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
$642.0K
$59M
$90M
$71M
$61M
$97M
$60M
$36M
$50M
$4M
$62M
$57M
Cost of Revenue
$56M
$59M
$73M
$61M
$65M
$90M
$58M
$41M
$41M
$44M
$48M
$45M
Gross Profit
$6M
$2.0K
$16M
$10M
$7M
$16M
$16M
$8M
$9M
$7M
$14M
$12M
R&D Expense
$1M
$1M
$561.0K
$336.0K
$746.0K
$762.0K
$750.0K
$1M
$2M
$2M
$2M
$1M
SG&A Expense
$16M
$14M
$15M
$15M
$13M
$12M
$12M
$11M
$11M
$11M
$11M
$12M
Operating Income
$-12M
$-16M
$756.0K
$-5M
$-7M
$3M
$3M
$-4M
$-5M
$-16M
$1M
$-2M
Interest Expense
$461.0K
$473.0K
$323.0K
$175.0K
$247.0K
$398.0K
$432.0K
$251.0K
$315.0K
$489.0K
$489.0K
$616.0K
Interest Income
·
·
·
·
·
·
·
·
·
$110.0K
$53.0K
$27.0K
Other Non-op
$261.0K
$166.0K
$-11.0K
$2M
$-86.0K
$211.0K
$223.0K
$-8.0K
$123.0K
$22.0K
$11.0K
$-51.0K
Pretax Income
$-11M
$-15M
$935.0K
$-4M
$-3M
$3M
$3M
$-2M
$-5M
$-16M
$480.0K
$-3M
Income Tax
·
$4M
$17.0K
$-378.0K
$-4M
$-189.0K
$157.0K
$-936.0K
$1M
$-3M
$543.0K
$417.0K
Net Income
$-14M
$-20M
$485.0K
$-4M
$835.0K
$3M
$2M
$-1M
$-4M
$-13M
$-1M
$-1M
EPS (Basic)
$-0.75
$-1.33
$0.04
$-0.29
$0.07
$0.24
$0.19
$-0.12
$-0.31
$-1.15
$-0.09
$-0.11
EPS (Diluted)
$-0.75
$-1.33
$0.04
$-0.29
$0.07
$0.23
$0.19
$-0.12
$-0.31
$-1.15
$-0.09
$-0.11
Shares (Basic)
18,464,000
15,072,000
13,506,000
13,280,000
12,433,000
12,139
12,046
11,855,000
11,706,000
11,608,000
11,516,000
11,443,000
Shares (Diluted)
18,464,000
15,072,000
13,739,000
13,280,000
12,673,000
12,347
12,060
11,855,000
11,706,000
11,608,000
11,552,000
11,443,000
EBITDA
$-10M
$-14M
$3M
$-3M
$-5M
$5M
$4M
$-2M
$-933.0K
$-12M
$5M
$3M
बैलेंस शीट28
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$12M
$29M
$8M
$2M
$4M
$8M
$390.0K
$810.0K
$1M
$163.0K
$1M
$4M
Receivables
$11M
$12M
$10M
$9M
$11M
$10M
$13M
$8M
$8M
$9M
$10M
$8M
Inventory
$2M
$1M
$1M
$814.0K
$680.0K
$610.0K
$487.0K
$449.0K
$393.0K
$370.0K
$377.0K
$498.0K
Prepaid Expense
$3M
$3M
$4M
$5M
$4M
$4M
$3M
$3M
$3M
$2M
·
·
Current Assets
$36M
$50M
$31M
$24M
$30M
$37M
$25M
$15M
$17M
$15M
$20M
$23M
PP&E (Net)
$25M
$21M
$19M
$19M
$19M
$18M
$17M
$16M
$15M
$17M
$20M
$23M
PP&E (Gross)
$58M
$53M
$50M
$48M
$48M
$46M
$43M
$42M
$71M
$70M
$70M
$70M
Accum. Depreciation
$33M
$32M
$31M
$29M
$29M
$28M
$27M
$27M
$56M
$53M
$50M
$47M
Goodwill
·
·
·
·
·
·
·
·
·
·
$0
$0
Intangibles
$362.0K
·
·
$629.0K
$894.0K
$875.0K
$9M
$8M
$8M
$8M
$17M
$2.7K
Other Non-current Assets
