10-Year Performance
Revenue, net income, margins and EPS trends
06
Revenue$1.62B2017-01-01 → 2025-12-28
EPS$-1.612017-01-01 → 2025-12-28
Free Cash Flow$-74M2017-01-01 → 2025-12-28
Net margin-3.3%2018-12-30 → 2025-12-28
Valuation & Ratios07–12
Valuation
P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
TBI
5Y avg
Peer Median
Verdict
P/E (TTM)
-4.95Y avg ≈-2.5
≈-2.5
·
·
P/S (TTM)
0.25Y avg ≈0.2
≈0.2
0.7
Undervalued
P/B (MRQ)
1.15Y avg ≈1.1
≈1.1
1.5
Undervalued
EV / EBITDA
-18.0
·
·
·
Price / FCF (TTM)
-4.15Y avg ≈14.2
≈14.2
·
·
Price / Cash Flow (TTM)
-5.15Y avg ≈10.0
≈10.0
·
·
EV / Revenue
0.2
·
·
·
EV / FCF
-4.3
·
·
·
Price / Tangible Book (MRQ)
1.25Y avg ≈1.4
≈1.4
·
·
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
TBI
5Y avg
Peer Median
Verdict
Gross Margin (TTM)
21.2%5Y avg ≈25.5%
≈25.5%
27.8%
Weak
Operating Margin (TTM)
-2.9%5Y avg ≈-0.74%
≈-0.74%
-0.26%
In line
EBITDA Margin (TTM)
-1.2%5Y avg ≈-0.01%
≈-0.01%
0.86%
Weak
Pretax Margin (TTM)
-3.2%5Y avg ≈-0.58%
≈-0.58%
0.41%
Below avg
Net Profit Margin (TTM)
-3.3%5Y avg ≈-1.2%
≈-1.2%
0.17%
Below avg
ROA (TTM)
-8.7%5Y avg ≈-2.5%
≈-2.5%
-1.1%
Weak
ROE (TTM)
-20.2%5Y avg ≈-6.6%
≈-6.6%
-2.7%
Weak
ROIC
-14.4%5Y avg ≈-7.0%
≈-7.0%
-3.3%
Weak
Financial Health
Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
TBI
5Y avg
Peer Median
Verdict
Debt / Equity (MRQ)
0.3
·
0.4
In line
Current Ratio (MRQ)
2.35Y avg ≈1.8
≈1.8
1.5
Strong liquidity
Quick Ratio
1.95Y avg ≈1.6
≈1.6
1.2
Strong liquidity
Long-Term Debt / Equity (MRQ)
0.3
·
0.6
Low debt
Growth
Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
TBI
5Y avg
Peer Median
Verdict
Revenue YoY
3.1%5Y avg ≈-1.7%
≈-1.7%
·
·
Revenue CAGR 3Y
-10.5%5Y avg ≈-6.6%
≈-6.6%
·
·
Revenue CAGR 5Y
-2.6%
·
·
·
Per Share Metrics
EPS, book value per share, cash flow per share, dividend per share
Metric
5Y trend
TBI
5Y avg
Peer Median
Verdict
EPS (Diluted)
$-1.615Y avg ≈$-0.53
≈$-0.53
·
·
Revenue / Share
$54.145Y avg ≈$59.14
≈$59.14
·
·
Cash Flow / Share
$-1.945Y avg ≈$0.56
≈$0.56
·
·
Cash / Share
$0.825Y avg ≈$1.44
≈$1.44
·
·
Capital Efficiency
Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
TBI
5Y avg
Peer Median
Verdict
Asset Turnover
2.55Y avg ≈2.2
≈2.2
1.0
Top tier
Receivables Turnover
7.15Y avg ≈6.8
≈6.8
6.3
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
Beat Rate50.0%
Avg Surprise-8.7%
Next ReportNov 02, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 3, 2026
