10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$323M2016-12-31 → 2025-12-31
Free Cash Flow$-124M2016-12-31 → 2025-12-31
Net margin-26.0%2016-12-31 → 2025-12-31
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
P/E
-69.35Y avg ≈-131.6
≈-131.6
·
·
P/S (TTM)
1.85Y avg ≈2.4
≈2.4
1.9
Fair value
P/B (MRQ)
0.65Y avg ≈1.1
≈1.1
1.7
Undervalued
EV / EBITDA
-9.25Y avg ≈-3.7
≈-3.7
·
·
Price / FCF (TTM)
-5.75Y avg ≈30.4
≈30.4
·
·
Price / Cash Flow (TTM)
-7.15Y avg ≈12.0
≈12.0
·
·
EV / Revenue
1.95Y avg ≈2.2
≈2.2
·
·
EV / FCF
-5.05Y avg ≈27.0
≈27.0
·
·
Price / Tangible Book (MRQ)
0.75Y avg ≈1.2
≈1.2
·
·
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability
Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
Gross Margin (TTM)
35.6%5Y avg ≈50.4%
≈50.4%
·
·
Operating Margin (TTM)
-37.7%5Y avg ≈-5.0%
≈-5.0%
0.42%
Weak
EBITDA Margin (TTM)
-29.8%5Y avg ≈1.3%
≈1.3%
0.42%
Weak
Pretax Margin (TTM)
-28.5%5Y avg ≈-0.45%
≈-0.45%
-1.3%
Weak
Net Profit Margin (TTM)
-26.0%5Y avg ≈-3.5%
≈-3.5%
-1.9%
Weak
ROA
-5.0%5Y avg ≈8.2%
≈8.2%
-1.8%
Weak
ROE
-5.4%5Y avg ≈9.5%
≈9.5%
-1.4%
Weak
ROIC
-7.2%5Y avg ≈4.8%
≈4.8%
·
·
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
Debt / Equity (MRQ)
0.05Y avg ≈0.0
≈0.0
0.7
Low debt
Current Ratio (MRQ)
6.35Y avg ≈6.2
≈6.2
1.7
Strong liquidity
Quick Ratio
1.65Y avg ≈1.9
≈1.9
0.9
Strong liquidity
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
Revenue YoY
13.8%5Y avg ≈11.3%
≈11.3%
·
·
Revenue CAGR 3Y
-19.5%5Y avg ≈-21.8%
≈-21.8%
·
·
Revenue CAGR 5Y
-5.2%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
Revenue / Share
$10.485Y avg ≈$16.32
≈$16.32
·
·
Cash Flow / Share
$-3.305Y avg ≈$4.78
≈$4.78
·
·
Cash / Share
$1.615Y avg ≈$2.97
≈$2.97
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
FLGT
5Y avg
Peer Median
Verdict
Asset Turnover
0.35Y avg ≈0.4
≈0.4
0.8
Weak
Receivables Turnover
4.25Y avg ≈5.4
≈5.4
8.9
Weak
Revenue / Employee
≈$245.4K
·
·
·
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-12.6%
Next ReportNov 05, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 30, 2026
$-0.58
$-0.47
-23.6%
March 31, 2026
$-0.36
$-0.11
-236.1%
Dec. 31, 2025
$-0.36
$-0.11
-236.1%
Sept. 30, 2025
$0.14
$-0.23
161.5%
June 30, 2025
$0.07
$-0.19
137.4%
March 31, 2025
$0.04
$-0.19
121.2%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$323M
$283M
$289M
$619M
$993M
$422M
$33M
$21M
$19M
$18M
$10M
