Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$5M
$7M
$6M
$10M
$12M
$9M
$13M
$14M
$19M
$20M
$23M
$22M
Cost of Revenue
$3M
$5M
$5M
$7M
$9M
$6M
$8M
$11M
$12M
$14M
$17M
$17M
Gross Profit
$1M
$2M
$2M
$3M
$4M
$3M
$4M
$4M
$7M
$6M
$6M
$6M
SG&A Expense
$4M
$3M
$2M
$4M
$3M
$3M
$3M
$4M
$5M
$5M
$4M
$4M
Operating Income
$-2M
$-535.0K
$-2M
$-477.0K
$567.0K
$-616.0K
$747.0K
$-755.0K
$2M
$761.0K
$2M
$1M
Interest Income
$159.0K
$203.0K
$248.0K
$87.0K
$11.0K
$16.0K
$65.0K
$33.0K
$16.0K
$8.0K
$10.0K
$18.0K
Other Non-op
$277.0K
$682.0K
$492.0K
$164.0K
·
$16.0K
$149.0K
$61.0K
$134.0K
·
$-9.0K
$6.0K
Pretax Income
$-2M
$147.0K
$-1M
$-313.0K
$568.0K
$-600.0K
$896.0K
$-694.0K
$2M
$761.0K
$2M
$1M
Income Tax
$-486.0K
$38.0K
$-161.0K
$-20.0K
$101.0K
$-146.0K
$209.0K
$-26.0K
$512.0K
$236.0K
$243.0K
$134.0K
Net Income
$-2M
$106.0K
$-959.0K
$-294.0K
$443.0K
$-461.0K
$686.0K
$-630.0K
$2M
$527.0K
$1M
$1M
EPS (Basic)
$-0.33
$0.02
$-0.22
$-0.07
$0.11
$-0.12
$0.18
$-0.17
$0.41
$0.14
$0.33
$0.30
EPS (Diluted)
$-0.33
$0.02
$-0.22
$-0.07
$0.11
$-0.12
$0.18
$-0.17
$0.41
$0.14
$0.33
$0.30
Shares (Basic)
4,554,360
4,401,825
4,373,236
4,070,524
4,033,346
4,006,400
3,909,976
3,801,874
3,801,874
3,801,874
3,801,874
3,786,542
Shares (Diluted)
4,554,360
4,401,825
4,373,236
4,070,524
4,187,731
4,006,400
3,909,976
3,801,874
3,801,874
3,801,874
3,801,874
3,794,801
EBITDA
$-2M
$-535.0K
$-2M
$-477.0K
$567.0K
$-616.0K
$747.0K
$-755.0K
$2M
$761.0K
$2M
$1M
Balance Sheet27
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$4M
$6M
$7M
$7M
$6M
$8M
$9M
$9M
$11M
$10M
$9M
$10M
Short-term Investments
·
·
·
·
·
·
$1M
$2M
$2M
$2M
·
·
Receivables
$1M
$1M
$1M
$2M
$2M
$973.0K
$2M
$2M
$2M
$3M
$4M
$3M
Inventory
$1M
$1M
$2M
$1M
$2M
$2M
$2M
$2M
$3M
$2M
$1M
$2M
Prepaid Expense
$253.0K
$430.0K
$226.0K
$406.0K
$620.0K
$513.0K
$388.0K
$722.0K
$749.0K
$714.0K
$844.0K
$987.0K
Current Assets
$7M
$9M
$10M
$11M
$12M
$11M
$13M
$13M
$17M
$16M
$16M
$16M
PP&E (Net)
$389.0K
$94.0K
·
$401.0K
$643.0K
$833.0K
$878.0K
$886.0K
$770.0K
$954.0K
$1M
$1M
PP&E (Gross)
$13M
$12M
$12M
$12M
$13M
$13M
$14M
$14M
$14M
$13M
$13M
$13M
Accum. Depreciation
$11M
$11M
$12M
$12M
$12M
$12M
$13M
$13M
$13M
$13M
$12M
$12M
Goodwill
$260.0K
·
·
·
·
·
·
·
$77.0K
$77.0K
$77.0K
$77.0K
Intangibles
$532.0K
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$11M
