$4.58

-0.06 (-1.19%)

Weekly Expected Move ±8.7%

$4 $4 $4 $5 $5

NASDAQ · Consumer Cyclical · Apparel - Manufacturers · Tech Score Neutral · Power 40 · $17.2M mcap · 1M float · 2.74% daily turnover · Short 47% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Revenue Segmentation

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$5M -86.2% ▼

5Y CAGR: +12.3%

Gross Profit

$2M -84.0% ▼

5Y CAGR: +24.8%

Operating Income

$379K -84.2% ▼

5Y CAGR: +7.5%

Net Income

$354K -86.3% ▼

5Y CAGR: +4.1%

EPS (Diluted)

$0.10 -88.4% ▼

5Y CAGR: +59.7%

EBITDA

$428K -87.8% ▼

5Y CAGR: +8.0%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$5M	$5M	$28M	$39M	$5M
YoY Growth	+62.2%	-0.7%	+480.9%	+37.7%	-86.2%
Cost of Revenue	$4M	$4M	$22M	$28M	$4M
Gross Profit	$1M	$1M	$7M	$11M	$2M
Gross Margin	22.6%	25.8%	24.0%	28.8%	33.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$3M	$6M	$8M	$1M
Operating Expenses	$401K	$464K	$6M	$9M	$1M
Operating Income	$710K	$795K	$380K	$2M	$379K
Operating Margin	14.4%	16.3%	1.3%	6.1%	7.0%
Interest Expense	$0	$0	$216K	$16K	$10K
Income Before Tax	$689K	$989K	$911K	$3M	$461K
Tax Expense	$113K	$140K	$127K	$658K	$101K
Net Income	$576K	$849K	$784K	$3M	$354K
Net Margin	11.7%	17.4%	2.8%	6.6%	6.5%
EPS (Diluted)	$0.02	$0.03	$0.26	$0.83	$0.10
EBITDA	$724K	$1M	$1M	$4M	$428K
Shares Outstanding	3M	3M	3M	3M	4M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$11M	$16M	$2M	$14M	$2M	$37M	$3M	$3M
Cost of Revenue	$8M	$12M	$1M	$11M	$2M	$26M	$2M	$2M
Gross Profit	$3M	$4M	$508K	$3M	$677K	$11M	$906K	$932K
Gross Margin	25.9%	26.6%	27.3%	20.4%	27.8%	28.9%	31.2%	37.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$2M	$313K	$4M	$371K	$8M	$591K	$868K
Operating Expenses	$850K	$450K	$313K	$4M	$371K	$8M	$591K	$868K
Operating Income	$2M	$2M	$196K	-$1M	$306K	$2M	$315K	$64K
Operating Margin	17.0%	15.3%	10.5%	-8.4%	12.6%	5.7%	10.8%	2.5%
Interest Expense	$0	$0	$10K	$17K	$7K	$9K	$5K	$6K
Income Before Tax	$2M	$4M	$217K	-$202K	$356K	$3M	$381K	$79K
Tax Expense	$335K	$428K	$36K	-$39K	$60K	$597K	$87K	$15K
Net Income	$2M	$3M	$181K	-$636K	$296K	$2M	$297K	$57K
Net Margin	15.1%	20.5%	9.7%	-4.6%	12.1%	6.3%	10.2%	2.3%
EPS (Diluted)	$0.06	$0.11	$0.01	$-0.00	$0.09	$0.74	$0.08	$0.02
EBITDA	$2M	$3M	$270K	-$55K	$363K	$3M	$386K	$90K
Shares Outstanding	3M	3M	3M	3M	3M	3M	4M	4M

JL NASDAQ