Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-3.1%
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 13, 2026
$-0.13
$-0.11
-15.9%
Dec. 31, 2025
$-0.21
$-0.20
-2.9%
Sept. 30, 2025
$-1.14
$-0.62
-83.2%
Dec. 31, 2023
$-6.65
—
—
Dec. 31, 2007
$-6.00
$-8.84
32.1%
Sept. 30, 2007
$-14.00
$-17.34
19.3%
March 31, 2007
$-6.00
$-8.84
32.1%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Revenue
$30M
$38M
$21M
$29M
$14M
$595.0K
$7M
$7M
$7M
$6M
$9M
Cost of Revenue
$23M
$29M
$16M
$37M
·
$3M
$2M
$2M
$3M
$2M
$3M
Gross Profit
$2M
$-24M
$3M
·
·
·
·
·
·
·
·
R&D Expense
·
·
·
·
·
$1M
$1M
$1M
$1M
$2M
$1M
SG&A Expense
$40M
$28M
$25M
$29M
$11M
$2M
$3M
$3M
$3M
$4M
$4M
Operating Income
$-34M
$-48M
$-20M
$-85M
$-4M
$-2M
$259.0K
$588.0K
$-361.0K
$-1M
$565.0K
Interest Expense
·
$3M
$3M
$8M
$2M
·
·
·
·
·
·
Other Non-op
$-700.0K
$304.0K
$-1M
$22.0K
$11.0K
$100.0K
$36.0K
$0
$-7.0K
$-2.0K
$135.0K
Pretax Income
$-59M
$-61M
$-29M
$-108M
$-6M
$-2M
$295.0K
$588.0K
$-368.0K
$-1M
$700.0K
Income Tax
$-2M
$-2M
$-1M
$-1M
$44.0K
$-332.0K
$-28.0K
$6.0K
$-9.0K
$1M
$-40.0K
Net Income
$-53M
$-63M
$-29M
$-99M
$-5M
$2M
$323.0K
$582.0K
$-359.0K
$-3M
$740.0K
EPS (Basic)
$-2.38
$-14.94
$-27.79
$-174.41
$-0.50
$0.20
$0.03
$0.06
$-0.06
$-0.54
$0.14
EPS (Diluted)
$-2.38
$-14.94
$-27.79
$-174.41
$-0.50
$0.20
$0.03
$0.06
$-0.06
$-0.54
$0.14
Shares (Basic)
29,048,848
5,109,339
1,313,718
599,301
11,840,242
9,581,886
9,548,460
9,129,178
5,988,545
5,258,883
5,257,360
Shares (Diluted)
29,048,848
5,109,339
1,313,718
599,301
11,840,242
9,581,886
9,602,548
9,332,676
5,988,545
5,258,883
5,464,003
EBITDA
$-34M
$-48M
$-20M
·
$-4M
·
·
$588.0K
$-361.0K
$-1M
$565.0K
Balance Sheet28
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Cash & Equivalents
$76M
$8M
$6M
$1M
$10M
$3M
$3M
$4M
$3M
$462.0K
$2M
Receivables
$6M
$3M
$3M
$320.0K
$531.0K
$59.0K
$745.0K
$1M
$881.0K
$931.0K
$1M
Inventory
·
·
·
·
·
·
$924.0K
$694.0K
$676.0K
$1M
$773.0K
Prepaid Expense
$3M
$2M
$1M
$1M
$977.0K
$22.0K
$56.0K
$90.0K
$82.0K
$72.0K
$92.0K
Current Assets
$92M
$13M
$14M
$4M
$25M
$5M
$4M
$6M
$5M
$2M
$4M
PP&E (Net)
$75M
$47M
$45M
$42M
$45M
$722.0K
$174.0K
$184.0K
$160.0K
$115.0K
$140.0K
PP&E (Gross)
$90M
$57M
$49M
$44M
$47M
$1M
$2M
$2M
$2M
$2M
$2M
Accum. Depreciation
$16M
$10M
$4M
$1M
$3M
$641.0K
$2M
$2M
$2M
$2M
$2M
Intangibles
$8M
$18M
$27M
$36M
$46M
·
·
·
·
·
·
Other Non-current Assets
·
$3M
·
·
·
·
·
·
·
·
·
Total Assets
$188M
$88M
$91M
$85M
