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
$320M
$373M
$258M
$240M
$366M
$360M
$235M
$287M
$149M
$174M
$163M
$186M
Cost of Revenue
$201M
$244M
$183M
$191M
$238M
$226M
$156M
$179M
$98M
$131M
$122M
$136M
Gross Profit
$119M
$129M
$76M
$49M
$128M
$134M
$79M
$109M
$51M
$43M
$41M
$51M
R&D Expense
$17M
$17M
$17M
$19M
$17M
$12M
$8M
$6M
$6M
$8M
$12M
$9M
SG&A Expense
$30M
$28M
$31M
$33M
$32M
$26M
$22M
$17M
$16M
$20M
$21M
$17M
Operating Expenses
$92M
$109M
$92M
$101M
$108M
$85M
$68M
$55M
$46M
$120M
$115M
$64M
Operating Income
$28M
$20M
$-16M
$-51M
$20M
$49M
$10M
$54M
$5M
$-78M
$-74M
$-14M
Interest Expense
·
·
$504.0K
$1M
$383.0K
$467.0K
$929.0K
$5M
$8M
$7M
$5M
$7M
Other Non-op
$-945.0K
$-1M
$-394.0K
$-2M
$101.0K
$4M
$2M
$-8M
$463.0K
$-2M
$-1M
$-724.0K
Pretax Income
$17M
$11M
$-17M
$-54M
$20M
$52M
$12M
$41M
$-3M
$-88M
$-81M
$-22M
Income Tax
$1M
$-6M
$338.0K
$5M
$2M
$14M
$-6M
$2M
$593.0K
$-387.0K
$2M
$-6M
Net Income
$16M
$16M
$-18M
$-60M
$18M
$39M
$18M
$39M
$-3M
$-87M
$-83M
$-15M
EPS (Basic)
$0.78
$0.81
$-1.03
$-3.62
$1.11
$2.62
$1.24
$2.90
$-0.26
$-7.18
$-1.96
$-0.39
EPS (Diluted)
$0.77
$0.78
$-1.03
$-3.62
$0.97
$2.37
$1.04
$2.74
$-0.26
$-7.18
$-1.96
$-0.39
Shares (Basic)
20,263,000
20,022,000
17,135,000
20,263,000
15,915,000
14,801,000
14,483,000
13,512,000
12,336,000
12,148,000
42,269,000
39,665,000
Shares (Diluted)
20,456,000
20,832,000
17,135,000
20,456,000
18,251,000
16,365,000
15,688,000
14,289,000
12,336,000
12,148,000
42,269,000
39,665,000
EBITDA
$32M
$24M
$-13M
·
$24M
$54M
$15M
$58M
$9M
$-73M
$-68M
$-8M
बैलेंस शीट27
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$17M
$13M
$19M
$11M
$38M
$47M
$8M
$7M
$5M
$5M
$7M
$8M
Receivables
$77M
$93M
$54M
$43M
$36M
$44M
$45M
$53M
$51M
$55M
$57M
$61M
Inventory
$69M
$71M
$44M
$71M
$102M
$71M
$46M
$49M
$28M
$22M
$26M
$38M
Prepaid Expense
$11M
$11M
$8M
$9M
$18M
$8M
$4M
$4M
$3M
$4M
$4M
$4M
Current Assets
$174M
$188M
$125M
$135M
$193M
$170M
$103M
$114M
$87M
$87M
$95M
$118M
PP&E (Net)
$3M
$6M
$5M
$6M
$7M
$7M
$4M
$6M
$5M
$4M
$7M
$7M
PP&E (Gross)
$18M
$42M
$36M
$34M
$30M
$28M
$22M
$19M
$17M
$13M
$24M
$18M
Accum. Depreciation
$15M
$36M
$31M
$27M
$23M
$21M
$18M
$14M
$13M
$9M
$17M
$11M
Goodwill
$50M
$53M
$11M
$11M
$11M
$8M
$9M
$0
$0
$0
$31M
$81M
Intangibles
$34M
$42M
$2M
$3M
$6M
$5M
$6M
$1M
$1M
$2M
$38M
$40M
Total Assets
$269M
$299M
$150M
$163M
$231M
$203M
$131M
$122M
$94M
$95M
