10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$548M2016-12-31 → 2026-01-03
EPS$-0.822016-12-31 → 2026-01-03
Free Cash Flow$-42M2016-12-31 → 2026-01-03
Net margin-8.5%2016-12-31 → 2026-01-03
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
P/E (TTM)
-8.35Y avg ≈-78.4
≈-78.4
·
·
P/S (TTM)
0.15Y avg ≈0.4
≈0.4
0.4
Undervalued
P/B (MRQ)
1.25Y avg ≈2.4
≈2.4
1.0
Undervalued
Price / FCF (TTM)
-2.05Y avg ≈17.9
≈17.9
·
·
Price / Cash Flow (TTM)
-1.85Y avg ≈-10.9
≈-10.9
·
·
Price / Tangible Book
1.15Y avg ≈2.4
≈2.4
·
·
Peer median is calculated on a standardized basis per metric and may not always match the TTM/MRQ basis shown for this stock.
Profitability
Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
Gross Margin (TTM)
32.1%5Y avg ≈33.8%
≈33.8%
28.6%
Top tier
Operating Margin (TTM)
-8.2%5Y avg ≈-3.8%
≈-3.8%
1.3%
Weak
EBITDA Margin
-8.9%5Y avg ≈-3.8%
≈-3.8%
4.0%
Weak
Pretax Margin (TTM)
-8.7%5Y avg ≈-3.8%
≈-3.8%
-2.4%
In line
Net Profit Margin (TTM)
-8.5%5Y avg ≈-3.9%
≈-3.9%
-1.6%
Below avg
ROA (TTM)
-22.1%5Y avg ≈-10.3%
≈-10.3%
-7.6%
Weak
ROE (TTM)
-69.3%5Y avg ≈-26.7%
≈-26.7%
-27.4%
Weak
ROIC
-92.1%5Y avg ≈-31.4%
≈-31.4%
-9.4%
Weak
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
Current Ratio (MRQ)
1.75Y avg ≈1.7
≈1.7
1.2
Strong liquidity
Quick Ratio
0.15Y avg ≈0.1
≈0.1
0.2
Low liquidity
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
Revenue YoY
-7.0%5Y avg ≈5.4%
≈5.4%
·
·
Revenue CAGR 3Y
-6.1%5Y avg ≈3.1%
≈3.1%
·
·
Revenue CAGR 5Y
4.3%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
EPS (Diluted)
$-0.825Y avg ≈$-0.38
≈$-0.38
·
·
Revenue / Share
$8.955Y avg ≈$10.95
≈$10.95
·
·
Cash Flow / Share
$-0.565Y avg ≈$0.13
≈$0.13
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
PRTS
5Y avg
Peer Median
Verdict
Asset Turnover
2.85Y avg ≈2.7
≈2.7
1.3
Top tier
Inventory Turnover
4.05Y avg ≈3.5
≈3.5
4.0
In line
Receivables Turnover
83.25Y avg ≈97.5
≈97.5
36.4
Top tier
Revenue / Employee
≈$461.7K
·
·
·
value · ≈ 5Y avg · industry median · verdict relative to median
Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-0.30%
Next ReportNov 09, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 10, 2026
$-0.43
$-0.87
50.4%
March 31, 2026
May 11, 2026
$-0.60
$-1.17
48.8%
Dec. 31, 2025
$-1.40
$-2.04
31.4%
Sept. 30, 2025
$-1.90
$-2.09
9.1%
June 30, 2025
$-2.30
$-1.58
-45.5%
March 31, 2025
$-0.25
$-0.13
-96.1%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$548M
$589M
$676M
$662M
$582M
$444M
$281M
$289M
$303M
$303M
$291M
$284M
Cost of Revenue
$368M
$392M
$446M
$431M
$385M
$289M
$196M
$211M
$214M
$211M
$208M
$205M
Gross Profit
$179M
$197M
$229M
