MDAIW Spectral AI, Inc. - Warrants
$0.58
Price · Aug 18, 2026
Fundamentals as of Aug 11, 2026
52W Range
$0–$1
90% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
-2.0
ROE
101.8%
Net Profit Margin
-38.5%
MDAIW Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.58
Market Cap
$18M
P/E (TTM)
-2.0
EPS (TTM)
$-0.29
Revenue (TTM)
$20M
Div Yield
—
ROE
101.8%
Debt/Equity
-1.5
52W Range
$0 – $1
MDAIW 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
$20M
2022-12-31
→
2025-12-31
EPS
$-0.29
2022-12-31
→
2025-12-31
Free Cash Flow
—
Margins
-38.5%
2023-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
MDAIW
Peer Median
P/E (TTM)
-2.0
—
P/S (TTM)
0.9
—
P/B
-3.1
—
EV / EBITDA
-1.3
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
MDAIW
Peer Median
Gross Margin
45.4%
—
Operating Margin
-43.8%
—
Net Profit Margin
-38.5%
—
ROA
-45.2%
—
ROE
101.8%
—
ROIC
-323.3%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
MDAIW
Peer Median
Debt / Equity
-1.5
—
Current Ratio
0.9
—
Quick Ratio
0.8
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
MDAIW
Peer Median
Revenue YoY
-33.6%
—
Revenue CAGR 3Y
-8.2%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
MDAIW
Peer Median
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 17
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | $20M | $30M | $18M | $25M | |
| Cost of Revenue | $11M | $16M | $10M | $15M | |
| Gross Profit | $9M | $13M | $8M | $11M | |
| R&D Expense | · | · | $15M | $16M | |
| SG&A Expense | $18M | $20M | $21M | $13M | |
| Operating Expenses | $18M | $20M | · | $736.0K | |
| Operating Income | $-9M | $-7M | $-13M | $-3M | |
| Interest Income | · | $14.0K | $172.0K | $3M | |
| Other Non-op | $1M | $-8M | $-8M | $-159.0K | |
| Pretax Income | $-8M | $-15M | $-21M | $-3M | |
| Income Tax | $11.0K | $114.0K | $11.0K | $106.0K | |
| Net Income | $-8M | $-15M | $-21M | $-3M | |
| EPS (Basic) | $-0.29 | $-0.85 | $-1.48 | $-0.22 | |
| EPS (Diluted) | $-0.29 | $-0.85 | $-1.48 | $-0.22 | |
| Shares (Basic) | 26,518,476 | 17,934,218 | 14,087,586 | 13,136,965 | |
| Shares (Diluted) | 26,518,476 | 17,934,218 | 14,087,586 | 13,136,965 | |
| EBITDA | $-9M | $-7M | $-13M | $-1M |
Balance Sheet 24
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $5M | $5M | $14M | |
| Receivables | $1M | $3M | $2M | $2M | |
| Inventory | $838.0K | $425.0K | $230.0K | · | |
| Prepaid Expense | $821.0K | $1M | $1M | $331.0K | |
| Other Current Assets | $1M | $746.0K | $801.0K | $270.0K | |
| Current Assets | $19M | $10M | $10M | $18M | |
| PP&E (Net) | $258.0K | $2.0K | $12.0K | $21.0K | |
| Other Non-current Assets | $287.0K | · | · | · | |
| Total Assets | $21M | $12M | $11M | $19M | |
| Accounts Payable | $3M | $4M | $3M | $3M | |
| Accrued Liabilities | $2M | $3M | $4M | $3M | |
| Short-term Debt | $3M | $422.0K | $436.0K | $175.0K | |
| Current Liabilities | $21M | $18M | $12M | $6M | |
| Capital Leases | $968.0K | $2M | · | $346.0K | |
| Total Liabilities | $27M | $19M | $12M | $7M | |
| Long-term Debt | $9M | $3M | · | · | |
| Total Debt | $8M | $422.0K | $436.0K | · | |