$0.06
$-0.10
159.4%
March 31, 2026
$-0.41
$-0.45
9.8%
Dec. 31, 2025
$-0.25
$-0.05
-363.8%
Sept. 30, 2025
$0.03
$-0.08
136.0%
June 30, 2025
$-0.07
$-0.10
28.9%
March 31, 2025
$-0.40
$-0.32
-24.7%
Sept. 30, 2000
$0.19
$0.19
2.3%
June 30, 2000
$0.05
$0.06
-17.5%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
$1.85B
$2.37B
$2.50B
$2.51B
$2.75B
$354M
Cost of Revenue
$1.25B
$1.16B
$1.40B
$1.65B
$1.61B
$1.41B
$1.75B
$1.84B
$1.87B
$2.07B
$2.06B
Gross Profit
$368M
$406M
$506M
$602M
$560M
$441M
$620M
$655M
$634M
$680M
$636M
SG&A Expense
$371M
$411M
$495M
$501M
$464M
$408M
$516M
$540M
$511M
$546M
$496M
Operating Income
$-47M
$-93M
$-24M
$72M
$68M
$-175M
$66M
$74M
$78M
$-17M
$98M
Interest Expense
·
·
·
·
·
·
$3M
$5M
$5M
$7M
$4M
Other Non-op
·
·
·
·
·
·
$4M
$2M
$-14.0K
$-3M
$-1M
Pretax Income
$-46M
$-89M
$-21M
$73M
$74M
$-173M
$70M
$76M
$78M
$-20M
$96M
Income Tax
$2M
$37M
$-6M
$11M
$12M
$-31M
$7M
$10M
$22M
$-5M
$25M
Net Income
$-48M
$-126M
$-14M
$62M
$62M
$-142M
$63M
$66M
$55M
$-15M
$71M
EPS (Basic)
$-1.61
$-4.17
$-0.45
$1.89
$1.77
$-4.01
$1.63
$1.64
$1.35
$-0.37
$1.73
EPS (Diluted)
$-1.61
$-4.17
$-0.45
$1.86
$1.74
$-4.01
$1.61
$1.63
$1.34
$-0.37
$1.71
Shares (Basic)
29,849,000
30,177,000
31,317,000
32,889,000
34,798,000
35,365,000
38,778,000
39,985,000
41,202,000
41,648,000
41,226,000
Shares (Diluted)
29,849,000
30,177,000
31,317,000
33,447,000
35,434,000
35,365,000
39,179,000
40,275,000
41,441,000
41,648,000
41,622,000
EBITDA
$-18M
$-63M
$-24M
$72M
$68M
$-175M
$66M
$74M
$78M
$-17M
$98M
Balance Sheet24
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$25M
$23M
$62M
$72M
$50M
$63M
$38M
$47M
$29M
$35M
$30M
Receivables
$241M
$215M
$253M
$314M
$354M
$278M
$342M
$355M
$374M
$353M
$461M
Prepaid Expense
$31M
$32M
$29M
$33M
$32M
$26M
$31M
$22M
$21M
$21M
$24M
Other Current Assets
$5M
$5M
$6M
$13M
$13M
$9M
$13M
·
·
·
·
Current Assets
$298M
$277M
$355M
$430M
$445M
$379M
$422M
$430M
$428M
$428M
$543M
PP&E (Net)
$73M
$90M
$105M
$96M
$88M
$72M
$66M
$58M
$60M
$64M
$58M
PP&E (Gross)
$285M
$282M
$289M
$280M
$254M
$225M
$242M
$221M
$210M
$190M
$175M
Accum. Depreciation
$206M
$193M
$185M
$184M
$166M
$153M
$176M
$163M
$150M
$126M
$118M
Goodwill
$42M
$25M
$84M
$94M
$95M
$95M
$237M
$237M
$227M
$224M
$268M
Intangibles
$18M
$6M
$11M
$16M
$22M
$29M
$74M
$91M
$105M
$126M
$154M
Other Non-current Assets
$10M
$12M
$13M
$18M
$16M
