Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-116.5%
Period
Report
EPS Actual
EPS Est
Surprise
Dec. 31, 2024
$-34.20
$-9.18
-272.5%
Sept. 30, 2024
$-13.80
$-16.52
16.5%
June 30, 2024
$-21.42
$-19.89
-7.7%
March 31, 2024
$-0.37
$-0.12
-202.3%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$44M
$62M
$57M
$63M
$81M
$102M
$90M
$97M
$99M
$100M
Cost of Revenue
$27M
$40M
$37M
$45M
$48M
$53M
$52M
$56M
$57M
$56M
Gross Profit
$17M
$21M
$19M
$17M
$33M
$49M
$38M
$41M
$42M
$43M
R&D Expense
$4M
$5M
$4M
$4M
$4M
$5M
$5M
$5M
$6M
$5M
SG&A Expense
$25M
$29M
$31M
$27M
$23M
$26M
$28M
$29M
$32M
$30M
Operating Income
$-16M
$-21M
$-27M
$-19M
$4M
$82.0K
$-24M
$-20M
$-38M
$-40M
Interest Expense
$21M
$10M
$11M
$25M
$7M
$7M
$7M
$5M
$5M
$5M
Interest Income
$0
$0
$1M
$303.0K
$1M
$36.0K
$697.0K
$2M
$3M
$3M
Pretax Income
$-37M
$-31M
$-37M
$-44M
$-2M
$-7M
$-30M
$-23M
$-40M
$-42M
Income Tax
$199.0K
$486.0K
$-59.0K
$-194.0K
$-74.0K
$-620.0K
$-1M
$-525.0K
$-1M
$-4M
Net Income
$-37M
$-32M
$-24M
$-41M
$875.0K
$-6M
$-29M
$-22M
$-40M
$-101M
Shares (Basic)
371,513,458
359,193,482
153,099,405
134,939,327
83,606,810
83,606,810
83,606,810
83,612,908
86,486,409
91,858,813
Shares (Diluted)
·
·
·
79,544,421
36,991,244
37,749,244
101,870,064
103,508,820
107,510,179
113,197,598
EBITDA
$-16M
$-21M
$-27M
$-17M
$7M
$122.0K
$-24M
$-20M
$-37M
·
Balance Sheet11
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$5M
$5M
$4M
$7M
$23M
$24M
$6M
$7M
$10M
$10M
Receivables
$11M
$16M
$14M
$16M
$16M
$23M
$21M
$24M
$21M
$23M
Inventory
$19M
$19M
$20M
$23M
$29M
$30M
$32M
$30M
$33M
$33M
Current Assets
$36M
$41M
$39M
$47M
$73M
$83M
$71M
$87M
$113M
$133M
PP&E (Net)
$5M
$5M
$2M
$6M
$6M
$9M
$9M
$5M
$6M
$13M
Total Assets
$105M
$103M
$59M
$92M
$119M
$130M
$131M
$152M
$193M
$250M
Accounts Payable
$11M
$7M
$4M
$6M
$7M
$7M
$8M
$8M
$8M
$9M
Current Liabilities
$141M
$32M
$15M
$17M
$100M
$27M
$19M
$18M
$21M
$25M
Total Liabilities
$177M
$138M
$83M
$94M
$119M
$133M
$126M
$108M
$128M
$141M
Retained Earnings
$-116M
$-79M
$-49M
$-27M
$13M
$11M
$16M
$55M
$76M
$110M
Stockholders' Equity
$-72M
$-35M
$-24M
$-2M
$-319.0K
$-2M
$5M
$44M
$65M
$109M
Cash Flow8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$249.0K
$204.0K
$0
$0
$38M
$40.0K
$4.0K
$79.0K
$528.0K
$414.0K
Other Non-cash
$31M
$27M
$12M
·
$12M
$30M
$34M
$29M
$49M
·
Operating Cash Flow
$-6M
$-4M
$-12M
$-921.0K
$13M
$24M
$5M
$7M
$9M
$10M
CapEx
$88.0K
$405.0K
$803.0K
$1M
$2M
$3M
$2M
$8M
$5M
$4M
Investing Cash Flow
$-6M
$-23M
$25M
$-6M
$-9M
$-10M
$-12M
$-17M
$-16M
$-22M
Financing Cash Flow
$12M
$29M
$-16M
$-12M
$-6M
$-3M
$-8M
$-17M
$-13M
$-13M
Free Cash Flow
$-6M
$-5M
$-12M
$-2M
$11M
$21M
$3M
$-299.0K
$4M
·
Levered FCF
$-28M
$-14M
$-23M
$-27M
$3M
$14M
$-3M
$-5M
$-829.4K
