Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Next ReportOct 14, 2026
Period
Report
EPS Actual
EPS Est
Surprise
March 31, 2027
$-0.16
—
—
Dec. 31, 2026
May 19, 2026
$-0.37
—
—
June 30, 2026
Jul 9, 2026
$-0.15
—
—
Dec. 31, 2025
$-0.16
—
—
Sept. 30, 2025
$-0.10
—
—
June 30, 2025
$-0.22
—
—
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$23M
$34M
$51M
$88M
$142M
$205M
$113M
$119M
$112M
$107M
$64M
$33M
Cost of Revenue
$9M
$13M
$18M
$32M
$44M
$60M
$37M
$39M
$36M
$29M
$20M
$13M
Gross Profit
$14M
$21M
$33M
$56M
$98M
$145M
$76M
$80M
$76M
$78M
$43M
$20M
SG&A Expense
$3M
$6M
$9M
$16M
$23M
$36M
$19M
$19M
$18M
$23M
$19M
$10M
Operating Expenses
$21M
$28M
$39M
$59M
$88M
$129M
$69M
$71M
$69M
$74M
$40M
$18M
Interest Expense
$1M
$2M
$3M
$2M
$916.4K
$561.0K
$888.1K
$931.3K
$1M
$1M
$244.9K
$54.0K
Other Non-op
$14M
$2M
$9M
$1M
·
·
·
·
·
·
·
$16.1K
Pretax Income
$5M
$-7M
$734.5K
$-3M
$11M
$17M
$8M
$9M
$8M
$5M
$4M
$1M
Income Tax
$3M
$-2M
$188.1K
$-922.0K
$3M
$5M
$2M
$3M
$3M
$2M
$1M
$543.3K
Net Income
$2M
$-5M
$546.4K
$-3M
$8M
$13M
$6M
$7M
$5M
$3M
$2M
$859.2K
EPS (Basic)
$0.27
$-0.63
$0.07
$-0.31
$1.03
$1.51
$0.68
$0.82
$0.64
$0.70
$0.52
$0.21
EPS (Diluted)
$0.27
$-0.63
$0.07
$-0.31
$0.98
$1.50
$0.68
$0.81
$0.64
$0.70
$0.52
$0.21
Shares (Basic)
8,563,491
8,348,971
8,269,971
8,157,704
8,039,843
8,352,474
8,318,412
8,189,149
8,175,996
4,077,695
4,049,154
4,003,702
Shares (Diluted)
8,563,491
8,348,971
8,285,230
8,157,704
8,452,340
8,426,724
8,323,128
8,196,628
8,181,322
4,082,854
4,051,678
4,003,702
EBITDA
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$274.5K
$129.4K
Balance Sheet26
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$1M
$428.4K
$844.5K
$689.1K
$361.2K
$2M
$3M
$3M
$3M
$699.2K
$1M
$383.9K
Receivables
$861.3K
$2M
$2M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Inventory
$17M
$29M
$44M
$59M
$72M
$52M
$30M
$33M
$27M
$34M
$17M
$11M
Prepaid Expense
$374.6K
$768.1K
$630.8K
$869.3K
$960.5K
$1M
$950.6K
$2M
$1M
$695.2K
$1M
$374.2K
Current Assets
$21M
$52M
$66M
$64M
$77M
$58M
$37M
$42M
$34M
$39M
$23M
$15M
PP&E (Net)
$6M
$6M
$9M
$30M
$30M
$30M
$26M
$27M
$28M
$27M
$27M
$2M
PP&E (Gross)
$16M
$14M
$18M
$44M
$43M
$40M
$35M
$34M
$34M
$31M
$30M
$5M
Accum. Depreciation
$9M
$8M
$9M
$15M
$12M
$10M
$9M
$7M
$6M
$4M
$3M
$3M
Other Non-current Assets
$500.5K
$431.7K
$427.6K
$388.8K
