Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-522.2%
Next ReportNov 12, 2026
Period
Report
EPS Actual
EPS Est
Surprise
Dec. 31, 2026
$0.01
$0.00
—
June 30, 2026
$-0.10
$0.00
—
March 31, 2026
May 15, 2026
$-0.13
$-0.01
-1174.5%
Dec. 31, 2025
$-0.03
—
—
Sept. 30, 2025
$-0.03
$-0.01
-194.1%
March 31, 2024
$-0.02
—
—
Sept. 30, 2021
$-0.10
$0.10
-198.0%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$37M
$46M
$31M
$46M
$24M
$184M
$75M
$36M
$30M
$49M
$60M
$46M
Cost of Revenue
$30M
$38M
$27M
$39M
$20M
$152M
$61M
$31M
$25M
$39M
$50M
$38M
Gross Profit
$6M
$8M
$4M
$7M
$4M
$32M
$15M
$6M
$5M
$9M
$10M
$8M
R&D Expense
$3M
$4M
$3M
$4M
$4M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
SG&A Expense
$6M
$7M
$6M
$5M
$5M
$5M
$4M
$5M
$5M
$5M
$5M
$5M
Operating Expenses
$9M
$11M
$9M
$9M
$9M
$10M
$7M
$8M
$8M
$8M
$8M
$8M
Operating Income
$-3M
$-3M
$-6M
$-2M
$-5M
$23M
$7M
$-2M
$-3M
$874.4K
$2M
$511.7K
Other Non-op
$-4M
$3M
$823.8K
$302.3K
$64.1K
$-26.1K
$44.7K
$2.3K
$-8.5K
$-19.8K
$81.9K
$454.0K
Pretax Income
$-7M
$-185.6K
$-5M
$-4M
$-5M
$23M
$7M
$-2M
$-2M
$1M
$2M
$965.6K
Income Tax
$-138.7K
$-45.2K
$-949.3K
$-886.7K
$-1M
$5M
$1M
$-428.7K
$-187.0K
$374.6K
$34.9K
$-88.3K
Net Income
$-5M
$-243.1K
$-4M
$-3M
$-4M
$18M
$6M
$-1M
$-2M
$874.0K
$2M
$760.0K
EPS (Basic)
$-0.40
$-0.02
$-0.34
$-0.24
$-0.32
$1.56
$0.52
$-0.12
$-0.20
$0.08
$0.15
$0.07
EPS (Diluted)
$-0.40
$-0.02
$-0.34
$-0.24
$-0.32
$1.53
$0.52
$-0.12
$-0.20
$0.08
$0.15
$0.07
Shares (Basic)
11,784,280
11,784,280
11,784,280
11,736,609
11,613,812
11,350,946
10,581,499
10,570,203
10,538,610
10,501,730
10,414,755
10,533,869
Shares (Diluted)
11,784,280
11,784,280
11,784,280
11,736,609
11,613,812
11,592,901
10,715,979
10,570,203
10,538,610
10,660,900
10,653,897
10,640,733
EBITDA
$-3M
$-3M
$-6M
$-2M
$-5M
$23M
$7M
$-2M
$-3M
$874.4K
$2M
$511.7K
Balance Sheet30
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
·
·
$12M
$12M
$26M
$46M
$28M
$6M
$12M
$14M
$13M
$12M
Short-term Investments
$19M
$26M
$25M
$27M
$16M
$5M
·
·
·
·
·
·
Receivables
$2M
$1M
$1M
$9M
$9M
$3M
$16M
$4M
$8M
$11M
$12M
$5M
Inventory
$5M
$2M
$1M
$4M
$4M
$975.5K
$12M
$1M
$2M
$3M
$2M
$2M
Prepaid Expense
·
·
·
$51.1K
$40.9K
$45.0K
$21.6K
$28.0K
$19.0K
$19.1K
$11.8K
$60.3K
Other Current Assets
$148.1K
$167.7K
$108.0K
$51.1K
