REKR Rekor Systems, Inc. - Common Stock
$0.72
Price · May 20, 2026
Fundamentals as of May 11, 2026
52W Range
$1–$3
0% of range
Analyst Rating
BUY
8 analysts
Price Target
$3
+319% upside
P/E (TTM)
-3.0
ROE
-80.4%
Net Profit Margin
-64.9%
REKR Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.72
Market Cap
$188M
P/E (TTM)
-3.0
EPS (TTM)
—
Revenue (TTM)
$48M
Div Yield
—
ROE
-80.4%
Debt/Equity
0.0
52W Range
$1 – $3
REKR 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
$48M
2017-12-31
→
2025-12-31
EPS
—
2017-12-31
→
2018-12-31
Free Cash Flow
$-23M
2017-12-31
→
2025-12-31
Margins
-64.9%
2017-12-31
→
2020-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
REKR
Peer Median
P/E (TTM)
-3.0
129.8
P/S (TTM)
3.9
3.2
P/B
4.4
3.4
EV / EBITDA
-7.6
—
Price / FCF
-8.2
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
REKR
Peer Median
Operating Margin
-59.6%
—
Net Profit Margin
-64.9%
-12.1%
ROA
-37.5%
-9.5%
ROE
-80.4%
-14.4%
ROIC
-67.5%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
REKR
Peer Median
Debt / Equity
0.0
673.1
Current Ratio
1.1
1.0
Quick Ratio
0.9
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
REKR
Peer Median
Revenue YoY
5.3%
—
Revenue CAGR 3Y
34.5%
—
Revenue CAGR 5Y
39.3%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
REKR
Peer Median
REKR Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
8 analysts
- Strong Buy 3 37.5%
- Buy 4 50.0%
- Hold 1 12.5%
- Sell 0 0.0%
- Strong Sell 0 0.0%
12-Month Price Target
1 analysts · 2026-05-17
Low
$3.00
High
$3.00
Median target
$3.00
+318.6%
Mean target
$3.00
+318.6%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
-0.03%
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2026 | $-0.07 | $-0.04 | -0.03% |
| Dec. 31, 2025 | $-0.06 | $-0.04 | -0.02% |
| Sept. 30, 2025 | $-0.03 | $-0.05 | 0.02% |
| June 30, 2025 | $-0.07 | $-0.06 | -0.01% |
| March 31, 2025 | $-0.10 | $-0.08 | -0.02% |
| Dec. 31, 2024 | $-0.21 | $-0.09 | -0.12% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| REKR | $188M | -3.0 | 5.3% | -64.9% | -80.4% | — |
| RDZN | — | — | — | — | — | — |
| EXFY | $141M | -6.6 | 2.1% | -15.0% | -16.2% | 50.3% |
| AEYE | — | -40.0 | 14.5% | — | — | — |
| SSTI | $103M | -10.9 | 2.1% | -9.0% | -12.8% | 54.4% |
| ROC | — | — | 23.9% | -15.8% | -343.6% | 77.2% |
| IDN | $135M | 111.3 | 13.4% | 5.6% | 6.6% | 90.4% |
| PLTR | $425.03B | 282.1 | 56.2% | 36.3% | 26.2% | 82.4% |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 17
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $48M | $46M | $35M | $20M | $12M | $9M | $5M | $20M | $22M | $12M | |
| Cost of Revenue | · | · | · | · | · | $4M | $2M | $10M | $14M | $7M | |
| Gross Profit | · | · | · | · | · | $6M | $4M | $10M | $8M | $5M | |
| R&D Expense | $15M | $19M | $18M | $19M | $8M | $3M | $1M | $131.0K | · | · | |