$761.6K
$73.6K
$82.2K
$19.5K
$26.9K
$61.4K
$262.0K
$243.4K
Total Assets
$54M
$78M
$90M
$100M
$110M
$89M
$65M
$69M
$62M
$66M
$50M
$18M
Accounts Payable
$2M
$2M
$4M
$4M
$12M
$20M
$10M
$14M
$12M
$18M
$8M
$2M
Accrued Liabilities
$267.7K
$897.7K
$1M
$1M
$2M
$2M
$819.4K
$832.1K
$633.8K
$1M
$705.2K
$323.7K
Current Liabilities
$6M
$37M
$17M
$54M
$40M
$38M
$16M
$24M
$21M
$30M
$19M
$6M
Capital Leases
$5M
$411.1K
$888.0K
$475.8K
$384.8K
$20.4K
$31.7K
·
·
·
·
·
Deferred Tax
·
·
·
·
$0
$89.9K
$993.3K
$872.6K
$136.9K
$0
$0
·
Other Non-current Liabilities
$5.2K
$112.9K
$111.0K
$111.0K
$498.9K
$134.3K
$145.8K
$109.0K
$106.0K
$0
·
·
Total Liabilities
$12M
$38M
$45M
$55M
$63M
$49M
$35M
$43M
$41M
$51M
$36M
$6M
Long-term Debt
$0
$27M
$29M
$35M
$25M
$11M
$19M
$20M
$20M
$22M
$18M
$0
Total Debt
$0
$27M
$28M
$35M
$25M
$11M
$19M
$20M
$21M
$22M
$18M
·
Common Stock
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Retained Earnings
$40M
$37M
$43M
$42M
$45M
$40M
$30M
$26M
$21M
$16M
$15M
$14M
Treasury Stock
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$11M
$11M
$11M
$11M
$11M
AOCI
$0
$-15.4K
$24.4K
$0
·
·
·
·
·
·
·
·
Stockholders' Equity
$43M
$41M
$45M
$45M
$47M
$40M
$29M
$26M
$20M
$15M
$13M
$12M
Liabilities + Equity
$54M
$78M
$90M
$100M
$110M
$89M
$65M
$69M
$62M
$66M
$50M
$18M
Shares Outstanding
8,511,364
8,583,201
8,575,088
8,713,289
8,707,247
8,346,600
8,348,651
8,195,082
8,179,612
4,090,074
4,064,610
4,024,539
Cash Flow17
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$274.5K
$129.4K
Stock-based Comp
$0
$403.3K
$212.0K
$907.8K
$1M
$938.6K
$665.1K
$401.8K
$0
·
·
·
Deferred Tax
$3M
$-2M
$188.1K
$-922.0K
$-358.5K
$468.8K
$120.7K
$735.7K
$264.9K
$221.1K
$-19.1K
$700
Other Non-cash
$-4M
$8M
$5M
$98.9K
$-32M
$-8M
$-4M
$-5M
$3M
$-6M
$4M
$-1M
Operating Cash Flow
$2M
$3M
$9M
$58.5K
$-21M
$8M
$4M
$4M
$9M
$-2M
$7M
$-261.6K
CapEx
$542.8K
$439.4K
$821.8K
$2M
$4M
$4M
$638.8K
$1M
$1M
$2M
$25M
$325.0K
Investing Cash Flow
$29M
$-429.6K
$4M
$-2M
$-4M
$-4M
$-638.8K
$-1M
$-1M
$-2M
$-25M
$-325.0K
Debt Issued
·
·
·
·
·
·
·
$0
$1M
$4M
$18M
$0
Net Debt Issued
$-27M
$-2M
$-6M
$-26M
$-1M
$-9M
$-964.9K
$-929.7K
$-858.0K
$3M
$18M
·
Stock Repurchased
$137.9K
$700
$563.9K
$0
·
·
·
·
·
·
·
·
Net Stock Activity
$-137.9K
$-700
$-563.9K
·
·
·
·
·
·
·
·
·
Dividends Paid
·
·
$0
$870.7K
$3M
$2M
$2M
$1M
$0
$1M
$1M
$1M
