Loading institutional data...
Loading institutional data...
Held by 193 of 5,944 reporting institutions (91th percentile) — extremely crowded.
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...
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $8.15 today, the market must believe free cash flow compounds 11.8%/yr for a decade (off $20M normalized FCF).
The market's 11.8% is more optimistic than its 7-yr track record.
2-stage DCF · 0.04B shares · net debt $200M
mean 102.6% · volatility σ 215% · implied rate exceeded in 3/6 yrs
Central path = implied 11.8%/yr growth; shaded band = ±1σ (215%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. 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.
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
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 | $251.8M 100.0% | $331.5M 100.0% | $294.5M 100.0% | $327.9M 100.0% | $387.2M 100.0% | $331.0M 100.0% | $303.3M 100.0% | $277.0M 100.0% |
| Cost of Revenue | $68.6M 27.3% | $87.2M 26.3% | $95.2M 32.3% | $97.2M 29.6% | $101.1M 26.1% | $107.9M 32.6% | $99.3M 32.8% | $83.0M 30.0% |
| Gross Profit | $183.1M 72.7% | $244.3M 73.7% | $199.3M 67.7% | $230.7M 70.4% | $286.1M 73.9% | $223.1M 67.4% | $204.0M 67.2% | $194.0M 70.0% |
| Research & Development | $97.8M 38.8% | $121.6M 36.7% | $123.3M 41.9% | $107.1M 32.7% | $112.1M 28.9% | $88.9M 26.9% | $93.1M 30.7% | $81.0M 29.2% |
| Selling, General & Admin | $48.8M 19.4% | $52.5M 15.8% | $57.9M 19.7% | $42.7M 13.0% | $57.0M 14.7% | $49.4M 14.9% | $25.9M 8.5% | $19.9M 7.2% |
| Total Operating Expenses | $185.4M 73.6% | $824.2M 248.6% | $226.5M 76.9% | $415.1M 126.6% | $225.5M 58.2% | $200.7M 60.6% | $193.1M 63.7% | $157.2M 56.7% |
| Operating Income | -$2.3M -0.9% | -$579.9M -174.9% | -$27.2M -9.2% | -$184.3M -56.2% | $60.6M 15.7% | $22.4M 6.8% | $10.9M 3.6% | $36.9M 13.3% |
| Interest Expense | $10.2M 4.1% | $12.6M 3.8% | $14.8M 5.0% | $14.4M 4.4% | $14.0M 3.6% | $22.7M 6.9% | — | — |
| Interest & Investment Income | $3.9M 1.5% | $5.4M 1.6% | $4.5M 1.5% | $1.0M 0.3% | $109K 0.0% | $585K 0.2% | — | — |
| Other Income (Expense), net | -$160K -0.1% | $2.5M 0.8% | $1.1M 0.4% | -$1.0M -0.3% | $1.6M 0.4% | -$23.3M -7.0% | $332K 0.1% | -$54K -0.0% |
| Pretax Income | -$8.8M -3.5% | -$584.6M -176.4% | -$36.4M -12.4% | -$198.8M -60.6% | $48.3M 12.5% | -$23.0M -7.0% | $11.2M 3.7% | $36.8M 13.3% |
| Income Tax Expense | $9.9M 3.9% | $3.5M 1.0% | $19.9M 6.7% | $112.1M 34.2% | $2.4M 0.6% | -$4.7M -1.4% | -$89.1M -29.4% | $30.9M 11.2% |
| Net Income | -$18.7M -7.4% | -$588.1M -177.4% | -$56.3M -19.1% | -$310.8M -94.8% | $45.9M 11.9% | -$18.3M -5.5% | $100.3M 33.1% | $5.9M 2.1% |
| Per Share | ||||||||
| EPS (Basic) | $-0.43 | $-14.12 | $-1.40 | $-7.93 | $1.22 | $-0.50 | $2.76 | $0.16 |
| EPS (Diluted) | $-0.43 | $-14.12 | $-1.40 | $-7.93 | $1.17 | $-0.50 | $2.76 | $0.16 |
| Weighted Avg Shares (Basic) | 43.2M | 41.6M | 40.2M | 39.2M | 37.8M | 36.4M | 36.4M | 36.4M |
| Weighted Avg Shares (Diluted) | 43.2M | 41.6M | 40.2M | 39.2M | 39.3M | 36.4M | 36.4M | 36.4M |
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
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 + $2M buybacks = $2M returned on $47M 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 8 years — and what it earned on reinvestment.
A balanced mix of reinvestment and shareholder returns.
Operating income fell despite reinvestment — a warning on capital productivity. Current ROIC on all capital: -5%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 8 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.
$0 of principal comes due within a year. Scheduled principal only (excludes interest & revolver draws). As of 2025-09-30 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.1% on $200M of debt.
Cash vs short-term debt unavailable.
