Fundamentals - Balance Sheet

  Year Ending Jan 2026 (Update) Year Ending Dec 2024 (Update) Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Update) Year Ending Jan 2022 (Update)
Cash & Equivalents 6.03 2.39 7.03 13.92 23.85
Cash and Short Term Investments 6.03 2.39 7.03 13.92 23.85
Accounts Receivable - Trade, Gross 7.73 6.21 6.87 6.62 6.88
Provision for Doubtful Accounts -0.11 -0.26 -0.15 -0.39 -0.27
Accounts Receivable - Trade, Net 7.61 5.95 6.73 6.23 6.61
Receivables - Other 1.93 2.44 2.93 3.54 3.11
Total Receivables, Net 9.55 8.39 9.65 9.77 9.72
Inventories - Finished Goods 3.73 6.58 4.46 4.47 3.48
Inventories - Work In Progress 0.00 0.00 0.16 0.32 0.20
Inventories - Raw Materials 4.15 4.24 5.29 5.82 3.94
Total Inventory 7.88 10.82 9.91 10.61 7.61
Prepaid Expenses 1.80 1.96 0.86 1.47 1.07
Total Current Assets 25.25 23.56 27.45 35.77 42.25
Buildings - Gross 2.49 2.49 2.49 2.49 2.45
Machinery/Equipment - Gross 11.75 11.60 11.60 11.53 11.36
Other Property/Plant/Equipment - Gross 0.77 1.79 2.63 1.67 2.57
Property/Plant/Equipment, Total - Gross 15.01 15.89 16.72 15.69 16.38
Accumulated Depreciation, Total -14.18 -13.98 -13.74 -13.56 -13.39
Property/Plant/Equipment, Total - Net 0.83 1.91 2.98 2.13 2.99
Goodwill, Net 0.97 0.97 0.97 0.97 0.97
Intangibles - Gross 2.54 2.54 3.14 3.14 3.14
Accumulated Intangible Amortization -1.56 -1.23 -1.50 -1.16 -0.94
Intangibles, Net 0.98 1.31 1.64 1.98 2.21
Deferred Income Tax - Long Term Asset 0.00 0.00 0.00 0.00 0.00
Other Long Term Assets 1.12 1.39 1.40 1.46 0.27
Other Long Term Assets, Total 1.12 1.39 1.40 1.46 0.27
Total Assets 29.15 29.14 34.44 42.29 48.69
Accounts Payable 5.39 6.99 4.50 3.86 2.77
Accrued Expenses 3.83 3.39 4.67 5.03 4.53
Notes Payable/Short Term Debt 0.00 0.00 0.00 0.00 0.00
Current Portion of Long Term Debt/Capital Leases 0.00 1.73 0.00 0.00 0.00
Customer Advances 3.68 3.49 3.33 3.38 3.45
Income Taxes Payable 0.06 0.30 0.10 0.07 0.07
Other Payables 0.25 0.67 0.38 0.12 0.72
Other Current Liabilities 0.00 0.00 0.00 0.00 1.10
Other Current liabilities, Total 3.99 4.45 3.81 3.57 5.35
Total Current Liabilities 13.21 16.56 12.97 12.45 12.65
Long Term Debt 3.74 1.00 0.00 0.00 0.00
Total Long Term Debt 3.74 1.00 0.00 0.00 0.00
Total Debt 3.74 2.74 0.00 0.00 0.00
Other Long Term Liabilities 7.29 9.48 11.94 12.61 12.74
Other Liabilities, Total 7.29 9.48 11.94 12.61 12.74
Total Liabilities 24.23 27.04 24.91 25.06 25.39
Convertible Preferred Stock – Non-Redeemable 6.00 0.00 0.00 0.00 0.00
Preferred Stock - Non Redeemable, Net 6.00 0.00 0.00 0.00 0.00
Common Stock 0.17 0.17 0.17 0.17 0.17
Common Stock, Total 0.17 0.17 0.17 0.17 0.17
Additional Paid-In Capital 91.21 89.88 88.44 86.80 85.26
Retained Earnings (Accumulated Deficit) -92.45 -88.01 -79.04 -69.72 -62.17
Other Comprehensive Income -0.01 0.05 -0.05 -0.02 0.05
Other Equity, Total -0.01 0.05 -0.05 -0.02 0.05
Total Equity 4.92 2.10 9.52 17.23 23.30
Total Liabilities & Shareholders' Equity 29.15 29.14 34.44 42.29 48.69
Shares Outstanding – Common Stock Primary Issue 17.31 16.64 16.25 15.99 15.88
Total Common Shares Outstanding 17.31 16.64 16.25 15.99 15.88
Treasury Shares – Common Primary Issue 0.00 0.00 0.00 0.00 0.00
Shares Outstanding - Preferred Issue 1 0.60 0.00 0.00 0.00 0.00
Total Preferred Shares Outstanding 0.60 0.00 0.00 0.00 0.00
Treasury Shares – Primary Preferred Issue 0.60 0.00 0.00 0.00 0.00
Employees 93.00 93.00 111.00 130.00 119.00
Part-Time Employees 15.00 27.00 28.00 34.00 51.00
Number of Common Shareholders 32.00 33.00 33.00 33.00 33.00
Accumulated Intangible Amortization 1.56 1.23 1.50 1.16 0.94
Deferred Revenue - Current 3.68 3.49 3.33 3.38 3.45
Deferred Revenue - Long Term 6.80 8.35 10.03 11.74 10.93
Total Current Assets less Inventory 17.38 12.75 17.54 25.16 34.64
Quick Ratio 1.32 0.77 1.35 2.02 2.74
Current Ratio 1.91 1.42 2.12 2.87 3.34
Net Debt 3.71 0.35 -7.03 -13.92 -23.85
Tangible Book Value -3.03 -0.18 6.92 14.29 20.13
Tangible Book Value per Share -0.17 -0.01 0.43 0.89 1.27
Total Long Term Debt, Supplemental 4.00 3.99 0.00 0.00 0.00
Long Term Debt Maturing within 1 Year 0.00 2.52 0.00 0.00 0.00
Long Term Debt Maturing in Year 2 0.00 1.47 0.00 0.00 0.00
Long Term Debt Maturing in Year 3 4.00 0.00 0.00 0.00 0.00
Long Term Debt Maturing in 2-3 Years 4.00 1.47 0.00 0.00 0.00
Long Term Debt Maturing in Year 6 & Beyond 0.00 0.00 0.00 0.00 0.00
Total Operating Leases 0.80 1.91 2.75 1.77 2.66
Operating Lease Payments Due in Year 1 0.72 1.20 1.08 1.10 1.03
Operating Lease Payments Due in Year 2 0.05 0.78 1.11 0.72 1.08
Operating Lease Payments Due in Year 3 0.05 0.02 0.76 0.01 0.71
Operating Lease Payments Due in Year 4 0.01 0.02 0.00 0.01 0.00
Operating Lease Payments Due in Year 5 0.00 0.01 0.00 0.00 0.00
Operating Lease Payments Due in 2-3 Years 0.10 0.80 1.87 0.74 1.80
Operating Lease Payments Due in 4-5 Years 0.01 0.03 0.00 0.01 0.00
Standardized Operating Lease Payments Due in Year 6 and Beyond -0.03 -0.13 -0.21 -0.07 -0.17
For a more complete picture of our financial results, please review our SEC Filings

Source: LSEG