Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise65.8%
Period
Report
EPS Actual
EPS Est
Surprise
Sept. 30, 2026
Sep 9, 2026
$0.19
$0.20
-6.9%
June 30, 2026
Jun 15, 2026
$0.14
$0.09
52.5%
March 31, 2026
$0.06
$0.03
96.1%
Dec. 31, 2025
$0.20
$0.09
117.9%
Sept. 30, 2025
$0.10
$0.06
63.4%
June 30, 2025
$0.07
$0.04
71.6%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$81M
$65M
$72M
$72M
$57M
$43M
$55M
$50M
$23M
$30M
$31M
$23M
Cost of Revenue
$54M
$46M
$53M
$53M
$40M
$31M
$40M
$33M
$16M
$22M
$20M
$13M
Gross Profit
$27M
$19M
$20M
$20M
$18M
$12M
$16M
$17M
$7M
$8M
$10M
$10M
R&D Expense
$3M
$3M
$3M
$3M
$1M
$2M
$1M
$1M
$824.0K
$747.0K
$775.0K
$948.0K
SG&A Expense
$22M
$19M
$20M
$20M
$12M
$10M
$10M
$8M
$6M
$10M
$9M
$7M
Operating Expenses
$25M
$22M
$23M
$23M
$13M
$12M
$11M
$10M
$7M
$13M
$10M
$8M
Operating Income
$2M
$-3M
$-4M
$-4M
$4M
$-403.0K
$4M
$7M
$203.0K
$-5M
$799.0K
$2M
Interest Income
·
·
·
·
·
·
·
·
·
·
$35.0K
$29.0K
Other Non-op
$-972.0K
$-980.0K
$-453.0K
$-453.0K
$3M
$-45.0K
$98.0K
$47.0K
$29.0K
$5.0K
$35.0K
·
Pretax Income
$813.0K
$-4M
$-4M
$-4M
$7M
$-448.0K
$5M
$7M
$232.0K
$-5M
$834.0K
$2M
Income Tax
$738.0K
$3M
$-1M
$-1M
$1M
$-367.0K
$1M
$1M
$62.0K
$-652.0K
$140.0K
$959.0K
Net Income
$75.0K
$-7M
$-3M
$-3M
$6M
$-81.0K
$4M
$6M
$382.0K
$-4M
$994.0K
$1M
EPS (Basic)
$0.01
$-0.63
$-0.30
$-0.30
$0.62
$-0.01
$0.38
$0.64
$0.04
$-0.47
$0.12
$0.18
EPS (Diluted)
$0.01
$-0.63
$-0.30
$-0.30
$0.61
$-0.01
$0.36
$0.61
$0.04
$-0.47
$0.11
$0.16
Shares (Basic)
10,647,587
10,481,835
10,283,449
10,283,449
9,978,683
9,678,822
9,358,836
9,105,406
8,840,895
8,786,510
8,494,111
8,215,688
Shares (Diluted)
10,770,802
10,481,835
10,283,449
10,283,449
10,154,239
9,678,822
9,854,604
9,593,066
8,915,764
8,786,510
8,862,217
8,742,025
EBITDA
$4M
$-287.0K
$-1M
$4M
$5M
$611.0K
$4M
$7M
$371.0K
$-5M
$1M
$2M
Balance Sheet27
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$5M
$839.0K
$5M
$5M
$13M
$16M
$13M
$16M
$5M
$5M
$8M
$15M
Receivables
$15M
$12M
$10M
$15M
$14M
$6M
$12M
$4M
$3M
$4M
$4M
$2M
Inventory
$14M
$15M
$19M
$21M
$11M
$9M
$8M
$7M
$6M
$6M
$7M
$5M
Prepaid Expense
$774.0K
$699.0K
$953.0K
$972.0K
$439.0K
$393.0K
$346.0K
$228.0K
$294.0K
$347.0K
$140.0K
·
Other Current Assets
$1M
$1M
$2M
$6M
$3M
$813.0K
$685.0K
$828.0K
$506.0K
$1M
$728.0K
$618.0K
Current Assets
$35M
$29M
$36M
$46M
$41M
$31M
$34M
$29M
$17M
$17M
$20M
$23M
PP&E (Net)
$4M
$5M
$5M
$3M
$708.0K
$810.0K