$118M
$9M
$6M
$6M
$5M
$3M
$5M
Accounts Payable
$5M
$3M
$2M
$4M
$3M
$192.0K
$210.0K
$325.0K
$124.0K
$152.0K
$216.0K
Accrued Liabilities
$13M
$7M
$5M
$3M
$3M
$663.0K
$761.0K
$913.0K
$906.0K
$907.0K
$1M
Short-term Debt
·
·
·
·
$7M
·
·
·
·
·
·
Current Liabilities
$49M
$48M
$28M
$30M
$16M
$2M
$1M
$1M
$1M
$1M
$1M
Capital Leases
$187.0K
$252.0K
$216.0K
$84.0K
$237.0K
$297.0K
$776.0K
·
·
·
·
Deferred Tax
$3M
$5M
$8M
$9M
$10M
·
·
·
·
·
·
Other Non-current Liabilities
·
$235.0K
·
·
·
·
·
·
·
·
·
Total Liabilities
$76M
$61M
$38M
$39M
$27M
$3M
$2M
·
·
·
·
Long-term Debt
$18M
$7M
·
·
·
·
·
·
·
·
·
Total Debt
$27M
·
·
·
·
·
·
·
·
·
·
Common Stock
$103.0K
$11.0K
$3.0K
$1.0K
$15.0K
$11.0K
$106.0K
$104.0K
$100.0K
$63.0K
$63.0K
Paid-in Capital
$435M
$316M
$291M
$277M
$228M
·
·
·
·
·
·
Retained Earnings
$-368M
$-314M
$-251M
$-222M
$-123M
$-118M
$-120M
$-120M
$-121M
$-121M
$-118M
Treasury Stock
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
Stockholders' Equity
$54M
$-12M
$27M
$42M
$91M
$6M
$4M
$5M
$4M
$2M
$4M
Liabilities + Equity
$188M
$88M
$91M
$85M
$118M
$9M
$6M
$6M
$5M
$3M
$5M
Shares Outstanding
102,531,089
10,607,020
2,505,620
747,837
13,754,206
10,750,100
9,570,677
9,363,482
9,010,643
5,258,883
5,258,883
Cash Flow15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
D&A
$10M
$10M
$10M
$10M
$2M
·
·
·
·
·
·
Stock-based Comp
$11M
$5M
$4M
$4M
$2M
$40.0K
$31.0K
$41.0K
$449.0K
$141.0K
$85.0K
Deferred Tax
$-2M
$-3M
$-1M
$-1M
$41.0K
$-396.0K
$0
$0
$0
$1M
$165.0K
Amort. of Intangibles
$10M
$10M
$10M
$10M
·
·
·
·
·
·
·
Operating Cash Flow
$-9M
$-5M
$-3M
$-6M
$5M
$-1M
$289.0K
$363.0K
$522.0K
$-1M
$686.0K
CapEx
$28M
$9M
$13M
$64M
$46M
$805.0K
$83.0K
$107.0K
$136.0K
$55.0K
$77.0K
Investing Cash Flow
$-32M
$-13M
$-10M
$-55M
$-57M
$-2M
$-83.0K
$-107.0K
$-136.0K
·
·
Stock Issued
·
·
$817.0K
$3M
·
·
·
$0
$3M
$0
·
Stock Repurchased
$75.0K
$0
·
·
·
·
·
$0
$10.0K
$0
·
Net Stock Activity
$-75.0K
·
$817.0K
·
·
·
·
$0
$3M
·
·
Dividends Paid
·
·
·
·
$630.0K
·
$4M
·
·
·
·
Financing Cash Flow
$119M
$18M
$22M
$43M
$59M
$83.0K
$-3M
$191.0K
$3M
·
·
Net Change in Cash
$78M
$86.0K
$9M
$-18M
·
·
·
·
·
·
·
Free Cash Flow
$-37M
$-14M
$-16M
·
$-41M
·
·
$256.0K
$386.0K
$-1M
$609.0K
Levered FCF
·
$-17M
$-18M
·
$-43M
·
·
·
·
·
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Gross Margin
6.0%
-62.4%
·
·
·
·
·
·
·
·
·
Operating Margin
-113.3%
-125.0%
-96.1%
·
-31.2%
·
·
8.3%
-5.1%
-23.2%
6.4%
Net Margin