| SG&A Expense | $25M | $31M | $27M | $27M | $23M | $10M | $8M | $13M | $13M | $5M | |
| Operating Expenses | $56M | $77M | $61M | $95M | $39M | $18M | $11M | $15M | · | · | |
| Operating Income | $-29M | $-54M | $-42M | $-86M | $-32M | $-12M | $-8M | $-5M | $-5M | $-93.9K | |
| Interest Expense | $2M | $3M | $4M | $21.0K | $27.0K | $3M | $4M | $492.0K | $213.5K | $165.1K | |
| Other Non-op | $-115.0K | $-15.0K | $-468.0K | $-1M | $-90.0K | $62.0K | $-5M | $-557.0K | $-697.4K | $-165.1K | |
| Pretax Income | $-31M | $-61M | $-46M | $-84M | $-31M | $-14M | $-12M | $-6M | $-5M | $-259.0K | |
| Income Tax | $42.0K | $45.0K | $32.0K | $-987.0K | $-4M | $23.0K | $47.0K | $29.0K | $-294.7K | $-220.0K | |
| Net Income | $-31M | $-61M | $-46M | $-83M | $-27M | $-14M | $-16M | $-6M | $-5M | $-39.0K | |
| EPS (Basic) | $-0.26 | $-0.71 | $-0.72 | $-1.67 | $-0.66 | · | · | $-0.44 | $-0.51 | $-0.01 | |
| EPS (Diluted) | · | · | · | · | · | · | · | $-0.44 | $-0.51 | $-0.01 | |
| Shares (Basic) | 119,667,774 | 86,717,724 | 63,168,299 | 49,807,475 | 41,164,564 | · | · | 15,409,014 | 11,767,304 | 7,679,501 | |
| Shares (Diluted) | · | · | · | · | · | · | · | 15,409,014 | 11,767,304 | 7,679,501 | |
| EBITDA | $-23M | $-45M | $-34M | $-79M | $-28M | $-12M | $-7M | · | $-4M | · |
Balance Sheet 31
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $17M | $5M | $15M | $2M | $26M | $21M | $1M | $2M | $2M | $3M | |
| Short-term Investments | · | · | · | · | · | $0 | · | · | · | · | |
| Receivables | $9M | $7M | $5M | $3M | $953.0K | $1M | · | · | · | · | |
| Inventory | $3M | $4M | $3M | $2M | $1M | $1M | $302.0K | $73.0K | $155.7K | $0 | |
| Other Current Assets | $2M | $3M | $1M | $1M | $1M | $469.0K | $175.0K | $167.0K | $635.6K | $81.0K | |
| Current Assets | $31M | $20M | $25M | $9M | $31M | $24M | $10M | $9M | $11M | $5M | |
| PP&E (Net) | $9M | $11M | $13M | $17M | $10M | $1M | $442.0K | $462.0K | $700.7K | $119.1K | |
| PP&E (Gross) | $22M | $21M | $20M | $20M | $11M | $2M | $1M | $1M | $1M | $635.0K | |
| Accum. Depreciation | · | · | · | · | · | $1M | $655.0K | $928.0K | $633.0K | $515.9K | |
| Goodwill | $24M | $24M | $21M | $21M | $53M | $6M | $6M | $1M | $3M | $0 | |
| Intangibles | $13M | $14M | $17M | $21M | $21M | $7M | $8M | $3M | $5M | $0 | |
| Other Non-current Assets | · | · | · | · | · | $0 | · | · | · | · | |
| Total Assets | $85M | $82M | $92M | $84M | $126M | $40M | $29M | $18M | $21M | $5M | |
| Accounts Payable | $4M | $4M | $5M | $6M | $7M | $2M | $4M | $3M | $1M | $577.3K | |
| Accrued Liabilities | · | · | · | · | · | · | · | $3M | $3M | $575.2K | |
| Short-term Debt | $0 | $1M | $1M | $1M | $998.0K | $0 | $2M | $566.0K | $0 | · | |
| Current Liabilities | $29M | $18M | $17M | $15M | $14M | $6M | $10M | $9M | $8M | $1M | |
| Capital Leases | $11M | $12M | $13M | $14M | $10M | $188.0K | $161.0K | $0 | · | · | |