·
·
·
·
·
·
·
·
Current Assets
$40M
$45M
$40M
$52M
$48M
$55M
$61M
$17M
$22M
$29M
$28M
$21M
PP&E (Net)
$59.8K
$72.9K
$114.9K
$101.1K
$106.0K
$151.6K
$220.9K
$131.9K
$124.1K
$219.9K
$317.8K
$314.5K
PP&E (Gross)
·
·
·
$753.7K
$971.7K
$933.8K
$2M
$2M
$2M
$2M
$2M
$1M
Accum. Depreciation
·
·
·
$652.6K
$865.7K
$782.2K
$2M
$1M
$2M
$1M
$1M
$1M
Goodwill
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
Intangibles
$928.4K
$1M
$1M
$2M
$2M
$1M
$1M
$1M
$996.7K
$1M
$1M
$1M
Other Non-current Assets
$121.8K
$133.5K
$131.2K
$126.5K
$126.1K
$140.5K
$283.4K
$258.1K
$139.6K
$136.7K
$136.1K
$129.9K
Total Assets
$46M
$51M
$47M
$57M
$52M
$58M
$65M
$21M
$25M
$32M
$32M
$25M
Accounts Payable
$7M
$8M
$7M
$13M
$8M
$10M
$42M
$6M
$8M
$13M
$13M
$7M
Accrued Liabilities
$8M
$4M
$1M
$856.2K
$849.6K
$785.5K
$466.0K
$247.7K
$259.3K
$288.3K
$247.3K
$238.6K
Short-term Debt
·
·
·
·
·
·
·
·
·
·
$0
$148.3K
Current Liabilities
$15M
$12M
$9M
$17M
$9M
$11M
$43M
$6M
$8M
$13M
$14M
$8M
Capital Leases
$717.6K
$1M
$1M
$0
$159.1K
$467.9K
$784.2K
$0
·
·
·
·
Other Non-current Liabilities
·
·
·
·
·
$110
$0
·
·
·
·
·
Total Liabilities
$16M
$13M
$10M
$17M
$9M
$12M
$44M
$6M
$8M
$13M
$14M
$8M
Total Debt
·
·
·
·
·
·
·
·
·
·
$0
$148.3K
Common Stock
$14.3K
$14.3K
$14.3K
$14.3K
$14.2K
$14.1K
$14.0K
$14.0K
$14.0K
$13.9K
$13.8K
$13.8K
Paid-in Capital
$14M
$14M
$15M
$14M
$14M
$13M
$7M
$7M
$7M
$7M
$7M
$7M
Retained Earnings
$20M
$25M
$25M
$29M
$32M
$36M
$18M
$12M
$14M
$16M
$15M
$13M
Treasury Stock
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$4M
AOCI
$-1M
$-1M
$-1M
$-1M
$-984.2K
$-472.5K
$-650.4K
$-634.8K
$-582.0K
$-613.8K
$-648.1K
$-664.7K
Stockholders' Equity
$29M
$35M
$35M
$39M
$41M
$45M
$20M
$15M
$16M
$18M
$17M
$16M
Liabilities + Equity
$46M
$51M
$47M
$57M
$52M
$58M
$65M
$21M
$25M
$32M
$32M
$25M
Shares Outstanding
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,590,281
10,605,912
10,570,203
10,570,203
10,520,203
10,442,203
10,533,869
Cash Flow15
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$36.8K
$33.1K
·
·
·
·
·
·
·
·
·
·
Stock-based Comp
$0
$350.6K
$295.1K
$710.9K
$545.8K
$380.8K
$0
·
$0
$-25.0K
$-50.0K
$60.5K
Deferred Tax
$-197.2K
$-79.7K
$-958.8K
$-888.1K
$-959.9K
$565.3K
$1M
$-429.5K
$-191.5K
$357.0K
$48.3K
$-48.4K
Amort. of Intangibles
$573.4K