$839.0K
$559.0K
$565.0K
$828.0K
$921.0K
$829.0K
PP&E (Gross)
$11M
$11M
$10M
$8M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
Accum. Depreciation
$7M
$6M
$6M
$5M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
Goodwill
$8M
$8M
$8M
$8M
$2M
$2M
$1M
$1M
$1M
$3M
$6M
$3M
Intangibles
$10M
$12M
$14M
$15M
$3M
$3M
$1M
$1M
$2M
$4M
$4M
$1M
Other Non-current Assets
$477.0K
$688.0K
$277.0K
$295.0K
$70.0K
$70.0K
$68.0K
$49.0K
$70.0K
$141.0K
$39.0K
$21.0K
Total Assets
$73M
$71M
$82M
$90M
$50M
$41M
$38M
$33M
$25M
$26M
$32M
$29M
Accounts Payable
$3M
$4M
$3M
$6M
$4M
$1M
$2M
$1M
$1M
$1M
$1M
$867.0K
Accrued Liabilities
$8M
$4M
$5M
$9M
$5M
$3M
$4M
$3M
$2M
$3M
$3M
$1M
Current Liabilities
$21M
$18M
$13M
$20M
$9M
$7M
$6M
$5M
$4M
$4M
$4M
$2M
Capital Leases
$17M
$19M
$19M
$15M
$675.0K
$635.0K
·
·
·
·
·
·
Deferred Tax
$247.0K
$210.0K
$0
·
·
$0
·
$0
$119.0K
$409.0K
$1M
$811.0K
Other Non-current Liabilities
·
·
·
·
$0
$370.0K
$87.0K
$0
$0
$128.0K
$377.0K
$0
Total Liabilities
$38M
$37M
$43M
$48M
$10M
$9M
$6M
$5M
$4M
$4M
$6M
$3M
Long-term Debt
·
$0
$13M
$16M
$0
$3M
·
·
·
·
·
·
Total Debt
·
$0
$13M
$16M
$0
$3M
·
·
·
·
·
·
Common Stock
$107.0K
$106.0K
$104.0K
$102.0K
$101.0K
$98.0K
$95.0K
$93.0K
$89.0K
$88.0K
$87.0K
$83.0K
Retained Earnings
$7M
$7M
$14M
$17M
$15M
$9M
$9M
$7M
$2M
$2M
$7M
$9M
Stockholders' Equity
$35M
$34M
$40M
$42M
$40M
$32M
$32M
$28M
$21M
$21M
$26M
$26M
Liabilities + Equity
$73M
$71M
$82M
$90M
$50M
$41M
$38M
$33M
$25M
$26M
$32M
$29M
Shares Outstanding
10,713,801
10,544,431
10,343,223
10,193,287
10,058,571
9,814,118
9,462,267
9,291,201
8,872,246
8,835,483
8,713,664
8,255,979
Cash Flow17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$2M
$3M
$2M
$2M
$770.0K
$1M
$563.0K
$513.0K
$506.0K
$1M
$272.0K
$592.0K
Stock-based Comp
$872.0K
$924.0K
$898.0K
$689.0K
$769.0K
$556.0K
$317.0K
$211.0K
$214.0K
$206.0K
$232.0K
$390.0K
Deferred Tax
$37.0K
$3M
$-677.0K
$-1M
$445.0K
$-790.0K
$-43.0K
$-79.0K
$-290.0K
$-307.0K
$-164.0K
$-60.0K
Amort. of Intangibles
$2M
$2M
$2M
$1M
$442.0K
$692.0K
$275.0K
$275.0K
$275.0K
$649.0K
$598.0K
$220.0K
Other Non-cash
$1M
$4M
$5M
$492.0K
$-11M
$4M
·
·
·
·
·
·
Operating Cash Flow
$5M
$3M
$4M
$3M
$-3M
$5M
$-3M
$5M
$768.0K
$-1M
$168.0K
$4M
CapEx
$235.0K
$738.0K
$2M
$3M
$227.0K
$235.0K
$538.0K
$266.0K
$171.0K
$384.0K
$204.0K
$148.0K
Investing Cash Flow
$-223.0K
$-738.0K
$-2M
$-27M
$-227.0K
$-4M
$-996.0K
·
$-171.0K
$26.0K
$-5M
$-148.0K