$172M
$247M
Accounts Payable
$25M
$35M
$27M
$20M
$40M
$43M
$23M
$18M
$13M
$12M
$18M
$36M
Short-term Debt
·
$1M
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$88M
$124M
$56M
$64M
$78M
$79M
$65M
$74M
$68M
$67M
$69M
$89M
Capital Leases
$5M
$7M
$6M
$8M
$7M
$5M
$1M
·
·
·
·
·
Deferred Tax
·
·
·
·
·
$3M
$153.0K
$187.0K
$0
$0
$4.0K
$648.0K
Other Non-current Liabilities
$6M
$8M
$7M
$8M
$7M
$5M
$3M
$3M
$2M
$3M
$3M
$6M
Total Liabilities
$141M
$178M
$65M
$74M
$89M
$87M
$68M
$84M
$116M
$115M
$116M
$116M
Long-term Debt
$56M
$49M
·
·
·
·
·
$37M
$70M
$67M
$65M
$45M
Total Debt
$55M
$47M
·
·
·
·
·
$0
$28M
$28M
$29M
$6M
Common Stock
$19.0K
$20.0K
$18.0K
$17.0K
$16.0K
$15.0K
$14.0K
$14.0K
$12.0K
$49.0K
$43.0K
$42.0K
Paid-in Capital
$229M
$240M
$220M
$207M
$198M
$191M
$177M
$169M
$148M
$147M
$137M
$128M
Retained Earnings
$-102M
$-118M
$-134M
$-117M
$-57M
$-75M
$-114M
$-131M
$-170M
$-167M
$-80M
$3M
AOCI
$2M
$-1M
$-849.0K
$-1M
$127.0K
$589.0K
$116.0K
$-476.0K
$-203.0K
$-560.0K
$-466.0K
$-229.0K
Stockholders' Equity
$128M
$121M
$85M
$89M
$141M
$116M
$63M
$37M
$-22M
$-21M
$57M
$131M
Liabilities + Equity
$269M
$299M
$150M
$163M
$231M
$203M
$131M
$122M
$94M
$95M
$172M
$247M
Shares Outstanding
19,185,869
19,961,696
17,531,702
16,569,173
16,168,147
15,475,504
14,488,152
14,268,184
12,349,449
49,251,336
42,027,991
42,027,991
नकदी प्रवाह16
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$4M
$4M
$4M
$5M
$4M
$4M
$5M
$4M
$4M
$5M
$6M
$6M
Deferred Tax
$115.0K
$-7M
$-44.0K
$6M
$1M
$468.0K
$-7M
$549.0K
$181.0K
$-547.0K
$5M
$-10M
Amort. of Intangibles
$8M
$7M
$1M
$1M
$1M
$889.0K
$642.0K
$303.0K
$348.0K
$4M
$2M
$1M
Restructuring
·
·
·
·
·
·
·
$0
$533.0K
$664.0K
$399.0K
$747.0K
Other Non-cash
$15M
$-8M
$41M
·
$-23M
$7M
$24M
$-1M
$2M
$81M
$56M
$5M
Operating Cash Flow
$35M
$6M
$27M
$-42M
$-327.0K
$51M
$39M
$42M
$3M
$-2M
$-15M
$-15M
CapEx
$1M
$5M
$2M
$4M
$6M
$6M
$2M
$5M
$4M
$3M
$7M
$4M
Investing Cash Flow
$1M
$-82M
$-2M
$-4M
$-8M
$-6M
$-15M
$-5M
$-4M
$-3M
$-7M
$557.0K
Stock Issued
·
·
·
·
·
·
·
$0
$0
$6M
$0
$37M
Stock Repurchased
$19M
$28M
$974.0K
·
$5M
·
$3M
$246.0K
$0
$0
·
·
Net Stock Activity
$-19M
$-28M
$-974.0K
·
$-5M
·
$-3M
$-246.0K
$0
$6M
$0
$37M
Financing Cash Flow
$-33M
$71M
$-18M
$20M
$-56.0K
$-7M
$-24M
$-35M
$-162.0K
$4M
$21M
$16M
Net Change in Cash
$4M
$-6M
$7M
$-26M
$-9M
$38M
$1M
$2M
$-936.0K
$-931.0K
$-794.0K
$1M
Taxes Paid
$3M
$193.0K