$1M
$461.0K
$370.0K
$438.0K
$809.0K
$890.0K
$989.0K
$1M
$1M
$1M
$1M
$1M
Total Assets
$88M
$97M
$79M
$71M
$77M
$79M
$67M
$57M
$60M
$65M
$83M
$88M
Accounts Payable
$7M
$6M
$10M
$10M
$12M
$15M
$9M
$5M
$4M
$4M
$6M
$5M
Accrued Liabilities
$5M
$5M
$7M
$5M
$5M
$6M
$6M
$5M
$5M
$4M
$4M
$5M
Current Liabilities
$23M
$22M
$26M
$23M
$26M
$33M
$25M
$22M
$20M
$17M
$17M
$22M
Capital Leases
$1M
$1M
$2M
$2M
$2M
$2M
$2M
·
·
·
·
·
Deferred Tax
·
·
·
·
·
$471.0K
$590.0K
$586.0K
$2M
$2M
$5M
$5M
Other Non-current Liabilities
·
·
·
·
·
$626.0K
·
$255.0K
$1M
$931.0K
$867.0K
$803.0K
Total Liabilities
$38M
$35M
$39M
$33M
$37M
$46M
$37M
$31M
$31M
$33M
$37M
$42M
Long-term Debt
$2M
$2M
$3M
$1M
$993.0K
$7M
$4M
$3M
$4M
$9M
$10M
$11M
Total Debt
$2M
$2M
$3M
$1M
$993.0K
$7M
$4M
$3M
$4M
$9M
$10M
$11M
Common Stock
$18.0K
$18.0K
$14.0K
$13.0K
$13.0K
$12.0K
$12.0K
$12.0K
$12.0K
$11.0K
$11.0K
$11.0K
Paid-in Capital
$161M
$160M
$117M
$115M
$114M
$109M
$108M
$108M
$106M
$106M
$106M
$105M
Retained Earnings
$-111M
$-97M
$-77M
$-77M
$-74M
$-74M
$-77M
$-80M
$-78M
$-74M
$-61M
$-60M
Treasury Stock
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
Stockholders' Equity
$50M
$62M
$39M
$38M
$41M
$32M
$31M
$28M
$28M
$32M
$45M
$45M
Liabilities + Equity
$88M
$97M
$79M
$71M
$77M
$79M
$67M
$57M
$60M
$65M
$83M
$88M
Shares Outstanding
18,518,181
18,377,237
13,646,559
13,324,756
13,214,910
12,153,897
12,115,878
11,936,573
11,730,981
11,669,383
11,543,590
11,468,843
नकदी प्रवाह17
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$2M
$2M
$3M
$2M
$2M
$2M
$1M
$1M
$4M
$4M
$4M
$4M
Stock-based Comp
$818.0K
$656.0K
$548.0K
$408.0K
$250.0K
$236.0K
$179.0K
$198.0K
·
·
·
·
Deferred Tax
·
$4M
$-66.0K
$-390.0K
$-4M
$-119.0K
$4.0K
$-1M
$-668.0K
$-3M
$418.0K
$539.0K
Amort. of Intangibles
$57.0K
$117.0K
$198.0K
$237.0K
$211.0K
$239.0K
$7.0K
$55.0K
$55.0K
$55.0K
$471.0K
$638.0K
Other Non-cash
$455.0K
$-2M
$3M
$1M
$-6M
$3M
$-9M
$3M
$987.0K
$12M
$-4M
$-5M
Operating Cash Flow
$-11M
$-15M
$6M
$-553.0K
$-7M
$7M
$-5M
$2M
$442.0K
$104.0K
$-1M
$-1M
CapEx
$5M
$3M
$2M
$1M
$2M
$2M
$2M
$1M
$439.0K
$436.0K
$623.0K
$464.0K
Investing Cash Flow
$-5M
$-4M
$-2M
$-997.0K
$-2M
$-2M
$-1M
$-1M
$-340.0K
$-415.0K
$-492.0K
$7M
Debt Issued
·
·
$2M
$524.0K
·
$6M
$2M
·
·
·
·
·
Net Debt Issued
$-631.0K
$-832.0K
$2M
$22.0K
$-440.0K
$3M
$1M
$-1M
$-1M
$-2M
$-2M
$-2M
Stock Issued
·
$42M
·
$-61.0K
