Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement13
Metric
Trend
2025
2024
2023
2022
2021
Revenue
$11M
$8M
$5M
$2M
$2M
Cost of Revenue
$4M
$3M
$2M
$1M
$1M
Gross Profit
$6M
$5M
$3M
$1M
$735.0K
SG&A Expense
$7M
$6M
$6M
$4M
$2M
Operating Expenses
$9M
$7M
$12M
$5M
$3M
Operating Income
$-3M
$-3M
$-9M
$-4M
$-2M
Other Non-op
·
$733.9K
$92.8K
$-123.2K
$50.8K
Pretax Income
$-3M
$-2M
$-9M
$-4M
$-2M
Income Tax
$-17.4K
$0
$0
$0
$-1.3K
Net Income
$-3M
$-2M
$-9M
$-4M
$-2M
EPS (Diluted)
$-0.58
$-0.41
$-1.84
·
·
Shares (Diluted)
5,260,327
5,117,941
5,107,395
·
·
EBITDA
$-3M
$-3M
$-8M
$-4M
·
Balance Sheet20
Metric
Trend
2025
2024
2023
2022
2021
Cash & Equivalents
·
·
$982.3K
$7M
·
Receivables
$476.6K
$755.8K
$90.1K
$137.6K
·
Inventory
$44.8K
$65.9K
$92.6K
$105.1K
$98.4K
Prepaid Expense
$227.2K
$138.0K
$111.1K
$212.2K
$159.8K
Current Assets
$3M
$1M
$1M
$7M
$2M
PP&E (Net)
$3.4K
$5.1K
$0
·
·
Goodwill
$4M
$4M
$2M
$4M
$0
Intangibles
$2M
$3M
$2M
$4M
$1M
Total Assets
$11M
$10M
$5M
$16M
$4M
Short-term Debt
$487.7K
$312.6K
$17.3K
$69.0K
$28.5K
Current Liabilities
$7M
$4M
$789.1K
$3M
$311.5K
Total Liabilities
$7M
$5M
$789.1K
$3M
$466.5K
Total Debt
$487.7K
$702.6K
$0
$69.0K
·
Common Stock
$117
$5.1K
$5.1K
$70
$2.4K
Paid-in Capital
$25M
$22M
$21M
$20M
$7M
Retained Earnings
$-22M
$-19M
$-17M
$-8M
$-3M
AOCI
$91.1K
$68.1K
$182.5K
$97.0K
·
Stockholders' Equity
$2M
$3M
$4M
$12M
$3M
Liabilities + Equity
$11M
$10M
$5M
$16M
$4M
Shares Outstanding
117,264
5,127,395
5,107,395
5,107,395
2,353,645
Cash Flow11
Metric
Trend
2025
2024
2023
2022
2021
Stock-based Comp
$240.7K
$56.9K
$591.6K
$945.0K
$768.0K
Deferred Tax
$0
$0
$0
$0
·
Amort. of Intangibles
$1M
$906.7K
$680.7K
$124.8K
$0
Operating Cash Flow
$-938.2K
$-1M
$-3M
$-3M
$-1M
Investing Cash Flow
$-2M
$451.0K
$-850.0K
$-4M
$-767.9K
Stock Issued
$993.4K
$0
$0
$12M
$2M
Net Stock Activity
$993.4K
·
$0
$12M
·
Dividends Paid
$453.9K
$321.4K
$213.7K
$142.2K
$105.3K
Financing Cash Flow
$5M
$326.3K
$-2M
$12M
$3M
Net Change in Cash
$2M
$-505.4K
$-6M
$5M
$1M
Taxes Paid
$0
$0
$0
$0
$0
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
Gross Margin
59.9%
57.8%
61.9%
54.0%
·
Operating Margin
-25.7%
-31.9%
-157.2%
-185.2%
·
Net Margin
-24.1%
-22.5%
-155.4%
-190.8%
·
Pretax Margin
-23.8%
-22.6%
-155.4%
-190.8%
·
EBITDA Margin
-25.7%
-31.9%
-157.2%
-185.2%
·
ROA
-24.7%
-24.0%
-74.4%
-43.2%
·
ROE
-89.4%
-46.2%
-104.2%
-58.3%
·
ROIC
-92.3%
-62.5%
-154.2%
-32.8%
·
Liquidity & Solvency3
Metric
Trend
2025
2024
2023
2022
2021
Current Ratio
0.4
0.3
1.6
2.2
·
Quick Ratio
0.1
0.2
1.4
·
·
Debt / Equity
0.2
0.2
0.0
0.0
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
Asset Turnover
1.0
1.1
0.5
0.2
·
Inventory Turnover
77.7
41.9
20.2
10.0
·
Receivables Turnover
17.4
18.6
46.0
·
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
Book Value / Share
$0.42
$0.65
$1.05
$2.44
·
Revenue / Share
$2.04
$1.54
·
·
·
