पूर्ण मौलिक
सभी मेट्रिक्स प्रति वर्ष — आय विवरण, बैलेंस शीट, नकदी प्रवाह
15
आय विवरण17
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$120M
$109M
$99M
$103M
$100M
$67M
$70M
$24M
$45M
$51M
$63M
$17M
Cost of Revenue
$87M
$70M
$67M
·
·
·
·
·
·
·
·
·
R&D Expense
$7M
$4M
$3M
$2M
$400.0K
$1M
$200.0K
·
$157.0K
$-648.0K
$5M
$2M
SG&A Expense
$23M
$29M
$34M
$8M
$7M
$8M
$8M
$4M
$4M
$4M
$6M
$6M
Operating Expenses
$86M
$41M
$45M
$115M
$95M
$108M
$85M
$30M
$50M
$67M
$105M
$59M
Operating Income
$-53M
$-2M
$-13M
$-12M
$5M
$-41M
$-15M
$-6M
$-4M
$-16M
$-42M
$-42M
Interest Expense
·
·
$3M
$336.0K
$1M
$4M
$7M
$2M
$3M
$5M
$8M
$6M
Interest Income
·
·
·
·
·
·
·
$239.0K
$54.0K
$268.0K
$24.0K
$74.0K
Other Non-op
$858.0K
$1M
$3M
$155.0K
$640.0K
$132.0K
$427.0K
$220.0K
$2M
$2M
$494.0K
$26.0K
Pretax Income
$-53M
$-5M
$-12M
$-9M
$76M
$-14M
$48M
$46M
$52M
$37M
$-30M
$2M
Income Tax
$0
$-164.0K
$153.0K
$209.0K
$16M
$7M
$12M
$10M
$24M
$-61M
$20.0K
$296.0K
Net Income
$-53M
$-5M
$-12M
$-9M
$60M
$-20M
$36M
$35M
$28M
$98M
$-30M
$1M
EPS (Basic)
$-1.27
$-0.14
$-0.42
$-0.48
$3.31
$-1.12
$1.96
$1.78
$1.30
$4.40
$-1.37
$0.06
EPS (Diluted)
$-1.27
$-0.14
$-0.42
$-0.48
$3.27
$-1.12
$1.93
$1.76
$1.29
$4.34
$-1.37
$0.06
Shares (Basic)
41,522,000
36,051,000
29,104,000
18,453,000
18,258,000
18,044,000
18,154,000
19,901,000
21,367,000
21,931,000
21,773,000
21,554,000
Shares (Diluted)
41,522,000
36,051,000
29,104,000
18,453,000
18,461,000
18,044,000
18,372,000
20,033,000
21,413,000
22,234,000
21,773,000
22,079,000
EBITDA
$-41M
$7M
$-3M
$-6M
$13M
$-32M
$-8M
$-6M
$-13M
$-15M
$-40M
$-40M
बैलेंस शीट28
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$7M
$14M
$45M
$66M
$79M
·
$12M
$19M
$31M
$13M
$9M
$25M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
·
$0
Receivables
$15M
$15M
$16M
$14M
$13M
$13M
$7M
$10M
$1M
$4M
$8M
$17M
Inventory
$16M
$19M
$20M
$18M
$8M
$10M
$15M
$22M
$74.0K
$16.0K
$200.0K
$600.0K
Prepaid Expense
$6M
$5M
$5M
$8M
$7M
$5M
$8M
$6M
$2M
$1M
$2M
$3M
Other Current Assets
$2M
$1M
$2M
$8M
$7M
$5M
$8M
$6M
$2M
$1M
$2M
$3M
Current Assets
$44M
$52M
$86M
$106M
$108M
$62M
$47M
$60M
$37M
$39M
$25M
$54M
PP&E (Net)
·
·
·
·
·
·
$44M
$43M
$410.0K
$735.0K
$2M
$5M
PP&E (Gross)
·
·
·
·
·
·
·
$44M
$2M
$4M
$7M
$11M
Accum. Depreciation
·
·
·
·
$8M
$3M
$7M
$1M
$1M
$3M
$5M
$6M
Intangibles
$570.0K
$8M
$8M
$847.0K
$1M
$2M
$4M
$5M
$805.0K
$696.0K
$2M
$2M
Other Non-current Assets
$36M
$45M
$46M
$31M
$37M
$30M
$20M