Debt Issued
·
·
$0
$17M
$0
$3M
·
·
·
·
·
·
Net Debt Issued
$0
$-13M
$-2M
$16M
·
$3M
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
$0
$158.0K
$0
$104.0K
Net Stock Activity
·
·
·
·
·
·
·
·
$0
$-158.0K
$0
$-104.0K
Dividends Paid
$0
$0
$0
$0
$0
$388.0K
$748.0K
$730.0K
$707.0K
$1M
$2M
$2M
Financing Cash Flow
$-116.0K
$-6M
$-1M
$16M
$605.0K
$3M
$-88.0K
$383.0K
$-647.0K
$-1M
$-2M
$-2M
Net Change in Cash
$4M
$-4M
$365.0K
$-9M
$-3M
$3M
$-4M
$10M
$781.0K
$-2M
$-7M
$3M
Taxes Paid
$194.0K
$64.0K
$642.0K
$-314.0K
$949.0K
·
·
·
·
·
·
·
Free Cash Flow
$4M
$2M
$2M
$217.0K
$-3M
$4M
$-3M
$5M
$1M
$-2M
$-36.0K
$4M
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
33.2%
29.1%
27.1%
28.8%
30.9%
26.9%
28.3%
34.1%
28.2%
28.0%
34.4%
45.2%
Operating Margin
2.2%
-4.3%
-5.3%
2.6%
7.7%
-0.94%
8.1%
14.8%
1.2%
-15.5%
3.7%
9.8%
Net Margin
0.09%
-10.2%
-4.3%
1.7%
10.8%
-0.19%
6.4%
11.7%
1.2%
-13.5%
3.0%
6.2%
Pretax Margin
1.0%
-5.9%
-5.9%
1.9%
12.6%
-1.0%
8.2%
14.9%
1.3%
-15.5%
3.8%
9.9%
EBITDA Margin
5.3%
-0.44%
-1.9%
4.5%
9.0%
1.4%
8.1%
14.8%
1.2%
-15.5%
3.7%
9.8%
ROA
0.10%
-9.2%
-3.8%
1.6%
12.9%
-0.20%
9.5%
17.9%
1.5%
-14.1%
3.2%
5.0%
ROE
0.22%
-19.4%
-7.7%
3.5%
15.8%
-0.25%
11.3%
23.8%
1.8%
-17.1%
3.8%
5.6%
ROIC
0.47%
-14.4%
-5.2%
3.5%
9.6%
-0.21%
10.9%
21.6%
1.2%
-18.9%
3.5%
5.1%
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.6
2.9
2.4
4.3
4.6
5.5
6.0
4.7
4.3
4.5
9.9
Quick Ratio
1.0
0.7
1.2
1.0
2.8
3.2
4.1
4.4
2.8
2.4
2.7
7.3
Debt / Equity
·
0.0
0.3
0.4
0.0
0.1
·
·
·
·
·
·
LT Debt / Equity
·
0.0
0.3
0.3
0.0
0.0
·
·
·
·
·
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
0.9
0.9
1.0
1.2
1.1
1.5
1.5
1.2
1.0
1.1
0.8
Inventory Turnover
3.8
2.7
2.6
3.8
4.0
3.7
5.2
5.2
3.7
3.4
3.5
2.3
Receivables Turnover
6.0
5.8
5.8
6.0
6.0
4.8
6.7
14.0
7.8
7.5
10.2
8.3
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.29
$3.23
$3.84
$4.11
$3.94
$3.27
$3.33
$2.99
$2.41
$2.42
$3.03
$3.13
Revenue / Share
$7.48
$6.19
$7.02
$8.32
$5.66
$4.45
$5.61
$5.23
$3.47
$3.44
$3.70
$2.64
Cash Flow / Share
$0.43
$0.30
$0.41
$0.28
$-0.31
$0.47
$-0.28
$0.55
$0.18
$-0.14
$0.02
$0.51
Cash / Share
$0.47
$0.08
$0.47
$0.44
$1.30
$1.61
$1.33
$1.76
$0.68
$0.60
$0.87
$1.78
Dividend Paid / Share
·
·
·
·
·
$0.02
$0.02
$0.02
$0.02
·
·
·
EPS (TTM)
$0.01
$-0.63
$-0.30
$-0.30
$0.61
$-0.01
$0.36
$0.61
$0.04
$-0.47
$0.11
$0.16
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
24.2%
-10.1%