$827.1K
$993.2K
$839.6K
$579.0K
$435.6K
$482.8K
$422.2K
$488.0K
$471.2K
$797.8K
$1M
Other Non-cash
$-1M
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-6M
$2M
$-773.4K
$-2M
$-7M
$12M
$22M
$775.1K
$-2M
$1M
$3M
$4M
CapEx
$28.9K
$32.8K
$55.0K
$47.1K
$42.1K
$21.0K
$181.7K
$100.8K
$23.9K
$45.4K
$173.2K
$53.0K
Investing Cash Flow
$6M
$1M
$723.9K
$-12M
$-12M
$-722.5K
$-795.0K
$-6M
$-399.2K
$-499.3K
$-1M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$0
$234.0K
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
$-234.0K
·
Dividends Paid
$471.4K
$0
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-471.4K
$-408.7K
$91.1K
$42.9K
$75.4K
$6M
$520.4K
$0
$67.0K
$104.8K
$-342.4K
·
Net Change in Cash
$-1M
$2M
$25.3K
$-14M
$-20M
$18M
$22M
$-6M
$-2M
$1M
$1M
$4M
Taxes Paid
$128.4K
$40.8K
$-46.0K
$-800
$-200.3K
$-4M
$-800
$-801
$-800
$-14.3K
$1M
$63.0K
Free Cash Flow
$-6M
$2M
$-828.4K
$-2M
$-7M
$12M
$22M
$674.3K
$-2M
$1M
$3M
$4M
Profitability8
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
17.1%
17.2%
11.4%
15.3%
15.9%
17.6%
19.4%
15.7%
17.3%
19.0%
16.6%
18.1%
Operating Margin
-7.3%
-6.2%
-19.3%
-5.1%
-20.7%
12.4%
9.4%
-5.8%
-8.9%
1.8%
3.5%
1.1%
Net Margin
-13.0%
-0.53%
-12.9%
-6.2%
-15.7%
9.6%
7.4%
-3.5%
-7.0%
1.8%
2.7%
1.6%
Pretax Margin
-19.3%
-0.40%
-16.6%
-8.3%
-19.6%
12.7%
9.7%
-5.2%
-7.8%
2.4%
3.7%
2.1%
EBITDA Margin
-7.2%
-6.2%
-19.3%
-5.1%
-20.7%
12.4%
9.4%
-5.8%
-8.9%
1.8%
3.5%
1.1%
ROA
-9.7%
-0.50%
-7.6%
-5.2%
-6.9%
28.7%
12.8%
-5.5%
-7.3%
2.7%
5.7%
3.2%
ROE
-14.9%
-0.70%
-10.7%
-7.2%
-8.8%
54.4%
31.6%
-8.3%
-12.2%
5.0%
9.8%
4.9%
ROIC
-8.9%
-6.3%
-13.8%
-4.6%
-9.4%
40.1%
28.2%
-11.0%
-15.4%
3.2%
12.2%
3.5%
Liquidity & Solvency3
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.7
3.6
4.4
3.1
5.2
4.9
1.4
2.9
2.7
2.2
2.1
2.5
Quick Ratio
1.4
2.2
4.2
2.9
4.7
4.3
1.0
1.8
2.5
1.9
1.9
2.0
Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.0
0.0
Efficiency3
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.7
0.9
0.6
0.8
0.4
3.0
1.7
1.6
1.0
1.5
2.1
2.0
Inventory Turnover
7.9
20.2
10.6
9.8
7.8
23.8
9.4
23.0
10.0
13.9
21.8
17.9
Receivables Turnover
20.1
37.1
6.1
5.1
12.4
19.9
7.5
6.1
3.2
4.2
6.7
8.4
Per Share5
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$2.49
$2.93
$2.98
$3.30
$3.51
$3.86
$1.92
$1.40