$231M
$197M
$155M
$84M
$79M
$90M
$92M
$83M
$78M
SG&A Expense
·
·
·
·
·
·
$18M
$20M
$18M
$18M
$16M
$17M
Operating Expenses
$228M
$237M
$239M
$230M
$206M
$155M
$92M
$84M
$85M
$88M
$82M
$84M
Operating Income
$-49M
$-41M
$-10M
$651.0K
$-9M
$295.0K
$-8M
$-5M
$5M
$4M
$1M
$-6M
Interest Expense
·
·
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Other Non-op
$493.0K
$1M
$3M
$467.0K
$238.0K
$213.0K
$36.0K
$1M
$54.0K
$46.0K
$36.0K
$65.0K
Pretax Income
$-50M
$-40M
$-8M
$-319.0K
$-10M
$-1M
$-10M
$-5M
$3M
$3M
$-48.0K
$-7M
Income Tax
$362.0K
$267.0K
$145.0K
$632.0K
$351.0K
$307.0K
$21M
$-329.0K
$-22M
$100.0K
$88.0K
$138.0K
Net Income
$-50M
$-41M
$-8M
$-951.0K
$-10M
$-2M
$-32M
$-5M
$24M
$-603.0K
$-2M
$-7M
EPS (Basic)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
·
·
$0.01
$-0.04
$-0.21
EPS (Diluted)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
·
·
$0.01
$-0.04
$-0.21
Shares (Basic)
61,195,000
57,026,000
56,570,000
54,137,000
51,381,000
42,333,000
35,720,000
34,941,000
35,192,000
34,765,000
33,946,000
33,489,000
Shares (Diluted)
61,195,000
57,026,000
56,570,000
54,137,000
51,381,000
42,333,000
35,720,000
34,941,000
39,634,000
36,207,000
33,946,000
33,489,000
EBITDA
$-49M
$-41M
$-10M
$651.0K
$-9M
$295.0K
$-8M
$-5M
·
$8M
$5M
$3M
Balance Sheet28
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
·
·
·
$36M
$2M
$2M
$3M
$7M
$6M
$8M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$62.0K
Receivables
$7M
$6M
$7M
$6M
$5M
$6M
$3M
$4M
$2M
$3M
$3M
$4M
Inventory
$95M
$90M
$129M
$136M
$139M
$89M
$52M
$50M
$54M
$51M
$51M
$48M
Other Current Assets
$7M
$6M
$6M
$7M
$7M
$8M
$5M
$3M
$3M
$3M
$2M
$3M
Current Assets
$135M
$139M
$193M
$168M
$169M
$139M
$62M
$59M
$63M
$64M
$63M
$63M
PP&E (Net)
$20M
$32M
$26M
$24M
$21M
$15M
$10M
$15M
$15M
$16M
$18M
$17M
PP&E (Gross)
$71M
$69M
$50M
$48M
$39M
$43M
$46M
$51M
$48M
$52M
$53M
$69M
Accum. Depreciation
$51M
$37M
$24M
$24M
$18M
$28M
$37M
$36M
$33M
$36M
$35M
$52M
Intangibles
·
·
·
·
·
·
·
$465.0K
$651.0K
$969.0K
$1M
$2M
Other Non-current Assets
$4M
$2M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$1M
$1M
$2M
Total Assets
$185M
$211M
$258M
$238M
$235M
$187M
$88M
$98M
$101M
$82M
$84M
$83M
Accounts Payable
$45M
$60M
$78M
$58M
$67M
$45M
$44M
$34M
$36M
$34M
$26M
$25M
Accrued Liabilities
$25M
$16M
$21M
$16M
$18M
$18M
$10M
$10M
$7M
$7M
$7M
$8M
Short-term Debt
·
·
·
·
·
·
$729.0K
·
·
·
·
·
Current Liabilities
$81M
$90M
$113M
$88M
$97M
$72M
$60M
$48M
$49M
$47M
$49M
$48M
Capital Leases
$16M
$23M
$17M
$21M
$26M
$16M
$3M
$9M
$9M
$10M
$10M
$9M
Deferred Tax
·
·
·
·
·
·
·
·
$0
$156.0K
$944.0K
$2M
Other Non-current Liabilities
$3M
$3M
$3M
