WVVI Willamette Valley Vineyards, Inc. - Common Stock
$2.89
Price · May 19, 2026
Fundamentals as of May 13, 2026
52W Range
$2–$7
9% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
12.7
ROE
-1.4%
Net Profit Margin
-2.5%
WVVI Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$2.89
Market Cap
$15M
P/E (TTM)
12.7
EPS (TTM)
—
Revenue (TTM)
$37M
Div Yield
—
ROE
-1.4%
Debt/Equity
0.2
52W Range
$2 – $7
WVVI Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$37M
2016-12-31
→
2025-12-31
EPS
—
2016-12-31
→
2017-12-31
Free Cash Flow
$-2M
2016-12-31
→
2025-12-31
Margins
-2.5%
2016-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
WVVI
Peer Median
P/E (TTM)
12.7
13.0
P/S (TTM)
0.4
0.9
P/B
0.2
0.6
EV / EBITDA
16.9
—
Price / FCF
-6.8
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
WVVI
Peer Median
Gross Margin
60.5%
52.6%
Operating Margin
-3.9%
—
Net Profit Margin
-2.5%
-2.6%
ROA
-0.85%
-1.1%
ROE
-1.4%
-1.8%
ROIC
-1.3%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
WVVI
Peer Median
Debt / Equity
0.2
26.5
Current Ratio
2.7
2.8
Quick Ratio
0.3
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
WVVI
Peer Median
Revenue YoY
-6.5%
—
Revenue CAGR 3Y
3.1%
—
Revenue CAGR 5Y
6.4%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
WVVI
Peer Median
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2024 | $-0.22 | — | — |
| Sept. 30, 2023 | $-0.17 | — | — |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| WVVI | $15M | 12.7 | -6.5% | -2.5% | -1.4% | 60.5% |
| MGPI | $517M | -4.9 | -23.8% | -20.1% | -13.9% | 37.2% |
| IPST | $15M | -0.1 | 20.4% | -1360.9% | -288.9% | 54.9% |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 16
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $37M | $40M | $39M | $34M | $32M | $27M | $25M | $23M | $21M | $19M | $18M | $15M | |
| Cost of Revenue | $15M | $16M | $17M | $15M | $13M | $11M | $9M | $8M | $8M | $7M | $7M | $6M | |
| Gross Profit | $22M | $24M | $23M | $19M | $19M | $17M | $15M | $15M | $13M | $12M | $11M | $9M | |
| SG&A Expense | $6M | $7M | $6M | $6M | $5M | $4M | $4M | $4M | $3M | $8M | $8M | $6M | |
| Operating Expenses | $24M | $24M | $24M | $19M | $15M | $12M | $12M | $11M | $9M | · | · | · | |
| Operating Income | $-1M | $571.9K | $-1M | $-546.4K | $4M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Interest Expense | $1M | $1M | $594.1K | $367.7K | $391.3K | $414.1K | $441.0K | $457.7K | $473.6K | $291.4K | $311.2K | $289.0K | |
| Interest Income | · | · | $27 | $5.5K | $12.4K | $21.0K | $48.1K | $26.6K | $25.3K | $9.9K | $2.2K | $1.0K | |
| Pretax Income | $-1M | $-344.7K | $-2M | $-766.1K | $3M | $5M | $3M | $4M | $3M | $4M | $3M | $3M | |
| Income Tax | $-291.6K | $-226.8K | $-487.9K | $-119.6K | $1M | $1M | $952.1K | $1M | $452.7K | $1M | $1M | $776.0K | |
| Net Income | $-917.7K | $-117.9K | $-1M | $-646.5K | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| EPS (Basic) | · | $-0.48 | $-0.65 | $-0.51 | $0.20 | · | $0.30 | $0.37 | $0.46 | $0.43 | $0.37 | $0.45 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | $0.46 | $0.43 | $0.37 | $0.44 | |
