Loading institutional data...
Loading institutional data...
No institutional (13F) filings cover this company, so the Overview and 13F tabs are thin. Everything drawn from its SEC filings is here.
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Solve the discounted cash flow backwards, then stress-test the assumptions.
This company doesn't have positive free cash flow on any basis, so a reverse DCF can't be run.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
EOD close · as of 2026-10-20
How a revenue dollar becomes profit — FY2025
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.4M 100.0% | $3.3M 100.0% | $1.5M 100.0% | $2.9M 100.0% | $115K 100.0% | $448K 100.0% | $434K 100.0% | $250K 100.0% | $408K 100.0% | $2.8M 100.0% |
| Cost of Revenue | $155K 2.4% | $190K 5.7% | $244K 16.5% | $3.2M 110.0% | $1.5M 1298.4% | $178K 39.6% | $175K 40.3% | $150K 60.0% | $52K 12.7% | $4K 0.1% |
| Gross Profit | — | — | — | -$294K -10.0% | -$1.4M -1198.4% | $271K 60.4% | $259K 59.7% | $100K 40.0% | -$25K -6.1% | $25K 0.9% |
| Research & Development | — | — | — | — | — | $109K 24.3% | — | — | — | — |
| Selling, General & Admin | $631K 9.9% | $829K 25.1% | $1.5M 102.4% | $1.2M 40.7% | $1.5M 1313.2% | $1.3M 300.3% | $525K 121.1% | $898K 358.9% | $129K 31.7% | $46K 1.6% |
| Total Operating Expenses | -$4.5M -70.5% | -$2.8M -85.2% | -$5.0M -341.5% | -$5.0M -169.4% | -$1.8M -1602.8% | -$1.6M -365.8% | -$702K -161.9% | $977K 390.8% | $159K 39.1% | $61K 2.2% |
| Operating Income | $1.9M 29.5% | $487K 14.8% | -$3.6M -241.5% | -$2.0M -69.4% | -$3.2M -2801.2% | -$1.4M -305.4% | — | -$877K -350.7% | -$184K -45.2% | — |
| Interest Expense | $71K 1.1% | $32K 1.0% | $10K 0.7% | $239 0.0% | $157K 136.3% | $256K 57.0% | — | — | — | — |
| Other Income (Expense), net | $13K 0.2% | $87K 2.6% | — | — | — | — | — | — | — | — |
| Pretax Income | $1.5M 22.9% | $542K 16.4% | -$3.6M -242.1% | -$2.2M -74.2% | -$3.6M -3160.6% | -$1.5M -339.7% | — | -$1.2M -462.7% | -$184K -45.2% | -$37K -1.3% |
| Income Tax Expense | — | — | — | — | -$55K -48.1% | — | — | — | $197K 48.2% | -$37K -1.3% |
| Net Income | $1.5M 22.9% | $542K 16.4% | -$3.6M -242.1% | -$2.2M -74.2% | -$3.6M -3112.5% | -$1.5M -339.7% | -$405K -93.3% | -$1.1M -444.6% | $141K 34.7% | -$44K -1.6% |
| Per Share | ||||||||||
| Weighted Avg Shares (Basic) | 4.79B | 2.29B | 866.5M | 290.7M | 194.6M | 7.2M | 3.8M | — | — | — |
| Weighted Avg Shares (Diluted) | 4.79B | 2.29B | 866.5M | 290.7M | 194.6M | 82.0M | 3.8M | — | — | — |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
EOD close · as of 2026-10-20
Where each multiple sits in its own 10-yr range · 0th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 10-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
ROE 47% against ROIC 47% — 0% of the return on equity comes from leverage and buybacks rather than from the operating business.
Equity is the year-end figure. On average equity over the two year-ends, ROE is 64.3% — the two diverge when buybacks or issuance move equity during the year.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 3.1× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 60.0 | 40.3 | 39.6 | 1298.4 | 110.0 | 16.5 | 5.7 | 2.4 |
| Gross Profit | 40.0 | 59.7 | 60.4 | -1198.4 | -10.0 | — | — | — |
| R&D | — | — | 24.3 | — | — | — | — | — |
| SG&A | 358.9 | 121.1 | 300.3 | 1313.2 | 40.7 | 102.4 | 25.1 | 9.9 |
| Operating Income | -350.7 | — | -305.4 | -2801.2 | -69.4 | -241.5 | 14.8 | 29.5 |
| Income Tax | — | — | — | -48.1 | — | — | — | — |
| Net Income | -444.6 | -93.3 | -339.7 | -3112.5 | -74.2 | -242.1 | 16.4 | 22.9 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on AERA: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
How much the company owes, how it's trended, and how comfortably it's serviced.
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit.
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.
Cash conversion and accruals. The full answer — share-based compensation, the cash conversion waterfall, working-capital trend — is still being built, so this block states what it measures rather than issuing a verdict.
One year is not a trend. The spec asks for a 3- and 5-year average of FCF/net income precisely because a single year turns on working-capital timing, and that arrives with the full Q2 block.