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
Too many bars for candle bodies at this width — showing high/low range per bar. Zoom in or pick a shorter range.
Insider net activity 6m · Form 4 rollup
Buy transactions
0
0 shares
Net transactions
0
Buys less sells
Sell : buy shares
—
Not enough filings
Insider-held shares
331.96K
Total on file
Unusual options activity Account required
Nothing crossed the thresholds in the expiries we scanned.
That is the normal state — most contracts trade well inside their existing open interest.
Free account required
Contracts trading at or above their open interest, ranked by notional and where the print landed.
Options analytics Account required
Put / call open interest
—
Positioning, not flow
ATM implied vol
—
Nearest strike to spot
Call volume
0
Contracts, this expiry
Put volume
0
Contracts, this expiry
Max pain is the strike at which the largest dollar value of open contracts expires worthless. It describes current positioning; it is not a forecast and it moves as open interest changes.
Free account required
Put/call ratios, max pain, implied volatility skew and where open interest is concentrated.
Options chain Account required
Expiry Loading… Spot 0.02
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.
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.
Fundamentals TTM · reported
Market cap $280.32K
Enterprise value $9.49M
Revenue (TTM) $3.85M
Gross profit $645.00K
EBITDA $-11.63M
Net income $-22.46M
EPS (TTM) $-1.85
Free cash flow $47.79M
Total cash $20.00K
Total debt $9.12M
Book value / share $-0.04
Shares outstanding 14.02M
Float 15.22M
Short % of float 0.71%
Dividend yield —
Beta (5Y) —
Short interest Semi-monthly exchange report · lags by ~2 weeks
Shares short
30.02K
Prior 8.96K
Change vs prior
+235.0%
Shorts adding
% of shares out
0.65%
Against total outstanding
Float
15.22M
Freely tradeable shares
Exchanges publish short interest twice a month with a settlement lag, so this is roughly two weeks behind. Days to cover divides shares short by average daily volume — it estimates how long covering would take, not whether it will happen.
Valuation & profitability ratios Account required
Trailing P/E —
Forward P/E 0.04
PEG ratio —
Price / sales —
Price / book —
EV / revenue 2.47
EV / EBITDA -0.82
Gross margin 16.77%
Operating margin -261.62%
Profit margin 0.00%
Return on equity -539.65%
Return on assets -19.56%
Debt / equity —
Current ratio 0.05
Free account required
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements As reported · 5 years · 6 quarters
Income Balance sheet Cash flow
Annual Quarterly
Blank means not reported, not zero
Line item 2025 2024 2023 2022 YoY
Total revenue
$4.34M $6.77M $34.98M $122.65M
-35.8%
Operating revenue
$4.34M $6.77M $34.98M $122.65M
-35.8%
Cost of revenue
$2.96M $6.92M $19.43M $51.99M
-57.2%
Gross profit
$1.38M -$150.00K $15.56M $70.65M
+1,022.7%
Research & development
$107.00K $594.00K $1.40M $652.00K
-82.0%
Selling, general & admin
$19.32M $37.88M $33.44M $34.38M
-49.0%
Total operating expense
$19.43M $38.48M $36.78M $47.06M
-49.5%
Operating income
-$18.05M -$38.63M -$21.22M $23.59M
+53.3%
Net interest income
-$6.93M -$3.35M -$1.19M -$611.00K
-107.0%
Pre-tax income
-$23.39M -$42.33M -$22.40M $22.91M
+44.8%
Tax provision
$0 $7.20M -$6.02M $4.45M
-100.0%
Net income to common
-$14.74M -$53.36M -$16.78M $18.46M
+72.4%
Basic EPS
-1.74 -26.68 -9.80 11.70
+93.5%
Diluted EPS
-1.74 -26.68 -9.80 10.20
+93.5%
EBIT
-$16.45M -$38.98M -$21.13M $23.67M
+57.8%
EBITDA
-$11.39M -$32.34M -$14.66M $28.73M
+64.8%
Basic shares
8.49M 2.99M 1.72M 1.58M
+184.2%
Diluted shares
8.49M 2.99M 1.72M 1.87M
+184.2%
Line item 2025 2024 2023 2022 2021 YoY