Financing Cash Flow
$-31M
$-3M
$-12M
$2M
$24M
$-5M
$-4M
$-2M
$-6M
$4M
$19M
$290.5K
Net Change in Cash
·
·
·
·
·
·
·
$476.0K
$2M
$-484.5K
$799.8K
$-296.1K
Taxes Paid
$-200.5K
$-274.3K
$24.4K
$-3.9K
$3M
$5M
$3M
$3M
$2M
$543.8K
$706.4K
$619.9K
Free Cash Flow
$1M
$3M
$8M
$-2M
$-25M
$4M
$4M
$3M
$8M
$-4M
$-18M
$-586.6K
Levered FCF
$819.4K
$1M
$6M
$-3M
$-26M
$3M
$3M
$2M
$7M
$-5M
$-18M
·
Profitability6
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
59.4%
61.5%
64.6%
63.8%
68.8%
70.7%
67.4%
67.1%
72.4%
73.2%
67.8%
60.8%
Net Margin
10.2%
-15.4%
1.1%
-2.9%
5.8%
6.2%
5.0%
5.6%
4.7%
2.7%
3.3%
2.6%
Pretax Margin
23.3%
-20.1%
1.4%
-3.9%
7.9%
8.4%
6.9%
7.7%
7.0%
4.3%
5.6%
4.3%
EBITDA Margin
6.1%
5.0%
4.9%
2.8%
1.5%
0.80%
1.3%
1.2%
1.1%
1.0%
0.43%
0.40%
ROA
3.5%
-6.2%
0.58%
-2.4%
8.4%
16.4%
8.4%
10.2%
8.2%
4.9%
6.3%
4.9%
ROE
5.7%
-12.8%
1.2%
-5.4%
17.8%
32.0%
19.2%
25.9%
29.3%
20.1%
16.6%
6.9%
Liquidity & Solvency4
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
3.3
1.4
3.9
1.2
1.9
1.5
2.3
1.8
1.6
1.3
1.2
2.7
Quick Ratio
0.3
0.1
0.2
0.1
0.1
0.1
0.4
0.3
0.3
0.1
0.2
0.6
Debt / Equity
0.0
0.7
0.6
0.8
0.5
0.3
0.6
0.8
1.0
1.4
1.4
·
LT Debt / Equity
0.0
0.0
0.6
0.0
0.5
0.3
0.6
0.7
1.0
1.4
1.3
·
Efficiency3
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.3
0.4
0.5
0.8
1.4
2.7
1.7
1.8
1.8
1.8
1.9
1.9
Inventory Turnover
0.4
0.4
0.4
0.5
0.7
1.5
1.2
1.3
1.0
1.1
1.4
1.2
Receivables Turnover
15.3
16.8
21.1
26.8
40.7
64.8
36.3
38.5
39.1
39.3
22.8
10.7
Per Share6
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$5.03
$4.73
$5.30
$5.19
$5.37
$4.82
$3.52
$3.16
$4.99
$3.72
$3.25
$3.06
Revenue / Share
$2.68
$4.10
$6.16
$10.77
$16.83
$24.28
$13.58
$14.50
$27.37
$26.12
$15.70
$8.13
Cash Flow / Share
$0.23
$0.38
$1.06
$0.01
$-2.50
$0.93
$0.51
$0.48
$2.26
$-0.39
$1.64
$-0.07
Cash / Share
$0.13
$0.05
$0.10
$0.08
$0.04
$0.22
$0.36
$0.39
$0.67
$0.17
$0.29
$0.10
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.40
$0.32
$0.20
$0.20
$0.00
·
·
·
EPS (TTM)
$0.27
$-0.63
$0.07
$-0.31
$0.98
$1.50
$0.68
$0.81
$0.64
$0.70
$0.52
$0.21
Growth Rates9
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-33.0%
-33.0%
-41.9%
-38.2%
-30.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-36.1%
-37.8%
-37.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-35.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