| Deferred Tax | $93.0K | $79.0K | $65.0K | $52.0K | $38.0K | $24.0K | $10.0K | $0 | · | · | |
| Other Non-current Liabilities | $587.0K | $587.0K | $587.0K | $1M | $0 | · | · | · | · | · | |
| Total Liabilities | $43M | $48M | $59M | $35M | $25M | $9M | $32M | $10M | $10M | $2M | |
| Long-term Debt | $15M | $16M | $26M | · | · | $2M | $20M | $19M | $1M | · | |
| Total Debt | $0 | $1M | · | $1M | $998.0K | $469.0K | $2M | · | · | · | |
| Common Stock | $13.0K | $10.0K | $7.0K | $5.0K | $4.0K | $3.0K | $2.0K | $2.0K | $1.4K | $500 | |
| Paid-in Capital | $335M | $295M | $233M | $203M | $171M | $68M | $19M | $16M | $12M | $2M | |
| Retained Earnings | $-292M | $-260M | $-199M | $-153M | $-70M | $-43M | $-28M | $-12M | $-6M | $-430.4K | |
| Treasury Stock | $900.0K | $711.0K | $522.0K | $417.0K | $319.0K | $0 | · | · | · | · | |
| AOCI | · | · | · | · | $0 | $0 | · | · | · | $0 | |
| Stockholders' Equity | $43M | $34M | $33M | $49M | $101M | $25M | $-9M | $3M | $7M | $2M | |
| Liabilities + Equity | $85M | $82M | $92M | $84M | $126M | $40M | $29M | $18M | $21M | $5M | |
| Shares Outstanding | 136,477,697 | 104,541,073 | 69,176,826 | 54,405,080 | 43,987,896 | 33,013,271 | 21,595,653 | 18,767,619 | 14,463,364 | 5,000,000 |
Cash Flow 19
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $9M | $8M | $6M | $3M | $2M | $2M | $1M | $142.5K | $51.9K | |
| Stock-based Comp | $3M | $5M | $4M | $7M | $4M | $796.0K | $446.0K | $465.0K | $408.5K | $26.8K | |
| Deferred Tax | $14.0K | $14.0K | $13.0K | $-987.0K | · | · | · | · | · | · | |
| Amort. of Intangibles | $1M | $5M | $4M | $4M | $2M | $1M | $971.0K | $738.0K | $546.4K | $0 | |
| Restructuring | · | · | · | · | · | · | $333.0K | · | · | · | |
| Other Non-cash | $2M | $15M | $799.0K | $30M | $1M | · | $-8M | · | $1M | · | |
| Operating Cash Flow | $-20M | $-32M | $-33M | $-40M | $-18M | $-15M | $-21M | $-2M | $-3M | $-136.1K | |
| CapEx | $3M | $2M | $1M | $3M | $4M | $1M | $798.0K | $1M | $289.7K | $36.8K | |
| Investing Cash Flow | $-2M | $-9M | $270.0K | $-8M | $-47M | $5M | $-563.0K | $395.0K | $-289.7K | $-36.8K | |
| Debt Issued | · | · | · | · | $0 | $874.0K | · | · | · | · | |
| Net Debt Issued | · | · | · | · | $0 | · | · | · | · | · | |
| Stock Issued | · | $0 | $9M | $0 | · | · | $0 | $3M | $0 | $0 | |
| Stock Repurchased | $189.0K | $189.0K | $105.0K | $98.0K | $319.0K | $0 | · | · | · | · | |
| Net Stock Activity | $-189.0K | $-189.0K | $9M | $-98.0K | $-319.0K | · | $0 | · | $125.0K | · | |
| Financing Cash Flow | $34M | $31M | $46M | $24M | $71M | $30M | $21M | $2M | $3M | $2M | |
| Net Change in Cash | $12M | $-10M | $13M | $-24M | $6M | $19M | $-902.0K | $811.0K | $-831.4K | $2M | |
| Taxes Paid | $58.0K | $61.0K | $9.0K | $60.0K | $53.0K | $16.0K | $0 | $0 | · | · | |
| Free Cash Flow | $-23M | $-34M | $-34M | $-43M | $-24M | $-16M | $-22M | · | $-3M | · | |
