Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q1 2026
Loading snapshot...
Loading financials...
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...
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $11.4M 100.0% | $2.1M 100.0% | $2.0M 100.0% | $2.2M 100.0% |
| Cost of Revenue | $249K 2.2% | $32K 1.5% | — | — |
| Research & Development | $1.1M 10.0% | $655K 31.2% | $792K 39.5% | $427K 19.8% |
| Selling, General & Admin | $14.3M 125.9% | $2.6M 124.4% | $2.6M 131.8% | $1.8M 84.6% |
| Total Operating Expenses | $47.8M 419.7% | $5.1M 243.0% | $5.4M 270.0% | $3.9M 180.0% |
| Operating Income | -$36.4M -319.7% | -$3.0M -143.0% | -$3.4M -170.0% | -$1.7M -80.0% |
| Interest Expense | $8.9M 78.4% | $0 0.0% | — | — |
| Interest & Investment Income | — | $156K 7.4% | $141K 7.0% | $9K 0.4% |
| Other Income (Expense), net | -$4.8M -42.5% | $277K 13.2% | $31K 1.6% | $459K 21.3% |
| Pretax Income | -$73.8M -648.0% | -$2.7M -129.9% | — | — |
| Income Tax Expense | $9K 0.1% | $0 0.0% | — | — |
| Net Income | -$73.8M -648.1% | -$2.7M -129.9% | -$3.4M -168.4% | -$1.3M -58.7% |
| Per Share | ||||
| EPS (Basic) | $-4.00 | $-0.28 | $-3.19 | $-0.18 |
| EPS (Diluted) | $-4.00 | $-0.28 | $-3.19 | $-0.18 |
| Weighted Avg Shares (Basic) | 18.5M | 9.8M | 1.1M | 6.9M |
| Weighted Avg Shares (Diluted) | 18.5M | 9.8M | 1.1M | 6.9M |
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.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81 · book equity (no price)
Eight indices comparing this year to last (receivables, margins, asset quality, growth, accruals, leverage). Above −1.78 suggests possible manipulation; below −2.22 is clean.
A screen, not proof — high growth alone can raise it.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor.
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 + $12M buybacks = $12M returned on -$18M 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 4 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -33%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 4 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
$0 of principal comes due within a year. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~7.0% on $127M 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.
Loading top holders...
No current price collected.
Where each multiple sits in its own 3-yr range
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 3-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
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 2.5× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Cost of Revenue | — | — | 1.5 | 2.2 |
| R&D | 19.8 | 39.5 | 31.2 | 10.0 |
| SG&A | 84.6 | 131.8 | 124.4 | 125.9 |
| Operating Income | -80.0 | -170.0 | -143.0 | -319.7 |
| Income Tax | — | — | 0.0 | 0.1 |
| Net Income | -58.7 | -168.4 | -129.9 | -648.1 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on DFDV: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
No trend data available for this metric.
Top 40 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
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.
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.