$1.52
$1.72
$1.64
$1.49
Revenue / Share
$3.10
$3.91
$2.61
$3.92
$2.07
$15.88
$7.01
$3.45
$2.85
$4.56
$5.61
$4.36
Cash Flow / Share
$-0.53
$0.16
$-0.07
$-0.16
$-0.64
$1.04
$2.05
$0.07
$-0.19
$0.14
$0.25
$0.39
Cash / Share
·
·
$1.04
$1.04
$2.25
$3.95
$2.66
$0.61
$1.13
$1.36
$1.26
$1.12
EPS (TTM)
$-0.40
$-0.02
$-0.34
$-0.24
$-0.32
$1.53
$0.52
$-0.12
$-0.20
$0.08
$0.15
$0.07
Growth Rates5
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-20.8%
49.6%
-33.0%
91.5%
-87.0%
145.2%
·
·
·
·
·
·
Revenue CAGR 3Y
-7.4%
24.3%
-44.9%
-15.1%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-27.6%
-9.3%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
·
194.2%
·
·
·
·
·
·
Net Income YoY
·
·
·
·
·
218.9%
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$37M
$46M
$31M
$46M
$24M
$184M
$75M
$36M
$30M
$49M
$60M
$46M
Net Income TTM
$-5M
$-243.1K
$-4M
$-3M
$-4M
$18M
$6M
$-1M
$-2M
$874.0K
$2M
$760.0K
Market Cap
$30M
$49M
$43M
$44M
$37M
$106M
$59M
$26M
$20M
$24M
$24M
$17M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
$11M
$5M
P/E
-6.3
-209.0
-10.7
-15.5
-9.9
6.0
10.6
-20.4
-9.2
28.1
15.5
22.9
P/S
0.8
1.1
1.4
1.0
1.5
0.6
0.8
0.7
0.7
0.5
0.4
0.4
P/B
1.0
1.4
1.2
1.1
0.9
2.4
2.9
1.8
1.2
1.3
1.4
1.1
P / Tangible Book
1.1
1.5
1.3
1.2
1.0
2.5
3.1
·
·
·
·
·
P / Cash Flow
-4.8
26.7
-55.3
-23.4
-5.0
8.8
2.7
33.4
-9.7
15.9
8.9
4.0
P / FCF
·
27.2
-51.6
-22.8
-5.0
8.8
2.7
38.4
-9.6
16.4
9.6
4.1
EV / EBITDA
·
·
·
·
·
·
·
·
·
·
5.2
10.1
EV / FCF
·
·
·
·
·
·
·
·
·
·
4.4
1.3
EV / Revenue
·
·
·
·
·
·
·
·
·
·
0.2
0.1
Dividend Yield
1.6%
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-15.8%
-0.48%
-9.4%
-6.4%
-10.1%
16.7%
9.4%
-4.9%
-10.8%
3.6%
6.5%
4.4%
Payout Ratio
-9.9%
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$471.4K
·
·
·
·
·
·
·
·
·
·
·
Income Statement16
Metric
Trend
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
Q1 2023
Revenue
$8M
$3M
$12M
$13M
$7M
$8M
$18M
$13M
$6M
$6M
$9M
$10M
$17M
$12M
$9M
$8M
Cost of Revenue
$8M
$3M
$10M
$10M
$6M
$7M
$15M
$11M
$5M
$6M
$8M
$8M
$15M
$10M
$8M
$7M
Gross Profit
$757.9K
$553.4K
$2M
$3M
$1M
$1M
$3M
$2M
$640.7K
$517.4K
$837.1K
$2M
$2M
$2M
$946.0K
$2M
R&D Expense
$690.9K
$816.3K
$776.8K
$949.8K
$1M
$794.2K
$927.2K
$1M
$875.5K
$811.5K
$852.9K
$867.0K
$919.5K
$1M
$976.4K
$970.1K