Cost of Revenue
$192M
$176M
$185M
$252M
$216M
$90M
$14M
$0
$9M
$7M
$5M
Gross Profit
$131M
$107M
$104M
$367M
$777M
$332M
$18M
$11M
$10M
$12M
$5M
R&D Expense
$54M
$49M
$41M
$29M
$24M
$12M
$7M
$6M
$4M
$4M
$4M
SG&A Expense
$117M
$88M
$89M
$111M
$51M
$15M
$6M
$6M
$5M
$5M
$2M
Operating Expenses
$222M
$181M
$300M
$188M
$101M
$42M
$19M
$16M
$14M
$11M
$10M
Operating Income
$-91M
$-74M
$-196M
$179M
$676M
$290M
$-428.0K
$-5M
$-3M
$918.0K
$-5M
Interest Expense
·
·
·
$346.0K
$117.0K
$20.0K
·
·
·
·
·
Interest Income
$31M
$31M
$22M
$6M
·
·
·
·
·
·
·
Other Non-op
$153.0K
$561.0K
$320.0K
$887.0K
·
·
·
·
·
·
·
Pretax Income
$-70M
$-52M
$-174M
$184M
$677M
$292M
$409.0K
$-5M
$-3M
$-4M
$-5M
Income Tax
$-8M
$-8M
$1M
$42M
$175M
$73M
$43.0K
$36.0K
$-1M
$920.0K
$0
Net Income
$-61M
$-43M
$-168M
$143M
$507M
$214M
$-411.0K
$-6M
$-3M
$-5M
$-8M
Shares (Basic)
30,777,000
30,235,000
29,784,000
30,097,000
29,408,000
22,694,000
18,709,000
17,978,000
17,739,000
·
·
Shares (Diluted)
30,777,000
30,235,000
29,784,000
30,964,000
30,976,000
24,056,000
18,709,000
17,978,000
17,739,000
·
·
EBITDA
$-67M
$-49M
$-169M
$211M
$687M
$290M
$-428.0K
$-5M
$-3M
$918.0K
·
Balance Sheet29
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$50M
$55M
$97M
$80M
$165M
$87M
$12M
$7M
$6M
$8M
$489.0K
Short-term Investments
·
·
·
·
·
·
·
·
$20M
$13M
·
Receivables
$85M
$69M
$51M
$53M
$139M
$184M
$7M
$6M
$4M
$4M
$2M
Prepaid Expense
$5M
$7M
$8M
$7M
$4M
$4M
$1M
$556.0K
$624.0K
$375.0K
$65.0K
Other Current Assets
$23M
$23M
$33M
$49M
$23M
$40M
$2M
$3M
$2M
$906.0K
$314.0K
Current Assets
$550M
$354M
$508M
$628M
$612M
$524M
$37M
$40M
$33M
$26M
$3M
PP&E (Net)
$113M
$106M
$83M
$81M
$62M
$40M
$6M
$6M
$7M
$6M
$2M
PP&E (Gross)
$170M
$157M
$135M
$125M
$82M
$51M
$14M
$12M
$11M
$8M
$3M
Accum. Depreciation
$58M
$52M
$52M
$43M
$20M
$11M
$8M
$6M
$4M
$2M
$900.0K
Goodwill
$25M
$22M
$22M
$143M
$51M
·
·
·
·
·
·
Intangibles
$133M
$135M
$143M
$151M
$36M
·
·
·
·
·
·
Other Non-current Assets
$23M
$33M
$35M
$44M
$11M
$4M
$251.0K
$17.0K
$39.0K
$17.0K
·
Total Assets
$1.21B
$1.22B
$1.24B
$1.39B
$1.28B
$700M
$89M
$54M
$57M
$58M
$6M
Accounts Payable
$19M
$18M
$15M
$23M
$20M
$26M
$2M
$1M
$2M
$3M
$314.0K
Accrued Liabilities
$34M
$24M
$31M
$25M
$18M
$8M
$1M
$1M
$911.0K
$436.0K
$199.0K
Short-term Debt
$476.0K
$412.0K
$1M
$6M
$6M
·
·
·
·
·
·
Current Liabilities
$85M
$73M
$73M
$88M
$105M
$130M
$4M
$3M
$3M
$3M
$686.0K