$8M
$2M
$2M
$3M
$3M
Total Assets
$231M
$284M
$236M
$181M
$185M
$147M
$174M
$160M
$83M
$107M
$61M
$94M
Accounts Payable
$15M
$21M
$15M
$16M
$16M
$8M
$8M
$6M
$1M
$2M
$6M
$8M
Short-term Debt
$1M
$2M
$3M
$1M
$1M
$18M
$24M
$24M
$0
$0
$13M
$0
Current Liabilities
$42M
$45M
$23M
$24M
$23M
$43M
$39M
$41M
$7M
$24M
$50M
$47M
Capital Leases
$6M
$7M
$9M
$5M
$4M
$1M
$3M
$0
·
·
·
·
Other Non-current Liabilities
$12M
$13M
$16M
$14M
$12M
$13M
$6M
$940.0K
$2M
$2M
$8M
$6M
Total Liabilities
$63M
$67M
$57M
$41M
$38M
$61M
$66M
$92M
$9M
$31M
$86M
$94M
Long-term Debt
$29M
$25M
$23M
$5M
$3M
$5M
$20M
$50M
$0
·
·
·
Total Debt
$30M
$26M
$24M
$1M
$5M
$42M
$68M
$98M
·
$0
$13M
$1M
Common Stock
$47.0K
$47.0K
$38.0K
$24.0K
$23.0K
$23.0K
$23.0K
$23.0K
$22.0K
$22.0K
$22.0K
$22.0K
Paid-in Capital
$202M
$198M
$155M
$104M
$102M
$100M
$98M
$97M
$105M
$119M
$116M
$110M
Retained Earnings
$14M
$66M
$72M
$84M
$93M
$32M
$57M
$13M
$-15M
$-43M
$-141M
$-111M
Treasury Stock
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$42M
$16M
$0
·
·
Stockholders' Equity
$168M
$219M
$178M
$140M
$147M
$85M
$108M
$68M
$73M
$76M
$-25M
$-697.0K
Liabilities + Equity
$231M
$284M
$236M
$181M
$185M
$147M
$174M
$160M
$83M
$107M
$61M
$94M
Shares Outstanding
42,730,248
42,021,784
33,172,938
19,170,173
18,842,066
23,141,284
18,362,624
18,576,489
20,752,055
22,024,675
21,809,164
21,643,342
नकदी प्रवाह20
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$12M
$9M
$11M
$6M
$8M
$9M
$7M
$723.0K
$789.0K
$979.0K
$2M
$2M
Stock-based Comp
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$7M
$5M
Deferred Tax
·
·
·
$0
$11M
$3M
$9M
$5M
$-474.0K
$-61M
$0
$0
Amort. of Intangibles
$400.0K
$400.0K
$800.0K
$500.0K
$900.0K
$1M
$1M
$200.0K
$100.0K
$100.0K
$400.0K
$0
Restructuring
·
·
·
·
·
·
·
$3M
·
$2M
$10M
$4M
Other Non-cash
$35M
$4M
$-18M
$-6M
$-55M
$60M
$9M
$-53M
$-42M
$-120M
$-7M
$-51M
Operating Cash Flow
$-3M
$10M
$-17M
$-6M
$26M
$54M
$62M
$-10M
$-12M
$-18M
$-30M
$-40M
CapEx
$9M
$85M
$28M
$9M
$6M
$7M
$8M
$467.0K
$428.0K
$289.0K
$507.0K
$2M
Investing Cash Flow
$-8M
$-85M
$-29M
$-5M
$44M
$-7M
$-13M
$-17M
$48M
$40M
$4M
$33M
Debt Issued
·
·
·
·
·
·
·
·
·
$0
$0
$2M
Net Debt Issued
·
·
·
·
·
·
·
·
·
$0
$0
$2M
Stock Issued
·
·
·
·
·
·
·
·
·
·
$0
$0
Stock Repurchased
·
·
·
·
$0
$159.0K
$6M
$25M
$16M
$0
$0
·
Net Stock Activity
·
·
·
·
$0
$-159.0K
$-6M
$-25M
$-16M
·
$0
$0
Dividends Paid
·
·
$0
$45.0K
$93.0K
$5M
$18M
$20M
$16M
$0
$0
·
Financing Cash Flow