Cash & equivalents
$90.00K $678.00K $1.61M $9.11M —
-86.7%
Cash & short-term investments
$90.00K $678.00K $4.74M $17.44M —
-86.7%
Accounts receivable
$2.56M $34.90M $39.68M $37.57M —
-92.7%
Inventory
$70.00K $1.14M $2.29M $3.98M —
-93.9%
Total current assets
$3.15M $30.64M $47.59M $60.83M —
-89.7%
Property, plant & equipment
$2.03M $11.62M $14.90M $11.35M —
-82.5%
Goodwill & intangibles
$11.13M $14.98M $17.56M $14.18M —
-25.7%
Total assets
$59.87M $63.20M $91.93M $87.65M —
-5.3%
Total current liabilities
$53.08M $32.13M $20.86M $16.07M —
+65.2%
Current debt
$5.16M $3.21M — — —
+60.7%
Long-term debt
— $11.65M $7.33M $2.40M $10.04M
—
Total debt
$8.62M $24.57M $18.46M $6.96M —
-64.9%
Total liabilities
$56.36M $55.85M $42.54M $24.02M —
+0.9%
Retained earnings
-$73.14M -$58.39M -$5.03M $11.75M —
-25.2%
Shareholder equity
$3.51M $7.35M $49.38M $63.63M —
-52.3%
Working capital
-$49.93M -$1.50M $26.73M $44.76M —
-3,235.4%
Net tangible assets
-$7.63M -$7.63M $31.82M $49.45M —
+0.0%
Shares issued
9.84M 4.28M 3.70M 3.43M —
+129.7%
Line item 2025 2024 2023 2022 2021 YoY
Net income
-$23.39M -$49.52M -$16.38M $18.46M —
+52.8%
Depreciation & amortisation
$5.06M $6.64M $6.47M $5.06M —
-23.9%
Stock-based compensation
$1.89M $3.64M $3.54M $3.99M —
-48.0%
Change in working capital
-$185.00K $14.89M -$6.72M -$4.34M —
-101.2%
Operating cash flow
-$8.34M -$17.54M -$11.89M $28.55M —
+52.4%
Capital expenditure
— -$906.00K -$2.08M -$3.92M -$4.23M
—
Investing cash flow
$920.00K $2.42M -$1.37M -$2.08M —
-62.0%
Share buybacks
— $0 -$5.97M -$9.63M -$917.00K
—
Dividends paid
— — $0 -$9.35M -$4.55M
—
Financing cash flow
$6.84M $14.19M $5.76M -$26.02M —
-51.8%
Free cash flow
-$8.34M -$18.44M -$13.97M $24.63M —
+54.8%
End cash position
$90.00K $678.00K $1.61M $9.11M —
-86.7%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 YoY
Total revenue
$1.17M $784.00K $883.00K $1.25M $1.43M
+49.1%
Operating revenue
$1.17M $784.00K $883.00K $1.25M $1.43M
+49.1%
Cost of revenue
$874.00K $537.00K $1.01M $513.00K $905.00K
+62.8%
Gross profit
$295.00K $247.00K -$123.00K $734.00K $526.00K
+19.4%
Research & development
$0 $0 $6.00K $4.00K $97.00K
—
Selling, general & admin
$2.72M $5.97M $4.63M $4.62M $4.09M
-54.4%
Total operating expense
$2.72M $5.97M $4.64M $4.63M $4.19M
-54.4%
Operating income
-$2.43M -$5.73M -$4.76M -$3.89M -$3.66M
+57.6%
Net interest income
-$651.00K -$4.26M -$1.55M -$587.00K -$539.00K
+84.7%
Pre-tax income
-$3.80M -$8.02M -$7.00M -$3.69M -$4.68M
+52.6%
Tax provision
$1.37M -$622.00K -$157.00K $779.00K $0
+320.9%
Net income
-$5.17M -$7.40M -$6.84M -$4.47M $3.97M
+30.0%
Net income to common
-$5.17M -$7.40M -$6.84M -$4.47M $3.97M
+30.0%
Basic EPS
-0.42 — -1.60 -1.10 1.10
—
Diluted EPS
-0.42 — -1.60 -1.10 1.10
—
EBIT
-$3.15M -$3.76M -$5.45M -$3.11M -$4.14M
+16.3%
EBITDA
-$2.19M $1.29M -$5.45M -$1.67M -$2.54M
-269.2%
Basic shares
12.32M — 4.15M 4.15M 3.52M
—
Diluted shares
12.32M — 4.15M 4.15M 3.52M
—
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 YoY
Cash & equivalents
$31.00K $90.00K $405.00K $169.00K $88.00K —
-65.6%
Cash & short-term investments
$31.00K $90.00K $405.00K $171.00K $88.00K —
-65.6%
Accounts receivable
$1.54M $2.56M $3.28M $20.09M $20.20M —
-39.7%
Inventory
$70.00K $70.00K $266.00K $830.00K $1.15M —
0.0%
Total current assets
$3.11M $3.15M $7.77M $24.57M $24.77M —
-1.2%
Property, plant & equipment
$1.71M $2.03M $2.35M $3.63M $10.56M —
-15.9%
Goodwill & intangibles
$10.49M $11.13M $11.78M $13.69M $14.34M —
-5.8%
Total assets
$58.73M $59.87M $65.70M $42.04M $50.11M —
-1.9%
Total current liabilities
$56.11M $53.08M $55.29M $25.63M $24.05M —
+5.7%
Current debt
$5.41M $5.16M $4.14M $2.81M $2.45M —
+4.9%
Long-term debt