Cash Flow / Share
$-0.18
$-0.23
·
·
·
Cash / Share
·
·
$0.19
·
·
EPS (TTM)
$-0.58
$-0.41
$-1.84
·
·
Growth Rates2
Metric
Trend
2025
2024
2023
2022
2021
Revenue YoY
36.5%
50.0%
136.1%
22.7%
·
Revenue CAGR 3Y
69.1%
63.2%
·
·
·
Valuation (TTM)11
Metric
Trend
2025
2024
2023
2022
2021
Revenue TTM
$11M
$8M
$5M
$2M
·
Net Income TTM
$-3M
$-2M
$-9M
$-4M
·
Market Cap
$1M
·
·
·
·
P/E
-0.3
·
·
·
·
P/S
0.1
·
·
·
·
P/B
0.4
·
·
·
·
P / Cash Flow
-1.1
·
·
·
·
Dividend Yield
43.0%
·
·
·
·
Earnings Yield
-322.2%
·
·
·
·
Payout Ratio
-17.5%
-18.2%
-2.6%
-3.4%
·
Annual Payout
$453.9K
$321.4K
$213.7K
$142.2K
·
Income Statement14
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Revenue
$1M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$352.3K
$357.8K
$385.9K
Cost of Revenue
$765.6K
$1M
$970.8K
$1M
$1M
$1M
$806.1K
$751.2K
$582.6K
$428.6K
$465.6K
$494.5K
$608.5K
$216.8K
$208.1K
$224.8K
Gross Profit
$732.0K
$1M
$2M
$2M
$2M
$1M
$1M
$975.4K
$1M
$836.3K
$847.7K
$815.6K
$743.2K
$135.5K
$149.7K
$161.2K
SG&A Expense
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$975.0K
$1M
$797.5K
Operating Expenses
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$3M
$6M
$2M
$2M
$1M
$1M
$918.1K
Operating Income
$-965.5K
$-1M
$-268.1K
$-506.5K
$-785.5K
$-1M
$-331.3K
$-606.4K
$-455.4K
$-2M
$-5M
$-1M
$-1M
$-988.2K
$-1M
$-756.9K
Interest Expense
$173.6K
·
·
·
·
·
·
·
·
·
·
·
·
$2.7K
·
·
Other Non-op
$-4M
·
$-357.7K
$-27.8K
$-38.4K
·
$-12.3K
$-22.6K
$-22.4K
$4.3K
$7.5K
$13.9K
$67.1K
$18.5K
$-53.7K
$8.2K
Pretax Income
$-5M
$-573.7K
$-625.8K
$-534.3K
$-823.9K
$-323.5K
$-343.6K
$-629.0K
$-477.8K
$-2M
$-5M
$-1M
$-1M
$-969.7K
$-1M
$-748.8K
Income Tax
$0
$0
$0
$128
$-17.5K
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Net Income
$-5M
$-547.1K
$-700.7K
$-569.6K
$-806.4K
$-323.8K
$-335.6K
$-629.0K
$-477.8K
$-2M
$-5M
$-1M
$-1M
$-1M
$-1M
$-748.8K
EPS (Diluted)
$-35.57
$-0.37
$-0.16
$-6.49
$-0.18
$-0.36
$-0.08
$0.14
$-0.11
·
·
·
·
·
·
·
Shares (Diluted)
131,207
·
5,127,395
102,548
5,127,395
·
5,127,395
5,109,373
5,107,395
·
·
·
·
·
·
·
EBITDA
$-965.5K
·
$-268.1K
$-506.5K
$-785.5K
·
$-485.5K
$-759.1K
$-608.0K
·
$-5M
$-1M
$-1M
$-988.2K
·
·
Balance Sheet20
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
·
·
·
·
·
·
·
·
$529.8K
·
$3M
$4M
$5M
·
·
·
Receivables
$403.9K
$476.6K
$718.6K
$538.4K
$688.8K
$755.8K
$226.7K
$264.9K
$123.8K
$90.1K
$97.5K
$106.4K
$115.0K
·
·
·
Inventory
$28.1K
$44.8K
$17.5K
$29.5K
$47.0K
$65.9K
$55.3K
$84.6K
$92.5K
$92.6K
$114.5K
$118.0K
$90.3K
$94.3K
·
·
Prepaid Expense
$153.3K
$227.2K
$196.4K
$196.4K
$200.8K
$138.0K
$155.3K
$164.6K
$192.4K
$111.1K
$121.6K
$164.4K
$241.5K
$280.0K
·
·
Current Assets
$866.0K
$3M
$1M
$1M
$2M
$1M
$800.5K
$824.1K
$938.5K
$1M
$4M
$4M
$5M
$12M
·
·
PP&E (Net)
$2.6K
$3.4K
$3.9K
$4.3K
$4.7K
$5.1K
·
·
·
$0
·
·
·
·
·
·
Goodwill
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$1M
$4M
$4M
·
·
·