| Levered FCF | $-25M | $-37M | $-38M | $-43M | $-24M | $-19M | $-26M | · | $-4M | · |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | 61.7% | 53.1% | · | 37.7% | · | |
| Operating Margin | -59.6% | -118.0% | -120.6% | -430.6% | -218.4% | -128.3% | -47.0% | · | -20.9% | · | |
| Net Margin | -64.9% | -133.4% | -130.8% | -417.2% | -187.4% | -153.6% | -82.2% | · | -22.8% | · | |
| Pretax Margin | -64.8% | -133.3% | -130.7% | -423.9% | -213.0% | -151.0% | -74.4% | · | -24.1% | · | |
| EBITDA Margin | -46.7% | -97.4% | -98.0% | -398.4% | -193.5% | -128.3% | -37.4% | · | -20.3% | · | |
| ROA | -37.5% | -64.9% | -51.9% | -79.3% | -32.2% | -40.9% | -67.5% | · | -48.9% | · | |
| ROE | -80.4% | -164.9% | -118.7% | -158.9% | -25.8% | -53.0% | 194.4% | · | -154.9% | · | |
| ROIC | -67.5% | -154.7% | -126.3% | -168.4% | -26.7% | -46.2% | 127.7% | · | -67.3% | · |
Liquidity & Solvency 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.5 | 0.6 | 2.2 | 4.1 | 1.0 | · | 1.3 | · | |
| Quick Ratio | 0.9 | 0.7 | 1.2 | 0.3 | 2.0 | 3.5 | 0.1 | · | 0.2 | · | |
| Debt / Equity | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | -0.2 | · | · | · | |
| LT Debt / Equity | · | · | · | · | · | 0.0 | · | · | · | · | |
| Interest Coverage | -12.6 | -20.5 | -11.7 | -4085.0 | -350.7 | -4.7 | -2.2 | · | -21.7 | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.4 | 0.2 | 0.2 | 0.3 | 0.8 | · | 2.1 | · | |
| Inventory Turnover | · | · | · | · | · | 4.5 | 48.3 | · | 177.1 | · | |
| Receivables Turnover | 6.1 | 7.6 | 8.5 | 9.5 | 12.9 | · | · | · | · | · |
Growth Rates 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.3% | 31.8% | 75.4% | 72.1% | 25.4% | · | · | · | · | · | |
| Revenue CAGR 3Y | 34.5% | 58.4% | 55.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 39.3% | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $48M | $46M | $35M | $20M | $12M | $9M | $5M | $20M | $22M | · | |
| Net Income TTM | $-31M | $-61M | $-46M | $-83M | $-27M | $-14M | $-16M | $-6M | $-5M | · | |
| Market Cap | $188M | $163M | $230M | $65M | $288M | $266M | $82M | · | $71M | · | |
| Enterprise Value | $172M | $159M | · | $64M | $263M | $246M | $83M | · | · | · | |
| P/E | -3.0 | -3.4 | -7.2 | -2.6 | -14.2 | -17.5 | -8.3 | -1.5 | -9.6 | · | |
| P/S | 3.9 | 3.5 | 6.6 | 3.3 | 24.9 | 28.9 | 15.1 | · | 3.2 | · | |
| P/B | 4.4 | 4.8 | 6.9 | 1.3 | 2.9 | 10.6 | -9.1 | · | 10.9 | · | |
| P / Tangible Book | 35.5 | · | · | 8.8 | 10.9 | 22.5 | · | · | · | · | |
| P / Cash Flow | -9.2 | -5.0 | -7.1 | -1.6 | -16.0 | -17.7 | -3.9 | · | -22.4 | · | |
| P / FCF | -8.2 | -4.8 | -6.8 | -1.5 | -11.9 | -16.5 | -3.7 | · | -20.5 | · | |
| EV / EBITDA | -7.6 | -3.5 | · | -0.8 | -9.5 | -20.8 | -11.5 | · | · | · | |
| EV / FCF | -7.5 | -4.7 | · | -1.5 | -10.8 | -15.3 | -3.8 | · | · | · | |