$10M
$11M
$14M
$15M
$15M
$18M
$15M
$18M
$18M
$17M
$17M
Accounts Payable
$437.0K
$613.0K
$935.0K
$928.0K
$828.0K
$653.0K
$997.0K
$1M
$900.0K
$2M
$1M
$2M
Current Liabilities
$3M
$3M
$4M
$4M
$5M
$4M
$5M
$5M
$6M
$6M
$5M
$5M
Capital Leases
$2M
$187.0K
$803.0K
$1M
$268.0K
$1M
$2M
·
·
·
·
·
Deferred Tax
$190.0K
·
·
$107.0K
·
·
·
$32.0K
$32.0K
$32.0K
$32.0K
$32.0K
Total Liabilities
$6M
$3M
$5M
$6M
$6M
$6M
$7M
$5M
$6M
$6M
$5M
$5M
Long-term Debt
$569.0K
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$569.0K
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$46.0K
$44.0K
$44.0K
$41.0K
$40.0K
$40.0K
$40.0K
$38.0K
$38.0K
$38.0K
$38.0K
$38.0K
Paid-in Capital
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$11M
$11M
$11M
$11M
$11M
Retained Earnings
$-7M
$-5M
$-5M
$-3M
$-2M
$-2M
$-865.0K
$-1M
$347.0K
$13.0K
$512.0K
$782.0K
Treasury Stock
·
·
·
·
·
·
·
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
AOCI
$-610.0K
$-516.0K
$-501.0K
$-444.0K
$-303.0K
$48.0K
$196.0K
$-35.0K
·
$-136.0K
$-34.0K
$8.0K
Stockholders' Equity
$5M
$6M
$7M
$8M
$9M
$10M
$11M
$10M
$12M
$11M
$12M
$12M
Liabilities + Equity
$11M
$10M
$11M
$14M
$15M
$15M
$18M
$15M
$18M
$18M
$17M
$17M
Shares Outstanding
4,626,676
4,401,825
4,401,825
4,086,825
4,036,825
4,026,825
3,971,825
3,971,825
3,801,874
3,801,874
3,801,874
3,801,874
Cash Flow15
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
·
·
·
·
·
·
·
·
$319.0K
$266.0K
$317.0K
$393.0K
Deferred Tax
·
·
$-107.0K
$-12.0K
$106.0K
·
$209.0K
·
·
·
$0
$-12.0K
Amort. of Intangibles
$5.0K
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-1M
$-360.0K
$415.0K
$809.0K
$-164.0K
$-104.0K
$442.0K
$-437.0K
$2M
$2M
$1M
$4M
CapEx
$103.0K
$101.0K
$118.0K
$92.0K
$134.0K
$88.0K
$91.0K
$695.0K
$271.0K
$197.0K
$524.0K
$129.0K
Investing Cash Flow
$-109.0K
$232.0K
$-102.0K
$991.0K
$-1M
$-78.0K
$-64.0K
$-736.0K
$-142.0K
$-197.0K
$-464.0K
·
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
$0
Stock Issued
·
$0
$0
$1.0K
$0
·
·
·
·
·
·
·
Net Stock Activity
·
$0
$0
$1.0K
·
·
·
·
·
·
·
·
Dividends Paid
·
$492.0K
$616.0K
$1M
$569.0K
$981.0K
$297.0K
$1M
$1M
$1M
$1M
$758.0K
Financing Cash Flow
$-25.0K
$-492.0K
$-557.0K
$-920.0K
$-549.0K
$-902.0K
$-297.0K
$-1M
$-1M
$-1M
$-1M
·
Net Change in Cash
·
·
·
$880.0K
$-2M
$-1M
$81.0K
$-2M
$1M
$892.0K
$-572.0K
$4M
