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
$456M
$350M
$277M
$262M
$283M
$214M
$187M
$201M
$233M
$230M
$229M
$218M
Cost of Revenue
$258M
$204M
$187M
$181M
$221M
$174M
$150M
$164M
$182M
$183M
$184M
$176M
Gross Profit
$198M
$146M
$89M
$82M
$62M
$39M
$37M
$38M
$51M
$46M
$45M
$42M
R&D Expense
$82M
$67M
$58M
$49M
$35M
$19M
$13M
$12M
$12M
$12M
$10M
$9M
SG&A Expense
$123M
$109M
$72M
$70M
$60M
$46M
$38M
$36M
$38M
$31M
$27M
$29M
Operating Expenses
$267M
$225M
$161M
$151M
$116M
$63M
$52M
$48M
$51M
$44M
$38M
$38M
Operating Income
$-69M
$-79M
$-72M
$-69M
$-54M
$-24M
$-14M
$-10M
$-121.0K
$2M
$7M
$3M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$308.0K
$136.0K
Other Non-op
$-1M
$1M
$-485.0K
$-1M
$-1M
$808.0K
$-449.0K
$683.0K
$629.0K
$1M
$-800.0K
$485.0K
Pretax Income
$-82M
$-95M
$-80M
$-79M
$-85M
$-40M
$-19M
$-10M
$387.0K
$4M
$6M
$4M
Income Tax
$3M
$-5M
$2M
$1M
$-9M
$-3M
$-4M
$14M
$4M
$1M
$2M
$4M
Net Income
$-84M
$-5M
$-70M
$-69M
$-76M
$-37M
$-16M
$-24M
$-3M
$2M
$-891.0K
$-4M
EPS (Basic)
$-2.09
$-0.14
$-2.53
$-2.55
$-3.02
$-1.92
$-0.96
$-1.50
$-0.22
$0.11
$-0.06
$-0.24
EPS (Diluted)
$-2.09
$-0.14
$-2.53
$-2.55
$-3.02
$-1.92
$-0.96
$-1.50
$-0.22
$0.11
$-0.06
$-0.23
Shares (Basic)
40,473,000
34,155,000
27,552,000
27,152,000
25,088,000
19,014,000
16,223,000
16,041,000
15,949,000
15,675,000
15,562,000
15,501,000
Shares (Diluted)
40,473,000
34,155,000
27,552,000
27,152,000
25,088,000
19,014,000
16,223,000
16,041,000
15,949,000
15,738,000
15,666,000
15,582,000
EBITDA
$-20M
$-41M
$-32M
$-32M
$-32M
$-9M
$-6M
$-5M
$4M
$7M
$10M
$1M
बैलेंस शीट30
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$80M
$108M
$37M
$70M
$188M
$181M
$28M
$3M
$7M
$9M
$8M
$10M
Short-term Investments
$579.0K
$524.0K
$37M
$40M
$0
·
·
·
·
·
·
·
Receivables
$82M
$60M
$43M
$60M
$50M
$43M
$42M
$26M
$30M
$31M
$30M
$30M
Inventory
$27M
$22M
$24M
$38M
$35M
$22M
$19M
$23M
$22M
$26M
$21M
$26M
Prepaid Expense
$17M
$12M
·
·
·
·
·
·
·
·
·
·
Other Current Assets
$30M
$14M
$8M
$9M
$10M
$4M
$4M
$3M
$4M
$4M
$3M
$4M
Current Assets
$233M
$218M
$181M
$224M
$283M
$249M
$94M
$56M
$63M
$82M
$70M
$96M
PP&E (Net)
$13M
$14M
$16M
$13M
$14M
$14M
$14M
$13M
$11M
$7M
$6M
$5M
PP&E (Gross)
$50M
$49M
$42M
$38M
$36M
$34M
$32M
$31M
$30M
$25M
$23M
$21M
Accum. Depreciation
$37M
$35M
$27M
$25M
$22M
$20M
$18M
$18M
$20M
$18M
$17M
$16M
Goodwill
$898M
$887M
$489M
$486M
$457M
$41M
$41M
$11M
$11M
$11M