-179.7%
-166.6%
-138.6%
·
-36.7%
·
·
8.2%
-5.1%
-44.7%
8.4%
Pretax Margin
-199.6%
-159.9%
-136.6%
·
-44.2%
·
·
8.3%
-5.2%
-23.2%
8.0%
EBITDA Margin
-113.3%
-125.0%
-96.1%
·
-31.2%
·
·
8.3%
-5.1%
-23.2%
6.4%
ROA
-38.7%
-70.6%
-33.1%
·
-8.3%
·
·
10.2%
-9.2%
-70.2%
14.8%
ROE
-260.1%
-902.5%
-85.4%
·
-8.1%
·
·
12.8%
-12.7%
-98.6%
19.4%
ROIC
-40.3%
365.2%
-73.5%
·
-5.0%
·
·
11.7%
-8.5%
-185.2%
14.2%
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Current Ratio
1.9
0.3
0.5
·
1.6
·
·
4.9
4.9
2.3
3.2
Quick Ratio
1.7
0.2
0.3
·
0.7
·
·
4.2
4.1
1.3
2.5
Debt / Equity
0.5
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.3
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
-18.8
-7.4
·
-2.4
·
·
·
·
·
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Asset Turnover
0.2
0.4
0.2
·
0.2
·
·
1.2
1.8
1.6
1.8
Inventory Turnover
·
·
·
·
·
·
·
3.3
3.2
2.8
4.3
Receivables Turnover
7.2
13.5
12.9
·
48.6
·
·
6.2
7.8
6.0
8.7
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Book Value / Share
$0.52
$-1.18
$10.58
·
$6.16
·
·
$0.53
$0.46
·
$0.80
Revenue / Share
$1.02
$6.05
$16.04
·
$1.21
·
·
$0.76
$1.18
$1.20
$1.61
Cash Flow / Share
$-0.32
$-0.81
$-2.27
·
$0.39
·
·
$0.04
$0.09
$-0.27
$0.13
Cash / Share
$0.75
$0.74
$2.54
·
$0.69
·
·
$0.41
$0.38
·
$0.37
EPS (TTM)
$-2.38
$-14.94
$-27.79
$-174.41
$-0.50
$0.20
·
$0.06
$-0.06
$-0.54
$0.14
Growth Rates3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Revenue YoY
-21.8%
80.5%
-26.2%
99.0%
2310.9%
·
·
·
·
·
·
Revenue CAGR 3Y
1.4%
38.4%
228.4%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
118.6%
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
Revenue TTM
$30M
$38M
$21M
$29M
$14M
$595.0K
·
$7M
$7M
$6M
$9M
Net Income TTM
$-53M
$-63M
$-29M
$-99M
$-5M
$2M
·
$582.0K
$-359.0K
$-3M
$740.0K
Market Cap
$120M
$22M
$10M
·
$3.97B
·
·
$236M
$327M
·
$93M
Enterprise Value
$70M
·
·
·
·
·
·
·
·
·
·
P/E
-0.5
-0.1
-0.1
-0.0
-538.0
588.8
·
420.8
-604.2
-43.5
126.8
P/S
4.0
0.6
0.5
·
277.0
·
·
33.5
46.3
·
10.6
P/B
2.2
-1.8
0.4
·
43.7
·
·
47.6
78.7
·
22.1
P / Tangible Book
2.6
·
·
22.4
88.0
193.8
·
·
·
·
·
P / Cash Flow
-13.1
-4.4
-3.4
·
857.2
·
·
651.3
625.7
·
136.0
P / FCF
-3.2
-1.6
-0.6
·
-96.5
·
·
923.5
846.2
·
153.2
EV / EBITDA
-2.1
·
·
·
·
·
·
·
·
·
·
EV / FCF
-1.9
·
·
·
·
·
·
·
·
·
·
EV / Revenue
2.4
·
·
·
·
·
·
·
·
·
·
Dividend Yield
·
·
·
·
0.02%
·
·
·
·
·
·
Earnings Yield
-203.4%
-711.4%
-694.8%
-2683.2%
-0.19%
0.17%
·
0.24%
-0.17%