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
38.6%
34.8%
34.2%
29.5%
41.0%
47.6%
42.1%
42.7%
42.2%
·
Operating Margin
-36.1%
-34.4%
-47.6%
-22.4%
7.1%
0.08%
-26.7%
-20.8%
-38.0%
·
Net Margin
-85.4%
-51.6%
-42.3%
-54.8%
0.94%
-6.3%
-32.0%
-22.8%
-40.6%
·
Pretax Margin
-84.9%
-49.9%
-65.0%
-55.1%
0.81%
-6.5%
-33.2%
-23.9%
-40.2%
·
EBITDA Margin
-35.5%
-34.1%
-47.6%
-22.4%
7.2%
0.12%
-26.7%
-20.8%
-37.5%
·
ROA
-35.9%
-39.1%
-31.7%
-38.9%
0.70%
-4.9%
-20.4%
-12.8%
-18.2%
·
ROE
69.8%
107.5%
183.9%
3287.3%
-69.0%
-512.3%
-118.6%
-40.4%
-46.3%
·
ROIC
22.1%
61.1%
112.8%
766.3%
-2569.0%
-3.4%
-494.4%
-44.9%
-56.0%
·
Liquidity & Solvency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
0.3
1.3
2.6
2.7
0.7
3.1
3.7
4.9
5.3
·
Quick Ratio
0.1
0.7
1.2
1.3
0.4
1.7
1.4
1.8
1.4
·
Interest Coverage
-0.7
-2.2
-2.4
-0.7
0.9
0.0
-3.7
-4.0
-7.0
·
Efficiency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.8
0.8
0.7
0.7
0.8
0.6
0.6
0.4
·
Inventory Turnover
1.4
2.0
1.8
2.0
1.8
1.7
1.7
1.8
1.8
·
Receivables Turnover
3.2
4.1
3.8
4.7
4.8
4.7
4.0
4.3
4.6
·
Per Share2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue / Share
·
·
·
$0.94
$0.87
$0.97
$0.89
$0.94
$0.92
·
Cash Flow / Share
·
·
·
$-0.01
$0.12
$0.23
$0.05
$0.07
$0.09
·
Valuation (TTM)2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$44M
$62M
$57M
$63M
$81M
$102M
$90M
$97M
$99M
·
Net Income TTM
$-37M
$-32M
$-24M
$-41M
$875.0K
$-6M
$-29M
$-22M
$-40M
·
Valuation (TTM)2
Metric
Trend
Q4 2023
Q4 2021
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Revenue TTM
$57M
$81M
$100M
$100M
·
·
·
·
·
·
·
·
·
·
·
·
Net Income TTM
$-24M
$875.0K
$-101M
$22M
·
·
·
·
·
·
·
·
·
·
·
·
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
2021-12-31
Revenue
$44M
$62M
$57M
$63M
$81M
Gross Margin %
38.6%
34.8%
34.2%
29.5%
41.0%
Operating Margin %
-36.1%
-34.4%
-47.6%
-22.4%
7.1%
Net Income
$-37M
$-32M
$-24M
$-41M
$875.0K
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Current Ratio
0.3
1.3
2.6
2.7
0.7
Quick Ratio
0.1
0.7
1.2
1.3
0.4
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-6M
$-5M
$-12M
$-2M
$11M
Institutional owners (13F)
23 filers
· $139K 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.
Holders23
Value held$139K
New positions2
Exited positions5
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
2 (-3 vs prior Q)
5 (-2 vs prior Q)
6 (+1 vs prior Q)
4 (0 vs prior Q)
-59K
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.
Thomas J. Reidy, Buffalo Funds, Harry Lowell, Laurel Center Management Employee Profit Sharing Trust, Adirondack Funds, Matthew Reiner, Brian D. Goe, Paradigm Capital Management, Inc., Johan Blok, Goldman Partners, L.P.
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.