Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q2 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
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...
Top 1 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.
Ownership trend chart requires at least 2 quarters of data.
More quarterly data is being processed.
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 -$2.1M 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.
EOD close · as of 2026-10-15
Where each multiple sits in its own 3-yr range · 0th pct blended
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?
FY2022 · every deduction from revenue to net income
DuPont — the three levers
ROE 43% against ROIC 43% — 0% of the return on equity comes from leverage and buybacks rather than from the operating business.
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
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2020 | FY2021 | FY2022 |
|---|---|---|---|
| Cost of Revenue | 52.8 | 90.6 | 35.9 |
| Gross Profit | 29.7 | -52.9 | 55.8 |
| R&D | 1.3 | 1.6 | 1.3 |
| SG&A | 86.6 | 132.2 | 74.5 |
| Operating Income | -323.3 | -825.7 | -183.2 |
| Net Income | -796.9 | -1046.6 | -228.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on EDXC: 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.
Cash of $657K is below the $11.9M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2023-06-30 (10-Q). The cash figure is from 2022-09-30, so the two are not the same balance-sheet date — the schedule has not been refiled since.
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest.
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. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-10-15
How a revenue dollar becomes profit — FY2022
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 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|
| Revenue | $2.1M 100.0% | $651K 100.0% | $1.1M 100.0% |
| Cost of Revenue | $767K 35.9% | $589K 90.6% | $607K 52.8% |
| Gross Profit | $1.2M 55.8% | -$344K -52.9% | $341K 29.7% |
| Research & Development | $27K 1.3% | $10K 1.6% | $15K 1.3% |
| Selling, General & Admin | $1.6M 74.5% | $860K 132.2% | $996K 86.6% |
| Total Operating Expenses | $5.1M 239.0% | $5.0M 772.8% | $4.1M 353.0% |
| Operating Income | -$3.9M -183.2% | -$5.4M -825.7% | -$3.7M -323.3% |
| Interest Expense | $1.2M 58.1% | $951K 146.1% | $3.1M 272.4% |
| Other Income (Expense), net | -$1.2M -57.4% | -$1.4M -220.9% | -$5.4M -473.6% |
| Net Income | -$4.9M -228.5% | -$6.8M -1046.6% | -$9.2M -796.9% |
| Per Share | |||
| EPS (Basic) | -$0.01 | -$0.01 | — |
| Weighted Avg Shares (Basic) | 504.0M | 455.0M | — |
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.
A reverse discounted cash flow is not shown for a company with no positive EBITDA.
No positive EBITDA in the recent record, so there is no return on capital to compare against its cost. Equity is negative, so debt/equity and ROE invert their signs and read as the opposite of what they mean.
Classified from the filings: EBITDA negative in each of the last 2 years.
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.
Ranked against 18 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-06-30.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NUTX | $1.3B | 17.8× | 3.8× | 1.5× | 82.4% | 50.8% | 8.1% | 21.5% | 19.0% | -0.5× | 149 |
| AHG | $1.2B | 135.0× | — | 83.6× | -6.4% | -0.1% | -135% | -10.3% | -10.3% | — | 11 |
| RDWR | $1.1B | 60.4× | 45.0× | 3.8× | 9.8% | 80.7% | 6.7% | 5.8% | 5.8% | -4.5× | 133 |
| RSKD | $1.1B | — | — | 3.1× | 5.2% | 51.7% | -8.0% | -9.4% | -9.4% | — | 107 |
| QNST | $934M | 11.7× | 22.6× | 0.7× | 18.3% | 11.3% | 6.3% | 25.1% | 20.7% | -1.5× | 208 |