SG&A Expense
$2M
$1M
$1M
$1M
$1M
$3M
$2M
$1M
$2M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
Operating Expenses
$3M
$2M
$2M
$2M
$3M
$3M
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$3M
$2M
$2M
Operating Income
$-2M
$-2M
$48.7K
$590.4K
$-1M
$-2M
$795.2K
$-372.8K
$-2M
$-2M
$-2M
$-584.5K
$103.3K
$-470.6K
$-1M
$-615.9K
Other Non-op
$-5M
$-258.0K
$454.2K
$2.8K
$988.3K
$1M
$-710.9K
$1M
$3.3K
$-67.9K
$691.1K
$197.3K
$149.4K
$111.9K
$83.5K
$-42.4K
Pretax Income
$-6M
$-2M
$502.9K
$593.2K
$-331.3K
$-635.1K
$84.3K
$696.5K
$-2M
$-2M
$-864.8K
$-387.3K
$-2M
$-367.0K
$35.1K
$-2M
Income Tax
$-198.9K
$-18.7K
$36.3K
$42.6K
$-263.4K
$2.6K
$167.7K
$47.9K
$-371.3K
$-312.8K
$-215.2K
$-50.1K
$-323.5K
$-578.7K
$118.9K
$-103.4K
Net Income
$-4M
$-2M
$533.6K
$640.5K
$-342.2K
$-644.8K
$228.7K
$515.2K
$-2M
$-1M
$-764.6K
$-257.7K
$-2M
$247.6K
$-378.3K
$-1M
EPS (Basic)
$-0.37
$-0.13
$0.05
$0.05
$-0.03
$-0.05
$0.02
$0.04
$-0.16
$-0.10
$-0.06
$-0.02
$-0.13
$0.02
$-0.03
$-0.10
EPS (Diluted)
$-0.37
$-0.13
$0.05
$0.05
$-0.03
$-0.05
$0.02
$0.04
$-0.16
$-0.10
$-0.06
$-0.02
$-0.13
$0.02
$-0.03
$-0.10
Shares (Basic)
·
11,784,280
11,784,280
11,784,280
·
11,784,280
11,784,280
11,784,280
·
11,784,280
11,784,280
11,784,280
·
11,784,280
11,695,150
11,684,280
Shares (Diluted)
·
11,784,280
11,816,519
11,803,465
·
11,784,280
11,838,850
11,807,962
·
11,784,280
11,784,280
11,784,280
·
11,784,280
11,695,150
11,684,280
EBITDA
·
$-2M
$48.7K
$590.4K
·
$-2M
$795.2K
$-372.8K
·
$-2M
$-2M
$-584.5K
·
$-470.6K
$-1M
$-615.9K
Balance Sheet27
Metric
Trend
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
Q1 2023
Cash & Equivalents
·
·
·
·
·
·
·
$15M
·
$7M
$5M
$7M
$12M
$18M
$18M
$26M
Short-term Investments
$19M
$24M
$24M
$25M
$26M
$25M
$22M
$26M
$25M
$25M
$28M
$27M
$27M
$16M
$17M
$15M
Receivables
$2M
$3M
$10M
$7M
$1M
$3M
$2M
$2M
$1M
$10M
$13M
$10M
$9M
$7M
$8M
$946.0K
Inventory
$5M
$8M
$2M
$995.4K
$2M
$1M
$4M
$3M
$1M
$1M
$1M
$2M
$4M
$6M
$7M
$5M
Prepaid Expense
·
·
·
·
·
·
·
·
·
$128.5K
$136.5K
$58.8K
·
$49.0K
$21.6K
$32.2K
Other Current Assets
$148.1K
$366.5K
$354.9K
$126.5K
$167.7K
$237.8K
$196.4K
$85.7K
$108.0K
·
·
·
$51.1K
·
·
·
Current Assets
$40M
$45M
$47M
$47M
$45M
$44M
$49M
$45M
$40M
$44M
$48M
$46M
$52M
$47M
$50M
$47M
PP&E (Net)
$59.8K
$48.1K
$58.3K
$60.5K
$72.9K
