पूर्ण मौलिक
सभी मेट्रिक्स प्रति वर्ष — आय विवरण, बैलेंस शीट, नकदी प्रवाह
15
आय विवरण15
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$23M
$34M
$51M
$88M
$142M
$205M
$113M
$119M
$112M
$107M
$64M
$33M
Cost of Revenue
$9M
$13M
$18M
$32M
$44M
$60M
$37M
$39M
$36M
$29M
$20M
$13M
Gross Profit
$14M
$21M
$33M
$56M
$98M
$145M
$76M
$80M
$76M
$78M
$43M
$20M
SG&A Expense
$3M
$6M
$9M
$16M
$23M
$36M
$19M
$19M
$18M
$23M
$19M
$10M
Operating Expenses
$21M
$28M
$39M
$59M
$88M
$129M
$69M
$71M
$69M
$74M
$40M
$18M
Interest Expense
$1M
$2M
$3M
$2M
$916.4K
$561.0K
$888.1K
$931.3K
$1M
$1M
$244.9K
$54.0K
Other Non-op
$14M
$2M
$9M
$1M
·
·
·
·
·
·
·
$16.1K
Pretax Income
$5M
$-7M
$734.5K
$-3M
$11M
$17M
$8M
$9M
$8M
$5M
$4M
$1M
Income Tax
$3M
$-2M
$188.1K
$-922.0K
$3M
$5M
$2M
$3M
$3M
$2M
$1M
$543.3K
Net Income
$2M
$-5M
$546.4K
$-3M
$8M
$13M
$6M
$7M
$5M
$3M
$2M
$859.2K
EPS (Basic)
$0.27
$-0.63
$0.07
$-0.31
$1.03
$1.51
$0.68
$0.82
$0.64
$0.70
$0.52
$0.21
EPS (Diluted)
$0.27
$-0.63
$0.07
$-0.31
$0.98
$1.50
$0.68
$0.81
$0.64
$0.70
$0.52
$0.21
Shares (Basic)
8,563,491
8,348,971
8,269,971
8,157,704
8,039,843
8,352,474
8,318,412
8,189,149
8,175,996
4,077,695
4,049,154
4,003,702
Shares (Diluted)
8,563,491
8,348,971
8,285,230
8,157,704
8,452,340
8,426,724
8,323,128
8,196,628
8,181,322
4,082,854
4,051,678
4,003,702
EBITDA
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$274.5K
$129.4K
बैलेंस शीट26
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$1M
$428.4K
$844.5K
$689.1K
$361.2K
$2M
$3M
$3M
$3M
$699.2K
$1M
$383.9K
Receivables
$861.3K
$2M
$2M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Inventory
$17M
$29M
$44M
$59M
$72M
$52M
$30M
$33M
$27M
$34M
$17M
$11M
Prepaid Expense
$374.6K
$768.1K
$630.8K
$869.3K
$960.5K
$1M
$950.6K
$2M
$1M
$695.2K
$1M
$374.2K
Current Assets
$21M
$52M
$66M
$64M
$77M
$58M
$37M
$42M
$34M
$39M
$23M
$15M
PP&E (Net)
$6M
$6M
$9M
$30M
$30M
$30M
$26M
$27M
$28M
$27M
$27M
$2M
PP&E (Gross)
$16M
$14M
$18M
$44M
$43M
$40M
$35M
$34M
$34M
$31M
$30M
$5M
Accum. Depreciation
$9M
$8M
$9M
$15M
$12M
$10M
$9M
$7M
$6M
$4M
$3M
$3M
Other Non-current Assets
$500.5K
$431.7K
$427.6K
$388.8K
$761.6K
$73.6K
$82.2K
$19.5K
$26.9K
$61.4K
$262.0K
$243.4K
Total Assets
$54M
$78M
$90M
$100M
$110M
$89M
$65M
$69M
$62M
$66M
$50M
$18M
Accounts Payable
$2M
$2M
$4M
$4M
$12M
$20M
$10M
$14M