-2.3%
0.79%
Payout Ratio
·
·
·
·
-12.0%
·
·
·
·
·
·
Annual Payout
·
·
·
·
$630.0K
·
·
·
·
·
·
Income Statement15
Metric
Trend
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
Q1 2022
Revenue
$9M
$8M
$6M
$6M
$8M
$8M
$10M
$13M
$10M
$6M
$2M
$3M
$4M
$6M
$9M
$9M
Cost of Revenue
$7M
$6M
$5M
$5M
$9M
$9M
$6M
$6M
$6M
$4M
$2M
$3M
$6M
$11M
$10M
·
Gross Profit
$269.0K
$802.0K
$389.0K
$338.0K
$-30M
$-3M
$3M
$6M
·
·
·
·
·
·
·
·
SG&A Expense
$14M
$10M
$8M
$8M
$6M
$8M
$8M
$6M
$7M
$5M
$7M
$7M
$6M
$8M
$7M
$7M
Operating Income
$-12M
$-8M
$-7M
$-7M
$-35M
$-9M
$-4M
$407.0K
$-2M
$-4M
$-7M
$-7M
$-27M
$-42M
$-9M
$-7M
Interest Expense
·
$1M
$1M
$838.0K
·
$821.0K
$449.0K
$424.0K
$393.0K
$495.0K
$486.0K
$1M
$518.0K
$2M
$3M
$3M
Other Non-op
$156.0K
$5.0K
$-546.0K
$-315.0K
$336.0K
$-6.0K
$-49.0K
$23.0K
$-1M
$-74.0K
$-238.0K
$12.0K
$20.0K
$2.0K
·
·
Pretax Income
$-17M
$-26M
$-8M
$-8M
$-39M
$-9M
$-10M
$-3M
$-6M
$-5M
$-10M
$-8M
$-28M
$-57M
$-14M
$-10M
Income Tax
$-617.0K
$-666.0K
$-608.0K
$-425.0K
$-743.0K
$-547.0K
$-649.0K
$-548.0K
$-542.0K
$569.0K
$-547.0K
$-547.0K
$-1.0K
$-547.0K
$-251.0K
$-547.0K
Net Income
$-15M
$-24M
$-7M
$-8M
$-40M
$-7M
$-11M
$-5M
$-7M
$-7M
$-9M
$-7M
$-27M
$-56M
$-7M
$-9M
EPS (Basic)
$0.90
$-1.14
$-0.93
$-1.21
$-7.14
$-1.56
$-3.62
$-2.62
$-1.99
$-5.96
$-9.54
$-10.30
$-77.62
$-95.53
$-0.57
$-0.69
EPS (Diluted)
$0.90
$-1.14
$-0.93
$-1.21
$-7.14
$-1.56
$-3.62
$-2.62
$-1.99
$-5.96
$-9.54
$-10.30
$-41.59
$-95.53
$-0.57
·
Shares (Basic)
·
26,983,023
11,146,142
8,719,351
·
6,388,335
3,747,160
2,807,555
·
1,412,640
28,150,557
864,922
·
587,921
14,048,253
13,870,646
Shares (Diluted)
·
26,983,023
11,146,142
8,719,351
·
6,388,335
3,747,160
2,807,555
·
1,412,640
1,126,091
864,922
·
587,921
14,048,253
·
EBITDA
·
$-8M
$-7M
$-7M
·
$-9M
$-4M
$407.0K
·
$-4M
$-7M
$-7M
·
$-42M
$-9M
$-7M
Balance Sheet27
Metric
Trend
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
Q1 2022
Cash & Equivalents
$76M
$51M
$10M
$9M
$8M
$9M
$10M
$8M
$6M
·
$5M
$5M
$1M
$1M
$5M
$3M
Receivables
$6M
$4M
$3M
$2M
$3M
$2M
$3M
$4M
$3M
$2M
$2M
$452.0K
$320.0K
$2M
$688.0K
$324.0K
Prepaid Expense
$3M
$4M
$2M
$2M
$2M
$6M
$12M
$2M
$1M
$2M
$1M
$1M
$1M
$2M
$2M
$2M
Current Assets
$92M
$66M
$17M
$16M
$13M
$19M
$27M
$17M
$14M
$14M
$23M
$8M
$4M
$6M
$18M
$22M
PP&E (Net)
$75M
$64M
$57M
$50M
$47M
$43M
$41M
$43M
$45M
$46M
$38M
$39M
$42M
$64M
$87M
$68M
PP&E (Gross)
$90M
$79M
$69M
$61M
$57M
$52M
$48M
$48M
$49M
$49M
$40M
$40M
$44M
