Loading institutional data...
Loading institutional data...
Institutional distribution: ownership decreased -0.66% quarter-over-quarter.
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.
This company doesn't have positive free cash flow, so a reverse DCF can't be run.
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 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.44B 100.0% | $1.24B 100.0% | $1.50B 100.0% | $1.72B 100.0% | $2.38B 100.0% | $2.11B 100.0% | $1.53B 100.0% | $559K 100.0% | $882K 100.0% | $13.1M 100.0% |
| Cost of Revenue | $177.3M 12.3% | $166.3M 13.5% | $215.2M 14.4% | $224.3M 13.0% | $140.0M 5.9% | $135.8M 6.4% | $1.37B 89.3% | $758K 135.5% | $1.7M 187.7% | $17.2M 131.5% |
| Gross Profit | $168.5M 11.7% | $131.5M 10.6% | $167.6M 11.2% | $216.6M 12.6% | $326.0M 13.7% | $273.6M 12.9% | $164.9M 10.7% | -$199K -35.5% | -$774K -87.7% | -$4.1M -31.5% |
| Selling, General & Admin | $178.0M 12.3% | $183.0M 14.8% | $238.6M 15.9% | $266.2M 15.5% | $292.5M 12.3% | $250.2M 11.8% | $229.2M 14.9% | $3.7M 657.1% | $3.2M 361.9% | $4.2M 32.0% |
| Operating Income | -$9.5M -0.7% | -$51.6M -4.2% | -$71.1M -4.7% | -$49.5M -2.9% | $33.5M 1.4% | $23.4M 1.1% | -$36.0M -2.3% | -$9.3M -1655.5% | -$5.1M -573.5% | -$9.1M -69.5% |
| Interest Expense | $1.0M 0.1% | $952K 0.1% | $2.5M 0.2% | $685K 0.0% | $612K 0.0% | $664K 0.0% | $2.9M 0.2% | — | — | $29K 0.2% |
| Interest & Investment Income | $2.3M 0.2% | $2.7M 0.2% | $2.3M 0.2% | $1.2M 0.1% | $1.1M 0.0% | $1.1M 0.1% | $586K 0.0% | — | — | — |
| Pretax Income | -$2.9M -0.2% | -$44.6M -3.6% | -$61.7M -4.1% | -$43.3M -2.5% | $30.5M 1.3% | -$3.2M -0.2% | -$4.5M -0.3% | -$8.9M -1592.8% | -$5.1M -582.4% | -$9.7M -74.3% |
| Income Tax Expense | $2.0M 0.1% | -$1.3M -0.1% | -$2.7M -0.2% | $14.1M 0.8% | -$5.8M -0.2% | — | — | — | — | -$95K -0.7% |
| Net Income | -$4.9M -0.3% | -$43.3M -3.5% | -$59.0M -3.9% | -$57.4M -3.3% | $36.3M 1.5% | -$30.4M -1.4% | $17.0M 1.1% | -$8.9M -1592.8% | -$5.1M -582.4% | -$9.7M -74.5% |
| Per Share | ||||||||||
| EPS (Basic) | $-0.24 | $-2.25 | $-3.12 | $-3.08 | $0.10 | $0.08 | $-0.05 | $-4.05 | $-0.30 | $-0.93 |
| EPS (Diluted) | $-0.24 | $-2.25 | $-3.12 | $-3.08 | $0.08 | $0.08 | $-0.05 | $-0.51 | $-0.30 | $-0.93 |
| Weighted Avg Shares (Basic) | 20K | 19K | 19K | 19K | 367K | 363.3M | 363.3M | 17.6M | 17.3M | 10.4M |
| Weighted Avg Shares (Diluted) | 20K | 19K | 19K | 19K | 432K | 385.0M | 363.3M | 17.6M | 17.3M | 10.4M |
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.
4/8 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
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.
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 -$30M 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.
Operating income fell despite reinvestment — a warning on capital productivity. 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.
Cash of $108M covers all $1M of scheduled principal — no refinancing pressure. Scheduled principal only (excludes interest & revolver draws). As of 2022-12-31 (20-F).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest.