| Shares (Basic) | · | · | · | · | · | · | 4,964,529 | 4,964,529 | 4,985,219 | 4,991,065 | 4,928,712 | 4,849,614 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | 4,985,219 | 4,995,343 | 4,963,999 | 4,930,494 | |
| EBITDA | $2M | $4M | $2M | $2M | $6M | $7M | $6M | $6M | $5M | $6M | $5M | $4M |
Balance Sheet 25
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $410.9K | $320.9K | $238.5K | $338.7K | $14M | $14M | $7M | $10M | $14M | $6M | $4M | $519.8K | |
| Receivables | $5M | $3M | $3M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Inventory | $33M | $33M | $28M | $22M | $19M | $18M | $17M | $16M | $15M | $12M | $11M | $10M | |
| Prepaid Expense | $659.0K | $519.6K | $522.9K | $454.1K | $299.5K | $182.3K | $203.0K | $219.8K | $108.1K | $399.7K | $131.2K | $150.0K | |
| Current Assets | $39M | $37M | $32M | $28M | $36M | $35M | $27M | $29M | $30M | $20M | $18M | $13M | |
| PP&E (Net) | $49M | $52M | $53M | $54M | $41M | $31M | $29M | $26M | $23M | $20M | $17M | $15M | |
| PP&E (Gross) | $81M | $81M | $79M | $76M | $61M | $50M | $46M | $42M | $38M | $33M | $28M | $26M | |
| Accum. Depreciation | $32M | $29M | $26M | $23M | $21M | $-19M | $17M | $16M | $14M | $13M | $12M | $10M | |
| Other Non-current Assets | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $34.8K | $49.2K | $59.2K | · | · | |
| Total Assets | $108M | $109M | $106M | $99M | $91M | $79M | $68M | $61M | $60M | $45M | $39M | $31M | |
| Accounts Payable | $2M | $2M | $2M | $3M | $2M | $1M | $859.2K | $844.8K | $993.6K | $505.1K | $386.1K | $742.0K | |
| Accrued Liabilities | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $911.1K | $871.4K | $995.4K | $604.6K | $551.6K | |
| Short-term Debt | $884.2K | $996.0K | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $245.4K | $245.4K | $0 | |
| Current Liabilities | $14M | $13M | $14M | $10M | $12M | $7M | $5M | $5M | $6M | $4M | $4M | $3M | |
| Capital Leases | $11M | $11M | $11M | $9M | $6M | $5M | $5M | $0 | · | · | · | · | |
| Deferred Tax | $2M | $3M | $3M | $3M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | |
| Total Liabilities | $42M | $40M | $35M | $28M | $26M | $21M | $19M | $14M | $15M | $10M | $11M | $10M | |
| Long-term Debt | $14M | $13M | $7M | $6M | $5M | $5M | $6M | $7M | $7M | $5M | $5M | $6M | |
| Total Debt | $16M | $15M | $9M | $8M | $7M | $7M | $8M | $8M | $9M | $5M | $5M | $6M | |
| Common Stock | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Retained Earnings | $14M | $17M | $20M | $23M | $25M | $24M | $22M | $21M | $19M | $17M | $14M | $13M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | $675.6K | $425.1K | |
| Stockholders' Equity | $66M | $69M | $71M | $70M | $65M | $59M | $49M | $48M | $45M | $35M | $27M | $21M | |
| Liabilities + Equity | $108M | $109M | $106M | $99M | $91M | $79M | $68M | $61M | $60M | $45M | $39M | $31M | |
| Shares Outstanding | 4,979,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 5,016,685 | 4,989,216 | 4,869,788 |
Cash Flow 16
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | |
| Stock-based Comp | $125.1K | · | · | $0 | $39.1K | $69.7K | $0 | $0 | $0 | $748 | $17.7K | $21.2K | |
