Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-63.3%
Next ReportNov 05, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 17, 2026
$-0.06
$-0.09
30.8%
March 31, 2026
May 14, 2026
$-0.14
$-0.09
-61.5%
Dec. 31, 2025
$-0.14
$-0.18
23.7%
Sept. 30, 2025
$-0.19
$-0.04
-365.7%
June 30, 2025
$0.01
$0.00
—
March 31, 2025
$-0.14
$-0.18
23.7%
Dec. 31, 2024
$-0.04
$-0.03
-30.7%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2025
2024
2023
2022
Revenue
$213M
$208M
$181M
$164M
SG&A Expense
$26M
$21M
$13M
$8M
Operating Expenses
$233M
$208M
$173M
$151M
Operating Income
$-20M
$476.0K
$8M
$12M
Interest Expense
·
·
$617.0K
$817.0K
Interest Income
$568.0K
$1M
$964.0K
$179.0K
Other Non-op
$-346.0K
$0
·
$-835.0K
Pretax Income
$-20M
$5M
$11M
$12M
Income Tax
$-930.0K
$357.0K
$21.0K
·
Net Income
$-3M
$592.0K
$8M
$10M
EPS (Basic)
$-0.59
$0.13
$0.08
·
EPS (Diluted)
$-0.59
$0.13
$0.08
·
Shares (Basic)
5,164,000
4,668,000
4,140,000
·
Shares (Diluted)
5,164,000
4,668,000
4,233,000
·
EBITDA
$-20M
$476.0K
$8M
·
Balance Sheet24
Metric
Trend
2025
2024
2023
2022
Cash & Equivalents
$3M
$24M
$33M
$11M
Receivables
$10M
$3M
$0
·
Inventory
$1M
$727.0K
$461.0K
$3M
Prepaid Expense
$8M
$6M
$4M
$994.0K
Other Current Assets
$2M
$2M
·
·
Current Assets
$23M
$34M
$37M
$15M
PP&E (Net)
$66M
$53M
$34M
$21M
PP&E (Gross)
$109M
$92M
$66M
$49M
Accum. Depreciation
$43M
$39M
$32M
$27M
Goodwill
$9M
$9M
$0
·
Other Non-current Assets
$2M
$1M
$749.0K
$683.0K
Total Assets
$260M
$240M
$184M
$139M
Accounts Payable
$15M
$12M
$11M
$7M
Short-term Debt
$3M
$2M
·
·
Current Liabilities
$54M
$41M
$31M
$37M
Capital Leases
$166M
$148M
$111M
$101M
Total Liabilities
$232M
$195M
$146M
$144M
Long-term Debt
$14M
$7M
$5M
·
Total Debt
$16M
$7M
$5M
·
Retained Earnings
$-2M
$915.0K
$322.0K
$-10M
Treasury Stock
$201.0K
·
·
·
AOCI
$7.0K
$0
·
·
Stockholders' Equity
$27M
$44M
$36M
$-7M
Liabilities + Equity
$260M
$240M
$184M
$139M
Cash Flow14
Metric
Trend
2025
2024
2023
2022
D&A
$9M
$7M
$5M
$4M
Stock-based Comp
$3M
$3M
$2M
·
Deferred Tax
$-914.0K
$333.0K
$87.0K
·
Operating Cash Flow
$3M
$18M
$22M
$23M
CapEx
$28M
$24M
$17M
$8M
Investing Cash Flow
$-28M
$-27M
$-6M
$3M
Stock Repurchased
$201.0K
·
·
·
Net Stock Activity
$-201.0K
·
·
·
Dividends Paid
$157.0K
·
·
·
Financing Cash Flow
$3M
$18.0K
$6M
$-25M
Net Change in Cash
$-21M
$-9M
·
·
Taxes Paid
$455.0K
·
·
·
Free Cash Flow
$-24M
$-6M
$5M
·
Levered FCF
·
·
$4M
·
Profitability7
Metric
Trend
2025
2024
2023
2022
Operating Margin
-9.4%
0.23%
4.5%
·
Net Margin
-1.4%
0.28%
4.6%
·
Pretax Margin
-9.6%
2.4%
6.3%
·
EBITDA Margin
-9.4%
0.23%
4.5%
·
ROA
-1.2%
0.28%
5.2%
·
ROE
-9.0%
1.3%
23.7%
·
ROIC
-44.4%
0.87%
19.8%
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
Current Ratio
0.4
0.8
1.2
·
Quick Ratio
0.2
0.7
1.0
·
Debt / Equity
0.6
0.2
0.1
·
LT Debt / Equity
0.4
0.1
0.1
·
Interest Coverage
·
·
13.1
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
Asset Turnover
0.8
1.0
1.1
·
