Latest Quarter
2025-12-31
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-12-31
Revenue
$48.4M
Net Income
$469K
Operating Margin
3.5%
Free Cash Flow
$6.5M
Debt / Assets
104.3%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 |
|---|---|---|---|---|
| Revenue | 48,399,000 | 45,893,000 | 40,223,000 | 31,673,000 |
| Cost of Revenue | 36,321,000 | 26,809,000 | 23,708,000 | 16,690,000 |
| Gross Profit | 12,078,000 | 19,084,000 | 16,515,000 | 14,983,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 11,194,000 | 9,887,000 | 8,654,000 | 8,424,000 |
| Operating Expenses | 10,389,000 | 16,929,000 | 15,235,000 | 15,407,000 |
| Operating Income | 1,689,000 | 2,155,000 | 1,280,000 | -424,000 |
| Interest Expense | 927,000 | 885,000 | 933,000 | 1,026,000 |
| Income Before Tax | 504,000 | 1,396,000 | 529,000 | -1,147,000 |
| Income Tax Expense | 35,000 | -36,000 | 22,000 | 23,000 |
| Net Income | 469,000 | 1,432,000 | 507,000 | -1,570,000 |
| Per Share | ||||
| EPS | -0.03 | 0.03 | -0.03 | -0.16 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | 166,188,000 | 191,244,000 | 195,688,000 | 245,323,000 |
| Cost of Revenue | 103,528,000 | 122,447,000 | 143,234,000 | 202,904,000 |
| Gross Profit | 62,660,000 | 68,797,000 | 52,454,000 | 42,419,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 38,159,000 | 33,191,000 | 42,225,000 | 59,033,000 |
| Operating Expenses | 57,960,000 | 67,082,000 | 63,738,000 | 97,323,000 |
| Operating Income | 4,700,000 | 1,715,000 | -36,282,000 | -54,904,000 |
| Interest Expense | 3,771,000 | 10,906,000 | 9,072,000 | 8,606,000 |
| Income Before Tax | 1,282,000 | -13,680,000 | -45,300,000 | -68,434,000 |
| Income Tax Expense | 44,000 | 689,000 | 885,000 | -465,000 |
| Net Income | 838,000 | 4,572,000 | -46,185,000 | -67,969,000 |
| Per Share | ||||
| EPS | -0.18 | 0.10 | -4.32 | -6.34 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 24,886,000 | 39,596,000 | 7,519,000 | 7,143,000 |
| Short Term Investments | 0 | 0 | 0 | 829,000 |
| Net Receivables | 25,086,000 | 17,311,000 | 26,389,000 | 30,858,000 |
| Inventory | 7,726,000 | 13,575,000 | 22,880,000 | 37,976,000 |
| Total Current Assets | 64,087,000 | 72,900,000 | 58,226,000 | 78,356,000 |
| Property Plant Equipment | 4,538,000 | 3,957,000 | 13,253,000 | 12,052,000 |
| Goodwill and Intangibles | 24,625,000 | 22,696,000 | 49,062,000 | 63,305,000 |
| Total Assets | 93,807,000 | 99,999,000 | 121,797,000 | 312,821,000 |
| Liabilities | ||||
| Account Payables | 23,583,000 | 18,433,000 | 24,795,000 | 29,018,000 |
| Short Term Debt | 968,000 | 16,251,000 | 5,775,000 | 1,759,000 |
| Total Current Liabilities | 48,439,000 | 63,471,000 | 55,911,000 | 56,963,000 |
| Long Term Debt | 47,431,000 | 44,457,000 | 164,951,000 | 166,278,000 |
| Total Liabilities | 97,851,000 | 112,857,000 | 223,902,000 | 382,939,000 |
| Shareholders Equity | ||||
| Retained Earnings | -908,361,000 | -905,625,000 | -906,928,000 | -857,752,000 |
| Total Shareholders Equity | -4,044,000 | -12,858,000 | -102,105,000 | -70,118,000 |
| Balance Sheet (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 24,886,000 | 39,596,000 | 7,519,000 | 7,143,000 |
| Short Term Investments | 0 | 0 | 0 | 829,000 |
| Net Receivables | 25,086,000 | 17,311,000 | 26,389,000 | 30,858,000 |