Capital Leases
$4M
$4M
$7M
$9M
$5M
$568.0K
$2M
·
·
·
·
Deferred Tax
$7M
$6M
$8M
·
·
·
·
·
·
$243.0K
·
Other Non-current Liabilities
$8M
$7M
$15M
$18M
$7M
$582.0K
·
$14.0K
$6.0K
$2.0K
·
Total Liabilities
$107M
$91M
$102M
$116M
$113M
$131M
$6M
$3M
$3M
$4M
$686.0K
Total Debt
$476.0K
$412.0K
$1M
$6M
$6M
·
·
·
·
·
·
Common Stock
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$2.0K
$2.0K
$2.0K
$2.0K
·
Paid-in Capital
·
·
·
·
·
·
·
·
·
$110M
·
Retained Earnings
$530M
$590M
$633M
$801M
$658M
$151M
$-63M
$-63M
$-58M
$-55M
$-53M
AOCI
$8M
$-368.0K
$1M
$-21M
$-759.0K
$438.0K
$146.0K
$-35.0K
$-44.0K
$-103.0K
·
Stockholders' Equity
$1.11B
$1.13B
$1.14B
$1.27B
$1.16B
$569M
$83M
$51M
$54M
$54M
$5M
Liabilities + Equity
$1.21B
$1.22B
$1.24B
$1.39B
$1.28B
$700M
$89M
$54M
$57M
$58M
$6M
Shares Outstanding
31,081,000
30,841,000
29,653,000
29,438,000
30,160,000
28,178,000
21,483,000
18,172,000
17,847,000
17,676,000
·
Cash Flow16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$24M
$25M
$26M
$33M
$11M
$3M
$2M
·
$2M
$1M
$575.0K
Stock-based Comp
$40M
$44M
$43M
$33M
$16M
$8M
$3M
$2M
$2M
$5M
$8M
Deferred Tax
$-1M
$-4M
$11M
$-8M
$-8M
$-2M
$-21.0K
$36.0K
$-336.0K
$246.0K
·
Amort. of Intangibles
$8M
$8M
$8M
$6M
$2M
·
·
·
·
·
·
Other Non-cash
$-104M
$-2M
$114M
$53M
$13M
·
·
·
·
·
·
Operating Cash Flow
$-102M
$21M
$27M
$254M
$539M
$141M
$6M
$-675.0K
$1M
$4M
$-969.0K
CapEx
$23M
$40M
$22M
$19M
$24M
$35M
$1M
$2M
$3M
$4M
$2M
Investing Cash Flow
$111M
$-58M
$39M
$-261M
$-547M
$-326M
$-29M
$950.0K
$-2M
$-43M
$-2M
Stock Issued
·
·
·
·
$89M
$246M
$29M
·
·
$37M
·
Stock Repurchased
$11M
$225.0K
$25M
$74M
·
$62.0K
$21.0K
·
·
·
·
Net Stock Activity
$-11M
$-225.0K
$-25M
$-74M
$89M
$246M
$29M
·
·
$37M
·
Financing Cash Flow
$-15M
$-5M
$-48M
$-77M
$85M
$261M
$29M
$15.0K
$-770.0K
$46M
$4M
Net Change in Cash
$-5M
$-42M
$18M
$-85M
$77M
$75M
$5M
$246.0K
$-1M
·
·
Taxes Paid
$96M
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-124M
$-19M
$5M
$235M
$515M
$105M
$4M
$-3M
$-2M
$617.0K
·
Levered FCF
·
·
·
$234M
$515M
$105M
·
·
·
·
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
40.6%
37.8%
36.1%
59.3%
78.3%
78.7%
56.6%
49.9%
54.4%
63.2%
·
Operating Margin
-28.2%
-26.1%
-67.6%
28.8%
68.1%
68.8%
-1.3%
-23.8%
-18.6%
5.0%
·
Net Margin
-18.8%
-15.1%
-58.0%
23.2%
51.1%
50.8%
-1.3%
-26.3%
-13.4%
-29.3%
·
Pretax Margin
-21.7%
-18.3%
-60.2%
29.7%
68.2%
69.2%
1.3%
-21.7%