Receivables Turnover
30.6
119.5
·
·
Per Share4
Metric
Trend
2025
2024
2023
2022
Revenue / Share
$41.16
$44.64
$42.76
·
Cash Flow / Share
$0.66
$3.82
$5.24
·
Dividend Paid / Share
$0.03
·
·
·
EPS (TTM)
$-0.59
$0.13
$0.08
·
Growth Rates4
Metric
Trend
2025
2024
2023
2022
Revenue YoY
2.0%
15.1%
10.5%
·
Revenue CAGR 3Y
9.1%
·
·
·
EPS YoY
·
62.5%
·
·
Net Income YoY
·
-93.0%
-18.2%
·
Valuation (TTM)6
Metric
Trend
2025
2024
2023
2022
Revenue TTM
$213M
$208M
$181M
·
Net Income TTM
$-3M
$592.0K
$8M
·
P/E
-3.6
57.5
97.9
·
Earnings Yield
-28.0%
1.7%
1.0%
·
Payout Ratio
-5.2%
·
·
·
Annual Payout
$157.0K
·
·
·
Income Statement15
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
$56M
$54M
$50M
$50M
$55M
$57M
$55M
$49M
$54M
$51M
$45M
$46M
$46M
$44M
$41M
$42M
SG&A Expense
$7M
$7M
$7M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$4M
$2M
$2M
$2M
$2M
Operating Expenses
$61M
$61M
$62M
$54M
$57M
$60M
$56M
$49M
$52M
$51M
$46M
$43M
$43M
$41M
$37M
$40M
Operating Income
$-5M
$-7M
$-12M
$-4M
$-2M
$-2M
$-1M
$88.0K
$2M
$108.0K
$-919.0K
$2M
$3M
$3M
$3M
$3M
Interest Expense
·
·
·
·
·
·
·
·
$90.0K
$87.0K
·
$216.0K
$301.0K
$256.0K
$235.0K
$244.0K
Interest Income
$94.0K
$91.0K
$124.0K
$77.0K
$212.0K
$155.0K
$182.0K
$331.0K
$352.0K
$363.0K
$397.0K
$406.0K
$94.0K
$67.0K
$41.0K
$41.0K
Other Non-op
$621.0K
$-6.0K
$-7.0K
$-39.0K
$-300.0K
$0
$0
$0
$0
·
·
$0
$-7.0K
·
$19.0K
$-6.0K
Pretax Income
$-5M
$-7M
$-12M
$-4M
$-2M
$-2M
$-1M
$284.0K
$2M
$4M
$-344.0K
$3M
$5M
$5M
$175.0K
$3M
Income Tax
$-211.0K
$-253.0K
$-391.0K
$-271.0K
$-116.0K
$-152.0K
$160.0K
$115.0K
$11.0K
$71.0K
$-150.0K
$74.0K
$96.0K
·
·
·
Net Income
$-754.0K
$-1M
$-2M
$-566.0K
$-261.0K
$-301.0K
$-206.0K
$25.0K
$277.0K
$496.0K
$-25.0K
$337.0K
$4M
$4M
$-209.0K
$2M
EPS (Basic)
$-0.14
$-0.22
$-0.37
$-0.11
$-0.05
$-0.06
$-0.05
$0.01
$0.06
$0.11
$0.00
$0.08
·
·
·
·
EPS (Diluted)
$-0.14
$-0.22
$-0.37
$-0.11
$-0.05
$-0.06
$-0.05
$0.01
$0.06
$0.11
$0.00
$0.08
·
·
·
·
Shares (Basic)
5,364,000
5,332,000
·
5,245,000
5,132,000
5,013,000
·
4,861,000
4,572,000
4,324,000
·
4,140,000
4,249,000
·
·
·
Shares (Diluted)
5,364,000
5,332,000
·
5,245,000
5,132,000
5,013,000
·
4,861,000
4,572,000
4,324,000
·
4,140,000
4,249,000
·
·
·
EBITDA
$-5M
$-7M
·
$-4M
$-2M
$-2M
·
$88.0K
$2M
$108.0K
·
$2M
$3M
·
·
·
Balance Sheet24
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
$6M
$4M
$3M
$5M
$10M
$15M
$24M
$22M
$29M
$28M
$33M
$32M
$55M
·
$11M
·
Receivables
$2M
$1M
$10M
$1M
$1M
$911.0K
$3M
$1M
·
·
$0
·
·
·
·
·
Inventory
$2M
$2M
$1M
$884.0K
$899.0K
$894.0K
$727.0K
$1M
$416.0K
$474.0K
$461.0K
$575.0K
$948.0K
·
$3M
·
Prepaid Expense
$6M
$7M
$8M
$6M
$5M
$5M
$6M
$5M
$3M
$4M
$4M
$3M
$2M
·
$994.0K
·
Other Current Assets
$2M
·
$2M
·
·
·
$2M
·
·
·
·
·
·
·
·
·
Current Assets
$17M
$15M
$23M
$13M
$17M
$22M
$34M
$29M
$33M
$32M
$37M
$36M
$57M
·
$15M
·
PP&E (Net)
$63M
$65M
$66M
$68M
$64M
$57M
$53M
$48M
$40M
$37M
$34M
$28M
$24M
·
$21M
·
PP&E (Gross)
$110M
$109M
$109M
$112M
$107M