Intangibles
$1M
$2M
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$2M
$3M
$4M
$5M
·
·
·
Total Assets
$8M
$11M
$8M
$9M
$9M
$10M
$9M
$9M
$9M
$5M
$9M
$13M
$14M
$14M
·
·
Short-term Debt
$522.9K
$487.7K
$548.7K
$462.8K
$136.0K
$312.6K
$311.6K
$128.7K
$791.6K
$17.3K
$0
$19.2K
$48.6K
$13.3K
·
·
Current Liabilities
$10M
$7M
$3M
$3M
$3M
$4M
$3M
$3M
$3M
$789.1K
$3M
$3M
$3M
$350.1K
·
·
Total Liabilities
$10M
$7M
$5M
$4M
$4M
$5M
$4M
$4M
$3M
$789.1K
$3M
$3M
$3M
$350.1K
·
·
Total Debt
$522.9K
·
$548.7K
$462.8K
$136.0K
·
$311.6K
$128.7K
$791.6K
·
$0
$19.2K
$48.6K
$13.3K
·
·
Common Stock
$150
$5.9K
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
$118
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
$5.1K
·
·
Paid-in Capital
$26M
$25M
$24M
$24M
$23M
$22M
$22M
$22M
$22M
$21M
$21M
$20M
$20M
$20M
·
·
Retained Earnings
$-29M
$-22M
$-21M
$-21M
$-20M
$-19M
$-18M
$-18M
$-17M
$-17M
$-15M
$-10M
$-9M
$-6M
·
·
AOCI
$92.5K
$91.1K
$91.2K
$88.1K
$97.2K
$68.1K
$105.6K
$159.1K
$143.3K
$182.5K
$73.9K
$109.6K
$89.5K
·
·
·
Stockholders' Equity
$-3M
$2M
$2M
$3M
$4M
$3M
$4M
$4M
$5M
$4M
$6M
$10M
$11M
$14M
·
·
Liabilities + Equity
$8M
$11M
$8M
$9M
$9M
$10M
$9M
$9M
$9M
$5M
$9M
$13M
$14M
$14M
·
·
Shares Outstanding
150,462
5,863,214
5,127,395
5,127,395
5,127,395
5,127,395
5,127,395
5,127,395
5,107,395
5,107,395
5,110,195
5,110,195
5,110,195
·
·
·
Cash Flow8
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Stock-based Comp
$15.3K
$-79.3K
$21.0K
$26.0K
$272.9K
$4.9K
$6.6K
$27.5K
$17.9K
$21.5K
$86.4K
$250.2K
$233.4K
$241.7K
$240.2K
$219.7K
Amort. of Intangibles
$160.1K
$296.1K
$301.1K
$301.1K
$301.1K
$168.1K
$335.5K
$277.9K
$125.2K
$172.9K
$146.7K
$190.1K
$171.0K
$0
$0
$0
Operating Cash Flow
$-611.1K
$-397.3K
$34.2K
$-430.1K
$-145.0K
$-471.6K
$67.0K
$-332.7K
$-431.0K
$-591.0K
$-604.6K
$-534.2K
$-1M
$-815.5K
$-1M
$-542.5K
Investing Cash Flow
·
$-2M
$0
$0
$0
$755.0K
$0
$-54.0K
$-250.0K
$0
$0
$0
$-850.0K
$0
$45.7K
$-22.5K
Dividends Paid
$4.2K
$131.3K
$120.7K
$102.6K
$99.2K
$86.8K
$83.6K
$80.9K
$70.1K
$53.1K
$51.5K
$34.1K
$75.0K
$46.3K
$42.0K
$3.0K
Financing Cash Flow
$28.8K
$5M
$-149.5K
$287.3K
$297.8K
$-153.9K
$896.0K
$151.6K
$264.1K
$-2M
$-70.7K
$-63.5K
$-135.3K
$12M
$164.2K
$85.2K
Net Change in Cash
$-591.1K
$2M
$-112.3K
$-151.9K
$189.2K
$113.6K
$53.2K
$-219.8K
$-452.5K
$-2M
$-679.2K
$-611.2K
$-2M
$11M
$-805.8K
$-479.8K
Taxes Paid
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Profitability8
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Gross Margin
48.9%
·
64.6%
61.6%
60.7%
·
59.9%
56.5%
63.3%
·
64.5%
62.3%
55.0%
38.5%
·
·
Operating Margin
-64.5%
·
-9.8%
-16.1%
-27.9%
·
-24.1%
-44.0%
-38.3%
·
-361.0%
-99.9%
-100.0%
-280.5%
·
·
Net Margin
-303.1%
·
-25.6%
-17.0%
-28.7%
·
-24.7%
-45.3%
-39.7%
·
-360.4%
-98.8%
-95.0%
-275.2%
·
·
Pretax Margin
-307.3%
·
-22.8%
-17.0%
-29.3%
·
-24.7%
-45.3%
-39.7%
·
-360.4%
-98.8%
-95.0%
-275.2%