$12M
$18M
$8M
$2M
Accrued Liabilities
$267.7K
$897.7K
$1M
$1M
$2M
$2M
$819.4K
$832.1K
$633.8K
$1M
$705.2K
$323.7K
Current Liabilities
$6M
$37M
$17M
$54M
$40M
$38M
$16M
$24M
$21M
$30M
$19M
$6M
Capital Leases
$5M
$411.1K
$888.0K
$475.8K
$384.8K
$20.4K
$31.7K
·
·
·
·
·
Deferred Tax
·
·
·
·
$0
$89.9K
$993.3K
$872.6K
$136.9K
$0
$0
·
Other Non-current Liabilities
$5.2K
$112.9K
$111.0K
$111.0K
$498.9K
$134.3K
$145.8K
$109.0K
$106.0K
$0
·
·
Total Liabilities
$12M
$38M
$45M
$55M
$63M
$49M
$35M
$43M
$41M
$51M
$36M
$6M
Long-term Debt
$0
$27M
$29M
$35M
$25M
$11M
$19M
$20M
$20M
$22M
$18M
$0
Total Debt
$0
$27M
$28M
$35M
$25M
$11M
$19M
$20M
$21M
$22M
$18M
·
Common Stock
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Retained Earnings
$40M
$37M
$43M
$42M
$45M
$40M
$30M
$26M
$21M
$16M
$15M
$14M
Treasury Stock
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$11M
$11M
$11M
$11M
$11M
AOCI
$0
$-15.4K
$24.4K
$0
·
·
·
·
·
·
·
·
Stockholders' Equity
$43M
$41M
$45M
$45M
$47M
$40M
$29M
$26M
$20M
$15M
$13M
$12M
Liabilities + Equity
$54M
$78M
$90M
$100M
$110M
$89M
$65M
$69M
$62M
$66M
$50M
$18M
Shares Outstanding
8,511,364
8,583,201
8,575,088
8,713,289
8,707,247
8,346,600
8,348,651
8,195,082
8,179,612
4,090,074
4,064,610
4,024,539
नकदी प्रवाह17
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$274.5K
$129.4K
Stock-based Comp
$0
$403.3K
$212.0K
$907.8K
$1M
$938.6K
$665.1K
$401.8K
$0
·
·
·
Deferred Tax
$3M
$-2M
$188.1K
$-922.0K
$-358.5K
$468.8K
$120.7K
$735.7K
$264.9K
$221.1K
$-19.1K
$700
Other Non-cash
$-4M
$8M
$5M
$98.9K
$-32M
$-8M
$-4M
$-5M
$3M
$-6M
$4M
$-1M
Operating Cash Flow
$2M
$3M
$9M
$58.5K
$-21M
$8M
$4M
$4M
$9M
$-2M
$7M
$-261.6K
CapEx
$542.8K
$439.4K
$821.8K
$2M
$4M
$4M
$638.8K
$1M
$1M
$2M
$25M
$325.0K
Investing Cash Flow
$29M
$-429.6K
$4M
$-2M
$-4M
$-4M
$-638.8K
$-1M
$-1M
$-2M
$-25M
$-325.0K
Debt Issued
·
·
·
·
·
·
·
$0
$1M
$4M
$18M
$0
Net Debt Issued
$-27M
$-2M
$-6M
$-26M
$-1M
$-9M
$-964.9K
$-929.7K
$-858.0K
$3M
$18M
·
Stock Repurchased
$137.9K
$700
$563.9K
$0
·
·
·
·
·
·
·
·
Net Stock Activity
$-137.9K
$-700
$-563.9K
·
·
·
·
·
·
·
·
·
Dividends Paid
·
·
$0
$870.7K
$3M
$2M
$2M
$1M
$0
$1M
$1M
$1M
Financing Cash Flow
$-31M
$-3M
$-12M
$2M
$24M
$-5M
$-4M
$-2M
$-6M
$4M
$19M
$290.5K
Net Change in Cash
·
·
·
·
·
·
·
$476.0K
$2M
$-484.5K
$799.8K
$-296.1K
Taxes Paid
