Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement15
Metric
Trend
2025
2024
2023
Revenue
$69M
$73M
$110M
Cost of Revenue
$31M
$38M
$119.8K
SG&A Expense
$28M
$22M
$13M
Operating Expenses
·
$84M
$105M
Operating Income
$-21M
$-11M
$5M
Interest Income
·
·
$2M
Other Non-op
$1M
$-31.4K
$-183.4K
Pretax Income
$-19M
$-11M
$5M
Income Tax
$263.6K
$-963.8K
·
Net Income
$-14M
$-3M
$-3M
EPS (Basic)
·
$-0.48
$4.85
EPS (Diluted)
·
$-0.48
$4.85
Shares (Basic)
·
5,546,925
1,000,000
Shares (Diluted)
·
5,546,925
1,000,000
EBITDA
$-20M
$-6M
$-5M
Balance Sheet24
Metric
Trend
2025
2024
2023
Cash & Equivalents
$6M
$6M
$8M
Receivables
$8M
$9M
$3M
Inventory
$852.2K
$872.5K
$350.4K
Prepaid Expense
$4M
$2M
$40.4K
Current Assets
$23M
$19M
$16M
PP&E (Net)
$3M
$2M
$2M
PP&E (Gross)
$5M
$4M
$3M
Accum. Depreciation
$2M
$1M
$748.2K
Goodwill
$27M
$27M
$27M
Intangibles
·
$8M
$771.0K
Other Non-current Assets
$92.7K
·
$62.1K
Total Assets
$57M
$61M
$48M
Accounts Payable
$4M
$3M
$5M
Accrued Liabilities
$2M
$5M
$5M
Current Liabilities
$8M
$15M
$16M
Capital Leases
$304.3K
$799.4K
$636.4K
Total Liabilities
$9M
$18M
$17M
Long-term Debt
$79.1K
$787.7K
·
Total Debt
$79.1K
$787.7K
·
Paid-in Capital
$63M
$15M
$31M
Retained Earnings
$-58M
$-103M
$-533.3K
AOCI
$-4.9K
·
·
Stockholders' Equity
$5M
$-89M
$31M
Liabilities + Equity
$57M
$61M
$48M
Cash Flow14
Metric
Trend
2025
2024
2023
D&A
$136.5K
$136.5K
$2M
Stock-based Comp
$6M
$8M
·
Deferred Tax
$238.5K
$-997.7K
·
Amort. of Intangibles
$8M
$4M
$1M
Other Non-cash
$-1M
·
·
Operating Cash Flow
$-9M
$-9M
$12M
CapEx
$1M
$369.1K
$1M
Investing Cash Flow
$13M
$-7M
$-1M
Stock Repurchased
·
·
$273M
Net Stock Activity
·
·
$-273M
Dividends Paid
$621.1K
$139.1K
·
Financing Cash Flow
$-4M
$14M
$-5M
Net Change in Cash
$503.8K
$-2M
·
Free Cash Flow
$-10M
$-9M
·
Profitability7
Metric
Trend
2025
2024
2023
Operating Margin
-29.6%
-14.8%
·
Net Margin
-20.2%
·
·
Pretax Margin
-27.9%
-14.8%
·
EBITDA Margin
-29.4%
-8.2%
·
ROA
-23.8%
·
-2.0%
ROE
51.8%
·
-23.4%
ROIC
-384.7%
11.2%
·
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
Current Ratio
2.7
1.3
0.0
Quick Ratio
1.7
1.1
0.0
Debt / Equity
0.0
-0.0
·
LT Debt / Equity
0.0
-0.0
·
Efficiency3
Metric
Trend
2025
2024
2023
Asset Turnover
1.2
1.3
·
Inventory Turnover
36.0
8.0
·
Receivables Turnover
8.1
11.2
·
Per Share3
Metric
Trend
2025
2024
2023
Revenue / Share
·
$13.20
·
Cash Flow / Share
·
$-1.57
·
EPS (TTM)