$3M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
Total Liabilities
$131M
$125M
$145M
$128M
$140M
$103M
$76M
$59M
$60M
$59M
$62M
$61M
Total Debt
·
·
·
·
·
·
$729.0K
·
·
·
·
·
Common Stock
$7.0K
$61.0K
$60.0K
$57.0K
$56.0K
$51.0K
$38.0K
$38.0K
$37.0K
$35.0K
$34.0K
$33.0K
Retained Earnings
$-280M
$-230M
$-189M
$-181M
$-180M
$-169M
$-168M
$-138M
$-133M
$-157M
$-157M
$-155M
Treasury Stock
$12M
$12M
$12M
$8M
$8M
$7M
$7M
$7M
$7M
$1M
$0
·
AOCI
$1M
$1M
$783.0K
$1M
$274.0K
$-215.0K
$214.0K
$579.0K
$557.0K
$557.0K
$440.0K
$360.0K
Stockholders' Equity
$53M
$85M
$113M
$110M
$96M
$83M
$12M
$39M
$40M
$23M
$20M
$19M
Liabilities + Equity
$185M
$211M
$258M
$238M
$235M
$187M
$88M
$98M
$101M
$82M
$84M
$83M
Shares Outstanding
7,005,000
57,454,000
56,303,000
54,693,000
52,960,000
48,091,000
36,167,000
34,992,000
34,666,000
34,623,000
34,137,000
33,624,000
Cash Flow17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
·
·
·
·
·
·
$8M
$8M
$9M
Stock-based Comp
$8M
$12M
$12M
$11M
$16M
$8M
$4M
$4M
$3M
$3M
$2M
$2M
Deferred Tax
·
·
·
·
·
·
$21M
$-446.0K
$-21M
$-838.0K
$-906.0K
$74.0K
Amort. of Intangibles
·
·
·
·
·
·
$100.0K
$185.0K
$319.0K
$449.0K
$431.0K
$422.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$11M
$-2M
$-3M
Operating Cash Flow
$-34M
$10M
$50M
$15M
$-7M
$-19M
$7M
$6M
$12M
$22M
$6M
$1M
CapEx
$8M
$21M
$12M
$13M
$12M
$10M
$6M
$6M
$5M
$6M
$8M
$6M
Investing Cash Flow
$-8M
$-21M
$-12M
$-13M
$-12M
$-10M
$-6M
$-6M
$-5M
$-6M
$-8M
$-6M
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
·
$0
Stock Issued
$11M
·
·
·
·
$60M
·
·
·
·
$0
$0
Stock Repurchased
·
·
$4M
·
$524.0K
·
$7M
$7M
$7M
·
·
·
Net Stock Activity
$11M
·
$-4M
·
$-524.0K
$60M
$-7M
$-7M
·
·
$0
$0
Financing Cash Flow
$31M
$-4M
$-6M
$-2M
$902.0K
$62M
$-465.0K
$-1M
$-11M
$-14M
$-105.0K
$11M
Net Change in Cash
$-11M
$-15M
$32M
$623.0K
$-18M
$34M
$242.0K
$-819.0K
$-4M
$1M
$-2M
$7M
Taxes Paid
$93.0K
$-178.0K
$210.0K
$649.0K
$88.0K
$135.0K
$95.0K
·
·
·
·
·
Free Cash Flow
$-42M
$-10M
$38M
$3M
$-19M
$-29M
$717.0K
$492.0K
·
$15M
$-2M
$-4M
Levered FCF
·
·
$37M
$-2M
$-20M
$-31M
$-5M
$-1M
·
$14M
$-3M
$-5M
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
32.8%
33.4%
34.0%
34.9%
33.9%
35.0%
30.0%
27.2%
·
30.4%
28.7%
27.7%
Operating Margin
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
0.07%
-2.9%
-1.7%
·
0.13%
-0.71%
-2.1%
Net Margin
-9.2%
-6.9%
-1.2%
-0.14%
-1.8%
-0.34%
-11.2%
-1.7%
·
0.24%
-0.44%
-2.4%
Pretax Margin
-9.2%
-6.9%
-1.2%
-0.05%
-1.7%
-0.27%
-3.6%
-1.8%
·
-0.26%
-1.1%
-2.5%
EBITDA Margin
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
0.07%
-2.9%
-1.7%
·
2.6%
1.9%
1.1%
ROA
-25.5%
-17.3%
-3.3%
-0.40%