$-200.5K
$-274.3K
$24.4K
$-3.9K
$3M
$5M
$3M
$3M
$2M
$543.8K
$706.4K
$619.9K
Free Cash Flow
$1M
$3M
$8M
$-2M
$-25M
$4M
$4M
$3M
$8M
$-4M
$-18M
$-586.6K
Levered FCF
$819.4K
$1M
$6M
$-3M
$-26M
$3M
$3M
$2M
$7M
$-5M
$-18M
·
लाभप्रदता6
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
59.4%
61.5%
64.6%
63.8%
68.8%
70.7%
67.4%
67.1%
72.4%
73.2%
67.8%
60.8%
Net Margin
10.2%
-15.4%
1.1%
-2.9%
5.8%
6.2%
5.0%
5.6%
4.7%
2.7%
3.3%
2.6%
Pretax Margin
23.3%
-20.1%
1.4%
-3.9%
7.9%
8.4%
6.9%
7.7%
7.0%
4.3%
5.6%
4.3%
EBITDA Margin
6.1%
5.0%
4.9%
2.8%
1.5%
0.80%
1.3%
1.2%
1.1%
1.0%
0.43%
0.40%
ROA
3.5%
-6.2%
0.58%
-2.4%
8.4%
16.4%
8.4%
10.2%
8.2%
4.9%
6.3%
4.9%
ROE
5.7%
-12.8%
1.2%
-5.4%
17.8%
32.0%
19.2%
25.9%
29.3%
20.1%
16.6%
6.9%
तरलता और शोधन क्षमता4
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
3.3
1.4
3.9
1.2
1.9
1.5
2.3
1.8
1.6
1.3
1.2
2.7
Quick Ratio
0.3
0.1
0.2
0.1
0.1
0.1
0.4
0.3
0.3
0.1
0.2
0.6
Debt / Equity
0.0
0.7
0.6
0.8
0.5
0.3
0.6
0.8
1.0
1.4
1.4
·
LT Debt / Equity
0.0
0.0
0.6
0.0
0.5
0.3
0.6
0.7
1.0
1.4
1.3
·
दक्षता3
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.3
0.4
0.5
0.8
1.4
2.7
1.7
1.8
1.8
1.8
1.9
1.9
Inventory Turnover
0.4
0.4
0.4
0.5
0.7
1.5
1.2
1.3
1.0
1.1
1.4
1.2
Receivables Turnover
15.3
16.8
21.1
26.8
40.7
64.8
36.3
38.5
39.1
39.3
22.8
10.7
प्रति शेयर6
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$5.03
$4.73
$5.30
$5.19
$5.37
$4.82
$3.52
$3.16
$4.99
$3.72
$3.25
$3.06
Revenue / Share
$2.68
$4.10
$6.16
$10.77
$16.83
$24.28
$13.58
$14.50
$27.37
$26.12
$15.70
$8.13
Cash Flow / Share
$0.23
$0.38
$1.06
$0.01
$-2.50
$0.93
$0.51
$0.48
$2.26
$-0.39
$1.64
$-0.07
Cash / Share
$0.13
$0.05
$0.10
$0.08
$0.04
$0.22
$0.36
$0.39
$0.67
$0.17
$0.29
$0.10
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.40
$0.32
$0.20
$0.20
$0.00
·
·
·
EPS (TTM)
$0.27
$-0.63
$0.07
$-0.31
$0.98
$1.50
$0.68
$0.81
$0.64
$0.70
$0.52
$0.21
विकास दरें9
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-33.0%
-33.0%
-41.9%
-38.2%
-30.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-36.1%
-37.8%
-37.1%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-35.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
-34.7%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
-64.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-29.0%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
