Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement10
Metric
Trend
2025
2024
2023
2022
2021
2020
SG&A Expense
$191.0K
$189.0K
$133.0K
$130.0K
$140.0K
$168.0K
Operating Expenses
$5M
$5M
$4M
$4M
$3M
$5M
Interest Expense
$683.0K
$138.0K
$25.0K
$4.0K
$3.0K
$27.0K
Interest Income
·
·
$225.0K
$0
$0
$291.0K
Income Tax
$24.0K
$36.0K
$13.0K
$15.0K
$25.0K
$22.0K
Net Income
$-14M
$-19M
$13M
$-1M
$3M
$-12M
EPS (Basic)
$-1.03
$-1.38
$0.96
$0.08
·
·
EPS (Diluted)
$-1.03
$-1.38
$0.96
$-0.08
$0.19
$-0.91
Shares (Basic)
13,706,000
13,586,000
13,526,000
13,518,000
·
·
Shares (Diluted)
13,706,000
13,586,000
13,526,000
13,518,000
13,518,000
13,518,000
Balance Sheet13
Metric
Trend
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$133.0K
$262.0K
$7M
$19M
$23M
$24M
Short-term Investments
·
·
·
$6M
$2M
·
Other Current Assets
·
$26.0K
$393.0K
$382.0K
$376.0K
·
Total Assets
$21M
$30M
$94M
$42M
$40M
·
Accounts Payable
$414.0K
$332.0K
$172.0K
$107.0K
$46.0K
·
Short-term Debt
·
$0
·
·
·
·
Total Liabilities
$5M
$426.0K
$45M
$6M
$3M
·
Common Stock
·
$0
$14.0K
$13.0K
$0
·
Paid-in Capital
$76M
$75M
$75M
$75M
$75M
·
Retained Earnings
$59M
$45M
$-27M
$-39M
$-38M
·
Treasury Stock
·
$0
$45M
$6M
·
·
Stockholders' Equity
$17M
$30M
$48M
$35M
$36M
$34M
Shares Outstanding
13,966,696
13,586,173
13,586,173
13,518,146
13,518,000
·
Cash Flow7
Metric
Trend
2025
2024
2023
2022
2021
2020
Stock-based Comp
$270.0K
$0
$0
$0
$0
$80.0K
Deferred Tax
$0
$0
·
·
·
·
Operating Cash Flow
$-2M
$38M
$-51M
$-8M
$21M
$25M
Stock Issued
·
$0
$101.0K
$0
$0
·
Net Stock Activity
·
$0
$101.0K
·
·
·
Financing Cash Flow
$2M
$-45M
$39M
$3M
$-22M
$-5M
Taxes Paid
·
$36.0K
$13.0K
$53.0K
$25.0K
$12.0K
Profitability2
Metric
Trend
2025
2024
2023
2022
2021
2020
ROA
-55.2%
-30.4%
19.1%
-2.8%
·
·
ROE
-55.9%
-49.1%
27.1%
-3.1%
·
·
Per Share4
Metric
Trend
2025
2024
2023
2022
2021
2020
Book Value / Share
$1.19
$2.68
$3.55
$2.61
·
·
Cash Flow / Share
$-0.16
·
$-3.80
$-0.57
·
·
Cash / Share
$0.01
$0.02
$0.48
$1.42
·
·
EPS (TTM)
$-1.03
$-1.38
$0.96
$-0.08
$0.19
$-0.91
Valuation (TTM)7
Metric
Trend
2025
2024
2023
2022
2021
2020
Net Income TTM
$-14M
$-19M
$13M
$-1M
$3M
$-12M
Market Cap
$20M
$15M
$20M
$19M
·
·
P/E
-1.4
-0.8
1.5
-17.9
12.5
-2.4
P/B
1.2
0.4
0.4
0.5
·
·
P / Tangible Book
1.2
0.5
0.4
0.5
·
·
P / Cash Flow
-9.2
0.4
-0.4
-2.5
·
·
Earnings Yield
-73.0%
-125.4%
66.2%
-5.6%
8.0%
-42.1%
Income Statement11
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
SG&A Expense
·
$42.0K
$59.0K
$48.0K
$40.0K
$63.0K
$33.0K
$31.0K
$35.0K
$35.0K
$38.0K
$31.0K
$31.0K
$30.0K
$51.0K
Operating Expenses
·
$2M
$967.0K