-4.9%
-1.1%
-33.9%
-4.9%
·
0.88%
-1.6%
-8.8%
ROE
-72.8%
-41.0%
-7.4%
-0.92%
-11.6%
-3.2%
-123.2%
-12.3%
·
3.4%
-6.5%
-34.3%
ROIC
-92.1%
-48.0%
-8.9%
1.8%
-9.9%
0.44%
-196.4%
-12.1%
·
1.3%
-7.6%
-31.3%
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.5
1.7
1.9
1.7
1.9
1.0
1.2
·
1.4
1.3
1.3
Quick Ratio
0.1
0.1
0.1
0.1
0.1
0.6
0.1
0.1
·
0.2
0.2
0.2
Debt / Equity
·
·
·
·
·
·
0.1
·
·
·
·
·
Interest Coverage
·
·
-7.1
0.5
-8.2
0.2
-4.3
-3.1
·
0.3
-1.7
-5.4
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
2.8
2.5
2.7
2.8
2.8
3.2
3.0
2.9
·
3.7
3.5
3.6
Inventory Turnover
4.0
3.6
3.4
3.1
3.4
4.1
3.8
4.1
·
4.1
4.2
4.2
Receivables Turnover
83.2
87.5
98.1
115.9
102.8
98.8
87.8
93.4
·
93.4
82.7
64.2
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.76
$1.48
$1.96
$2.01
$1.80
$1.74
$0.34
$1.11
·
$0.65
$0.60
$0.57
Revenue / Share
$8.95
$10.33
$11.95
$12.22
$11.34
·
$7.86
$8.28
·
$8.38
·
·
Cash Flow / Share
$-0.56
$0.18
$0.88
$0.28
$-0.14
·
$0.19
$0.18
·
$0.60
·
·
Cash / Share
·
·
·
·
·
$0.74
$0.06
$0.06
·
$0.19
$0.16
$0.23
EPS (TTM)
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
$-0.04
$-0.89
$0.01
$0.01
$0.01
$-0.04
$-0.21
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-7.0%
-12.9%
2.1%
13.6%
31.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-6.1%
0.37%
15.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.3%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$548M
$589M
$676M
$662M
$582M
$444M
$281M
$289M
$303M
$303M
$291M
$284M
Net Income TTM
$-50M
$-41M
$-8M
$-951.0K
$-10M
$-2M
$-32M
$-5M
$24M
$-603.0K
$-2M
$-7M
Market Cap
$35M
$55M
$182M
$342M
$593M
$596M
$77M
$33M
·
$123M
$101M
$75M
Enterprise Value
·
·
·
·
·
·
$75M
·
·
·
·
·
P/E
-0.6
-1.3
-21.1
-313.0
-56.0
-309.8
-2.4
94.0
252.0
352.0
-73.8
-10.6
P/S
0.1
0.1
0.3
0.5
1.0
1.3
0.3
0.1
·
0.4
0.3
0.3
P/B
0.7
0.6
1.6
3.1
6.2
7.1
6.2
0.8
·
5.4
5.0
3.9
P / Tangible Book
0.7
0.6
1.6
3.1
6.2
7.1
·
·
·
·
·
·
P / Cash Flow
-1.0
5.3
3.6
22.3
-84.9
-31.2
11.1
5.3
·
5.7
17.5
60.1
P / FCF
-0.8
-5.3
4.8
123.0
-31.9
-20.7
106.9
66.9
·
8.1
-49.5
-17.3
EV / EBITDA
·
·
·
·
·
·
-9.1
·
·
·
·
·
EV / FCF
·
·
·
·
·
·
104.8
·
·
·
·
·
EV / Revenue
·
·
·
·
·
·
0.3
·
·
·
·
·
Earnings Yield
-164.0%
-74.7%
-4.8%
-0.32%
-1.8%
-0.32%
-42.0%
1.1%
0.40%
0.28%
-1.4%
-9.5%
Income Statement15
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$136M
$132M
$92M
$128M
$152M
$147M
$134M
$145M
$144M
$166M
$167M
$167M
$175M
$175M
Cost of Revenue
$91M
$89M
$66M
$85M
$102M
$100M
$90M
$94M
$96M
$112M
$116M
$112M
$113M
$116M
Gross Profit
$45M
$43M
$26M
$42M
$50M
$47M
$43M
$51M
$48M
$54M
$51M
$55M
$63M
$59M
Operating Expenses
$48M
$46M