Taxes Paid
$3.0K
$38.0K
$3.0K
$-1.0K
$2.0K
$27.0K
·
·
·
·
·
·
Free Cash Flow
$-2M
$-461.0K
$297.0K
$717.0K
$-298.0K
$-192.0K
$351.0K
$-1M
$2M
$2M
$732.0K
$4M
Levered FCF
·
·
·
·
·
·
·
·
·
·
$732.0K
$4M
Profitability8
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
28.4%
33.3%
27.0%
30.7%
30.5%
29.5%
33.1%
25.1%
35.2%
28.4%
25.9%
25.6%
Operating Margin
-48.0%
-7.2%
-25.8%
-4.7%
4.6%
-6.7%
5.9%
-5.3%
10.1%
3.9%
6.6%
5.7%
Net Margin
-31.7%
1.4%
-15.2%
-2.9%
3.6%
-5.0%
5.5%
-4.4%
8.1%
2.7%
5.5%
5.1%
Pretax Margin
-42.2%
2.0%
-18.0%
-3.1%
4.6%
-6.5%
7.1%
-4.9%
10.8%
3.9%
6.6%
5.7%
EBITDA Margin
-48.0%
-7.2%
-25.8%
-4.7%
4.6%
-6.7%
5.9%
-5.3%
10.1%
3.9%
6.6%
5.7%
ROA
-14.8%
1.0%
-7.6%
-2.1%
2.9%
-2.7%
4.1%
-3.8%
8.7%
3.0%
7.3%
7.0%
ROE
-27.3%
1.6%
-12.9%
-3.4%
4.7%
-4.5%
6.5%
-5.8%
13.5%
4.5%
10.4%
9.5%
ROIC
-32.1%
-6.3%
-21.1%
-5.4%
5.0%
-4.8%
5.2%
-7.2%
12.4%
4.7%
10.7%
9.3%
Liquidity & Solvency4
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.2
2.8
2.5
2.6
2.4
2.9
2.7
2.6
2.7
2.6
3.1
3.3
Quick Ratio
1.7
2.3
2.0
2.2
1.6
2.2
2.4
2.6
2.4
2.2
2.7
2.7
Debt / Equity
0.1
·
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.1
·
·
·
·
·
·
·
·
·
·
·
Efficiency3
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.5
0.7
0.5
0.7
0.8
0.5
0.8
0.9
1.1
1.1
1.3
1.4
Inventory Turnover
2.6
3.6
3.1
3.8
3.7
3.0
4.7
4.8
4.8
7.6
9.7
5.8
Receivables Turnover
4.7
6.5
4.0
4.9
7.6
6.2
5.9
6.4
6.8
5.1
6.3
7.3
Per Share6
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$1.06
$1.42
$1.51
$2.01
$2.30
$2.42
$2.87
$2.66
$3.09
$2.96
$3.12
$3.20
Revenue / Share
$1.05
$1.68
$1.45
$2.52
$2.95
$2.29
$3.21
$3.76
$5.04
$5.16
$6.03
$5.90
Cash Flow / Share
$-0.31
$-0.08
$0.09
$0.20
$-0.04
$-0.03
$0.11
$-0.11
$0.63
$0.58
$0.33
$1.11
Cash / Share
$0.95
$1.36
$1.50
$1.70
$1.49
$1.93
$2.32
$2.32
$2.96
$2.64
$2.40
$2.56
Dividend Paid / Share
·
$0.15
$0.20
$0.20
$0.17
$0.18
$0.08
$0.25
$0.32
$0.27
$0.40
$0.30
EPS (TTM)
$-0.33
$0.02
$-0.22
$-0.07
$0.11
$-0.12
$0.18
$-0.17
$0.41
$0.14
$0.33
$0.30
Valuation (TTM)17
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$5M
$7M
$6M
$10M
$12M
$9M
$13M
$14M
$19M
$20M
$23M
$22M
Net Income TTM
$-2M
$106.0K
$-959.0K
$-294.0K
$443.0K
$-461.0K
$686.0K
$-630.0K
$2M
$527.0K
$1M
$1M
Market Cap
$4M
$8M
$9M
$8M
$11M
$15M
$8M
$13M
$19M
$15M
$17M
$12M