$-2.16
$-0.48
$4.85
Growth Rates1
Metric
Trend
2025
2024
2023
Revenue YoY
-5.3%
-33.2%
·
Valuation (TTM)6
Metric
Trend
2025
2024
2023
Revenue TTM
$69M
$73M
$110M
Net Income TTM
$-14M
$-3M
$-3M
P/E
-0.0
·
·
Earnings Yield
-3323.1%
·
·
Payout Ratio
-4.4%
·
·
Annual Payout
$621.1K
$139.1K
·
Income Statement16
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
Revenue
$16M
$13M
$19M
$24M
$18M
$9M
$19M
$20M
$15M
$20M
$23M
$38M
$30M
$19M
Cost of Revenue
$9M
$8M
$14M
$10M
$7M
$5M
$7M
$10M
$7M
·
$-49M
$20M
$18M
·
SG&A Expense
$6M
$6M
$6M
$6M
$5M
$9M
$6M
$7M
$6M
$3M
$3M
$4M
$4M
$2M
Operating Expenses
·
·
·
·
$21M
$22M
·
$23M
$17M
$24M
$24M
$34M
$29M
$17M
Operating Income
$-3M
$-5M
$-2M
$-2M
$-3M
$-14M
$-1M
$-3M
$-3M
$-4M
$-1M
$4M
$868.4K
$2M
Interest Expense
·
·
·
·
·
·
·
·
·
$37.1K
·
$-10.4K
·
$15.5K
Interest Income
·
·
·
·
·
·
·
·
·
·
·
·
$365.2K
$940.6K
Other Non-op
$335.8K
$-18.3K
$936.9K
$159.8K
$-13.0K
$715.5K
$-753.5K
$66.3K
$829.0K
·
$-190.4K
$9.2K
$-7.2K
$5.0K
Pretax Income
$-3M
$-5M
$-2M
$-2M
$-3M
$-13M
$-2M
$-3M
$-2M
$-4M
$-2M
$4M
$829.1K
·
Income Tax
$96.8K
$-92.1K
$-121.6K
$48.8K
$-187.0K
$523.5K
$-728.4K
$-44.1K
$-76.5K
$-114.7K
·
·
·
·
Net Income
$-2M
$-4M
$-2M
$-3M
$-2M
$-6M
$-435.3K
$-424.3K
$-277.8K
$-2M
·
$4M
·
·
EPS (Basic)
·
·
·
·
·
$-0.48
·
$0.30
$-0.06
$-1.54
·
·
·
·
EPS (Diluted)
·
·
·
·
·
$-0.48
·
$-0.08
$-0.06
$-1.54
·
·
·
·
Shares (Basic)
·
·
·
·
·
13,252,964
·
5,053,942
5,026,964
994,345
·
·
·
·
Shares (Diluted)
·
·
·
·
·
13,252,964
·
5,053,942
5,026,964
994,345
·
·
·
·
EBITDA
$-3M
$-5M
·
$-2M
$321.9K
·
·
·
$-3M
$-4M
·
$-829.0K
$-2M
$-2M
Balance Sheet26
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
Cash & Equivalents
$2M
$2M
$6M
$4M
$68.7K
$3M
$6M
$4M
$5M
$8M
$8M
$267.1K
$50.2K
$50.5K
Receivables
$10M
$10M
$8M
$11M
$5M
$5M
$9M
$9M
$8M
$8M
$3M
·
·
·
Inventory
$820.5K
$854.7K
$852.2K
$934.9K
$917.7K
$847.4K
$872.5K
$482.3K
$436.9K
$379.3K
$350.4K
·
·
·
Prepaid Expense
$4M
$4M
$4M
$2M
$2M
$936.7K
$2M
$1M
$2M
$2M
$40.4K
$4.3K
$13.6K
$37.0K
Current Assets
$20M
$20M
$23M
$24M
$11M
$10M
$19M
$16M
$16M
$18M
$16M
$271.3K
$63.8K
$87.5K
PP&E (Net)
$2M
$2M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
·
·
·
PP&E (Gross)
$4M
$4M
$5M
$5M
$5M
$4M
$4M
$3M
$3M
$3M
$3M
·
·
·
Accum. Depreciation
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$916.6K
$748.2K
·
·
·
Goodwill
$27M
$27M
$27M
$27M
$27M
$27M
$27M
$27M
$27M
$27M