| PAYS | $836M | 113.8× | 52.5× | 10.2× | 40.5% | 59.4% | 9.2% | 15.6% | 13.4% | -0.8× | 131 |
| CASS | $699M | 20.9× | — | 3.7× | 5.3% | — | 18.4% | 14.5% | 14.5% | — | 168 |
| PHR | $679M | 273.5× | 24.8× | 1.4× | 14.5% | — | 0.5% | 0.7% | 0.7% | -2.5× | 224 |
| PRTH | $645M | 11.5× | 7.9× | 0.7× | 8.3% | — | 5.8% | -55.5% | 5.9% | 4.7× | 131 |
| MAX | $609M | 29.5× | 32.0× | 0.6× | 28.8% | 15.0% | 2.3% | 616% | 16.3% | 4.8× | 151 |
| RMNI | $374M | 10.3× | 5.0× | 0.9× | -1.7% | 60.4% | 8.8% | -137% | 92.4% | -0.8× | 116 |
| IMXI | $311M | 9.5× | 4.6× | 0.5× | -7.7% | — | 5.4% | 20.3% | 9.2% | 0.4× | 156 |
| FVRR | $309M | 15.3× | 13.6× | 0.7× | 10.1% | 81.6% | 4.9% | 5.1% | 5.1% | -9.3× | 145 |
| PSFE | $296M | — | 7.6× | 0.2× | -0.2% | 56.4% | -10.7% | -27.9% | -5.6% | 6.8× | — |
| ALIT | $237M | — | — | 0.1× | -3.0% | 33.8% | -137% | -297% | -102% | — | 186 |
| CNDT | $216M | — | — | 0.1× | -9.4% | 18.1% | -5.6% | -24.8% | -12.4% | — | 187 |
| DHX | $211M | — | 82.8× | 1.6× | -9.9% | 84.7% | -10.6% | -14.3% | -10.9% | 9.4× | 76 |
| OPRX | $160M | 31.5× | 13.8× | 1.5× | 18.8% | 67.3% | 4.7% | 4.0% | 3.3% | 0.2× | 111 |
| EDXC | $57185 | — | — | 0.0× | 229% | 55.8% | -228% | 42.7% | 42.7% | — | 1 |
Peers = companies sharing EDXC's sector (Services-Business Services, NEC) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
No positive operating income in the last three years, so there is no return on capital to compare against its cost.
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2020 | 29.7% | -323.3% | -796.9% |
| FY2021 | -52.9% | -825.7% | -1046.6% |
| FY2022 | 55.8% | -183.2% | -228.5% |
No material counter-signal in the checked set: ROIC vs WACC spread, 5-year spread history, gross margin trend, operating margin trend, net margin against 3 years ago, revenue growth, ROIC ex-goodwill gap.
Missing from our data, so excluded from this answer: tax_rate.
Fewer than three profitable years with a cash flow statement, so cash conversion cannot be judged.
No material counter-signal in the checked set: FCF / net income over 3 and 5 years, Sloan accruals, SBC as a share of revenue, SBC as a share of operating cash flow, SBC-adjusted free cash flow, free cash flow per diluted share, buybacks against SBC issued, capex vs depreciation, free cash flow against revenue, share count since the first year on file, cash conversion cycle (DSO, DIO, DPO), receivables growth against revenue growth.
Missing from our data, so excluded from this answer: 3 years of cash flow.
Debt is present but there is no positive EBITDA or no reported interest expense, so coverage cannot be measured.
This schedule comes from a filing dated 2023-06-30, 1205 days old. Maturities are shown relative to that date, not to today.
Ladder as of 2023-06-30 (10-Q); cash from the 2022-09-30 balance sheet; FCF from FY2022. Free cash flow is negative, so projected resources fall rather than accumulate.
Balance sheet at 2022-09-30. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
No material counter-signal in the checked set: net debt / EBITDA, interest coverage, stressed coverage, maturity schedule vs cash and one year of FCF, liquidity ratios.
Missing from our data, so excluded from this answer: ebitda, interest_expense.
No positive free cash flow to discount, so the price cannot be expressed as a growth requirement.
No material counter-signal in the checked set: reverse-DCF implied growth, historical FCF CAGR, per-year FCF growth distribution, reporting-basis breaks, discount rate used, free-cash-flow basis (stock comp charged?).
Missing from our data, so excluded from this answer: free_cash_flow.