0.00%
25.7%
33.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
3.8%
4.1%
18.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
13.4%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$81M
$65M
$72M
$72M
$57M
$43M
$55M
$50M
$23M
$30M
$31M
$23M
Net Income TTM
$75.0K
$-7M
$-3M
$-3M
$6M
$-81.0K
$4M
$6M
$382.0K
$-4M
$994.0K
$1M
Market Cap
$84M
$44M
$31M
$55M
$77M
$42M
$56M
$72M
$22M
$15M
$39M
$37M
Enterprise Value
·
$43M
$39M
$66M
$63M
$29M
·
·
·
·
·
·
P/E
782.0
-6.6
-9.9
-18.0
12.5
-428.0
16.5
12.7
61.2
-3.7
41.0
28.3
P/S
1.0
0.7
0.4
0.8
1.3
1.0
1.0
1.4
0.9
0.5
1.3
1.6
P/B
2.4
1.3
0.8
1.3
1.9
1.3
1.8
2.6
1.0
0.7
1.5
1.4
P / Tangible Book
5.0
3.1
1.7
3.0
2.2
1.6
·
·
·
·
·
·
P / Cash Flow
18.3
13.8
7.3
19.1
-24.5
9.2
-20.7
13.7
13.6
-12.2
233.9
8.3
P / FCF
19.3
18.0
18.0
254.1
-22.9
9.7
-17.3
14.4
15.2
-9.4
-1091.6
8.6
EV / EBITDA
·
-149.2
-28.5
17.1
12.2
47.5
·
·
·
·
·
·
EV / FCF
·
17.6
22.8
304.9
-19.0
6.7
·
·
·
·
·
·
EV / Revenue
·
0.7
0.5
0.9
1.1
0.7
·
·
·
·
·
·
Dividend Yield
0.00%
0.00%
0.00%
0.00%
0.00%
0.92%
1.3%
1.0%
3.2%
7.4%
6.1%
6.2%
Earnings Yield
0.13%
-15.2%
-10.1%
-5.5%
8.0%
-0.23%
6.1%
7.9%
1.6%
-26.9%
2.4%
3.5%
Payout Ratio
0.00%
0.00%
0.00%
0.00%
0.00%
-479.0%
21.2%
12.5%
185.1%
-27.9%
239.6%
160.0%
Annual Payout
$0
$0
$0
$0
$0
$388.0K
$748.0K
$730.0K
$707.0K
$1M
$2M
$2M
Income Statement16
Metric
Trend
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
Q3 2022
Revenue
$24M
$21M
$19M
$23M
$20M
$19M
$19M
$18M
$17M
$16M
$13M
$16M
$16M
$22M
$18M
$24M
Cost of Revenue
$15M
$13M
$13M
$14M
$13M
$13M
$13M
$13M
$12M
$11M
$10M
·
$12M
$16M
$13M
$17M
Gross Profit
$9M
$7M
$6M
$8M
$7M
$6M
$6M
$6M
$5M
$5M
$3M
·
$4M
$6M
$5M
$7M
R&D Expense
$1M
$915.0K
$852.0K
$858.0K
$759.0K
$683.0K
$682.0K
$723.0K
$653.0K
$637.0K
$769.0K
$618.0K
$690.0K
$882.0K
$961.0K
$791.0K
SG&A Expense
$6M
$5M
$5M
$7M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
·
$5M
$5M
$5M
$5M
Operating Expenses
$7M
$6M
$6M
$7M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
·
$6M
$6M
$6M
$6M
Operating Income
$2M
$1M
$177.0K
$903.0K
$720.0K
$106.0K
$56.0K
$96.0K
$-419.0K
$-415.0K
$-2M
·
$-2M
$489.0K
$-1M
$1M
Other Non-op
$-233.0K
$-159.0K
$-193.0K
$-251.0K
$-240.0K
$-216.0K
$-265.0K
$-304.0K
$-338.0K
$-230.0K
$-108.0K
·
$-117.0K
$-72.0K
$-153.0K
$-177.0K
Pretax Income
$2M
$939.0K
$-16.0K
$652.0K
$480.0K
$-110.0K
$-209.0K
$-208.0K
$-757.0K
$-645.0K
$-2M
$-1M
$-2M
