IPWR Ideal Power Inc. - Common Stock
$5.85
Price · May 20, 2026
Fundamentals as of Mar 27, 2026
52W Range
$3–$8
66% of range
Analyst Rating
BUY
7 analysts
Price Target
$11
+84% upside
P/E (TTM)
-2.3
ROE
-102.6%
Net Profit Margin
-28038.7%
IPWR Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$5.85
Market Cap
$26M
P/E (TTM)
-2.3
EPS (TTM)
—
Revenue (TTM)
$37.7K
Div Yield
—
ROE
-102.6%
Debt/Equity
—
52W Range
$3 – $8
IPWR Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$37.7K
2016-12-31
→
2025-12-31
EPS
—
2020-12-31
→
2022-12-31
Free Cash Flow
$-9M
2016-12-31
→
2025-12-31
Margins
-28038.7%
2016-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
IPWR
Peer Median
P/E (TTM)
-2.3
33.2
P/S (TTM)
699.2
17.9
P/B
3.3
4.3
Price / FCF
-2.9
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
IPWR
Peer Median
Gross Margin
-60.1%
36.7%
Operating Margin
-28979.0%
—
Net Profit Margin
-28038.7%
-154.8%
ROA
-70.8%
-40.7%
ROE
-102.6%
-46.7%
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
IPWR
Peer Median
Current Ratio
6.7
4.9
Quick Ratio
6.3
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
IPWR
Peer Median
Revenue YoY
-56.1%
—
Revenue CAGR 3Y
-43.0%
—
Revenue CAGR 5Y
-38.5%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
IPWR
Peer Median
IPWR Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
7 analysts
- Strong Buy 2 28.6%
- Buy 4 57.1%
- Hold 1 14.3%
- Sell 0 0.0%
- Strong Sell 0 0.0%
12-Month Price Target
1 analysts · 2026-05-14
Low
$10.75
High
$10.75
Median target
$10.75
+83.8%
Mean target
$10.75
+83.8%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
0.01%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2026 | $-0.33 | $-0.30 | -0.03% |
| Dec. 31, 2025 | $-0.21 | $-0.32 | 0.11% |
| Sept. 30, 2025 | $-0.32 | $-0.35 | 0.03% |
| June 30, 2025 | $-0.33 | $-0.26 | -0.07% |
| March 31, 2025 | $-0.30 | $-0.31 | 0.01% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| IPWR | $26M | -2.3 | -56.1% | -28038.7% | -102.6% | -60.1% |
| QUIK | — | -7.1 | -29.9% | -107.6% | -59.1% | 22.0% |
| GSIT | $52M | -4.8 | -5.7% | -51.8% | -36.6% | 49.4% |
| GCTS | $70M | -1.5 | -68.6% | -1513.3% | 56.6% | -63.4% |
| BZAI | — | — | — | — | — | — |
| ASTI | $19M | -1.3 | 83.3% | -10202.5% | -231.3% | — |
| PXLW | $40M | -1.6 | 0.43% | -3246.6% | 142.1% | 85.0% |
| MOBX | — | — | — | — | — | — |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 16
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $37.7K | $86.0K | $198.9K | $203.3K | $576.4K | $428.1K | $0 | $0 | $0 | $2M | $4M | $2M | |
| Cost of Revenue | $60.4K | $93.4K | $160.6K | $203.3K | $576.4K | $428.1K | $0 | $0 | $0 | $2M | $4M | $2M | |
| Gross Profit | $-22.7K | $-7.4K | $38.3K | $0 | $0 | $0 | $0 | $0 | $0 | $-311.0K | $387.2K | $-395.0K | |
| R&D Expense | $6M | $6M | $6M | $3M | $2M | $2M | $1M | $871.7K | $715.8K | $5M | $6M | $2M | |
| SG&A Expense | $4M | $4M | $4M | $3M | $2M | $2M | $2M | $3M | $4M | $4M | $4M | $3M | |
| Operating Expenses | $11M | $11M | $10M | $7M | $5M | $4M | $3M | $4M | $4M | $11M | $11M | $7M | |
| Operating Income | $-11M | $-11M | $-10M | $-7M | $-5M | $-4M | $-3M | $-4M | $-4M | $-11M | $-10M | $-7M | |