$72.6K
$82.2K
$106.5K
$114.9K
$126.0K
$96.5K
$92.1K
$101.1K
$109.8K
$121.4K
$116.8K
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
·
·
·
$751.8K
$884.5K
$998.4K
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
·
·
·
$642.0K
$763.1K
$881.6K
Goodwill
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
$273.3K
Intangibles
$928.4K
$1M
$953.0K
$865.6K
$1M
$868.8K
$867.6K
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-current Assets
$121.8K
$123.4K
$128.2K
$130.4K
$133.5K
$126.2K
$126.0K
$136.3K
$131.2K
$134.2K
$138.6K
$124.2K
$126.5K
$125.3K
$128.1K
$116.2K
Total Assets
$46M
$50M
$53M
$53M
$51M
$50M
$54M
$52M
$47M
$50M
$53M
$51M
$57M
$52M
$55M
$51M
Accounts Payable
$7M
$9M
$10M
$10M
$8M
$6M
$14M
$11M
$7M
$6M
$9M
$7M
$13M
$9M
$12M
$9M
Accrued Liabilities
$8M
$3M
$3M
$4M
$4M
$4M
$2M
$2M
$1M
$1M
$1M
$989.7K
$856.2K
$733.4K
$507.8K
$552.1K
Current Liabilities
$15M
$13M
$14M
$14M
$12M
$10M
$16M
$13M
$9M
$10M
$13M
$11M
$17M
$10M
$13M
$10M
Capital Leases
$717.6K
$786.6K
$843.7K
$923.0K
$1M
$1M
$1M
$1M
$1M
$1M
·
·
$0
$0
·
$79.9K
Total Liabilities
$16M
$14M
$15M
$15M
$13M
$11M
$17M
$14M
$10M
$12M
$13M
$11M
$17M
$10M
$13M
$10M
Common Stock
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.3K
$14.2K
Paid-in Capital
$14M
$14M
$14M
$14M
$14M
$15M
$15M
$15M
$15M
$15M
$15M
$14M
$14M
$14M
$14M
$14M
Retained Earnings
$20M
$24M
$26M
$26M
$25M
$25M
$26M
$26M
$25M
$27M
$28M
$29M
$29M
$31M
$30M
$31M
Treasury Stock
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
AOCI
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-910.1K
$-1M
Stockholders' Equity
$29M
$33M
$35M
$35M
$35M
$35M
$36M
$36M
$35M
$37M
$38M
$39M
$39M
$40M
$40M
$40M
Liabilities + Equity
$46M
$50M
$53M
$53M
$51M
$50M
$54M
$52M
$47M
$50M
$53M
$51M
$57M
$52M
$55M
$51M
Shares Outstanding
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,784,280
11,684,280
Cash Flow11
Metric
Trend
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
Q1 2023
Stock-based Comp
$0
$0
$0
$0
$180.0K
$0
$83.2K
$87.4K
$86.2K
$70.1K
$87.2K
$51.6K
$173.9K
$176.4K
$179.8K
$180.7K
Deferred Tax
$-197.2K
$0
$0
$0
$-297.1K
$2.6K
$167.7K
$47.1K
$-384.4K
$-308.1K
$-215.3K
$-50.9K
$-329.4K
$-573.3K
$118.9K
$-104.2K
Amort. of Intangibles
$114.2K
$87.0K
$173.9K
$198.3K
$171.7K
$183.8K