-16.0%
-24.4%
·
EBITDA Margin
-20.8%
-17.3%
-58.6%
34.1%
69.2%
68.8%
-1.3%
-23.8%
-18.6%
5.0%
·
ROA
-5.0%
-3.5%
-12.8%
10.8%
51.3%
54.3%
-0.58%
-10.1%
-4.4%
-16.7%
·
ROE
-5.4%
-3.8%
-14.0%
11.8%
58.7%
65.3%
-0.60%
-10.8%
-4.6%
-17.9%
·
ROIC
-7.2%
-5.5%
-17.3%
10.8%
43.0%
38.3%
-0.46%
-10.0%
-4.2%
2.0%
·
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
6.5
4.9
7.0
7.1
5.8
4.0
10.0
14.4
11.0
7.9
·
Quick Ratio
1.6
1.7
2.0
1.5
2.9
2.1
5.0
4.6
10.2
7.6
·
Debt / Equity
0.0
0.0
0.0
0.0
0.0
·
·
·
·
·
·
Interest Coverage
·
·
·
516.0
5777.4
14507.9
·
·
·
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.3
0.2
0.2
0.5
1.0
1.1
0.5
0.4
0.3
0.6
·
Receivables Turnover
4.2
4.7
5.6
6.5
6.2
4.4
5.2
4.3
4.5
5.6
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$35.78
$36.74
$38.31
$43.03
$38.42
$20.21
$3.85
$2.81
$3.04
$3.08
·
Revenue / Share
$10.48
$9.38
$9.71
$19.99
$32.04
$17.53
$1.74
$1.19
·
·
·
Cash Flow / Share
$-3.30
$0.70
$0.91
$8.19
$17.39
$5.85
$0.29
$-0.04
·
·
·
Cash / Share
$1.61
$1.79
$3.29
$2.70
$5.47
$3.10
$0.56
$0.37
$0.36
$0.45
·
EPS (TTM)
$-0.31
$-0.31
$-0.31
$-0.31
$-0.31
$-0.31
$-0.31
$-0.31
$-0.14
$-5.90
·
Growth Rates4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
13.8%
-2.0%
-53.3%
-37.6%
135.4%
·
·
·
·
·
·
Revenue CAGR 3Y
-19.5%
-34.2%
-11.8%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-5.2%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-71.7%
136.7%
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$323M
$283M
$289M
$619M
$993M
$422M
$33M
$21M
$19M
$18M
·
Net Income TTM
$-61M
$-43M
$-168M
$143M
$507M
$214M
$-411.0K
$-6M
$-3M
$-5M
·
Market Cap
$816M
$570M
$857M
$877M
$3.03B
$1.47B
$277M
$58M
$78M
$205M
·
Enterprise Value
$767M
$515M
$761M
$803M
$2.88B
·
·
·
·
·
·
P/E
-84.7
-59.6
-93.3
-96.1
-324.5
-168.1
-41.6
-10.2
-31.3
-2.0
·
P/S
2.5
2.0
3.0
1.4
3.1
3.5
8.5
2.7
4.2
11.2
·
P/B
0.7
0.5
0.8
0.7
2.6
2.6
3.3
1.1
1.4
3.8
·
P / Tangible Book
0.9
0.6
0.9
0.9
2.8
2.6
·
·
·
·
·
P / Cash Flow
-8.0
27.0
31.7
3.5
5.6
10.4
50.2
-85.3
58.7
46.4
·
P / FCF
-6.6
-29.6
178.7
3.7
5.9
13.9
63.9
-19.2
-50.0
331.5
·
EV / EBITDA
-11.4
-10.5
-4.5
3.8
4.2
·
·
·
·
·
·
EV / FCF
-6.2
-26.7
158.7
3.4
5.6
·
·
·
·
·
·
EV / Revenue
2.4
1.8
2.6
1.3
2.9
·
·
·
·
·
·
Earnings Yield
-1.2%
-1.7%
-1.1%
-1.0%
-0.31%
-0.60%
-2.4%
-9.8%
-3.2%
-51.0%
·
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
$85M
$71M
$83M
$84M