-34.7%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
-64.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-29.0%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
-34.2%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
-64.9%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-28.7%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$23M
$34M
$51M
$88M
$142M
$205M
$113M
$119M
$112M
$107M
$64M
$33M
Net Income TTM
$2M
$-5M
$546.4K
$-3M
$8M
$13M
$6M
$7M
$5M
$3M
$2M
$859.2K
Market Cap
$12M
$12M
$16M
$32M
$69M
$130M
$43M
$66M
$40M
$20M
$23M
$9M
Enterprise Value
$10M
$39M
$43M
$66M
$93M
$139M
$59M
$83M
$58M
$40M
$40M
·
P/E
5.0
-2.3
26.3
-11.9
8.0
10.4
7.6
9.9
15.1
6.8
10.9
10.3
P/S
0.5
0.4
0.3
0.4
0.5
0.6
0.4
0.6
0.4
0.2
0.4
0.3
P/B
0.3
0.3
0.3
0.7
1.5
3.2
1.5
2.5
1.9
1.3
1.7
0.7
P / Tangible Book
0.3
0.3
0.3
0.7
1.5
3.2
·
·
·
·
·
·
P / Cash Flow
5.8
3.9
1.8
548.1
-3.2
16.7
10.1
16.7
4.3
-12.4
3.5
-33.2
P / FCF
7.9
4.5
2.0
-21.1
-2.8
35.5
11.9
25.9
5.1
-4.8
-1.3
-14.8
EV / EBITDA
7.5
22.4
17.4
26.7
43.8
85.4
41.3
56.7
46.0
37.4
146.3
·
EV / FCF
7.2
14.0
5.5
-43.6
-3.7
38.0
16.3
32.4
7.4
-10.0
-2.2
·
EV / Revenue
0.5
1.1
0.8
0.8
0.7
0.7
0.5
0.7
0.5
0.4
0.6
·
Dividend Yield
·
·
0.00%
2.7%
5.0%
1.7%
3.9%
1.9%
0.00%
7.5%
6.0%
14.7%
Earnings Yield
19.9%
-43.5%
3.8%
-8.4%
12.4%
9.6%
13.2%
10.1%
6.6%
14.7%
9.2%
9.7%
Payout Ratio
·
·
0.00%
-34.8%
41.3%
17.9%
29.4%
18.4%
0.00%
51.3%
64.9%
148.8%
Annual Payout
·
·
$0
$870.7K
$3M
$2M
$2M
$1M
$0
$1M
$1M
$1M
Income Statement15
Metric
Trend
Q1 2027
Q4 2026
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
Revenue
$5M
$4M
$7M
$5M
$7M
$7M
$11M
$7M
$10M
$9M
$17M
$11M
$15M
$15M
$30M
$19M
Cost of Revenue
$2M
$2M
$3M
$2M
$3M
$3M
$4M
$3M
$4M
$3M
$6M
$4M
$5M
$6M
$11M
$7M
Gross Profit
$3M
$2M
$4M
$3M
$4M
$4M
$7M
$4M
$6M
$6M
$11M
$7M
$9M
$9M
$19M
$12M
SG&A Expense
$677.0K
$543.6K
$1M
$739.5K
$994.6K
$741.6K
$2M
$1M
$2M
$1M
$3M
$2M
$2M
$3M
$5M
$4M
Operating Expenses
$4M
$5M
$6M
$5M
$6M
$5M
$8M
$6M
$8M
$8M
$12M
$9M
$10M
$11M
$19M
$13M
Interest Expense
$600
$1.6K
$369.8K
$603.2K
$504.3K
$490.6K
$575.4K
$545.7K
$576.7K
$556.0K
$726.2K
$743.3K
$733.4K
$655.5K
$600.6K
$528.1K
Other Non-op
$-103.7K
$198.8K
$13M
$676.5K
$619.5K
$363.1K
$662.1K
$575.1K
$508.7K
$386.8K
$4M
$4M
$391.4K
$151.8K
$389.1K
$1.0K
Pretax Income
$-1M
$-2M
$11M
$-2M
