Price
1D
5D
1M
6M
YTD
1Y
5Y
Candles
Bars
Line
Area
SMA20 SMA50
SMA200 EMA21
BOLL VWAP
VOL
RSI MACD
Cursor
Trend
Level
Zone
Measure
Clear
LOG
RESET
Drag pan · Pinch zoom · Hold crosshair · pick a tool then drag to draw
Trailing performance Price return · vs SPY
Return vs SPY
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
Free account
3 more panels on AIP open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals TTM · reported
Market cap —
Enterprise value —
Revenue (TTM) —
Gross profit —
EBITDA —
Net income —
EPS (TTM) —
Free cash flow —
Total cash —
Total debt —
Book value / share —
Shares outstanding —
Float —
Short % of float —
Dividend yield —
Beta (5Y) —
Valuation & profitability ratios Account required
Trailing P/E —
Forward P/E —
PEG ratio —
Price / sales —
Price / book —
EV / revenue —
EV / EBITDA —
Gross margin —
Operating margin —
Profit margin —
Return on equity —
Return on assets —
Debt / equity —
Current ratio —
Free account required
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements As reported · 4 years · 5 quarters
Income Balance sheet Cash flow
Annual Quarterly
Blank means not reported, not zero
Line item 2025 2024 2023 2022 YoY
Total revenue
$70.58M $57.72M $53.67M $50.38M
+22.3%
Operating revenue
$70.45M $57.22M $53.43M $49.15M
+23.1%
Cost of revenue
$6.89M $5.96M $5.08M $4.28M
+15.6%
Gross profit
$63.68M $51.76M $48.59M $46.10M
+23.0%
Research & development
$49.91M $45.01M $45.13M $41.17M
+10.9%
Selling, general & admin
$46.91M $38.35M $38.60M $33.79M
+22.3%
Total operating expense
$96.82M $83.36M $83.73M $74.95M
+16.2%
Operating income
-$33.14M -$31.60M -$35.14M -$28.86M
-4.9%
Net interest income
-$193.00K -$244.00K -$211.00K -$89.00K
+20.9%
Pre-tax income
-$30.46M -$28.44M -$31.80M -$27.52M
-7.1%
Tax provision
$1.48M $2.50M $1.68M -$417.00K
-41.0%
Net income
-$34.75M -$33.64M -$36.87M -$27.39M
-3.3%
Net income to common
-$34.75M -$33.64M -$36.87M -$27.39M
-3.3%
Basic EPS
-0.82 -0.86 -1.03 -0.84
+4.7%
Diluted EPS
-0.82 -0.86 -1.03 -0.84
+4.7%
EBIT
-$30.27M -$28.20M -$31.58M -$27.43M
-7.3%
EBITDA
-$26.89M -$24.83M -$28.52M -$25.33M
-8.3%
Basic shares
42.29M 38.91M 35.68M 32.58M
+8.7%
Diluted shares
42.29M 38.91M 35.68M 32.58M
+8.7%
Line item 2025 2024 2023 2022 YoY
Cash & equivalents
$33.90M $13.68M $13.70M $37.42M
+147.7%
Cash & short-term investments
$54.60M $43.84M $41.17M $68.15M
+24.5%
Accounts receivable
$17.49M $19.37M $11.06M $6.63M
-9.7%
Total current assets
$82.39M $69.08M $58.43M $81.11M
+19.3%
Property, plant & equipment
$7.79M $7.86M $10.03M $5.50M
-0.8%
Goodwill & intangibles
$6.35M $7.20M $8.04M $8.79M
-11.9%
Total assets
$115.03M $106.14M $102.80M $115.52M
+8.4%
Total current liabilities
$73.20M $59.28M $46.40M $43.67M
+23.5%
Current debt
$1.17M $1.48M $2.07M $1.26M
-21.3%
Long-term debt
$452.00K $594.00K $1.29M $448.00K
-23.9%
Total debt
