Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement11
Metric
Trend
2026
2025
2024
2023
2022
Revenue
$20M
$22M
$16M
$15M
$10M
SG&A Expense
$1M
$3M
$1M
$913.3K
$560.5K
Operating Expenses
$36M
$46M
$26M
$35M
$27M
Operating Income
$-16M
$-23M
$-10M
$-20M
$-17M
Interest Expense
·
·
·
$7M
$2M
Net Income
$-14M
$-24M
$-11M
$-4M
$4M
EPS (Basic)
$-9.54
$-18.66
$-9.95
$-0.36
$0.34
EPS (Diluted)
$-9.54
$-18.66
$-9.95
$-0.36
$0.34
Shares (Basic)
2,002,030
1,465,095
1,329,322
13,282,928
13,340,164
Shares (Diluted)
2,002,030
1,465,094
1,329,322
13,282,927
13,340,164
EBITDA
$-6M
$-12M
$-3M
$-15M
$-3M
Balance Sheet11
Metric
Trend
2026
2025
2024
2023
2022
Cash & Equivalents
$4M
$4M
$12M
$17M
$7M
Intangibles
$3M
$4M
$7M
$6M
$2M
Total Assets
$235M
$236M
$233M
$213M
$183M
Total Liabilities
$156M
$142M
$125M
$102M
$78M
Long-term Debt
$148M
$135M
$117M
·
$20M
Common Stock
$251
$158
$133
$1.3K
$1.3K
Paid-in Capital
$148M
$145M
$137M
$134M
$122M
Retained Earnings
$-104M
$-85M
$-55M
$-35M
$-24M
Stockholders' Equity
$44M
$60M
$82M
$99M
$98M
Liabilities + Equity
$235M
$236M
$233M
$213M
$183M
Shares Outstanding
2,512,270
1,578,192
1,330,257
13,243,279
13,253,571
Cash Flow10
Metric
Trend
2026
2025
2024
2023
2022
D&A
$9M
$11M
$7M
$5M
$5M
Stock-based Comp
$0
$665.5K
$0
·
·
Amort. of Intangibles
$2M
$4M
$2M
$2M
$2M
Other Non-cash
$2M
$10M
$3M
$-8M
$-4M
Operating Cash Flow
$-3M
$-2M
$-595.5K
$-7M
$5M
Investing Cash Flow
$-9M
$-19M
$-1M
$15M
$-32M
Stock Issued
$317.1K
$4M
$0
·
·
Net Stock Activity
$317.1K
$4M
·
·
·
Dividends Paid
$0
$5M
$5M
$4M
$3M
Financing Cash Flow
$12M
$12M
$-3M
$451.0K
$29M
Profitability5
Metric
Trend
2026
2025
2024
2023
2022
Operating Margin
-78.0%
-106.4%
-63.0%
-131.5%
-72.1%
Net Margin
-70.6%
-108.7%
-71.3%
-24.4%
41.3%
EBITDA Margin
-32.4%
-54.5%
-17.6%
-96.6%
-28.3%
ROA
-6.0%
-10.2%
-5.0%
-1.9%
2.7%
ROE
-27.3%
-33.7%
-12.4%
-3.8%
4.4%
Liquidity & Solvency1
Metric
Trend
2026
2025
2024
2023
2022
Interest Coverage
·
·
·
-2.8
-3.2
Efficiency1
Metric
Trend
2026
2025
2024
2023
2022
Asset Turnover
0.1
0.1
0.1
0.1
0.1
Per Share6
Metric
Trend
2026
2025
2024
2023
2022
Book Value / Share
$17.42
$37.93
$6.19
$7.47
$7.38
Revenue / Share
$9.99
$15.06
$1.18
$1.14
$0.78
Cash Flow / Share
$-1.65
$-1.15
$-0.04
$-0.50
$0.35
Cash / Share
$1.40
$2.40
$0.89
$1.30
$0.56
Dividend / Share
$0.00
$2.25
$5.00
$0.45
·
EPS (TTM)
$-9.54
$-18.66
$-9.95
$-0.36
$0.34
Growth Rates3
