Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise68.1%
Next ReportNov 09, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 12, 2026
$0.11
$0.03
259.5%
March 31, 2026
May 21, 2026
$0.02
$-0.12
116.3%
Dec. 31, 2025
$-0.17
$-0.04
-316.7%
Sept. 30, 2025
$0.18
$-0.15
217.6%
June 30, 2025
$0.02
$-0.14
114.0%
March 31, 2025
$-0.50
$-0.54
7.5%
Dec. 31, 2024
$-0.09
$-0.42
78.5%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement12
Metric
Trend
2025
2024
2023
2022
Revenue
$38M
$45M
$36M
$23M
SG&A Expense
$4M
$4M
$6M
$6M
Operating Income
$-455.0K
$5M
$7M
$41M
Interest Expense
·
$8M
$7M
$2M
Interest Income
$218.0K
$314.0K
$430.0K
$13.0K
Other Non-op
$-6M
$-8M
$-7M
$-3M
Net Income
$-6M
$-3M
$221.0K
$37M
EPS (Basic)
$-0.70
$-0.39
$0.02
$7.79
EPS (Diluted)
$-0.70
$-0.39
$0.02
$4.92
Shares (Basic)
8,866,523
8,711,951
8,359,487
4,503,397
Shares (Diluted)
8,866,523
8,711,951
8,359,487
7,299,561
EBITDA
$-455.0K
$5M
$7M
$41M
Balance Sheet23
Metric
Trend
2025
2024
2023
2022
Cash & Equivalents
$14M
$6M
$14M
$55M
Receivables
$1M
$1M
$252.0K
$779.0K
Inventory
$363.0K
$650.0K
$664.0K
$107.0K
Prepaid Expense
$413.0K
$601.0K
$546.0K
$989.0K
Other Current Assets
$1M
$503.0K
$4M
$3M
Current Assets
$33M
$24M
$19M
$60M
PP&E (Net)
·
·
·
$50M
Other Non-current Assets
$1M
$1M
$0
·
Total Assets
$139M
$172M
$175M
$126M
Accounts Payable
$2M
$2M
$3M
$3M
Accrued Liabilities
$4M
$3M
$8M
$5M
Current Liabilities
$49M
$34M
$53M
$25M
Other Non-current Liabilities
$0
$428.0K
$0
$739.0K
Total Liabilities
$82M
$112M
$109M
$61M
Long-term Debt
$48M
$79M
$65M
$43M
Total Debt
$48M
$79M
$65M
$43M
Common Stock
$1.0K
$1.0K
$1.0K
$1.0K
Paid-in Capital
$39M
$39M
$39M
$35M
Retained Earnings
$13M
$21M
$27M
$29M
AOCI
$7.0K
$-4.0K
$0
·
Stockholders' Equity
$53M
$60M
$66M
$65M
Liabilities + Equity
$139M
$172M
$175M
$126M
Shares Outstanding
9,083,645
8,844,267
8,694,630
8,180,243
Cash Flow10
Metric
Trend
2025
2024
2023
2022
Stock-based Comp
$483.0K
$779.0K
$3M
$3M
Operating Cash Flow
$2M
$3M
$-6M
$8M
CapEx
$668.0K
$249.0K
$82M
$81M
Investing Cash Flow
$40M
$8M
$-59M
$6M
Stock Repurchased
$204.0K
$469.0K
$673.0K
$6M
Net Stock Activity
$-204.0K
$-469.0K
$-673.0K
$-6M
Dividends Paid
$1M
$3M
$9M
·
Financing Cash Flow
$-35M
$-19M
$10M
$56M
Net Change in Cash
$8M
$-8M
$-55M
$70M
Free Cash Flow
$2M
$3M
$-88M
$-73M
Profitability5
Metric
Trend
2025
2024
2023
2022
Operating Margin
-1.2%
10.6%
19.6%
177.8%
Net Margin
-16.4%
-7.4%
0.61%
164.5%
EBITDA Margin
-1.2%
10.6%
19.6%
177.8%
ROA
-4.0%
-1.9%
0.15%
59.7%
ROE
-10.9%
-5.4%
0.34%
116.1%
Liquidity & Solvency5
Metric
Trend
2025
2024
2023
2022
Current Ratio
0.7
0.7
0.4
2.4
Quick Ratio
0.3
0.2
0.3
2.2
Debt / Equity
0.9
1.3
1.0
0.7
LT Debt / Equity
0.6
1.0
0.8
0.5
Interest Coverage
·
0.6
1.0
16.5
Efficiency2
Metric
Trend
2025
2024
2023
2022
Asset Turnover
0.2
0.3
0.2
0.4
Receivables Turnover
26.4
53.8
70.0
58.5
Per Share5
Metric
Trend
2025
2024
2023
2022
Book Value / Share
$5.83
$6.79
$7.58
$7.89
Revenue / Share
$4.26
$5.22
$4.31
$3.12
Cash Flow / Share
$0.25
$0.37
$-0.74
$1.08
Cash / Share
$1.56
$0.72
$1.59
$6.69
EPS (TTM)
$-0.70
$-0.39
$0.02
$4.92
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
Revenue TTM
$38M
$45M
$36M
$23M
Net Income TTM
$-6M
$-3M
$221.0K
$37M
Market Cap
$15M
$15M
$21M
$36M
Enterprise Value
$49M
$88M
$72M
$24M
P/E
-2.4
-4.4
123.5
0.9
P/S
0.4
0.3
0.6
1.6
P/B
0.3
0.3
0.3
0.6
P / Tangible Book
0.3
0.3
0.3
0.6
P / Cash Flow
7.0
4.7
-3.4
4.6
P / FCF
10.0
5.1
-0.2
-0.5
EV / EBITDA
-108.1
18.2
10.2
0.6
EV / FCF
31.9
29.1
-0.8
-0.3
EV / Revenue
1.3
1.9
2.0
1.0
Dividend Yield
7.2%
·
·
·
Earnings Yield
-41.2%
-22.5%
0.81%
111.8%
Payout Ratio
-18.1%
·
·
·
Annual Payout
$1M
·
·
·
Per Share1
Metric
Trend
Q4 2025
Q4 2024
EPS (TTM)
·
$-0.39
Valuation (TTM)5
Metric
Trend
Q4 2025
Q4 2024
Revenue TTM
·
$45M
Net Income TTM
·
$-3M
P/E
·
-4.4
Earnings Yield
·
-22.5%
Annual Payout
·
$3M
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
Revenue
$38M
$45M
$36M
$23M
Operating Margin %
-1.2%
10.6%
19.6%
177.8%
Net Income
$-6M
$-3M
$221.0K
$37M
Diluted EPS
$-0.70
$-0.39
$0.02
$4.92
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Debt / Equity
0.9
1.3
1.0
0.7
Current Ratio
0.7
0.7
0.4
2.4
Quick Ratio
0.3
0.2
0.3
2.2
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Free Cash Flow
$2M
$3M
$-88M
$-73M
Institutional owners (13F)
15 filers
· $1.5M 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.
Holders15
Value held$1.5M
New positions0
Exited positions3
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
0 (-8 vs prior Q)
3 (+1 vs prior Q)
3 (+1 vs prior Q)
7 (+3 vs prior Q)
-31K
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
2 insiders
· 1 officers · 1 directors