| Interest Expense | · | · | · | · | $12.7K | $5.0K | $4.3K | · | · | · | · | · | |
| Other Non-op | · | · | · | $153.6K | $78.7K | · | · | · | · | · | · | · | |
| Income Tax | $1.3K | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Income | $-11M | $-10M | $-10M | $-7M | $-5M | $-8M | $-4M | $-8M | $-10M | $-11M | $-10M | $-7M | |
| EPS (Basic) | $-1.16 | $-1.28 | $-1.61 | $-1.17 | $-0.80 | $-2.20 | · | · | · | · | · | · | |
| EPS (Diluted) | · | · | · | $-1.17 | $-0.80 | $-2.20 | · | · | · | · | · | · | |
| Shares (Basic) | 9,135,261 | 8,165,485 | 6,190,746 | 6,157,866 | 5,937,520 | 3,539,217 | · | · | · | · | · | · | |
| Shares (Diluted) | · | · | · | 6,157,866 | 5,937,520 | 3,539,217 | · | · | · | · | · | · | |
| EBITDA | $-11M | $-11M | $-10M | $-7M | $-5M | $-4M | $-3M | $-4M | $-10M | $-11M | $-10M | $-7M |
Balance Sheet 25
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $16M | $8M | $16M | $23M | $3M | $3M | $3M | $10M | $4M | $15M | $8M | |
| Receivables | $24.0K | $692 | $70.0K | $65.9K | $233.3K | $170.3K | · | $0 | $5.6K | $378.7K | $872.9K | $446.5K | |
| Inventory | $9.7K | $96.4K | $81.5K | $0 | · | · | · | · | $251.4K | $1M | $648.0K | $251.3K | |
| Prepaid Expense | $377.9K | $356.7K | $482.9K | $491.4K | $43.9K | $118.9K | $248.1K | $333.9K | $250.3K | $312.6K | $296.4K | $263.6K | |
| Other Current Assets | $57.3K | $34.2K | $67.9K | $38.5K | $17.2K | $48.1K | $8.7K | $69.5K | $48.2K | $71.7K | $68.0K | $100.6K | |
| Current Assets | $7M | $16M | $9M | $17M | $23M | $3M | $3M | $5M | $11M | $6M | $17M | $9M | |
| PP&E (Net) | $376.7K | $415.2K | $359.2K | $200.1K | $56.2K | $37.1K | $47.3K | $63.2K | $134.7K | $936.5K | $925.9K | $374.4K | |
| PP&E (Gross) | $822.5K | $722.9K | $578.2K | $342.5K | $166.9K | $160.2K | $229.5K | $386.7K | $385.6K | $2M | $1M | $494.7K | |
| Accum. Depreciation | $445.8K | $307.7K | $219.0K | $142.4K | $110.8K | $123.0K | $182.2K | $323.5K | $250.9K | $581.1K | $308.8K | $120.3K | |
| Intangibles | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | |
| Other Non-current Assets | $44.5K | $19.4K | $13.0K | $11.2K | $11.2K | · | $17.9K | $17.9K | $37.5K | $17.9K | $17.9K | $17.9K | |
| Total Assets | $10M | $20M | $12M | $19M | $26M | $5M | $5M | $6M | $14M | $9M | $19M | $10M | |
| Accounts Payable | $408.4K | $104.1K | $405.1K | $130.5K | $130.5K | $102.0K | $183.0K | $94.2K | $212.8K | $346.8K | $1M | $441.6K | |
| Accrued Liabilities | $471.3K | $374.0K | $455.1K | $254.2K | $353.5K | $475.5K | $319.1K | $167.8K | $448.2K | $1M | $1M | $773.1K | |
| Current Liabilities | $973.2K | $560.8K | $930.9K | $449.3K | $542.9K | $659.5K | $685.2K | $1M | $2M | $1M | $3M | $1M | |
| Capital Leases | $309.9K | $403.3K | $132.3K | $203.0K | $267.6K | · | $82.1K | $0 | · | · | · | · | |
| Other Non-current Liabilities | $886.5K | $1M | $1M | $838.5K | · | · | · | · | $456.2K | $265.4K | · | · | |
| Total Liabilities | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $2M | $2M | $2M | $3M | · | |
| Common Stock | $8.5K | $8.3K | $6.0K | $5.9K | $5.9K | $3.3K | $2.1K | $1.4K | $14.0K | $9.6K | $9.6K | $7.0K | |
