2025
-$4.69
▼
OE = CFO - dWC - SBC - maintenance capex. CFO=$(19,690)K; WC movement (AR +3,226, inventory (2,128), prepaid (844), other LT assets (344), AP +2,859, accrued +1,022, other LT liabilities (317)) = +$3,474K cash inflow, removed; SBC=$6,835K; capex = PP&E and software $1,344K + purchased IP/intangibles $6,099K = $7,443K, revenue declined ($76.1M to $72.5M) so growth capex=$0 and maintenance capex=$7,443K; OE=$(37,442)K; diluted weighted shares=7,977K (distorted: IPO mid-2025, preferred converted at IPO); OE/sh=$(4.69). Reconciliation: NI (36,461)+D&A 7,215+SBC 6,835-gain 1,600+other noncash 847+WC 3,474 = CFO (19,690). Source: FY2025 10-K, accession 0001193125-26-094004.
2024
-$94.91
▼
OE = CFO - dWC - SBC - maintenance capex. CFO=$(21,428)K; WC movement (AR +1,754, inventory +6,041, prepaid +521, AP +821, accrued (3,565), other LT liabilities (463)) = +$5,109K inflow, removed; SBC=$5,174K; capex = PP&E and software $658K + intangibles $3,073K = $3,731K; prior-year revenue not available in data so growth capex conservatively set to $0, maintenance capex=$3,731K; OE=$(35,442)K; diluted weighted shares=373K (pre-IPO share count, not comparable to post-IPO); OE/sh=$(94.91). Source: FY2025 10-K comparative column, accession 0001193125-26-094004.
Owner's earnings per share by fiscal year, most recent first. Tap a row to see how that figure was calculated, including the source filing.