$417.0K
$-1M
$911.0K
Income Tax
$84.0K
$60.0K
$34.0K
$479.0K
$88.0K
$135.0K
$36.0K
$30.0K
$-52.0K
$4M
$-831.0K
$-366.0K
$-482.0K
$-164.0K
$-160.0K
$140.0K
Net Income
$1M
$879.0K
$-50.0K
$173.0K
$392.0K
$-245.0K
$-245.0K
$-238.0K
$-705.0K
$-4M
$-1M
$-852.0K
$-2M
$581.0K
$-1M
$771.0K
EPS (Basic)
$0.13
$0.08
$0.00
$0.01
$0.04
$-0.02
$-0.02
$-0.02
$-0.07
$-0.41
$-0.13
$-0.09
$-0.16
$0.06
$-0.11
$0.08
EPS (Diluted)
$0.12
$0.08
$0.00
$0.01
$0.04
$-0.02
$-0.02
$-0.02
$-0.07
$-0.41
$-0.13
$-0.09
$-0.16
$0.06
$-0.11
$0.08
Shares (Basic)
10,850,483
10,851,869
10,736,090
·
10,668,375
10,669,608
10,560,922
·
10,495,082
10,495,548
10,410,580
·
10,290,265
10,290,911
10,222,540
10,127,244
Shares (Diluted)
11,600,299
11,424,572
10,736,090
·
10,774,304
10,669,608
10,560,922
·
10,495,082
10,495,548
10,410,580
·
10,290,265
10,327,271
10,222,540
10,238,932
EBITDA
$2M
$1M
$795.0K
·
$720.0K
$106.0K
$672.0K
·
$-419.0K
$-415.0K
$-1M
·
$-2M
$489.0K
$-628.0K
$1M
Balance Sheet26
Metric
Trend
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
Q3 2022
Cash & Equivalents
$4M
$3M
$5M
$5M
$3M
$4M
$1M
$839.0K
$2M
$1M
$4M
$5M
$4M
$4M
$4M
$5M
Receivables
$17M
$16M
$13M
$15M
$15M
$15M
$13M
$12M
$11M
$11M
$8M
$10M
$9M
$14M
$14M
$16M
Inventory
$13M
$14M
$14M
$14M
$14M
$13M
$13M
$15M
$15M
$16M
$18M
$19M
$20M
$20M
$21M
$19M
Prepaid Expense
$740.0K
$558.0K
·
$774.0K
$1M
$887.0K
$968.0K
$699.0K
$796.0K
$926.0K
$1M
$953.0K
$665.0K
$1M
$1M
$805.0K
Other Current Assets
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$1M
$2M
$3M
$7M
Current Assets
$36M
$35M
$33M
$35M
$34M
$33M
$30M
$29M
$29M
$30M
$33M
$36M
$35M
$41M
$42M
$47M
PP&E (Net)
$4M
$4M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$1M
PP&E (Gross)
$11M
$12M
$12M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$9M
$9M
$6M
Accum. Depreciation
$7M
$8M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
Goodwill
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
Intangibles
$9M
$9M
$10M
$10M
$11M
$11M
$11M
$12M
$12M
$13M
$13M
$14M
$14M
$14M
$15M
$16M
Other Non-current Assets
$488.0K
$512.0K
$536.0K
$477.0K
$558.0K
$602.0K
$645.0K
$688.0K
$733.0K
$775.0K
$277.0K
$277.0K
$277.0K
$295.0K
$295.0K
$295.0K
Total Assets
$72M
$72M
$70M
$73M
$73M
$73M
$70M
$71M
$72M
$73M
$79M
$82M
$78M
$84M
$85M
$87M
Accounts Payable
$3M
$4M
$3M
$3M
$5M
$5M
$3M
$4M
$3M
$3M
$2M
$3M
$3M
$6M
$5M
$6M
Accrued Liabilities
$7M
$6M
$6M
$8M
$6M
$6M
