2%
-5.3%
·
30.8%
Pretax Margin
-30.4%
-33.6%
·
-19.7%
-27.1%
-41.6%
·
-31.7%
-11.2%
-25.7%
·
-20.7%
-3.0%
-7.4%
·
35.7%
EBITDA Margin
-11.5%
-24.5%
·
-3.5%
-11.0%
-16.3%
·
-20.1%
-1.9%
-15.6%
·
-11.4%
4.6%
2.0%
·
37.5%
ROA
-3.8%
-3.9%
·
-2.5%
-7.6%
-3.2%
·
-2.8%
-1.1%
-2.2%
·
-1.5%
-0.52%
-0.48%
·
6.3%
ROE
15.8%
21.1%
·
28.0%
114.2%
116.2%
·
-25.8%
-8.8%
-16.8%
·
-8.1%
-3.0%
-3.2%
·
116.6%
ROIC
-1.8%
-4.0%
·
-0.57%
-3.8%
-1.6%
·
-2.5%
-0.27%
-1.9%
·
-1.0%
0.98%
0.16%
·
8.2%
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
4.1
3.3
·
4.2
5.0
4.2
·
3.8
4.2
3.7
·
4.2
4.1
3.8
·
3.2
Quick Ratio
·
·
·
·
·
·
·
·
0.9
1.0
·
1.0
0.7
0.7
·
0.4
Debt / Equity
-3.5
-3.6
·
-5.6
-6.5
-10.3
·
-103.3
57.2
24.6
·
3.2
2.9
2.8
·
3.4
LT Debt / Equity
-3.5
-3.6
·
-5.6
-6.5
-10.3
·
-103.3
57.1
24.6
·
3.2
2.9
2.8
·
3.4
Interest Coverage
-0.6
-1.3
·
-0.2
-0.6
-0.6
·
-1.6
-0.2
-1.4
·
-1.2
0.6
0.2
·
17.8
Efficiency2
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
Inventory Turnover
·
·
·
·
·
·
·
·
·
·
·
0.4
0.4
0.3
·
0.5
Per Share6
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
$-13.24
$-11.69
·
$-7.53
$-0.65
$-0.41
·
$-0.04
$0.06
$0.15
·
$1.12
$1.25
$1.29
·
$1.06
Revenue / Share
$4.85
$4.79
·
$5.55
$0.51
$0.43
·
$0.51
$0.53
$0.53
·
$0.62
$0.72
$0.54
·
$1.18
Cash Flow / Share
·
$-0.57
·
·
·
$-0.12
·
·
·
$-0.00
·
·
·
$0.10
·
·
Cash / Share
·
·
·
·
·
·
·
·
$0.47
$0.64
·
$0.67
$0.51
$0.53
·
$0.43
Dividend / Share
·
·
·
·
·
·
·
·
·
·
·
·
$0.01
$0.01
$0.01
$0.01
EPS (TTM)
$-11.16
$-12.97
·
$-9.48
$-9.78
$-6.49
·
$-11.36
$-10.05
$-10.02
·
$0.06
$0.51
$0.98
·
$1.80
Valuation (TTM)14
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
$513M
$517M
·
$522M
$509M
$514M
·
$542M
$570M
$618M
·
$731M
$876M
$1.05B
·
$1.40B
Net Income TTM
$-177M
$-224M
·
$-204M
$-212M
$-140M
·
$-299M
$-286M
$-279M
·
$12M
$129M
$251M
·
$474M
Market Cap
$154M
$177M
·
$331M
$2.51B
$2.26B
·
$3.39B
$2.49B
$3.55B
·
$9.84B
$12.94B
$12.47B
·
$11.06B
Enterprise Value
·
·
·
·
·
·
·
·
$3.30B
$4.31B
·
$10.59B
$13.73B
$13.26B
·
$11.87B
P/E
-0.5
-0.5
·
-1.4
-1.0
-1.3
·
-1.2
-1.0
-1.4
·
638.3
98.8
49.6
·
23.9
P/S
0.3
0.3
·
0.6
4.9
4.4
·
6.3
4.4
5.7
·
13.5
14.8
11.8
·
7.9
P/B
-0.4
-0.6
·
-1.7
-14.9
-21.4
·
-377.3
153.6
94.3
·
34.0
40.3
37.7
·
40.8
P / Tangible Book
·
·
·
·
·
·
·
·
·
·
·
134.1
125.6
113.1
·
241.0
P / Cash Flow
·
-11.8
·
·
·
-70.1
·
·
·
-6695.9
·
·
·
503.0
·
·
EV / Revenue
·
·
·
·
·
·
·
·
5.8
7.0
·
14.5
15.7
12.6
·
8.5
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.05%
0.13%
·
0.12%
0.09%
0.09%
·
0.07%
Earnings Yield
-188.8%
-191.3%
·
-74.0%