| Common Stock | $3.0K | $2.0K | $2.0K | $1.0K | |
| Paid-in Capital | $50M | $41M | $31M | $24M | |
| Retained Earnings | $-56M | $-48M | $-33M | $-12M | |
| AOCI | $40.0K | $3.0K | $12.0K | · | |
| Stockholders' Equity | $-6M | $-7M | $-2M | $12M | |
| Liabilities + Equity | $21M | $12M | $11M | $19M | |
| Shares Outstanding | 30,688,895 | 22,594,877 | 16,294,935 | 13,170,148 |
Cash Flow 10
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Stock-based Comp | $1M | $1M | $1M | $1M | |
| Deferred Tax | · | · | · | $614.3K | |
| Operating Cash Flow | $-10M | $-9M | $-13M | $-1M | |
| Investing Cash Flow | · | · | · | $252M | |
| Stock Issued | $11M | $4M | $3M | · | |
| Stock Repurchased | · | · | · | $251M | |
| Net Stock Activity | $11M | $4M | $3M | $-251M | |
| Financing Cash Flow | $20M | $10M | $4M | $-785.0K | |
| Net Change in Cash | $10M | $367.0K | $-9M | $-2M | |
| Taxes Paid | $100.0K | · | · | · |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Gross Margin | 45.4% | 44.9% | 43.6% | · | |
| Operating Margin | -43.8% | -22.2% | -71.9% | -9.7% | |
| Net Margin | -38.5% | -51.8% | -115.5% | 85.5% | |
| Pretax Margin | -38.5% | -50.9% | -115.4% | 90.3% | |
| EBITDA Margin | -43.8% | -22.2% | -71.9% | -9.7% | |
| ROA | -45.2% | -134.4% | -141.8% | 8.5% | |
| ROE | 101.8% | 254.7% | 16485.4% | 1626.0% | |
| ROIC | -323.3% | 98.1% | 1020.5% | 9.8% |
Liquidity & Solvency 4
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.6 | 0.8 | 0.3 | |
| Quick Ratio | 0.8 | 0.4 | 0.6 | 0.2 | |
| Debt / Equity | -1.5 | -0.1 | -0.3 | · | |
| LT Debt / Equity | -1.0 | · | · | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 2.6 | 1.2 | 0.1 | |
| Inventory Turnover | 17.0 | 49.8 | 88.5 | · | |
| Receivables Turnover | 10.4 | 12.2 | 7.8 | · |
Growth Rates 2
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | -33.6% | 63.8% | -28.8% | · | |
| Revenue CAGR 3Y | -8.2% | · | · | · |
Valuation (TTM) 11
| Metric | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $20M | $30M | $18M | $25M | |
| Net Income TTM | $-8M | $-15M | $-21M | $-3M | |
| Market Cap | $14M | · | · | · | |
| Enterprise Value | $7M | · | · | · | |
| P/E | -1.6 | · | · | · | |
| P/S | 0.7 | · | · | · | |
| P/B | -2.5 | · | · | · | |
| P / Cash Flow | -1.4 | · | · | · | |
| EV / EBITDA | -0.8 | · | · | · | |
| EV / Revenue | 0.4 | · | · | · | |
| Earnings Yield | -63.0% | · | · | · |
Income Statement 18
| 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 | $4M | $4M | $4M | $4M | $5M | $7M | $8M | $8M | $7M | $6M | $5M | $3M | $4M | $5M | $6M | $7M | |
| Cost of Revenue | $2M | $2M | $2M | $2M | $3M | $4M | $4M | $5M | $4M | $3M | $3M | $2M | $2M | $3M | $4M | $4M | |
| Gross Profit | $1M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $3M | $3M | $2M | $1M | $2M | $2M | $3M | $3M | |
| R&D Expense | $2M | $2M | · | $2M | $1M | $4M | · | · | · | $4M | · | · | · | $4M | · | · | |
| SG&A Expense | $3M | $4M | $4M | $5M | $3M | $4M | $4M | $5M | $6M | $5M | $5M | $6M | $5M | $5M | $9M | $3M | |
| Operating Expenses | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $5M | $6M | · | · | · | · | · | · | · | |