$17M
$17M
$14M
$1M
$51M
$48M
Total Assets
$639M
$675M
$899M
$1.02B
$1.03B
$981M
$1.14B
$1.11B
$1.11B
$1.13B
$1.26B
Accounts Payable
$36M
$46M
$56M
$77M
$77M
$58M
$68M
$62M
$55M
$67M
$70M
Current Liabilities
$139M
$160M
$204M
$243M
$259M
$269M
$231M
$226M
$212M
$251M
$228M
Capital Leases
$47M
$48M
$49M
$51M
$55M
$55M
$29M
$0
·
·
·
Other Non-current Liabilities
$899.0K
$1M
$1M
$2M
$3M
$4M
$4M
$6M
$6M
$6M
$36M
Total Liabilities
$364M
$360M
$442M
$523M
$540M
$543M
$510M
$523M
$554M
$605M
$724M
Long-term Debt
·
·
·
·
·
·
$37M
$80M
$119M
$138M
$246M
Total Debt
$66M
$8M
·
·
·
$0
·
$80M
$116M
$135M
·
Retained Earnings
$296M
$338M
$479M
$516M
$509M
$452M
$639M
$606M
$562M
$537M
$550M
AOCI
$-22M
$-22M
$-21M
$-20M
$-16M
$-15M
$-13M
$-15M
$-7M
$-11M
$-14M
Stockholders' Equity
$275M
$315M
$458M
$496M
$493M
$437M
$626M
$591M
$555M
$525M
$536M
Liabilities + Equity
$639M
$675M
$899M
$1.02B
$1.03B
$981M
$1.14B
$1.11B
$1.11B
$1.13B
$1.26B
Shares Outstanding
29,986,762
29,588,000
31,246,000
32,730,000
34,861,000
35,493,000
38,593,000
40,054,000
41,098,000
42,171,000
42,024,000
Cash Flow15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$29M
$30M
$26M
$29M
$28M
$32M
$38M
$41M
$46M
$47M
$42M
Stock-based Comp
$7M
$8M
$14M
$10M
$14M
$9M
$10M
$14M
$8M
$9M
$11M
Deferred Tax
$-552.0K
$34M
$-10M
$4M
$752.0K
$-27M
$1M
$-2M
$2M
$-25M
$5M
Amort. of Intangibles
$3M
$4M
$5M
$6M
$7M
$10M
$18M
$21M
$21M
$25M
$20M
Other Non-cash
$-46M
$37M
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-58M
$-17M
$35M
$121M
$20M
$153M
$94M
$126M
$100M
$261M
$72M
CapEx
$16M
$24M
$31M
$31M
$35M
$27M
$28M
$17M
$22M
$29M
$18M
Investing Cash Flow
$-16M
$-2M
$-32M
$-21M
$-16M
$-34M
$-22M
$-21M
$-54M
$-124M
$-105M
Stock Repurchased
$0
$21M
$34M
$61M
$17M
$52M
$39M
$35M
$37M
$6M
$0
Net Stock Activity
$0
$-21M
$-34M
$-61M
$-17M
$-52M
$-39M
$-35M
$-37M
$-6M
·
Financing Cash Flow
$57M
$-17M
$-38M
$-65M
$-19M
$-93M
$-83M
$-75M
$-75M
$-115M
$43M
Net Change in Cash
$-17M
$-38M
$-36M
$32M
$-15M
$26M
$-10M
$29M
$-29M
$23M
$10M
Taxes Paid
$-5M
$211.0K
$5M
$10M
$10M
$-3M
$12M
$13M
$5M
$10M
$34M
Free Cash Flow
$-74M
$-41M
$3M
$90M
$-15M
$125M
$65M
$109M
$78M
$233M
$54M
Levered FCF
·
·
·
·
·
·
$63M
$104M
$74M
$227M
$51M
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
22.8%
25.9%
26.6%
26.7%
25.8%
23.9%
26.4%
26.6%
·
·
·
Operating Margin
-2.9%
-5.9%
-1.2%
3.2%
3.1%
-9.5%
2.8%
3.0%
·
·
·
