Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2023 | FY2023 | FY2022 | FY2021 | FY2019 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.5M 100.0% | $14.8M 100.0% | $14.1M 100.0% | $14.1M 100.0% | $12.6M 100.0% | $8.5M 100.0% | $8.2M 100.0% | — | $6.5M 100.0% | — |
| Selling, General & Admin | $1.5M 10.9% | $1.7M 11.4% | $1.7M 11.7% | $1.7M 11.7% | $1.6M 13.0% | $417K 4.9% | $688K 8.4% | — | $561K 8.7% | — |
| Total Operating Expenses | $13.9M 102.7% | $16.7M 112.4% | $15.1M 107.6% | $15.1M 107.6% | $13.0M 103.1% | $7.5M 88.4% | $7.6M 93.5% | — | $6.9M 105.8% | — |
| Operating Income | -$365K -2.7% | -$1.8M -12.4% | -$1.1M -7.6% | -$1.1M -7.6% | -$391K -3.1% | $981K 11.6% | $529K 6.5% | — | -$374K -5.8% | — |
| Interest Expense | $82K 0.6% | $100K 0.7% | $98K 0.7% | $98K 0.7% | $115K 0.9% | $173K 2.0% | $178K 2.2% | — | $208K 3.2% | — |
| Interest & Investment Income | — | — | — | — | — | $0 0.0% | $104K 1.3% | — | $4K 0.1% | — |
| Other Income (Expense), net | -$75K -0.6% | $14K 0.1% | $104K 0.7% | $81K 0.6% | -$81K -0.6% | $0 0.0% | $467K 5.7% | — | $8K 0.1% | — |
| Pretax Income | -$688K -5.1% | -$2.1M -14.2% | -$1.0M -7.3% | -$1.0M -7.3% | -$742K -5.9% | $808K 9.6% | $922K 11.3% | — | — | — |
| Income Tax Expense | $0 0.0% | $206K 1.4% | $145K 1.0% | -$145K -1.0% | $180K 1.4% | $200K 2.4% | $130K 1.6% | — | -$102K -1.6% | — |
| Net Income | -$688K -5.1% | -$2.3M -15.6% | -$887K -6.3% | -$887K -6.3% | -$562K -4.5% | $608K 7.2% | $792K 9.7% | -$369K | -$467K -7.2% | $21K |
| Per Share | ||||||||||
| EPS (Diluted) | $-0.11 | $-0.37 | — | — | — | — | — | — | — | — |
| Weighted Avg Shares (Diluted) | 6.2M | 6.2M | — | — | — | — | — | — | — | — |
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.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
6/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81 · book equity (no price)
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage rising year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
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 on $111951 FCF.
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.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Modest payoff on reinvested capital. Current ROIC on all capital: -8%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
No trend data available for this metric.
No current price collected.
No standout strengths flagged.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 8.9× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| SG&A | — | 8.4 | 4.9 | 13.0 | 11.7 | 11.7 | 11.4 | 10.9 |
| Operating Income | — | 6.5 | 11.6 | -3.1 | -7.6 | -7.6 | -12.4 | -2.7 |
| Income Tax | — | 1.6 | 2.4 | 1.4 | -1.0 | 1.0 | 1.4 | 0.0 |
| Net Income | — | 9.7 | 7.2 | -4.5 | -6.3 | -6.3 | -15.6 | -5.1 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on BTBD: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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.
How much the company owes, how it's trended, and how comfortably it's serviced.
$277667 of principal comes due within a year. Scheduled principal only (excludes interest & revolver draws). As of 2019-12-29 (10-K/A).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~4.3% on $2M of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Top 11 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position