| Deferred Tax | $-353.7K | $-375.0K | $-528.9K | $-156.0K | $345.4K | $292.5K | $758.4K | $613.0K | $-343.8K | $83.0K | $431.0K | $-20.0K | |
| Other Non-cash | $-4M | $-6M | $-4M | $-4M | $-2M | $-148.6K | $-790.3K | $-3M | $-2M | $-1M | $-927.8K | $-230.7K | |
| Operating Cash Flow | $-2M | $-3M | $-2M | $-3M | $3M | $5M | $4M | $2M | $3M | $3M | $3M | $3M | |
| CapEx | $444.2K | $2M | $4M | $15M | $10M | $4M | $5M | $4M | $3M | $4M | $2M | $3M | |
| Investing Cash Flow | $-502.9K | $-2M | $-5M | $-15M | $-10M | $-5M | $-5M | $-5M | $-4M | $-5M | $-3M | $-4M | |
| Debt Issued | $3M | $10M | $1M | $2M | · | · | · | $0 | $3M | $0 | · | · | |
| Net Debt Issued | $1M | $6M | $528.0K | $2M | $-450.1K | $-438.3K | $-417.3K | $-397.3K | $2M | $-348.9K | $-329.3K | $-314.5K | |
| Stock Repurchased | · | · | · | · | · | · | · | $0 | $480.7K | $526.9K | $250.5K | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | $0 | $-480.7K | $-526.9K | $-250.5K | $0 | |
| Financing Cash Flow | $2M | $5M | $7M | $5M | $7M | $7M | $-2M | $-1M | $9M | $4M | $4M | $284.0K | |
| Net Change in Cash | $90.0K | $82.4K | $-100.2K | $-13M | $-252.5K | $7M | $-3M | $-4M | $8M | $2M | $3M | $-425.9K | |
| Taxes Paid | $92.5K | $46.0K | $-394.3K | $417.7K | $329.9K | $956.7K | $731.2K | $670.0K | $1M | · | · | · | |
| Free Cash Flow | $-2M | $-5M | $-6M | $-17M | $-8M | $1M | $-243.5K | $-2M | $-272.5K | $-1M | $245.3K | $477.0K | |
| Levered FCF | $-3M | $-5M | $-7M | $-18M | $-8M | $947.8K | $-563.3K | $-2M | $-683.9K | $-1M | $61.6K | $264.4K |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 60.5% | 60.8% | 57.6% | 55.4% | 58.7% | 61.3% | 61.8% | 64.0% | 61.8% | 62.9% | 60.5% | 59.5% | |
| Operating Margin | -3.9% | 1.4% | -3.1% | -1.6% | 11.6% | 18.3% | 15.1% | 18.1% | 17.4% | 21.4% | 18.2% | 18.5% | |
| Net Margin | -2.5% | -0.30% | -3.1% | -1.9% | 7.7% | 12.4% | 10.2% | 12.4% | 14.4% | 13.5% | 10.6% | 14.3% | |
| Pretax Margin | -3.2% | -0.87% | -4.3% | -2.3% | 10.9% | 17.5% | 14.0% | 17.1% | 16.5% | 21.1% | 17.7% | 19.4% | |
| EBITDA Margin | 4.9% | 9.8% | 5.7% | 5.2% | 17.8% | 24.9% | 22.4% | 25.5% | 24.8% | 28.3% | 25.3% | 25.6% | |
| ROA | -0.85% | -0.11% | -1.2% | -0.68% | 2.9% | 4.6% | 3.9% | 4.7% | 5.7% | 6.3% | 5.5% | 7.2% | |
| ROE | -1.4% | -0.17% | -1.7% | -0.93% | 3.9% | 6.2% | 5.1% | 6.0% | 7.5% | 8.5% | 7.9% | 10.8% | |
| ROIC | -1.3% | 0.23% | -1.1% | -0.59% | 3.6% | 5.4% | 4.8% | 5.4% | 5.9% | 6.7% | 6.0% | 7.7% |
Liquidity & Solvency 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | 2.8 | 2.3 | 2.8 | 3.1 | 4.8 | 5.0 | 5.3 | 4.7 | 5.6 | 4.4 | 4.6 | |
| Quick Ratio | 0.3 | 0.3 | 0.2 | 0.5 | 1.4 | 2.3 | 1.7 | 2.2 | 2.4 | 2.1 | 1.4 | 0.8 | |
| Debt / Equity | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | |
| LT Debt / Equity | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | |
| Interest Coverage | -1.2 | 0.6 | -2.0 | -1.5 | 9.4 | 12.1 | 8.5 | 9.1 | 7.7 | 14.3 | 10.7 | 9.7 |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | |
| Inventory Turnover | 0.4 | 0.5 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | |
| Receivables Turnover | 9.7 | 12.9 | 10.8 | 9.2 | 10.9 | 12.2 | 11.9 | 11.2 | 11.5 | 10.9 | 10.9 | 10.7 |
Growth Rates 4