| Operating Income | $-4M | $-2M | $-2M | $-3M | $-2M | $-896.0K | $-1M | $-886.0K | $-2M | $-2M | $-3M | $-4M | $-3M | $-3M | $-2M | $-251.0K | |
| Interest Expense | · | · | · | · | $120.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | · | $58.6K | $40.8K | · | $1M | |
| Other Non-op | $318.0K | $-1M | $3M | $-209.0K | $-6M | $4M | $-6M | $-581.0K | $-353.0K | $-1M | $-638.0K | $-7M | $-39.0K | $-665.0K | $45.0K | $-44.0K | |
| Pretax Income | $-4M | $-3M | $1M | $-4M | $-8M | $3M | $-8M | $-1M | $-3M | $-3M | $-4M | $-11M | $-3M | $-4M | $-11M | $-295.0K | |
| Income Tax | $170.0K | $-10.0K | $-43.0K | $2.0K | $-19.0K | $71.0K | $-14.0K | $37.0K | $69.0K | $22.0K | $-21.0K | $-54.0K | $40.0K | $46.0K | $8M | $85.0K | |
| Net Income | $-4M | $-3M | $1M | $-4M | $-8M | $3M | $-8M | $-2M | $-3M | $-3M | $-4M | $-11M | $-3M | $-4M | $-2M | $-380.0K | |
| EPS (Basic) | $-0.13 | $-0.11 | $0.02 | $-0.13 | $-0.31 | $0.13 | $-0.42 | $-0.08 | $-0.16 | $-0.19 | $-0.21 | $-0.77 | $-0.23 | $-0.27 | $-0.13 | $-0.03 | |
| EPS (Diluted) | $-0.13 | $-0.11 | $0.04 | $-0.13 | $-0.31 | $0.11 | $-0.42 | $-0.08 | $-0.16 | $-0.19 | $-0.21 | $-0.77 | $-0.23 | $-0.27 | $-0.13 | $-0.03 | |
| Shares (Basic) | 32,080,874 | 31,756,649 | -48,208,058 | 26,318,624 | 25,421,560 | 22,986,350 | -34,086,677 | 17,862,240 | 17,598,357 | 16,560,298 | -26,136,324 | 13,822,990 | 13,210,320 | 13,190,600 | 9,140 | 13,145,834 | |
| Shares (Diluted) | 32,080,874 | 31,756,649 | -49,252,226 | 26,318,624 | 25,421,560 | 24,030,518 | -34,086,677 | 17,862,240 | 17,598,357 | 16,560,298 | -26,136,324 | 13,822,990 | 13,210,320 | 13,190,600 | 9,140 | 13,145,834 | |
| EBITDA | $-4M | $-2M | · | $-3M | $-2M | $-896.0K | · | $-886.0K | $-2M | $-2M | · | $-4M | $-1M | $-527.4K | · | $-237.1K |
Balance Sheet 24
| 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 | $14M | $12M | $15M | $10M | $10M | $14M | · | $4M | $7M | $10M | · | $7M | $409.0K | $5M | $14M | $517.8K | |
| Receivables | $1M | $1M | $1M | $990.0K | $1M | $2M | $3M | $3M | $2M | $2M | $2M | $1M | · | · | $2M | · | |
| Inventory | $815.0K | $831.0K | $838.0K | $454.0K | $462.0K | $437.0K | $425.0K | $443.0K | $267.0K | $228.0K | $230.0K | $220.0K | · | · | · | · | |
| Prepaid Expense | $494.0K | $738.0K | $821.0K | $706.0K | $934.0K | $1M | $1M | $2M | $1M | $2M | $1M | $2M | $169.6K | $203.8K | $331.0K | $114.9K | |
| Other Current Assets | $1M | $2M | $1M | $818.0K | $614.0K | $840.0K | $746.0K | $1M | $973.0K | $1M | $801.0K | $594.0K | · | · | $270.0K | · | |
| Current Assets | $18M | $16M | $19M | $13M | $14M | $19M | $10M | $9M | $12M | $15M | $10M | $11M | $578.6K | $745.7K | $18M | $632.7K | |
| PP&E (Net) | $198.0K | $228.0K | $258.0K | $287.0K | $317.0K | $164.0K | $2.0K | $5.0K | $7.0K | $9.0K | $12.0K | $14.0K | · | · | $21.0K | · | |
| Other Non-current Assets | $337.0K | $260.0K | $287.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $19M | $18M | $21M | $15M | $16M | $21M | $12M | $12M | $14M | $15M | $11M | $12M | $5M | $5M | $19M | $255M | |