$98M
$92M
$85M
$75M
$73M
$66M
$59M
$54M
·
$49M
·
Accum. Depreciation
$47M
$44M
$43M
$44M
$43M
$41M
$39M
$37M
$36M
$35M
$32M
$31M
$30M
·
$27M
·
Goodwill
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$9M
$0
·
·
·
·
·
Other Non-current Assets
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$892.0K
$860.0K
$749.0K
$692.0K
$688.0K
·
$683.0K
·
Total Assets
$248M
$259M
$260M
$246M
$246M
$232M
$240M
$226M
$219M
$215M
$184M
$176M
$185M
·
$139M
·
Accounts Payable
$17M
$17M
$15M
$14M
$11M
$13M
$12M
$14M
$11M
$13M
$11M
$5M
$5M
·
$7M
·
Short-term Debt
$3M
$1M
$3M
$5M
$3M
·
$2M
·
·
·
·
·
·
·
·
·
Current Liabilities
$58M
$53M
$54M
$40M
$38M
$35M
$41M
$32M
$31M
$34M
$31M
$25M
$45M
·
$37M
·
Capital Leases
$158M
$158M
$166M
$158M
$160M
$147M
$148M
$139M
$135M
$134M
$111M
$109M
$101M
·
$101M
·
Total Liabilities
$230M
$238M
$232M
$206M
$204M
$188M
$195M
$178M
$171M
$173M
$146M
$139M
$153M
·
$144M
·
Long-term Debt
$12M
$13M
$14M
$11M
$8M
$6M
·
$7M
$8M
$8M
·
$5M
$7M
·
·
·
Total Debt
$15M
$14M
·
$15M
$11M
$6M
·
$7M
$8M
$8M
·
$5M
$7M
·
·
·
Retained Earnings
$-4M
$-3M
$-2M
$-212.0K
$354.0K
$615.0K
$915.0K
$1M
$1M
$818.0K
$322.0K
$348.0K
$11.0K
·
$-10M
·
Treasury Stock
$201.0K
$201.0K
$201.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
AOCI
$-147.0K
$-127.0K
$7.0K
$74.0K
$150.0K
·
$0
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$16M
$20M
$27M
$38M
$41M
$43M
$44M
$46M
$46M
$40M
$36M
$35M
$30M
·
$-7M
·
Liabilities + Equity
$248M
$259M
$260M
$246M
$246M
$232M
$240M
$226M
$219M
$215M
$184M
$176M
$185M
·
$139M
·
Cash Flow13
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
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
Stock-based Comp
$734.0K
$734.0K
$734.0K
$734.0K
$734.0K
$734.0K
$734.0K
$734.0K
$759.0K
$759.0K
$758.0K
·
·
·
·
·
Deferred Tax
·
·
$-387.0K
$-259.0K
$-115.0K
$-153.0K
$428.0K
$1.0K
·
·
·
·
·
·
·
·
Operating Cash Flow
$-4M
$3M
$-426.0K
$-2M
$3M
$2M
$7M
$1M
$6M
$4M
$9M
$3M
$8M
$3M
$10M
$2M
CapEx
$2M
$3M
$5M
$6M
$10M
$7M
$7M
$8M
$4M
$4M
$8M
$5M
$2M
$3M
$2M
$2M
Investing Cash Flow
$-2M
$-3M
$-5M
$-6M
$-10M
$-7M
$-4M
$-11M
$-4M
$-7M
$-8M
$-5M
$11M
$-5M
$-5M
$-2M
Stock Repurchased
·
·
$1.0K
$0
$0
$200.0K
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
·
·
·
·
$-200.0K
·
·
·
·
·
·
·
·
·
·
Dividends Paid
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$7M
$2M
$4M
$3M
$408.0K
$-4M
$-2M
$3M
$-142.0K
$-947.0K
$-501.0K
$-21M
$27M
$698.0K
$-2M
$-5M
Net Change in Cash
$1M
$2M
$-2M
$-5M
$-6M
$-8M
$2M
$-7M
·
·
·
·
·
·
·
·
Free Cash Flow
·
$-667.0K
·
·
·
$-5M
·
·
·
$-586.0K
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-671.4K
·
·
·
·
·
·
Profitability7
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
Operating Margin
-9.2%
-13.4%
·
-7.4%
-3.4%
-3.8%
·
0.18%
3.0%
0.21%
·
5.4%
7.2%
·
·
·
Net Margin
-1.4%
-2.2%
·
-1.1%
-0.47%
-0.52%
·
0.05%
0.51%
0.98%
·
0.74%
8.5%
·
·
·
Pretax Margin
-8.7%
-13.8%
·
-7.7%
-3.3%
-3.7%
·
0.58%
3.9%
7.4%
·