$4M
$43M
$23M
$-2M
$-18M
$-28M
$-56M
$20M
$-33M
$-16M
$10M
$-2M
Net Change in Cash
$-7M
$-32M
$-22M
$-12M
$53M
$19M
$-7M
$-7M
·
·
$-16M
$-13M
Taxes Paid
$-27.0K
$-100.0K
$-2M
$3.0K
$9M
$-84.0K
$4M
$7M
$2M
$541.0K
$29.0K
·
Free Cash Flow
$-11M
$-75M
$-44M
$-15M
$20M
$48M
$54M
$-10M
$-12M
$-19M
$-29M
$-44M
Levered FCF
·
·
$-47M
$-15M
$19M
$42M
$49M
$-12M
$-14M
$-32M
$-37M
$-49M
लाभप्रदता7
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-44.0%
-1.8%
-13.4%
-11.7%
4.8%
-66.5%
-21.2%
-26.7%
-38.7%
-31.8%
-66.6%
-247.1%
Net Margin
-43.7%
-4.7%
-12.3%
-8.7%
60.2%
-33.0%
50.7%
148.1%
78.1%
193.0%
-48.0%
8.2%
Pretax Margin
-43.7%
-4.8%
-12.2%
-8.5%
75.8%
-22.4%
67.8%
191.6%
145.8%
72.6%
-48.0%
10.0%
EBITDA Margin
-34.2%
6.1%
-2.8%
-5.5%
12.8%
-52.7%
-10.7%
-23.7%
-36.5%
-29.9%
-63.4%
-236.1%
ROA
-20.4%
-2.0%
-5.9%
-4.9%
36.4%
-12.7%
21.3%
29.3%
29.3%
116.2%
-39.0%
1.7%
ROE
-27.4%
-2.4%
-7.0%
-6.3%
52.0%
-21.0%
40.3%
50.1%
37.3%
381.6%
234.8%
-40.4%
ROIC
-26.8%
-0.78%
-6.7%
-8.8%
2.5%
-47.3%
-6.3%
-3.0%
-10.1%
-56.2%
340.0%
-4406.6%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.0
1.2
3.8
4.4
4.8
1.5
1.2
1.5
5.4
1.6
0.5
1.2
Quick Ratio
0.5
0.6
2.7
3.4
0.6
0.3
0.2
0.2
4.6
0.9
0.4
0.9
Debt / Equity
0.2
0.1
0.1
0.0
0.0
0.5
0.6
1.4
·
0.0
-0.5
-2.1
LT Debt / Equity
0.1
0.0
0.1
·
0.0
0.1
0.2
0.7
·
·
·
·
Interest Coverage
·
·
-4.4
-35.9
3.3
-10.5
-2.1
-3.0
-4.6
-3.2
-5.0
-7.3
दक्षता3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.5
0.4
0.5
0.6
0.6
0.4
0.4
0.2
0.4
0.6
0.8
0.2
Inventory Turnover
4.9
3.6
·
·
·
·
·
·
·
·
·
·
Receivables Turnover
8.1
7.0
6.6
7.8
7.8
6.0
8.3
4.4
13.7
6.0
5.0
1.1
प्रति शेयर6
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.93
$5.17
$5.38
$7.30
$7.82
$4.60
$5.90
$3.66
$3.54
$3.46
$-1.15
$-0.03
Revenue / Share
$2.90
$3.02
$3.41
$5.58
$5.43
$3.41
$3.81
$1.20
$1.67
$2.28
$2.88
$0.77
Cash Flow / Share
$-0.07
$0.29
$-0.57
$-0.33
$1.41
$3.02
$3.39
$-0.49
$-0.55
$-0.82
$-1.29
$-1.93
Cash / Share
$0.15
$0.32
$1.37
$3.47
·
·
·
·
$1.48
$0.60
$0.42
$1.16
Dividend / Share
·
·
·
·
·
$0.25
$1.00
$1.00
$0.75
$0.00
$0.00
·
EPS (TTM)
$-1.27
$-0.14
$-0.42
$-0.48
$3.27
$-1.12
$1.93
$1.76
$1.29
$4.34
$-1.37
$0.06
विकास दरें3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
10.4%
9.9%
-3.7%
2.7%
48.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.3%
2.8%
13.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.3%
·
·