·
·
EBITDA Margin
-64.5%
·
-9.8%
-16.1%
-27.9%
·
-24.1%
-44.0%
-38.3%
·
-361.0%
-99.9%
-100.0%
-280.5%
·
·
ROA
-54.6%
·
-8.3%
-6.0%
-8.9%
·
-5.8%
-7.0%
-5.5%
·
-41.8%
-19.3%
-17.8%
-14.0%
·
·
ROE
20279.6%
·
-22.9%
-14.2%
-18.3%
·
-10.5%
-10.6%
-7.6%
·
-49.6%
-25.2%
-22.6%
-14.3%
·
·
ROIC
37.3%
·
-9.6%
-14.3%
-20.7%
·
-11.6%
-16.5%
-10.1%
·
-85.4%
-12.7%
-11.8%
-7.3%
·
·
Liquidity & Solvency4
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Current Ratio
0.1
·
0.5
0.5
0.6
·
0.2
0.3
0.3
·
1.2
1.4
1.7
34.3
·
·
Quick Ratio
0.0
·
0.3
0.2
0.3
·
0.1
0.1
0.2
·
1.1
1.3
1.5
·
·
·
Debt / Equity
-0.2
·
0.2
0.2
0.0
·
0.1
0.0
0.2
·
0.0
0.0
0.0
0.0
·
·
Interest Coverage
-5.6
·
·
·
·
·
·
·
·
·
·
·
·
-360.8
·
·
Efficiency3
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
0.2
·
0.3
0.4
0.3
·
0.2
0.2
0.1
·
0.1
0.2
0.2
0.1
·
·
Inventory Turnover
26.6
·
26.6
21.2
15.8
·
9.5
7.4
6.4
·
4.5
8.4
13.5
4.6
·
·
Receivables Turnover
3.2
·
5.8
7.8
6.9
·
12.4
9.3
13.3
·
26.9
24.6
23.5
·
·
·
Per Share5
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
$-20.68
·
$0.44
$0.60
$0.70
·
$0.76
$0.87
$1.02
·
$1.09
$2.01
$2.22
·
·
·
Revenue / Share
$11.41
·
$0.53
$0.61
$0.55
·
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
·
·
·
$-0.03
·
·
·
·
·
·
·
·
·
·
·
Cash / Share
·
·
·
·
·
·
·
·
$0.10
·
$0.66
$0.79
$0.91
·
·
·
EPS (TTM)
$-36.55
·
$-7.19
$-7.11
$-0.48
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)10
Metric
Trend
Q2 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
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$8M
·
$11M
$11M
$9M
·
$7M
$6M
$5M
·
·
·
·
$2M
·
·
Net Income TTM
$-8M
·
$-2M
$-2M
$-2M
·
$-3M
$-8M
$-8M
·
·
·
·
$-4M
$-3M
$-2M
Market Cap
$10.2K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/S
0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/B
-0.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
4936.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-53750.0%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Payout Ratio
·
·
·
·
-12.3%
·
·
·
-11.1%
·
·
·
-5.8%
·
·
·
Annual Payout
$505.0K
·
$409.4K
$372.3K
$350.6K
·
$287.7K
$255.7K
$208.8K
·
·
·
·
$163.6K
·
·
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
2021-12-31
Revenue
$11M
$8M
$5M
$2M
$2M
Gross Margin %
59.9%
57.8%
61.9%
54.0%
·
Operating Margin %
-25.7%
-31.9%
-157.2%
-185.2%
·
Net Income
$-3M
$-2M
$-9M
$-4M
$-2M
Diluted EPS
$-0.58
$-0.41
$-1.84
·
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
0.2
0.2
0.0
0.0
·
Current Ratio
0.4
0.3
1.6
2.2
·
Quick Ratio
0.1
0.2
1.4
·
·
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
9 filers
· $49K 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.
Holders9
Value held$49K
New positions3
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (+3 vs prior Q)
0 (-2 vs prior Q)
2 (+1 vs prior Q)
0 (-1 vs prior Q)
+149K
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.