This stock uses a non-standard methodology. The breakdown below shows what the engine computed.
| Method | Value | Role |
|---|---|---|
| Book Value Anchor | $2.81 | REFERENCE |
| Cash Floor | $0.20 | REFERENCE |
| NAV Anchor | $2.81 | REFERENCE |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 16.3M |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | -6.9M |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | -62.2M |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | -63.6M |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | -25.4M |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | -56.5M |
| 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. | 37.7M |
| Market Cap | 408.8M |
| Enterprise Value | 371.3M |
| EV / Revenue | 22.8x |
| EV / EBITDA | -6.6x |
| P/E (TTM) | -6.4x |
| Forward P/E | — |
| PEG | — |
| P/FCF | -16.1x |
| FCF Yield | -6.2% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | -42.7% |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | -346.9% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | -390.5% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | -156.3% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 776.5% |
| 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. | -5.9% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 5 / 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. | 10.35 |
| Metric | Q3 '26 | Q2 '26 | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q4 '25 | Q3 '24 | Q2 '24 | Q1 '25 | Q4 '23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 7.8M | 4.8M | $937,589 | 2.8M | $979,977 | $332,440 | $201,960 | $343,500 | — | — | — | — |
| Gross Profit Quarterly revenue minus cost of goods sold. | $737,749 | -1.6M | -3.5M | -2.6M | -2.7M | -3.0M | -2.3M | -3.0M | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | -34.4M | -9.9M | -10.1M | -7.8M | -10.6M | -13.8M | -9.8M | -22.3M | -8.6M | -8.8M | -8.0M | -8.0M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | -33.8M | -9.3M | -10.3M | -10.2M | -11.5M | -13.4M | -11.7M | -23.4M | -10.0M | -10.2M | -8.9M | -7.1M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | -2.7M | -9.8M | -7.1M | -5.8M | -10.3M | -7.3M | -5.6M | -5.2M | -5.0M | -2.0M | -32.5M | -5.4M |