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -6.5% | 1.7% | 15.3% | 6.8% | 16.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.1% | 7.8% | 12.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.4% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -28.0% | · | · | · | · | · | · | · |
Valuation (TTM) 14
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $37M | $40M | $39M | $34M | $32M | $27M | $25M | $23M | $21M | $19M | $18M | $15M | |
| Net Income TTM | $-917.7K | $-117.9K | $-1M | $-646.5K | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | |
| Market Cap | $15M | $17M | $27M | $30M | $43M | $32M | $34M | $34M | $41M | $40M | $35M | $28M | |
| Enterprise Value | $31M | $31M | $35M | $37M | $36M | $25M | $35M | $33M | $36M | $40M | $37M | $33M | |
| P/E | 12.7 | 14.0 | 22.3 | 24.9 | 36.1 | 26.5 | 28.9 | 28.7 | 17.9 | 18.6 | 19.1 | 13.2 | |
| P/S | 0.4 | 0.4 | 0.7 | 0.9 | 1.4 | 1.2 | 1.4 | 1.5 | 2.0 | 2.1 | 2.0 | 1.9 | |
| P/B | 0.2 | 0.2 | 0.4 | 0.4 | 0.7 | 0.5 | 0.7 | 0.7 | 0.9 | 1.2 | 1.3 | 1.3 | |
| P / Tangible Book | 0.2 | 0.2 | 0.4 | 0.4 | 0.7 | 0.5 | · | · | · | · | · | · | |
| P / Cash Flow | -8.5 | -5.1 | -13.4 | -11.1 | 16.7 | 5.8 | 8.0 | 14.9 | 16.3 | 13.0 | 13.1 | 9.4 | |
| P / FCF | -6.8 | -3.3 | -4.2 | -1.7 | -5.7 | 25.5 | -141.3 | -19.6 | -150.3 | -32.4 | 144.0 | 59.2 | |
| EV / EBITDA | 16.9 | 8.0 | 15.7 | 21.2 | 6.4 | 3.6 | 6.3 | 5.6 | 6.9 | 7.2 | 8.1 | 8.6 | |
| EV / FCF | -13.7 | -6.1 | -5.6 | -2.1 | -4.8 | 20.0 | -144.1 | -18.8 | -132.1 | -31.9 | 149.8 | 69.7 | |
| EV / Revenue | 0.8 | 0.8 | 0.9 | 1.1 | 1.1 | 0.9 | 1.4 | 1.4 | 1.7 | 2.0 | 2.0 | 2.2 | |
| Earnings Yield | 7.9% | 7.2% | 4.5% | 4.0% | 2.8% | 3.8% | 3.5% | 3.5% | 5.6% | 5.4% | 5.2% | 7.6% |
Income Statement 17
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8M | $11M | $8M | $10M | $8M | $11M | $9M | $10M | $9M | $11M | $9M | $11M | $8M | $11M | $8M | $9M | |
| Cost of Revenue | $3M | $5M | $3M | $4M | $3M | $5M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $5M | $4M | $4M | |
| Gross Profit | $5M | $7M | $5M | $6M | $5M | $7M | $6M | $6M | $5M | $6M | $6M | $6M | $4M | $6M | $4M | $5M | |
| SG&A Expense | $2M | $1M | $2M | $2M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | |
| Operating Expenses | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | $6M | $5M | $4M | |
| Operating Income | $-677.8K | $249.2K | $-1M | $398.2K | $-870.0K | $774.0K | $-136.5K | $536.9K | $-602.6K | $-258.3K | $-282.8K | $308.8K | $-975.0K | $371.4K | $-1M | $444.4K | |
| Interest Expense | $287.3K | $294.4K | $305.0K | $270.1K | $298.2K | $265.6K | $257.2K | $263.7K | $229.7K | $133.8K | $171.3K | $164.6K | $124.4K | $98.7K | $87.2K | $90.4K | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | $14 | $5 | · | $917 | $1.3K | $904 | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $3.7K | $-355 | |
| Pretax Income | $-758.5K | $1M | $-2M | $130.6K | $-1M | $511.9K | $-398.1K | $275.8K | $-734.2K | $-359.7K | $-450.3K | $149.4K | $-1M | $323.7K | $-1M | $354.6K | |
| Income Tax | $-193.4K | $412.1K | $-444.7K | $37.8K | $-296.7K | $21.0K | $-115.2K | $79.8K | $-212.4K | $-124.5K | $-123.3K | $40.9K | $-281.0K | $178.9K | $-358.4K | $97.2K | |