| Paid-in Capital | $126M | $125M | $107M | $105M | $104M | $79M | $71M | $68M | $67M | $52M | $51M | $33M | |
| Retained Earnings | $-118M | $-107M | $-97M | $-87M | $-80M | $-75M | $-67M | $-63M | $-56M | $-45M | $-34M | $-24M | |
| Treasury Stock | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $7.5K | $5.9K | $2.7K | $2.7K | |
| Stockholders' Equity | $8M | $18M | $10M | $18M | $24M | $4M | $4M | $5M | $12M | $7M | $17M | $9M | |
| Liabilities + Equity | $10M | $20M | $12M | $19M | $26M | $5M | $5M | $6M | $14M | $9M | $19M | $10M | |
| Shares Outstanding | 8,537,387 | 8,335,491 | 5,996,697 | 5,924,680 | 5,892,446 | 3,264,419 | 2,099,951 | 1,403,158 | 13,996,121 | 9,559,213 | 9,549,544 | 7,048,235 |
Cash Flow 13
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $371.4K | $341.0K | $271.7K | $187.1K | $157.6K | $122.2K | $110.5K | $137.5K | $154.8K | $406.6K | $232.9K | $67.8K | |
| Stock-based Comp | $729.2K | $2M | $2M | $975.8K | $352.3K | $868.6K | $184.3K | $730.8K | $988.9K | $2M | $1M | $944.1K | |
| Amort. of Intangibles | $220.2K | $215.2K | $190.0K | $149.3K | $132.3K | $98.0K | $79.5K | $65.0K | $51.7K | $63.7K | $30.6K | · | |
| Other Non-cash | $342.3K | $-262.1K | $229.3K | $-357.4K | $-20.5K | $4M | $432.9K | $490.5K | $1M | $-1M | $776.8K | $418.8K | |
| Operating Cash Flow | $-9M | $-9M | $-7M | $-6M | $-4M | $-3M | $-3M | $-7M | $-7M | $-10M | $-8M | $-5M | |
| CapEx | $119.5K | $197.3K | $240.8K | $182.7K | $44.3K | $13.9K | $4.3K | $1.1K | $64.7K | $391.1K | $791.6K | $342.2K | |
| Investing Cash Flow | $-449.5K | $-506.4K | $-522.9K | $-312.7K | $-236.9K | $-67.2K | $-104.1K | · | $-434.0K | $-751.0K | $-1M | · | |
| Stock Issued | $0 | $16M | $0 | $0 | $21M | $0 | $3M | $0 | $14M | $0 | $16M | $0 | |
| Net Stock Activity | $0 | $16M | · | $0 | $21M | $0 | $3M | $0 | $14M | $0 | $16M | $0 | |
| Financing Cash Flow | $-128.8K | $17M | $-216.3K | $-127.9K | $25M | $3M | $3M | $-5.7K | $14M | $32.3K | $17M | · | |
| Net Change in Cash | $-10M | $7M | $-8M | $-7M | · | · | · | · | $6M | $-11M | $7M | $-6M | |
| Taxes Paid | $1.3K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-9M | $-9M | $-7M | $-7M | $-4M | $-3M | $-3M | $-7M | $-8M | $-10M | $-9M | $-6M |
Profitability 6
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | -60.1% | -8.6% | 19.2% | 0.00% | 0.00% | 0.00% | · | · | -84.9% | -19.1% | 9.1% | -26.6% | |
| Operating Margin | -28979.0% | -12868.7% | -5205.4% | -3612.4% | -841.2% | -950.2% | · | · | -862.2% | -676.4% | -245.8% | -386.1% | |
| Net Margin | -28038.7% | -12109.2% | -5005.3% | -3536.9% | -827.6% | -1820.5% | · | · | -860.8% | -674.2% | -245.1% | -384.6% | |
| EBITDA Margin | -27994.5% | -12472.2% | -5068.8% | -3520.4% | -813.9% | -921.6% | · | · | -825.0% | -651.5% | -240.4% | -382.4% | |
| ROA | -70.8% | -65.0% | -62.9% | -31.8% | -30.8% | -149.9% | -68.7% | -80.1% | -92.5% | -77.7% | -70.7% | -52.8% | |
| ROE | -102.6% | -54.7% | -89.4% | -38.3% | -19.3% | -189.2% | -143.5% | -143.9% | -110.9% | -91.8% | -81.1% | -57.8% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 6.7 | 29.1 | 9.8 | 37.6 | 43.2 | 5.2 | 4.8 | 4.1 | 7.0 | 4.1 | 6.5 | 7.3 | |