$81M
$99M
$75M
Accum. Depreciation
$16M
$15M
$13M
$11M
$10M
$8M
$7M
$5M
$4M
$3M
$2M
$2M
$1M
$17M
·
·
Intangibles
$8M
$11M
$13M
$15M
$18M
$20M
$22M
$25M
$27M
$29M
$32M
$34M
$36M
$39M
$41M
$44M
Other Non-current Assets
·
$1M
$1M
$1M
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$188M
$152M
$92M
$90M
$88M
$97M
$99M
$91M
$91M
$94M
$97M
$84M
$85M
$110M
$148M
$136M
Accounts Payable
$5M
$5M
$4M
$3M
$3M
$3M
$2M
$3M
$2M
$3M
$3M
$4M
$4M
$4M
$5M
$4M
Accrued Liabilities
$13M
$12M
$6M
$6M
$7M
$8M
$6M
$6M
$5M
$4M
$4M
$3M
$3M
$2M
$3M
$2M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
$13M
·
·
Current Liabilities
$49M
$56M
$48M
$48M
$48M
$31M
$33M
$32M
$28M
$28M
$17M
$25M
$30M
$27M
$27M
$33M
Capital Leases
$187.0K
$4M
$220.0K
$236.0K
$252.0K
$155.0K
$169.0K
$189.0K
$216.0K
$273.0K
$325.0K
$379.0K
$84.0K
$109.0K
$142.0K
$192.0K
Deferred Tax
$3M
$4M
$4M
$5M
$5M
$6M
$7M
$7M
$8M
$8M
$8M
$8M
$9M
$9M
·
·
Other Non-current Liabilities
·
$2M
$333.0K
$249.0K
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$76M
$79M
$63M
$63M
$61M
$46M
$49M
$42M
$38M
$39M
$38M
$34M
$39M
$40M
$41M
$49M
Long-term Debt
$18M
$13M
$10M
$10M
$7M
$8M
$9M
·
·
$1M
$1M
·
·
$4M
$4M
$6M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
·
·
$17M
$4M
$6M
Common Stock
$103.0K
$64.0K
$19.0K
$13.0K
$11.0K
$8.0K
$5.0K
$3.0K
$3.0K
$1.0K
$31.0K
$26.0K
$1.0K
$16.0K
$15.0K
$15.0K
Paid-in Capital
$435M
$381M
$324M
$320M
$316M
$309M
$305M
$292M
$291M
$287M
$284M
$280M
$277M
·
·
·
Retained Earnings
$-368M
$-353M
$-329M
$-322M
$-314M
$-274M
$-267M
$-256M
$-251M
$-244M
$-238M
$-229M
$-222M
$-194M
$-139M
$-132M
Treasury Stock
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
Stockholders' Equity
$54M
$14M
$-19M
$-16M
$-12M
$21M
$24M
$22M
$27M
$29M
$33M
$37M
$42M
$65M
$107M
$88M
Liabilities + Equity
$188M
$152M
$92M
$90M
$88M
$97M
$99M
$91M
$91M
$94M
$97M
$84M
$85M
$110M
$148M
$136M
Shares Outstanding
102,531,089
64,051,790
19,055,122
12,508,045
10,607,020
7,649,478
5,232,104
2,841,490
2,505,620
1,451,988
29,745,947
25,414,646
747,837
15,395,068
14,104,145
14,004,172
Cash Flow14
Metric
Trend
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
Q1 2022
D&A
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Stock-based Comp
$5M
$2M
$2M
$2M
$2M
$1M
$1M
$661.0K
$603.0K
$649.0K
$2M
$879.0K
$926.0K
$795.0K
$1M
$927.0K
Deferred Tax
$-621.0K
$-666.0K
$-615.0K
$-437.0K
$-713.0K
$-547.0K
$-714.0K
$-548.0K
$553.0K
