Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q3 23 | — | $0.01 | — | — | $2.6M | — |
| Q2 23 | — | $0.1 | — | — | $3M | — |
| Q1 23 | — | $0.09 | — | — | $2.9M | — |
| Q4 22 | — | -$0.09 | — | — | $3M | — |
| Q3 22 | — | $0.06 | — | — | $3M | — |
| Q2 22 | — | $0.06 | — | — | $3.4M | — |
| Q1 22 | — | -$0.14 | — | — | $3M | — |
| Q3 21 | — | $0.02 | — | — | $2.5M | — |
| Q2 21 | — | $0.06 | — | — | $2.7M | — |
| Q1 21 | — | -$0.06 | — | — | $2.1M | — |
| Q3 20 | — | $0.08 | — | — | $3.6M | — |
| Q2 20 | — | -$0.02 | — | — | $3.2M | — |
| Q1 20 | — | -$0.03 | — | — | $2.8M | — |
| Q3 19 | — | -$0.08 | — | — | $3M | — |
| Q2 19 | — | -$0.06 | — | — | $3.5M | — |
| Q1 19 | — | $0.02 | — | — | $4M | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY26 | — | -$0.33 | — | — | $4.8M | — |
| FY25 | — | $0.02 | — | — | $7.4M | — |
| FY24 | — | -$0.22 | — | — | $6.3M | — |
| FY23 | — | -$0.07 | — | — | $10.2M | — |
| FY22 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19.6M | $19.2M | $14.3M | $12.6M | $9.2M | $12.4M | $10.2M | $6.3M | $7.4M | $4.8M |
| YoY change | -14.5% | -2.23% | -25.5% | -12% | -27% | +34.9% | -17.2% | -38.3% | +17.3% | -35.2% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.6M | 19.2M | 14.3M | 12.6M | 9.2M | 12.4M | 10.2M | 6.3M | 7.4M | 4.8M |
| Cost of revenue | 14M | 12.4M | 10.7M | 8.4M | 6.5M | 8.6M | 7.1M | 4.6M | 4.9M | 3.4M |
| Gross profit | 5.6M | 6.7M | 3.6M | 4.2M | 2.7M | 3.8M | 3.1M | 1.7M | 2.5M | 1.4M |
| Gross margin | 28.4% | 35.2% | 25.1% | 33.1% | 29.5% | 30.5% | 30.7% | 27% | 33.3% | 28.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.8M | 4.8M | 4.3M | 3.4M | 3.3M | 3.2M | 3.6M | 2.5M | 3M | 3.5M |
| Operating expenses | 4.8M | 4.8M | 4.3M | 3.4M | 3.3M | 3.2M | 3.6M | 2.5M | 3M | 3.5M |
| Operating income | 761K | 1.9M | -755K | 747K | -616K | 567K | -477K | -769K | -535K | -2.2M |
| Operating margin | 3.88% | 10.1% | -5.29% | 5.95% | -6.72% | 4.59% | -4.66% | -12.2% | -7.22% | -45.4% |
| Non-operating income, net | -8K | 118K | 28K | 84K | — | -10K | 77K | -618K | 479K | -7K |
| Pretax income | 761K | 2.1M | -694K | 896K | -600K | 568K | -313K | -1.1M | 147K | -2M |
| Income tax | 236K | 512K | -26K | 209K | -146K | 101K | -20K | -161K | 38K | -486K |
| Net income | 525K | 1.6M | -668K | 687K | -454K | 467K | -293K | -978K | 109K | -1.5M |
| Net margin | 2.68% | 8.14% | -4.68% | 5.47% | -4.95% | 3.78% | -2.86% | -15.5% | 1.47% | -32.1% |
| EBITDA | 1M | 2.1M | -514K | 1.9M | 435K | 1.7M | 625K | 637K | -383K | -1.4M |
| EPS | 0.14 | 0.41 | -0.17 | 0.18 | -0.12 | 0.11 | -0.07 | -0.22 | 0.02 | -0.33 |
| Diluted EPS | 0.14 | 0.41 | -0.17 | 0.18 | -0.12 | 0.11 | -0.07 | -0.22 | 0.02 | -0.33 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3M | 1.3M | 2.2M | -455K | 1.9M | 2.1M | 1.9M | 1.5M | 1.2M | 1.1M | 931K | 2M |
| Cost of revenue | 970K | 939K | 1.3M | -527K | 1.2M | 1.3M | 1.3M | 1.2M | 879K | 855K | 685K | 1.2M |
| Gross profit | 377K | 383K | 922K | 72K | 661K | 834K | 670K | 305K | 301K | 292K | 246K | 835K |