$1M
$1M
$1M
$1M
$1M
$876.0K
$1M
$994.0K
$925.0K
$780.0K
$930.0K
$920.0K
Interest Expense
·
$412.0K
$51.0K
$29.0K
$63.0K
$34.0K
$32.0K
$12.0K
$1.0K
$1.0K
$0
$2.0K
$0
$2.0K
$0
Interest Income
·
·
·
·
·
·
·
·
$4.0K
$6.0K
·
·
$0
$0
·
Other Non-op
·
·
$0
·
·
$0
·
·
·
·
·
·
·
·
·
Income Tax
·
$6.0K
$10.0K
$3.0K
$5.0K
$11.0K
$14.0K
$3.0K
$7.0K
$0
$11.0K
$4.0K
$0
$0
$5.0K
Net Income
·
$-8M
$-86.0K
$4M
$-10M
$4M
$-2M
$7M
$6M
$-1M
$-993.0K
$-925.0K
$-280.0K
$1M
$122.0K
EPS (Basic)
·
$-0.59
$-0.01
$0.30
$-0.70
$0.29
$-0.17
·
$0.44
·
·
·
·
·
·
EPS (Diluted)
·
$-0.59
$-0.01
$0.25
$-0.70
$0.29
$-0.17
$0.52
$0.44
$-0.08
$-0.07
$-0.07
$-0.02
$0.08
$0.01
Shares (Basic)
·
13,681,000
13,586,000
13,586,000
13,586,000
13,586,000
13,586,000
·
13,518,000
·
·
·
·
·
·
Shares (Diluted)
·
13,681,000
13,586,000
15,549,000
13,586,000
13,586,000
13,586,000
13,518,000
13,518,000
13,518,000
·
13,518
13,518,000
13,518,000
·
Balance Sheet14
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Cash & Equivalents
·
$329.0K
$69.0K
$667.0K
$1M
$2M
$3M
$14M
$16M
$18M
$19M
$20M
$22M
$22M
$23M
Short-term Investments
·
·
·
·
·
·
·
$18M
$13M
$10M
$6M
$4M
$4M
$3M
$2M
Other Current Assets
·
$38.0K
$32.0K
$28.0K
$23.0K
$18.0K
$192.0K
$466.0K
$35.0K
·
$382.0K
$626.0K
$77.0K
·
$376.0K
Total Assets
·
$31M
$37M
$36M
$96M
$104M
$99M
$66M
$53M
$44M
$42M
$41M
$42M
$41M
$40M
Accounts Payable
·
$258.0K
$557.0K
$271.0K
$250.0K
$106.0K
$166.0K
$113.0K
$53.0K
$358.0K
$107.0K
$76.0K
$65.0K
$198.0K
$46.0K
Short-term Debt
·
·
$2M
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
·
$5M
$3M
$2M
$55M
$54M
$53M
$18M
$13M
$10M
$6M
$4M
$4M
$4M
$3M
Total Debt
·
·
$2M
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
·
$0
·
·
$14.0K
·
·
·
·
$13.0K
$13.0K
·
$0
$0
$0
Paid-in Capital
·
$76M
$76M
$76M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
Retained Earnings
·
$-50M
$-41M
$-41M
$-35M
$-25M
$-29M
$-28M
$-35M
$-41M
$-39M
$-38M
$-38M
$-37M
$-38M
Treasury Stock
·
·
·
·
$55M
$54M
·
·
·
·
$6M
·
·
·
·
Stockholders' Equity
·
$27M
$34M
$34M
$40M
$50M
$46M
$47M
$40M
$34M
$35M
$36M
$37M
$37M
$36M
Shares Outstanding
·
13,966,696
13,586,173
13,586,173
13,586,173
13,586,173
13,586,173
13,518,146
13,518,146
13,518,000
13,518,146
13,518,000
13,518,000
13,518,000
13,518,000
Cash Flow4
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Stock-based Comp
·
$-512.0K
$433.0K
·
$429.0K
$477.0K
·
$692.0K
$393.0K
·
$-1M
$455.0K
·
·
·
Operating Cash Flow
·
$260.0K
$-598.0K
$-2M
$-2M
$-2M
$-11M
$-8M
$-4M
$-5M
$-3M
$-1M
$-2M
$-2M
$-2M
Financing Cash Flow
·
$0
$0
$2M
$1M
$974.0K
$8M
$5M
$3M
$4M
$2M
$-1.0K
$1M