$11M
$11M
Intangibles
$203M
$237M
$94M
$111M
$119M
$33M
$33M
$11M
$12M
$11M
$11M
$11M
Other Non-current Assets
$13M
$16M
$18M
$16M
$11M
$4M
$4M
$5M
$4M
$4M
$4M
$3M
Total Assets
$1.37B
$1.38B
$803M
$855M
$888M
$344M
$190M
$95M
$115M
$125M
$116M
$137M
Accounts Payable
$39M
$35M
$26M
$23M
$21M
$13M
$16M
$13M
$14M
$17M
$12M
$19M
Accrued Liabilities
$12M
$14M
$4M
$7M
$5M
$3M
$3M
$2M
$4M
$5M
$8M
$6M
Current Liabilities
$141M
$112M
$80M
$68M
$61M
$40M
$42M
$41M
$36M
$47M
$39M
$52M
Capital Leases
$6M
$6M
$2M
$3M
$2M
$1M
$1M
·
·
·
·
·
Other Non-current Liabilities
$21M
$21M
$4M
$15M
$7M
$5M
$7M
$3M
$7M
$8M
$9M
$9M
Total Liabilities
$544M
$509M
$470M
$480M
$384M
$155M
$117M
$49M
$46M
$55M
$48M
$68M
Long-term Debt
$394M
$368M
$378M
$389M
$307M
$107M
$63M
$0
$380.0K
$566.0K
$3M
$6M
Total Debt
$394M
$368M
$378M
$389M
$307M
$107M
$62M
$0
$380.0K
$566.0K
$3M
$6M
Common Stock
$836.0K
$798.0K
$584.0K
$570.0K
$562.0K
$459.0K
$367.0K
$357.0K
$354.0K
$350.0K
$347.0K
$346.0K
Paid-in Capital
$1.23B
$1.09B
$625M
$595M
$641M
$244M
$94M
$50M
$48M
$46M
$46M
$45M
Retained Earnings
$-364M
$-280M
$-275M
$-205M
$-123M
$-47M
$-10M
$5M
$30M
$32M
$31M
$31M
Treasury Stock
$29M
$22M
$17M
$14M
$11M
$5M
$6M
$6M
$6M
$6M
$6M
$6M
AOCI
$-8M
$-21M
$-939.0K
$-1M
$-4M
$-4M
$-5M
$-4M
$-3M
$-3M
$-3M
$-1M
Stockholders' Equity
$825M
$872M
$333M
$375M
$504M
$188M
$73M
$46M
$69M
$70M
$68M
$70M
Liabilities + Equity
$1.37B
$1.38B
$803M
$855M
$888M
$344M
$190M
$95M
$115M
$125M
$116M
$137M
Shares Outstanding
40,653,932
40,188,000
29,386,000
28,590,000
28,094,000
22,983,000
18,360,000
17,879,000
17,677,000
17,479,000
17,352,000
17,275,000
नकदी प्रवाह18
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$49M
$38M
$27M
$26M
$21M
$10M
$5M
$5M
$4M
$5M
$3M
$2M
Stock-based Comp
$31M
$24M
$14M
$13M
$15M
$4M
$3M
$1M
$651.0K
$469.0K
$487.0K
$1M
Deferred Tax
$321.0K
$-8M
$197.0K
$-372.0K
$-10M
$-3M
$-4M
$14M
$4M
$708.0K
$871.0K
$3M
Amort. of Intangibles
$13M
$8M
$2M
$2M
$2M
$1M
$156.0K
$22.0K
$966.0K
$966.0K
$987.0K
$279.0K
Other Non-cash
$-23M
$-74M
$11M
$-13M
$-3M
$777.0K
$-7M
$695.0K
$-5M
$3M
$-3M
$5M
Operating Cash Flow
$-27M
$-25M
$-17M
$-43M
$-53M
$-20M
$-16M
$-4M
$314.0K
$11M
$594.0K
$6M
CapEx
$3M
$970.0K
$5M
$1M
$1M
$1M
$2M
$4M
$5M
$3M
$2M
$2M
Investing Cash Flow
$-13M
$-180M
$-8M
$-67M
$-383M
$-9M
$-24M
$-7M
$-9M
$-7M
$6M
$-10M
Debt Issued
$111M
$87M
$0
$0
$0
$0
$10M
$0
·
·
·
·