$-1M
$-2M
$-1M
$-2M
$-2M
$-2M
$3M
$1M
$-1M
$-3M
$1.2K
$-1M
Income Tax
$16.5K
$1M
$3M
$-455.5K
$-374.1K
$-184.5K
$-276.2K
$-662.7K
$-468.0K
$-599.2K
$723.9K
$391.2K
$-327.8K
$-688.1K
$300
$-303.7K
Net Income
$-1M
$-3M
$8M
$-1M
$-1M
$-1M
$-835.7K
$-2M
$-1M
$-2M
$2M
$1M
$-872.8K
$-2M
$900
$-801.9K
EPS (Basic)
$-0.16
$-0.37
$0.91
$-0.15
$-0.13
$-0.16
$-0.10
$-0.22
$-0.15
$-0.19
$0.24
$0.13
$-0.11
$-0.24
$0.00
$-0.10
EPS (Diluted)
$-0.16
$-0.37
$0.91
$-0.15
$-0.13
$-0.16
$-0.10
$-0.22
$-0.15
$-0.19
$0.24
$0.13
$-0.11
$-0.24
$0.00
$-0.10
Shares (Basic)
8,511,364
·
8,576,197
8,583,201
8,583,201
·
8,273,402
8,272,217
8,266,771
·
8,266,032
8,269,771
8,278,049
·
8,058,349
8,081,807
Shares (Diluted)
8,511,364
·
8,576,197
8,583,201
8,583,201
·
8,273,402
8,272,217
8,266,771
·
8,266,032
8,269,771
8,278,049
·
8,249,069
8,081,807
EBITDA
$273.1K
·
·
·
$366.1K
·
·
·
$486.6K
·
·
·
$683.6K
·
·
·
Balance Sheet26
Metric
Trend
Q1 2027
Q4 2026
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
Cash & Equivalents
$2M
$1M
$3M
$754.2K
$1M
$428.4K
$2M
$753.8K
$1M
$844.5K
$3M
$1M
$876.1K
$689.1K
$654.9K
$832.5K
Receivables
$570.5K
$861.3K
$759.7K
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$6M
$4M
Inventory
$16M
$17M
$22M
$24M
$25M
$29M
$32M
$36M
$39M
$44M
$48M
$54M
$56M
$59M
$61M
$64M
Prepaid Expense
$496.4K
$374.6K
$434.1K
$749.9K
$806.3K
$768.1K
$842.9K
$873.8K
$651.5K
$630.8K
$711.7K
$862.3K
$806.7K
$869.3K
$2M
$1M
Current Assets
$19M
$21M
$28M
$47M
$49M
$52M
$58M
$59M
$62M
$66M
$73M
$60M
$61M
$64M
$69M
$70M
PP&E (Net)
$6M
$6M
$6M
$6M
$6M
$6M
$7M
$7M
$9M
$9M
$9M
$28M
$29M
$30M
$30M
$30M
PP&E (Gross)
·
$16M
·
·
·
$14M
·
·
·
$18M
·
·
·
$44M
·
·
Accum. Depreciation
·
$9M
·
·
·
$8M
·
·
·
$9M
·
·
·
$15M
·
·
Other Non-current Assets
$480.9K
$500.5K
$510.2K
$427.8K
$434.6K
$431.7K
$437.3K
$430.1K
$436.8K
$427.6K
$2M
$1M
$1M
$388.8K
$863.9K
$660.7K
Total Assets
$53M
$54M
$59M
$74M
$76M
$78M
$84M
$85M
$88M
$90M
$95M
$99M
$98M
$100M
$103M
$104M
Accounts Payable
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$4M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
Accrued Liabilities
·
$267.7K
·
·
·
$897.7K
·
·
·
$1M
·
·
·
$1M
·
·
Current Liabilities
$6M
$6M
$8M
$36M
$36M
$37M
$16M
$16M
$17M
$17M
$20M
$21M
$54M
$54M
$22M
$23M
Capital Leases
$5M
$5M
$5M
$93.2K
$253.6K
$411.1K
$550.7K
$765.7K