$5.97M $5.99M $7.75M $3.62M
-0.4%
Total liabilities
$129.66M $107.32M $87.70M $77.98M
+20.8%
Retained earnings
-$171.63M -$136.88M -$103.25M -$66.38M
-25.4%
Shareholder equity
-$14.63M -$1.19M $15.10M $37.53M
-1,131.6%
Working capital
$9.19M $9.80M $12.03M $37.44M
-6.2%
Net tangible assets
-$20.98M -$8.39M $7.07M $28.74M
-150.0%
Shares issued
44.27M 40.72M 37.52M 34.63M
+8.7%
Line item 2025 2024 2023 2022 YoY
Net income
-$34.75M -$33.64M -$36.87M -$27.39M
-3.3%
Depreciation & amortisation
$3.38M $3.36M $3.07M $2.10M
+0.4%
Stock-based compensation
$18.38M $15.94M $14.54M $11.69M
+15.3%
Change in working capital
$17.86M $12.64M $1.95M $7.62M
+41.3%
Operating cash flow
$6.73M -$720.00K -$15.73M -$6.77M
+1,035.1%
Capital expenditure
-$1.39M -$324.00K -$1.50M -$1.05M
-328.4%
Investing cash flow
$12.03M $970.00K -$4.69M -$37.48M
+1,140.0%
Financing cash flow
$1.42M -$262.00K -$2.92M -$4.15M
+640.8%
Free cash flow
$5.34M -$1.04M -$17.23M -$7.82M
+612.0%
End cash position
$34.25M $14.07M $14.08M $37.42M
+143.4%
Line item 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 YoY
Total revenue
$24.13M $22.94M $20.14M $17.41M $16.50M
+5.2%
Operating revenue
$24.13M $21.77M $20.01M $17.41M $16.50M
+10.8%
Cost of revenue
$3.61M $3.25M $1.86M $1.77M $1.74M
+11.0%
Gross profit
$20.53M $19.69M $18.28M $15.64M $14.76M
+4.3%
Research & development
$16.76M $14.46M $13.23M $12.65M $12.17M
+15.9%
Selling, general & admin
$15.46M $13.95M $13.52M $11.71M $10.84M
+10.8%
Total operating expense
$32.22M $28.40M $26.74M $24.36M $23.01M
+13.4%
Operating income
-$11.69M -$8.72M -$8.47M -$8.71M -$8.25M
-34.2%
Net interest income
-$30.00K -$38.00K -$54.00K -$49.00K -$42.00K
+21.1%
Pre-tax income
-$13.37M -$8.67M -$7.79M -$8.13M -$7.50M
-54.2%
Tax provision
$697.00K -$3.70M -$19.00K $380.00K $846.00K
+118.8%
Net income
-$14.06M -$7.96M -$8.50M -$8.99M -$9.13M
-76.7%
Net income to common
-$14.06M -$7.96M -$8.50M -$8.99M -$9.13M
-76.7%
Basic EPS
-0.30 -0.17 -0.19 -0.21 -0.22
-76.5%
Diluted EPS
-0.30 -0.17 -0.19 -0.21 -0.22
-76.5%
EBIT
-$13.34M -$8.63M -$7.74M -$8.08M -$7.46M
-54.6%
EBITDA
-$11.82M -$7.28M -$6.89M -$7.24M -$6.62M
-62.3%
Basic shares
47.28M 45.54M 43.71M 42.74M 41.82M
+3.8%
Diluted shares
47.28M 45.54M 43.71M 42.74M 41.82M
+3.8%
Line item 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 YoY
Cash & equivalents
$93.27M $11.67M $33.90M $17.42M $16.10M
+699.0%
Cash & short-term investments
$122.06M $38.10M $54.60M $38.98M $37.96M
+220.4%
Accounts receivable
$15.22M $14.69M $17.49M $16.48M $18.75M
+3.6%
Total current assets
$146.34M $61.54M $82.39M $61.03M $61.54M
+137.8%
Property, plant & equipment
$10.89M $8.76M $7.79M $8.66M $8.72M
+24.3%
Goodwill & intangibles
$54.07M $54.74M $6.35M $6.54M $6.76M
-1.2%
Total assets
$224.71M $139.88M $115.03M $107.74M $106.88M
+60.7%
Total current liabilities
$93.34M $84.52M $73.20M $66.77M $62.56M