-34.2%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
-64.9%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-28.7%
·
·
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)17
मेट्रिक
रुझान
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$23M
$34M
$51M
$88M
$142M
$205M
$113M
$119M
$112M
$107M
$64M
$33M
Net Income TTM
$2M
$-5M
$546.4K
$-3M
$8M
$13M
$6M
$7M
$5M
$3M
$2M
$859.2K
Market Cap
$12M
$12M
$16M
$32M
$69M
$130M
$43M
$66M
$40M
$20M
$23M
$9M
Enterprise Value
$10M
$39M
$43M
$66M
$93M
$139M
$59M
$83M
$58M
$40M
$40M
·
P/E
5.0
-2.3
26.3
-11.9
8.0
10.4
7.6
9.9
15.1
6.8
10.9
10.3
P/S
0.5
0.4
0.3
0.4
0.5
0.6
0.4
0.6
0.4
0.2
0.4
0.3
P/B
0.3
0.3
0.3
0.7
1.5
3.2
1.5
2.5
1.9
1.3
1.7
0.7
P / Tangible Book
0.3
0.3
0.3
0.7
1.5
3.2
·
·
·
·
·
·
P / Cash Flow
5.8
3.9
1.8
548.1
-3.2
16.7
10.1
16.7
4.3
-12.4
3.5
-33.2
P / FCF
7.9
4.5
2.0
-21.1
-2.8
35.5
11.9
25.9
5.1
-4.8
-1.3
-14.8
EV / EBITDA
7.5
22.4
17.4
26.7
43.8
85.4
41.3
56.7
46.0
37.4
146.3
·
EV / FCF
7.2
14.0
5.5
-43.6
-3.7
38.0
16.3
32.4
7.4
-10.0
-2.2
·
EV / Revenue
0.5
1.1
0.8
0.8
0.7
0.7
0.5
0.7
0.5
0.4
0.6
·
Dividend Yield
·
·
0.00%
2.7%
5.0%
1.7%
3.9%
1.9%
0.00%
7.5%
6.0%
14.7%
Earnings Yield
19.9%
-43.5%
3.8%
-8.4%
12.4%
9.6%
13.2%
10.1%
6.6%
14.7%
9.2%
9.7%
Payout Ratio
·
·
0.00%
-34.8%
41.3%
17.9%
29.4%
18.4%
0.00%
51.3%
64.9%
148.8%
Annual Payout
·
·
$0
$870.7K
$3M
$2M
$2M
$1M
$0
$1M
$1M
$1M
आय विवरण15
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Revenue
$5M
$4M
$7M
$5M
$7M
$7M
$11M
$7M
$10M
$9M
$17M
$11M
$15M
$15M
$30M
$19M
Cost of Revenue
$2M
$2M
$3M
$2M
$3M
$3M
$4M
$3M
$4M
$3M
$6M
$4M
$5M
$6M
$11M
$7M
Gross Profit
$3M
$2M
$4M
$3M
$4M
$4M
$7M
$4M
$6M
$6M
$11M
$7M
$9M
$9M
$19M
$12M
SG&A Expense
$677.0K
$543.6K
$1M
$739.5K
$994.6K
$741.6K
$2M
$1M
$2M
$1M
$3M
$2M
$2M
$3M
$5M
$4M
Operating Expenses
$4M
$5M
$6M
$5M
$6M
$5M
$8M
$6M
$8M
$8M
$12M
$9M
$10M
$11M
$19M
$13M
Interest Expense
$600
$1.6K
$369.8K
$603.2K
$504.3K
$490.6K
$575.4K
$545.7K
$576.7K
$556.0K
$726.2K
$743.3K
$733.4K
$655.5K
$600.6K
$528.1K
Other Non-op
$-103.7K
$198.8K
$13M
$676.5K
$619.5K
$363.1K
$662.1K
$575.1K
$508.7K
$386.8K
$4M
$4M
$391.4K
$151.8K
$389.1K
$1.0K
Pretax Income
$-1M
$-2M
$11M
$-2M
$-1M
$-2M
$-1M
$-2M
$-2M
$-2M
$3M
$1M
$-1M
$-3M
$1.2K
$-1M
Income Tax
$16.5K
$1M