Metric
Trend
2026
2025
2024
2023
2022
Revenue YoY
-9.3%
40.2%
4.2%
45.7%
·
Revenue CAGR 3Y
9.8%
28.6%
·
·
·
Dividends Paid CAGR 5Y
·
1.2%
·
·
·
Valuation (TTM)12
Metric
Trend
2026
2025
2024
2023
2022
Revenue TTM
$20M
$22M
$16M
$15M
$10M
Net Income TTM
$-14M
$-24M
$-11M
$-4M
$4M
Market Cap
$4M
$11M
·
·
·
P/E
-0.2
-0.4
·
·
·
P/S
0.2
0.5
·
·
·
P/B
0.1
0.2
·
·
·
P / Tangible Book
0.1
0.2
·
·
·
P / Cash Flow
-1.3
-6.3
·
·
·
Dividend Yield
0.00%
45.4%
·
·
·
Earnings Yield
-557.9%
-278.5%
·
·
·
Payout Ratio
0.00%
-20.0%
-46.2%
-121.0%
66.0%
Annual Payout
$0
$5M
$5M
$4M
$3M
Income Statement11
Metric
Trend
Q4 2026
Q3 2026
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
Revenue
$5M
$5M
$5M
$5M
$5M
$4M
$8M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
SG&A Expense
$460.2K
$233.7K
$396.4K
$352.7K
$847.6K
$895.6K
$406.1K
$433.7K
$287.7K
$253.6K
$311.5K
$207.3K
$349.4K
$283.0K
$180.6K
$100.2K
Operating Expenses
$10M
$8M
$9M
$8M
$10M
$10M
$13M
$12M
$7M
$7M
$6M
$6M
$7M
$14M
$8M
$6M
Operating Income
$-5M
$-3M
$-5M
$-3M
$-6M
$-6M
$-5M
$-7M
$-3M
$-3M
$-2M
$-2M
$-3M
$-9M
$-5M
$-3M
Interest Expense
·
·
·
·
·
·
·
·
·
$2M
$1M
$1M
·
$2M
$2M
$2M
Net Income
$-6M
$-985.8K
$-4M
$-3M
$-6M
$-6M
$-4M
$-7M
$-3M
$-3M
$-2M
$-4M
$10M
$-10M
$-5M
$1M
EPS (Basic)
$-3.39
$-0.98
$-2.97
$-2.20
$-3.95
$-4.68
$-3.93
$-6.10
$-9.19
$-0.26
$-0.15
$-0.35
$0.72
$-0.79
$-0.38
$0.09
EPS (Diluted)
$-3.39
$-0.98
$-2.97
$-2.20
$-3.95
$-4.68
$-3.93
$-6.10
$-9.20
$-0.26
$-0.14
$-0.35
$0.72
$-0.79
$-0.38
$0.09
Shares (Basic)
·
2,078,226
1,857,011
1,856,160
·
1,476,410
1,344,834
1,334,597
·
13,281,339
13,239,849
13,284,673
·
13,283,622
13,283,330
13,281,069
Shares (Diluted)
·
2,078,226
1,857,011
1,856,160
·
1,476,410
1,344,834
1,334,597
·
13,281,339
·
13,284,673
·
·
·
13,281,069
EBITDA
·
$-3M
$-5M
$-1M
·
$-6M
$-5M
$-5M
·
$-3M
$-2M
$-696.9K
·
$-3M
$-3M
$-2M
Balance Sheet11
Metric
Trend
Q4 2026
Q3 2026
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
Cash & Equivalents
$4M
$4M
$4M
$5M
$4M
$5M
$6M
$11M
$12M
$15M
$12M
$14M
$17M
$18M
$7M
$11M
Intangibles
$3M
$3M
$3M
$4M
$4M
$6M
$6M
$7M
$7M
$6M
$5M
$5M
$6M
$6M
$4M
$3M
Total Assets
$235M
$239M
$238M
$242M
$236M
$237M
$236M
$244M
$233M
$226M
$205M
$211M
$213M
$227M
$211M
$202M
Total Liabilities
$156M
$154M
$152M
$151M
$142M
$139M
$139M
$142M
$125M
$118M
$102M
$105M
$102M
$126M
$102M
$91M
Long-term Debt
$148M
$147M
$146M
$143M
$135M
·
$15M
·
·
·
·
·
