Loading institutional data...
Loading institutional data...
Institutional ownership roughly stable: -0.04% change quarter-over-quarter.
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...
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.
Solve the discounted cash flow backwards, then stress-test the assumptions.
This company doesn't have positive free cash flow, 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.
EOD close · as of 2026-07-31 · 48d old
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $477.5M 100.0% | $463.3M 100.0% | $284.1M 100.0% | $198.2M 100.0% | $103.0M 100.0% |
| Cost of Revenue | $448.6M 93.9% | $433.6M 93.6% | $271.4M 95.5% | $162.0M 81.7% | $94.0M 91.2% |
| Gross Profit | $28.9M 6.1% | $29.7M 6.4% | $12.7M 4.5% | $36.2M 18.3% | $9.0M 8.8% |
| Research & Development | $2.5M 0.5% | $5.6M 1.2% | $1.7M 0.6% | $1.6M 0.8% | $470K 0.5% |
| Selling, General & Admin | $9.1M 1.9% | $25.3M 5.5% | $3.7M 1.3% | $2.7M 1.4% | $1.4M 1.4% |
| Total Operating Expenses | $52.7M 11.0% | -$36.5M -7.9% | -$3.9M -1.4% | $32.3M 16.3% | $3.2M 3.1% |
| Operating Income | -$23.8M -5.0% | $66.2M 14.3% | $16.6M 5.8% | $3.9M 2.0% | $5.8M 5.7% |
| Interest Expense | $8.6M 1.8% | $6.3M 1.4% | $5.5M 1.9% | $2.5M 1.3% | — |
| Interest & Investment Income | $462K 0.1% | $416K 0.1% | $1.1M 0.4% | $343K 0.2% | $135K 0.1% |
| Other Income (Expense), net | $311K 0.1% | -$277K -0.1% | $587K 0.2% | $50K 0.0% | -$1K -0.0% |
| Pretax Income | -$29.3M -6.1% | $61.6M 13.3% | $12.7M 4.5% | $1.8M 0.9% | $6.0M 5.8% |
| Income Tax Expense | $1.9M 0.4% | $7.7M 1.7% | $2.2M 0.8% | -$666K -0.3% | $1.0M 1.0% |
| Net Income | -$31.3M -6.5% | $54.0M 11.6% | $10.5M 3.7% | $2.4M 1.2% | $4.9M 4.8% |
| Per Share | |||||
| EPS (Basic) | $-0.19 | $0.34 | $0.07 | $0.02 | $0.03 |
| EPS (Diluted) | $-0.18 | $0.33 | $0.07 | $0.02 | $0.03 |
| Weighted Avg Shares (Basic) | 164.3M | 161.0M | 150.0M | 149.4M | 142.5M |
| Weighted Avg Shares (Diluted) | 169.7M | 165.5M | 150.0M | 149.4M | 142.5M |
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
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; 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 -$122M 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 5 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -19%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 5 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
EOD close · as of 2026-07-31
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
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Cost of Revenue | 91.2 | 81.7 | 95.5 | 93.6 | 93.9 |
| Gross Profit | 8.8 | 18.3 | 4.5 | 6.4 | 6.1 |
| R&D | 0.5 | 0.8 | 0.6 | 1.2 | 0.5 |
| SG&A | 1.4 | 1.4 | 1.3 | 5.5 | 1.9 |
| Operating Income | 5.7 | 2.0 | 5.8 | 14.3 | -5.0 |
| Income Tax | 1.0 | -0.3 | 0.8 | 1.7 | 0.4 |
| Net Income | 4.8 | 1.2 | 3.7 | 11.6 | -6.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on FUFUW: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Top 28 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
How much the company owes, how it's trended, and how comfortably it's serviced.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~57.1% on $15M of debt.
Cash of $28M fully covers short-term debt of $15M.
Mostly short-term debt (balance-sheet current vs non-current split). A year-by-year maturity schedule wasn't disclosed for this issuer.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Educational — not a recommendation.