$3M
$-455.5K
$-374.1K
$-184.5K
$-276.2K
$-662.7K
$-468.0K
$-599.2K
$723.9K
$391.2K
$-327.8K
$-688.1K
$300
$-303.7K
Net Income
$-1M
$-3M
$8M
$-1M
$-1M
$-1M
$-835.7K
$-2M
$-1M
$-2M
$2M
$1M
$-872.8K
$-2M
$900
$-801.9K
EPS (Basic)
$-0.16
$-0.37
$0.91
$-0.15
$-0.13
$-0.16
$-0.10
$-0.22
$-0.15
$-0.19
$0.24
$0.13
$-0.11
$-0.24
$0.00
$-0.10
EPS (Diluted)
$-0.16
$-0.37
$0.91
$-0.15
$-0.13
$-0.16
$-0.10
$-0.22
$-0.15
$-0.19
$0.24
$0.13
$-0.11
$-0.24
$0.00
$-0.10
Shares (Basic)
8,511,364
·
8,576,197
8,583,201
8,583,201
·
8,273,402
8,272,217
8,266,771
·
8,266,032
8,269,771
8,278,049
·
8,058,349
8,081,807
Shares (Diluted)
8,511,364
·
8,576,197
8,583,201
8,583,201
·
8,273,402
8,272,217
8,266,771
·
8,266,032
8,269,771
8,278,049
·
8,249,069
8,081,807
EBITDA
$273.1K
·
·
·
$366.1K
·
·
·
$486.6K
·
·
·
$683.6K
·
·
·
बैलेंस शीट26
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Cash & Equivalents
$2M
$1M
$3M
$754.2K
$1M
$428.4K
$2M
$753.8K
$1M
$844.5K
$3M
$1M
$876.1K
$689.1K
$654.9K
$832.5K
Receivables
$570.5K
$861.3K
$759.7K
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$6M
$4M
Inventory
$16M
$17M
$22M
$24M
$25M
$29M
$32M
$36M
$39M
$44M
$48M
$54M
$56M
$59M
$61M
$64M
Prepaid Expense
$496.4K
$374.6K
$434.1K
$749.9K
$806.3K
$768.1K
$842.9K
$873.8K
$651.5K
$630.8K
$711.7K
$862.3K
$806.7K
$869.3K
$2M
$1M
Current Assets
$19M
$21M
$28M
$47M
$49M
$52M
$58M
$59M
$62M
$66M
$73M
$60M
$61M
$64M
$69M
$70M
PP&E (Net)
$6M
$6M
$6M
$6M
$6M
$6M
$7M
$7M
$9M
$9M
$9M
$28M
$29M
$30M
$30M
$30M
PP&E (Gross)
·
$16M
·
·
·
$14M
·
·
·
$18M
·
·
·
$44M
·
·
Accum. Depreciation
·
$9M
·
·
·
$8M
·
·
·
$9M
·
·
·
$15M
·
·
Other Non-current Assets
$480.9K
$500.5K
$510.2K
$427.8K
$434.6K
$431.7K
$437.3K
$430.1K
$436.8K
$427.6K
$2M
$1M
$1M
$388.8K
$863.9K
$660.7K
Total Assets
$53M
$54M
$59M
$74M
$76M
$78M
$84M
$85M
$88M
$90M
$95M
$99M
$98M
$100M
$103M
$104M
Accounts Payable
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$4M
$4M
$5M
$5M
$5M
$4M
$4M
$4M
Accrued Liabilities
·
$267.7K
·
·
·
$897.7K
·
·
·
$1M
·
·
·
$1M
·
·
Current Liabilities
$6M
$6M
$8M
$36M
$36M
$37M
$16M
$16M
$17M
$17M
$20M
$21M
$54M
$54M
$22M
$23M
Capital Leases
$5M
$5M
$5M
$93.2K
$253.6K
$411.1K
$550.7K
$765.7K
$759.8K
$888.0K
$1M
$303.6K
$387.9K
$475.8K
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$439.7K
·