| EV / Revenue | 3.5 | 3.5 | · | 3.2 | 22.7 | 26.7 | 15.2 | · | · | · | |
| Earnings Yield | -33.3% | -29.5% | -13.8% | -38.3% | -7.0% | -5.7% | -12.0% | -67.7% | -10.4% | · |
Income Statement 13
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10M | $13M | $14M | $12M | $9M | $13M | $11M | $12M | $10M | $11M | $9M | $9M | $6M | $6M | $7M | $4M | |
| R&D Expense | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | |
| SG&A Expense | $8M | $5M | $6M | $7M | $7M | $7M | $9M | $7M | $8M | $7M | $7M | $6M | $7M | $4M | $7M | $8M | |
| Operating Expenses | $14M | $15M | $13M | $14M | $15M | $25M | $17M | $17M | $17M | $15M | $15M | $15M | $16M | $13M | $51M | $17M | |
| Operating Income | $-9M | $-7M | $-4M | $-8M | $-10M | $-18M | $-13M | $-10M | $-13M | $-9M | $-10M | $-10M | $-13M | $-10M | $-48M | $-16M | |
| Interest Expense | $493.0K | $553.0K | $568.0K | $586.0K | $590.0K | $551.0K | $496.0K | $544.0K | $1M | $1M | $906.0K | $908.0K | $761.0K | $-26.0K | $21.0K | $17.0K | |
| Other Non-op | $-51.0K | $-22.0K | $389.0K | $-337.0K | $-145.0K | $-43.0K | $-100.0K | $79.0K | $49.0K | $-925.0K | $143.0K | $75.0K | $239.0K | $-215.0K | $-1M | $301.0K | |
| Pretax Income | · | · | · | · | · | · | · | · | · | $-11M | $-11M | $-11M | $-13M | $-7M | $-49M | $-15M | |
| Income Tax | $0 | $42.0K | $0 | $0 | $0 | $45.0K | $0 | $0 | $0 | $32.0K | $0 | $0 | $0 | $-33.0K | $-954.0K | $0 | |
| Net Income | $-9M | $-8M | $-4M | $-9M | $-11M | $-20M | $-13M | $-10M | $-19M | $-11M | $-11M | $-11M | $-13M | $-7M | $-48M | $-15M | |
| EPS (Basic) | $-0.07 | $-0.06 | $-0.03 | $-0.07 | $-0.10 | $-0.21 | $-0.14 | $-0.12 | $-0.24 | $-0.15 | $-0.16 | $-0.18 | $-0.23 | $-0.15 | $-0.90 | $-0.33 | |
| Shares (Basic) | 136,649,149 | -230,223,756 | 125,639,665 | 117,435,953 | 106,815,912 | -166,394,101 | 89,285,197 | 84,932,611 | 78,894,017 | -119,999,650 | 66,671,622 | 61,816,279 | 54,680,048 | -94,916,999 | 53,482,110 | 47,154,453 | |
| EBITDA | $-7M | · | $-2M | $-6M | $-9M | · | $-10M | $-8M | $-11M | · | $-8M | $-8M | $-11M | · | $-46M | $-14M |
Balance Sheet 27
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $12M | $17M | $3M | $5M | $4M | $5M | $11M | $3M | $12M | $15M | $7M | $2M | $12M | $2M | $8M | $14M | |
| Receivables | $8M | $9M | $12M | $8M | $8M | $7M | $7M | $9M | $8M | $5M | $7M | $6M | $4M | $3M | $4M | $5M | |
| Inventory | $3M | $3M | $4M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $2M | $2M | $3M | $3M | |
| Other Current Assets | $2M | $2M | $3M | $3M | $4M | $3M | $1M | $1M | $2M | $1M | $2M | $1M | $2M | $1M | $1M | $2M | |
| Current Assets | $26M | $31M | $22M | $21M | $20M | $20M | $23M | $18M | $26M | $25M | $20M | $13M | $21M | $9M | $18M | $25M | |
| PP&E (Net) | $8M | $9M | $10M | $10M | $10M | $11M | $13M | $13M | $14M | $13M | $14M | $15M | $16M | $17M | $17M | $16M | |