Net Debt Issued
$111M
$87M
·
·
$0
$116M
·
$-380.0K
$-187.0K
$-181.0K
$-173.0K
$-165.0K
Stock Issued
$0
$194M
$0
$0
$215M
$131M
$0
$0
·
·
·
·
Stock Repurchased
·
·
·
$3M
$5M
$297.0K
$544.0K
$0
·
·
·
·
Net Stock Activity
$0
$194M
$0
$-3M
$210M
$131M
$-544.0K
·
·
·
·
·
Financing Cash Flow
$12M
$279M
$-2M
$-3M
$444M
$181M
$66M
$7M
$6M
$-2M
$-8M
$5M
Net Change in Cash
$-28M
$74M
$-30M
$-111M
$8M
$153M
$25M
$-3M
$-2M
$1M
$-2M
$152.0K
Taxes Paid
$6M
$2M
$3M
$1M
$0
$205.0K
$-321.0K
$285.0K
$20.0K
$714.0K
$310.0K
$722.0K
Free Cash Flow
$-30M
$-26M
$-23M
$-44M
$-55M
$-22M
$-19M
$-8M
$-5M
$8M
$-1M
$4M
Levered FCF
·
·
·
·
·
·
·
·
·
·
$-1M
$4M
लाभप्रदता8
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
43.5%
41.8%
23.6%
25.1%
22.0%
18.4%
20.5%
19.1%
22.7%
20.1%
20.2%
22.0%
Operating Margin
-15.1%
-22.6%
-14.4%
-16.3%
-19.1%
-11.2%
-7.0%
-4.9%
-0.05%
0.96%
2.9%
-0.95%
Net Margin
-18.5%
-1.4%
-16.8%
-19.5%
-26.8%
-17.1%
-8.3%
-12.0%
-1.5%
0.78%
-0.39%
-1.6%
Pretax Margin
-17.9%
-27.1%
-16.3%
-19.1%
-30.1%
-18.5%
-10.3%
-5.0%
0.17%
1.6%
2.4%
-0.88%
EBITDA Margin
-4.3%
-11.8%
-7.8%
-9.0%
-11.5%
-4.4%
-3.1%
-2.6%
1.7%
3.0%
4.2%
0.62%
ROA
-6.1%
-0.46%
-8.4%
-8.0%
-12.3%
-13.7%
-10.9%
-23.1%
-2.8%
1.5%
-0.71%
-2.9%
ROE
-10.0%
-0.64%
-20.9%
-18.3%
-14.7%
-28.7%
-25.2%
-49.2%
-4.9%
2.6%
-1.3%
-5.1%
ROIC
-5.8%
-6.1%
-8.6%
-7.7%
-5.9%
-7.5%
-7.9%
-52.1%
1.6%
2.2%
6.8%
-5.2%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.9
2.3
3.3
4.7
6.2
2.2
1.4
1.6
1.8
1.8
1.4
Quick Ratio
1.1
1.5
1.7
2.5
3.9
5.6
1.7
0.7
1.0
0.8
1.0
0.7
Debt / Equity
0.5
0.4
1.1
1.0
0.6
0.6
0.9
0.0
0.0
0.0
0.0
0.1
LT Debt / Equity
0.5
0.4
1.1
1.0
0.6
0.6
0.9
0.0
0.0
0.0
0.0
0.0
Interest Coverage
·
·
·
·
·
·
·
·
·
·
21.5
-16.3
दक्षता3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.3
0.5
0.4
0.5
0.8
1.3
1.9
1.9
1.9
1.8
1.8
Inventory Turnover
10.4
9.0
10.4
7.3
7.8
8.5
7.1
7.3
7.5
7.7
7.7
7.2
Receivables Turnover
6.4
6.8
6.7
6.5
6.1
5.0
5.5
7.1
7.7
7.6
7.7
7.5
प्रति शेयर5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$20.30
$22.51
$11.88
$13.73
$18.73
$8.60
$4.38
$2.84
$4.32
$4.41
$4.35
$4.47
Revenue / Share
$11.26
$10.25
$15.09
$13.10
$11.28
$11.24
$11.54
$12.55
$14.58
$14.59
$14.62
$15.07
Cash Flow / Share
$-0.67
$-0.74
$-0.62
$-1.59
$-2.12
$-1.06
$-0.99
$-0.24
$0.02
$0.70
$0.04
$0.40
Cash / Share
$1.96
$2.79
$1.33
$2.57
$7.00
$8.24
$1.69
$0.22
$0.41
$0.57
$0.51
$0.65