$82M
$73M
$76M
$72M
$71M
$64M
$71M
$85M
$68M
$66M
$68M
$106M
Cost of Revenue
$60M
$50M
$51M
$49M
$47M
$45M
$44M
$45M
$45M
$42M
$45M
$45M
$47M
$47M
$55M
$60M
Gross Profit
$26M
$21M
$33M
$36M
$34M
$28M
$32M
$27M
$26M
$22M
$25M
$40M
$21M
$19M
$13M
$46M
R&D Expense
$15M
$14M
$14M
$14M
$13M
$12M
$12M
$12M
$13M
$11M
$12M
$10M
$10M
$10M
$9M
$8M
SG&A Expense
$27M
$28M
$42M
$23M
$26M
$25M
$24M
$21M
$21M
$21M
$32M
$17M
$18M
$22M
$29M
$26M
Operating Expenses
$62M
$56M
$69M
$51M
$54M
$48M
$48M
$44M
$45M
$44M
$176M
$40M
$40M
$44M
$50M
$46M
Operating Income
$-36M
$-35M
$-36M
$-15M
$-20M
$-20M
$-16M
$-17M
$-19M
$-22M
$-151M
$214.0K
$-20M
$-25M
$-37M
$352.0K
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
$0
$136.0K
$200.0K
·
$105.0K
Interest Income
$6M
$9M
$7M
$8M
$8M
$8M
$8M
$8M
$8M
$7M
$6M
$6M
·
·
·
·
Other Non-op
$38.0K
$10.0K
$44.0K
$-5.0K
$46.0K
$68.0K
$15.0K
$544.0K
$11.0K
$-9.0K
$-22.0K
$244.0K
·
·
·
·
Pretax Income
$-30M
$-26M
$-29M
$-8M
$-22M
$-12M
$-8M
$-19M
$-11M
$-14M
$-145M
$7M
$-15M
$-21M
$-33M
$2M
Income Tax
$29.0K
$-704.0K
$-6M
$-683.0K
$-2M
$176.0K
$-2M
$-4M
$-2M
$-327.0K
$-11M
$20M
$-3M
$-5M
$-9M
$414.0K
Net Income
$-30M
$-25M
$-23M
$-7M
$-19M
$-12M
$-6M
$-15M
$-9M
$-13M
$-128M
$-13M
$-11M
$-15M
$-24M
$2M
Shares (Basic)
28,005,000
30,881,000
·
30,749,000
30,544,000
30,832,000
·
30,416,000
30,098,000
29,769,000
·
30,013,000
29,813,000
29,536,000
·
30,174,000
Shares (Diluted)
28,005,000
30,881,000
·
30,749,000
30,544,000
30,832,000
·
30,416,000
30,098,000
29,769,000
·
30,013,000
29,813,000
29,536,000
·
30,867,000
EBITDA
$-36M
$-29M
·
$-15M
$-20M
$-14M
·
$-11M
$-13M
$-15M
·
$214.0K
$-20M
$-18M
·
$352.0K
Balance Sheet28
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
$26M
$23M
$50M
$118M
$88M
$67M
$55M
$58M
$65M
$55M
$97M
$84M
$58M
$66M
$80M
$169M
Receivables
$65M
$69M
$85M
$71M
$77M
$71M
$69M
$57M
$57M
$52M
·
$49M
$35M
$44M
·
$104M
Inventory
$793.0K
$770.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Prepaid Expense
$5M
$6M
$5M
$6M
$5M
$6M
$7M
$7M
$7M
$7M
·
$8M
$7M
$7M
·
$8M
Other Current Assets
$22M
$24M
$23M
$60M
$59M
$25M
$23M
$56M
$31M
$29M
·
$33M
$35M
$33M
·
$21M
Current Assets
$455M
$479M
$550M
$507M
$429M
$417M
$354M
$327M
$399M
$387M
·
$550M
$528M
$581M
·
$697M
PP&E (Net)
$113M
$116M
$113M
$112M
$110M
$107M
$106M
$107M
$93M
$87M
·
$85M
$88M
$79M
·
$82M
PP&E (Gross)
$177M
$178M
$170M
$166M
$169M
$162M