·
$22M
$21M
$20M
Common Stock
$251
$216
$191
$177
$158
$1.6K
$1.3K
$1.3K
$133
$1.3K
$1.3K
$1.3K
$1.3K
$1.3K
$1.3K
$1.3K
Paid-in Capital
$148M
$148M
$147M
$146M
$145M
$145M
$139M
$138M
$137M
$136M
$135M
$135M
$134M
$132M
$130M
$126M
Retained Earnings
$-104M
$-97M
$-95M
$-89M
$-85M
$-78M
$-70M
$-65M
$-55M
$-50M
$-45M
$-41M
$-35M
$-43M
$-31M
$-24M
Stockholders' Equity
$44M
$51M
$52M
$57M
$60M
$67M
$68M
$73M
$82M
$86M
$90M
$94M
$99M
$89M
$99M
$102M
Liabilities + Equity
$235M
$239M
$238M
$242M
$236M
$237M
$236M
$244M
$233M
$226M
$205M
$211M
$213M
$227M
$211M
$202M
Shares Outstanding
2,512,270
2,164,158
1,906,580
1,772,024
1,578,192
15,738,524
13,473,075
13,435,656
1,330,257
13,302,775
13,239,849
13,241,516
13,243,279
13,241,026
13,254,497
13,254,809
Cash Flow9
Metric
Trend
Q4 2026
Q3 2026
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
D&A
$2M
$2M
$3M
$2M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$912.3K
Stock-based Comp
$0
$0
$0
$0
$0
$200.0K
$0
$465.5K
$0
$0
$0
$0
·
·
·
·
Amort. of Intangibles
$386.4K
$395.7K
$641.3K
$479.1K
$1M
$774.1K
$650.3K
$699.2K
$636.8K
$563.9K
$413.3K
$429.9K
$448.4K
$588.1K
$300.1K
$202.1K
Other Non-cash
·
·
·
$-1M
·
·
·
$5M
·
·
·
$3M
·
·
·
$-3M
Operating Cash Flow
$-553.4K
$832.8K
$-2M
$-2M
$-2M
$-3M
$2M
$644.4K
$-753.1K
$743.3K
$-1M
$517.1K
$-2M
$-1M
$-3M
$-850.2K
Investing Cash Flow
$-886.7K
$-2M
$-2M
$-4M
$-5M
$-6M
$-3M
$-5M
$-2M
$3M
$3M
$-5M
$9M
$11M
$-6M
$553.1K
Stock Issued
$0
·
·
·
$9
·
·
·
$0
·
·
·
·
·
·
·
Dividends Paid
$0
$0
$0
$0
$786.9K
$673.7K
$2M
$2M
$2M
$1M
$986.7K
$1M
$887.0K
$928.0K
$953.7K
$970.7K
Financing Cash Flow
$798.3K
$838.7K
$3M
$7M
$5M
$7M
$-4M
$4M
$-270.5K
$-956.8K
$-3M
$1M
$-8M
$936.3K
$5M
$3M
Profitability5
Metric
Trend
Q4 2026
Q3 2026
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
Operating Margin
·
-46.0%
-102.5%
-76.8%
·
-136.4%
-56.7%
-150.3%
·
-65.6%
-65.9%
-63.4%
·
-67.7%
-75.6%
-82.1%
Net Margin
·
-18.1%
-97.4%
-67.1%
·
-142.6%
-55.5%
-149.6%
·
-72.3%
-43.4%
-118.2%
·
-229.1%
-133.3%
41.9%
EBITDA Margin
·
-46.0%
-102.5%
-28.4%
·
-136.4%
-56.7%
-104.2%
·
-65.6%
-65.9%
-19.6%
·
-67.7%
-75.6%
-52.3%
ROA
·
-0.41%
-1.9%
-1.3%
·
-2.6%
-2.0%
-3.3%
·
-1.3%
-0.75%
-2.0%
·
-5.2%
-2.6%
0.74%
ROE
·
-1.7%
-7.4%
-4.7%
·
-8.0%
-5.6%
-8.8%
·
-3.4%
-1.6%
-4.3%
·
-10.3%
-4.8%
1.3%
Liquidity & Solvency1
Metric
Trend
Q4 2026
Q3 2026
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