$27M
·
·
·
Intangibles
·
·
·
·
·
$3M
$8M
·
$257.0K
$514.0K
$771.0K
·
·
·
Other Non-current Assets
$61.3K
$67.7K
·
·
·
·
·
·
$324.8K
$232.9K
·
·
·
·
Total Assets
$56M
$57M
$57M
$59M
$46M
$47M
$61M
$47M
$47M
$50M
$48M
$33M
$32M
$31M
Accounts Payable
$5M
$5M
$4M
$3M
$5M
$4M
$3M
$5M
$3M
$5M
$5M
$5M
$5M
$3M
Accrued Liabilities
$3M
$2M
$2M
$3M
$4M
$7M
$5M
$4M
$200.0K
$4M
$5M
·
·
·
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$1M
$687.2K
·
Current Liabilities
$13M
$12M
$8M
$11M
$14M
$14M
$15M
$10M
$8M
$11M
$16M
$7M
$6M
$3M
Capital Leases
$166.9K
$196.3K
$304.3K
$448.6K
$568.9K
$662.3K
$799.4K
$909.5K
$468.8K
$529.0K
$636.4K
·
·
·
Other Non-current Liabilities
·
·
·
·
·
·
·
$1M
$2M
$2M
·
·
·
·
Total Liabilities
$15M
$13M
$9M
$12M
$16M
$16M
$18M
$14M
$12M
$16M
$17M
$8M
$8M
$15M
Long-term Debt
·
·
$79.1K
$84.6K
$642.8K
$715.4K
·
$858.6K
$993.1K
$748.8K
·
·
·
·
Total Debt
$42.8K
$49.3K
·
$84.6K
$642.8K
·
·
·
$993.1K
$299.5K
·
$1M
$687.2K
·
Paid-in Capital
$66M
$65M
$63M
$60M
$37M
$16M
$15M
$4M
$2M
·
$31M
·
·
·
Retained Earnings
$-56M
$-51M
$-58M
$-62M
$-96M
$-40M
$-103M
$-43M
$-55M
$-173M
$-533.3K
$-8M
$-8M
$-15M
AOCI
$15.9K
$8.3K
$-4.9K
$-4.9K
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$9M
$14M
$5M
$-2M
$-59M
$-23M
$-89M
$-39M
$-53M
$-173M
$31M
$-8M
$-8M
$-15M
Liabilities + Equity
$56M
$57M
$57M
$59M
$46M
$47M
$61M
$47M
$47M
$50M
$48M
$33M
$32M
$31M
Cash Flow13
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
D&A
$34.1K
$34.1K
$250.9K
$249.4K
$34.1K
$34.1K
$-1M
$499.9K
$453.7K
$459.5K
$410.4K
$521.3K
$455.8K
$423.7K
Stock-based Comp
$634.2K
$663.1K
$392.4K
$3M
$1M
$2M
$849.4K
$4M
$5M
$3M
·
·
·
·
Amort. of Intangibles
·
·
$0
$0
$3M
$5M
$3M
$257.0K
$257.0K
$257.0K
$257.0K
$392.2K
$324.6K
$324.6K
Other Non-cash
·
$2M
·
·
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$-461.4K
$-852.8K
$2M
$-7M
$-2M
$-2M
$3M
$148.5K
$-2M
$-10M
$6M
$5M
$1M
$2M
CapEx
$201.0K
$205.3K
$175.7K
$240.6K
$434.4K
$372.6K
$84.1K
$-45.8K
$104.8K
$226.1K
$872.9K
$-622.4K
$-567.5K
$73.2K
Investing Cash Flow
$-201.0K
$-3M
$-175.7K
$14M
$-434.4K
$-372.6K
$-7M
$45.8K
$-104.8K
$-226.1K
$-872.9K
$-254M
$-255M
$-73.2K
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$256M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$-256M
Dividends Paid
$0
$160.2K
$0
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$1M
$-198.1K
$-43.7K
$-4M
$-104.5K
$-104.0K
$5M
$-1M
