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 quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $42M covers the $7M due within a year 6.2× over. 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 ~7.4% on $201M of debt.
Cash of $42M fully covers short-term debt of $8M.
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.
EOD close · as of 2026-09-17
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 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $106.6M 100.0% | $102.1M 100.0% | $94.5M 100.0% | $65.3M 100.0% | $34.1M 100.0% | $0 | — | — |
| Research & Development | $433K 0.4% | $1.3M 1.3% | $643K 0.7% | $739K 1.1% | $112K 0.3% | $255K | — | — |
| Selling, General & Admin | $87.4M 82.0% | $74.1M 72.6% | $72.6M 76.8% | $79.7M 121.9% | $86.7M 254.2% | $28.6M | — | — |
| Operating Income | -$46.9M -44.0% | -$44.3M -43.4% | -$56.0M -59.2% | -$86.5M -132.4% | -$120.1M -352.5% | -$41.4M | -$264K | -$2K |
| Interest Expense | $14.9M 14.0% | $12.2M 11.9% | $9.3M 9.8% | $5.4M 8.3% | $5.2M 15.2% | $5.2M | — | — |
| Interest & Investment Income | $3.8M 3.6% | $1.6M 1.5% | $2.1M 2.2% | $1.1M 1.7% | $0 0.0% | — | $715K | — |
| Other Income (Expense), net | $60K 0.1% | $3K 0.0% | -$1.8M -1.9% | $2.1M 3.2% | -$147.7M -433.2% | -$12.1M | -$6.9M | — |
| Pretax Income | -$70.1M -65.8% | -$56.8M -55.7% | -$53.2M -56.3% | -$74.9M -114.6% | -$244.0M -715.8% | -$47.7M | -$7.1M | -$2K |
| Income Tax Expense | $125K 0.1% | $370K 0.4% | $673K 0.7% | $0 0.0% | $0 0.0% | $0 | $93K | — |
| Net Income | $70K 0.1% | $57K 0.1% | $54K 0.1% | -$74.2M -113.5% | -$245.6M -720.7% | -$19.5M | -$7.2M | -$2K |
| Per Share | ||||||||
| EPS (Basic) | $-2.09 | $-2.67 | $-3.18 | $-0.63 | $-3.39 | $-0.60 | — | — |
| EPS (Diluted) | $-2.09 | $-2.67 | $-3.18 | $-0.63 | $-3.39 | $-0.60 | — | — |
| Weighted Avg Shares (Basic) | 33.6M | 21.4M | 16.9M | 117.8M | 72.5M | 33.0M | — | — |
| Weighted Avg Shares (Diluted) | 33.6M | 21.4M | 16.9M | 117.8M | 72.5M | 33.0M | — | — |
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.
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.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
2/8 of the 9 checks — 1 couldn't be scored (see above), so the score is out of the 8 with data.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
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 -$45M 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.
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 2026-09-17
Where each multiple sits in its own 7-yr range · 55th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 7-yr history.
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
High operating leverage: profit moved 1.3× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| R&D | — | — | — | 0.3 | 1.1 | 0.7 | 1.3 | 0.4 |
| SG&A | — | — | — | 254.2 | 121.9 | 76.8 | 72.6 | 82.0 |
| Operating Income | — | — | — | -352.5 | -132.4 | -59.2 | -43.4 | -44.0 |
| Income Tax | — | — | — | 0.0 | 0.0 | 0.7 | 0.4 | 0.1 |
| Net Income | — | — | — | -720.7 | -113.5 | 0.1 | 0.1 | 0.1 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on BKSY: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.