$50M
$52M
$62M
$62M
$59M
$61M
$57M
$60M
$61M
$58M
$62M
$62M
Operating Income
$-3M
$-3M
$-24M
$-10M
$-12M
$-15M
$-15M
$-10M
$-9M
$-7M
$-10M
$-3M
$636.0K
$-4M
Interest Expense
·
·
·
·
·
·
·
·
·
$300.0K
·
$360.0K
$358.0K
$549.0K
Other Non-op
$393.0K
$157.0K
$-643.0K
$-203.0K
$181.0K
$260.0K
$330.0K
$345.0K
$354.0K
$437.0K
$1M
$874.0K
$914.0K
$140.0K
Pretax Income
$-3M
$-3M
$-25M
$-11M
$-13M
$-15M
$-15M
$-10M
$-9M
$-6M
$-9M
$-2M
$1M
$-4M
Income Tax
$7.0K
$-1M
$102.0K
$59.0K
$90.0K
$140.0K
$7.0K
$135.0K
$27.0K
$98.0K
$-162.0K
$114.0K
$141.0K
$508.0K
Net Income
$-3M
$-2M
$-25M
$-11M
$-13M
$-15M
$-15M
$-10M
$-9M
$-6M
$-9M
$-3M
$1M
$-4M
EPS (Basic)
$-0.43
$-0.03
$-0.39
$-0.19
$-2.27
$-0.27
$-0.28
$-0.17
$-0.15
$-0.11
$-0.17
$-0.04
$0.02
$-0.08
EPS (Diluted)
$-0.43
$-0.03
$-0.39
$-0.19
$-2.27
$-0.27
$-0.28
$-0.17
$-0.15
$-0.11
$-0.17
$-0.04
$0.02
$-0.07
Shares (Basic)
7,579,000
68,554,000
·
58,191,000
5,589,000
57,343,000
·
57,334,000
56,851,000
56,503,000
·
57,179,000
55,047,000
·
Shares (Diluted)
7,579,000
68,554,000
·
58,191,000
5,589,000
57,343,000
·
57,334,000
56,851,000
56,503,000
·
57,179,000
58,037,000
·
EBITDA
$-3M
$-3M
·
$-10M
$-12M
$-15M
·
$-10M
$-9M
$-7M
·
$-3M
$636.0K
·
Balance Sheet22
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Receivables
$10M
$8M
$7M
$7M
$8M
$10M
$6M
$8M
$6M
$9M
$7M
$9M
$10M
$6M
Inventory
$84M
$91M
$95M
$94M
$94M
$94M
$90M
$97M
$109M
$120M
$129M
$124M
$112M
$136M
Other Current Assets
$7M
$7M
$7M
$6M
$5M
$6M
$6M
$6M
$8M
$8M
$6M
$7M
$7M
$7M
Current Assets
$139M
$145M
$135M
$144M
$126M
$149M
$139M
$150M
$158M
$183M
$193M
$207M
$179M
$168M
PP&E (Net)
$17M
$19M
$20M
$26M
$28M
$30M
$32M
$34M
$35M
$31M
$26M
$24M
$24M
$24M
PP&E (Gross)
·
·
$71M
·
·
·
$69M
·
·
·
$50M
·
·
$48M
Accum. Depreciation
·
·
$51M
·
·
·
$37M
·
·
·
$24M
·
·
$24M
Other Non-current Assets
$5M
$4M
$4M
$2M
$2M
$2M
$2M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
Total Assets
$184M
$192M
$185M
$200M
$190M
$216M
$211M
$228M
$238M
$263M
$258M
$271M
$247M
$238M
Accounts Payable
$48M
$46M
$45M
$54M
$52M
$75M
$60M
$60M
$63M
$75M
$78M
$83M
$55M
$58M
Accrued Liabilities
$24M
$28M
$25M
$18M
$20M
$22M
$16M
$19M
$18M
$22M
$21M
$22M
$21M
$16M
Current Liabilities
$83M
$86M
$81M
$84M
$86M
$111M
$90M
$93M
$95M
$112M
$113M
$120M
$91M
$88M
Capital Leases
$13M
$15M
$16M
$17M
$20M
$22M
$23M
$25M
$26M
$28M
$17M
$18M
$20M
$21M
Other Non-current Liabilities
$4.0K
$7.0K
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Total Liabilities
$127M
$132M
$131M
$136M
$127M
$144M
$125M
$130M
$134M
$154M
$145M
$153M
$130M
$128M
Common Stock
$8.0K
$75.0K
$65.0K
$64.0K
$63.0K
$62.0K
$61.0K
$61.0K
