The market price on this stock implies growth our normalized base can't support, so we're not putting a single fair-value dollar on it. At today's price the market is implying roughly -30% annual free-cash-flow growth in our DCF — well outside what the normalized base supports. The individual method outputs are shown below for transparency.
| Method | Value | Role |
|---|---|---|
| DCF (Base Case) | $1.23 | COMPUTED |
| DCF (TTM-anchored) | $1.07 | COMPUTED |
| Peer Multiples | $1.45 | COMPUTED |
| Earnings Power Value | $0.98 | COMPUTED |
| Book Value Anchor | $2.01 | COMPUTED |
| Earnings Anchor | $0.51 | COMPUTED |
| Cash Floor | $0.38 | COMPUTED |
| NAV Anchor | $2.01 | COMPUTED |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 171.2M |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | — |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | -1.2M |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 2.1M |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | 16.4M |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 11.7M |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | — |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 60.5M |
| Market Cap | 34.8M |
| Enterprise Value | -1.0M |
| EV / Revenue | 0.0x |
| EV / EBITDA | -0.1x |
| P/E (TTM) | 16.7x |
| Forward P/E (extrapolated) | 5.2x |
| PEG | — |
| P/FCF | 2.1x |
| FCF Yield | 47.0% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | — |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | 6.8% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 1.2% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | 9.6% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | -6.8% |
| 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. | -76.2% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 4 / 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. | 2.41 |
| Metric | Q2 '26 | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '24 | Q3 '24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 42.4M | 43.6M | 43.1M | 42.2M | 44.8M | 44.6M | 47.7M | 46.6M | 45.9M | 44.4M | 46.5M | 46.7M |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 2.4M | $199,000 | -5.7M | 2.0M | 1.9M | 2.6M | 4.6M | 5.2M | 1.2M | 3.8M | -12.5M | -5.5M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 2.0M | 1.2M | -3.6M | 2.5M | 1.4M | 1.6M | 2.4M | 3.3M | $716,000 | 1.2M | -7.1M | -1.5M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | 8.2M | -1.3M | 3.0M | 6.4M | 11.1M | 5.7M | 9.4M | 7.2M | 12.7M | 7.4M | 19.4M | 5.3M |