| Quick Ratio | 6.3 | 28.3 | 9.2 | 36.5 | 43.1 | 5.0 | 4.5 | 2.9 | 6.7 | 3.1 | 6.2 | 6.9 | |
| Interest Coverage | · | · | · | · | -381.8 | -805.7 | · | · | · | · | · | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 | |
| Inventory Turnover | 1.1 | 1.1 | 3.9 | · | · | · | · | · | 3.0 | 2.0 | 8.6 | 4.2 | |
| Receivables Turnover | 3.1 | 2.4 | 2.9 | 1.4 | 2.9 | 5.0 | · | 0.0 | 4.0 | 2.6 | 6.5 | 5.1 |
Growth Rates 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -56.1% | -56.7% | -2.2% | -64.7% | 34.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -43.0% | -46.9% | -22.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -38.5% | · | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 10
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $37.7K | $86.0K | $198.9K | $203.3K | $576.4K | $428.1K | $0 | $0 | $0 | $2M | $4M | $2M | |
| Net Income TTM | $-11M | $-10M | $-10M | $-7M | $-5M | $-8M | $-4M | $-8M | $-10M | $-11M | $-10M | $-7M | |
| Market Cap | $26M | $63M | $47M | $63M | $71M | $27M | $5M | $35M | $199M | $315M | $764M | $512M | |
| P/E | -2.3 | -5.7 | -5.8 | -9.1 | -15.1 | -3.7 | · | · | · | · | · | · | |
| P/S | 699.2 | 731.5 | 234.3 | 311.9 | 123.3 | 62.3 | · | · | · | 193.7 | 179.3 | 285.2 | |
| P/B | 3.3 | 3.5 | 4.6 | 3.5 | 2.9 | 7.0 | 1.2 | 7.6 | 17.2 | 43.6 | 45.8 | 56.5 | |
| P / Tangible Book | 5.1 | 4.1 | 6.2 | 4.0 | 3.2 | 11.8 | · | · | · | · | · | · | |
| P / Cash Flow | -2.9 | -7.2 | -6.5 | -9.9 | -16.6 | -8.8 | -1.5 | -5.3 | -26.8 | -31.2 | -94.9 | -93.6 | |
| P / FCF | -2.9 | -7.0 | -6.3 | -9.7 | -16.4 | -8.8 | -1.5 | -5.3 | -26.3 | -30.1 | -86.4 | -88.0 | |
| Earnings Yield | -43.0% | -17.6% | -17.1% | -10.9% | -6.6% | -26.9% | · | · | · | · | · | · |
Income Statement 15
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $24.4K | $1.3K | $12.0K | $5.4K | $554 | $1.3K | $78.7K | $61.5K | $1.6K | $135.2K | $664 | $16.6K | $10.7K | $51.0K | $125.0K | |
| Cost of Revenue | $0 | $26.1K | $3.5K | $30.9K | $5.9K | $1.5K | $17.5K | $68.5K | $46.4K | $2.8K | $110.7K | $664 | $16.6K | $10.7K | $51.0K | $125.0K | |
| Gross Profit | $0 | $-1.6K | $-2.2K | $-18.9K | $-518 | $-957 | $-16.1K | $10.2K | $15.1K | $-1.2K | $24.4K | $0 | $0 | $0 | $0 | $0 | |
| R&D Expense | $786.0K | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $1M | $1M | $1M | $780.2K | $728.4K | $828.5K | |
| SG&A Expense | $1M | $958.9K | $897.2K | $899.8K | $913.5K | $894.0K | $947.4K | $853.7K | $850.4K | $854.0K | $934.0K | $894.9K | $767.3K | $769.0K | $734.6K | $852.9K | |
| Operating Expenses | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $3M | $2M | $2M | $2M | $2M | |
| Operating Income | $-2M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-2M | $-3M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $3.7K | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | · | · | $52.8K | · | · | |
| Net Income | $-2M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-2M | $-2M | $-3M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | |
| EPS (Basic) | $-0.21 | $-0.32 | $-0.33 | $-0.30 | $-0.27 | $-0.31 | $-0.31 | $-0.39 | $-0.39 | $-0.44 | $-0.37 | $-0.41 | $-0.31 | $-0.28 | $-0.27 | $-0.31 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | $-0.37 | $-0.41 | · | $-0.28 | $-0.27 | $-0.31 | |