EPS (TTM)
$-2.09
$-0.14
$-2.53
$-2.55
$-3.02
$-1.92
$-0.96
$-1.50
$-0.22
$0.11
$-0.06
$-0.23
विकास दरें3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
30.2%
26.5%
5.5%
-7.3%
32.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
20.2%
7.3%
9.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
16.3%
·
·
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)14
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$456M
$350M
$277M
$262M
$283M
$214M
$187M
$201M
$233M
$230M
$229M
$218M
Net Income TTM
$-84M
$-5M
$-70M
$-69M
$-76M
$-37M
$-16M
$-24M
$-3M
$2M
$-891.0K
$-4M
Market Cap
$1.47B
$2.81B
$1.22B
$712M
$1.42B
$1.38B
$511M
$352M
$149M
$88M
$105M
$96M
Enterprise Value
$1.79B
$3.07B
$1.52B
$991M
$1.54B
$1.30B
$546M
$348M
$143M
$80M
$100M
$91M
P/E
-17.4
-519.1
-17.2
-10.2
-17.5
-32.7
-32.0
-14.5
-42.5
50.7
-112.2
-26.7
P/S
3.2
8.0
4.4
2.7
5.0
6.4
2.7
1.7
0.6
0.4
0.5
0.4
P/B
1.8
3.2
3.7
1.9
2.8
7.3
7.0
7.7
2.2
1.3
1.5
1.4
P / Tangible Book
·
·
·
·
·
12.1
·
·
·
·
·
·
P / Cash Flow
-54.3
-111.4
-71.5
-16.5
-26.7
-68.0
-31.7
-91.4
475.5
8.0
177.3
15.3
P / FCF
-48.4
-107.3
-54.0
-16.1
-26.0
-63.9
-27.5
-45.1
-31.4
11.6
-94.8
23.1
EV / EBITDA
-90.6
-74.6
-47.3
-31.0
-47.4
-137.1
-92.8
-67.4
36.6
11.6
10.3
62.9
EV / FCF
-58.7
-117.2
-67.4
-22.4
-28.2
-60.4
-29.3
-44.7
-30.1
10.5
-89.9
22.0
EV / Revenue
3.9
8.8
5.5
3.8
5.4
6.1
2.9
1.7
0.6
0.3
0.4
0.4
Earnings Yield
-5.8%
-0.19%
-5.8%
-9.8%
-5.7%
-3.1%
-3.1%
-6.9%
-2.4%
2.0%
-0.89%
-3.7%
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
$133M
$124M
$120M
$119M
$112M
$104M
$105M
$97M
$78M
$70M
$38M
$69M
$70M
$100M
$4M
$93M
Cost of Revenue
$77M
$69M
$71M
$70M
$61M
$56M
$60M
$54M
$46M
$44M
$16M
$44M
$50M
$77M
$-14M
$71M
Gross Profit
$57M
$55M
$49M
$49M
$51M
$48M
$45M
$43M
$32M
$26M
$22M
$25M
$19M
$23M
$19M
$21M
R&D Expense
$23M
$22M
$22M
$19M
$21M
$20M
$17M
$18M
$16M
$16M
$14M
$15M
$15M
$14M
$15M
$13M
SG&A Expense
$26M
$31M
$30M
$32M
$32M
$29M
$31M
$27M
$25M
$25M
$20M
$18M
$16M
$18M
$-6M
$27M
Operating Expenses
$69M
$68M
$68M
$67M
$68M
$64M
$61M
$58M
$53M
$53M
$43M
$42M
$39M
$37M
$40M
$40M
Operating Income
$-13M
$-14M
$-18M
$-18M
$-17M
$-16M
$-16M
$-15M
$-21M
$-27M
$-21M
$-17M
$-20M
$-14M
$-22M
$-18M
Other Non-op
$774.0K
$827.0K
$-310.0K
$664.0K
$-1M
$-91.0K
$3M
$-1M
$-610.0K
$300.0K
$-319.0K
$-262.0K
$155.0K
$-59.0K
$-264.0K
$-179.0K
Pretax Income
·
·
·
·
·
·
·
·
·
$-26M
$-30M
$-15M