| PP&E (Gross) | · | $22M | · | · | · | $21M | · | · | · | $20M | · | · | · | $20M | · | · | |
| Goodwill | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $24M | $21M | $21M | $21M | $21M | $21M | $21M | $58M | |
| Intangibles | $13M | $13M | $14M | $14M | $14M | $14M | $26M | $27M | $28M | $17M | $18M | $19M | $20M | $21M | $22M | $21M | |
| Total Assets | $79M | $85M | $81M | $80M | $80M | $82M | $101M | $98M | $107M | $92M | $88M | $84M | $94M | $84M | $93M | $137M | |
| Accounts Payable | $6M | $4M | $4M | $4M | $5M | $4M | $6M | $6M | $7M | $5M | $6M | $5M | $6M | $6M | $8M | $7M | |
| Short-term Debt | · | $0 | $0 | $0 | $1M | $1M | $1M | $2M | $1M | $1M | · | · | · | · | $1M | $1M | |
| Current Liabilities | $29M | $29M | $16M | $15M | $17M | $18M | $31M | $21M | $20M | $17M | $16M | $15M | $14M | $15M | $19M | $18M | |
| Capital Leases | $12M | $11M | $11M | $12M | $12M | $12M | $12M | $13M | $13M | $13M | $13M | $14M | $14M | $14M | $14M | $14M | |
| Deferred Tax | $93.0K | $93.0K | $79.0K | $79.0K | $79.0K | $79.0K | $65.0K | $65.0K | $65.0K | $65.0K | $52.0K | $52.0K | $52.0K | $52.0K | $38.0K | $38.0K | |
| Other Non-current Liabilities | $587.0K | $587.0K | $587.0K | $587.0K | $587.0K | $587.0K | $587.0K | $587.0K | $587.0K | · | $2M | $2M | $2M | $1M | $1M | $2M | |
| Total Liabilities | $44M | $43M | $44M | $45M | $46M | $48M | $61M | $52M | $52M | $59M | $45M | $42M | $42M | $35M | $38M | $38M | |
| Long-term Debt | $15M | $15M | $15M | $15M | $16M | · | $16M | $17M | $17M | · | $11M | $11M | $10M | · | · | · | |
| Total Debt | · | · | $0 | $0 | $1M | · | $1M | $2M | $1M | · | · | · | · | · | $1M | $1M | |
| Common Stock | $13.0K | $13.0K | $12.0K | $12.0K | $11.0K | $10.0K | $9.0K | $9.0K | $8.0K | $7.0K | $7.0K | $6.0K | $6.0K | $5.0K | $5.0K | $5.0K | |
| Paid-in Capital | $336M | $335M | $321M | $316M | $305M | $295M | $281M | $274M | $273M | $233M | $231M | $219M | $218M | $203M | $201M | $198M | |
| Retained Earnings | $-301M | $-292M | $-284M | $-280M | $-271M | $-260M | $-240M | $-227M | $-217M | $-199M | $-187M | $-177M | $-166M | $-153M | $-146M | $-98M | |
| Treasury Stock | $902.0K | $900.0K | $873.0K | $873.0K | $804.0K | $711.0K | $711.0K | $702.0K | $702.0K | $522.0K | $522.0K | $506.0K | $506.0K | $417.0K | $417.0K | $417.0K | |
| AOCI | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $386.0K | $335.0K | |
| Stockholders' Equity | $34M | $43M | $36M | $35M | $33M | $34M | $40M | $46M | $55M | $33M | $44M | $42M | $52M | $49M | $55M | $99M | |
| Liabilities + Equity | $79M | $85M | $81M | $80M | $80M | $82M | $101M | $98M | $107M | $92M | $88M | $84M | $94M | $84M | $93M | $137M | |
| Shares Outstanding | 137,607,546 | 136,477,697 | 126,689,228 | 122,237,802 | 110,912,209 | 104,541,073 | 90,955,020 | 86,216,706 | 85,324,918 | 69,176,826 | 61,137,461 | 61,952,211 | 61,030,637 | 54,405,080 | 54,288,611 | 52,621,305 |