$5M
$4M
$5M
$4M
$5M
$5M
$5M
$5M
$6M
$7M
Current Liabilities
$18M
$19M
$18M
$21M
$21M
$21M
$18M
$18M
$18M
$19M
$11M
$13M
$12M
$16M
$17M
$17M
Capital Leases
$15M
$16M
$16M
$17M
$17M
$18M
$18M
$19M
$19M
$19M
$19M
$19M
$14M
$14M
$15M
$15M
Deferred Tax
$286.0K
$272.0K
$250.0K
$247.0K
$207.0K
$207.0K
$216.0K
$210.0K
$182.0K
$182.0K
·
$0
·
·
·
·
Total Liabilities
$34M
$35M
$35M
$38M
$38M
$39M
$36M
$37M
$38M
$38M
$40M
$43M
$38M
$42M
$44M
$46M
Long-term Debt
·
·
·
·
·
·
·
·
$0
$0
$13M
$13M
$14M
$14M
$15M
·
Total Debt
·
·
·
·
·
·
·
·
$0
$0
$13M
·
$14M
$14M
$15M
·
Common Stock
$109.0K
$109.0K
$108.0K
$107.0K
$107.0K
$107.0K
$107.0K
$106.0K
$105.0K
$105.0K
$105.0K
$104.0K
$103.0K
$103.0K
$103.0K
$102.0K
Retained Earnings
$9M
$8M
$7M
$7M
$7M
$6M
$7M
$7M
$7M
$8M
$12M
$14M
$14M
$16M
$15M
$16M
Stockholders' Equity
$39M
$37M
$36M
$35M
$35M
$34M
$34M
$34M
$34M
$35M
$39M
$40M
$40M
$42M
$41M
$41M
Liabilities + Equity
$72M
$72M
$70M
$73M
$73M
$73M
$70M
$71M
$72M
$73M
$79M
$82M
$78M
$84M
$85M
$87M
Shares Outstanding
10,847,761
10,851,265
10,814,267
10,713,801
10,667,447
10,668,653
10,669,877
10,544,431
10,493,485
10,495,548
10,495,548
10,343,223
10,289,891
10,290,377
10,291,067
10,156,191
Cash Flow15
Metric
Trend
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
Q3 2022
D&A
$613.0K
$611.0K
$618.0K
$615.0K
$617.0K
$615.0K
$616.0K
$632.0K
$638.0K
$633.0K
$633.0K
$638.0K
$630.0K
$624.0K
$541.0K
$537.0K
Stock-based Comp
$283.0K
$277.0K
$264.0K
$232.0K
$219.0K
$226.0K
$195.0K
$180.0K
$241.0K
$248.0K
$255.0K
$211.0K
$246.0K
$229.0K
$212.0K
$191.0K
Deferred Tax
$14.0K
$22.0K
$3.0K
$40.0K
$0
$-9.0K
$6.0K
$29.0K
$-1.0K
$4M
$-851.0K
$241.0K
$-212.0K
$-570.0K
$-136.0K
$62.0K
Amort. of Intangibles
$411.0K
$411.0K
$411.0K
$2M
$411.0K
$411.0K
$411.0K
$422.0K
$422.0K
$422.0K
$422.0K
$422.0K
$422.0K
$426.0K
$431.0K
$427.0K
Other Non-cash
·
·
$32.0K
·
·
·
$29.0K
·
·
·
$2M
·
·
·
$1M
·
Operating Cash Flow
$2M
$-914.0K
$867.0K
$2M
$-311.0K
$2M
$601.0K
$-244.0K
$2M
$197.0K
$840.0K
$2M
$350.0K
$1M
$889.0K
$2M
CapEx
$127.0K
$32.0K
$218.0K
$66.0K
$108.0K
$34.0K
$27.0K
$174.0K
$252.0K
$169.0K
$143.0K
$172.0K
$1M
$173.0K
$1M
$162.0K
Investing Cash Flow
$-127.0K
$-32.0K
$-218.0K
$-65.0K
$-109.0K
$-22.0K
$-27.0K
$-174.0K
$-252.0K
$-169.0K
$-143.0K
$-172.0K
$-1M
$-173.0K
$-1M
$-387.0K
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
$0
Net Debt Issued
·
·
·
·
·
·
$0
·
·
·
$-606.0K
·