Interest Coverage
·
·
·
·
·
·
·
·
·
-1.7
-1.6
-1.7
·
-1.6
-1.7
-1.6
Efficiency1
Metric
Trend
Q4 2026
Q3 2026
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
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
Per Share6
Metric
Trend
Q4 2026
Q3 2026
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
Book Value / Share
·
$23.46
$27.18
$32.01
·
$4.23
$5.07
$5.47
·
$6.49
$6.83
$7.09
·
$6.74
$7.50
$7.71
Revenue / Share
·
$2.62
$2.47
$2.45
·
$0.29
·
$0.37
·
·
·
$0.27
·
·
·
$0.23
Cash Flow / Share
·
·
·
$-1.09
·
·
·
$0.05
·
·
·
$0.04
·
·
·
$-0.06
Cash / Share
·
$1.84
$2.27
$2.74
·
$0.33
$0.46
$0.80
·
$1.16
$0.92
$1.06
·
$1.33
$0.54
$0.81
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.50
$0.50
$1.25
$1.25
$1.25
$1.25
$1.25
$0.12
$0.12
$0.11
$0.10
EPS (TTM)
·
$-10.10
$-13.80
$-14.76
·
$-23.91
$-19.49
$-15.70
·
$-0.03
$-0.56
$-0.80
·
$-1.88
$-0.66
$0.06
Valuation (TTM)12
Metric
Trend
Q4 2026
Q3 2026
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
Revenue TTM
·
$19M
$18M
$22M
·
$22M
$22M
$17M
·
$15M
$16M
$16M
·
$14M
$12M
$11M
Net Income TTM
·
$-15M
$-20M
$-20M
·
$-20M
$-17M
$-14M
·
$1M
$-6M
$-9M
·
$-25M
$-9M
$641.9K
Market Cap
·
$8M
$8M
$9M
·
$236M
$426M
$466M
·
·
·
·
·
·
·
·
P/E
·
-0.4
-0.3
-0.3
·
-0.6
-1.6
-2.2
·
·
·
·
·
·
·
·
P/S
·
0.4
0.4
0.4
·
10.8
19.7
27.2
·
·
·
·
·
·
·
·
P/B
·
0.2
0.1
0.2
·
3.5
6.2
6.3
·
·
·
·
·
·
·
·
P / Tangible Book
·
0.2
0.2
0.2
·
3.9
6.9
7.0
·
·
·
·
·
·
·
·
P / Cash Flow
·
·
·
-4.3
·
·
·
723.5
·
·
·
·
·
·
·
·
Dividend Yield
·
10.0%
18.8%
36.0%
·
2.4%
1.5%
1.2%
·
·
·
·
·
·
·
·
Earnings Yield
·
-277.2%
-339.2%
-300.0%
·
-159.4%
-61.7%
-45.2%
·
·
·
·
·
·
·
·
Payout Ratio
·
·
·
0.00%
·
·
·
-22.4%
·
·
·
-32.0%
·
·
·
75.4%
Annual Payout
·
$786.9K
$1M
$3M
·
$6M
$6M
$5M
·
$4M
$4M
$4M
·
$4M
$4M
$3M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Revenue
$20M
$22M
$16M
$15M
$10M
Operating Margin %
-78.0%
-106.4%
-63.0%
-131.5%
-72.1%
Net Income
$-14M
$-24M
$-11M
$-4M
$4M
Diluted EPS
$-9.54
$-18.66
$-9.95
$-0.36
$0.34
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
18 filers
· $478K 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.
Holders18
Value held$478K
New positions4
Exited positions2
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
4 (0 vs prior Q)
2 (-4 vs prior Q)
3 (0 vs prior Q)
2 (+1 vs prior Q)
+8K
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
10 insiders
· 7 officers · 4 directors