$61.0K
$61.0K
$60.0K
$60.0K
$59.0K
$57.0K
Retained Earnings
$-285M
$-282M
$-280M
$-268M
$-258M
$-245M
$-230M
$-214M
$-204M
$-195M
$-189M
$-183M
$-180M
$-181M
Treasury Stock
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$10M
$8M
$8M
AOCI
$0
$0
$1M
$1M
$1M
$1M
$1M
$870.0K
$870.0K
$870.0K
$783.0K
$1M
$1M
$1M
Stockholders' Equity
$57M
$60M
$53M
$64M
$62M
$73M
$85M
$97M
$104M
$109M
$113M
$118M
$117M
$110M
Liabilities + Equity
$184M
$192M
$185M
$200M
$190M
$216M
$211M
$228M
$238M
$263M
$258M
$271M
$247M
$238M
Shares Outstanding
8,058,000
80,478,000
70,048,000
69,356,000
58,761,000
58,295,000
57,454,000
57,386,000
57,088,000
56,303,000
56,303,000
57,497,000
54,558,000
54,693,000
Cash Flow12
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Stock-based Comp
$587.0K
$2M
$-859.0K
$2M
$2M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
Operating Cash Flow
$3M
$7M
$-43M
$-6M
$-26M
$6M
$2M
$9M
$-4M
$4M
$-8M
$52M
$33M
$10M
CapEx
$2M
$2M
$-10M
$2M
$2M
$2M
$2M
$4M
$7M
$7M
$4M
$-417.0K
$3M
$2M
Investing Cash Flow
$-2M
$-2M
$10M
$-2M
$-2M
$-2M
$-2M
$-4M
$-7M
$-7M
$-5M
$456.0K
$-3M
$-2M
Stock Issued
$0
$8M
$11M
$11M
$0
$0
·
·
·
·
·
·
$221.0K
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$2M
$1M
·
·
Net Stock Activity
·
$8M
·
·
·
·
·
·
·
·
·
·
$221.0K
·
Financing Cash Flow
$-761.0K
$7M
$35M
$25M
$9M
$-1M
$-1M
$-961.0K
$-1M
$-1M
$-3M
$-2M
$502.0K
$-6M
Net Change in Cash
$315.0K
$12M
$2M
$16M
$-19M
$2M
$-2M
$4M
$-12M
$-5M
$-16M
$51M
$31M
$2M
Taxes Paid
$0
$-8.0K
$45.0K
$23.0K
$129.0K
$0
$-226.0K
$0
$56.0K
$-8.0K
$30.0K
$32.0K
$-34.0K
$474.0K
Free Cash Flow
·
$5M
·
·
·
$3M
·
·
·
$-4M
·
·
$30M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-4M
·
·
$30M
·
Profitability8
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
33.2%
32.5%
·
33.1%
32.8%
32.1%
·
35.2%
33.5%
32.4%
·
32.9%
35.6%
·
Operating Margin
-2.4%
-2.3%
·
-7.9%
-8.2%
-10.3%
·
-6.9%
-6.0%
-3.9%
·
-1.8%
0.36%
·
Net Margin
-2.4%
-1.5%
·
-8.5%
-8.4%
-10.4%
·
-6.9%
-6.0%
-3.9%
·
-1.5%
0.60%
·
Pretax Margin
-2.4%
-2.5%
·
-8.5%
-8.3%
-10.3%
·
-6.8%
-6.0%
-3.8%
·
-1.4%
0.68%
·
EBITDA Margin
-2.4%
-2.3%
·
-7.9%
-8.2%
-10.3%
·
-6.9%
-6.0%
-3.9%
·
-1.8%
0.36%
·
ROA
-1.7%
-0.95%
·
-5.1%
-5.9%
-6.4%
·
-4.0%
-3.4%
-2.5%
·
-0.95%
·
·
ROE
-5.4%
-2.9%
·
-13.5%
-15.3%
-16.8%
·
-9.3%
-7.8%
-5.7%
·
-2.2%
·
·
ROIC
-5.7%
-3.0%
·
-15.7%
-20.0%
-21.0%
·
-10.3%
-8.4%
-6.1%
·
-2.6%
·
·
Liquidity & Solvency3
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
1.7
1.7
·
1.7
1.5
1.3
·
1.6
1.7
1.6
·
1.7
·
·
Quick Ratio
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-21.7
·
-8.1
1.8
·
Efficiency3