$6M
·
·
$36.0K
·
$156.0K
$10.0K
$7.0K
Net Stock Activity
·
$42M
·
$-61.0K
$6M
·
·
$36.0K
·
$156.0K
$10.0K
$7.0K
Financing Cash Flow
$-981.0K
$41M
$2M
$-921.0K
$5M
$2M
$992.0K
$-580.0K
$-5M
·
$-490.0K
$-2M
Net Change in Cash
$-17M
$22M
$6M
$-2M
$-3M
$8M
$-5M
$42.0K
$-5M
$-1M
$-2M
$3M
Taxes Paid
·
$53.0K
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-15M
$-18M
$4M
$-2M
$-8M
$6M
$-6M
$528.0K
$3.0K
$-332.0K
$-2M
$-2M
Levered FCF
·
$-19M
$4M
$-2M
$-8M
$5M
$-7M
$160.1K
$-228.1K
$-730.9K
$-2M
$-3M
लाभप्रदता8
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
930.4%
0.00%
18.2%
16.0%
11.2%
16.5%
26.0%
17.1%
136.6%
13.8%
23.0%
20.9%
Operating Margin
-1827.9%
-26.5%
0.84%
-9.0%
-11.1%
3.5%
5.0%
-7.3%
-75.0%
-30.8%
1.8%
-3.0%
Net Margin
-2147.0%
-33.8%
0.54%
-6.4%
1.4%
3.0%
3.9%
-2.9%
-58.3%
-26.2%
-1.7%
-2.1%
Pretax Margin
-1661.2%
-25.6%
1.0%
-6.0%
-4.6%
3.1%
4.8%
-4.1%
-76.4%
-31.7%
0.77%
-4.5%
EBITDA Margin
-1553.9%
-23.5%
3.7%
-5.5%
-8.4%
5.1%
7.2%
-4.3%
-14.8%
-22.7%
7.8%
4.4%
ROA
-14.9%
-22.7%
0.65%
-5.1%
1.1%
3.9%
3.7%
-2.4%
-5.9%
-18.1%
-1.2%
-1.4%
ROE
-25.8%
-38.1%
1.2%
-10.0%
2.1%
8.8%
7.9%
-5.1%
-12.3%
-35.2%
-2.4%
-2.8%
ROIC
·
-31.3%
1.8%
-12.5%
6.3%
8.6%
8.1%
-17.1%
-10.8%
-31.9%
-0.27%
-3.6%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.6
2.3
1.2
1.0
1.2
1.1
1.0
0.7
0.9
0.9
1.2
1.0
Quick Ratio
1.0
1.8
0.7
0.5
0.6
0.5
0.5
0.4
0.5
0.5
0.6
0.5
Debt / Equity
0.0
0.0
0.1
0.0
0.0
0.2
0.1
0.1
0.1
0.3
0.2
0.3
LT Debt / Equity
0.0
0.0
0.1
0.0
0.0
0.1
0.1
0.1
0.1
0.2
0.2
0.2
Interest Coverage
-25.5
-33.2
2.3
-30.8
-27.4
8.4
6.9
-14.4
-15.0
-32.3
2.3
-2.8
दक्षता3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
0.7
1.2
0.8
0.8
1.3
1.0
0.8
0.1
0.7
0.7
0.6
Inventory Turnover
38.2
47.2
74.5
81.6
101.3
163.2
123.7
97.6
107.9
118.2
109.8
88.7
Receivables Turnover
0.1
5.8
7.2
5.8
5.8
8.5
5.7
6.3
0.8
5.6
7.0
6.9
प्रति शेयर5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$2.71
$3.40
$2.89
$2.82
$3.07
$2.81
$2.55
$2.31
$2.42
$2.71
$3.86
$3.83
Revenue / Share
$0.03
$3.92
$6.53
$4.52
$4798.55
$7822.31
$4.97
$4.18
$0.54
$4.41
$5.40
$4986.89
Cash Flow / Share
$-0.58
$-0.98
$0.45
$-0.04
$-539.49
$596.74
$-0.39
$0.17
$0.04
$0.01
$-0.10
$-125.14
Cash / Share
$0.64
$1.58
$0.55
$0.14
$0.34
$0.65
$0.03
$0.07
$0.09
$0.01
$0.12
$0.32
EPS (TTM)
$-0.75
$-1.33
$0.04
$-0.29
$0.07
$0.23
$0.19