Net Margin
-3.0%
-8.0%
-0.74%
2.8%
2.8%
-7.7%
2.7%
2.6%
·
·
·
Pretax Margin
-2.8%
-5.7%
-1.1%
3.3%
3.4%
-9.4%
3.0%
3.0%
·
·
·
EBITDA Margin
-1.1%
-4.0%
-1.2%
3.2%
3.1%
-9.5%
2.8%
3.0%
·
·
·
ROA
-7.3%
-16.0%
-1.5%
6.1%
6.1%
-13.4%
5.6%
5.9%
5.0%
-1.3%
·
ROE
-16.3%
-39.1%
-3.1%
12.7%
12.6%
-32.9%
10.1%
11.2%
10.1%
-2.9%
·
ROIC
-14.4%
-40.8%
-3.6%
12.3%
11.6%
-32.8%
9.5%
9.6%
8.3%
-1.9%
·
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.1
1.7
1.7
1.8
1.7
1.4
1.8
1.9
2.0
1.7
·
Quick Ratio
1.9
1.5
1.5
1.6
1.6
1.3
1.6
1.8
1.9
1.5
·
Debt / Equity
0.2
0.0
·
·
·
0.0
·
0.1
0.2
0.3
·
LT Debt / Equity
0.2
0.0
·
·
·
0.0
·
0.1
0.2
0.3
·
Interest Coverage
·
·
·
·
·
·
23.8
15.1
14.1
-2.4
23.5
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
2.5
2.0
2.0
2.2
2.2
1.7
2.1
2.2
·
·
·
Receivables Turnover
7.1
6.7
6.7
6.7
6.9
5.9
6.8
6.9
·
·
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$9.16
$10.66
$14.65
$15.16
$14.14
$12.32
$16.22
$14.77
$13.50
$12.45
·
Revenue / Share
$54.14
$51.94
$60.87
$67.40
$61.34
$52.21
$60.46
$62.05
·
·
·
Cash Flow / Share
$-1.94
$-0.57
$1.11
$3.60
$0.58
$4.31
$2.39
$3.12
$2.41
$6.28
$1.73
Cash / Share
$0.82
$0.76
$1.98
$2.20
$1.43
$1.76
$0.97
$1.17
$0.70
$0.83
·
EPS (TTM)
$-1.61
$-4.17
$-0.45
$1.86
$1.74
$-4.01
$1.61
$1.63
$1.34
$-0.37
$1.71
Growth Rates5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
3.1%
-17.8%
-15.4%
3.7%
17.7%
·
·
·
·
·
·
Revenue CAGR 3Y
-10.5%
-10.3%
1.1%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-2.6%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
6.9%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
1.0%
·
·
·
·
·
·
·
Valuation (TTM)14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
$1.85B
$2.37B
$2.50B
$2.51B
$2.75B
$354M
Net Income TTM
$-48M
$-126M
$-14M
$62M
$62M
$-142M
$63M
$66M
$55M
$-15M
$71M
Market Cap
$139M
$233M
$479M
$629M
$964M
$681M
$912M
$874M
$1.13B
$1.04B
·
Enterprise Value
$181M
$218M
·
·
·
$618M
·
$907M
$1.22B
$1.14B
·
P/E
-2.9
-1.9
-34.1
10.3
15.9
-4.8
14.7
13.4
20.5
-66.6
15.5
P/S
0.1
0.1
0.3
0.3
0.4
0.4
0.4
0.3
0.5
0.4
·
P/B
0.5
0.7
1.0
1.3
2.0
1.6
1.5
1.5
2.0
2.0
·
P / Tangible Book
0.7
0.8
1.3
1.6
2.6
2.2
·
·
·
·
·
P / Cash Flow
-2.4
-13.7
13.8
5.2
47.2
4.5
9.7
7.0
11.3
4.0
·
P / FCF
-1.9
-5.7
137.8
7.0
-66.2
5.4
13.9
8.0
14.5
4.5
·
EV / EBITDA
-10.2
-3.4
·
·
·
-3.5
·
12.3
15.7
-67.1
·
EV / FCF
-2.5
-5.3
·
·
·
4.9
·
8.3
15.6
4.9
·
EV / Revenue