$217.6K
$254.0K
$270.7K
$232.2K
$245.3K
$244.9K
$244.4K
$234.3K
$181.0K
$179.9K
Operating Cash Flow
$-733.5K
$11.3K
$-4M
$-1M
$2M
$-6M
$3M
$3M
$6M
$-779.0K
$-970.2K
$-5M
$5M
$233.0K
$-6M
$-1M
CapEx
$21.9K
$-11
$6.0K
$904
$7.1K
$899
$3.2K
$21.5K
$2.0K
$37.1K
$13.5K
$2.4K
$1.9K
$-271
$18.8K
$26.7K
Investing Cash Flow
$5M
$-52.1K
$561.7K
$143.3K
$-24.0K
$-2M
$3M
$-334.8K
$-1M
$3M
$-770.7K
$-98.8K
$-10M
$-337.9K
$-2M
$553.9K
Dividends Paid
$0
$0
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$0
$0
·
·
$-408.7K
$0
$0
$0
$90.0K
$3.1K
$-1.0K
$-1.0K
$-1.0K
$-90.0K
$45.0K
$0
Net Change in Cash
$4M
$-57.7K
$-4M
$-1M
$2M
$-7M
$6M
$2M
$5M
$2M
$-2M
$-5M
$-5M
$-334.7K
$-8M
$-772.5K
Taxes Paid
$259.8K
$0
$-90.0K
$-41.4K
$41.6K
$0
$0
$-800
$90.6K
$-135.7K
$44.8K
$-45.8K
$0
$0
$0
$-800
Free Cash Flow
·
·
·
$-1M
·
·
·
$3M
·
·
·
$-5M
·
·
·
$-1M
Profitability8
Metric
Trend
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
Q1 2023
Gross Margin
·
16.1%
17.1%
22.8%
·
16.9%
18.2%
15.6%
·
8.4%
9.5%
15.7%
·
17.3%
10.5%
19.7%
Operating Margin
·
-43.9%
0.41%
4.6%
·
-24.6%
4.5%
-2.8%
·
-25.2%
-17.6%
-6.0%
·
-4.0%
-15.2%
-7.6%
Net Margin
·
-45.2%
4.5%
5.0%
·
-8.1%
1.3%
3.9%
·
-19.0%
-8.6%
-2.7%
·
2.1%
-4.2%
-13.9%
Pretax Margin
·
-51.4%
4.2%
4.7%
·
-7.9%
0.47%
5.2%
·
-26.3%
-9.8%
-4.0%
·
-3.1%
0.39%
-18.9%
EBITDA Margin
·
-43.9%
0.41%
4.6%
·
-24.6%
4.5%
-2.8%
·
-25.2%
-17.6%
-6.0%
·
-4.0%
-15.2%
-7.6%
ROA
·
-3.1%
0.99%
1.2%
·
-1.3%
0.43%
1.0%
·
-2.3%
-1.4%
-0.51%
·
0.45%
-0.73%
-2.2%
ROE
·
-4.5%
1.5%
1.8%
·
-1.8%
0.62%
1.4%
·
-3.0%
-2.0%
-0.66%
·
0.60%
-0.92%
-2.7%
ROIC
·
-4.5%
0.13%
1.6%
·
-5.6%
-2.2%
-0.97%
·
-3.4%
-3.1%
-1.3%
·
0.67%
8.1%
-1.4%
Liquidity & Solvency2
Metric
Trend
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
Q1 2023
Current Ratio
·
3.4
3.4
3.4
·
4.3
3.0
3.5
·
4.2
3.7
4.2
·
4.5
3.9
4.8
Quick Ratio
·
2.0
2.5
2.3
·
2.8
1.5
3.2
·
4.0
3.6
4.0
·
3.9
3.3
4.2
Efficiency3
Metric
Trend
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
Q1 2023
Asset Turnover
·
0.1
0.2
0.2
·
0.2
0.3
0.3
·
0.1
0.2
0.2
·
0.2
0.2
0.2
Inventory Turnover
·
0.6
3.2
5.5
·
5.2
5.5
4.7
·
1.6
1.9
2.2
·
1.4
1.7
2.3
Receivables Turnover
·
1.2
1.9
3.0
·
1.2
2.3
2.3
·
0.7
0.8
1.8
·
2.6
1.9
6.5
Per Share5
Metric
Trend
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