| Shares (Basic) | -18,236,516 | 9,153,407 | 9,116,519 | 9,101,851 | -15,436,286 | 8,767,251 | 8,514,581 | 6,319,939 | -12,365,445 | 6,192,286 | 6,185,397 | 6,178,508 | -12,312,736 | 6,157,625 | 6,157,625 | 6,155,352 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | 6,185,397 | 6,178,508 | · | 6,157,625 | 6,157,625 | 6,155,352 | |
| EBITDA | · | $-3M | $-3M | $-3M | · | $-3M | $-3M | $-2M | · | $-3M | $-2M | $-3M | · | $-2M | $-2M | $-2M |
Balance Sheet 25
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6M | $8M | $11M | $14M | $16M | $19M | $20M | $20M | $8M | $11M | $13M | $15M | $16M | $18M | $20M | $22M | |
| Receivables | $24.0K | $31.5K | $8.2K | $8.5K | $692 | $1.3K | $1.3K | $140.0K | $70.0K | $100.0K | $203.3K | $66.6K | $65.9K | $49.3K | $147.2K | $262.1K | |
| Inventory | $9.7K | $65.1K | $77.4K | $89.3K | $96.4K | $60.1K | $79.7K | $109.4K | $81.5K | · | · | · | $0 | · | · | · | |
| Prepaid Expense | $377.9K | $184.2K | $233.5K | $313.0K | $356.7K | $303.9K | $317.2K | $271.7K | $482.9K | $382.1K | $540.4K | $436.7K | $491.4K | $448.3K | $261.9K | $120.9K | |
| Other Current Assets | $57.3K | · | · | · | $34.2K | · | · | · | $67.9K | · | · | · | $38.5K | · | · | · | |
| Current Assets | $7M | $9M | $11M | $14M | $16M | $19M | $20M | $21M | $9M | $11M | $13M | $15M | $17M | $19M | $20M | $22M | |
| PP&E (Net) | $376.7K | $408.7K | $382.5K | $389.6K | $415.2K | $447.2K | $351.5K | $350.2K | $359.2K | $343.4K | $281.1K | $230.1K | $200.1K | $151.2K | $53.3K | $59.8K | |
| PP&E (Gross) | $822.5K | · | · | · | $722.9K | · | · | · | $578.2K | · | · | · | $342.5K | · | · | · | |
| Accum. Depreciation | $445.8K | · | · | · | $307.7K | · | · | · | $219.0K | · | · | · | $142.4K | · | · | · | |
| Intangibles | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | |
| Other Non-current Assets | $44.5K | $44.5K | $17.8K | $18.6K | $19.4K | $20.1K | $18.7K | $12.8K | $13.0K | $13.3K | $11.2K | $11.2K | $11.2K | $11.2K | $11.2K | $11.2K | |
| Total Assets | $10M | $12M | $15M | $18M | $20M | $23M | $23M | $24M | $12M | $14M | $16M | $18M | $19M | $21M | $23M | $25M | |
| Accounts Payable | $408.4K | $229.2K | $152.7K | $155.7K | $104.1K | $76.1K | $230.6K | $382.0K | $405.1K | $64.0K | $112.0K | $68.8K | $130.5K | $19.8K | $17.8K | $380.0K | |
| Accrued Liabilities | $471.3K | $568.7K | $663.6K | $455.2K | $374.0K | $750.4K | $649.2K | $504.4K | $455.1K | $690.7K | $614.6K | $366.4K | $254.2K | $573.5K | $499.0K | $315.8K | |
| Current Liabilities | $973.2K | $888.5K | $904.3K | $696.2K | $560.8K | $906.6K | $879.8K | $958.7K | $930.9K | $823.7K | $794.2K | $501.3K | $449.3K | $656.5K | $578.5K | $756.1K | |
| Capital Leases | $309.9K | $334.4K | $358.4K | $381.1K | $403.3K | $425.1K | $0 | $113.7K | $132.3K | $150.6K | $168.6K | $186.0K | $203.0K | $219.7K | $236.2K | $252.1K | |
| Other Non-current Liabilities | $886.5K | $929.2K | $947.0K | $989.7K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $843.4K | $838.5K | · | · | · | |