·
·
$-606.0K
·
Dividends Paid
$0
$0
$0
$0
$0
$0
$0
·
·
$0
$0
$0
$0
$0
$0
$0
Financing Cash Flow
$-424.0K
$-768.0K
$-620.0K
$46.0K
$-166.0K
$144.0K
$-140.0K
$-507.0K
$-2M
$-3M
$-1M
$-605.0K
$395.0K
$-606.0K
$-521.0K
$-514.0K
Net Change in Cash
$1M
$-2M
$29.0K
$2M
$-586.0K
$2M
$434.0K
$-925.0K
$364.0K
$-3M
$-409.0K
$834.0K
$-263.0K
$556.0K
$-762.0K
$1M
Taxes Paid
$25.0K
$667.0K
$209.0K
$25.0K
$25.0K
$144.0K
$0
$0
$9.0K
$67.0K
$-12.0K
$623.0K
$19.0K
$0
$0
$-117.0K
Free Cash Flow
·
·
$649.0K
·
·
·
$574.0K
·
·
·
$697.0K
·
·
·
$-241.0K
·
Profitability8
Metric
Trend
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
Q3 2022
Gross Margin
35.6%
35.1%
32.3%
·
34.0%
31.5%
29.8%
·
29.5%
29.9%
24.5%
·
24.4%
27.5%
27.7%
30.4%
Operating Margin
7.3%
5.3%
0.93%
·
3.6%
0.56%
0.29%
·
-2.5%
-2.6%
-15.5%
·
-12.8%
2.2%
-6.4%
4.6%
Net Margin
6.0%
4.2%
-0.26%
·
2.0%
-1.3%
-1.3%
·
-4.2%
-26.7%
-10.1%
·
-10.5%
2.6%
-6.3%
3.2%
Pretax Margin
6.4%
4.5%
-0.08%
·
2.4%
-0.58%
-1.1%
·
-4.5%
-4.0%
-16.3%
·
-13.6%
1.9%
-7.2%
3.8%
EBITDA Margin
7.3%
5.3%
4.2%
·
3.6%
0.56%
3.5%
·
-2.5%
-2.6%
-10.8%
·
-12.8%
2.2%
-3.4%
4.6%
ROA
2.0%
1.2%
-0.07%
·
0.54%
-0.34%
-0.33%
·
-0.94%
-5.5%
-1.7%
·
-2.0%
0.76%
-1.7%
1.1%
ROE
3.9%
2.5%
-0.14%
·
1.1%
-0.71%
-0.67%
·
-1.9%
-11.2%
-3.4%
·
-4.0%
1.4%
-2.9%
1.9%
ROIC
4.3%
2.8%
1.6%
·
1.7%
0.69%
0.19%
·
-1.1%
-8.0%
-2.5%
·
-2.9%
1.2%
-1.8%
2.2%
Liquidity & Solvency4
Metric
Trend
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
Q3 2022
Current Ratio
2.0
1.9
1.8
·
1.6
1.6
1.7
·
1.6
1.6
2.9
·
2.9
2.6
2.5
2.8
Quick Ratio
1.2
1.0
1.0
·
0.9
0.9
0.8
·
0.7
0.6
1.1
·
1.1
1.2
1.1
1.3
Debt / Equity
·
·
·
·
·
·
·
·
0.0
0.0
0.3
·
0.3
0.3
0.4
·
LT Debt / Equity
·
·
·
·
·
·
·
·
0.0
0.0
0.3
·
0.3
0.3
0.3
·
Efficiency3
Metric
Trend
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
Q3 2022
Asset Turnover
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.2
0.2
0.2
·
0.2
0.3
0.3
0.4
Inventory Turnover
1.1
1.0
0.9
·
0.9
0.9
0.9
·
0.7
0.6
0.5
·
0.6
0.8
0.8
1.1
Receivables Turnover
1.5
1.4
1.5
·
1.5
1.5
1.8
·
1.7
1.3
1.2
·
1.2
1.5
1.5
1.8
Per Share5
Metric
Trend
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
Q3 2022
Book Value / Share
$3.55
$3.40
$3.29
·
$3.26
$3.20
$3.20
·
$3.25
$3.30
$3.68
·
$3.93
$4.06
$3.98
$4.06
Revenue / Share
$2.07
$1.81
$1.77
·
$1.84
$1.77
$1.82
·
$1.60
$1.53
$1.29
·
$1.52
$2.16
$1.79
$2.33
Cash Flow / Share
·
·
$0.08
·
·