$157M
$156M
$139M
$134M
·
$132M
$137M
$125M
·
$118M
Accum. Depreciation
$64M
$61M
$58M
$54M
$59M
$55M
$52M
$49M
$45M
$47M
·
$47M
$50M
$46M
·
$36M
Goodwill
$54M
$54M
$25M
$25M
$22M
$22M
$22M
$22M
$22M
$22M
·
$142M
$142M
$143M
·
$120M
Intangibles
$149M
$154M
$133M
$135M
$131M
$133M
$135M
$137M
$139M
$141M
·
$144M
$146M
$149M
·
$88M
Other Non-current Assets
$24M
$25M
$23M
$23M
$23M
$33M
$33M
$39M
$32M
$33M
·
$38M
$49M
$45M
·
$61M
Total Assets
$1.09B
$1.16B
$1.21B
$1.21B
$1.20B
$1.21B
$1.22B
$1.23B
$1.23B
$1.23B
·
$1.36B
$1.35B
$1.38B
·
$1.41B
Accounts Payable
$16M
$21M
$19M
$18M
$19M
$18M
$18M
$20M
$20M
$20M
·
$16M
$21M
$22M
·
$14M
Accrued Liabilities
$24M
$35M
$34M
$23M
$22M
$17M
$24M
$24M
$26M
$26M
·
$21M
$22M
$21M
·
$25M
Short-term Debt
$482.0K
$482.0K
$476.0K
$476.0K
$476.0K
$476.0K
$412.0K
$412.0K
$412.0K
$413.0K
·
$3M
$5M
$6M
·
$5M
Current Liabilities
$72M
$90M
$85M
$72M
$71M
$66M
$73M
$74M
$76M
$76M
·
$61M
$65M
$82M
·
$103M
Capital Leases
$6M
$6M
$4M
$4M
$4M
$4M
$4M
$5M
$7M
$7M
·
$8M
$8M
$7M
·
$10M
Deferred Tax
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$7M
$7M
$7M
·
$10M
·
·
·
·
Other Non-current Liabilities
$9M
$9M
$8M
$8M
$6M
$6M
$7M
$12M
$14M
$14M
·
$16M
$17M
$16M
·
$20M
Total Liabilities
$93M
$112M
$107M
$94M
$88M
$83M
$91M
$99M
$103M
$103M
·
$97M
$91M
$108M
·
$124M
Total Debt
$482.0K
$482.0K
·
$476.0K
$476.0K
$476.0K
·
$412.0K
$412.0K
$413.0K
·
$3M
$5M
$6M
·
$5M
Common Stock
$4.0K
$4.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
$3.0K
·
$3.0K
$3.0K
$3.0K
·
$3.0K
Retained Earnings
$476M
$505M
$530M
$553M
$560M
$579M
$590M
$596M
$611M
$620M
·
$761M
$774M
$786M
·
$825M
AOCI
$2M
$5M
$8M
$7M
$6M
$4M
$-368.0K
$9M
$-877.0K
$-1M
·
$-17M
$-21M
$-17M
·
$-26M
Stockholders' Equity
$1.00B
$1.05B
$1.11B
$1.13B
$1.12B
$1.13B
$1.13B
$1.14B
$1.13B
$1.13B
·
$1.26B
$1.26B
$1.26B
·
$1.28B
Liabilities + Equity
$1.09B
$1.16B
$1.21B
$1.21B
$1.20B
$1.21B
$1.22B
$1.23B
$1.23B
$1.23B
·
$1.36B
$1.35B
$1.38B
·
$1.41B
Shares Outstanding
27,515,000
28,851,000
31,081,000
30,854,000
30,608,000
30,621,000
30,841,000
30,537,000
30,262,000
29,890,000
·
30,035,000
29,917,000
29,692,000
·
29,681,000
Cash Flow15
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
$8M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$7M
$7M
$6M
$6M
$7M
$10M
$10M
Stock-based Comp
$9M
$10M
$9M
$10M
$10M
$11M
$10M
$11M
$12M
$12M
$11M
$11M
$10M
$10M