$759.8K
$888.0K
$1M
$303.6K
$387.9K
$475.8K
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$439.7K
·
Other Non-current Liabilities
$200
$5.2K
$7.3K
$113.0K
$113.0K
$112.9K
$111.0K
$111.0K
$111.0K
$111.0K
$1M
$414.6K
$498.9K
$111.0K
$373.4K
$396.6K
Total Liabilities
$11M
$12M
$14M
$36M
$37M
$38M
$42M
$43M
$44M
$45M
$48M
$54M
$54M
$55M
$56M
$57M
Long-term Debt
·
$0
$0
$26M
$26M
$27M
$27M
$28M
$28M
$29M
$29M
$34M
$35M
$35M
$36M
$36M
Total Debt
·
·
$0
$26M
$26M
·
$27M
$28M
$28M
·
$29M
$34M
$34M
·
$35M
$36M
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Retained Earnings
$38M
$40M
$43M
$35M
$36M
$37M
$39M
$39M
$41M
$43M
$44M
$42M
$41M
$42M
$44M
$44M
Treasury Stock
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
AOCI
·
$0
$0
$0
$0
$-15.4K
$-21.6K
$-20.4K
$47.3K
$24.4K
$15.4K
$51.1K
·
$0
·
·
Stockholders' Equity
$41M
$43M
$46M
$38M
$40M
$41M
$42M
$43M
$44M
$45M
$47M
$45M
$44M
$45M
$47M
$47M
Liabilities + Equity
$53M
$54M
$59M
$74M
$76M
$78M
$84M
$85M
$88M
$90M
$95M
$99M
$98M
$100M
$103M
$104M
Shares Outstanding
8,511,364
8,511,364
8,511,364
8,583,201
8,583,201
8,583,201
8,583,601
8,581,601
8,579,088
8,575,088
8,571,088
8,571,088
8,575,088
8,713,289
8,713,289
8,685,289
Cash Flow15
Metric
Trend
Q1 2027
Q4 2026
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
D&A
$273.1K
$306.0K
$356.0K
$363.6K
$366.1K
$369.6K
$383.1K
$485.6K
$486.6K
$491.7K
$629.5K
$682.4K
$683.6K
$654.3K
$616.9K
$607.9K
Stock-based Comp
·
$0
$0
$0
$0
$100.9K
$100.8K
$100.8K
$100.8K
$-58.7K
$94.9K
$79.6K
$96.2K
$267.7K
$258.8K
$119.7K
Deferred Tax
$-19.6K
·
·
·
$-408.9K
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
$2M
·
·
·
$2M
·
·
·
$2M
·
·
·
$1M
·
·
·
Operating Cash Flow
$564.3K
$-2M
$3M
$63.2K
$1M
$-2M
$4M
$-866.1K
$1M
$-3M
$7M
$4M
$1M
$-645.2K
$4M
$-1M
CapEx
$96.0K
$95.7K
$138.2K
$101.5K
$207.4K
$131.1K
$108.3K
$87.8K
$112.2K
$146.6K
$129.0K
$245.3K
$300.9K
$590.8K
$767.0K
$112.2K
Investing Cash Flow
$-95.2K
$-90.7K
$30M
$-101.5K
$-162.4K
$-131.1K
$-102.5K
$-87.8K
$-108.2K
$-145.9K
$5M
$-169.6K
$-300.9K
$-510.6K
$-991.2K
$-145.2K
Net Debt Issued
$0
·
·
·
$-450.0K
·
·
·
$-450.0K
·
·
·
$-450.0K
·
·
·
Stock Repurchased
·
$0
·
·
·
$700
$0
$0
$0
$0
$0
$0
$563.9K
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
$0
·
·
·
$-563.9K
·
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