$-19M
$-16M
$-24M
$-21M
Income Tax
$1M
$2M
$975.0K
$-277.0K
$944.0K
$1M
$2M
$653.0K
$612.0K
$-8M
$975.0K
$175.0K
$383.0K
$315.0K
$505.0K
$578.0K
Net Income
$-17M
$-16M
$-21M
$-18M
$-21M
$-24M
$-21M
$-20M
$54M
$-18M
$-19M
$-16M
$-20M
$-16M
$-13M
$-21M
EPS (Basic)
$-0.41
$-0.39
$-0.52
$-0.45
$-0.52
$-0.60
$-0.56
$-0.56
$1.60
$-0.62
$-0.67
$-0.56
$-0.72
$-0.58
$-0.48
$-0.79
EPS (Diluted)
$-0.41
$-0.39
$-0.52
$-0.45
$-0.52
$-0.60
$-0.56
$-0.56
$1.60
$-0.62
$-0.67
$-0.56
$-0.72
$-0.58
$-0.48
$-0.79
Shares (Basic)
41,281,000
40,997,000
·
40,582,000
40,520,000
40,174,000
·
35,865,000
34,015,000
29,516,000
·
27,472,000
27,357,000
27,344,000
·
27,110,000
Shares (Diluted)
41,281,000
40,997,000
·
40,582,000
40,520,000
40,174,000
·
35,865,000
34,015,000
29,516,000
·
27,472,000
27,357,000
27,344,000
·
27,110,000
EBITDA
$-13M
$-2M
·
$-18M
$-17M
$-4M
·
$-15M
$-21M
$-17M
·
$-13M
$-18M
$-7M
·
$-18M
बैलेंस शीट30
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
$77M
$77M
$80M
$92M
$85M
$92M
$108M
$106M
$115M
$51M
·
$43M
$44M
$49M
·
$90M
Short-term Investments
$569.0K
$575.0K
$579.0K
$541.0K
$567.0K
$531.0K
$524.0K
$13M
$28M
$22M
·
$37M
$41M
$41M
·
$40M
Receivables
$76M
$88M
$82M
$71M
$72M
$70M
$60M
$60M
$50M
$70M
·
$66M
$63M
$66M
·
$55M
Inventory
$34M
$31M
$27M
$25M
$27M
$23M
$22M
$24M
$26M
$25M
·
$24M
$27M
$32M
·
$40M
Prepaid Expense
$17M
$19M
$17M
$16M
·
·
$12M
·
·
·
·
·
·
·
·
·
Other Current Assets
$30M
$30M
$30M
$24M
$16M
$16M
$14M
$15M
$9M
$14M
·
$10M
$9M
$11M
·
$9M
Current Assets
$232M
$240M
$233M
$227M
$219M
$220M
$218M
$233M
$247M
$194M
·
$189M
$193M
$207M
·
$233M
PP&E (Net)
$12M
$13M
$13M
$14M
$13M
$14M
$14M
$15M
$14M
$15M
·
$16M
$15M
$13M
·
$13M
PP&E (Gross)
·
·
$50M
·
·
·
$49M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$37M
·
·
·
$35M
·
·
·
·
·
·
·
·
·
Goodwill
$895M
$897M
$898M
$898M
$906M
$890M
$887M
$803M
$624M
$620M
$489M
$487M
$488M
$487M
$486M
$485M
Intangibles
$205M
$220M
$203M
$217M
$229M
$234M
$237M
$226M
$148M
$158M
·
$97M
$102M
$106M
·
$116M
Other Non-current Assets
$17M
$12M
$13M
$13M
$16M
$16M
$16M
$15M
$18M
$18M
·
$16M
$15M
$15M
·
$15M
Total Assets
$1.37B
$1.39B
$1.37B
$1.38B
$1.39B
$1.38B
$1.38B
$1.30B
$1.06B
$1.01B
·
$809M
$816M
$832M
·
$865M
Accounts Payable
$37M
$37M
$39M
$32M
$39M
$32M
$35M
$35M
$31M
$40M
·
$27M
$27M
$28M
·
$25M
Accrued Liabilities
$11M
$11M
$12M
$11M
$8M
$11M
$14M
$8M
$4M
$11M
·
$11M