+10.4%
Current debt
$1.30M $829.00K $1.17M $1.61M $1.96M
+57.1%
Long-term debt
$2.19M $452.00K $452.00K $624.00K $563.00K
+385.2%
Total debt
$8.69M $6.74M $5.97M $6.86M $7.36M
+28.9%
Total liabilities
$157.04M $137.28M $129.66M $119.19M $114.41M
+14.4%
Retained earnings
-$193.66M -$179.59M -$171.63M -$163.13M -$154.14M
-7.8%
Shareholder equity
$67.67M $2.59M -$14.63M -$11.45M -$7.53M
+2,511.9%
Working capital
$53.00M -$22.98M $9.19M -$5.74M -$1.02M
+330.6%
Net tangible assets
$13.61M -$52.15M -$20.98M -$17.99M -$14.29M
+126.1%
Shares issued
46.17M 46.02M 44.27M 43.58M 42.59M
+0.3%
Line item 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 YoY
Net income
-$14.06M -$7.96M -$8.50M -$8.99M -$9.13M
-76.7%
Depreciation & amortisation
$1.51M $1.35M $844.00K $843.00K $845.00K
+12.6%
Stock-based compensation
$6.35M $5.51M $4.61M $4.96M $4.50M
+15.2%
Change in working capital
$13.64M -$4.42M $5.63M $6.27M $716.00K
+408.5%
Operating cash flow
$9.21M -$7.06M $3.17M $3.19M -$2.48M
+230.4%
Capital expenditure
-$595.00K -$295.00K -$134.00K -$716.00K -$355.00K
-101.7%
Investing cash flow
-$372.00K -$16.05M $13.07M -$1.63M $705.00K
+97.7%
Financing cash flow
$72.76M $882.00K $142.00K -$181.00K $1.51M
+8,149.1%
Free cash flow
$8.62M -$7.36M $3.04M $2.47M -$2.84M
+217.1%
End cash position
$93.62M $12.02M $34.25M $17.86M $16.49M
+678.7%
Analyst targets & ownership Account required
Mean target —
High target —
Low target —
Implied upside —
Analyst count —
Consensus —
Strong buy / Buy — / —
Hold —
Sell / Strong sell — / —
Held by insiders —
Held by institutions —
Institutions holding —
Free account required
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals Computed from 2Y daily closes
SMA 10
26.50
-9.43% from price
SMA 20
28.24
-15.42% from price
SMA 50
33.95
-29.63% from price
SMA 100
31.39
-23.54% from price
SMA 200
23.50
+1.65% from price
EMA 12
26.77
-10.35% from price
EMA 26
29.06
-17.41% from price
EMA 50
30.78
-22.03% from price
MACD (12,26,9)
-2.29
Hist -0.31
ATR (14)
2.05
8.59% of price
Realised vol 30D
75.3%
Annualised
Bollinger upper
32.86
20, 2σ
Bollinger lower
23.63
20, 2σ
50 / 200 cross
Golden
33.95 vs 23.50
Trend bias
Above 200
+1.65%
Options chain Account required
Expiry Loading… Spot 24.00
Calls Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Puts Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Free account required
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile Daily returns · 1Y window
Beta vs SPY
3.60
More volatile than market
Correlation to SPY
0.56
Loosely linked
Realised vol 30D
75.3%
Annualised
Market vol 1Y
12.9%
SPY, annualised
Max drawdown 1Y
-50.8%
Peak to trough
Max drawdown 5Y
-87.6%
Peak to trough
Beta (reported)
—
5Y monthly, from filing
Headlines AIP · links out to the publisher
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.
Request the strategy overview