$63.0K
$-2M
$7M
$8M
·
·
·
·
·
·
Free Cash Flow
$34M
$847.0K
$25M
·
$-6M
$45M
$37M
$37M
$-993.0K
$-5M
$-22M
$-18M
Levered FCF
·
·
$24M
·
$-6M
$45M
$36M
$32M
$-11M
$-12M
$-27M
$-24M
लाभप्रदता8
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
37.3%
34.6%
29.2%
·
35.0%
37.1%
33.5%
37.8%
34.2%
24.5%
25.0%
27.2%
Operating Margin
8.6%
5.4%
-6.4%
·
5.6%
13.7%
4.4%
18.8%
3.2%
-44.7%
-45.7%
-7.4%
Net Margin
4.9%
4.3%
-6.9%
·
4.8%
10.8%
7.6%
13.6%
-2.2%
-50.1%
-50.9%
-8.3%
Pretax Margin
5.2%
2.9%
-6.7%
·
5.5%
14.6%
5.0%
14.2%
-1.8%
-50.3%
-49.5%
-11.7%
EBITDA Margin
10.0%
6.6%
-4.9%
·
6.7%
14.9%
6.4%
20.2%
5.9%
-41.8%
-42.1%
-4.3%
ROA
5.5%
7.2%
-11.3%
·
8.2%
23.2%
14.2%
36.3%
-3.4%
-65.2%
-39.4%
-8.3%
ROE
12.6%
15.7%
-20.3%
·
13.8%
43.1%
35.6%
511.0%
15.2%
-484.9%
-88.3%
-32.2%
ROIC
14.1%
18.1%
-19.7%
·
12.7%
31.2%
25.2%
138.0%
107.3%
-1014.3%
-89.5%
-7.2%
तरलता और शोधन क्षमता5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.0
1.5
2.2
·
2.5
2.2
1.6
1.5
1.3
1.3
1.4
1.3
Quick Ratio
1.1
0.9
1.3
·
0.9
1.2
0.8
0.8
0.8
0.9
0.9
0.8
Debt / Equity
0.4
0.4
·
·
·
·
·
0.0
-1.2
-1.4
0.5
0.0
LT Debt / Equity
0.4
0.4
·
·
·
·
·
0.0
-1.2
-1.4
0.5
0.0
Interest Coverage
·
·
-32.6
·
53.3
105.3
11.2
10.1
0.6
-10.4
-14.6
-1.9
दक्षता3
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.7
1.6
·
1.7
2.2
1.9
2.7
1.6
1.3
0.8
1.0
Inventory Turnover
2.9
4.2
3.2
·
2.7
3.9
3.3
4.6
4.0
5.5
3.8
3.1
Receivables Turnover
3.8
5.1
5.3
·
9.2
8.1
4.8
5.6
2.8
3.1
2.8
3.4
प्रति शेयर5
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$6.70
$6.04
$4.85
·
$8.74
$7.52
$4.38
$2.63
$-0.45
$-0.49
$1.33
$3.12
Revenue / Share
$15.64
$17.89
$15.06
·
$20.07
$22.00
$14.96
$20.12
$3.02
$3.58
$3.85
$4.69
Cash Flow / Share
$1.73
$0.28
$1.58
·
$-0.02
$3.12
$2.51
$2.96
$0.07
$-0.04
$-0.36
$-0.37
Cash / Share
$0.88
$0.65
$1.07
·
$2.33
$3.02
$0.57
$0.50
$0.11
$0.15
$0.17
$0.19
EPS (TTM)
$0.77
$0.78
$-1.03
$-3.62
$0.97
$2.37
$1.04
$2.74
$-0.26
$-7.18
$-1.96
$-0.39
विकास दरें9
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-14.2%
44.4%
7.5%
-34.4%
1.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
10.0%
0.58%
-10.5%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-2.3%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-1.3%
·
·
·
-59.1%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-7.0%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-20.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-2.8%