| Total Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | |
| Common Stock | $8.5K | $8.5K | $8.5K | $8.3K | $8.3K | $8.1K | $7.7K | $7.4K | $6.0K | $5.9K | $5.9K | $5.9K | $5.9K | $5.9K | $5.9K | $5.9K | |
| Paid-in Capital | $126M | $126M | $126M | $126M | $125M | $125M | $124M | $121M | $107M | $107M | $106M | $106M | $105M | $105M | $105M | $104M | |
| Retained Earnings | $-118M | $-116M | $-113M | $-110M | $-107M | $-105M | $-102M | $-100M | $-97M | $-95M | $-92M | $-90M | $-87M | $-85M | $-84M | $-82M | |
| Treasury Stock | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | $13.2K | |
| Stockholders' Equity | $8M | $10M | $13M | $16M | $18M | $20M | $21M | $22M | $10M | $12M | $14M | $16M | $18M | $20M | $21M | $23M | |
| Liabilities + Equity | $10M | $12M | $15M | $18M | $20M | $23M | $23M | $24M | $12M | $14M | $16M | $18M | $19M | $21M | $23M | $25M | |
| Shares Outstanding | 8,537,387 | 8,511,403 | 8,498,014 | 8,347,970 | 8,335,491 | 8,142,776 | 7,693,917 | 7,381,378 | 5,996,697 | · | 5,938,458 | 5,931,569 | 5,924,680 | 5,903,797 | 5,903,797 | 5,903,797 |
Cash Flow 12
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $95.1K | $94.2K | $91.6K | $90.5K | $90.1K | $87.1K | $82.8K | $81.1K | $77.8K | $72.5K | $68.2K | $53.2K | $52.5K | $45.5K | $44.9K | $44.2K | |
| Stock-based Comp | $-268.7K | $283.2K | $330.0K | $384.6K | $432.4K | $418.2K | $364.6K | $381.0K | $462.2K | $626.0K | $623.3K | $609.9K | $279.7K | $233.9K | $230.5K | $231.8K | |
| Amort. of Intangibles | $55.5K | $55.3K | $54.7K | $54.7K | $54.4K | $54.2K | $53.9K | $52.7K | $51.0K | $50.4K | $50.4K | $38.2K | $38.0K | $37.4K | $37.1K | $36.8K | |
| Other Non-cash | · | · | · | $161.2K | · | · | · | $132.2K | · | · | · | $109.1K | · | · | · | $211.6K | |
| Operating Cash Flow | $-2M | $-3M | $-2M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-1M | $-2M | $-1M | |
| CapEx | $8.1K | $70.2K | $29.8K | $11.3K | $3.8K | $129.4K | $34.4K | $29.6K | $42.5K | $84.3K | $69.0K | $45.0K | $64.4K | $106.0K | $1.2K | $11.0K | |
| Investing Cash Flow | $-72.8K | $-156.4K | $-150.5K | $-69.9K | $-61.3K | $-206.1K | $-135.5K | $-103.5K | $-116.9K | $-152.2K | $-184.4K | $-69.5K | $-105.9K | $-139.0K | $-40.3K | $-27.6K | |
| Stock Issued | $0 | $0 | $0 | $0 | $0 | $0 | $2M | $14M | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | $0 | · | · | · | $14M | · | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | $-30.1K | $-7.1K | $-82.3K | $-9.3K | $-201.9K | $1M | $2M | $14M | $-216.3K | $0 | $0 | $0 | $-127.9K | $0 | $0 | $0 | |
| Net Change in Cash | $-2M | $-3M | $-3M | $-2M | $-3M | $-1M | $-170.5K | $12M | $-2M | $-2M | $-2M | $-2M | $-2M | · | · | · | |
| Free Cash Flow | · | · | · | $-2M | · | · | · | $-2M | · | · | · | $-2M | · | · | · | $-1M |
Profitability 6
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | -6.6% | -172.7% | -157.1% | · | -172.7% | -1212.9% | 13.0% | · | -79.0% | 18.1% | 0.00% | · | 0.00% | 0.00% | 0.00% | |
| Operating Margin | · | -12353.0% | -246313.2% | -23534.4% | · | -523399.1% | -216830.4% | -3209.3% | · | -182386.4% | -1766.8% | -2371.3% | · | -16454.8% | -3327.3% | -1520.6% | |
