Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement9
Metric
Trend
2025
2024
2023
Revenue
$13M
$16M
$16M
SG&A Expense
$1M
$817.1K
$780.4K
Operating Expenses
$-1M
$12M
$9M
Operating Income
$15M
$4M
$8M
Other Non-op
$65.3K
$-57.0K
$-227.6K
Net Income
$15M
$4M
$8M
EPS (Diluted)
$5.27
$1.36
$2.78
Shares (Diluted)
2,799,666
2,780,855
2,780,855
EBITDA
$15M
$4M
·
Balance Sheet18
Metric
Trend
2025
2024
2023
Cash & Equivalents
$3M
$129.5K
·
Receivables
$2M
$443.2K
$520.7K
Inventory
$611.0K
$647.9K
$304.2K
Prepaid Expense
$216.5K
$107.8K
$52.2K
Current Assets
$7M
$2M
$2M
PP&E (Net)
$35M
$6M
$6M
Total Assets
$43M
$9M
$8M
Accrued Liabilities
$518.8K
$710.6K
$159.0K
Current Liabilities
$4M
$2M
$1M
Total Liabilities
$23M
$2M
$3M
Long-term Debt
$20M
$0
$2M
Total Debt
$20M
$0
·
Common Stock
$28.2K
$0
·
Paid-in Capital
$6M
$0
·
Retained Earnings
$14M
$0
·
Stockholders' Equity
$20M
$6M
$6M
Liabilities + Equity
$43M
$9M
$8M
Shares Outstanding
2,816,615
0
·
Cash Flow9
Metric
Trend
2025
2024
2023
D&A
$303.0K
$43.1K
$1M
Stock-based Comp
$286.1K
$0
$0
Other Non-cash
$-11M
$1M
·
Operating Cash Flow
$4M
$5M
$9M
Investing Cash Flow
$-19M
$-208.1K
$-556.7K
Debt Issued
$20M
$0
$0
Net Debt Issued
$20M
$-2M
·
Dividends Paid
$1M
$0
$0
Financing Cash Flow
$19M
$-5M
$-9M
Profitability5
Metric
Trend
2025
2024
2023
Operating Margin
111.1%
24.5%
·
Net Margin
111.6%
24.1%
·
EBITDA Margin
113.4%
24.8%
·
ROA
57.5%
44.8%
·
ROE
112.1%
63.4%
·
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
Current Ratio
1.7
1.0
·
Quick Ratio
1.2
0.2
·
Debt / Equity
1.0
0.0
·
LT Debt / Equity
0.9
0.0
·
Efficiency2
Metric
Trend
2025
2024
2023
Asset Turnover
0.5
1.9
·
Receivables Turnover
11.6
32.5
·
Per Share5
Metric
Trend
2025
2024
2023
Book Value / Share
$7.14
·
·
Revenue / Share
$4.72
·
·
Cash Flow / Share
$1.41
·
·
Cash / Share
$1.19
·
·
EPS (TTM)
$5.27
$1.36
·
Valuation (TTM)15
Metric
Trend
2025
2024
2023
Revenue TTM
$13M
$16M
·
Net Income TTM
$15M
$4M
·
Market Cap
$19M
·
·
Enterprise Value
$36M
·
·
P/E
1.3
·
·
P/S
1.4
·
·
P/B
1.0
·
·
P / Tangible Book
1.0
·
·
P / Cash Flow
4.9
·
·
EV / EBITDA
2.4
·
·
EV / Revenue
2.7
·
·
Dividend Yield
6.2%
·
·
Earnings Yield
77.5%
·
·
Payout Ratio
8.0%
·
·
Annual Payout
$1M
$0
·
Per Share1
Metric
Trend
Q4 2024
EPS (TTM)
$1.36
Valuation (TTM)3
Metric
Trend
Q4 2024
Revenue TTM
$16M
Net Income TTM
$4M
Annual Payout
$0
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
Revenue
$13M
$16M
$16M
$24M
Operating Margin %
111.1%
24.5%
·
·
Net Income
$15M
$4M
$8M
$14M
Diluted EPS
$5.27
$1.36
$2.78
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Debt / Equity
1.0
0.0
·
·
Current Ratio
1.7
1.0
·
·
Quick Ratio
1.2
0.2
·
·
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
10 filers
· $271K 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.
Holders10
Value held$271K
New positions2
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
2 (+2 vs prior Q)
0 (-1 vs prior Q)
1 (+1 vs prior Q)
0 (-1 vs prior Q)
+13K
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.
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
2 insiders
· 2 officers · 0 directors