·
·
·
-54.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-3.0%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-16.5%
·
·
·
·
·
·
·
·
·
·
·
मूल्यांकन (TTM)14
मेट्रिक
रुझान
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$320M
$373M
$258M
$240M
$366M
$360M
$235M
$287M
$149M
$174M
$163M
$186M
Net Income TTM
$16M
$16M
$-18M
$-60M
$18M
$39M
$18M
$39M
$-3M
$-87M
$-83M
$-15M
Market Cap
$269M
$346M
$192M
·
$360M
$333M
$137M
$204M
$89M
$223M
$342M
$536M
Enterprise Value
$307M
$379M
·
·
·
·
·
$197M
$112M
$245M
$364M
$534M
P/E
18.2
22.2
-10.6
-2.0
22.9
9.1
9.1
5.2
-7.0
-0.7
-4.1
-32.7
P/S
0.8
0.9
0.7
·
1.0
0.9
0.6
0.7
0.6
1.3
2.1
2.9
P/B
2.1
2.9
2.3
·
2.5
2.9
2.2
5.4
-4.0
-10.8
6.0
4.1
P / Tangible Book
6.2
13.7
2.6
1.6
2.9
3.2
·
·
·
·
·
·
P / Cash Flow
7.6
60.0
7.1
·
-1100.6
6.5
3.5
4.8
26.2
-121.8
-22.6
-36.2
P / FCF
7.9
408.0
7.7
·
-60.5
7.3
3.7
5.5
-90.1
-44.1
-15.7
-29.2
EV / EBITDA
9.6
15.5
·
·
·
·
·
3.4
12.6
-3.4
-5.3
-66.6
EV / FCF
9.0
447.9
·
·
·
·
·
5.3
-112.7
-48.4
-16.7
-29.1
EV / Revenue
1.0
1.0
·
·
·
·
·
0.7
0.8
1.4
2.2
2.9
Earnings Yield
5.5%
4.5%
-9.4%
-50.5%
4.4%
11.0%
11.0%
19.2%
-14.3%
-137.0%
-24.4%
-3.1%
आय विवरण17
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
Q3 2022
Q2 2022
Revenue
$56M
$42M
$95M
$80M
$57M
$64M
$146M
$94M
$76M
$56M
$100M
$59M
$48M
$51M
$51M
$41M
Cost of Revenue
$35M
$31M
$71M
$50M
$39M
$41M
$92M
$60M
$53M
$38M
$68M
$41M
$36M
$37M
$44M
$33M
Gross Profit
$22M
$11M
$48M
$30M
$18M
$23M
$54M
$34M
$23M
$18M
$32M
$18M
$12M
$14M
$7M
$8M
R&D Expense
$5M
$5M
$4M
$4M
$4M
$4M
$5M
$4M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$5M
SG&A Expense
$5M
$9M
$7M
$8M
$7M
$8M
$9M
$6M
$7M
$6M
$6M
$5M
$13M
$7M
$6M
$13M
Operating Expenses
$25M
$25M
$27M
$25M
$19M
$22M
$31M
$28M
$27M
$23M
$23M
$20M
$28M
$21M
$21M
$29M
Operating Income
$-3M
$-14M
$21M
$5M
$-329.0K
$2M
$23M
$6M
$-4M
$-6M
$8M
$-3M
$-16M
$-6M
$-14M
$-21M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
·
·
$163.0K
$450.0K
$84.0K
Other Non-op
$-73.0K
$101.0K
$-165.0K
$322.0K
$-799.0K
$-303.0K
$-315.0K
$-252.0K
$-352.0K
$-370.0K
$405.0K
$-481.0K
$-198.0K
$-120.0K
$-2M
$-1M
Pretax Income
$-7M
$-15M
$19M
$2M
$-3M
$-773.0K
$20M
$3M
$-7M
$-6M
$9M
$-3M
$-16M
$-7M
$-16M
$-23M
Income Tax
$521.0K
$-123.0K
$1M
$254.0K
$-246.0K
$-109.0K
$-10.0K
$46.0K
$841.0K
$-6M
$-39.0K