$-0.12
$-0.31
$-1.15
$-0.09
$-0.11
विकास दरें7
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-98.9%
-34.1%
27.1%
16.1%
-37.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-79.1%
-0.94%
-2.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-63.3%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
·
-69.6%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
-44.2%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
·
-70.8%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
-44.6%
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)14
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$642.0K
$59M
$90M
$71M
$61M
$97M
$60M
$36M
$50M
$4M
$62M
$57M
Net Income TTM
$-14M
$-20M
$485.0K
$-4M
$835.0K
$3M
$2M
$-1M
$-4M
$-13M
$-1M
$-1M
Market Cap
$233M
$203M
$107M
$47M
$84M
$73M
$110M
$28M
$43M
$46M
$43M
$50M
Enterprise Value
$223M
$177M
$103M
$46M
$80M
$71M
$114M
$31M
$46M
$54M
$51M
$58M
P/E
-16.8
-8.3
196.5
-12.2
90.4
26.0
47.9
-19.6
-11.8
-3.4
-41.3
-39.5
P/S
363.2
3.4
1.2
0.7
1.4
0.8
1.8
0.8
0.9
10.3
0.7
0.9
P/B
4.7
3.3
2.7
1.3
2.1
2.1
3.6
1.0
1.5
1.4
1.0
1.1
P / Tangible Book
4.7
3.3
2.7
1.3
2.1
2.3
·
·
·
·
·
·
P / Cash Flow
-21.7
-13.8
17.4
-85.1
-12.2
9.8
-23.5
14.3
96.9
437.6
-37.1
-34.8
P / FCF
-15.1
-11.2
24.2
-29.8
-9.9
12.8
-17.7
53.1
14272.7
-137.1
-24.1
-26.3
EV / EBITDA
-22.4
-12.7
30.8
-14.1
-15.8
14.5
26.4
-14.2
-48.9
-4.7
10.6
22.8
EV / FCF
-14.4
-9.7
23.1
-29.3
-9.5
12.6
-18.3
57.8
15200.7
-163.2
-28.9
-30.4
EV / Revenue
347.7
3.0
1.1
0.7
1.3
0.7
1.9
0.8
0.9
12.3
0.8
1.0
Earnings Yield
-6.0%
-12.0%
0.51%
-8.2%
1.1%
3.9%
2.1%
-5.1%
-8.5%
-29.5%
-2.4%
-2.5%
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
$13M
$11M
$-45M
$17M
$15M
$14M
·
$17M
$14M
$14M
$23M
$22M
$25M
$20M
$17M
$18M
Cost of Revenue
$15M
$14M
$15M
$15M
$13M
$13M
$14M
$15M
$15M
$14M
$18M
$17M
$21M
$17M
$15M
$15M
Gross Profit
$-3M
$-3M
$1M
$3M
$2M
$657.0K
$594.0K
$1M
$-1M
$-620.0K
$4M
$5M
$5M
$3M
$2M
$3M
R&D Expense
$253.0K
$303.0K
$254.0K
$342.0K
$312.0K
$383.0K
$300.0K
$303.0K
$273.0K
$296.0K
$221.0K
$120.0K
$121.0K
$99.0K
$91.0K
$69.0K
SG&A Expense
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$4M
$4M
$4M
$4M
$3M
$4M
$4M
Operating Income
$-7M
$-7M
$-3M
$-2M
$-3M
$-4M
$-4M
$-3M
$-5M
$-4M
$-8.0K
$496.0K
$844.0K
$-576.0K
$-2M
$-928.0K
Interest Expense
$73.0K
$59.0K
$109.0K
$116.0K
$124.0K