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)17
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$120M
$109M
$99M
$103M
$100M
$67M
$70M
$24M
$45M
$51M
$63M
$17M
Net Income TTM
$-53M
$-5M
$-12M
$-9M
$60M
$-20M
$36M
$35M
$28M
$98M
$-30M
$1M
Market Cap
$140M
$318M
$99M
$47M
$125M
$102M
$193M
$196M
$200M
$204M
$156M
$493M
Enterprise Value
$163M
$331M
$77M
$-19M
·
·
·
·
·
$190M
$159M
$470M
P/E
-2.6
-54.1
-7.1
-5.1
2.0
-4.9
5.4
6.0
7.5
2.1
-5.2
379.8
P/S
1.2
2.9
1.0
0.5
1.2
1.5
2.8
8.2
4.4
4.0
2.5
29.1
P/B
0.8
1.5
0.6
0.3
0.8
1.2
1.8
2.9
2.7
2.7
-6.2
-707.7
P / Tangible Book
0.8
1.5
0.6
0.3
0.9
1.2
·
·
·
·
·
·
P / Cash Flow
-51.2
30.4
-5.9
-7.7
4.8
1.9
3.1
-19.8
-17.1
-11.1
-5.5
-11.6
P / FCF
-12.4
-4.3
-2.2
-3.1
6.3
2.1
3.5
-18.9
-16.4
-11.0
-5.4
-11.2
EV / EBITDA
-3.9
49.9
-27.6
3.3
·
·
·
·
·
-12.6
-4.0
-11.8
EV / FCF
-14.4
-4.4
-1.7
1.2
·
·
·
·
·
-10.3
-5.5
-10.6
EV / Revenue
1.4
3.0
0.8
-0.2
·
·
·
·
·
3.8
2.5
27.7
Dividend Yield
·
·
0.00%
0.10%
0.07%
4.9%
9.5%
10.3%
7.8%
0.00%
0.00%
·
Earnings Yield
-38.8%
-1.8%
-14.1%
-19.8%
49.4%
-20.4%
18.4%
16.7%
13.4%
47.0%
-19.2%
0.26%
Payout Ratio
·
·
0.00%
-0.50%
0.15%
-24.5%
51.4%
56.9%
56.3%
·
·
·
Annual Payout
·
·
$0
$45.0K
$93.0K
$5M
$18M
$20M
$16M
$0
$0
·
आय विवरण16
मेट्रिक
रुझान
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
$30M
$29M
$29M
$35M
$29M
$27M
$27M
$35M
$25M
$22M
$28M
$30M
$20M
$21M
$23M
$28M
Cost of Revenue
$18M
$19M
$25M
$25M
$19M
$17M
$17M
$21M
$17M
$14M
$14M
$21M
$15M
$17M
·
·
R&D Expense
$958.0K
$982.0K
$1M
$3M
$3M
$874.0K
$709.0K
$787.0K
$929.0K
$2M
$1M
$639.0K
$774.0K
$732.0K
·
·
SG&A Expense
$7M
$7M
$6M
$5M
$6M
$6M
$6M
$8M
$7M
$8M
$6M
$8M
$8M
$11M
$3M
$2M
Operating Expenses
$12M
$11M
$55M
$11M
$11M
$9M
$9M
$11M
$10M
$11M
$11M
$12M
$11M
$11M
$27M
$31M
Operating Income
$-68.0K
$-982.0K
$-51M
$-839.0K
$-2M
$662.0K
$413.0K
$2M
$-1M
$-3M
$3M
$-3M
$-6M
$-8M
$-3M
$-3M
Interest Expense
·
·
·
·
·
·
·
·
·
$791.0K
·
$787.0K
$834.0K
$534.0K
$77.0K
$83.0K
Other Non-op
$83.0K
$845.0K
$42.0K
$690.0K
$16.0K
$265.0K
$307.0K
$268.0K
$311.0K
$352.0K
$1M
$725.0K
$603.0K
$182.0K
$174.0K
$315.0K
Pretax Income
$-733.0K
$-842.0K
$-50M
$-653.0K
$-2M
$203.0K
$-2M
$2M
$-2M
$-3M
$3M
$-2M
$-6M
$-8M
$-3M
$-2M
Income Tax
$0
$0
$12.0K
$0
$0
$0
$-194.0K
$0
$30.0K
$0
$186.0K
$0
$0
$-33.0K
$209.0K
$0
Net Income
$-733.0K
$-1M
$-50M
$-653.0K
$-2M
$-33.0K
$-1M
$2M
$-2M
$-3M
$3M
$-2M
$-6M
$-8M
$-3M
$-2M
EPS (Basic)
$-0.02
$-0.02
$-1.20