$501.0K
$-54.0K
$-70.0K
$-4M
$-5M
Net Income
$-7M
$-15M
$18M
$2M
$-3M
$-664.0K
$20M
$3M
$-8M
$155.0K
$9M
$-4M
$-16M
$-7M
$-12M
$-18M
EPS (Basic)
$-0.38
$-0.78
$0.86
$0.09
$-0.14
$-0.03
$0.98
$0.17
$-0.35
$0.01
$0.51
$-0.21
$-0.93
$-0.40
$-0.73
$-1.08
EPS (Diluted)
$-0.38
$-0.78
$0.86
$0.08
$-0.14
$-0.03
$0.96
$0.16
$-0.35
$0.01
$0.51
$-0.21
$-0.93
$-0.40
$-0.73
$-1.08
Shares (Basic)
19,182,000
19,498,000
·
20,073,000
20,667,000
20,506,000
·
20,553,000
21,252,000
18,321,000
·
17,345,000
17,156,000
16,578,000
16,541,000
16,500,000
Shares (Diluted)
19,182,000
19,498,000
·
20,406,000
20,667,000
20,506,000
·
21,501,000
21,252,000
19,389,000
·
17,345,000
17,156,000
16,578,000
16,541,000
16,500,000
EBITDA
$-2M
$-13M
·
$6M
$771.0K
$3M
·
$6M
$-4M
$-5M
·
$-3M
$-16M
$-6M
$-14M
$-21M
बैलेंस शीट26
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
Q3 2022
Q2 2022
Cash & Equivalents
$20M
$12M
$17M
$12M
$12M
$12M
$13M
$14M
$12M
$18M
·
$12M
$16M
$21M
$11M
$11M
Receivables
$38M
$30M
$77M
$57M
$36M
$42M
$93M
$71M
$46M
$43M
·
$34M
$20M
$24M
$30M
$9M
Inventory
$57M
$64M
$69M
$95M
$77M
$74M
$71M
$102M
$73M
$70M
·
$76M
$68M
$65M
$118M
$121M
Prepaid Expense
$11M
$11M
$11M
$14M
$13M
$15M
$11M
$10M
$11M
$10M
·
$9M
$9M
$9M
$12M
$14M
Current Assets
$125M
$118M
$174M
$178M
$138M
$142M
$188M
$196M
$144M
$141M
·
$131M
$113M
$119M
$171M
$154M
PP&E (Net)
$2M
$2M
$3M
$4M
$5M
$5M
$6M
$6M
$6M
$6M
·
$5M
$6M
$6M
$5M
$6M
PP&E (Gross)
$19M
$18M
$18M
$18M
$28M
$27M
$42M
$40M
$40M
$37M
·
$35M
$35M
$35M
$32M
$32M
Accum. Depreciation
$17M
$16M
$15M
$15M
$23M
$22M
$36M
$35M
$33M
$32M
·
$30M
$29M
$28M
$26M
$25M
Goodwill
$50M
$50M
$50M
$50M
$50M
$50M
$53M
$57M
$57M
$53M
·
$11M
$11M
$11M
$11M
$11M
Intangibles
$30M
$32M
$34M
$36M
$38M
$40M
$42M
$45M
$47M
$49M
·
$2M
$2M
$2M
$5M
$5M
Total Assets
$215M
$210M
$269M
$278M
$240M
$247M
$299M
$313M
$264M
$258M
·
$156M
$140M
$147M
$217M
$197M
Accounts Payable
$28M
$21M
$25M
$47M
$34M
$40M
$35M
$66M
$48M
$45M
·
$39M
$34M
$22M
$30M
$31M
Short-term Debt
·
·
·
·
$2M
$1M
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$53M
$48M
$88M
$112M
$75M
$72M
$124M
$156M
$103M
$77M
·
$74M
$56M
$52M
$97M
$66M
Capital Leases
·
·
$5M
·
·
·
·
$8M
$8M
$8M
·
$7M
$7M
$7M
$7M
$7M
Other Non-current Liabilities
$5M
$5M
$6M
$6M
$7M
$7M
$8M
$8M
$9M
$9M
·
$7M
$7M
$8M
$7M
$7M
Total Liabilities
$134M
$98M
$141M
$168M
$123M
$126M
$178M
$211M
$159M