·
$0.06
·
·
·
$0.08
·
·
·
$0.09
·
Cash / Share
$0.41
$0.31
$0.47
·
$0.28
$0.34
$0.12
·
$0.17
$0.13
$0.43
·
$0.39
$0.42
$0.37
$0.50
EPS (TTM)
$0.21
$0.13
$0.03
·
$-0.02
$-0.13
$-0.52
·
$-0.70
$-0.79
$-0.32
·
$-0.61
$-0.37
$-0.38
$0.18
Valuation (TTM)14
Metric
Trend
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
Q3 2022
Revenue TTM
$86M
$82M
$80M
·
$76M
$73M
$71M
·
$62M
$61M
$67M
·
$66M
$74M
$74M
$83M
Net Income TTM
$2M
$1M
$270.0K
·
$-336.0K
$-1M
$-5M
·
$-7M
$-8M
$-3M
·
$-6M
$-4M
$-4M
$2M
Market Cap
$134M
$158M
$110M
·
$88M
$41M
$56M
·
$44M
$30M
$32M
·
$39M
$42M
$55M
$71M
Enterprise Value
·
·
·
·
·
·
·
·
$42M
$29M
$40M
·
$49M
$52M
$66M
·
P/E
58.7
111.8
340.0
·
-412.0
-29.5
-10.1
·
-6.0
-3.6
-9.6
·
-6.2
-11.0
-14.0
38.8
P/S
1.5
1.9
1.4
·
1.2
0.6
0.8
·
0.7
0.5
0.5
·
0.6
0.6
0.7
0.9
P/B
3.5
4.3
3.1
·
2.5
1.2
1.6
·
1.3
0.9
0.8
·
1.0
1.0
1.3
1.7
P / Tangible Book
6.2
8.1
6.3
·
5.5
2.7
3.8
·
3.2
2.2
1.9
·
2.1
2.2
3.0
4.0
P / Cash Flow
·
·
127.2
·
·
·
92.9
·
·
·
38.5
·
·
·
61.6
·
EV / Revenue
·
·
·
·
·
·
·
·
0.7
0.5
0.6
·
0.7
0.7
0.9
·
Dividend Yield
0.00%
0.00%
0.00%
·
·
·
·
·
0.00%
0.00%
0.00%
·
·
·
·
0.00%
Earnings Yield
1.7%
0.89%
0.29%
·
-0.24%
-3.4%
-9.9%
·
-16.8%
-27.6%
-10.4%
·
-16.1%
-9.1%
-7.1%
2.6%
Payout Ratio
0.00%
0.00%
0.00%
·
·
·
·
·
·
0.00%
0.00%
·
0.00%
·
0.00%
0.00%
Annual Payout
$0
$0
$0
·
·
·
·
·
$0
$0
$0
·
·
·
·
$0
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Revenue
$81M
·
·
$65M
·
Gross Margin %
33.2%
·
·
29.1%
·
Operating Margin %
2.2%
·
·
-4.3%
·
Net Income
$75.0K
·
·
$-7M
·
Diluted EPS
$0.01
·
·
$-0.63
·
Metric
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Debt / Equity
·
·
·
0.0
·
Current Ratio
1.7
·
·
1.6
·
Quick Ratio
1.0
·
·
0.7
·
Metric
2025-10-31
2025-04-30
2025-01-31
2024-10-31
2024-07-31
Free Cash Flow
$4M
·
·
$2M
·
Institutional owners (13F)
103 filers
· $108.7M 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.
Holders103
Value held$108.7M
New positions37
Exited positions7
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
37 (+13 vs prior Q)
7 (+2 vs prior Q)
26 (+4 vs prior Q)
30 (+12 vs prior Q)
+515K
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.
Filer
Filed
Stake
Status
Purpose
Filing
Mark Keith Holdsworth, Zachary Levenick, THG Securities Advisors, LLC, THG Securities Fund, L.P.
×3 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
25 insiders
· 3 officers · 7 directors