| Accounts Payable | $2M | $1M | $3M | $3M | $2M | $3M | $4M | $3M | $2M | $3M | $3M | $3M | · | · | $3M | · | |
| Accrued Liabilities | $2M | $3M | $2M | $2M | $3M | $4M | $3M | $3M | $3M | $4M | $4M | $4M | · | · | $3M | $3M | |
| Short-term Debt | $800.0K | $4M | $3M | $1M | $62.0K | $244.0K | $422.0K | $597.0K | · | $218.0K | $436.0K | $632.0K | · | · | $175.0K | · | |
| Current Liabilities | $20M | $21M | $21M | $16M | $16M | $13M | $18M | $13M | $16M | $18M | $12M | $11M | $5M | $4M | $6M | $3M | |
| Capital Leases | $566.0K | $769.0K | $968.0K | $1M | $1M | $2M | $2M | $2M | $2M | · | · | $228.0K | · | · | $346.0K | · | |
| Total Liabilities | $31M | $27M | $27M | $24M | $25M | $22M | $19M | $16M | $18M | $18M | $12M | $11M | $15M | $14M | $7M | $13M | |
| Long-term Debt | · | · | $9M | · | · | $8M | · | $1M | · | · | · | · | · | · | · | · | |
| Total Debt | $12M | $8M | · | $8M | $8M | $8M | · | $597.0K | · | $218.0K | · | $632.0K | · | · | · | · | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | $2.0K | · | · | $1.0K | · | |
| Paid-in Capital | $51M | $50M | $50M | $49M | $44M | $44M | $41M | $36M | $35M | $34M | $31M | $31M | · | · | $24M | · | |
| Retained Earnings | $-63M | $-59M | $-56M | $-57M | $-53M | $-45M | $-48M | $-40M | $-39M | $-36M | $-33M | $-29M | $-14M | $-13M | $-12M | $-12M | |
| AOCI | $29.0K | $30.0K | $40.0K | $39.0K | $52.0K | $20.0K | $3.0K | $25.0K | $10.0K | $10.0K | $12.0K | · | · | · | · | · | |
| Stockholders' Equity | $-12M | $-9M | $-6M | $-8M | $-9M | $-2M | $-7M | $-4M | $-4M | $-2M | $-2M | $1M | $-14M | $-13M | $12M | $-12M | |
| Liabilities + Equity | $19M | $18M | $21M | $15M | $16M | $21M | $12M | $12M | $14M | $15M | $11M | $12M | $5M | $5M | $19M | $255M | |
| Shares Outstanding | 32,184,928 | 31,823,895 | 30,688,895 | 27,251,034 | 25,737,820 | 25,588,121 | 22,594,877 | 18,513,073 | 17,606,367 | 17,482,333 | 16,294,935 | 15,688,268 | · | · | 13,170,148 | · |
Cash Flow 6
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $807.0K | $183.0K | $243.0K | $261.0K | $411.0K | $200.0K | $174.0K | $173.0K | $402.0K | $283.0K | $268.0K | $279.0K | $396.0K | $300.0K | $281.0K | · | |
| Operating Cash Flow | $-4M | $-4M | $-3M | $-3M | $-3M | $-2M | $469.0K | $-2M | $-5M | $-3M | $-2M | $-10M | $-5M | $-4M | $-299.0K | $-319.3K | |
| Stock Issued | · | · | $8M | $0 | $0 | $3M | $1M | $0 | $0 | $3M | $0 | · | · | · | · | · | |
| Net Stock Activity | · | · | · | · | · | $3M | · | · | · | $3M | · | · | · | · | · | · | |
| Financing Cash Flow | $6M | $-1.0K | $7M | $2M | $-207.0K | $10M | $1M | $-2M | $2M | $8M | $-195.0K | $5M | $-377.0K | $-104.0K | $-134.0K | · | |
| Net Change in Cash | $2M | $-4M | $5M | $-29.0K | $-4M | $9M | $1M | $-3M | $-3M | $5M | $-3M | $-6M | $-6M | $-4M | $-433.0K | $-970.3K |
Profitability 8
| 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 | 31.6% | 50.8% | · | 42.8% | 45.2% | 47.2% | · | 44.9% | 44.3% | 46.6% | · | 42.8% | · | · | · | · | |
| Operating Margin | -122.7% | -49.4% | · | -88.1% | -41.9% | -13.4% | · | -10.8% | -32.7% | -33.9% | · | -121.1% | -325.9% | 70.5% | · | -14.4% | |