Financing Cash Flow
$0
$0
$-30M
$-450.0K
$-450.0K
$-550.7K
$-2M
$54.9K
$-341.4K
$50.0K
$-10M
$-2M
$-689.2K
$1M
$-4M
$990.2K
Taxes Paid
$9.7K
$-400
$0
$18.5K
$-218.6K
$-308.1K
$0
$15.4K
$18.4K
$-600
$800
$15.8K
$8.4K
$-99.7K
$0
$43.5K
Free Cash Flow
$468.3K
·
·
·
$1M
·
·
·
$1M
·
·
·
$876.2K
·
·
·
Levered FCF
$467.7K
·
·
·
$815.0K
·
·
·
$667.2K
·
·
·
$343.0K
·
·
·
Profitability6
Metric
Trend
Q1 2027
Q4 2026
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
Gross Margin
59.3%
·
61.5%
58.2%
58.2%
·
62.5%
56.0%
64.6%
·
65.8%
65.2%
64.5%
·
63.5%
64.3%
Net Margin
-29.3%
·
111.3%
-28.0%
-15.1%
·
-7.6%
-27.7%
-12.8%
·
11.6%
10.0%
-6.0%
·
0.00%
-4.1%
Pretax Margin
-29.0%
·
151.9%
-37.9%
-20.4%
·
-10.1%
-37.9%
-17.5%
·
15.9%
13.7%
-8.3%
·
0.00%
-5.7%
EBITDA Margin
5.7%
·
·
·
5.1%
·
·
·
4.9%
·
·
·
4.7%
·
·
·
ROA
-2.2%
·
10.9%
-1.6%
-1.3%
·
-0.93%
-2.0%
-1.4%
·
2.0%
1.1%
-0.85%
·
0.00%
-0.78%
ROE
-3.5%
·
17.8%
-3.2%
-2.6%
·
-1.9%
-4.1%
-2.9%
·
4.2%
2.3%
-1.9%
·
0.00%
-1.8%
Liquidity & Solvency4
Metric
Trend
Q1 2027
Q4 2026
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
Current Ratio
3.2
·
3.4
1.3
1.3
·
3.6
3.7
3.7
·
3.6
2.8
1.1
·
3.2
3.1
Quick Ratio
0.4
·
0.5
0.1
0.1
·
0.3
0.2
0.2
·
0.2
0.2
0.1
·
0.3
0.2
Debt / Equity
·
·
0.0
0.7
0.7
·
0.6
0.6
0.6
·
0.6
0.8
0.8
·
0.8
0.8
LT Debt / Equity
·
·
0.0
0.0
0.0
·
0.6
0.6
0.6
·
0.6
0.7
0.0
·
0.7
0.7
Efficiency3
Metric
Trend
Q1 2027
Q4 2026
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
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.1
·
0.3
0.2
Inventory Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
Receivables Turnover
3.7
·
4.8
2.4
3.3
·
5.5
3.2
4.0
·
4.5
3.6
4.4
·
5.8
5.0
Per Share6
Metric
Trend
Q1 2027
Q4 2026
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
Book Value / Share
$4.86
·
$5.39
$4.45
$4.60
·
$4.87
$4.96
$5.16
·
$5.50
$5.26
$5.12
·
$5.38
$5.37
Revenue / Share
$0.56
·
$0.82
$0.54
$0.83
·
$1.34
$0.79
$1.21
·
$2.05
$1.28
$1.75
·
$3.67
$2.40
Cash Flow / Share
$0.07
·
·
·
$0.16
·
·
·
$0.15
·
·
·
$0.14
·
·
·
Cash / Share
$0.20
·
$0.37
$0.09
$0.12
·
$0.27
$0.09
$0.13
·
$0.37
$0.17
$0.10
·
$0.08
$0.10
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$0.23
·
$0.47
$-0.54
$-0.61
·
$-0.66
$-0.32
$0.03
·
$0.02
$-0.22
$-0.45
·
$-0.03
$0.28
Valuation (TTM)14
Metric
Trend
Q1 2027
Q4 2026