5.9%
9.8%
·
·
·
EBITDA Margin
-9.2%
-13.4%
·
-7.4%
-3.4%
-3.8%
·
0.18%
3.0%
0.21%
·
5.4%
7.2%
·
·
·
ROA
-0.31%
-0.47%
·
-0.24%
-0.11%
-0.13%
·
0.01%
0.14%
0.46%
·
0.38%
4.3%
·
·
·
ROE
-2.6%
-3.7%
·
-1.3%
-0.60%
-0.72%
·
0.06%
0.73%
2.5%
·
1.9%
26.3%
·
·
·
ROIC
-16.1%
-20.6%
·
-6.5%
-3.4%
-4.1%
·
0.10%
3.0%
0.22%
·
6.0%
8.9%
·
·
·
Liquidity & Solvency5
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
0.3
0.3
·
0.3
0.4
0.6
·
0.9
1.1
1.0
·
1.4
1.3
·
·
·
Quick Ratio
0.1
0.1
·
0.1
0.3
0.5
·
0.7
0.9
0.8
·
1.3
1.2
·
·
·
Debt / Equity
0.9
0.7
·
0.4
0.3
0.2
·
0.2
0.2
0.2
·
0.1
0.2
·
·
·
LT Debt / Equity
0.6
0.6
·
0.2
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.2
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
17.9
1.2
·
11.4
11.2
·
·
·
Efficiency2
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
0.2
0.2
·
0.2
0.2
0.3
·
0.2
0.3
0.5
·
0.5
0.5
·
·
·
Receivables Turnover
35.5
48.3
·
46.6
99.2
125.9
·
85.8
·
·
·
·
·
·
·
·
Per Share4
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 / Share
$10.39
$10.11
·
$9.61
$10.73
$11.44
·
$10.10
$11.78
$11.74
·
$11.01
$10.94
·
·
·
Cash Flow / Share
·
$0.50
·
·
·
$0.43
·
·
·
$0.81
·
·
·
·
·
·
Dividend Paid / Share
·
$0.03
·
·
$0.03
·
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$-0.84
$-0.75
·
$-0.27
$-0.15
$-0.04
·
$0.18
$0.25
·
·
·
·
·
·
·
Valuation (TTM)4
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
$210M
$209M
·
$217M
$216M
$215M
·
$199M
$195M
$188M
·
$177M
$174M
$169M
·
·
Net Income TTM
$-4M
$-4M
·
$-1M
$-743.0K
$-205.0K
·
$773.0K
$1M
$5M
·
$8M
$10M
$11M
·
·
P/E
-2.3
-2.6
·
-10.2
-26.0
-138.0
·
46.9
36.2
·
·
·
·
·
·
·
Earnings Yield
-42.6%
-38.3%
·
-9.8%
-3.9%
-0.72%
·
2.1%
2.8%
·
·
·
·
·
·
·
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
$213M
$208M
$181M
$164M
Operating Margin %
-9.4%
0.23%
4.5%
·
Net Income
$-3M
$592.0K
$8M
$10M
Diluted EPS
$-0.59
$0.13
$0.08
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Debt / Equity
0.6
0.2
0.1
·
Current Ratio
0.4
0.8
1.2
·
Quick Ratio
0.2
0.7
1.0
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Free Cash Flow
$-24M
$-6M
$5M
·
Institutional owners (13F)
19 filers
· $1.6M 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.
Holders19
Value held$1.6M
New positions3
Exited positions2
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (-3 vs prior Q)
2 (-1 vs prior Q)
4 (+3 vs prior Q)
3 (0 vs prior Q)
-393K
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
Jae Chang, Juhee Han, JC Group International Holdings, Inc., JC Holding Group, LLC
×3 filings
David Wook Jin Kim, DJK Trust, as Amended and Restated in 2007, Kim Family Living Trust, Surviving Spouse's Trust, Trust for Andrea, Kim Family Living Trust, Surviving Spouse's Trust, Trust for Solomon, Kim Family Living Trust, Surviving Spouse's Trust, Trust for Joy, Put Call Forever, LP
×2 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
9 insiders
· 3 officers · 4 directors