| Net Income | $-565.1K | $811.0K | $-1M | $92.8K | $-729.0K | $490.9K | $-282.9K | $196.0K | $-521.8K | $-235.2K | $-327.0K | $108.5K | $-744.8K | $144.9K | $-949.8K | $257.4K | |
| EPS (Basic) | $-0.24 | · | $-0.33 | $-0.09 | $-0.26 | · | $-0.17 | $-0.07 | $-0.22 | $-0.15 | $-0.17 | $-0.08 | $-0.25 | $-0.07 | $-0.29 | $-0.04 | |
| EPS (Diluted) | $-0.24 | · | · | · | $-0.26 | · | · | · | · | · | · | · | · | · | · | · | |
| Shares (Basic) | 4,979,529 | · | · | · | 4,964,529 | · | · | · | · | · | · | · | · | · | · | 4,964,529 | |
| Shares (Diluted) | 4,979,529 | · | · | · | 4,964,529 | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA | $122.3K | · | $-1M | $398.2K | $-49.1K | · | $-136.5K | $536.9K | $230.9K | · | $-282.8K | $308.8K | $-207.6K | · | $-1M | $444.4K |
Balance Sheet 24
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $404.7K | $410.9K | $372.6K | $350.6K | $332.9K | $320.9K | $303.2K | $279.8K | $256.5K | $238.5K | $213.4K | $553.2K | $154.3K | $338.7K | $363.4K | $3M | |
| Receivables | $4M | $5M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $2M | |
| Inventory | $32M | $33M | $34M | $33M | $34M | $33M | $31M | $29M | $29M | $28M | $26M | $23M | $23M | $22M | $21M | $20M | |
| Prepaid Expense | $592.9K | $659.0K | $361.5K | $424.4K | $453.5K | $519.6K | $231.4K | $296.0K | $507.8K | $522.9K | $314.6K | $453.4K | $595.4K | $454.1K | $296.4K | $305.1K | |
| Current Assets | $38M | $39M | $38M | $36M | $37M | $37M | $35M | $34M | $33M | $32M | $30M | $28M | $27M | $28M | $26M | $27M | |
| PP&E (Net) | $49M | $49M | $50M | $51M | $51M | $52M | $53M | $53M | $53M | $53M | $54M | $53M | $53M | $54M | $52M | $50M | |
| PP&E (Gross) | $81M | $81M | $81M | $81M | $81M | $81M | $81M | $80M | $80M | $79M | $78M | $77M | $76M | $76M | $74M | $71M | |
| Accum. Depreciation | $33M | $32M | $31M | $30M | $30M | $29M | $28M | $27M | $27M | $26M | $25M | $24M | $23M | $23M | $22M | $21M | |
| Other Non-current Assets | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | $13.8K | · | · | |
| Total Assets | $105M | $108M | $108M | $107M | $108M | $109M | $107M | $107M | $106M | $106M | $102M | $99M | $98M | $99M | $95M | $94M | |
| Accounts Payable | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $3M | $2M | $2M | |
| Accrued Liabilities | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $1M | $1M | $1M | |
| Short-term Debt | $854.9K | $884.2K | $913.1K | $940.3K | $968.3K | $996.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Current Liabilities | $11M | $14M | $12M | $9M | $10M | $13M | $12M | $11M | $12M | $14M | $12M | $9M | $8M | $10M | $9M | $7M | |
| Capital Leases | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Deferred Tax | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | · | |
| Total Liabilities | $38M | $42M | $40M | $38M | $40M | $40M | $36M | $35M | $35M | $35M | $32M | $29M | $28M | $28M | $26M | $24M | |
| Long-term Debt | $15M | $14M | $15M | $16M | $17M | $13M | $11M | $11M | $10M | $7M | $8M | $8M | $8M | $6M | $5M | $5M | |
