Loading institutional data...
Loading institutional data...
No institutional (13F) filings cover this company, so the Overview and 13F tabs are thin. Everything drawn from its SEC filings is here.
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Solve the discounted cash flow backwards, then stress-test the assumptions.
This company doesn't have positive free cash flow on any basis, so a reverse DCF can't be run.
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 -$64K 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.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: -3%. 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.
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 ~26.6% on $494K of debt.
Cash of $17K is below short-term debt of $69K — relies on refinancing/operations.
Mostly long-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.
EOD close · as of 2026-10-29
How a revenue dollar becomes profit — FY2019
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 | FY2019 | FY2018 | FY2018 | FY2017 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.9M 100.0% | $3.8M 100.0% | $999K 100.0% | $3.0M 100.0% | $497K 100.0% | $2.1M 100.0% | $3.1M 100.0% | — | — | — |
| Cost of Revenue | $3.3M 84.2% | $3.2M 82.9% | $859K 86.0% | $2.3M 75.6% | $397K 79.9% | $1.8M 86.9% | $2.5M 79.5% | — | — | — |
| Gross Profit | $621K 15.8% | $655K 17.1% | $140K 14.0% | $733K 24.4% | $100K 20.1% | $279K 13.1% | $636K 20.5% | $1.1M | $1.6M | $476K |
| Total Operating Expenses | $552K 14.0% | $597K 15.6% | $146K 14.6% | $743K 24.7% | $129K 25.9% | $837K 39.3% | $898K 28.9% | $1.2M | $1.2M | $918K |
| Operating Income | $69K 1.7% | $58K 1.5% | -$6K -0.6% | -$10K -0.3% | -$29K -5.8% | -$558K -26.2% | -$262K -8.4% | -$37K | $384K | -$442K |
| Interest Expense | $131K 3.3% | $129K 3.4% | $32K 3.2% | $126K 4.2% | $32K 6.4% | $129K 6.1% | $126K 4.0% | $99K | $92K | $116K |
| Other Income (Expense), net | -$26K -0.7% | -$113K -2.9% | -$25K -2.5% | -$115K -3.8% | -$32K -6.4% | -$120K -5.7% | -$110K -3.5% | $379K | -$57K | -$57K |
| Pretax Income | — | — | — | — | — | — | -$373K -12.0% | $341K | $327K | -$500K |
| Income Tax Expense | — | — | — | — | — | — | — | $122K | $135K | — |
| Net Income | $42K 1.1% | -$55K -1.4% | -$32K -3.2% | -$125K -4.1% | -$61K -12.2% | -$679K -31.9% | -$373K -12.0% | $341K | $327K | -$500K |
| Per Share | ||||||||||
| EPS (Basic) | — | — | $0.00 | — | $0.00 | — | -$0.01 | $0.01 | $0.01 | -$0.01 |
| EPS (Diluted) | — | — | — | — | — | — | — | $0.01 | $0.01 | -$0.01 |
| Weighted Avg Shares (Basic) | — | — | 48.1M | — | 48.1M | — | 48.1M | 48.1M | 47.9M | 50.6M |
| Weighted Avg Shares (Diluted) | — | — | — | — | — | — | — | 48.1M | 48.5M | 50.6M |
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.
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 2026-10-29
Where each multiple sits in its own 10-yr range · 92th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 10-yr history.
Is the profit real, and how strong is the balance sheet?
FY2019 · every deduction from revenue to net income
DuPont — the three levers
ROE -2% against ROIC -3% — 1% 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
High operating leverage: profit moved 7.8× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2014 | FY2015 | FY2016 | FY2017 | FY2017 | FY2018 | FY2018 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | — | 79.5 | 86.9 | 79.9 | 75.6 | 86.0 | 82.9 | 84.2 |
| Gross Profit | — | 20.5 | 13.1 | 20.1 | 24.4 | 14.0 | 17.1 | 15.8 |
| Operating Income | — | -8.4 | -26.2 | -5.8 | -0.3 | -0.6 | 1.5 | 1.7 |
| Net Income | — | -12.0 | -31.9 | -12.2 | -4.1 | -3.2 | -1.4 | 1.1 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on TXRP: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
Cost of capital cannot be computed, so the spread is unknown.
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2015 | 20.5% | -8.4% | -12.0% |
| FY2016 | 13.1% | -26.2% | -31.9% |
| FY2017 | 20.1% | -5.8% | -12.2% |
| FY2017 | 24.4% | -0.3% | -4.1% |
| FY2018 | 14.0% | -0.6% | -3.2% |
| FY2018 | 17.1% | 1.5% | -1.4% |
| FY2019 | 15.8% | 1.7% | 1.1% |
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.
Balance sheet at 2019-09-30. 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: interest_expense.
No positive free cash flow to discount, so the price cannot be expressed as a growth requirement.
The percentile ranks the FISCAL-YEAR point, because the distribution behind each strip is built from fiscal-year closes — ranking a TTM figure inside it would compare two different bases. TTM basis: TTM.
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.