$10M
$9M
Deferred Tax
$-90.0K
$-1M
$-104.0K
$-864.0K
$-113.0K
$-133.0K
$-364.0K
$-2M
$-457.0K
$-557.0K
$502.0K
$19M
$-3M
$-5M
$-3M
$3M
Amort. of Intangibles
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-cash
·
$17M
·
·
·
$-9M
·
·
·
$3M
·
·
·
$-5M
·
·
Operating Cash Flow
$-24M
$7M
$-78M
$11M
$-30M
$-4M
$25M
$-16M
$4M
$7M
$15M
$10M
$10M
$-8M
$33M
$21M
CapEx
$4M
$5M
$5M
$6M
$7M
$5M
$4M
$20M
$13M
$4M
$3M
$5M
$12M
$2M
$5M
$5M
Investing Cash Flow
$51M
$11M
$11M
$19M
$53M
$28M
$-27M
$9M
$7M
$-47M
$24M
$20M
$-1M
$-4M
$-93M
$44M
Stock Repurchased
$24M
$40M
$0
$0
$2M
$9M
$0
$0
$0
$225.0K
$23M
·
·
·
$29M
$35M
Net Stock Activity
·
$-40M
·
·
·
$-9M
·
·
·
$-225.0K
·
·
·
·
·
·
Financing Cash Flow
$-24M
$-45M
$-534.0K
$-445.0K
$-3M
$-11M
$-327.0K
$-567.0K
$-1M
$-3M
$-26M
$-4M
$-16M
$-1M
$-30M
$-35M
Net Change in Cash
$3M
$-27M
$-67M
$30M
$21M
$12M
$-3M
$-7M
$10M
$-43M
$13M
$26M
$-8M
$-13M
$-89M
$30M
Taxes Paid
$576.0K
$-551.0K
·
·
$33M
$-2M
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
$2M
·
·
·
$-9M
·
·
·
$3M
·
·
·
$-10M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-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
30.1%
30.2%
·
42.2%
42.1%
38.6%
·
37.3%
37.3%
34.3%
·
47.0%
30.3%
28.4%
·
43.6%
Operating Margin
-42.2%
-48.7%
·
-18.3%
-24.1%
-27.0%
·
-23.8%
-26.6%
-33.8%
·
0.25%
-29.2%
-37.5%
·
0.33%
Net Margin
-34.6%
-34.9%
·
-7.9%
-23.2%
-15.7%
·
-20.4%
-12.3%
-20.9%
·
-15.5%
-16.6%
-23.2%
·
1.6%
Pretax Margin
-34.8%
-36.5%
·
-8.9%
-26.3%
-16.0%
·
-25.8%
-15.8%
-22.0%
·
8.1%
-21.7%
-31.8%
·
1.7%
EBITDA Margin
-42.2%
-40.2%
·
-18.3%
-24.1%
-18.9%
·
-15.6%
-17.9%
-23.5%
·
0.25%
-29.2%
-27.1%
·
0.33%
ROA
-2.6%
-2.1%
·
-0.54%
-1.6%
-0.95%
·
-1.1%
-0.67%
-1.0%
·
-0.95%
-0.80%
-1.1%
·
0.13%
ROE
-2.8%
-2.3%
·
-0.58%
-1.7%
-1.0%
·
-1.2%
-0.73%
-1.1%
·
-1.0%
-0.88%
-1.2%
·
0.15%
ROIC
-3.6%
-3.2%
·
-1.2%
-1.6%
-1.8%
·
-1.2%
-1.4%
-1.9%
·
-0.03%
-1.2%
-1.5%
·
0.02%
Liquidity & Solvency4
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
6.3
5.3
·
7.0
6.0
6.3
·
4.4
5.3
5.1
·
9.0
8.2
7.1
·
6.8
Quick Ratio
1.3
1.0
·
2.6
2.3
2.1
·
1.6
1.6
1.4
·
2.2
1.4
1.3
·
2.7
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
-145.6
-124.1
·
3.4
Efficiency3
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
0.0
·
0.1
0.0
0.0
·
0.1
Inventory Turnover
150.6
129.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
1.2
1.0
·
1.3
1.2