| Net Margin | -118.5% | -85.5% | · | -93.7% | -157.3% | 43.2% | · | -18.4% | -38.3% | -50.7% | · | -309.0% | -228.2% | 171.5% | · | 72.0% | |
| Pretax Margin | -113.7% | -85.7% | · | -93.6% | -157.7% | 44.2% | · | -17.9% | -37.4% | -50.3% | · | -310.6% | -225.9% | 170.5% | · | 85.6% | |
| EBITDA Margin | -122.7% | -49.4% | · | -88.1% | -41.9% | -13.4% | · | -10.8% | -32.7% | -33.9% | · | -121.1% | -325.9% | 70.5% | · | -14.4% | |
| ROA | -23.6% | -17.7% | · | -26.4% | -53.3% | 16.0% | · | -12.6% | -29.8% | -30.7% | · | -8.0% | -0.80% | -0.99% | · | 0.47% | |
| ROE | 39.4% | 65.4% | · | 56.7% | 118.8% | -158.6% | · | 104.4% | 30.6% | 41.5% | · | 200.2% | 7.7% | 9.4% | · | -8.4% | |
| ROIC | 2265.1% | 496.3% | · | 819.3% | 145.4% | -14.3% | · | 24.3% | 58.7% | 119.2% | · | -198.5% | 10.3% | 4.0% | · | 1.7% |
Liquidity & Solvency 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.8 | · | 0.9 | 0.9 | 1.4 | · | 0.7 | 0.7 | 0.8 | · | 1.1 | 0.1 | 0.2 | · | 0.2 | |
| Quick Ratio | 0.8 | 0.6 | · | 0.7 | 0.7 | 1.2 | · | 0.5 | 0.6 | 0.7 | · | 0.8 | 0.1 | 1.2 | · | 0.2 | |
| Debt / Equity | -1.0 | -1.0 | · | -1.0 | -0.8 | -4.8 | · | -0.1 | · | -0.1 | · | 0.4 | · | · | · | · | |
| LT Debt / Equity | -0.9 | -0.5 | · | -0.8 | -0.8 | -4.6 | · | · | · | · | · | · | · | · | · | · |
Efficiency 3
| 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 | · | 0.3 | 0.3 | 0.4 | · | 0.7 | 0.8 | 0.6 | · | 0.0 | 0.0 | -0.0 | · | 0.0 | |
| Inventory Turnover | 3.8 | 3.1 | · | 4.8 | 7.6 | 10.6 | · | 13.6 | 31.2 | 29.7 | · | 17.9 | · | · | · | · | |
| Receivables Turnover | 2.7 | 2.4 | · | 2.0 | 2.7 | 3.4 | · | 3.9 | 6.5 | 6.9 | · | 5.2 | · | · | · | · |
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 | $16M | $20M | · | $24M | $27M | $29M | · | $25M | $21M | $19M | · | $20M | · | · | · | · | |
| Net Income TTM | $-19M | $-12M | · | $-10M | $-9M | $-5M | · | $-18M | $-20M | $-21M | · | $-18M | $-7M | $-5M | · | $1M | |
| Market Cap | $16M | $16M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Enterprise Value | $14M | $13M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -0.7 | -1.1 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/S | 1.0 | 0.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/B | -1.3 | -1.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | -4.3 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -3.2 | -6.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.9 | 0.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -136.0% | -88.0% | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
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 | $20M | $30M | $18M | $25M | — |
| Gross Margin % | 45.4% | 44.9% | 43.6% | — | — |
| Operating Margin % | -43.8% | -22.2% | -71.9% | -9.7% | — |
| Net Income | $-8M | $-15M | $-21M | $-3M | $-2M |
| Diluted EPS | $-0.29 | $-0.85 | $-1.48 | $-0.22 | — |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | -1.5 | -0.1 | -0.3 | — | — |
| Current Ratio | 0.9 | 0.6 | 0.8 | 0.3 | 0.4 |
| Quick Ratio | 0.8 | 0.4 | 0.6 | 0.2 | 0.3 |
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.