$112.0K
$127.0K
$121.0K
$109.0K
$116.0K
$134.0K
$89.0K
$47.0K
$53.0K
$52.0K
$47.0K
Other Non-op
$136.0K
$8.0K
$91.0K
$-18.0K
$155.0K
$33.0K
$105.0K
$59.0K
$1.0K
$1.0K
$0
$-17.0K
$6.0K
·
$-15.0K
$2M
Pretax Income
$-6M
$-7M
$-3M
$-2M
$-3M
$-4M
$-3M
$-2M
$-5M
$-4M
$6.0K
$500.0K
$951.0K
$-522.0K
$-2M
$1M
Income Tax
·
·
·
·
·
·
$135.0K
$6M
$-1M
$-956.0K
$-465.0K
$254.0K
$432.0K
$-204.0K
$-231.0K
$179.0K
Net Income
$-6M
$-7M
$-6M
$-2M
$-3M
$-4M
$-3M
$-9M
$-4M
$-4M
$81.0K
$341.0K
$474.0K
$-411.0K
$-2M
$664.0K
EPS (Basic)
$-0.32
$-0.40
$-0.31
$-0.10
$-0.15
$-0.19
$-0.23
$-0.57
$-0.27
$-0.26
$0.00
$0.03
$0.04
$-0.03
$-0.13
$0.05
EPS (Diluted)
$-0.32
$-0.40
$-0.31
$-0.10
$-0.15
$-0.19
$-0.23
$-0.57
$-0.27
$-0.26
$0.02
$0.02
$0.03
$-0.03
$-0.13
$0.05
Shares (Basic)
19,840,000
18,542,000
·
18,472,000
18,448,000
18,424,000
·
15,803,000
14,593,000
13,676,000
·
13,568,000
13,474,000
13,358,000
·
13,297,000
Shares (Diluted)
19,840,000
18,542,000
·
18,472,000
18,448,000
18,424,000
·
15,803,000
14,593,000
13,676,000
·
13,979,000
13,848,000
13,358,000
·
13,447,000
EBITDA
$-6M
$-7M
·
$-1M
$-2M
$-3M
·
$-3M
$-5M
$-4M
·
$496.0K
$844.0K
$171.0K
·
$-928.0K
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
$20M
$7M
$12M
$16M
$23M
$26M
$29M
$11M
$18M
$2M
$8M
$2M
$5M
$2M
$2M
$2M
Receivables
$10M
$9M
$11M
$12M
$9M
$9M
$12M
$9M
$6M
$9M
$10M
$15M
$12M
$11M
$9M
$10M
Inventory
$3M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$965.0K
$1M
$1M
$1M
$1M
$1M
$814.0K
$1M
Prepaid Expense
$3M
$4M
$3M
$4M
$3M
$4M
$3M
$4M
$3M
$4M
$4M
$5M
$3M
$4M
$5M
$6M
Current Assets
$46M
$29M
$36M
$42M
$42M
$45M
$50M
$32M
$35M
$25M
$31M
$32M
$28M
$25M
$24M
$25M
PP&E (Net)
$29M
$25M
$25M
$23M
$22M
$21M
$21M
$20M
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$20M
PP&E (Gross)
$63M
$58M
$58M
$55M
$54M
$53M
$53M
$52M
$50M
$50M
$50M
$49M
$49M
$48M
$48M
$49M
Accum. Depreciation
$34M
$33M
$33M
$33M
$32M
$32M
$32M
$32M
$31M
$31M
$31M
$31M
$30M
$29M
$29M
$30M
Intangibles
$552.0K
$503.0K
·
·
·
·
·
$133.0K
$155.0K
·
·
$477.0K
$529.0K
$567.0K
·
$719.0K
Other Non-current Assets
$1M
$1M
$1M
$585.0K
$624.0K
$505.0K
$461.0K
$381.0K
$339.0K
$351.0K
$370.0K
$383.0K
$405.0K
$421.0K
$438.0K
$448.0K
Total Assets
$102M
$82M
$88M
$91M
$90M
$93M
$97M
$78M
$87M
$74M
$79M
$80M
$75M
$73M
$71M
$73M
Accounts Payable
$9M
$7M
$7M
$6M
$5M
$7M
$6M
$8M
$9M
$8M
$10M
