| Method | Value | Role |
|---|---|---|
| DCF (Base Case) | $39.80 | IN ESTIMATE |
| Peer Multiples | $64.93 | IN ESTIMATE |
| Earnings Power Value | $44.11 | CROSS-CHECK |
| Book Value Anchor | $69.07 | CROSS-CHECK |
| Earnings Anchor | $73.16 | CROSS-CHECK |
| Cash Floor | $59.75 | CROSS-CHECK |
| NAV Anchor | $69.07 | CROSS-CHECK |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 473.9M |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | 112.1M |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | 7.4M |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 48.7M |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | -163.8M |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 17.0M |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | 1.18B |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 1.87B |
| Market Cap | 2.41B |
| Enterprise Value | 1.72B |
| EV / Revenue | 3.6x |
| EV / EBITDA | 101.3x |
| P/E (TTM) | 49.5x |
| Forward P/E (extrapolated) | 28.7x |
| PEG | — |
| P/FCF | -14.7x |
| FCF Yield | -6.8% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | 23.7% |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | 3.6% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 10.3% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | -34.6% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 8.5% |
| Net Income Growth (YoY) Year-over-year change in net income. Shows whether profits are growing faster or slower than revenue — a key indicator of improving or deteriorating quality. | -53.0% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 2 / 9 |
| Altman Z-Score Bankruptcy risk model. Above 2.99 = safe zone, 1.81–2.99 = grey zone, below 1.81 = distress signal. Most useful for manufacturing companies. | 1.86 |
| Metric | Q2 '26 | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '24 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '24 | Q3 '24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 176.1M | 76.7M | 146.2M | 74.9M | 154.5M | 73.1M | 151.6M | 57.7M | 189.0M | 43.7M | 103.6M | 51.3M |
| Gross Profit Quarterly revenue minus cost of goods sold. | 49.9M | 31.5M | 35.0M | -4.3M | 53.9M | 32.9M | 61.8M | 8.9M | 36.5M | 4.3M | 49.8M | 11.3M |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 10.4M | $800,000 | 12.8M | -16.6M | 33.5M | 20.5M | 45.1M | -7.6M | 21.1M | -10.6M | 32.6M | -2.9M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 16.8M | 10.0M | 18.0M | 3.9M | 28.9M | 27.2M | 52.5M | -5.0M | 30.6M | -6.1M | 55.9M | 8.2M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | -53.2M | -58.3M | -58.0M | 5.7M | 49.2M | 34.4M | 57.2M | -34.2M | 6.1M | 3.8M | 17.4M | -24.4M |