0.1
0.1
·
·
·
0.3
·
0.4
0.5
0.4
·
Earnings Yield
-34.6%
-53.0%
-2.9%
9.7%
6.3%
-20.9%
6.8%
7.5%
4.9%
-1.5%
6.5%
Income Statement14
Metric
Trend
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
Q4 2022
Q3 2022
Revenue
$443M
$399M
$418M
$431M
$396M
$370M
$386M
$382M
$396M
$403M
$492M
$473M
$476M
$465M
$558M
$576M
Cost of Revenue
$351M
$320M
$328M
$333M
$303M
$284M
$283M
$282M
$292M
$303M
$364M
$349M
$345M
$342M
$410M
$420M
Gross Profit
$92M
$79M
$90M
$98M
$94M
$86M
$103M
$100M
$104M
$99M
$128M
$124M
$130M
$123M
$148M
$156M
SG&A Expense
$84M
$87M
$95M
$92M
$90M
$95M
$107M
$100M
$97M
$107M
$130M
$121M
$121M
$123M
$134M
$124M
Operating Income
$-1M
$-18M
$-29M
$-146.0K
$-3M
$-14M
$-10M
$-7M
$-60M
$-16M
$-9M
$-3M
$-7M
$-6M
$7M
$24M
Other Non-op
$-1M
$-1M
·
$-1M
$3M
$193.0K
·
$521.0K
$2M
$2M
·
$390.0K
$578.0K
$1M
·
$703.0K
Pretax Income
$-2M
$-19M
$-30M
$-1M
$-38.0K
$-14M
$-10M
$-6M
$-58M
$-14M
$-7M
$-2M
$-6M
$-5M
$7M
$25M
Income Tax
$887.0K
$576.0K
$1M
$711.0K
$122.0K
$418.0K
$2M
$1M
$46M
$-12M
$-5M
$-2M
$1M
$-640.0K
$-54.0K
$4M
Net Income
$-3M
$-20M
$-32M
$-2M
$-160.0K
$-14M
$-12M
$-8M
$-105M
$-2M
$-3M
$-10.0K
$-7M
$-4M
$7M
$21M
EPS (Basic)
$-0.11
$-0.66
$-1.06
$-0.06
$-0.01
$-0.48
$-0.41
$-0.26
$-3.45
$-0.05
$-0.08
$0.00
$-0.24
$-0.13
$0.21
$0.64
EPS (Diluted)
$-0.11
$-0.66
$-1.06
$-0.06
$-0.01
$-0.48
$-0.41
$-0.26
$-3.45
$-0.05
$-0.08
$0.00
$-0.24
$-0.13
$0.21
$0.63
Shares (Basic)
30,414,000
30,145,000
·
29,896,000
29,856,000
29,698,000
·
29,704,000
30,349,000
31,102,000
·
30,932,000
30,966,000
32,292,000
·
32,434,000
Shares (Diluted)
30,414,000
30,145,000
·
29,896,000
29,856,000
29,698,000
·
29,704,000
30,349,000
31,102,000
·
30,932,000
30,966,000
32,292,000
·
32,818,000
EBITDA
$-1M
$-11M
·
$7M
$5M
$-7M
·
$-7M
$-60M
$-16M
·
$-3M
$-7M
$-6M
·
$24M
Balance Sheet23
Metric
Trend
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
Q4 2022
Q3 2022
Cash & Equivalents
$23M
$24M
$25M
$20M
$22M
$23M
$23M
$15M
$26M
$36M
·
$47M
$50M
$47M
·
$44M
Receivables
$268M
$246M
$241M
$252M
$226M
$219M
$215M
$225M
$231M
$244M
·
$276M
$268M
$282M
·
$329M
Prepaid Expense
$26M
$30M
$31M
$40M
$35M
$31M
$32M
$35M
$33M
$25M
·
$23M
$23M
$29M
·
$26M
Other Current Assets
$4M
$3M
$5M
$10M
$9M
$4M
$5M
$5M
$5M
$6M
·
$6M
$8M
$9M
·
$7M
Current Assets
$318M
$301M
$298M
$313M
$287M
$281M
$277M
$285M
$301M
$315M
·
$360M
$354M
$371M
·
$409M
PP&E (Net)
$66M
$69M
$73M
$82M