$500.0K
$2M
Taxes Paid
·
$16.0K
$0
$3.0K
$5.0K
$11.0K
$14.0K
$3.0K
$7.0K
$0
$4.0K
$11.0K
$0
$38.0K
$5.0K
Profitability3
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Net Margin
·
·
·
·
-2989.8%
1222.6%
·
22115.6%
·
·
·
·
·
·
·
ROA
·
-12.8%
-0.12%
5.8%
-12.0%
5.0%
-3.3%
13.3%
12.6%
-2.6%
·
-4.6%
-1.4%
5.2%
·
ROE
·
-24.3%
-0.20%
9.8%
-22.1%
8.7%
-6.0%
17.0%
15.4%
-3.2%
·
-5.1%
-1.5%
5.7%
·
Liquidity & Solvency1
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Debt / Equity
·
·
0.0
·
·
·
·
·
·
·
·
·
·
·
·
Efficiency1
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Asset Turnover
·
·
·
·
0.0
0.0
·
0.0
·
·
·
·
·
·
·
Per Share5
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Book Value / Share
·
$1.90
$2.51
$2.52
$2.96
$3.66
$3.38
$3.49
$2.96
$2.52
·
$2.68
$2.75
$2.77
·
Revenue / Share
·
·
·
·
$0.02
·
·
$0.00
·
·
·
·
·
·
·
Cash Flow / Share
·
·
·
$-0.10
·
·
$-0.84
·
·
$-0.41
·
·
·
$-0.12
·
Cash / Share
·
$0.02
$0.01
$0.05
$0.08
$0.14
$0.22
$1.01
$1.21
$1.31
·
$1.49
$1.59
$1.65
·
EPS (TTM)
$-1.05
$-1.15
$-1.26
$-0.96
$-0.50
$0.72
$0.87
$0.81
$0.22
$-0.24
·
$0.00
$0.18
$0.25
·
Valuation (TTM)8
Metric
Trend
Q4 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Net Income TTM
$-14M
$-15M
$-16M
$-12M
$-7M
$10M
$12M
$11M
$3M
$-3M
·
$-13.0K
$2M
$3M
·
Market Cap
·
$31M
$18M
$14M
$18M
$18M
$20M
$20M
$21M
$21M
·
$22M
$35M
$35M
·
Enterprise Value
·
·
$20M
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-1.2
-2.0
-1.1
-1.1
-2.7
1.8
1.7
1.8
6.9
-6.5
·
·
14.5
10.3
·
P/B
·
1.2
0.5
0.4
0.5
0.4
0.4
0.4
0.5
0.6
·
0.6
0.9
0.9
·
P / Tangible Book
·
1.2
0.5
0.4
0.5
0.4
0.4
0.4
0.5
0.6
·
0.6
0.9
0.9
·
P / Cash Flow
·
·
·
-8.6
·
·
-1.7
·
·
-3.8
·
·
·
-20.9
·
Earnings Yield
-84.7%
-51.1%
-92.7%
-95.0%
-36.8%
54.5%
59.6%
54.7%
14.5%
-15.4%
·
0.00%
6.9%
9.7%
·
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
Net Income
$-14M
$-19M
$13M
$-1M
$3M
Diluted EPS
$-1.03
$-1.38
$0.96
$-0.08
$0.19
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
7 filers
· $152K 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.
Holders7
Value held$152K
New positions1
Exited positions2
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
1 (+1 vs prior Q)
2 (0 vs prior Q)
1 (0 vs prior Q)
1 (+1 vs prior Q)
-3K
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.
Sam P. Douglass, Douglass Trust IV — FBO S. Preston Douglass, Jr., Douglass Trust IV — FBO Brooke Douglass, Tiel Trust FBO Sam P. Douglass, Paula T. Douglass, Tiel Trust FBO Paula T. Douglass
×4 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
31 insiders
· 9 officers · 14 directors