Institutional owners (13F) 22 filers · $1.6M total · As of June 30, 2026
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.
Institutional activity — Q2 2026 vs prior quarter
| New positions | Exited positions | Increased | Decreased | Net shares change |
|---|---|---|---|---|
| 1 (0 vs prior Q) | 2 (-2 vs prior Q) | 1 (+1 vs prior Q) | 1 (+1 vs prior Q) | +99K |
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.
| Institution | Value | Shares | % of tracked 13F | Type |
|---|---|---|---|---|
| LMR Partners LLP | $279,550 | 503,694 | 17.73% | Shares |
| CLEAR STREET LLC | $211,261 | 301,801 | 13.40% | Shares |
| ARISTEIA CAPITAL, L.L.C. | $199,768 | 359,943 | 12.67% | Shares |
| Oasis Management Co Ltd. | $173,000 | 100,000 | 10.97% | Shares |
| Clear Street Group Inc. | $129,513 | 233,357 | 8.22% | Shares |
| Clear Street Derivatives LLC | $73,534 | 105,049 | 4.66% | Shares |
| GOLDMAN SACHS GROUP INC | $68,614 | 123,629 | 4.35% | Shares |
| TORONTO DOMINION BANK | $65,452 | 117,931 | 4.15% | Shares |
| MOORE CAPITAL MANAGEMENT, LP | $55,500 | 100,000 | 3.52% | Shares |
| Calamos Advisors LLC | $48,100 | 81,526 | 3.05% | Shares |
| Caption Management, LLC | $46,363 | 83,537 | 2.94% | Shares |
| TPG GP A, LLC | $41,624 | 74,999 | 2.64% | Shares |
| HEALTHCARE OF ONTARIO PENSION PLAN TRUST FUND | $39,333 | 66,666 | 2.49% | Shares |
| TENOR CAPITAL MANAGEMENT Co., L.P. | $37,000 | 66,666 | 2.35% | Shares |
| ANGELO GORDON & CO., L.P. | $33,750 | 74,999 | 2.14% | Call option |
| Saba Capital Management, L.P. | $33,168 | 59,763 | 2.10% | Shares |
| MILLENNIUM MANAGEMENT LLC | $21,828 | 39,330 | 1.38% | Call option |
| Empery Asset Management, LP | $18,501 | 33,336 | 1.17% | Shares |
| Farther Finance Advisors, LLC | $555 | 1,000 | 0.04% | Shares |
| LONGFELLOW INVESTMENT MANAGEMENT CO LLC | $56 | 100 | 0.00% | Shares |
| Q Global Advisors, LLC | $55 | 99,670 | 0.00% | Shares |
| HRT FINANCIAL LP | $7 | 12,147 | 0.00% | Shares |
Company insiders 1 insider · 0 officers · 0 directors
| Insider | Role | Last activity | Shares owned | Buys 12m | Sells 12m | Net 12m |
|---|---|---|---|---|---|---|
| John Michael Dimaio | — | Aug. 13, 2026 A | 2,766,847 | 0 | 0 | $0 |
Insiders from SEC Form 3/4/5 filings; net = open-market P/S only