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
Where each multiple sits in its own 7-yr range · 53th 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 4.1× 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 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 30.0 | 32.8 | 32.6 | 26.1 | 29.6 | 32.3 | 26.3 | 27.3 |
| Gross Profit | 70.0 | 67.2 | 67.4 | 73.9 | 70.4 | 67.7 | 73.7 | 72.7 |
| R&D | 29.2 | 30.7 | 26.9 | 28.9 | 32.7 | 41.9 | 36.7 | 38.8 |
| SG&A | 7.2 | 8.5 | 14.9 | 14.7 | 13.0 | 19.7 | 15.8 | 19.4 |
| Operating Income | 13.3 | 3.6 | 6.8 | 15.7 | -56.2 | -9.2 | -174.9 | -0.9 |
| Income Tax | 11.2 | -29.4 | -1.4 | 0.6 | 34.2 | 6.7 | 1.0 | 3.9 |
| Net Income | 2.1 | 33.1 | -5.5 | 11.9 | -94.8 | -19.1 | -177.4 | -7.4 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on CRNC: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
Ranked against 743 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| TSM | $11.16T | — | — | — | — | — | — | — | — | — | 3,121 |
| NVDA | $5.33T | 44.8× | 40.0× | 24.7× | 65.5% | 71.1% | 55.6% | 76.3% | 72.4% | 0.1× | 5,582 |
| AAPL | $4.98T | 45.2× | 34.8× | 12.0× | 6.4% | 46.9% | 26.9% | 152% | 68.1% | 0.6× | 5,858 |
| MSFT | $3.70T | 27.7× | 19.6× | 11.1× | 17.8% | 67.9% | 40.3% | 30.2% | 27.7% | 0.2× | 5,944 |
| AVGO | $1.65T | 72.8× | 65.1× | 25.8× | 23.9% | 67.8% | 36.2% | 28.4% | 15.8% | 2.5× | 4,442 |
| MU | $1.10T | 128.8× | 60.7× | 29.3× | 48.9% | 39.8% | 22.8% | 15.8% | 12.9% | 0.7× | 2,894 |
| AMD | $888.5B | 205.7× | 210.2× | 25.6× | 34.3% | 49.5% | 12.5% | 6.9% | 6.5% | 0.8× | 3,059 |
| INTC | $543.3B | — | 67.4× | 10.3× | -0.5% | 34.8% | -0.5% | -0.2% | -0.2% | 5.5× | 2,495 |
| CSCO | $436.6B | 43.2× | 36.6× | 7.7× | 5.3% | 64.9% | 18.0% | 21.7% | 13.6% | 2.3× | 3,560 |
| PLTR | $421.4B | 279.8× | 291.6× | 94.2× | 56.2% | 82.4% | 36.3% | 22.0% | 22.0% | — | 2,883 |
| DELL | $383.6B | 67.8× | 36.1× | 3.4× | 18.8% | 20.0% | 5.2% | -240% | 20.4% | 2.8× | 1,564 |
| LRCX | $341.7B | 64.9× | 54.5× | 18.5× | 23.7% | 48.7% | 29.1% | 54.3% | 37.4% | 0.7× | 2,500 |
| RPAY | $338.0B | — | — | 1092.8× | -1.2% | 75.0% | -83.0% | -53.0% | -28.2% | -1.7× | 142 |
| AMAT | $331.0B | 48.2× | 38.1× | 11.7× | 4.4% | 48.7% | 24.7% | 34.3% | 25.9% | 0.8× | 2,826 |
| UMC | $307.4B | — | — | — | — | — | — | — | — | — | 302 |
| ARM | $281.9B | 311.6× | 242.9× | 57.3× | 22.8% | 97.5% | 18.4% | 10.9% | 10.9% | — | 730 |
| SAP | $262.5B | — | — | — | — | — | — | — | — | — | 794 |
| ANET | $250.7B | 72.6× | 63.3× | 27.8× | 28.6% | 64.1% | 39.0% | 28.4% | 28.4% | — | 1,930 |
| PANW | $250.5B | 234.4× | 156.5× | 27.2× | 14.9% | 73.4% | 12.3% | 14.5% | 14.5% | — | 2,374 |
| SNDK | $235.7B | — | — | 32.0× | 10.4% | 30.1% | -22.3% | -17.8% | -14.8% | -1.5× | 1,127 |
| TXN | $234.6B | 47.4× | 30.9× | 13.3× | 13.0% | 57.0% | 28.3% | 30.7% | 16.5% | 1.8× | 2,345 |
| CRM | $225.6B | 31.1× | 24.4× | 5.4× | 9.6% | 77.7% | 18.0% | 12.6% | 10.1% | 1.5× | 2,547 |
| IBM | $222.8B | 21.3× | — | 3.3× | 7.6% | 58.2% | 15.7% | 32.4% | 11.3% | — | 3,351 |
| MRVL | $204.0B | 78.4× | 133.3× | 24.9× | 42.1% | 51.0% | 32.6% | 18.7% | 14.2% | 2.9× | 1,477 |
| QCOM | $202.7B | 37.7× | 15.2× | 4.6× | 13.7% | 55.4% | 12.5% | 26.1% | 15.4% | 1.1× | 2,611 |
| CRNC | $353M | — | 83.7× | 1.4× | -24.0% | 72.7% | -7.4% | -12.4% | -5.3% | 30.2× | 193 |
Peers = companies sharing CRNC's sector (Technology) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
Top 40 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