$-0.02
$-0.06
$0.00
$-0.03
$0.04
$-0.06
$-0.09
$0.18
$-0.07
$-0.21
$-0.32
$-0.16
$-0.13
EPS (Diluted)
$-0.02
$-0.02
$-1.20
$-0.02
$-0.06
$0.00
$-0.03
$0.04
$-0.06
$-0.09
$0.18
$-0.07
$-0.21
$-0.32
$-0.16
$-0.13
Shares (Basic)
42,102,000
41,732,000
·
41,606,000
41,507,000
41,322,000
·
36,124,000
34,356,000
37,062,000
·
31,807,000
27,360,000
23,770,000
·
18,487,000
Shares (Diluted)
42,102,000
41,732,000
·
41,606,000
41,507,000
42,530,000
·
37,442,000
34,356,000
37,062,000
·
31,807,000
27,360,000
23,770,000
·
18,487,000
EBITDA
$-68.0K
$2M
·
$-839.0K
$-2M
$3M
·
$2M
$-1M
$-1M
·
$-3M
$-6M
$-6M
·
$-3M
बैलेंस शीट25
मेट्रिक
रुझान
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
$906.0K
$5M
$7M
$7M
$7M
$6M
$14M
$49M
$28M
$35M
$45M
$53M
$59M
$68M
$66M
$76M
Receivables
$20M
$16M
$15M
$14M
$16M
$15M
$15M
$17M
$16M
$11M
$16M
$14M
$10M
$10M
$14M
$14M
Inventory
$19M
$20M
$16M
$16M
$21M
$22M
$19M
$18M
$23M
$22M
$20M
$19M
$23M
$20M
$18M
$15M
Prepaid Expense
$7M
$6M
$6M
$7M
$7M
$5M
$5M
$4M
$4M
$4M
$5M
$6M
$8M
$6M
$8M
$8M
Other Current Assets
$2M
$2M
$2M
$2M
$1M
$1M
$1M
·
·
·
$2M
·
·
·
$8M
·
Current Assets
$47M
$46M
$44M
$44M
$51M
$48M
$52M
$87M
$71M
$72M
$86M
$91M
$100M
$105M
$106M
$113M
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$11M
Intangibles
$572.0K
$585.0K
$570.0K
$7M
$7M
$7M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$8M
$847.0K
·
Other Non-current Assets
$36M
$34M
$35M
$45M
$45M
$46M
$45M
$45M
$45M
$45M
$46M
$45M
$44M
$42M
$31M
$30M
Total Assets
$233M
$232M
$231M
$278M
$285M
$284M
$284M
$280M
$249M
$230M
$236M
$231M
$234M
$234M
$181M
$185M
Accounts Payable
$15M
$17M
$15M
$13M
$16M
$17M
$21M
$20M
$17M
$13M
$15M
$14M
$16M
$12M
$16M
$19M
Short-term Debt
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
Current Liabilities
$46M
$45M
$42M
$40M
$46M
$43M
$45M
$30M
$27M
$22M
$23M
$22M
$24M
$20M
$24M
$25M
Capital Leases
$5M
$5M
$6M
$7M
$7M
$8M
$7M
$8M
$8M
$8M
$9M
$9M
$9M
$8M
$5M
$5M
Other Non-current Liabilities
$11M
$11M
$12M
$12M
$13M
$13M
$13M
$14M
$14M
$15M
$16M
$15M
$15M
$14M
$14M
$14M
Total Liabilities
$65M
$64M
$63M
$61M
$68M
$65M
$67M
$62M
$59M
$55M
$57M
$56M
$59M
$54M
$41M
$43M
Long-term Debt
$31M
$30M
$29M
$26M
$29M
$27M
$25M
$22M
$22M
$23M
$23M
$23M
$24M
$24M
$5M
·
Total Debt
$32M
$31M
·
$27M
$30M
$28M
·
$22M
$23M
$23M
·
$23M
$23M
$23M
·
$1M
Common Stock
$47.0K
$47.0K
$47.0K
$47.0K
$47.0K
$47.0K
$47.0K
$47.0K
$41.0K
$38.0K
$38.0K
$38.0K
$37.0K