$10M
$14M
$12M
$10M
$10M
Accrued Liabilities
$5M
$6M
$5M
$6M
$5M
$5M
$5M
$6M
$4M
$6M
$7M
$7M
$4M
$5M
$5M
$6M
Current Liabilities
$27M
$24M
$23M
$24M
$21M
$21M
$22M
$23M
$23M
$25M
$26M
$27M
$26M
$25M
$23M
$24M
Capital Leases
$897.0K
$995.0K
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$2M
$2M
Total Liabilities
$44M
$39M
$38M
$36M
$33M
$34M
$35M
$36M
$36M
$38M
$39M
$41M
$36M
$35M
$33M
$34M
Long-term Debt
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$772.0K
$889.0K
$1M
$1M
Total Debt
$2M
$2M
·
$2M
$2M
$2M
·
$2M
$2M
$3M
·
$3M
$772.0K
$889.0K
·
$1M
Common Stock
$21.0K
$18.0K
$18.0K
$18.0K
$18.0K
$18.0K
$18.0K
$16.0K
$16.0K
$14.0K
$14.0K
$14.0K
$14.0K
$13.0K
$13.0K
$13.0K
Paid-in Capital
$183M
$161M
$161M
$161M
$160M
$160M
$160M
$136M
$136M
$117M
$117M
$116M
$116M
$115M
$115M
$115M
Retained Earnings
$-124M
$-118M
$-111M
$-105M
$-103M
$-101M
$-97M
$-93M
$-84M
$-81M
$-77M
$-77M
$-77M
$-78M
$-77M
$-76M
Treasury Stock
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
$88.0K
Stockholders' Equity
$58M
$43M
$50M
$55M
$57M
$59M
$62M
$42M
$51M
$36M
$39M
$39M
$38M
$37M
$38M
$39M
Liabilities + Equity
$102M
$82M
$88M
$91M
$90M
$93M
$97M
$78M
$87M
$74M
$79M
$80M
$75M
$73M
$71M
$73M
Shares Outstanding
21,207,552
18,547,539
18,518,181
18,477,401
18,452,227
18,428,393
18,377,237
15,809,404
15,788,386
13,722,938
13,646,559
13,581,291
13,555,101
13,389,794
13,324,756
13,298,108
नकदी प्रवाह15
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
$484.0K
$490.0K
$460.0K
$426.0K
$437.0K
$436.0K
$469.0K
$433.0K
$430.0K
$431.0K
$444.0K
$685.0K
$692.0K
$747.0K
$676.0K
$497.0K
Stock-based Comp
$182.0K
$216.0K
$221.0K
$215.0K
$186.0K
$196.0K
$190.0K
$182.0K
$132.0K
$152.0K
$156.0K
$149.0K
$125.0K
$118.0K
$98.0K
$105.0K
Deferred Tax
·
·
·
·
·
·
$148.0K
$6M
$-1M
$-956.0K
$-548.0K
$254.0K
$432.0K
$-204.0K
$-243.0K
$179.0K
Amort. of Intangibles
$15.0K
$17.0K
$16.0K
$13.0K
$13.0K
$15.0K
$47.0K
$22.0K
$23.0K
$25.0K
$33.0K
$55.0K
$55.0K
$55.0K
$61.0K
$65.0K
Other Non-cash
·
$3M
·
·
·
$837.0K
·
·
·
$-658.0K
·
·
·
$1M
·
·
Operating Cash Flow
$-5M
$-4M
$-2M
$-5M
$-2M
$-2M
$-3M
$-5M
$-1M
$-5M
$6M
$-4M
$3M
$2M
$340.0K
$2M
CapEx
$2M
$859.0K
$2M
$1M
$909.0K
$523.0K
$1M
$1M
$597.0K
$244.0K
$328.0K
$339.0K
$298.0K
$748.0K
$77.0K
$189.0K
Investing Cash Flow
$-2M
$-965.0K
$-2M
$-1M
$-903.0K
$-586.0K
$-1M
$-2M
$-1M
$-318.0K