$6M
$8M
·
$5M
Current Liabilities
$105M
$114M
$141M
$134M
$129M
$108M
$112M
$109M
$79M
$94M
·
$87M
$84M
$65M
·
$66M
Capital Leases
$7M
$7M
$6M
$7M
$5M
$6M
$6M
$6M
$4M
$3M
·
·
·
·
·
·
Other Non-current Liabilities
$20M
$20M
$21M
$23M
$24M
$23M
$21M
$23M
$4M
$5M
·
$5M
$7M
$9M
·
$20M
Total Liabilities
$556M
$565M
$544M
$539M
$533M
$530M
$509M
$607M
$468M
$483M
·
$476M
$474M
$472M
·
$482M
Long-term Debt
$422M
$425M
$394M
$393M
$393M
$392M
$368M
$467M
$379M
$378M
·
$391M
$390M
$399M
·
$399M
Total Debt
$422M
$425M
·
$393M
$393M
$392M
·
$467M
$379M
$378M
·
$391M
$390M
$390M
·
$389M
Common Stock
$851.0K
$848.0K
$836.0K
$835.0K
$835.0K
$833.0K
$798.0K
$749.0K
$705.0K
$703.0K
·
$574.0K
$572.0K
$572.0K
·
$569.0K
Paid-in Capital
$1.25B
$1.25B
$1.23B
$1.22B
$1.21B
$1.20B
$1.09B
$973M
$852M
$844M
·
$607M
$602M
$598M
·
$592M
Retained Earnings
$-397M
$-381M
$-364M
$-344M
$-325M
$-304M
$-280M
$-259M
$-239M
$-293M
·
$-256M
$-241M
$-221M
·
$-192M
Treasury Stock
$29M
$29M
$29M
$29M
$29M
$29M
$22M
$22M
$22M
$22M
·
$17M
$17M
$17M
·
$14M
AOCI
$-14M
$-11M
$-8M
$-8M
$3M
$-17M
$-21M
$-118.0K
$-4M
$-4M
·
$-2M
$-3M
$-1M
·
$-4M
Stockholders' Equity
$814M
$826M
$825M
$838M
$859M
$852M
$872M
$693M
$588M
$526M
$333M
$333M
$342M
$360M
$375M
$383M
Liabilities + Equity
$1.37B
$1.39B
$1.37B
$1.38B
$1.39B
$1.38B
$1.38B
$1.30B
$1.06B
$1.01B
·
$809M
$816M
$832M
·
$865M
Shares Outstanding
41,362,708
41,246,199
40,653,932
40,591,032
40,580,687
40,494,785
38,717,366
36,303,459
34,104,235
33,973,906
29,386,000
27,520,284
27,443,072
27,404,944
28,590,000
27,283,410
नकदी प्रवाह16
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
$13M
$12M
$12M
$12M
$12M
$12M
$11M
$11M
$9M
$7M
$7M
$6M
$7M
$7M
$6M
$7M
Stock-based Comp
$7M
$7M
$8M
$8M
$8M
$7M
$8M
$6M
$6M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
Amort. of Intangibles
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$932.0K
$465.0K
$464.0K
$465.0K
$464.0K
$464.0K
$465.0K
Other Non-cash
·
$-20M
·
·
·
$-12M
·
·
·
$-17M
·
·
·
$-11M
·
·
Operating Cash Flow
$7M
$-17M
$-12M
$8M
$-7M
$-17M
$3M
$9M
$-14M
$-24M
$1M
$-6M
$4M
$-17M
$-9M
$-2M
CapEx
$456.0K
$321.0K
$782.0K
$1M
$782.0K
$413.0K
$179.0K
$384.0K
$362.0K
$45.0K
$368.0K
$1M
$2M
$823.0K
$351.0K
$308.0K
Investing Cash Flow
$-4M
$-3M
$-2M
$-3M
$-2M
$-6M
$-2M
$-105M
$79M
$-152M
$-3M
$1M
$-4M
$-2M
$-2M
$-59M
Debt Issued
$0
$257M
$0
$0
$0
$111M
$0
$87M
$0
$0
$0
·
·