Other Non-current Liabilities
$200
$5.2K
$7.3K
$113.0K
$113.0K
$112.9K
$111.0K
$111.0K
$111.0K
$111.0K
$1M
$414.6K
$498.9K
$111.0K
$373.4K
$396.6K
Total Liabilities
$11M
$12M
$14M
$36M
$37M
$38M
$42M
$43M
$44M
$45M
$48M
$54M
$54M
$55M
$56M
$57M
Long-term Debt
·
$0
$0
$26M
$26M
$27M
$27M
$28M
$28M
$29M
$29M
$34M
$35M
$35M
$36M
$36M
Total Debt
·
·
$0
$26M
$26M
·
$27M
$28M
$28M
·
$29M
$34M
$34M
·
$35M
$36M
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Retained Earnings
$38M
$40M
$43M
$35M
$36M
$37M
$39M
$39M
$41M
$43M
$44M
$42M
$41M
$42M
$44M
$44M
Treasury Stock
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
AOCI
·
$0
$0
$0
$0
$-15.4K
$-21.6K
$-20.4K
$47.3K
$24.4K
$15.4K
$51.1K
·
$0
·
·
Stockholders' Equity
$41M
$43M
$46M
$38M
$40M
$41M
$42M
$43M
$44M
$45M
$47M
$45M
$44M
$45M
$47M
$47M
Liabilities + Equity
$53M
$54M
$59M
$74M
$76M
$78M
$84M
$85M
$88M
$90M
$95M
$99M
$98M
$100M
$103M
$104M
Shares Outstanding
8,511,364
8,511,364
8,511,364
8,583,201
8,583,201
8,583,201
8,583,601
8,581,601
8,579,088
8,575,088
8,571,088
8,571,088
8,575,088
8,713,289
8,713,289
8,685,289
नकदी प्रवाह15
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
D&A
$273.1K
$306.0K
$356.0K
$363.6K
$366.1K
$369.6K
$383.1K
$485.6K
$486.6K
$491.7K
$629.5K
$682.4K
$683.6K
$654.3K
$616.9K
$607.9K
Stock-based Comp
·
$0
$0
$0
$0
$100.9K
$100.8K
$100.8K
$100.8K
$-58.7K
$94.9K
$79.6K
$96.2K
$267.7K
$258.8K
$119.7K
Deferred Tax
$-19.6K
·
·
·
$-408.9K
·
·
·
·
·
·
·
·
·
·
·
Other Non-cash
$2M
·
·
·
$2M
·
·
·
$2M
·
·
·
$1M
·
·
·
Operating Cash Flow
$564.3K
$-2M
$3M
$63.2K
$1M
$-2M
$4M
$-866.1K
$1M
$-3M
$7M
$4M
$1M
$-645.2K
$4M
$-1M
CapEx
$96.0K
$95.7K
$138.2K
$101.5K
$207.4K
$131.1K
$108.3K
$87.8K
$112.2K
$146.6K
$129.0K
$245.3K
$300.9K
$590.8K
$767.0K
$112.2K
Investing Cash Flow
$-95.2K
$-90.7K
$30M
$-101.5K
$-162.4K
$-131.1K
$-102.5K
$-87.8K
$-108.2K
$-145.9K
$5M
$-169.6K
$-300.9K
$-510.6K
$-991.2K
$-145.2K
Net Debt Issued
$0
·
·
·
$-450.0K
·
·
·
$-450.0K
·
·
·
$-450.0K
·
·
·
Stock Repurchased
·
$0
·
·
·
$700
$0
$0
$0
$0
$0
$0
$563.9K
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
$0
·
·
·
$-563.9K
·
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
Financing Cash Flow
$0
$0
$-30M
$-450.0K
$-450.0K
$-550.7K
$-2M
$54.9K
$-341.4K
$50.0K
$-10M
$-2M
$-689.2K
$1M
$-4M
$990.2K
Taxes Paid
$9.7K