Cash Flow 15
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Stock-based Comp | $922.0K | $238.0K | $577.0K | $723.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | |
| Amort. of Intangibles | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $1M | $1M | $1M | $1M | $969.0K | $1M | $1M | $1M | $1M | $1M | $973.0K | |
| Other Non-cash | $3M | · | · | · | $-131.0K | · | · | · | $7M | · | · | · | $255.0K | · | · | · | |
| Operating Cash Flow | $-4M | $210.0K | $-5M | $-8M | $-8M | $-5M | $-10M | $-10M | $-8M | $-6M | $-7M | $-10M | $-9M | $-10M | $-7M | $-11M | |
| CapEx | $393.0K | $464.0K | $1M | $301.0K | $349.0K | $820.0K | $350.0K | $351.0K | $161.0K | $444.0K | $454.0K | $-238.0K | $728.0K | $-458.0K | $880.0K | $700.0K | |
| Investing Cash Flow | $-278.0K | $-191.0K | $-1M | $-293.0K | $-252.0K | $-469.0K | $1M | $-577.0K | $-9M | $-376.0K | $1M | $252.0K | $-728.0K | $2M | $-1M | $-7M | |
| Stock Issued | · | · | $5M | $10M | $8M | · | $0 | $0 | $0 | $0 | $-1.0K | $0 | $9M | $0 | $0 | $0 | |
| Stock Repurchased | $2.0K | $27.0K | $0 | $69.0K | $93.0K | $0 | $9.0K | $0 | $180.0K | $0 | $16.0K | $0 | $89.0K | $0 | $0 | $0 | |
| Net Stock Activity | $-2.0K | · | · | · | $8M | · | · | · | $-180.0K | · | · | · | $9M | · | · | · | |
| Financing Cash Flow | $-241.0K | $13M | $4M | $9M | $7M | $-252.0K | $16M | $2M | $14M | $14M | $11M | $-202.0K | $21M | $1M | $2M | $17M | |
| Net Change in Cash | $-4M | $13M | $-2M | $861.0K | $-1M | $-6M | $8M | $-9M | $-3M | $8M | $5M | $-10M | $11M | $-6M | $-6M | $-740.0K | |
| Taxes Paid | $21.0K | $6.0K | $-41.0K | $69.0K | $24.0K | $4.0K | $7.0K | $50.0K | $0 | $3.0K | $1.0K | $1.0K | $4.0K | $38.0K | $4.0K | $13.0K | |
| Free Cash Flow | $-4M | · | · | · | $-8M | · | · | · | $-8M | · | · | · | $-10M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-11M | · | · | · |
Profitability 7
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -85.9% | · | -28.0% | -62.6% | -110.2% | · | -121.9% | -81.1% | -132.1% | · | -107.5% | -120.0% | -205.1% | · | -641.6% | -358.8% | |
| Net Margin | -91.2% | · | -29.2% | -70.0% | -118.2% | · | -119.9% | -78.8% | -190.4% | · | -115.9% | -129.8% | -205.0% | · | -647.6% | -360.0% | |
| Pretax Margin | · | · | · | · | · | · | · | · | · | · | -115.9% | -129.8% | -205.0% | · | -660.5% | -360.0% | |
| EBITDA Margin | -71.7% | · | -17.1% | -50.0% | -93.3% | · | -99.1% | -62.2% | -108.2% | · | -86.0% | -96.7% | -173.5% | · | -615.7% | -323.7% | |
| ROA | -11.8% | · | -4.5% | -9.7% | -11.6% | · | -13.4% | -10.8% | -18.5% | · | -11.6% | -10.1% | -11.9% | · | -42.5% | -12.9% | |
| ROE | -27.6% | · | -10.8% | -21.2% | -24.6% | · | -30.1% | -22.2% | -34.8% | · | -21.4% | -15.7% | -17.4% | · | -59.4% | -16.0% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | -22.5% | -24.5% | -24.4% | · | -83.0% | -15.5% |