·
$0
$0
Net Debt Issued
·
$257M
·
·
·
$111M
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$0
$194M
$0
$0
$0
$0
$0
$0
Stock Repurchased
$0
$33M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-33M
·
·
·
$0
·
·
·
$194M
·
·
·
·
·
·
Financing Cash Flow
$-2M
$18M
$759.0K
$70.0K
$705.0K
$11M
$-810.0K
$88M
$746.0K
$191M
$215.0K
$650.0K
$-55.0K
$-2M
$-599.0K
$-190.0K
Net Change in Cash
$722.0K
$-3M
$-13M
$4M
$-7M
$-12M
$475.0K
$-8M
$65M
$16M
$-4M
$-1M
$-3M
$-21M
$-12M
$-61M
Taxes Paid
$1M
$3M
$898.0K
$316.0K
$2M
$2M
$780.0K
$751.0K
$452.0K
$340.0K
$831.0K
$2M
$18.0K
$507.0K
$625.0K
$660.0K
Free Cash Flow
·
$-17M
·
·
·
$-18M
·
·
·
$-24M
·
·
·
$-18M
·
·
लाभप्रदता8
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
Gross Margin
42.4%
44.0%
·
41.3%
45.4%
46.6%
·
44.5%
41.0%
27.1%
·
26.3%
20.4%
23.1%
·
23.1%
Operating Margin
-9.7%
-11.2%
·
-14.8%
-15.4%
-15.2%
·
-15.7%
-26.5%
-23.4%
·
-12.3%
-17.6%
-13.8%
·
-19.9%
Net Margin
-12.7%
-13.0%
·
-15.2%
-18.7%
-23.4%
·
-20.5%
69.3%
-17.3%
·
-14.5%
-19.6%
-15.8%
·
-23.0%
Pretax Margin
·
·
·
·
·
·
·
·
·
-24.7%
·
-14.3%
-19.2%
-15.5%
·
-22.4%
EBITDA Margin
-9.7%
-1.5%
·
-14.8%
-15.4%
-3.7%
·
-15.7%
-26.5%
-16.5%
·
-12.3%
-17.6%
-6.9%
·
-19.9%
ROA
-1.2%
-1.2%
·
-1.4%
-1.7%
-2.0%
·
-1.9%
5.8%
-2.0%
·
-1.8%
-2.4%
-1.9%
·
-2.4%
ROE
-2.0%
-1.9%
·
-2.4%
-2.9%
-3.5%
·
-3.9%
11.7%
-4.1%
·
-4.3%
-5.3%
-4.1%
·
-4.7%
ROIC
·
·
·
·
·
·
·
·
·
-1.9%
·
-1.8%
-2.5%
-1.9%
·
-2.5%
तरलता और शोधन क्षमता4
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
2.2
2.1
·
1.7
1.7
2.0
·
2.1
3.1
2.1
·
2.2
2.3
3.2
·
3.5
Quick Ratio
1.5
1.5
·
1.2
1.2
1.5
·
1.6
2.4
1.5
·
1.7
1.8
2.4
·
2.8
Debt / Equity
0.5
0.5
·
0.5
0.5
0.5
·
0.7
0.6
0.7
·
1.2
1.1
1.1
·
1.0
LT Debt / Equity
0.5
0.5
·
0.4
0.4
0.5
·
0.7
0.6
0.7
·
1.1
1.1
1.1
·
1.0
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
·
0.1
Inventory Turnover
2.5
2.6
·
2.8
2.3
2.3
·
2.2
1.8
2.7
·
2.5
2.3
2.1
·
1.9
Receivables Turnover
1.8
1.6
·
1.8
1.8
1.5
·
1.5
1.4
1.5
·
1.8
1.6
1.7
·
1.8
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
$19.67
$20.04
·
$20.65
$21.17
$21.04
·
$19.08
$17.25
$15.49
·
$12.09
$12.47
$13.13
·
$14.04
Revenue / Share
$3.23
$3.02
·
$2.94
$2.77
$2.59
·
$2.70
$2.30
$3.57
·
$3.90
$3.68
$3.67
·
$3.42
Cash Flow / Share
·
$-0.41
·
·
·
$-0.43
·
·
·
$-0.80
·
·
·
$-0.61
·
·
Cash / Share
$1.87
$1.87
·
$2.28
$2.10
$2.26
·
$2.91
$3.37
$1.49
·
$1.57
