This stock uses a non-standard methodology. The breakdown below shows what the engine computed.
| Method | Value | Role |
|---|---|---|
| Book Value Anchor | $1.66 | REFERENCE |
| Cash Floor | $1.78 | REFERENCE |
| NAV Anchor | $1.66 | REFERENCE |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 26.7M |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | 5.8M |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | -134.7M |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | -133.2M |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | -126.6M |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | -98.7M |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | 529.4M |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 88.8M |
| Market Cap | 948.9M |
| Enterprise Value | 1.40B |
| EV / Revenue | 52.5x |
| EV / EBITDA | -14.2x |
| P/E (TTM) | -7.1x |
| Forward P/E | — |
| PEG | — |
| P/FCF | -7.5x |
| FCF Yield | -13.3% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | -12.5% |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | -525.7% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | -22.3% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | -482.9% |
| 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. | 92.1% |
| 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. | 6.36 |
| Metric | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '25 | Q3 '24 | Q2 '25 | Q1 '24 | Q4 '23 | Q3 '23 | Q2 '23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | — | 11.3M | 8.0M | 7.5M | 5.1M | 9.7M | 4.3M | 3.8M | 5.3M | 7.4M | $200,000 | $42,000 |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | 2.5M | 1.4M | 1.9M | $261,000 | 1.1M | -$642,000 | -$655,000 | -1.8M | -12.4M | -16.6M | -14.2M |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | — | -44.0M | -47.0M | -43.7M | -42.6M | -34.5M | -49.3M | -88.8M | -70.1M | -64.8M | -50.4M | -51.8M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | — | -35.0M | -53.7M | -44.5M | -23.5M | -37.5M | -22.5M | -115.9M | -46.4M | -60.0M | -16.2M | -64.3M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | -36.3M | -28.0M | -28.5M | -33.8M | -23.2M | -32.3M | -50.2M | -52.2M | -50.1M | -56.0M | -45.5M | -36.2M |