$-400
$0
$18.5K
$-218.6K
$-308.1K
$0
$15.4K
$18.4K
$-600
$800
$15.8K
$8.4K
$-99.7K
$0
$43.5K
Free Cash Flow
$468.3K
·
·
·
$1M
·
·
·
$1M
·
·
·
$876.2K
·
·
·
Levered FCF
$467.7K
·
·
·
$815.0K
·
·
·
$667.2K
·
·
·
$343.0K
·
·
·
लाभप्रदता6
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Gross Margin
59.3%
·
61.5%
58.2%
58.2%
·
62.5%
56.0%
64.6%
·
65.8%
65.2%
64.5%
·
63.5%
64.3%
Net Margin
-29.3%
·
111.3%
-28.0%
-15.1%
·
-7.6%
-27.7%
-12.8%
·
11.6%
10.0%
-6.0%
·
0.00%
-4.1%
Pretax Margin
-29.0%
·
151.9%
-37.9%
-20.4%
·
-10.1%
-37.9%
-17.5%
·
15.9%
13.7%
-8.3%
·
0.00%
-5.7%
EBITDA Margin
5.7%
·
·
·
5.1%
·
·
·
4.9%
·
·
·
4.7%
·
·
·
ROA
-2.2%
·
10.9%
-1.6%
-1.3%
·
-0.93%
-2.0%
-1.4%
·
2.0%
1.1%
-0.85%
·
0.00%
-0.78%
ROE
-3.5%
·
17.8%
-3.2%
-2.6%
·
-1.9%
-4.1%
-2.9%
·
4.2%
2.3%
-1.9%
·
0.00%
-1.8%
तरलता और शोधन क्षमता4
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Current Ratio
3.2
·
3.4
1.3
1.3
·
3.6
3.7
3.7
·
3.6
2.8
1.1
·
3.2
3.1
Quick Ratio
0.4
·
0.5
0.1
0.1
·
0.3
0.2
0.2
·
0.2
0.2
0.1
·
0.3
0.2
Debt / Equity
·
·
0.0
0.7
0.7
·
0.6
0.6
0.6
·
0.6
0.8
0.8
·
0.8
0.8
LT Debt / Equity
·
·
0.0
0.0
0.0
·
0.6
0.6
0.6
·
0.6
0.7
0.0
·
0.7
0.7
दक्षता3
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.1
·
0.3
0.2
Inventory Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
Receivables Turnover
3.7
·
4.8
2.4
3.3
·
5.5
3.2
4.0
·
4.5
3.6
4.4
·
5.8
5.0
प्रति शेयर6
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Book Value / Share
$4.86
·
$5.39
$4.45
$4.60
·
$4.87
$4.96
$5.16
·
$5.50
$5.26
$5.12
·
$5.38
$5.37
Revenue / Share
$0.56
·
$0.82
$0.54
$0.83
·
$1.34
$0.79
$1.21
·
$2.05
$1.28
$1.75
·
$3.67
$2.40
Cash Flow / Share
$0.07
·
·
·
$0.16
·
·
·
$0.15
·
·
·
$0.14
·
·
·
Cash / Share
$0.20
·
$0.37
$0.09
$0.12
·
$0.27
$0.09
$0.13
·
$0.37
$0.17
$0.10
·
$0.08
$0.10
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$0.23
·
$0.47
$-0.54
$-0.61
·
$-0.66
$-0.32
$0.03
·
$0.02
$-0.22
$-0.45
·
$-0.03
$0.28
मूल्यांकन (TTM)14
मेट्रिक
रुझान
Q1 2027
Q4 2026
Q3 2026
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
Revenue TTM
$21M
·
$25M
$29M
$31M
·
$37M
$42M
$46M
·
$57M
$70M
$79M
·
$96M
$111M
Net Income TTM
$2M
·
$4M
$-5M
$-5M
·
$-6M
$-3M
$140.2K
·
$241.3K
$-2M
$-4M
·
$-261.3K
$2M
Market Cap
$12M
·
$11M
$10M
$12M
·
$16M
$17M
$16M
·
$7M
$13M
$10M
·
$26M
$28M