| Gross margin | 28% | 29% | 41.3% | -15.8% | 35.2% | 39.4% | 34.7% | 20.5% | 25.5% | 25.5% | 26.4% | 41.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 777K | 272K | 679K | 749K | 658K | 724K | 666K | 957K | 843K | 778K | 1.3M | 776K |
| Operating expenses | 777K | 272K | 679K | 749K | 658K | 724K | 666K | 957K | 843K | 778K | 1.3M | 776K |
| Operating income | -400K | 111K | 243K | -677K | 3K | 110K | 4K | -652K | -542K | -486K | -1M | 59K |
| Operating margin | -29.7% | 8.4% | 10.9% | 148.8% | 0.16% | 5.2% | 0.21% | -43.8% | -45.9% | -42.4% | -109.1% | 2.95% |
| Non-operating income, net | 17K | 33K | 38K | -706K | 45K | 63K | 52K | 319K | 16K | -2K | -112K | 5K |
| Pretax income | -343K | 197K | 344K | -1.3M | 93K | 231K | 100K | -277K | -472K | -457K | -1.1M | 85K |
| Income tax | -3K | -3K | -1K | -154K | 0 | 0 | 0 | 38K | -100K | -327K | 2K | -13K |
| Net income | -340K | 200K | 345K | -1.1M | 93K | 231K | 100K | -315K | -372K | -130K | -1.1M | 98K |
| Net margin | -25.2% | 15.1% | 15.5% | 249.9% | 4.95% | 10.9% | 5.18% | -21.2% | -31.5% | -11.3% | -118% | 4.9% |
| EBITDA | -417K | 84K | 213K | 45K | -35K | 52K | -44K | -965K | -553K | -478K | -899K | 57K |
| EPS | -0.08 | 0.05 | 0.08 | — | 0.02 | 0.05 | 0.02 | -0.07 | -0.08 | -0.02 | -0.24 | 0.02 |
| Diluted EPS | -0.08 | 0.05 | 0.08 | — | 0.02 | 0.05 | 0.02 | -0.07 | -0.08 | -0.02 | -0.24 | 0.02 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 14.8M | 18.6M | 12.6M | 7.9M | 14.9M | 11.4M | 8.3M | 9.2M | 8.1M | 3.5M | 3.5M |
| Enterprise value | 4.8M | 7.4M | 3.8M | 1.9M | 9.1M | 5.5M | 3.4M | 4M | 3M | 2.2M | 2.2M |
| Shares outstanding | 3.8M | 3.8M | 3.8M | 3.9M | 4M | 4M | 4.1M | 4.4M | 4.4M | 4.6M | 4.6M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28.2 | 11.9 | — | 11.6 | — | 24.4 | — | — | 74.7 | — | — |
| P/S | 0.76 | 0.97 | 0.88 | 0.63 | 1.63 | 0.92 | 0.81 | 1.45 | 1.1 | 0.72 | 0.72 |
| P/B | 1.31 | 1.58 | 1.25 | 0.73 | 1.53 | 1.23 | 1.01 | 1.38 | 1.3 | 0.64 | 0.64 |
| EV/EBITDA | 4.59 | 3.43 | -7.38 | 0.99 | 21 | 3.28 | 5.45 | 6.24 | -7.78 | -1.54 | -1.54 |
| EV/Sales | 0.24 | 0.38 | 0.27 | 0.15 | 1 | 0.44 | 0.33 | 0.63 | 0.4 | 0.46 | 0.46 |
| Earnings yield | 3.54% | 8.37% | — | 8.66% | — | 4.11% | — | — | 1.34% | — | — |
| FCF yield | 13.7% | 11.4% | -8.97% | 4.42% | -1.28% | -2.62% | 8.63% | 3.23% | -5.66% | -43.7% | -43.7% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.4% | 35.2% | 25.1% | 33.1% | 29.5% | 30.5% | 30.7% | 27% | 33.3% | 28.4% | 28.4% |
| Operating margin | 3.88% | 10.1% | -5.29% | 5.95% | -6.72% | 4.59% | -4.66% | -12.2% | -7.22% | -45.4% | -45.4% |
| Net margin | 2.68% | 8.14% | -4.68% | 5.47% | -4.95% | 3.78% | -2.86% | -15.5% | 1.47% | -32.1% | -32.1% |
| ROE | 4.64% | 13.2% | -6.59% | 6.29% | -4.65% | 5.04% | -3.57% | -14.7% | 1.74% | -28.4% | -28.4% |
| ROA | 2.99% | 8.6% | -4.38% | 3.78% | -2.93% | 3.14% | -2.11% | -8.64% | 1.14% | -14% | -14% |
| ROIC | 41% | 279% | -57.6% | 11.7% | -15.5% | 13.8% | -14.4% | -53.9% | -35.9% | -52.2% | -52.2% |
| Return on tangible assets | 3.02% | 8.68% | -4.38% | 3.78% | -2.93% | 3.14% | -2.11% | -8.64% | 1.14% | -16.4% | -16.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.64 | 2.72 | 2.63 | 2.65 | 2.9 | 2.38 | 2.62 | 2.51 | 2.79 | 2.23 | 2.23 |