$85M
$88M
$90M
$91M
$92M
$104M
·
$103M
$100M
$98M
·
$92M
PP&E (Gross)
·
·
$285M
·
·
·
$282M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$206M
·
·
·
$193M
·
·
·
·
·
·
·
·
·
Goodwill
$39M
$39M
$42M
$42M
$43M
$42M
$25M
$25M
$25M
$84M
$84M
$85M
$85M
$94M
$94M
$93M
Intangibles
$17M
$17M
$18M
$19M
$19M
$20M
$6M
$6M
$7M
$9M
·
$12M
$13M
$15M
·
$17M
Other Non-current Assets
$10M
$10M
$10M
$10M
$11M
$11M
$12M
$13M
$14M
$15M
·
$14M
$17M
$17M
·
$19M
Total Assets
$623M
$621M
$639M
$691M
$673M
$692M
$675M
$702M
$724M
$869M
·
$915M
$925M
$957M
·
$983M
Accounts Payable
$32M
$40M
$36M
$39M
$37M
$38M
$46M
$36M
$36M
$44M
·
$49M
$49M
$64M
·
$54M
Current Liabilities
$139M
$144M
$139M
$156M
$148M
$156M
$160M
$155M
$158M
$184M
·
$201M
$199M
$215M
·
$223M
Capital Leases
$45M
$45M
$47M
$47M
$45M
$46M
$48M
$51M
$50M
$50M
·
$52M
$52M
$50M
·
$51M
Other Non-current Liabilities
$711.0K
$776.0K
$899.0K
$929.0K
$1M
$1M
$1M
$1M
$1M
$5M
·
$1M
$2M
$2M
·
$2M
Total Liabilities
$368M
$365M
$364M
$386M
$368M
$390M
$360M
$375M
$386M
$422M
·
$458M
$471M
$489M
·
$496M
Total Debt
$82M
$74M
·
$68M
$54M
$58M
·
·
·
·
·
·
·
·
·
·
Retained Earnings
$276M
$278M
$296M
$326M
$327M
$324M
$338M
$347M
$358M
$467M
·
$478M
$474M
$488M
·
$507M
AOCI
$-22M
$-22M
$-22M
$-22M
$-22M
$-22M
$-22M
$-20M
$-21M
$-21M
·
$-21M
$-20M
$-20M
·
$-20M
Stockholders' Equity
$255M
$256M
$275M
$304M
$305M
$302M
$315M
$327M
$338M
$446M
$458M
$457M
$454M
$468M
$496M
$487M
Liabilities + Equity
$623M
$621M
$639M
$691M
$673M
$692M
$675M
$702M
$724M
$869M
·
$915M
$925M
$957M
·
$983M
Shares Outstanding
30,443,860
30,378,397
29,986,762
29,924,684
29,892,179
29,832,747
29,588,363
29,497,872
29,959,143
30,554,364
31,246,000
31,108,594
30,996,000
31,507,000
32,730,000
32,693,000
Cash Flow15
Metric
Trend
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
Q4 2022
Q3 2022
D&A
$7M
$7M
$7M
$7M
$8M
$7M
$7M
$7M
$8M
$8M
$7M
$6M
$6M
$6M
$7M
$7M
Stock-based Comp
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$832.0K
$3M
$2M
$4M
$5M
$3M
$3M
$2M
$3M
Deferred Tax
$14.0K
$195.0K
$-196.0K
$-243.0K
$-113.0K
$0
$-634.0K
$697.0K
$46M
$-12M
$-7M
$-3M
$25.0K
$-47.0K
$2M
$-71.0K
Amort. of Intangibles
·
·
$700.0K
$600.0K
$900.0K
$400.0K
$500.0K
$700.0K
$1M
$2M
·
·
·
·
·
·
Restructuring
·
·
·
·
·
·
·
$65.0K
$39.0K
$385.0K
·
$696.0K
$174.0K
$32.0K
·
$2M
Other Non-cash
·
$1M
·
·
·
$-17M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-21M