| Total Debt | $16M | · | $16M | $17M | $18M | · | $12M | $12M | $11M | · | $9M | $9M | $9M | · | $6M | $6M | |
| Common Stock | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | |
| Retained Earnings | $13M | $14M | $14M | $16M | $16M | $17M | $17M | $18M | $19M | $20M | $20M | $21M | $22M | $23M | $23M | $25M | |
| Stockholders' Equity | $68M | $66M | $68M | $69M | $69M | $69M | $71M | $71M | $71M | $71M | $70M | $70M | $70M | $70M | $69M | $70M | |
| Liabilities + Equity | $105M | $108M | $108M | · | · | $109M | · | $107M | $106M | $106M | · | $99M | · | $99M | $95M | $94M | |
| Shares Outstanding | 4,979,529 | 4,979,529 | · | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 | 4,964,529 |
Cash Flow 12
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $800.1K | $808.2K | $808.3K | $812.0K | $820.9K | $830.5K | $827.1K | $832.5K | $833.5K | $1M | $779.2K | $773.9K | $767.4K | $684.2K | $639.3K | $542.7K | |
| Stock-based Comp | $21.0K | $35.9K | $89.1K | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $538.9K | · | · | · | $-1M | · | · | · | $-3M | · | · | · | $-1M | · | · | · | |
| Operating Cash Flow | $794.9K | $-344.5K | $-1M | $1M | $-1M | $-1M | $52.2K | $800.7K | $-3M | $-2M | $79.3K | $1M | $-1M | $-526.3K | $-1M | $-308.8K | |
| CapEx | $49.9K | $187.6K | $90.3K | $67.0K | $99.3K | $364.6K | $426.1K | $754.9K | $306.7K | $929.0K | $1M | $425.0K | $1M | $2M | $3M | $5M | |
| Investing Cash Flow | $-70.8K | $-190.3K | $-103.0K | $-94.2K | $-115.3K | $-434.6K | $-466.9K | $-858.0K | $-330.3K | $-1M | $-2M | $-609.7K | $-2M | $-2M | $-4M | $-5M | |
| Debt Issued | · | $0 | $0 | $0 | $3M | $6M | $0 | $1M | $2M | $-52 | $1 | $25.0K | $1M | · | · | · | |
| Net Debt Issued | $-249.4K | · | · | · | $3M | · | · | · | $2M | · | · | · | $889.7K | · | · | · | |
| Financing Cash Flow | $-730.4K | $573.2K | $2M | $-1M | $1M | $2M | $438.0K | $80.6K | $3M | $3M | $1M | $-123.9K | $3M | $2M | $2M | $-140.2K | |
| Net Change in Cash | $-6.2K | $38.3K | $21.9K | $17.8K | $12.0K | $17.7K | $23.4K | $23.3K | $18.0K | $25.1K | $-339.7K | $398.8K | $-184.3K | $-24.7K | $-3M | $-5M | |
| Free Cash Flow | $745.1K | · | · | · | $-1M | · | · | · | $-3M | · | · | · | $-3M | · | · | · | |
| Levered FCF | $531.0K | · | · | · | $-2M | · | · | · | $-3M | · | · | · | $-3M | · | · | · |
Profitability 8
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 60.9% | · | 59.9% | 61.0% | 63.1% | · | 62.0% | 62.6% | 59.9% | · | 60.8% | 58.3% | 53.9% | · | 51.2% | 55.5% | |
| Operating Margin | -8.2% | · | -14.5% | 3.9% | -11.5% | · | -1.5% | 5.2% | -6.9% | · | -3.0% | 2.9% | -11.7% | · | -16.1% | 5.1% | |
| Net Margin | -6.8% | · | -13.1% | 0.91% | -9.7% | · | -3.0% | 1.9% | -5.9% | · | -3.5% | 1.0% | -9.0% | · | -12.5% | 3.0% | |
| Pretax Margin | -9.2% | · | -18.4% | 1.3% | -13.6% | · | -4.2% | 2.7% | -8.3% | · | -4.8% | 1.4% | -12.3% | · | -17.2% | 4.1% | |
| EBITDA Margin | 1.5% | · | -14.5% | 3.9% | -0.65% | · | -1.5% | 5.2% | 2.6% | · | -3.0% | 2.9% | -2.5% | · | -16.1% | 5.1% | |
| ROA | -0.53% | · | -1.0% | 0.09% | -0.68% | · | -0.27% | 0.19% | -0.51% | · | -0.33% | 0.11% | -0.78% | · | -1.1% | 0.30% | |
