Our valuation methods disagree fundamentally on this stock — they span $6.21 to $19.35 depending on the approach. That usually means the standard models don't fit its profile — often a fast-growing business with depressed GAAP earnings — so rather than publish a misleading number, we're not putting a single fair-value estimate on it. The individual method outputs are below.
| Method | Value | Role |
|---|---|---|
| Peer Multiples | $7.44 | COMPUTED |
| Book Value Anchor | $19.35 | COMPUTED |
| Cash Floor | $6.21 | COMPUTED |
| NAV Anchor | $19.35 | COMPUTED |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | $0 |
| 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. | -96.1M |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | -90.8M |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | -76.9M |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | -93.4M |
| 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. | 301.5M |
| Market Cap | 441.0M |
| Enterprise Value | 149.4M |
| EV / Revenue | — |
| EV / EBITDA | -1.6x |
| P/E (TTM) | -4.9x |
| Forward P/E | — |
| PEG | — |
| P/FCF | -5.7x |
| FCF Yield | -17.4% |
| 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. | — |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | — |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | — |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | — |
| 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. | -20.9% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 3 / 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. | 11.43 |
| 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. | — | — | $0 | — | — | — | $0 | — | — | $251,000 | 3.3M | 26.7M |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | -26.9M | -24.4M | -21.9M | -22.9M | -22.8M | -22.2M | -18.3M | -18.3M | -16.2M | -14.5M | -29.7M | 10.8M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | -25.0M | -23.5M | -20.8M | -21.5M | -21.3M | -20.3M | -16.1M | -17.5M | -17.8M | -14.0M | -12.0M | 11.3M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | -20.8M | -21.2M | -15.1M | -19.8M | -24.0M | -20.4M | -14.7M | -11.7M | -14.1M | -15.1M | -11.3M | -10.9M |