$-10M
$-4M
$-20M
$-12M
$-22M
$6M
$-7M
$-2M
$-14M
$15M
$-1M
$12M
$9M
$40M
$27M
CapEx
$3M
$3M
$3M
$4M
$4M
$5M
$5M
$6M
$6M
$7M
$8M
$7M
$8M
$8M
$8M
$9M
Investing Cash Flow
$7M
$3M
$30.0K
$4M
$4M
$-24M
$-1M
$4M
$-6M
$919.0K
$-6M
$-14M
$-4M
$-8M
$-17M
$-3M
Stock Repurchased
·
·
$0
$0
$0
$0
$-8.0K
$4M
$7M
$10M
$0
$-22.0K
$9M
$25M
$0
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$-10M
·
·
·
$-25M
·
·
Financing Cash Flow
$9M
$7M
$-2M
$14M
$-4M
$49M
$8M
$-4M
$-7M
$-14M
$-254.0K
$-1M
$-9M
$-27M
$17.0K
$-27.0K
Net Change in Cash
$-5M
$293.0K
$-7M
$-2M
$-12M
$3M
$12M
$-8M
$-15M
$-28M
$9M
$-17M
$-2M
$-26M
$24M
$22M
Taxes Paid
$1M
$378.0K
$-3M
$-2M
$455.0K
$116.0K
$-344.0K
$754.0K
$883.0K
$-1M
$439.0K
$972.0K
$2M
$2M
$1M
$494.0K
Free Cash Flow
·
$-13M
·
·
·
$-27M
·
·
·
$-22M
·
·
·
$1M
·
·
Profitability8
Metric
Trend
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
Q4 2022
Q3 2022
Gross Margin
20.7%
19.8%
·
22.7%
23.6%
23.3%
·
26.2%
26.4%
24.7%
·
26.2%
27.4%
26.5%
·
27.1%
Operating Margin
-0.26%
-4.5%
·
-0.03%
-0.74%
-3.8%
·
-1.8%
-15.1%
-3.9%
·
-0.58%
-1.4%
-1.3%
·
4.2%
Net Margin
-0.76%
-5.0%
·
-0.44%
-0.04%
-3.9%
·
-2.0%
-26.4%
-0.42%
·
0.00%
-1.5%
-0.92%
·
3.6%
Pretax Margin
-0.56%
-4.8%
·
-0.28%
-0.01%
-3.8%
·
-1.7%
-14.7%
-3.5%
·
-0.49%
-1.3%
-1.1%
·
4.3%
EBITDA Margin
-0.26%
-2.8%
·
1.7%
1.1%
-2.0%
·
-1.8%
-15.1%
-3.9%
·
-0.58%
-1.4%
-1.3%
·
4.2%
ROA
-0.52%
-3.0%
·
-0.28%
-0.02%
-1.8%
·
-0.94%
-12.7%
-0.19%
·
0.00%
-0.76%
-0.44%
·
2.1%
ROE
-1.2%
-7.1%
·
-0.61%
-0.05%
-3.8%
·
-1.9%
-26.5%
-0.37%
·
0.00%
-1.6%
-0.92%
·
4.3%
ROIC
-0.47%
-5.6%
·
-0.06%
-3.5%
-4.0%
·
-2.5%
-31.9%
-0.42%
·
0.00%
-1.8%
-1.1%
·
4.1%
Liquidity & Solvency4
Metric
Trend
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
Q4 2022
Q3 2022
Current Ratio
2.3
2.1
·
2.0
1.9
1.8
·
1.8
1.9
1.7
·
1.8
1.8
1.7
·
1.8
Quick Ratio
2.1
1.9
·
1.7
1.7
1.5
·
1.6
1.6
1.5
·
1.6
1.6
1.5
·
1.7
Debt / Equity
0.3
0.3
·
0.2
0.2
0.2
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.3
0.3
·
0.2
0.2
0.2
·
·
·
·
·
·
·
·
·
·
Efficiency2
Metric
Trend
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
Q4 2022
Q3 2022
Asset Turnover
0.7
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
·
0.5
0.5
0.5
·
0.6
Receivables Turnover
1.8
1.7
·
1.8
1.7
1.6
·
1.5
1.6
1.5
·
1.6
1.6
1.5
·
1.7
Per Share5
Metric
Trend
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
Q4 2022