— — — $436.00K $1.83M $11.65M
—
Total debt
$8.91M $8.62M $7.68M $7.87M $14.01M —
+3.4%
Total liabilities
$59.34M $56.36M $58.84M $30.61M $34.99M —
+5.3%
Retained earnings
-$78.49M -$73.14M -$65.74M -$58.90M -$54.43M —
-7.3%
Shareholder equity
-$614.00K $3.51M $6.86M $11.44M $15.12M —
-117.5%
Working capital
-$52.99M -$49.93M -$47.51M -$1.05M $718.00K —
-6.1%
Net tangible assets
-$11.10M -$7.63M -$4.92M -$2.25M $783.00K —
-45.6%
Shares issued
14.89M 9.84M 5.02M 5.02M 5.02M —
+51.3%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 YoY
Net income
-$5.17M -$23.37M $9.13M -$4.47M -$4.68M —
+77.9%
Depreciation & amortisation
$962.00K $5.05M -$3.04M $1.44M $1.60M —
-81.0%
Stock-based compensation
$390.00K $1.89M -$1.03M $508.00K $521.00K —
-79.4%
Change in working capital
$2.00M -$182.53K $1.43M $844.00K -$2.27M —
+1,197.9%
Operating cash flow
-$748.00K -$8.34M $3.62M -$247.00K -$3.38M —
+91.0%
Investing cash flow
$12.00K $919.08K -$919.08K $67.00K $853.00K —
-98.7%
Share buybacks
— — — — — $0
—
Financing cash flow
$677.00K $6.83M -$2.19M $261.00K $1.94M —
-90.1%
Free cash flow
-$748.00K -$8.34M $3.62M -$247.00K -$3.38M —
+91.0%
End cash position
$31.00K $90.00K $405 $169.00K $88.00K —
-65.6%
Earnings History & consensus estimates
Reported vs expected · EPS Quarter Est. Actual Surprise Jun 2025
-1.50 -0.81
+46.1% Mar 2025
-1.80 -1.21
+33.1% Dec 2024
-2.40 -15.90
-562.5% Sep 2024
-3.10 -3.50
-12.9%
Forward consensus Period EPS Analysts Revenue Growth Current quarter
—
—
$0
— Next quarter
—
—
$0
— Current year
—
—
$0
— Next year
—
—
$0
—
Analyst targets & ownership Account required
Mean target —
High target —
Low target —
Implied upside —
Analyst count —
Consensus NONE
Strong buy / Buy — / —
Hold —
Sell / Strong sell — / —
Held by insiders 2.13%
Held by institutions 0.06%
Institutions holding 4
Free account required
Price targets, consensus spread, insider and institutional ownership.
Rating changes 15 on file
Date Firm
Action From To
Feb 21, 24
HC Wainwright & Co.
MAINTAINED
Buy
Buy
Nov 10, 23
HC Wainwright & Co.
MAINTAINED
Buy
Buy
Aug 14, 23
HC Wainwright & Co.
MAINTAINED
Buy
Buy
Jun 2, 23
HC Wainwright & Co.
MAINTAINED
Buy
Buy
May 12, 23
HC Wainwright & Co.
MAINTAINED
Buy
Buy
Mar 8, 23
HC Wainwright & Co.
MAINTAINED
—
Buy
Feb 23, 23
HC Wainwright & Co.
MAINTAINED
—
Buy
Feb 16, 23
HC Wainwright & Co.
MAINTAINED
—
Buy
Feb 7, 23
HC Wainwright & Co.
MAINTAINED
—
Buy
Nov 11, 22
HC Wainwright & Co.
MAINTAINED
—
Buy
May 17, 22
HC Wainwright & Co.
MAINTAINED
—
Buy
Mar 31, 22
HC Wainwright & Co.
MAINTAINED
—
Buy
Moving averages & technicals Computed from 2Y daily closes
SMA 10
0.04
-44.44% from price
SMA 20
0.04
-52.94% from price
SMA 50
0.06
-69.04% from price
SMA 100
0.09
-77.78% from price
SMA 200
0.43
-95.36% from price
EMA 12
0.04
-43.72% from price
EMA 26
0.05
-57.22% from price
EMA 50
0.07
-69.23% from price
MACD (12,26,9)
-0.01
Hist -0.00
ATR (14)
0.01
46.43% of price
Realised vol 30D
234.4%
Annualised
Bollinger upper
0.06
20, 2σ
Bollinger lower
0.02
20, 2σ
50 / 200 cross
Death
0.06 vs 0.43
Trend bias
Below 200
-95.36%
Risk profile Daily returns · 1Y window
Beta vs SPY
0.77
Less volatile than market
Correlation to SPY
0.05
Largely independent
Realised vol 30D
234.4%
Annualised
Market vol 1Y
12.9%
SPY, annualised
Max drawdown 1Y
-99.7%
Peak to trough
Max drawdown 5Y
-100.0%
Peak to trough
ATR 14
0.01
46.43% of price
Beta (reported)
—
5Y monthly, from filing
Dividends & splits Declared · from the issuer
Forward rate —
Forward yield —
5-year avg yield —
Payout ratio 0.00%
Ex-dividend date May 24, 2022
Next pay date Jun 3, 2022
Last split 1:10
Split date Dec 22, 2025
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