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
Revenue TTM
$21M
·
$25M
$29M
$31M
·
$37M
$42M
$46M
·
$57M
$70M
$79M
·
$96M
$111M
Net Income TTM
$2M
·
$4M
$-5M
$-5M
·
$-6M
$-3M
$140.2K
·
$241.3K
$-2M
$-4M
·
$-261.3K
$2M
Market Cap
$12M
·
$11M
$10M
$12M
·
$16M
$17M
$16M
·
$7M
$13M
$10M
·
$26M
$28M
Enterprise Value
·
·
$8M
$35M
$37M
·
$41M
$44M
$43M
·
$33M
$46M
$44M
·
$61M
$62M
P/E
6.3
·
2.7
-2.1
-2.2
·
-2.8
-6.3
62.3
·
42.5
-6.9
-2.7
·
-99.3
11.3
P/S
0.6
·
0.4
0.3
0.4
·
0.4
0.4
0.3
·
0.1
0.2
0.1
·
0.3
0.2
P/B
0.3
·
0.2
0.3
0.3
·
0.4
0.4
0.4
·
0.2
0.3
0.2
·
0.6
0.6
P / Tangible Book
0.3
·
0.2
0.3
0.3
·
0.4
0.4
0.4
·
0.2
0.3
0.2
·
0.6
0.6
P / Cash Flow
22.0
·
·
·
8.4
·
·
·
13.4
·
·
·
8.9
·
·
·
EV / Revenue
·
·
0.3
1.2
1.2
·
1.1
1.0
0.9
·
0.6
0.6
0.6
·
0.6
0.6
Dividend Yield
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
6.7%
9.4%
Earnings Yield
15.8%
·
37.3%
-46.6%
-44.9%
·
-36.1%
-15.8%
1.6%
·
2.4%
-14.5%
-36.9%
·
-1.0%
8.8%
Payout Ratio
·
·
·
·
·
·
·
·
·
·
·
·
0.00%
·
·
·
Annual Payout
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$2M
$3M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Revenue
$23M
$34M
$51M
$88M
$142M
Gross Margin %
59.4%
61.5%
64.6%
63.8%
68.8%
Net Income
$2M
$-5M
$546.4K
$-3M
$8M
Diluted EPS
$0.27
$-0.63
$0.07
$-0.31
$0.98
Metric
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Debt / Equity
0.0
0.7
0.6
0.8
0.5
Current Ratio
3.3
1.4
3.9
1.2
1.9
Quick Ratio
0.3
0.1
0.2
0.1
0.1
Metric
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
Free Cash Flow
$1M
$3M
$8M
$-2M
$-25M
Institutional owners (13F)
21 filers
· $2.8M 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.
Holders21
Value held$2.8M
New positions4
Exited positions3
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
4 (0 vs prior Q)
3 (0 vs prior Q)
4 (0 vs prior Q)
1 (-3 vs prior Q)
+543K
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
The Red Oak Fund, L.P., The Red Oak Long Fund, L.P., The Red Oak Institutional Founders Long Fund, L.P., Red Oak Partners, LLC, David Sandberg
×4 filings
Red Oak Partners, LLC, The Red Oak Fund, L.P., The Red Oak Long Fund, L.P., Pinnacle Capital Partners, LLC, Pinnacle Opportunities Fund, LP, The Red Oak Institutional Founders Long Fund, L.P., David Sandberg
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
16 insiders
· 5 officers · 11 directors