1.2
·
1.3
1.6
1.3
·
1.1
0.8
0.6
·
0.9
Per Share5
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
$36.40
$36.39
·
$36.49
$36.48
$36.81
·
$37.28
$37.42
$37.80
·
$41.91
$42.11
$42.59
·
$43.03
Revenue / Share
$3.05
$2.30
·
$2.73
$2.68
$2.38
·
$2.36
$2.36
$2.17
·
$2.82
$2.28
$2.24
·
$3.42
Cash Flow / Share
·
$0.23
·
·
·
$-0.14
·
·
·
$0.24
·
·
·
$-0.27
·
·
Cash / Share
$0.96
$0.81
·
$3.81
$2.87
$2.20
·
$1.90
$2.15
$1.83
·
$2.80
$1.95
$2.23
·
$5.69
EPS (TTM)
$-0.31
$-0.31
·
$-0.31
$-0.31
$-0.31
·
$-0.31
$-0.31
$-0.31
·
$-0.31
$-0.31
$-0.31
·
$-0.31
Valuation (TTM)11
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
$324M
$320M
·
$316M
$303M
$292M
·
$278M
$291M
$288M
·
$286M
$307M
$365M
·
$803M
Net Income TTM
$-84M
$-74M
·
$-43M
$-51M
$-41M
·
$-165M
$-163M
$-166M
·
$-64M
$-49M
$-26M
·
$272M
Market Cap
$565M
$459M
·
$697M
$608M
$517M
·
$664M
$594M
$649M
·
$803M
$1.11B
$927M
·
$1.13B
Enterprise Value
$539M
$436M
·
$580M
$521M
$451M
·
$606M
$529M
$594M
·
$722M
$1.05B
$866M
·
$968M
P/E
-66.2
-51.3
·
-72.9
-64.1
-54.5
·
-70.1
-63.3
-70.0
·
-86.3
-119.5
-100.7
·
-123.0
P/S
1.7
1.4
·
2.2
2.0
1.8
·
2.4
2.0
2.3
·
2.8
3.6
2.5
·
1.4
P/B
0.6
0.4
·
0.6
0.5
0.5
·
0.6
0.5
0.6
·
0.6
0.9
0.7
·
0.9
P / Tangible Book
0.7
0.5
·
0.7
0.6
0.5
·
0.7
0.6
0.7
·
0.8
1.1
1.0
·
1.1
P / Cash Flow
·
64.6
·
·
·
-116.8
·
·
·
89.3
·
·
·
-117.2
·
·
EV / Revenue
1.7
1.4
·
1.8
1.7
1.5
·
2.2
1.8
2.1
·
2.5
3.4
2.4
·
1.2
Earnings Yield
-1.5%
-1.9%
·
-1.4%
-1.6%
-1.8%
·
-1.4%
-1.6%
-1.4%
·
-1.2%
-0.84%
-0.99%
·
-0.81%
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
$323M
$283M
$289M
$619M
$993M
Gross Margin %
40.6%
37.8%
36.1%
59.3%
78.3%
Operating Margin %
-28.2%
-26.1%
-67.6%
28.8%
68.1%
Net Income
$-61M
$-43M
$-168M
$143M
$507M
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
0.0
0.0
0.0
0.0
0.0
Current Ratio
6.5
4.9
7.0
7.1
5.8
Quick Ratio
1.6
1.7
2.0
1.5
2.9
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-124M
$-19M
$5M
$235M
$515M
Institutional owners (13F)
157 filers
· $343.3M total
· As of Sept. 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.
Holders157
Value held$343.3M
New positions22
Exited positions36
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
22 (-11 vs prior Q)
36 (-7 vs prior Q)
38 (-6 vs prior Q)
54 (-2 vs prior Q)
-1.2M
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
13 insiders
· 4 officers · 9 directors