| Inventory | 7,726,000 | 13,575,000 | 22,880,000 | 37,976,000 |
| Total Current Assets | 64,087,000 | 72,900,000 | 58,226,000 | 78,356,000 |
| Property Plant Equipment | 4,538,000 | 3,957,000 | 13,253,000 | 12,052,000 |
| Goodwill and Intangibles | 24,625,000 | 22,696,000 | 49,062,000 | 63,305,000 |
| Total Assets | 93,807,000 | 99,999,000 | 121,797,000 | 312,821,000 |
| Liabilities | ||||
| Account Payables | 23,583,000 | 18,433,000 | 24,795,000 | 29,018,000 |
| Short Term Debt | 968,000 | 16,251,000 | 5,775,000 | 1,759,000 |
| Total Current Liabilities | 48,439,000 | 63,471,000 | 55,911,000 | 56,963,000 |
| Long Term Debt | 47,431,000 | 44,457,000 | 164,951,000 | 166,278,000 |
| Total Liabilities | 97,851,000 | 112,857,000 | 223,902,000 | 382,939,000 |
| Shareholders Equity | ||||
| Retained Earnings | -908,361,000 | -905,625,000 | -906,928,000 | -857,752,000 |
| Total Shareholders Equity | -4,044,000 | -12,858,000 | -102,105,000 | -70,118,000 |
| Cash Flow Statement (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -2,736,000 | 4,572,000 | -46,185,000 | -67,969,000 |
| Depreciation & Amortization | 8,447,000 | 12,529,000 | 22,522,000 | 27,206,000 |
| Stock Based Compensation | 7,441,000 | 3,824,000 | 7,444,000 | 17,875,000 |
| Change in Working Capital | -8,560,000 | 14,311,000 | 2,326,000 | -19,400,000 |
| Operating Cash Flow | 7,195,000 | 33,519,000 | 7,165,000 | -33,289,000 |
| Investing Activities | ||||
| Capital Expenditure | -661,000 | -100,000 | -10,169,000 | -13,319,000 |
| Investments | -661,000 | -100,000 | -704,000 | -13,319,000 |
| Investing Cash Flow | -8,567,000 | 43,031,000 | -10,169,000 | -13,319,000 |
| Financing Activities | ||||
| Debt Repayment | -14,949,000 | -38,801,000 | -3,943,000 | -6,094,000 |
| Common Stock Issued/Repurchased | 1,518,000 | 19,370,000 | 6,057,000 | 900,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -13,431,000 | -38,781,000 | 2,211,000 | 5,427,000 |
| Summary | ||||
| Free Cash Flow | 6,534,000 | 33,419,000 | -3,004,000 | -46,608,000 |
| Net Change in Cash | -14,710,000 | 37,187,000 | 376,000 | -42,669,000 |
| Cash Flow Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -2,736,000 | 4,572,000 | -46,185,000 | -67,969,000 |
| Depreciation & Amortization | 8,447,000 | 12,529,000 | 22,522,000 | 27,206,000 |
| Stock Based Compensation | 7,441,000 | 3,824,000 | 7,444,000 | 17,875,000 |
| Change in Working Capital | -8,560,000 | 14,311,000 | 2,326,000 | -19,400,000 |
| Operating Cash Flow | 7,195,000 | 33,519,000 | 7,165,000 | -33,289,000 |
| Investing Activities | ||||
| Capital Expenditure | -661,000 | -100,000 | -10,169,000 | -13,319,000 |
| Investments | -661,000 | -100,000 | -704,000 | -13,319,000 |
| Investing Cash Flow | -8,567,000 | 43,031,000 | -10,169,000 | -13,319,000 |
| Financing Activities | ||||
| Debt Repayment | -14,949,000 | -38,801,000 | -3,943,000 | -6,094,000 |
| Common Stock Issued/Repurchased | 1,518,000 | 19,370,000 | 6,057,000 | 900,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -13,431,000 | -38,781,000 | 2,211,000 | 5,427,000 |
| Summary | ||||
| Free Cash Flow | 6,534,000 | 33,419,000 | -3,004,000 | -46,608,000 |
| Net Change in Cash | -14,710,000 | 37,187,000 | 376,000 | -42,669,000 |