Latest Quarter
2026-03-31
Fast path: latest quarter results by ticker or company name
Latest Quarter
2026-03-31
Revenue
$13.4M
Net Income
$36.3M
Operating Margin
16.7%
Free Cash Flow
-$2.4M
Debt / Assets
71.9%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2026-03-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|
| Revenue | 13,428,000 | 14,159,000 | 16,731,000 | 13,539,000 |
| Cost of Revenue | 7,046,000 | 7,034,000 | 9,623,000 | 7,273,000 |
| Gross Profit | 6,382,000 | 7,125,000 | 7,108,000 | 6,266,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 2,529,000 | 11,149,000 | 6,831,000 | 6,077,000 |
| Operating Expenses | 4,143,000 | 12,683,000 | 8,398,000 | 7,279,000 |
| Operating Income | 2,239,000 | -5,558,000 | -1,290,000 | -1,013,000 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | 36,332,000 | -27,345,000 | -18,702,000 | -1,502,000 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | 36,332,000 | -27,345,000 | -18,702,000 | -1,502,000 |
| Per Share | ||||
| EPS | 2.99 | -2.32 | -1.61 | -0.13 |
| 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 | 2021-12-31 |
|---|---|---|---|---|---|
| Revenue | 58,435,000 | 53,494,000 | 42,164,000 | 35,358,000 | 34,459,000 |
| Cost of Revenue | 31,313,000 | 27,643,000 | 21,057,000 | 15,403,000 | 16,626,000 |
| Gross Profit | 27,122,000 | 25,851,000 | 21,107,000 | 19,955,000 | 17,833,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 45,157,000 | 26,488,000 | 26,100,000 | 27,170,000 | 23,887,000 |
| Operating Expenses | 51,700,000 | 31,817,000 | 33,336,000 | 40,132,000 | 36,245,000 |
| Operating Income | -24,578,000 | -5,966,000 | -12,229,000 | -20,177,000 | -19,652,000 |
| Interest Expense | 0 | 0 | 0 | -263,000 | 0 |
| Income Before Tax | -34,280,000 | -31,404,000 | -14,383,000 | -19,914,000 | 0 |
| Income Tax Expense | 0 | 0 | 0 | -263,000 | 0 |
| Net Income | -34,280,000 | -31,404,000 | -14,383,000 | -19,651,000 | 0 |
| Per Share | |||||
| EPS | -2.87 | -2.73 | -1.31 | -1.93 | -2.09 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 16,263,000 | 20,621,000 | 14,674,000 | 31,637,000 |
| Short Term Investments | 6,192,000 | 3,443,000 | 0 | 0 |
| Net Receivables | 6,480,000 | 4,324,000 | 6,240,000 | 4,638,000 |
| Inventory | 11,428,000 | 15,689,000 | 11,740,000 | 6,488,000 |
| Total Current Assets | 41,979,000 | 46,444,000 | 33,716,000 | 44,813,000 |
| Property Plant Equipment | 664,000 | 10,279,000 | 6,879,000 | 756,000 |
| Goodwill and Intangibles | 6,112,000 | 11,025,000 | 12,122,000 | 10,870,000 |
| Total Assets | 66,297,000 | 69,585,000 | 55,844,000 | 66,465,000 |
| Liabilities | ||||
| Account Payables | 5,995,000 | 4,006,999 | 5,422,000 | 2,694,000 |
| Short Term Debt | 524,000 | 1,118,000 | 531,000 | 1,024,000 |
| Total Current Liabilities | 15,003,000 | 11,632,000 | 11,421,000 | 8,714,000 |
| Long Term Debt | 2,090,000 | 1,750,000 | 2,272,000 | 5,606,000 |
| Total Liabilities | 47,651,000 | 22,409,000 | 13,860,000 | 11,586,000 |
| Shareholders Equity | ||||
| Retained Earnings | -143,295,000 | -111,891,000 | -97,508,000 | -77,594,000 |
| Total Shareholders Equity | 4,862,000 | 47,176,000 | 41,984,000 | 54,879,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 16,263,000 | 20,621,000 | 14,674,000 | 31,637,000 | 40,599,000 |
| Short Term Investments | 6,192,000 | 3,443,000 | 0 | 0 | 0 |
| Net Receivables | 6,480,000 | 4,324,000 | 6,240,000 | 4,638,000 | 2,456,000 |