| ROE | -0.83% | · | -1.6% | 0.13% | -1.0% | · | -0.40% | 0.28% | -0.74% | · | -0.47% | 0.15% | -1.1% | · | -1.5% | 0.39% | |
| ROIC | -0.61% | · | -1.0% | 0.33% | -0.72% | · | -0.12% | 0.46% | -0.52% | · | -0.26% | 0.28% | -0.89% | · | -1.2% | 0.42% |
Liquidity & Solvency 5
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.4 | · | 3.1 | 4.1 | 3.6 | · | 2.8 | 3.1 | 2.9 | · | 2.4 | 3.1 | 3.3 | · | 2.8 | 4.0 | |
| Quick Ratio | 0.4 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.4 | 0.4 | · | 0.4 | 0.8 | |
| Debt / Equity | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| LT Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Interest Coverage | -2.4 | · | -4.0 | 1.5 | -2.9 | · | -0.5 | 2.0 | -2.6 | · | -1.7 | 1.9 | -7.8 | · | -14.1 | 4.9 |
Efficiency 3
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Inventory Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | |
| Receivables Turnover | 2.7 | · | 3.5 | 3.6 | 2.7 | · | 3.7 | 3.1 | 2.8 | · | 3.3 | 3.9 | 3.1 | · | 2.9 | 3.6 |
Valuation (TTM) 14
| Metric | Trend | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $34M | · | $35M | $37M | $36M | · | $38M | $39M | $37M | · | $36M | $35M | $31M | · | $30M | $32M | |
| Net Income TTM | $-2M | · | $-2M | $-723.2K | $-1M | · | $-935.8K | $-544.4K | $-1M | · | $-2M | $-1M | $-2M | · | $-335.2K | $2M | |
| Market Cap | $13M | · | · | $28M | $29M | · | $17M | $20M | $26M | · | $29M | $28M | $30M | · | $31M | $31M | |
| Enterprise Value | $28M | · | · | $45M | $47M | · | $29M | $31M | $37M | · | $38M | $37M | $39M | · | $37M | $34M | |
| P/E | · | · | 14.9 | 23.1 | 24.8 | · | 14.5 | 16.4 | 21.8 | · | 24.3 | 23.8 | 25.2 | · | 25.7 | 26.1 | |
| P/S | 0.4 | · | · | 0.7 | 0.8 | · | 0.5 | 0.5 | 0.7 | · | 0.8 | 0.8 | 1.0 | · | 1.0 | 1.0 | |
| P/B | 0.2 | · | · | 0.4 | 0.4 | · | 0.2 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| P / Tangible Book | 0.2 | · | · | 0.4 | 0.4 | · | 0.2 | 0.3 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| P / Cash Flow | 16.1 | · | · | · | -22.1 | · | · | · | -8.6 | · | · | · | -23.5 | · | · | · | |
| P / FCF | 17.2 | · | · | · | -20.5 | · | · | · | -7.8 | · | · | · | -10.9 | · | · | · | |
| EV / EBITDA | 229.2 | · | · | 111.9 | -952.1 | · | -209.5 | 57.8 | 158.9 | · | -132.7 | 118.6 | -187.4 | · | -29.8 | 77.5 | |
| EV / FCF | 37.6 | · | · | · | -32.6 | · | · | · | -11.1 | · | · | · | -14.1 | · | · | · | |
| EV / Revenue | 0.8 | · | · | 1.2 | 1.3 | · | 0.8 | 0.8 | 1.0 | · | 1.0 | 1.0 | 1.3 | · | 1.2 | 1.1 | |
| Earnings Yield | · | · | 6.7% | 4.3% | 4.0% | · | 6.9% | 6.1% | 4.6% | · | 4.1% | 4.2% | 4.0% | · | 3.9% | 3.8% |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $37M | $40M | $39M | $34M | $32M |
| Gross Margin % | 60.5% | 60.8% | 57.6% | 55.4% | 58.7% |
| Operating Margin % | -3.9% | 1.4% | -3.1% | -1.6% | 11.6% |
| Net Income | $-917.7K | $-117.9K | $-1M | $-646.5K | $2M |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Current Ratio | 2.7 | 2.8 | 2.3 | 2.8 | 3.1 |
| Quick Ratio | 0.3 | 0.3 | 0.2 | 0.5 | 1.4 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-2M | $-5M | $-6M | $-17M | $-8M |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.