$-86.3K
$10M
$-2M
$252M
$255M
$-295.1K
Net Change in Cash
$720.8K
$-4M
$2M
$4M
$-3M
$-3M
$1M
·
·
·
·
$216.9K
$-278
$-564.3K
Free Cash Flow
·
$-1M
·
·
·
·
·
·
·
$-10M
·
·
·
·
Profitability7
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
Operating Margin
-18.5%
-36.1%
·
-8.3%
-15.8%
·
·
·
-18.0%
-20.1%
·
·
·
·
Net Margin
-14.4%
-26.6%
·
-13.5%
-13.4%
·
·
·
·
·
·
·
·
·
Pretax Margin
-16.4%
-36.3%
·
-7.6%
-15.8%
·
·
·
-12.4%
·
·
·
·
·
EBITDA Margin
-18.3%
-35.9%
·
-8.3%
1.8%
·
·
·
-18.0%
-18.0%
·
·
·
·
ROA
-4.6%
-6.8%
·
-6.1%
-5.2%
·
·
·
·
·
·
0.40%
-0.90%
-0.92%
ROE
9.3%
74.8%
·
15.7%
4.3%
·
·
·
·
·
·
-6.3%
12.3%
9.3%
ROIC
-33.3%
-34.0%
·
124.2%
4.5%
·
·
·
4.9%
·
·
·
·
·
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
Current Ratio
1.6
1.7
·
2.2
0.8
·
·
·
1.9
1.7
·
0.0
0.0
0.0
Quick Ratio
1.0
1.0
·
1.4
0.4
·
·
·
1.5
1.4
·
0.0
0.0
0.0
Debt / Equity
0.0
0.0
·
-0.0
-0.0
·
·
·
-0.0
-0.0
·
-0.2
-0.1
·
LT Debt / Equity
0.0
0.0
·
-0.0
-0.0
·
·
·
-0.0
·
·
·
·
·
Efficiency3
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
Asset Turnover
0.3
0.3
·
0.5
0.4
·
·
·
0.4
0.5
·
·
·
·
Inventory Turnover
9.8
8.9
·
14.2
10.8
·
·
·
32.3
·
·
·
·
·
Receivables Turnover
2.1
1.7
·
2.5
2.8
·
·
·
3.9
5.2
·
·
·
·
Per Share3
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
Revenue / Share
·
·
·
·
·
·
·
·
$2.94
$20.26
·
·
·
·
Cash Flow / Share
·
·
·
·
·
·
·
·
·
$-10.21
·
·
·
·
EPS (TTM)
·
·
·
·
·
$-2.16
·
·
·
·
·
·
·
·
Valuation (TTM)3
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
Revenue TTM
$72M
$74M
·
$69M
$65M
$63M
·
$92M
$96M
$111M
·
·
·
·
Net Income TTM
$-11M
$-11M
·
$-12M
$-10M
$-9M
·
$2M
·
·
·
·
$14M
$14M
Payout Ratio
·
-4.6%
·
·
·
·
·
·
·
·
·
·
·
·
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
$69M
$73M
$110M
·
·
Operating Margin %
-29.6%
-14.8%
·
·
·
Net Income
$-14M
$-3M
$-3M
$14M
·
Diluted EPS
·
$-0.48
$4.85
·
·
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
0.0
-0.0
·
·
·
Current Ratio
2.7
1.3
0.0
0.3
3.1
Quick Ratio
1.7
1.1
0.0
0.3
2.2
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-10M
$-9M
·
·
·
Institutional owners (13F)
29 filers
· $392K 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.
Holders29
Value held$392K
New positions2
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
2 (+1 vs prior Q)
0 (-1 vs prior Q)
2 (+2 vs prior Q)
2 (0 vs prior Q)
+595K
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.