$-569.0K
$-544.0K
$-547.0K
$-43.0K
$-547.0K
$-251.0K
$-547.0K
Amort. of Intangibles
$2M
$2M
$2M
$2M
$-5M
$7M
$5M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Cash Flow
$-6M
$-2M
$-1M
$-177.0K
$-2M
$61.0K
$-7M
$4M
$1M
$-568.0K
$-783.0K
$-3M
$-997.0K
$-7M
$962.0K
$801.0K
CapEx
$11M
$5M
$9M
$4M
$5M
$3M
$-246.0K
$524.0K
$171.0K
$10M
$2M
$860.0K
$2M
$9M
$27M
$25M
Investing Cash Flow
$-14M
$-10M
$-5M
$-4M
$-5M
$-5M
$-1M
$-827.0K
$-213.0K
$-548.0K
$-9M
$-435.0K
$-2M
$-2M
$-23M
$-28M
Stock Issued
·
·
·
·
·
·
·
·
$0
$774.0K
$2.0K
$41.0K
·
·
·
·
Stock Repurchased
$-87.0K
$162.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
$41.0K
·
·
·
·
Financing Cash Flow
$48M
$57M
$7M
$8M
$5M
$5M
$10M
$-2M
$-890.0K
$925.0K
$15M
$7M
$3M
$6M
$15M
$19M
Net Change in Cash
$28M
$45M
$705.0K
$4M
$-2M
$-302.0K
$1M
$1M
$314.0K
$-191.0K
$5M
$3M
$658.0K
$-4M
$-7M
$-8M
Free Cash Flow
·
·
·
$-4M
·
·
·
$3M
·
·
·
$-4M
·
·
·
$-25M
Levered FCF
·
·
·
$-5M
·
·
·
$3M
·
·
·
$-5M
·
·
·
$-28M
Profitability8
Metric
Trend
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
Q1 2022
Gross Margin
·
9.5%
6.3%
5.7%
·
·
·
·
·
·
·
·
·
·
·
·
Operating Margin
·
-92.5%
-107.6%
-120.9%
·
-119.8%
-38.0%
3.2%
·
-64.5%
-342.1%
-227.5%
·
-654.7%
-108.7%
-73.0%
Net Margin
·
-284.7%
-119.9%
-127.3%
·
-95.5%
-112.4%
-41.9%
·
-114.9%
-424.3%
-229.1%
·
-877.1%
-75.6%
-95.6%
Pretax Margin
·
-314.4%
-136.2%
-131.1%
·
-114.8%
-101.2%
-24.6%
·
-94.0%
-474.1%
-258.9%
·
-889.7%
-165.5%
-103.9%
EBITDA Margin
·
-92.5%
-107.6%
-120.9%
·
-119.8%
-38.0%
3.2%
·
-64.5%
-342.1%
-227.5%
·
-654.7%
-108.7%
-73.0%
ROA
·
-19.2%
-7.7%
-8.4%
·
-7.5%
-11.1%
-6.0%
·
-6.5%
-7.2%
-6.4%
·
-71.5%
-7.6%
-12.2%
ROE
·
-135.5%
-300.9%
-276.6%
·
-29.0%
-38.1%
-17.8%
·
-14.2%
-12.6%
-11.3%
·
-107.5%
-10.3%
-19.2%
ROIC
·
-52.4%
31.6%
42.2%
·
-40.5%
-14.1%
1.6%
·
-14.4%
-20.4%
-17.5%
·
-50.1%
-8.7%
-7.7%
Liquidity & Solvency5
Metric
Trend
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
Q1 2022
Current Ratio
·
1.2
0.4
0.3
·
0.6
0.8
0.5
·
0.5
1.4
0.3
·
0.2
0.6
0.7
Quick Ratio
·
1.0
0.3
0.2
·
0.3
0.4
0.4
·
0.1
0.4
0.2
·
0.1
0.2
0.1
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
0.3
0.0
0.1
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
·
0.1
0.0
0.1
Interest Coverage
·
-6.4
-5.5
-8.6
·
-11.0
-8.2
1.0
·
-7.5
-16.1
-5.1
·
-25.0
-2.9
-2.4
Efficiency2
Metric
Trend
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
Q1 2022
Asset Turnover