-100.5%
-74.3%
·
-86.1%
-103.6%
-72.6%
·
0.16%
1.0%
2.0%
·
4.2%
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
·
·
·
-26.1%
·
2.1%
Annual Payout
$0
$0
·
$0
$0
$0
·
$0
$1M
$4M
·
$12M
$12M
$11M
·
$8M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Revenue
$504M
$539M
$620M
$1.28B
$1.35B
Gross Margin %
-3.1%
-3.7%
5.8%
43.3%
47.9%
Operating Margin %
-15.3%
-14.0%
-34.6%
37.0%
37.8%
Net Income
$-220M
$-131M
$-255M
$383M
$388M
Diluted EPS
$-8.45
$-5.09
$-9.93
$1.48
$1.46
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
-4.2
-13.8
11.8
2.7
44.0
Current Ratio
3.8
4.6
3.5
3.4
2.7
Quick Ratio
·
·
0.9
0.6
0.2
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-121M
$-74M
$23M
$252M
$385M
Institutional owners (13F)
105 filers
· $79.9M 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.
Holders105
Value held$79.9M
New positions28
Exited positions17
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
28 (+4 vs prior Q)
17 (-7 vs prior Q)
27 (+11 vs prior Q)
23 (-4 vs prior Q)
+592K
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
Kanta Undavia, Liliana Undavia, The Jai Undavia Irrevocable Trust, The Julia Undavia Irrevocable Trust, The Kanta Undavia Revocable Trust, The Liliana Arsenio-Undavia 2018 Trust u/a Dated 10/25/2018, The Liliana Undavia Irrevocable Family Trust #1, The Nilesh P Undavia 2018 Trust u/a Dated 10/25/2018, The Nilesh Undavia Irrevocable Family Trust #1, The Sophia Undavia Irrevocable Trust, Undavia Nilesh
Nilesh Undavia, Liliana Undavia, Kanta Undavia, The Nilesh P Undavia 2018 Trust u/a Dated 10/25/2018, The Liliana Arsenio-Undavia 2018 Trust u/a Dated 10/25/2018, The Nilesh Undavia Irrevocable Family Trust #1, The Liliana Undavia Irrevocable Family Trust #1, The Kanta Undavia Revocable Trust, The Sophia Undavia Irrevocable Trust, The Jai Undavia Irrevocable Trust, The Julia Undavia Irrevocable Trust
×3 filings
Daniel Milikowsky, Daniel Milikowsky Family Holdings, LLC, The Daniel & Sharon Milikowsky Family Foundation, Inc., Nathan Milikowsky, The Rebecca and Nathan Milikowsky Family Foundation
×11 filings
Gabelli Funds, LLC I.D. No ., GAMCO Asset Management Inc. I.D. No ., Teton Advisors, Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Mario J. Gabelli
Gabelli Funds, LLC ; I.D. No ., GAMCO Asset Management Inc. 60; I.D. No ., Teton Advisors, Inc. I.D. No ., Gabelli Securities, Inc. ; I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. 60; I.D. No ., Mario J. Gabelli
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
55 insiders
· 23 officers · 28 directors