Loading institutional data...
Loading institutional data...
Strong institutional accumulation: ownership increased +6.85% quarter-over-quarter.
Data as of Q1 2026
Loading snapshot...
Loading financials...
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.
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...
EOD close · as of 2026-08-03 · 17d 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 |
|---|---|---|---|---|
| Revenue | $1.0M 100.0% | $608K 100.0% | $254K 100.0% | $223K 100.0% |
| Cost of Revenue | $782K 77.7% | $385K 63.3% | $475K 187.1% | $432K 193.7% |
| Gross Profit | $224K 22.3% | $223K 36.7% | -$221K -87.1% | -$209K -93.7% |
| Research & Development | $2.1M 209.5% | $5.0M 820.7% | $692K 272.8% | $526K 235.5% |
| Selling, General & Admin | $6.3M 624.6% | $5.0M 827.1% | $4.2M 1672.8% | $1.3M 584.1% |
| Total Operating Expenses | $8.4M 834.0% | $10.0M 1647.8% | $4.9M 1945.6% | $1.8M 819.5% |
| Operating Income | -$7.8M -771.6% | -$9.7M -1599.0% | -$5.2M -2032.8% | -$1.8M -784.2% |
| Interest Expense | $8K 0.8% | $8K 1.3% | $2.3M 901.8% | $4.0M 1787.3% |
| Other Income (Expense), net | $390K 38.8% | $1.8M 289.6% | -$83K -32.8% | -$43K -19.4% |
| Pretax Income | -$7.4M -732.8% | -$8.0M -1309.4% | -$3.8M -1503.9% | -$6.2M -2767.5% |
| Income Tax Expense | $0 0.0% | $0 0.0% | $250 0.1% | $500 0.2% |
| Net Income | -$7.4M -732.5% | -$7.9M -1308.0% | -$3.8M -1485.1% | -$6.2M -2769.5% |
| Per Share | ||||
| EPS (Basic) | $-11.73 | $-74.17 | $-59.18 | $-2.61 |
| EPS (Diluted) | $-11.73 | $-74.17 | $-59.18 | $-2.61 |
| Weighted Avg Shares (Basic) | 670K | 114K | 66K | 2.4M |
| Weighted Avg Shares (Diluted) | 670K | 114K | 66K | 2.4M |
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 falling 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 -$7M 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 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: -204%. 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.
Loading top holders...
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $2M covers all $150030 of scheduled principal — no refinancing pressure. Scheduled principal only (excludes interest & revolver draws). As of 2026-03-31 (10-Q).
Insufficient EBITDA/debt history.
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.4% on $144003 of debt.
Cash of $2M fully covers short-term debt of $8772.
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.
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.
Top 8 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
EOD close · as of 2026-08-03
Nothing notable to watch.
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 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Cost of Revenue | 193.7 | 187.1 | 63.3 | 77.7 |
| Gross Profit | -93.7 | -87.1 | 36.7 | 22.3 |
| R&D | 235.5 | 272.8 | 820.7 | 209.5 |
| SG&A | 584.1 | 1672.8 | 827.1 | 624.6 |
| Operating Income | -784.2 | -2032.8 | -1599.0 | -771.6 |
| Income Tax | 0.2 | 0.1 | 0.0 | 0.0 |
| Net Income | -2769.5 | -1485.1 | -1308.0 | -732.5 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on SXTPW: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.