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.7
0.6
·
0.6
0.7
0.6
·
0.6
0.6
0.7
·
0.6
·
·
Inventory Turnover
1.0
1.0
·
0.9
1.0
0.9
·
0.8
0.9
1.0
·
0.8
·
·
Receivables Turnover
15.3
14.2
·
16.2
22.2
15.4
·
16.2
21.2
17.8
·
17.6
·
·
Per Share4
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$7.05
$0.74
·
$0.93
$1.06
$1.25
·
$1.69
$1.82
$1.94
·
$2.05
·
·
Revenue / Share
$17.90
$1.92
·
$2.20
$2.72
$2.57
·
$2.52
$2.54
$2.94
·
$2.92
$3.02
·
Cash Flow / Share
·
$0.11
·
·
·
$0.10
·
·
·
$0.06
·
·
$0.56
·
EPS (TTM)
$-1.04
$-2.88
·
$-3.01
$-2.99
$-0.87
·
$-0.60
$-0.47
$-0.33
·
$-0.10
·
·
Valuation (TTM)9
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$488M
$504M
·
$561M
$578M
$570M
·
$623M
$645M
$677M
·
$694M
·
·
Net Income TTM
$-41M
$-51M
·
$-54M
$-53M
$-49M
·
$-34M
$-27M
$-19M
·
$-7M
·
·
Market Cap
$50M
$65M
·
$52M
$44M
$53M
·
$52M
$57M
$91M
·
$237M
·
·
P/E
-5.9
-0.3
·
-0.2
-0.3
-1.0
·
-1.5
-2.1
-4.9
·
-41.2
·
·
P/S
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.3
·
·
P/B
0.9
1.1
·
0.8
0.7
0.7
·
0.5
0.5
0.8
·
2.0
·
·
P / Tangible Book
0.9
1.1
·
0.8
0.7
0.7
·
0.5
0.5
0.8
·
2.0
·
·
P / Cash Flow
·
9.0
·
·
·
9.6
·
·
·
25.0
·
·
·
·
Earnings Yield
-16.8%
-355.6%
·
-401.3%
-398.7%
-95.6%
·
-65.9%
-47.0%
-20.4%
·
-2.4%
·
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Revenue
$548M
$589M
$676M
$662M
$582M
Gross Margin %
32.8%
33.4%
34.0%
34.9%
33.9%
Operating Margin %
-8.9%
-6.9%
-1.5%
0.10%
-1.6%
Net Income
$-50M
$-41M
$-8M
$-951.0K
$-10M
Diluted EPS
$-0.82
$-0.71
$-0.15
$-0.02
$-0.20
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Current Ratio
1.7
1.5
1.7
1.9
1.7
Quick Ratio
0.1
0.1
0.1
0.1
0.1
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Free Cash Flow
$-42M
$-10M
$38M
$3M
$-19M
Institutional owners (13F)
3 filers
· $2.3M 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.
Holders3
Value held$2.3M
New positions0
Exited positions44
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
0
44
0
1
·
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. Change vs prior quarter not shown: filer coverage differs too much between these two quarters for a reliable comparison.
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.
Filer
Filed
Stake
Status
Purpose
Filing
PHILOTIMO FUND, LP, Philotimo Focused Growth and Income Fund, KANEN WEALTH MANAGEMENT, LLC, DAVID L. KANEN
×11 filings
Oak Investment Partners XI, Limited Partnership, Oak Associates XI, LLC, Oak Management Corporation, Bandel L. Carano, Edward F. Glassmeyer, Fredric W. Harman, Ann H. Lamont
×5 filings
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
40 insiders
· 21 officers · 16 directors