$-603.0K
$-388.0K
$-299.0K
$-748.0K
$-75.0K
$-189.0K
Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$0
$0
Net Debt Issued
·
$-162.0K
·
·
·
$-157.0K
·
·
·
$-259.0K
·
·
·
$-137.0K
·
·
Stock Issued
·
·
·
·
·
·
$23M
$-141.0K
·
·
·
·
·
·
·
·
Financing Cash Flow
$21M
$-227.0K
$-149.0K
$-206.0K
$-230.0K
$-396.0K
$23M
$-322.0K
$18M
$-125.0K
$-194.0K
$2M
$-86.0K
$-204.0K
$-227.0K
$-250.0K
Net Change in Cash
$14M
$-5M
$-5M
$-6M
$-3M
$-3M
$19M
$-7M
$16M
$-5M
$6M
$-3M
$2M
$612.0K
$38.0K
$2M
Free Cash Flow
·
$-5M
·
·
·
$-3M
·
·
·
$-5M
·
·
·
$816.0K
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-5M
·
·
·
$783.7K
·
·
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
-19.4%
-25.9%
·
14.6%
10.6%
4.7%
·
7.9%
-9.3%
-4.5%
·
20.8%
18.0%
15.0%
·
16.6%
Operating Margin
-50.5%
-67.3%
·
-10.7%
-19.8%
-26.8%
·
-15.5%
-36.0%
-32.8%
·
2.3%
3.4%
-2.9%
·
-5.0%
Net Margin
-48.1%
-67.3%
·
-10.5%
-18.6%
-25.7%
·
-53.4%
-28.2%
-26.1%
·
1.6%
1.9%
-2.0%
·
3.6%
Pretax Margin
-48.6%
-66.3%
·
-10.1%
-17.7%
-25.1%
·
-14.2%
-35.4%
-32.4%
·
2.3%
3.8%
-2.6%
·
5.4%
EBITDA Margin
-46.7%
-62.8%
·
-8.3%
-16.8%
-23.7%
·
-15.5%
-36.0%
-29.6%
·
2.3%
3.4%
0.85%
·
-5.0%
ROA
-6.5%
-8.6%
·
-2.2%
-3.1%
-4.3%
·
-11.4%
-4.9%
-4.9%
·
0.45%
0.65%
-0.57%
·
0.89%
ROE
-10.8%
-14.7%
·
-3.8%
-5.0%
-7.5%
·
-22.1%
-8.9%
-9.7%
·
0.88%
1.2%
-1.1%
·
1.6%
ROIC
·
·
·
·
·
·
·
-21.4%
-7.2%
-9.0%
·
0.58%
1.2%
-0.92%
·
-1.9%
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
1.7
1.3
·
1.8
2.0
2.2
·
1.4
1.6
1.0
·
1.2
1.1
1.0
·
1.1
Quick Ratio
1.1
0.7
·
1.2
1.5
1.7
·
0.9
1.1
0.4
·
0.6
0.6
0.5
·
0.5
Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.1
0.0
0.1
·
0.1
0.0
0.0
·
0.0
LT Debt / Equity
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.1
·
0.1
0.0
0.0
·
0.0
Interest Coverage
-89.1
-126.8
·
-16.1
-23.3
-33.4
·
-21.5
-46.2
-38.4
·
5.6
18.0
-10.9
·
-19.7
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
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
0.2
Inventory Turnover
7.9
8.7
·
13.3
11.0
11.1
·
14.3
15.3
13.1
·
16.6
20.1
16.6
·
19.3
Receivables Turnover
1.4
1.2
·
1.7
1.9
1.5
·
1.4
1.5
1.4
·
1.7
2.0
1.9
·
1.7
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
$2.75
$2.32
·
$3.00
$3.08
$3.21
·
$2.68
$3.23
$2.64
·
$2.86
$2.82
$2.79
·
$2.93
Revenue / Share
$0.65
$0.60
·
$0.94
$0.79
$0.76
·
$1.06
$0.96
$1.00
·
$1.56
$1.81