Q1 2023
Book Value / Share
·
$2.84
$2.98
$2.98
·
$3.00
$3.05
$3.04
·
$3.13
$3.23
$3.28
·
$3.43
$3.40
$3.40
Revenue / Share
·
$0.29
$1.01
$1.08
·
$0.68
$1.51
$1.13
·
$0.52
$0.75
$0.82
·
$1.01
$0.77
$0.69
Cash Flow / Share
·
·
·
$-0.13
·
·
·
$0.23
·
·
·
$-0.44
·
·
·
$-0.09
Cash / Share
·
·
·
·
·
·
·
$1.24
·
$0.59
$0.44
$0.58
·
$1.49
$1.52
$2.18
EPS (TTM)
·
$-0.06
$0.02
$-0.01
·
$-0.15
$-0.20
$-0.28
·
$-0.31
$-0.19
$-0.16
·
$-0.16
$-0.25
$-0.32
Valuation (TTM)9
Metric
Trend
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
Q1 2023
Revenue TTM
·
$35M
$40M
$46M
·
$45M
$43M
$34M
·
$42M
$47M
$47M
·
$41M
$36M
$29M
Net Income TTM
·
$-726.5K
$187.1K
$-117.8K
·
$-2M
$-2M
$-3M
·
$-4M
$-2M
$-2M
·
$-2M
$-3M
$-4M
Market Cap
·
$45M
$51M
$51M
·
$67M
$58M
$54M
·
$35M
$40M
$38M
·
$59M
$53M
$34M
P/E
·
-63.5
218.5
-436.0
·
-38.1
-24.5
-16.4
·
-9.6
-17.8
-20.0
·
-31.1
-17.8
-9.1
P/S
·
1.3
1.3
1.1
·
1.5
1.3
1.6
·
0.8
0.8
0.8
·
1.4
1.5
1.2
P/B
·
1.3
1.5
1.5
·
1.9
1.6
1.5
·
1.0
1.0
1.0
·
1.5
1.3
0.9
P / Tangible Book
·
1.4
1.5
1.5
·
2.0
1.7
1.6
·
1.0
1.1
1.0
·
1.6
1.4
0.9
P / Cash Flow
·
·
·
-34.5
·
·
·
20.2
·
·
·
-7.2
·
·
·
-33.7
Earnings Yield
·
-1.6%
0.46%
-0.23%
·
-2.6%
-4.1%
-6.1%
·
-10.4%
-5.6%
-5.0%
·
-3.2%
-5.6%
-11.0%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Revenue
$37M
$46M
$31M
$46M
$24M
Gross Margin %
17.1%
17.2%
11.4%
15.3%
15.9%
Operating Margin %
-7.3%
-6.2%
-19.3%
-5.1%
-20.7%
Net Income
$-5M
$-243.1K
$-4M
$-3M
$-4M
Diluted EPS
$-0.40
$-0.02
$-0.34
$-0.24
$-0.32
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Current Ratio
2.7
3.6
4.4
3.1
5.2
Quick Ratio
1.4
2.2
4.2
2.9
4.7
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Free Cash Flow
$-6M
$2M
$-828.4K
$-2M
$-7M
Institutional owners (13F)
21 filers
· $5.9M 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.
Holders21
Value held$5.9M
New positions2
Exited positions5
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
2 (-4 vs prior Q)
5 (+1 vs prior Q)
7 (+1 vs prior Q)
3 (-2 vs prior Q)
+431K
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
SHERMAN CAPITAL GROUP LLC, STEVEN SHERMAN, KAREN SINGER, DAVID S. OROS, LLOYD I. MILLER, III
×5 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
14 insiders
· 2 officers · 9 directors