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
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 18 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
Ranked against 490 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | $2.65T | — | — | — | — | — | — | 20.5% | 16.2% | — | 5,764 |
| TSLA | $1.34T | 331.6× | 142.2× | 14.2× | -2.9% | 18.0% | 4.0% | 4.6% | 4.2% | 0.9× | 4,029 |
| TM | $608.8B | 59.5× | 24.6× | 2.6× | 3.8% | 18.4% | 4.4% | 7.9% | 5.9% | 1.7× | 665 |
| PDD | $448.4B | 33.4× | 32.3× | 7.3× | 14.5% | 56.3% | 22.7% | 23.7% | 23.7% | — | 548 |
| HD | $301.3B | 21.3× | 14.3× | 1.8× | 3.2% | 33.3% | 8.6% | 110% | 22.8% | 2.0× | 3,970 |
| BABA | $199.3B | 134.1× | — | 1.3× | 8.1% | 39.8% | 10.1% | 9.8% | 9.8% | — | 1,298 |
| TJX | $136.0B | 25.2× | — | 2.3× | 7.1% | 31.0% | 9.1% | 53.9% | 42.1% | — | 2,608 |
| HTHT | $131.2B | 185.7× | 113.0× | — | — | — | — | 39.7% | 27.3% | 0.7× | 258 |
| SBUX | $110.7B | 59.7× | 26.9× | 3.0× | 2.8% | — | 5.0% | -22.9% | 23.3% | 3.4× | 2,252 |
| LOW | $108.9B | 16.4× | 12.0× | 1.3× | 3.1% | 33.5% | 7.7% | -67.1% | 22.3% | 3.2× | 2,591 |
| ABNB | $102.7B | — | 38.3× | 8.4× | 10.3% | 83.0% | 20.5% | 30.6% | 24.6% | 0.8× | 1,246 |
| MELI | $93.3B | 46.7× | — | 3.2× | 39.1% | 44.5% | 6.9% | 29.6% | 12.5% | — | 1,380 |
| MAR | $89.1B | 35.2× | 20.7× | 3.4× | 4.3% | — | 9.9% | -69.0% | -69.4% | 0.0× | 1,559 |
| LKNCY | $87.3B | 170.2× | 91.9× | 12.4× | 48.9% | — | 7.3% | 23.0% | 23.0% | — | 9 |
| GM | $76.2B | 25.8× | 3.7× | 0.4× | -1.3% | — | 1.5% | 4.4% | 4.4% | — | 1,447 |
| ROST | $72.5B | 34.0× | 21.6× | 3.2× | 7.7% | 27.7% | 9.4% | 34.7% | 27.8% | 0.5× | 1,276 |
| ORLY | $70.5B | 28.2× | 19.2× | 4.0× | 6.4% | 51.6% | 14.3% | -333% | 48.3% | 1.5× | 1,569 |
| HLT | $70.4B | 49.9× | 24.2× | 5.8× | 7.7% | — | 12.1% | -27.0% | -27.0% | — | 1,126 |
| RCL | $68.8B | 16.3× | — | 3.8× | 8.8% | 49.4% | 23.8% | 42.5% | 32.3% | — | 1,114 |
| SE | $63.4B | 41.1× | 25.1× | 2.8× | 36.4% | 44.7% | 6.9% | 12.6% | 12.6% | — | 718 |
| F | $53.1B | — | 4.4× | 0.3× | 1.2% | 6.8% | -4.4% | -22.7% | -22.7% | — | — |
| NKE | $53.1B | 17.0× | — | 1.1× | 0.2% | 42.9% | 6.7% | 20.9% | 13.6% | — | 1,848 |
| EBAY | $49.0B | 25.1× | 17.8× | 4.4× | 7.9% | 71.5% | 18.3% | 45.3% | 38.8% | 0.3× | 1,182 |
| AZO | $47.8B | 19.7× | 13.3× | 2.5× | 2.4% | 52.6% | 13.2% | -73.2% | 46.4% | 2.1× | 1,245 |
| CMG | $45.0B | 29.5× | 19.4× | 3.8× | 5.4% | — | 12.9% | 54.3% | 54.3% | 0.0× | 1,203 |
| NEGG | $278M | — | — | 0.2× | 16.9% | 11.7% | -0.3% | -3.0% | -3.0% | — | 18 |
Peers = companies sharing NEGG's sector (Consumer Cyclical) 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.
EOD close · as of 2026-09-17
Where each multiple sits in its own 14-yr range · 8th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-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
Profit and sales moved in opposite directions this year.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 135.5 | 89.3 | 6.4 | 5.9 | 13.0 | 14.4 | 13.5 | 12.3 |
| Gross Profit | -35.5 | 10.7 | 12.9 | 13.7 | 12.6 | 11.2 | 10.6 | 11.7 |
| SG&A | 657.1 | 14.9 | 11.8 | 12.3 | 15.5 | 15.9 | 14.8 | 12.3 |
| Operating Income | -1655.5 | -2.3 | 1.1 | 1.4 | -2.9 | -4.7 | -4.2 | -0.7 |
| Income Tax | — | — | — | -0.2 | 0.8 | -0.2 | -0.1 | 0.1 |
| Net Income | -1592.8 | 1.1 | -1.4 | 1.5 | -3.3 | -3.9 | -3.5 | -0.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on NEGG: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
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.