$133M
·
$84M
$65M
$62M
$108M
$77M
Long-term Debt
$81M
$54M
$56M
$58M
$43M
$49M
$49M
$49M
$50M
$50M
·
·
·
·
·
·
Total Debt
$81M
$53M
·
$57M
$42M
$47M
·
$46M
$46M
$46M
·
·
·
·
·
·
Common Stock
$18.0K
$20.0K
$19.0K
$19.0K
$20.0K
$20.0K
$20.0K
$20.0K
$21.0K
$21.0K
·
$17.0K
$17.0K
$17.0K
$17.0K
$17.0K
Paid-in Capital
$204M
$228M
$229M
$229M
$236M
$240M
$240M
$239M
$248M
$261M
·
$216M
$214M
$209M
$205M
$202M
Retained Earnings
$-125M
$-118M
$-102M
$-120M
$-122M
$-119M
$-118M
$-138M
$-142M
$-134M
·
$-143M
$-139M
$-123M
$-93M
$-81M
AOCI
$1M
$1M
$2M
$1M
$2M
$-538.0K
$-1M
$687.0K
$-1M
$-1M
·
$-1M
$-984.0K
$-949.0K
$-2M
$-1M
Stockholders' Equity
$81M
$112M
$128M
$111M
$117M
$121M
$121M
$102M
$105M
$125M
·
$72M
$74M
$85M
$109M
$120M
Liabilities + Equity
$215M
$210M
$269M
$278M
$240M
$247M
$299M
$313M
$264M
$258M
·
$156M
$140M
$147M
$217M
$197M
Shares Outstanding
17,909,711
19,607,383
19,185,869
19,307,514
19,823,915
19,850,436
19,961,696
20,079,323
20,753,358
21,167,504
·
17,404,013
17,309,270
16,604,099
16,556,798
16,526,393
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
Q3 2022
Q2 2022
D&A
$800.0K
$892.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$916.0K
$918.0K
$964.0K
$970.0K
$978.0K
$1M
$1M
Deferred Tax
$-137.0K
$-90.0K
$-50.0K
$-66.0K
$676.0K
$-445.0K
$-120.0K
$-400.0K
$377.0K
$-7M
$134.0K
$31.0K
$-120.0K
$-89.0K
$-4M
$-5M
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$560.0K
$345.0K
$200.0K
$200.0K
$264.0K
$300.0K
$300.0K
Other Non-cash
·
$44M
·
·
·
$40M
·
·
·
$33M
·
·
·
$35M
·
·
Operating Cash Flow
$6M
$29M
$13M
$-15M
$-3M
$40M
$14M
$-23M
$-13M
$27M
$19M
$-16M
$-5M
$29M
$-28M
$-28M
CapEx
$572.0K
$276.0K
$250.0K
$673.0K
$330.0K
$166.0K
$2M
$1M
$1M
$731.0K
$235.0K
$672.0K
$365.0K
$887.0K
$688.0K
$596.0K
Investing Cash Flow
$-572.0K
$-276.0K
$-250.0K
$-673.0K
$-330.0K
$2M
$-2M
$-1M
$-3M
$-76M
$-235.0K
$-672.0K
$-365.0K
$-887.0K
$-688.0K
$-596.0K
Stock Repurchased
$25M
$2M
$2M
$10M
$5M
$2M
$2M
$10M
·
·
$0
$0
·
·
·
·
Net Stock Activity
·
$-2M
·
·
·
$-2M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$1M
$-34M
$-8M
$17M
$3M
$-45M
$-12M
$24M
$10M
$48M
$-13M
$14M
$259.0K
$-19M
$29M
$16M
Net Change in Cash
$7M
$-5M
$5M
$552.0K
$21.0K
$-1M
$-808.0K
$1M
$-5M
$-910.0K
$6M
$-3M
$-5M
$9M
$-372.0K
$-13M
Taxes Paid
·
·
·
·
·
$173.0K
$123.0K
$-89.0K
·
·
$-112.0K
$312.0K
·
·
$199.0K
$-3M
Free Cash Flow
·
$29M
·
·
·