Enterprise Value
$-323.7K
·
·
·
·
·
·
·
·
·
·
·
P/E
-2.3
92.5
-9.5
-29.1
25.6
-31.1
11.3
-19.5
12.0
27.9
13.8
10.5
P/S
0.7
1.1
1.5
0.8
0.9
1.6
0.6
0.9
1.0
0.8
0.8
0.5
P/B
0.7
1.3
1.4
1.0
1.2
1.5
0.7
1.2
1.6
1.3
1.5
1.0
P / Tangible Book
0.9
1.3
1.4
1.0
1.2
1.5
·
·
·
·
·
·
P / Cash Flow
-2.5
-22.6
22.3
10.3
-69.4
-144.4
17.5
-28.9
7.8
6.7
13.8
2.8
P / FCF
-2.3
-17.7
31.1
11.6
-38.2
-78.2
22.0
-11.2
8.8
7.3
23.6
2.9
EV / EBITDA
0.1
·
·
·
·
·
·
·
·
·
·
·
EV / FCF
0.2
·
·
·
·
·
·
·
·
·
·
·
EV / Revenue
-0.1
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
·
6.0%
6.7%
12.2%
5.0%
6.5%
3.9%
9.9%
5.5%
7.6%
7.9%
6.3%
Earnings Yield
-43.4%
1.1%
-10.5%
-3.4%
3.9%
-3.2%
8.9%
-5.1%
8.4%
3.6%
7.2%
9.5%
Payout Ratio
·
464.1%
-64.2%
-346.6%
128.4%
-212.8%
43.3%
-197.5%
66.5%
213.7%
109.0%
65.9%
Annual Payout
·
$492.0K
$616.0K
$1M
$569.0K
$981.0K
$297.0K
$1M
$1M
$1M
$1M
$758.0K
Per Share1
Metric
Trend
Q4 2023
Q4 2020
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
EPS (TTM)
$-0.07
$0.18
$0.12
$0.05
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)5
Metric
Trend
Q4 2023
Q4 2020
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Revenue TTM
$10M
$13M
$22M
$25M
·
·
·
·
·
·
·
·
·
·
Net Income TTM
$-294.0K
$686.0K
$448.0K
$184.0K
·
·
·
·
·
·
·
·
·
·
P/E
-29.1
11.3
14.6
48.2
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-3.4%
8.9%
6.9%
2.1%
·
·
·
·
·
·
·
·
·
·
Annual Payout
$1M
$297.0K
$340.0K
$1M
·
·
·
·
·
·
·
·
·
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Revenue
$5M
$7M
$6M
$10M
$12M
Gross Margin %
28.4%
33.3%
27.0%
30.7%
30.5%
Operating Margin %
-48.0%
-7.2%
-25.8%
-4.7%
4.6%
Net Income
$-2M
$106.0K
$-959.0K
$-294.0K
$443.0K
Diluted EPS
$-0.33
$0.02
$-0.22
$-0.07
$0.11
Metric
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Debt / Equity
0.1
·
·
·
·
Current Ratio
2.2
2.8
2.5
2.6
2.4
Quick Ratio
1.7
2.3
2.0
2.2
1.6
Metric
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Free Cash Flow
$-2M
$-461.0K
$297.0K
$717.0K
$-298.0K
Institutional owners (13F)
8 filers
· $209K 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.
Holders8
Value held$209K
New positions3
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (+2 vs prior Q)
0 (-2 vs prior Q)
3 (+1 vs prior Q)
1 (0 vs prior Q)
+173K
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.