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.0
0.0
·
0.1
0.1
0.1
Receivables Turnover
·
2.6
2.0
1.7
·
3.7
3.9
5.1
·
2.9
1.9
7.9
·
4.2
11.8
16.9
Per Share5
Metric
Trend
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
Q1 2022
Book Value / Share
·
$0.23
$-1.02
$-1.28
·
$2.73
$4.66
$7.58
·
$19.79
$1.10
$1.47
·
$4.24
$7.56
$6.25
Revenue / Share
·
$0.31
$0.41
$0.50
·
$0.97
$2.12
$4.47
·
$4.22
$0.07
·
·
·
·
·
Cash Flow / Share
·
·
·
$-0.01
·
·
·
$1.37
·
·
·
·
·
·
·
·
Cash / Share
·
$0.80
$0.52
$0.73
·
$1.15
$1.83
$2.97
·
·
$0.15
$0.18
·
$0.07
$0.33
$0.20
EPS (TTM)
·
$-10.42
·
·
·
$-9.79
$-14.19
$-20.11
·
$-67.39
$-156.96
$-147.99
·
·
·
·
Valuation (TTM)11
Metric
Trend
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
Q1 2022
Revenue TTM
·
$29M
·
·
·
$40M
$38M
$31M
·
$15M
$16M
$22M
·
$33M
$30M
$23M
Net Income TTM
·
$-79M
·
·
·
$-30M
$-29M
$-27M
·
$-50M
$-99M
$-97M
·
$-74M
$-19M
$-14M
Market Cap
·
$151M
$11M
$8M
·
$24M
$32M
$8M
·
$8M
$149M
$172M
·
$658M
$1.44B
$3.85B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
·
·
$674M
$1.43B
$3.86B
P/E
·
-0.2
·
·
·
-0.3
-0.4
-0.1
·
-0.1
-0.0
-0.0
·
·
·
·
P/S
·
5.2
·
·
·
0.6
0.8
0.3
·
0.5
9.5
7.7
·
20.0
48.3
170.1
P/B
·
10.4
-0.6
-0.5
·
1.1
1.3
0.4
·
0.3
4.5
4.6
·
10.1
13.5
44.0
P / Tangible Book
·
38.8
·
·
·
26.9
15.6
·
·
·
144.3
52.0
·
24.9
21.9
87.5
P / Cash Flow
·
·
·
-45.2
·
·
·
2.1
·
·
·
-56.2
·
·
·
4812.3
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
20.5
48.3
170.2
Earnings Yield
·
-443.4%
·
·
·
-312.8%
-233.0%
-698.3%
·
-1283.6%
-3139.2%
-2192.4%
·
·
·
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-04-11
Revenue
$30M
$38M
$21M
$29M
·
Gross Margin %
6.0%
-62.4%
·
·
·
Operating Margin %
-113.3%
-125.0%
-96.1%
·
·
Net Income
$-53M
$-63M
$-29M
$-99M
·
Diluted EPS
$-2.38
$-14.94
$-27.79
$-174.41
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-04-11
Debt / Equity
0.5
·
·
·
·
Current Ratio
1.9
0.3
0.5
·
·
Quick Ratio
1.7
0.2
0.3
·
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-04-11
Free Cash Flow
$-37M
$-14M
$-16M
·
·
Institutional owners (13F)
103 filers
· $68.8M 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$68.8M
New positions67
Exited positions9
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
67 (+57 vs prior Q)
9 (-2 vs prior Q)
20 (+5 vs prior Q)
5 (-4 vs prior Q)
+34.1M
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
35 insiders
· 15 officers · 19 directors