$40M
·
·
·
$27M
·
·
·
$28M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$28M
·
·
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
Q3 2022
Q2 2022
Gross Margin
38.8%
26.8%
·
37.4%
32.2%
36.6%
·
36.2%
30.2%
31.9%
·
29.9%
24.7%
27.5%
14.1%
19.1%
Operating Margin
-5.4%
-33.3%
·
6.7%
-0.58%
2.4%
·
6.8%
-5.4%
-10.2%
·
-4.2%
-32.9%
-12.6%
-26.7%
-51.7%
Net Margin
-13.0%
-36.1%
·
2.1%
-5.2%
-1.0%
·
3.6%
-9.8%
0.28%
·
-6.1%
-33.2%
-13.0%
-23.4%
-43.2%
Pretax Margin
-12.0%
-36.4%
·
2.5%
-5.6%
-1.2%
·
3.7%
-8.7%
-11.2%
·
-5.2%
-33.3%
-13.2%
-32.0%
-54.6%
EBITDA Margin
-4.0%
-31.2%
·
8.0%
1.4%
4.1%
·
6.8%
-5.4%
-8.6%
·
-4.2%
-32.9%
-10.7%
-26.7%
-51.7%
ROA
-3.2%
-6.7%
·
0.58%
-1.2%
-0.26%
·
1.5%
-3.7%
0.08%
·
-1.9%
-9.5%
-3.8%
-5.3%
-8.5%
ROE
-7.4%
-13.1%
·
1.6%
-2.6%
-0.54%
·
3.9%
-8.4%
0.15%
·
-4.0%
-16.4%
-6.1%
-9.9%
-14.1%
ROIC
-2.0%
-8.5%
·
2.8%
-0.19%
0.79%
·
4.3%
-3.1%
0.08%
·
-4.0%
-21.2%
-7.6%
-9.2%
-14.1%
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
Q3 2022
Q2 2022
Current Ratio
2.4
2.5
·
1.6
1.8
2.0
·
1.3
1.4
1.8
·
1.8
2.0
2.3
1.8
2.3
Quick Ratio
1.1
0.9
·
0.6
0.6
0.7
·
0.5
0.6
0.8
·
0.6
0.6
0.9
0.4
0.3
Debt / Equity
1.0
0.5
·
0.5
0.4
0.4
·
0.4
0.4
0.4
·
·
·
·
·
·
LT Debt / Equity
0.9
0.4
·
0.4
0.3
0.4
·
0.4
0.4
0.4
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
·
-39.8
-30.4
-254.4
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
Q3 2022
Q2 2022
Asset Turnover
0.2
0.2
·
0.3
0.2
0.3
·
0.4
0.4
0.3
·
0.3
0.3
0.3
0.2
0.2
Inventory Turnover
0.5
0.4
·
0.5
0.5
0.6
·
0.7
0.8
0.6
·
0.4
0.4
0.4
0.4
0.3
Receivables Turnover
1.5
1.2
·
1.3
1.4
1.5
·
1.8
2.3
1.7
·
1.9
3.3
2.9
1.5
2.3
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
Q3 2022
Q2 2022
Book Value / Share
$4.51
$5.70
·
$5.73
$5.89
$6.09
·
$5.07
$5.07
$5.92
·
$4.16
$4.28
$5.11
$6.60
$7.24
Revenue / Share
$2.94
$2.16
·
$3.94
$2.75
$3.12
·
$4.39
$3.60
$2.88
·
$3.41
$2.80
$3.10
$3.10
$2.50
Cash Flow / Share
·
$1.51
·
·
·
$1.97
·
·
·
$1.41
·
·
·
$1.75
·
·
Cash / Share
$1.09
$0.63
·
$0.63
$0.59
$0.59
·
$0.69
$0.60
$0.84
·
$0.71
$0.91
$1.24
$0.63
$0.66
EPS (TTM)
$-0.22
$0.02
·
$0.87
$0.95
$0.74
·
$0.33
$-0.04
$-0.62
·
$-2.94
$-3.46
$-3.61
$-1.96
$-1.09
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
Q3 2022
Q2 2022
Revenue TTM
$274M
$275M
·
$347M
$361M
$381M
·
$326M
$291M
$263M
·
$259M
$252M
$245M
$249M
$283M
Net Income TTM
$-3M
$1M