$32.0K
$24.0K
$24.0K
Paid-in Capital
$204M
$202M
$202M
$201M
$200M
$199M
$198M
$198M
$171M
$155M
$155M
$154M
$152M
$133M
$104M
$103M
Retained Earnings
$12M
$13M
$14M
$64M
$65M
$67M
$66M
$68M
$66M
$68M
$72M
$68M
$70M
$76M
$84M
$87M
Treasury Stock
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
$48M
Stockholders' Equity
$168M
$168M
$168M
$217M
$217M
$218M
$217M
$218M
$190M
$175M
$178M
$174M
$175M
$161M
$140M
$143M
Liabilities + Equity
$233M
$232M
$231M
$278M
$285M
$284M
$284M
$280M
$249M
$230M
$236M
$231M
$234M
$234M
$181M
$185M
Shares Outstanding
42,887,906
42,876,258
42,730,248
42,689,465
42,578,058
42,164,253
42,021,784
42,033,915
35,996,496
33,474,983
33,172,938
33,180,907
32,576,013
27,236,490
19,170,173
19,112,353
नकदी प्रवाह14
मेट्रिक
रुझान
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
$4M
$3M
$3M
$4M
$2M
$2M
$3M
$3M
$2M
$2M
$3M
$3M
$2M
$2M
$2M
$2M
Stock-based Comp
$1M
$891.0K
$840.0K
$1M
$734.0K
$736.0K
$530.0K
$750.0K
$653.0K
$782.0K
$838.0K
$702.0K
$545.0K
$563.0K
$526.0K
$507.0K
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-cash
·
$-3M
·
·
·
$-9M
·
·
·
$1M
·
·
·
$-13M
·
·
Operating Cash Flow
$-3M
$64.0K
$-3M
$5M
$527.0K
$-6M
$5M
$8M
$-3M
$526.0K
$4M
$14.0K
$-3M
$-18M
$-6M
$-1M
CapEx
$1M
$740.0K
$783.0K
$2M
$2M
$4M
$43M
$13M
$19M
$10M
$11M
$7M
$7M
$4M
$3M
$3M
Investing Cash Flow
$-1M
$-754.0K
$-314.0K
$-2M
$-2M
$-4M
$-43M
$-13M
$-19M
$-10M
$-11M
$-7M
$-8M
$-3M
$-3M
$-3M
Stock Issued
·
·
·
·
·
·
·
·
·
$0
·
·
$0
$15M
·
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
·
·
$15M
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
Financing Cash Flow
$278.0K
$2M
$3M
$-3M
$2M
$2M
$3M
$26M
$15M
$-1M
$-429.0K
$546.0K
$-468.0K
$23M
$-336.0K
$-319.0K
Net Change in Cash
$-4M
$816.0K
$-453.0K
$69.0K
$621.0K
$-7M
$-35M
$20M
$-7M
$-10M
$-7M
$-6M
$-12M
$3M
$-9M
$-5M
Free Cash Flow
·
$-676.0K
·
·
·
$-10M
·
·
·
$-9M
·
·
·
$-21M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-10M
·
·
·
$-22M
·
·
लाभप्रदता7
मेट्रिक
रुझान
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
Operating Margin
-0.23%
-3.4%
·
-2.4%
-5.4%
2.4%
·
5.8%
-5.6%
-13.7%
·
-8.5%
-29.8%
-37.6%
·
-9.2%
Net Margin
-2.5%
-2.9%
·
-1.9%
-7.5%
0.75%
·
4.7%
-7.8%
-15.7%
·
-7.3%
-28.6%
-36.1%
·
-8.4%
Pretax Margin
-2.5%
-2.9%
·
-1.9%
-7.5%
0.75%
·
4.7%
-7.6%
-15.7%
·
-7.3%
-28.6%
-36.2%
·
-8.4%
EBITDA Margin
-0.23%
5.5%
·
-2.4%
-5.4%
10.4%
·
5.8%
-5.6%
-5.8%
·
-8.5%
-29.8%
-27.4%
·