$1.51
·
$1.37
Cash Flow / Share
·
$-0.20
·
·
·
$-0.11
·
·
·
$-0.34
·
·
·
$0.12
·
·
Cash / Share
$0.97
$0.36
·
$0.89
$1.22
$1.40
·
$0.67
$1.15
$0.17
·
$0.15
$0.35
$0.18
·
$0.14
EPS (TTM)
$-1.13
$-0.96
·
$-0.67
$-1.14
$-1.26
·
$-1.08
$-0.49
$-0.19
·
$-0.11
$-0.08
$-0.22
·
$-0.35
मूल्यांकन (TTM)11
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
$-4M
$-2M
·
·
·
·
·
$67M
$72M
$83M
·
$84M
$80M
$75M
·
$60M
Net Income TTM
$-21M
$-18M
·
$-12M
$-19M
$-20M
·
$-16M
$-7M
$-3M
·
$-1M
$-965.0K
$-3M
·
$-5M
Market Cap
$303M
$198M
·
$187M
$194M
$134M
·
$194M
$160M
$163M
·
$142M
$149M
$158M
·
$60M
Enterprise Value
$285M
$193M
·
$172M
$174M
$110M
·
$186M
$144M
$163M
·
$143M
$145M
$156M
·
$59M
P/E
-12.6
-11.1
·
-15.1
-9.2
-5.8
·
-11.4
-20.7
-62.6
·
-95.0
-137.2
-53.5
·
-12.8
P/S
-78.7
-92.2
·
·
·
·
·
2.9
2.2
2.0
·
1.7
1.9
2.1
·
1.0
P/B
5.2
4.6
·
3.4
3.4
2.3
·
4.6
3.1
4.5
·
3.7
3.9
4.2
·
1.5
P / Tangible Book
5.2
4.7
·
3.4
3.4
2.3
·
4.6
3.1
4.5
·
3.7
3.9
4.3
·
1.6
P / Cash Flow
·
-52.4
·
·
·
-63.7
·
·
·
-35.5
·
·
·
100.9
·
·
EV / Revenue
-73.9
-89.9
·
·
·
·
·
2.8
2.0
2.0
·
1.7
1.8
2.1
·
1.0
Earnings Yield
-7.9%
-9.0%
·
-6.6%
-10.8%
-17.3%
·
-8.8%
-4.8%
-1.6%
·
-1.1%
-0.73%
-1.9%
·
-7.8%
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
$642.0K
$59M
$90M
$71M
$61M
सकल मार्जिन %
930.4%
0.00%
18.2%
16.0%
11.2%
परिचालन मार्जिन %
-1827.9%
-26.5%
0.84%
-9.0%
-11.1%
शुद्ध आय
$-14M
$-20M
$485.0K
$-4M
$835.0K
तनुकरणित EPS
$-0.75
$-1.33
$0.04
$-0.29
$0.07
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
ऋण / इक्विटी
0.0
0.0
0.1
0.0
0.0
वर्तमान अनुपात
1.6
2.3
1.2
1.0
1.2
त्वरित अनुपात
1.0
1.8
0.7
0.5
0.6
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
फ्री कैश फ्लो
$-15M
$-18M
$4M
$-2M
$-8M
संस्थागत मालिक (13F)
97 फाइलर्स
· $151.1M 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।
धारक97
धारित मूल्य$151.1M
नई स्थितियाँ14
बाहर निकली पोजीशन8
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
14 (-3 पिछली तिमाही की तुलना में)
8 (-3 पिछली तिमाही की तुलना में)
35 (+13 पिछली तिमाही की तुलना में)
19 (-7 पिछली तिमाही की तुलना में)
+1.8M
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
Heartland Advisors, Inc., Heartland Holdings, Inc., William R. Nasgovitz
×11 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
29 इनसाइडर्स
· 7 अधिकारी · 13 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।