Liquidity & Solvency 4
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | · | 1.4 | 1.4 | 1.2 | · | 0.8 | 0.8 | 1.3 | · | 1.2 | 0.9 | 1.5 | · | 0.9 | 1.4 | |
| Quick Ratio | 0.7 | · | 1.0 | 0.8 | 0.7 | · | 0.6 | 0.6 | 1.0 | · | 0.9 | 0.6 | 1.1 | · | 0.6 | 1.1 | |
| Debt / Equity | · | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | · | 0.0 | 0.0 | |
| Interest Coverage | -17.9 | · | -7.0 | -13.2 | -17.2 | · | -25.9 | -18.5 | -12.3 | · | -10.8 | -11.3 | -16.7 | · | -2268.5 | -914.8 |
Efficiency 2
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | |
| Receivables Turnover | 1.3 | · | 1.5 | 1.5 | 1.2 | · | 1.5 | 1.7 | 1.7 | · | 1.6 | 1.6 | 2.2 | · | 3.4 | 1.8 |
Valuation (TTM) 14
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $46M | · | $46M | $45M | $42M | · | $42M | $40M | $34M | · | $31M | $25M | $20M | · | $16M | $14M | |
| Net Income TTM | $-33M | · | $-36M | $-42M | $-52M | · | $-52M | $-50M | $-53M | · | $-82M | $-87M | $-89M | · | $-86M | $-42M | |
| Market Cap | $113M | · | $199M | $142M | $98M | · | $107M | $134M | $195M | · | $172M | $110M | $76M | · | $54M | $93M | |
| Enterprise Value | · | · | $196M | $137M | $96M | · | $98M | $133M | $185M | · | · | · | · | · | $47M | $80M | |
| P/E | -1.8 | · | -3.4 | -2.5 | -1.9 | · | -2.6 | -3.4 | -5.0 | · | -6.1 | -3.9 | -2.7 | · | -2.2 | -3.8 | |
| P/S | 2.5 | · | 4.3 | 3.2 | 2.3 | · | 2.6 | 3.4 | 5.8 | · | 5.6 | 4.4 | 3.9 | · | 3.4 | 6.8 | |
| P/B | 3.3 | · | 5.5 | 4.0 | 2.9 | · | 2.7 | 2.9 | 3.6 | · | 4.0 | 2.6 | 1.5 | · | 1.0 | 0.9 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | 74.3 | · | 36.1 | 52.4 | 6.9 | · | 4.4 | 4.7 | |
| P / Cash Flow | -30.1 | · | · | · | -12.2 | · | · | · | -24.8 | · | · | · | -8.2 | · | · | · | |
| P / FCF | -27.3 | · | · | · | -11.7 | · | · | · | -24.3 | · | · | · | -7.6 | · | · | · | |
| EV / EBITDA | · | · | -80.7 | -22.2 | -11.1 | · | -9.3 | -17.1 | -17.4 | · | · | · | · | · | -1.0 | -5.7 | |
| EV / FCF | · | · | · | · | -11.3 | · | · | · | -22.9 | · | · | · | · | · | · | · | |
| EV / Revenue | · | · | 4.2 | 3.1 | 2.3 | · | 2.3 | 3.3 | 5.5 | · | · | · | · | · | 3.0 | 5.9 | |
| Earnings Yield | -56.1% | · | -29.3% | -39.7% | -51.9% | · | -39.0% | -29.7% | -20.1% | · | -16.3% | -25.8% | -36.8% | · | -46.0% | -26.1% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Revenue | $48M | $46M | — | $35M | $20M |
| Operating Margin % | -59.6% | -118.0% | — | -120.6% | -430.6% |
| Net Income | $-31M | $-61M | — | $-46M | $-83M |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.0 | 0.0 | — | — | 0.0 |
| Current Ratio | 1.1 | 1.1 | — | 1.5 | 0.6 |
| Quick Ratio | 0.9 | 0.7 | — | 1.2 | 0.3 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-23M | $-34M | — | $-34M | $-43M |
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.