| Inventory | 11,428,000 | 15,689,000 | 11,740,000 | 6,488,000 | 13,473,000 |
| Total Current Assets | 41,979,000 | 46,444,000 | 33,716,000 | 44,813,000 | 58,385,000 |
| Property Plant Equipment | 664,000 | 10,279,000 | 6,879,000 | 756,000 | 4,415,000 |
| Goodwill and Intangibles | 6,112,000 | 11,025,000 | 12,122,000 | 10,870,000 | 12,110,000 |
| Total Assets | 66,297,000 | 69,585,000 | 55,844,000 | 66,465,000 | 79,120,000 |
| Liabilities | |||||
| Account Payables | 5,995,000 | 4,006,999 | 5,422,000 | 2,694,000 | 2,481,000 |
| Short Term Debt | 524,000 | 1,118,000 | 531,000 | 1,024,000 | 0 |
| Total Current Liabilities | 15,003,000 | 11,632,000 | 11,421,000 | 8,714,000 | 8,467,000 |
| Long Term Debt | 2,090,000 | 1,750,000 | 2,272,000 | 5,606,000 | 0 |
| Total Liabilities | 47,651,000 | 22,409,000 | 13,860,000 | 11,586,000 | 11,910,000 |
| Shareholders Equity | |||||
| Retained Earnings | -143,295,000 | -111,891,000 | -97,508,000 | -77,594,000 | -57,993,000 |
| Total Shareholders Equity | 4,862,000 | 47,176,000 | 41,984,000 | 54,879,000 | 67,210,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -31,404,000 | -14,383,000 | -19,914,000 | 0 |
| Depreciation & Amortization | 3,931,000 | 3,515,000 | 3,406,000 | 2,764,000 |
| Stock Based Compensation | 2,665,000 | 5,539,000 | 6,611,000 | 6,866,000 |
| Change in Working Capital | -3,043,000 | -7,778,000 | -5,577,000 | -42,000 |
| Operating Cash Flow | -2,275,000 | -9,659,000 | -14,856,000 | -8,969,000 |
| Investing Activities | ||||
| Capital Expenditure | -156,000 | -236,000 | -115,000 | -354,000 |
| Investments | -156,000 | -236,000 | -115,000 | -354,000 |
| Investing Cash Flow | -2,161,000 | -4,155,999 | -115,000 | -354,000 |
| Financing Activities | ||||
| Debt Repayment | 0 | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 58,000 | 20,141,000 | 816,000 | 361,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 78,000 | 19,762,000 | -1,992,000 | 361,000 |
| Summary | ||||
| Free Cash Flow | -2,431,000 | -9,895,000 | -14,971,000 | -9,323,000 |
| Net Change in Cash | -4,358,000 | 5,947,000 | -16,963,000 | -8,962,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -31,404,000 | -14,383,000 | -19,914,000 | 0 | -19,774,000 |
| Depreciation & Amortization | 3,931,000 | 3,515,000 | 3,406,000 | 2,764,000 | 2,565,000 |
| Stock Based Compensation | 2,665,000 | 5,539,000 | 6,611,000 | 6,866,000 | 9,045,000 |
| Change in Working Capital | -3,043,000 | -7,778,000 | -5,577,000 | -42,000 | -6,189,000 |
| Operating Cash Flow | -2,275,000 | -9,659,000 | -14,856,000 | -8,969,000 | -13,791,000 |
| Investing Activities | |||||
| Capital Expenditure | -156,000 | -236,000 | -115,000 | -354,000 | -366,000 |
| Investments | -156,000 | -236,000 | -115,000 | -354,000 | -366,000 |
| Investing Cash Flow | -2,161,000 | -4,155,999 | -115,000 | -354,000 | -326,000 |
| Financing Activities | |||||
| Debt Repayment | 0 | 0 | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 58,000 | 20,141,000 | 816,000 | 361,000 | 39,463,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | -1,862,000 |
| Financing Cash Flow | 78,000 | 19,762,000 | -1,992,000 | 361,000 | 50,001,000 |
| Summary | |||||
| Free Cash Flow | -2,431,000 | -9,895,000 | -14,971,000 | -9,323,000 | -14,157,000 |
| Net Change in Cash | -4,358,000 | 5,947,000 | -16,963,000 | -8,962,000 | 35,884,000 |