·
$18M
$20M
$15M
·
$5M
$-2M
$-11M
·
$-49M
$-58M
$-60M
$-32M
$-17M
Market Cap
$223M
$199M
·
$307M
$274M
$283M
·
$308M
$298M
$365M
·
$158M
$202M
$166M
$113M
$202M
Enterprise Value
$284M
$239M
·
$352M
$304M
$318M
·
$340M
$331M
$393M
·
·
·
·
·
·
P/E
-56.6
507.0
·
18.3
14.6
19.3
·
46.5
-358.5
-27.8
·
-3.1
-3.4
-2.8
-3.5
-11.2
P/S
0.8
0.7
·
0.9
0.8
0.7
·
0.9
1.0
1.4
·
0.6
0.8
0.7
0.5
0.7
P/B
2.8
1.8
·
2.8
2.3
2.3
·
3.0
2.8
2.9
·
2.2
2.7
2.0
1.0
1.7
P / Tangible Book
·
6.8
·
12.9
9.8
9.4
·
535.7
163.9
15.5
·
2.6
3.3
2.3
1.2
1.9
P / Cash Flow
·
6.8
·
·
·
7.0
·
·
·
13.4
·
·
·
5.7
·
·
EV / Revenue
1.0
0.9
·
1.0
0.8
0.8
·
1.0
1.1
1.5
·
·
·
·
·
·
Earnings Yield
-1.8%
0.20%
·
5.5%
6.9%
5.2%
·
2.1%
-0.28%
-3.6%
·
-32.4%
-29.7%
-36.0%
-28.7%
-8.9%
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
$320M
$373M
$258M
$240M
$366M
सकल मार्जिन %
37.3%
34.6%
29.2%
·
35.0%
परिचालन मार्जिन %
8.6%
5.4%
-6.4%
·
5.6%
शुद्ध आय
$16M
$16M
$-18M
$-60M
$18M
तनुकरणित EPS
$0.77
$0.78
$-1.03
$-3.62
$0.97
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
ऋण / इक्विटी
0.4
0.4
·
·
·
वर्तमान अनुपात
2.0
1.5
2.2
·
2.5
त्वरित अनुपात
1.1
0.9
1.3
·
0.9
मेट्रिक
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
फ्री कैश फ्लो
$34M
$847.0K
$25M
·
$-6M
संस्थागत मालिक (13F)
128 फाइलर्स
· $192.6M 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।
धारक128
धारित मूल्य$192.6M
नई स्थितियाँ20
बाहर निकली पोजीशन14
संस्थागत गतिविधि — Q2 2026 बनाम पिछली तिमाही
नई स्थितियाँ
बाहर निकली पोजीशन
बढ़ाया
घटा हुआ
शुद्ध शेयर परिवर्तन
20 (+2 पिछली तिमाही की तुलना में)
14 (-1 पिछली तिमाही की तुलना में)
45 (+10 पिछली तिमाही की तुलना में)
40 (-7 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।
THE DONERAIL GROUP LP, WILLIAM WYATT, HARBERT FUND ADVISORS, INC., HARBERT MANAGEMENT CORPORATION, SCW Capital, LP, SCW Capital QP, LP, SCW Capital Management, LP, Trinity Investment Group, LLC, Robert Cathey
×16 फाइलिंग
Elwood G. Norris individually and as trustee of the Norris Family 1997 Trust, Stephanie A. Norris individually and as trustee of the Norris Family 1997 Trust, Norris Family 1997 Trust, EGN Holdings LLC, Mt. Savage Productions LLC
×7 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
38 इनसाइडर्स
· 6 अधिकारी · 21 निदेशक
SEC फॉर्म 3/4/5 फाइलिंग से अंदरूनी सूत्र; नेट = केवल ओपन-मार्केट P/S
ईटीएफ स्वामित्व
22 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।