-9.2%
ROA
-0.28%
-0.33%
·
-0.23%
-0.80%
0.08%
·
0.63%
-0.82%
-1.5%
·
-1.1%
-2.8%
-3.6%
·
-1.3%
ROE
-0.38%
-0.44%
·
-0.30%
-1.1%
0.10%
·
0.82%
-1.1%
-2.0%
·
-1.4%
-3.7%
-4.9%
·
-1.7%
ROIC
-0.03%
-0.49%
·
-0.34%
-0.63%
0.27%
·
0.84%
-0.68%
-1.5%
·
-1.3%
-3.1%
-4.2%
·
-1.8%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
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
1.0
1.0
·
1.1
1.1
1.1
·
2.9
2.7
3.3
·
4.2
4.2
5.2
·
4.5
Quick Ratio
0.5
0.5
·
0.5
0.5
0.5
·
2.2
1.7
2.1
·
3.0
2.9
3.9
·
3.6
Debt / Equity
0.2
0.2
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.0
LT Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-3.8
·
-3.2
-7.3
-14.7
·
-31.6
दक्षता3
मेट्रिक
रुझान
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
Inventory Turnover
0.9
0.9
·
1.5
0.9
0.8
·
1.2
0.8
0.7
·
·
·
·
·
·
Receivables Turnover
1.7
1.9
·
2.3
1.8
2.1
·
2.3
1.9
2.1
·
2.1
1.8
1.8
·
1.9
प्रति शेयर5
मेट्रिक
रुझान
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
$3.92
$3.91
·
$5.09
$5.09
$5.17
·
$5.19
$5.27
$5.23
·
$5.25
$5.37
$5.92
·
$7.46
Revenue / Share
$0.71
$0.70
·
$0.84
$0.69
$0.64
·
$0.93
$0.74
$0.59
·
$0.94
$0.75
$0.88
·
$1.54
Cash Flow / Share
·
$0.00
·
·
·
$-0.14
·
·
·
$0.01
·
·
·
$-0.74
·
·
Cash / Share
$0.02
$0.11
·
$0.16
$0.16
$0.15
·
$1.16
$0.79
$1.05
·
$1.58
$1.80
$2.50
·
$3.97
EPS (TTM)
$-1.26
$-1.30
·
$-0.11
$-0.05
$-0.05
·
$0.07
$-0.04
$-0.19
·
$-0.76
$-0.82
$-0.63
·
$-0.01
मूल्यांकन (TTM)14
मेट्रिक
रुझान
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
$123M
$122M
·
$118M
$118M
$114M
·
$110M
$105M
$100M
·
$94M
$93M
$97M
·
$105M
Net Income TTM
$-53M
$-54M
·
$-4M
$-2M
$-2M
·
$-480.0K
$-4M
$-8M
·
$-19M
$-19M
$-13M
·
$71.0K
Market Cap
$109M
$110M
·
$306M
$229M
$176M
·
$247M
$218M
$217M
·
$59M
$61M
$54M
·
$52M
Enterprise Value
$140M
$136M
·
$326M
$252M
$198M
·
$220M
$213M
$205M
·
$30M
$25M
$9M
·
$-22M
P/E
-2.0
-2.0
·
-65.1
-107.4
-83.4
·
83.9
-151.8
-34.1
·
-2.3
-2.3
-3.1
·
-273.0
P/S
0.9
0.9
·
2.6
1.9
1.5
·
2.2
2.1
2.2
·
0.6
0.7
0.6
·
0.5
P/B
0.7
0.7
·
1.4
1.1
0.8
·
1.1
1.2
1.2
·
0.3
0.3
0.3
·
0.4
P / Tangible Book
0.7
0.7
·
1.5
1.1
0.8
·
1.2
1.2
1.3
·
0.4
0.4
0.4
·
0.4
P / Cash Flow
·
1715.1
·
·
·
-30.3
·
·
·
412.4
·
·
·
-3.0
·
·
EV / Revenue
1.1
1.1
·
2.8
2.1
1.7
·
2.0
2.0
2.0
·
0.3
0.3
0.1
·
-0.2
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.05%
·
0.09%
Earnings Yield
-49.4%
-50.8%
·
-1.5%
-0.93%
-1.2%
·
1.2%
-0.66%
-2.9%
·
-42.7%
-44.1%
-31.8%