| Net Margin | · | -12027.2% | -238177.6% | -22519.6% | · | -485622.4% | -200004.9% | -3136.5% | · | -176010.3% | -1686.7% | -2271.3% | · | -15960.4% | -3315.1% | -1523.6% | |
| EBITDA Margin | · | -12353.0% | -246313.2% | -22780.6% | · | -523399.1% | -216830.4% | -3106.2% | · | -182386.4% | -1766.8% | -2323.5% | · | -16454.8% | -3327.3% | -1485.3% | |
| ROA | · | -16.9% | -15.8% | -13.0% | · | -14.6% | -13.3% | -11.9% | · | -15.3% | -11.6% | -12.0% | · | -7.0% | -6.6% | -7.1% | |
| ROE | · | -19.4% | -17.8% | -14.5% | · | -16.6% | -14.9% | -13.1% | · | -17.2% | -12.9% | -13.1% | · | -7.6% | -7.1% | -7.6% |
Liquidity & Solvency 3
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 9.8 | 12.6 | 20.3 | · | 21.0 | 23.3 | 21.7 | · | 13.6 | 16.9 | 30.0 | · | 28.9 | 35.3 | 29.2 | |
| Quick Ratio | · | 9.5 | 12.3 | 19.7 | · | 20.6 | 22.8 | 21.3 | · | 13.2 | 16.2 | 29.1 | · | 28.2 | 34.9 | 29.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -511.6 |
Efficiency 3
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | |
| Inventory Turnover | · | 0.4 | 0.0 | 0.3 | · | 0.0 | 0.1 | 0.4 | · | · | · | · | · | · | · | · | |
| Receivables Turnover | · | 1.5 | 0.3 | 0.2 | · | 0.0 | 0.0 | 0.8 | · | 0.0 | 0.8 | 0.7 | · | 0.1 | 0.4 | 0.6 |
Valuation (TTM) 10
| Metric | Trend | 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 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $38.3K | $15.2K | $92.6K | · | $82.2K | $216.8K | $216.1K | · | $148.1K | $197.5K | $187.3K | · | $307.7K | $381.7K | $572.8K | |
| Net Income TTM | · | $-11M | $-11M | $-11M | · | $-11M | $-10M | $-10M | · | $-9M | $-8M | $-8M | · | $-7M | $-6M | $-5M | |
| Market Cap | · | $43M | $38M | $43M | · | $67M | $54M | $66M | · | · | $70M | $62M | · | $61M | $72M | $52M | |
| P/E | · | -3.8 | -3.4 | -3.9 | · | -6.2 | -5.3 | -6.7 | · | -7.3 | -8.9 | -8.2 | · | -9.8 | -12.6 | -10.1 | |
| P/S | · | 1116.1 | 2538.8 | 468.6 | · | 812.5 | 250.6 | 304.0 | · | · | 354.8 | 330.9 | · | 198.6 | 189.3 | 90.7 | |
| P/B | · | 4.2 | 3.0 | 2.8 | · | 3.3 | 2.5 | 3.0 | · | · | 4.9 | 3.9 | · | 3.1 | 3.4 | 2.3 | |
| P / Tangible Book | · | 5.8 | 3.8 | 3.4 | · | 3.8 | 2.9 | 3.4 | · | · | 5.9 | 4.4 | · | 3.5 | 3.8 | 2.5 | |
| P / Cash Flow | · | · | · | -21.0 | · | · | · | -35.0 | · | · | · | -35.3 | · | · | · | -36.7 | |
| P / FCF | · | · | · | -20.9 | · | · | · | -34.5 | · | · | · | -34.4 | · | · | · | -36.4 | |
| Earnings Yield | · | -26.5% | -29.4% | -25.6% | · | -16.2% | -18.8% | -14.9% | · | -13.7% | -11.3% | -12.2% | · | -10.2% | -7.9% | -9.9% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $37.7K | $86.0K | $198.9K | $203.3K | $576.4K |
| Gross Margin % | -60.1% | -8.6% | 19.2% | 0.00% | 0.00% |
| Operating Margin % | -28979.0% | -12868.7% | -5205.4% | -3612.4% | -841.2% |
| Net Income | $-11M | $-10M | $-10M | $-7M | $-5M |
| Diluted EPS | — | — | — | $-1.17 | $-0.80 |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Current Ratio | 6.7 | 29.1 | 9.8 | 37.6 | 43.2 |
| Quick Ratio | 6.3 | 28.3 | 9.2 | 36.5 | 43.1 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-9M | $-9M | $-7M | $-7M | $-4M |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.