$1.61
$1.78
·
$3.28
EPS (TTM)
$-1.77
$-1.88
·
$-2.13
$-2.24
$-0.12
·
$-0.25
$-0.25
$-2.57
·
$-2.34
$-2.57
$-2.55
·
$-3.09
मूल्यांकन (TTM)10
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
$497M
$476M
·
$440M
$418M
$384M
·
$283M
$255M
$246M
·
$243M
$267M
$282M
·
$340M
Net Income TTM
$-72M
$-76M
·
$-85M
$-86M
$-11M
·
$-3M
$2M
$-72M
·
$-65M
$-70M
$-70M
·
$-81M
Market Cap
$721M
$550M
·
$1.61B
$2.82B
$2.48B
·
$1.89B
$1.61B
$1.54B
·
$1.06B
$904M
$931M
·
$806M
Enterprise Value
$1.06B
$897M
·
$1.91B
$3.12B
$2.78B
·
$2.24B
$1.84B
$1.85B
·
$1.37B
$1.21B
$1.23B
·
$1.07B
P/E
-9.8
-7.1
·
-18.6
-31.0
-511.2
·
-208.3
-188.4
-17.6
·
-16.5
-12.8
-13.3
·
-9.6
P/S
1.5
1.2
·
3.6
6.7
6.5
·
6.7
6.3
6.3
·
4.4
3.4
3.3
·
2.4
P/B
0.9
0.7
·
1.9
3.3
2.9
·
2.7
2.7
2.9
·
3.2
2.6
2.6
·
2.1
P / Cash Flow
·
-33.0
·
·
·
-144.7
·
·
·
-65.4
·
·
·
-55.6
·
·
EV / Revenue
2.1
1.9
·
4.3
7.5
7.3
·
7.9
7.2
7.5
·
5.6
4.5
4.4
·
3.1
Earnings Yield
-10.2%
-14.1%
·
-5.4%
-3.2%
-0.20%
·
-0.48%
-0.53%
-5.7%
·
-6.1%
-7.8%
-7.5%
·
-10.5%
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
$456M
$350M
$277M
$262M
$283M
सकल मार्जिन %
43.5%
41.8%
23.6%
25.1%
22.0%
परिचालन मार्जिन %
-15.1%
-22.6%
-14.4%
-16.3%
-19.1%
शुद्ध आय
$-84M
$-5M
$-70M
$-69M
$-76M
तनुकरणित EPS
$-2.09
$-0.14
$-2.53
$-2.55
$-3.02
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
ऋण / इक्विटी
0.5
0.4
1.1
1.0
0.6
वर्तमान अनुपात
1.7
1.9
2.3
3.3
4.7
त्वरित अनुपात
1.1
1.5
1.7
2.5
3.9
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
फ्री कैश फ्लो
$-30M
$-26M
$-23M
$-44M
$-55M
संस्थागत मालिक (13F)
244 फाइलर्स
· $1.0B कुल
· तिथि अनुसार 30 सितमबर 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।
धारक244
धारित मूल्य$1.0B
नई स्थितियाँ40
बाहर निकली पोजीशन32
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
40 (-26 पिछली तिमाही की तुलना में)
32 (-18 पिछली तिमाही की तुलना में)
92 (+12 पिछली तिमाही की तुलना में)
61 (+11 पिछली तिमाही की तुलना में)
-1.9M
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।
THE ABOVE PAR COMMITTEE, VOSS CAPITAL, LLC, TRAVIS W. COCKE, BRASADA CAPITAL MANAGEMENT LP, GABE BIRDSALL, JONATHAN REICHEK, BROADVIEW DARK HORSE LP, EWING MORRIS & CO’S INVESTMENT PARTNERS LTD., MATT IRWIN
×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
39 इनसाइडर्स
· 18 अधिकारी · 14 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
17 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।