·
-0.37%
Payout Ratio
·
·
·
·
·
·
·
·
·
·
·
·
·
0.00%
·
·
Annual Payout
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
$25.0K
·
$46.0K
सबसे हाल की अवधि बाईं ओर · शून्य मान इस प्रकार दिखाए गए हैं ·
वित्तीय विवरण
आय विवरण, बैलेंस शीट, नकदी प्रवाह — वार्षिक, पिछले 5 वर्ष
16
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
राजस्व
$120M
$109M
$99M
$103M
$100M
परिचालन मार्जिन %
-44.0%
-1.8%
-13.4%
-11.7%
4.8%
शुद्ध आय
$-53M
$-5M
$-12M
$-9M
$60M
तनुकरणित EPS
$-1.27
$-0.14
$-0.42
$-0.48
$3.27
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
ऋण / इक्विटी
0.2
0.1
0.1
0.0
0.0
वर्तमान अनुपात
1.0
1.2
3.8
4.4
4.8
त्वरित अनुपात
0.5
0.6
2.7
3.4
0.6
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
फ्री कैश फ्लो
$-11M
$-75M
$-44M
$-15M
$20M
संस्थागत मालिक (13F)
104 फाइलर्स
· $48.2M कुल
· तिथि अनुसार 30 जून 2026
17
संस्थान जो अपनी तिमाही SEC फॉर्म 13F में इस स्टॉक को होल्ड करने की रिपोर्ट करते हैं। केवल लॉन्ग पोजीशन; एक ही फाइलर अलग-अलग ऑप्शन लेग्स के लिए दो बार दिखाई दे सकता है। बड़े ऑफसेटिंग पुट/कॉल लेग्स आमतौर पर मार्केट-मेकिंग या हेज्ड इन्वेंट्री को दर्शाते हैं, न कि दिशात्मक विश्वास को।
धारक104
धारित मूल्य$48.2M
नई स्थितियाँ28
बाहर निकली पोजीशन20
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
28 (+11 पिछली तिमाही की तुलना में)
20 (-1 पिछली तिमाही की तुलना में)
36 (+2 पिछली तिमाही की तुलना में)
25 (+1 पिछली तिमाही की तुलना में)
+1.0M
Q1 2026 की तुलना में। SEC फॉर्म 13F फाइलिंग तिमाही के अंत के 45 दिनों के भीतर देय होती है, साथ ही देर से फाइल करने वालों के लिए एक छोटा बफर भी होता है — उस विंडो के भीतर आने वाली तिमाहियों को सबसे हालिया पूरी तरह से रिपोर्ट की गई जोड़ी के पक्ष में छोड़ दिया जाता है।
जिन निवेशकों ने SEC शेड्यूल 13D दाखिल किया है — जारीकर्ता को प्रभावित करने के इरादे से 5% से अधिक लाभकारी स्वामित्व (कार्यकर्ता दांव, बोर्ड अभियान, M&A)। प्रत्येक पंक्ति उस फाइलर की स्थिति की सबसे हालिया ज्ञात स्थिति दिखाती है।
Coliseum Capital Management, LLC, Coliseum Capital, LLC, Coliseum Capital Partners, L.P., Coliseum Capital Partners II, L.P., Blackwell Partners, LLC, Adam Gray, Christopher Shackelton
×2 फाइलिंग
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.
कंपनी के अंदरूनी सूत्र
40 इनसाइडर्स
· 21 अधिकारी · 19 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
7 ETFs द्वारा धारित
20
वजन केवल प्रत्यक्ष इक्विटी होल्डिंग्स (N-PORT) को दर्शाता है; लीवरेज्ड या डेरिवेटिव-आधारित फंड में अतिरिक्त स्वैप एक्सपोजर हो सकता है जो नहीं दिखाया गया है।