Enterprise Value
·
·
$8M
$35M
$37M
·
$41M
$44M
$43M
·
$33M
$46M
$44M
·
$61M
$62M
P/E
6.3
·
2.7
-2.1
-2.2
·
-2.8
-6.3
62.3
·
42.5
-6.9
-2.7
·
-99.3
11.3
P/S
0.6
·
0.4
0.3
0.4
·
0.4
0.4
0.3
·
0.1
0.2
0.1
·
0.3
0.2
P/B
0.3
·
0.2
0.3
0.3
·
0.4
0.4
0.4
·
0.2
0.3
0.2
·
0.6
0.6
P / Tangible Book
0.3
·
0.2
0.3
0.3
·
0.4
0.4
0.4
·
0.2
0.3
0.2
·
0.6
0.6
P / Cash Flow
22.0
·
·
·
8.4
·
·
·
13.4
·
·
·
8.9
·
·
·
EV / Revenue
·
·
0.3
1.2
1.2
·
1.1
1.0
0.9
·
0.6
0.6
0.6
·
0.6
0.6
Dividend Yield
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
6.7%
9.4%
Earnings Yield
15.8%
·
37.3%
-46.6%
-44.9%
·
-36.1%
-15.8%
1.6%
·
2.4%
-14.5%
-36.9%
·
-1.0%
8.8%
Payout Ratio
·
·
·
·
·
·
·
·
·
·
·
·
0.00%
·
·
·
Annual Payout
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$2M
$3M
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
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
राजस्व
$23M
$34M
$51M
$88M
$142M
सकल मार्जिन %
59.4%
61.5%
64.6%
63.8%
68.8%
शुद्ध आय
$2M
$-5M
$546.4K
$-3M
$8M
तनुकरणित EPS
$0.27
$-0.63
$0.07
$-0.31
$0.98
मेट्रिक
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
ऋण / इक्विटी
0.0
0.7
0.6
0.8
0.5
वर्तमान अनुपात
3.3
1.4
3.9
1.2
1.9
त्वरित अनुपात
0.3
0.1
0.2
0.1
0.1
मेट्रिक
2026-02-28
2025-02-28
2024-02-29
2023-02-28
2022-02-28
फ्री कैश फ्लो
$1M
$3M
$8M
$-2M
$-25M
संस्थागत मालिक (13F)
21 फाइलर्स
· $2.8M 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।
धारक21
धारित मूल्य$2.8M
नई स्थितियाँ4
बाहर निकली पोजीशन3
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
4 (0 पिछली तिमाही की तुलना में)
3 (0 पिछली तिमाही की तुलना में)
4 (0 पिछली तिमाही की तुलना में)
1 (-3 पिछली तिमाही की तुलना में)
+543K
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।
फाइलर
दाखिल किया
दांव
स्थिति
उद्देश्य
फाइलिंग
The Red Oak Fund, L.P., The Red Oak Long Fund, L.P., The Red Oak Institutional Founders Long Fund, L.P., Red Oak Partners, LLC, David Sandberg
×4 फाइलिंग
Red Oak Partners, LLC, The Red Oak Fund, L.P., The Red Oak Long Fund, L.P., Pinnacle Capital Partners, LLC, Pinnacle Opportunities Fund, LP, The Red Oak Institutional Founders Long Fund, L.P., David Sandberg
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
16 इनसाइडर्स
· 5 अधिकारी · 11 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
1 ETF 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।