Q3 2022
Book Value / Share
$8.37
$8.43
·
$10.17
$10.21
$10.13
·
$11.09
$11.27
$14.61
·
$14.68
$14.65
$14.84
·
$14.89
Revenue / Share
$14.57
$13.22
·
$14.43
$13.27
$12.47
·
$12.87
$13.06
$12.95
·
$15.30
$15.36
$14.41
·
$17.54
Cash Flow / Share
·
$-0.32
·
·
·
$-0.74
·
·
·
$-0.46
·
·
·
$0.28
·
·
Cash / Share
$0.76
$0.79
·
$0.66
$0.73
$0.77
·
$0.49
$0.88
$1.18
·
$1.51
$1.60
$1.50
·
$1.34
EPS (TTM)
$-1.89
$-1.79
·
$-0.96
$-1.16
$-4.60
·
$-3.84
$-3.58
$-0.37
·
$-0.16
$0.47
$1.43
·
$2.21
Valuation (TTM)11
Metric
Trend
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
Q4 2022
Q3 2022
Revenue TTM
$1.69B
$1.64B
·
$1.58B
$1.53B
$1.53B
·
$1.67B
$1.76B
$1.84B
·
$1.97B
$2.07B
$2.17B
·
$2.32B
Net Income TTM
$-57M
$-53M
·
$-28M
$-34M
$-138M
·
$-117M
$-109M
$-12M
·
$-5M
$16M
$47M
·
$75M
Market Cap
$213M
$101M
·
$187M
$199M
$167M
·
$225M
$309M
$383M
·
$448M
$548M
$538M
·
$638M
Enterprise Value
$272M
$150M
·
$235M
$231M
$202M
·
·
·
·
·
·
·
·
·
·
P/E
-3.7
-1.8
·
-6.5
-5.7
-1.2
·
-2.0
-2.9
-33.8
·
-89.9
37.6
11.9
·
8.8
P/S
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.2
0.2
·
0.2
0.3
0.2
·
0.3
P/B
0.8
0.4
·
0.6
0.7
0.6
·
0.7
0.9
0.9
·
1.0
1.2
1.2
·
1.3
P / Tangible Book
1.1
0.5
·
0.8
0.8
0.7
·
0.8
1.0
1.1
·
1.2
1.5
1.5
·
1.7
P / Cash Flow
·
-10.3
·
·
·
-7.5
·
·
·
-26.9
·
·
·
58.8
·
·
EV / Revenue
0.2
0.1
·
0.1
0.2
0.1
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-27.0%
-54.1%
·
-15.4%
-17.4%
-82.3%
·
-50.4%
-34.8%
-3.0%
·
-1.1%
2.7%
8.4%
·
11.3%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
Revenue
$1.62B
$1.57B
$1.91B
$2.25B
$2.17B
Gross Margin %
22.8%
25.9%
26.6%
26.7%
25.8%
Operating Margin %
-2.9%
-5.9%
-1.2%
3.2%
3.1%
Net Income
$-48M
$-126M
$-14M
$62M
$62M
Diluted EPS
$-1.61
$-4.17
$-0.45
$1.86
$1.74
Metric
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
Debt / Equity
0.2
0.0
·
·
·
Current Ratio
2.1
1.7
1.7
1.8
1.7
Quick Ratio
1.9
1.5
1.5
1.6
1.6
Metric
2025-12-28
2024-12-29
2023-12-31
2022-12-25
2021-12-26
Free Cash Flow
$-74M
$-41M
$3M
$90M
$-15M
Institutional owners (13F)
120 filers
· $187.1M total
· As of Sept. 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.
Holders120
Value held$187.1M
New positions25
Exited positions13
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
25 (+4 vs prior Q)
13 (-8 vs prior Q)
36 (+2 vs prior Q)
33 (-2 vs prior Q)
+36K
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.