| Quick ratio | 2.28 | 2.26 | 2.32 | 2.25 | 2.33 | 1.92 | 2.28 | 2.11 | 2.41 | 1.78 | 1.78 |
| Debt / equity | — | — | — | 0.26 | 0.2 | 0.13 | 0.25 | 0.21 | 0.13 | 0.58 | 0.58 |
| Debt / assets | — | — | — | 0.15 | 0.13 | 0.08 | 0.15 | 0.12 | 0.08 | 0.29 | 0.29 |
| Net debt / EBITDA | — | — | — | -3.09 | -13.3 | -3.51 | -7.84 | -8.18 | 13.5 | 0.88 | 0.88 |
| Effective tax rate | 31% | 24.7% | 0% | 23.3% | 0% | 17.8% | 0% | 0% | 25.9% | 0% | 0% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.16 | 5.04 | 3.76 | 3.21 | 2.29 | 3.07 | 2.52 | 1.45 | 1.68 | 1.06 | 1.06 |
| EPS (basic) | 0.14 | 0.41 | -0.17 | 0.18 | -0.12 | 0.11 | -0.07 | -0.22 | 0.02 | -0.33 | -0.33 |
| EPS (diluted) | 0.14 | 0.41 | -0.17 | 0.18 | -0.12 | 0.11 | -0.07 | -0.22 | 0.02 | -0.33 | -0.33 |
| Book value per share | 2.97 | 3.1 | 2.67 | 2.79 | 2.44 | 2.3 | 2.02 | 1.52 | 1.42 | 1.19 | 1.19 |
| FCF per share | 0.53 | 0.56 | -0.3 | 0.09 | -0.05 | -0.07 | 0.18 | 0.07 | -0.1 | -0.33 | -0.33 |
| Cash per share | 2.64 | 2.96 | 2.32 | 2.26 | 1.94 | 1.76 | 1.71 | 1.51 | 1.36 | 0.97 | 0.97 |
| Capex per share | 0.05 | 0.04 | 0.17 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1% | 0.74% | 4.63% | 0.51% | 0.85% | 0.97% | 0.82% | 1.61% | — | — | — |
| Capex / operating cash flow | 10.6% | 13.7% | -524.6% | 6.82% | 8.99% | -12.4% | 10% | 98.1% | — | — | — |
| Payout ratio | 214.5% | 66.1% | -186.2% | 43.2% | -216.1% | 121.8% | -347.8% | -63% | 451.4% | 0% | 0% |
| Dividend yield | 7.59% | 5.53% | 9.86% | 3.74% | 6.56% | 5% | 12.3% | 6.71% | 6.04% | 0% | 0% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.05 |
| Dec 12, 2024 | $0.05 |
| Oct 4, 2024 | $0.02 |
| Apr 19, 2024 | $0.05 |
| Nov 29, 2023 | $0.05 |
| Jun 23, 2023 | $0.10 |
| Dec 14, 2022 | $0.05 |
| Sep 29, 2022 | $0.15 |
| — |
| $0.11 |
| — |
| — |
| $12.4M |
| — |
| FY21 | — | -$0.12 | — | — | $9.2M | — |
| FY20 | — | $0.18 | — | — | $12.6M | — |
| FY19 | — | -$0.17 | — | — | $14.3M | — |
| FY18 | — | $0.41 | — | — | $19.2M | — |
| FY17 | — | $0.14 | — | — | $19.6M | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3M | $1.3M | $2.2M | -$455K | $1.9M | $2.1M | $1.9M | $1.5M | $1.2M | $1.1M | $931K | $2M |
| YoY change | -54.2% | -56.6% | -12.9% | -126.8% | +39.5% | +60.1% | -13.6% | +426.8% | -44.3% | -40.5% | -37.4% | — |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 10M | 11.3M | 8.8M | 8.8M | 7.8M | 7.1M | 7M | 6.6M | 6M | 4.4M |
| Receivables | 3.4M | 2.2M | 2.3M | 2M | 973K | 2.3M | 1.9M | 1.3M | 1M | 1M |
| Inventory | 2.3M | 2.9M | 1.5M | 2M | 2.2M | 2.4M | 1.4M | 1.6M | 1.1M | 1.5M |
| Total current assets | 16.4M | 17.2M | 13.4M | 13.2M | 11.5M | 12.3M | 10.7M | 9.6M | 8.6M | 7.1M |
| Property, plant & equipment | 954K | 770K | 886K | 4.6M | 3.6M | 2.4M | 2.9M | 1.4M | 878K | 2.8M |
| Goodwill & intangibles | 154K | 154K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6M |
| Total assets | 17.6M | 18.1M | 15.3M | 18.2M | 15.5M | 14.9M | 13.9M | 11.3M | 9.6M | 11M |
| Accounts payable | 2.4M | 900K | 1.2M | 997K | 653K | 828K | 928K | 935K | 613K | 437K |
| Short-term debt | — | — | — | 782K | 821K | 933K | 573K | 588K | 623K | 1M |
| Total current liabilities | 6.2M | 6.3M | 5.1M | 5M | 4M | 5.2M | 4.1M | 3.8M | 3.1M | 3.2M |
| Long-term debt | — | — | — | 2M | 1.1M | 268K | 1.5M | 803K | 187K | 2.1M |
| Total liabilities | 6.2M | 6.3M | 5.1M | 7.3M | 5.7M | 5.6M | 5.7M | 4.7M | 3.3M | 5.6M |
| Shareholders' equity | 11.3M | 11.8M | 10.1M | 10.9M | 9.8M | 9.3M | 8.2M | 6.6M | 6.3M | 5.4M |
| Total debt | — | — | — | 2.8M | 2M | 1.2M | 2.1M | 1.4M | 810K | 3.2M |
| Net debt | — | — | — | -6M | -5.8M | -4.8M | -4.9M | -5.2M | -5.2M | -1.3M |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 7M | 6.8M | — | — | — | — | — | 6M | 5.6M | 5.1M | 4.4M | 3.9M |
| Receivables | 1.9M | 1.1M | — | — | — | — | — | 1M | 980K | 1.1M | 1M | 1.2M |
| Inventory | 1.4M | 1.5M | — | — | — | — | — | 1.1M | 728K | 668K | 1.5M | 1.6M |
| Total current assets | 10.7M | 9.8M | — | — | — | — | — | 8.6M | 7.6M | 7.2M | 7.1M | 6.9M |
| Property, plant & equipment | 2.9M | 2.6M | — | — | — | — | — | 878K | 630K | 428K | 2.8M | 2.6M |
| Goodwill & intangibles | 0 | 0 | — | — | — | — | — | 0 | — | — | 1.6M | 1.5M |
| Total assets | 13.9M | 12.7M | — | — | — | — | — | 9.6M | 8.4M | 7.7M | 11M | 10.5M |
| Accounts payable | 928K | 397K | — | — | — | — | — | 613K | 390K | 374K | 437K | 457K |
| Short-term debt | 573K | 556K | — | — | — | — | — | 623K | 312K | 162K | 1M | 1M |
| Total current liabilities | 4.1M | 3.8M | — | — | — | — | — | 3.1M | 2.2M | 1.7M | 3.2M | 2.8M |
| Long-term debt | 1.5M | 1.3M | — | — | — | — | — | 187K | 178K | 156K | 2.1M | 1.9M |
| Total liabilities | 5.7M | 5.2M | — | — | — | — | — | 3.3M | 2.4M | 1.9M | 5.6M | 5M |
| Shareholders' equity | 8.2M | 7.5M | — | — | — | — | — | 6.3M | 6M | 5.9M | 5.4M | 5.5M |
| Total debt | 2.1M | 1.8M | — | — | — | — | — | 810K | 490K | 318K | 3.2M | 2.9M |
| Net debt | -4.9M | -5M | — | — | — | — | — | -5.2M | -5.1M | -4.8M | -1.3M | -941K |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 525K | 1.6M | -668K | 687K | -454K | 467K | -293K | -978K | 109K | -1.5M |
| Depreciation & amortization | 266K | 319K | 261K | 1.2M | 1M | 1.1M | 1.1M | 758K | 609K | 723K |
| Stock-based compensation | — | 0 | 0 | 181K | 93K | 87K | 89K | 58K | 61K | 182K |
| Change in working capital | 1.1M | -841K | 281K | -1.1M | -120K | -2.7M | -99K | 266K | -378K | -528K |
| Operating cash flow | 1.9M | 1M | -126K | 939K | 868K | -971K | 838K | 104K | -360K | -1.4M |
| Capital expenditure | -197K | -142K | -661K | -64K | -78K | -120K | -84K | -102K | — | — |
| Investing cash flow | -197K | -142K | -736K | -64K | -78K | -1.2M | -84K | -102K | 0 | -88K |
| Dividends paid | -1.1M | -1M | -1.2M | -297K | -981K | -569K | -1M | -616K | -492K | 0 |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -1.1M | -1M | -1.2M | -297K | -981K | -569K | -1M | -616K | -492K | -25K |
| Net change in cash | 527K | -135K | -2.1M | 578K | -191K | -2.7M | -264K | -614K | -852K | -1.5M |
| Free cash flow | 2M | 2.1M | -1.1M | 351K | -192K | -298K | 717K | 297K | -461K | -1.5M |